| | | |
按A类
普通股 |
| |
合计
|
| ||||||
|
公开发行价格(1)
|
| | | 港币 | 27.1 | | | | | 港币 | 2,391,575,000.00 | | |
|
承销折扣和佣金(2)
|
| | | 港币 | 0.813 | | | | | 港币 | 71,747,250.00 | | |
|
收益,未计费用,给我们(3)
|
| | | 港币 | 26.287 | | | | | 港币 | 2,319,827,750.00 | | |
| | 中金美国证券 | | |
(按字母顺序排列)
|
| |
摩根士丹利
|
|
| | | | |
摩根大通
|
| | | |
| |
中银国际
|
| |
FUTU
|
| |
大和资本市场
|
| |
农银国际
|
| |
工商银行国际
|
|
| | | |
截至12月31日止年度,
|
| |
截至6月30日止六个月,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | |
(以千为单位,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
产品收入
|
| | | | 337,717 | | | | | | 64.0 | | | | | | 54,190 | | | | | | 13.5 | | | | | | 87,710 | | | | | | 12,244 | | | | | | 24.3 | | | | | | 21,045 | | | | | | 14.0 | | | | | | 69,281 | | | | | | 9,671 | | | | | | 34.7 | | |
|
服务收入
|
| | | | 189,826 | | | | | | 36.0 | | | | | | 347,654 | | | | | | 86.5 | | | | | | 273,424 | | | | | | 38,168 | | | | | | 75.7 | | | | | | 129,253 | | | | | | 86.0 | | | | | | 130,334 | | | | | | 18,194 | | | | | | 65.3 | | |
|
总收入
|
| | | | 527,543 | | | | | | 100.0 | | | | | | 401,844 | | | | | | 100.0 | | | | | | 361,134 | | | | | | 50,412 | | | | | | 100.0 | | | | | | 150,298 | | | | | | 100.0 | | | | | | 199,615 | | | | | | 27,865 | | | | | | 100.0 | | |
| 收益成本(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
销货成本
|
| | | | (192,523) | | | | | | (36.5) | | | | | | (34,138) | | | | | | (8.5) | | | | | | (71,716) | | | | | | (10,011) | | | | | | (19.9) | | | | | | (17,157) | | | | | | (18.0) | | | | | | (35,461) | | | | | | (4,950) | | | | | | (25.6) | | |
|
服务成本
|
| | | | (102,475) | | | | | | (19.4) | | | | | | (184,230) | | | | | | (45.8) | | | | | | (178,703) | | | | | | (24,946) | | | | | | (49.5) | | | | | | (78,532) | | | | | | (82.0) | | | | | | (103,095) | | | | | | (14,392) | | | | | | (74.4) | | |
|
收入总成本
|
| | | | (294,998) | | | | | | (55.9) | | | | | | (218,368) | | | | | | (54.3) | | | | | | (250,419) | | | | | | (34,957) | | | | | | (69.3) | | | | | | (95,509) | | | | | | (100.0) | | | | | | (138,556) | | | | | | (19,342) | | | | | | (100.0) | | |
|
毛利
|
| | | | 232,545 | | | | | | 44.1 | | | | | | 183,476 | | | | | | 45.7 | | | | | | 110,715 | | | | | | 15,455 | | | | | | 30.7 | | | | | | 54,789 | | | | | | 36.5 | | | | | | 61,059 | | | | | | 8,523 | | | | | | 30.6 | | |
|
其他净收入
|
| | | | 19,296 | | | | | | 3.7 | | | | | | 15,750 | | | | | | 3.9 | | | | | | 16,491 | | | | | | 2,302 | | | | | | 4.6 | | | | | | 7,939 | | | | | | 5.3 | | | | | | 3,021 | | | | | | 422 | | | | | | 1.5 | | |
|
研究与开发
开支(1) |
| | | | (758,565) | | | | | | (143.8) | | | | | | (1,058,395) | | | | | | (263.4) | | | | | | (1,091,357) | | | | | | (152,348) | | | | | | (302.2) | | | | | | (517,210) | | | | | | (344.2) | | | | | | (644,635) | | | | | | (89,988) | | | | | | (322.9) | | |
|
行政
开支(1) |
| | | | (237,236) | | | | | | (45.0) | | | | | | (625,369) | | | | | | (155.6) | | | | | | (1,138,802) | | | | | | (158,970) | | | | | | (315.3) | | | | | | (208,293) | | | | | | (138.6) | | | | | | (278,942) | | | | | | (38,939) | | | | | | (139.8) | | |
