| | | | | | 二 | | | |
| | | | | | 四 | | | |
| | | | | | 1 | | | |
| | | | | | 10 | | | |
| | | | | | 11 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | | |
| | | | | | 43 | | | |
| | | | | | 44 | | | |
| | | | | | 45 | | | |
| | | | | | 46 | | | |
| | | | | | 61 | | | |
| | | | | | 66 | | | |
| | | | | | 71 | | | |
| | | | | | 80 | | | |
| | | | | | 88 | | | |
| | | | | | 91 | | | |
| | | | | | 96 | | | |
| | | | | | 104 | | | |
| | | | | | 105 | | | |
| | | | | | 109 | | | |
| | | | | | 110 | | | |
| | | | | | 111 | | | |
| | | | | | F-1 | | |
| | | |
年终
12月31日, |
| |
$变化
|
| |
%变化
|
| |||||||||||||||
|
(以千计)
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||
| 综合业务报表: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
收入
|
| | | $ | 12,049 | | | | | $ | 17,361 | | | | | $ | (5,312) | | | | | | (31)% | | |
|
收益成本
|
| | | | 10,736 | | | | | | 14,578 | | | | | | (3,842) | | | | | | (26)% | | |
|
毛利
|
| | | | 1,313 | | | | | | 2,783 | | | | | | (1,470) | | | | | | (53)% | | |
| 营业费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
研究与开发
|
| | | | 10,803 | | | | | | 9,904 | | | | | | 899 | | | | | | 9% | | |
|
销售与市场营销
|
| | | | 8,265 | | | | | | 9,817 | | | | | | (1,552) | | | | | | (16)% | | |
|
一般和行政
|
| | | | 29,487 | | | | | | 16,376 | | | | | | 13,111 | | | | | | 80% | | |
|
减值损失
|
| | | | 297 | | | | | | — | | | | | | 297 | | | | | | 新墨西哥。 | | |
|
总营业费用
|
| | | | 48,852 | | | | | | 36,097 | | | | | | 12,755 | | | | | | 35% | | |
|
业务损失
|
| | | | (47,539) | | | | | | (33,314) | | | | | | (14,225) | | | | | | 43% | | |
| 其他收入(支出),净额 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
利息费用
|
| | | | (8,095) | | | | | | (3,686) | | | | | | (4,409) | | | | | | 120% | | |
|
其他融资成本
|
| | | | (30,793) | | | | | | (8,955) | | | | | | (21,838) | | | | | | 244% | | |
|
利息收入
|
| | | | 20 | | | | | | 3 | | | | | | 17 | | | | | | 567% | | |
|
债务清偿损失
|
| | | | (52,276) | | | | | | (319) | | | | | | (51,957) | | | | | | 新墨西哥。 | | |
|
其他收入(支出)
|
| | | | (4) | | | | | | 2,500 | | | | | | (2,504) | | | | | | (100)% | | |
|
认股权证及衍生工具的公允价值变动
|
| | | | 453 | | | | | | (4,242) | | | | | | 4,695 | | | | | | (111)% | | |
|
债务公允价值变动
|
| | | | (10,766) | | | | | | — | | | | | | (10,766) | | | | | | 新墨西哥。 | | |
|
盈利负债公允价值变动
|
| | | | 4,149 | | | | | | — | | | | | | 4,149 | | | | | | 新墨西哥。 | | |
|
其他收入(支出)共计,净额
|
| | | | (97,312) | | | | | | (14,699) | | | | | | (82,613) | | | | | | 562% | | |
|
所得税前亏损
|
| | | | (144,851) | | | | | | (48,013) | | | | | | (96,838) | | | | | | 202% | | |
|
所得税拨备
|
| | | | — | | | | | | — | | | | | | — | | | | | | 新墨西哥。 | | |
|
净损失
|
| | | $ | (144,851) | | | | | $ | (48,013) | | | | | $ | (96,838) | | | | | | 202% | | |
| | | |
在截至12月31日的一年里,
|
| |||||||||
|
(以千计)
|
| |
2022
|
| |
2021
|
| ||||||
|
经营活动所用现金净额
|
| | | $ | (28,793) | | | | | $ | (30,228) | | |
|
投资活动所用现金净额
|
| | | | (34) | | | | | | (622) | | |
|
筹资活动提供的现金净额
|
| | | | 33,076 | | | | | | 16,288 | | |
|
姓名
|
| |
年龄
|
| |
职务
|
|
| 执行干事 | | | | | | | |
| 乔伊·韦斯 | | |
62
|
| |
总裁、首席执行官兼董事
|
|
| Ryan Benton | | |
52
|
| |
首席财务官、秘书兼董事
|
|
| 董事 | | | | | | | |
| Behrooz Abdi | | |
61
|
| | 董事 | |
| 马修·格拉纳德 | | |
46
|
| | 董事 | |
| Omid Tahernia | | |
62
|
| | 董事 | |
| 杰奎琳·施奈德 | | |
58
|
| | 董事 | |
|
姓名和主要职位
|
| |
年份
|
| |
薪金
($)(1) |
| |
奖金
($) |
| |
选择
奖项 ($)(2) |
| |
股票
奖项 ($)(3) |
| |
非股权
奖励计划 Compensation ($) |
| |
所有其他
Compensation ($) |
| |
($)共计
|
| ||||||||||||||||||||||||
|
乔伊·韦斯
总裁兼首席执行官 |
| | | | 2022 | | | | | | 340,385 | | | | | | 114,230 | | | | | | | | | | | | 2,384,995 | | | | | | — | | | | | | — | | | | | | 2,839,610 | | |
| | | | 2021 | | | | | | 450,075 | | | | | | — | | | | | | 1,545,860 | | | | | | | | | | | | — | | | | | | — | | | | | | 1,995,935 | | | ||
|
Ryan Benton
首席财务官 |
| | | | 2022 | | | | | | 292,308 | | | | | | 85,673 | | | | | | | | | | | | 2,384,995 | | | | | | — | | | | | | — | | | | | | 2,762,976 | | |
| | | | 2021 | | | | | | 375,075 | | | | | | — | | | | | | 508,874 | | | | | | | | | | | | — | | | | | | — | | | | | | 883,949 | | | ||
|
拉尔夫·里查特
首席技术和 制造干事 |
| | | | 2022 | | | | | | 276,282 | | | | | | 76,154 | | | | | | | | | | | | 2,384,995 | | | | | | — | | | | | | — | | | | | | 2,737,431 | | |
| | | | 2021 | | | | | | 342,583 | | | | | | — | | | | | | 257,643 | | | | | | | | | | | | — | | | | | | — | | | | | | 600,226 | | | ||
| | | | | | | | | | | | | | | | | | |
期权奖励
|
| |
股票奖励
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
姓名
|
| |
授予日期
|
| |
归属
开始日期 |
| |
注意事项
|
| |
数目
证券 基础 未行使 选项(#) 可行使 |
| |
数目
证券 基础 未行使 选项(#) 不可行使 |
| |
数目
证券 基础 未行使 不劳而获 选项(#) |
| |
选择
锻炼 价格(美元) |
| |
选择
过期 日期 |
| |
数目
股票或 单位 股票 没有 已归属(#) |
| |
市场
价值 股票或 单位 股票 没有 已归属(美元) |
