|
Cayman Islands
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
7373
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification Number) |
|
|
Shu Du, Esq.
Skadden, Arps, Slate, Meagher & Flom LLP c/o 42/F, Edinburgh Tower, The Landmark 15 Queen’s Road Central Hong Kong Tel: +852 3740-4700 |
| |
Peter X. Huang, Esq.
Skadden, Arps, Slate, Meagher & Flom LLP 30/F, China World Office 2 1 Jian Guo Men Wai Avenue Beijing 100004 People’s Republic of China Tel: +86 (10) 6535-5500 |
| |
Albert W. Vanderlaan, Esq.
Hari Raman, Esq. Orrick Herrington & Sutcliffe LLP 222 Berkeley Street, Suite 2000 Boston, MA 02116 Tel: +1 (617) 880-1800 |
| |
Jeff Zhang, Esq.
Orrick Herrington & Sutcliffe LLP 5701 China World Tower A No. 1 Jianguomenwai Avenue Beijing 100004, PRC Tel: +86 10 8595 5600 |
|
| | |
PAGES
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 10 | | | |
| | | | 26 | | | |
| | | | 48 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 66 | | | |
| | | | 68 | | | |
| | | | 70 | | | |
| | | | 128 | | | |
| | | | 136 | | | |
| | | | 150 | | | |
| | | | 153 | | | |
| | | | 175 | | | |
| | | | 176 | | | |
| | | | 177 | | | |
| | | | 192 | | | |
| | | | 196 | | | |
| | | | 236 | | | |
| | | | 259 | | | |
| | | | 276 | | | |
| | | | 285 | | | |
| | | | 297 | | | |
| | | | 306 | | | |
| | | | 311 | | | |
| | | | 315 | | | |
| | | | 319 | | | |
| | | | 320 | | | |
| | | | 321 | | | |
| | | | 322 | | | |
| | | | 323 | | | |
| | | | 324 | | | |
| | | | 325 | | |
| | |
PAGES
|
| |||
| | | | 326 | | | |
| | | | 327 | | | |
| | | | F-1 | | |
| ANNEXES | | | |||||
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| ||||||||||||||||||||||||||||||
Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the
Sponsor)(5) |
| | | | 30,000,000 | | | | | | 8.2 | | | | | | 22,500,000 | | | | | | 6.3 | | | | | | 15,000,000 | | | | | | 4.3 | | | | | | 7,500,000 | | | | | | 2.2 | | | | | | — | | | | | | — | | |
The Sponsor(6)
|
| | | | 7,500,000 | | | | | | 2.1 | | | | | | 7,500,000 | | | | | | 2.1 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.6 | | |
Existing ECARX Shareholders(7)
|
| | | | 323,382,409 | | | | | | 88.4 | | | | | | 323,382,409 | | | | | | 90.3 | | | | | | 323,382,409 | | | | | | 92.9 | | | | | | 323,382,409 | | | | | | 95.0 | | | | | | 323,382,409 | | | | | | 97.1 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.1 | | |
Holder of the Lotus Note(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Total ECARX Ordinary Shares Outstanding at
Closing |
| | |
|
365,435,041
|
| | | |
|
100.0
|
| | | |
|
357,935,041
|
| | | |
|
100.0
|
| | | |
|
348,185,041
|
| | | |
|
100
|
| | | |
|
340,685,041
|
| | | |
|
100.0
|
| | | |
|
333,185,041
|
| | | |
|
100.0
|
| |
Total ECARX Ordinary Shares outstanding at Closing not reflecting potential sources of dilution
|
| | |
|
365,435,041
|
| | | |
|
88.6
|
| | | |
|
357,935,041
|
| | | |
|
88.4
|
| | | |
|
348,185,041
|
| | | |
|
88.1
|
| | | |
|
340,685,041
|
| | | |
|
87.8
|
| | | |
|
333,185,041
|
| | | |
|
87.6
|
| |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying COVA Public Warrants
|
| | | | 15,000,000 | | | | | | 3.6 | | | | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 3.9 | | |
Shares underlying COVA Private Warrants
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | |
Shares underlying granted options
|
| | | | 16,617,591 | | | | | | 4.0 | | | | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
Shares underlying the Investor Notes(10)
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Total ECARX Ordinary Shares outstanding at Closing (including shares underlying COVA Public Warrants, COVA Private Warrants, granted options, and the Investor Notes)
|
| | | | 412,576,806 | | | | | | 100.0 | | | | | | 405,076,806 | | | | | | 100.0 | | | | | | 395,326,806 | | | | | | 100.0 | | | | | | 387,826,806 | | | | | | 100.0 | | | | | | 380,326,806 | | | | | | 100.0 | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| ||||||||||||||||||||||||||||||
Holders of ECARX Ordinary Shares reflecting
potential sources of dilution: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)(11)
|
| | | | 45,000,000 | | | | | | 10.9 | | | | | | 37,500,000 | | | | | | 9.3 | | | | | | 30,000,000 | | | | | | 7.6 | | | | | | 22,500,000 | | | | | | 5.8 | | | | | | 15,000,000 | | | | | | 3.9 | | |
The Sponsor(12)
|
| | | | 17,372,000 | | | | | | 4.2 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.8 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | |
Holder of the Lotus Note(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Holders of the Investor Notes(10)
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 0.8 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | |
Existing ECARX Shareholders(13)
|
| | | | 340,000,000 | | | | | | 82.4 | | | | | | 340,000,000 | | | | | | 83.9 | | | | | | 340,000,000 | | | | | | 86.0 | | | | | | 340,000,000 | | | | | | 87.7 | | | | | | 340,000,000 | | | | | | 89.4 | | |
Total Pro Forma Equity Value of ECARX Ordinary Shares outstanding at Closing (including shares underlying granted option shares, Strategic Investor shares and shares underlying the Lotus Note and the Investor Notes)(14)
|
| | | | 4,125,768,056 | | | | | | | | | | | | 4,050,768,056 | | | | | | | | | | | | 3,953,268,056 | | | | | | | | | | | | 3,878,268,056 | | | | | | | | | | | | 3,803,268,056 | | | | | | | | |
Per Share Pro Forma Equity Value of ECARX
Ordinary Shares outstanding at Closing(14) |
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
Per Share Pro Forma Book Value of ECARX Ordinary Share outstanding at Closing (including shares underlying granted option shares, Strategic Investor shares and shares underlying the Lotus Note and the Investor Notes)(15)
|
| | | | 5.65 | | | | | | | | | | | | 4.44 | | | | | | | | | | | | 3.20 | | | | | | | | | | | | 1.88 | | | | | | | | | | | | 0.51 | | | | | | | | |
| | |
Assuming No
Redemption(1) |
| |
Assuming 25%
Redemption(1)(2) |
| |
Assuming 50%
Redemption(1)(3) |
| |
Assuming 75%
Redemption(1)(4) |
| |
Assuming
Maximum Redemption(1)(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
ECARX Ordinary Shares: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)
|
| | | | 30,000,000 | | | | | | 8.2 | | | | | | 22,500,000 | | | | | | 6.3 | | | | | | 15,000,000 | | | | | | 4.3 | | | | | | 7,500,000 | | | | | | 2.2 | | | | | | — | | | | | | — | | |
The Sponsor(6)
|
| | | | 7,500,000 | | | | | | 2.1 | | | | | | 7,500,000 | | | | | | 2.1 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.6 | | |
Existing ECARX Shareholders(7)
|
| | | | 323,382,409 | | | | | | 88.4 | | | | | | 323,382,409 | | | | | | 90.3 | | | | | | 323,382,409 | | | | | | 92.9 | | | | | | 323,382,409 | | | | | | 95.0 | | | | | | 323,382,409 | | | | | | 97.1 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.1 | | |
Shares underlying the Lotus Note(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Total ECARX Ordinary Shares Outstanding at Closing
|
| | |
|
365,435,041
|
| | | |
|
100.0
|
| | | |
|
357,935,041
|
| | | |
|
100.0
|
| | | |
|
348,185,041
|
| | | |
|
100.0
|
| | | |
|
340,685,041
|
| | | |
|
100.0
|
| | | |
|
333,185,041
|
| | | |
|
100.0
|
| |
Per Share Pro Forma Equity Value of ECARX Ordinary Shares outstanding at Closing(10)
|
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
Total ECARX Ordinary Shares Outstanding at Closing not reflecting potential sources of dilution(5)
|
| | |
|
365,435,041
|
| | | |
|
88.6
|
| | | |
|
357,935,041
|
| | | |
|
88.4
|
| | | |
|
348,185,041
|
| | | |
|
88.1
|
| | | |
|
340,685,041
|
| | | |
|
87.8
|
| | | |
|
333,185,041
|
| | | |
|
87.6
|
| |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying COVA Public Warrants
|
| | | | 15,000,000 | | | | | | 3.6 | | | | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 3.9 | | |
Shares underlying COVA Private Warrants
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | |
Shares underlying granted options
|
| | | | 16,617,591 | | | | | | 4.0 | | | | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
Shares underlying the Investor Notes(6)
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Total ECARX Ordinary Shares outstanding at Closing
(including shares underlying COVA Public Warrants, COVA Private Warrants, granted options and the Investor Notes) |
| | | | 412,576,806 | | | | | | 100.0 | | | | | | 405,076,806 | | | | | | 100.0 | | | | | | 395,326,806 | | | | | | 100.0 | | | | | | 387,826,806 | | | | | | 100.0 | | | | | | 380,326,806 | | | | | | 100.0 | | |
Holders of ECARX Ordinary Shares reflecting potential sources of dilution:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)(7)
|
| | | | 45,000,000 | | | | | | 10.9 | | | | | | 37,500,000 | | | | | | 9.3 | | | | | | 30,000,000 | | | | | | 7.6 | | | | | | 22,500,000 | | | | | | 5.8 | | | | | | 15,000,000 | | | | | | 3.9 | | |
The Sponsor(8)
|
| | | | 17,372,000 | | | | | | 4.2 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.8 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | |
Existing ECARX Shareholders(9)
|
| | | | 340,000,000 | | | | | | 82.4 | | | | | | 340,000,000 | | | | | | 83.9 | | | | | | 340,000,000 | | | | | | 86.0 | | | | | | 340,000,000 | | | | | | 87.7 | | | | | | 340,000,000 | | | | | | 89.4 | | |
Holder of the Lotus Note(10)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Holders of the Investor Notes
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Strategic Investors(11)
|
| | | | 3,500,000 | | | | | | 0.8 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | |
Per Share Pro Forma Equity Value of ECARX Ordinary Shares outstanding at Closing(12)
|
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Assuming No
Redemption(1) |
| |
Assuming 25%
Redemption(1)(2) |
| |
Assuming 50%
Redemption(1)(3) |
| |
Assuming 75%
Redemption(1)(4) |
| |
Assuming
Maximum Redemption(1)(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
ECARX Ordinary Shares: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)
|
| | | | 30,000,000 | | | | | | 8.2 | | | | | | 22,500,000 | | | | | | 6.3 | | | | | | 15,000,000 | | | | | | 4.3 | | | | | | 7,500,000 | | | | | | 2.2 | | | | | | — | | | | | | — | | |
The Sponsor(6)
|
| | | | 7,500,000 | | | | | | 2.1 | | | | | | 7,500,000 | | | | | | 2.1 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.6 | | |
Existing ECARX Shareholders(7)
|
| | | | 323,382,409 | | | | | | 88.4 | | | | | | 323,382,409 | | | | | | 90.3 | | | | | | 323,382,409 | | | | | | 92.9 | | | | | | 323,382,409 | | | | | | 95.0 | | | | | | 323,382,409 | | | | | | 97.1 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.1 | | |
Shares underlying the Lotus Note(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Total ECARX Ordinary Shares Outstanding at Closing
|
| | |
|
365,435,041
|
| | | |
|
100.0
|
| | | |
|
357,935,041
|
| | | |
|
100.0
|
| | | |
|
348,185,041
|
| | | |
|
100.0
|
| | | |
|
340,685,041
|
| | | |
|
100.0
|
| | | |
|
333,185,041
|
| | | |
|
100.0
|
| |
Per Share Pro Forma Equity Value of
ECARX Ordinary Shares outstanding at Closing(10) |
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
Total ECARX Ordinary Shares
Outstanding at Closing not reflecting potential sources of dilution(5) |
| | |
|
365,435,041
|
| | | |
|
88.6
|
| | | |
|
357,935,041
|
| | | |
|
88.4
|
| | | |
|
348,185,041
|
| | | |
|
88.1
|
| | | |
|
340,685,041
|
| | | |
|
87.8
|
| | | |
|
333,185,041
|
| | | |
|
87.6
|
| |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying COVA Public Warrants
|
| | | | 15,000,000 | | | | | | 3.6 | | | | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 3.9 | | |
Shares underlying COVA Private Warrants
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | |
Shares underlying granted options
|
| | | | 16,617,591 | | | | | | 4.0 | | | | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
Shares underlying the Investor
Notes(6) |
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Total ECARX Ordinary Shares outstanding at Closing (including shares underlying COVA Public Warrants, COVA Private Warrants, granted option shares and shares underlying the Investor Notes)
|
| | | | 412,576,806 | | | | | | 100.0 | | | | | | 405,076,806 | | | | | | 100.0 | | | | | | 395,326,806 | | | | | | 100.0 | | | | | | 387,826,806 | | | | | | 100.0 | | | | | | 380,326,806 | | | | | | 100.0 | | |
Holders of ECARX Ordinary Shares
reflecting potential sources of dilution: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)(7)
|
| | | | 45,000,000 | | | | | | 10.9 | | | | | | 37,500,000 | | | | | | 9.3 | | | | | | 30,000,000 | | | | | | 7.6 | | | | | | 22,500,000 | | | | | | 5.8 | | | | | | 15,000,000 | | | | | | 3.9 | | |
The Sponsor(8)
|
| | | | 17,372,000 | | | | | | 4.2 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.8 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | |
Existing ECARX Shareholders(9)
|
| | | | 340,000,000 | | | | | | 82.4 | | | | | | 340,000,000 | | | | | | 83.9 | | | | | | 340,000,000 | | | | | | 86.0 | | | | | | 340,000,000 | | | | | | 87.7 | | | | | | 340,000,000 | | | | | | 89.4 | | |
Holder of the Lotus Note(10)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Holders of the Investor Notes
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Strategic Investors(11)
|
| | | | 3,500,000 | | | | | | 0.8 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | |
Per Share Pro Forma Equity Value of
ECARX Ordinary Shares outstanding at Closing(12) |
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(in thousands except share and per share data)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Revenues | | | | | | | | ||||||||||||||||||||||||||||||
Sales of goods revenues (including related parties