|
销售费用(1)
|
| | | | (23,574) | | | | | | (4.5) | | | | | | (41,447) | | | | | | (10.3) | | | | | | (53,566) | | | | | | (7,478) | | | | | | (14.8) | | | | | | (22,784) | | | | | | (15.2) | | | | | | (27,780) | | | | | | (3,878) | | | | | | (13.9) | | |
|
应收款项和合同资产减值损失
|
| | | | (11,696) | | | | | | (2.2) | | | | | | (40,217) | | | | | | (10.0) | | | | | | (28,664) | | | | | | (4,001) | | | | | | (7.9) | | | | | | (13,424) | | | | | | (8.9) | | | | | | (2,800) | | | | | | (391) | | | | | | (1.4) | | |
|
经营亏损
|
| | | | (779,230) | | | | | | (147.7) | | | | | | (1,566,202) | | | | | | (389.7) | | | | | | (2,185,183) | | | | | | (305,040) | | | | | | (605.1) | | | | | | (698,983) | | | | | | (465.1) | | | | | | (890,077) | | | | | | (124,251) | | | | | | (445.9) | | |
|
净外汇
增益 |
| | | | 20,209 | | | | | | 3.8 | | | | | | 7,052 | | | | | | 1.8 | | | | | | 27,880 | | | | | | 3,892 | | | | | | 7.7 | | | | | | 4,659 | | | | | | 3.1 | | | | | | 5,629 | | | | | | 786 | | | | | | 2.8 | | |
|
利息收入
|
| | | | 36,111 | | | | | | 6.8 | | | | | | 132,042 | | | | | | 32.9 | | | | | | 176,902 | | | | | | 24,695 | | | | | | 49.0 | | | | | | 82,294 | | | | | | 59.4 | | | | | | 74,946 | | | | | | 10,462 | | | | | | 37.5 | | |
|
以公允价值计量且其变动计入损益的金融资产的公允价值变动(“FVTPL”)
|
| | | | 7,731 | | | | | | 1.5 | | | | | | 42,960 | | | | | | 10.7 | | | | | | (61,834) | | | | | | (8,632) | | | | | | (17.1) | | | | | | 3,503 | | | | | | 3.0 | | | | | | 23,154 | | | | | | 3,232 | | | | | | 11.6 | | |
| | | |
截至12月31日止年度,
|
| |
截至6月30日止六个月,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | |
(以千为单位,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
其他财务费用
|
| | | | (4,202) | | | | | | (0.8) | | | | | | (3,490) | | | | | | (0.9) | | | | | | (3,451) | | | | | | (482) | | | | | | (1.0) | | | | | | (1,356) | | | | | | (0.9) | | | | | | (3,292) | | | | | | (460) | | | | | | (1.6) | | |
|
认股权证的诱导指控
|
| | | | (125,213) | | | | | | (23.7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
金融负债的公允价值变动
在FVTPL下测量 |
| | | | 25,308 | | | | | | 4.8 | | | | | | (4,549) | | | | | | (1.1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
携带的变化
优先金额 股份及其他金融 受制于 赎回及其他 优惠权 |
| | | | (479,210) | | | | | | (90.8) | | | | | | (554,048) | | | | | | (137.9) | | | | | | (465,254) | | | | | | (64,947) | | | | | | (128.8) | | | | | | (278,226) | | | | | | (185.1) | | | | | | — | | | | | | — | | | | | | — | | |
|
税前亏损
|
| | | | (1,298,496) | | | | | | (246.1) | | | | | | (1,946,235) | | | | | | (484.2) | | | | | | (2,510,940) | | | | | | (350,514) | | | | | | (695.3) | | | | | | (880,109) | | | | | | (585.6) | | | | | | (789,640) | | | | | | (110,231) | | | | | | (395.6) | | |
|
所得税
|
| | | | — | | | | | | — | | | | | | (2,866) | | | | | | (0.7) | | | | | | (5,868) | | | | | | (819) | | | | | | (1.6) | | | | | | (1,591) | | | | | | (1.0) | | | | | | (1,877) | | | | | | (262) | | | | | | (0.9) | | |
