| | | |
每ADS
|
| |
合计
|
|
|
首次公开发行价格
|
| |
美元19.00
|
| |
190,000,000.00美元
|
|
|
承销折扣和佣金(1)
|
| |
美元1.33
|
| |
13,300,000.00美元
|
|
|
收益,扣除开支,给我们
|
| |
17.67美元
|
| |
176,700,000.00美元
|
|
| | | | | | 1 | | | |
| | | | | | 15 | | | |
| | | | | | 17 | | | |
| | | | | | 20 | | | |
| | | | | | 67 | | | |
| | | | | | 69 | | | |
| | | | | | 70 | | | |
| | | | | | 71 | | | |
| | | | | | 73 | | | |
| | | | | | 75 | | | |
| | | | | | 77 | | | |
| | | | | | 78 | | | |
| | | | | | 103 | | | |
| | | | | | 113 | | | |
| | | | | | 138 | | | |
| | | | | | 154 | | | |
| | | | | | 160 | | | |
| | | | | | 163 | | | |
| | | | | | 164 | | | |
| | | | | | 176 | | | |
| | | | | | 186 | | | |
| | | | | | 188 | | | |
| | | | | | 194 | | | |
| | | | | | 205 | | | |
| | | | | | 206 | | | |
| | | | | | 207 | | | |
| | | | | | 208 | | | |
| | | | | | F-1 | | |
| | | |
截至12月31日,
|
| |
九个月
截至9月30日, |
| ||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | | |
(以千计,股份数额和每股数据除外)
|
| |||||||||||||||||||||||||||||||||||||||
|
业务和综合损失合并报表摘要:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
|
净收入
|
| | | | 348,084 | | | | | | 415,514 | | | | | | 720,768 | | | | | | 101,324 | | | | | | 459,442 | | | | | | 793,485 | | | | | | 111,546 | | |
|
收入成本
|
| | | | (103,377) | | | | | | (176,600) | | | | | | (338,972) | | | | | | (47,652) | | | | | | (214,671) | | | | | | (444,339) | | | | | | (62,464) | | |
|
毛利
|
| | | | 244,707 | | | | | | 238,914 | | | | | | 381,796 | | | | | | 53,672 | | | | | | 244,771 | | | | | | 349,146 | | | | | | 49,082 | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
|
销售和营销费用
|
| | | | (38,740) | | | | | | (49,904) | | | | | | (69,266) | | | | | | (9,737) | | | | | | (48,072) | | | | | | (63,473) | | | | | | (8,924) | | |
|
一般和行政费用
|
| | | | (55,112) | | | | | | (76,553) | | | | | | (236,713) | | | | | | (33,277) | | | | | | (185,184) | | | | | | (153,380) | | | | | | (21,562) | | |
|
研究和开发费用
|
| | | | (149,817) | | | | | | (229,653) | | | | | | (368,435) | | | | | | (51,794) | | | | | | (210,627) | | | | | | (376,362) | | | | | | (52,908) | | |
|
诉讼和解费用
|
| | | | (160,098) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
其他营业收入,
净 |
| | | | 11,009 | | | | | | 15,384 | | | | | | 27,333 | | | | | | 3,842 | | | | | | 18,741 | | | | | | 5,948 | | | | | | 836 | | |
|
总营业费用
|
| | | | (392,758) | | | | | | (340,726) | | | | | | (647,081) | | | | | | (90,966) | | | | | | (425,142) | | | | | | (587,267) | | | | | | (82,558) | | |
|
业务损失
|
| | | | (148,051) | | | | | | (101,812) | | | | | | (265,285) | | | | | | (37,294) | | | | | | (180,371) | | | | | | (238,121) | | | | | | (33,476) | | |
|
利息收入
|
| | | | 19,107 | | | | | | 20,925 | | | | | | 32,584 | | | | | | 4,581 | | | | | | 14,203 | | | | | | 49,284 | | | | | | 6,928 | | |
|
外汇收益/(损失)
|
| | | | 9,619 | | | | | | (25,696) | | | | | | (13,275) | | | | | | (1,866) | | | | | | (9,805) | | | | | | 25,430 | | | | | | 3,575 | | |
|
其他收入/(损失)净额
|
| | | | 31 | | | | | | (832) | | | | | | 34 | | | | | | 5 | | | | | | 62 | | | | | | (2,116) | | | | | | (297) | | |
|
所得税前净亏损
|
| | | | (119,294) | | | | | | (107,415) | | | | | | (245,942) | | | | | | (34,574) | | | | | | (175,911) | | | | | | (165,523) | | | | | | (23,270) | | |
|
所得税(费用)/福利
|
| | | | (930) | | | | | | 199 | | | | | | 1,115 | | | | | | 157 | | | | | | 1,113 | | | | | | 44 | | | | | | 6 | | |
|
净损失
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | | | | | (174,798) | | | | | | (165,479) | | | | | | (23,264) | | |
|
视为股息
|
| | | | (55,247) | | | | | | — | | | | | | (2,211,330) | | | | | | (310,864) | | | | | | (2,206,731) | | | | | | (446,022) | | | | | | (62,701) | | |
|
归属于普通股股东的净亏损
|
| | | | (175,471) | | | | | | (107,216) | | | | | | (2,456,157) | | | | | | (345,281) | | | | | | (2,381,529) | | | | | | (611,501) | | | | | | (85,965) | | |
| 每股净亏损: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
|
基本和稀释
|
| | | | (2.20) | | | | | | (1.19) | | | | | | (23.39) | | | | | | (3.29) | | | | | | (23.48) | | | | | | (5.29) | | | | | | (0.74) | | |
| | | |
截至12月31日,
|
| |
九个月
截至9月30日, |
| ||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | | |
(以千计,股份数额和每股数据除外)
|
| |||||||||||||||||||||||||||||||||||||||
|
加权平均股份
计算每笔普通款项的净损失 分享: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
|
基本和稀释
|
| | | | 79,899,201 | | | | | | 89,895,471 | | | | | | 104,987,478 | | | | | | 104,987,478 | | | | | | 101,433,139 | | | | | | 115,534,593 | | | | | | 115,534,593 | | |
| 预计每股净亏损(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
|
基本和稀释
|
| | | | | | | |
|
| | | | (24.27) | | | | | | (3.41) | | | | | | | | | | | | | | | | | | | | | |||
|
备考加权平均股份
用于计算每股净损失 普通股(1): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
|
基本和稀释
|
| | | | | | | |
|
| | | | 104,987,478 | | | | | | 104,987,478 | | | | | | | | | | | | | | | | | | | | | |||
| | | |
截至12月31日,
|
| |
截至9月30日,
|
| ||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||||||||
| | | |
(以千计)
|
| |||||||||||||||||||||||||||||||||
|
合并和合并资产负债表数据摘要:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
现金及现金等价物
|
| | | | 112,737 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | | | | | 750,561 | | | | | | 105,512 | | |
|
短期投资
|
| | | | 910,972 | | | | | | 638,981 | | | | | | 2,342,743 | | | | | | 329,338 | | | | | | 1,317,564 | | | | | | 185,220 | | |
|
应收账款(扣除备抵)
呆账人民币2,257元, 5,270元、7,294元和 截至2019年12月31日,人民币7254元, 2020年和2021年以及9月30日, 分别为2022年) |
| | | | 36,511 | | | | | | 56,319 | | | | | | 85,821 | | | | | | 12,065 | | | | | | 362,944 | | | | | | 51,022 | | |
|
库存
|
| | | | 70,243 | | | | | | 149,925 | | | | | | 376,244 | | | | | | 52,892 | | | | | | 567,887 | | | | | | 79,832 | | |
|
预付款项和其他流动资产
|
| | | | 31,835 | | | | | | 40,658 | | | | | | 89,119 | | | | | | 12,528 | | | | | | 111,005 | | | | | | 15,605 | | |
|
流动资产总额
|
| | | | 1,170,260 | | | | | | 1,209,239 | | | | | | 3,493,359 | | | | | | 491,090 | | | | | | 3,115,459 | | | | | | 437,964 | | |
|
总资产
|
| | | | 1,242,362 | | | | | | 1,312,125 | | | | | | 3,952,369 | | | | | | 555,617 | | | | | | 3,803,302 | | | | | | 534,659 | | |
|
应付账款
|
| | | | 18,608 | | | | | | 55,437 | | | | | | 77,271 | | | | | | 10,863 | | | | | | 181,380 | | | | | | 25,498 | | |
|
应计费用和其他当期
负债 |
| | | | 229,091 | | | | | | 91,895 | | | | | | 370,854 | | | | | | 52,134 | | | | | | 247,358 | | | | | | 34,773 | | |
|
流动负债合计
|
| | | | 271,168 | | | | | | 166,740 | | | | | | 892,158 | | | | | | 125,418 | | | | | | 824,746 | | | | | | 115,940 | | |
|
负债总额
|
| | | | 313,150 | | | | | | 174,932 | | | | | | 902,548 | | | | | | 126,879 | | | | | | 853,783 | | | | | | 120,021 | | |
|
夹层权益合计
|
| | | | 1,098,639 | | | | | | — | | | | | | 5,540,491 | | | | | | 778,870 | | | | | | 5,986,513 | | | | | | 841,571 | | |
|
股东(赤字)/权益共计
|
| | | | (169,427) | | | | | | 1,137,193 | | | | | | (2,490,670) | | | | | | (350,132) | | | | | | (3,036,994) | | | | | | (426,933) | | |
|
总负债、夹层权益和股东(赤字)/权益
|
| | | | 1,242,362 | | | | | | 1,312,125 | | | | | | 3,952,369 | | | | | | 555,617 | | | | | | 3,803,302 | | | | | | 534,659 | | |
| | | |
截至12月31日,
|
| |
九个月
截至9月30日, |
| ||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | | |
(以千计)
|
| |||||||||||||||||||||||||||||||||||||||
|
合并和合并现金流量数据摘要:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
|
经营活动提供/(用于)的现金净额
|
| | | | 46,166 | | | | | | (352,015) | | | | | | (228,386) | | | | | | (32,104) | | | | | | (114,090) | | | | | | (505,667) | | | | | | (71,086) | | |
|
投资活动(使用)/提供的现金净额
|
| | | | (779,497) | | | | | | 179,027 | | | | | | (1,980,237) | | | | | | (278,377) | | | | | | (1,168,823) | | | | | | 769,607 | | | | | | 108,190 | | |
|
筹资活动提供的现金净额
|
| | | | 739,741 | | | | | | 323,437 | | | | | | 2,403,726 | | | | | | 337,908 | | | | | | 1,950,083 | | | | | | — | | | | | | — | | |
|
现金和现金等价物净增加额
|
| | | | 6,410 | | | | | | 150,449 | | | | | | 195,103 | | | | | | 27,427 | | | | | | 667,170 | | | | | | 263,940 | | | | | | 37,104 | | |
|
年初/期间的现金和现金等价物
|
| | | | 104,336 | | | | | | 112,737 | | | | | | 256,688 | | | | | | 36,085 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | |
|
外币汇率变动对现金和现金等价物的影响
|
| | | | 1,991 | | | | | | (6,498) | | | | | | (2,439) | | | | | | (343) | | | | | | 22,114 | | | | | | 37,269 | | | | | | 5,239 | | |
|
期末现金和现金等价物
年度/期间 |
| | | | 112,737 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | | | | | 945,972 | | | | | | 750,561 | | | | | | 105,512 | | |
| | | |
截至2022年9月30日
|
| |||||||||||||||||||||||||||||||||
| | | |
实际
|
| |
备考
|
| |
经调整的备考(1)
|
| |||||||||||||||||||||||||||
| | | |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||||||||
| | | |
(以千计)
|
| |||||||||||||||||||||||||||||||||
| 夹层股权 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
可赎回股份(0.0001美元)
面值54,551,513股 截至 2022年9月30日 实际基础,并且没有发出和 未结清 依据和形式上的作为 调整基础) |
| | | | 5,986,513 | | | | | | 841,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| 股东赤字 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
A类普通股
(面值0.0001美元, 授权35,000,000股, 已发行30,033,379股 截至 2022年9月30日 按形式计算的实际情况 依据和形式上的作为 调整基础) |
| | | | 19 | | | | | | 3 | | | | | | 19 | | | | | | 3 | | | | | | 19 | | | | | | 3 | | |
|
B类普通股
(面值0.0001美元, 150,000,000股 授权30,949,701股 截至 2022年9月30日 实际情况:85,501,214股 已发行和未偿付 备考基础,以及 已发行95,501,214股 未结清的形式 调整基础) |
| | | | 20 | | | | | | 3 | | | | | | 55 | | | | | | 8 | | | | | | 62 | | | | | | 9 | | |
|
额外实收资本
|
| | | | — | | | | | | — | | | | | | 5,986,478 | | | | | | 841,566 | | | | | | 7,205,725 | | | | | | 1,012,965 | | |
|
应收认购款
|
| | | | (310,227) | | | | | | (43,611) | | | | | | (310,227) | | | | | | (43,611) | | | | | | (310,227) | | | | | | (43,611) | | |
|
累计赤字
|
| | | | (2,720,508) | | | | | | (382,443) | | | | | | (2,720,508) | | | | | | (382,443) | | | | | | (2,720,508) | | | | | | (382,443) | | |
|
累计其他综合损失
|
| | | | (6,298) | | | | | | (885) | | | | | | (6,298) | | | | | | (885) | | | | | | (6,298) | | | | | | (885) | | |
| | | |
截至2022年9月30日
|
| |||||||||||||||||||||||||||||||||
| | | |
实际
|
| |
备考
|
| |
经调整的备考(1)
|
| |||||||||||||||||||||||||||
| | | |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||||||||
| | | |
(以千计)
|
| |||||||||||||||||||||||||||||||||
|
股东总数(赤字)
股权 |
| | | | (3,036,994) | | | | | | (426,933) | | | | | | 2,949,519 | | | | | | 414,638 | | | | | | 4,168,773 | | | | | | 586,038 | | |
|
资本化总额
|
| | | | 2,949,519 | | | | | | 414,638 | | | | | | 2,949,519 | | | | | | 414,638 | | | | | | 4,168,773 | | | | | | 586,038 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
每普通股
|
| |
每ADS
|
|
|
首次公开发行价格
|
| |
美元19.00
|
| |
美元19.00
|
|
|
截至2022年9月30日的有形账面净值
|
| |
美元3.56
|
| |
美元3.56
|
|
|
(i)在紧接本次发行完成之前,将可赎回股份以一对一的方式转换为B类普通股,(ii)我们以每股美国存托凭证19.00美元的首次公开发行价格出售本次发行的美国存托凭证
|
| |
美元4.64
|
| |
美元4.64
|
|
|
对新投资者的有形账面净值的摊薄额
提供 |
| |
14.36美元
|
| |
14.36美元
|
|
| | | |
普通股
已购买 |
| |
总对价
|
| |
平均
价格 普通 分享 |
| |
平均
价格 广告 |
| ||||||||||||||||||
| | | |
编号
|
| |
百分比
|
| |
金额
(以千计) |
| |
百分比
|
| ||||||||||||||||||
|
现有股东
|
| | | | 115,534,593 | | | | | | | 92.0% | | | | | 566656美元 | | | | | 74.9% | | | | |
美元4.90
|
| |
美元4.90
|
|
|
新投资者
|
| | | | 10,000,000 | | | | | | | 8.0% | | | | | 190000美元 | | | | | 25.1% | | | | |
美元19.00
|
| |
美元19.00
|
|
|
合计
|
| | | | 125,534,593 | | | | | | | 100.0% | | | | | 756,656美元 | | | | | 100.0% | | | | | | | | | |
| | | |
截至12月31日,
|
| |
在截至9月30日的九个月里,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| 产品收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
−激光雷达收入
产品 |
| | | | 328,064 | | | | | | 94.2 | | | | | | 346,068 | | | | | | 83.3 | | | | | | 685,333 | | | | | | 96,343 | | | | | | 95.1 | | | | | | 433,849 | | | | | | 94.4 | | | | | | 726,605 | | | | | | 102,144 | | | | | | 91.6 | | |
|
−气体检测收入
产品 |
| | | | 19,532 | | | | | | 5.6 | | | | | | 68,599 | | | | | | 16.5 | | | | | | 19,533 | | | | | | 2,746 | | | | | | 2.7 | | | | | | 13,536 | | | | | | 2.9 | | | | | | 17,210 | | | | | | 2,419 | | | | | | 2.2 | | |
|
−其他产品收入
|
| | | | 488 | | | | | | 0.2 | | | | | | 847 | | | | | | 0.2 | | | | | | 1,200 | | | | | | 169 | | | | | | 0.2 | | | | | | 945 | | | | | | 0.2 | | | | | | 4,648 | | | | | | 653 | | | | | | 0.6 | | |
| 服务收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
−工程设计,
开发和验证 服务 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,026 | | | | | | 1,972 | | | | | | 1.9 | | | | | | 10,879 | | | | | | 2.4 | | | | | | 40,672 | | | | | | 5,718 | | | | | | 5.1 | | |
|
−其他服务收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 676 | | | | | | 94 | | | | | | 0.1 | | | | | | 233 | | | | | | 0.1 | | | | | | 4,350 | | | | | | 612 | | | | | | 0.5 | | |
| 合计 | | | | | 348,084 | | | | | | 100.0 | | | | | | 415,514 | | | | | | 100.0 | | | | | | 720,768 | | | | | | 101,324 | | | | | | 100.0 | | | | | | 459,442 | | | | | | 100.0 | | | | | | 793,485 | | | | | | 111,546 | | | | | | 100.0 | | |
| | | |
截至12月31日,
|
| |