amounts of RMB1,275,777 and RMB1,466,340 for the years ended December 31, 2020 and 2021, and RMB597,777 and RMB613,655 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 802,679 | | | | | | 858,080 | | | | | | 128,108 | | |
Software license revenues (including related
parties amounts of RMB18,168 and RMB24,788 for the years ended December 31, 2020 and 2021, and RMB10,791 and RMB15,481 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | 71,297 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 162,303 | | | | | | 78,995 | | | | | | 11,794 | | |
Service revenues (including related parties
amounts of RMB444,709 and RMB532,625 for the years ended December 31, 2020 and 2021, and RMB114,054 and RMB375,298 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | 491,532 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 119,880 | | | | | | 375,495 | | | | | | 56,060 | | |
Total revenues
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 1,084,862 | | | | | | 1,312,570 | | | | | | 195,962 | | |
Cost of goods sold (including related parties
amounts of RMB6,073 and RMB220,062 for the years ended December 31, 2020 and 2021, and RMB1,329 and RMB164,888 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | (1,524,744) | | | | | | (1,749,188) | | | | | | (261,146) | | | | | | (689,052) | | | | | | (687,208) | | | | | | (102,597) | | |
Cost of software licenses
|
| | | | (27,926) | | | | | | (32,164) | | | | | | (4,802) | | | | | | (16,167) | | | | | | (29,577) | | | | | | (4,416) | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(in thousands except share and per share data)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Cost of services (including related parties amounts of nil and RMB22,097 for the six months ended June 30, 2021 and 2022, respectively)
|
| | | | (137,005) | | | | | | (180,518) | | | | | | (26,951) | | | | | | (82,984) | | | | | | (169,138) | | | | | | (25,252) | | |
Total cost of revenues
|
| | | | (1,689,675) | | | | | | (1,961,870) | | | | | | (292,899) | | | | | | (788,203) | | | | | | (885,923) | | | | | | (132,265) | | |
Gross profit
|
| | | | 551,388 | | | | | | 817,193 | | | | | | 122,004 | | | | | | 296,659 | | | | | | 426,647 | | | | | | 63,697 | | |
Research and development expenses (including
related parties amounts of RMB2,118 and RMB21,069 for the years ended December 31, 2020 and 2021, and RMB926 and RMB29,642 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | (706,018) | | | | | | (1,209,385) | | | | | | (180,556) | | | | | | (485,894) | | | | | | (596,055) | | | | | | (88,989) | | |
Selling and marketing expenses (including related
parties amounts of RMB192 and nil for the years ended December 31, 2020 and 2021, and nil and RMB64 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | (60,643) | | | | | | (82,827) | | | | | | (12,366) | | | | | | (30,806) | | | | | | (34,738) | | | | | | (5,186) | | |
General and administrative expenses (including related parties amounts of RMB2,447 and RMB2,343 for the years ended December 31, 2020 and 2021, and RMB213 and RMB1,004 for the six months ended June 30, 2021 and 2022, respectively)
|
| | | | (215,008) | | | | | | (506,873) | | | | | | (75,674) | | | | | | (186,335) | | | | | | (408,007) | | | | | | (60,914) | | |
Others, net
|
| | | | (200) | | | | | | 207 | | | | | | 31 | | | | | | (455) | | | | | | (1,534) | | | | | | (229) | | |
Total operating expenses
|
| | | | (981,869) | | | | | | (1,798,878) | | | | | | (268,565) | | | | | | (703,490) | | | | | | (1,040,334) | | | | | | (155,318) | | |
Loss from operation
|
| | | | (430,481) | | | | | | (981,685) | | | | | | (146,561) | | | | | | (406,831) | | | | | | (613,687) | | | | | | (91,621) | | |
Interest income (including related parties amounts of nil and RMB2,759 for the six months ended June 30, 2021 and 2022, respectively)
|
| | | | 28,480 | | | | | | 11,783 | | | | | | 1,759 | | | | | | 7,111 | | | | | | 4,584 | | | | | | 684 | | |
Interest expenses (including related parties
amounts of RMB872 and RMB212 for the years ended December 31, 2020 and 2021, and RMB131 and RMB4,517 for the six months ended June 30, 2021 and 2022, respectively) |
| | | | (59,128) | | | | | | (131,666) | | | | | | (19,657) | | | | | | (111,054) | | | | | | (19,153) | | | | | | (2,859) | | |
Share of results of equity method investments
|
| | | | 148 | | | | | | (2,519) | | | | | | (376) | | | | | | 487 | | | | | | (65,995) | | | | | | (9,853) | | |
Unrealized gains on equity securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,615 | | | | | | 5,168 | | |
Gains on deconsolidation of a subsidiary
|
| | | | — | | | | | | 10,579 | | | | | | 1,579 | | | | | | — | | | | | | 71,974 | | | | | | 10,745 | | |
Change in fair value of warrant liabilities
|
| | | | (39,635) | | | | | | (111,299) | | | | | | (16,617) | | | | | | (111,299) | | | | | | — | | | | | | — | | |
Government grants
|
| | | | 5,998 | | | | | | 4,507 | | | | | | 673 | | | | | | 3,031 | | | | | | 28,154 | | | | | | 4,203 | | |
Foreign currency exchange gain (loss), net
|
| | | | 54,842 | | | | | | 18,315 | | | | | | 2,734 | | | | | | 13,637 | | | | | | (10,656) | | | | | | (1,591) | | |
Loss before income taxes
|
| | | | (439,776) | | | | | | (1,181,985) | | | | | | (176,466) | | | | | | (604,918) | | | | | | (570,164) | | | | | | (85,124) | | |
Income tax expenses
|
| | | | (228) | | | | | | (3,447) | | | | | | (514) | | | | | | (1,418) | | | | | | (432) | | | | | | (64) | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(in thousands except share and per share data)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Net (income) loss attributable to non-redeemable
non-controlling interests |
| | | | 345 | | | | | | 5,011 | | | | | | 748 | | | | | | (1,584) | | | | | | 1,444 | | | | | | 216 | | |
Net loss attributable to redeemable non-controlling interests
|
| | | | — | | | | | | 806 | | | | | | 120 | | | | | | — | | | | | | 464 | | | | | | 69 | | |
Net loss attributable to ECARX Holdings Inc.
|
| | | | (439,659) | | | | | | (1,179,615) | | | | | | (176,112) | | | | | | (607,920) | | | | | | (568,688) | | | | | | (84,903) | | |
Accretion of redeemable non-controlling
interests |
| | | | — | | | | | | (1,306) | | | | | | (195) | | | | | | — | | | | | | (714) | | | | | | (107) | | |
Net loss available to ECARX Holdings Inc.
|
| | | | (439,659) | | | | | | (1,180,921) | | | | | | (176,307) | | | | | | (607,920) | | | | | | (569,402) | | | | | | (85,010) | | |
Accretion of Redeemable Convertible Preferred Shares
|
| | | | (101,286) | | | | | | (243,564) | | | | | | (36,363) | | | | | | (67,078) | | | | | | (177,842) | | | | | | (26,551) | | |
Net loss available to ECARX Holdings Inc. ordinary shareholders
|
| | | | (540,945) | | | | | | (1,424,485) | | | | | | (212,670) | | | | | | (674,998) | | | | | | (747,244) | | | | | | (111,561) | | |
Loss per ordinary share
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
– Basic and diluted
|
| | | | (2.70) | | | | | | (7.18) | | | | | | (1.07) | | | | | | (3.40) | | | | | | (3.77) | | | | | | (0.56) | | |
Weighted average number of ordinary shares used
in computing loss per ordinary share |
| | | | 200,000,000 | | | | | | 198,407,045 | | | | | | 198,407,045 | | | | | | 198,777,778 | | | | | | 198,035,714 | | | | | | 198,035,714 | | |
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Foreign currency translation adjustments, net of
nil income taxes |
| | | | 1,497 | | | | | | 4,551 | | | | | | 679 | | | | | | (13,646) | | | | | | (214,315) | | | | | | (31,996) | | |
Comprehensive loss
|
| | | | (438,507) | | | | | | (1,180,881) | | | | | | (176,301) | | | | | | (619,982) | | | | | | (784,911) | | | | | | (117,184) | | |
Comprehensive (income) loss attributable to non-redeemable non-controlling interests
|
| | | | 345 | | | | | | 5,011 | | | | | | 748 | | | | | | (1,584) | | | | | | 1,444 | | | | | | 216 | | |
Comprehensive loss attributable to redeemable non-controlling interests
|
| | | | — | | | | | | 806 | | | | | | 120 | | | | | | — | | | | | | 464 | | | | | | 69 | | |
Comprehensive loss attributable to ECARX Holdings Inc.
|
| | | | (438,162) | | | | | | (1,175,064) | | | | | | (175,433) | | | | | | (621,566) | | | | | | (783,003) | | | | | | (116,899) | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |||||||||||||||
Total current assets
|
| | | | 2,427,699 | | | | | | 2,456,638 | | | | | | 366,766 | | | | | | 1,635,239 | | | | | | 244,135 | | |
Total non-current assets
|
| | | | 150,387 | | | | | | 1,510,064 | | | | | | 225,447 | | | | | | 1,685,262 | | | | | | 251,603 | | |
Total assets
|
| | | | 2,578,086 | | | | | | 3,966,702 | | | | | | 592,213 | | | | | | 3,320,501 | | | | | | 495,738 | | |
Total current liabilities
|
| | | | 3,267,598 | | | | | | 3,022,657 | | | | | | 451,271 | | | | | | 2,678,001 | | | | | | 399,815 | | |
Total non-current liabilities
|
| | | | 1,142,056 | | | | | | 489,358 | | | | | | 73,059 | | | | | | 462,083 | | | | | | 68,987 | | |
Total liabilities
|
| | | | 4,409,654 | | | | | | 3,512,015 | | | | | | 524,330 | | | | | | 3,140,084 | | | | | | 468,802 | | |
Total mezzanine equity
|
| | | | 232,475 | | | | | | 4,563,407 | | | | | | 681,299 | | | | | | 5,111,846 | | | | | | 763,179 | | |
Total shareholders’ deficit
|
| | | | (2,064,043) | | | | | | (4,108,720) | | | | | | (613,416) | | | | | | (4,931,429) | | | | | | (736,243) | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(in thousands except per share data)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Net cash used in operating activities
|
| | | | (368,046) | | | | | | (872,325) | | | | | | (130,235) | | | | | | (294,029) | | | | | | (286,977) | | | | | | (42,845) | | |
Net cash used in investing activities
|
| | | | (91,112) | | | | | | (1,391,361) | | | | | | (207,725) | | | | | | (223,018) | | | | | | (175,563) | | | | | | (26,211) | | |
Net cash provided by financing activities
|
| | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 327,375 | | | | | | 1,477,362 | | | | | | 195,356 | | | | | | 29,166 | | |
Effect of foreign currency exchange rate changes on cash and restricted cash
|
| | | | (10,023) | | | | | | (32,019) | | | | | | (4,780) | | | | | | (22,553) | | | | | | 4,367 | | | | | | 652 | | |
Net increase (decrease) in cash and restricted cash
|
| | | | 668,945 | | | | | | (102,913) | | | | | | (15,365) | | | | | | 937,762 | | | | | | (262,817) | | | | | | (39,238) | | |
Cash and restricted cash at the beginning of the period
|
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 149,875 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | |
Cash and restricted cash at the end of the period
|
| | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | | | | | 1,941,638 | | | | | | 638,146 | | | | | | 95,272 | | |
| | |
Six Months Ended June 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | | | | |
Consolidated
|
| ||||||||||||||||||
Revenues | | | | | — | | | | | | — | | | | | | 936,520 | | | | | | 678,520 | | | | | | (302,470) | | | | | | (1) | | | | | | 1,312,570 | | |
Cost of revenue
|
| | | | — | | | | | | — | | | | | | (680,699) | | | | | | (507,694) | | | | | | 302,470 | | | | | | (1) | | | | | | (885,923) | | |
Gross profit
|
| | | | — | | | | | | — | | | | | | 255,821 | | | | | | 170,826 | | | | | | — | | | | | | | | | | | | 426,647 | | |
Operating expenses
|
| | | | (199,335) | | | | | | (217) | | | | | | (253,107) | | | | | | (626,718) | | | | | | 39,043 | | | | | | (5) | | | | | | (1,040,334) | | |
Loss from operation
|
| | | | (199,335) | | | | | | (217) | | | | | | 2,714 | | | | | | (455,892) | | | | | | 39,043 | | | | | | | | | | | | (613,687) | | |
Interest income
|
| | | | 3,346 | | | | | | 2,548 | | | | | | 1,448 | | | | | | 510 | | | | | | (3,268) | | | | | | (3) | | | | | | 4,584 | | |
Interest expenses
|
| | | | (463) | | | | | | — | | | | | | (17,370) | | | | | | (4,588) | | | | | | 3,268 | | | | | | (3) | | | | | | (19,153) | | |
Share of loss of subsidiaries and consolidated VIEs
|
| | | | (360,944) | | | | | | — | | | | | | — | | | | | | — | | | | | | 360,944 | | | | | | (4) | | | | | | — | | |
Share of results of equity method investments
|
| | | | — | | | | | | — | | | | | | (86,588) | | | | | | 20,593 | | | | | | — | | | | | | | | | | | | (65,995) | | |
Gains on deconsolidation of a subsidiary
|
| | | | — | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | — | | | | | | | | | | | | 71,974 | | |
(Gain) / loss on the Restructuring
|
| | | | — | | | | | | (1,337,832) | | | | | | 1,639,979 | | | | | | (302,147) | | | | | | — | | | | | | | | | | | | — | | |
Gains on intellectual property transfers
|
| | | | — | | | | | | — | | | | | | 1,171,300 | | | | | | — | | | | | | (1,171,300) | | | | | | (5) | | | | | | — | | |
Other income (expenses)
|
| | | | (12,006) | | | | | | — | | | | | | 9,844 | | | | | | 54,275 | | | | | | — | | | | | | | | | | | | 52,113 | | |
Loss before income taxes
|
| | | | (569,402) | | | | | | (1,335,501) | | | | | | 2,793,301 | | | | | | (687,249) | | | | | | (771,313) | | | | | | | | | | | | (570,164) | | |
Income tax expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | (432) | | | | | | — | | | | | | | | | | | | (432) | | |
Net loss
|
| | | | (569,402) | | | | | | (1,335,501) | | | | | | 2,793,301 | | | | | | (687,681) | | | | | | (771,313) | | | | | | | | | | | | (570,596) | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | (214,315) | | | | | | — | | | | | | — | | | | | | (69,183) | | | | | | 69,183 | | | | | | (4) | | | | | | (214,315) | | |
Comprehensive loss
|
| | | | (783,717) | | | | | | (1,335,501) | | | | | | 2,793,301 | | | | | | (756,864) | | | | | | (702,130) | | | | | | | | | | | | (784,911) | | |
| | |
Year Ended December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings. |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
Revenues
|