|
年度/期间亏损
|
| | | | (1,298,496) | | | | | | (246.1) | | | | | | (1,949,101) | | | | | | (484.9) | | | | | | (2,516,808) | | | | | | (351,333) | | | | | | (696.9) | | | | | | (881,700) | | | | | | (586.6) | | | | | | (791,517) | | | | | | (110,493) | | | | | | (396.5) | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
截至12月31日止年度,
|
| |
截至六个月
6月30日, |
| ||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| |||||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||||||||
|
收益成本
|
| | | | — | | | | | | (10,284) | | | | | | (7,161) | | | | | | (1,000) | | | | | | (3,021) | | | | | | — | | | | | | — | | |
|
研发费用
|
| | | | (231,000) | | | | | | (440,138) | | | | | | (234,350) | | | | | | (32,714) | | | | | | (150,368) | | | | | | (86,386) | | | | | | (12,059) | | |
|
行政开支
|
| | | | (89,978) | | | | | | (465,678) | | | | | | (937,660) | | | | | | (130,892) | | | | | | (133,328) | | | | | | (129,414) | | | | | | (18,065) | | |
|
销售费用
|
| | | | (4,451) | | | | | | (15,684) | | | | | | (8,696) | | | | | | (1,214) | | | | | | (5,183) | | | | | | (3,722) | | | | | | (520) | | |
| 合计 | | | | | (325,429) | | | | | | (931,784) | | | | | | (1,187,867) | | | | | | (165,820) | | | | | | (291,900) | | | | | | (219,522) | | | | | | (30,644) | | |
| | | |
截至12月31日,
|
| |
截至6月30日,
|
| ||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| ||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||
|
流动资产
|
| | | | 5,073,473 | | | | | | 5,370,023 | | | | | | 7,287,995 | | | | | | 1,017,365 | | | | | | 6,635,157 | | | | | | 926,233 | | |
|
非流动资产
|
| | | | 311,918 | | | | | | 244,235 | | | | | | 405,775 | | | | | | 56,644 | | | | | | 510,696 | | | | | | 71,289 | | |
|
总资产
|
| | | | 5,385,391 | | | | | | 5,614,258 | | | | | | 7,693,770 | | | | | | 1,074,009 | | | | | | 7,145,853 | | | | | | 997,522 | | |
|
合计(赤字)/权益
|
| | | | (2,082,116) | | | | | | (3,051,918) | | | | | | 7,066,019 | | | | | | 986,378 | | | | | | 6,463,756 | | | | | | 902,305 | | |
|
流动负债
|
| | | | 7,379,407 | | | | | | 8,591,413 | | | | | | 542,489 | | | | | | 75,729 | | | | | | 601,280 | | | | | | 83,936 | | |
|
非流动负债
|
| | | | 88,100 | | | | | | 74,763 | | | | | | 85,262 | | | | | | 11,902 | | | | | | 80,817 | | | | | | 11,281 | | |
|
负债总额
|
| | | | 7,467,507 | | | | | | 8,666,176 | | | | | | 627,751 | | | | | | 87,631 | | | | | | 682,097 | | | | | | 95,217 | | |
|
净流动(负债)/资产
|
| | | | (2,305,934) | | | | | | (3,221,390) | | | | | | 6,745,506 | | | | | | 941,636 | | | | | | 6,033,877 | | | | | | 842,297 | | |
|
总权益和负债
|
| | | | 5,385,391 | | | | | | 5,614,258 | | | | | | 7,693,770 | | | | | | 1,074,009 | | | | | | 7,145,853 | | | | | | 997,522 | | |
| | | |
截至12月31日止年度,
|
| |
截至6月30日止六个月,
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| |||||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||||||||
|
经营活动使用的现金净额
|