| |
股权
奖励 计划 奖项: 数目 不劳而获 股票, 单位,或 其他权利 那 没有 已归属(#) |
| |
股权
奖励 计划 奖项: 市场或 支付 价值 不劳而获 股票, 单位,或 其他权利 那 没有 已归属(美元) |
| ||||||||||||||||||||||||||||||
|
乔伊·韦斯
|
| | | | 4/27/2015 | | | | | | 1/26/2015 | | | |
(1)(5)(6)(8)
|
| | | | 5,328 | | | | | | | | | | | | | | | 0.27 | | | | | | 4/26/2025 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | 1/20/2016 | | | | | | 12/17/2015 | | | |
(1)(5)(6)(8)
|
| | | | 10,231 | | | | | | | | | | | | | | | 1.94 | | | | | | 1/19/2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | 1/24/2018 | | | | | | 12/18/2017 | | | |
(1)(5)(6)(8)
|
| | | | 17,052 | | | | | | | | | | | | | | | 5.69 | | | | | | 1/23/2028 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | 11/8/2019 | | | | | | 9/23/2019 | | | |
(1)(5)(6)
|
| | | | 259,065 | | | | | | | | | | | | | | | 8.57 | | | | | | 11/7/2029 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | 3/29/2021 | | | | | | 不适用 | | | |
(2)(6)
|
| | | | 86,666 | | | | | | | | | | | | | | | 5.52 | | | | | | 3/28/2031 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | 3/29/2021 | | | | | | 9/23/2021 | | | |
(1)(5)(6)
|
| | | | 108,332 | | | | | | | | | 65,000 | | | | | | 5.52 | | | | | | 3/28/2031 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | 9/27/2022 | | | | | | 9/9/2022 | | | |
(10)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127,895 | | | | | $ | 100,014 | | | | | | 127,895 | | | | | $ | 100,014 | | | ||
|
Ryan Benton
|
| | | | 7/29/2020 | | | | | | 不适用 | | | |
(2)(5)(6)
|
| | | | 44,058 | | | | | | | | | | | | | | | 5.52 | | | | | | 7/28/2030 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | 7/29/2020 | | | | | | 7/13/2020 | | | |
(3)(6)(7)
|
| | | | 79,856 | | | | | | | | | 52,320 | | | | | | 5.52 | | | | | | 7/28/2030 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | 7/3/2021 | | | | | | 7/2/2021 | | | |
(3)(5)(6)
|
| | | | 16,630 | | | | | | | | | 30,327 | | | | | | 8.86 | | | | | | 7/2/2031 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | 9/27/2022 | | | | | | 9/9/2022 | | | |
(10)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127,895 | | | | | $ | 100,014 | | | | | | 127,895 | | | | | $ | 100,014 | | | ||
|
拉尔夫·里查特
|
| | | | 8/3/2018 | | | | | | 8/2/2018 | | | |
(1)(5)(6)
|
| | | | 1,278 | | | | | | | | | | | | | | | 5.69 | | | | | | 8/2/2028 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | 7/25/2019 | | | | | | 4/30/2019 | | | |
(3)(5)(6)
|
| | | | 17,193 | | | | | | | | | 1,564 | | | | | | 8.57 | | | | | | 7/24/2029 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | 7/29/2020 | | | | | | 7/29/2020 | | | |
(4)(5)(6)
|
| | | | 16,908 | | | | | | | | | 11,078 | | | | | | 5.52 | | | | | | 7/28/2030 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | 11/4/2020 | | | | | | 11/4/2020 | | | |
(4)(5)(6)
|
| | | | 20,466 | | | | | | | | | 18,830 | | | | | | 5.52 | | | | | | 11/3/2030 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | 3/29/2021 | | | | | | 不适用 | | | |
(6)(9)
|
| | | | 21,666 | | | | | | | | | 21,667 | | | | | | 5.52 | | | | | | 3/28/2031 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | 9/27/2022 | | | | | | 9/9/2022 | | | |
(10)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127,895 | | | | | $ | 100,014 | | | | | | 127,895 | | | | | $ | 100,014 | | | ||
|
姓名
|
| |
已赚或已付费用
现金(美元) |
| |
股票奖励
($)(1)(2) |
| |
所有其他
报酬(美元) |
| |
共计(美元)
|
| ||||||||||||
|
Behrooz Abdi
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
斯里·钱德拉塞卡
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Zavain Dar
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
马修·格拉纳德
|
| | | | — | | | | | | 397,484 | | | | | | — | | | | | | 397,484 | | |
|
杰奎琳·迪·施奈德
|
| | | | — | | | | | | 397,484 | | | | | | | | | | | | 397,484 | | |
|
Omid Tahernia
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
RSU数目
|
| |||
|
•担任理事会主席的其他RSU
|
| | | | 10,000 | | |
| •担任理事会一个委员会主席的其他RSU: | | | | | | | |
|
•审计委员会
|
| | | | 8,800 | | |
|
•薪酬委员会
|
| | | | 6,600 | | |
|
•提名和治理委员会
|
| | | | 4,400 | | |
| •作为理事会一个委员会的成员(非主席)提供更多的RSU: | | | | | | | |
|
•审计委员会
|
| | | | 4,400 | | |
|
•薪酬委员会
|
| | | | 3,300 | | |
|
•提名和治理委员会
|
| | | | 2,200 | | |
|
受益所有人名称
|
| |
数目
股份 普通股 有益的 拥有 |
| |
百分比
优秀 普通股 |
| ||||||
| 5%股东: | | | | | | | | | | | | | |
|
Point72风险投资有限责任公司(1)
|
| | | | 5,350,999 | | | | | | 17.40% | | |
|
ACE Convergence Acquisition LLC(2)
|
| | | | 6,888,642 | | | | | | 22.40% | | |
|
Lux Ventures IV,L.P。(3)
|
| | | | 2,787,492 | | | | | | 9.06% | | |
|
SQN和附属公司(4)
|
| | | | 2,521,371 | | | | | | 8.20% | | |
|
ACE Equity Partners LLC(5)
|
| | | | 2,617,872 | | | | | | 8.51% | | |
|
白狮资本有限责任公司(6)
|
| | | | 2,495,209 | | | | | | 8.11% | | |
|