| | | | — | | | | | | — | | | | | | 2,755,780 | | | | | | 120,224 | | | | | | (96,941) | | | |
(1)(2)
|
| | | | 2,779,063 | | |
Cost of revenue
|
| | | | — | | | | | | (400) | | | | | | (1,938,222) | | | | | | (56,711) | | | | | | 33,463 | | | |
(1)
|
| | | | (1,961,870) | | |
Gross profit
|
| | | | — | | | | | | (400) | | | | | | 817,558 | | | | | | 63,513 | | | | | | (63,478) | | | | | | | | | 817,193 | | |
Operating expenses
|
| | | | (17,660) | | | | | | (1) | | | | | | (1,726,430) | | | | | | (118,265) | | | | | | 63,478 | | | |
(2)
|
| | | | (1,798,878) | | |
Loss from operation
|
| | | | (17,660) | | | | | | (401) | | | | | | (908,872) | | | | | | (54,752) | | | | | | — | | | | | | | | | (981,685) | | |
Interest income
|
| | | | 885 | | | | | | 20 | | | | | | 11,696 | | | | | | 67 | | | | | | (885) | | | |
(3)
|
| | | | 11,783 | | |
Interest expenses
|
| | | | (514) | | | | | | — | | | | | | (131,152) | | | | | | (885) | | | | | | 885 | | | |
(3)
|
| | | | (131,666) | | |
Share of loss of subsidiaries and
consolidated VIEs |
| | | | (1,176,110) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,176,110 | | | |
(4)
|
| | | | — | | |
Share of results of equity method investments
|
| | | | — | | | | | | — | | | | | | 14,433 | | | | | | (16,952) | | | | | | — | | | | | | | | | (2,519) | | |
Gains on deconsolidation of a subsidiary
|
| | | | — | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | — | | | | | | | | | 10,579 | | |
Other income (expenses)
|
| | | | 12,478 | | | | | | — | | | | | | (100,220) | | | | | | (735) | | | | | | — | | | | | | | | | (88,477) | | |
Loss before income taxes
|
| | | | (1,180,921) | | | | | | (381) | | | | | | (1,103,536) | | | | | | (73,257) | | | | | | 1,176,110 | | | | | | | | | (1,181,985) | | |
Income tax expenses
|
| | | | — | | | | | | — | | | | | | (3,329) | | | | | | (118) | | | | | | — | | | | | | | | | (3,447) | | |
Net loss
|
| | | | (1,180,921) | | | | | | (381) | | | | | | (1,106,865) | | | | | | (73,375) | | | | | | 1,176,110 | | | | | | | | | (1,185,432) | | |
Foreign currency translation
adjustments, net of nil income taxes |
| | | | 4,551 | | | | | | — | | | | | | — | | | | | | (20,310) | | | | | | 20,310 | | | |
(4)
|
| | | | 4,551 | | |
Comprehensive loss
|
| | | | (1,176,370) | | | | | | (381) | | | | | | (1,106,865) | | | | | | (93,685) | | | | | | 1,196,420 | | | | | | | | | (1,180,881) | | |
| | |
Year Ended December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings. |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
Revenues
|
| | | | — | | | | | | — | | | | | | 2,241,536 | | | | | | 40,365 | | | | | | (40,838) | | | |
(1)
|
| | | | 2,241,063 | | |
Cost of revenue
|
| | | | — | | | | | | — | | | | | | (1,690,518) | | | | | | (39,995) | | | | | | 40,838 | | | |
(1)
|
| | | | (1,689,675) | | |
Gross profit
|
| | | | — | | | | | | — | | | | | | 551,018 | | | | | | 370 | | | | | | — | | | | | | | | | 551,388 | | |
Operating expenses
|
| | | | — | | | | | | — | | | | | | (981,866) | | | | | | (3) | | | | | | — | | | | | | | | | (981,869) | | |
Loss from operation
|
| | | | — | | | | | | — | | | | | | (430,848) | | | | | | 367 | | | | | | — | | | | | | | | | (430,481) | | |
Interest income
|
| | | | 431 | | | | | | — | | | | | | 28,047 | | | | | | 2 | | | | | | — | | | | | | | | | 28,480 | | |
Interest expenses
|
| | | | — | | | | | | — | | | | | | (59,128) | | | | | | — | | | | | | — | | | | | | | | | (59,128) | | |
Share of loss of subsidiaries and consolidated VIEs
|
| | | | (495,303) | | | | | | — | | | | | | — | | | | | | — | | | | | | 495,303 | | | |
(4)
|
| | | | — | | |
Share of results of equity method investments
|
| | | | — | | | | | | — | | | | | | 148 | | | | | | — | | | | | | — | | | | | | | | | 148 | | |
Other income (expenses)
|
| | | | 55,213 | | | | | | — | | | | | | (33,732) | | | | | | (276) | | | | | | — | | | | | | | | | 21,205 | | |
Loss before income taxes
|
| | | | (439,659) | | | | | | — | | | | | | (495,513) | | | | | | 93 | | | | | | 495,303 | | | | | | | | | (439,776) | | |
Income tax expenses
|
| | | | — | | | | | | — | | | | | | (228) | | | | | | — | | | | | | — | | | | | | | | | (228) | | |
Net loss
|
| | | | (439,659) | | | | | | — | | | | | | (495,741) | | | | | | 93 | | | | | | 495,303 | | | | | | | | | (440,004) | | |
Foreign currency translation adjustments, net of nil income
taxes |
| | | | 1,497 | | | | | | — | | | | | | — | | | | | | (11) | | | | | | 11 | | | |
(4)
|
| | | | 1,497 | | |
Comprehensive loss
|
| | | | (438,162) | | | | | | — | | | | | | (495,741) | | | | | | 82 | | | | | | 495,314 | | | | | | | | | (438,507) | | |
| | |
As of June 30, 2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 7,739 | | | | | | 15 | | | | | | — | | | | | | 575,392 | | | | | | — | | | | | | | | | 583,146 | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | — | | | | | | 55,000 | | | | | | — | | | | | | | | | 55,000 | | |
Accounts receivable – related parties, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 217,563 | | | | | | — | | | | | | | | | 217,563 | | |
Amounts due from related parties
|
| | | | 3,689,313 | | | | | | 520 | | | | | | — | | | | | | 51,863 | | | | | | (3,709,659) | | | |
(1)
|
| | | | 32,037 | | |
Other current assets
|
| | | | 6,042 | | | | | | 515 | | | | | | — | | | | | | 740,936 | | | | | | — | | | | | | | | | 747,493 | | |
Total current assets
|
| | | | 3,703,094 | | | | | | 1,050 | | | | | | — | | | | | | 1,640,754 | | | | | | (3,709,659) | | | | | | | | | 1,635,239 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment in WFOE
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,674,524 | | | | | | (1,674,524) | | | |
(4)
|
| | | | — | | |
Long-term investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,225,301 | | | | | | — | | | | | | | | | 1,225,301 | | |
Intangible assets, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,162,229 | | | | | | (1,132,257) | | | |
(5)
|
| | | | 29,972 | | |
Other non-current assets
|
| | | | — | | | | | | 208,503 | | | | | | — | | | | | | 221,486 | | | | | | — | | | | | | | | | 429,989 | | |
Total non-current assets
|
| | | | — | | | | | | 208,503 | | | | | | — | | | | | | 4,283,540 | | | | | | (2,806,781) | | | | | | | | | 1,685,262 | | |
Total assets
|
| | | | 3,703,094 | | | | | | 209,553 | | | | | | — | | | | | | 5,924,294 | | | | | | (6,516,440) | | | | | | | | | 3,320,501 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share of losses in excess of investments in subsidiaries and VIEs
|
| | | | 3,436,581 | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,436,581) | | | |
(3)
|
| | | | — | | |
Accounts payable – related parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 142,305 | | | | | | — | | | | | | | | | 142,305 | | |
Amounts due to related parties
|
| | | | 18,853 | | | | | | 1,446 | | | | | | — | | | | | | 4,401,571 | | | | | | (3,709,659) | | | |
(1)
|
| | | | 712,211 | | |
Other current liabilities
|
| | | | 67,243 | | | | | | 217 | | | | | | — | | | | | | 1,756,025 | | | | | | — | | | | | | | | | 1,823,485 | | |
Total current liabilities
|
| | | | 3,522,677 | | | | | | 1,663 | | | | | | — | | | | | | 6,299,901 | | | | | | (7,146,240) | | | | | | | | | 2,678,001 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total non-current liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | 462,083 | | | | | | — | | | | | | | | | 462,083 | | |
Total liabilities
|
| | | | 3,522,677 | | | | | | 1,663 | | | | | | — | | | | | | 6,761,984 | | | | | | (7,146,240) | | | | | | | | | 3,140,084 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
MEZZANINE EQUITY | | | | | 5,111,846 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 5,111,846 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | 7 | | | | | | 1,600,105 | | | | | | — | | | | | | — | | | | | | (1,600,105) | | | |
(3) (4)
|
| | | | 7 | | |
Additional paid-in capital
|
| | | | 17,195 | | | | | | — | | | | | | — | | | | | | 190,899 | | | | | | (190,899) | | | |
(3)
|
| | | | 17,195 | | |
Accumulated deficit
|
| | | | (4,740,364) | | | | | | (1,392,215) | | | | | | — | | | | | | (941,610) | | | | | | 2,333,825 | | | |
(3)
|
| | | | (4,740,364) | | |
Accumulated other comprehensive income /
(loss) |
| | | | (208,267) | | | | | | — | | | | | | — | | | | | | (86,979) | | | | | | 86,979 | | | |
(3) (4)
|
| | | | (208,267) | | |
Non-redeemable non-controlling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Total shareholders’ deficit
|
| | | | (4,931,429) | | | | | | 207,890 | | | | | | — | | | | | | (837,690) | | | | | | 629,800 | | | | | | | | | (4,931,429) | | |
Total liabilities, mezzanine equity and shareholders’ deficit
|
| | | | 3,703,094 | | | | | | 209,553 | | | | | | — | | | | | | 5,924,294 | | | | | | (6,516,440) | | | | | | | | | 3,320,501 | | |
| | |
Year Ended December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings. |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 158,755 | | | | | | 6 | | | | | | 642,293 | | | | | | 76,905 | | | | | | — | | | | | | | | | 877,959 | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | 23,004 | | | | | | — | | | | | | — | | | | | | | | | 23,004 | | |
Accounts receivable – related parties,
net |
| | | | — | | | | | | — | | | | | | 813,364 | | | | | | 72,044 | | | | | | (116,661) | | | |
(1)
|
| | | | 768,747 | | |
Amounts due from related
parties |
| | | | 3,217,624 | | | | | | 1,590,639 | | | | | | 42,604 | | | | | | 568,906 | | | | | | (5,378,495) | | | |
(1)(2)
|
| | | | 41,278 | | |
Other current assets
|
| | | | 5,751 | | | | | | — | | | | | | 728,164 | | | | | | 11,735 | | | | | | — | | | | | | | | | 745,650 | | |
Total current assets
|
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,249,429 | | | | | | 729,590 | | | | | | (5,495,156) | | | | | | | | | 2,456,638 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment in WFOE
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,593,925 | | | | | | (1,593,925) | | | |
(4)
|
| | | | — | | |
Long-term investments
|
| | | | — | | | | | | — | | | | | | 441,586 | | | | | | 912,463 | | | | | | — | | | | | | | | | 1,354,049 | | |
Other non-current assets
|
| | | | — | | | | | | — | | | | | | 147,246 | | | | | | 8,769 | | | | | | — | | | | | | | | | 156,015 | | |
Total non-current assets
|
| | | | — | | | | | | — | | | | | | 588,832 | | | | | | 2,515,157 | | | | | | (1,593,925) | | | | | | | | | 1,510,064 | | |
Total assets
|
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,838,261 | | | | | | 3,244,747 | | | | | | (7,089,081) | | | | | | | | | 3,966,702 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share of losses in excess of investments in subsidiaries and VIEs
|
| | | | 2,866,711 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,866,711) | | | |
(3)
|
| | | | — | | |
Accounts payable – related
parties |
| | | | — | | | | | | — | | | | | | 159,528 | | | | | | 68,664 | | | | | | (116,661) | | | |
(1)
|
| | | | 111,531 | | |
Amounts due to related parties
|
| | | | 85,390 | | | | | | 521 | | | | | | 2,452,787 | | | | | | 3,216,703 | | | | | | (5,378,495) | | | |
(1)(2)
|
| | | | 376,906 | | |
Other current liabilities
|
| | | | 108 | | | | | | 400 | | | | | | 2,490,729 | | | | | | 42,983 | | | | | | — | | | | | | | | | 2,534,220 | | |
Total current liabilities
|
| | | | 2,952,209 | | | | | | 921 | | | | | | 5,103,044 | | | | | | 3,328,350 | | | | | | (8,361,867) | | | | | | | | | 3,022,657 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total non-current liabilities
|
| | | | — | | | | | | — | | | | | | 489,358 | | | | | | — | | | | | | — | | | | | | | | | 489,358 | | |
Total liabilities
|
| | | | 2,952,209 | | | | | | 921 | | | | | | 5,592,402 | | | | | | 3,328,350 | | | | | | (8,361,867) | | | | | | | | | 3,512,015 | | |
MEZZANINE EQUITY
|
| | | | 4,532,907 | | | | | | — | | | | | | 30,500 | | | | | | — | | | | | | — | | | | | | | | | 4,563,407 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | 7 | | | | | | 1,600,105 | | | | | | 10,000 | | | | | | — | | | | | | (1,610,105) | | | |
(3)(4)
|
| | | | 7 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | 611,643 | | | | | | — | | | | | | (611,643) | | | |
(3)
|
| | | | — | | |
Accumulated deficit
|
| | | | (4,109,041) | | | | | | (10,381) | | | | | | (3,400,550) | | | | | | (63,282) | | | | | | 3,474,213 | | | |
(3)
|
| | | | (4,109,041) | | |
Accumulated other comprehensive income / (loss)
|
| | | | 6,048 | | | | | | — | | | | | | — | | | | | | (20,321) | | | | | | 20,321 | | | |
(3)(4)
|
| | | | 6,048 | | |
Non-redeemable non-controlling
interests |
| | | | — | | | | | | — | | | | | | (5,734) | | | | | | — | | | | | | — | | | | | | | | | (5,734) | | |
Total shareholders’ deficit
|
| | | | (4,102,986) | | | | | | 1,589,724 | | | | | | (2,784,641) | | | | | | (83,603) | | | | | | 1,272,786 | | | | | | | | | (4,108,720) | | |
Total liabilities, mezzanine equity and
shareholders’ deficit |
| | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,838,261 | | | | | | 3,244,747 | | | | | | (7,089,081) | | | | | | | | | 3,966,702 | | |
| | |
Year Ended December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings. |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 98,271 | | | | | | — | | | | | | 597,772 | | | | | | 33,893 | | | | | | — | | | | | | | | | 729,936 | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | 273,940 | | | | | | — | | | | | | — | | | | | | | | | 273,940 | | |
Accounts receivable – related parties,
net |
| | | | — | | | | | | — | | | | | | 691,871 | | | | | | 19,813 | | | | | | (37,900) | | | |
(1)
|
| | | | 673,784 | | |
Amounts due from related parties
|
| | | | 97,873 | | | | | | — | | | | | | 78,616 | | | | | | 86,102 | | | | | | (183,975) | | | |
(1)
|
| | | | 78,616 | | |
Other current assets
|