| | | | (670,381) | | | | | | (474,890) | | | | | | (593,595) | | | | | | (82,863) | | | | | | (327,180) | | | | | | (663,396) | | | | | | (92,606) | | |
|
投资活动(使用)/产生的现金净额
|
| | | | (2,202,414) | | | | | | (546,944) | | | | | | 325,505 | | | | | | 45,439 | | | | | | 453,236 | | | | | | 218,699 | | | | | | 30,529 | | |
|
筹资活动产生的现金净额
|
| | | | 2,184,588 | | | | | | 446,954 | | | | | | 2,823,875 | | | | | | 394,198 | | | | | | (8,877) | | | | | | 3,899 | | | | | | 544 | | |
|
现金及现金等价物净(减少)/增加
|
| | | | (688,207) | | | | | | (574,880) | | | | | | 2,555,785 | | | | | | 356,774 | | | | | | 117,179 | | | | | | (440,798) | | | | | | (61,533) | | |
|
截至1月1日的现金及现金等价物
|
| | | | 2,725,568 | | | | | | 2,233,691 | | | | | | 1,661,152 | | | | | | 231,888 | | | | | | 1,661,152 | | | | | | 4,268,300 | | | | | | 595,832 | | |
|
汇率变动的影响
|
| | | | 196,330 | | | | | | 2,341 | | | | | | 51,363 | | | | | | 7,170 | | | | | | (50,612) | | | | | | 8,635 | | | | | | 1,205 | | |
|
截至12月31日/6月30日的现金及现金等价物
|
| | | | 2,233,691 | | | | | | 1,661,152 | | | | | | 4,268,300 | | | | | | 595,832 | | | | | | 1,828,943 | | | | | | 3,836,137 | | | | | | 535,504 | | |
| | | |
截至2025年6月30日
|
| |||||||||||||||||||||
| | | |
实际
|
| |
经调整
|
| ||||||||||||||||||
| | | |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | |
(单位:千,份额和每股数据除外)
|
| |||||||||||||||||||||
|
长期银行贷款
|
| | | | 47,534 | | | | | | 6,635 | | | | | | 47,534 | | | | | | 6,635 | | |
| 股权: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
A类普通股
|
| | | | 62 | | | | | | 9 | | | | | | 68 | | | | | | 10 | | |
|
B类普通股
|
| | | | 4 | | | | | | 1 | | | | | | 4 | | | | | | 1 | | |
|
股份溢价
|
| | | | 12,800,243 | | | | | | 1,786,845 | | | | | | 14,868,977 | | | | | | 2,075,629 | | |
|
储备金
|
| | | | 3,086,316 | | | | | | 430,833 | | | | | | 3,086,316 | | | | | | 430,833 | | |
|
累计亏损
|
| | | | (9,422,869) | | | | | | (1,315,382) | | | | | | (9,422,869) | | | | | | (1,315,382) | | |
|
总股本
|
| | |
|
6,463,756
|
| | | |
|
902,306
|
| | | |
|
8,532,497
|
| | | |
|
1,191,091
|
| |
|
总资本(1)
|
| | |
|
6,511,290
|
| | | |
|
908,941
|
| | | |
|
8,580,031
|
| | | |
|
1,197,726
|
| |
| | | |
每普通
分享 |
| |
每ADS
|
| ||||||
|
公开发行价格
|
| | | 美元 | 3.45 | | | | | 美元 | 10.36 | | |
|
截至2025年6月30日的实际有形账面净值
|
| | | 美元 | 0.97 | | | | | 美元 | 2.90 | | |
|
作为全球发售生效后经调整的有形账面净值
|
| | | 美元 | 1.17 | | | | | 美元 | 3.51 | | |
|
全球发售对新投资者的有形账面净值稀释
|
| | | 美元 | 2.28 | | | | | 美元 | 6.85 | | |
| | | |
实益拥有的股份
全球发售前 |
| |
实益拥有的股份
紧随全球发售后 |
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
A类
普通的 股份 |
| |
乙类
普通的 股份 |
| |
%
合计 普通的 股份 |
| |
%
合计 投票 力量↓ |
| |
A类
普通的 股份 |
| |
乙类
普通的 股份 |
| |
%
合计 普通的 股份 |
| |
%
合计 投票 力量↓ |
| ||||||||||||||||||||||||
| 董事和执行官**: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
托尼Xu Han(1)
|
| | | | 27,595,518 | | | | | | 41,249,590 | | | | | | 7.1 | | | | | | 54.1 | | | | | | 27,595,518 | | | | | | 41,249,590 | | | | | | 6.5 | | | | | | 52.6 | | |
|
李彦(2)
|