Sunny Siu(7)
|
| | | | 1,558,500 | | | | | | 5.07% | | |
| 主任和指定的执行干事: | | | | | | | | | | | | | |
|
Behrooz Abdi(2)
|
| | | | 6,888,642 | | | | | | 22.40% | | |
|
乔伊·韦斯
|
| | | | 550,562 | | | | | | 1.79% | | |
|
Ryan Benton
|
| | | | 221,980 | | | | | | * | | |
|
马修·格拉纳德(8)
|
| | | | 73,324 | | | | | | * | | |
|
Omid Tahernia
|
| | | | 35,000 | | | | | | * | | |
|
杰奎琳·迪·施奈德
|
| | | | 22,990 | | | | | | * | | |
|
董事和执行干事作为一个群体(6人)
|
| | | | 7,791,498 | | | | | | 25.34% | | |
| | | |
证券受益
在此之前拥有 提供(1) |
| |
拟提供的证券
在本次发行中 |
| |
本次发行后实益拥有的证券(2)
|
| |||||||||||||||||||||||||||||||||||||||
|
名称和地址
|
| |
股份
共同 股票 |
| |
认股权证
|
| |
股份
共同 股票(3) |
| |
认股权证(4)
|
| |
股份
共同 股票 |
| |
百分比
|
| |
认股权证
|
| |
百分比
|
| ||||||||||||||||||||||||
|
白狮资本有限责任公司(5)
|
| | | | 2,495,209 | | | | | | — | | | | | | 5,276,018 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Craig-Hallum Capital Group有限责任公司(6)
|
| | | | 178,948 | | | | | | — | | | | | | 178,948 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
诺思兰证券公司。(7)
|
| | | | 178,948 | | | | | | — | | | | | | 178,948 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Roth Capital Partners,LLC(8)
|
| | | | 178,948 | | | | | | — | | | | | | 178,948 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Cantor Fitzgerald & Co。(9)
|
| | | | 748,990 | | | | | | — | | | | | | 748,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Firsthand Technology机会基金(10)
|
| | | | 520,000 | | | | | | — | | | | | | 520,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Lux Ventures IV,L.P。(11)
|
| | | | 2,787,492 | | | | | | — | | | | | | 2,787,492 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
SQN Venture Income Fund II,LP(12)
|
| | | | 2,521,371 | | | | | | — | | | | | | 2,521,371 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
结构资本投资三,
LP(13) |
| | | | 948,217 | | | | | | — | | | | | | 948,217 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
系列结构DCO II(13)
|
| | | | 53,084 | | | | | | — | | | | | | 53,084 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
CEOF Holdings LP(14)
|
| | | | 108,900 | | | | | | — | | | | | | 108,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Acme身高有限公司(15)
|
| | | | 520,000 | | | | | | — | | | | | | 520,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
乔伊·韦斯
|
| | | | 550,562 | | | | | | — | | | | | | 550,562 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Ryan Benton
|
| | | | 221,980 | | | | | | — | | | | | | 221,980 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Kenneth Klein(16)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
马修·格拉纳德(17)
|
| | | | 72,324 | | | | | | — | | | | | | 72,324 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
杰弗里·麦卡维(18)
|
| | | | 818,529 | | | | | | — | | | | | | 818,529 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
杰奎琳·施奈德
|
| | | | 22,990 | | | | | | — | | | | | | 22,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
ACE收敛采集
有限责任公司(19) |
| | | | 2,129,106 | | | | | | 4,759,536 | | | | | | 2,129,106 | | | | | | 4,759,536 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Sunny Siu(20)
|
| | | | 1,078,500 | | | | | | 480,000 | | | | | | 1,078,500 | | | | | | 480,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Behrooz Abdi(21)
|
| | | | 6,888,642 | | | | | | — | | | | | | 6,888,642 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Minyoung Park(22)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Omid Tahernia
|
| | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Raquel Chmielewski(23)
|
| | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
ACE SO5控股有限公司(15)
|
| | | | 485,714 | | | | | | 891,714 | | | | | | 485,714 | | | | | | 891,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
ACE SO3控股有限公司(15)
|
| | | | — | | | | | | 468,750 | | | | | | — | | | | | | 468,750 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
ACE Equity Partners(15)
|
| | | | 251,694 | | | | | | — | | | | | | 251,694 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Point72风险投资有限责任公司(24)
|
| | | | 5,350,999 | | | | | | — | | | | | | 5,350,999 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| 物业、厂房及设备 | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 7,113 | | | | | $ | 2,864 | | |
|
应收账款净额
|
| | | | 2,633 | | | | | | 2,918 | | |
|
存货
|
| | | | 2,578 | | | | | | 879 | | |
|
合同资产
|
| | | | 233 | | | | | | 1,219 | | |
|
预付费用及其他流动资产
|
| | | | 744 | | | | | | 892 | | |
|
流动资产总额
|
| | | | 13,301 | | | | | | 8,772 | | |
|
物业及设备净额
|
| | | | 6,514 | | | | | | 8,891 | | |
|
经营租赁-使用权资产
|
| | | | 371 | | | | | | 1,323 | | |
|
限制现金
|
| | | | 320 | | | | | | 320 | | |
|
其他非流动资产
|
| | | | 83 | | | | | | 2,925 | | |
|
总资产
|
