| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-3 | | | |
| | | | S-5 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-23 | | | |
| | | | S-24 | | | |
| | | | S-25 | | | |
| | | | S-26 | | | |
| | | | S-27 | | | |
| | | | S-29 | | | |
| | | | S-35 | | | |
| | | | S-50 | | | |
| | | | S-51 | | | |
| | | | S-52 | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 47 | | |
![[MISSING IMAGE: fc_corporatestru-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0001861974/000110465925028808/fc_corporatestru-bw.jpg)
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Sales of goods revenues
|
| | | | 2,433,964 | | | | | | 68.3 | | | | | | 3,311,507 | | | | | | 70.5 | | | | | | 4,405,485 | | | | | | 603,549 | | | | | | 79.2 | | |
– Software license revenues
|
| | | | 404,469 | | | | | | 11.4 | | | | | | 444,830 | | | | | | 9.5 | | | | | | 305,985 | | | | | | 41,920 | | | | | | 5.5 | | |
– Service revenues
|
| | | | 723,561 | | | | | | 20.3 | | | | | | 943,336 | | | | | | 20.1 | | | | | | 849,796 | | | | | | 116,422 | | | | | | 15.3 | | |
Total revenues
|
| | | | 3,561,994 | | | | | | 100.0 | | | | | | 4,699,673 | | | | | | 100.0 | | | | | | 5,561,266 | | | | | | 761,891 | | | | | | 100.0 | | |
Cost of Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Cost of goods sold
|
| | | | (1,970,845) | | | | | | (55.3) | | | | | | (2,733,966) | | | | | | (58.2) | | | | | | (3,874,840) | | | | | | (530,851) | | | | | | (69.7) | | |
– Cost of software licenses
|
| | | | (126,807) | | | | | | (3.6) | | | | | | (120,289) | | | | | | (2.6) | | | | | | (128,162) | | | | | | (17,558) | | | | | | (2.3) | | |
– Cost of services
|
| | | | (470,463) | | | | | | (13.2) | | | | | | (572,712) | | | | | | (12.2) | | | | | | (404,074) | | | | | | (55,358) | | | | | | (7.3) | | |
Total cost of revenues
|
| | | | (2,568,115) | | | | | | (72.1) | | | | | | (3,426,967) | | | | | | (72.9) | | | | | | (4,407,076) | | | | | | (603,767) | | | | | | (79.2) | | |
Gross profit
|
| | | | 993,879 | | | | | | 27.9 | | | | | | 1,272,706 | | | | | | 27.1 | | | | | | 1,154,190 | | | | | | 158,124 | | | | | | 20.8 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Research and development expenses
|
| | | | (1,332,800) | | | | | | (37.4) | | | | | | (1,264,308) | | | | | | (26.9) | | | | | | (1,259,715) | | | | | | (172,580) | | | | | | (22.7) | | |
– Selling, general and administrative expenses
|
| | | | (1,310,207) | | | | | | (36.8) | | | | | | (931,467) | | | | | | (19.8) | | | | | | (777,178) | | | | | | (106,473) | | | | | | (14.0) | | |
– Other income
|
| | | | 22,846 | | | | | | 0.6 | | | | | | 7,078 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | |
– Others, net
|
| | | | (1,939) | | | | | | (0.1) | | | | | | (1,751) | | | | | | — | | | | | | 464 | | | | | | 64 | | | | | | — | | |
Total operating expenses
|
| | | | (2,622,100) | | | | | | (73.6) | | | | | | (2,190,448) | | | | | | (46.6) | | | | | | (2,036,429) | | | | | | (278,989) | | | | | | (36.6) | | |
Loss from operation
|
| | | | (1,628,221) | | | | | | (45.7) | | | | | | (917,742) | | | | | | (19.6) | | | | | | (882,239) | | | | | | (120,865) | | | | | | (15.9) | | |
Interest income
|
| | | | 13,820 | | | | | | 0.4 | | | | | | 30,503 | | | | | | 0.6 | | | | | | 22,178 | | | | | | 3,038 | | | | | | 0.4 | | |