| | | | — | | | | | | — | | | | | | 671,423 | | | | | | — | | | | | | — | | | | | | | | | 671,423 | | |
Total current assets
|
| | | | 196,144 | | | | | | — | | | | | | 2,313,622 | | | | | | 139,808 | | | | | | (221,875) | | | | | | | | | 2,427,699 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term investments
|
| | | | — | | | | | | — | | | | | | 2,653 | | | | | | — | | | | | | — | | | | | | | | | 2,653 | | |
Other non-current assets
|
| | | | — | | | | | | — | | | | | | 147,734 | | | | | | — | | | | | | — | | | | | | | | | 147,734 | | |
Total non-current assets
|
| | | | — | | | | | | — | | | | | | 150,387 | | | | | | — | | | | | | — | | | | | | | | | 150,387 | | |
Total assets
|
| | | | 196,144 | | | | | | — | | | | | | 2,464,009 | | | | | | 139,808 | | | | | | (221,875) | | | | | | | | | 2,578,086 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share of losses in excess of investments in
subsidiaries and VIEs |
| | | | 2,031,416 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,031,416) | | | |
(3)
|
| | | | — | | |
Accounts payable – related parties
|
| | | | — | | | | | | — | | | | | | 349,523 | | | | | | 31,394 | | | | | | (37,900) | | | |
(1)
|
| | | | 343,017 | | |
Amounts due to related parties
|
| | | | 7,803 | | | | | | — | | | | | | 132,204 | | | | | | 97,873 | | | | | | (183,975) | | | |
(1)
|
| | | | 53,905 | | |
Other current liabilities
|
| | | | — | | | | | | — | | | | | | 2,860,217 | | | | | | 10,459 | | | | | | — | | | | | | | | | 2,870,676 | | |
Total current liabilities
|
| | | | 2,039,219 | | | | | | — | | | | | | 3,341,944 | | | | | | 139,726 | | | | | | (2,253,291) | | | | | | | | | 3,267,598 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total non-current liabilities
|
| | | | — | | | | | | — | | | | | | 1,142,056 | | | | | | — | | | | | | — | | | | | | | | | 1,142,056 | | |
Total liabilities
|
| | | | 2,039,219 | | | | | | — | | | | | | 4,484,000 | | | | | | 139,726 | | | | | | (2,253,291) | | | | | | | | | 4,409,654 | | |
MEZZANINE EQUITY
|
| | | | 232,475 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 232,475 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | 7 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | (10,000) | | | |
(3)
|
| | | | 7 | | |
Additional paid-in capital
|
| | | | 165,412 | | | | | | — | | | | | | 256,698 | | | | | | — | | | | | | (256,698) | | | |
(3)
|
| | | | 165,412 | | |
Accumulated deficit
|
| | | | (2,242,466) | | | | | | — | | | | | | (2,298,196) | | | | | | 93 | | | | | | 2,298,103 | | | |
(3)
|
| | | | (2,242,466) | | |
Accumulated other comprehensive income / (loss)
|
| | | | 1,497 | | | | | | — | | | | | | — | | | | | | (11) | | | | | | 11 | | | |
(3)
|
| | | | 1,497 | | |
Non-redeemable non-controlling
interests |
| | | | — | | | | | | — | | | | | | 11,507 | | | | | | — | | | | | | — | | | | | | | | | 11,507 | | |
Total shareholders’ deficit
|
| | | | (2,075,550) | | | | | | — | | | | | | (2,019,991) | | | | | | 82 | | | | | | 2,031,416 | | | | | | | | | (2,064,043) | | |
Total liabilities, mezzanine equity and shareholders’ deficit
|
| | | | 196,144 | | | | | | — | | | | | | 2,464,009 | | | | | | 139,808 | | | | | | (221,875) | | | | | | | | | 2,578,086 | | |
| | |
Six Months Ended June 30, 2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash generated from / (used in) operating activities
|
| | | | (299) | | | | | | 9 | | | | | | 224,031 | | | | | | (510,718) | | | | | | — | | | | | | | | | (286,977) | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of property, equipment and intangible assets
|
| | | | — | | | | | | — | | | | | | (36,074) | | | | | | (38,496) | | | | | | — | | | | | | | | | (74,570) | | |
Cash disposed in deconsolidation of Suzhou Photon-Matrix
|
| | | | — | | | | | | — | | | | | | (22,643) | | | | | | — | | | | | | — | | | | | | | | | (22,643) | | |
Cash paid for acquisition of equity investments
|
| | | | (67,790) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (67,790) | | |
Proceeds from (cash paid for) transfer of long-term investments in the Restructuring
|
| | | | — | | | | | | — | | | | | | 234,949 | | | | | | (234,949) | | | | | | — | | | | | | | | | — | | |
Consideration received in deconsolidation
of a subsidiary |
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | | | | 1,000 | | |
Financial support to an equity method investee
|
| | | | — | | | | | | — | | | | | | (28,500) | | | | | | — | | | | | | — | | | | | | | | | (28,500) | | |
Cash contribution to subsidiaries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Loans to related parties
|
| | | | (18,354) | | | | | | — | | | | | | (8,060) | | | | | | (157,000) | | | | | | 175,354 | | | |
(1) (3)
|
| | | | (8,060) | | |
Repayment received of loans to related parties
|
| | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | | | | 25,000 | | |
Advances to related parties
|
| | | | (297,737) | | | | | | — | | | | | | — | | | | | | — | | | | | | 297,737 | | | |
(2)
|
| | | | — | | |
Collection of advances to a related party
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net cash (used in) / provided by investing activities
|
| | | | (383,881) | | | | | | — | | | | | | 165,672 | | | | | | (430,445) | | | | | | 473,091 | | | | | | | | | (175,563) | | |
Financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of Series B Convertible Redeemable Preferred Shares
|
| | | | 159,485 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 159,485 | | |
Cash contributed by the respective parent companies
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Cash contributed by redeemable non-controlling shareholders
|
| | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | | | | 10,000 | | |
Proceeds from short-term borrowings
|
| | | | — | | | | | | — | | | | | | 400,000 | | | | | | 480,000 | | | | | | — | | | | | | | | | 880,000 | | |
Repayment for short-term borrowings
|
| | | | — | | | | | | — | | | | | | (1,332,000) | | | | | | — | | | | | | — | | | | | | | | | (1,332,000) | | |
Borrowings from related parties
|
| | | | — | | | | | | — | | | | | | 157,000 | | | | | | 918,354 | | | | | | (175,354) | | | |
(1)(3)
|
| | | | 900,000 | | |
Repayment of borrowings from related parties
|
| | | | — | | | | | | — | | | | | | (270,000) | | | | | | (200,000) | | | | | | — | | | | | | | | | (470,000) | | |
Proceeds from advances from related parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 297,737 | | | | | | (297,737) | | | |
(2)
|
| | | | — | | |
Cash disposed in the Restructuring
|
| | | | — | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | | | | (20,000) | | |
Proceeds from issuance of convertible senior notes
|
| | | | 67,871 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 67,871 | | |
Net cash provided by / (used in) financing activities
|
| | | | 227,356 | | | | | | — | | | | | | (1,055,000) | | | | | | 1,496,091 | | | | | | (473,091) | | | | | | | | | 195,356 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Six Months Ended June 30, 2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
Effect of foreign currency exchange rate changes on cash and restricted cash
|
| | | | 5,808 | | | | | | — | | | | | | — | | | | | | (1,441) | | | | | | — | | | | | | | | | 4,367 | | |
Net increase (decrease) in cash and restricted cash
|
| | | | (151,016) | | | | | | 9 | | | | | | (665,297) | | | | | | 553,487 | | | | | | — | | | | | | | | | (262,817) | | |
Cash and restricted cash at the beginning of the period
|
| | | | 158,755 | | | | | | 6 | | | | | | 665,297 | | | | | | 76,905 | | | | | | — | | | | | | | | | 900,963 | | |
Cash and restricted cash at the end of the period
|
| | | | 7,739 | | | | | | 15 | | | | | | — | | | | | | 630,392 | | | | | | — | | | | | | | | | 638,146 | | |
|
| | |
Year Ended December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings. |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
Operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash generated from / (used in) operating activities
|
| | | | (22,741) | | | | | | 20 | | | | | | (817,989) | | | | | | (31,615) | | | | | | — | | | | | | | | | (872,325) | | |
Investing activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of property, equipment and
intangible assets |
| | | | — | | | | | | — | | | | | | (69,419) | | | | | | (9,444) | | | | | | — | | | | | | | | | (78,863) | | |
Cash contribution to subsidiaries
|
| | | | — | | | | | | (10,000) | | | | | | — | | | | | | (1,600,105) | | | | | | 1,610,105 | | | |
(4)
|
| | | | — | | |
Acquisition of long-term
investments |
| | | | — | | | | | | — | | | | | | (400,000) | | | | | | (945,637) | | | | | | — | | | | | | | | | (1,345,637) | | |
Cash surrendered from deconsolidation of a subsidiary
|
| | | | — | | | | | | — | | | | | | (8,360) | | | | | | — | | | | | | — | | | | | | | | | (8,360) | | |
Loans to related parties
|
| | | | (70,365) | | | | | | (1,590,119) | | | | | | (28,850) | | | | | | (477,149) | | | | | | 2,137,633 | | | |
(1)(3)
|
| | | | (28,850) | | |
Advances to related parties
|
| | | | (3,050,956) | | | | | | — | | | | | | (19,806) | | | | | | — | | | | | | 3,050,956 | | | |
(2)
|
| | | | (19,806) | | |
Proceeds from collection of advances
to a related party |
| | | | — | | | | | | — | | | | | | 90,155 | | | | | | — | | | | | | — | | | | | | | | | 90,155 | | |
Net cash used in investing activities
|
| | | | (3,121,321) | | | | | | (1,600,119) | | | | | | (436,280) | | | | | | (3,032,335) | | | | | | 6,798,694 | | | | | | | | | (1,391,361) | | |
Financing activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of Convertible
Redeemable Preferred Shares |
| | | | 3,222,206 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 3,222,206 | | |
Refundable deposits in connection with the issuance of Convertible Redeemable Preferred Shares
|
| | | | — | | | | | | — | | | | | | 461,849 | | | | | | — | | | | | | — | | | | | | | | | 461,849 | | |
Repayment of refundable deposits in connection with the issuance of Convertible Redeemable Preferred Shares
|
| | | | — | | | | | | — | | | | | | (1,493,953) | | | | | | — | | | | | | — | | | | | | | | | (1,493,953) | | |
Payment for issuance cost of Convertible Redeemable Preferred Shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | | | | (10,000) | | |
Cash contributed by the respective parent companies
|
| | | | — | | | | | | 1,600,105 | | | | | | — | | | | | | 10,000 | | | | | | (1,610,105) | | | |
(4)
|
| | | | — | | |
Cash contributed by non-controlling shareholders
|
| | | | — | | | | | | — | | | | | | 32,000 | | | | | | — | | | | | | — | | | | | | | | | 32,000 | | |
Proceeds from short-term
borrowings |
| | | | — | | | | | | — | | | | | | 947,000 | | | | | | — | | | | | | — | | | | | | | | | 947,000 | | |
Repayment for short-term
borrowings |
| | | | — | | | | | | — | | | | | | (91,000) | | | | | | — | | | | | | — | | | | | | | | | (91,000) | | |
Borrowings from related parties
|
| | | | 45,152 | | | | | | — | | | | | | 2,337,268 | | | | | | 70,365 | | | | | | (2,137,633) | | | |
(1)(3)
|
| | | | 315,152 | | |
Repayment of borrowings from related parties
|
| | | | (45,152) | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | | | | (65,152) | | |
Proceeds from advances from related
parties |
| | | | — | | | | | | — | | | | | | — | | | | | | 3,050,956 | | | | | | (3,050,956) | | | |
(2)
|
| | | | — | | |
Repayment of long-term debt
|
| | | | — | | | | | | — | | | | | | (1,125,310) | | | | | | — | | | | | | — | | | | | | | | | (1,125,310) | | |
Net cash provided by financing activities
|
| | | | 3,222,206 | | | | | | 1,600,105 | | | | | | 1,047,854 | | | | | | 3,121,321 | | | | | | (6,798,694) | | | | | | | | | 2,192,792 | | |
Effect of foreign currency exchange
rate changes on cash and restricted cash |
| | | | (17,660) | | | | | | — | | | | | | — | | | | | | (14,359) | | | | | | — | | | | | | | | | (32,019) | | |
Net increase in cash and restricted cash
|
| | | | 60,484 | | | | | | 6 | | | | | | (206,415) | | | | | | 43,012 | | | | | | — | | | | | | | | | (102,913) | | |
Cash and restricted cash at the beginning of the year
|
| | | | 98,271 | | | | | | — | | | | | | 871,712 | | | | | | 33,893 | | | | | | — | | | | | | | | | 1,003,876 | | |
Cash and restricted cash at the end of the year
|
| | | | 158,755 | | | | | | 6 | | | | | | 665,297 | | | | | | 76,905 | | | | | | — | | | | | | | | | 900,963 | | |
| | |
Year Ended December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||
| | |
(RMB in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
ECARX
Holdings. |
| |
WFOE
|
| |
VIEs
|
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| | | | |
Consolidated
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | | (266) | | | | | | — | | | | | | (312,311) | | | | | | (55,469) | | | | | | — | | | | | | | | | (368,046) | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of property, equipment and intangible assets
|
| | | | — | | | | | | — | | | | | | (69,114) | | | | | | — | | | | | | — | | | | | | | | | (69,114) | | |
Advances to related parties
|
| | | | (97,873) | | | | | | — | | | | | | (103,024) | | | | | | — | | | | | | 97,873 | | | |
(2)
|
| | | | (103,024) | | |
Proceeds from collection of advances to
a related party |
| | | | — | | | | | | — | | | | | | 81,026 | | | | | | — | | | | | | | | | | | | | | | 81,026 | | |
Net cash used in investing activities
|
| | | | (97,873) | | | | | | — | | | | | | (91,112) | | | | | | — | | | | | | 97,873 | | | | | | | | | (91,112) | | |
Financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of Convertible Redeemable Preferred Shares
|
| | | | 206,422 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 206,422 | | |
Refundable deposits in connection with
the issuance of Convertible Redeemable Preferred Shares |
