| | | |
页
|
| |||
| 招股章程补充 | | | | | | | |
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-四 | | | |
| | | | | S-1 | | | |
| | | | | S-4 | | | |
| | | | | S-6 | | | |
| | | | | S-9 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | S-19 | | | |
| | | | | S-26 | | | |
| | | | | S-29 | | | |
| | | | | S-29 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 12 | | | |
| | | | | | 13 | | | |
| | | | | | 16 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | |
| | | |
季度末
2026年3月31日 |
| |||||||||
| | | |
低
|
| |
高
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
| 运营数据声明: | | | | | | | | | | | | | |
|
收入
|
| | | $ | 280,000 | | | | | $ | 284,000 | | |
|
经营亏损
|
| | | $ | (985,000) | | | | | $ | (1,005,000) | | |
| 资产负债表数据: | | | | | | | | | | | | | |
|
现金及现金等价物(期末)
|
| | | $ | 700,356 | | | | | $ | 700,356 | | |
|
长期债务(期末)
|
| | | $ | 2,047,844 | | | | | $ | 2,047,844 | | |
| | | |
截至12月31日的财年,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(单位:千,股份和每股数字除外)
|
| |||||||||||||||
|
收入
|
| | | $ | 1,353,790 | | | | | $ | 807,832 | | | | | $ | 595,271 | | |
| 成本和开支(1) | | | | | | | | | | | | | | | | | | | |
|
收益成本
|
| | | | 2,610,176 | | | | | | 1,730,943 | | | | | | 1,936,066 | | |
|
研究与开发
|
| | | | 1,211,397 | | | | | | 1,176,453 | | | | | | 937,012 | | |
|
销售,一般和行政
|
| | | | 1,033,970 | | | | | | 900,952 | | | | | | 797,235 | | |
|
重组费用
|
| | | | — | | | | | | 20,304 | | | | | | 24,546 | | |
|
总成本和费用
|
| | | | 4,855,543 | | | | | | 3,828,652 | | | | | | 3,694,859 | | |
|
经营亏损
|
| | | | (3,501,753) | | | | | | (3,020,820) | | | | | | (3,099,588) | | |
| 其他收入(费用),净额 | | | | | | | | | | | | | | | | | | | |
|
普通股权证负债公允价值变动
|
| | | | 19,514 | | | | | | 34,150 | | | | | | 86,926 | | |
|
关联方权益证券公允价值变动
|
| | | | (15,785) | | | | | | (43,057) | | | | | | 5,999 | | |
|
与可赎回可转换优先股相关的衍生负债公允价值变动(关联方)
|
| | | | 623,225 | | | | | | 155,350 | | | | | | — | | |
|
债务清偿收益
|
| | | | 121,765 | | | | | | — | | | | | | — | | |
|
利息收入
|
| | | | 156,443 | | | | | | 213,026 | | | | | | 204,274 | | |
|
利息支出
|
| | | | (95,101) | | | | | | (32,923) | | | | | | (24,915) | | |
|
其他收入(费用),净额
|
| | | | (8,692) | | | | | | (18,469) | | | | | | (90) | | |
|
其他收入总额,净额
|
| | | | 801,369 | | | | | | 308,077 | | | | | | 272,194 | | |
|
所得税拨备(受益)前亏损
|
| | | | (2,700,384) | | | | | | (2,712,743) | | | | | | (2,827,394) | | |
|
所得税拨备(受益)
|
| | | | (2,333) | | | | | | 1,199 | | | | | | 1,026 | | |
|
净亏损
|
| | | | (2,698,051) | | | | | | (2,713,942) | | | | | | (2,828,420) | | |
|
可赎回可转换优先股的增值(关联方)