Interest expense
|
| | | | (44,543) | | | | | | (1.3) | | | | | | (79,309) | | | | | | (1.7) | | | | | | (133,761) | | | | | | (18,325) | | | | | | (2.4) | | |
Loss from equity method investments
|
| | | | (71,928) | | | | | | (2.0) | | | | | | (43,065) | | | | | | (0.9) | | | | | | 40,329 | | | | | | 5,525 | | | | | | 0.7 | | |
Other non-operating income (expenses), net
|
| | | | 152,791 | | | | | | 4.3 | | | | | | (9,525) | | | | | | (0.2) | | | | | | (34,895) | | | | | | (4,781) | | | | | | (0.6) | | |
Loss before income taxes
|
| | | | (1,578,081) | | | | | | (44.3) | | | | | | (1,019,138) | | | | | | (21.7) | | | | | | (988,388) | | | | | | (135,408) | | | | | | (17.8) | | |
Income tax (expenses)
benefit |
| | | | (29,065) | | | | | | (0.8) | | | | | | 3,643 | | | | | | 0.1 | | | | | | (1,482) | | | | | | (203) | | | | | | — | | |
Net loss
|
| | | | (1,607,146) | | | | | | (45.1) | | | | | | (1,015,495) | | | | | | (21.6) | | | | | | (989,870) | | | | | | (135,611) | | | | | | (17.8) | | |
offering
| | |
As of December 31, 2024
|
| |||||||||||||||||||||
| | |
Actual
|
| |
As adjusted
|
| ||||||||||||||||||
| | |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands, except for share and per share data)
|
| |||||||||||||||||||||
Cash and restricted cash
|
| | | | 367,452 | | | | | | 50,341 | | | | | | 802,149 | | | | | | 109,894 | | |
Short-term borrowings
|
| | | | 1,360,000 | | | | | | 186,319 | | | | | | 1,360,000 | | | | | | 186,319 | | |
Convertible notes payable, net
|
| | | | 470,610 | | | | | | 64,473 | | | | | | 470,610 | | | | | | 64,473 | | |
Notes payable
|
| | | | 142,016 | | | | | | 19,456 | | | | | | 142,016 | | | | | | 19,456 | | |
Total shareholders’ deficit
|
| | | | (1,744,895) | | | | | | (239,051) | | | | | | (1,310,198) | | | | | | (179,498) | | |
Total capitalization
|
| | | | 227,731 | | | | | | 31,198 | | | | | | 662,428 | | | | | | 90,751 | | |
| | |
Ordinary Shares Beneficially
Owned Prior to This Offering |
| |
Ordinary Shares Beneficially
Owned After This Offering |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Total Ordinary
Shares on an As Converted Basis |
| |
% of Total
Ordinary Shares on an As Converted Basis |
| |
% of
Aggregate Voting Power(2) |
| |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Total Ordinary
Shares on an As Converted Basis |
| |
% of Total
Ordinary Shares on an As Converted Basis |
| |
% of
Aggregate Voting Power(2) |
| ||||||||||||||||||||||||||||||
Directors and Executive Officers:(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ziyu Shen(3)
|
| | | | 3,000,000 | | | | | | 21,480,458 | | | | | | 24,480,458 | | | | | | 7.1 | | | | | | 28.7 | | | | | | 3,000,000 | | | | | | 21,480,458 | | | | | | 24,480,458 | | | | | | 6.6 | | | | | | 27.8 | | |
Zenggang Liu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ni Li
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jim Zhang (Zhang
Xingsheng) |
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
Grace Hui Tang
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
Jun Hong Heng
|
| | | | 10,184,330 | | | | | | — | | | | | | 10,184,330 | | | | | | 2.9 | | | | | | 1.3 | | | | | | 10,184,330 | | | | | | — | | | | | | 10,184,330 | | | | | | 2.7 | | | | | | 1.3 | | |
Peter Cirino
