| | | | | | S-1 | | | |
| | | | | | S-3 | | | |
| | | | | | S-5 | | | |
| | | | | | S-23 | | | |
| | | | | | S-26 | | | |
| | | | | | S-29 | | | |
| | | | | | S-30 | | | |
| | | | | | S-31 | | | |
| | | | | | S-32 | | | |
| | | | | | S-37 | | | |
| | | | | | S-38 | | | |
| | | | | | S-44 | | | |
| | | | | | S-45 | | | |
| | | | | | S-46 | | | |
| | | | | | S-47 | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 33 | | | |
| | | | | | 35 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 40 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | | |
| | | | | | 49 | | | |
| | | | | | 51 | | | |
| | | | | | 52 | | | |
| | | | | | 53 | | | |
| | | | | | 54 | | | |
| | | | | | 55 | | |
| | | |
截至2025年6月30日
|
| |||||||||
| | | |
实际
|
| |
备考
|
| ||||||
| | | |
美元
|
| |
美元
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
现金及受限制现金
|
| | | | 99,254 | | | | | | 147,754 | | |
|
短期借款
|
| | | | 279,189 | | | | | | 279,189 | | |
|
应付可转换票据,净额
|
| | | | 64,853 | | | | | | 113,353 | | |
|
应付票据
|
| | | | 28,198 | | | | | | 28,198 | | |
|
股东赤字总额
|
| | | | (295,273) | | | | | | (295,273) | | |
|
总资本
|
| | | | 76,967 | | | | | | 125,467 | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 33 | | | |
| | | | | | 35 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 40 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | | |
| | | | | | 49 | | | |
| | | | | | 51 | | | |
| | | | | | 52 | | | |
| | | | | | 53 | | | |
| | | | | | 54 | | | |
| | | | | | 55 | | |
| | | |
三个月结束
3月31日 |
| |||||||||||||||
|
百万,股份数据和每股数据除外,或另有说明
|
| |
2024
|
| |
2025
|
| |
2025
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
| 收入 | | | | | | | | | | | | | | | | | | | |
|
销售商品收入
|
| | | | 757.1 | | | | | | 879.2 | | | | | | 121.2 | | |
|
软件许可收入
|
| | | | 75.3 | | | | | | 186.6 | | | | | | 25.7 | | |
|
服务收入
|
| | | | 105.4 | | | | | | 156.6 | | | | | | 21.6 | | |
|
总收入
|
| | | | 937.8 | | | | | | 1,222.4 | | | | | | 168.5 | | |
|
销货成本
|
| | | | (622.2) | | | | | | (796.1) | | | | | | (109.7) | | |
|
软件许可费用
|
| | | | (22.2) | | | | | | (104.0) | | | | | | (14.3) | | |
|
服务成本
|
| | | | (89.1) | | | | | | (79.8) | | | | | | (11.0) | | |
|
收入总成本
|
| | | | (733.5) | | | | | | (979.9) | | | | | | (135.0) | | |
|
毛利
|
| | | | 204.3 | | | | | | 242.5 | | | | | | 33.5 | | |
|
研发费用
|
| | | | (269.4) | | | | | | (251.2) | | | | | | (34.6) | | |
|
销售、一般和管理费用及其他,净额
|
| | | | (191.8) | | | | | | (170.2) | | | | | | (23.5) | | |
|
总营业费用
|
| | | | (461.2) | | | | | | (421.4) | | | | | | (58.1) | | |
|
经营亏损
|
| | | | (256.9) | | | | | | (178.9) | | | | | | (24.6) | | |
|
利息收入
|
| | | | 6.2 | | | | | | 5.3 | | | | | | 0.7 | | |
|
利息支出
|
| | | | (21.3) | | | | | | (34.3) | | | | | | (4.7) | | |
|
权益法投资的结果份额
|
| | | | (19.2) | | | | | | 0.5 | | | | | | 0.1 | | |
|
外币汇兑收益/(亏损)
|
| | | | 0.3 | | | | | | (2.8) | | | | | | (0.4) | | |
|
其他,净额
|
| | | | (13.7) | | | | | | 15.1 | | | | | | 2.1 | | |
|
所得税前亏损
|