|
| | | | (983,648) | | | | | | (347,610) | | | | | | — | | |
|
归属于普通股股东的净亏损,基本
|
| | | | (3,681,699) | | | | | | (3,061,552) | | | | | | (2,828,420) | | |
|
2026年票据的利息支出
|
| | | | 14,309 | | | | | | — | | | | | | — | | |
|
债务清偿收益
|
| | | | (121,765) | | | | | | — | | | | | | — | | |
|
归属于普通股股东的净亏损,摊薄
|
| | | $ | (3,789,155) | | | | | $ | (3,061,552) | | | | | $ | (2,828,420) | | |
| | | |
截至12月31日的财年,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(单位:千,股份和每股数字除外)
|
| |||||||||||||||
|
归属于普通股股东的加权平均流通股,基本
|
| | | | 311,680,046 | | | | | | 244,517,654 | | | | | | 208,177,262 | | |
|
归属于普通股股东的加权平均流通股,稀释
|
| | | | 313,400,136 | | | | | | 244,517,654 | | | | | | 208,177,262 | | |
|
归属于普通股股东的每股净亏损,基本
|
| | | $ | (11.81) | | | | | $ | (12.52) | | | | | $ | (13.59) | | |
|
归属于普通股股东的每股净亏损,摊薄
|
| | | $ | (12.09) | | | | | $ | (12.52) | | | | | $ | (13.59) | | |
| 其他综合收益(亏损) | | | | | | | | | | | | | | | | | | | |
|
投资未实现收益净额,税后净额
|
| | | $ | 3,860 | | | | | $ | 1,942 | | | | | $ | 12,669 | | |
|
外币换算调整
|
| | | | 9,931 | | | | | | (8,891) | | | | | | 3,753 | | |
|
其他综合收益(亏损)合计
|
| | | | 13,791 | | | | | | (6,949) | | | | | | 16,422 | | |
|
综合损失
|
| | | | (2,684,260) | | | | | | (2,720,891) | | | | | | (2,811,998) | | |
|
可赎回可转换优先股的增值(关联方)
|
| | | | (983,648) | | | | | | (347,610) | | | | | | — | | |
|
归属于普通股股东的综合亏损
|
| | | $ | (3,667,908) | | | | | $ | (3,068,501) | | | | | $ | (2,811,998) | | |
| | |||||||||||||||||||
| | | |
截至12月31日的财年,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||
|
收益成本
|
| | | $ | 3,325 | | | | | $ | 4,335 | | | | | $ | 3,590 | | |
|
研究与开发
|
| | | | 183,770 | | | | | | 172,190 | | | | | | 137,703 | | |
|
销售,一般和行政
|
| | | | 84,180 | | | | | | 110,827 | | | | | | 117,433 | | |
|
重组费用
|
| | | | — | | | | | | (1,480) | | | | | | (1,443) | | |
|
合计
|
| | | $ | 271,275 | | | | | $ | 285,872 | | | | | $ | 257,283 | | |
| | | |
财政年度结束
12月31日, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 997,827 | | | | | $ | 1,606,865 | | |
|
总资产
|
| | | | 8,386,981 | | | | | | 9,647,931 | | |
| 负债 | | | | | | | | | | | | | |
|
债务,扣除流动部分
|
| | | | 2,046,576 | | | | | | 2,002,151 | | |
|
普通股认股权证负债
|
| | | | — | | | | | | 19,514 | | |
|
负债总额
|
| | | | 5,386,204 | | | | | | 4,475,277 | | |
| 可赎回可转换优先股 | | | | | | | | | | | | | |
|
A系列可赎回可转换优先股
|
| | | | 1,339,641 | | | | | | 730,025 | | |
|
B系列可赎回可转换优先股
|
| | | | 943,849 | | | | | | 569,817 | | |
| | | |
财政年度结束
12月31日, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
| 股东权益 | | | | | | | | | | | | | |
|
普通股