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
Jing (Phil) Zhou
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
All Directors and Executive Officers as a Group
|
| | | | 15,467,915 | | | | | | 21,480,458 | | | | | | 36,948,373 | | | | | | 10.7 | | | | | | 30.3 | | | | | | 15,467,915 | | | | | | 21,480,458 | | | | | | 36,948,373 | | | | | | 10.0 | | | | | | 29.4 | | |
Principal and Selling Shareholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fu&Li Industrious Innovators
Limited(4) |
| | | | 144,440,574 | | | | | | 24,480,458 | | | | | | 168,921,032 | | | | | | 48.9 | | | | | | 51.3 | | | | | | 144,440,574 | | | | | | 24,480,458 | | | | | | 168,921,032 | | | | | | 45.6 | | | | | | 49.6 | | |
Jie&Hao Holding Limited(3)
|
| | | | 3,000,000 | | | | | | 21,480,458 | | | | | | 24,480,458 | | | | | | 7.1 | | | | | | 28.7 | | | | | | 3,000,000 | | | | | | 21,480,458 | | | | | | 24,480,458 | | | | | | 6.6 | | | | | | 27.8 | | |
Baidu (Hong Kong)
Limited(5) |
| | | | 22,367,946 | | | | | | — | | | | | | 22,367,946 | | | | | | 6.5 | | | | | | 2.9 | | | | | | 22,367,946 | | | | | | — | | | | | | 22,367,946 | | | | | | 6.0 | | | | | | 2.9 | | |
Name of Underwriters
|
| |
Number of Class A
Ordinary Shares |
|
Deutsche Bank AG, Hong Kong Branch
|
| | | |
China International Capital Corporation Hong Kong Securities Limited
|
| | | |
Total | | | | |
| | | | | | | | |
Total
|
| |||
| | |
Per Class A
Ordinary Share |
| |
No
Exercise |
| |
Full
Exercise |
| |||
Public offering price
|
| | | US$ | | | | |
US$
|
| |
US$
|
|
Underwriting discounts and commissions to be paid by us
|
| | | US$ | | | |
US$
|
| |
US$
|
| |
Proceeds, before expenses, to us
|
| | | US$ | | | |
US$
|
| |
US$
|
|
12/F, Tower 2, Park Place, 88 Baise Road, Xuhui District, Shanghai 200231
People’s Republic of China
+86 (0571) 8530 6757
[email protected]
Preferred Shares
Warrants
Subscription Rights
Units
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 47 | | |
| | |
Nine Months Ended
September 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||||||||||||||
Millions, except share data and per
share data, or otherwise noted |
| |
2023
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2024
|
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| ||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods revenue
|
| | | | 1,998.5 | | | | | | 2,880.6 | | | | | | 410.5 | | | | | | 734.2 | | | | | | 1,179.9 | | | | | | 168.1 | | |
Software license revenue
|
| | | | 352.2 | | | | | | 215.8 | | | | | | 30.8 | | | | | | 136.6 | | | | | | 84.0 | | | | | | 12.0 | | |
Service revenue
|
| | | | 474.5 | | | | | | 524.2 | | | | | | 74.7 | | | | | | 217.8 | | | | | | 161.4 | | | | | | 23.0 | | |
Total revenue
|
| | | | 2,825.2 | | | | | | 3,620.6 | | | | | | 516.0 | | | | | | 1,088.6 | | | | | | 1,425.3 | | | | | | 203.1 | | |
Cost of goods sold
|
| | | | (1,566.4) | | | | | | (2,507.6) | | | | | | (357.3) | | | | | | (566.2) | | | | | | (1,074.6) | | | | | | (153.1) | | |
Cost of software licenses
|
| | | | (98.5) | | | | | | (77.5) | | | | | | (11.0) | | | | | | (61.3) | | | | | | (33.4) | | | | | | (4.8) | | |
Cost of services
|
| | | | (317.3) | | | | | | (292.2) | | | | | | (41.6) | | | | | | (131.6) | | | | | | (69.8) | | | | | | (9.9) | | |
Total cost of revenue
|