| | | | — | | | | | | — | | | | | | 1,032,104 | | | | | | — | | | | | | — | | | | | | | | | 1,032,104 | | |
Payment for issuance cost of Convertible Redeemable Preferred Shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | | | | | — | | | | | | | | | (8,500) | | |
Proceeds from short-term
borrowings |
| | | | — | | | | | | — | | | | | | 76,000 | | | | | | — | | | | | | — | | | | | | | | | 76,000 | | |
Repayment for short-term
borrowings |
| | | | — | | | | | | — | | | | | | (167,900) | | | | | | — | | | | | | — | | | | | | | | | (167,900) | | |
Proceeds from advances from related parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 97,873 | | | | | | (97,873) | | | |
(2)
|
| | | | — | | |
Net cash provided by financing
activities |
| | | | 206,422 | | | | | | — | | | | | | 940,204 | | | | | | 89,373 | | | | | | (97,873) | | | | | | | | | 1,138,126 | | |
Effect of foreign currency exchange rate
changes on cash and restricted cash |
| | | | (10,012) | | | | | | — | | | | | | — | | | | | | (11) | | | | | | — | | | | | | | | | (10,023) | | |
Net increase in cash and restricted
cash |
| | | | 98,271 | | | | | | — | | | | | | 536,781 | | | | | | 33,893 | | | | | | — | | | | | | | | | 668,945 | | |
Cash and restricted cash at the beginning of the year
|
| | | | — | | | | | | — | | | | | | 334,931 | | | | | | — | | | | | | — | | | | | | | | | 334,931 | | |
Cash and restricted cash at the end of the year
|
| | | | 98,271 | | | | | | — | | | | | | 871,712 | | | | | | 33,893 | | | | | | — | | | | | | | | | 1,003,876 | | |
| | |
Year Ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Share-based compensation expenses
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
Adjusted net loss
|
| | | | (428,594) | | | | | | (1,005,499) | | | | | | (150,117) | | | | | | (567,642) | | | | | | (375,559) | | | | | | (56,070) | | |
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Interest income
|
| | | | (28,480) | | | | | | (11,783) | | | | | | (1,759) | | | | | | (7,111) | | | | | | (4,584) | | | | | | (684) | | |
Interest expense
|
| | | | 59,128 | | | | | | 131,666 | | | | | | 19,657 | | | | | | 111,054 | | | | | | 19,153 | | | | | | 2,859 | | |
Income tax expenses
|
| | | | 228 | | | | | | 3,447 | | | | | | 514 | | | | | | 1,418 | | | | | | 432 | | | | | | 64 | | |
Depreciation of property and equipment
|
| | | | 38,480 | | | | | | 43,137 | | | | | | 6,440 | | | | | | 21,118 | | | | | | 22,542 | | | | | | 3,365 | | |
Amortization of intangible assets
|
| | | | 20,478 | | | | | | 21,875 | | | | | | 3,266 | | | | | | 11,401 | | | | | | 11,300 | | | | | | 1,687 | | |
Share-based compensation expenses
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
Adjusted EBITDA
|
| | | | (338,760) | | | | | | (817,157) | | | | | | (121,999) | | | | | | (429,762) | | | | | | (326,716) | | | | | | (48,779) | | |
Income Statement Data:
|
| |
For the Nine
Months Ended September 30, 2022 |
| |
Year Ended
December 31, 2021 |
| |
For the Period
from December 11, 2020 (inception) Through December 31, 2020 |
| |||||||||
Revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loss from operations
|
| | | | (4,595) | | | | | | (1,831) | | | | | | (9) | | |
Interest income
|
| | | | 1,879 | | | | | | 54 | | | | | | — | | |
Offering costs allocated to warrants
|
| | | | — | | | | | | (990) | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | 10,993 | | | | | | 14,374 | | | | | | — | | |
Net income (loss)
|
| | | | 8,277 | | | | | | 11,607 | | | | | | (9) | | |
Weighted average shares outstanding, basic and diluted, Class A ordinary shares
|
| | | | 30,000,000 | | | | | | 26,794,521 | | | | | | — | | |
Basic and diluted net income per share, Class A ordinary shares
|
| | | | 0.22 | | | | | | 0.34 | | | | | | — | | |
Weighted average shares outstanding – basic and diluted, Class B ordinary shares
|
| | | | 7,500,000 | | | | | | 7,395,822 | | | | | | 742,857 | | |
Basic and diluted net income (loss) per share, Class B ordinary shares
|
| | | | 0.22 | | | | | | 0.34 | | | | | | (0.01) | | |
Balance Sheet Data:
|
| |
As of
September 30, 2022 |
| |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| |||||||||
Total current assets
|
| | | $ | 283 | | | | | $ | 796 | | | | | $ | — | | |
Trust Account
|
| | | | 301,933 | | | | | | 300,054 | | | | | | — | | |
Total assets
|
| | | | 302,216 | | | | | | 300,925 | | | | | | 249 | | |
Total liabilities
|
| | | | 4,531 | | | | | | 22,773 | | | | | | 233 | | |
Value of Class A ordinary shares subject to possible redemption
|
| | | | 301,933 | | | | | | 300,000 | | | | | | — | | |
Shareholders’ (deficit) equity
|
| | | | (15,504) | | | | | | (21,847) | | | | | | 16 | | |
| | |
Pro Forma Combined
(Assuming no redemptions) |
| |
Pro Forma Combined
(Assuming Maximum redemptions) |
| | ||||||||||||||||||||
| | |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| | | | ||||||||||||
Balance Sheet Data as of September 30, 2022
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total assets
|
| | | | 5,733,263 | | | | | | 855,954 | | | | | | 3,723,833 | | | | | | 555,954 | | | | ||
Total liabilities
|
| | | | 3,543,888 | | | | | | 529,089 | | | | | | 3,543,888 | | | | | | 529,089 | | | | ||
Total shareholders’ equity
|
| | | | 2,189,375 | | | | | | 326,865 | | | | | | 179,945 | | | | | | 26,865 | | | | ||
Selected Unaudited Pro Forma Condensed
Combined Statement of Operations Data For the Nine Months Ended September 30, 2022 |
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total revenue
|
| | | | 2,361,648 | | | | | | 352,585 | | | | | | 2,361,648 | | | | | | 352,585 | | | | ||
Net loss
|
| | | | (750,250) | | | | | | (112,009) | | | | | | (750,250) | | | | | | (112,009) | | | | ||
Loss per ordinary share | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
– Basic and diluted
|
| | | | (2.04) | | | | | | (0.30) | | | | | | (2.24) | | | | | | (0.33) | | | | ||
Weighted average number of ordinary shares used in computing loss per ordinary share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
– Basic and diluted
|
| | | | 365,435,041 | | | | | | 365,435,041 | | | | | | 333,185,041 | | | | | | 333,185,041 | | | | ||
Selected Unaudited Pro Forma Condensed Combined Statement of Operations Data For the Year Ended December 31, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total revenue.
|
| | | | 2,757,140 | | | | | | 411,630 | | | | | | 2,757,140 | | | | | | 411,630 | | | | ||
Net loss
|
| | | | (1,316,949) | | | | | | (196,615) | | | | | | (1,316,949) | | | | | | (196,615) | | | | ||
Loss per ordinary share | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
– Basic and diluted
|
| | | | (3.59) | | | | | | (0.54) | | | | | | (3.94) | | | | | | (0.59) | | | | ||
Weighted average number of ordinary shares used in computing loss per ordinary share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
– Basic and diluted
|
| | | | 365,435,041 | | | | | | 365,435,041 | | | | | | 333,185,041 | | | | | | 333,185,041 | | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||||||||
| | |
RMB
|
| |||||||||||||||||||||
| | |
ECARX
|
| |
COVA
|
| |
Pro Forma
Combined Assuming No Redemption |
| |
Pro Forma
Combined Assuming Maximum Redemption |
| ||||||||||||
Basic and diluted loss per ordinary share
|
| | | | (7.18) | | | | | | — | | | | | | (3.59) | | | | | | (3.94) | | |
Weighted average number of ordinary shares
|
| | | | 198,407,045 | | | | | | — | | | | | | 365,435,041 | | | | | | 333,185,041 | | |
Basic and diluted loss per COVA | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares
|
| | | | | | | | | | 2.16 | | | | | | | | | | | | | | |
Class B ordinary shares
|
| | | | | | | | | | 2.16 | | | | | | | | | | | | | | |
Weighted average number of COVA | | | | | | ||||||||||||||||||||
Class A ordinary shares
|
| | | | | | | | | | 26,794,521 | | | | | | | | | | | | | | |
Class B ordinary shares
|
| | | | | | | | | | 7,395,822 | | | | | | | | | | | | | | |
| | |
Assuming No
Redemption(1) |
| |
Assuming 25%
Redemption(1)(2) |
| |
Assuming 50%
Redemption(1)(3) |
| |
Assuming 75%
Redemption(1)(4) |
| |
Assuming
Maximum Redemption(1)(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
ECARX Ordinary Shares: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)
|
| | | | 30,000,000 | | | | | | 8.2 | | | | | | 22,500,000 | | | | | | 6.3 | | | | | | 15,000,000 | | | | | | 4.3 | | | | | | 7,500,000 | | | | | | 2.2 | | | | | | — | | | | | | — | | |
The Sponsor(6)
|
| | | | 7,500,000 | | | | | | 2.1 | | | | | | 7,500,000 | | | | | | 2.1 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.6 | | |
Existing ECARX Shareholders(7)
|
| | | | 323,382,409 | | | | | | 88.4 | | | | | | 323,382,409 | | | | | | 90.3 | | | | | | 323,382,409 | | | | | | 92.9 | | | | | | 323,382,409 | | | | | | 95.0 | | | | | | 323,382,409 | | | | | | 97.1 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.1 | | |
Shares underlying the Lotus Note(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Total ECARX Ordinary Shares Outstanding at Closing
|
| | |
|
365,435,041
|
| | | |
|
100.0
|
| | | |
|
357,935,041
|
| | | |
|
100.0
|
| | | |
|
348,185,041
|
| | | |
|
100.0
|
| | | |
|
340,685,041
|
| | | |
|
100.0
|
| | | |
|
333,185,041
|
| | | |
|
100.0
|
| |
Per Share Pro Forma Equity Value of ECARX Ordinary Shares outstanding at Closing(10)
|
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
Total ECARX Ordinary Shares Outstanding at Closing not reflecting potential sources of dilution(5)
|
| | |
|
365,435,041
|
| | | |
|
88.6
|
| | | |
|
357,935,041
|
| | | |
|
88.4
|
| | | |
|
348,185,041
|
| | | |
|
88.1
|
| | | |
|
340,685,041
|
| | | |
|
87.8
|
| | | |
|
333,185,041
|
| | | |
|
87.6
|
| |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying COVA Public Warrants
|
| | | | 15,000,000 | | | | | | 3.6 | | | | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 3.9 | | |
Shares underlying COVA Private Warrants
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | |
Shares underlying granted options
|
| | | | 16,617,591 | | | | | | 4.0 | | | | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
Shares underlying the Investor Notes(6)
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Total ECARX Ordinary Shares outstanding at
Closing (including shares underlying COVA Public Warrants, COVA Private Warrants, granted options and the Investor Notes) |
| | | | 412,576,806 | | | | | | 100.0 | | | | | | 405,076,806 | | | | | | 100.0 | | | | | | 395,326,806 | | | | | | 100.0 | | | | | | 387,826,806 | | | | | | 100.0 | | | | | | 380,326,806 | | | | | | 100.0 | | |
Holders of ECARX Ordinary Shares reflecting potential sources of dilution:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)(7)
|
| | | | 45,000,000 | | | | | | 10.9 | | | | | | 37,500,000 | | | | | | 9.3 | | | | | | 30,000,000 | | | | | | 7.6 | | | | | | 22,500,000 | | | | | | 5.8 | | | | | | 15,000,000 | | | | | | 3.9 | | |
The Sponsor(8)
|
| | | | 17,372,000 | | | | | | 4.2 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.8 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | |
Existing ECARX Shareholders(9)
|
| | | | 340,000,000 | | | | | | 82.4 | | | | | | 340,000,000 | | | | | | 83.9 | | | | | | 340,000,000 | | | | | | 86.0 | | | | | | 340,000,000 | | | | | | 87.7 | | | | | | 340,000,000 | | | | | | 89.4 | | |
Holder of the Lotus Note(10)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Holders of the Investor Notes
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Strategic Investors(11)
|
| | | | 3,500,000 | | | | | | 0.8 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | |
Per Share Pro Forma Equity Value of ECARX Ordinary Shares outstanding at Closing(12)
|
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
Comparable Company
|
| |
Description
|
|
Intelligent cockpit/automotive suppliers | | |||
Huizhou Desay SV Automotive Co Ltd
(“Desay SV”) |
| | Desay SV is a mobility technology company providing smart mobility solution in the fields of intelligent cabin, intelligent driving and connected services. | |
Thunder Software Technology Co Ltd
(“ThunderSoft”) |
| | ThunderSoft is a provider of operating system technologies, with expertise in edge intelligence and a middleware, application, and algorithm technology portfolio. The company primarily provides its products and solutions to the smart vehicle, smart phone and smart IoT industry. | |
NavInfo Co Ltd
(“NavInfo”) |
| | NavInfo engages in the research and development of electronic navigation maps. It provides digital map content, dynamic traffic information and location-based vertical application service of big data. The company’s products and solutions are widely adopted in navigation, connected vehicle service and autonomous driving. | |
Automotive chip makers | | |||
NVIDIA Corporation (“NVIDIA”) | | | NVIDIA is a global semiconductor company focused on the design and manufacture of graphic processing unit for scientific computing, artificial intelligence, data science, autonomous vehicles, robotics, augmented reality and virtual reality. | |
Qualcomm Incorporated (“Qualcomm”) | | | Qualcomm focuses on the development and commercialization of foundational technologies for the wireless industry. Qualcomm’s products are sold across mobile handsets and the automotive industry. | |
NXP Semiconductors N.V. (“NXP”) | | | NXP is a global semiconductor company providing solutions used in automotive, industrial & Internet of Things, mobile, and communication infrastructure. | |
Comparable Company
|
| |
Description
|
|
Ambarella, Inc.
(“Ambarella”) |
| | Ambarella is a developer of low-power SoC semiconductors providing AI, processing, image signal processing and high-resolution video compression. The company specializes in the development of deployable, scalable designs for intelligent cameras. | |
indie Semiconductor, Inc.
