| | | | | | S-1 | | | |
| | | | | | S-2 | | | |
| | | | | | S-3 | | | |
| | | | | | S-15 | | | |
| | | | | | S-16 | | | |
| | | | | | S-18 | | | |
| | | | | | S-19 | | | |
| | | | | | S-20 | | | |
| | | | | | S-21 | | | |
| | | | | | S-22 | | | |
| | | | | | S-24 | | | |
| | | | | | S-25 | | | |
| | | | | | S-26 | | | |
| | | | | | S-27 | | | |
| | | | | | S-28 | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 16 | | | |
| | | | | | 17 | | | |
| | | | | | 18 | | | |
| | | | | | 19 | | | |
| | | | | | 24 | | | |
| | | | | | 34 | | | |
| | | | | | 42 | | | |
| | | | | | 44 | | | |
| | | | | | 45 | | | |
| | | | | | 46 | | | |
| | | | | | 47 | | | |
| | | | | | 49 | | | |
| | | | | | 51 | | | |
| | | | | | 52 | | | |
| | | | | | 55 | | | |
| | | | | | 56 | | | |
| | | | | | 57 | | | |
| | | | | | 58 | | | |
| | | | | | 59 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | | |
(人民币千元)
|
| |||||||||||||||
|
VIE向我司WFOE、JPush信息咨询(深圳)有限公司偿还借款和利息
|
| | | | 80,620 | | | | | | 65,532 | | | | | | — | | |
|
员工因行使购股权而产生的个人所得税自我
WFOE、JPush信息咨询(深圳)有限公司向VIE |
| | | | 52 | | | | | | 16 | | | | | | 12 | | |
|
VIE和VIE子公司对WFOE及其他子公司的公司间应收款
|
| | | | 168,830 | | | | | | — | | | | | | 44,871 | | |
|
WFOE和其他子公司对VIE和VIE子公司的公司间应收款
|
| | | | — | | | | | | 31,400 | | | | | | — | | |
| | | |
截至2025年6月30日
|
| |||||||||||||||||||||
| | | |
实际
|
| |
经调整
|
| ||||||||||||||||||
| | | |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||
| 股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
A类普通股(每股面值0.0001美元;
授权4,920,000,000股,已发行63,256,460股 截至二零二五年六月三十日止;及74,310,0 0 1 经调整后已发行及流通的股份为 2025年6月30日) |
| | | | 40 | | | | | | 5 | | | | | | 47 | | | | | | 6 | | |
|
B类普通股(每股面值0.0001美元;
授权30,000,000股,已发行17,000,189股 截至2025年6月30日未偿还;以及17,000,189 经调整后已发行及流通的股份为 2025年6月30日) |
| | | | 11 | | | | | | 2 | | | | | | 11 | | | | | | 2 | | |
|
库存股(833,768 A类普通股截至
2025年6月30日;以及833,768股A类普通股 截至2025年6月30日调整后基准) |
| | | | (4,319) | | | | | | (603) | | | | | | (4,319) | | | | | | (603) | | |
|
额外实收资本
|
| | | | 1,047,406 | | | | | | 146,212 | | | | | | 1,101,771 | | | | | | 153,801 | | |
|
累计赤字
|
| | | | (998,288) | | | | | | (139,356) | | | | | | (998,288) | | | | | | (139,356) | | |
|
累计其他综合收益
|
| | | | 19,770 | | | | | | 2,760 | | | | | | 19,770 | | | | | | 2,760 | | |
|
极光移动有限公司股东权益合计
|
| | |
|
64,620
|
| | | |
|
9,020
|
| | | | | 118,992 | | | | | | 16,610 | | |
|
非控制性权益
|
| | | | 32,937 | | | | | | 4,598 | | | | | | 32,937 | | | | | | 4,598 | | |
|
股东权益合计
|
| | |
|
97,557
|
| | | |
|
13,618
|
| | | | | 151,929 | | | | | | 21,208 | | |
|
总资本
|
| | |
|