| | | | (1,982.2) | | | | | | (2,877.3) | | | | | | (409.9) | | | | | | (759.1) | | | | | | (1,177.8) | | | | | | (167.8) | | |
Gross profit
|
| | | | 843.0 | | | | | | 743.3 | | | | | | 106.1 | | | | | | 329.5 | | | | | | 247.5 | | | | | | 35.3 | | |
Research and development expenses
|
| | | | (790.9) | | | | | | (917.6) | | | | | | (130.8) | | | | | | (309.3) | | | | | | (344.2) | | | | | | (49.0) | | |
Selling, general and
administrative expenses and others, net |
| | | | (669.0) | | | | | | (619.7) | | | | | | (88.3) | | | | | | (260.6) | | | | | | (211.6) | | | | | | (30.2) | | |
Total operating expenses
|
| | | | (1,459.9) | | | | | | (1,537.3) | | | | | | (219.1) | | | | | | (569.9) | | | | | | (555.8) | | | | | | (79.2) | | |
| | |
Nine Months Ended
September 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||||||||||||||
Millions, except share data and per
share data, or otherwise noted |
| |
2023
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2024
|
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| ||||||||||||||||||
Loss from operation
|
| | | | (616.9) | | | | | | (794.0) | | | | | | (113.0) | | | | | | (240.4) | | | | | | (308.3) | | | | | | (43.9) | | |
Interest income
|
| | | | 22.9 | | | | | | 16.5 | | | | | | 2.4 | | | | | | 5.0 | | | | | | 5.3 | | | | | | 0.8 | | |
Interest expense
|
| | | | (58.1) | | | | | | (73.4) | | | | | | (10.5) | | | | | | (19.9) | | | | | | (27.9) | | | | | | (4.0) | | |
Share of results of equity method investments
|
| | | | (35.7) | | | | | | (76.2) | | | | | | (10.9) | | | | | | (10.3) | | | | | | (8.6) | | | | | | (1.2) | | |
Foreign currency exchange (losses)/gains
|
| | | | (14.1) | | | | | | (3.6) | | | | | | (0.5) | | | | | | 20.6 | | | | | | 0.9 | | | | | | 0.1 | | |
Others, net
|
| | | | 13.3 | | | | | | (18.8) | | | | | | (2.7) | | | | | | (38.1) | | | | | | (0.3) | | | | | | — | | |
Loss before income taxes
|
| | | | (688.6) | | | | | | (949.5) | | | | | | (135.2) | | | | | | (283.1) | | | | | | (338.9) | | | | | | (48.2) | | |
Income tax expense
|
| | | | (0.3) | | | | | | (0.9) | | | | | | (0.1) | | | | | | — | | | | | | (1.1) | | | | | | (0.2) | | |
Net loss
|
| | | | (688.9) | | | | | | (950.4) | | | | | | (135.3) | | | | | | (283.1) | | | | | | (340.0) | | | | | | (48.4) | | |
Net loss attributable to non-controlling interests
|
| | | | 47.0 | | | | | | 54.4 | | | | | | 7.8 | | | | | | 16.3 | | | | | | 14.6 | | | | | | 2.1 | | |
Net loss attributable to ECARX Holdings Inc. ordinary shareholders
|
| | | | (641.9) | | | | | | (896.0) | | | | | | (127.5) | | | | | | (266.8) | | | | | | (325.4) | | | | | | (46.3) | | |
Net loss
|
| | | | (688.9) | | | | | | (950.4) | | | | | | (135.3) | | | | | | (283.1) | | | | | | (340.0) | | | | | | (48.4) | | |
Other comprehensive loss: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | 25.2 | | | | | | (8.5) | | | | | | (1.2) | | | | | | (23.8) | | | | | | 5.0 | | | | | | 0.7 | | |
Comprehensive loss
|
| | | | (663.7) | | | | | | (958.9) | | | | | | (136.5) | | | | | | (306.9) | | | | | | (335.0) | | | | | | (47.7) | | |
Comprehensive loss
attributable to non- redeemable non-controlling interests |
| | | | 47.0 | | | | | | 54.4 | | | | | | 7.8 | | | | | | 16.3 | | | | | | 14.6 | | | | | | 2.1 | | |
Comprehensive loss attributable to ECARX Holdings Inc.