(“indie Semiconductor”) |
| | indie Semiconductor offers automotive semiconductors and software solutions for ADAS, connected car, user experience and electrification applications. | |
| | |
2022E Revenue
Growth Rate |
| |
2022E Gross
Margin |
| ||||||
ECARX
|
| | | | 30% | | | | | | 31% | | |
Desay SV
|
| | | | 34% | | | | | | 25% | | |
ThunderSoft
|
| | | | 44% | | | | | | 40% | | |
NavInfo
|
| | | | 27% | | | | | | 67% | | |
NVIDIA
|
| | | | 61% | | | | | | 88% | | |
Qualcomm
|
| | | | 24% | | | | | | 59% | | |
NXP
|
| | | | 19% | | | | | | 58% | | |
Ambarella
|
| | | | 19% | | | | | | 63% | | |
indie Semiconductor
|
| | | | 129% | | | | | | 48% | | |
| | |
Enterprise Value /
2022E Revenue |
| |||
ECARX
|
| | | | 6.0x | | |
Desay SV
|
| | | | 5.1x | | |
ThunderSoft
|
| | | | 6.7x | | |
NavInfo
|
| | | | 6.9x | | |
NVIDIA
|
| | | | 16.8x | | |
Qualcomm
|
| | | | 3.6x | | |
NXP
|
| | | | 4.3x | | |
Ambarella
|
| | | | 7.0x | | |
indie Semiconductor
|
| | | | 5.5x | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022E
|
| |
2023E
|
| |
2024E
|
| |||||||||
| | |
(US$, in millions, except otherwise stated)
|
| |||||||||||||||
Total Revenues
|
| | | | 539 | | | | | | 797 | | | | | | 1,317 | | |
Gross Profit
|
| | | | 167 | | | | | | 266 | | | | | | 456 | | |
Gross Margin
|
| | | | 31.0% | | | | | | 33.3% | | | | | | 34.6% | | |
Adjusted EBITDA(1)
|
| | | | (162) | | | | | | (122) | | | | | | 31 | | |
Adjusted EBITDA Margin
|
| | | | (30.0%) | | | | | | (15.4%) | | | | | | 2.3% | | |
Name
|
| |
Age
|
| |
Position
|
|
Jun Hong Heng | | |
41
|
| | Chairman, Chief Executive Officer, Chief Financial Officer | |
Karanveer “K.V.” Dhillon | | |
55
|
| | President and Director | |
Pandu Sjahrir | | |
43
|
| | Director | |
Alvin W. Sariaatmadja | | |
38
|
| | Director | |
Jack Smith | | |
33
|
| | Director | |
Individual
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
Jun Hong Heng
|
| |
Crescent Cove Advisors LP(1)
|
| |
Credit-led Technology Investment Firm
|
| |
Founder and Chief Investment Officer
|
|
| Luminar Technologies, Inc. | | | Automotive Technology | | | Director | | ||
K.V. Dhillon
|
| |
Crescent Cove Advisors LP(1)
|
| |
Credit-led Technology Investment Firm
|
| |
Managing Director, Business Development Lead
|
|
| Mainstreet Equities(1) | | | Real Estate | | | Director | | ||
Pandu Sjahrir
|
| |
AC Ventures(1)
|
| |
Venture Firm
|
| |
Founding Partner
|
|
| Indies Capital Partners | | | Venture Firm | | | Managing Partner | | ||
| Go-Jek | | | Technology | | | Director | | ||
| PT Roesma Mulia Sehati | | | Trading | | | Director | | ||
| Paloma Partners Pte Ltd | | | Business Management Consultancy Services | | | Director | | ||
| PT Paloma Padma Sehati | | | Business Consultancy Services | | | Director | | ||
|
PT Adimitra Baratama Nusantara
|
| | Mining | | | Director | | ||
| PT Toba Bara Sejahtra Tbk | | | Investment Holding | | | Director | | ||
| PT Agaeti Integra Investama | | | Business Consultancy Services | | | General Partner | | ||
|
Agaeti Ventures Partners Limited
|
| | Investment | | | Director | | ||
| East Capital Global Limited | | | Investment Holding | | | Director | | ||
|
PT Airpay International Indonesia
|
| | Technology (financial services) | | | President Commissioner | | ||
|
PT Shopee International Indonesia
|
| | Technology (e-commerce) | | | President Commissioner | | ||
| PT Garena Indonesia | | | Technology (gaming) | | | President Commissioner | | ||
| Indonesia Stock Exchange | | | Stock Exchange | | | Commissioner | | ||
Alvin Sariaatmadja
|
| |
PT Elang Mahkota Teknologi Tbk
|
| |
Venture Firm
|
| |
Chief Executive Officer
|
|
| PT Surya Citra Media Tbk | | | Mass Media | | | Chairman | | ||
| PT Elang Andalan Nusantara | | |
Investment Holding for joint venture in e-commerce
|
| | Chairman | |
|
Category
|
| |
Related Patents
|
|
|
SoC related technology
|
| |
CN202020096517.6, CN202111062050.9
|
|
|
Software Stack related technology
|
| |
CN202010215143.X, CN202111168332.7
|
|
|
OS related technology
|
| |
CN202110892738.3, CN202111351078.4
|
|
| | |
As of
June 30, 2022 |
| |||||||||
| | |
Number
|
| |
%
|
| ||||||
Functions: | | | | | | | | | | | | | |
Research and development
|
| | | | 1,413 | | | | | | 73.5 | | |
Quality operation
|
| | | | 145 | | | | | | 7.5 | | |
General and administration
|
| | | | 318 | | | | | | 16.5 | | |
Marketing and sales
|
| | | | 47 | | | | | | 2.4 | | |
Total
|
| | | | 1,923 | | | | | | 100.0 | | |
Location
|
| |
Approximate Size
(Building) in Square Meters |
| |
Primary Use
|
| |
Lease Term (years)
|
|
Hangzhou | | |
7,680
|
| | Operation, R&D | | | 2~3 years | |
Beijing | | |
1,150
|
| | Product R&D | | | 1 year | |
Shanghai | | |
4,978
|
| | Operation, R&D | | | 2~3 years | |
Wuhan | | |
13,062
|
| | Product R&D | | | 1~3 years | |
Dalian | | |
3,337
|
| | Product R&D | | | 1~3 year | |
Chengdu | | |
648
|
| | Product R&D | | | 1~2 years | |
Suzhou | | |
1,629
|
| | Operation, R&D | | | 2 years | |
Gothenburg | | |
2,164
|
| | Product R&D | | | 5 years | |
London | | |
1,504
|
| | Operation | | | 10 years | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods revenues
|
| | | | 1,678,234 | | | | | | 74.9 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 71.4 | | | | | | 802,679 | | | | | | 74.0 | | | | | | 858,080 | | | | | | 128,108 | | | | | | 65.4 | | |
Software license revenues
|
| | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 9.4 | | | | | | 162,303 | | | | | | 15.0 | | | | | | 78,995 | | | | | | 11,794 | | | | | | 6.0 | | |
Service revenues
|
| | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 19.2 | | | | | | 119,880 | | | | | | 11.0 | | | | | | 375,495 | | | | | | 56,060 | | | | | | 28.6 | | |
Total | | | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 100.0 | | | | | | 1,084,862 | | | | | | 100.0 | | | | | | 1,312,570 | | | | | | 195,962 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold
|
| | | | 1,524,744 | | | | | | 68.1 | | | | | | 1,749,188 | | | | | | 261,146 | | | | | | 62.9 | | | | | | 689,052 | | | | | | 63.6 | | | | | | 687,208 | | | | | | 102,597 | | | | | | 52.3 | | |
Cost of software license
|
| | | | 27,926 | | | | | | 1.2 | | | | | | 32,164 | | | | | | 4,802 | | | | | | 1.2 | | | | | | 16,167 | | | | | | 1.5 | | | | | | 29,577 | | | | | | 4,416 | | | | | | 2.3 | | |
Cost of services
|
| | | | 137,005 | | | | | | 6.1 | | | | | | 180,518 | | | | | | 26,951 | | | | | | 6.5 | | | | | | 82,984 | | | | | | 7.6 | | | | | | 169,138 | | | | | | 25,252 | | | | | | 12.9 | | |
Total | | | | | 1,689,675 | | | | | | 75.4 | | | | | | 1,961,870 | | | | | | 292,899 | | | | | | 70.6 | | | | | | 788,203 | | | | | | 72.7 | | | | | | 885,923 | | | | | | 132,265 | | | | | | 67.5 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | 706,018 | | | | | | 31.5 | | | | | | 1,209,385 | | | | | | 180,556 | | | | | | 43.5 | | | | | | 485,894 | | | | | | 44.8 | | | | | | 596,055 | | | | | | 88,989 | | | | | | 45.4 | | |
Selling and marketing expenses
|
| | | | 60,643 | | | | | | 2.7 | | | | | | 82,827 | | | | | | 12,366 | | | | | | 3.0 | | | | | | 30,806 | | | | | | 2.8 | | | | | | 34,738 | | | | | | 5,186 | | | | | | 2.6 | | |
General and administrative expenses
|
| | | | 215,008 | | | | | | 9.6 | | | | | | 506,873 | | | | | | 75,674 | | | | | | 18.2 | | | | | | 186,335 | | | | | | 17.2 | | | | | | 408,007 | | | | | | 60,914 | | | | | | 31.1 | | |
Others, net
|
| | | | 200 | | | | | | — | | | | | | (207) | | | | | | (31) | | | | | | — | | | | | | 455 | | | | | | — | | | | | | 1,534 | | | | | | 229 | | | | | | 0.1 | | |
Total | | | | | 981,869 | | | | | | 43.8 | | | | | | 1,798,878 | | | | | | 268,565 | | | | | | 64.7 | | | | | | 703,490 | | | | | | 64.8 | | | | | | 1,040,334 | | | | | | 155,318 | | | | | | 79.2 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Sales of goods revenues
|
| | | | 1,678,234 | | | | | | 74.9 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 71.4 | | | | | | 802,679 | | | | | | 74.0 | | | | | | 858,080 | | | | | | 128,108 | | | | | | 65.4 | | |
– Software license revenues
|
| | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 9.4 | | | | | | 162,303 | | | | | | 15.0 | | | | | | 78,995 | | | | | | 11,794 | | | | | | 6.0 | | |
– Service revenues
|
| | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 19.2 | | | | | | 119,880 | | | | | | 11.0 | | | | | | 375,495 | | | | | | 56,060 | | | | | | 28.6 | | |
Total revenues
|
| | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 100.0 | | | | | | 1,084,862 | | | | | | 100.0 | | | | | | 1,312,570 | | | | | | 195,962 | | | | | | 100.0 | | |
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Cost of goods sold
|
| | | | (1,524,744) | | | | | | (68.1) | | | | | | (1,749,188) | | | | | | (261,146) | | | | | | (62.9) | | | | | | (689,052) | | | | | | (63.6) | | | | | | (687,208) | | | | | | (102,597) | | | | | | (52.3) | | |
– Cost of software licenses
|
| | | | (27,926) | | | | | | (1.2) | | | | | | (32,164) | | | | | | (4,802) | | | | | | (1.2) | | | | | | (16,167) | | | | | | (1.5) | | | | | | (29,577) | | | | | | (4,416) | | | | | | (2.3) | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
– Cost of services
|
| | | | (137,005) | | | | | | (6.1) | | | | | | (180,518) | | | | | | (26,951) | | | | | | (6.5) | | | | | | (82,984) | | | | | | (7.6) | | | | | | (169,138) | | | | | | (25,252) | | | | | | (12.9) | | |
Total cost of revenues
|
| | | | (1,689,675) | | | | | | (75.4) | | | | | | (1,961,870) | | | | | | (292,899) | | | | | | (70.6) | | | | | | (788,203) | | | | | | (72.7) | | | | | | (885,923) | | | | | | (132,265) | | | | | | (67.5) | | |
Gross profit
|
| | | | 551,388 | | | | | | 24.6 | | | | | | 817,193 | | | | | | 122,004 | | | | | | 29.4 | | | | | | 296,659 | | | | | | 27.3 | | | | | | 426,647 | | | | | | 63,697 | | | | | | 32.5 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Research and development expenses
|
| | | | (706,018) | | | | | | (31.5) | | | | | | (1,209,385) | | | | | | (180,556) | | | | | | (43.5) | | | | | | (485,894) | | | | | | (44.8) | | | | | | (596,055) | | | | | | (88,989) | | | | | | (45.4) | | |
– Selling and marketing expenses
|
| | | | (60,643) | | | | | | (2.7) | | | | | | (82,827) | | | | | | (12,366) | | | | | | (3.0) | | | | | | (30,806) | | | | | | (2.8) | | | | | | (34,738) | | | | | | (5,186) | | | | | | (2.6) | | |
– General and administrative expenses
|
| | | | (215,008) | | | | | | (9.6) | | | | | | (506,873) | | | | | | (75,674) | | | | | | (18.2) | | | | | | (186,335) | | | | | | (17.2) | | | | | | (408,007) | | | | | | (60,914) | | | | | | (31.1) | | |
– Others, net
|
| | | | (200) | | | | | | — | | | | | | 207 | | | | | | 31 | | | | | | — | | | | | | (455) | | | | | | — | | | | | | (1,534) | | | | | | (229) | | | | | | (0.1) | | |
Total operating expenses
|
| | | | (981,869) | | | | | | (43.8) | | | | | | (1,798,878) | | | | | | (268,565) | | | | | | (64.7) | | | | | | (703,490) | | | | | | (64.8) | | | | | | (1,040,334) | | | | | | (155,318) | | | | | | (79.2) | | |
Loss from operation
|
| | | | (430,481) | | | | | | (19.2) | | | | | | (981,685) | | | | | | (146,561) | | | | | | (35.3) | | | | | | (406,831) | | | | | | (37.5) | | | | | | (613,687) | | | | | | (91,621) | | | | | | (46.7) | | |
Interest income
|
| | | | 28,480 | | | | | | 1.3 | | | | | | 11,783 | | | | | | 1,759 | | | | | | 0.4 | | | | | | 7,111 | | | | | | 0.7 | | | | | | 4,584 | | | | | | 684 | | | | | | 0.3 | | |
Interest expenses
|
| | | | (59,128) | | | | | | (2.6) | | | | | | (131,666) | | | | | | (19,657) | | | | | | (4.7) | | | | | | (111,054) | | | | | | (10.2) | | | | | | (19,153) | | | | | | (2,859) | | | | | | (1.5) | | |
Share of results of equity method investments
|
| | | | 148 | | | | | | — | | | | | | (2,519) | | | | | | (376) | | | | | | (0.1) | | | | | | 487 | | | | | | — | | | | | | (65,995) | | | | | | (9,853) | | | | | | (5.0) | | |
Unrealized gains on equity securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,615 | | | | | | 5,168 | | | | | | 2.6 | | |
Gains on deconsolidation of a subsidiary
|
| | | | — | | | | | | — | | | | | | 10,579 | | | | | | 1,579 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 71,974 | | | | | | 10,745 | | | | | | 5.5 | | |
Change in fair value of warrant
liabilities |
| | | | (39,635) | | | | | | (1.8) | | | | | | (111,299) | | | | | | (16,617) | | | | | | (4.0) | | | | | | (111,299) | | | | | | (10.3) | | | | | | — | | | | | | — | | | | | | — | | |
Government grants
|
| | | | 5,998 | | | | | | 0.3 | | | | | | 4,507 | | | | | | 673 | | | | | | 0.2 | | | | | | 3,031 | | | | | | 0.3 | | | | | | 28,154 | | | | | | 4,203 | | | | | | 2.1 | | |
Foreign currency exchange gains, net
|
| | | | 54,842 | | | | | | 2.4 | | | | | | 18,315 | | | | | | 2,734 | | | | | | 0.7 | | | | | | 13,637 | | | | | | 1.3 | | | | | | (10,656) | | | | | | (1,591) | | | | | | (0.8) | | |
Loss before income taxes
|
| | | | (439,776) | | | | | | (19.6) | | | | | | (1,181,985) | | | | | | (176,466) | | | | | | (42.4) | | | | | | (604,918) | | | | | | (55.7) | | | | | | (570,164) | | | | | | (85,124) | | | | | | (43.5) | | |
Income tax expenses
|
| | | | (228) | | | | | | — | | | | | | (3,447) | | | | | | (514) | | | | | | (0.1) | | | | | | (1,418) | | | | | | (0.1) | | | | | | (432) | | | | | | (64) | | | | | | — | | |
Net loss
|
| | | | (440,004) | | | | | | (19.6) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (42.5) | | | | | | (606,336) | | | | | | (55.8) | | | | | | (570,596) | | | | | | (85,188) | | | | | | (43.5) | | |
|
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Share-based compensation expenses
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
Adjusted net loss
|
| | | | (428,594) | | | | | | (1,005,499) | | | | | | (150,117) | | | | | | (567,642) | | | | | | (375,559) | | | | | | (56,070) | | |
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Interest income
|
| | | | (28,480) | | | | | | (11,783) | | | | | | (1,759) | | | | | | (7,111) | | | | | | (4,584) | | | | | | (684) | | |
Interest expense
|
| | | | 59,128 | | | | | | 131,666 | | | | | | 19,657 | | | | | | 111,054 | | | | | | 19,153 | | | | | | 2,859 | | |
Income tax expenses
|
| | | | 228 | | | | | | 3,447 | | | | | | 514 | | | | | | 1,418 | | | | | | 432 | | | | | | 64 | | |
Depreciation of property and equipment
|
| | | | 38,480 | | | | | | 43,137 | | | | | | 6,440 | | | | | | 21,118 | | | | | | 22,542 | | | | | | 3,365 | | |
Amortization of intangible assets
|
| | | | 20,478 | | | | | | 21,875 | | | | | | 3,266 | | | | | | 11,401 | | | | | | 11,300 | | | | | | 1,687 | | |
Share-based compensation expenses
|
| | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
Adjusted EBITDA
|
| | | | (338,760) | | | | | | (817,157) | | | | | | (121,999) | | | | | | (429,762) | | | | | | (326,716) | | | | | | (48,779) | | |
| | |
For the Six months ended June 30,
|
| | | | ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||
Sales of Goods Revenues
|
| | | | 802,679 | | | | | | 858,080 | | | | | | 128,108 | | | | | | 55,401 | | | | | | 8,271 | | | | | | 6.9 | | |
Automotive computing platform
|
| | | | 579,219 | | | | | | 608,078 | | | | | | 90,784 | | | | | | 28,859 | | | | | | 4,309 | | | | | | 5.0 | | |
SoC Core Modules
|
| | | | 119,661 | | | | | | 188,338 | | | | | | 28,118 | | | | | | 68,677 | | | | | | 10,253 | | | | | | 57.4 | | |
Merchandise and other products
|
| | | | 103,799 | | | | | | 61,664 | | | | | | 9,206 | | | | | | (42,135) | | | | | | (6,291) | | | | | | (40.6) | | |
Software License Revenues
|
| | | | 162,303 | | | | | | 78,995 | | | | | | 11,794 | | | | | | (83,308) | | | | | | (12,438) | | | | | | (51.3) | | |
Service Revenues
|
| | | | 119,880 | | | | | | 375,495 | | | | | | 56,060 | | | | | | 255,615 | | | | | | 38,162 | | | | | | 213.2 | | |
Automotive computing Platform – Design and development service
|
| | | | 21,848 | | | | | | 241,090 | | | | | | 35,994 | | | | | | 219,242 | | | | | | 32,732 | | | | | | 1,003.5 | | |
Connectivity service
|
| | | | 88,562 | | | | | | 107,949 | | | | | | 16,116 | | | | | | 19,387 | | | | | | 2,894 | | | | | | 21.9 | | |
Other services
|
| | | | 9,470 | | | | | | 26,456 | | | | | | 3,950 | | | | | | 16,986 | | | | | | 2,536 | | | | | | 179.4 | | |
Total Revenues
|
| | | | 1,084,862 | | | | | | 1,312,570 | | | | | | 195,962 | | | | | | 227,708 | | | | | | 33,995 | | | | | | 21.0 | | |
| | |
For the Six Months Ended June 30,
|
| | | | ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold . . . . . . . . . . . . . . . . .
|
| | | | 689,052 | | | | | | 687,208 | | | | | | 102,597 | | | | | | (1,844) | | | | | | (275) | | | | | | (0.3) | | |
Cost of software licenses . . . . . . . . . . . . .
|
| | | | 16,167 | | | | | | 29,577 | | | | | | 4,416 | | | | | | 13,410 | | | | | | 2,002 | | | | | | 82.9 | | |
Cost of services . . . . . . . . . . . . . . . . . . .
|
| | | | 82,984 | | | | | | 169,138 | | | | | | 25,252 | | | | | | 86,154 | | | | | | 12,862 | | | | | | 103.8 | | |
Total . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 788,203 | | | | | | 885,923 | | | | | | 132,265 | | | | | | 97,720 | | | | | | 14,589 | | | | | | 12.4 | | |
| | |
For the Six Months Ended June 30,
|
| | | | ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||
Gross profit
|
| | | | 296,659 | | | | | | 426,647 | | | | | | 63,697 | | | | | | 129,988 | | | | | | 19,407 | | | | | | 43.8 | | |
Gross margin (%)
|
| | | | 27.3 | | | | | | 32.5 | | | | | | 32.5 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
For the Six Months Ended June 30,
|
| | | | ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | 485,894 | | | | | | 596,055 | | | | | | 88,989 | | | | | | 110,161 | | | | | | 16,447 | | | | | | 22.7 | | |
Selling and marketing expenses
|
| | | | 30,806 | | | | | | 34,738 | | | | | | 5,186 | | | | | | 3,932 | | | | | | 587 | | | | | | 12.8 | | |
General and administrative expenses
|
| | | | 186,335 | | | | | | 408,007 | | | | | | 60,914 | | | | | | 221,672 | | | | | | 33,095 | | | | | | 119.0 | | |
Others, net
|
| | | | 455 | | | | | | 1,534 | | | | | | 229 | | | | | | 1,079 | | | | | | 161 | | | | | | 237.1 | | |
Total | | | | | 703,490 | | | | | | 1,040,334 | | | | | | 155,318 | | | | | | 336,844 | | | | | | 50,290 | | | | | | 47.9 | | |
| | |
For the Year Ended December 31,
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||
Sales of Goods Revenues
|
| | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 305,583 | | | | | | 45,622 | | | | | | 18.2 | | |
Automotive computing platform
|
| | | | 1,265,227 | | | | | | 1,423,548 | | | | | | 212,530 | | | | | | 158,321 | | | | | | 23,637 | | | | | | 12.5 | | |
SoC Core Modules
|
| | | | 203,402 | | | | | | 333,421 | | | | | | 49,778 | | | | | | 130,019 | | | | | | 19,411 | | | | | | 63.9 | | |
Merchandise and other products
|
| | | | 209,605 | | | | | | 226,848 | | | | | | 33,868 | | | | | | 17,243 | | | | | | 2,574 | | | | | | 8.2 | | |
Software License Revenues
|
| | | | 71,297 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 189,968 | | | | | | 28,361 | | | | | | 266.4 | | |
Service Revenues
|
| | | | 491,532 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 42,449 | | | | | | 6,338 | | | | | | 8.6 | | |
Automotive computing Platform – Design
and development service |
| | | | 297,801 | | | | | | 306,358 | | | | | | 45,738 | | | | | | 8,557 | | | | | | 1,278 | | | | | | 2.9 | | |
Connectivity service
|
| | | | 172,841 | | | | | | 188,349 | | | | | | 28,120 | | | | | | 15,508 | | | | | | 2,315 | | | | | | 9.0 | | |
Other services
|
| | | | 20,890 | | | | | | 39,274 | | | | | | 5,863 | | | | | | 18,384 | | | | | | 2,745 | | | | | | 88.0 | | |
Total Revenues
|
| | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 538,000 | | | | | | 80,321 | | | | | | 24.0 | | |
| | |
For the Year Ended December 31,
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold
|
| | | | 1,524,744 | | | | | | 1,749,188 | | | | | | 261,146 | | | | | | 224,444 | | | | | | 33,509 | | | | | | 14.7 | | |
Cost of software licenses
|
| | | | 27,926 | | | | | | 32,164 | | | | | | 4,802 | | | | | | 4,238 | | | | | | 633 | | | | | | 15.2 | | |
Cost of services
|
| | | | 137,005 | | | | | | 180,518 | | | | | | 26,951 | | | | | | 43,513 | | | | | | 6,496 | | | | | | 31.8 | | |
Total | | | | | 1,689,675 | | | | | | 1,961,870 | | | | | | 292,899 | | | | | | 272,195 | | | | | | 40,638 | | | | | | 16.1 | | |
| | |
For the Year Ended December 31,
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | 706,018 | | | | | | 1,209,385 | | | | | | 180,556 | | | | | | 503,367 | | | | | | 75,151 | | | | | | 71.3 | | |
Selling and marketing expenses
|
| | | | 60,643 | | | | | | 82,827 | | | | | | 12,366 | | | | | | 22,184 | | | | | | 3,312 | | | | | | 36.6 | | |
General and administrative expenses
|
| | | | 215,008 | | | | | | 506,873 | | | | | | 75,674 | | | | | | 291,865 | | | | | | 43,574 | | | | | | 135.7 | | |
Others, net
|
| | | | 200 | | | | | | (207) | | | | | | (31) | | | | | | (407) | | | | | | (61) | | | | | | (203.5) | | |
Total | | | | | 981,869 | | | | | | 1,798,878 | | | | | | 268,565 | | | | | | 817,009 | | | | | | 121,976 | | | | | | 83.2 | | |
| | |
For the year ended December 31,
|
| |
For the six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| | | | ||||||||||||||||||||||||||||||
Summary Consolidated Cash Flow Data
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | | (368,046) | | | | | | (872,325) | | | | | | (130,235) | | | | | | (294,029) | | | | | | (286,977) | | | | | | (42,845) | | |
Net cash used in investing activities
|
| | | | (91,112) | | | | | | (1,391,361) | | | | | | (207,725) | | | | | | (223,018) | | | | | | (175,563) | | | | | | (26,211) | | |
Net cash provided by financing
activities |
| | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 327,375 | | | | | | 1,477,362 | | | | | | 195,356 | | | | | | 29,166 | | |
Effect of foreign currency exchange rate
changes on cash and restricted cash |
| | | | (10,023) | | | | | | (32,019) | | | | | | (4,780) | | | | | | (22,553) | | | | | | 4,367 | | | | | | 652 | | |
Net increase (decrease) in cash and restricted cash
|
| | | | 668,945 | | | | | | (102,913) | | | | | | (15,365) | | | | | | 937,762 | | | | | | (262,817) | | | | | | (39,238) | | |
Cash and restricted cash at the beginning of the year
|
| | | | 334,931 | | | | | | 1,003,876 | | | | | | 149,875 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | |
Cash and restricted cash at the end of the year
|
| | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | | | | | 1,941,638 | | | | | | 638,146 | | | | | | 95,272 | | |
| | |
Payment Due by Period
|
| |||||||||||||||||||||||||||||||||
| | |
Total
|
| |
Less Than
1 year |
| |
1 – 2
Years |
| |
2 – 3
Years |
| |
3 – 5
Years |
| |
Over 5
Years |
| ||||||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||||||||
Operating lease commitment
|
| | | | 127,236 | | | | | | 32,069 | | | | | | 18,729 | | | | | | 14,567 | | | | | | 22,629 | | | | | | 39,242 | | |
Purchase commitment
|
| | | | 66,550 | | | | | | 66,550 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Capital commitment
|
| | | | 3,225 | | | | | | 3,225 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Short-term borrowings from banks
|
| | | | 480,000 | | | | | | 480,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Short-term borrowings from related parties
|
| | | | 700,000 | | | | | | 700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest on short-term borrowings
|
| | | | 38,206 | | | | | | 38,206 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 1,415,217 | | | | | | 1,320,050 | | | | | | 18,729 | | | | | | 14,567 | | | | | | 22,629 | | | | | | 39,242 | | |
Date
|
| |
Fair Value per share
|
| |
Discount Rate
|
| |
DLOM
|
| |||||||||
| | |
(US$)
|
| |||||||||||||||
December 31, 2019
|
| | | | 3.44 | | | | | | 19% | | | | | | 20% | | |
August 30, 2020
|
| | | | 4.43 | | | | | | 18% | | | | | | 20% | | |
October 31, 2020
|
| | | | 4.65 | | | | | | 18% | | | | | | 20% | | |
December 31, 2020
|
| | | | 4.80 | | | | | | 18% | | | | | | 20% | | |
March 5, 2021*
|
| | | | 5.36 | | | | | | NA* | | | | | | NA* | | |
March 31, 2021
|
| | | | 6.35 | | | | | | 18% | | | | | | 15% | | |
July 26, 2021*
|
| | | | 8.31 | | | | | | NA* | | | | | | NA* | | |
December 27, 2021*
|
| | | | 9.01 | | | | | | NA* | | | | | | NA* | | |
May 9, 2022
|
| | | | 9.56 | | | | | | 17% | | | | | | 10% | | |
Assets
|
| |
RMB in thousands
|
| |||
Cash | | | | | 20,000 | | |
Long-term investments
|
| | | | 211,908 | | |
Property and equipment, net
|
| | | | 34,873 | | |
Intangible assets, net
|
| | | | 1,094 | | |
| | |
Assuming No Redemption
|
| |
Assuming Maximum Redemption
|
| ||||||||||||||||||
(in thousands, except share amounts)
|
| |
Purchase Price
|
| |
Shares Issued
|
| |
Purchase Price
|
| |
Shares Issued
|
| ||||||||||||
Shares Consideration to COVA(a)(b)
|
| | | | — | | | | | | 37,500,000 | | | | | | — | | | | | | 5,250,000 | | |
| | | | | | | | |
Assuming No Redemption
|
| |
Assuming Maximum Redemption
|
| ||||||||||||||||||
| | | | | | | | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||
Holders of ECARX Ordinary Shares without reflecting potential sources of dilution:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
COVA Ordinary Shareholders (including the Sponsor)
|
| | | | A | | | | | | 37,500,000 | | | | | | 10.26% | | | | | | 5,250,000 | | | | | | 1.58% | | |
Existing ECARX Ordinary Shareholders
|
| | | | B | | | | | | 233,654,226 | | | | | | 63.94% | | | | | | 233,654,226 | | | | | | 70.12% | | |
Existing ECARX Redeemable Convertible Preferred Shareholder
|
| | | | C | | | | | | 89,728,183 | | | | | | 24.55% | | | | | | 89,728,183 | | | | | | 26.93% | | |
Strategic investors
|
| | | | F | | | | | | 3,500,000 | | | | | | 0.96% | | | | | | 3,500,000 | | | | | | 1.05% | | |
Holders of the Lotus Note
|
| | | | E | | | | | | 1,052,632 | | | | | | 0.29% | | | | | | 1,052,632 | | | | | | 0.32% | | |
Total Ordinary Shares Outstanding at Closing (excluding options and warrants)
|
| | | | | | | | | | 365,435,041 | | | | | | 100.00% | | | | | | 333,185,041 | | | | | | 100.00% | | |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying Public Warrants
|
| | | | | | | | | | 15,000,000 | | | | | | | | | | | | 15,000,000 | | | | | | | | |
Shares underlying Private Warrants
|
| | | | | | | | | | 9,872,000 | | | | | | | | | | | | 9,872,000 | | | | | | | | |
Shares underlying ECARX options
|
| | | | | | | | | | 16,617,591 | | | | | | | | | | | | 16,617,591 | | | | | | | | |
Shares underlying the Investor Notes
|
| | | | | | | | | | 5,652,174 | | | | | | | | | | | | 5,652,174 | | | | | | | | |
Total ECARX Ordinary Shares outstanding at Closing
|
| | | | | | | | | | 412,576,806 | | | | | | | | | | | | 380,326,806 | | | | | | | | |
| | |
As of June 30,
2022 |
| |
As of September 30,
2022 |
| |
As of September 30,
2022 |
| |
As of September 30, 2022
|
| |
As of September 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Assuming No Redemption
|
| |
Assuming Maximum Redemption
|
| ||||||||||||||||||||||||||||||
| | |
ECARX
|
| |
COVA
|
| |
Pro
Forma Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro
Forma Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro
Forma Combined |
| |||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 583,146 | | | | | | 16 | | | | | | 583,162 | | | | | | 2,022,378 | | | | | | 1 | | | | | | 3,001,065 | | | | | | (2,009,430) | | | | | | 4 | | | | | | 991,635 | | |
| | | | | | | | | | | | | | | | | | | | | | | (274,286) | | | | | | 2 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 435,377 | | | | | | 8 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 234,434 | | | | | | 9 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | 55,000 | | | | | | — | | | | | | 55,000 | | | | | | — | | | | | | | | | | | | 55,000 | | | | | | — | | | | | | | | | | | | 55,000 | | |
Accounts receivable – third parties, net
|
| | | | 227,964 | | | | | | — | | | | | | 227,964 | | | | | | — | | | | | | | | | | | | 227,964 | | | | | | — | | | | | | | | | | | | 227,964 | | |
Accounts receivable – related parties, net
|
| | | | 217,563 | | | | | | — | | | | | | 217,563 | | | | | | — | | | | | | | | | | | | 217,563 | | | | | | — | | | | | | | | | | | | 217,563 | | |
Notes receivable
|
| | | | 113,839 | | | | | | — | | | | | | 113,839 | | | | | | — | | | | | | | | | | | | 113,839 | | | | | | — | | | | | | | | | | | | 113,839 | | |
Inventories
|
| | | | 183,471 | | | | | | — | | | | | | 183,471 | | | | | | — | | | | | | | | | | | | 183,471 | | | | | | — | | | | | | | | | | | | 183,471 | | |
Amounts due from related parties
|
| | | | 32,037 | | | | | | — | | | | | | 32,037 | | | | | | — | | | | | | | | | | | | 32,037 | | | | | | — | | | | | | | | | | | | 32,037 | | |
Prepayments and other current assets
|
| | | | 222,219 | | | | | | 1,877 | | | | | | 224,096 | | | | | | (7,034) | | | | | | 2 | | | | | | 217,062 | | | | | | — | | | | | | | | | | | | 217,062 | | |
Total current assets
|
| | | | 1,635,239 | | | | | | 1,893 | | | | | | 1,637,132 | | | | | | 2,410,869 | | | | | | | | | | | | 4,048,001 | | | | | | (2,009,430) | | | | | | | | | | | | 2,038,571 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term investments
|
| | | | 1,225,301 | | | | | | — | | | | | | 1,225,301 | | | | | | — | | | | | | | | | | | | 1,225,301 | | | | | | — | | | | | | | | | | | | 1,225,301 | | |