在截至9月30日的九个月里,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | |
(以千计,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 收入成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
材料和部件
成本 |
| | | | 46,115 | | | | | | 13.2 | | | | | | 64,838 | | | | | | 15.6 | | | | | | 153,695 | | | | | | 21,606 | | | | | | 21.3 | | | | | | 96,701 | | | | | | 21.0 | | | | | | 222,749 | | | | | | 31,314 | | | | | | 28.1 | | |
|
制造成本
|
| | | | 16,003 | | | | | | 4.6 | | | | | | 31,981 | | | | | | 7.7 | | | | | | 64,490 | | | | | | 9,066 | | | | | | 8.9 | | | | | | 38,953 | | | | | | 8.5 | | | | | | 136,375 | | | | | | 19,171 | | | | | | 17.2 | | |
|
人工成本
|
| | | | 18,321 | | | | | | 5.3 | | | | | | 20,302 | | | | | | 4.9 | | | | | | 22,989 | | | | | | 3,232 | | | | | | 3.2 | | | | | | 17,932 | | | | | | 3.9 | | | | | | 15,205 | | | | | | 2,137 | | | | | | 1.9 | | |
|
其他费用(1)
|
| | | | 22,938 | | | | | | 6.6 | | | | | | 59,479 | | | | | | 14.3 | | | | | | 97,798 | | | | | | 13,748 | | | | | | 13.6 | | | | | | 61,085 | | | | | | 13.3 | | | | | | 70,010 | | | | | | 9,842 | | | | | | 8.8 | | |
|
总收入成本
|
| | | | 103,377 | | | | | | 29.7 | | | | | | 176,600 | | | | | | 42.5 | | | | | | 338,972 | | | | | | 47,652 | | | | | | 47.0 | | | | | | 214,671 | | | | | | 46.7 | | | | | | 444,339 | | | | | | 62,464 | | | | | | 56.0 | | |
| | | |
截至12月31日,
|
| |
在截至9月30日的九个月里,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | |
(以千计,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
销售和营销费用
|
| | | | 38,740 | | | | | | 11.1 | | | | | | 49,904 | | | | | | 12.0 | | | | | | 69,266 | | | | | | 9,737 | | | | | | 9.6 | | | | | | 48,072 | | | | | | 10.5 | | | | | | 63,473 | | | | | | 8,924 | | | | | | 8.0 | | |
|
一般和行政费用
|
| | | | 55,112 | | | | | | 15.8 | | | | | | 76,553 | | | | | | 18.4 | | | | | | 236,713 | | | | | | 33,277 | | | | | | 32.9 | | | | | | 185,184 | | | | | | 40.3 | | | | | | 153,380 | | | | | | 21,562 | | | | | | 19.3 | | |
|
研究和开发费用
|
| | | | 149,817 | | | | | | 43.0 | | | | | | 229,653 | | | | | | 55.3 | | | | | | 368,435 | | | | | | 51,794 | | | | | | 51.1 | | | | | | 210,627 | | | | | | 45.8 | | | | | | 376,362 | | | | | | 52,908 | | | | | | 47.4 | | |
|
诉讼和解费用
|
| | | | 160,098 | | | | | | 46.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
其他业务费用(收入),净额
|
| | | | (11,009) | | | | | | (3.1) | | | | | | (15,384) | | | | | | (3.7) | | | | | | (27,333) | | | | | | (3,842) | | | | | | (3.8) | | | | | | (18,741) | | | | | | (4.1) | | | | | | (5,948) | | | | | | (836) | | | | | | (0.7) | | |
|
总营业费用
|
| | | | 392,758 | | | | | | 112.8 | | | | | | 340,726 | | | | | | 82.0 | | | | | | 647,081 | | | | | | 90,966 | | | | | | 89.8 | | | | | | 425,142 | | | | | | 92.5 | | | | | | 587,267 | | | | | | 82,558 | | | | | | 74.0 | | |
| | | |
截至12月31日,
|
| |
在截至9月30日的九个月里,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | |
(以千计,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
研究和开发费用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
薪金支出
|
| | | | 68,585 | | | | | | 19.7 | | | | | | 113,014 | | | | | | 27.2 | | | | | | 228,616 | | | | | | 32,139 | | | | | | 31.7 | | | | | | 126,244 | | | | | | 27.5 | | | | | | 217,437 | | | | | | 30,567 | | | | | | 27.4 | | |
|
材料费用
|
| | | | 45,759 | | | | | | 13.1 | | | | | | 46,383 | | | | | | 11.2 | | | | | | 56,695 | | | | | | 7,970 | | | | | | 7.9 | | | | | | 38,649 | | | | | | 8.4 | | | | | | 48,555 | | | | | | 6,826 | | | | | | 6.1 | | |
|
其他
|
| | | | 35,473 | | | | | | 10.2 | | | | | | 70,256 | | | | | | 16.9 | | | | | | 83,124 | | | | | | 11,685 | | | | | | 11.5 | | | | | | 45,734 | | | | | | 10.0 | | | | | | 110,370 | | | | | | 15,515 | | | | | | 13.9 | | |
| 合计 | | | | | 149,817 | | | | | | 43.0 | | | | | | 229,653 | | | | | | 55.3 | | | | | | 368,435 | | | | | | 51,794 | | | | | | 51.1 | | | | | | 210,627 | | | | | | 45.9 | | | | | | 376,362 | | | | | | 52,908 | | | | | | 47.4 | | |
| | | |
截至12月31日,
|
| |
在截至9月30日的九个月里,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | |
(以千计,百分比数据除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
净收入
|
| | | | 348,084 | | | | | | 100.0 | | | | | | 415,514 | | | | | | 100.0 | | | | | | 720,768 | | | | | | 101,324 | | | | | | 100.0 | | | | | | 459,442 | | | | | | 100.0 | | | | | | 793,485 | | | | | | 111,546 | | | | | | 100.0 | | |
|
收入成本
|
| | | | (103,377) | | | | | | (29.7) | | | | | | (176,600) | | | | | | (42.5) | | | | | | (338,972) | | | | | | (47,652) | | | | | | (47.0) | | | | | | (214,671) | | | | | | (46.7) | | | | | | (444,339) | | | | | | (62,464) | | | | | | (56.0) | | |
|
毛利
|
| | | | 244,707 | | | | | | 70.3 | | | | | | 238,914 | | | | | | 57.5 | | | | | | 381,796 | | | | | | 53,672 | | | | | | 53.0 | | | | | | 244,771 | | | | | | 53.3 | | | | | | 349,146 | | | | | | 49,082 | | | | | | 44.0 | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
销售和营销费用
|
| | | | (38,740) | | | | | | (11.1) | | | | | | (49,904) | | | | | | (12.0) | | | | | | (69,266) | | | | | | (9,737) | | | | | | (9.6) | | | | | | (48,072) | | | | | | (10.5) | | | | | | (63,473) | | | | | | (8,924) | | | | | | (8.0) | | |
|
一般和行政
费用 |
| | | | (55,112) | | | | | | (15.8) | | | | | | (76,553) | | | | | | (18.4) | | | | | | (236,713) | | | | | | (33,277) | | | | | | (32.9) | | | | | | (185,184) | | | | | | (40.3) | | | | | | (153,380) | | | | | | (21,562) | | | | | | (19.3) | | |
|
研究与开发
费用 |
| | | | (149,817) | | | | | | (43.0) | | | | | | (229,653) | | | | | | (55.3) | | | | | | (368,435) | | | | | | (51,794) | | | | | | (51.1) | | | | | | (210,627) | | | | | | (45.8) | | | | | | (376,362) | | | | | | (52,908) | | | | | | (47.4) | | |
|
诉讼和解费用
|
| | | | (160,098) | | | | | | (46.0) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
其他营业收入,
净 |
| | | | 11,009 | | | | | | 3.1 | | | | | | 15,384 | | | | | | 3.7 | | | | | | 27,333 | | | | | | 3,842 | | | | | | 3.8 | | | | | | 18,741 | | | | | | 4.1 | | | | | | 5,948 | | | | | | 836 | | | | | | 0.7 | | |
|
总营业费用
|
| | | | (392,758) | | | | | | (112.8) | | | | | | (340,726) | | | | | | (82.0) | | | | | | (647,081) | | | | | | (90,966) | | | | | | (89.8) | | | | | | (425,142) | | | | | | (92.5) | | | | | | (587,267) | | | | | | (82,558) | | | | | | (74.0) | | |
|
业务损失
|
| | | | (148,051) | | | | | | (42.5) | | | | | | (101,812) | | | | | | (24.5) | | | | | | (265,285) | | | | | | (37,294) | | | | | | (36.8) | | | | | | (180,371) | | | | | | (39.2) | | | | | | (238,121) | | | | | | (33,476) | | | | | | (30.0) | | |
|
利息收入
|
| | | | 19,107 | | | | | | 5.5 | | | | | | 20,925 | | | | | | 5.0 | | | | | | 32,584 | | | | | | 4,581 | | | | | | 4.5 | | | | | | 14,203 | | | | | | 3.1 | | | | | | 49,284 | | | | | | 6,928 | | | | | | 6.2 | | |
|
外汇收益
(损失) |
| | | | 9,619 | | | | | | 2.8 | | | | | | (25,696) | | | | | | (6.2) | | | | | | (13,275) | | | | | | (1,866) | | | | | | (1.8) | | | | | | (9,805) | | | | | | (2.1) | | | | | | 25,430 | | | | | | 3,575 | | | | | | 3.2 | | |
|
其他收入(损失),
净 |
| | | | 31 | | | | | | 0.0 | | | | | | (832) | | | | | | (0.2) | | | | | | 34 | | | | | | 5 | | | | | | 0.0 | | | | | | 62 | | | | | | 0.0 | | | | | | (2,116) | | | | | | (297) | | | | | | (0.3) | | |
|
所得税前净亏损
|
| | | | (119,294) | | | | | | (34.2) | | | | | | (107,415) | | | | | | (25.9) | | | | | | (245,942) | | | | | | (34,574) | | | | | | (34.1) | | | | | | (175,911) | | | | | | (38.2) | | | | | | (165,523) | | | | | | (23,270) | | | | | | (20.9) | | |
|
所得税(费用)/效益
|
| | | | (930) | | | | | | (0.3) | | | | | | 199 | | | | | | 0.0 | | | | | | 1,115 | | | | | | 157 | | | | | | 0.1 | | | | | | 1,113 | | | | | | 0.2 | | | | | | 44 | | | | | | 6 | | | | | | 0.0 | | |
|
净损失
|
| | | | (120,224) | | | | | | (34.5) | | | | | | (107,216) | | | | | | (25.9) | | | | | | (244,827) | | | | | | (34,417) | | | | | | (34.0) | | | | | | (174,798) | | | | | | (38.0) | | | | | | (165,479) | | | | | | (23,264) | | | | | | (20.9) | | |
| | | |
截至12月31日,
|
| |
在截至9月30日的九个月里,
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | | |
(以千计)
|
| |||||||||||||||||||||||||||||||||||||||
|
净损失
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | | | | | (174,798) | | | | | | (165,479) | | | | | | (23,264) | | |
|
加:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
利息收入
|
| | | | (19,107) | | | | | | (20,925) | | | | | | (32,584) | | | | | | (4,581) | | | | | | (14,203) | | | | | | (49,284) | | | | | | (6,928) | | |
|
所得税费用/(效益)
|
| | | | 930 | | | | | | (199) | | | | | | (1,115) | | | | | | (157) | | | | | | (1,113) | | | | | | (44) | | | | | | (6) | | |
|
财产和设备折旧
|
| | | | 8,611 | | | | | | 15,435 | | | | | | 21,187 | | | | | | 2,979 | | | | | | 15,558 | | | | | | 31,940 | | | | | | 4,490 | | |
|
无形资产摊销
|
| | | | 1,113 | | | | | | 3,780 | | | | | | 7,044 | | | | | | 990 | | | | | | 4,985 | | | | | | 6,725 | | | | | | 945 | | |
| EBITDA | | | | | (128,677) | | | | | | (109,125) | | | | | | (250,295) | | | | | | (35,186) | | | | | | (169,571) | | | | | | (176,142) | | | | | | (24,763) | | |
| | | |
在结束的三个月里,
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
3月31日,
2021 |
| |
6月30日,
2021 |
| |
9月30日,
2021 |
| |
12月31日,
2021 |
| |
3月31日,
2022 |
| |
6月30日,
2022 |
| |
9月30日,
2022 |
| |||||||||||||||||||||
| | | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||||||||
|
净收入共计
|
| | | | 100,761 | | | | | | 134,237 | | | | | | 224,444 | | | | | | 261,326 | | | | | | 248,447 | | | | | | 211,184 | | | | | | 333,854 | | |
|
收入成本
|
| | | | (38,304) | | | | | | (62,178) | | | | | | (114,189) | | | | | | (124,301) | | | | | | (121,953) | | | | | | (112,259) | | | | | | (210,127) | | |
|
毛利
|
| | | | 62,457 | | | | | | 72,059 | | | | | | 110,255 | | | | | | 137,025 | | | | | | 126,494 | | | | | | 98,925 | | | | | | 123,727 | | |
| | | |
在结束的三个月里,
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
3月31日,
2021 |
| |
6月30日,
2021 |
| |
9月30日,
2021 |
| |
12月31日,
2021 |
| |
3月31日,
2022 |
| |
6月30日,
2022 |
| |
9月30日,
2022 |
| |||||||||||||||||||||
| | | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||||||||
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
销售和营销费用
|
| | | | (9,143) | | | | | | (14,986) | | | | | | (23,943) | | | | | | (21,194) | | | | | | (19,312) | | | | | | (20,406) | | | | | | (23,755) | | |
|
一般和行政费用
|
| | | | (15,169) | | | | | | (124,446) | | | | | | (45,569) | | | | | | (51,529) | | | | | | (44,727) | | | | | | (67,357) | | | | | | (41,296) | | |
|
研究和开发费用
|
| | | | (52,600) | | | | | | (67,539) | | | | | | (90,488) | | | | | | (157,808) | | | | | | (104,672) | | | | | | (107,999) | | | | | | (163,691) | | |
|
其他营业收入,
净 |
| | | | 7,676 | | | | | | 5,671 | | | | | | 5,394 | | | | | | 8,592 | | | | | | 564 | | | | | | 2,506 | | | | | | 2,878 | | |
|
总营业费用
|
| | | | (69,236) | | | | | | (201,300) | | | | | | (154,606) | | | | | | (221,939) | | | | | | (168,147) | | | | | | (193,256) | | | | | | (225,864) | | |
|
业务损失
|
| | | | (6,779) | | | | | | (129,241) | | | | | | (44,351) | | | | | | (84,914) | | | | | | (41,653) | | | | | | (94,331) | | | | | | (102,137) | | |
|
利息收入
|
| | | | 3,426 | | | | | | 2,333 | | | | | | 8,444 | | | | | | 18,381 | | | | | | 17,418 | | | | | | 16,197 | | | | | | 15,669 | | |
|
外汇收益
(损失) |
| | | | 3,264 | | | | | | (12,614) | | | | | | (455) | | | | | | (3,470) | | | | | | (677) | | | | | | 10,331 | | | | | | 15,776 | | |
|
其他收入(损失),净额
|
| | | | 61 | | | | | | (1) | | | | | | 2 | | | | | | (28) | | | | | | (173) | | | | | | (1,864) | | | | | | (79) | | |
|
所得税前亏损
|
| | | | (28) | | | | | | (139,523) | | | | | | (36,360) | | | | | | (70,031) | | | | | | (25,085) | | | | | | (69,667) | | | | | | (70,771) | | |
|
所得税优惠
|
| | | | 23 | | | | | | 12 | | | | | | 1,078 | | | | | | 2 | | | | | | 11 | | | | | | 13 | | | | | | 20 | | |
|
净损失
|
| | | | (5) | | | | | | (139,511) | | | | | | (35,282) | | | | | | (70,029) | | | | | | (25,074) | | | | | | (69,654) | | | | | | (70,751) | | |
| | | |
截至12月31日,
|
| |
在截至9月30日的九个月里,
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | | |
(以千计)
|
| |||||||||||||||||||||||||||||||||||||||
|
选定的合并和合并现金流量数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
经营活动提供/(用于)的现金净额
|
| | | | 46,166 | | | | | | (352,015) | | | | | | (228,386) | | | | | | (32,104) | | | | | | (114,090) | | | | | | (505,667) | | | | | | (71,086) | | |
|
投资活动(使用)/提供的现金净额
|
| | | | (779,497) | | | | | | 179,027 | | | | | | (1,980,237) | | | | | | (278,377) | | | | | | (1,168,823) | | | | | | 769,607 | | | | | | 108,190 | | |
|
筹资活动提供的现金净额
|
| | | | 739,741 | | | | | | 323,437 | | | | | | 2,403,726 | | | | | | 337,908 | | | | | | 1,950,083 | | | | | | — | | | | | | — | | |
|
现金和现金净增加额
等价物 |
| | | | 6,410 | | | | | | 150,449 | | | | | | 195,103 | | | | | | 27,427 | | | | | | 667,170 | | | | | | 263,940 | | | | | | 37,104 | | |
|
外币汇率变动对现金和现金等价物的影响
|