|
| | | | (616.7) | | | | | | (904.5) | | | | | | (128.7) | | | | | | (290.6) | | | | | | (320.4) | | | | | | (45.6) | | |
Loss per ordinary share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Basic and diluted loss per share, ordinary shares
|
| | |
|
(1.90)
|
| | | |
|
(2.66)
|
| | | |
|
(0.38)
|
| | | |
|
(0.79)
|
| | | |
|
(0.97)
|
| | | |
|
(0.14)
|
| |
Weighted average number of
ordinary shares used in computing loss per ordinary share |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Weighted average number of
ordinary shares |
| | |
|
337,395,390
|
| | | |
|
336,667,041
|
| | | | | | | | | |
|
337,395,390
|
| | | |
|
334,158,093
|
| | | | | | | |
Millions, except otherwise noted
|
| |
As of
December 31, 2023 |
| |
As of
September 30, 2024 |
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 571.8 | | | | | | 645.0 | | | | | | 91.9 | | |
Restricted cash
|
| | | | 27.1 | | | | | | 43.4 | | | | | | 6.2 | | |
Short-term investments
|
| | | | 137.9 | | | | | | 124.2 | | | | | | 17.7 | | |
Accounts receivable – third parties, net
|
| | | | 285.8 | | | | | | 205.3 | | | | | | 29.3 | | |
Accounts receivable – related parties, net
|
| | | | 1,572.7 | | | | | | 1,123.3 | | | | | | 160.1 | | |
Notes receivable
|
| | | | 54.6 | | | | | | 35.5 | | | | | | 5.1 | | |
Inventories
|
| | | | 160.8 | | | | | | 237.2 | | | | | | 33.8 | | |
Amounts due from related parties
|
| | | | 74.1 | | | | | | 55.6 | | | | | | 7.9 | | |
Prepayments and other current assets
|
| | | | 443.6 | | | | | | 371.4 | | | | | | 52.8 | | |
Total current assets
|
| | | | 3,328.4 | | | | | | 2,840.9 | | | | | | 404.8 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Long-term investments
|
| | | | 301.0 | | | | | | 37.7 | | | | | | 5.4 | | |
Operating lease right-of-use assets
|
| | | | 125.2 | | | | | | 144.7 | | | | | | 20.6 | | |
Property and equipment, net
|
| | | | 120.8 | | | | | | 165.9 | | | | | | 23.6 | | |
Intangible assets, net
|
| | | | 179.3 | | | | | | 288.3 | | | | | | 41.1 | | |
Goodwill
|
| | | | — | | | | | | 25.7 | | | | | | 3.7 | | |
Other non-current assets – third parties
|
| | | | 28.2 | | | | | | 23.8 | | | | | | 3.4 | | |
Other non-current assets – related parties
|
| | | | 224.3 | | | | | | 277.6 | | | | | | 39.6 | | |
Total non-current assets
|
| | | | 978.8 | | | | | | 963.7 | | | | | | 137.4 | | |
Total assets
|
| | | | 4,307.2 | | | | | | 3,804.6 | | | | | | 542.2 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Short-term borrowings
|
| | | | 1,200.0 | | | | | | 1,607.1 | | | | | | 229.0 | | |
Accounts payable – third parties
|
| | | | 1,820.7 | | | | | | 1,384.7 | | | | | | 197.3 | | |
Accounts payable – related parties
|
| | | | 312.8 | | | | | | 367.6 | | | | | | 52.4 | | |
Notes payable
|
| | | | 10.0 | | | | | | 142.0 | | | | | | 20.2 | | |
Amounts due to related parties
|
| | | | 35.7 | | | | | | 384.3 | | | | | | 54.8 | | |
Contract liabilities, current – related parties
|
| | | | 207.0 | | | | | | 161.6 | | | | | | 23.0 | | |
Current operating lease liabilities
|
| | | | 35.1 | | | | | | 41.1 | | | | | | 5.9 | | |
Accrued expenses and other current liabilities
|
| | | | 615.1 | | | | | | 493.6 | | | | | | 70.3 | | |
Income tax payable
|
| | | | 15.8 | | | | | | 4.8 | | | | | | 0.7 | | |
Total current liabilities
|
| | | | 4,252.2 | | | | | | 4,586.8 | | | | | | 653.6 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Contract liabilities, non-current – related parties
|
| | | | 134.0 | | | | | | 55.7 | | | | | | 7.9 | | |
Convertible notes payable, non-current
|
| | | | 455.7 | | | | | | 452.1 | | | | | | 64.4 | | |
Operating lease liabilities, non-current
|
| | | | 107.6 | | | | | | 131.8 | | | | | | 18.8 | | |