97,557
|
| | | |
|
13,618
|
| | | | | 151,929 | | | | | | 21,208 | | |
| | | |
每
共同 股份 |
| |
每ADS
|
| ||||||
|
假设发行价格
|
| | | 美国 | $0.72 | | | | | 美国 | $9.65 | | |
|
截至2025年6月30日的实际有形账面净值
|
| | | 美国 | $0.08 | | | | | 美国 | $1.11 | | |
|
归属于本次发行的有形账面净值增加
|
| | | 美国 | $0.08 | | | | | 美国 | $0.97 | | |
|
截至2025年6月30日经调整的有形账面净值,经调整以使本次发行生效
|
| | | 美国 | $0.16 | | | | | 美国 | $2.08 | | |
|
本次发行对新投资者的有形账面净值摊薄额
|
| | | 美国 | $0.56 | | | | | 美国 | $7.57 | | |
| | | |
购买的普通股
|
| |
总对价
|
| |
平均价格
每共同 股份 |
| |
平均价格
每ADS |
| ||||||||||||||||||||||||
| | | |
数
|
| |
百分比
|
| |
金额(以
千美元) |
| |
百分比
|
| |
美元
|
| |
美元
|
| ||||||||||||||||||
|
现有股东
|
| | | | 80,256,649 | | | | | | 87.9% | | | | | | 146,219 | | | | | | 94.8% | | | | | | 1.82 | | | | | | 24.29 | | |
|
新投资者
|
| | | | 11,053,541 | | | | | | 12.1% | | | | | | 8,000 | | | | | | 5.2% | | | | | | 0.72 | | | | | | 9.65 | | |
|
合计
|
| | | | 91,310,190 | | | | | | 100% | | | | | | 154,219 | | | | | | 100% | | | | | | | | | | | | | | |
|
费用
|
| |
金额
|
| |||
|
SEC注册费(1)
|
| | | 美国 | $ 10,323 | | |
|
FINRA申请费(1)
|
| | | 美国 | $ 17,187 | | |
|
法律费用和开支
|
| | | 美国 | $135,000 | | |
|
印刷和雕刻费用
|
| | | 美国 | $ 7,000 | | |
|
会计费用及开支
|
| | | 美国 | $100,000 | | |
| 合计 | | | | 美国 | $269,510 | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 16 | | | |
| | | | | | 17 | | | |
| | | | | | 18 | | | |
| | | | | | 19 | | | |
| | | | | | 24 | | | |
| | | | | | 34 | | | |
| | | | | | 42 | | | |
| | | | | | 44 | | | |
| | | | | | 45 | | | |
| | | | | | 46 | | | |
| | | | | | 47 | | | |
| | | | | | 49 | | | |
| | | | | | 51 | | | |
| | | | | | 52 | | | |
| | | | | | 55 | | | |
| | | | | | 56 | | | |
| | | | | | 57 | | | |
| | | | | | 58 | | | |
| | | | | | 59 | | |
| | | |
截至本年度
12月31日, |
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | | |
(人民币千元)
|
| |||||||||||||||
|
VIE向我司WFOE、JPush信息咨询(深圳)有限公司偿还借款和利息
|
| | | | 80,620 | | | | | | 65,532 | | | | | | — | | |
|
员工因行使购股权而产生的个人所得税自我
WFOE、JPush信息咨询(深圳)有限公司向VIE |
| | | | 52 | | | | | | 16 | | | | | | 12 | | |
|
VIE和VIE子公司对WFOE及其他子公司的公司间应收款
|
| | | | 168,830 | | | | | | — | | | | | | 44,871 | | |
|
WFOE和其他子公司对VIE和VIE子公司的公司间应收款
|
| | | | — | | | | | | 31,400 | | | | | | — | | |
| | | |
截至2025年6月30日
|
| |||||||||
| | | |
实际
|
| |||||||||
| | | |
人民币
|
| |
美元
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
| 股东权益 | | | | | | | | | | | | | |
|
A类普通股(每股面值0.0001美元;授权4,920,000,000股,截至2025年6月30日已发行和流通股63,256,460股)
|
| | | | 40 | | | | | | 5 | | |
|
B类普通股(每股面值0.0001美元;已授权30,000,000股,截至2025年6月30日已发行和流通股17,000,189股)
|
| | | | 11 | | | | | | 2 | | |
|