| | | | 1,991 | | | | | | (6,498) | | | | | | (2,439) | | | | | | (343) | | | | | | 22,114 | | | | | | 37,269 | | | | | | 5,239 | | |
|
年初/期间的现金和现金等价物
|
| | | | 104,336 | | | | | | 112,737 | | | | | | 256,688 | | | | | | 36,085 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | |
|
年末/期末现金及现金等价物
|
| | | | 112,737 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | | | | | 945,972 | | | | | | 750,561 | | | | | | 105,512 | | |
| | | |
9月30日到期付款,
|
| |||||||||||||||||||||||||||||||||
| | | |
合计
|
| |
剩余
2022 |
| |
2023
|
| |
2024
|
| |
2025
|
| |
之后
|
| ||||||||||||||||||
| | | |
(千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
经营租赁承付款
|
| | | | 54,780 | | | | | | 9,301 | | | | | | 34,914 | | | | | | 7,219 | | | | | | 3,346 | | | | | | — | | |
|
资本支出承诺(1)
|
| | | | 148,628 | | | | | | 137,106 | | | | | | — | | | | | | 11,522 | | | | | | — | | | | | | — | | |
| | | |
截至本年度
2019年12月31日 |
|
|
预期波动
|
| |
51.00% – 53.00%
|
|
|
无风险利率(年利率)
|
| |
2.73% – 2.94%
|
|
|
预期股息率
|
| |
0.00%
|
|
|
雇员没收率(每年)
|
| |
3.80%
|
|
|
行使倍数
|
| |
2.50
|
|
|
合同寿命
|
| |
3.00
|
|
|
上海禾赛相关普通股的公允价值
|
| |
人民币5.41 – 6.71
|
|
|
认购上海禾赛1股普通股的期权的公允价值
|
| |
人民币4.88 – 5.95
|
|
| | | |
截至本年度
2020年12月31日 |
|
|
预期波动
|
| |
49.00% – 52.00%
|
|
|
无风险利率(年利率)
|
| |
2.70% – 2.88%
|
|
|
预期股息率
|
| |
0.00%
|
|
|
雇员没收率(每年)
|
| |
3.80%
|
|
|
行使倍数
|
| |
2.50
|
|
|
合同寿命
|
| |
1.93 – 3.93
|
|
|
上海禾赛相关普通股的公允价值
|
| |
20.33元
|
|
|
认购上海禾赛1股普通股的期权的公允价值
|
| |
人民币17.16 – 17.41
|
|
| | | |
截至本年度
12月31日, 2021 |
|
|
预期波动
|
| |
48.00% – 74.00%
|
|
|
无风险利率(年利率)
|
| |
0.97% – 1.55%
|
|
|
预期股息率
|
| |
0.00%
|
|
|
雇员没收率(每年)
|
| |
3.80%
|
|
|
行使倍数
|
| |
2.50
|
|
|
合同寿命
|
| |
7.00
|
|
|
相关普通股的公允价值
|
| |
美元14.10 – 18.42
|
|
|
授予日奖励的公允价值
|
| |
美元5.84 – 16.90
|
|
| | | |
九个月
截至9月30日, 2022 |
|
|
预期波动
|
| |
74.00% – 75.00%
|
|
|
无风险利率(年利率)
|
| |
1.94% – 3.04%
|
|
|
预期股息率
|
| |
0.00%
|
|
|
雇员没收率(每年)
|
| |
3.80% – 3.92%
|
|
|
预期倍数
|
| |
2.50
|
|
|
合同寿命
|
| |
7.00
|
|
|
相关普通股的公允价值
|
| |
美元18.11 – 19.91
|
|
|
授予日奖励的公允价值
|
| |
美元12.93 – 17.11
|
|
| | | | |
遗留方法
|
| |
最小频道
方法 (基于MEMS) |
| |
最小频道
进近(1550nm 基于波长) |
| |
Line-flash ASIC
方法 |
| |
海赛的方法
(AT系列作为 示例) |
|
| |
激光雷达架构
|
| |
•
离散架构—
使用离散组件的大量信道
|
| |
•
集成架构—
少数频道
•
高速MEMS光束扫描系统
|
| |
•
集成架构–少量信道
•
高速扫描镜系统
•
1550nm波长
|
| |
•
基于ASIC
•
集成架构—
在单个电路板上集成的大量通道
•
同时发射所有激光器,形成垂直方向的直线闪光
•
在水平方向使用低速扫描仪
|
| |
•
基于ASIC
•
集成架构——单个电路板上集成的大量通道
•
在每个通道依次发射激光器,形成垂直方向的固态电子扫描
•
使用低速扫描镜水平方向
|
|
| |
业绩
|
| |
•
由于复杂性成倍增加,很难提高性能
|
| |
•
微机电系统因孔径小而范围性能有限
•
有限的视野,除非使用多个TX/RX系统
|
| |
•
高功耗
•
有限点密度
•
接收机灵敏度低
|
| |
•
由于每个信道的功率有限,因此在范围和点云质量方面的性能较低
•
高功耗
•
严重频道串扰
|
| |
•
在范围和点云质量方面的高性能
•
低功耗
|
|
| |
质量
|
| |
•
由于大量的离散组件,产品一致性低
|
| |
•
对可靠性的担忧,因为高速机械梁转向系统尚未被证明是汽车级的
|
| |
•
对可靠性的担忧,因为高速扫描镜系统尚未被证明是汽车级的
•
需要许多其他非汽车级部件
|
| |
•
由于组件集成在单个电路板上,产品一致性高
•
汽车级经过验证的扫描系统
|
| |
•
由于组件集成在单个电路板上,产品一致性高
•
汽车级经过验证的扫描系统
|
|
| |
成本
|
| |
•
复杂的制造过程
•
成本高
|
| |
•
多个TX/RX系统增加了制造的复杂性和成本
|
| |
•
光纤激光器成本高
|
| |
•
制造复杂度低
•
低成本硅基组件
|
| |
•
制造复杂度低
•
低成本硅基组件
|
|
| | | |
熊猫128
|
| |
QT128
|
| |
XT32
|
| |
AT128
|
| |
FT120(1)
|
|
| | | |
|
| |
|
| |
|
| |
|
| |
|
|
|
应用程序
|
| |
Autonomous Mobility –远程检测
|
| |
自主移动–盲点检测
|
| | 机器人 | | | ADAS | | |
ADAS –盲点检测
|
|
|
操作原则
|
| | 飞行时间(ToF) | | | ToF | | | ToF | | | ToF | | | ToF | |
|
扫描方法(垂直)
|
| | 电子扫描 | | | 电子扫描 | | | 电子扫描 | | | 电子扫描 | | | 电子扫描 | |
|
扫描方法(水平)
|
| | 机械旋转 | | | 机械旋转 | | | 机械旋转 | | | 扫描镜 | | | 电子扫描 | |
|
频道
|
| | 128 | | | 128 | | | 32 | | | 128 | | | 120 | |
|
范围
|
| |
在10%反射率下可达200米(2)
|
| |
在10%反射率下可达20米
|
| |
在10%反射率下可达80米
|
| |
在10%反射率下可达200米
|
| |
在10%反射率下可达30米
|
|
|
生成的数据点(单次返回)
|
| |
3,456,000点/秒
|
| | 864,000点/秒 | | | 640000点/秒 | | |
1,536,000点/秒
|
| | 192,000点/秒 | |
|
Fov(垂直)
|
| | 40° | | | 105.2° | | | 31° | | | 25.4° | | | 75° | |
|
FOV(水平)
|
| | 360° | | | 360° | | | 360° | | | 120° | | | 100° | |
|
分辨率
(纵向) |
| | 最细0.125 ° | | | 最细0.4° | | | 1° | | | 0.2° | | | 0.625° | |
|
分辨率(水平)
|
| |
最小0.1°(10赫兹帧率)
|
| |
最小0.4°(10赫兹帧率)
|
| |
0.18 °(10赫兹帧率)
|
| | 0.1°(10赫兹帧率) | | | 0.625° | |
|
干扰
拒绝 |
| | 是 | | | 是 | | | 是 | | | 是 | | | 是 | |
|
耗电量
|
| | 27瓦 | | | 10瓦 | | | 10瓦 | | | 18瓦 | | | < 12瓦 | |
| |
视野
|
| | |
机械与固态
|
| | |
光束转向机构
|
|
| | 周边景观(360度) | | | | 机械— TX/RX由电机进行物理旋转 |
| | |
•
TX/RX的全旋转
|
|
| |
方向视图(小于180度)
|
| | |
混合固态— TX/RX是静态的,但在激光雷达中有一个或多个移动扫描仪作为补充
|
| | |
•
二维扫描MEMS镜
•
一维扫描多边形镜
•
一维扫描galvo镜
|
|
| | 全固态—无活动部件 | | | |
•
光学相控阵(OPA)
•
电子扫描(一维或二维)
|
|
| |
类别
|
| |
相关专利的主体
|
|
| | TX/RX系统 | | | | |
| |
激光雷达专用定制ASIC
|
| | 激光驱动ASIC和接收机前端ASIC的关键方面 | |
| |
用于激光雷达的专用SoC ASIC
|
| |
单片集成接收机、前端电路、波形数字化及波形算法处理的关键环节
|
|
| |
专有光电和微光学器件
|
| |
使微型光电器件能够集成到小型封装中的光电器件的关键方面
|
|
| |
硬件系统设计
|
| | TX/RX架构的关键方面 | |
| | 扫描机制 | | | | |
| |
360度机械旋转解决方案
|
| |
360度机械旋转激光雷达的整体结构、集成和工作方式的关键方面
|
|
| |
扫描镜解决方案
|
| |
使用扫描镜的激光雷达的整体结构、集成和工作方式的关键方面
|
|
| |
电子扫描解决方案
|
| |
电子扫描技术的总体结构、集成和工作模式的关键方面
|
|
| | 系统级专门知识 | | | | |
| |
干扰抑制技术
|
| |
技术的关键方面,以减轻来自其他LiDAR的干扰和不同信道的串扰相同的LiDAR
|
|
| |
近距离增强技术
|
| |
提高非同轴激光雷达系统短程测量精度技术的关键方面
|
|
| |
波形处理算法
|
| | 激光雷达的波形处理、数字信号处理的关键环节 | |
| |
高级物理设计
|
| |
激光雷达系统动平衡、散热、微结构、防震设计的关键环节
|
|
| |
非均匀分布技术
|
| |
在TX和RX板上使用非均匀分布的激光和接收信道提高分辨率的关键问题
|
|
| |
功能安全、网络安全和车辆管制设计
|
| |
激光雷达的故障诊断、可靠性、电磁兼容性、环境适应性等关键环节
|
|
| |
检测算法与多传感器融合技术
|
| |
激光雷达与摄像头结合的检测算法和多传感器融合算法的关键方面
|
|
| |
自动校准、装配和批量生产测试
|
| |
校准方法、校准装置、自动调节、试验方法、装置的关键方面
|
|
|
功能
|
| |
雇员人数
|
| |||
| 研究与开发 | | | | | 530 | | |
| 生产和供应链 | | | | | 227 | | |
| 管理 | | | | | 55 | | |
| 销售与市场营销 | | | | | 81 | | |
| 其他 | | | | | 127 | | |
| 合计 | | | | | 1,020 | | |
|
地点
|
| |
空间
(平方英尺) |
| |
使用
|
| |
租赁期限
|
| |||
| 中国上海 | | | | | 509,383 | | | |
办公空间和制造设施
|
| |
一至三年
|
|
|
美国加利福尼亚州硅谷
|
| | | | 18,147 | | | | 办公空间 | | |
三到四年
|
|
|
董事和执行干事
|
| |
年龄
|
| |
职位/职务
|
|
| Yifan Li | | |
36
|
| | 联合创始人、董事兼首席执行官 | |
| 孙凯 | | |
37
|
| | 联合创始人、董事和首席科学家 | |
| 项少卿 | | |
37
|
| | 联合创始人、董事和首席技术官 | |
| 谢东萤 | | |
58
|
| | 董事兼全球首席财务官 | |
| 杨才莲 | | |
32
|
| | 业务主任兼副总裁 | |
| 张邦妮 | | |
49
|
| | 独立董事提名人 | |
| Jie Chen | | |
42
|
| | 独立董事提名人 | |
|
姓名
|
| |
B类普通
基础股份 选项 |
| |
行使价
(美元/股) |
| |
批予日期
|
| |
日期
过期 |
| ||||||
|
谢东萤
|
| | | | 2,000,000 | | | | | | 1.05 | | | |
2021年7月19日
|
| |
2028年7月19日
|
|
|
杨才莲
|
| | | | * | | | | | | 2.1 | | | |
2021年7月3日
|
| |
2028年7月3日
|
|
| | | | | | * | | | | | | 3.3 | | | |
2021年11月22日
|
| |
2028年11月22日
|
|
| 合计 | | | | | 2,345,108 | | | | | | — | | | |
—
|
| |
—
|
|
| | | |
先前实益拥有的普通股
本次发行 |
| |
实益拥有的普通股
本次发行后 |
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
A级
普通 股份 |
| |
B级
普通 股份 |
| |
占总数的百分比
普通 股份 在安 作为- 转换 基础† |
| |
%
聚合 投票 电源†† |
| |
A级
普通 股份 |
| |
B级
普通 股份 |
| |
%
合计 普通 股份 在安 作为- 转换 基础 |
| |
%
聚合 投票 电源 |
| ||||||||||||||||||||||||
| 董事和执行干事**: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Yifan Li(1)
|
| | | | 9,899,374 | | | | | | — | | | | | | 8.6 | | | | | | 25.7 | | | | | | 9,899,374 | | | | | | 5,263 | | | | | | 7.9% | | | | | | 25.0% | | |
|
孙凯(2)
|
| | | | 10,234,631 | | | | | | — | | | | | | 8.9 | | | | | | 26.5 | | | | | | 10,234,631 | | | | | | 26,316 | | | | | | 8.2% | | | | | | 25.9% | | |
|
项少卿(3)
|
| | | | 9,899,374 | | | | | | — | | | | | | 8.6 | | | | | | 25.7 | | | | | | 9,899,374 | | | | | | 5,263 | | | | | | 7.9% | | | | | | 25.0% | | |
|
谢东萤(4)
|
| | | | — | | | | | | 1,375,000 | | | | | | 1.2 | | | | | | 0.4 | | | | | | — | | | | | | 1,436,842 | | | | | | 1.1% | | | | | | 0.4% | | |
|
杨才莲(5)
|
| | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
|
张邦妮
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jie Chen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
所有董事和执行干事
a组 |
| | | | 30,033,379 | | | | | | 1,682,342 | | | | | | 27.1 | | | | | | 77.9 | | | | | | 30,033,379 | | | | | | 1,783,658 | | | | | | 25.0% | | | | | | 76.0% | | |
| 主要股东: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Albj有限公司(1)
|
| | | | 9,899,374 | | | | | | — | | | | | | 8.6 | | | | | | 25.7 | | | | | | 9,899,374 | | | | | | — | | | | | | 7.9% | | | | | | 25.0% | | |
|
费马之星有限公司(2)
|
| | | | 10,234,631 | | | | | | — | | | | | | 8.9 | | | | | | 26.5 | | | | | | 10,234,631 | | | | | | — | | | | | | 8.2% | | | | | | 25.9% | | |
|
加尔巴迪亚有限公司(3)
|
| | | | 9,899,374 | | | | | | — | | | | | | 8.6 | | | | | | 25.7 | | | | | | 9,899,374 | | | | | | — | | | | | | 7.9% | | | | | | 25.0% | | |
|
光速机遇(6)
|
| | | | — | | | | | | 10,688,294 | | | | | | 9.3 | | | | | | 2.8 | | | | | | — | | | | | | 10,688,294 | | | | | | 7.8% | | | | | | 2.6% | | |
|
光速中国合伙人(7)
|
| | | | — | | | | | | 9,523,412 | | | | | | 8.2 | | | | | | 2.5 | | | | | | — | | | | | | 9,523,412 | | | | | | 7.1% | | | | | | 2.3% | | |
|
百度控股(8)
|
| | | | — | | | | | | 7,881,155 | | | | | | 6.8 | | | | | | 2.0 | | | | | | — | | | | | | 7,881,155 | | | | | | 5.9% | | | | | | 2.0% | | |
| 博世(9) | | | | | — | | | | | | 7,653,252 | | | | | | 6.6 | | | | | | 2.0 | | | | | | — | | | | | | 7,653,252 | | | | | | 5.7% | | | | | | 1.9% | | |
|
小米(10)
|
| | | | — | | | | | | 7,272,727 | | | | | | 6.3 | | | | | | 1.9 | | | | | | — | | | | | | 7,272,727 | | | | | | 5.5% | | | | | | 1.8% | | |
| 元展(11) | | | | | — | | | | | | 6,777,885 | | | | | | 5.9 | | | | | | 1.8 | | | | | | — | | | | | | 6,777,885 | | | | | | 5.1% | | | | | | 1.7% | | |
| |
服务
|
| |
费用
|
|
| |
•
根据股票股利或其他股票、红利分配、股票分割或其他分配(转换为现金的情况除外)而向其发行ADS的任何人或就ADS分配进行分配的任何人)
|
| | 每份发行的ADS最高可达0.05美元 | |
| |
•
取消ADS,包括在存款协议终止的情况下
|
| | 每份注销的ADS最高可达0.05美元 | |
| |
•
现金股利的分配
|
| | 每持有一份ADS最多0.05美元 | |
| |
•
现金应享权利(现金红利除外)和/或出售权利、证券和其他应享权利的现金收益的分配
|
| | 每持有一份ADS最多0.05美元 | |
| |
•
根据行使权利分配ADS。
|
| | 每持有一份ADS最多0.05美元 | |
| |
•
发行ADS以外的证券或购买额外ADS的权利
|
| | 每持有一份ADS最多0.05美元 | |
| |
•
存管服务
|
| | 在开户银行设立的适用记录日期持有的每份ADS最高不超过0.05美元 | |
| |
如果我们:
|
| |
然后:
|
|
| | 更改B类普通股的面值或面值 | | | 保存人收到的现金、股票或其他证券将成为存入证券。 | |
| | 重新分类、分割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。 | |
| | 在未分配给你的B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 | | | 保存人可将其收到的部分或全部现金、股票或其他证券进行分配。它也可能交付新的美国预托证券,或要求你交出你未偿还的美国预托证券,以换取识别新的存款证券的新的美国预托证券。 | |
|
姓名
|
| |
ADS数目
|
| |||
|
高盛(亚洲)有限责任公司。
|
| | | | 3,650,000 | | |
|
摩根士丹利亚洲有限公司
|
| | | | 2,600,000 | | |
|
瑞士信贷证券(美国)有限责任公司
|
| | | | 3,650,000 | | |
|
华泰证券(美国)公司。
|
| | | | 100,000 | | |
|
共计:
|
| | | | 10,000,000 | | |
| | | | | | |
合计
|
| |||
| | | |
每
广告 |
| |
无
锻炼 |
| |
全
锻炼 |
|
|
公开发行价格
|
| |
美元19.00
|
| |
190,000,000.00美元
|
| |
218,500,000.00美元
|
|
|
由我们支付的承保折扣和佣金:
|
| |
美元1.33
|
| |
13,300,000.00美元
|
| |
15,295,000.00美元
|
|
|
收益,扣除开支,给我们
|
| |
17.67美元
|
| |
176,700,000.00美元
|
| |
203,205,000.00美元
|
|
| |
SEC注册费
|
| | | 美国 | $ 26,487 | | |
| |
Finra申请费
|
| | | | 33,275 | | |
| |
证券交易所入市及上市费
|
| | | | 270,000 | | |
| |
印刷和雕刻费用
|
| | | | 300,000 | | |
| |
法律费用及开支
|
| | | | 2,800,000 | | |
| |
会计费用和开支
|
| | | | 1,000,000 | | |
| |
杂项
|
| | | | 870,238 | | |
| | 合计 | | |
5,300,000美元
|
| |||
| | | |
页
|
| |||
|
截至2019年12月31日、2020年12月31日和2021年12月31日的合并和合并财务报表
|
| | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-8 | | | |
| | | | | F-44 | | | |
|
截至2021年9月30日(重报)和2022年9月的九个月未经审计简明合并财务报表
|
| | | | | | |
| | | | | F-48 | | | |
| | | | | F-49 | | | |
| | | | | F-50 | | | |
| | | | | F-51 | | | |
| | | | | F-52 | | | |
| | | |
截至12月31日,
|
| |||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2) |
| ||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | | 112,737 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | |
|
短期投资
|
| | | | 910,972 | | | | | | 638,981 | | | | | | 2,342,743 | | | | | | 329,338 | | |
|
应收账款(截至2019年12月31日、2020年12月31日和2021年12月31日,分别扣除备抵2257元、5270元和7294元)
|
| | | | 36,511 | | | | | | 56,319 | | | | | | 85,821 | | | | | | 12,065 | | |
|
合同资产(扣除截至2019年12月31日、2020年12月31日和2021年12月31日的零备抵,分别为687元和1223元)
|
| | | | — | | | | | | 38,337 | | | | | | 146,537 | | | | | | 20,600 | | |
|
应收关联方款项(扣除截至2019年12月31日、2020年12月31日和2021年12月31日的备抵后分别为31元、504元和0元)
|
| | | | 7,962 | | | | | | 28,331 | | | | | | 3,543 | | | | | | 498 | | |
|
库存
|
| | | | 70,243 | | | | | | 149,925 | | | | | | 376,244 | | | | | | 52,892 | | |
|
预付款项和其他流动资产
|
| | | | 31,835 | | | | | | 40,658 | | | | | | 89,119 | | | | | | 12,528 | | |
|
流动资产总额
|
| | | | 1,170,260 | | | | | | 1,209,239 | | | | | | 3,493,359 | | | | | | 491,090 | | |
|
物业及设备净额
|
| | | | 47,409 | | | | | | 63,837 | | | | | | 321,627 | | | | | | 45,214 | | |
|
投资于权益法被投资方
|
| | | | 1,990 | | | | | | 1,986 | | | | | | 1,902 | | | | | | 267 | | |
|
无形资产,净值
|
| | | | 9,060 | | | | | | 14,260 | | | | | | 19,553 | | | | | | 2,749 | | |
|
土地使用权净额
|
| | | | — | | | | | | — | | | | | | 42,470 | | | | | | 5,970 | | |
|
商誉
|
| | | | 3,893 | | | | | | 3,640 | | | | | | 3,499 | | | | | | 492 | | |
|
其他非流动资产
|
| | | | 9,750 | | | | | | 19,163 | | | | | | 69,959 | | | | | | 9,835 | | |
|
非流动资产合计
|
| | | | 72,102 | | | | | | 102,886 | | | | | | 459,010 | | | | | | 64,527 | | |
|
总资产
|
| | | | 1,242,362 | | | | | | 1,312,125 | | | | | | 3,952,369 | | | | | | 555,617 | | |
|
负债、夹层权益和股东(赤字)权益
|
| | | | | ||||||||||||||||||||
| 流动负债: | | | | | | ||||||||||||||||||||
|
应付账款
|
| | | | 18,608 | | | | | | 55,437 | | | | | | 77,271 | | | | | | 10,863 | | |