| | | | (304.6) | | | | | | (195.1) | | | | | | (26.8) | | |
|
所得税优惠/(费用)
|
| | | | 0.6 | | | | | | (1.8) | | | | | | (0.2) | | |
|
净亏损
|
| | | | (304.0) | | | | | | (196.9) | | | | | | (27.0) | | |
|
归属于非控股权益的净亏损
|
| | | | 17.5 | | | | | | 8.8 | | | | | | 1.2 | | |
|
归属于亿咖通科技普通股股东的净亏损
|
| | | | (286.5) | | | | | | (188.1) | | | | | | (25.8) | | |
|
净亏损
|
| | | | (304.0) | | | | | | (196.9) | | | | | | (27.0) | | |
| 其他综合损失: | | | | | | | | | | | | | | | | | | | |
|
外币换算调整,扣除零所得税
|
| | | | (17.6) | | | | | | 7.8 | | | | | | 1.1 | | |
|
综合损失
|
| | | | (321.6) | | | | | | (189.1) | | | | | | (25.9) | | |
|
不可赎回非控股权益应占全面亏损
|
| | | | 17.5 | | | | | | 8.8 | | | | | | 1.2 | | |
|
归属于亿咖通科技公司的综合亏损
|
| | | | (304.1) | | | | | | (180.3) | | | | | | (24.7) | | |
| 每股普通股亏损 | | | | | | | | | | | | | | | | | | | |
|
–每股基本及摊薄亏损,普通股
|
| | |
|
(0.85)
|
| | | |
|
(0.57)
|
| | | |
|
(0.08)
|
| |
|
用于计算每股普通股亏损的加权平均普通股数
|
| | | | | | | | | | | | | | | | | | |
|
–普通股加权平均数
|
| | |
|
337,897,291
|
| | | |
|
332,595,882
|
| | | | | | | |
|
百万,除非另有说明
|
| |
截至
12月31日, 2024 |
| |
截至
2025年3月31日 |
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | | | | | |
|
现金
|
| | | | 324.0 | | | | | | 839.6 | | | | | | 115.7 | | |
|
受限制现金
|
| | | | 43.4 | | | | | | 93.4 | | | | | | 12.9 | | |
|
短期投资
|
| | | | 130.5 | | | | | | 131.5 | | | | | | 18.1 | | |
|
应收账款–第三方,净额
|
| | | | 221.1 | | | | | | 184.4 | | | | | | 25.4 | | |
|
应收账款–关联方,净额
|
| | | | 1,373.8 | | | | | | 1,076.5 | | | | | | 148.3 | | |
|
应收票据
|
| | | | 16.8 | | | | | | 106.9 | | | | | | 14.7 | | |
|
库存
|
| | | | 233.9 | | | | | | 281.1 | | | | | | 38.7 | | |
|
应收关联方款项
|
| | | | 35.4 | | | | | | 53.6 | | | | | | 7.4 | | |
|
预付款项和其他流动资产
|
| | | | 452.5 | | | | | | 506.7 | | | | | | 70.0 | | |
|
流动资产总额
|
| | | | 2,831.4 | | | | | | 3,273.7 | | | | | | 451.2 | | |
| 非流动资产 | | | | | | | | | | | | | | | | | | | |
|
长期投资
|
| | | | 15.8 | | | | | | 16.4 | | | | | | 2.3 | | |
|
物业及设备净额
|
| | | | 160.3 | | | | | | 163.8 | | | | | | 22.6 | | |
|
无形资产,净值
|
| | | | 309.8 | | | | | | 308.4 | | | | | | 42.5 | | |
|
经营租赁使用权资产
|
| | | | 132.7 | | | | | | 126.2 | | | | | | 17.4 | | |
|
商誉
|
| | | | 25.7 | | | | | | 25.7 | | | | | | 3.5 | | |
|
其他非流动资产–第三方
|
| | | | 28.3 | | | | | | 56.6 | | | | | | 7.8 | | |
|
其他非流动资产–关联方
|
| | | | 267.3 | | | | | | 269.9 | | | | | | 37.2 | | |
|
非流动资产合计
|
| | | | 939.9 | | | | | | 967.0 | | | | | | 133.3 | | |
|
总资产
|
| | | | 3,771.3 | | | | | | 4,240.7 | | | | | | 584.5 | | |
| 负债 | | | | | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | | | | | |
|
短期借款
|
| | | | 1,360.0 | | | | | | 1,960.0 | | | | | | 270.1 | | |
|
应付账款–第三方
|
| | | | 1,617.4 | | | | | | 1,348.3 | | | | | | 185.8 | | |
|
应付账款–关联方
|
| | | | 512.6 | | | | | | 376.1 | | | | | | 51.8 | | |
|
应付票据
|
| | | | 142.0 | | | | | | 192.0 | | | | | | 26.5 | | |
|
应付关联方款项
|
| | | | 177.9 | | | | | | 340.8 | | | | | | 47.0 | | |
|
合同负债,流动–第三方
|
| | | | 6.4 | | | | | | 19.2 | | | | | | 2.6 | | |
