| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | vi | | | |
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 18 | | | |
| | | | | 79 | | | |
| | | | | 85 | | | |
| | | | | 86 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 103 | | | |
| | | | | 120 | | | |
| | | | | 155 | | | |
| | | | | 183 | | | |
| | | | | 190 | | | |
| | | | | 192 | | | |
| | | | | 193 | | | |
| | | | | 201 | | | |
| | | | | 213 | | | |
| | | | | 223 | | | |
| | | | | 229 | | | |
| | | | | 231 | | | |
| | | | | 232 | | | |
| | | | | 233 | | | |
| | | | | 234 | | | |
| | | | | 235 | | | |
| | | | | F-1 | | |
| | |
1H 2024
|
| |
1H 2023
|
| |
同比变化百分比(%)
|
| |||||||||
Lifestyle SUV和轿车
|
| | | | 2,389 | | | | | | 871 | | | | | | 174% | | |
运动伤疤
|
| | | | 2,484 | | | | | | 568 | | | | | | 337% | | |
总
|
| | |
|
4,873
|
| | | |
|
1,439
|
| | | |
|
239%
|
| |
| | |
1H 2024
|
| |
1H 2024%
|
| |
1H 2023
|
| |
1H 2023%
|
| ||||||||||||
欧洲
|
| | | | 1,459 | | | | | | 30% | | | | | | 89 | | | | | | 6% | | |
中国
|
| | | | 1,208 | | | | | | 25% | | | | | | 965 | | | | | | 67% | | |
北美
|
| | | | 1,278 | | | | | | 26% | | | | | | — | | | | | | — | | |
世界其他地区
|
| | | | 928 | | | | | | 19% | | | | | | 385 | | | | | | 27% | | |
总
|
| | |
|
4,873
|
| | | |
|
100%
|
| | | |
|
1,439
|
| | | |
|
100%
|
| |
假设每个美国存托股份的平均购买价格
|
| |
数量
已注册 VWAP购买 ADS将成为 已满时已签发 购买(1) |
| |
百分比
流通股 生效后 至发行至 韦斯特伍德(2) |
| |
总收益
出售 VWAP购买 ADS至 韦斯特伍德Under 购买 协议 |
| |||||||||
4.00美元
|
| | | | 43,750,000 | | | | | | 6.1% | | | | | $ | 175,000,000 | | |
5美元(3) | | | | | 43,750,000 | | | | | | 6.1% | | | | | $ | 218,750,000 | | |
6.00美元
|
| | | | 43,750,000 | | | | | | 6.1% | | | | | $ | 262,500,000 | | |
8.00美元
|
| | | | 43,750,000 | | | | | | 6.1% | | | | | $ | 350,000,000 | | |
10.00美元
|
| | | | 35,000,000 | | | | | | 4.9% | | | | | $ | 350,000,000 | | |
| | |
截至2024年6月30日
|
| |||
| | |
(US美元(千美元)
|
| |||
现金
|
| | | | 268,781 | | |
受限现金
|
| | | | 375,034 | | |
| | | | | | | |
股东亏损总额
|
| | | | (174,081) | | |
债务 | | | | | | | |
短期借款-第三方
|
| | | | 518,479 | | |
可转换票据-当前
|
| | | | 110,661 | | |
看跌期权负债-流动
|
| | | | 437 | | |
看跌期权负债-非流动
|
| | | | 175,214 | | |
担保负债-非流动
|
| | | | 5,549 | | |
可转换票据-非流动票据
|
| | | | 75,970 | | |
可交换纸币-非流通
|
| | | | 77,087 | | |
资本总额 *
|
| | | | 789,316 | | |
| | |
六个月来
截至6月30日, |
| |
多年来
截至2013年12月31日, |
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | ||||||||||
销售货品
|
| | | | 382,893 | | | | | | 124,854 | | | | | | 660,158 | | | | | | 1,186 | | | | | | 369 | | |
服务收入
|
| | | | 15,222 | | | | | | 5,181 | | | | | | 18,850 | | | | | | 8,371 | | | | | | 3,318 | | |
总收入
|
| | | | 398,115 | | | | | | 130,035 | | | | | | 679,008 | | | | | | 9,557 | | | | | | 3,687 | | |
收入成本 | | | | | | | | | | | | | | | | | | | | | | ||||||||||
销货成本
|
| | | | (340,882) | | | | | | (119,557) | | | | | | (564,741) | | | | | | (948) | | | | | | (331) | | |
服务成本
|
| | | | (6,321) | | | | | | (4,351) | | | | | | (12,086) | | | | | | (6,302) | | | | | | (2,799) | | |
收入总成本
|
| | | | (347,203) | | | | | | (123,908) | | | | | | (576,827) | | | | | | (7,250) | | | | | | (3,130) | | |
毛利
|
| | | | 50,912 | | | | | | 6,127 | | | | | | 102,181 | | | | | | 2,307 | | | | | | 557 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
研发费用
|
| | | | (174,854) | | | | | | (152,548) | | | | | | (368,729) | | | | | | (445,844) | | | | | | (511,364) | | |
销售和营销费用
|
| | | | (204,274) | | | | | | (118,236) | | | | | | (328,935) | | | | | | (151,331) | | | | | | (38,066) | | |
一般和行政费用
|
| | | | (111,978) | | | | | | (80,417) | | | | | | (144,533) | | | | | | (148,369) | | | | | | (54,763) | | |
政府拨款
|
| | | | 2,488 | | | | | | 662 | | | | | | 4,077 | | | | | | 55,824 | | | | | | 490,694 | | |
总运营支出
|
| | | | (488,618) | | | | | | (350,539) | | | | | | (838,120) | | | | | | (689,720) | | | | | | (113,499) | | |
营业亏损
|
| | | | (437,706) | | | | | | (344,412) | | | | | | (735,939) | | | | | | (687,413) | | | | | | (112,942) | | |
利息支出
|
| | | | (11,708) | | | | | | (3,470) | | | | | | (10,200) | | | | | | (8,542) | | | | | | (3,615) | | |
利息收入
|
| | | | 8,658 | | | | | | 5,848 | | | | | | 9,204 | | | | | | 12,188 | | | | | | 6,219 | | |
投资收益(损失),净
|
| | | | 3,496 | | | | | | 2,770 | | | | | | (1,162) | | | | | | (3,246) | | | | | | 2,229 | | |
权益法投资成果份额
|
| | | | 359 | | | | | | (626) | | | | | | (1,048) | | | | | | (2,762) | | | | | | — | | |
外币兑换(损失)净收益
|
| | | | (4,429) | | | | | | (3,619) | | | | | | 42 | | | | | | (11,505) | | | | | | 798 | | |
强制赎回的公允价值变化
非控制性权益、可交换票据和 可转换票据,不包括影响 特定工具信用风险 |
| | | | 8,801 | | | | | | (12,758) | | | | | | (7,531) | | | | | | (22,991) | | | | | | (1,367) | | |
| | |
六个月来
截至6月30日, |
| |
多年来
截至2013年12月31日, |
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||||||||
认购证负债公允价值变动
|
| | | | 6,317 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
看跌期权负债公允价值变化
|
| | | | (33,685) | | | | | | 3,307 | | | | | | (2,508) | | | | | | — | | | | | | — | | |
所得税前亏损
|
| | | | (459,897) | | | | | | (352,960) | | | | | | (749,142) | | | | | | (724,271) | | | | | | (108,678) | | |
所得税优惠(费用)
|
| | | | (355) | | | | | | 18 | | | | | | (1,113) | | | | | | (292) | | | | | | (1,853) | | |
净亏损
|
| | | | (460,252) | | | | | | (352,942) | | | | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
|
| | |
截至6月30日,
|
| |
截至2013年12月31日,
|
| ||||||||||||
| | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
| | |
美元
(单位:千) |
| |||||||||||||||
流动资产总额
|
| | | | 1,279,213 | | | | | | 883,712 | | | | | | 823,463 | | |
非流动资产总额
|
| | | | 1,227,041 | | | | | | 700,966 | | | | | | 548,489 | | |
总资产
|
| | | | 2,506,254 | | | | | | 1,584,678 | | | | | | 1,371,952 | | |
流动负债总额
|
| | | | 1,840,454 | | | | | | 1,757,281 | | | | | | 932,879 | | |
非流动负债总额
|
| | | | 839,881 | | | | | | 654,569 | | | | | | 523,679 | | |
总负债
|
| | | | 2,680,335 | | | | | | 2,411,850 | | | | | | 1,456,558 | | |
| | |
六个月来
截至6月30日, |
| |
多年来
截至2013年12月31日, |
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||||||||
用于经营活动的现金净额
|
| | | | (468,361) | | | | | | (303,700) | | | | | | (386,932) | | | | | | (351,419) | | | | | | (126,505) | | |
通过投资提供的净现金(用于)
活动 |
| | | | (542,860) | | | | | | (103,733) | | | | | | (197,985) | | | | | | (149,414) | | | | | | 244,476 | | |
融资活动提供的现金净额
|
| | | | 1,248,800 | | | | | | 415,283 | | | | | | 284,708 | | | | | | 758,131 | | | | | | 364,853 | | |
汇率变化对现金和限制现金的影响
|
| | | | (20,899) | | | | | | (18,356) | | | | | | (12,189) | | | | | | (49,217) | | | | | | 2,943 | | |
现金和限制性现金净增加(减少)
|
| | | | 216,680 | | | | | | (10,506) | | | | | | (312,398) | | | | | | 208,081 | | | | | | 485,767 | | |
年初现金和限制现金
|
| | | | 427,135 | | | | | | 739,533 | | | | | | 739,533 | | | | | | 531,452 | | | | | | 45,685 | | |
年终/期末现金和限制性现金
|
| | | | 643,815 | | | | | | 729,027 | | | | | | 427,135 | | | | | | 739,533 | | | | | | 531,452 | | |
| | |
截至2023年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
莲花
技术 Inc. |
| |
WFOE
|
| |
前
VIE 以及它的 附属公司 |
| |
其他
附属公司 |
| |
淘汰
调整 |
| |
已整合
|
| ||||||||||||||||||
| | |
美元
(单位:千) |
| |||||||||||||||||||||||||||||||||
收入
|
| | | | — | | | | | | 174,789 | | | | | | — | | | | | | 679,342 | | | | | | (175,123)(1) | | | | | | 679,008 | | |
收入成本
|
| | | | — | | | | | | (24,667) | | | | | | — | | | | | | (577,215) | | | | | | 25,055(1) | | | | | | (576,827) | | |
毛利
|
| | | | — | | | | | | 150,122 | | | | | | — | | | | | | 102,127 | | | | | | (150,068) | | | | | | 102,181 | | |
总运营费用
|
| | | | (2,983) | | | | | | (84,055) | | | | | | (15,396) | | | | | | (885,754) | | | | | | 150,068(1) | | | | | | (838,120) | | |
营业亏损
|
| | | | (2,983) | | | | | | 66,067 | | | | | | (15,396) | | | | | | (783,627) | | | | | | — | | | | | | (735,939) | | |
利息支出
|
| | | | — | | | | | | (4,908) | | | | | | (30) | | | | | | (16,516) | | | | | | 11,254(2) | | | | | | (10,200) | | |
利息收入
|
| | | | 6,979 | | | | | | 8,108 | | | | | | 551 | | | | | | 4,820 | | | | | | (11,254)(2) | | | | | | 9,204 | | |
投资收益(损失),净
|
| | | | (5,084) | | | | | | — | | | | | | (1,010) | | | | | | 4,932 | | | | | | — | | | | | | (1,162) | | |
权益法投资成果份额
|
| | | | — | | | | | | (1) | | | | | | — | | | | | | (1,047) | | | | | | — | | | | | | (1,048) | | |
外币兑换收益(损失),净
|
| | | | (171) | | | | | | (240) | | | | | | 1 | | | | | | 452 | | | | | | — | | | | | | 42 | | |
强制性公允价值的变化
可赎回的非控制性权益, 可交换票据和可转换票据, 排除特定工具的影响 信贷风险 |
| | | | (616) | | | | | | (738) | | | | | | (1,497) | | | | | | (4,680) | | | | | | — | | | | | | (7,531) | | |
看跌期权负债公允价值变化
|
| | | | (2,508) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,508) | | |
重组的(收益)/损失
|
| | | | — | | | | | | — | | | | | | (56,752) | | | | | | 56,752 | | | | | | — | | | | | | — | | |
合并亏损份额
实体 |
| | | | (737,618) | | | | | | — | | | | | | — | | | | | | — | | | | | | 737,618(3) | | | | | | — | | |
所得税前利润(亏损)
|
| | | | (742,001) | | | | | | 68,288 | | | | | | (74,133) | | | | | | (738,914) | | | | | | 737,618 | | | | | | (749,142) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | (1,109) | | | | | | — | | | | | | (1,113) | | |
净利润(亏损)
|
| | | | (742,001) | | | | | | 68,288 | | | | | | (74,137) | | | | | | (740,023) | | | | | | 737,618 | | | | | | (750,255) | | |
减:归属于非控股权益的净亏损
|
| | | | — | | | | | | — | | | | | | (2,401) | | | | | | (5,853) | | | | | | — | | | | | | (8,254) | | |
归属于普通股股东的净利润(亏损)
|
| | | | (742,001) | | | | | | 68,288 | | | | | | (71,736) | | | | | | (734,170) | | | | | | 737,618 | | | | | | (742,001) | | |
净利润(亏损)
|
| | | | (742,001) | | | | | | 68,288 | | | | | | (74,137) | | | | | | (740,023) | | | | | | 737,618 | | | | | | (750,255) | | |
强制性公允价值变化
可赎回的非控制性权益, 可交换票据和可转换票据 由于工具特定信用风险,净 零所得税 |
| | | | (8,650) | | | | | | (272) | | | | | | — | | | | | | (8,378) | | | | | | 8,650(3) | | | | | | (8,650) | | |
外币兑换调整,扣除零所得税
|
| | | | 16,210 | | | | | | 1,556 | | | | | | 1,173 | | | | | | 7,475 | | | | | | (10,204)(3) | | | | | | 16,210 | | |
其他全面收益(亏损)合计
|
| | | | 7,560 | | | | | | 1,284 | | | | | | 1,173 | | | | | | (903) | | | | | | (1,554) | | | | | | 7,560 | | |
减:应占全面亏损总额
致非控制性权益 |
| | | | — | | | | | | — | | | | | | (2,297) | | | | | | (5,957) | | | | | | — | | | | | | (8,254) | | |
归属于普通股股东的全面收益(亏损)总额
|
| | | | (734,441) | | | | | | 69,572 | | | | | | (70,667) | | | | | | (734,969) | | | | | | 736,064 | | | | | | (734,441) | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前
VIE 以及它的 附属公司 |
| |
其他
附属公司 |
| |
淘汰
调整 |
| |
已整合
|
| ||||||||||||||||||
| | |
美元
(单位:千) |
| |||||||||||||||||||||||||||||||||
收入
|
| | | | — | | | | | | 44,517 | | | | | | — | | | | | | 13,876 | | | | | | (48,836)(1) | | | | | | 9,557 | | |
收入成本
|
| | | | — | | | | | | (24,645) | | | | | | — | | | | | | (11,010) | | | | | | 28,405(1) | | | | | | (7,250) | | |
毛利
|
| | | | — | | | | | | 19,872 | | | | | | — | | | | | | 2,866 | | | | | | (20,431) | | | | | | 2,307 | | |
总运营费用
|
| | | | (11,127) | | | | | | (131,238) | | | | | | (42,609) | | | | | | (525,177) | | | | | | 20,431(1) | | | | | | (689,720) | | |
营业亏损
|
| | | | (11,127) | | | | | | (111,366) | | | | | | (42,609) | | | | | | (522,311) | | | | | | — | | | | | | (687,413) | | |
利息支出
|
| | | | — | | | | | | (8,135) | | | | | | — | | | | | | (730) | | | | | | 323(2) | | | | | | (8,542) | | |
利息收入
|
| | | | 2,839 | | | | | | 6,977 | | | | | | 1,006 | | | | | | 1,689 | | | | | | (323)(2) | | | | | | 12,188 | | |
投资收益(损失),净
|
| | | | (4,242) | | | | | | — | | | | | | 996 | | | | | | — | | | | | | — | | | | | | (3,246) | | |
权益法投资成果份额
|
| | | | — | | | | | | — | | | | | | (1,821) | | | | | | (941) | | | | | | — | | | | | | (2,762) | | |
外币兑换收益(损失),净
|
| | | | (13,068) | | | | | | (511) | | | | | | (101) | | | | | | 2,175 | | | | | | — | | | | | | (11,505) | | |
强制性公允价值的变化
可赎回的非控制性权益, 可交换票据和可转换票据, 排除特定工具的影响 信贷风险 |
| | | | — | | | | | | (13,162) | | | | | | (9,829) | | | | | | — | | | | | | — | | | | | | (22,991) | | |
合并实体亏损份额
|
| | | | (698,323) | | | | | | — | | | | | | — | | | | | | — | | | | | | 698,323(3) | | | | | | — | | |
所得税前亏损
|
| | | | (723,921) | | | | | | (126,197) | | | | | | (52,358) | | | | | | (520,118) | | | | | | 698,323 | | | | | | (724,271) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | (73) | | | | | | (219) | | | | | | — | | | | | | (292) | | |
净亏损
|
| | | | (723,921) | | | | | | (126,197) | | | | | | (52,431) | | | | | | (520,337) | | | | | | 698,323 | | | | | | (724,563) | | |
减:归属于非控制性净亏损
利益 |
| | | | — | | | | | | — | | | | | | (642) | | | | | | — | | | | | | — | | | | | | (642) | | |
归属于普通股的净亏损
股东 |
| | | | (723,921) | | | | | | (126,197) | | | | | | (51,789) | | | | | | (520,337) | | | | | | 698,323 | | | | | | (723,921) | | |
净亏损
|
| | | | (723,921) | | | | | | (126,197) | | | | | | (52,431) | | | | | | (520,337) | | | | | | 698,323 | | | | | | (724,563) | | |
强制性公允价值变化
可赎回的非控制性权益, 可交换票据和可转换票据 由于工具特定信用风险,净 零所得税 |
| | | | (893) | | | | | | (33) | | | | | | (860) | | | | | | — | | | | | | 893(3) | | | | | | (893) | | |
外币兑换调整,扣除零所得税
|
| | | | 18,669 | | | | | | (1,668) | | | | | | (943) | | | | | | 2,221 | | | | | | 390(3) | | | | | | 18,669 | | |
其他全面收益(亏损)合计
|
| | | | 17,776 | | | | | | (1,701) | | | | | | (1,803) | | | | | | 2,221 | | | | | | 1,283 | | | | | | 17,776 | | |
减:非控股权益应占全面亏损总额
|
| | | | — | | | | | | — | | | | | | (642) | | | | | | — | | | | | | — | | | | | | (642) | | |
普通股股东应占全面亏损总额
|
| | | | (706,145) | | | | | | (127,898) | | | | | | (53,592) | | | | | | (518,116) | | | | | | 699,606 | | | | | | (706,145) | | |
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前
VIE 以及它的 附属公司 |
| |
其他
附属公司 |
| |
淘汰
调整 |
| |
已整合
|
| ||||||||||||||||||
| | |
美元
(单位:千) |
| |||||||||||||||||||||||||||||||||
收入
|
| | | | — | | | | | | 15,720 | | | | | | — | | | | | | 4,623 | | | | | | (16,656)(1) | | | | | | 3,687 | | |
收入成本
|
| | | | — | | | | | | (14,739) | | | | | | — | | | | | | (4,221) | | | | | | 15,830(1) | | | | | | (3,130) | | |
毛利
|
| | | | — | | | | | | 981 | | | | | | — | | | | | | 402 | | | | | | (826) | | | | | | 557 | | |
总运营费用
|
| | | | (263) | | | | | | (56,892) | | | | | | (7,914) | | | | | | (49,256) | | | | | | 826(1) | | | | | | (113,499) | | |
营业亏损
|
| | | | (263) | | | | | | (55,911) | | | | | | (7,914) | | | | | | (48,854) | | | | | | — | | | | | | (112,942) | | |
利息支出
|
| | | | — | | | | | | (3,391) | | | | | | — | | | | | | (224) | | | | | | — | | | | | | (3,615) | | |
利息收入
|
| | | | — | | | | | | 4,497 | | | | | | 330 | | | | | | 1,392 | | | | | | — | | | | | | 6,219 | | |
投资收益
|
| | | | — | | | | | | 2,229 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,229 | | |
外币兑换收益(损失),净
|
| | | | 2,124 | | | | | | (1,328) | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 798 | | |
强制赎回非控制性权益、可交换票据和可转换票据的公允价值变化,不包括特定工具信用风险的影响。
|
| | | | — | | | | | | (1,065) | | | | | | (302) | | | | | | — | | | | | | — | | | | | | (1,367) | | |
合并损失份额
实体 |
| | | | (112,392) | | | | | | — | | | | | | — | | | | | | — | | | | | | 112,392(3) | | | | | | — | | |
所得税前亏损
|
| | | | (110,531) | | | | | | (54,969) | | | | | | (7,886) | | | | | | (47,684) | | | | | | 112,392 | | | | | | (108,678) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | (851) | | | | | | (1,002) | | | | | | — | | | | | | (1,853) | | |
净亏损
|
| | | | (110,531) | | | | | | (54,969) | | | | | | (8,737) | | | | | | (48,686) | | | | | | 112,392 | | | | | | (110,531) | | |
强制性公允价值变化
可赎回的非控制性 利息、可兑换票据和 到期的可转换票据 特定工具信用风险,净 零所得税 |
| | | | 119 | | | | | | 132 | | | | | | (13) | | | | | | — | | | | | | (119)(3) | | | | | | 119 | | |
外币兑换调整,扣除零所得税
|
| | | | (843) | | | | | | 1,090 | | | | | | 833 | | | | | | (1,579) | | | | | | (344)(3) | | | | | | (843) | | |
其他全面收益(亏损)合计
|
| | | | (724) | | | | | | 1,222 | | | | | | 820 | | | | | | (1,579) | | | | | | (463) | | | | | | (724) | | |
全面损失总额
|
| | | | (111,255) | | | | | | (53,747) | | | | | | (7,917) | | | | | | (50,265) | | | | | | 111,929 | | | | | | (111,255) | | |
| | |
截至2023年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
莲花
技术 Inc. |
| |
WFOE
|
| |
前
VIE 以及它的 附属公司 |
| |
其他
附属公司 |
| |
淘汰
调整 |
| |
已整合
|
| ||||||||||||||||||
| | |
美元
(单位:千) |
| |||||||||||||||||||||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金
|
| | | | 33,888 | | | | | | 151,125 | | | | | | — | | | | | | 233,928 | | | | | | — | | | | | | 418,941 | | |
受限现金
|
| | | | — | | | | | | 7,061 | | | | | | — | | | | | | 812 | | | | | | — | | | | | | 7,873 | | |
应收账款-第三方,净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | 76,664 | | | | | | — | | | | | | 76,664 | | |
应收账款-关联方,净额
|
| | | | — | | | | | | 775 | | | | | | — | | | | | | 21,655 | | | | | | — | | | | | | 22,430 | | |
盘存
|
| | | | — | | | | | | — | | | | | | — | | | | | | 265,190 | | | | | | — | | | | | | 265,190 | | |
预付款和其他流动资产-第三方,净值
|
| | | | 1,687 | | | | | | 925 | | | | | | — | | | | | | 61,258 | | | | | | — | | | | | | 63,870 | | |
预付款和其他流动资产-关联方,净值
|
| | | | — | | | | | | 3 | | | | | | — | | | | | | 28,741 | | | | | | — | | | | | | 28,744 | | |
应收公司间款项
|
| | | | 46,087 | | | | | | 469,019 | | | | | | — | | | | | | 211,807 | | | | | | (726,913)(1) | | | | | | — | | |
流动资产总额
|
| | | | 81,662 | | | | | | 628,908 | | | | | | — | | | | | | 900,055 | | | | | | (726,913) | | | | | | 883,712 | | |
非流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
受限现金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 321 | | | | | | — | | | | | | 321 | | |
投资证券-关联方
|
| | | | 3,326 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,326 | | |
财产、设备和软件,净额
|
| | | | — | | | | | | 105,851 | | | | | | — | | | | | | 248,766 | | | | | | — | | | | | | 354,617 | | |
无形资产
|
| | | | — | | | | | | 41 | | | | | | — | | | | | | 116,319 | | | | | | — | | | | | | 116,360 | | |
经营性租赁使用权资产
|
| | | | — | | | | | | 75,758 | | | | | | — | | | | | | 97,345 | | | | | | — | | | | | | 173,103 | | |
其他非流动资产-第三方
|
| | | | — | | | | | | 1,100 | | | | | | — | | | | | | 49,433 | | | | | | — | | | | | | 50,533 | | |
其他非流动资产-关联方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,706 | | | | | | — | | | | | | 2,706 | | |
对合并实体的投资
|
| | | | — | | | | | | 278,648 | | | | | | — | | | | | | 205,957 | | | | | | (484,605)(2) | | | | | | — | | |
非流动资产总额
|
| | | | 3,326 | | | | | | 461,398 | | | | | | — | | | | | | 720,847 | | | | | | (484,605) | | | | | | 700,966 | | |
总资产
|
| | | | 84,988 | | | | | | 1,090,306 | | | | | | — | | | | | | 1,620,902 | | | | | | (1,211,518) | | | | | | 1,584,678 | | |
负债,梅扎宁
股票和股东的 股权 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
短期借款-第三方
|
| | | | — | | | | | | 75,624 | | | | | | — | | | | | | 151,148 | | | | | | — | | | | | | 226,772 | | |
应付账款-第三方
|
| | | | — | | | | | | 18 | | | | | | — | | | | | | 20,105 | | | | | | — | | | | | | 20,123 | | |
应付账款-关联方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 340,419 | | | | | | — | | | | | | 340,419 | | |
合同责任-第三方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 44,184 | | | | | | — | | | | | | 44,184 | | |
经营租赁负债-第三方
|
| | | | — | | | | | | 4,454 | | | | | | — | | | | | | 12,306 | | | | | | — | | | | | | 16,760 | | |
应计费用和其他流动负债-第三方
|
| | | | 714 | | | | | | 99,466 | | | | | | — | | | | | | 319,242 | | | | | | — | | | | | | 419,422 | | |
应计费用和其他流动负债-关联方
|
| | | | — | | | | | | 4,504 | | | | | | — | | | | | | 286,182 | | | | | | — | | | | | | 290,686 | | |