|
合同负债
|
| | | | 11,843 | | | | | | 9,357 | | | | | | 122,603 | | | | | | 17,235 | | |
|
应付关联方款项
|
| | | | 2,906 | | | | | | — | | | | | | 307,498 | | | | | | 43,227 | | |
|
应交所得税
|
| | | | 1,263 | | | | | | 9 | | | | | | — | | | | | | — | | |
|
应计保修责任
|
| | | | 7,457 | | | | | | 10,042 | | | | | | 13,932 | | | | | | 1,959 | | |
|
应计费用和其他流动负债
|
| | | | 229,091 | | | | | | 91,895 | | | | | | 370,854 | | | | | | 52,134 | | |
|
流动负债合计
|
| | | | 271,168 | | | | | | 166,740 | | | | | | 892,158 | | | | | | 125,418 | | |
|
递延所得税负债
|
| | | | 693 | | | | | | 578 | | | | | | 466 | | | | | | 66 | | |
|
其他非流动负债
|
| | | | 41,289 | | | | | | 7,614 | | | | | | 9,924 | | | | | | 1,395 | | |
|
非流动负债合计
|
| | | | 41,982 | | | | | | 8,192 | | | | | | 10,390 | | | | | | 1,461 | | |
|
负债总额
|
| | | | 313,150 | | | | | | 174,932 | | | | | | 902,548 | | | | | | 126,879 | | |
| 承付款项和意外开支(附注25) | | | | | | | | | | | | | | | | | | | | | | | | | |
| 夹层股权: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
可赎回权益
|
| | | | 1,098,639 | | | | | | — | | | | | | — | | | | | | — | | |
|
可赎回股票(面值0.0001美元,截至2021年12月31日已发行和流通在外的股票54,551,513股)
|
| | | | — | | | | | | — | | | | | | 5,540,491 | | | | | | 778,870 | | |
|
夹层股权总额
|
| | | | 1,098,639 | | | | | | — | | | | | | 5,540,491 | | | | | | 778,870 | | |
| 股东(赤字)权益: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
A类普通股(面值0.0001美元,零股授权、发行和
截至2019年12月31日和2020年12月31日已发行35,000,000股 截至12月31日,公司已发行和流通的股票数量为30,033,379股, 2021) |
| | | | — | | | | | | — | | | | | | 19 | | | | | | 3 | | |
|
B类普通股(面值0.0001美元,零股授权、发行和
截至2019年12月31日和2020年12月31日的流通股;150,000,000股 截至12月31日,已发行和流通的股票数量为30,949,701股, 2021) |
| | | | — | | | | | | — | | | | | | 20 | | | | | | 3 | | |
|
额外实收资本
|
| | | | — | | | | | | 1,193,857 | | | | | | — | | | | | | — | | |
|
应收认购款
|
| | | | — | | | | | | — | | | | | | (310,227) | | | | | | (43,611) | | |
|
累计其他综合收益(亏损)
|
| | | | 1,332 | | | | | | (618) | | | | | | 8,465 | | | | | | 1,190 | | |
|
累计赤字
|
| | | | (170,759) | | | | | | (56,046) | | | | | | (2,188,947) | | | | | | (307,717) | | |
|
股东(赤字)权益总额
|
| | | | (169,427) | | | | | | 1,137,193 | | | | | | (2,490,670) | | | | | | (350,132) | | |
|
负债总额、夹层权益和股东(赤字)权益
|
| | | | 1,242,362 | | | | | | 1,312,125 | | | | | | 3,952,369 | | | | | | 555,617 | | |
| | | |
截至12月31日,
|
| |||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2) |
| ||||||||||||
|
净收入(包括来自关联方的收入)
47,852元、41,765元和15,655元 截至2019年12月31日、2020年12月31日止年度 分别为2021年) |
| | | | 348,084 | | | | | | 415,514 | | | | | | 720,768 | | | | | | 101,324 | | |
|
收入成本
|
| | | | (103,377) | | | | | | (176,600) | | | | | | (338,972) | | | | | | (47,652) | | |
|
毛利
|
| | | | 244,707 | | | | | | 238,914 | | | | | | 381,796 | | | | | | 53,672 | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
销售和营销费用
|
| | | | (38,740) | | | | | | (49,904) | | | | | | (69,266) | | | | | | (9,737) | | |
|
一般和行政费用
|
| | | | (55,112) | | | | | | (76,553) | | | | | | (236,713) | | | | | | (33,277) | | |
|
研究和开发费用
|
| | | | (149,817) | | | | | | (229,653) | | | | | | (368,435) | | | | | | (51,794) | | |
|
诉讼和解费用
|
| | | | (160,098) | | | | | | — | | | | | | — | | | | | | — | | |
|
其他营业收入,净额
|
| | | | 11,009 | | | | | | 15,384 | | | | | | 27,333 | | | | | | 3,842 | | |
|
总营业费用
|
| | | | (392,758) | | | | | | (340,726) | | | | | | (647,081) | | | | | | (90,966) | | |
|
业务损失
|
| | | | (148,051) | | | | | | (101,812) | | | | | | (265,285) | | | | | | (37,294) | | |
|
利息收入
|
| | | | 19,107 | | | | | | 20,925 | | | | | | 32,584 | | | | | | 4,581 | | |
|
外汇收益(损失),净额
|
| | | | 9,619 | | | | | | (25,696) | | | | | | (13,275) | | | | | | (1,866) | | |
|
其他收入(损失),净额
|
| | | | 31 | | | | | | (832) | | | | | | 34 | | | | | | 5 | | |
|
所得税前净亏损
|
| | | | (119,294) | | | | | | (107,415) | | | | | | (245,942) | | | | | | (34,574) | | |
|
所得税优惠(费用)
|
| | | | (930) | | | | | | 199 | | | | | | 1,115 | | | | | | 157 | | |
|
净损失
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | |
|
视为股息
|
| | | | (55,247) | | | | |
|
—
|
| | | | | (2,211,330) | | | | | | (310,864) | | |
|
归属于上市公司普通股股东的净亏损
公司 |
| | | | (175,471) | | | | | | (107,216) | | | | | | (2,456,157) | | | | | | (345,281) | | |
| 每股净亏损: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本和稀释
|
| | | | (2.20) | | | | | | (1.19) | | | | | | (23.39) | | | | | | (3.29) | | |
|
计算净亏损时使用的加权平均股份
每股: |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
基本和稀释
|
| | | | 79,899,201 | | | | | | 89,895,471 | | | | | | 104,987,478 | | | | | | 104,987,478 | | |
|
净损失
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | |
|
其他综合(亏损)收入,税后净额为零:
|
| | | | | ||||||||||||||||||||
|
外币换算调整数
|
| | | | 1,332 | | | | | | (1,950) | | | | | | 9,083 | | | | | | 1,277 | | |
|
综合损失
|
| | | | (118,892) | | | | | | (109,166) | | | | | | (235,744) | | | | | | (33,140) | | |
| | | |
A级
普通股 |
| |
B级
普通股 |
| |
附加
实收资本 |
| |
订阅
应收款项 |
| |
累计
赤字 |
| |
累计
其他 综合 收入 (损失) |
| |
合计
股东" (赤字) 股权 |
| |||||||||||||||||||||||||||||||||
| | | |
编号
|
| |
人民币
|
| |
编号
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||||||||||||||
|
截至2018年12月31日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,817 | | | | | | — | | | | | | (5,105) | | | | | | — | | | | | | 4,712 | | |
|
净损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (120,224) | | | | | | — | | | | | | (120,224) | | |
|
可赎回权益的赎回价值变动
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,817) | | | | | | — | | | | | | (45,430) | | | | | | — | | | | | | (55,247) | | |
|
外币折算
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 1,332 | | | | | | 1,332 | | |
|
截至2019年12月31日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (170,759) | | | | | | 1,332 | | | | | | (169,427) | | |
|
净损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | (107,216) | | | | | | — | | | | | | (107,216) | | |
|
外币折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | (1,950) | | | | | | (1,950) | | |
|
作为2020年重组的一部分,转为股份公司
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (221,929) | | | | |
|
—
|
| | | | | 221,929 | | | | | | — | | | | | | — | | |
|
作为2020年重组的一部分,将可赎回股票转换为普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,098,639 | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | 1,098,639 | | |
|
上海禾赛向新股东发行股份
投资者 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 317,147 | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | 317,147 | | |
|
截至2020年12月31日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,193,857 | | | | | | — | | | | | | (56,046) | | | | | | (618) | | | | | | 1,137,193 | | |
|
净损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (244,827) | | | | | | — | | | | | | (244,827) | | |
|
外币折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,083 | | | | | | 9,083 | | |
|
发行与2021年重组有关的普通股
|
| | | | 30,033,379 | | | | | | 19 | | | | | | 62,834,548 | | | | | | 40 | | | | | | (59) | | | | | | (310,227) | | | | | | — | | | | | | — | | | | | | (310,227) | | |
|
将普通股重新分类为可赎回股份
|
| | | | — | | | | | | — | | | | | | (31,884,847) | | | | | | (20) | | | | | | (1,193,798) | | | | | | — | | | | | | (1,862,599) | | | | | | — | | | | | | (3,056,417) | | |
|
股份补偿
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,283 | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,283 | | |
|
可赎回股份赎回价值的Accretion
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (54,283) | | | | | | — | | | | | | (25,475) | | | | | | — | | | | | | (79,758) | | |
|
截至2021年12月31日的余额
|
| | | | 30,033,379 | | | | | | 19 | | | | | | 30,949,701 | | | | | | 20 | | | | | | — | | | | | | (310,227) | | | | | | (2,188,947) | | | | | | 8,465 | | | | | | (2,490,670) | | |
| | | |
截至12月31日,
|
| |||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2) |
| ||||||||||||
| 经营活动产生的现金流量: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
净损失
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | |
|
为将净亏损与业务活动所用现金净额进行核对而作出的调整:
|
| | | | | ||||||||||||||||||||
|
折旧及摊销
|
| | | | 9,724 | | | | | | 19,215 | | | | | | 28,231 | | | | | | 3,969 | | |
|
股份补偿
|
| | | | — | | | | | | — | | | | | | 54,283 | | | | | | 7,631 | | |
|
呆账备抵
|
| | | | 91 | | | | | | 4,174 | | | | | | 2,561 | | | | | | 360 | | |
|
财产和设备处置损失
|
| | | | — | | | | | | 28 | | | | | | 169 | | | | | | 24 | | |
|
短期投资的公允价值变动
|
| | | | — | | | | | | — | | | | | | (7,717) | | | | | | (1,085) | | |
|
在权益法被投资方中的损失份额
|
| | | | 10 | | | | | | 4 | | | | | | 84 | | | | | | 12 | | |
|
外汇(收益)损失,净额
|
| | | | (10,404) | | | | | | 21,503 | | | | | | 10,945 | | | | | | 1,539 | | |
|
库存减记
|
| | | | 4,195 | | | | | | 7,060 | | | | | | 16,600 | | | | | | 2,334 | | |
|
经营资产和负债的变化:
|
| | | | | ||||||||||||||||||||
|
应收账款
|
| | | | 6,963 | | | | | | (22,578) | | | | | | (31,696) | | | | | | (4,456) | | |
|
合同资产
|
| | | | — | | | | | | (39,024) | | | | | | (108,737) | | | | | | (15,286) | | |
|
库存
|
| | | | (32,387) | | | | | | (83,607) | | | | | | (237,755) | | | | | | (33,423) | | |
|
预付款项和其他流动资产
|
| | | | (13,037) | | | | | | (8,790) | | | | | | (48,618) | | | | | | (6,835) | | |
|
应收关联方款项
|
| | | | (1,817) | | | | | | (20,842) | | | | | | 24,788 | | | | | | 3,485 | | |
|
非流动资产
|
| | | | 1,000 | | | | | | (4,100) | | | | | | (5,573) | | | | | | (783) | | |
|
应付关联方款项
|
| | | | (719) | | | | | | (2,906) | | | | | | — | | | | | | — | | |
|
合同负债
|
| | | | 8,192 | | | | | | (2,569) | | | | | | 113,265 | | | | | | 15,923 | | |
|
递延所得税负债
|
| | | | (325) | | | | | | (156) | | | | | | (113) | | | | | | (16) | | |
|
应付账款
|
| | | | (8,480) | | | | | | 36,258 | | | | | | 21,834 | | | | | | 3,069 | | |
|
应交所得税
|
| | | | 1,255 | | | | | | (1,268) | | | | | | (9) | | | | | | (1) | | |
|
应计费用和其他流动负债
|
| | | | 205,646 | | | | | | (143,526) | | | | | | 170,125 | | | | | | 23,916 | | |
|
其他非流动负债
|
| | | | (3,517) | | | | | | (3,675) | | | | | | 13,774 | | | | | | 1,936 | | |
|
经营活动提供(使用)的现金净额
|
| | | | 46,166 | | | | | | (352,015) | | | | | | (228,386) | | | | | | (32,104) | | |
| 投资活动产生的现金流量: | | | | | | ||||||||||||||||||||
|
购买短期投资
|
| | | | (1,845,438) | | | | | | (2,001,137) | | | | | | (4,812,942) | | | | | | (676,593) | | |
|
短期投资到期
|
| | | | 1,120,447 | | | | | | 2,256,724 | | | | | | 3,114,287 | | | | | | 437,800 | | |
|
企业收购付款,现金净额人民币613元
获得 |
| | | | (12,930) | | | | | | — | | | | | | — | | | | | | — | | |
|
支付对被投资单位的投资
|
| | | | (2,000) | | | | | | — | | | | | | — | | | | | | — | | |
|
财产和设备处置收益
|
| | | | — | | | | | | 19 | | | | | | 22 | | | | | | 3 | | |
|
购置不动产和设备
|
| | | | (32,420) | | | | | | (66,000) | | | | | | (220,096) | | | | | | (30,941) | | |
|
购买土地使用权
|
| | | | — | | | | | | — | | | | | | (43,188) | | | | | | (6,071) | | |
| | | |
截至12月31日,
|
| |||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(注2) |
| ||||||||||||
|
购买无形资产
|
| | | | (7,156) | | | | | | (10,579) | | | | | | (18,320) | | | | | | (2,575) | | |
|
投资活动提供的(用于)现金净额
|
| | | | (779,497) | | | | | | 179,027 | | | | | | (1,980,237) | | | | | | (278,377) | | |
| 筹资活动产生的现金流量: | | | | | | ||||||||||||||||||||
|
发行可赎回股权的收益
|
| | | | 739,741 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
就2021年度重组向上海禾赛股东派发现金
|
| | | | — | | | | | | — | | | | | | (507,620) | | | | | | (71,360) | | |
|
股东就2021年重组提供的现金捐款
|
| | | | — | | | | | | — | | | | | | 507,620 | | | | | | 71,360 | | |
|
发行禾赛上海股权所得款项
|
| | | | — | | | | | | 317,147 | | | | | | — | | | | | | — | | |
|
发行可转换贷款的收益
|
| | | | — | | | | | | — | | | | | | 1,950,338 | | | | | | 274,172 | | |
|
禾赛集团发行普通股所得款项
|
| | | | — | | | | | | — | | | | | | 453,978 | | | | | | 63,819 | | |
|
预付款项
与股票期权授予的关联 |
| | | | — | | | | | | 6,290 | | | | | | (590) | | | | | | (83) | | |
|
筹资活动提供的现金净额
|
| | | | 739,741 | | | | | | 323,437 | | | | | | 2,403,726 | | | | | | 337,908 | | |
|
现金和现金等价物净增加额
|
| | | | 6,410 | | | | | | 150,449 | | | | | | 195,103 | | | | | | 27,427 | | |
|
年初现金和现金等价物
|
| | | | 104,336 | | | | | | 112,737 | | | | | | 256,688 | | | | | | 36,085 | | |
|
外汇汇率变动对现金和现金等价物的影响
|
| | | | 1,991 | | | | | | (6,498) | | | | | | (2,439) | | | | | | (343) | | |
|
现金和现金等价物,年底
|
| | | | 112,737 | | | | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | |
| 补充披露现金流量信息: | | | | | | ||||||||||||||||||||
|
已缴所得税(退还)
|
| | | | 8,662 | | | | | | (8,662) | | | | | | 213 | | | | | | 30 | | |
|
补充披露非现金投资和筹资活动:
|
| | | | | ||||||||||||||||||||
|
可转换贷款转换为可赎回股份
|
| | | | — | | | | | | — | | | | | | 1,950,338 | | | | | | 274,174 | | |
|
应计购置财产和设备
|
| | | | 3,919 | | | | | | 3,823 | | | | | | 114,446 | | | | | | 16,089 | | |
|
用于购置财产和设备的递延政府补贴
|
| | | | — | | | | | | 30,000 | | | | | | 3,850 | | | | | | 541 | | |
|
视为股息
|
| | | | 55,247 | | | | | | — | | | | | | 2,211,330 | | | | | | 310,864 | | |
| | | | | | |
在报告日采用公允价值计量
|
| ||||||||||||||||||||||||
| | | |
截至12月31日,
2019 |
| |
报价
活跃市场 相同资产 (1级) |
| |
重大
其他 可观察 输入 (2级) |
| |
重大
不可观察 输入 (第3级) |
| ||||||||||||||||||
|
说明
|
| |
携带
价值 |
| |
公平
价值 |
| ||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