|
合同负债、流动–关联方
|
| | | | 150.5 | | | | | | 156.7 | | | | | | 21.6 | | |
|
经营租赁负债–流动
|
| | | | 40.9 | | | | | | 42.8 | | | | | | 5.9 | | |
|
应付可转换票据-流动
|
| | | | 470.6 | | | | | | 467.9 | | | | | | 64.5 | | |
|
应计费用和其他流动负债
|
| | | | 626.6 | | | | | | 559.2 | | | | | | 77.1 | | |
|
应交所得税
|
| | | | 20.4 | | | | | | 19.7 | | | | | | 2.7 | | |
|
流动负债合计
|
| | | | 5,125.3 | | | | | | 5,482.7 | | | | | | 755.6 | | |
| 非流动负债 | | | | | | | | | | | | | | | | | | | |
|
合同负债、非流动–关联方
|
| | | | 37.3 | | | | | | 23.0 | | | | | | 3.2 | | |
|
非流动经营租赁负债
|
| | | | 121.4 | | | | | | 117.2 | | | | | | 16.2 | | |
|
权证负债,非流动
|
| | | | 8.8 | | | | | | 10.4 | | | | | | 1.4 | | |
|
规定
|
| | | | 110.1 | | | | | | 110.3 | | | | | | 15.2 | | |
|
其他非流动负债–第三方
|
| | | | 98.0 | | | | | | 147.3 | | | | | | 20.3 | | |
|
递延所得税负债
|
| | | | 15.2 | | | | | | 15.6 | | | | | | 2.1 | | |
|
非流动负债合计
|
| | | | 390.8 | | | | | | 423.8 | | | | | | 58.4 | | |
|
负债总额
|
| | | | 5,516.1 | | | | | | 5,906.5 | | | | | | 814.0 | | |
|
百万,除非另有说明
|
| |
截至
12月31日, 2024 |
| |
截至
2025年3月31日 |
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
| 股东赤字 | | | | | | | | | | | | | | | | | | | |
|
普通股
|
| | | | — | | | | | | — | | | | | | — | | |
|
额外实收资本
|
| | | | 6,214.3 | | | | | | 6,543.9 | | | | | | 901.8 | | |
|
库存股,按成本
|
| | | | (7.4) | | | | | | (68.9) | | | | | | (9.5) | | |
|
累计赤字
|
| | | | (7,603.0) | | | | | | (7,791.1) | | | | | | (1,073.6) | | |
|
累计其他综合损失
|
| | | | (363.5) | | | | | | (355.7) | | | | | | (49.0) | | |
|
归属于普通股股东的总亏损
|
| | | | (1,759.6) | | | | | | (1,671.8) | | | | | | (230.3) | | |
|
不可赎回的非控制性权益
|
| | | | 14.8 | | | | | | 6.0 | | | | | | 0.8 | | |
|
股东赤字总额
|
| | | | (1,744.8) | | | | | | (1,665.8) | | | | | | (229.5) | | |
|
负债和股东赤字
|
| | | | 3,771.3 | | | | | | 4,240.7 | | | | | | 584.5 | | |
| | |||||||||||||||||||
| | | |
三个月结束
3月31日 |
| |||||||||||||||
|
百万,除非另有说明
|
| |
2024
|
| |
2025
|
| |
2025
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
|
净亏损
|
| | | | (304.0) | | | | | | (196.9) | | | | | | (27.0) | | |
|
利息收入
|
| | | | (6.2) | | | | | | (5.3) | | | | | | (0.7) | | |
|
利息支出
|
| | | | 21.3 | | | | | | 34.3 | | | | | | 4.7 | | |
|
所得税(福利)/费用
|
| | | | (0.6) | | | | | | 1.8 | | | | | | 0.2 | | |
|
财产和设备折旧
|
| | | | 15.2 | | | | | | 13.1 | | | | | | 1.8 | | |
|
无形资产摊销
|
| | | | 25.3 | | | | | | 27.6 | | | | | | 3.8 | | |
| EBITDA | | | | | (249.0) | | | | | | (125.5) | | | | | | (17.2) | | |
|
以股份为基础的补偿费用
|
| | | | 25.1 | | | | | | 20.1 | | | | | | 2.8 | | |
|
经调整EBITDA
|
| | | | (223.9) | | | | | | (105.4) | | | | | | (14.4) | | |
| | | |
截至2025年3月31日
|
| |||||||||
| | | |
人民币在
百万 |
| |
美元在
百万 |
| ||||||
|
现金及受限制现金
|
| | | | 933.0 | | | | | | 128.6 | | |
|
短期借款
|
| | | | 1,960.0 | | | | | | 270.1 | | |
|
应付可转换票据,净额
|
| | | | 467.9 | | | | | | 64.5 | | |
|
应付票据
|
| | | | 192.0 | | | | | | 26.5 | | |
|
股东赤字总额
|
| | | | (1,671.8) | | | | | | (230.3) | | |
|
总资本
|
| | | | 948.1 | | | | | | 130.8 | | |