可兑换票据
|
| | | | — | | | | | | 378,638 | | | | | | — | | | | | | — | | | | | | — | | | | | | 378,638 | | |
可转换票据
|
| | | | 20,277 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,277 | | |
应付公司间款项
|
| | | | — | | | | | | 115,079 | | | | | | — | | | | | | 611,834 | | | | | | (726,913)(1) | | | | | | — | | |
流动负债总额
|
| | | | 20,991 | | | | | | 677,783 | | | | | | — | | | | | | 1,785,420 | | | | | | (726,913) | | | | | | 1,757,281 | | |
| | |
截至2023年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
莲花
技术 Inc. |
| |
WFOE
|
| |
前
VIE 以及它的 附属公司 |
| |
其他
附属公司 |
| |
淘汰
调整 |
| |
已整合
|
| ||||||||||||||||||
| | |
美元
(单位:千) |
| |||||||||||||||||||||||||||||||||
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合同责任-第三方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,245 | | | | | | — | | | | | | 6,245 | | |
经营租赁负债-第三方
|
| | | | — | | | | | | 39,815 | | | | | | — | | | | | | 52,114 | | | | | | — | | | | | | 91,929 | | |
经营租赁负债-关联方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,064 | | | | | | — | | | | | | 12,064 | | |
看跌期权负债
|
| | | | 11,884 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,884 | | |
可兑换票据
|
| | | | — | | | | | | — | | | | | | — | | | | | | 75,678 | | | | | | — | | | | | | 75,678 | | |
可转换票据
|
| | | | — | | | | | | — | | | | | | — | | | | | | 81,635 | | | | | | — | | | | | | 81,635 | | |
递延税项负债
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
递延收入
|
| | | | — | | | | | | 268,259 | | | | | | — | | | | | | 1,838 | | | | | | — | | | | | | 270,097 | | |
其他非流动负债-第三方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 103,403 | | | | | | — | | | | | | 103,403 | | |
其他非流动负债-关联方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,634 | | | | | | — | | | | | | 1,634 | | |
超过投资的损失份额
在合并实体中 |
| | | | 873,881 | | | | | | — | | | | | | — | | | | | | — | | | | | | (873,881)(2) | | | | | | — | | |
非流动负债总额
|
| | | | 885,765 | | | | | | 308,074 | | | | | | — | | | | | | 334,611 | | | | | | (873,881) | | | | | | 654,569 | | |
总负债
|
| | | | 906,756 | | | | | | 985,857 | | | | | | — | | | | | | 2,120,031 | | | | | | (1,600,794) | | | | | | 2,411,850 | | |
夹层总股本
|
| | | | 383,530 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 383,530 | | |
股东权益(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 21 | | | | | | 160,651 | | | | | | — | | | | | | 251,376 | | | | | | (412,027)(2) | | | | | | 21 | | |
额外实收资本
|
| | | | 358,187 | | | | | | 56,776 | | | | | | — | | | | | | 700,734 | | | | | | (757,510)(2) | | | | | | 358,187 | | |
累计其他综合收益
|
| | | | 25,267 | | | | | | 793 | | | | | | — | | | | | | 1,027 | | | | | | (1,820)(2) | | | | | | 25,267 | | |
累计赤字
|
| | | | (1,588,773) | | | | | | (113,771) | | | | | | — | | | | | | (1,446,862) | | | | | | 1,560,633(2) | | | | | | (1,588,773) | | |
归属于普通股股东的股东权益总额(亏损)
|
| | | | (1,205,298) | | | | | | 104,449 | | | | | | — | | | | | | (493,725) | | | | | | 389,276 | | | | | | (1,205,298) | | |
非控制性权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,404) | | | | | | — | | | | | | (5,404) | | |
股东权益合计(亏损)
|
| | | | (1,205,298) | | | | | | 104,449 | | | | | | — | | | | | | (499,129) | | | | | | 389,276 | | | | | | (1,210,702) | | |
总负债、夹层权益和股东亏损
|
| | | | 84,988 | | | | | | 1,090,306 | | | | | | — | | | | | | 1,620,902 | | | | | | (1,211,518) | | | | | | 1,584,678 | | |
| | |
截至2022年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前
VIE 以及它的 附属公司 |
| |
其他
附属公司 |
| |
淘汰
调整 |
| |
已整合
|
| ||||||||||||||||||
| | |
美元
(单位:千) |
| |||||||||||||||||||||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金
|
| | | | 353,107 | | | | | | 148,949 | | | | | | 156,571 | | | | | | 77,978 | | | | | | — | | | | | | 736,605 | | |
受限现金
|
| | | | — | | | | | | 1,955 | | | | | | — | | | | | | 437 | | | | | | — | | | | | | 2,392 | | |
应收账款-关联方,扣除无可疑账款拨备
|
| | | | — | | | | | | 788 | | | | | | — | | | | | | 7,757 | | | | | | — | | | | | | 8,545 | | |
盘存
|
| | | | — | | | | | | — | | | | | | 108 | | | | | | 22,595 | | | | | | — | | | | | | 22,703 | | |
预付款和其他流动资产-第三方
|
| | | | — | | | | | | 7,598 | | | | | | 2,313 | | | | | | 34,575 | | | | | | — | | | | | | 44,486 | | |
预付款和其他流动资产-关联方
|
| | | | — | | | | | | 69 | | | | | | — | | | | | | 8,663 | | | | | | — | | | | | | 8,732 | | |
应收公司间款项
|
| | | | 6,089 | | | | | | 112,833 | | | | | | — | | | | | | 5,387 | | | | | | (124,309)(1) | | | | | | — | | |
流动资产总额
|
| | | | 359,196 | | | | | | 272,192 | | | | | | 158,992 | | | | | | 157,392 | | | | | | (124,309) | | | | | | 823,463 | | |
非流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
受限现金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 536 | | | | | | — | | | | | | 536 | | |
投资证券-相关
当事人 |
| | | | 8,411 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,411 | | |
财产、设备和软件,
网络 |
| | | | — | | | | | | 100,876 | | | | | | 14,189 | | | | | | 138,406 | | | | | | — | | | | | | 253,471 | | |
无形资产
|
| | | | — | | | | | | 42 | | | | | | — | | | | | | 116,322 | | | | | | — | | | | | | 116,364 | | |
经营性租赁使用权资产
|
| | | | — | | | | | | 84,972 | | | | | | 12,388 | | | | | | 61,364 | | | | | | — | | | | | | 158,724 | | |
其他非流动资产
|
| | | | — | | | | | | 1,484 | | | | | | 1,122 | | | | | | 8,377 | | | | | | — | | | | | | 10,983 | | |
对合并实体的投资
|
| | | | — | | | | | | 230,015 | | | | | | — | | | | | | 116,385 | | | | | | (346,400)(2) | | | | | | — | | |
非流动资产总额
|
| | | | 8,411 | | | | | | 417,389 | | | | | | 27,699 | | | | | | 441,390 | | | | | | (346,400) | | | | | | 548,489 | | |
总资产
|
| | | | 367,607 | | | | | | 689,581 | | | | | | 186,691 | | | | | | 598,782 | | | | | | (470,709) | | | | | | 1,371,952 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
短期借款-第三
当事人 |
| | | | — | | | | | | — | | | | | | — | | | | | | 28,748 | | | | | | — | | | | | | 28,748 | | |
应付账款-第三方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,466 | | | | | | — | | | | | | 1,466 | | |
应付账款-关联方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,770 | | | | | | — | | | | | | 5,770 | | |
合同责任-第三方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,843 | | | | | | — | | | | | | 7,843 | | |
经营租赁负债-第三
当事人 |
| | | | — | | | | | | 4,848 | | | | | | 716 | | | | | | 10,251 | | | | | | — | | | | | | 15,815 | | |
应计费用和其他流动负债-第三方
|
| | | | — | | | | | | 65,886 | | | | | | 35,254 | | | | | | 222,159 | | | | | | — | | | | | | 323,299 | | |
应计费用和其他流动负债-关联方
|
| | | | — | | | | | | 8,098 | | | | | | 801 | | | | | | 174,338 | | | | | | — | | | | | | 183,237 | | |
可兑换票据
|
| | | | — | | | | | | 355,320 | | | | | | — | | | | | | — | | | | | | — | | | | | | 355,320 | | |
强制赎回的非控制性
利息 |
| | | | — | | | | | | — | | | | | | 11,381 | | | | | | — | | | | | | — | | | | | | 11,381 | | |
应付公司间款项
|
| | | | — | | | | | | 2,415 | | | | | | 10,551 | | | | | | 111,343 | | | | | | (124,309)(1) | | | | | | — | | |
流动负债总额
|
| | | | — | | | | | | 436,567 | | | | | | 58,703 | | | | | | 561,918 | | | | | | (124,309) | | | | | | 932,879 | | |
| | |
截至2022年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前
VIE 以及它的 附属公司 |
| |
其他
附属公司 |
| |
淘汰
调整 |
| |
已整合
|
| ||||||||||||||||||
| | |
美元
(单位:千) |
| |||||||||||||||||||||||||||||||||
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
经营租赁负债-第三
当事人 |
| | | | — | | | | | | 46,391 | | | | | | 1,662 | | | | | | 50,910 | | | | | | — | | | | | | 98,963 | | |
可兑换票据
|
| | | | — | | | | | | — | | | | | | 71,792 | | | | | | — | | | | | | — | | | | | | 71,792 | | |
可转换票据
|
| | | | — | | | | | | — | | | | | | 76,770 | | | | | | — | | | | | | — | | | | | | 76,770 | | |
递延税项负债
|
| | | | — | | | | | | — | | | | | | — | | | | | | 126 | | | | | | — | | | | | | 126 | | |
递延收入
|
| | | | — | | | | | | 258,450 | | | | | | — | | | | | | — | | | | | | — | | | | | | 258,450 | | |
其他非流动负债-第三方
|
| | | | — | | | | | | — | | | | | | — | | | | | | 15,824 | | | | | | — | | | | | | 15,824 | | |
其他非流动负债-关联方
|
| | | | — | | | | | | 170 | | | | | | — | | | | | | 1,584 | | | | | | — | | | | | | 1,754 | | |
超过投资的损失份额
在合并实体中 |
| | | | 451,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | (451,571)(2) | | | | | | — | | |
非流动负债总额
|
| | | | 451,571 | | | | | | 305,011 | | | | | | 150,224 | | | | | | 68,444 | | | | | | (451,571) | | | | | | 523,679 | | |
总负债
|
| | | | 451,571 | | | | | | 741,578 | | | | | | 208,927 | | | | | | 630,362 | | | | | | (575,880) | | | | | | 1,456,558 | | |
夹层总股本
|
| | | | 368,409 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 368,409 | | |
股东权益(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 21 | | | | | | 85,009 | | | | | | 155 | | | | | | 233,149 | | | | | | (318,313)(2) | | | | | | 21 | | |
额外实收资本
|
| | | | 403,103 | | | | | | 45,547 | | | | | | 39,951 | | | | | | 313,752 | | | | | | (399,250)(2) | | | | | | 403,103 | | |
应收股东款项
|
| | | | (26,447) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,447) | | |
累计其他综合收益(亏损)
|
| | | | 17,707 | | | | | | (491) | | | | | | (1,173) | | | | | | 1,930 | | | | | | (266)(2) | | | | | | 17,707 | | |
累计赤字
|
| | | | (846,757) | | | | | | (182,062) | | | | | | (60,527) | | | | | | (580,411) | | | | | | 823,000(2) | | | | | | (846,757) | | |
应占股东赤字总额
普通股股东 |
| | | | (452,373) | | | | | | (51,997) | | | | | | (21,594) | | | | | | (31,580) | | | | | | 105,171 | | | | | | (452,373) | | |
非控制性权益
|
| | | | — | | | | | | — | | | | | | (642) | | | | | | — | | | | | | — | | | | | | (642) | | |
股东亏损总额
|
| | | | (452,373) | | | | | | (51,997) | | | | | | (22,236) | | | | | | (31,580) | | | | | | 105,171 | | | | | | (453,015) | | |
总负债、夹层权益和股东亏损
|
| | | | 367,607 | | | | | | 689,581 | | | | | | 186,691 | | | | | | 598,782 | | | | | | (470,709) | | | | | | 1,371,952 | | |
| | |
截至2023年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
莲花
技术 Inc. |
| |
WFOE
|
| |
前
VIE 以及它的 附属公司 |
| |
其他
附属公司 |
| |
淘汰
调整 |
| |
已整合
|
| ||||||||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||
经营活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
运营产生(使用)的净现金
活动 |
| | | | 3,127 | | | | | | (49,744) | | | | | | (8,281) | | | | | | (332,034) | | | | | | — | | | | | | (386,932) | | |
投资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
购买财产、设备和软件以及无形资产的付款
|
| | | | — | | | | | | (51,656) | | | | | | — | | | | | | (162,058) | | | | | | — | | | | | | (213,714) | | |
处置财产、设备和软件的收益
|
| | | | — | | | | | | 4,184 | | | | | | — | | | | | | 933 | | | | | | — | | | | | | 5,117 | | |
购买短期投资的付款
|
| | | | — | | | | | | — | | | | | | (38,254) | | | | | | — | | | | | | — | | | | | | (38,254) | | |
短期投资销售收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 37,428 | | | | | | — | | | | | | 37,428 | | |
收到与资产相关的政府补助
|
| | | | — | | | | | | 16,345 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,345 | | |
股权投资对象投资付款
|
| | | | — | | | | | | (2) | | | | | | (146) | | | | | | (4,911) | | | | | | — | | | | | | (5,059) | | |
出售子公司所得款项,净额
处置现金的数量 |
| | | | — | | | | | | — | | | | | | — | | | | | | 1,379 | | | | | | — | | | | | | 1,379 | | |
给予关连方贷款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,227) | | | | | | — | | | | | | (1,227) | | |
向公司间贷款
|
| | | | (231,578) | | | | | | (316,713) | | | | | | — | | | | | | (180,466) | | | | | | 728,757(1) | | | | | | — | | |
向公司间收取贷款的收益
|
| | | | 186,148 | | | | | | 150,870 | | | | | | — | | | | | | 71,849 | | | | | | (408,867)(4) | | | | | | — | | |
合并现金贡献
实体 |
| | | | (302,267) | | | | | | (22,347) | | | | | | — | | | | | | (89,408) | | | | | | 414,022(3) | | | | | | — | | |
投资活动所用现金净额
|
| | | | (347,697) | | | | | | (219,319) | | | | | | (38,400) | | | | | | (326,481) | | | | | | 733,912 | | | | | | (197,985) | | |
融资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
清算股东应收账款所得款项
|
| | | | 7,514 | | | | | | — | | | | | | 18,625 | | | | | | — | | | | | | — | | | | | | 26,139 | | |
发行可转换票据所得款项
|
| | | | 25,297 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,297 | | |
发行可交换票据的收益
|
| | | | — | | | | | | 27,883 | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,883 | | |
偿还强制可赎回非控制性权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,554) | | | | | | — | | | | | | (11,554) | | |
赎回可转换票据的付款
|
| | | | (5,648) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,648) | | |
与私募股权投资(“PIPE”)相关的可退还押金收据
投资 |
| | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,000 | | |
非控股权益出资
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,460 | | | | | | — | | | | | | 4,460 | | |
| | |
截至2023年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
莲花
技术 Inc. |
| |
WFOE
|
| |
前
VIE 以及它的 附属公司 |
| |
其他
附属公司 |
| |
淘汰
调整 |
| |
已整合
|
| ||||||||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||
银行贷款收益
|
| | | | — | | | | | | 182,497 | | | | | | — | | | | | | 298,679 | | | | | | — | | | | | | 481,176 | | |
偿还银行贷款
|
| | | | — | | | | | | (102,736) | | | | | | — | | | | | | (170,161) | | | | | | — | | | | | | (272,897) | | |
在子公司清算中向非控股权益付款
|
| | | | — | | | | | | — | | | | | | (148) | | | | | | — | | | | | | — | | | | | | (148) | | |
从公司间借入的贷款收益
|
| | | | — | | | | | | 180,466 | | | | | | — | | | | | | 548,291 | | | | | | (728,757)(1) | | | | | | — | | |
偿还公司间借款
|
| | | | — | | | | | | (71,849) | | | | | | — | | | | | | (337,018) | | | | | | 408,867(4) | | | | | | — | | |
各自母公司投入的现金
|
| | | | — | | | | | | 89,408 | | | | | | — | | | | | | 324,614 | | | | | | (414,022)(3) | | | | | | — | | |
重组导致的现金转移
|
| | | | — | | | | | | (32,715) | | | | | | (125,794) | | | | | | 158,509 | | | | | | —(5) | | | | | | — | | |
融资活动提供(用于)的现金净额
|
| | | | 27,163 | | | | | | 282,954 | | | | | | (107,317) | | | | | | 815,820 | | | | | | (733,912) | | | | | | 284,708 | | |
汇率变化对现金和限制现金的影响
|
| | | | (1,812) | | | | | | (6,610) | | | | | | (2,573) | | | | | | (1,194) | | | | | | — | | | | | | (12,189) | | |
现金和限制性现金净(减)增
|
| | | | (319,219) | | | | | | 7,281 | | | | | | (156,571) | | | | | | 156,111 | | | | | | — | | | | | | (312,398) | | |
年初现金和限制性现金
|
| | | | 353,107 | | | | | | 150,904 | | | | | | 156,571 | | | | | | 78,951 | | | | | | — | | | | | | 739,533 | | |
年终现金和限制性现金
|
| | | | 33,888 | | | | | | 158,185 | | | | | | — | | | | | | 235,062 | | | | | | — | | | | | | 427,135 | | |
|
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前
VIE 以及它的 附属公司 |
| |
其他
附属公司 |
| |
淘汰
调整 |
| |
已整合
|
| ||||||||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||
经营活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动产生(用于)的现金净额
|
| | | | 2,682 | | | | | | (144,423) | | | | | | (8,869) | | | | | | (200,809) | | | | | | — | | | | | | (351,419) | | |
投资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
购买财产、设备和软件以及无形资产的付款
|
| | | | — | | | | | | (71,839) | | | | | | (2,635) | | | | | | (58,871) | | | | | | — | | | | | | (133,345) | | |
处置财产、设备和软件的收益
|
| | | | — | | | | | | 33 | | | | | | — | | | | | | 1,038 | | | | | | — | | | | | | 1,071 | | |
短期购买付款
投资 |
| | | | (10,000) | | | | | | — | | | | | | (290,662) | | | | | | — | | | | | | — | | | | | | (300,662) | | |
短期投资销售收益
|
| | | | — | | | | | | — | | | | | | 289,587 | | | | | | — | | | | | | — | | | | | | 289,587 | | |
衍生工具结算时付款
|
| | | | (2,652) | | | | | | 2,011 | | | | | | — | | | | | | — | | | | | | — | | | | | | (641) | | |
股权投资对象投资付款
|
| | | | — | | | | | | — | | | | | | (1,920) | | | | | | (1,194) | | | | | | — | | | | | | (3,114) | | |
给予关连方贷款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,310) | | | | | | — | | | | | | (2,310) | | |
向公司间贷款
|
| | | | (5,876) | | | | | | (49,602) | | | | | | — | | | | | | — | | | | | | 55,478(1) | | | | | | — | | |
收取预付款的收益
来自内部公司 |
| | | | — | | | | | | 10,611 | | | | | | — | | | | | | — | | | | | | (10,611)(2) | | | | | | — | | |
对合并实体的现金贡献
|
| | | | (94,688) | | | | | | (137,200) | | | | | | — | | | | | | — | | | | | | 231,888(3) | | | | | | — | | |
投资活动所用现金净额
|
| | | | (113,216) | | | | | | (245,986) | | | | | | (5,630) | | | | | | (61,337) | | | | | | 276,755 | | | | | | (149,414) | | |
融资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
清算股东应收账款所得款项
|
| | | | 74,638 | | | | | | — | | | | | | 1,509 | | | | | | — | | | | | | — | | | | | | 76,147 | | |
发行Pre-A系列优先股的收益
|
| | | | 129,681 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 129,681 | | |
发行A系列优先股的收益
|
| | | | 187,734 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 187,734 | | |
偿还可兑换票据
发行A系列优先 股票 |
| | | | — | | | | | | (57,430) | | | | | | — | | | | | | — | | | | | | — | | | | | | (57,430) | | |
发行可转换债券所得款项
注 |
| | | | — | | | | | | — | | | | | | 75,037 | | | | | | — | | | | | | — | | | | | | 75,037 | | |
发行可交换票据的收益
|
| | | | — | | | | | | 307,172 | | | | | | 71,792 | | | | | | — | | | | | | — | | | | | | 378,964 | | |
收到与发行A系列优先股相关的可退还押金
|
| | | | — | | | | | | 28,945 | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,945 | | |
偿还与发行A系列优先股相关的可退还押金
|
| | | | — | | | | | | (28,628) | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,628) | | |
相关对价付款
随着重组 |
| | | | — | | | | | | — | | | | | | — | | | | | | (50,794) | | | | | | — | | | | | | (50,794) | | |
| | |
截至2022年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前
VIE 以及它的 附属公司 |
| |
其他
附属公司 |
| |
淘汰
调整 |
| |
已整合
|
| ||||||||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||
非控股权益出资
|
| | | | — | | | | | | — | | | | | | 149 | | | | | | — | | | | | | — | | | | | | 149 | | |
偿还关联方贷款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,844) | | | | | | — | | | | | | (9,844) | | |
银行贷款收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 28,170 | | | | | | — | | | | | | 28,170 | | |
从公司间借入的贷款收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 55,478 | | | | | | (55,478)(1) | | | | | | — | | |
偿还公司间预付款
|
| | | | — | | | | | | — | | | | | | (10,611) | | | | | | — | | | | | | 10,611(2) | | | | | | — | | |
各自母公司投入的现金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 231,888 | | | | | | (231,888)(3) | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 392,053 | | | | | | 250,059 | | | | | | 137,876 | | | | | | 254,898 | | | | | | (276,755) | | | | | | 758,131 | | |
汇率变化对现金和限制现金的影响
|
| | | | (10,161) | | | | | | (17,008) | | | | | | (15,900) | | | | | | (6,148) | | | | | | — | | | | | | (49,217) | | |
现金和限制性现金净增(减)额
|
| | | | 271,358 | | | | | | (157,358) | | | | | | 107,477 | | | | | | (13,396) | | | | | | — | | | | | | 208,081 | | |
年初现金和限制性现金
|
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 92,259 | | | | | | — | | | | | | 531,452 | | |
年终现金和限制性现金
|
| | | | 353,107 | | | | | | 150,992 | | | | | | 156,571 | | | | | | 78,863 | | | | | | — | | | | | | 739,533 | | |
|
| | |
截至2021年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
前
VIE 以及它的 附属公司 |
| |
其他
附属公司 |
| |
淘汰
调整 |
| |
已整合
|
| ||||||||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||
经营活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
用于经营活动的现金净额
|
| | | | (997) | | | | | | (77,377) | | | | | | (7,993) | | | | | | (40,138) | | | | | | — | | | | | | (126,505) | | |
投资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
购买财产、设备和软件以及无形资产的付款
|
| | | | — | | | | | | (13,845) | | | | | | — | | | | | | (20,745) | | | | | | — | | | | | | (34,590) | | |
处置财产、设备的收益
和软件 |
| | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | |
收到与以下相关的政府补助金
资产 |
| | | | — | | | | | | 279,052 | | | | | | — | | | | | | — | | | | | | — | | | | | | 279,052 | | |
向公司间预付款
|