|
短期投资
|
| | | | 910,972 | | | | | | 910,972 | | | | | | — | | | | | | 910,972 | | | | | | — | | |
|
合计
|
| | | | 910,972 | | | | | | 910,972 | | | | | | — | | | | | | 910,972 | | | | | | — | | |
| | | | | | |
在报告日采用公允价值计量
|
| ||||||||||||||||||||||||
| | | |
截至2020年12月31日
|
| |
报价
活跃市场 相同资产 (1级) |
| |
重大
其他 可观察 输入 (2级) |
| |
重大
不可观察 输入 (第3级) |
| ||||||||||||||||||
|
说明
|
| |
携带
价值 |
| |
公平
价值 |
| ||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
|
短期投资
|
| | | | 638,981 | | | | | | 638,981 | | | | | | — | | | | | | 638,981 | | | | | | — | | |
|
合计
|
| | | | 638,981 | | | | | | 638,981 | | | | | | — | | | | | | 638,981 | | | | | | — | | |
| | | | | | |
在报告日采用公允价值计量
|
| ||||||||||||||||||||||||
| | | |
截至2021年12月31日
|
| |
报价
活跃市场 相同资产 (1级) |
| |
重大
其他 可观察 输入 (2级) |
| |
重大
不可观察 输入 (第3级) |
| ||||||||||||||||||
|
说明
|
| |
携带
价值 |
| |
公平
价值 |
| ||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
|
短期投资
|
| | | | 2,342,743 | | | | | | 2,342,743 | | | | | | — | | | | | | 2,342,743 | | | | | | — | | |
|
合计
|
| | | | 2,342,743 | | | | | | 2,342,743 | | | | | | — | | | | | | 2,342,743 | | | | | | — | | |
| |
电子设备
|
| | 3 – 5年 | |
| |
机械和设备
|
| | 10年 | |
| |
家具和固定装置
|
| | 5年 | |
| |
运输车辆
|
| | 4年 | |
| |
租赁改进
|
| |
在租期或预期使用年限中较短的期限内
|
|
| |
Software
|
| | 3 – 5年 | |
| |
技术
|
| | 3 – 5年 | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
年初余额
|
| | | | 2,780 | | | | | | 7,457 | | | | | | 10,042 | | |
|
保证条文
|
| | | | 8,354 | | | | | | 8,752 | | | | | | 10,766 | | |
|
消费
|
| | | | (3,677) | | | | | | (6,167) | | | | | | (6,876) | | |
|
截至年底的余额
|
| | | | 7,457 | | | | | | 10,042 | | | | | | 13,932 | | |
| | | |
截至本年度
12月31日, |
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
|
客户a
|
| | | | * | | | | | | 11.6% | | | | | | * | | |
|
客户b
|
| | | | 23.6% | | | | | | 10.4% | | | | | | 17.5% | | |
|
客户f
|
| | | | * | | | | | | * | | | | | | 12.7% | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
|
客户b
|
| | | | * | | | | | | 31.8% | | | | | | 64.4% | | |
|
客户c
|
| | | | * | | | | | | 17.5% | | | | | | * | | |
|
客户d
|
| | | | 15.7% | | | | | | * | | | | | | * | | |
|
客户e
|
| | | | 14.6% | | | | | | * | | | | | | * | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
|
供应商a
|
| | | | 11.5% | | | | | | 14.0% | | | | | | 13.7% | | |
| | | |
人民币
|
| |||
|
现金对价总额
|
| | | | 13,543 | | |
| 取得的可辨认资产和承担的负债的确认数额 | | | | | | | |
|
现金及现金等价物
|
| | | | 613 | | |
|
应收账款
|
| | | | 1,721 | | |
|
库存
|
| | | | 3,310 | | |
|
无形资产
|
| | | | 2,424 | | |
|
其他非流动资产
|
| | | | 2,169 | | |
|
预付款项和其他流动资产
|
| | | | 875 | | |
|
获得的资产总额
|
| | | | 11,112 | | |
|
应付账款
|
| | | | 279 | | |
|
递延所得税负债
|
| | | | 985 | | |
|
应计费用和其他流动负债
|
| | | | 62 | | |
|
承担的负债总额
|
| | | | 1,326 | | |
|
获得的净资产
|
| | | | 9,786 | | |
| 商誉 | | | | | 3,757 | | |
| | | | | | 13,543 | | |
| | | |
截至本年度
2019年12月31日 |
| |||
| | | |
人民币
|
| |||
|
预计净收入
|
| | | | 350,536 | | |
|
业务预计损失
|
| | | | (149,526) | | |
|
归属于普通股股东的预计净亏损
|
| | | | (204,773) | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
结构性银行理财产品
|
| | | | 454,455 | | | | | | 246,612 | | | | | | 2,342,743 | | |
|
定期存款
|
| | | | 456,517 | | | | | | 392,369 | | | | | | — | | |
|
短期投资共计
|
| | | | 910,972 | | | | | | 638,981 | | | | | | 2,342,743 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
应收账款
|
| | | | 38,768 | | | | | | 61,589 | | | | | | 93,115 | | |
|
减:预期信贷损失备抵
|
| | | | (2,257) | | | | | | (5,270) | | | | | | (7,294) | | |
|
应收帐款共计,净额
|
| | | | 36,511 | | | | | | 56,319 | | | | | | 85,821 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
年初余额
|
| | | | 2,197 | | | | | | 2,257 | | | | | | 5,270 | | |
|
预期信贷损失准备金
|
| | | | 60 | | | | | | 3,015 | | | | | | 2,024 | | |
|
注销
|
| | | | — | | | | | | (2) | | | | | | — | | |
|
年末余额
|
| | | | 2,257 | | | | | | 5,270 | | | | | | 7,294 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
原材料
|
| | | | 28,305 | | | | | | 61,609 | | | | | | 123,940 | | |
|
在制品
|
| | | | 36,236 | | | | | | 81,104 | | | | | | 91,898 | | |
|
成品
|
| | | | 5,702 | | | | | | 7,212 | | | | | | 160,406 | | |
| 库存 | | | | | 70,243 | | | | | | 149,925 | | | | | | 376,244 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
预付供应商款项
|
| | | | 9,400 | | | | | | 18,307 | | | | | | 53,666 | | |
|
可收回的增值税
|
| | | | 8,662 | | | | | | 5,937 | | | | | | 9,360 | | |
|
预付费用
|
| | | | 6,112 | | | | | | 8,295 | | | | | | 9,123 | | |
|
存款
|
| | | | 7,214 | | | | | | 7,024 | | | | | | 8,941 | | |
|
其他
|
| | | | 447 | | | | | | 1,095 | | | | | | 8,029 | | |
| 合计 | | | | | 31,835 | | | | | | 40,658 | | | | | | 89,119 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
成本
|
| | | | | | | | | | | | | | | | | | |
|
电子设备
|
| | | | 23,179 | | | | | | 29,651 | | | | | | 46,856 | | |
|
租赁改进
|
| | | | 20,645 | | | | | | 32,488 | | | | | | 48,901 | | |
|
机械和设备
|
| | | | 14,682 | | | | | | 11,602 | | | | | | 12,622 | | |
|
家具和固定装置
|
| | | | 1,869 | | | | | | 4,452 | | | | | | 32,599 | | |
|
运输车辆
|
| | | | 382 | | | | | | 382 | | | | | | 2,003 | | |
|
总费用
|
| | | | 60,757 | | | | | | 78,575 | | | | | | 142,981 | | |
|
减:累计折旧
|
| | | | (13,348) | | | | | | (19,793) | | | | | | (39,810) | | |
|
物业及设备净额
|
| | | | 47,409 | | | | | | 58,782 | | | | | | 103,171 | | |
|
在建工程
|
| | | | — | | | | | | 5,055 | | | | | | 218,456 | | |
| 合计 | | | | | 47,409 | | | | | | 63,837 | | | | | | 321,627 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
上海坤杰光电科技有限公司
|
| | | | 1,990 | | | | | | 1,986 | | | | | | 1,902 | | |
| 合计 | | | | | 1,990 | | | | | | 1,986 | | | | | | 1,902 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
Software
|
| | | | 2,627 | | | | | | 11,080 | | | | | | 21,346 | | |
|
技术
|
| | | | 8,044 | | | | | | 7,667 | | | | | | 8,178 | | |
|
总费用
|
| | | | 10,671 | | | | | | 18,747 | | | | | | 29,524 | | |
|
减:累计摊销
|
| | | | (1,611) | | | | | | (4,487) | | | | | | (9,971) | | |
|
无形资产,净值
|
| | | | 9,060 | | | | | | 14,260 | | | | | | 19,553 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
购买财产和设备的预付款
|
| | | | 4,352 | | | | | | 9,810 | | | | | | 55,207 | | |
|
示范车队
|
| | | | 3,152 | | | | | | 7,252 | | | | | | 5,790 | | |
|
长期存款
|
| | | | — | | | | | | — | | | | | | 6,909 | | |
|
其他
|
| | | | 2,246 | | | | | | 2,101 | | | | | | 2,053 | | |
|
其他非流动资产
|
| | | | 9,750 | | | | | | 19,163 | | | | | | 69,959 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
薪金和福利应付款
|
| | | | 36,885 | | | | | | 63,365 | | | | | | 122,489 | | |
|
雇员垫款
|
| | | | — | | | | | | 6,290 | | | | | | 5,581 | | |
|
应付购置财产和设备款
|
| | | | 3,919 | | | | | | 3,823 | | | | | | 114,446 | | |
|
增值税和其他应付税款
|
| | | | 1,055 | | | | | | 1,490 | | | | | | 115,540 | | |
|
应计诉讼和解费用
|
| | | | 160,098 | | | | | | — | | | | | | — | | |
|
其他
|
| | | | 27,134 | | | | | | 16,927 | | | | | | 12,798 | | |
| 合计 | | | | | 229,091 | | | | | | 91,895 | | | | | | 370,854 | | |
|
系列
|
| |
发行
日期 |
| |
作为
百分比 股本 发行 日期 |
| |
收益
从 发行,净额 发行 成本 |
| |
1月1日,
2019 携带 金额 |
| |
变化
赎回 价值 |
| |
12月31日,
2019 携带 金额 |
| |
8月1日,
2020 携带 金额 |
| |
在
完成 2020年 重组 金额 |
| |
12月31日,
2020 携带 金额 |
| ||||||||||||||||||||||||
| | | | | | | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||||||||
|
A +系列
|
| |
2017年3月
|
| | | | 10.9% | | | | | | 75,750 | | | | | | 86,827 | | | | | | 6,946 | | | | | | 93,773 | | | | | | 93,773 | | | | | | (93,773) | | | | | | — | | |
|
B系列
|
| |
2017年11月
|
| | | | 10.9% | | | | | | 104,611 | | | | | | 115,412 | | | | | | 9,233 | | | | | | 124,645 | | | | | | 124,645 | | | | | | (124,645) | | | | | | — | | |
|
B +系列
|
| |
2018年6月
|
| | | | 6.0% | | | | | | 96,316 | | | | | | 101,412 | | | | | | 8,113 | | | | | | 109,525 | | | | | | 109,525 | | | | | | (109,525) | | | | | | — | | |
|
C-1系列
|
| |
2019年5月
|
| | | | 7.8% | | | | | | 261,635 | | | | | | — | | | | | | 11,868 | | | | | | 273,503 | | | | | | 273,503 | | | | | | (273,503) | | | | | | — | | |
|
系列C-2
|
| |
2019年6月
|
| | | | 7.0% | | | | | | 254,052 | | | | | | — | | | | | | 11,008 | | | | | | 265,060 | | | | | | 265,060 | | | | | | (265,060) | | | | | | — | | |
|
C-3系列
|
| |
2019年7月
|
| | | | 5.8% | | | | | | 224,054 | | | | | | — | | | | | | 8,079 | | | | | | 232,133 | | | | | | 232,133 | | | | | | (232,133) | | | | | | — | | |
|
合计
|
| | | | | | | | | | | | | 1,016,418 | | | | | | 303,651 | | | | | | 55,247 | | | | | | 1,098,639 | | | | | | 1,098,639 | | | | | | (1,098,639) | | | | | | — | | |
|
系列
|
| |
编号
股份 |
| |
公允价值
在日期 修正 |
| |
变化
携带 价值 |
| |
携带
价值 12月31日, 2021 |
| ||||||||||||
| | | | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| A +系列 | | | | | 3,029,522 | | | | | | 284,480 | | | | | | — | | | | | | 284,480 | | |
|
B系列
|
| | | | 7,881,155 | | | | | | 742,091 | | | | | | — | | | | | | 742,091 | | |
|
B +系列
|
| | | | 3,957,617 | | | | | | 375,599 | | | | | | — | | | | | | 375,599 | | |
| C-1系列 | | | | | 4,289,102 | | | | | | 416,021 | | | | | | — | | | | | | 416,021 | | |
| 系列C-2 | | | | | 6,176,311 | | | | | | 598,974 | | | | | | — | | | | | | 598,974 | | |
| C-3系列 | | | | | 5,594,483 | | | | | | 542,489 | | | | | | — | | | | | | 542,489 | | |
| C +系列 | | | | | 956,657 | | | | | | 96,763 | | | | | | — | | | | | | 96,763 | | |
| D系列 | | | | | 22,666,666 | | | | | | 2,404,316 | | | | | | 79,758 | | | | | | 2,484,074 | | |
| 合计 | | | | | 54,551,513 | | | | | | 5,460,733 | | | | | | 79,758 | | | | | | 5,540,491 | | |
|
系列
|
| |
赎回
价值 2022年12月31日 |
| |||
| | | |
人民币
|
| |||
|
A +系列
|
| | | | 53,514 | | |
|
B系列
|
| | | | 157,050 | | |
|
B +系列
|
| | | | 110,451 | | |
|
C-1系列
|
| | | | 226,775 | | |
|
系列C-2
|
| | | | 324,984 | | |
|
C-3系列
|
| | | | 292,483 | | |
|
C +系列
|
| | | | 83,599 | | |
|
D系列
|
| | | | 2,682,749 | | |
| 合计 | | | | | 3,931,605 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 产品收入 | | | | | | | | | | | | | | | | | | | |
|
激光雷达产品收入
|
| | | | 328,064 | | | | | | 346,068 | | | | | | 685,333 | | |
|
气体检测产品收入
|
| | | | 19,532 | | | | | | 68,599 | | | | | | 19,533 | | |
|
其他产品收入
|
| | | | 488 | | | | | | 847 | | | | | | 1,200 | | |
| 服务收入 | | | | | | | | | | | | | | | | | | | |
|
工程设计、开发和验证服务
|
| | | | — | | | | | | — | | | | | | 14,026 | | |
|
其他服务收入
|
| | | | — | | | | | | — | | | | | | 676 | | |
| 合计 | | | | | 348,084 | | | | | | 415,514 | | | | | | 720,768 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 按地理位置分列的产品收入 | | | | | | | | | | | | | | | | | | | |
|
北美洲
|
| | | | 150,477 | | | | | | 201,194 | | | | | | 269,634 | | |
|
中国大陆
|
| | | | 125,704 | | | | | | 185,516 | | | | | | 352,981 | | |
|
欧洲
|
| | | | 64,491 | | | | | | 16,589 | | | | | | 67,912 | | |
|
其他区域
|
| | | | 7,412 | | | | | | 12,215 | | | | | | 30,241 | | |
|
净收入
|
| | | | 348,084 | | | | | | 415,514 | | | | | | 720,768 | | |
| | | |
帐目
应收款项 |
| |
合同
物业、厂房及设备 |
| |
合同
负债 |
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
截至2019年1月1日的期初余额
|
| | | | 47,846 | | | | | | — | | | | | | 3,772 | | |
|
(减少)/增加,净额
|
| | | | (11,335) | | | | |
|
—
|
| | | | | 8,071 | | |
|
截至2019年12月31日的期末余额
|
| | | | 36,511 | | | | | | — | | | | | | 11,843 | | |
|
增加/(减少)净额
|
| | | | 19,808 | | | | | | 38,337 | | | | | | (2,486) | | |
|
截至2020年12月31日的期末余额
|
| | | | 56,319 | | | | | | 38,337 | | | | | | 9,357 | | |
|
增加,净额
|
| | | | 29,502 | | | | | | 108,200 | | | | | | 113,246 | | |
|
截至2021年12月31日的期末余额
|
| | | | 85,821 | | | | | | 146,537 | | | | | | 122,603 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
当期税费
|
| | | | 1,255 | | | | | | — | | | | | | — | | |
|
上一年多拨经费
|
| | | | — | | | | | | (125) | | | | | | (1,057) | | |
|
递延税收优惠
|
| | | | (325) | | | | | | (74) | | | | | | (58) | | |
|
所得税费用(福利)
|
| | | | 930 | | | | | | (199) | | | | | | (1,115) | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
PRC营业收入税前净亏损
|
| | | | (119,205) | | | | | | (104,524) | | | | | | (92,498) | | |
|
非中国业务税前净亏损
|
| | | | (89) | | | | | | (2,891) | | | | | | (153,444) | | |
|
所得税前净亏损总额
|
| | | | (119,294) | | | | | | (107,415) | | | | | | (245,942) | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
|
法定所得税率
|
| | | | 25.00% | | | | | | 25.00% | | | | | | 25.00% | | |
|
不同法域不同税率的影响
|
| | | | 0.02% | | | | | | 0.10% | | | | | | (4.39)% | | |
|
不可扣除的费用
|
| | | | (1.61)% | | | | | | (0.30)% | | | | | | (17.98)% | | |
|
加计扣除对研发费用的影响
|
| | | | 23.39% | | | | | | 38.83% | | | | | | 34.83% | | |
|
估值备抵变动的影响
|
| | | | (47.58)% | | | | | | (63.56)% | | | | | | (37.44)% | | |
|
多计前几年的准备金
|
| | | | — | | | | | | 0.12% | | | | | | 0.43% | | |
|
所得税费用
|
| | | | (0.78)% | | | | | | 0.19% | | | | | | 0.45% | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 递延所得税资产 | | | | | | | | | | | | | | | | | | | |
|
–经营亏损结转净额
|
| | | | 11,935 | | | | | | 119,354 | | | | | | 220,480 | | |
|
–可抵扣暂时性差异
|
| | | | 45,728 | | | | | | 7,637 | | | | | | 11,562 | | |
|
–递延收入
|
| | | | 10,322 | | | | | | 9,278 | | | | | | 9,443 | | |
|
减:估值备抵
|
| | | | (67,985) | | | | | | (136,269) | | | | | | (241,485) | | |