| | | $ | 20,589 | | | | | $ | 22,231 | | |
| 负债和股东赤字 | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | |
|
应付账款
|
| | | $ | 10,165 | | | | | $ | 1,583 | | |
|
合同负债
|
| | | | 2,595 | | | | | | 175 | | |
|
应计负债
|
| | | | 7,209 | | | | | | 3,971 | | |
|
应计报酬和有关福利
|
| | | | 689 | | | | | | 1,249 | | |
|
经营租赁负债,当期
|
| | | | 516 | | | | | | 1,111 | | |
|
融资租赁,现行
|
| | | | 1,606 | | | | | | 1,091 | | |
|
应付贷款-关联方,流动
|
| | | | 600 | | | | | | — | | |
|
应付贷款,当期(分别为20101美元和按公允价值计量0美元)
|
| | | | 20,977 | | | | | | 10,486 | | |
|
流动负债合计
|
| | | | 44,357 | | | | | | 19,666 | | |
|
经营租赁负债,非流动
|
| | | | 30 | | | | | | 546 | | |
|
融资租赁,非流动
|
| | | | — | | | | | | 1,606 | | |
|
应付贷款,非流动
|
| | | | 663 | | | | | | 11,351 | | |
|
认股权证负债
|
| | | | 389 | | | | | | 5,573 | | |
|
盈利负债
|
| | | | 1,173 | | | | | | — | | |
|
负债总额
|
| | | | 46,612 | | | | | | 38,742 | | |
| 承付款项和意外开支(注10) | | | | | | | | | | | | | |
| 股东赤字 | | | | | | | | | | | | | |
|
优先股,面值0.0001美元。分别于2022年12月31日和2021年12月31日获授权的股份20,000,000股;于2022年12月31日和2021年12月31日分别无已发行和流通在外的股份
|
| | | | — | | | | | | — | | |
|
普通股,面值0.0001美元。截至12月31日已获授权的股票数量为600,000,000股,
2022年和2021年分别为26,329,195股和6,745,554股 截至2022年12月31日和2021年12月31日 |
| | | | 3 | | | | | | 1 | | |
|
额外实收资本
|
| | | | 227,137 | | | | | | 91,800 | | |
|
累计赤字
|
| | | | (253,163) | | | | | | (108,312) | | |
|
股东赤字总额
|
| | | | (26,023) | | | | | | (16,511) | | |
|
负债总额和股东赤字
|
| | | $ | 20,589 | | | | | $ | 22,231 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
收入
|
| | | $ | 12,049 | | | | | $ | 17,361 | | |
|
收益成本
|
| | | | 10,736 | | | | | | 14,578 | | |
|
毛利
|
| | | | 1,313 | | | | | | 2,783 | | |
| 营业费用 | | | | | | | | | | | | | |
|
研究与开发
|
| | | | 10,803 | | | | | | 9,904 | | |
|
销售与市场营销
|
| | | | 8,265 | | | | | | 9,817 | | |
|
一般和行政
|
| | | | 29,487 | | | | | | 16,376 | | |
|
减值损失
|
| | | | 297 | | | | | | — | | |
|
总营业费用
|
| | | | 48,852 | | | | | | 36,097 | | |
|
业务损失
|
| | | | (47,539) | | | | | | (33,314) | | |
| 其他收入(支出),净额 | | | | | | | | | | | | | |
|
利息费用
|
| | | | (8,095) | | | | | | (3,686) | | |
|
其他融资成本
|
| | | | (30,793) | | | | | | (8,955) | | |
|
利息收入
|
| | | | 20 | | | | | | 3 | | |
|
债务清偿损失
|
| | | | (52,276) | | | | | | (319) | | |
|
其他收入(支出)
|
| | | | (4) | | | | | | 2,500 | | |
|
认股权证及衍生工具的公允价值变动
|
| | | | 453 | | | | | | (4,242) | | |
|
债务公允价值变动
|
| | | | (10,766) | | | | | | — | | |
|
盈利负债公允价值变动
|
| | | | 4,149 | | | | | | — | | |
|
其他收入(支出)共计,净额
|
| | | | (97,312) | | | | | | (14,699) | | |
|
所得税前亏损
|
| | | | (144,851) | | | | | | (48,013) | | |
|
所得税拨备
|
| | | | — | | | | | | — | | |
|
净损失
|
| | | $ | (144,851) | | | | | $ | (48,013) | | |
|
归属于普通股股东的每股净亏损,基本和稀释
|
| | | $ | (16.38) | | | | | $ | (7.16) | | |
|
用于计算归属于普通股股东的每股净亏损的加权平均股份,基本和稀释
|
| | | | 8,843,703 | | | | | | 6,708,466 | | |
| | | |
可转换优先股
|
| | |
普通股
|
| |
附加
支付- 资本 |
| |
累计
赤字 |
| |
合计
股东" 赤字 |
| |||||||||||||||||||||||||||
| | | |
股票
|
| |
金额
|
| | |
股票
|
| |
金额
|
| ||||||||||||||||||||||||||||||
|
2021年1月1日余额
|
| | | | 29,520,187 | | | | | $ | 75,684 | | | | | | | 9,773,097 | | | | | $ | — | | | | | $ | 4,285 | | | | | $ | (60,299) | | | | | $ | (56,014) | | |
|
资本重组的追溯应用
|
| | | | (29,520,187) | | | | | | (75,684) | | | | | | | (3,072,597) | | | | | | 1 | | | | | | 75,683 | | | | | | — | | | | | | 75,684 | | |
|
年初调整后余额
|
| | | | — | | | | |
|
—
|
| | | | |
|
6,700,500
|
| | | |
|
1
|
| | | |
|
79,968
|
| | | |
|
(60,299)
|
| | | |
|
19,670
|
| |
|
净损失
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (48,013) | | | | | | (48,013) | | |
|
在行使股票期权时发行普通股
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | 45,054 | | | | | | — | | | | | | 126 | | | | | | — | | | | | | 126 | | |
|
普通股认股权证的发行
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | | | — | | | | | | 9,168 | | | | | | — | | | | | | 9,168 | | |
|
股票补偿
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | | | — | | | | | | 2,538 | | | | | | — | | | | | | 2,538 | | |
|
2021年12月31日余额
|
| | | | — | | | | | $ | — | | | | | |
|
6,745,554
|
| | | | $ | 1 | | | | | $ | 91,800 | | | | | $ | (108,312) | | | | | $ | (16,511) | | |
| | | |
可转换优先股
|
| | |
普通股
|
| |
附加
支付- 资本 |
| |
累计
赤字 |
| |
合计
股东" 赤字 |
| |||||||||||||||||||||||||||
| | | |
股票
|
| |
金额
|
| | |
股票
|
| |
金额
|
| ||||||||||||||||||||||||||||||
|
2022年1月1日余额
|
| | | | 29,520,187 | | | | | $ | 75,684 | | | | | | | 10,037,305 | | | | | $ | — | | | | | $ | 16,117 | | | | | $ | (108,312) | | | | | $ | (92,195) | | |
|
资本重组的追溯应用
|
| | | | (29,520,187) | | | | | | (75,684) | | | | | | | (3,291,751) | | | | | | 1 | | | | | | 75,683 | | | | | | — | | | | | | 75,684 | | |
|
年初调整后余额
|
| | | | — | | | | | | — | | | | | | | 6,745,554 | | | | | | 1 | | | | | | 91,800 | | | | | | (108,312) | | | | | | (16,511) | | |