| | | | 37,643,637 | | | | | | 13,564,833 | | | | | | 5.4 | | | | | | 18.8 | | | | | | 37,643,637 | | | | | | 13,564,833 | | | | | | 4.9 | | | | | | 18.3 | | |
|
钟华(3)
|
| | | | 20,471,531 | | | | | | — | | | | | | 2.2 | | | | | | 0.7 | | | | | | 20,471,531 | | | | | | — | | | | | | 2.0 | | | | | | 0.6 | | |
|
Jennifer Xuan Li(4)
|
| | | | 24,671,757 | | | | | | — | | | | | | 2.6 | | | | | | 0.8 | | | | | | 24,671,757 | | | | | | — | | | | | | 2.3 | | | | | | 0.8 | | |
|
杨庆雄(5)
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
颜惠萍(6)
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
大卫Tong Zhang(7)
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
让-弗朗索瓦·萨莱斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
土井一弘
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
全体董事和执行官作为一个整体
|
| | | | 74,248,109 | | | | | | 92,923,912 | | | | | | 16.6 | | | | | | 81.9 | | | | | | 74,248,109 | | | | | | 92,923,912 | | | | | | 15.3 | | | | | | 71.3 | | |
| 主要股东: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
托尼Xu Han(1)
|
| | | | — | | | | | | 68,845,108 | | | | | | 7.1 | | | | | | 54.1 | | | | | | — | | | | | | 68,845,108 | | | | | | 6.5 | | | | | | 52.6 | | |
|
李彦(2)
|
| | | | 27,129,666 | | | | | | 24,078,804 | | | | | | 5.4 | | | | | | 18.8 | | | | | | 27,129,666 | | | | | | 24,078,804 | | | | | | 4.9 | | | | | | 18.3 | | |
|
宇通实体(8)
|
| | | | 67,044,482 | | | | | | — | | | | | | 7.1 | | | | | | 2.2 | | | | | | 67,044,482 | | | | | | — | | | | | | 6.5 | | | | | | 2.1 | | |
|
启明实体(9)
|
| | | | 62,865,042 | | | | | | — | | | | | | 6.7 | | | | | | 2.0 | | | | | | 62,865,042 | | | | | | — | | | | | | 6.1 | | | | | | 2.0 | | |
|
Alliance Ventures B.V。(10)
|
| | | | 63,680,080 | | | | | | — | | | | | | 6.8 | | | | | | 2.1 | | | | | | 63,680,080 | | | | | | — | | | | | | 6.2 | | | | | | 2.0 | | |
|
香港承销商
|
| |
数量
A类 普通的 股份 |
| |||
|
中国国际金融香港证券有限公司
|
| | | | 6,236,300 | | |
|
摩根士丹利亚洲有限公司
|
| | | | 6,236,300 | | |
|
摩根大通证券(亚太)有限公司
|
| | | | 4,647,800 | | |
|
中银国际亚洲有限公司
|
| | | | 198,600 | | |
|
富途证券国际(香港)有限公司
|
| | | | 198,600 | | |
|
大和资本市场香港有限公司
|
| | | | 132,400 | | |
|
农银国际证券有限公司/农银国际资本有限公司
|
| | | | — | | |
|
工银国际证券有限公司
|
| | | | — | | |
| 合计 | | | | | 17,650,000 | | |
|
国际承销商
|
| |
数量
A类 普通的 股份 |
| |||
|
中国国际金融香港证券有限公司
|
| | | | 24,945,400 | | |
|
摩根士丹利亚洲有限公司
|
| | | | 24,945,400 | | |
|
摩根大通证券(亚太)有限公司
|
| | | | 18,591,400 | | |
|
国际承销商
|
| |
数量
A类 普通的 股份 |
| |||
|
中银国际亚洲有限公司
|
| | | | 794,200 | | |
|
富途证券国际(香港)有限公司
|
| | | | 794,200 | | |
|
大和资本市场香港有限公司
|
| | | | 529,400 | | |
|
农银国际证券有限公司
|
| | | | — | | |
|
工银国际证券有限公司
|
| | | | — | | |
| 合计 | | | | | 70,600,000 | | |
| | |||||||
|
由我们支付
|
| |
不运动
|
| |
充分运动
|
|
|
每A类普通股
|
| |
港币0.8 13
|
| |
港币0.8 13
|
|
|
合计
|
| |
港币71,747,250
|
| |
港币82,509,338
|
|
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 45 | | | |
| | | | | 51 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | |
截至12月31日止年度,
|
| |||||||||
| | | |
2022
|
| |
2023(2)