| | | | — | | | | | | (11,055) | | | | | | — | | | | | | — | | | | | | 11,055(2) | | | | | | — | | |
对合并实体的现金贡献
|
| | | | — | | | | | | (108,898) | | | | | | — | | | | | | — | | | | | | 108,898(3) | | | | | | — | | |
投资活动提供(用于)的现金净额
|
| | | | — | | | | | | 145,268 | | | | | | — | | | | | | (20,745) | | | | | | 119,953 | | | | | | 244,476 | | |
融资活动: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
发行普通股所得款项
|
| | | | 58,631 | | | | | | 100,690 | | | | | | 38,597 | | | | | | — | | | | | | — | | | | | | 197,918 | | |
发行可转换票据所得款项
|
| | | | 23,445 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,445 | | |
发行可兑换债券的收益
注 |
| | | | — | | | | | | 125,039 | | | | | | — | | | | | | — | | | | | | — | | | | | | 125,039 | | |
发行强制性可赎回非控股权益的收益
|
| | | | — | | | | | | — | | | | | | 6,299 | | | | | | — | | | | | | — | | | | | | 6,299 | | |
股东出资
|
| | | | — | | | | | | 15,695 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,695 | | |
支付给股东的股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,880) | | | | | | — | | | | | | (1,880) | | |
与重组相关的对价支付
|
| | | | — | | | | | | (1,663) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,663) | | |
预付款收益
公司间 |
| | | | — | | | | | | — | | | | | | 11,055 | | | | | | — | | | | | | (11,055)(2) | | | | | | — | | |
各自母公司投入的现金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 108,898 | | | | | | (108,898)(3) | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 82,076 | | | | | | 239,761 | | | | | | 55,951 | | | | | | 107,018 | | | | | | (119,953) | | | | | | 364,853 | | |
汇率变动对现金的影响
|
| | | | 670 | | | | | | 698 | | | | | | 1,136 | | | | | | 439 | | | | | | — | | | | | | 2,943 | | |
现金和限制性现金净增加
|
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 46,574 | | | | | | — | | | | | | 485,767 | | |
年初现金和限制性现金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 45,685 | | | | | | — | | | | | | 45,685 | | |
年末现金和限制现金
年 |
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 92,259 | | | | | | — | | | | | | 531,452 | | |
| | |
六个月来
截至6月30日, |
| |
多年来
截至2013年12月31日, |
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||
| | |
(单位:千)
|
| |
(单位:千)
|
| ||||||||||||||||||||||||
净亏损
|
| | | | (460,252) | | | | | | (352,942) | | | | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
基于股份的薪酬费用
|
| | | | 35,894 | | | | | | — | | | | | | — | | | | | | 10,625 | | | | | | — | | |
调整后净亏损
|
| | | | (424,358) | | | | | | (352,942) | | | | | | (750,255) | | | | | | (713,938) | | | | | | (110,531) | | |
净亏损
|
| | | | (460,252) | | | | | | (352,942) | | | | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
利息支出
|
| | | | 11,708 | | | | | | 3,470 | | | | | | 10,200 | | | | | | 8,542 | | | | | | 3,615 | | |
利息收入
|
| | | | (8,658) | | | | | | (5,848) | | | | | | (9,204) | | | | | | (12,188) | | | | | | (6,219) | | |
所得税支出(福利)
|
| | | | 355 | | | | | | (18) | | | | | | 1,113 | | | | | | 292 | | | | | | 1,853 | | |
基于股份的薪酬费用
|
| | | | 35,894 | | | | | | — | | | | | | — | | | | | | 10,625 | | | | | | — | | |
折旧
|
| | | | 39,286 | | | | | | 22,641 | | | | | | (54,957) | | | | | | 12,790 | | | | | | 2,056 | | |
调整后的EBITDA
|
| | | | (381,667) | | | | | | (332,697) | | | | | | (693,189) | | | | | | (704,502) | | | | | | (109,226) | | |
| | |
截至2024年6月30日
|
| |||||||||
| | |
Number
|
| |
%
|
| ||||||
功能: | | | | | | | | | | | | | |
研发
|
| | | | 1,631 | | | | | | 54.6 | | |
市场营销和销售
|
| | | | 755 | | | | | | 25.3 | | |
供应链
|
| | | | 204 | | | | | | 6.8 | | |
职能支助
|
| | | | 399 | | | | | | 13.3 | | |
总计
|
| | | | 2,989 | | | | | | 100.0 | | |
位置
|
| |
近似大小
(建筑)在 平米 |
| |
主要用途
|
| |
租期(年)
|
| |||
上海,中国
|
| | | | 26,745 | | | |
办公室、莲花中心、体验店
|
| | 1至10年 | |
中国武汉
|
| | | | 18,123 | | | |
办公室、莲花中心、体验店
|
| | 1至10年以上 | |
中国宁波
|
| | | | 9,389 | | | | 办公室 | | | 5年 | |
中国杭州
|
| | | | 14,725 | | | | 办公室、贵宾室 | | | 1至3年 | |
北京,中国
|
| | | | 3,911 | | | |
莲花中心、体验店
|
| | 2.5至8.5年 | |
英国伦敦
|
| | | | 1,732 | | | | 办公室 | | | 10年前 | |
英国考文垂
|
| | | | 3,800 | | | | 办公室 | | | 少于1年 | |
法国巴黎
|
| | | | 2,596 | | | |
体验店、莲花中心、办公室
|
| | 6至10年 | |
荷兰阿姆斯特丹
|
| | | | 2,795 | | | | 办公室 | | | 6.5至15年 | |
荷兰豪滕
|
| | | | 802 | | | | 莲花中心,办公室 | | | 5到10年 | |
挪威奥斯陆
|
| | | | 1,170 | | | |
体验店、履行中心
|
| | 2至8年 | |
德国慕尼黑
|
| | | | 475 | | | |
办公室、体验店、
履行中心 |
| |
1年至2年
|
|
德国法兰克福(劳恩海姆)
|
| | | | 7,551 | | | | 办公室、车间 | | | 10到12年 | |
瑞典哥德堡
|
| | | | 40 | | | | 办公室 | | | 不到1年 | |
意大利米兰
|
| | | | 40 | | | | 办公室 | | | 不到1年 | |
新加坡,SG
|
| | | | 18 | | | | 办公室 | | | 少于1年 | |
| | |
截至6月30日的6个月,
|
| |
截至2013年12月31日的年度,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售货品
|
| | | | 382,893 | | | | | | 96.2 | | | | | | 124,854 | | | | | | 96.0 | | | | | | 660,158 | | | | | | 97.2 | | | | | | 1,186 | | | | | | 12.4 | | | | | | 369 | | | | | | 10.0 | | |
服务收入
|
| | | | 15,222 | | | | | | 3.8 | | | | | | 5,181 | | | | | | 4.0 | | | | | | 18,850 | | | | | | 2.8 | | | | | | 8,371 | | | | | | 87.6 | | | | | | 3,318 | | | | | | 90.0 | | |
总 | | | | | 398,115 | | | | | | 100.0 | | | | | | 130,035 | | | | | | 100.0 | | | | | | 679,008 | | | | | | 100.0 | | | | | | 9,557 | | | | | | 100.0 | | | | | | 3,687 | | | | | | 100.0 | | |
| | |
截至6月30日的6个月,
|
| |
截至2013年12月31日的年度,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销货成本
|
| | | | (340,882) | | | | | | 98.2 | | | | | | (119,557) | | | | | | 96.5 | | | | | | (564,741) | | | | | | 97.9 | | | | | | (948) | | | | | | 13.1 | | | | | | (331) | | | | | | 10.6 | | |
服务成本
|
| | | | (6,321) | | | | | | 1.8 | | | | | | (4,351) | | | | | | 3.5 | | | | | | (12,086) | | | | | | 2.1 | | | | | | (6,302) | | | | | | 86.9 | | | | | | (2,799) | | | | | | 89.4 | | |
总 | | | | | (347,203) | | | | | | 100.0 | | | | | | (123,908) | | | | | | 100.0 | | | | | | (576,827) | | | | | | 100.0 | | | | | | (7,250) | | | | | | 100.0 | | | | | | (3,130) | | | | | | 100.0 | | |
| | |
截至6月30日的6个月,
|
| |
截至2013年12月31日的年度,
|
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||||||||
毛利
|
| | | | 50,912 | | | | | | 6,127 | | | | | | 102,181 | | | | | | 2,307 | | | | | | 557 | | |
| | |
截至6月30日的6个月,
|
| |
止年度
12月31日, |
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||||||||
毛利率(%)
|
| | | | 12.8 | | | | | | 4.7 | | | | | | 15.0 | | | | | | 24.1 | | | | | | 15.1 | | |
| | |
截至6月30日的6个月,
|
| |
截至2013年12月31日的年度,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | (174,854) | | | | | | 35.8 | | | | | | (152,548) | | | | | | 43.5 | | | | | | (368,729) | | | | | | 44.0 | | | | | | (445,844) | | | | | | 64.6 | | | | | | (511,364) | | | | | | 450.5 | | |
销售和营销费用
|
| | | | (204,274) | | | | | | 41.8 | | | | | | (118,236) | | | | | | 33.7 | | | | | | (328,935) | | | | | | 39.2 | | | | | | (151,331) | | | | | | 22.0 | | | | | | (38,066) | | | | | | 33.5 | | |
一般和行政费用
|
| | | | (111,978) | | | | | | 22.9 | | | | | | (80,417) | | | | | | 22.9 | | | | | | (144,533) | | | | | | 17.2 | | | | | | (148,369) | | | | | | 21.5 | | | | | | (54,763) | | | | | | 48.3 | | |
政府拨款
|
| | | | 2,488 | | | | | | (0.5) | | | | | | 662 | | | | | | (0.1) | | | | | | 4,077 | | | | | | (0.4) | | | | | | 55,824 | | | | | | (8.1) | | | | | | 490,694 | | | | | | (432.3) | | |
总 | | | | | (488,618) | | | | | | 100.0 | | | | | | (350,539) | | | | | | 100.0 | | | | | | (838,120) | | | | | | 100.0 | | | | | | (689,720) | | | | | | 100.0 | | | | | | (113,499) | | | | | | 100.0 | | |
| | |
截至6月30日的6个月,
|
| |
截至2013年12月31日的年度,
|
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售货品
|
| | | | 382,893 | | | | | | 124,854 | | | | | | 660,158 | | | | | | 1,186 | | | | | | 369 | | |
服务收入
|
| | | | 15,222 | | | | | | 5,181 | | | | | | 18,850 | | | | | | 8,371 | | | | | | 3,318 | | |
总收入
|
| | | | 398,115 | | | | | | 130,035 | | | | | | 679,008 | | | | | | 9,557 | | | | | | 3,687 | | |
收入成本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销货成本
|
| | | | (340,882) | | | | | | (119,557) | | | | | | (564,741) | | | | | | (948) | | | | | | (331) | | |
服务成本
|
| | | | (6,321) | | | | | | (4,351) | | | | | | (12,086) | | | | | | (6,302) | | | | | | (2,799) | | |
收入总成本
|
| | | | (347,203) | | | | | | (123,908) | | | | | | (576,827) | | | | | | (7,250) | | | | | | (3,130) | | |
毛利
|
| | | | 50,912 | | | | | | 6,127 | | | | | | 102,181 | | | | | | 2,307 | | | | | | 557 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | (174,854) | | | | | | (152,548) | | | | | | (368,729) | | | | | | (445,844) | | | | | | (511,364) | | |
销售和营销费用
|
| | | | (204,274) | | | | | | (118,236) | | | | | | (328,935) | | | | | | (151,331) | | | | | | (38,066) | | |
一般和行政费用
|
| | | | (111,978) | | | | | | (80,417) | | | | | | (144,533) | | | | | | (148,369) | | | | | | (54,763) | | |
政府拨款
|
| | | | 2,488 | | | | | | 662 | | | | | | 4,077 | | | | | | 55,824 | | | | | | 490,694 | | |
总运营支出
|
| | | | (488,618) | | | | | | (350,539) | | | | | | (838,120) | | | | | | (689,720) | | | | | | (113,499) | | |
营业亏损
|
| | | | (437,706) | | | | | | (344,412) | | | | | | (735,939) | | | | | | (687,413) | | | | | | (112,942) | | |
利息支出
|
| | | | (11,708) | | | | | | (3,470) | | | | | | (10,200) | | | | | | (8,542) | | | | | | (3,615) | | |
利息收入
|
| | | | 8,658 | | | | | | 5,848 | | | | | | 9,204 | | | | | | 12,188 | | | | | | 6,219 | | |
投资(损失)收入,净
|
| | | | 3,496 | | | | | | 2,770 | | | | | | (1,162) | | | | | | (3,246) | | | | | | 2,229 | | |
权益法投资成果份额
|
| | | | 359 | | | | | | (626) | | | | | | (1,048) | | | | | | (2,762) | | | | | | — | | |
外币兑换收益(损失),净
|
| | | | (4,429) | | | | | | (3,619) | | | | | | 42 | | | | | | (11,505) | | | | | | 798 | | |
强制性公允价值的变化
可赎回的非控制性权益, 可交换票据和可转换票据, 排除特定工具信贷的影响 风险 |
| | | | 8,801 | | | | | | (12,758) | | | | | | (7,531) | | | | | | (22,991) | | | | | | (1,367) | | |
认购证负债公允价值变动
|
| | | | 6,317 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
看跌期权负债公允价值变化
|
| | | | (33,685) | | | | | | 3,307 | | | | | | (2,508) | | | | | | — | | | | | | — | | |
所得税前亏损
|
| | | | (459,897) | | | | | | (352,960) | | | | | | (749,142) | | | | | | (724,271) | | | | | | (108,678) | | |
所得税(费用)/福利
|
| | | | (355) | | | | | | 18 | | | | | | (1,113) | | | | | | (292) | | | | | | (1,853) | | |
净亏损
|
| | | | (460,252) | | | | | | (352,942) | | | | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
| | |
截至6月30日的六个月内,
|
| |
截至2013年12月31日的年度,
|
| | ||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| | |||||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| | |||||||||||||||||
| | |
(单位:千)
|
| ||||||||||||||||||||||||||||||
净亏损
|
| | | | (460,252) | | | | | | (352,942) | | | | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | | | ||
基于股份的薪酬费用
|
| | | | 35,894 | | | | | | — | | | | | | — | | | | | | 10,625 | | | | | | — | | | | ||
调整后净亏损
|
| | | | (424,358) | | | | | | (352,942) | | | | | | (750,255) | | | | | | (713,938) | | | | | | (110,531) | | | | ||
净亏损
|
| | | | (460,252) | | | | | | (352,942) | | | | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | | | ||
利息支出
|
| | | | 11,708 | | | | | | 3,470 | | | | | | 10,200 | | | | | | 8,542 | | | | | | 3,615 | | | | ||
利息收入
|
| | | | (8,658) | | | | | | (5,848) | | | | | | (9,204) | | | | | | (12,188) | | | | | | (6,219) | | | | ||
所得税支出(福利)
|
| | | | 355 | | | | | | (18) | | | | | | 1,113 | | | | | | 292 | | | | | | 1,853 | | | | ||
基于股份的薪酬费用
|
| | | | 35,894 | | | | | | — | | | | | | — | | | | | | 10,625 | | | | | | — | | | | ||
折旧
|
| | | | 39,286 | | | | | | 22,641 | | | | | | 54,957 | | | | | | 12,790 | | | | | | 2,056 | | | | ||
调整后的EBITDA
|
| | | | (381,667) | | | | | | (332,697) | | | | | | (693,189) | | | | | | (704,502) | | | | | | (109,226) | | | |
| | |
截至6月30日的6个月,
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
变化
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||
货物销售
|
| | | | 382,893 | | | | | | 124,854 | | | | | | 258,039 | | | | | | 206.7% | | |
BEV生活模式
|
| | | | 263,384 | | | | | | 73,226 | | | | | | 190,158 | | | | | | 259.7% | | |
跑车
|
| | | | 102,709 | | | | | | 49,146 | | | | | | 53,563 | | | | | | 109.0% | | |
其他
|
| | | | 16,800 | | | | | | 2,482 | | | | | | 14,318 | | | | | | 576.9% | | |
服务收入
|
| | | |
15,222
|
| | | | |
5,181
|
| | | | |
10,041
|
| | | | |
193.8%
|
| |
总收入
|
| | | |
398,115
|
| | | | |
130,035
|
| | | | |
268,080
|
| | | | |
206.2%
|
| |
| | |
截至6月30日的6个月,
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
变化
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
销货成本
|
| | | | (340,882) | | | | | | (119,557) | | | | | | (221,325) | | | | | | 185.1 | | |
服务成本
|
| | | | (6,321) | | | | | | (4,351) | | | | | | (1,970) | | | | | | 45.3 | | |
总
|
| | | | (347,203) | | | | | | (123,908) | | | | | | (223,295) | | | | | | 180.2 | | |
| | |
截至6月30日的6个月,
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
变化
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||
毛利
|
| | | | 50,912 | | | | | | 6,127 | | | | | | 44,785 | | | | | | 730.9 | | |
毛利率(%)
|
| | | | 12.8 | | | | | | 4.7 | | | | | | — | | | | | | — | | |
| | |
截至6月30日的6个月,
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
变化
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | (174,854) | | | | | | (152,548) | | | | | | (22,306) | | | | | | 14.6 | | |
销售和营销费用
|
| | | | (204,274) | | | | | | (118,236) | | | | | | (86,038) | | | | | | 72.8 | | |
一般和行政费用
|
| | | | (111,978) | | | | | | (80,417) | | | | | | (31,561) | | | | | | 39.2 | | |
政府拨款
|
| | | | 2,488 | | | | | | 662 | | | | | | 1,826 | | | | | | 275.8 | | |
总
|
| | | | (488,618) | | | | | | (350,539) | | | | | | (138,079) | | | | | | 39.4 | | |
| | |
止年度
12月31日, |
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
变化
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||
货物销售 | | | | | 660,158 | | | | | | 1,186 | | | | | | 658,972 | | | | | | 55,562.6 | | |
BEV生活模式
|
| | | | 465,265 | | | | | | — | | | | | | 465,265 | | | | | | — | | |
跑车
|
| | | | 184,111 | | | | | | 828 | | | | | | 183,283 | | | | | | 22,135.6 | | |
其他
|
| | | | 10,782 | | | | | | 358 | | | | | | 10,424 | | | | | | 2,911.7 | | |
服务收入
|
| | | | 18,850 | | | | | | 8,371 | | | | | | 10,479 | | | | | | 125.2 | | |
总收入
|
| | | | 679,008 | | | | | | 9,557 | | | | | | 669,451 | | | | | | 7,004.8 | | |
| | |
止年度
12月31日, |
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
变化
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
销货成本
|
| | | | (564,741) | | | | | | (948) | | | | | | 563,793 | | | | | | 59,471.8 | | |
服务成本
|
| | | | (12,086) | | | | | | (6,302) | | | | | | 5,784 | | | | | | 91.8 | | |
总
|
| | | | (576,827) | | | | | | (7,250) | | | | | | 569,577 | | | | | | 7,856.2 | | |
| | |
止年度
十二月三十一日, |
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
变化
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||
毛利
|
| | | | 102,181 | | | | | | 2,307 | | | | | | 99,874 | | | | | | 42.3 | | |
毛利率(%)
|
| | | | 15.0 | | | | | | 24.1 | | | | | | — | | | | | | — | | |
| | |
止年度
12月31日, |
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
变化
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | (368,729) | | | | | | (445,844) | | | | | | (77,115) | | | | | | (17.3) | | |
销售和营销费用
|
| | | | (328,935) | | | | | | (151,331) | | | | | | 177,604 | | | | | | 117.4 | | |
一般和行政费用
|
| | | | (144,533) | | | | | | (148,369) | | | | | | (3,836) | | | | | | (2.6) | | |
政府拨款
|
| | | | 4,077 | | | | | | 55,824 | | | | | | (51,747) | | | | | | (92.7) | | |
总
|
| | | | (838,120) | | | | | | (689,720) | | | | | | 148,400 | | | | | | 21.5 | | |
| | |
截至该年度为止
12月31日, |
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
变化
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||
货物销售
|
| | | | 1,186 | | | | | | 369 | | | | | | 817 | | | | | | 221.4 | | |
车辆
|
| | | | 828 | | | | | | 369 | | | | | | 459 | | | | | | 124.4 | | |
其他
|
| | | | 358 | | | | | | — | | | | | | 358 | | | | | | — | | |
服务收入
|
| | | | 8,371 | | | | | | 3,318 | | | | | | 5,053 | | | | | | 152.3 | | |
总收入
|
| | | | 9,557 | | | | | | 3,687 | | | | | | 5,870 | | | | | | 159.2 | | |
| | |
截至该年度为止
12月31日, |
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
变化
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||
收入成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
销货成本
|
| | | | (948) | | | | | | (331) | | | | | | 617 | | | | | | 186.4 | | |
服务成本
|
| | | | (6,302) | | | | | | (2,799) | | | | | | 3,503 | | | | | | 125.2 | | |
总 | | | | | (7,250) | | | | | | (3,130) | | | | | | 4,120 | | | | | | 131.6 | | |
| | |
截至该年度为止
12月31日, |
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
变化
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||
毛利
|
| | | | 2,307 | | | | | | 557 | | | | | | 1,750 | | | | | | 314.2 | | |
毛利率(%)
|
| | | | 24.1 | | | | | | 15.1 | | | | | | — | | | | | | — | | |
| | |
截至该年度为止
12月31日, |
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
变化
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
%
|
| ||||||||||||
| | |
(in千人,百分比除外)
|
| |||||||||||||||||||||
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用
|
| | | | (445,844) | | | | | | (511,364) | | | | | | (65,520) | | | | | | (12.8) | | |
销售和营销费用
|
| | | | (151,331) | | | | | | (38,066) | | | | | | 113,265 | | | | | | 297.5 | | |
一般和行政费用
|
| | | | (148,369) | | | | | | (54,763) | | | | | | 93,606 | | | | | | 170.9 | | |
政府拨款
|
| | | | 55,824 | | | | | | 490,694 | | | | | | (434,870) | | | | | | (88.6) | | |
总 | | | | | (689,720) | | | | | | (113,499) | | | | | | 576,221 | | | | | | 507.7 | | |
| | |
截至6月30日的六个月内,
|
| |
截至2013年12月31日的年度,
|
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||
| | |
(单位:千)
|
| |||||||||||||||||||||||||||
合并和合并现金流数据摘要
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
用于经营活动的现金净额
|
| | | | (468,361) | | | | | | (303,700) | | | | | | (386,932) | | | | | | (351,419) | | | | | | (126,505) | | |
投资活动提供的现金净额(用于)
|
| | | | (542,860) | | | | | | (103,733) | | | | | | (197,985) | | | | | | (149,414) | | | | | | 244,476 | | |
融资活动提供的现金净额
|
| | | | 1,248,800 | | | | | | 415,283 | | | | | | 284,708 | | | | | | 758,131 | | | | | | 364,853 | | |
汇率变化对现金和限制现金的影响
|
| | | | (20,899) | | | | | | (18,356) | | | | | | (12,189) | | | | | | (49,217) | | | | | | 2,943 | | |
现金和限制性现金净增加(减少)
|
| | | | 216,680 | | | | | | (10,506) | | | | | | (312,398) | | | | | | 208,081 | | | | | | 485,767 | | |
年初现金和限制现金
|
| | | | 427,135 | | | | | | 739,533 | | | | | | 739,533 | | | | | | 531,452 | | | | | | 45,685 | | |
年终/期末现金和限制性现金
|
| | | | 643,815 | | | | | | 729,027 | | | | | | 427,135 | | | | | | 739,533 | | | | | | 531,452 | | |
| | | | | | | | |
按期付款到期
|
| |||||||||
| | |
总计
|
| |
在一个范围内
年 |
| |
多过
一年 |
| |||||||||
| | |
(US美元(千美元)
|
| |||||||||||||||
经营租赁义务。. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 141,583 | | | | | | 22,023 | | | | | | 119,560 | | |
购买承诺。. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 89,004 | | | | | | 89,004 | | | | | | — | | |
资本开支承担
|
| | | | 12,086 | | | | | | 12,077 | | | | | | 9 | | |
可转换票据(i)
|
| | | | 216,604 | | | | | | 126,802 | | | | | | 89,802 | | |
可兑换票据(ii)
|
| | | | 85,242 | | | | | | — | | | | | | 85,242 | | |
梅里茨看跌期权(iii)
|
| | | | 711,914 | | | | | | — | | | | | | 711,914 | | |
总 | | | | | 1,256,433 | | | | | | 249,906 | | | | | | 1,006,527 | | |
董事及行政人员
|
| |
年龄
|
| |
职位/头衔
|
|
李东辉 | | |
54
|
| | 董事会主席 | |
冯清风 | | |
51
|
| | 董事兼首席执行官 | |
李光耀坤朗 | | |
48
|
| | 董事兼首席财务官 | |
黄泰华 | | |
64
|
| | 董事 | |
宁宇 | | |
53