|
净损失
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (144,851) | | | | | | (144,851) | | |
|
在行使股票期权时发行普通股
|
| | | | — | | | | | | — | | | | | | | 8,184 | | | | | | — | | | | | | 49 | | | | | | — | | | | | | 49 | | |
|
可转换票据转换为普通股
|
| | | | — | | | | | | — | | | | | | | 6,003,020 | | | | | | 1 | | | | | | 62,909 | | | | | | — | | | | | | 62,910 | | |
|
认股权证净行使时发行普通股
|
| | | | — | | | | | | — | | | | | | | 3,679,148 | | | | | | — | | | | | | 38,389 | | | | | | — | | | | | | 38,389 | | |
|
合并和PIPE融资
|
| | | | — | | | | | | — | | | | | | | 8,073,289 | | | | | | 1 | | | | | | 4,318 | | | | | | — | | | | | | 4,319 | | |
|
在债务清偿时向贷款人发行的股份
|
| | | | — | | | | | | — | | | | | | | 1,820,000 | | | | | | — | | | | | | 19,074 | | | | | | — | | | | | | 19,074 | | |
|
股票补偿
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 10,598 | | | | | | — | | | | | | 10,598 | | |
|
2022年12月31日余额
|
| | | | — | | | | | $ | — | | | | | | | 26,329,195 | | | | | $ | 3 | | | | | $ | 227,137 | | | | | $ | (253,163) | | | | | $ | (26,023) | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| 经营活动产生的现金流量 | | | | | | | | | | | | | |
|
净损失
|
| | | $ | (144,851) | | | | | $ | (48,013) | | |
| 为将净亏损与业务活动所用现金对账而作出的调整: | | | | | | | | | | | | | |
|
折旧及摊销
|
| | | | 7,229 | | | | | | 3,770 | | |
|
股票补偿
|
| | | | 11,289 | | | | | | 2,538 | | |
|
非现金其他融资成本
|
| | | | 30,793 | | | | | | 8,955 | | |
|
减值损失
|
| | | | 297 | | | | | | — | | |
|
债务清偿损失
|
| | | | 51,903 | | | | | | 319 | | |
|
财产和设备处置损失
|
| | | | 4 | | | | | | — | | |
|
非现金经营租赁费用
|
| | | | 824 | | | | | | 786 | | |
|
坏账费用
|
| | | | 19 | | | | | | 91 | | |
|
认股权证及衍生工具的公允价值变动
|
| | | | (453) | | | | | | 4,242 | | |
|
债务公允价值变动
|
| | | | 10,516 | | | | | | — | | |
|
盈利负债公允价值变动
|
| | | | (4,149) | | | | | | — | | |
|
PPP贷款减免收益
|
| | | | — | | | | | | (2,500) | | |
| 经营资产和负债的变化: | | | | | | | | | | | | | |
|
应收账款
|
| | | | 266 | | | | | | (297) | | |
|
合同资产
|
| | | | 986 | | | | | | (611) | | |
|
存货
|
| | | | (1,699) | | | | | | (711) | | |
|
预付费用及其他流动资产
|
| | | | (412) | | | | | | (633) | | |
|
其他非流动资产
|
| | | | 4,119 | | | | | | (1,817) | | |
|
应付账款
|
| | | | 1,743 | | | | | | 1,109 | | |
|
合同负债
|
| | | | 2,420 | | | | | | 95 | | |
|
应计负债
|
| | | | 874 | | | | | | 3,681 | | |
|
应付贷款-关联方,流动
|
| | | | 600 | | | | | | — | | |
|
其他非流动负债
|
| | | | — | | | | | | (245) | | |
|
经营租赁负债
|
| | | | (1,111) | | | | | | (987) | | |
|
经营活动所用现金净额
|
| | | | (28,793) | | | | | | (30,228) | | |
| 投资活动产生的现金流量: | | | | | | | | | | | | | |
|
购置不动产和设备
|
| | | | (34) | | | | | | (622) | | |
|
投资活动所用现金净额
|
| | | | (34) | | | | | | (622) | | |
| 筹资活动产生的现金流量: | | | | | | | | | | | | | |
|
融资租赁债务项下的本金付款
|
| | | | (1,091) | | | | | | (906) | | |
|
发债收益
|
| | | | 10,000 | | | | | | 33,000 | | |
|
发行债务的收益----关联方
|
| | | | 10,637 | | | | | | — | | |
|
债务发行费用的支付
|
| | | | (111) | | | | | | (765) | | |
|
偿还债务
|
| | | | (3,835) | | | | | | (14,998) | | |
|
行使股票期权的收益
|
| | | | 49 | | | | | | 126 | | |
|
合并和PIPE融资收益
|
| | | | 18,704 | | | | | | — | | |
|
支付递延交易费用
|
| | | | (1,277) | | | | | | (169) | | |
|
筹资活动提供的现金净额
|
| | | | 33,076 | | | | | | 16,288 | | |
|
现金,现金等价物和限制现金的净增加(减少)
|
| | | | 4,249 | | | | | | (14,562) | | |
|
年初现金、现金等价物和限制现金
|
| | | | 3,184 | | | | | | 17,746 | | |
|
年末现金、现金等价物和限制现金
|
| | | $ | 7,433 | | | | | $ | 3,184 | | |
| 补充披露现金流量信息 | | | | | | | | | | | | | |
|
为所得税支付的现金
|
| | | $ | 10 | | | | | $ | 7 | | |
|
支付利息的现金
|
| | | | 6,145 | | | | | | 2,446 | | |
| 非现金投资和筹资活动 | | | | | | | | | | | | | |
|
普通股认股权证的发行
|
| | | $ | — | | | | | $ | 9,168 | | |
|
合并时责任分类认股权证的承认
|
| | | | 1,122 | | | | | | — | | |
|
在LSA定期贷款终止时向贷款人发行的股份
|
| | | | 19,074 | | | | | | — | | |
|
可转换票据转换为普通股
|
| | | | 62,910 | | | | | | — | | |
|
Tempo Earnout的初步认可
|
| | | | 5,322 | | | | | | — | | |
|
认股权证净行使时发行普通股
|
| | | | 38,389 | | | | | | — | | |
|
未付交易费用
|
| | | | — | | | | | | 1,757 | | |
|
免除购买力平价贷款
|
| | | | — | | | | | | 2,500 | | |
|
已终止债务的账面价值
|
| | | | 69,500 | | | | | | 6,000 | | |
|
再融资债务
|
| | | | 62,997 | | | | | | 6,000 | | |
| | | |
资本重组
|
| |||
|
Cash-ACE信托
|
| | | $ | 23,391 | | |
|
Cash-PIPE投资
|
| | | | 3,500 | | |
|
减:交易费用和其他付款(1)(2)
|
| | | | (8,187) | | |
|
合并所得现金净额
|
| | | | 18,704 | | |
|
减:盈利负债
|
| | | | (5,322) | | |
|
减:认股权证
|
| | | | (1,122) | | |
|
减:承担的债务关联方
|
| | | | (600) | | |
|
减:ACE交易费用——未付(1)
|
| | | | (7,342) | | |
|
合并和管道工程融资
|
| | | $ | 4,318 | | |
| | | |
12月31日,
2022 |
| |
12月31日,
2021 |
| ||||||
|
应收账款净额
|
| | | $ | 2,633 | | | | | $ | 2,918 | | |
|
合同资产
|
| | | | 233 | | | | | | 1,219 | | |
|
合同负债
|
| | | | 2,595 | | | | | | 175 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
现金及现金等价物
|