|
递延所得税资产净额
|
| | | | — | | | | | | — | | | | | | — | | |
| 递延所得税负债 | | | | | | | | | | | | | | | | | | | |
|
-企业合并产生的可辨认无形资产。
|
| | | | 693 | | | | | | 578 | | | | | | 466 | | |
|
递延所得税负债总额
|
| | | | 693 | | | | | | 578 | | | | | | 466 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
年初余额
|
| | | | 11,478 | | | | | | 67,985 | | | | | | 136,269 | | |
|
加法
|
| | | | 56,507 | | | | | | 68,284 | | | | | | 105,216 | | |
| 合计 | | | | | 67,985 | | | | | | 136,269 | | | | | | 241,485 | | |
| | | |
截至本年度
12月31日, 2019 |
|
|
预期波动
|
| |
51.00% – 53.00%
|
|
|
无风险利率(年利率)
|
| |
2.73% – 2.94%
|
|
|
预期股息率
|
| |
0.00%
|
|
|
雇员没收率(每年)
|
| |
3.80%
|
|
|
行使倍数
|
| |
2.50
|
|
|
合同寿命
|
| |
3.00
|
|
|
上海禾赛相关普通股的公允价值
|
| |
人民币5.41 – 6.71
|
|
|
认购上海禾赛1股普通股的期权的公允价值
|
| |
人民币4.88 – 5.95
|
|
| | | |
截至本年度
12月31日, 2020 |
|
|
预期波动
|
| |
49.00% – 52.00%
|
|
|
无风险利率(年利率)
|
| |
2.70% – 2.88%
|
|
|
预期股息率
|
| |
0.00%
|
|
|
雇员没收率(每年)
|
| |
3.80%
|
|
|
行使倍数
|
| |
2.50
|
|
|
合同寿命
|
| |
1.93 – 3.93
|
|
|
上海禾赛相关普通股的公允价值
|
| |
20.33元
|
|
|
认购上海禾赛1股普通股的期权的公允价值
|
| |
人民币17.16 – 17.41
|
|
| | | |
截至本年度
12月31日, 2021 |
|
|
预期波动
|
| |
48.00% – 74.00%
|
|
|
无风险利率(年利率)
|
| |
0.97% – 1.55%
|
|
|
预期股息率
|
| |
0.00%
|
|
|
雇员没收率(每年)
|
| |
3.80%
|
|
|
行使倍数
|
| |
2.50
|
|
|
合同寿命
|
| |
7.00
|
|
|
相关普通股的公允价值
|
| |
美元14.10 – 18.42
|
|
|
授予日奖励的公允价值
|
| |
美元5.84 – 16.90
|
|
| | | |
编号
的 备选方案 |
| |
加权
平均 锻炼 价格 |
| |
加权
平均 授予日期 公允价值 |
| |
加权
平均 剩余 合同 生活 |
| |
聚合
内在 价值 |
| |||||||||||||||
| | | | | | | | | |
人民币
|
| |
人民币
|
| |
年份
|
| |
人民币
|
| ||||||||||||
| 截至2021年1月1日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
授予(2017年替换和2020年替换)
|
| | | | 5,419,677 | | | | | | 3.87 | | | | | | 22.83 | | | | | | | | | | | | | | |
|
已批出(新批出)
|
| | | | 4,286,828 | | | | | | 15.25 | | | | | | 102.74 | | | | | | | | | | | | | | |
|
没收
|
| | | | 220,831 | | | | | | 5.96 | | | | | | | | | | | | | | | | | | | | |
|
已取消
|
| | | | 312,051 | | | | | | 0.90 | | | | | | | | | | | | | | | | | | | | |
|
已行使
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
|
截至2021年12月31日
|
| | | | 9,173,623 | | | | | | 9.23 | | | | | | 56.58 | | | | | | 6.32 | | | | | | 1,005,549 | | |
|
已归属,预计将于12月31日归属,
2021 |
| | | | 4,255,117 | | | | | | 15.03 | | | | | | 99.26 | | | | | | 6.73 | | | | | | 441,726 | | |
|
截至2021年12月31日可行使
|
| | | | 750,000 | | | | | | 6.69 | | | | | | 97.30 | | | | | | 6.55 | | | | | | 84,111 | | |
|
关联方名称
|
| |
关系
|
|
| 孙凯先生 | | | 创始股东 | |
| 李一凡先生 | | | 创始股东 | |
| 项少卿先生 | | | 创始股东 | |
| 胡明烈先生 | | | 股东 | |
| 敏艾先生 | | | 股东 | |
|
上海坤杰光电科技有限公司。
|
| | 本集团的权益法被投资方 | |
| Shanghai Leyi Technology L.P。 | | | 集团股东的关联公司 | |
| Robert Bosch Kft。 | | | 集团股东的关联公司 | |
| 罗伯特博世有限公司。 | | | 集团股东的关联公司 | |
| 罗伯特·博世法国 | | | 集团股东的关联公司 | |
|
关联方名称
|
| |
关系
|
|
| 博世汽车产品(苏州)有限公司。 | | | 集团股东的关联公司 | |
| 百度(中国)有限公司(注) | | | 集团股东的关联公司 | |
| 百度美国有限责任公司(注) | | | 集团股东的关联公司 | |
|
北京百度网通科技有限公司(注)
|
| | 集团股东的关联公司 | |
| 阿波罗智能交通科技(广州)有限公司(注) | | | 集团股东的关联公司 | |
| 百度智能出行信息技术(重庆)有限公司(注) | | | 集团股东的关联公司 | |
| 阿波罗智能交通科技(合肥)有限公司(注) | | | 集团股东的关联公司 | |
|
洛博云力(北京)科技有限公司(注)
|
| | 集团股东的关联公司 | |
| 阿波罗智能交通技术(大连)有限公司(注) | | | 集团股东的关联公司 | |
| 阿波罗智能科技(北京)有限公司(注) | | | 集团股东的关联公司 | |
| 阿波罗智能连接(北京)有限公司(注) | | | 集团股东的关联公司 | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 净收入 | | | | | | | | | | | | | | | | | | | |
|
集团股东的附属公司
|
| | | | 47,852 | | | | | | 41,765 | | | | | | 15,655 | | |
| 合计 | | | | | 47,852 | | | | | | 41,765 | | | | | | 15,655 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 研究和开发费用 | | | | | | | | | | | | | | | | | | | |
|
本集团的权益法被投资方
|
| | | | 485 | | | | | | 900 | | | | | | — | | |
| 合计 | | | | | 485 | | | | | | 900 | | | | | | — | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 采购 | | | | | | | | | | | | | | | | | | | |
|
本集团的权益法被投资方
|
| | |
|
—
|
| | | | | 83 | | | | | | — | | |
| 合计 | | | | | — | | | | | | 83 | | | | | | — | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 应收关联方款项,扣除备抵 | | | | | | | | | | | | | | | | | | | |
|
集团股东的附属公司
|
| | | | 6,946 | | | | | | 28,088 | | | | |
|
—
|
| |
|
本集团的权益法被投资方
|
| | | | 960 | | | | | | — | | | | |
|
—
|
| |
|
合计
|
| | |
|
7,906
|
| | | |
|
28,088
|
| | | | | — | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 应付关联方款项 | | | | | | | | | | | | | | | | | | | |
|
创始股东及若干股东(注)
|
| | | | — | | | | | | — | | | | | | 307,498 | | |
|
合计
|
| | | | — | | | | | | — | | | | |
|
307,498
|
| |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 分子 | | | | | | | | | | | | | | | | | | | |
|
净损失
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | |
|
视为股息
|
| | | | (55,247) | | | | | | — | | | | | | (2,211,330) | | |
|
归属于本公司普通股股东的净亏损
|
| | | | (175,471) | | | | | | (107,216) | | | | | | (2,456,157) | | |
| 分母 | | | | | | | | | | | | | | | | | | | |
|
已发行普通股加权平均数-基本和稀释
|
| | | | 79,899,201 | | | | | | 89,895,471 | | | | | | 104,987,478 | | |
|
每股基本和摊薄净亏损
|
| | | | (2.20) | | | | | | (1.19) | | | | | | (23.39) | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
编号
|
| |
编号
|
| |
编号
|
| |||||||||
|
行使购股权时可发行的股份
|
| | | | 4,176,093 | | | | | | 5,490,261 | | | | | | 9,173,623 | | |
|
合计
|
| | | | 4,176,093 | | | | | | 5,490,261 | | | | | | 9,173,623 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 激光雷达部分 | | | | | | | | | | | | | | | | | | | |
|
激光雷达产品收入
|
| | | | 328,552 | | | | | | 346,915 | | | | | | 701,235 | | |
|
收入成本
|
| | | | 97,358 | | | | | | 155,986 | | | | | | 330,769 | | |
|
分部利润
|
| | | | 231,194 | | | | | | 190,929 | | | | | | 370,466 | | |
| 气体检测部分 | | | | | | | | | | | | | | | | | | | |
|
气体检测产品收入
|
| | | | 19,532 | | | | | | 68,599 | | | | | | 19,533 | | |
|
产品销售成本
|
| | | | 6,019 | | | | | | 20,614 | | | | | | 8,203 | | |
|
分部利润
|
| | | | 13,513 | | | | | | 47,985 | | | | | | 11,330 | | |
|
分部利润总额
|
| | | | 244,707 | | | | | | 238,914 | | | | | | 381,796 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
应报告分部利润总额
|
| | | | 244,707 | | | | | | 238,914 | | | | | | 381,796 | | |
| 未分配数额* | | | | | | | | | | | | | | | | | | | |
|
销售和营销费用
|
| | | | (38,740) | | | | | | (49,904) | | | | | | (69,266) | | |
|
一般和行政费用
|
| | | | (55,112) | | | | | | (76,553) | | | | | | (236,713) | | |
|
研究和开发费用
|
| | | | (149,817) | | | | | | (229,653) | | | | | | (368,435) | | |
|
诉讼和解费用
|
| | | | (160,098) | | | | | | — | | | | | | — | | |
|
其他营业收入,净额
|
| | | | 11,009 | | | | | | 15,384 | | | | | | 27,333 | | |
|
利息收入
|
| | | | 19,107 | | | | | | 20,925 | | | | | | 32,584 | | |
|
外汇收益(损失),净额
|
| | | | 9,619 | | | | | | (25,696) | | | | | | (13,275) | | |
|
其他收入(损失),净额
|
| | | | 31 | | | | | | (832) | | | | | | 34 | | |
|
所得税前亏损
|
| | | | (119,294) | | | | | | (107,415) | | | | | | (245,942) | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 财产和设备折旧共计,净额 | | | | | | | | | | | | | | | | | | | |
|
激光雷达部分
|
| | | | 1,364 | | | | | | 2,528 | | | | | | 3,021 | | |
|
气体检测部分
|
| | | | 81 | | | | | | 500 | | | | | | 84 | | |
| | | | | | 1,445 | | | | | | 3,028 | | | | | | 3,105 | | |
| | | |
截至12月31日,
2021 |
| |||
| | | |
人民币
|
| |||
|
2022
|
| | | | 30,429 | | |
|
2023
|
| | | | 26,071 | | |
|
2024
|
| | | | 4,536 | | |
|
2025
|
| | | | 3,096 | | |
| 合计 | | | | | 64,132 | | |
| | | |
截至12月31日,
2021 |
| |||
| | | |
人民币
|
| |||
|
2022
|
| | | | 249,784 | | |
|
2023
|
| | | | — | | |
|
2024
|
| | | | 11,522 | | |
| 合计 | | | | | 261,306 | | |
| | | |
截至12月31日,
|
| |||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
(注2)
|
| |||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | | — | | | | | | — | | | | | | 36,160 | | | | | | 5,083 | | |
|
预付款项和其他流动资产
|
| | | | — | | | | | | — | | | | | | 496 | | | | | | 70 | | |
|
对附属公司的投资和应收款项
|
| | | | 929,211 | | | | | | 1,137,193 | | | | | | 3,037,606 | | | | | | 427,020 | | |
|
总资产
|
| | | | 929,211 | | | | | | 1,137,193 | | | | | | 3,074,262 | | | | | | 432,173 | | |
|
负债、夹层权益和股东权益(赤字)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
应付附属公司款项
|
| | | | — | | | | | | — | | | | | | 272 | | | | | | 38 | | |
|
应计费用和其他流动负债
|
| | | | — | | | | | | — | | | | | | 24,169 | | | | | | 3,398 | | |
|
负债总额
|
| | | | — | | | | | | — | | | | | | 24,441 | | | | | | 3,436 | | |
| 夹层股票 | | | | | | ||||||||||||||||||||
|
可赎回股票(面值0.0001美元,截至2021年12月31日已发行和流通在外的股票54,551,513股)
|
| | | | — | | | | | | — | | | | | | 5,540,491 | | | | | | 778,870 | | |
|
夹层股权总额
|
| | | | — | | | | | | — | | | | |
|
5,540,491
|
| | | |
|
778,870
|
| |
| 股东权益(赤字) | | | | | | | | | | | | | | | | | | | | | |||||
|
A类普通股(面值0.0001美元,零股
截至 2019年12月31日和2020年12月31日;35000000股 授权,已发行和流通的30,033,379股 截至2021年12月31日) |
| | | | — | | | | | | — | | | | | | 19 | | | | | | 3 | | |
|
B类普通股(面值0.0001美元,零股
截至 2019年12月31日和2020年12月31日;150,000,000股 已发行和流通的30,949,701股 截至2021年12月31日) |
| | | | — | | | | | | — | | | | | | 20 | | | | | | 3 | | |
|
额外实收资本
|
| | | | 1,098,638 | | | | | | 1,193,857 | | | | | | — | | | | | | — | | |
|
应收认购款
|
| | | | — | | | | | | — | | | | | | (310,227) | | | | | | (43,611) | | |
|
累计其他综合收益(亏损)
|
| | | | 1,332 | | | | | | (618) | | | | | | 8,465 | | | | | | 1,190 | | |
|
累计赤字
|
| | | | (170,759) | | | | | | (56,046) | | | | | | (2,188,947) | | | | | | (307,717) | | |
|
股东权益总额(赤字)
|
| | | | 929,211 | | | | | | 1,137,193 | | | | | | (2,490,670) | | | | | | (350,133) | | |
|
负债总额、夹层权益和股东权益(赤字)
|
| | | | 929,211 | | | | | | 1,137,193 | | | | | | 3,074,262 | | | | | | 432,173 | | |
| | | |
截至12月31日,
|
| |||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
(注2)
|
| |||
|
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
收入成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
销售和营销费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
一般和行政费用
|
| | | | — | | | | | | — | | | | | | (146,838) | | | | | | (20,642) | | |
|
研究和开发费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
外汇损失
|
| | | | — | | | | | | — | | | | | | (2,324) | | | | | | (327) | | |
|
其他收入,净额
|
| | | | — | | | | | | — | | | | | | 34 | | | | | | 5 | | |
|
附属公司赤字权益
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (95,699) | | | | | | (13,453) | | |
|
净损失
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | |
|
视为股息
|
| | | | — | | | | | | — | | | | | | (2,211,330) | | | | | | (310,864) | | |
|
归属于本公司普通股股东的净亏损
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (2,456,157) | | | | | | (345,281) | | |
|
净损失
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | |
|
外币换算调整数
|
| | | | 1,332 | | | | | | (1,950) | | | | | | 9,083 | | | | | | 1,277 | | |
|
综合损失,税后净额为零
|
| | | | (118,892) | | | | | | (109,166) | | | | | | (235,744) | | | | | | (33,140) | | |
| | | |
截至12月31日,
|
| |||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
(注2)
|
| |||
| 经营活动产生的现金流量: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
净损失
|
| | | | (120,224) | | | | | | (107,216) | | | | | | (244,827) | | | | | | (34,417) | | |
|
为将净亏损与业务活动所用现金净额进行核对而作出的调整:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
子公司收益中的权益损失
|
| | | | 120,224 | | | | | | 107,216 | | | | | | 95,699 | | | | | | 13,453 | | |
|
股份补偿
|
| | | | — | | | | | | — | | | | | | 35,056 | | | | | | 4,928 | | |
|
外汇收益,净额
|
| | | | — | | | | | | — | | | | | | 2,324 | | | | | | 327 | | |
|
经营资产和负债的变化:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
预付款项和其他流动资产
|
| | | | — | | | | | | — | | | | | | (496) | | | | | | (70) | | |
|
应收关联方款项
|
| | | | — | | | | | | — | | | | | | (255) | | | | | | (36) | | |
|
应计费用和其他流动负债
|
| | | | — | | | | | | — | | | | | | 24,746 | | | | | | 3,479 | | |
|
经营活动所用现金净额
|
| | | | — | | | | | | — | | | | |
|
(87,753)
|
| | | |
|
(12,336)
|
| |
| 投资活动产生的现金流量: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
对子公司的投资
|
| | | | — | | | | | | — | | | | | | (2,787,572) | | | | | | (391,871) | | |
|
投资活动提供的(用于)现金净额
|
| | | | — | | | | | | — | | | | |
|
(2,787,572)
|
| | | |
|
(391,871)
|
| |
| 筹资活动产生的现金流量: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
股东就2021年重组提供的现金捐款
|
| | | | — | | | | |
|
—
|
| | | | | 507,620 | | | | | | 71,360 | | |
|
发行可转换贷款的收益
|
| | | | — | | | | | | — | | | | | | 1,950,338 | | | | | | 274,174 | | |
|
发行普通股所得款项
|
| | | | — | | | | | | — | | | | | | 453,978 | | | | | | 63,819 | | |
|
筹资活动提供的现金净额
|
| | | | — | | | | | | — | | | | |
|
2,911,936
|
| | | |
|
409,353
|
| |
|
现金和现金等价物净增加额
|
| | | | — | | | | |
|
—
|
| | | | | 36,611 | | | | | | 5,147 | | |
|
年初现金和现金等价物
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
外汇汇率变动对现金和现金等价物的影响
|
| | | | — | | | | | | — | | | | | | (451) | | | | | | (63) | | |
|
现金和现金等价物,年底
|
| | | | — | | | | | | — | | | | |
|
36,160
|
| | | |
|
5,083
|
| |
| 补充披露非现金筹资活动: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
可转换贷款的转换
|
| | | | — | | | | | | — | | | | | | 1,950,338 | | | | | | 274,174 | | |
|
视为股息
|
| | | | — | | | | | | — | | | | | | 2,211,330 | | | | | | 310,864 | | |
| | | |
截至12月31日,
2021 |
| |
截至9月30日,
2022 |
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
(注2) |