|
| | 董事 | |
阿达·严云峰 | | |
55
|
| | 独立董事 | |
阿尼什·梅尔瓦尼 | | |
46
|
| | 独立董事 | |
名字
|
| |
数量
A类 普通股 基础期权 |
| |
锻炼
价格 (美元/股) |
| |
日期
格兰特 |
| |
日期
期满 |
| |||
阿尼什·梅尔瓦尼
|
| | | | * | | | |
2.89
|
| |
2024年6月1日
|
| |
2032年9月11日
|
|
| | |
普通股
|
| |
受益百分比
所有权/投票权 |
| ||||||
董事及行政人员(1): | | | | | | | | | | | | | |
李东辉(2)
|
| | | | 14,398,660 | | | | | | 2.1% | | |
冯清风(3)
|
| | | | 57,061,196 | | | | | | 8.4% | | |
李光耀坤朗
|
| | | | * | | | | | | * | | |
黄泰华
|
| | | | — | | | | | | — | | |
宁宇
|
| | | | — | | | | | | — | | |
阿达·严云峰
|
| | | | — | | | | | | — | | |
阿尼什·梅尔瓦尼
|
| | | | * | | | | | | * | | |
全体董事和高级管理人员为一组
|
| | |
|
72,819,517
|
| | | | | 10.8% | | |
5.0%股东: | | | | | | | | | | | | | |
莲花先进技术有限合伙(4)
|
| | | | 186,648,945 | | | | | | 27.6% | | |
埃蒂卡(5) | | | | | 156,236,329 | | | | | | 23.1% | | |
莲花科技国际投资有限公司(6)
|
| | | | 108,740,886 | | | | | | 16.1% | | |
梅里茨(7) | | | | | 50,000,000 | | | | | | 7.4% | | |
莲花集团国际有限公司(8)
|
| | | | 47,995,443 | | | | | | 7.1% | | |
湖北长江经开汽车产业投资基金合伙企业(有限合伙) (9)
|
| | | | 44,997,886 | | | | | | 6.6% | | |
| | |
股份数量
在要约之前拥有 |
| |
最大数量
将发行的股份数量 根据本招股说明书 |
| |
股份数量
要约后拥有 |
| |||||||||||||||||||||
出售证券持有人姓名
|
| |
数(1)
|
| |
百分比(2)
|
| | | | | | | |
数(3)
|
| |
百分比(2)
|
| ||||||||||||
韦斯特伍德资本集团有限责任公司 (4)
|
| | | | 700,000 | | | | | | * | | | | | | 44,450,000 | | | | | | — | | | | | | — | | |
|
服务
|
| |
费用
|
|
|
•
向获发美国存托凭证的任何人或根据股票股息或其他免费分发股票、红利分配、股票拆分或其他分配(转换为现金的除外)进行美国存托股份分配的任何人
|
| | 每张美国存托股份最高可获0.05美元 | |
|
•
ADS的取消,包括终止存款协议的情况
|
| | 取消每个ADS最高0.05美元 | |
|
•
现金红利派发
|
| | 持有的美国存托股份最高可获0.05美元 | |
|
•
现金权利(现金股息除外)和/或出售权利、证券和其他权利的现金收益的分配
|
| | 持有的美国存托股份最高可获0.05美元 | |
|
•
根据权利的行使分配ADS。
|
| | 持有的美国存托股份最高可获0.05美元 | |
|
•
分销除美国存托凭证或购买额外存托凭证的权利以外的证券
|
| | 持有的美国存托股份最高可获0.05美元 | |
|
•
托管服务
|
| |
在开户银行建立的适用记录日期持有的美国存托股份,最高可达0.05美元
|
|
|
如果我们:
|
| |
然后:
|
|
|
改变我们普通股的面值或面值
|
| |
存管人收到的现金、股份或其他证券将成为存管证券。
|
|
|
重新分类、拆分或合并任何存入的证券
|
| |
每个ADS将自动代表其在新存置证券中的同等份额。
|
|
|
分配未分配给您的普通股的证券,或资本重组、重组、合并、清算、出售我们的全部或几乎全部资产,或采取任何类似行动
|
| |
托管人可以将其收到的部分或全部现金、股票或其他证券进行分配。它还可能提供新的美国存托凭证,或要求您交出未偿还的美国存托凭证,以换取识别新存入证券的新的美国存托凭证。
|
|
|
美国证券交易委员会注册费
|
| |
51,660
|
|
|
律师费及开支
|
| |
*
|
|
|
会计师费用和开支
|
| |
*
|
|
|
印刷费
|
| |
*
|
|
|
杂项费用
|
| |
*
|
|
|
总
|
| |
*
|
|
| | | | | F-2 | | | |
| 合并和合并财务报表: | | | | | | | |
| | | | | F-3 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-9 | | | |
| | | | | F-11 - F-80 | | | |
| 未经审计的简明合并财务报表 | | | | | | | |
| | | | | F-81 | | | |
| | | | | F-83 | | | |
| | | | | F-84 | | | |
| | | | | F-86 | | | |
| | | | | F-87 - F-120 | | |
| | | | | |
截至2013年12月31日,
|
| |||||||||
| | |
注意
|
| |
2023
|
| |
2022
|
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
资产 | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | |
现金
|
| |
2(e)
|
| | | | 418,941 | | | | | | 736,605 | | |
受限现金
|
| |
2(f)
|
| | | | 7,873 | | | | | | 2,392 | | |
应收账款-第三方,净额
|
| |
3
|
| | | | 76,664 | | | | | | 111 | | |
应收账款-关联方,净额
|
| |
29
|
| | | | 22,430 | | | | | | 8,545 | | |
盘存
|
| |
4
|
| | | | 265,190 | | | | | | 22,703 | | |
预付款和其他流动资产-第三方,净值
|
| |
5
|
| | | | 63,870 | | | | | | 44,375 | | |
预付款和其他流动资产-关联方,净值
|
| |
29
|
| | | | 28,744 | | | | | | 8,732 | | |
流动资产总额
|
| | | | | | | 883,712 | | | | | | 823,463 | | |
非流动资产 | | | | | | | | | | | | | | | | |
受限现金
|
| |
2(f)
|
| | | | 321 | | | | | | 536 | | |
投资证券-关联方
|
| |
29
|
| | | | 3,326 | | | | | | 8,411 | | |
财产、设备和软件,净额
|
| |
6
|
| | | | 354,617 | | | | | | 253,471 | | |
无形资产
|
| |
7
|
| | | | 116,360 | | | | | | 116,364 | | |
经营性租赁使用权资产
|
| |
8
|
| | | | 173,103 | | | | | | 158,724 | | |
其他非流动资产-第三方
|
| |
9
|
| | | | 50,533 | | | | | | 10,983 | | |
其他非流动资产-关联方
|
| |
29
|
| | | | 2,706 | | | | | | — | | |
非流动资产总额
|
| | | | | | | 700,966 | | | | | | 548,489 | | |
总资产
|
| | | | | | | 1,584,678 | | | | | | 1,371,952 | | |
负债、中间股票和股东股票(赤字)
|
| | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | |
短期借款-第三方
|
| |
10
|
| | | | 226,772 | | | | | | 28,748 | | |
应付账款-第三方
|
| | | | | | | 20,123 | | | | | | 1,466 | | |
应付账款-关联方
|
| |
29
|
| | | | 340,419 | | | | | | 5,770 | | |
合同责任-第三方
|
| |
25
|
| | | | 44,184 | | | | | | 7,843 | | |
经营租赁负债-第三方(包括经营租赁负债-截至2023年12月31日和2022年12月31日,不向公司追索的VIE第三方分别为零和716美元)
|
| |
8
|
| | | | 16,760 | | | | | | 15,815 | | |
应计费用和其他流动负债-第三方(包括应计费用和其他流动负债-截至2023年12月31日和2022年12月31日,不向公司追索的VIE第三方分别为零和35,254美元)
|
| |
11
|
| | | | 419,422 | | | | | | 323,299 | | |
应计费用和其他流动负债-关联方(包括应计费用
费用和其他流动负债-VIE关联方,无需追索 截至2023年12月31日和2022年12月31日,公司净资产为零且801美元, 分别) |
| |
29
|
| | | | 290,686 | | | | | | 183,237 | | |
可兑换票据
|
| |
14
|
| | | | 378,638 | | | | | | 355,320 | | |
可转换票据
|
| |
15
|
| | | | 20,277 | | | | | | — | | |
强制可赎回非控股权益(包括截至2023年12月31日和2022年12月31日,VIE的强制可赎回非控股权益,无需向公司追索,分别为零和11,381美元)
|
| |
18
|
| | | | — | | | | | | 11,381 | | |
流动负债总额
|
| | | | | | | 1,757,281 | | | | | | 932,879 | | |
| | | | | |
截至2013年12月31日,
|
| |||||||||
| | |
注意
|
| |
2023
|
| |
2022
|
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
非流动负债 | | | | | | | | | | | | | | | | |
合同责任-第三方
|
| |
25
|
| | | | 6,245 | | | | | | — | | |
经营租赁负债-第三方(包括经营租赁负债-截至2023年12月31日和2022年12月31日,不向公司追索的VIE第三方分别为零和1,662美元)
|
| |
8
|
| | | | 91,929 | | | | | | 98,963 | | |
经营租赁负债-关联方(包括经营租赁负债-第三
截至2011年,VIE双方无需向公司求助的金额为零和零 分别为2023年12月31日和2022年12月31日) |
| |
8
|
| | | | 12,064 | | | | | | 170 | | |
看跌期权负债
|
| |
12
|
| | | | 11,884 | | | | | | — | | |
可兑换票据
|
| |
14
|
| | | | 75,678 | | | | | | 71,792 | | |
可转换票据
|
| |
15
|
| | | | 81,635 | | | | | | 76,770 | | |
递延税项负债
|
| |
23
|
| | | | — | | | | | | 126 | | |
递延收入
|
| |
16
|
| | | | 270,097 | | | | | | 258,450 | | |
其他非流动负债-第三方
|
| |
19
|
| | | | 103,403 | | | | | | 15,824 | | |
其他非流动负债-关联方
|
| |
29
|
| | | | 1,634 | | | | | | 1,584 | | |
非流动负债总额
|
| | | | | | | 654,569 | | | | | | 523,679 | | |
总负债
|
| | | | | | | 2,411,850 | | | | | | 1,456,558 | | |
承诺和或有事项(注28) | | | | | | | | | | | | | | | | |
夹层股权 | | | | | | | | | | | | | | | | |
A系列Pre-A可赎回可转换优先股(截至2023年和2022年12月31日,每股面值0.00001美元,授权、发行和发行的股票为40,885,006股;截至2023年和2022年12月31日,赎回价值为184,509美元和174,429美元;截至2023年12月31日和2022年12月31日清算优先权为184,509美元和174,429美元) (1)
|
| |
17
|
| | | | 184,509 | | | | | | 177,284 | | |
A系列可赎回可转换优先股(每股面值0.00001美元,
截至2023年12月31日,已授权、已发行和已发行股份为27,343,520股 和2022年;截至12月31日,赎回价值为199,021美元和187,441美元, 2023年和2022年;截至200,971美元和189,424美元的清算优先权 2023年12月31日和2022年12月31日) (1) |
| |
17
|
| | | | 199,021 | | | | | | 191,125 | | |
夹层总股本
|
| | | | | | | 383,530 | | | | | | 368,409 | | |
股东权益(亏损) | | | | | | | | | | | | | | | | |
普通股(每股面值0.00001美元,授权为5,000,00,000股
2023年和2022年12月31日;截至2023年12月31日已发行和发行股票为474,621,603股 2023年12月31日和2022年12月31日) (1) |
| |
20
|
| | | | 21 | | | | | | 21 | | |
额外实收资本
|
| | | | | | | 358,187 | | | | | | 403,103 | | |
应收股东款项
|
| | | | | | | — | | | | | | (26,447) | | |
累计其他综合收益
|
| | | | | | | 25,267 | | | | | | 17,707 | | |
累计赤字
|
| | | | | | | (1,588,773) | | | | | | (846,757) | | |
归属于普通股股东的股东亏损总额
|
| | | | | | | (1,205,298) | | | | | | (452,373) | | |
非控制性权益
|
| | | | | | | (5,404) | | | | | | (642) | | |
股东亏损总额
|
| | | | | | | (1,210,702) | | | | | | (453,015) | | |
总负债、夹层权益和股东亏损
|
| | | | | | | 1,584,678 | | | | | | 1,371,952 | | |
|
| | | | | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
注意
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | | | | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
收入:
|
| |
25
|
| | | | | | | | | | | | | | | | | | |
商品销售(包括截至2023年、2022年和2021年12月31日止年度的关联方金额分别为3,432美元、23美元和零)
|
| | | | | | | 660,158 | | | | | | 1,186 | | | | | | 369 | | |
服务收入(包括截至2023年、2022年和2021年12月31日止年度的关联方金额分别为12,573美元、8,344美元和3,280美元)
|
| | | | | | | 18,850 | | | | | | 8,371 | | | | | | 3,318 | | |
总收入
|
| | | | | | | 679,008 | | | | | | 9,557 | | | | | | 3,687 | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | |
销售货物成本(包括截至2023年、2022年和2021年12月31日止年度的关联方金额分别为549,893美元、839美元和331美元)
|
| | | | | | | (564,741) | | | | | | (948) | | | | | | (331) | | |
服务成本
|
| | | | | | | (12,086) | | | | | | (6,302) | | | | | | (2,799) | | |
收入总成本
|
| | | | | | | (576,827) | | | | | | (7,250) | | | | | | (3,130) | | |
毛利
|
| | | | | | | 102,181 | | | | | | 2,307 | | | | | | 557 | | |
运营费用: | | | | | | | | | | | | | | | | | | | | | | |
研发费用(包括截至2023年、2022年和2021年12月31日止年度的关联方金额分别为135,334美元、167,028美元和345,655美元)
|
| | | | | | | (368,729) | | | | | | (445,844) | | | | | | (511,364) | | |
销售和营销费用(包括关联方金额40,531美元、6,964美元
截至2023年、2022年和2021年12月31日止年度分别为763美元) |
| | | | | | | (328,935) | | | | | | (151,331) | | | | | | (38,066) | | |
一般和行政费用(包括截至2023年、2022年和2021年12月31日止年度的关联方金额分别为13,085美元、12,034美元和2,782美元)
|
| | | | | | | (144,533) | | | | | | (148,369) | | | | | | (54,763) | | |
政府拨款
|
| |
2(z), 16
|
| | | | 4,077 | | | | | | 55,824 | | | | | | 490,694 | | |
总运营支出
|
| | | | | | | (838,120) | | | | | | (689,720) | | | | | | (113,499) | | |
营业亏损
|
| | | | | | | (735,939) | | | | | | (687,413) | | | | | | (112,942) | | |
利息支出
|
| | | | | | | (10,200) | | | | | | (8,542) | | | | | | (3,615) | | |
利息收入
|
| | | | | | | 9,204 | | | | | | 12,188 | | | | | | 6,219 | | |
投资(损失)收入,净
|
| | | | | | | (1,162) | | | | | | (3,246) | | | | | | 2,229 | | |
权益法投资成果份额
|
| | | | | | | (1,048) | | | | | | (2,762) | | | | | | — | | |
外币兑换收益(损失),净
|
| | | | | | | 42 | | | | | | (11,505) | | | | | | 798 | | |
强制可赎回非控制性权益、可交换票据和可转换票据的公允价值变化,不包括特定工具信用风险的影响
|
| | | | | | | (7,531) | | | | | | (22,991) | | | | | | (1,367) | | |
看跌期权负债公允价值变化
|
| | | | | | | (2,508) | | | | | | — | | | | | | — | | |
所得税前亏损
|
| | | | | | | (749,142) | | | | | | (724,271) | | | | | | (108,678) | | |
所得税费用
|
| |
23
|
| | | | (1,113) | | | | | | (292) | | | | | | (1,853) | | |
净亏损
|
| | | | | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
减:归属于非控股权益的净亏损
|
| | | | | | | (8,254) | | | | | | (642) | | | | | | — | | |
普通股股东应占净亏损
|
| | | | | | | (742,001) | | | | | | (723,921) | | | | | | (110,531) | | |
可赎回可转换优先股的确认
|
| | | | | | | (15,121) | | | | | | (910) | | | | | | — | | |
普通股股东可用净亏损
|
| | | | | | | (757,122) | | | | | | (724,831) | | | | | | (110,531) | | |
每股普通股亏损(1) | | | | | | | | | | | | | | | | | | | | | | |
- 基本和稀释的
|
| |
24
|
| | | | (1.60) | | | | | | (1.52) | | | | | | (0.33) | | |
用于计算每股普通股净亏损的已发行普通股的加权平均数 (1)
|
| | | | | | | | | | | | | | | | | | | | | |
- 基本和稀释的
|
| | | | | | | 474,621,603 | | | | | | 475,805,054 | | | | | | 334,127,181 | | |
净亏损
|
| | | | | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
其他全面收益(亏损): | | | | | | | | | | | | | | | | | | | | | | |
由于工具特定信用风险导致的强制可赎回非控制性权益、可交换票据和可转换票据的公允价值变化,扣除零所得税
|
| | | | | | | (8,650) | | | | | | (893) | | | | | | 119 | | |
外币兑换调整,扣除零所得税
|
| | | | | | | 16,210 | | | | | | 18,669 | | | | | | (843) | | |
其他全面收益(亏损)合计
|
| | | | | | | 7,560 | | | | | | 17,776 | | | | | | (724) | | |
全面损失总额
|
| | | | | | | (742,695) | | | | | | (706,787) | | | | | | (111,255) | | |
减:非控股权益应占全面亏损总额
|
| | | | | | | (8,254) | | | | | | (642) | | | | | | — | | |
普通股股东应占全面亏损总额
|
| | | | | | | (734,441) | | | | | | (706,145) | | | | | | (111,255) | | |
| | |
注意事项
|
| |
普通股
|
| |
其他内容
已缴费 资本 |
| |
应收账款
从… 股东 |
| |
累计
其他 全面 收入(亏损) |
| |
累计
赤字 |
| |
总
股东的 权益(赤字) 归因于 普通 股东 |
| |
非控制性
利益 |
| |
总
股东的 股权(赤字) |
| ||||||||||||||||||||||||||||||
| | | | | |
股份数量(1)
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||||||||||||||
截至2022年12月31日的余额
|
| | | | | | | 474,621,603 | | | | | | 21 | | | | | | 403,103 | | | | | | (26,447) | | | | | | 17,707 | | | | | | (846,757) | | | | | | (452,373) | | | | | | (642) | | | | | | (453,015) | | |
采用新会计准则的累积影响
|
| |
2(j)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(15)
|
| | | | | (15) | | | | | | — | | | | | | (15) | | |
截至2023年1月1日的余额
|
| | | | | | | 474,621,603 | | | | | | 21 | | | | | | 403,103 | | | | | | (26,447) | | | | | | 17,707 | | | | | | (846,772) | | | | | | (452,388) | | | | | | (642) | | | | | | (453,030) | | |
净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (742,001) | | | | | | (742,001) | | | | | | (8,254) | | | | | | (750,255) | | |
由于工具特定信用风险导致的强制可赎回非控制性权益、可交换票据和可转换票据的公允价值变化,扣除零所得税
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,650) | | | | | | — | | | | | | (8,650) | | | | | | — | | | | | | (8,650) | | |
外币折算调整,净额
零所得税 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,210 | | | | | | — | | | | | | 16,210 | | | | | | — | | | | | | 16,210 | | |
全面损失总额
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,560 | | | | | | (742,001) | | | | | | (734,441) | | | | | | (8,254) | | | | | | (742,695) | | |
清算股东应收账款
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,447 | | | | | | — | | | | | | — | | | | | | 26,447 | | | | | | — | | | | | | 26,447 | | |
与发行可交换票据相关的股东出资
|
| |
14
|
| | | | — | | | | | | — | | | | | | 909 | | | | | | — | | | | | | — | | | | | | — | | | | | | 909 | | | | | | — | | | | | | 909 | | |
视为向股东的分配
|
| |
12, 21
|
| | | | — | | | | | | — | | | | | | (31,672) | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,672) | | | | | | — | | | | | | (31,672) | | |
可兑换可转换优先的认可
股票 |
| |
17
|
| | |
|
—
|
| | | | | — | | | | | | (15,121) | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,121) | | | | | | — | | | | | | (15,121) | | |
非控股股东出资
|
| |
22
|
| | |
|
—
|
| | | | | — | | | | | | 968 | | | | | | — | | | | | | — | | | | | | — | | | | | | 968 | | | | | | 3,492 | | | | | | 4,460 | | |
截至2023年12月31日的余额
|
| | | | | | | 474,621,603 | | | | | | 21 | | | | | | 358,187 | | | | | | — | | | | | | 25,267 | | | | | | (1,588,773) | | | | | | (1,205,298) | | | | | | (5,404) | | | | | | (1,210,702) | | |
| | |
注意事项
|
| |
普通股
|
| |
其他内容
已缴费 资本 |
| |
应收账款
从… 股东 |
| |
累计
其他 全面 收入(亏损) |
| |
累计
赤字 |
| |
总
股东的 权益(赤字) 归因于 普通 股东 |
| |
非控制性
利益 |
| |
总
股东的 股权(赤字) |
| ||||||||||||||||||||||||||||||
| | | | | |
股份数量(1)
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||||||||||||||
截至2022年1月1日的余额
|
| | | | | | | 479,954,430 | | | | | | 22 | | | | | | 424,414 | | | | | | (106,210) | | | | | | (69) | | | | | | (122,836) | | | | | | 195,321 | | | | | | — | | | | | | 195,321 | | |
净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (723,921) | | | | | | (723,921) | | | | | | (642) | | | | | | (724,563) | | |
由于工具特定信用风险导致的强制可赎回非控制性权益、可交换票据和可转换票据的公允价值变化,扣除零所得税
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (893) | | | | | | — | | | | | | (893) | | | | | | — | | | | | | (893) | | |
外币折算调整,净额
零所得税 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,669 | | | | | | — | | | | | | 18,669 | | | | | | — | | | | | | 18,669 | | |
全面损失总额
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
17,776
|
| | | |
|
(723,921)
|
| | | |
|
(706,145)
|
| | | |
|
(642)
|
| | | |
|
(706,787)
|
| |
清算股东应收账款
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,763 | | | | | | — | | | | | | — | | | | | | 79,763 | | | | | | — | | | | | | 79,763 | | |
普通股重新指定为Pre-A系列优先股
|
| |
17
|
| | | | (5,332,827) | | | | | | (1) | | | | | | (13,024) | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,025) | | | | | | — | | | | | | (13,025) | | |
与发行可交换票据相关的股东出资
|
| |
14
|
| | | | — | | | | | | — | | | | | | 8,135 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,135 | | | | | | — | | | | | | 8,135 | | |
共同控制下重组产生的视为分配
|
| | | | | | | — | | | | | | — | | | | | | (15,512) | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,512) | | | | | | — | | | | | | (15,512) | | |
可兑换可转换优先的认可
股票 |
| |
17
|
| | | | — | | | | | | — | | | | | | (910) | | | | | | — | | | | | | — | | | | | | — | | | | | | (910) | | | | | | — | | | | | | (910) | | |
非控股股东的出资
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 149 | | | | | | 149 | | |
附属公司清盘
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (149) | | | | | | (149) | | |
截至2022年12月31日的余额
|
| | | | | | | 474,621,603 | | | | | | 21 | | | | | | 403,103 | | | | | | (26,447) | | | | | | 17,707 | | | | | | (846,757) | | | | | | (452,373) | | | | | | (642) | | | | | | (453,015) | | |
|
| | |
注意事项
|
| |
普通股
|
| |
其他内容
已缴费 资本 |
| |
应收账款
从… 股东 |
| |
累计
其他 全面 收入(亏损) |
| |
累计
赤字 |
| |
总
股东的 权益(赤字) 归因于 普通 股东 |
| |
非控制性
利益 |
| |
总
股东的 股权(赤字) |
| ||||||||||||||||||||||||||||||
| | | | | |
股份数量(1)
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||||||||||||||
截至2021年1月1日的余额
|
| | | | | | | — | | | | | | — | | | | | | 25,877 | | | | | | — | | | | | | 655 | | | | | | (10,425) | | | | | | 16,107 | | | | | | — | | | | | | 16,107 | | |
净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (110,531) | | | | | | (110,531) | | | | | | — | | | | | | (110,531) | | |
由于工具特定信用风险导致的强制可赎回非控制性权益、可交换票据和可转换票据的公允价值变化,扣除零所得税
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 119 | | | | | | — | | | | | | 119 | | | | | | — | | | | | | 119 | | |
外币折算调整,净额
零所得税 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (843) | | | | | | — | | | | | | (843) | | | | | | — | | | | | | (843) | | |
全面损失总额
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (724) | | | | | | (110,531) | | | | | | (111,255) | | | | | | — | | | | | | (111,255) | | |
发行普通股
|
| | | | | | | 479,954,430 | | | | | | 22 | | | | | | 417,958 | | | | | | (106,210) | | | | | | — | | | | | | — | | | | | | 311,770 | | | | | | — | | | | | | 311,770 | | |
与发行可交换票据相关的股东出资
|
| |
14
|
| | | | — | | | | | | — | | | | | | 3,391 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,391 | | | | | | — | | | | | | 3,391 | | |
股东出资
|
| | | | | | | — | | | | | | — | | | | | | 15,695 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,695 | | | | | | — | | | | | | 15,695 | | |
支付给股东的股息
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,880) | | | | | | (1,880) | | | | | | — | | | | | | (1,880) | | |
共同控制下重组产生的视为分配
|
| | | | | | | — | | | | | | — | | | | | | (38,507) | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,507) | | | | | | — | | | | | | (38,507) | | |
截至2021年12月31日的余额
|
| | | | | | | 479,954,430 | | | | | | 22 | | | | | | 424,414 | | | | | | (106,210) | | | | | | (69) | | | | | | (122,836) | | | | | | 195,321 | | | | | | — | | | | | | 195,321 | | |
|
| | | | | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
注意事项
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | | | | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
经营活动: | | | | | | | | | | | | | | | | | | | | | | |
净亏损
|
| | | | | | | (750,255) | | | | | | (724,563) | | | | | | (110,531) | | |
对净亏损与经营活动中使用的现金净额进行的调整
|
| | | | | | | | | | | | | | | | | | | | | |
折旧
|
| | | | | | | 54,957 | | | | | | 12,790 | | | | | | 2,056 | | |
经营租赁使用权资产的公允价值减少
|
| | | | | | | 20,056 | | | | | | 15,413 | | | | | | 5,638 | | |
投资损失(收入),净
|
| | | | | | | 1,162 | | | | | | 3,246 | | | | | | (2,229) | | |
权益法投资成果份额
|
| | | | | | | 1,048 | | | | | | 2,762 | | | | | | — | | |
强制可赎回非控制性权益、可交换票据和可转换票据的公允价值变化,不包括特定工具信用风险的影响
|
| | | | | | | 7,531 | | | | | | 22,991 | | | | | | 1,367 | | |
看跌期权公允价值变化
|
| | | | | | | 2,508 | | | | | | — | | | | | | — | | |
基于股份的薪酬费用
|
| | | | | | | — | | | | | | 10,625 | | | | | | — | | |
递延所得税费用
|
| | | | | | | (126) | | | | | | — | | | | | | 216 | | |
非现金利息费用
|
| | | | | | | 1,620 | | | | | | 8,167 | | | | | | 3,615 | | |
与政府补助相关的递延收入摊销
|
| | | | | | | — | | | | | | (54,954) | | | | | | (490,461) | | |
预期信用损失费用
|
| | | | | | | 389 | | | | | | — | | | | | | — | | |
保修费用
|
| | | | | | | 8,492 | | | | | | — | | | | | | — | | |
未实现外币兑换净损失(收益)
|
| | | | | | | 1,466 | | | | | | 10,192 | | | | | | (694) | | |
经营资产和负债变化:
|
| | | | | | | | | | | | | | | | | | | | | |