|
| ||||||
| | | |
(人民币千元)
|
| |||||||||
|
WeRide Inc.向子公司提供的贷款
|
| | | | 2,836,263 | | | | | | 2,362,772 | | |
|
子公司对WeRide Inc.的还款。(1)
|
| | | | — | | | | | | 708,391 | | |
|
香港附属公司对中国大陆附属公司的出资
|
| | | | 518,406 | | | | | | 986,020 | | |
|
集团内交易项下广州晶奇及其附属公司向WFOE支付的金额
|
| | | | 61,821 | | | | | | 1,595 | | |
|
WFOE在集团内部交易项下向广州晶奇及其附属公司支付的金额
|
| | | | 129,631 | | | | | | 162,044 | | |
|
WFOE向广州晶奇及其子公司提供的贷款
|
| | | | 195,100 | | | | | | 251,142 | | |
|
广州晶奇及其附属公司向WFOE提供的贷款
|
| | | | 10,028 | | | | | | 45,544 | | |
| | | |
截至2022年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
维瑞德
公司。 |
| |
WFOE
|
| |
其他
子公司 |
| |
消除
|
| |
VIE及其
子公司 |
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(人民币千元)
|
| |||||||||||||||||||||||||||||||||
| 收入(1) | | | | | — | | | | | | 546,255 | | | | | | 76,821 | | | | | | 181,539 | | | | | | (277,072) | | | | | | 527,543 | | |
|
收益成本(1)
|
| | | | — | | | | | | (298,644) | | | | | | (84,207) | | | | | | (86,965) | | | | | | 174,818 | | | | | | (294,998) | | |
|
毛利/(亏损)
|
| | | | — | | | | | | 247,611 | | | | |
|
(7,386)
|
| | | |
|
94,574
|
| | | |
|
(102,254)
|
| | | |
|
232,545
|
| |
|
其他净收入(1)
|
| | | | — | | | | | | 15,932 | | | | | | 59 | | | | | | 80,290 | | | | | | (76,985) | | | | | | 19,296 | | |
|
研发费用(1)
|
| | | | — | | | | | | (290,279) | | | | | | (329,423) | | | | | | (241,508) | | | | | | 102,645 | | | | | | (758,565) | | |
|
行政开支
|
| | | | (16,440) | | | | | | (64,430) | | | | | | (33,308) | | | | | | (123,058) | | | | | | — | | | | | | (237,236) | | |
|
销售费用
|
| | | | — | | | | | | (15,663) | | | | | | (152) | | | | | | (7,759) | | | | | | — | | | | | | (23,574) | | |
|
应收款项和合同资产减值损失
|
| | | | — | | | | | | (9,412) | | | | | | (1,323) | | | | | | (961) | | | | | | — | | | | | | (11,696) | | |
|
经营亏损
|
| | | | (16,440) | | | | | | (116,241) | | | | | | (371,533) | | | | | | (198,422) | | | | | | (76,594) | | | | | | (779,230) | | |
|
外汇净收益
|
| | | | — | | | | | | 29,879 | | | | | | — | | | | | | — | | | | | | (9,670) | | | | | | 20,209 | | |
|
利息收入
|
| | | | — | | | | | | 7,191 | | | | | | 17,934 | | | | | | 10,986 | | | | | | — | | | | | | 36,111 | | |
|
以公允价值计量且其变动计入损益的金融资产的公允价值变动(“FVTPL”)
|
| | | | — | | | | | | — | | | | | | 7,731 | | | | | | — | | | | | | — | | | | | | 7,731 | | |
|
其他财务费用
|
| | | | — | | | | | | (1,692) | | | | | | (985) | | | | | | (1,525) | | | | | | — | | | | | | (4,202) | | |
|
认股权证的诱导指控
|
| | | | (125,213) | | | | | | — | | | | | | (125,213) | | | | | | (125,213) | | | | | | — | | | | | | (125,213) | | |
|
以公允价值计量且其变动计入当期损益的金融负债的公允价值变动
|
| | | | 25,308 | | | | | | — | | | | | | 25,308 | | | | | | 25,308 | | | | | | — | | | | | | 25,308 | | |
|
优先股及其他须予赎回及其他优先权利的金融工具的账面值变动
|
| | | | (479,210) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (479,210) | | |
|
应占附属公司、VIE及其附属公司的亏损(2)
|
| | | | (702,941) | | | | | | (190,964) | | | | | | (356,088) | | | | | | — | | | | | | 1,249,993 | | | | | | — | | |