|
| | | | 33 | | | | | | 30 | | |
|
额外实收资本
|
| | | | 16,337,023 | | | | | | 16,808,291 | | |
|
累计赤字
|
| | | | (15,610,745) | | | | | | (12,912,694) | | |
|
股东权益合计
|
| | | $ | 717,287 | | | | | $ | 3,872,812 | | |
| | |||||||||||||
| | | |
截至2025年12月31日
|
| |||||||||||||||
| | | |
实际
|
| |
经调整
|
| |
As further
调整后 |
| |||||||||
| | | |
(单位:百万,除份额和
每股金额和脚注) |
| |||||||||||||||
|
现金、现金等价物和短期投资
|
| | | $ | 1,628.9 | | | | | $ | 2,878.9 | | | | | $ | 3,170.5 | | |
| 债务(含流动部分): | | | | | | | | | | | | | | | | | | | |
|
2026年可转换票据(1)
|
| | | | 204.3 | | | | | | 204.3 | | | | | | 204.3 | | |
|
2030年可转换票据(2)
|
| | | | 1,100.0 | | | | | | 1,100.0 | | | | | | 1,100.0 | | |
|
2031年可转换票据(3)
|
| | | | 975.0 | | | | | | 975.0 | | | | | | 975.0 | | |
|
ABL信贷便利(4)
|
| | | | — | | | | | | — | | | | | | — | | |
|
GIB信贷便利(5)
|
| | | | 468.0 | | | | | | 468.0 | | | | | | 468.0 | | |
|
DDTL信贷工具(6)
|
| | | | — | | | | | | 500.0 | | | | | | 500.0 | | |
|
SIDF贷款(7)
|
| | | | — | | | | | | — | | | | | | — | | |
|
总债务
|
| | | | 2,747.3 | | | | | | 3,247.3 | | | | | | 3,247.3 | | |
| 可赎回可转换优先股: | | | | | | | | | | | | | | | | | | | |
|
优先股,10,000,000股授权,实际,经调整和
经进一步调整,A系列可赎回可转换优先股, 每股面值0.0001美元;已发行流通股10万股, 实际、经调整和经进一步调整(关联方)(8) |
| | | | 1,339.6 | | | | | | 1,339.6 | | | | | | 1,339.6 | | |
|
优先股,10,000,000股授权,实际,经调整和
经进一步调整,B系列可赎回可转换优先股, 每股面值0.0001美元;已发行流通股7.5万股, 实际、经调整和经进一步调整(关联方)(9) |
| | | | 943.8 | | | | | | 943.8 | | | | | | 943.8 | | |
|
优先股,10,000,000股授权,实际,经调整和
经进一步调整,C系列可赎回可转换优先股, 每股面值0.0001美元;已发行和流通的股份0股,实际; 经调整后已发行及流通在外的5.5万股;5.5万股 已发行未偿还,经进一步调整(关联方)(10) |
| | | | — | | | | | | 550.0 | | | | | | 550.0 | | |
|
可赎回可转换优先股总额
|
| | | | 2,283.5 | | | | | | 2,833.5 | | | | | | 2,833.5 | | |
| | | |
截至2025年12月31日
|
| |||||||||||||||
| | | |
实际
|
| |
经调整
|
| |
As further
调整后 |
| |||||||||
| | | |
(单位:百万,除份额和
每股金额和脚注) |
| |||||||||||||||
| 股东权益: | | | | | | | | | | | | | | | | | | | |
|
普通股,每股面值0.0001美元;1,500,000,000股
授权、实际、经调整和进一步调整;327,451,844 已发行股份和327,366,062股流通股,实际;351,490,306 经调整的已发行股份和351,404,524股流通股; 已发行股份387,547,998股,已发行股份387,462,216股,按 进一步调整;(11) |
| | | | 0.033 | | | | | | 0.035 | | | | | | 0.039 | | |
|
额外实收资本
|
| | | | 16,337.0 | | | | | | 16,537.0 | | | | | | 16,828.6 | | |
|
累计赤字
|
| | | | (15,610.7) | | | | | | (15,610.7) | | | | | | (15,610.7) | | |
|
股东权益合计
|
| | | | 717.3 | | | | | | 917.3 | | | | | | 1,208.8 | | |
|
总资本
|
| | | $ | 5,748.1 | | | | | $ | 6,998.1 | | | | | $ | 7,289.6 | | |
| | |||||||||||||||||||
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 17 | | | |