| | | $ | 7,113 | | | | | $ | 2,864 | | |
|
限制现金
|
| | | | 320 | | | | | | 320 | | |
|
现金报表所列现金、现金等价物和限制现金共计
流量 |
| | | $ | 7,433 | | | | | $ | 3,184 | | |
| | | |
有用的生活
|
|
|
计算机设备
|
| |
3
|
|
|
Software
|
| |
5
|
|
|
家具和固定装置
|
| |
3
|
|
|
租赁改进
|
| |
使用年限或剩余租期中较短者
|
|
|
制造设备
|
| |
10
|
|
| | | |
2022年12月31日
|
| |||||||||||||||||||||
| | | |
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||
| 财务负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
认股权证负债
|
| | | $ | — | | | | | $ | 389 | | | | | $ | — | | | | | $ | 389 | | |
|
盈利负债– Tempo Earnout
|
| | | | — | | | | | | — | | | | | | 410 | | | | | | 410 | | |
|
盈利负债-额外期间股份
|
| | | | — | | | | | | — | | | | | | 763 | | | | | | 763 | | |
|
A & R LSA借款
|
| | | | — | | | | | | — | | | | | | 20,101 | | | | | | 20,101 | | |
|
合计
|
| | | $ | — | | | | | $ | 389 | | | | | $ | 21,274 | | | | | $ | 21,663 | | |
| | | |
2021年12月31日
|
| |||||||||||||||||||||
| | | |
1级
|
| |
2级
|
| |
3级
|
| |
合计
|
| ||||||||||||
| 财务负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
认股权证责任
|
| | | $ | — | | | | | $ | — | | | | | $ | 5,573 | | | | | $ | 5,573 | | |
|
合计
|
| | | $ | — | | | | | $ | — | | | | | $ | 5,573 | | | | | $ | 5,573 | | |
| | | |
2022年12月31日
|
|
|
波动性
|
| |
12.5% – 38.0%
|
|
|
贴现率
|
| |
9.1% – 17.7%
|
|
|
预期任期
|
| |
4.8年
|
|
| | | |
2022年12月31日
|
|
|
波动性
|
| |
4.7%
|
|
|
贴现率
|
| |
50.4%
|
|
|
预期任期
|
| |
1.1年
|
|
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
原材料
|
| | | $ | 2,127 | | | | | $ | 158 | | |
|
进行中的工作
|
| | | | 451 | | | | | | 721 | | |
|
总库存
|
| | | $ | 2,578 | | | | | $ | 879 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
预付费用
|
| | | $ | 401 | | | | | $ | 650 | | |
|
其他流动资产
|
| | | | 343 | | | | | | 242 | | |
|
预付费用和其他流动资产共计
|
| | | $ | 744 | | | | | $ | 892 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
制造设备
|
| | | $ | 9,743 | | | | | $ | 9,732 | | |
|
租赁改进
|
| | | | 3,993 | | | | | | 4,811 | | |
|
计算机设备
|
| | | | 453 | | | | | | 489 | | |
|
办公家具和固定装置
|
| | | | 462 | | | | | | 462 | | |
|
Software
|
| | | | 248 | | | | | | 248 | | |
|
财产和设备共计
|
| | | | 14,899 | | | | | | 15,742 | | |
|
减去累计折旧
|
| | | | (8,385) | | | | | | (6,851) | | |
|
财产和设备共计,净额
|
| | | $ | 6,514 | | | | | $ | 8,891 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
递延交易费用(1)
|
| | | $ | — | | | | | $ | 1,926 | | |
|
预付租金和预付款项
|
| | | | 83 | | | | | | 749 | | |
|
存款
|
| | | | — | | | | | | 250 | | |
|
其他非流动资产共计
|
| | | $ | 83 | | | | | $ | 2,925 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
应计法律费用(1)
|
| | | $ | 4,053 | | | | | $ | 1,562 | | |
|
应计专业费用(1)
|
| | | | 2,446 | | | | | | 1,398 | | |
|
应计销售税和营业税
|
| | | | 221 | | | | | | 241 | | |
|
应计收入成本
|
| | | | 176 | | | | | | 236 | | |
|
保证责任
|
| | | | 49 | | | | | | 54 | | |
|
其他应计负债
|
| | | | 264 | | | | | | 480 | | |
|
应计费用总额
|
| | | $ | 7,209 | | | | | $ | 3,971 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
应计工资
|
| | | $ | 380 | | | | | $ | 41 | | |
|
应计假期
|
| | | | 244 | | | | | | — | | |
|
应计佣金
|
| | | | 39 | | | | | | 121 | | |
|
应计奖金
|
| | | | — | | | | | | 647 | | |
|
应计工资税
|
| | | | 26 | | | | | | 356 | | |
|
其他应计福利
|
| | | | — | | | | | | 84 | | |
|
应计薪酬和相关福利共计
|
| | | $ | 689 | | | | | $ | 1,249 | | |
| | | |
金额
|
| |||
|
已终止债务的账面价值
|
| | | $ | 30,407 | | |
|
应计利息
|
| | | | 520 | | |
|
新LSA的公允价值
|
| | | | (28,154) | | |
|
LSA可转换票据的公允价值
|
| | | | (12,903) | | |
|
债务清偿损失
|
| | | $ | (10,130) | | |
| | | |
金额
|
| |||
|
已终止债务的账面价值
|
| | | $ | 29,351 | | |
|
A & R LSA的公允价值
|
| | | | (20,000) | | |
|
偿还本金
|
| | | | (3,000) | | |
|
已发行普通股的公允价值
|
| | | | (7,336) | | |
|
已发行PIPE激励股份的公允价值
|
| | | | (11,738) | | |
|
额外期间股份负债的公允价值
|
| | | | (1) | | |
|
融资费用
|
| | | | (614) | | |
|
债务清偿损失
|
| | | $ | (13,338) | | |
| | | |
应付贷款,
当前 |
| |
应付贷款,
非电流 |
| |
合计
|
| |||||||||
|
SQN设备贷款
|
| | | $ | 876 | | | | | $ | 663 | | | | | $ | 1,539 | | |
|
A & R LSA(FVO)
|
| | | | 20,101 | | | | | | — | | | | | | 20,101 | | |
|
应付贷款总额
|
| | | $ | 20,977 | | | | | $ | 663 | | | | | $ | 21,640 | | |
| | | |
截至
2022年12月31日 |
| |||
|
应付贷款总额
|
| | | $ | 1,472 | | |
|
加:最后应付利息的增加
|
| | | | 106 | | |
|
减:应付贷款,当期
|
| | | | (876) | | |
|
减:未摊销债务折扣
|
| | | | (39) | | |
|
应付贷款总额,非流动
|
| | | $ | 663 | | |
| | | |
公允价值–第3级
|
| |||
|
余额,2022年1月1日
|
| | | $ | — | | |
|
增补
|
| | | | 20,000 | | |
|
减:付款
|
| | | | (250) | | |
|
公允价值变动
|
| | | | 351 | | |
|
余额,2022年12月31日
|
| | | $ | 20,101 | | |
| | | |
公允价值–第3级
|
| |||
|
余额,2022年1月1日
|
| | | $ | — | | |
|
增补
|
| | | | 12,902 | | |
|
公允价值变动
|
| | | | 2,527 | | |
|
转换为普通股
|
| | | | (15,429) | | |
|
余额,2022年12月31日
|
| | | $ | — | | |
| | | |
2022年12月31日
|
|
|
预期任期
|
| |
3年
|
|
|
贴现率
|
| |
13.42%
|
|
| | | |
截至2021年12月31日