库存股(截至2025年6月30日833,768股A类普通股)
|
| | | | (4,319) | | | | | | (603) | | |
|
额外实收资本
|
| | | | 1,047,406 | | | | | | 146,212 | | |
|
累计赤字
|
| | | | (998,288) | | | | | | (139,356) | | |
|
累计其他综合收益
|
| | | | 19,770 | | | | | | 2,760 | | |
|
极光移动有限公司股东权益合计
|
| | | | 64,620 | | | | | | 9,020 | | |
|
非控制性权益
|
| | | | 32,937 | | | | | | 4,598 | | |
|
股东权益合计
|
| | | | 97,557 | | | | | | 13,618 | | |
|
总资本
|
| | | | 97,557 | | | | | | 13,618 | | |
| | | |
截至6月30日的六个月,
|
| |||||||||||||||
| | | |
2024
|
| |
2025
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||
| 收入 | | | | | 143,965 | | | | | | 178,821 | | | | | | 24,962 | | |
|
收入成本
|
| | | | (44,822) | | | | | | (60,332) | | | | | | (8,422) | | |
|
毛利
|
| | | | 99,143 | | | | | | 118,489 | | | | | | 16,540 | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | |
|
研究与开发
|
| | | | (46,333) | | | | | | (50,565) | | | | | | (7,059) | | |
|
销售与市场营销
|
| | | | (37,869) | | | | | | (45,954) | | | | | | (6,415) | | |
|
一般和行政
|
| | | | (23,609) | | | | | | (24,866) | | | | | | (3,471) | | |
|
总营业费用
|
| | | | (107,811) | | | | | | (121,385) | | | | | | (16,945) | | |
|
其他营业收入
|
| | | | 2,634 | | | | | | 407 | | | | | | 57 | | |
|
经营亏损
|
| | | | (6,034) | | | | | | (2,489) | | | | | | (348) | | |
|
汇兑(亏损)/收入
|
| | | | (11) | | | | | | 181 | | | | | | 25 | | |
|
利息收入
|
| | | | 2,382 | | | | | | 550 | | | | | | 77 | | |
|
利息支出
|
| | | | (48) | | | | | | (45) | | | | | | (6) | | |
|
公允价值变动收益
|
| | | | 38 | | | | | | 111 | | | | | | 15 | | |
|
其他(亏损)/收入
|
| | | | (5) | | | | | | 34 | | | | | | 5 | | |
|
所得税前亏损
|
| | | | (3,678) | | | | | | (1,658) | | | | | | (232) | | |
|
所得税(费用)/福利
|
| | | | (239) | | | | | | 546 | | | | | | 76 | | |
|
净亏损
|
| | | | (3,917) | | | | | | (1,112) | | | | | | (156) | | |
|
减:归属于非控股权益的净(亏损)/收益
|
| | | | (518) | | | | | | 1,461 | | | | | | 204 | | |
|
归属于极光移动有限公司股东的净亏损
|
| | | | (3,399) | | | | | | (2,573) | | | | | | (360) | | |
| A类和B类普通股每股净亏损: | | | | | | | | | | | | | | | | | | | |
|
A类和B类普通股–基本和稀释
|
| | | | (0.04) | | | | | | (0.03) | | | | | | (0.00) | | |
|
用于计算归属于普通股的每股净亏损的加权平均股份:
|
| | | | | | | | | | | | | | | | | | |
|
A类普通股–基本和稀释
|
| | | | 62,645,540 | | | | | | 63,325,008 | | | | | | 63,325,008 | | |
|
B类普通股–基本和稀释
|
| | | | 17,000,189 | | | | | | 17,000,189 | | | | | | 17,000,189 | | |
| 其他综合收益/(亏损) | | | | | | | | | | | | | | | | | | | |
|
外币换算调整
|
| | | | 286 | | | | | | (270) | | | | | | (38) | | |
|
其他综合收益/(亏损)合计,税后净额
|
| | | | 286 | | | | | | (270) | | | | | | (38) | | |
|
综合亏损总额
|
| | | | (3,631) | | | | | | (1,382) | | | | | | (194) | | |