应收账款-第三方
|
| | | | | | | (75,265) | | | | | | (111) | | | | | | — | | |
应收账款-关联方
|
| | | | | | | (14,356) | | | | | | (2,976) | | | | | | (89) | | |
盘存
|
| | | | | | | (235,074) | | | | | | (21,628) | | | | | | (1,960) | | |
预付款和其他流动资产-第三方
|
| | | | | | | (20,268) | | | | | | 1,705 | | | | | | (41,369) | | |
预付款和其他流动资产-关联方
|
| | | | | | | (18,880) | | | | | | 405,176 | | | | | | 83,160 | | |
其他非流动资产-第三方
|
| | | | | | | (34,248) | | | | | | (2,044) | | | | | | (8,028) | | |
其他非流动资产-关联方
|
| | | | | | | (2,706) | | | | | | — | | | | | | — | | |
应付账款-第三方
|
| | | | | | | 21,067 | | | | | | 1,583 | | | | | | — | | |
应付账款-关联方
|
| | | | | | | 335,307 | | | | | | 5,975 | | | | | | — | | |
合同责任-第三方
|
| | | | | | | 42,393 | | | | | | 6,286 | | | | | | 1,934 | | |
应计费用和其他流动负债-第三方
|
| | | | | | | 124,094 | | | | | | 145,857 | | | | | | 84,713 | | |
应计费用和其他流动负债-关联方
|
| | | | | | | 89,876 | | | | | | (201,088) | | | | | | 401,327 | | |
经营租赁负债
|
| | | | | | | (29,357) | | | | | | (14,610) | | | | | | (55,421) | | |
其他非流动负债-第三方
|
| | | | | | | 81,728 | | | | | | 16,147 | | | | | | 251 | | |
其他非流动负债-关联方
|
| | | | | | | (91) | | | | | | 1,640 | | | | | | — | | |
用于经营活动的现金净额
|
| | | | | | | (386,932) | | | | | | (351,419) | | | | | | (126,505) | | |
投资活动: | | | | | | | | | | | | | | | | | | | | | | |
购买财产、设备和软件以及无形资产的付款
|
| | | | | | | (213,714) | | | | | | (133,345) | | | | | | (34,590) | | |
处置财产、设备和软件的收益
|
| | | | | | | 5,117 | | | | | | 1,071 | | | | | | 14 | | |
购买短期投资的付款
|
| | | | | | | (38,254) | | | | | | (300,662) | | | | | | — | | |
短期投资销售收益
|
| | | | | | | 37,428 | | | | | | 289,587 | | | | | | — | | |
衍生工具结算时的付款
|
| | | | | | | — | | | | | | (641) | | | | | | — | | |
与资产相关的政府补助收款
|
| | | | | | | 16,345 | | | | | | — | | | | | | 279,052 | | |
股权投资对象投资付款
|
| | | | | | | (5,059) | | | | | | (3,114) | | | | | | — | | |
出售子公司所得款项,扣除出售现金
|
| |
1(f)
|
| | | | 1,379 | | | | | | — | | | | | | — | | |
给予关连方贷款
|
| | | | | | | (1,227) | | | | | | (2,310) | | | | | | — | | |
投资活动提供(用于)的现金净额
|
| | | | | | | (197,985) | | | | | | (149,414) | | | | | | 244,476 | | |
| | | | | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
注意事项
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | | | | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
融资活动: | | | | | | | | | | | | | | | | | | | | | | |
发行普通股所得款项
|
| | | | | | | — | | | | | | — | | | | | | 197,918 | | |
清算股东应收账款所得款项
|
| | | | | | | 26,139 | | | | | | 76,147 | | | | | | | | |
发行Pre-A系列优先股的收益
|
| |
17
|
| | | | — | | | | | | 129,681 | | | | | | — | | |
发行A系列优先股的收益
|
| |
17
|
| | | | — | | | | | | 187,734 | | | | | | — | | |
偿还发行A系列优先股的可交换票据
|
| |
17
|
| | | | — | | | | | | (57,430) | | | | | | — | | |
发行可转换票据所得款项
|
| |
15
|
| | | | 25,297 | | | | | | 75,037 | | | | | | 23,445 | | |
发行可交换票据的收益
|
| |
14
|
| | | | 27,883 | | | | | | 378,964 | | | | | | 125,039 | | |
发行强制性可赎回非控股权益的收益
|
| |
18
|
| | | | — | | | | | | — | | | | | | 6,299 | | |
偿还强制可赎回非控制性权益
|
| |
18
|
| | | | (11,554) | | | | | | — | | | | | | — | | |
与A系列优先发行相关的可退还押金收据
股票 |
| | | | | | | — | | | | | | 28,945 | | | | | | — | | |
偿还与发行A系列优先股相关的可退还押金
|
| | | | | | | — | | | | | | (28,628) | | | | | | — | | |
赎回可转换票据的付款
|
| |
15
|
| | | | (5,648) | | | | | | — | | | | | | — | | |
与公共股权私人投资(“PIPE”)投资相关的可退还押金收据
|
| |
13
|
| | | | 10,000 | | | | | | — | | | | | | — | | |
股东出资
|
| | | | | | | — | | | | | | — | | | | | | 15,695 | | |
支付给股东的股息
|
| | | | | | | — | | | | | | — | | | | | | (1,880) | | |
与重组相关的对价支付
|
| | | | | | | — | | | | | | (50,794) | | | | | | (1,663) | | |
非控股权益出资
|
| | | | | | | 4,460 | | | | | | 149 | | | | | | — | | |
偿还关联方贷款
|
| | | | | | | — | | | | | | (9,844) | | | | | | — | | |
银行贷款收益
|
| |
10
|
| | | | 481,176 | | | | | | 28,170 | | | | | | — | | |
之银行贷款
|
| |
10
|
| | | | (272,897) | | | | | | — | | | | | | — | | |
在子公司清算中向非控股权益付款
|
| | | | | | | (148) | | | | | | — | | | | | | — | | |
融资活动提供的现金净额
|
| | | | | | | 284,708 | | | | | | 758,131 | | | | | | 364,853 | | |
汇率变化对现金和限制现金的影响
|
| | | | | | | (12,189) | | | | | | (49,217) | | | | | | 2,943 | | |
现金和限制性现金净增(减)额
|
| | | | | | | (312,398) | | | | | | 208,081 | | | | | | 485,767 | | |
年初现金和限制性现金
|
| | | | | | | 739,533 | | | | | | 531,452 | | | | | | 45,685 | | |
年终现金和限制性现金
|
| | | | | | | 427,135 | | | | | | 739,533 | | | | | | 531,452 | | |
现金及受限制现金对账: | | | | | | | | | | | | | | | | | | | | | | |
现金
|
| | | | | | | 418,941 | | | | | | 736,605 | | | | | | 531,452 | | |
流动受限现金
|
| | | | | | | 7,873 | | | | | | 2,392 | | | | |
|
—
|
| |
受限现金,非流动现金
|
| | | | | | | 321 | | | | | | 536 | | | | |
|
—
|
| |
现金总额和限制性现金
|
| | | | | | | 427,135 | | | | | | 739,533 | | | | | | 531,452 | | |
补充信息 | | | | | | | | | | | | | | | | | | | | | | |
支付的利息
|
| | | | | | | 8,086 | | | | | | 471 | | | | | | — | | |
已缴纳的所得税
|
| | | | | | | 1,152 | | | | | | 1,763 | | | | | | 62 | | |
所得税退税
|
| | | | | | | (45) | | | | | | (131) | | | | | | (30) | | |
非现金投资和融资活动: | | | | | | | | | | | | | | | | | | | | | | |
购买计入应计费用和其他流动负债的不动产、设备和软件以及无形资产
|
| | | | | | | 71,064 | | | | | | 108,045 | | | | | | 18,321 | | |
通过发行普通股购买无形资产
|
| |
7
|
| | | | — | | | | | | — | | | | | | 116,041 | | |
共同控制下重组产生的应付款
|
| | | | | | | — | | | | | | — | | | | | | 36,844 | | |
通过转换可转换票据发行Pre-A系列优先股
|
| |
17
|
| | | | — | | | | | | 23,445 | | | | | | — | | |
普通股重新指定为Pre-A系列优先股
|
| |
17
|
| | | | — | | | | | | 23,650 | | | | | | — | | |
可赎回可转换优先股的确认
|
| |
17
|
| | | | 15,121 | | | | | | 910 | | | | | | — | | |
通过转换可转换票据获得的投资证券
|
| |
26
|
| | | | — | | | | | | 11,316 | | | | | | — | | |
分销协议产生的应付款项
|
| |
21
|
| | | | 22,296 | | | | | | — | | | | | | — | | |
发行看跌期权负债
|
| |
12
|
| | | | 9,376 | | | | | | — | | | | | | — | | |
递延上市费用产生的应付款
|
| | | | | | | 1,613 | | | | | | — | | | | | | — | | |
| | |
截至2013年12月31日,
2022 |
| |||
| | |
美元
|
| |||
现金
|
| | | | 156,571 | | |
盘存
|
| | | | 108 | | |
预付款和其他流动资产-第三方
|
| | | | 2,313 | | |
流动资产总额
|
| | | | 158,992 | | |
财产、设备和软件,净额
|
| | | | 14,189 | | |
经营性租赁使用权资产
|
| | | | 12,388 | | |
其他非流动资产
|
| | | | 1,122 | | |
总资产
|
| | | | 186,691 | | |
应付公司间的款项(i)
|
| | | | 10,551 | | |
经营租赁负债-第三方
|
| | | | 716 | | |
应计费用和其他流动负债-第三方
|
| | | | 35,254 | | |
应计费用和其他流动负债-关联方
|
| | | | 801 | | |
强制赎回非控制性权益
|
| | | | 11,381 | | |
流动负债总额
|
| | | | 58,703 | | |
经营租赁负债-第三方
|
| | | | 1,662 | | |
可兑换票据(ii)
|
| | | | 71,792 | | |
可转换票据(ii)
|
| | | | 76,770 | | |
总负债
|
| | | | 208,927 | | |
| | |
2023年1月1日起
到完成 重组 |
| |
截至的年度
12月31日, 2022 |
| |
截至的年度
12月31日, 2021 |
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
收入
|
| | | | — | | | | | | — | | | | | | — | | |
净亏损(i)
|
| | | | (74,137) | | | | | | (52,431) | | | | | | (8,737) | | |
用于经营活动的现金净额(ii)
|
| | | | (8,281) | | | | | | (8,869) | | | | | | (7,993) | | |
用于投资活动的现金净额
|
| | | | (38,400) | | | | | | (5,630) | | | | | | — | | |
融资活动提供的净现金(用于)(iii)
|
| | | | (107,317) | | | | | | 137,876 | | | | | | 55,951 | | |
汇率变动对现金的影响
|
| | | | (2,573) | | | | | | (15,900) | | | | | | 1,136 | | |
现金净减少
|
| | | | (156,571) | | | | | | 107,477 | | | | | | 49,094 | | |
年初现金/年初
|
| | | | 156,571 | | | | | | 49,094 | | | | | | — | | |
期末现金/年终现金
|
| | | | — | | | | | | 156,571 | | | | | | 49,094 | | |
| | |
美元
|
| |||
现金
|
| | | | 6 | | |
盘存
|
| | | | 158 | | |
应收账款
|
| | | | 1,131 | | |
预付款和其他流动资产
|
| | | | 1,279 | | |
财产、设备和软件,净额
|
| | | | 2,784 | | |
经营性租赁使用权资产
|
| | | | 5,585 | | |
其他非流动资产
|
| | | | 510 | | |
短期借款
|
| | | | (2,365) | | |
应付帐款
|
| | | | (1,298) | | |
应计费用和其他流动负债
|
| | | | (4,684) | | |
经营租赁负债
|
| | | | (5,409) | | |
净负债
|
| | | | (2,303) | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
现金余额包括以下存款: | | | | | | | | | | | | | |
中国内地金融机构 | | | | | | | | | | | | | |
- 以中国人民币(“人民币”)命名
|
| | | | 381,890 | | | | | | 547,301 | | |
- 以美元命名(“US$”)
|
| | | | 7,232 | | | | | | 165,068 | | |
- 以英镑(“GBP”)命名
|
| | | | 127 | | | | | | 2,984 | | |
- 以欧元(“欧元”)命名
|
| | | | 361 | | | | | | 347 | | |
中国金融机构持有的现金余额合计
|
| | | | 389,610 | | | | | | 715,700 | | |
英国(“英国”)的金融机构 | | | | | | | | | | | | | |
- 以英镑命名
|
| | | | 11,871 | | | | | | 5,778 | | |
- 以美元命名
|
| | | | 794 | | | | | | — | | |
- 以欧元命名
|
| | | | 4,969 | | | | | | — | | |
- 以RMb命名
|
| | | | 161 | | | | | | — | | |
英国金融机构持有的现金余额总额
|
| | | | 17,795 | | | | | | 5,778 | | |
荷兰金融机构 | | | | | | | | | | | | | |
- 以英镑命名
|
| | | | 11 | | | | | | 18 | | |
- 以欧元命名
|
| | | | 5,035 | | | | | | 8,899 | | |
- 以其他货币命名
|
| | | | 58 | | | | | | — | | |
荷兰金融机构持有的现金余额总额
|
| | | | 5,104 | | | | | | 8,917 | | |
德国金融机构 | | | | | | | | | | | | | |
- 以欧元命名
|
| | | | 2,149 | | | | | | 5,347 | | |
德国金融机构持有的现金余额总额
|
| | | | 2,149 | | | | | | 5,347 | | |
其他司法管辖区金融机构持有的现金余额总额
|
| | | | 4,283 | | | | | | 862 | | |
金融机构持有的现金余额总额
|
| | | | 418,941 | | | | | | 736,604 | | |
手头现金
|
| | | | — | | | | | | 1 | | |
现金余额合计
|
| | | | 418,941 | | | | | | 736,605 | | |
|
机械和研发设备
|
| |
3年到10年
|
|
|
模具和工装
|
| |
5 - 10年
|
|
|
机动车辆
|
| |
2 - 5年
|
|
|
办公室和电子设备
|
| |
3 - 5年
|
|
|
购买的软件
|
| |
3年到10年
|
|
|
租赁权改进
|
| |
估计有用的较短者
资产的使用年限和租赁条款 |
|
| | |
截至的年度
2023年12月31日 |
| |||
年初的保修
|
| | | | — | | |
加法
|
| | | | 8,492 | | |
利用
|
| | | | (1,499) | | |
外币折算调整
|
| | | | 29 | | |
年终累计保修
|
| | |
|
7,022
|
| |
包括:当前保修部分
|
| | | | 483 | | |
保修的非当前部分
|
| | | | 6,539 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
占总账户的比例
应收款项结余 |
| |||||||||
吉利集团
|
| | | | 22.09% | | | | | | 95.00% | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
占总成本和费用的比例
|
| |||||||||||||||
吉利集团
|
| | | | 74.95% | | | | | | 39.28% | | | | | | 74.96% | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
占应付账款余额总额的比例
|
| |||||||||
吉利集团
|
| | | | 65.96% | | | | | | 38.29% | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
应收账款-第三方
|
| | | | 77,047 | | | | | | 111 | | |
减:信贷损失备抵
|
| | | | (383) | | | | | | — | | |
总 | | | | | 76,664 | | | | | | 111 | | |
| | |
美元
|
| |||
截至2022年12月31日的余额
|
| | | | — | | |
采用ASC 326的影响
|
| | | | 1 | | |
截至2023年1月1日的余额
|
| | | | 1 | | |
条文
|
| | | | 374 | | |
外币折算调整
|
| | | | 8 | | |
截至2023年12月31日的余额
|
| | | | 383 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
可供销售的产品
|
| | | | 246,419 | | | | | | 13,714 | | |
过境货物
|
| | | | 18,771 | | | | | | 8,989 | | |
总 | | | | | 265,190 | | | | | | 22,703 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
可免赔增值税
|
| | | | 41,066 | | | | | | 36,508 | | |
向第三方供应商预付款
|
| | | | 11,280 | | | | | | 2,446 | | |
存款
|
| | | | 3,995 | | | | | | 3,747 | | |
递延上市费用
|
| | | | 1,686 | | | | | | — | | |
其他
|
| | | | 5,850 | | | | | | 1,674 | | |
减:信用损失备抵(i)
|
| | | | (7) | | | | | | — | | |
总 | | | | | 63,870 | | | | | | 44,375 | | |
| | |
美元
|
| |||
截至2022年12月31日的余额
|
| | | | — | | |
采用ASC 326的影响
|
| | | | 2 | | |
截至2023年1月1日的余额
|
| | | | 2 | | |
条文
|
| | | | 4 | | |
外币折算调整
|
| | | | 1 | | |
截至2023年12月31日的余额
|
| | | | 7 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
机械和研发设备
|
| | | | 26,551 | | | | | | 16,997 | | |
模具和工装
|
| | | | 84,367 | | | | | | 79,963 | | |
机动车辆
|
| | | | 50,935 | | | | | | 15,586 | | |
办公室和电子设备
|
| | | | 32,325 | | | | | | 17,271 | | |
购买的软件
|
| | | | 68,422 | | | | | | 49,905 | | |
租赁权改进
|
| | | | 35,506 | | | | | | 22,431 | | |
财产、设备和软件
|
| | | | 298,106 | | | | | | 202,153 | | |
减去:累计折旧
|
| | | | (66,258) | | | | | | (15,455) | | |
在建工程(i)
|
| | | | 122,769 | | | | | | 66,773 | | |
财产、设备和软件,净额
|
| | | | 354,617 | | | | | | 253,471 | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
收入成本
|
| | | | 16,111 | | | | | | 38 | | | | | | 25 | | |
研发费用
|
| | | | 3,238 | | | | | | 2,681 | | | | | | 1,626 | | |
销售和营销费用
|
| | | | 18,350 | | | | | | 5,476 | | | | | | 61 | | |
一般和行政费用
|
| | | | 17,258 | | | | | | 4,595 | | | | | | 344 | | |
折旧费用总额
|
| | | | 54,957 | | | | | | 12,790 | | | | | | 2,056 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
具有无限使用寿命的商标许可
|
| | | | 116,083 | | | | | | 116,083 | | |
使用寿命无限的车牌
|
| | | | 277 | | | | | | 281 | | |
无形资产
|
| | | | 116,360 | | | | | | 116,364 | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
经营租赁成本
|
| | | | 27,815 | | | | | | 21,701 | | | | | | 6,389 | | |
短期租赁成本
|
| | | | 4,288 | | | | | | 2,595 | | | | | | 847 | | |
可变租赁成本
|
| | | | 141 | | | | | | 49 | | | | | | 231 | | |
总 | | | | | 32,244 | | | | | | 24,345 | | | | | | 7,467 | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
为计入租赁负债的金额支付的现金 | | | | | | | | | | | | | | | | | | | |
经营租赁的经营现金流出 *
|
| | | | 34,752 | | | | | | 16,085 | | | | | | 56,024 | | |
以租赁义务换取的使用权资产 | | | | | | | | | | | | | | | | | | | |
经营租约
|
| | | | 42,707 | | | | | | 76,584 | | | | | | 56,610 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
经营租约 | | | | | | | | | | | | | |
经营租赁使用权资产 *
|
| | | | 173,103 | | | | | | 158,724 | | |
经营租赁资产总额
|
| | | | 173,103 | | | | | | 158,724 | | |
经营租赁负债,流动 | | | | | | | | | | | | | |
- 经营租赁负债-第三方
|
| | | | 16,760 | | | | | | 15,815 | | |
- 经营租赁负债相关方 **
|
| | | | 840 | | | | | | 13 | | |
非流动经营租赁负债 | | | | | | | | | | | | | |
- 经营租赁负债-第三方
|
| | | | 91,929 | | | | | | 98,963 | | |
- 经营租赁负债相关方
|
| | | | 12,064 | | | | | | 170 | | |
经营租赁负债总额
|
| | | | 121,593 | | | | | | 114,961 | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
加权平均剩余租期 | | | | | | | | | | | | | | | | | | | |
经营租约
|
| |
8.01年
|
| |
8.37年
|
| |
7.36年
|
| |||||||||
加权平均贴现率 | | | | | | | | | | | | | | | | | | | |
经营租约
|
| | | | 6.60% | | | | | | 6.99% | | | | | | 5.74% | | |
| | |
截至
12月31日, 2023 |
| |||
| | |
美元
|
| |||
2024
|
| | | | 23,902 | | |
2025
|
| | | | 20,884 | | |
2026
|
| | | | 19,482 | | |
2027
|
| | | | 17,137 | | |
2028
|
| | | | 16,001 | | |
此后
|
| | | | 55,092 | | |
未贴现的租赁付款总额
|
| | | | 152,498 | | |
减去:推定利息
|
| | | | (30,905) | | |
租赁总负债
|
| | | | 121,593 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
长期经营租赁押金
|
| | | | 3,288 | | | | | | 3,486 | | |
购买财产、设备和软件的预付款
|
| | | | 920 | | | | | | 1,442 | | |
可免赔增值税
|
| | | | 41,859 | | | | | | 5,815 | | |
股权投资(i)
|
| | | | 4,466 | | | | | | 240 | | |
总 | | | | | 50,533 | | | | | | 10,983 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
银行借款
|
| | |
|
226,772
|
| | | |
|
28,748
|
| |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
应计工资和福利
|
| | | | 68,160 | | | | | | 46,362 | | |
研发费用发票
|
| | | | 75,578 | | | | | | 83,261 | | |
营销活动收件箱
|
| | | | 48,190 | | | | | | 47,729 | | |
购买财产、设备和软件的发票
|
| | | | 51,278 | | | | | | 88,286 | | |
可退还客户押金
|
| | | | 27,007 | | | | | | 3,410 | | |
来自第三方的存款(i)
|
| | | | 19,608 | | | | | | 4,684 | | |
增值税和其他应付税款
|
| | | | 23,190 | | | | | | 4,843 | | |
索取服务费
|
| | | | 33,229 | | | | | | 21,176 | | |
银行付款单和信用证
|
| | | | 38,290 | | | | | | 11,025 | | |
与PIPE投资相关的可退还押金
|
| | | | 9,699 | | | | | | — | | |
其他
|
| | | | 25,193 | | | | | | 12,523 | | |
总 | | | | | 419,422 | | | | | | 323,299 | | |
| | |
美元
|
| |||
截至2022年12月31日的余额
|
| | | | — | | |
发行看跌期权
|
| | | | 9,376 | | |
公平价值变动
|
| | | | 2,508 | | |
截至2023年12月31日的余额
|
| | | | 11,884 | | |
| | |
自.起
2023年12月31日 |
| |||
无风险利率
|
| | | | 4.87% | | |
预期波动率
|
| | | | 26.33% | | |
预期股息收益率
|
| | | | 0.00% | | |
剩余期限
|
| |
1.5年
|
| |||
运动状态概率
|
| | | | 50.00% | | |
LGIL相关普通股的公允价值
|
| |
美元0.81美元
|
|
| | |
WFOE
可交换 备注 |
| |
闪电
速度 可交换 备注 |
| |
总计
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
截至2021年1月1日的余额
|
| | | | — | | | | | | — | | | | | | — | | |
发行可交换票据
|
| | | | 125,039 | | | | | | — | | | | | | 125,039 | | |
可交换票据公允价值变化,不包括特定工具信用风险的影响
|
| | | | 1,065 | | | | | | — | | | | | | 1,065 | | |
因工具特定信用风险而导致可交换票据公允价值变化
|
| | | | (132) | | | | | | — | | | | | | (132) | | |
外币折算调整
|
| | | | 448 | | | | | | — | | | | | | 448 | | |
截至2021年12月31日的余额
|
| | | | 126,420 | | | | | | — | | | | | | 126,420 | | |
发行可交换票据
|
| | | | 307,172 | | | | | | 71,792 | | | | | | 378,964 | | |
兑换为A系列可赎回可转换优先股(注17)
|
| | | | (60,419) | | | | | | — | | | | | | (60,419) | | |
可交换票据公允价值变化,不包括特定工具信用风险的影响
|
| | | | 13,162 | | | | | | — | | | | | | 13,162 | | |
因工具特定信用风险而导致可交换票据公允价值变化
|
| | | | 33 | | | | | | — | | | | | | 33 | | |
外币折算调整
|
| | | | (31,048) | | | | | | — | | | | | | (31,048) | | |
截至2022年12月31日的余额
|
| | | | 355,320 | | | | | | 71,792 | | | | | | 427,112 | | |
发行可交换票据
|
| | | | 27,883 | | | | | | — | | | | | | 27,883 | | |
可交换票据公允价值变化,不包括特定工具信用风险的影响
|
| | | | 737 | | | | | | 3,711 | | | | | | 4,448 | | |
因工具特定信用风险而导致可交换票据公允价值变化
|
| | | | 272 | | | | | | 1,398 | | | | | | 1,670 | | |
外币折算调整
|
| | | | (5,574) | | | | | | (1,223) | | | | | | (6,797) | | |
截至2023年12月31日的余额
|
| | | | 378,638 | | | | | | 75,678 | | | | | | 454,316 | | |
- 当前部分
|
| | | | 378,638 | | | | | | — | | | | | | 378,638 | | |
- 非流动部分
|
| | | | — | | | | | | 75,678 | | | | | | 75,678 | | |
| | |
截至2013年12月31日,
|
| |||
| | |
2023
|
| |
2022
|
|
无风险利率
|
| |
1.75%
|
| |
2.07%
|
|
贴现率
|
| |
20.00%
|
| |
20.00%
|
|
转化的概率
|
| |
90.00%
|
| |
50.00% – 75.00%
|
|
债券收益率
|
| |
3.27% – 4.06%
|
| |
7.35% – 7.76%
|
|
符合条件的IPO发生的概率
|
| |
90.00%
|
| |
45.00%
|
|
| | |
截至2013年12月31日,
|
| |||
| | |
2023
|
| |
2022
|
|
无风险利率
|
| |
2.08% – 2.29%
|
| |
2.40% – 2.60%
|
|
转化的概率
|
| |
75.00%
|
| |
75.00%
|
|
国债收益率
|
| |
4.03%
|
| |
7.11%
|
|
| | |
系列
Pre-A注释 |
| |
子公司
可转换票据 |
| |
2023
可转换票据 |
| |
总计
|
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
截至2021年1月1日余额
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
发行可换股票据
|
| | | | 23,445 | | | | | | — | | | | | | | | | | | | 23,445 | | |
截至2021年12月31日的余额
|
| | | | 23,445 | | | | | | — | | | | | | — | | | | | | 23,445 | | |
发行可换股票据
|
| | | | — | | | | | | 75,037 | | | | | | — | | | | | | 75,037 | | |
转换为Pre-A系列可赎回可转换优先股(注17)
|
| | | | (23,445) | | | | | | — | | | | | | — | | | | | | (23,445) | | |
可转换票据公允价值变化,不包括特定工具信用风险的影响
|
| | | | — | | | | | | 4,264 | | | | | | — | | | | | | 4,264 | | |
因工具特定信用风险导致可转换票据公允价值变化
|
| | | | — | | | | | | 890 | | | | | | — | | | | | | 890 | | |
外币折算调整
|
| | | | — | | | | | | (3,421) | | | | | | — | | | | | | (3,421) | | |
截至2022年12月31日的余额
|
| | | | — | | | | | | 76,770 | | | | | | — | | | | | | 76,770 | | |
发行可换股票据
|
| | | | — | | | | | | — | | | | | | 25,297 | | | | | | 25,297 | | |
部分赎回可转换票据
|
| | | | — | | | | | | — | | | | | | (5,648) | | | | | | (5,648) | | |
支付的利息
|
| | | | — | | | | | | (3,072) | | | | | | — | | | | | | (3,072) | | |
可转换票据公允价值变化,不包括特定工具信用风险的影响
|
| | | | — | | | | | | 2,376 | | | | | | 616 | | | | | | 2,992 | | |
因工具特定信用风险导致可转换票据公允价值变化
|
| | | | — | | | | | | 6,951 | | | | | | 12 | | | | | | 6,963 | | |
外币折算调整
|
| | | | — | | | | | | (1,390) | | | | | | — | | | | | | (1,390) | | |
截至2023年12月31日的余额
|
| | | | — | | | | | | 81,635 | | | | | | 20,277 | | | | | | 101,912 | | |
- 当前部分
|
| | | | — | | | | | | — | | | | | | 20,277 | | | | | | 20,277 | | |
- 非流动部分
|
| | | | — | | | | | | 81,635 | | | | | | — | | | | | | 81,635 | | |
| | |
自.起
2021年12月31日 |
| |||
无风险利率
|
| | | | 2.28% | | |
转化的概率
|
| | | | 75.00% | | |
国债收益率
|
| | | | 5.89% | | |
| | |
截至2013年12月31日,
|
| |||
| | |
2023
|
| |
2022
|
|
无风险利率
|
| |
2.40%
|
| |
2.52% – 2.73%
|
|
转化的概率
|
| |
10.00%
|
| |
12.00%
|
|
债券收益率
|
| |
4.85% – 5.84%
|
| |
6.88% – 8.92%
|
|
| | |
截至2013年12月31日,
2023 |
|
无风险利率
|
| |
5.51% – 5.52%
|
|
转化的概率
|
| |
90.00%
|
|
债券收益率
|
| |
7.01% – 8.47%
|
|
| | |
资产相关
补贴 |
| |
研发相关
补贴 |
| |
总计
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
截至2021年1月1日的余额
|
| | | | — | | | | | | 541,592 | | | | | | 541,592 | | |
年内收到的政府拨款
|