|
| |||||||||||||||||||||
| | | |
伦敦政治经济学院
第1.1批 |
| |
伦敦政治经济学院
第1.2批 |
| |
SQN
设备 贷款 |
| |
合计
|
| ||||||||||||
|
应付票据共计
|
| | | $ | 10,000 | | | | | $ | 10,000 | | | | | $ | 2,302 | | | | | $ | 22,302 | | |
|
加:最后应付利息的增加
|
| | | | 108 | | | | | | 79 | | | | | | 56 | | | | | | 243 | | |
|
减:应付贷款,当期
|
| | | | (9,702) | | | | | | — | | | | | | (784) | | | | | | (10,486) | | |
|
减:未摊销债务折扣
|
| | | | (406) | | | | | | (218) | | | | | | (84) | | | | | | (708) | | |
|
应付贷款总额,非流动
|
| | | $ | — | | | | | $ | 9,861 | | | | | $ | 1,490 | | | | | $ | 11,351 | | |
| | | |
截至
2022年12月31日 |
| |||
|
2023
|
| | | $ | 1,205 | | |
|
2024
|
| | | | 4,885 | | |
|
2025
|
| | | | 15,550 | | |
|
未来本金支付总额
|
| | | $ | 21,640 | | |
| | | |
金额
|
| |||
|
已终止债务的账面价值
|
| | | $ | 5,265 | | |
|
嵌入衍生工具的公允价值
|
| | | | 154 | | |
|
2022年本票公允价值
|
| | | | (19,030) | | |
|
已发行认股权证的公允价值
|
| | | | (3,568) | | |
|
债务清偿损失
|
| | | $ | (17,179) | | |
| | | |
金额
|
| |||
|
已终止债务的账面价值
|
| | | $ | 4,477 | | |
|
嵌入衍生工具的公允价值
|
| | | | — | | |
|
过桥票据的公允价值
|
| | | | (16,106) | | |
|
债务清偿损失
|
| | | $ | (11,629) | | |
| | | |
公允价值–第3级
|
| |||
|
余额,2022年1月1日
|
| | | $ | — | | |
|
增补
|
| | | | 39,593 | | |
|
公允价值变动
|
| | | | 7,887 | | |
|
转换为普通股
|
| | | | (47,480) | | |
|
余额,2022年12月31日
|
| | | $ | — | | |
| | | |
截至
12月31日, 2022 |
| |||
|
购买普通股的认股权证
|
| | | | 18,106,559 | | |
|
购买普通股和受限制股份单位的期权
|
| | | | 4,374,189 | | |
|
为未来赠款保留的股份
|
| | | | 2,639,329 | | |
|
盈利股份
|
| | | | 7,000,000 | | |
|
保留的普通股股份总数
|
| | | | 32,120,077 | | |
|
认购权证
|
| |
股票
|
| |
行使价
|
| |
发行日期
|
| |
到期日
|
| ||||||||||||
|
普通股
|
| | | | 11,499,987 | | | | | $ | 11.50 | | | | | | 7/27/2020 | | | | | | 11/21/2027 | | |
|
认购权证
|
| |
股票
|
| |
行使价
|
| |
发行日期
|
| |
到期日
|
| ||||||||||||
|
普通股
|
| | | | 31,121 | | | | | $ | 5.51 | | | | | | 6/3/2020 | | | | | | 6/3/2030 | | |
|
普通股
|
| | | | 18,601 | | | | | | 8.85 | | | | | | 6/23/2021 | | | | | | 6/22/2031 | | |
|
普通股
|
| | | | 402,955 | | | | | | 16.54 | | | | | | 10/11/2021 | | | | | | 10/11/2024 | | |
| | | | | | 452,677 | | | | | | | | | | | | | | | | | | | | |
|
认购权证
|
| |
#股
|
| |
行使价
|
| |
发行日期
|
| |
到期日
|
| ||||||||||||
|
普通股
|
| | | | 6,572 | | | | | $ | 16.17 | | | | | | 10/13/2017 | | | | | | 10/13/2027 | | |
|
普通股
|
| | | | 4,759,536 | | | | | $ | 11.50 | | | | | | 7/27/2020 | | | | | | 11/21/2027 | | |
|
普通股
|
| | | | 468,750 | | | | | $ | 11.50 | | | | | | 7/27/2020 | | | | | | 11/21/2027 | | |
|
普通股
|
| | | | 891,714 | | | | | $ | 11.50 | | | | | | 7/27/2020 | | | | | | 11/21/2027 | | |
|
普通股
|
| | | | 480,000 | | | | | $ | 11.50 | | | | | | 7/27/2020 | | | | | | 11/21/2027 | | |
| | | | | | 6,606,572 | | | | | | | | | | | | | | | | | | | | |
| | | |
公允价值
|
| |||
|
未兑现的认股权证– 2022年1月1日
|
| | | $ | 5,573 | | |
|
签发和修改的认股权证
|
| | | | 32,514 | | |
|
收盘时从ACE假设
|
| | | | 1,122 | | |
|
于收市时行使或转换为普通股
|
| | | | (38,389) | | |
|
公允价值变动净额
|
| | | | (431) | | |
|
未偿认股权证– 2022年12月31日
|
| | | $ | 389 | | |
|
认购权证
|
| |
股票
|
| |
行使价
|
| |
发行日期
|
| |
到期日
|
| ||||||||||||
|
普通股
|
| | | | 10,016 | | | | | $ | 6.74 | | | | | | 11/24/2015 | | | | | | 11/24/2025 | | |
|
普通股
|
| | | | 4,453 | | | | | | 6.74 | | | | | | 11/22/2016 | | | | | | 11/22/2026 | | |
|
普通股
|
| | | | 6,573 | | | | | | 16.19 | | | | | | 10/13/2017 | | | | | | 10/13/2027 | | |
|
普通股
|
| | | | 18,417 | | | | | | 5.51 | | | | | | 1/29/2021 | | | | | | 1/29/2031 | | |
|
普通股
|
| | | | 90,948 | | | | | | 8.85 | | | | | | 6/24/2021 | | | | | | 6/24/2031 | | |
| | | | | | 130,407 | | | | | | | | | | | | | | | | | | | | |
| | | |
公允价值
|
| |||
|
未兑现认股权证– 2021年1月1日
|
| | | $ | 86 | | |
|
签发和修改的认股权证
|
| | | | 1,245 | | |
|
公允价值变动净额
|
| | | | 4,242 | | |
|
未偿认股权证– 2021年12月31日
|
| | | $ | 5,573 | | |
| | | |
2021年12月31日
|
|
|
预期任期
|
| |
3.89 – 9.48岁
|
|
|
预期波动
|
| |
64.29% – 64.44%
|
|
|
无风险利率
|
| |
1.12% – 1.52%
|
|
|
预期股息
|
| |
0%
|
|
| | | |
未完成的期权
|
| |||||||||||||||||||||
| | | |
数目
股份 |
| |
加权
平均 行权价格 每股 |
| |
加权
平均 合同期限 (年) |
| |
聚合
内在价值 (以千计) |
| ||||||||||||
|
未结清– 2022年1月1日
|
| | | | 16,457,475 | | | | | $ | 1.36 | | | | | | 7.96 | | | | | $ | 104,554 | | |
|
资本重组的追溯应用
|
| | | | (13,651,211) | | | | | | 6.85 | | | | | | | | | | | | | | |
|
调整后余额-期初
|
| | | | 2,806,264 | | | | | | 8.21 | | | | | | 7.96 | | | | | | 104,554 | | |
|
授予的期权
|
| | | | 705,520 | | | | | | 6.85 | | | | | | | | | | | | | | |
|
已行使的期权
|
| | | | (8,184) | | | | | | 6.01 | | | | | | | | | | | | | | |
|
被没收的期权
|
| | | | (713,205) | | | | | | 13.33 | | | | | | | | | | | | | | |
|
期权到期
|
| | | | (36,196) | | | | | | 6.92 | | | | | | | | | | | | | | |
|
未结清– 2022年12月31日
|
| | | | 2,754,199 | | | | | | 4.73 | | | | | | 7.46 | | | | | | 77 | | |
|
期间归属
|