|
税前亏损
|
| | | | (1,298,496) | | | | | | (271,827) | | | | | | (702,941) | | | | | | (188,961) | | | | | | 1,163,729 | | | | | | (1,298,496) | | |
|
所得税
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
年内亏损
|
| | | | (1,298,496) | | | | | | (271,827) | | | | | | (702,941) | | | | | | (188,961) | | | | | | 1,163,729 | | | | | | (1,298,496) | | |
| | | |
截至2022年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
维瑞德
公司。 |
| |
WFOE
|
| |
其他
子公司 |
| |
消除
|
| |
VIE及其
子公司 |
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(人民币千元)
|
| |||||||||||||||||||||||||||||||||
|
经营活动使用的现金净额(千元人民币)
|
| | | | (10,848) | | | | | | (281,870) | | | | | | (309,011) | | | | | | (68,652) | | | | | | — | | | | | | (670,381) | | |
|
投资活动所用现金净额(1)
|
| | | | (2,634,633) | | | | | | (252,667) | | | | | | (2,640,977) | | | | | | (15,876) | | | | | | 3,341,739 | | | | | | (2,202,414) | | |
|
产生的现金净额/(使用
in)融资活动(1) |
| | | | 2,782,671 | | | | | | 745,443 | | | | | | 2,636,465 | | | | | | (638,252) | | | | | | (3,341,739) | | | | | | 2,184,588 | | |
|
现金净增加/(减少)额
|
| | | | 137,190 | | | | | | 210,906 | | | | | | (313,523) | | | | | | (722,780) | | | | | | — | | | | | | (688,207) | | |
|
截至1月1日的现金
|
| | | | 1,084,196 | | | | | | 556,587 | | | | | | 320,578 | | | | | | 764,207 | | | | | | — | | | | | | 2,725,568 | | |
|
外汇汇率的影响
变化 |
| | | | 105,116 | | | | | | 23,686 | | | | | | 67,528 | | | | | | — | | | | | | — | | | | | | 196,330 | | |
|
截至12月31日的现金
|
| | | | 1,326,502 | | | | | | 791,179 | | | | | | 74,583 | | | | | | 41,427 | | | | | | — | | | | | | 2,233,691 | | |
|
证券/买方普通股
|
| |
日期
签字 确定的 投资 协议 |
| |
发行日期
|
| |
数量
证券 |
| |
考虑
|
| |
理由(s)
差异 考虑 相比 D系列和D + |
|
|
广州恒达之星产业投资基金合伙企业(有限合伙)
|
| |
2021年2月
|
| |
2022年7月12日
|
| |
1,892,780
|
| |
2,000,000美元
|
| |
(i)及(ii)
|
|
|
光启之星控股有限公司
|
| |
2021年12月
|
| |
2023年6月30日
|
| |
1,763,689
|
| |
6,000,000美元
|
| |
(i)及(ii)
|
|
|
中国-阿联酋投资合作基金有限责任公司、Allindrive Capital(Cayman)Limited、Catalpa Investments、MOMENTUM Venture CAPITAL PTE LTD.、CCB International Overseas Limited、Robert Bosch GmbH、海南凯宜投资合伙企业(有限合伙)、海南汇富昌源股权投资基金合伙企业(有限合伙)、广州越秀金婵III股权投资基金合伙企业(有限合伙)、广州智若投资合伙企业(有限合伙)、厦门Homericapital骏腾投资合伙企业(有限合伙)、赛领创新公司、CDBC制造业转型升级基金和光启之星控股有限公司
|
| |
2024年7月和8月
|
| |
2024年8月9日
|
| |
12,806,568
|
| |
128.07美元
|
| |
—
|
|
| 系列种子-1优先股 | | | | | | | | | | | | | | | | |
|
Homeric Spirit HK有限合伙基金
|
| |
2021年12月
|
| |
2022年1月20日
|
| |
286,246
|
| |
1,000,000美元
|
| |
(一)
|
|
|
中通LJF控股有限公司
|
| |
2021年12月
|
| |
2022年1月20日
|
| |
882,382
|
| |
3,082,602美元
|
| |
(一)
|
|
| A系列优先股 | | | | | | | | | | | | | | | | |
|
Alliance Ventures B.V。
|
| |
2018年10月
|
| |
2023年5月29日
|
| |
4,400,229
|
| |
4,400.23美元
|
| |
(三)
|
|
|
深圳远安富乐投资中心有限公司
|
| |
2018年10月
|
| |
9月13日,
2023 |
| |
8,142,630
|
| |
8,095,932.02美元
|
| |
(二)
|
|
| B-1系列优先股 | | | | | | | | | | | | | | | | |
|
北京旭峰智远智能科技有限合伙企业
|
| |
2020年12月
|
| |
2022年6月15日
|
| |
66,247,450
|
| |
100,000,000美元
|
| |
(二)
|
|
| B-2系列优先股 | | | | | | | | | | | | | | | | |