| | | | 279,052 | | | | | | — | | | | | | 279,052 | | |
确认为年度收入
|
| | | | — | | | | | | (490,461) | | | | | | (490,461) | | |
外币折算调整
|
| | | | 3,270 | | | | | | 6,843 | | | | | | 10,113 | | |
截至2021年12月31日的余额
|
| | | | 282,322 | | | | | | 57,974 | | | | | | 340,296 | | |
确认为年度收入
|
| | | | — | | | | | | (54,954) | | | | | | (54,954) | | |
外币折算调整
|
| | | | (23,872) | | | | | | (3,020) | | | | | | (26,892) | | |
截至2022年12月31日的余额
|
| | | | 258,450 | | | | | | — | | | | | | 258,450 | | |
年内收到的补贴
|
| | | | 16,345 | | | | | | — | | | | | | 16,345 | | |
确认为年度收入
|
| | | | — | | | | | | — | | | | | | — | | |
外币折算调整
|
| | | | (4,698) | | | | | | — | | | | | | (4,698) | | |
截至2023年12月31日的余额
|
| | | | 270,097 | | | | | | — | | | | | | 270,097 | | |
| | |
系列Pre-A
优先股 |
| |
系列A
优先股 |
| |
总计
|
| |||||||||||||||||||||||||||
| | |
股票
|
| |
美元
|
| |
股票
|
| |
美元
|
| |
股票
|
| |
美元
|
| ||||||||||||||||||
截至2021年1月1日和2022年1月1日余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
发行优先股
|
| | | | 35,552,179 | | | | | | 153,126 | | | | | | 27,343,520 | | | | | | 190,723 | | | | | | 62,895,699 | | | | | | 343,849 | | |
普通股的重新指定
转入优先股 |
| | | | 5,332,827 | | | | | | 23,650 | | | | | | — | | | | | | — | | | | | | 5,332,827 | | | | | | 23,650 | | |
可赎回可转换优先股的累积
|
| | | | — | | | | | | 508 | | | | | | — | | | | | | 402 | | | | | | — | | | | | | 910 | | |
截至2022年12月31日的余额
|
| | | | 40,885,006 | | | | | | 177,284 | | | | | | 27,343,520 | | | | | | 191,125 | | | | | | 68,228,526 | | | | | | 368,409 | | |
可赎回可转换优先股的累积
|
| | | | — | | | | | | 7,225 | | | | | | — | | | | | | 7,896 | | | | | | — | | | | | | 15,121 | | |
截至2023年12月31日的余额
|
| | | | 40,885,006 | | | | | | 184,509 | | | | | | 27,343,520 | | | | | | 199,021 | | | | | | 68,228,526 | | | | | | 383,530 | | |
| | |
2022年10月11日-
改性前 |
| |
2022年10月11日-
改性后 |
|
无风险利率
|
| |
2.45%
|
| |
2.52%
|
|
预期波动率
|
| |
61.52%
|
| |
60.26%
|
|
预期股息收益率
|
| |
0.00%
|
| |
0.00%
|
|
预期条款
|
| |
2.22-4.39年
|
| |
2.22- 5.00年
|
|
普通股公允价值
|
| |
3.79美元
|
| |
3.66美元
|
|
| | |
美元
|
| |||
截至2021年1月1日的余额
|
| | | | — | | |
发行可强制赎回的非控制权益
|
| | | | 6,299 | | |
强制可赎回非控制性权益的公允价值变化,不包括特定工具信用风险的影响
|
| | | | 302 | | |
由于工具特定信用风险,强制可赎回非控制性权益的公允价值发生变化
|
| | | | 13 | | |
外币折算调整
|
| | | | (21) | | |
截至2021年12月31日的余额
|
| | | | 6,593 | | |
强制可赎回非控制性权益的公允价值变化,不包括特定工具信用风险的影响
|
| | | | 5,565 | | |
由于工具特定信用风险,强制可赎回非控制性权益的公允价值发生变化
|
| | | | (30) | | |
外币折算调整
|
| | | | (747) | | |
截至2022年12月31日的余额
|
| | | | 11,381 | | |
强制可赎回非控制性权益的公允价值变化,不包括特定工具信用风险的影响
|
| | | | 108 | | |
赎回强制可赎回的非控制性权益
|
| | | | (11,554) | | |
外币折算调整
|
| | | | 65 | | |
截至2023年12月31日的余额
|
| | | | — | | |
| | |
截至2013年12月31日,
2022 |
|
贴现率
|
| |
19.00%
|
|
债券收益率
|
| |
6.74% – 7.37%
|
|
预期条款
|
| |
0.33 – 1.86
|
|
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
来自第三方的存款
|
| | | | 19,210 | | | | | | 15,824 | | |
有条件和可退还的政府补助金(i)
|
| | | | 77,654 | | | | | | — | | |
保修条款
|
| | | | 6,539 | | | | | | — | | |
总 | | | | | 103,403 | | | | | | 15,824 | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
德国 | | | | | | | | | | | | | | | | | | | |
- 公司税 *
|
| | | | 15.825% | | | | | | 15.825% | | | | | | 15.825% | | |
- 贸易税 *
|
| | | | 14.35% | | | | | | 14.35% | | | | | | 13.825% | | |
英国 **
|
| | | | 25% | | | | | | 19% | | | | | | 19% | | |
荷兰
|
| | | | 25.8% | | | | | | 25.8% | | | | | | 25.8% | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
中国(不包括香港)
|
| | | | (514,816) | | | | | | (652,302) | | | | | | (113,598) | | |
德国
|
| | | | (5,370) | | | | | | 801 | | | | | | 2,060 | | |
英国
|
| | | | (166,174) | | | | | | 821 | | | | | | 2,415 | | |
荷兰
|
| | | | (46,774) | | | | | | (47,710) | | | | | | (1,415) | | |
开曼群岛
|
| | | | (4,383) | | | | | | (25,598) | | | | | | 1,860 | | |
香港
|
| | | | (1,859) | | | | | | 78 | | | | | | — | | |
其他
|
| | | | (9,766) | | | | | | (361) | | | | | | — | | |
总 | | | | | (749,142) | | | | | | (724,271) | | | | | | (108,678) | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
当期所得税支出 | | | | | | | | | | | | | | | | | | | |
- 中华人民共和国(不包括香港)
|
| | | | 727 | | | | | | 73 | | | | | | 852 | | |
- 德国
|
| | | | 332 | | | | | | 400 | | | | | | 603 | | |
- 英国
|
| | | | — | | | | | | (187) | | | | | | 182 | | |
- 荷兰
|
| | | | — | | | | | | — | | | | | | — | | |
- 开曼群岛
|
| | | | — | | | | | | — | | | | | | — | | |
- 香港
|
| | | | — | | | | | | — | | | | | | — | | |
- 其他
|
| | | | 54 | | | | | | 6 | | | | | | — | | |
本期税收拨备总额
|
| | | | 1,113 | | | | | | 292 | | | | | | 1,637 | | |
递延所得税费用 | | | | | | | | | | | | | | | | | | | |
- 中华人民共和国(不包括香港)
|
| | | | — | | | | | | — | | | | | | — | | |
- 德国
|
| | | | — | | | | | | — | | | | | | — | | |
- 英国
|
| | | | — | | | | | | — | | | | | | 216 | | |
- 荷兰
|
| | | | — | | | | | | — | | | | | | — | | |
- 开曼群岛
|
| | | | — | | | | | | — | | | | | | — | | |
- 香港
|
| | | | — | | | | | | — | | | | | | — | | |
- 其他
|
| | | | — | | | | | | — | | | | | | — | | |
递延税费用总额
|
| | | | — | | | | | | — | | | | | | 216 | | |
所得税总支出
|
| | | | 1,113 | | | | | | 292 | | | | | | 1,853 | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
按中国法定税率25%计算的预期所得税优惠
|
| | | | (187,286) | | | | | | (181,068) | | | | | | (27,170) | | |
不同税务管辖区对税率的影响
|
| | | | 824 | | | | | | 5,997 | | | | | | (373) | | |
优惠税率影响
|
| | | | (423) | | | | | | — | | | | | | — | | |
不可扣除费用的税收影响
|
| | | | 2,474 | | | | | | 480 | | | | | | 110 | | |
研发费用附加扣除的税收影响
|
| | | | (17,732) | | | | | | (3,068) | | | | | | (134) | | |
更改估值免税额
|
| | | | 202,586 | | | | | | 177,715 | | | | | | 29,784 | | |
报税差异
|
| | | | 663 | | | | | | — | | | | | | — | | |
其他
|
| | | | 7 | | | | | | 236 | | | | | | (364) | | |
实际所得税费用
|
| | | | 1,113 | | | | | | 292 | | | | | | 1,853 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
递延税项资产: | | | | | | | | | | | | | |
净营业亏损结转
|
| | | | 186,642 | | | | | | 78,971 | | |
应计费用
|
| | | | 22,664 | | | | | | 23,271 | | |
研发费用延期扣税
|
| | | | 308,850 | | | | | | 263,384 | | |
经营租赁负债
|
| | | | 31,633 | | | | | | 29,201 | | |
可兑换票据
|
| | | | 5,061 | | | | | | 3,532 | | |
强制赎回非控制性权益
|
| | | | — | | | | | | 1,463 | | |
可转换票据
|
| | | | 3,620 | | | | | | 1,289 | | |
推迟广告费用税款扣除
|
| | | | 10,054 | | | | | | 6,404 | | |
财产、设备和软件
|
| | | | 2,908 | | | | | | 364 | | |
股权投资
|
| | | | 843 | | | | | | 667 | | |
递延收入
|
| | | | 19,102 | | | | | | 1,619 | | |
递延税项总资产总额
|
| | | | 591,377 | | | | | | 410,165 | | |
递延所得税资产的估值津贴
|
| | | | (390,737) | | | | | | (202,715) | | |
递延税项资产,扣除估值准备后的净额
|
| | | | 200,640 | | | | | | 207,450 | | |
递延税项负债: | | | | | | | | | | | | | |
财产、设备和软件
|
| | | | (3,430) | | | | | | (285) | | |
衍生资产
|
| | | | (17) | | | | | | — | | |
政府拨款
|
| | | | (155,717) | | | | | | (178,090) | | |
经营性租赁使用权资产
|
| | | | (41,476) | | | | | | (29,201) | | |
递延税项负债总额
|
| | | | (200,640) | | | | | | (207,576) | | |
递延税项净负债
|
| | | | — | | | | | | (126) | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
递延税项资产
|
| | | | — | | | | | | — | | |
递延税项负债
|
| | | | — | | | | | | (126) | | |
递延税项净负债
|
| | | | — | | | | | | (126) | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
年初余额
|
| | | | 202,715 | | | | | | 32,914 | | | | | | 3,130 | | |
添加
|
| | | | 215,886 | | | | | | 177,715 | | | | | | 29,784 | | |
扣除
|
| | | | (25,934) | | | | | | — | | | | | | — | | |
外币兑换的影响
|
| | | | (1,930) | | | | | | (7,914) | | | | | | — | | |
年底余额
|
| | | | 390,737 | | | | | | 202,715 | | | | | | 32,914 | | |
截至2011年12月31日止的一年,
|
| |
金额
|
| |||
| | |
美元
|
| |||
2026
|
| | | | 43,523 | | |
2027
|
| | | | 151,292 | | |
2028
|
| | | | 275,898 | | |
总 | | | | | 470,713 | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
分子: | | | | | | | | | | | | | | | | | | | |
普通股股东应占净亏损
|
| | | | (742,001) | | | | | | (723,921) | | | | | | (110,531) | | |
可赎回可转换优先股的累积
|
| | | | (15,121) | | | | | | (910) | | | | | | — | | |
每股普通股基本和稀释净亏损计算的分子
|
| | | | (757,122) | | | | | | (724,831) | | | | | | (110,531) | | |
分母: | | | | | | | | | | | | | | | | | | | |
基本普通股和稀释普通股的加权平均数 (1)
|
| | | | 474,621,603 | | | | | | 475,805,054 | | | | | | 334,127,181 | | |
每股普通股基本和稀释净亏损计算的分母 (1)
|
| | | | 474,621,603 | | | | | | 475,805,054 | | | | | | 334,127,181 | | |
普通股股东应占每股普通股净亏损
|
| | | | | | | | | | | | | | | | | | |
-基本的和稀释的(1)
|
| | | | (1.60) | | | | | | (1.52) | | | | | | (0.33) | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
可赎回可转换优先股(注17)
|
| | | | 68,228,526 | | | | | | 68,228,526 | | | | | | — | | |
可兑换票据(i)
|
| | | | 36,709,165 | | | | | | 34,459,983 | | | | | | 12,547,642 | | |
系列Pre-A笔记(ii)
|
| | | | — | | | | | | — | | | | | | 5,332,827 | | |
2023年可转换票据(iii)
|
| | | | 2,029,407 | | | | | | — | | | | | | — | | |
强制赎回非控制性权益(iv)
|
| | | | — | | | | | | 1,148,666 | | | | | | 627,382 | | |
股票期权(v)
|
| | | | 10,073,233 | | | | | | 10,378,710 | | | | | | — | | |
搜查令(vi) | | | | | 711,044 | | | | | | 711,044 | | | | | | — | | |
总 | | | | | 117,751,375 | | | | | | 114,926,929 | | | | | | 18,507,851 | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
服务线 | | | | | | | | | | | | | | | | | | | |
商品销售-第三方 | | | | | | | | | | | | | | | | | | | |
- BEV生活模式
|
| | | | 464,172 | | | | | | — | | | | | | — | | |
- 跑车
|
| | | | 183,160 | | | | | | 828 | | | | | | 369 | | |
- 别人
|
| | | | 9,394 | | | | | | 335 | | | | | | — | | |
| | | | | 656,726 | | | | | | 1,163 | | | | | | 369 | | |
商品销售-关联方 | | | | | | | | | | | | | | | | | | | |
- BEV生活模式
|
| | | | 1,093 | | | | | | — | | | | | | — | | |
- 跑车
|
| | | | 951 | | | | | | — | | | | | | — | | |
- 别人
|
| | | | 1,388 | | | | | | 23 | | | | | | — | | |
| | | | | 3,432 | | | | | | 23 | | | | | | — | | |
小计
|
| | |
|
660,158
|
| | | |
|
1,186
|
| | | |
|
369
|
| |
服务 | | | | | | | | | | | | | | | | | | | |
- 关联方
|
| | | | 12,573 | | | | | | 8,344 | | | | | | 3,280 | | |
- 第三方
|
| | | | 6,277 | | | | | | 27 | | | | | | 38 | | |
小计
|
| | |
|
18,850
|
| | | |
|
8,371
|
| | | |
|
3,318
|
| |
总收入
|
| | | | 679,008 | | | | | | 9,557 | | | | | | 3,687 | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
中国大陆
|
| | | | 419,448 | | | | | | 8,816 | | | | | | 3,109 | | |
英国
|
| | | | 83,827 | | | | | | 437 | | | | | | 439 | | |
日本
|
| | | | 26,390 | | | | | | — | | | | | | — | | |
澳大利亚
|
| | | | 20,335 | | | | | | — | | | | | | — | | |
比利时
|
| | | | 20,701 | | | | | | — | | | | | | — | | |
法国
|
| | | | 16,341 | | | | | | — | | | | | | — | | |
意大利
|
| | | | 14,650 | | | | | | — | | | | | | — | | |
德国
|
| | | | 15,904 | | | | | | — | | | | | | — | | |
荷兰
|
| | | | 13,729 | | | | | | — | | | | | | — | | |
其他
|
| | | | 47,683 | | | | | | 304 | | | | | | 139 | | |
收入 | | | | | 679,008 | | | | | | 9,557 | | | | | | 3,687 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
流动负债 | | | | | | | | | | | | | |
- 合同责任-第三方
|
| | | | 44,184 | | | | | | 7,843 | | |
- 合同负债-关联方 *
|
| | | | 1 | | | | | | 8 | | |
非流动负债 | | | | | | | | | | | | | |
- 合同责任-第三方
|
| | | | 6,245 | | | | | | — | | |
合同负债,流动和非流动
|
| | | | 50,430 | | | | | | 7,851 | | |
| | | | | | | | |
报告日的公允价值计量使用
|
| |||||||||||||||
| | |
截至的公允价值
12月31日, 2023 |
| |
报价
处于活动状态 市场: 相同的资产 (一级) |
| |
意义重大
其他 可观察到的 输入量 (第二层) |
| |
意义重大
看不见 输入量 (第三级) |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
投资证券
|
| | | | 3,326 | | | | | | 3,326 | | | | | | — | | | | | | — | | |
衍生资产
|
| | | | 67 | | | | | | — | | | | | | 67 | | | | | | — | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
看跌期权负债
|
| | | | 11,884 | | | | | | — | | | | | | — | | | | | | 11,884 | | |
可转换票据
|
| | | | 101,912 | | | | | | — | | | | | | — | | | | | | 101,912 | | |
可兑换票据
|
| | | | 454,316 | | | | | | — | | | | | | — | | | | | | 454,316 | | |
| | | | | | | | |
报告日的公允价值计量使用
|
| |||||||||||||||
| | |
截至的公允价值
12月31日, 2022 |
| |
报价
处于活动状态 市场: 相同的资产 (一级) |
| |
意义重大
其他 可观察到的 输入量 (第二层) |
| |
意义重大
看不见 输入量 (第三级) |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
投资证券
|
| | | | 8,411 | | | | | | 8,411 | | | | | | — | | | | | | — | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
可转换票据
|
| | | | 76,770 | | | | | | — | | | | | | — | | | | | | 76,770 | | |
可兑换票据
|
| | | | 427,112 | | | | | | — | | | | | | — | | | | | | 427,112 | | |
强制赎回非控制性权益
|
| | | | 11,381 | | | | | | — | | | | | | — | | | | | | 11,381 | | |
| | |
数量
股票 |
| |
加权
平均值 行权价格 |
| |
加权
平均值 授予日期 公允价值 |
| |
加权
剩余 合同 年 |
| |
集料
固有的 价值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | |
美元
|
| |||||||||
截至2022年1月1日未偿还
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
授与
|
| | | | 10,378,710 | | | | | | 2.89 | | | | | | 1.90 | | | | | | | | | | | | | | |
截至2022年12月31日未偿还债务
|
| | | | 10,378,710 | | | | | | 2.89 | | | | | | 1.90 | | | | | | | | | | | | | | |
授与
|
| | | | 775,561 | | | | | | 2.89 | | | | | | 4.83 | | | | | | | | | | | | | | |
被没收
|
| | | | (1,081,038) | | | | | | 2.89 | | | | | | 2.21 | | | | | | | | | | | | | | |
截至2023年12月31日未偿还债务
|
| | | | 10,073,233 | | | | | | 2.89 | | | | | | 2.08 | | | | | | 8.82 | | | | | | 60,831 | | |
| | |
截至2013年12月31日的年度,
|
| |||
授予日期:
|
| |
2023
|
| |
2022
|
|
无风险利率(i)
|
| |
3.4% – 4.79%
|
| |
3.71% – 4.15%
|
|
预期波幅(ii)
|
| |
54.06% – 54.48%
|
| |
56.13% – 56.32%
|
|
预期股息收益率(iii)
|
| |
0.00%
|
| |
0.00%
|
|
多次锻炼(iv)
|
| |
2.20 – 2.80
|
| |
2.20 – 2.80
|
|
预期条款(v)
|
| |
10.00年
|
| |
10.00年
|
|
相关普通股的公允价值(vi)
|
| |
5.91美元-8.93美元
|
| |
3.61美元-4.11美元
|
|
| | |
少于
一年 |
| |
多过
一年 |
| |
总计
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
购买承诺
|
| | | | 179,490 | | | | | | 2,511 | | | | | | 182,001 | | |
| | |
少于
一年 |
| |
多过
一年 |
| |
总计
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
资本开支承担(i)
|
| | | | 59,304 | | | | | | 264 | | | | | | 59,568 | | |
主要关联方名称
|
| |
关系性质
|
|
吉利控股 | | | 公司控股股东控制的实体 | |
浙江吉利研发 | | | 公司控股股东控制的实体 | |
浙江联控科技有限公司有限公司(“浙江联控”) | | | 公司控股股东控制的实体 | |
LGIL | | | 公司控股股东控制的实体 | |
创始人陆上车辆 | | | 公司控股股东控制的实体 | |
吉利香港 | | | 公司控股股东控制的实体 | |
主要关联方名称
|
| |
关系性质
|
|
武汉吉利汽车零部件有限公司有限公司(“武汉吉利汽车零部件”) | | | 公司控股股东控制的实体 | |
浙江吉利汽车有限公司有限公司武汉分公司(“吉利汽车武汉分公司”) | | | 公司控股股东控制的实体 | |
埃卡斯 | | | 公司控股股东控制的实体 | |
ECARX(湖北)科技有限公司有限公司(“湖北易卡”) | | | 公司控股股东控制的实体 | |
湖北易创科技有限公司公司 | | | 公司控股股东控制的实体 | |
LCL | | | 公司控股股东控制的实体 | |
北京莲花汽车销售有限公司公司 | | | 公司控股股东控制的实体 | |
吉利英国有限公司 | | | 公司控股股东控制的实体 | |
沃尔沃汽车公司 | | | 公司控股股东控制的实体 | |
浙江吉润汽车有限公司公司 | | | 公司控股股东控制的实体 | |
浙江吉利汽车有限公司公司 | | | 公司控股股东控制的实体 | |
杭州轩宇人力资源有限公司公司 | | | 公司控股股东控制的实体 | |
浙江吉利商务服务有限公司公司 | | | 公司控股股东控制的实体 | |
中国欧洲汽车技术抗体 | | | 公司控股股东控制的实体 | |
雷达新能源汽车(浙江)有限公司公司 | | | 公司控股股东控制的实体 | |
吉利汽车集团有限公司公司 | | | 公司控股股东控制的实体 | |
Lynk & Co Sales Netherlands BV | | | 公司控股股东控制的实体 | |
吉利汽车研究院(浙江)有限公司公司 | | | 公司控股股东控制的实体 | |
金进(上海)机电设备有限公司公司 | | | 公司控股股东控制的实体 | |
北极星汽车中国经销有限公司公司 | | | 公司控股股东控制的实体 | |
杭州丰华纪念品有限公司公司 | | | 公司控股股东控制的实体 | |
浙江极速采购管理有限公司公司 | | | 公司控股股东控制的实体 | |
主要关联方名称
|
| |
关系性质
|
|
浙江焕福科技有限公司公司 | | | 公司控股股东控制的实体 | |
成都金路达汽车销售服务有限公司公司 | | | 受公司重大影响的实体 | |
杭州路宏源汽车销售服务有限公司公司 | | | 受公司重大影响的实体 | |
湖北长江车谷产业投资基金合伙企业 | | | 受公司重大影响的实体 | |
无锡星驱科技有限公司公司 | | | 受公司重大影响的实体 | |
浙江西图梦数字科技有限公司公司 | | | 公司控股股东有重大影响力的实体 | |
北极GLY 3 LP | | | 由公司一名董事控制的实体 | |
莲花汽车美国公司 | | | 公司控股股东控制的实体 | |
Lynk & Co Investment Co.,公司 | | | 公司控股股东控制的实体 | |
杭州吉利EVUN科技有限公司公司 | | | 公司控股股东控制的实体 | |
极志文化创意有限公司公司 | | | 公司控股股东控制的实体 | |
沃尔沃Personvagnar Aktiebolag | | | 公司控股股东控制的实体 | |
雷诺萨斯州 | | | 公司控股股东有重大影响力的实体 | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
提供服务(i)
|
| | | | 12,573 | | | | | | 8,344 | | | | | | 3,280 | | |
货物销售(i)
|
| | | | 3,432 | | | | | | 23 | | | | | | — | | |
代表关联方付款((ii).a)
|
| | | | 4,022 | | | | | | 244 | | | | | | — | | |
关联方代表集团收取的现金((ii).a)
|
| | | | 3,695 | | | | | | — | | | | | | — | | |
对关联方的贷款((ii).b)
|
| | | | 1,227 | | | | | | 2,310 | | | | | | — | | |
应收关联方贷款利息收入((ii).b)
|
| | | | 122 | | | | | | 24 | | | | | | — | | |
购买产品和服务((iii).a)
|
| | | | 852,623 | | | | | | 44,347 | | | | | | 14,259 | | |
为研发活动购买产品和服务((iii).b)
|
| | | | 134,721 | | | | | | 167,012 | | | | | | 47,442 | | |
购买设备和软件((iii).c)
|
| | | | 11,223 | | | | | | 42,798 | | | | | | 6,255 | | |
关联方代表集团付款((iii).d)
|
| | | | 14,514 | | | | | | 2,952 | | | | | | — | | |
短期租赁成本((iii).e)
|
| | | | 765 | | | | | | 347 | | | | | | 243 | | |
从关联方供应商收到的押金((iii).f)
|
| | | | 251 | | | | | | 1,584 | | | | | | — | | |
获得分销权((iii).g)
|
| | | | 22,296 | | | | | | — | | | | | | — | | |
应付关联方借款的利息费用(iv)
|
| | | | — | | | | | | 90 | | | | | | 220 | | |
偿还关联方借款(iv)
|
| | | | — | | | | | | 10,573 | | | | | | — | | |
收购使用权资产(v)
|
| | | | 12,166 | | | | | | 214 | | | | | | 1,333 | | |
支付租赁债务(v)
|
| | | | 269 | | | | | | 98 | | | | | | 545 | | |
购买吉利许可证(vi)
|
| | | | — | | | | | | — | | | | | | 288,948 | | |
购买商标许可证(vii)
|
| | | | — | | | | | | — | | | | | | 116,041 | | |
支付收购共同控制下的Lotus Tech Innovation Centre GmbH的对价 (八)
|
| | | | — | | | | | | 15,512 | | | | |
|
—
|
| |
购买短期投资的付款(ix)
|
| | | | — | | | | | | 10,000 | | | | |
|
—
|
| |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
应收账款-关联方(i)
|
| | | | 22,430 | | | | | | 8,545 | | |
合同负债-关联方 *(i)
|
| | | | 1 | | | | | | 8 | | |
预付款和其他流动资产-关联方(ii)
|
| | | | 28,744 | | | | | | 8,732 | | |
其他非流动资产-关联方((ii).c)
|
| | | | 2,706 | | | | | | — | | |
应付账款—关联方((iii).a)
|
| | | | 340,419 | | | | | | 5,770 | | |
应计费用和其他流动负债-关联方(iii)
|
| | | | 289,845 | | | | | | 183,216 | | |
其他非流动负债-关联方((iii).f)
|
| | | | 1,634 | | | | | | 1,584 | | |
经营租赁负债-关联方,流动 *(v)
|
| | | | 840 | | | | | | 13 | | |
经营租赁负债-关联方,非流动(v)
|
| | | | 12,064 | | | | | | 170 | | |
投资证券-关联方(ix)
|
| | | | 3,326 | | | | | | 8,411 | | |
| | |
截至2013年12月31日,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金
|
| | | | 33,888 | | | | | | 353,107 | | |
应收公司间款项
|
| | | | 46,087 | | | | | | 6,089 | | |
预付款和其他流动资产-第三方
|
| | | | 1,687 | | | | | | — | | |
流动资产总额
|
| | | | 81,662 | | | | | | 359,196 | | |
非流动资产 | | | | | | | | | | | | | |
投资证券-关联方
|
| | | | 3,326 | | | | | | 8,411 | | |
非流动资产总额
|
| | | | 3,326 | | | | | | 8,411 | | |
总资产
|
| | | | 84,988 | | | | | | 367,607 | | |
负债、中间股票和股东股票(赤字)
|
| | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
可转换票据
|
| | | | 20,277 | | | | | | — | | |
应计费用和其他流动负债-第三方
|
| | | | 714 | | | | | | — | | |
流动负债总额
|
| | | | 20,991 | | | | | | — | | |
非流动负债 | | | | | | | | | | | | | |
超过子公司和合并VIE投资的亏损份额
|
| | | | 873,881 | | | | | | 451,571 | | |
看跌期权负债
|
| | | | 11,884 | | | | | | — | | |
非流动负债总额
|
| | | | 885,765 | | | | | | 451,571 | | |
总负债
|
| | | | 906,756 | | | | | | 451,571 | | |
夹层总股本
|
| | | | 383,530 | | | | | | 368,409 | | |
股东权益(亏损) | | | | | | | | | | | | | |
普通股
|
| | | | 21 | | | | | | 21 | | |
额外实收资本
|
| | | | 358,187 | | | | | | 403,103 | | |
应收股东款项
|
| | | | — | | | | | | (26,447) | | |
累计其他综合收益
|
| | | | 25,267 | | | | | | 17,707 | | |
累计赤字
|
| | | | (1,588,773) | | | | | | (846,757) | | |
股东亏损总额
|
| | | | (1,205,298) | | | | | | (452,373) | | |
总负债、夹层权益和股东亏损
|
| | | | 84,988 | | | | | | 367,607 | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
总运营费用
|
| | | | (2,983) | | | | | | (11,127) | | | | | | (263) | | |
利息收入
|
| | | | 6,979 | | | | | | 2,839 | | | | | | — | | |
利息支出
|
| | | | — | | | | | | — | | | | | | — | | |
投资损失,净
|
| | | | (5,084) | | | | | | (4,242) | | | | | | — | | |
外币兑换收益(损失),净
|
| | | | (171) | | | | | | (13,068) | | | | | | 2,124 | | |
可转换票据公允价值变化,不包括特定工具信用风险的影响
|
| | | | (616) | | | | | | — | | | | | | — | | |
看跌期权负债公允价值变化
|
| | | | (2,508) | | | | | | — | | | | | | — | | |
分占子公司和合并VIE的亏损
|
| | | | (737,618) | | | | | | (698,323) | | | | | | (112,392) | | |
所得税前亏损
|