| |||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | | 449,352 | | | | | | 750,561 | | | | | | 105,512 | | |
|
短期投资
|
| | | | 2,342,743 | | | | | | 1,317,564 | | | | | | 185,220 | | |
|
应收账款(扣除截至2021年12月31日和2022年9月30日的呆账备抵后分别为7294元和7254元)
|
| | | | 85,821 | | | | | | 362,944 | | | | | | 51,022 | | |
|
合同资产(扣除呆账备抵1223元,截至
分别为2021年12月31日和2022年9月30日) |
| | | | 146,537 | | | | | | — | | | | | | — | | |
|
应收关联方款项(扣除截至2021年12月31日和2022年9月30日分别为零和零的呆账备抵)
|
| | | | 3,543 | | | | | | 5,498 | | | | | | 773 | | |
|
库存
|
| | | | 376,244 | | | | | | 567,887 | | | | | | 79,832 | | |
|
预付款项和其他流动资产
|
| | | | 89,119 | | | | | | 111,005 | | | | | | 15,605 | | |
|
流动资产总额
|
| | | | 3,493,359 | | | | | | 3,115,459 | | | | | | 437,964 | | |
|
物业及设备净额
|
| | | | 321,627 | | | | | | 466,937 | | | | | | 65,641 | | |
|
长期投资
|
| | | | 1,902 | | | | | | 31,870 | | | | | | 4,480 | | |
|
无形资产,净值
|
| | | | 19,553 | | | | | | 20,162 | | | | | | 2,834 | | |
|
土地使用权净额
|
| | | | 42,470 | | | | | | 41,822 | | | | | | 5,879 | | |
|
商誉
|
| | | | 3,499 | | | | | | 3,897 | | | | | | 548 | | |
|
使用权资产
|
| | | | — | | | | | | 52,903 | | | | | | 7,437 | | |
|
其他非流动资产
|
| | | | 69,959 | | | | | | 70,252 | | | | | | 9,876 | | |
|
非流动资产合计
|
| | | | 459,010 | | | | | | 687,843 | | | | | | 96,695 | | |
|
总资产
|
| | | | 3,952,369 | | | | | | 3,803,302 | | | | | | 534,659 | | |
| 负债、夹层权益和股东赤字 | | | | | | | | | | | | | | | | | | | |
| 流动负债: | | | | | | | | | | | | | | | | | | | |
|
应付账款
|
| | | | 77,271 | | | | | | 181,380 | | | | | | 25,498 | | |
|
合同负债
|
| | | | 122,603 | | | | | | 36,895 | | | | | | 5,187 | | |
|
应付关联方款项
|
| | | | 307,498 | | | | | | 340,433 | | | | | | 47,855 | | |
|
应计保修责任
|
| | | | 13,932 | | | | | | 18,680 | | | | | | 2,627 | | |
|
应计费用和其他流动负债
|
| | | | 370,854 | | | | | | 247,358 | | | | | | 34,773 | | |
|
流动负债合计
|
| | | | 892,158 | | | | | | 824,746 | | | | | | 115,940 | | |
|
递延所得税负债
|
| | | | 466 | | | | | | 471 | | | | | | 66 | | |
|
租赁负债
|
| | | | — | | | | | | 17,337 | | | | | | 2,437 | | |
|
其他非流动负债
|
| | | | 9,924 | | | | | | 11,229 | | | | | | 1,578 | | |
|
非流动负债合计
|
| | | | 10,390 | | | | | | 29,037 | | | | | | 4,081 | | |
|
负债总额
|
| | | | 902,548 | | | | | | 853,783 | | | | | | 120,021 | | |
| 承付款项和意外开支(附注16) | | | | | | | | | | | | | | | | | | | |
| 夹层股权: | | | | | | | | | | | | | | | | | | | |
|
可赎回股票(面值0.0001美元,已发行和流通在外的股票54,551,513股
截至2021年12月31日和2022年9月30日) |
| | | | 5,540,491 | | | | | | 5,986,513 | | | | | | 841,571 | | |
| 股东赤字 | | | | | | | | | | | | | | | | | | | |
|
A类普通股(面值0.0001美元,授权35,000,000股,截至2021年12月31日和2022年9月30日已发行和流通的30,033,379股)
|
| | | | 19 | | | | | | 19 | | | | | | 3 | | |
|
B类普通股(面值0.0001美元,授权150,000,000股,截至2021年12月31日和2022年9月30日已发行和流通的30,949,701股)
|
| | | | 20 | | | | | | 20 | | | | | | 3 | | |
|
额外实收资本
|
| | | | — | | | | | | — | | | | | | — | | |
|
应收认购款
|
| | | | (310,227) | | | | | | (310,227) | | | | | | (43,611) | | |
|
累计其他综合收益(亏损)
|
| | | | 8,465 | | | | | | (6,298) | | | | | | (885) | | |
|
累计赤字
|
| | | | (2,188,947) | | | | | | (2,720,508) | | | | | | (382,443) | | |
|
股东赤字总额
|
| | | | (2,490,670) | | | | | | (3,036,994) | | | | | | (426,933) | | |
|
负债总额、夹层权益和股东赤字
|
| | | | 3,952,369 | | | | | | 3,803,302 | | | | | | 534,659 | | |
| | | |
截至9月30日的九个月,
|
| |||||||||||||||
| | | |
2021
|
| |
2022
|
| ||||||||||||
| | | |
人民币
(重述) |
| |
人民币
|
| |
美元
(注2) |
| |||||||||
|
净收入(包括截至2021年9月30日和2022年9月30日止九个月的关联方收入分别为15655元和零)
|
| | | | 459,442 | | | | | | 793,485 | | | | | | 111,546 | | |
|
收入成本
|
| | | | (214,671) | | | | | | (444,339) | | | | | | (62,464) | | |
|
毛利
|
| | | | 244,771 | | | | | | 349,146 | | | | | | 49,082 | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | |
|
销售和营销费用
|
| | | | (48,072) | | | | | | (63,473) | | | | | | (8,924) | | |
|
一般和行政费用
|
| | | | (185,184) | | | | | | (153,380) | | | | | | (21,562) | | |
|
研究和开发费用
|
| | | | (210,627) | | | | | | (376,362) | | | | | | (52,908) | | |
|
其他营业收入,净额
|
| | | | 18,741 | | | | | | 5,948 | | | | | | 836 | | |
|
总营业费用
|
| | | | (425,142) | | | | | | (587,267) | | | | | | (82,558) | | |
|
业务损失
|
| | | | (180,371) | | | | | | (238,121) | | | | | | (33,476) | | |
|
利息收入
|
| | | | 14,203 | | | | | | 49,284 | | | | | | 6,928 | | |
|
汇兑(亏损)收益,净额
|
| | | | (9,805) | | | | | | 25,430 | | | | | | 3,575 | | |
|
其他收入(损失),净额
|
| | | | 62 | | | | | | (2,116) | | | | | | (297) | | |
|
所得税前净亏损
|
| | | | (175,911) | | | | | | (165,523) | | | | | | (23,270) | | |
|
所得税优惠
|
| | | | 1,113 | | | | | | 44 | | | | | | 6 | | |
|
净损失
|
| | | | (174,798) | | | | | | (165,479) | | | | | | (23,264) | | |
|
视为股息
|
| | | | (2,206,731) | | | | | | (446,022) | | | | | | (62,701) | | |
|
归属于本公司普通股股东的净亏损
|
| | | | (2,381,529) | | | | | | (611,501) | | | | | | (85,965) | | |
| 每股净亏损: | | | | | | | | | | | | | | | | | | | |
|
基本和稀释
|
| | | | (23.48) | | | | | | (5.29) | | | | | | (0.74) | | |
|
计算每股净亏损时使用的加权平均普通股
分享: |
| | | | | | | | | | | | | | | | | | |
|
基本和稀释
|
| | | | 101,433,139 | | | | | | 115,534,593 | | | | | | 115,534,593 | | |
|
净损失
|
| | | | (174,798) | | | | | | (165,479) | | | | | | (23,264) | | |
| 其他综合收入(亏损),税后净额为零: | | | | | | | | | | | | | | | | | | | |
|
外币换算调整数
|
| | | | 16,391 | | | | | | (14,763) | | | | | | (2,075) | | |
|
综合损失,税后净额为零
|
| | | | (158,407) | | | | | | (180,242) | | | | | | (25,339) | | |
| | | |
普通股
A级 |
| |
普通股
B级 |
| |
附加
实收 资本 |
| |
订阅
应收款项 |
| |
累计
赤字 |
| |
累计
其他 综合 (损失)收入 |
| |
合计
股东" 股本(赤字) |
| |||||||||||||||||||||||||||||||||
| | | |
编号
|
| |
人民币
|
| |
编号
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||||||||||||||
|
截至2021年1月1日的余额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,193,857 | | | | | | — | | | | | | (56,046) | | | | | | (618) | | | | | | 1,137,193 | | |
|
净损失(重报)
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (174,798) | | | | |
|
—
|
| | | | | (174,798) | | |
|
外币折算
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 16,391 | | | | | | 16,391 | | |
|
发行与2021年重组有关的普通股
|
| | | | 30,033,379 | | | | | | 19 | | | | | | 62,834,548 | | | | | | 40 | | | | | | (59) | | | | | | (312,120) | | | | |
|
—
|
| | | |
|
—
|
| | | | | (312,120) | | |
|
可赎回股份的重新分类
(重述) |
| | |
|
—
|
| | | |
|
—
|
| | | | | (31,884,847) | | | | | | (20) | | | | | | (1,193,798) | | | | | | — | | | | | | (1,862,599) | | | | |
|
—
|
| | | | | (3,056,417) | | |
|
股份补偿
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | 23,558 | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | 23,558 | | |
|
与可赎回股份的赎回价值变动有关的当作股息(经重述)
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (23,558) | | | | | | — | | | | | | (51,601) | | | | | | — | | | | | | (75,159) | | |
|
截至2021年9月30日的余额(重报)
|
| | | | 30,033,379 | | | | | | 19 | | | | | | 30,949,701 | | | | | | 20 | | | | | | — | | | | | | (312,120) | | | | | | (2,145,044) | | | | | | 15,773 | | | | | | (2,441,352) | | |
|
截至2022年1月1日的余额
|
| | | | 30,033,379 | | | | | | 19 | | | | | | 30,949,701 | | | | | | 20 | | | | | | — | | | | | | (310,227) | | | | | | (2,188,947) | | | | | | 8,465 | | | | | | (2,490,670) | | |
|
净损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (165,479) | | | | | | — | | | | | | (165,479) | | |
|
外币折算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,763) | | | | | | (14,763) | | |
|
股份补偿
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,940 | | |
|
与可赎回股份的赎回价值变动有关的当作股息(附注9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (79,940) | | | | | | — | | | | | | (366,082) | | | | | | — | | | | | | (446,022) | | |
|
截至2022年9月30日的余额
|
| | | | 30,033,379 | | | | | | 19 | | | | | | 30,949,701 | | | | | | 20 | | | | | | — | | | | | | (310,227) | | | | | | (2,720,508) | | | | | | (6,298) | | | | | | (3,036,994) | | |
| | | |
截至9月30日的九个月,
|
| |||||||||||||||
| | | |
2021
|
| |
2022
|
| ||||||||||||
| | | |
人民币
(重述) |
| |
人民币
|
| |
美元
(注2) |
| |||||||||
| 经营活动产生的现金流量: | | | | | | | | | | | | | | | | | | | |
|
净损失
|
| | | | (174,798) | | | | | | (165,479) | | | | | | (23,264) | | |
|
为将净亏损与业务活动所用现金净额进行核对而作出的调整:
|
| | | | | | | | | | | | | | | | | | |
|
折旧及摊销
|
| | | | 20,543 | | | | | | 38,665 | | | | | | 5,435 | | |
|
股份补偿
|
| | | | 23,558 | | | | | | 80,140 | | | | | | 11,267 | | |
|
呆账备抵
|
| | | | 2,237 | | | | | | (1,263) | | | | | | (178) | | |
|
财产和设备处置损失
|
| | | | 64 | | | | | | 298 | | | | | | 42 | | |
|
在权益法被投资方中的损失份额
|
| | | | 74 | | | | | | 32 | | | | | | 4 | | |
|
短期投资的公允价值变动
|
| | | | — | | | | | | 3,179 | | | | | | 447 | | |
|
外汇收益,净额
|
| | | | (1,047) | | | | | | (15,710) | | | | | | (2,208) | | |
|
非现金租赁费用
|
| | | | — | | | | | | 21,973 | | | | | | 3,089 | | |
|
库存减记
|
| | | | 11,546 | | | | | | 19,421 | | | | | | 2,730 | | |
|
经营资产和负债的变化:
|
| | | | | | | | | | | | | | | | | | |
|
应收账款
|
| | | | (23,686) | | | | | | (276,378) | | | | | | (38,853) | | |
|
合同资产
|
| | | | (40,669) | | | | | | 147,761 | | | | | | 20,772 | | |
|
库存
|
| | | | (189,212) | | | | | | (205,388) | | | | | | (28,873) | | |
|
预付款项和其他流动资产
|
| | | | (61,836) | | | | | | (21,887) | | | | | | (3,077) | | |
|
应收关联方款项
|
| | | | 24,570 | | | | | | (2,002) | | | | | | (281) | | |
|
非流动资产
|
| | | | (1,678) | | | | | | (2,519) | | | | | | (354) | | |
|
合同负债
|
| | | | 142,913 | | | | | | (86,032) | | | | | | (12,094) | | |
|
递延所得税负债
|
| | | | (56) | | | | | | 5 | | | | | | 1 | | |
|
应付账款
|
| | | | 34,777 | | | | | | 103,593 | | | | | | 14,563 | | |
|
应交所得税
|
| | | | (9) | | | | | | — | | | | | | — | | |
|
应计费用和其他流动负债
|
| | | | 106,788 | | | | | | (122,628) | | | | | | (17,238) | | |
|
经营租赁负债
|
| | | | — | | | | | | (22,553) | | | | | | (3,171) | | |
|
非流动负债
|
| | | | 11,831 | | | | | | 1,105 | | | | | | 155 | | |
|
经营活动所用现金净额
|
| | | | (114,090) | | | | | | (505,667) | | | | | | (71,086) | | |
| 投资活动产生的现金流量: | | | | | | | | | | | | | | | | | | | |
|
购买短期投资
|
| | | | (2,441,942) | | | | | | (4,271,000) | | | | | | (600,408) | | |
|
短期投资到期
|
| | | | 1,460,287 | | | | | | 5,293,000 | | | | | | 744,078 | | |
|
购置不动产和设备
|
| | | | (139,274) | | | | | | (217,716) | | | | | | (30,606) | | |
|
购买土地使用权
|
| | | | (43,188) | | | | | | — | | | | | | — | | |
|
购买无形资产
|
| | | | (4,706) | | | | | | (4,677) | | | | | | (657) | | |
|
购买股本证券
|
| | | | — | | | | | | (30,000) | | | | | | (4,217) | | |
|
投资活动提供的(用于)现金净额
|
| | | | (1,168,823) | | | | | | 769,607 | | | | | | 108,190 | | |
| 筹资活动产生的现金流量: | | | | | | | | | | | | | | | | | | | |
|
就2021年度重组向上海禾赛股东派发现金
|
| | | | (507,062) | | | | | | — | | | | | | — | | |
|
股东就2021年重组提供的现金捐款
|
| | | | 507,062 | | | | | | — | | | | | | — | | |
|
发行可转换贷款的收益
|
| | | | 1,950,338 | | | | | | — | | | | | | — | | |
|
因没收以股份为基础的奖励而返还预付款
|
| | | | (255) | | | | | | — | | | | | | — | | |
|
筹资活动提供的现金净额
|
| | | | 1,950,083 | | | | | | — | | | | | | — | | |
|
现金和现金等价物净增加额
|
| | | | 667,170 | | | | | | 263,940 | | | | | | 37,104 | | |
|
期初现金和现金等价物
|
| | | | 256,688 | | | | | | 449,352 | | | | | | 63,169 | | |
|
外汇汇率变动对现金和现金等价物的影响
|
| | | | 22,114 | | | | | | 37,269 | | | | | | 5,239 | | |
|
现金和现金等价物,期末
|
| | | | 945,972 | | | | | | 750,561 | | | | | | 105,512 | | |
| 补充披露现金流量信息: | | | | | | | | | | | | | | | | | | | |
|
已缴所得税(已获退款)
|
| | | | 210 | | | | | | (1,230) | | | | | | (173) | | |
| 补充披露非现金投资和筹资活动: | | | | | | | | | | | | | | | | | | | |
|
应计购置财产和设备
|
| | | | 2,059 | | | | | | 74,401 | | | | | | 10,459 | | |
|
可转换贷款转换为可赎回股份
|
| | | | 1,950,338 | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | | |
报告日的公允价值计量采用
|
| |||||||||||||||
| | | |
截至2021年12月31日
|
| |
报价
活跃市场 对于相同的 物业、厂房及设备 (1级) |
| |
重大
其他 可观察 投入 (2级) |
| |
重大
不可观测 投入 (第3级) |
| ||||||||||||||||||
|
说明
|
| |
携带
价值 |
| |
公平
价值 |
| ||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
|
短期投资
|
| | | | 2,342,743 | | | | | | 2,342,743 | | | | | | — | | | | | | 2,342,743 | | | | | | — | | |
| 合计 | | | | | 2,342,743 | | | | | | 2,342,743 | | | | | | — | | | | | | 2,342,743 | | | | | | — | | |
| | | | | | | | | | | | | | | |
报告日的公允价值计量采用
|
| |||||||||||||||
| | | |
截至2022年9月30日
|
| |
报价
活跃市场 对于相同的 物业、厂房及设备 (1级) |
| |
重大
其他 可观察 投入 (2级) |
| |
重大
不可观测 投入 (第3级) |
| ||||||||||||||||||
|
说明
|
| |
携带
价值 |
| |
公平
价值 |
| ||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||||||||
|
短期投资
|
| | | | 1,317,564 | | | | | | 1,317,564 | | | | | | — | | | | | | 1,317,564 | | | | | | — | | |
|
合计
|
| | |
|
1,317,564
|
| | | |
|
1,317,564
|
| | | | | — | | | | |
|
1,317,564
|
| | | | | — | | |
| | | |
2021年12月31日
|
| |
2022年1月1日
|
| ||||||||||||
| | | |
据报道
|
| |
的影响
通过 ASC 842 |
| |
通过后
ASC 842 |
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | |
|
使用权资产
|
| | | | — | | | | | | 36,030 | | | | | | 36,030 | | |
|
总资产
|
| | | | — | | | | | | 36,030 | | | | | | 36,030 | | |
| 负债和股东权益 | | | | | | | | | | | | | | | | | | | |
|
应计费用和其他流动负债
|
| | | | 569 | | | | | | 12,566 | | | | | | 13,135 | | |
|
租赁负债,非流动
|
| | | | — | | | | | | 23,464 | | | | | | 23,464 | | |
|
负债总额
|
| | | | 569 | | | | | | 36,030 | | | | | | 36,599 | | |
|
负债总额和股东赤字
|