|
减:综合(亏损)/非控股权益应占收益
|
| | | | (518) | | | | | | 1,461 | | | | | | 204 | | |
|
极光移动有限公司股东应占综合亏损
|
| | | | (3,113) | | | | | | (2,843) | | | | | | (398) | | |
| | | |
截至
|
| |||||||||||||||
| | | |
2024年12月31日
|
| |
2025年6月30日
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | | 119,171 | | | | | | 119,422 | | | | | | 16,671 | | |
|
受限制现金
|
| | | | 376 | | | | | | 391 | | | | | | 55 | | |
|
应收账款
|
| | | | 50,804 | | | | | | 54,114 | | | | | | 7,554 | | |
|
预付款项和其他流动资产
|
| | | | 14,264 | | | | | | 16,503 | | | | | | 2,302 | | |
|
流动资产总额
|
| | | | 184,615 | | | | | | 190,430 | | | | | | 26,582 | | |
| 非流动资产: | | | | | | | | | | | | | | | | | | | |
|
物业及设备净额
|
| | | | 4,573 | | | | | | 3,151 | | | | | | 440 | | |
|
经营租赁使用权资产
|
| | | | 17,146 | | | | | | 17,399 | | | | | | 2,429 | | |
|
无形资产,净值
|
| | | | 13,767 | | | | | | 12,100 | | | | | | 1,689 | | |
|
商誉
|
| | | | 37,785 | | | | | | 37,785 | | | | | | 5,275 | | |
|
长期投资
|
| | | | 113,506 | | | | | | 113,339 | | | | | | 15,822 | | |
|
递延所得税资产
|
| | | | 131 | | | | | | 11 | | | | | | 2 | | |
|
其他非流动资产
|
| | | | 6,510 | | | | | | 6,779 | | | | | | 945 | | |
|
非流动资产合计
|
| | | | 193,418 | | | | | | 190,564 | | | | | | 26,602 | | |
|
总资产
|
| | | | 378,033 | | | | | | 380,994 | | | | | | 53,184 | | |
| 负债和股东权益 | | | | | | | | | | | | | | | | | | | |
| 流动负债: | | | | | | | | | | | | | | | | | | | |
|
短期借款
|
| | | | 3,000 | | | | | | — | | | | | | — | | |
|
应付账款
|
| | | | 32,691 | | | | | | 38,387 | | | | | | 5,359 | | |
|
递延收入和客户存款
|
| | | | 147,111 | | | | | | 156,095 | | | | | | 21,790 | | |
|
经营租赁负债
|
| | | | 4,461 | | | | | | 4,766 | | | | | | 665 | | |
|
应计负债和其他流动负债
|
| | | | 74,370 | | | | | | 68,449 | | | | | | 9,555 | | |
|
流动负债合计
|
| | | | 261,633 | | | | | | 267,697 | | | | | | 37,369 | | |
| 非流动负债: | | | | | | | | | | | | | | | | | | | |
|
经营租赁负债
|
| | | | 13,376 | | | | | | 13,055 | | | | | | 1,822 | | |
|
递延所得税负债
|
| | | | 3,059 | | | | | | 2,118 | | | | | | 296 | | |
|
其他非流动负债
|
| | | | 567 | | | | | | 567 | | | | | | 79 | | |
|
非流动负债合计
|
| | | | 17,002 | | | | | | 15,740 | | | | | | 2,197 | | |
|
负债总额
|
| | | | 278,635 | | | | | | 283,437 | | | | | | 39,566 | | |
| 股东权益 | | | | | | | | | | | | | | | | | | | |
|
A类普通股
|
| | | | 39 | | | | | | 40 | | | | | | 5 | | |
|
B类普通股
|
| | | | 11 | | | | | | 11 | | | | | | 2 | | |
|
库存股
|
| | | | (1,674) | | | | | | (4,319) | | | | | | (603) | | |
|
额外实收资本
|
| | | | 1,045,221 | | | | | | 1,047,406 | | | | | | 146,212 | | |
|
累计赤字
|
| | | | (995,715) | | | | | | (998,288) | | | | | | (139,356) | | |
|
累计其他综合收益