| | | | 627,299 | | | | | | 9.25 | | | | | | 6.75 | | | | | | — | | |
|
期末归属
|
| | | | 1,894,115 | | | | | | 6.52 | | | | | | 5.69 | | | | | | 77 | | |
|
期末可行使
|
| | | | 1,894,115 | | | | | | 6.52 | | | | | | 5.69 | | | | | | 77 | | |
|
预期可予归属的股份
|
| | | | 860,064 | | | | | | 5.24 | | | | | | 9.20 | | | | | | — | | |
|
已归属和预期归属
|
| | | | 2,549,745 | | | | | | 6.26 | | | | | | 6.71 | | | | | | 77 | | |
| | | |
数目
奖项 优秀 |
| |
加权平均数
授予日期 公允价值 |
| ||||||
|
未归属余额– 2022年1月1日
|
| | | | — | | | | |
$
|
—
|
| |
|
授予
|
| | | | 1,662,620 | | | | | | 22.25 | | |
|
没收
|
| | | | (42,630) | | | | | | 22.59 | | |
|
未归属余额– 2022年12月31日
|
| | | | 1,619,990 | | | | | | 22.25 | | |
| | | |
在
年终 2022年12月31日 |
|
|
预期任期
|
| |
0.50 – 6.00年
|
|
|
预期波动
|
| |
55.92% – 70.39%
|
|
|
无风险利率
|
| |
1.54% – 3.71%
|
|
|
预期股息
|
| |
0%
|
|
| | | |
2022
|
| |
2021
|
| ||||||
|
销货成本
|
| | | $ | 501 | | | | | $ | 276 | | |
|
研究与开发
|
| | | | 1,615 | | | | | | 540 | | |
|
销售与市场营销
|
| | | | 465 | | | | | | 402 | | |
|
一般和行政
|
| | | | 8,708 | | | | | | 1,320 | | |
|
股票补偿费用共计
|
| | | $ | 11,289 | | | | | $ | 2,538 | | |
| | | |
财务报表的分类
|
| |
截至
2022年12月31日 |
| |||
|
经营租赁资产
|
| |
经营租赁----使用权资产
|
| | | $ | 371 | | |
|
经营租赁负债,当期
|
| | 经营租赁负债,当期 | | | | | 516 | | |
|
经营租赁负债,非流动
|
| |
经营租赁负债,非流动
|
| | | | 30 | | |
| | | |
财务报表的分类
|
| |
截至
2021年12月31日 |
| |||
|
经营租赁资产
|
| |
经营租赁-使用权资产
|
| | | $ | 1,323 | | |
|
经营租赁负债,当期
|
| | 经营租赁负债,当期 | | | | | 1,111 | | |
|
经营租赁负债,非流动
|
| |
经营租赁负债,非流动
|
| | | | 546 | | |
| | | |
截至
12月31日, 2022 |
| |||
|
2023
|
| | | $ | 531 | | |
|
2024
|
| | | | 29 | | |
|
未来租赁付款共计
|
| | | | 560 | | |
|
减去估算利息
|
| | | | (14) | | |
|
经营租赁负债共计
|
| | | $ | 546 | | |
| | | |
财务报表的分类
|
| |
2022年12月31日
|
| |||
|
融资租赁资产
|
| | 物业及设备净额 | | | | $ | 3,383 | | |
|
融资租赁负债,流动
|
| | 融资租赁,现行 | | | | | 1,606 | | |
|
融资租赁负债,非流动
|
| | 融资租赁,非流动 | | | | | — | | |
|
租赁资产的折旧
|
| | 收益成本 | | | | | 2,072 | | |
|
租赁利息费用
|
| | 其他收入(支出),净额 | | | | | 414 | | |
| | | |
财务报表的分类
|
| |
2021年12月31日
|
| |||
|
融资租赁资产
|
| | 物业及设备净额 | | | | $ | 3,943 | | |
|
融资租赁负债,流动
|
| | 融资租赁,现行 | | | | | 1,091 | | |
|
融资租赁负债,非流动
|
| | 融资租赁,非流动 | | | | | 1,606 | | |
|
租赁资产的折旧
|
| | 收益成本 | | | | | 547 | | |
|
租赁利息费用
|
| | 其他收入(支出),净额 | | | | | 598 | | |
| | | |
截至
12月31日, 2022 |
| |||
|
2023
|
| | | $ | 1,731 | | |
|
未来租赁付款共计
|
| | | | 1,731 | | |
|
减:估算利息
|
| | | | (125) | | |
|
融资租赁负债共计
|
| | | $ | 1,606 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
为经营租赁支付的经营现金流
|
| | | $ | 1,215 | | | | | $ | 1,184 | | |
|
为融资租赁支付的融资现金流
|
| | | | 1,504 | | | | | | 1,504 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| 当前: | | | | | | | | | | | | | |
|
联邦
|
| | | $ | — | | | | | $ | — | | |
|
国家
|
| | | | — | | | | | | — | | |
|
当期税费总额
|
| | | $ | — | | | | | $ | — | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
法定费率
|
| | | | 21.0% | | | | | | 21.0% | | |
|
联邦业务损失净额
|
| | | | —% | | | | | | —% | | |
|
租约
|
| | | | —% | | | | | | —% | | |
|
折旧
|
| | | | —% | | | | | | —% | | |
|
国家所得税
|
| | | | 1.6% | | | | | | 9.6% | | |
|
永久差异
|
| | | | (12.6)% | | | | | | (6.8)% | | |
|
其他
|
| | | | —% | | | | | | —% | | |
|
估价津贴
|
| | | | (10.0)% | | | | | | (23.8)% | | |
|
实际所得税率
|
| | | | 0.0% | | | | | | 0.0% | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| 递延所得税资产 | | | | | | | | | | | | | |
|
业务损失净额
|
| | | $ | 34,780 | | | | | $ | 26,070 | | |
|
股票期权和认股权证
|
| | | | 3,107 | | | | | | — | | |
|
不动产、厂场和设备及无形资产
|
| | | | 2,620 | | | | | | — | | |
|
应计费用和其他
|
| | | | 1,041 | | | | | | 982 | | |
|
递延所得税资产总额
|
| | | | 41,548 | | | | | | 27,052 | | |
|
减去估值备抵
|
| | | | (40,333) | | | | | | (25,648) | | |
|
递延所得税资产净额
|
| | | | 1,215 | | | | | | 1,404 | | |
| 递延所得税负债 | | | | | | | | | | | | | |
|
不动产、厂房、设备和无形资产
|
| | | | (1,125) | | | | | | (1,017) | | |
|
租赁责任
|
| | | | (90) | | | | | | (387) | | |
|
递延所得税负债总额
|
| | | | (1,215) | | | | | | (1,404) | | |
|
递延所得税资产(负债)净额)
|
| | | $ | — | | | | | $ | — | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
期初未确认的税收优惠
|
| | | $ | 411 | | | | | $ | 411 | | |
|
根据与本年度有关的税务状况计算的增加额
|
| | | | — | | | | | | — | | |
|
根据与前几年有关的税务状况减少的数额
|
| | | | — | | | | | | — | | |
|
未确认的税收优惠,期末
|
| | | $ | 411 | | | | | $ | 411 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| 基本和稀释: | | | | | | | | | | | | | |
|
净损失
|
| | | $ | (144,851) | | | | | $ | (48,013) | | |
|
普通股加权平均数
优秀 |
| | | | 8,843,703 | | | | | | 6,708,466 | | |
|
每股基本和摊薄净亏损
|
| | | $ | (16.38) | | | | | $ | (7.16) | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
可通过股票期权和受限制股份单位发行的普通股股份
|
| | | | 4,374,189 | | | | | | 2,806,264 | | |
|
可由普通股认股权证发行的普通股股份
|
| | | | 18,106,559 | | | | | | 583,084 | | |
|
不计入稀释后每股净亏损的潜在普通股
|
| | | | 22,480,748 | | | | | | 3,389,348 | | |