Warrant liabilities, non-current
|
| | | | 5.1 | | | | | | 3.4 | | | | | | 0.5 | | |
Millions, except otherwise noted
|
| |
As of
December 31, 2023 |
| |
As of
September 30, 2024 |
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Provisions
|
| | | | 90.9 | | | | | | 97.3 | | | | | | 13.9 | | |
Other non-current liabilities – third parties
|
| | | | 48.8 | | | | | | 98.8 | | | | | | 14.1 | | |
Other non-current liabilities – related parties
|
| | | | 44.5 | | | | | | 47.1 | | | | | | 6.7 | | |
Deferred tax liabilities
|
| | | | — | | | | | | 31.8 | | | | | | 4.5 | | |
Total non-current liabilities
|
| | | | 886.6 | | | | | | 918.0 | | | | | | 130.8 | | |
Total liabilities
|
| | | | 5,138.8 | | | | | | 5,504.8 | | | | | | 784.4 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | — | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 6,096.7 | | | | | | 6,201.6 | | | | | | 883.7 | | |
Accumulated deficit
|
| | | | (6,670.7) | | | | | | (7,566.7) | | | | | | (1,078.2) | | |
Accumulated other comprehensive loss
|
| | | | (344.6) | | | | | | (353.1) | | | | | | (50.3) | | |
Total deficit attributable to ordinary shareholders
|
| | | | (918.6) | | | | | | (1,718.2) | | | | | | (244.8) | | |
Non-redeemable non-controlling interests
|
| | | | 87.0 | | | | | | 18.0 | | | | | | 2.6 | | |
Total shareholders’ deficit
|
| | | | (831.6) | | | | | | (1,700.2) | | | | | | (242.2) | | |
Liabilities and shareholders’ deficit
|
| | | | 4,307.2 | | | | | | 3,804.6 | | | | | | 542.2 | | |
|
| | |
Nine Months Ended
September 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||||||||||||||
Millions, except otherwise noted
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2024
|
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| ||||||||||||||||||
Net Loss
|
| | | | (688.9) | | | | | | (950.4) | | | | | | (135.3) | | | | | | (283.1) | | | | | | (340.0) | | | | | | (48.4) | | |
Interest income
|
| | | | (22.9) | | | | | | (16.5) | | | | | | (2.4) | | | | | | (5.0) | | | | | | (5.3) | | | | | | (0.8) | | |
Interest expense
|
| | | | 58.1 | | | | | | 73.4 | | | | | | 10.5 | | | | | | 19.9 | | | | | | 27.9 | | | | | | 4.0 | | |
Income tax expense
|
| | | | 0.3 | | | | | | 0.9 | | | | | | 0.1 | | | | | | — | | | | | | 1.1 | | | | | | 0.2 | | |
Depreciation of property and equipment
|
| | | | 39.7 | | | | | | 40.9 | | | | | | 5.8 | | | | | | 12.6 | | | | | | 13.6 | | | | | | 1.9 | | |
Amortization of intangible assets
|
| | | | 17.8 | | | | | | 67.8 | | | | | | 9.7 | | | | | | 5.8 | | | | | | 23.1 | | | | | | 3.3 | | |
EBITDA | | | | | (595.9) | | | | | | (783.9) | | | | | | (111.6) | | | | | | (249.8) | | | | | | (279.6) | | | | | | (39.8) | | |
Share-based compensation expenses
|
| | | | 121.5 | | | | | | 117.9 | | | | | | 16.8 | | | | | | 69.3 | | | | | | 47.0 | | | | | | 6.7 | | |
Adjusted EBITDA
|
| | | | (474.4) | | | | | | (666.0) | | | | | | (94.8) | | | | | | (180.5) | | | | | | (232.6) | | | | | | (33.1) | | |
![[MISSING IMAGE: fc_ecarxholding-bwlr.jpg]](https://www.sec.gov/Archives/edgar/data/0001861974/000110465925028808/fc_ecarxholding-bwlr.jpg)
| | |
As of September 30, 2024
|
| |||||||||
| | |
RMB in millions
|
| |
US$ in millions
|
| ||||||
Cash and restricted cash
|
| | | | 688.4 | | | | | | 98.1 | | |
Short-term borrowings
|
| | | | 1,607.1 | | | | | | 229.0 | | |
Convertible notes payable, net
|
| | | | 452.1 | | | | | | 64.4 | | |
Borrowings and other financial liabilities
|
| | | | 2,059.2 | | | | | | 293.4 | | |
Total shareholders’ deficit
|
| | | | (1,700.2) | | | | | | (242.2) | | |
Total capitalization
|
| | | | 359.0 | | | | | | 51.2 | | |
12/F, Tower 2, Park Place
88 Baise Road
Xuhui District, Shanghai 200231
[email protected]