| | | | (742,001) | | | | | | (723,921) | | | | | | (110,531) | | |
所得税开支
|
| | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | | (742,001) | | | | | | (723,921) | | | | | | (110,531) | | |
其他全面收益(亏损): | | | | | | | | | | | | | | | | | | | |
因工具特定信用风险而导致的可转换票据公允价值变化,扣除零所得税
|
| | | | (8,650) | | | | | | (893) | | | | | | 119 | | |
外币兑换调整,扣除零所得税
|
| | | | 16,210 | | | | | | 18,669 | | | | | | (843) | | |
全面损失总额
|
| | | | (734,441) | | | | | | (706,145) | | | | | | (111,255) | | |
| | |
截至2013年12月31日止的年度,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
经营活动产生(使用)的净现金
|
| | | | 3,127 | | | | | | 2,682 | | | | | | (997) | | |
用于投资活动的现金净额
|
| | | | (347,697) | | | | | | (113,216) | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 27,163 | | | | | | 392,053 | | | | | | 82,076 | | |
汇率变动对现金的影响
|
| | | | (1,812) | | | | | | (10,161) | | | | | | 670 | | |
现金净增
|
| | | | (319,219) | | | | | | 271,358 | | | | | | 81,749 | | |
年初的现金
|
| | | | 353,107 | | | | | | 81,749 | | | | | | — | | |
年终现金
|
| | | | 33,888 | | | | | | 353,107 | | | | | | 81,749 | | |
| | |
注意事项
|
| |
截至
6月30日, 2024 |
| |
截至
12月31日, 2023 |
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
资产 | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | |
现金
|
| |
2(b)
|
| | | | 268,781 | | | | | | 418,941 | | |
受限现金
|
| |
2(b)
|
| | | | 373,887 | | | | | | 7,873 | | |
应收账款-第三方,净额
|
| |
3
|
| | | | 72,798 | | | | | | 76,664 | | |
应收账款-关联方,净额
|
| |
27
|
| | | | 19,674 | | | | | | 22,430 | | |
盘存
|
| |
4
|
| | | | 385,200 | | | | | | 265,190 | | |
预付款和其他流动资产-第三方,净值
|
| |
5
|
| | | | 118,492 | | | | | | 63,870 | | |
预付款和其他流动资产-关联方,净值
|
| |
27
|
| | | | 40,381 | | | | | | 28,744 | | |
流动资产总额
|
| | | | | | | 1,279,213 | | | | | | 883,712 | | |
非流动资产 | | | | | | | | | | | | | | | | |
受限现金
|
| |
2(b)
|
| | | | 1,147 | | | | | | 321 | | |
投资证券-关联方
|
| |
27
|
| | | | 2,168 | | | | | | 3,326 | | |
抵押给投资者的证券
|
| |
14
|
| | | | 310,477 | | | | | | — | | |
应收关联方贷款
|
| |
27
|
| | | | 224,042 | | | | | | — | | |
财产、设备和软件,净额
|
| |
6
|
| | | | 345,336 | | | | | | 354,617 | | |
无形资产
|
| |
7
|
| | | | 116,526 | | | | | | 116,360 | | |
经营性租赁使用权资产
|
| |
8
|
| | | | 158,864 | | | | | | 173,103 | | |
其他非流动资产-第三方
|
| |
9
|
| | | | 65,792 | | | | | | 50,533 | | |
其他非流动资产-关联方
|
| |
27
|
| | | | 2,689 | | | | | | 2,706 | | |
非流动资产总额
|
| | | | | | | 1,227,041 | | | | | | 700,966 | | |
总资产
|
| | | | | | | 2,506,254 | | | | | | 1,584,678 | | |
负债、中间股票和股东股票(赤字)
|
| | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | |
短期借款-第三方
|
| |
10
|
| | | | 518,479 | | | | | | 226,772 | | |
应付账款-第三方
|
| | | | | | | 58,271 | | | | | | 20,123 | | |
应付账款-关联方
|
| |
27
|
| | | | 413,779 | | | | | | 340,419 | | |
合同责任-第三方
|
| |
23
|
| | | | 50,054 | | | | | | 44,184 | | |
经营租赁负债-第三方
|
| |
8
|
| | | | 14,526 | | | | | | 16,760 | | |
应计费用和其他流动负债-第三方
|
| |
11
|
| | | | 431,223 | | | | | | 419,422 | | |
应计费用和其他流动负债-关联方
|
| |
27
|
| | | | 243,024 | | | | | | 290,686 | | |
可兑换票据
|
| |
15
|
| | | | — | | | | | | 378,638 | | |
可转换票据-关联方
|
| |
16
|
| | | | 110,661 | | | | | | — | | |
可转换票据-第三方
|
| | | | | | | — | | | | | | 20,277 | | |
看跌期权负债-关联方
|
| |
12
|
| | | | 437 | | | | | | — | | |
流动负债总额
|
| | | | | | | 1,840,454 | | | | | | 1,757,281 | | |
| | |
注意事项
|
| |
截至
6月30日, 2024 |
| |
截至
12月31日, 2023 |
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
非流动负债 | | | | | | | | | | | | | | | | |
合同责任-第三方
|
| |
23
|
| | | | 7,024 | | | | | | 6,245 | | |
经营租赁负债-第三方
|
| |
8
|
| | | | 81,393 | | | | | | 91,929 | | |
经营租赁负债-关联方
|
| |
8
|
| | | | 11,314 | | | | | | 12,064 | | |
看跌期权负债-第三方
|
| |
12
|
| | | | 175,214 | | | | | | — | | |
看跌期权负债-关联方
|
| |
12
|
| | | | — | | | | | | 11,884 | | |
认股权证负债
|
| |
13
|
| | | | 5,549 | | | | | | — | | |
可兑换票据
|
| |
15
|
| | | | 77,087 | | | | | | 75,678 | | |
可转换票据-第三方
|
| |
16
|
| | | | 75,970 | | | | | | 81,635 | | |
递延收入
|
| |
17
|
| | | | 296,489 | | | | | | 270,097 | | |
其他非流动负债-第三方
|
| |
19
|
| | | | 108,293 | | | | | | 103,403 | | |
其他非流动负债-关联方
|
| |
27
|
| | | | 1,548 | | | | | | 1,634 | | |
非流动负债总额
|
| | | | | | | 839,881 | | | | | | 654,569 | | |
总负债
|
| | | | | | | 2,680,335 | | | | | | 2,411,850 | | |
承诺和或有事项(注26) | | | | | | | | | | | | | | | | |
夹层股权 | | | | | | | | | | | | | | | | |
A系列Pre-A可赎回可转换优先股(面值0.00001美元
每股授权、发行和发行股份为40,885,006股 2023年12月31日;赎回价值和清算优先权 截至2023年12月31日184,509美元) (1) |
| |
18
|
| | | | — | | | | | | 184,509 | | |
A系列可赎回可转换优先股(每股面值0.00001美元
截至2011年,已授权、已发行和已发行股份为27,343,520股 2023年12月31日;截至12月31日,赎回价值为199,021美元, 2023年;截至2023年12月31日清算优先权为200,971美元) (1) |
| |
18
|
| | | | — | | | | | | 199,021 | | |
夹层总股本
|
| | | | | | | — | | | | | | 383,530 | | |
股东亏损 | | | | | | | | | | | | | | | | |
普通股(每股面值0.00001美元,截至2024年6月30日和2023年12月31日已授权5,000,00,000股;截至2024年6月30日和2023年12月31日已发行和发行677,231,538股和474,621,603股) (1)
|
| |
20
|
| | | | 7 | | | | | | 21 | | |
额外实收资本
|
| | | | | | | 1,855,063 | | | | | | 358,187 | | |
累计其他综合收益
|
| | | | | | | 25,278 | | | | | | 25,267 | | |
累计赤字
|
| | | | | | | (2,048,092) | | | | | | (1,588,773) | | |
归属于普通股股东的股东亏损总额
|
| | | | | | | (167,744) | | | | | | (1,205,298) | | |
非控制性权益
|
| | | | | | | (6,337) | | | | | | (5,404) | | |
股东亏损总额
|
| | | | | | | (174,081) | | | | | | (1,210,702) | | |
总负债、夹层权益和股东亏损
|
| | | | | | | 2,506,254 | | | | | | 1,584,678 | | |
|
| | | | | |
截至6月30日的六个月,
|
| |||||||||
| | |
注意事项
|
| |
2024
|
| |
2023
|
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
收入:
|
| |
23
|
| | | | | | | | | | | | |
商品销售(包括截至2024年6月30日和2023年6月30日止六个月的关联方金额分别为2,330美元和807美元)
|
| | | | | | | 382,893 | | | | | | 124,854 | | |
服务收入(包括截至2024年和2023年6月30日止六个月的关联方金额分别为10,662美元和5,021美元)
|
| | | | | | | 15,222 | | | | | | 5,181 | | |
总收入
|
| | | | | | | 398,115 | | | | | | 130,035 | | |
收入成本: | | | | | | | | | | | | | | | | |
销售货物成本(包括截至2024年6月30日和2023年6月30日止六个月的关联方金额分别为326,187美元和118,714美元)
|
| | | | | | | (340,882) | | | | | | (119,557) | | |
服务成本
|
| | | | | | | (6,321) | | | | | | (4,351) | | |
收入总成本
|
| | | | | | | (347,203) | | | | | | (123,908) | | |
毛利
|
| | | | | | | 50,912 | | | | | | 6,127 | | |
运营费用: | | | | | | | | | | | | | | | | |
研发费用(包括截至2024年6月30日和2023年6月30日止六个月的关联方金额分别为38,392美元和40,405美元)
|
| | | | | | | (174,854) | | | | | | (152,548) | | |
销售和营销费用(包括截至2024年和2023年6月30日止六个月的关联方金额分别为27,853美元和14,752美元)
|
| | | | | | | (204,274) | | | | | | (118,236) | | |
一般和行政费用(包括截至2024年和2023年6月30日止六个月的关联方金额分别为2,422美元和4,853美元)
|
| | | | | | | (111,978) | | | | | | (80,417) | | |
政府拨款
|
| | | | | | | 2,488 | | | | | | 662 | | |
总运营支出
|
| | | | | | | (488,618) | | | | | | (350,539) | | |
营业亏损
|
| | | | | | | (437,706) | | | | | | (344,412) | | |
利息支出
|
| | | | | | | (11,708) | | | | | | (3,470) | | |
利息收入(包括截至2024年6月30日和2023年6月30日止六个月的关联方金额分别为4,472美元和零)
|
| | | | | | | 8,658 | | | | | | 5,848 | | |
投资收益,净
|
| | | | | | | 3,496 | | | | | | 2,770 | | |
权益法投资成果份额
|
| | | | | | | 359 | | | | | | (626) | | |
外币兑换损失,净
|
| | | | | | | (4,429) | | | | | | (3,619) | | |
强制可赎回非控制性权益、可交换票据和可转换票据的公允价值变化,不包括特定工具信用风险的影响
|
| | | | | | | 8,801 | | | | | | (12,758) | | |
认购证负债公允价值变动
|
| | | | | | | 6,317 | | | | | | — | | |
看跌期权负债公允价值变化
|
| | | | | | | (33,685) | | | | | | 3,307 | | |
所得税前亏损
|
| | | | | | | (459,897) | | | | | | (352,960) | | |
所得税优惠(费用)
|
| |
21
|
| | | | (355) | | | | | | 18 | | |
净亏损
|
| | | | | | | (460,252) | | | | | | (352,942) | | |
减:归属于非控股权益的净亏损
|
| | | | | | | (933) | | | | | | (5,779) | | |
普通股股东应占净亏损
|
| | | | | | | (459,319) | | | | | | (347,163) | | |
可赎回可转换优先股的确认
|
| | | | | | | (2,979) | | | | | | (258) | | |
普通股股东可用净亏损
|
| | | | | | | (462,298) | | | | | | (347,421) | | |
每股普通股亏损(1) | | | | | | | | | | | | | | | | |
- 基本和稀释的
|
| |
22
|
| | | | (0.75) | | | | | | (0.74) | | |
用于计算每股普通股净亏损的已发行普通股的加权平均数 (1)
|
| | | | | | | | | | | | | | | |
- 基本和稀释的
|
| | | | | | | 616,941,673 | | | | | | 474,621,603 | | |
净亏损
|
| | | | | | | (460,252) | | | | | | (352,942) | | |
其他综合收益/(亏损): | | | | | | | | | | | | | | | | |
强制可赎回非控制性权益、可交换票据和
因工具特定信用风险而产生的可转换票据,扣除零所得税 |
| | | | | | | (401) | | | | | | (1,559) | | |
外币兑换调整,扣除零所得税
|
| | | | | | | 412 | | | | | | 34,563 | | |
其他全面收益总额
|
| | | | | | | 11 | | | | | | 33,004 | | |
全面亏损总额
|
| | | | | | | (460,241) | | | | | | (319,938) | | |
减:非控股权益应占全面亏损总额
|
| | | | | | | (933) | | | | | | (5,589) | | |
普通股股东应占全面亏损总额
|
| | | | | | | (459,308) | | | | | | (314,349) | | |
| | |
注意事项
|
| |
普通股
|
| |
其他内容
已缴费 资本 |
| |
累计
其他 全面 收入 |
| |
累计
赤字 |
| |
总计
股东的 股权(赤字) 归因于 普通 股东 |
| |
非控制性
利益 |
| |
总计
股东的 赤字 |
| |||||||||||||||||||||||||||
| | | | | |
股份数量(1)
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||||||||||||||
截至2024年1月1日余额
|
| | | | | | | 474,621,603 | | | | | | 21 | | | | | | 358,187 | | | | | | 25,267 | | | | | | (1,588,773) | | | | | | (1,205,298) | | | | | | (5,404) | | | | | | (1,210,702) | | |
净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (459,319) | | | | | | (459,319) | | | | | | (933) | | | | | | (460,252) | | |
可交换票据和可转换票据的公允价值变化
因工具特定信用风险而产生的票据,扣除零 所得税 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (401) | | | | | | — | | | | | | (401) | | | | | | — | | | | | | (401) | | |
外币兑换调整,扣除零所得税
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 412 | | | | | | — | | | | | | 412 | | | | | | — | | | | | | 412 | | |
全面损失总额
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 11 | | | | | | (459,319) | | | | | | (459,308) | | | | | | (933) | | | | | | (460,241) | | |
可赎回可转换优先股的累积
|
| |
18
|
| | | | — | | | | | | — | | | | | | (2,979) | | | | | | — | | | | | | — | | | | | | (2,979) | | | | | | — | | | | | | (2,979) | | |
普通股资本重组
|
| | | | | | | — | | | | | | (16) | | | | | | 16 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合并和私募股权投资(“PIPE”)交易和Meritz的交易成本
|
| | | | | | | — | | | | | | — | | | | | | (54,084) | | | | | | — | | | | | | — | | | | | | (54,084) | | | | | | — | | | | | | (54,084) | | |
基于股份的薪酬
|
| |
25
|
| | | | — | | | | | | — | | | | | | 35,894 | | | | | | — | | | | | | — | | | | | | 35,894 | | | | | | — | | | | | | 35,894 | | |
可转换票据转换为普通股
|
| | | | | | | 3,011,368 | | | | | | —* | | | | | | 30,114 | | | | | | — | | | | | | — | | | | | | 30,114 | | | | | | — | | | | | | 30,114 | | |
向PIPE投资者和Meritz发行普通股
|
| | | | | | | 85,849,458 | | | | | | 1 | | | | | | 728,412 | | | | | | — | | | | | | — | | | | | | 728,413 | | | | | | — | | | | | | 728,413 | | |
可交换票据转换为普通股
|
| | | | | | | 36,597,038 | | | | | | —* | | | | | | 365,970 | | | | | | — | | | | | | — | | | | | | 365,970 | | | | | | — | | | | | | 365,970 | | |
将可赎回可转换优先股转换为
普通股 |
| | | | | | | 68,228,526 | | | | | | 1 | | | | | | 386,508 | | | | | | — | | | | | | — | | | | | | 386,509 | | | | | | — | | | | | | 386,509 | | |
向L Catterton Asia Acquisition Corp(“LCAA”)股东和认购证持有人发行普通股和认购证
|
| | | | | | | 8,427,821 | | | | | | —* | | | | | | 1,050 | | | | | | — | | | | | | — | | | | | | 1,050 | | | | | | — | | | | | | 1,050 | | |
行使公共授权
|
| |
13
|
| | | | 495,724 | | | | | | —* | | | | | | 5,975 | | | | | | — | | | | | | — | | | | | | 5,975 | | | | | | — | | | | | | 5,975 | | |
截至2024年6月30日余额
|
| | | | | | | 677,231,538 | | | | | | 7 | | | | | | 1,855,063 | | | | | | 25,278 | | | | | | (2,048,092) | | | | | | (167,744) | | | | | | (6,337) | | | | | | (174,081) | | |
| | |
注意事项
|
| |
普通股
|
| |
其他内容
已缴费 资本 |
| |
应收账款
从… 股东 |
| |
累计
其他 全面 收入 |
| |
累计
赤字 |
| |
总计
股东的 赤字 归因于 普通 股东 |
| |
非控制性
利益 |
| |
总计
股东的 赤字 |
| ||||||||||||||||||||||||||||||
| | | | | |
股份数量(1)
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| |||||||||||||||||||||||||||
截至2022年12月31日的余额
|
| | | | | | | 474,621,603 | | | | | | 21 | | | | | | 403,103 | | | | | | (26,447) | | | | | | 17,707 | | | | | | (846,757) | | | | | | (452,373) | | | | | | (642) | | | | | | (453,015) | | |
采用新会计准则的累积影响
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15) | | | | | | (15) | | | | | | — | | | | | | (15) | | |
截至2023年1月1日的余额
|
| | | | | | | 474,621,603 | | | | | | 21 | | | | | | 403,103 | | | | | | (26,447) | | | | | | 17,707 | | | | | | (846,772) | | | | | | (452,388) | | | | | | (642) | | | | | | (453,030) | | |
净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (347,163) | | | | | | (347,163) | | | | | | (5,779) | | | | | | (352,942) | | |
由于工具特定信用风险导致的强制可赎回非控制性权益、可交换票据和可转换票据的公允价值变化,扣除零所得税
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,559) | | | | | | — | | | | | | (1,559) | | | | | | — | | | | | | (1,559) | | |
外币折算调整,净额
零所得税 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,373 | | | | | | — | | | | | | 34,373 | | | | | | 190 | | | | | | 34,563 | | |
全面损失总额
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,814 | | | | | | (347,163) | | | | | | (314,349) | | | | | | (5,589) | | | | | | (319,938) | | |
清算股东应收账款
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,447 | | | | | | — | | | | | | — | | | | | | 26,447 | | | | | | — | | | | | | 26,447 | | |
视为向股东的分配
|
| | | | | | | — | | | | | | — | | | | | | (31,672) | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,672) | | | | | | — | | | | | | (31,672) | | |
可赎回可转换优先股的累积
|
| | | | | | | — | | | | | | — | | | | | | (258) | | | | | | — | | | | | | — | | | | | | — | | | | | | (258) | | | | | | — | | | | | | (258) | | |
截至2023年6月30日的余额
|
| | | | | | | 474,621,603 | | | | | | 21 | | | | | | 371,173 | | | | | | — | | | | | | 50,521 | | | | | | (1,193,935) | | | | | | (772,220) | | | | | | (6,231) | | | | | | (778,451) | | |
| | | | | |
截至6月30日的六个月,
|
| |||||||||
| | |
注意事项
|
| |
2024
|
| |
2023
|
| ||||||
| | | | | |
美元
|
| |
美元
|
| ||||||
经营活动: | | | | | | | | | | | | | | | | |
用于经营活动的现金净额
|
| | | | | | | (468,361) | | | | | | (303,700) | | |
投资活动: | | | | | | | | | | | | | | | | |
购买财产、设备和软件以及无形资产的付款
|
| | | | | | | (49,510) | | | | | | (113,207) | | |
处置财产、设备和软件的收益
|
| | | | | | | 7,387 | | | | | | 312 | | |
购买短期投资的付款
|
| | | | | | | (48,150) | | | | | | (38,254) | | |
短期投资销售收益
|
| | | | | | | 48,257 | | | | | | 37,428 | | |
与资产相关的政府补助收款
|
| | | | | | | 28,063 | | | | | | 14,533 | | |
股权投资对象投资付款
|
| | | | | | | (281) | | | | | | (5,059) | | |
出售子公司所得款项,扣除出售现金
|
| | | | | | | — | | | | | | 1,379 | | |
向投资者承诺购买证券的付款
|
| |
14
|
| | | | (500,000) | | | | | | — | | |
向投资者抵押的证券出售收益
|
| | | | | | | 189,630 | | | | | | — | | |
抵押给投资者的证券产生的利息收益
|
| | | | | | | 4,469 | | | | | | — | | |
给予关连方贷款
|
| |
27
|
| | | | (222,865) | | | | | | (865) | | |
从关联方贷款结算开始
|
| | | | | | | 140 | | | | | | — | | |
投资活动所用现金净额
|
| | | | | | | (542,860) | | | | | | (103,733) | | |
融资活动: | | | | | | | | | | | | | | | | |
向PIPE投资者和Meritz发行普通股的收益
|
| | | | | | | 858,495 | | | | | | — | | |
发行费用的支付
|
| | | | | | | (21,678) | | | | | | — | | |
偿还与PIPE投资相关的可退还押金
|
| | | | | | | (10,264) | | | | | | — | | |
偿还可交换票据持有人
|
| |
15
|
| | | | (365,994) | | | | | | — | | |
向可交换票据持有人发行普通股的收益
|
| | | | | | | 361,262 | | | | | | — | | |
清算股东应收账款所得款项
|
| | | | | | | — | | | | | | 26,139 | | |
偿还发行A系列优先股的可交换票据
|
| | | | | | | — | | | | | | (11,554) | | |
发行可转换票据所得款项
|
| |
16
|
| | | | 119,284 | | | | | | 22,297 | | |
转换公开募股发行普通股所得款项
|
| |
13
|
| | | | 5,700 | | | | | | — | | |
向LCAA股东发行普通股的收益
|
| | | | | | | 13,191 | | | | | | — | | |
与PIPE投资相关的可退还押金收据
|
| | | | | | | — | | | | | | 11,000 | | |
银行贷款收益
|
| |
10
|
| | | | 439,922 | | | | | | 378,691 | | |
之银行贷款
|
| |
10
|
| | | | (151,118) | | | | | | (11,142) | | |
在子公司清算中向非控股权益付款
|
| | | | | | | — | | | | | | (148) | | |
融资活动提供的现金净额
|
| | | | | | | 1,248,800 | | | | | | 415,283 | | |
汇率变化对现金和限制现金的影响
|
| | | | | | | (20,899) | | | | | | (18,356) | | |
现金和限制性现金净增(减)额
|
| | | | | | | 216,680 | | | | | | (10,506) | | |
年初现金和限制现金
|
| | | | | | | 427,135 | | | | | | 739,533 | | |
期末现金和限制现金
|
| | | | | | | 643,815 | | | | | | 729,027 | | |
现金及受限制现金对账: | | | | | | | | | | | | | | | | |
现金
|
| | | | | | | 268,781 | | | | | | 548,286 | | |
流动受限现金
|
| | | | | | | 373,887 | | | | | | 180,049 | | |
受限现金,非流动现金
|
| | | | | | | 1,147 | | | | | | 692 | | |
现金总额和限制性现金
|
| | | | | | | 643,815 | | | | | | 729,027 | | |
补充信息 | | | | | | | | | | | | | | | | |
支付的利息
|
| | | | | | | 6,915 | | | | | | 248 | | |
已缴纳的所得税
|
| | | | | | | 573 | | | | | | 524 | | |
所得税退税
|
| | | | | | | (13) | | | | | | — | | |
非现金投资和融资活动: | | | | | | | | | | | | | | | | |
购买计入应计费用和其他流动负债的不动产、设备和软件以及无形资产
|
| | | | | | | 63,354 | | | | | | 73,073 | | |
可赎回可转换优先股的累积
|
| |
18
|
| | | | 2,979 | | | | | | 258 | | |
分销协议产生的应付款项
|
| | | | | | | — | | | | | | 22,296 | | |
通过转换可转换票据发行普通股
|
| |
16
|
| | | | 30,114 | | | | | | — | | |
通过转换可赎回可转换优先股发行普通股
|
| |
18
|
| | | | 386,509 | | | | | | — | | |
应付发行费用
|
| | | | | | | 32,406 | | | | | | — | | |
发行看跌期权负债
|
| | | | | | | — | | | | | | 9,376 | | |
| | |
截至
6月30日, 2024 |
| |
截至
12月31日, 2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
现金余额包括以下存款: | | | | | | | | | | | | | |
中国内地的金融机构 | | | | | | | | | | | | | |
- 以中国人民币命名(“人民币”)
|
| | | | 196,598 | | | | | | 381,890 | | |
- 以美元命名(“US$”)
|
| | | | 43,156 | | | | | | 7,232 | | |
- 以英镑(“GBP”)命名
|
| | | | 255 | | | | | | 127 | | |
- 以欧元(“欧元”)命名
|
| | | | 352 | | | | | | 361 | | |
中国金融机构持有的现金余额总额
|
| | | | 240,361 | | | | | | 389,610 | | |
英国(“英国”)的金融机构 | | | | | | | | | | | | | |
- 以英镑计值
|
| | | | 12,193 | | | | | | 11,871 | | |
- 以美元计值
|
| | | | 1,980 | | | | | | 794 | | |
- 以欧元计值
|
| | | | 52 | | | | | | 4,969 | | |
- 以人民币计值
|
| | | | 255 | | | | | | 161 | | |
英国金融机构持有的现金余额总额
|
| | | | 14,480 | | | | | | 17,795 | | |
荷兰金融机构 | | | | | | | | | | | | | |
- 以英镑计值
|
| | | | 283 | | | | | | 11 | | |
- 以欧元计值
|
| | | | 2,662 | | | | | | 5,035 | | |
- 以其他货币计值
|
| | | | 18 | | | | | | 58 | | |
荷兰金融机构持有的现金余额总额
|
| | | | 2,963 | | | | | | 5,104 | | |
德国金融机构 | | | | | | | | | | | | | |
- 以欧元计值
|
| | | | 2,952 | | | | | | 2,149 | | |
德国金融机构持有的现金余额总额
|
| | | | 2,952 | | | | | | 2,149 | | |
其他司法管辖区金融机构持有的现金余额总额
|
| | | | 8,025 | | | | | | 4,283 | | |
金融机构持有的现金余额总额
|
| | | | 268,781 | | | | | | 418,941 | | |
手头现金
|
| | | | — | | | | | | — | | |
现金余额合计
|
| | | | 268,781 | | | | | | 418,941 | | |
| | |
六个月
告一段落 2024年6月30日 |
| |||
| | |
美元
|
| |||
年初保修
|
| | | | 7,022 | | |
加法
|
| | | | 8,790 | | |
利用
|
| | | | (1,541) | | |
外币折算调整
|
| | | | (55) | | |
期末应计保修
|
| | |
|
14,216
|
| |
包括:当前保修部分
|
| | | | 2,259 | | |
保修的非当前部分
|
| | | | 11,957 | | |
| | |
截至6月30日,
2024 |
| |
截至2013年12月31日,
2023 |
| ||||||
| | |
占应收账款总额的比例
平衡 |
| |||||||||
吉利集团
|
| | | | 14.84% | | | | | | 22.09% | | |
| | |
截至6月30日的六个月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
占总成本和费用的比例
|
| |||||||||
吉利集团
|
| | | | 69.70% | | | | | | 72.72% | | |
| | |
截至6月30日,
2024 |
| |
截至2013年12月31日,
2023 |
| ||||||
| | |
占应付账款余额总额的比例
|
| |||||||||
吉利集团
|
| | | | 59.49% | | | | | | 65.96% | | |
| | |
截至6月30日,
2024 |
| |
截至2013年12月31日,
2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
应收账款-第三方
|
| | | | 73,481 | | | | | | 77,047 | | |
减:信贷损失备抵
|
| | | | (683) | | | | | | (383) | | |
总 | | | | | 72,798 | | | | | | 76,664 | | |
| | |
截至6月30日,
2024 |
| |||
| | |
美元
|
| |||
期初余额
|
| | | | 383 | | |
条文
|
| | | | 308 | | |
外币折算调整
|
| | | | (8) | | |
期末余额
|
| | | | 683 | | |
| | |
截至6月30日,
2024 |
| |
截至2013年12月31日,
2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
可供销售的产品
|
| | | | 340,142 | | | | | | 246,419 | | |
原料
|
| | | | 1,233 | | | | | | — | | |
过境货物
|
| | | | 43,825 | | | | | | 18,771 | | |
总 | | | | | 385,200 | | | | | | 265,190 | | |