|
中通LJF控股有限公司
|
| |
2021年12月
|
| |
2022年1月20日
|
| |
1,693,830
|
| |
5,917,395美元
|
| |
(一)
|
|
|
证券/买方普通股
|
| |
日期
签字 确定的 投资 协议 |
| |
发行日期
|
| |
数量
证券 |
| |
考虑
|
| |
理由(s)
差异 考虑 相比 D系列和D + |
|
| B-3系列优先股 | | | | | | | | | | | | | | | | |
|
广州若思投资合伙企业(有限合伙)、天津文泽股权投资基金合伙企业(有限合伙)、南京建业聚石科技创新成长基金(有限合伙)、上海岱宁商业管理合伙企业(有限合伙)、安徽鸿新力股权投资合伙企业(有限合伙)和广州恒达之星产业投资基金合伙企业(有限合伙)
|
| |
2020年12月
|
| |
各种日期从
2021年6月至 2022年7月 |
| |
18,855,050
|
| |
37,000,000美元
|
| |
(二)
|
|
| D系列优先股 | | | | | | | | | | | | | | | | |
|
China-UAE Investment Cooperation Fund,L.P.,Allindrive Capital(Cayman)Limited,Catalpa Investments,MOMENTUM Venture CAPITAL PTE有限公司,CCB International Overseas Limited和Robert Bosch GmbH
|
| |
2021年12月
|
| |
各种日期从
2022年1月20日 至2022年6月15日 |
| |
39,716,614
|
| |
185,000,000美元
|
| |
—
|
|
|
海南凯翼投资合伙企业(有限合伙)
|
| |
2021年12月
|
| |
2022年12月2日
|
| |
3,220,266
|
| |
15,000,000美元
|
| |
—
|
|
|
中国-阿联酋投资合作基金有限责任公司
|
| |
2021年12月
|
| |
2022年12月28日
|
| |
10,734,220
|
| |
50,000,000美元
|
| |
—
|
|
|
海南汇富昌源股权投资基金合伙企业(有限合伙)
|
| |
2021年12月
|
| |
2023年1月19日
|
| |
1,524,259
|
| |
7,099,998.42美元
|
| |
—
|
|
|
光启之星控股有限公司
|
| |
2021年12月
|
| |
2023年6月30日
|
| |
5,152,425
|
| |
24,000,000美元
|
| |
—
|
|
|
海南凯翼投资合伙企业(有限合伙)
|
| |
2021年12月
|
| |
2022年12月2日
|
| |
3,220,266
|
| |
15,000,000美元
|
| |
—
|
|
|
中国-阿联酋投资合作基金有限责任公司
|
| |
2021年12月
|
| |
2022年12月28日
|
| |
10,734,220
|
| |
50,000,000美元
|
| |
—
|
|
|
海南汇富昌源股权投资基金合伙企业(有限合伙)
|
| |
2021年12月
|
| |
2023年1月19日
|
| |
1,524,259
|
| |
7,099,998.42美元
|
| |
—
|
|
|
光启之星控股有限公司
|
| |
2021年12月
|
| |
2023年6月30日
|
| |
5,152,425
|
| |
24,000,000美元
|
| |
—
|
|
|
广州越秀金禅III股权投资基金合伙企业(有限合伙)
|
| |
2021年12月
|
| |
2024年6月27日
|
| |
1,867,649
|
| |
8,699,507.25美元
|
| |
—
|
|
|
广州智若投资合伙企业(有限合伙)
|
| |
2021年12月
|
| |
2024年6月27日
|
| |
301,764
|
| |
1,405,614.42美元
|
| |
—
|
|
|
厦门家园资本君腾投资合伙企业(有限合伙)
|
| |
2021年12月
|
| |
2024年6月27日
|
| |
429,369
|
| |
2,000,000美元
|
| |
—
|
|
| D +系列优先股 | | | | | | | | | | | | | | | | |
|
帆船创新公司。
|
| |
2022年10月
|
| |
2023年11月28日
|
| |
7,495,687
|
| |
37,800,000美元
|
| |
—
|
|
|
CDBC制造业转型升级基金
|
| |
2022年10月
|
| |
2023年12月26日
|
| |
14,934,910
|
| |
70,000,000美元
|
| |
—
|
|
| |
服务
|
| |
费用
|
|
| |
•
根据股票股息或股票的其他免费分配、红利分配、股票分割或其他分配(转换为现金的情况除外)就ADS分配向其发行ADS的任何人或向其进行分配的任何人
|
| | 发行每份ADS最高0.05美元 | |
| |
•
取消ADS,包括在存款协议终止的情况下
|
| | 注销每份ADS最高0.05美元 | |
| |
•
派发现金红利
|
| | 每持有ADS最高0.05美元 | |
| |
•
分配现金权利(现金股息除外)和/或出售权利、证券和其他权利的现金收益
|
| | 每持有ADS最高0.05美元 | |
| |
•
根据行使权利分配ADS
|
| | 每持有ADS最高0.05美元 | |
| |
•
发行ADS以外的证券或购买额外ADS的权利
|
| | 每持有ADS最高0.05美元 | |
| |
•
存管服务
|
| |
在存托银行设立的适用记录日期持有的每ADS最高0.05美元
|
|
| |
如果我们:
|
| |
然后:
|
|
| |
更改我们A类普通股的面值或面值
|
| |
存托人收到的现金、股份或其他证券将成为存管证券。
|
|
| |
重新分类、拆分或合并任何已存入的证券
|
| |
每份ADS将自动代表其在新存入证券中的同等份额。
|
|
| |
在未分配给您的A类普通股上分配证券,或进行资本重组、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
|
| |
存托人可以分配其收到的部分或全部现金、股票或其他证券。它还可能交付新的ADS或要求您交出未偿还的ADR,以换取识别新存款证券的新ADR。
|
|
| | 中金美国证券 | | |
(按字母顺序排列)
|
| |
摩根士丹利
|
|
| | | | |
摩根大通
|
| | | |