|
| | | | 20,040 | | | | | | 19,770 | | | | | | 2,760 | | |
|
极光移动有限公司股东权益合计
|
| | | | 67,922 | | | | | | 64,620 | | | | | | 9,020 | | |
|
非控制性权益
|
| | | | 31,476 | | | | | | 32,937 | | | | | | 4,598 | | |
|
股东权益合计
|
| | | | 99,398 | | | | | | 97,557 | | | | | | 13,618 | | |
|
负债和股东权益合计
|
| | | | 378,033 | | | | | | 380,994 | | | | | | 53,184 | | |
| | | |
截至6月30日止六个月,
|
| |||||||||||||||
| | | |
2024
|
| |
2025
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||
| 净亏损与调整后净亏损的对账 | | | | | | | | | | | | | | | | | | | |
|
净亏损
|
| | | | (3,917) | | | | | | (1,112) | | | | | | (156) | | |
|
加:
|
| | | | | | | | | | | | | | | | | | |
|
股份补偿
|
| | | | 2,181 | | | | | | 694 | | | | | | 97 | | |
|
调整后净亏损
|
| | | | (1,736) | | | | | | (418) | | | | | | (59) | | |
| | | |
截至6月30日止六个月,
|
| |||||||||||||||
| | | |
2024
|
| |
2025
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||
| 净亏损与调整后EBITDA的对账 | | | | | | | | | | | | | | | | | | | |
|
净亏损
|
| | | | (3,917) | | | | | | (1,112) | | | | | | (156) | | |
|
加:
|
| | | | | | | | | | | | | | | | | | |
|
所得税费用/(收益)
|
| | | | 239 | | | | | | (546) | | | | | | (76) | | |
|
利息支出
|
| | | | 48 | | | | | | 45 | | | | | | 6 | | |
|
财产和设备折旧
|
| | | | 751 | | | | | | 498 | | | | | | 70 | | |
|
无形资产摊销
|
| | | | 2,484 | | | | | | 2,067 | | | | | | 289 | | |
|
EBITDA
|
| | | | (395) | | | | | | 952 | | | | | | 133 | | |
|
加:
|
| | | | | | | | | | | | | | | | | | |
|
股份补偿
|
| | | | 2,181 | | | | | | 694 | | | | | | 97 | | |
|
经调整EBITDA
|
| | | | 1,786 | | | | | | 1,646 | | | | | | 230 | | |
| 存取A类普通股或ADS的人士 持有人必须支付: |
| |
为:
|
|
| 每100份ADS(或100份ADS的一部分)5.00美元(或更少) | | | 发行ADS,包括因分配A类普通股或权利或其他财产而产生的发行 | |
| | | | 以提现为目的注销ADS,包括如果存款协议终止 | |
| 每ADS 0.05美元(或更少) | | | 向ADS持有人的任何现金分配 | |
| 相当于向ADS持有人分配的证券为A类普通股且A类普通股已存入用于发行ADS时应支付的费用的费用 | | | 向存管证券持有人分配的证券(包括权利)由存管人向ADS持有人分配的证券的分配 | |
| 每个日历年每份ADS 0.05美元(或更少) | | | 存管服务 | |
| 注册或转让费用 | | | 当您存入或提取A类普通股时,将A类普通股在我们的股份登记册上转让或登记至存托人或其代理人的名下 | |
| 保存人的开支 | | | 电缆和传真传输(在押金协议中明确规定的情况下) | |
| | | | 外币兑换美元 | |
| 存托人或托管人必须为任何ADS或ADS基础的A类普通股支付的税款和其他政府费用,例如股票转让税、印花税或预扣税 | | | 视需要 | |
| 存托人或其代理人因服务已存入证券而招致的任何费用 | | | 视需要 | |
|
售股股东名称
|
| |
数量
A类 共同 股份 拥有 之前的 提供(1)(2) |
| |
A类
共同 股份 拥有为A 百分比 优秀 股份 之前的 提供(1) |
| |
最大值
数量 A类 共同 股份至 被出售 在这 提供(1)(3) |
| |
最大值
数量 A类 共同 股份至 被卖在这个 提供作为 百分比 优秀 Shares Prior 到 提供(1)(3) |
| |
数量
A类 共同 股份 拥有 之后 提供(1)(3) |
| |
A类
共同 股份 拥有为A 百分比 优秀 股份 之后 提供(1)(3) |
| ||||||||||||||||||
|
Mandra iBase有限公司(4)
|
| | | | 14,109,001 | | | | | | 17.5% | | | | | | 13,825,461 | | | | | | 17.2% | | | | | | 283,540 | | | | | | 0.4% | | |