| | |
截至6月30日,
2024 |
| |
截至2013年12月31日,
2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
可免赔增值税
|
| | | | 69,684 | | | | | | 41,066 | | |
向第三方供应商预付款
|
| | | | 34,994 | | | | | | 11,280 | | |
存款
|
| | | | 4,975 | | | | | | 3,995 | | |
递延上市费用
|
| | | | — | | | | | | 1,686 | | |
其他
|
| | | | 8,846 | | | | | | 5,850 | | |
减:信用损失备抵(i)
|
| | | | (7) | | | | | | (7) | | |
总 | | | | | 118,492 | | | | | | 63,870 | | |
| | |
截至6月30日,
2024 |
| |||
| | |
美元
|
| |||
期末余额
|
| | | | 7 | | |
条文
|
| | | | 1 | | |
外币折算调整
|
| | | | (1) | | |
期末余额
|
| | | | 7 | | |
| | |
截至6月30日,
2024 |
| |
截至2013年12月31日,
2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
机械和研发设备
|
| | | | 28,367 | | | | | | 26,551 | | |
模具和工装
|
| | | | 137,855 | | | | | | 84,367 | | |
机动车辆
|
| | | | 49,461 | | | | | | 50,935 | | |
办公室和电子设备
|
| | | | 34,607 | | | | | | 32,325 | | |
购买的软件
|
| | | | 71,827 | | | | | | 68,422 | | |
租赁权改进
|
| | | | 43,645 | | | | | | 35,506 | | |
财产、设备和软件
|
| | | | 365,762 | | | | | | 298,106 | | |
减去:累计折旧
|
| | | | (98,699) | | | | | | (66,258) | | |
在建工程(i)
|
| | | | 78,273 | | | | | | 122,769 | | |
财产、设备和软件,净额
|
| | | | 345,336 | | | | | | 354,617 | | |
| | |
截至6月30日的六个月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
收入成本
|
| | | | 13,628 | | | | | | 7,115 | | |
研发费用
|
| | | | 2,457 | | | | | | 1,240 | | |
销售和营销费用
|
| | | | 13,282 | | | | | | 6,871 | | |
一般和行政费用
|
| | | | 9,919 | | | | | | 7,415 | | |
折旧费用总额
|
| | | | 39,286 | | | | | | 22,641 | | |
| | |
截至
6月30日, 2024 |
| |
截至
12月31日, 2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
具有无限使用寿命的商标许可
|
| | | | 116,083 | | | | | | 116,083 | | |
使用寿命无限的车牌
|
| | | | 275 | | | | | | 277 | | |
其他
|
| | | | 168 | | | | | | — | | |
无形资产
|
| | | | 116,526 | | | | | | 116,360 | | |
| | |
截至6月30日的六个月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
经营租赁成本
|
| | | | 14,222 | | | | | | 13,334 | | |
短期租赁成本
|
| | | | 1,431 | | | | | | 2,901 | | |
可变租赁成本
|
| | | | 83 | | | | | | 62 | | |
总 | | | | | 15,736 | | | | | | 16,297 | | |
| | |
止六个月
6月30日, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
为计入租赁负债的金额支付的现金 | | | | | | | | | | | | | |
经营租赁的经营现金流出
|
| | | | 13,522 | | | | | | 21,051 | | |
以租赁义务换取的使用权资产 | | | | | | | | | | | | | |
经营租赁
|
| | | | 2,640 | | | | | | 24,699 | | |
| | |
截至
6月30日, 2024 |
| |
自.起
12月31日, 2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
经营租约 | | | | | | | | | | | | | |
经营性租赁使用权资产
|
| | | | 158,864 | | | | | | 173,103 | | |
经营租赁资产总额
|
| | | | 158,864 | | | | | | 173,103 | | |
经营租赁负债,流动 | | | | | | | | | | | | | |
- 经营租赁负债-第三方
|
| | | | 14,526 | | | | | | 16,760 | | |
- 经营租赁负债相关方 *
|
| | | | 995 | | | | | | 840 | | |
非流动经营租赁负债 | | | | | | | | | | | | | |
- 经营租赁负债-第三方
|
| | | | 81,393 | | | | | | 91,929 | | |
- 经营租赁负债相关方
|
| | | | 11,314 | | | | | | 12,064 | | |
经营租赁负债总额
|
| | | | 108,228 | | | | | | 121,593 | | |
| | |
截至6月30日的六个月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
加权平均剩余租期 | | | | | | | | | | | | | |
经营租约
|
| |
7.78年
|
| |
7.94年
|
| ||||||
加权平均贴现率 | | | | | | | | | | | | | |
经营租约
|
| | | | 6.64% | | | | | | 6.93% | | |
| | |
截至
6月30日, 2024 |
| |
截至
12月31日, 2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
可免赔增值税
|
| | | | 54,808 | | | | | | 41,859 | | |
长期经营租赁押金
|
| | | | 2,938 | | | | | | 3,288 | | |
购买财产、设备和软件的预付款
|
| | | | 2,289 | | | | | | 920 | | |
股权投资
|
| | | | 4,634 | | | | | | 4,466 | | |
其他
|
| | | | 1,123 | | | | | | — | | |
总 | | | | | 65,792 | | | | | | 50,533 | | |
| | |
截至
6月30日, 2024 |
| |
截至
12月31日, 2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
银行借款
|
| | | | 517,902 | | | | | | 226,772 | | |
来自金融机构的担保贷款
|
| | | | 577 | | | | |
|
—
|
| |
总 | | | | | 518,479 | | | | | | 226,772 | | |
| | |
截至
6月30日, 2024 |
| |
截至
12月31日, 2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
应计工资和福利
|
| | | | 61,300 | | | | | | 68,160 | | |
研发费用发票
|
| | | | 71,571 | | | | | | 75,578 | | |
营销活动收件箱
|
| | | | 62,520 | | | | | | 48,190 | | |
购买财产、设备和软件的发票
|
| | | | 58,457 | | | | | | 51,278 | | |
可退还客户押金
|
| | | | 27,461 | | | | | | 27,007 | | |
来自第三方的存款(i)
|
| | | | 11,659 | | | | | | 19,608 | | |
增值税和其他应付税款
|
| | | | 18,736 | | | | | | 23,190 | | |
索取服务费
|
| | | | 87,727 | | | | | | 33,229 | | |
银行付款单和信用证
|
| | | | — | | | | | | 38,290 | | |
与PIPE投资相关的可退还押金
|
| | | | — | | | | | | 9,699 | | |
别人
|
| | | | 31,792 | | | | | | 25,193 | | |
总 | | | | | 431,223 | | | | | | 419,422 | | |
| | |
梅里茨看跌期权
(Note 14) |
| |
LGIL看跌期权
|
| |
总计
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
截至2023年12月31日的余额
|
| | | | — | | | | | | 11,884 | | | | | | 11,884 | | |
发行看跌期权
|
| | | | 130,082 | | | | | | — | | | | | | 130,082 | | |
公平价值变动
|
| | | | 45,132 | | | | | | (11,447) | | | | | | 33,685 | | |
截至2024年6月30日余额
|
| | | | 175,214 | | | | | | 437 | | | | | | 175,651 | | |
- 当前部分
|
| | | | — | | | | | | 437 | | | | | | 437 | | |
- 非流动部分
|
| | | | 175,214 | | | | | | — | | | | | | 175,214 | | |
| | |
截至
6月30日, 2024 |
| |
截至
12月31日, 2023 |
| ||||||
无风险利率
|
| | | | 4.69% | | | | | | 4.87% | | |
预期波动率
|
| | | | 23.80% | | | | | | 26.33% | | |
预期股息收益率
|
| | | | 0.00% | | | | | | 0.00% | | |
剩余期限
|
| |
1年
|
| |
1.5年
|
| ||||||
运动状态概率
|
| | | | 50.00% | | | | | | 50.00% | | |
LGIL相关普通股的公允价值
|
| |
0.44美元
|
| |
美元0.81美元
|
|
| | |
美元
|
| |||
截至2023年12月31日的余额
|
| | | | — | | |
发行认购证负债
|
| | | | 12,141 | | |
转换为普通股
|
| | | | (275) | | |
公平价值变动
|
| | | | (6,317) | | |
截至2024年6月30日余额
|
| | | | 5,549 | | |
| | |
截至
2024年6月30日 |
| |||
无风险利率
|
| | | | 4.36% | | |
分红率
|
| | | | 0.0% | | |
预期期限(年)
|
| |
4.65年
|
| |||
预期波动率
|
| | | | 20.05% | | |
现货价格
|
| |
6.62美元
|
|
| | |
截至
2024年6月30日 |
| |||
无风险利率
|
| | | | 4.59% | | |
预期波动率
|
| | | | 53.79% | | |
预期股息收益率
|
| | | | 0.00% | | |
剩余期限
|
| |
2.64年
|
| |||
运动状态概率
|
| | | | 50.00% | | |
| | |
WFOE
可交换 备注 |
| |
闪电
速度 可交换 备注 |
| |
总计
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
截至2023年12月31日的余额
|
| | | | 378,638 | | | | | | 75,678 | | | | | | 454,316 | | |
可交换票据公允价值变化,不包括特定工具信用风险的影响
|
| | | | (11,509) | | | | | | 1,790 | | | | | | (9,719) | | |
由于工具导致可交换票据的公允价值变化-
特定信用风险 |
| | | | — | | | | | | 93 | | | | | | 93 | | |
还款
|
| | | | (365,994) | | | | | | — | | | | | | (365,994) | | |
外币折算调整
|
| | | | (1,135) | | | | | | (474) | | | | | | (1,609) | | |
截至2024年6月30日余额
|
| | | | — | | | | | | 77,087 | | | | | | 77,087 | | |
- 当前部分
|
| | | | — | | | | | | — | | | | | | — | | |
- 非流动部分
|
| | | | — | | | | | | 77,087 | | | | | | 77,087 | | |
| | |
截至6月30日,
2024 |
| |
截至2013年12月31日,
2023 |
|
无风险利率
|
| |
1.45% – 1.71%
|
| |
2. 08% – 2.29%
|
|
转化的概率
|
| |
75.00%
|
| |
75.00%
|
|
国债收益率
|
| |
3.42%
|
| |
4.03%
|
|
| | |
附属
敞篷车 注意事项 |
| |
2023
敞篷车 备注 |
| |
2024
敞篷车 备注 |
| |
总计
|
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
截至2023年12月31日的余额
|
| | | | 81,635 | | | | | | 20,277 | | | | | | — | | | | | | 101,912 | | |
发行可换股票据
|
| | | | — | | | | | | 9,500 | | | | | | 109,784 | | | | | | 119,284 | | |
支付的利息
|
| | | | (5,357) | | | | | | — | | | | | | — | | | | | | (5,357) | | |
可转换票据公允价值变化,不包括影响
特定工具信用风险 |
| | | | (296) | | | | | | 337 | | | | | | 877 | | | | | | 918 | | |
因工具特定信用风险导致可转换票据公允价值变化
|
| | | | 493 | | | | | | — | | | | | | — | | | | | | 493 | | |
转换为普通股
|
| | | | — | | | | | | (30,114) | | | | | | — | | | | | | (30,114) | | |
外币折算调整
|
| | | | (505) | | | | | | — | | | | | | — | | | | | | (505) | | |
截至2024年6月30日余额
|
| | | | 75,970 | | | | | | — | | | | | | 110,661 | | | | | | 186,631 | | |
- 当前部分
|
| | | | — | | | | | | — | | | | | | 110,661 | | | | | | 110,661 | | |
- 非流动部分
|
| | | | 75,970 | | | | | | — | | | | | | — | | | | | | 75,970 | | |
| | |
截至6月30日,
2024 |
| |
截至2013年12月31日,
2023 |
|
无风险利率
|
| |
1.93%
|
| |
2.40%
|
|
转化的概率
|
| |
10.00%
|
| |
10.00%
|
|
债券收益率
|
| |
4.80% – 5.17%
|
| |
4.85% – 5.84%
|
|
| | |
截至6月30日,
2024 |
| |||
无风险利率
|
| | | | 5.04% | | |
波动率
|
| | | | 48.64% | | |
国债收益率
|
| | | | 6.50% | | |
股息率
|
| | | | 0% | | |
| | |
资产相关
补贴 |
| |||
| | |
美元
|
| |||
截至2023年12月31日的余额
|
| | | | 270,097 | | |
年内收到的补贴
|
| | | | 28,063 | | |
外币折算调整
|
| | | | (1,671) | | |
截至2024年6月30日余额
|
| | | | 296,489 | | |
| | |
系列Pre-A
优先股 |
| |
系列A
优先股 |
| |
总计
|
| |||||||||||||||||||||||||||
| | |
股票
|
| |
美元
|
| |
股份
|
| |
美元
|
| |
股票
|
| |
美元
|
| ||||||||||||||||||
截至2023年12月31日的余额
|
| | | | 40,885,006 | | | | | | 184,509 | | | | | | 27,343,520 | | | | | | 199,021 | | | | | | 68,228,526 | | | | | | 383,530 | | |
可赎回可转换优先股的加入
股票 |
| | | | — | | | | | | 1,385 | | | | | | — | | | | | | 1,594 | | | | | | — | | | | | | 2,979 | | |
转换为普通
股票 |
| | | | (40,885,006) | | | | | | (185,894) | | | | | | (27,343,520) | | | | | | (200,615) | | | | | | (68,228,526) | | | | | | (386,509) | | |
截至2024年6月30日余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至6月30日,
2024 |
| |
截至2013年12月31日,
2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
来自第三方的存款
|
| | | | 19,163 | | | | | | 19,210 | | |
有条件且可退还的政府拨款
|
| | | | 77,173 | | | | | | 77,654 | | |
保修拨备
|
| | | | 11,957 | | | | | | 6,539 | | |
总 | | | | | 108,293 | | | | | | 103,403 | | |
| | |
截至6月30日的六个月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
分子: | | | | | | | | | | | | | |
普通股股东应占净亏损
|
| | | | (459,319) | | | | | | (347,163) | | |
可赎回可转换优先股的累积
|
| | | | (2,979) | | | | | | (258) | | |
每股普通股基本和稀释净亏损计算的分子
|
| | | | (462,298) | | | | | | (347,421) | | |
分母: | | | | | | | | | | | | | |
基本普通股和稀释普通股的加权平均数(1)
|
| | | | 616,941,673 | | | | | | 474,621,603 | | |
每股普通股基本和稀释净亏损计算的分母(1)
|
| | |
|
616,941,673
|
| | | | | 474,621,603 | | |
普通股股东应占每股普通股净亏损 | | | | | | | | | | | | | |
- 基本和稀释的
|
| | | | (0.75) | | | | | | (0.74) | | |
| | |
截至6月30日的六个月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
可赎回可转换优先股(注18)
|
| | | | — | | | | | | 68,228,526 | | |
可兑换票据(i)
|
| | | | — | | | | | | 33,675,700 | | |
股票期权(ii)
|
| | | | 15,622,994 | | | | | | 10,274,118 | | |
搜查令(iii) | | | | | — | | | | | | 711,044 | | |
2024年可转换票据(iv) (note 16)
|
| | | | 16,716,188 | | | | | | — | | |
2023年可转换票据(v) (note 16)
|
| | | | — | | | | | | 2,248,065 | | |
梅里茨看跌期权(vi)
|
| | | | 50,000,000 | | | | | | — | | |
公共令状(注13)
|
| | | | 9,054,522 | | | | | | — | | |
赞助商令(注13)
|
| | | | 5,486,784 | | | | | | — | | |
总 | | | | | 96,880,488 | | | | | | 115,137,453 | | |
| | |
截至6月30日的六个月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
商品销售-第三方 | | | | | | | | | | | | | |
- BEV生活模式
|
| | | | 262,849 | | | | | | 72,790 | | |
- 跑车
|
| | | | 102,618 | | | | | | 49,146 | | |
- 其他
|
| | | | 15,096 | | | | | | 2,111 | | |
| | | | | 380,563 | | | | | | 124,047 | | |
商品销售-关联方 | | | | | | | | | | | | | |
- BEV生活模式
|
| | | | 535 | | | | | | 436 | | |
- 跑车
|
| | | | 91 | | | | | | — | | |
- 其他
|
| | | | 1,704 | | | | | | 371 | | |
| | | | | 2,330 | | | | | | 807 | | |
小计
|
| | |
|
382,893
|
| | | |
|
124,854
|
| |
服务-第三方 | | | | | | | | | | | | | |
- 研发服务
|
| | | | 56 | | | | | | — | | |
- 别人(1)
|
| | | | 4,504 | | | | | | 160 | | |
| | | | | 4,560 | | | | | | 160 | | |
服务-相关方 | | | | | | | | | | | | | |
- 研发服务
|
| | | | 6,366 | | | | | | 4,983 | | |
- 别人(2)
|
| | | | 4,296 | | | | | | 38 | | |
| | | | | 10,662 | | | | | | 5,021 | | |
小计
|
| | |
|
15,222
|
| | | |
|
5,181
|
| |
总收入
|
| | | | 398,115 | | | | | | 130,035 | | |
| | |
截至6月30日的六个月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
中国大陆
|
| | | | 138,210 | | | | | | 93,013 | | |
英国
|
| | | | 69,728 | | | | | | 7,396 | | |
泰国
|
| | | | 24,594 | | | | | | 248 | | |
马来西亚
|
| | | | 23,652 | | | | | | 1,040 | | |
比利时
|
| | | | 21,155 | | | | | | — | | |
意大利
|
| | | | 17,522 | | | | | | — | | |
日本
|
| | | | 16,943 | | | | | | 16,217 | | |
德国
|
| | | | 14,951 | | | | | | — | | |
荷兰
|
| | | | 11,145 | | | | | | — | | |
法国
|
| | | | 10,553 | | | | | | — | | |
其他
|
| | | | 49,662 | | | | | | 12,121 | | |
收入 | | | | | 398,115 | | | | | | 130,035 | | |
| | |
截至6月30日,
2024 |
| |
截至2013年12月31日,
2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
流动负债 | | | | | | | | | | | | | |
- 合同责任-第三方
|
| | | | 50,054 | | | | | | 44,184 | | |
- 合同负债-关联方 *
|
| | | | 11,036 | | | | | | 1 | | |
非流动负债 | | | | | | | | | | | | | |
- 合同责任-第三方
|
| | | | 7,024 | | | | | | 6,245 | | |
合同负债,流动和非流动
|
| | | | 68,114 | | | | | | 50,430 | | |
| | | | | | | | |
报告日的公允价值计量使用
|
| |||||||||||||||
| | |
截至的公允价值
6月30日, 2024 |
| |
报价
处于活动状态 市场: 相同的资产 (一级) |
| |
显著
其他 可观察到的 输入量 (第二层) |
| |
显著
看不见 输入量 (第三级) |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
投资证券
|
| | | | 2,168 | | | | | | 2,168 | | | | | | — | | | | | | — | | |
抵押给投资者的证券
|
| | | | 310,477 | | | | | | 310,477 | | | | | | — | | | | | | — | | |
衍生资产
|
| | | | 236 | | | | | | — | | | | | | 236 | | | | | | — | | |
小计 | | | | | 312,881 | | | | | | 312,645 | | | | | | 236 | | | | | | — | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
看跌期权负债
|
| | | | 175,651 | | | | | | — | | | | | | — | | | | | | 175,651 | | |
令状负债-公共令状
|
| | | | 3,395 | | | | | | 3,395 | | | | | | — | | | | | | — | | |
令状负债-赞助商令状
|
| | | | 2,154 | | | | | | — | | | | | | — | | | | | | 2,154 | | |
可转换票据
|
| | | | 186,631 | | | | | | — | | | | | | — | | | | | | 186,631 | | |
可兑换票据
|
| | | | 77,087 | | | | | | — | | | | | | — | | | | | | 77,087 | | |
小计 | | | | | 444,918 | | | | | | 3,395 | | | | | | — | | | | | | 441,523 | | |
| | | | | | | | |
报告日的公允价值计量使用
|
| |||||||||||||||
| | |
截至的公允价值
12月31日, 2023 |
| |
报价
处于活动状态 市场: 相同的资产 (一级) |
| |
显著
其他 可观察到的 输入量 (第二层) |
| |
显著
看不见 输入量 (第三级) |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
投资证券
|
| | | | 3,326 | | | | | | 3,326 | | | | | | — | | | | | | — | | |
衍生资产
|
| | | | 67 | | | | | | — | | | | | | 67 | | | | | | — | | |
小计 | | | | | 3,393 | | | | | | 3,326 | | | | | | 67 | | | | | | — | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
报告日的公允价值计量
vbl.使用 |
| |||||||||||||||
| | |
截至的公允价值
12月31日, 2023 |
| |
报价
处于活动状态 市场: 相同的资产 (一级) |
| |
显著
其他 可观察到的 输入量 (第二层) |
| |
显著
看不见 输入量 (第三级) |
| ||||||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |
美元
|
| ||||||||||||
看跌期权负债
|
| | | | 11,884 | | | | | | — | | | | | | — | | | | | | 11,884 | | |
可转换票据
|
| | | | 101,912 | | | | | | — | | | | | | — | | | | | | 101,912 | | |
可兑换票据
|
| | | | 454,316 | | | | | | — | | | | | | — | | | | | | 454,316 | | |
小计 | | | | | 568,112 | | | | | | — | | | | | | — | | | | | | 568,112 | | |
|
| | |
数量
股票 |
| |
加权
平均值 行权价格 |
| |
加权
平均值 授予日期 公允价值 |
| |
加权
剩余 合同 年 |
| |
集料
内在价值 |
| |||||||||||||||
| | | | | | | | |
美元
|
| |
美元
|
| | | | | | | |
美元
|
| |||||||||
截至2023年12月31日未偿还债务
|
| | | | 10,073,233 | | | | | | 2.89 | | | | | | 2.08 | | | | | | | | | | | | | | |
授与
|
| | | | 6,184,901 | | | | | | 2.89 | | | | | | 3.20 | | | | | | | | | | | | | | |
被没收
|
| | | | (635,140) | | | | | | 2.89 | | | | | | 2.21 | | | | | | | | | | | | | | |
截至2024年6月30日未偿还
|
| | | | 15,622,994 | | | | | | 2.89 | | | | | | 2.51 | | | | | | 8.86 | | | | | | 182,813 | | |
已归属并预计将于2024年6月30日归属
|
| | | | 15,622,994 | | | | | | 2.89 | | | | | | 2.51 | | | | | | 8.86 | | | | | | 182,813 | | |
截至2024年6月30日可撤销
|
| | | | 14,587,728 | | | | | | 2.89 | | | | | | 2.46 | | | | | | 8.87 | | | | | | 167,915 | | |
| | |
六个月
截至6月30日, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
研发费用
|
| | | | 19,968 | | | | | | — | | |
销售和营销费用
|
| | | | 3,252 | | | | | | — | | |
一般和行政费用
|
| | | | 12,674 | | | | | | — | | |
| | | | | 35,894 | | | | | | — | | |
| | |
截至6月30日的六个月,
|
| |||
授予日期:
|
| |
2024
|
| |
2023
|
|
无风险利率(i)
|
| |
4.46% – 4.58%
|
| |
3.4% – 4.79%
|
|
预期波幅(ii)
|
| |
54.06% – 54.57%
|
| |
54.06% – 54.48%
|
|
预期股息收益率(iii)
|
| |
0.00%
|
| |
0.00%
|
|
多次锻炼(iv)
|
| |
2.20 – 2.80
|
| |
2.20 – 2.80
|
|
预期条款(v)
|
| |
10.00年
|
| |
10.00年
|
|
相关普通股的公允价值(vi)
|
| |
5.78美元-9.81美元
|
| |
5.91美元-8.93美元
|
|
| | |
少于
一年 |
| |
多过
一年 |
| |
总计
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
购买承诺
|
| | | | 89,004 | | | | | | — | | | | | | 89,004 | | |
| | |
少于
一年 |
| |
多过
一年 |
| |
总计
|
| |||||||||
| | |
美元
|
| |
美元
|
| |
美元
|
| |||||||||
资本开支承担(i)
|
| | | | 12,077 | | | | | | 9 | | | | | | 12,086 | | |
主要关联方名称
|
| |
关系性质
|
|
吉利控股 | | | 公司控股股东控制的实体 | |
浙江吉利研发 | | | 公司控股股东控制的实体 | |
浙江联控科技有限公司有限公司(“浙江联控”) | | | 公司控股股东控制的实体 | |
LGIL | | | 公司控股股东控制的实体 | |
创始人陆上车辆 | | | 公司控股股东控制的实体 | |
吉利香港 | | | 公司控股股东控制的实体 | |
武汉吉利汽车零部件有限公司有限公司(“武汉吉利汽车零部件”) | | | 公司控股股东控制的实体 | |
浙江吉利汽车有限公司有限公司武汉分公司(“吉利汽车武汉分公司”) | | | 公司控股股东控制的实体 | |
埃卡斯 | | | 公司控股股东控制的实体 | |
ECARX(湖北)科技有限公司有限公司(“湖北易卡”) | | | 公司控股股东控制的实体 | |
湖北易创科技有限公司公司 | | | 公司控股股东控制的实体 | |
LCL | | | 公司控股股东控制的实体 | |
北京莲花汽车销售有限公司公司 | | | 公司控股股东控制的实体 | |
吉利英国有限公司 | | | 公司控股股东控制的实体 | |
主要关联方名称
|
| |
关系性质
|
|
沃尔沃汽车公司 | | | 公司控股股东控制的实体 | |
浙江吉润汽车有限公司公司 | | | 公司控股股东控制的实体 | |
浙江吉利汽车有限公司公司 | | | 公司控股股东控制的实体 | |
杭州轩宇人力资源有限公司公司 | | | 公司控股股东控制的实体 | |
浙江吉利商务服务有限公司公司 | | | 公司控股股东控制的实体 | |
中国欧洲汽车技术抗体 | | | 公司控股股东控制的实体 | |
雷达新能源汽车(浙江)有限公司公司 | | | 公司控股股东控制的实体 | |
吉利汽车集团有限公司公司 | | | 公司控股股东控制的实体 | |
Lynk & Co Sales Netherlands BV | | | 公司控股股东控制的实体 | |
吉利汽车研究院(浙江)有限公司公司 | | | 公司控股股东控制的实体 | |
金进(上海)机电设备有限公司公司 | | | 公司控股股东控制的实体 | |
北极星汽车中国经销有限公司公司 | | | 公司控股股东控制的实体 | |
杭州丰华纪念品有限公司公司 | | | 公司控股股东控制的实体 | |
浙江极速采购管理有限公司公司 | | | 公司控股股东控制的实体 | |
浙江焕福科技有限公司公司 | | | 公司控股股东控制的实体 | |
成都金路达汽车销售服务有限公司公司 | | | 受公司重大影响的实体 | |
杭州路宏源汽车销售服务有限公司公司 | | | 受公司重大影响的实体 | |
湖北长江车谷产业投资基金合伙企业 | | | 受公司重大影响的实体 | |
无锡星驱科技有限公司公司 | | | 受公司重大影响的实体 | |
浙江西图梦数字科技有限公司公司 | | | 公司控股股东有重大影响力的实体 | |
北极GLY 3 LP | | | 由公司一名董事控制的实体 | |
莲花汽车美国公司 | | | 公司控股股东控制的实体 | |
主要关联方名称
|
| |
关系性质
|
|
Lynk & Co Investment Co.,公司 | | | 公司控股股东控制的实体 | |
杭州吉利EVUN科技有限公司公司 | | | 公司控股股东控制的实体 | |
极志文化创意有限公司公司 | | | 公司控股股东控制的实体 | |
沃尔沃Personvagnar Aktiebolag | | | 公司控股股东控制的实体 | |
上海环球贸易公司 | | | 公司控股股东控制的实体 | |
威瑞迪电动汽车(浙江)有限公司公司 | | | 公司控股股东控制的实体 | |
浙江耀宁新材料科技有限公司公司 | | | 公司控股股东控制的实体 | |
| | |
截至6月30日的六个月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
提供服务(i)
|
| | | | 10,662 | | | | | | 5,021 | | |
货物销售(i)
|
| | | | 2,330 | | | | | | 807 | | |
| | |
截至6月30日的六个月,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
购买产品和服务((iii).a)
|
| | | | 521,836 | | | | | | 264,440 | | |
为研发活动购买产品和服务((iii).b)
|
| | | | 38,311 | | | | | | 40,348 | | |
支付押金((ii).f)
|
| | | | 1,126 | | | | | | — | | |
购买设备和软件((iii).c)
|
| | | | 530 | | | | | | 3,943 | | |
短期租赁成本((iii).e)
|
| | | | 474 | | | | | | 63 | | |
对关联方的贷款((ii).b)
|
| | | | 222,865 | | | | | | 865 | | |
从关联方贷款结算开始((ii).b)
|
| | | | 140 | | | | | | — | | |
应收关联方贷款利息收入((ii).b)
|
| | | | 4,472 | | | | | | 57 | | |
收购使用权资产(iv)
|
| | | | — | | | | | | 8 | | |
支付租赁债务(iv)
|
| | | | 828 | | | | | | 10 | | |
代表关联方付款((ii).a)
|
| | | | 648 | | | | | | 1,405 | | |
关联方代表集团付款((iii).d)
|
| | | | 3,316 | | | | | | 8,308 | | |
| | |
截至6月30日,
2024 |
| |
截至2013年12月31日,
2023 |
| ||||||
| | |
美元
|
| |
美元
|
| ||||||
应收账款-关联方(i)
|
| | | | 19,674 | | | | | | 22,430 | | |
合同负债-关联方 *(i)
|
| | | | 11,036 | | | | | | 1 | | |
预付款和其他流动资产-关联方(ii)
|
| | | | 40,381 | | | | | | 28,744 | | |
其他非流动资产-关联方((ii).c)
|
| | | | 2,689 | | | | | | 2,706 | | |
应付账款—关联方((iii).a)
|
| | | | 413,779 | | | | | | 340,419 | | |
应计费用和其他流动负债-关联方(iii)
|
| | | | 230,993 | | | | | | 289,845 | | |
其他非流动负债-关联方((iii).f)
|
| | | | 1,548 | | | | | | 1,634 | | |
经营租赁负债-关联方,流动 *(iv)
|
| | | | 995 | | | | | | 840 | | |
经营租赁负债-关联方,非流动(iv)
|
| | | | 11,314 | | | | | | 12,064 | | |
投资证券-关联方
|
| | | | 2,168 | | | | | | 3,326 | | |
应收关联方贷款((ii).b)
|
| | | | 224,042 | | | | | | — | | |