| | | | 569 | | | | | | 36,030 | | | | | | 36,599 | | |
| | | |
截止年度
12月31日, |
| |
九个月
截至9月30日, |
| ||||||
| | | |
2021
|
| |
2022
|
| ||||||
| | | | | | 人民币 | | | | | | 人民币 | | |
|
截至年初/期间的余额
|
| | | | 10,042 | | | | | | 13,932 | | |
|
担保准备金,净额
|
| | | | 10,766 | | | | | | 6,324 | | |
|
消费
|
| | | | (6,876) | | | | | | (1,576) | | |
|
截至年底/期末的余额
|
| | | | 13,932 | | | | | | 18,680 | | |
| | | |
结束的九个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2022
|
| ||||||
|
客户j
|
| | | | * | | | | | | 13.4% | | |
|
客户f
|
| | | | 11.0% | | | | | | 10.7% | | |
|
客户b
|
| | | | 10.7% | | | | | | 10.1% | | |
| | | |
截至
12月31日, 2021 |
| |
截至
9月30日, 2022 |
| ||||||
|
客户j
|
| | | | * | | | | | | 29.5% | | |
|
客户b
|
| | | | 64.4% | | | | | | 25.2% | | |
| | | |
结束的九个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2022
|
| ||||||
|
供应商a
|
| | | | 14.6% | | | | | | 10.3% | | |
| | | |
截至
12月31日, 2021 |
| |
截至
9月30日, 2022 |
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
结构性银行理财产品
|
| | | | 2,342,743 | | | | | | 1,317,564 | | |
|
短期投资共计
|
| | | | 2,342,743 | | | | | | 1,317,564 | | |
| | | |
截至
12月31日, 2021 |
| |
截至
9月30日, 2022 |
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
应收账款
|
| | | | 93,115 | | | | | | 370,198 | | |
|
减:预期信贷损失备抵
|
| | | | (7,294) | | | | | | (7,254) | | |
|
应收账款总额,净额
|
| | | | 85,821 | | | | | | 362,944 | | |
| | | |
一年
结束了 12月31日, 2021 |
| |
对于
九个月 结束了 9月30日, 2022 |
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
年初/期间余额
|
| | | | 5,270 | | | | | | 7,294 | | |
|
预期信贷损失准备金(反向)
|
| | | | 2,024 | | | | | | (40) | | |
|
注销
|
| | | | — | | | | | | — | | |
|
年末/期末余额
|
| | | | 7,294 | | | | | | 7,254 | | |
| | | |
截至
12月31日, 2021 |
| |
截至
9月30日, 2022 |
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
原材料
|
| | | | 123,940 | | | | | | 309,800 | | |
|
在制品
|
| | | | 91,898 | | | | | | 150,581 | | |
|
成品
|
| | | | 160,406 | | | | | | 107,506 | | |
|
库存总额
|
| | | | 376,244 | | | | | | 567,887 | | |
| | | |
截至
12月31日, 2021 |
| |
截至
9月30日, 2022 |
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
| 成本 | | | | | | | | | | | | | |
|
电子设备
|
| | | | 46,856 | | | | | | 70,964 | | |
|
租赁改进
|
| | | | 48,901 | | | | | | 59,180 | | |
|
机械和设备
|
| | | | 12,622 | | | | | | 118,537 | | |
|
家具和固定装置
|
| | | | 32,599 | | | | | | 49,724 | | |
|
运输车辆
|
| | | | 2,003 | | | | | | 2,374 | | |
|
总费用
|
| | | | 142,981 | | | | | | 300,779 | | |
|
减:累计折旧
|
| | | | (39,810) | | | | | | (71,706) | | |
|
物业及设备净额
|
| | | | 103,171 | | | | | | 229,073 | | |
|
在建工程
|
| | | | 218,456 | | | | | | 237,864 | | |
| 合计 | | | | | 321,627 | | | | | | 466,937 | | |
| | | |
截至
12月31日, 2021 |
| |
截至
9月30日, 2022 |
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
股本证券投资
|
| | | | — | | | | | | 30,000 | | |
|
权益法被投资方投资
|
| | | | 1,902 | | | | | | 1,870 | | |
| 合计 | | | | | 1,902 | | | | | | 31,870 | | |
| | | |
截至
2021年12月31日 |
| |||
| | | |
人民币
|
| |||
|
2022
|
| | | | 30,429 | | |
|
2023
|
| | | | 26,071 | | |
|
2024
|
| | | | 4,536 | | |
|
2025
|
| | | | 3,096 | | |
|
租赁付款共计
|
| | | | 64,132 | | |
| | | |
截至
2022年9月30日 |
| |||
| | | |
人民币
|
| |||
|
2022年剩余时间
|
| | | | 9,301 | | |
|
2023
|
| | | | 34,914 | | |
|
2024
|
| | | | 7,219 | | |
|
2025
|
| | | | 3,346 | | |
|
租赁付款共计
|
| | | | 54,780 | | |
|
减:推算利息
|
| | | | (1,838) | | |
|
最低经营租赁付款现值
|
| | | | 52,942 | | |
|
减:当期经营租赁负债
|
| | | | (35,605) | | |
|
长期经营租赁负债
|
| | | | 17,337 | | |
|
系列
|
| |
数目
股份 |
| |
账面价值
日期 重新分类 |
| |
变化
账面价值 |
| |
账面价值
12月31日, 2021 |
| ||||||||||||
| | | | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
A +系列
|
| | | | 3,029,522 | | | | | | 284,480 | | | | | | — | | | | | | 284,480 | | |
|
B系列
|
| | | | 7,881,155 | | | | | | 742,091 | | | | | | — | | | | | | 742,091 | | |
|
B +系列
|
| | | | 3,957,617 | | | | | | 375,599 | | | | | | — | | | | | | 375,599 | | |
|
C-1系列
|
| | | | 4,289,102 | | | | | | 416,021 | | | | | | — | | | | | | 416,021 | | |
|
系列C-2
|
| | | | 6,176,311 | | | | | | 598,974 | | | | | | — | | | | | | 598,974 | | |
|
C-3系列
|
| | | | 5,594,483 | | | | | | 542,489 | | | | | | — | | | | | | 542,489 | | |
|
C +系列
|
| | | | 956,657 | | | | | | 96,763 | | | | | | — | | | | | | 96,763 | | |
|
D系列
|
| | | | 22,666,666 | | | | | | 2,404,316 | | | | | | 79,758 | | | | | | 2,484,074 | | |
| 合计 | | | | | 54,551,513 | | | | | | 5,460,733 | | | | | | 79,758 | | | | | | 5,540,491 | | |
|
系列
|
| |
数目
股份 |
| |
账面价值
12月31日, 2021 |
| |
变化
账面价值 |
| |
账面价值
9月30日, 2022 |
| ||||||||||||
| | | | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
A +系列
|
| | | | 3,029,522 | | | | | | 284,480 | | | | | | — | | | | | | 284,480 | | |
|
B系列
|
| | | | 7,881,155 | | | | | | 742,091 | | | | | | — | | | | | | 742,091 | | |
|
B +系列
|
| | | | 3,957,617 | | | | | | 375,599 | | | | | | — | | | | | | 375,599 | | |
|
C-1系列
|
| | | | 4,289,102 | | | | | | 416,021 | | | | | | — | | | | | | 416,021 | | |
|
系列C-2
|
| | | | 6,176,311 | | | | | | 598,974 | | | | | | — | | | | | | 598,974 | | |
|
C-3系列
|
| | | | 5,594,483 | | | | | | 542,489 | | | | | | — | | | | | | 542,489 | | |
|
C +系列
|
| | | | 956,657 | | | | | | 96,763 | | | | | | — | | | | | | 96,763 | | |
|
D系列
|
| | | | 22,666,666 | | | | | | 2,484,074 | | | | | | 446,022 | | | | | | 2,930,096 | | |
| 合计 | | | | | 54,551,513 | | | | | | 5,540,491 | | | | | | 446,022 | | | | | | 5,986,513 | | |
|
系列
|
| |
赎回价值
2022年12月31日 |
| |||
| | | |
人民币
|
| |||
|
A +系列
|
| | | | 53,514 | | |
|
B系列
|
| | | | 157,050 | | |
|
B +系列
|
| | | | 110,451 | | |
|
C-1系列
|
| | | | 226,775 | | |
|
系列C-2
|
| | | | 324,984 | | |
|
C-3系列
|
| | | | 292,483 | | |
|
C +系列
|
| | | | 83,599 | | |
|
D系列
|
| | | | 2,987,434 | | |
| 合计 | | | | | 4,236,290 | | |
| | | |
截至
12月31日, 2021 |
| |
截至
9月30日, 2022 |
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
薪金和福利应付款
|
| | | | 122,489 | | | | | | 91,756 | | |
|
应付购置财产和设备款
|
| | | | 114,446 | | | | | | 74,401 | | |
|
应计费用
|
| | | | 12,798 | | | | | | 34,888 | | |
|
经营租赁负债的流动部分
|
| | | | — | | | | | | 35,605 | | |
|
雇员垫款
|
| | | | 5,581 | | | | | | 5,402 | | |
|
增值税和其他应付税款
|
| | | | 115,540 | | | | | | 5,306 | | |
| 合计 | | | | | 370,854 | | | | | | 247,358 | | |
| | | |
结束的九个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2022
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
| 产品收入 | | | | | | | | | | | | | |
|
激光雷达产品收入
|
| | | | 433,849 | | | | | | 726,605 | | |
|
气体检测产品收入
|
| | | | 13,536 | | | | | | 17,210 | | |
|
其他产品收入
|
| | | | 945 | | | | | | 4,648 | | |
| 服务收入 | | | | | | | | | | | | | |
|
工程设计、开发和验证服务
|
| | | | 10,879 | | | | | | 40,672 | | |
|
其他服务收入
|
| | | | 233 | | | | | | 4,350 | | |
| 合计 | | | | | 459,442 | | | | | | 793,485 | | |
| | | |
结束的九个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2022
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
在某一时间点确认的收入
|
| | | | 448,330 | | | | | | 772,359 | | |
|
随着时间推移确认的收入
|
| | | | 11,112 | | | | | | 21,126 | | |
| 合计 | | | | | 459,442 | | | | | | 793,485 | | |
| | | |
结束的九个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2022
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
| 按地理位置分列的收入 | | | | | | | | | | | | | |
|
中国大陆
|
| | | | 239,644 | | | | | | 445,203 | | |
|
美国
|
| | | | 149,939 | | | | | | 218,897 | | |
|
欧洲
|
| | | | 47,953 | | | | | | 78,592 | | |
|
其他区域
|
| | | | 21,906 | | | | | | 50,793 | | |
| 合计 | | | | | 459,442 | | | | | | 793,485 | | |
| | | |
帐目
应收款项 |
| |
合同
物业、厂房及设备 |
| |
合同
负债 |
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
截至2021年1月1日的余额
|
| | | | 56,319 | | | | | | 38,337 | | | | | | 9,357 | | |
|
增加,净额
|
| | | | 29,502 | | | | | | 108,200 | | | | | | 113,246 | | |
|
截至2021年12月31日的余额
|
| | | | 85,821 | | | | | | 146,537 | | | | | | 122,603 | | |
|
增加(减少)净额
|
| | | | 277,123 | | | | | | (146,537) | | | | | | (85,708) | | |
|
截至2022年9月30日的期末余额
|
| | | | 362,944 | | | | | | — | | | | | | 36,895 | | |
| | | |
数目
备选方案 |
| |
加权
平均 锻炼 价格 |
| |
加权
平均 授予日期 公允价值 |
| |
加权
平均 剩余 合同寿命 |
| |
聚合
内在 价值 |
| |||||||||||||||
| | | | | | | | | |
人民币
|
| |
人民币
|
| |
年份
|
| |
人民币
|
| ||||||||||||
|
截至2022年1月1日
|
| | | | 9,173,623 | | | | | | 9.23 | | | | | | 56.58 | | | | | | 6.32 | | | | | | 1,005,546 | | |
|
已获批
|
| | | | 966,514 | | | | | | 34.51 | | | | | | 103.68 | | | | | | | | | | | | | | |
|
没收
|
| | | | 456,925 | | | | | | 15.61 | | | | | | | | | | | | | | | | | | | | |
|
已行使
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
截至2022年9月30日
|
| | | | 9,683,212 | | | | | | 12.45 | | | | | | 63.15 | | | | | | 5.95 | | | | | | 1,254,457 | | |
|
截至2022年9月30日
|
| | | | 4,971,132 | | | | | | 19.87 | | | | | | 99.05 | | | | | | 6.40 | | | | | | 607,089 | | |
|
截至2022年9月30日可行使
|
| | | | 1,628,056 | | | | | | 12.92 | | | | | | 89.13 | | | | | | 5.91 | | | | | | 210,146 | | |
| | | |
结束的九个月
2022年9月30日 |
|
|
预期波动
|
| |
74.00% – 75.00%
|
|
|
无风险利率(年利率)
|
| |
1.94% – 3.04%
|
|
|
预期股息率
|
| |
0.00%
|
|
|
雇员没收率(每年)
|
| |
3.80% – 3.92%
|
|
|
预期倍数
|
| |
2.50
|
|
|
合同寿命
|
| |
7.00
|
|
|
基础普通股的公允价值
|
| |
美元18.11 – 19.91
|
|
|
授予日奖励的公允价值
|
| |
美元12.93 – 17.11
|
|
|
关联方名称
|
| |
关系
|
|
| 孙凯先生 | | |
创始股东
|
|
| 李一凡先生 | | |
创始股东
|
|
| 项少卿先生 | | |
创始股东
|
|
| Xiaoming Hang先生 | | |
股东
|
|
| 敏艾先生 | | |
股东
|
|
| Robert Bosch Gesellschaft mit Beschraenkter Haftung | | |
集团股东的关联公司
|
|
| Robert Bosch Kft。 | | |
集团股东的关联公司
|
|
| 罗伯特博世有限公司。 | | |
集团股东的关联公司
|
|
| 罗伯特·博世法国 | | |
集团股东的关联公司
|
|
| 博世汽车产品(苏州)有限公司。 | | |
集团股东的关联公司
|
|
| 百度美国有限责任公司 | | |
集团股东的关联公司
|
|
| 北京百度网通科技有限公司。 | | |
集团股东的关联公司
|
|
| 阿波罗智能交通科技(广州)有限公司。 | | |
集团股东的关联公司
|
|
| 百度智能出行信息技术(重庆)有限公司。 | | |
集团股东的关联公司
|
|
| 阿波罗智能交通科技(合肥)有限公司。 | | |
集团股东的关联公司
|
|
| 洛博云力(北京)科技有限公司。 | | |
集团股东的关联公司
|
|
| 阿波罗智能交通技术(大连)有限公司。 | | |
集团股东的关联公司
|
|
| 阿波罗智能科技(北京)有限公司。 | | |
集团股东的关联公司
|
|
| 阿波罗智能连接(北京)有限公司。 | | |
集团股东的关联公司
|
|
| | | |
九个月
截至9月30日, |
| |||||||||
| | | |
2021
|
| |
2022
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
| 销售激光雷达产品的收入 | | | | | | | | | | | | | |
|
集团股东的附属公司
|
| | | | 15,655 | | | | | | — | | |
| 合计 | | | | | 15,655 | | | | | | — | | |
| | | |
截至
12月31日, 2021 |
| |
截至
9月30日, 2022 |
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
| 应付关联方款项 | | | | | | | | | | | | | |
|
创始股东及若干股东(注)
|
| | | | 307,498 | | | | | | 340,433 | | |
| 合计 | | | | | 307,498 | | | | | | 340,433 | | |
| | | |
结束的九个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2022
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
| 分子: | | | | | | | | | | | | | |
|
净损失
|
| | | | (174,798) | | | | | | (165,479) | | |
|
视为股息
|
| | | | (2,206,731) | | | | | | (446,022) | | |
|
归属于本公司普通股股东的净亏损
|
| | | | (2,381,529) | | | | | | (611,501) | | |
| 分母: | | | | | | | | | | | | | |
|
加权平均流通股数-基本和稀释
|
| | | | 101,433,139 | | | | | | 115,534,593 | | |
|
每股基本和摊薄净亏损
|
| | | | (23.48) | | | | | | (5.29) | | |
| | | |
结束的九个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2022
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
| 激光雷达部分 | | | | | | | | | | | | | |
|
激光雷达收入
|
| | | | 445,906 | | | | | | 776,275 | | |
|
收入成本
|
| | | | (208,968) | | | | | | (435,348) | | |
|
分部利润
|
| | | | 236,938 | | | | | | 340,927 | | |
| 气体检测部分 | | | | | | | | | | | | | |
|
气体检测收入
|
| | | | 13,536 | | | | | | 17,210 | | |
|
收入成本
|
| | | | (5,703) | | | | | | (8,991) | | |
|
分部利润
|
| | | | 7,833 | | | | | | 8,219 | | |
| | | |
结束的九个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2022
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
应报告分部利润总额
|
| | | | 244,771 | | | | | | 349,146 | | |
| 未分配数额* | | | | | | | | | | | | | |
|
销售和营销费用
|
| | | | (48,072) | | | | | | (63,473) | | |
|
一般和行政费用
|
| | | | (185,184) | | | | | | (153,380) | | |
|
研究和开发费用
|
| | | | (210,627) | | | | | | (376,362) | | |
|
其他营业收入,净额
|
| | | | 18,741 | | | | | | 5,948 | | |
|
利息收入
|
| | | | 14,203 | | | | | | 49,284 | | |
|
汇兑(亏损)收益,净额
|
| | | | (9,805) | | | | | | 25,430 | | |
|
其他收入(损失),净额
|
| | | | 62 | | | | | | (2,116) | | |
|
所得税前亏损
|
| | | | (175,911) | | | | | | (165,523) | | |
| | | |
截至9月30日,
2022 |
| |||
| | | |
人民币
|
| |||
|
2022年剩余时间
|
| | | | 137,106 | | |
|
2023
|
| | | | — | | |
|
2024
|
| | | | 11,522 | | |
| 合计 | | | | | 148,628 | | |
| 九个月综合亏损简明报表 结束了 |
| |
如前
报告 |
| |
调整
|
| |
作为
重述 |
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 2021年9月30日 | | | | | | | | | | | | | | | | | | | |
|
一般和行政费用
|
| | | | (265,328) | | | | | | 80,144 | | | | | | (185,184) | | |
|
其他收入(损失),净额
|
| | | | 33,412 | | | | | | (33,350) | | | | | | 62 | | |
| 每股净亏损: | | | | | | | | | | | | | | | | | | | |
|
基本和稀释
|
| | | | (2.18) | | | | | | (21.30) | | | | | | (23.48) | | |
|
截至9个月的现金流量合并报表
|
| |
如前
报告 |
| |
调整
|
| |
作为
重述 |
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 2021年9月30日 | | | | | | | | | | | | | | | | | | | |
|
净损失
|
| | | | (221,592) | | | | | | 46,794 | | | | | | (174,798) | | |
|
衍生负债
|
| | | | 46,794 | | | | | | (46,794) | | | | | | — | | |
|
(用于)经营活动的现金净额
|
| | | | (114,089) | | | | | | — | | | | | | (114,089) | | |