Property and equipment, net
|
| | | | 100,684 | | | | | | — | | | | | | 100,684 | | | | | | — | | | | | | | | | | | | 100,684 | | | | | | — | | | | | | | | | | | | 100,684 | | |
Intangible assets, net
|
| | | | 29,972 | | | | | | — | | | | | | 29,972 | | | | | | — | | | | | | | | | | | | 29,972 | | | | | | — | | | | | | | | | | | | 29,972 | | |
Operating lease right-of-use assets
|
| | | | 101,663 | | | | | | — | | | | | | 101,663 | | | | | | — | | | | | | | | | | | | 101,663 | | | | | | — | | | | | | | | | | | | 101,663 | | |
Amounts due from the VIE
|
| | | | 208,503 | | | | | | — | | | | | | 208,503 | | | | | | — | | | | | | | | | | | | 208,503 | | | | | | — | | | | | | | | | | | | 208,503 | | |
Other non-current assets – third parties
|
| | | | 19,139 | | | | | | — | | | | | | 19,139 | | | | | | — | | | | | | | | | | | | 19,139 | | | | | | — | | | | | | | | | | | | 19,139 | | |
Investments held in Trust Account
|
| | | | — | | | | | | 2,022,378 | | | | | | 2,022,378 | | | | | | (2,022,378) | | | | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total non-current assets
|
| | | | 1,685,262 | | | | | | 2,022,378 | | | | | | 3,707,640 | | | | | | (2,022,378) | | | | | | | | | | | | 1,685,262 | | | | | | — | | | | | | | | | | | | 1,685,262 | | |
Total assets
|
| | | | 3,320,501 | | | | | | 2,024,271 | | | | | | 5,344,772 | | | | | | 388,491 | | | | | | | | | | | | 5,733,263 | | | | | | (2,009,430) | | | | | | | | | | | | 3,723,833 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term borrowings
|
| | | | 480,000 | | | | | | — | | | | | | 480,000 | | | | | | — | | | | | | | | | | | | 480,000 | | | | | | — | | | | | | | | | | | | 480,000 | | |
Accounts payable – third parties
|
| | | | 490,178 | | | | | | — | | | | | | 490,178 | | | | | | — | | | | | | | | | | | | 490,178 | | | | | | — | | | | | | | | | | | | 490,178 | | |
Accounts payable – related parties
|
| | | | 142,305 | | | | | | — | | | | | | 142,305 | | | | | | — | | | | | | | | | | | | 142,305 | | | | | | — | | | | | | | | | | | | 142,305 | | |
Notes payable
|
| | | | 155,000 | | | | | | — | | | | | | 155,000 | | | | | | — | | | | | | | | | | | | 155,000 | | | | | | — | | | | | | | | | | | | 155,000 | | |
Convertible notes payable, net
|
| | | | 66,981 | | | | | | — | | | | | | 66,981 | | | | | | (66,981) | | | | | | 7 | | | | | | 435,377 | | | | | | — | | | | | | | | | | | | 435,377 | | |
| | | | | | | | | | | | | | | | | | | | | | | 435,377 | | | | | | 8 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amounts due to related parties
|
| | | | 712,211 | | | | | | 6,387 | | | | | | 718,598 | | | | | | — | | | | | | | | | | | | 718,598 | | | | | | — | | | | | | | | | | | | 718,598 | | |
Contract liabilities, current – third parties
|
| | | | 993 | | | | | | — | | | | | | 993 | | | | | | — | | | | | | | | | | | | 993 | | | | | | — | | | | | | | | | | | | 993 | | |
Contract liabilities, current – related parties
|
| | | | 235,276 | | | | | | — | | | | | | 235,276 | | | | | | — | | | | | | | | | | | | 235,276 | | | | | | — | | | | | | | | | | | | 235,276 | | |
Current operating lease liabilities
|
| | | | 31,900 | | | | | | — | | | | | | 31,900 | | | | | | — | | | | | | | | | | | | 31,900 | | | | | | — | | | | | | | | | | | | 31,900 | | |
Accrued expenses and other current liabilities
|
| | | | 363,157 | | | | | | 23,963 | | | | | | 387,120 | | | | | | — | | | | | | | | | | | | 387,120 | | | | | | — | | | | | | | | | | | | 387,120 | | |
Total current liabilities
|
| | | | 2,678,001 | | | | | | 30,350 | | | | | | 2,708,351 | | | | | | 368,396 | | | | | | | | | | | | 3,076,747 | | | | | | — | | | | | | | | | | | | 3,076,747 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Contract liabilities, non-current – third parties
|
| | | | 193 | | | | | | — | | | | | | 193 | | | | | | — | | | | | | | | | | | | 193 | | | | | | — | | | | | | | | | | | | 193 | | |
Contract liabilities, non-current – related parties
|
| | | | 373,365 | | | | | | — | | | | | | 373,365 | | | | | | — | | | | | | | | | | | | 373,365 | | | | | | — | | | | | | | | | | | | 373,365 | | |
Operating lease liabilities, non-current
|
| | | | 68,476 | | | | | | — | | | | | | 68,476 | | | | | | — | | | | | | | | | | | | 68,476 | | | | | | — | | | | | | | | | | | | 68,476 | | |
| | |
As of June 30,
2022 |
| |
As of September 30,
2022 |
| |
As of September 30,
2022 |
| |
As of September 30, 2022
|
| |
As of September 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Assuming No Redemption
|
| |
Assuming Maximum Redemption
|
| ||||||||||||||||||||||||||||||
| | |
ECARX
|
| |
COVA
|
| |
Pro
Forma Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro
Forma Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro
Forma Combined |
| |||||||||||||||||||||||||||
Other non-current liabilities
|
| | | | 20,049 | | | | | | — | | | | | | 20,049 | | | | | | — | | | | | | | | | | | | 20,049 | | | | | | — | | | | | | | | | | | | 20,049 | | |
Deferred underwriting fee
|
| | | | — | | | | | | 70,330 | | | | | | 70,330 | | | | | | (70,330) | | | | | | 2 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Warrant liabilities, non-current
|
| | | | — | | | | | | 5,058 | | | | | | 5,058 | | | | | | — | | | | | | | | | | | | 5,058 | | | | | | — | | | | | | | | | | | | 5,058 | | |
Total non-current liabilities
|
| | | | 462,083 | | | | | | 75,388 | | | | | | 537,471 | | | | | | (70,330) | | | | | | | | | | | | 467,141 | | | | | | — | | | | | | | | | | | | 467,141 | | |
Total liabilities
|
| | | | 3,140,084 | | | | | | 105,738 | | | | | | 3,245,822 | | | | | | 298,066 | | | | | | | | | | | | 3,543,888 | | | | | | — | | | | | | | | | | | | 3,543,888 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Ordinary Shares Subject to Possible Redemption
|
| | | | — | | | | | | 2,022,378 | | | | | | 2,022,378 | | | | | | (2,022,378) | | | | | | 4 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
MEZZANINE EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Series Angel Redeemable Convertible Preferred Shares
|
| | | | 309,181 | | | | | | — | | | | | | 309,181 | | | | | | (309,181) | | | | | | 3 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Series A Redeemable Convertible Preferred Shares
|
| | | | 1,553,405 | | | | | | — | | | | | | 1,553,405 | | | | | | (1,553,405) | | | | | | 3 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Series A+ Redeemable Convertible Preferred Shares
|
| | | | 1,511,727 | | | | | | — | | | | | | 1,511,727 | | | | | | (1,511,727) | | | | | | 3 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Series A++ Redeemable Convertible Preferred Shares
|
| | | | 518,320 | | | | | | — | | | | | | 518,320 | | | | | | (518,320) | | | | | | 3 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Series B Redeemable Convertible Preferred
Shares |
| | | | 1,219,213 | | | | | | — | | | | | | 1,219,213 | | | | | | (1,219,213) | | | | | | 3 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total mezzanine equity
|
| | | | 5,111,846 | | | | | | — | | | | | | 5,111,846 | | | | | | (5,111,846) | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | 3 | | | | | | 4 | | | | | | (1) | | | | | | 4 | | | | | | 3 | | |
| | | | | | | | | | | | | | | | | | | | | | | 1 | | | | | | 4 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B ordinary shares
|
| | | | — | | | | | | 5 | | | | | | 5 | | | | | | (5) | | | | | | 5 | | | | | | 7 | | | | | | — | | | | | | | | | | | | 7 | | |
| | | | | | | | | | | | | | | | | | | | | | | 7 | | | | | | 10 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | 7 | | | | | | — | | | | | | 7 | | | | | | (7) | | | | | | 10 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Treasury Shares, at cost
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Additional paid-in capital
|
| | | | 17,195 | | | | | | — | | | | | | 17,195 | | | | | | (210,990) | | | | | | 2 | | | | | | 7,370,513 | | | | | | (2,009,429) | | | | | | 4 | | | | | | 5,361,084 | | |
| | | | | | | | | | | | | | | | | | | | | | | 5,111,843 | | | | | | 3 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 2,022,377 | | | | | | 4 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (103,845) | | | | | | 5 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 232,518 | | | | | | 6 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 66,981 | | | | | | 7 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 234,434 | | | | | | 9 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (4,740,364) | | | | | | (103,850) | | | | | | (4,844,214) | | | | | | 103,850 | | | | | | 5 | | | | | | (4,972,882) | | | | | | — | | | | | | | | | | | | (4,972,882) | | |
| | | | | | | | | | | | | | | | | | | | | | | (232,518) | | | | | | 6 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated other comprehensive income
(loss) |
| | | | (208,267) | | | | | | — | | | | | | (208,267) | | | | | | — | | | | | | | | | | | | (208,267) | | | | | | — | | | | | | | | | | | | (208,267) | | |
Total equity attributable to ordinary shareholders of ECARX Holdings Inc.
|
| | | | (4,931,429) | | | | | | (103,845) | | | | | | (5,035,274) | | | | | | 7,224,649 | | | | | | | | | | | | 2,189,375 | | | | | | (2,009,430) | | | | | | | | | | | | 179,945 | | |
Non-redeemable non-controlling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total shareholders’ equity
|
| | | | (4,931,429) | | | | | | (103,845) | | | | | | (5,035,274) | | | | | | 7,224,649 | | | | | | | | | | | | 2,189,375 | | | | | | (2,009,430) | | | | | | | | | | | | 179,945 | | |
Total liabilities, mezzanine equity, commitments and shareholders’ equity
|
| | | | 3,320,501 | | | | | | 2,024,271 | | | | | | 5,344,772 | | | | | | 388,491 | | | | | | | | | | | | 5,733,263 | | | | | | (2,009,430) | | | | | | | | | | | | 3,723,833 | | |
|
| | |
Nine Months Ended June 30, 2022
|
| |
Nine
Months Ended September 30, 2022 |
| |
Nine
Months Ended June 30, 2022 and September 30, 2022 |
| |
Nine months ended
June 30, 2022 and September 30, 2022 |
| |
Nine months ended
June 30, 2022 and September 30, 2022 |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
ECARX
|
| |
Autonomous
Entity Adjustment on VIE Restructuring |
| |
Pro Forma
ECARX |
| |
COVA
|
| |
Pro Forma
Combined |
| |
Assuming No
Redemption |
| |
Assuming
Maximum Redemption |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods revenues
|
| | | | 1,588,191 | | | | | | — | | | | | | 1,588,191 | | | | | | — | | | | | | 1,588,191 | | | | | | — | | | | | | | | | | | | 1,588,191 | | | | | | — | | | | | | | | | 1,588,191 | | |
Software license revenues
|
| | | | 146,757 | | | | | | (9,828) | | | | | | 136,929 | | | | | | — | | | | | | 136,929 | | | | | | — | | | | | | | | | | | | 136,929 | | | | | | — | | | | | | | | | 136,929 | | |
Service revenues
|
| | | | 636,528 | | | | | | — | | | | | | 636,528 | | | | | | — | | | | | | 636,528 | | | | | | — | | | | | | | | | | | | 636,528 | | | | | | — | | | | | | | | | 636,528 | | |
Total revenues
|
| | | | 2,371,476 | | | | | | (9,828) | | | | | | 2,361,648 | | | | | | — | | | | | | 2,361,648 | | | | | | — | | | | | | | | | | | | 2,361,648 | | | | | | — | | | | | | | | | 2,361,648 | | |
Cost of goods sold
|
| | | | (1,355,479) | | | | | | — | | | | | | (1,355,479) | | | | | | — | | | | | | (1,355,479) | | | | | | — | | | | | | | | | | | | (1,355,479) | | | | | | — | | | | | | | | | (1,355,479) | | |
Cost of software licenses
|
| | | | (40,389) | | | | | | 8,712 | | | | | | (31,677) | | | | | | — | | | | | | (31,677) | | | | | | — | | | | | | | | | | | | (31,677) | | | | | | — | | | | | | | | | (31,677) | | |
Cost of services
|
| | | | (222,285) | | | | | | — | | | | | | (222,285) | | | | | | — | | | | | | (222,285) | | | | | | — | | | | | | | | | | | | (222,285) | | | | | | — | | | | | | | | | (222,285) | | |
Total cost of revenues
|
| | | | (1,618,153) | | | | | | 8,712 | | | | | | (1,609,441) | | | | | | — | | | | | | (1,609,441) | | | | | | — | | | | | | | | | | | | (1,609,441) | | | | | | — | | | | | | | | | (1,609,441) | | |
Gross profit
|
| | | | 753,323 | | | | | | (1,116) | | | | | | 752,207 | | | | | | — | | | | | | 752,207 | | | | | | — | | | | | | | | | | | | 752,207 | | | | | | — | | | | | | | | | 752,207 | | |
Research and development
expenses |
| | | | (968,368) | | | | | | 15,533 | | | | | | (952,835) | | | | | | — | | | | | | (952,835) | | | | | | 2,740 | | | | | | A | | | | | | (950,095) | | | | | | — | | | | | | | | | (950,095) | | |
Selling and marketing expenses
|
| | | | (64,965) | | | | | | 616 | | | | | | (64,349) | | | | | | — | | | | | | (64,349) | | | | | | (710) | | | | | | A | | | | | | (65,059) | | | | | | — | | | | | | | | | (65,059) | | |
General and administrative
expenses |
| | | | (579,502) | | | | | | 6,816 | | | | | | (572,686) | | | | | | (30,779) | | | | | | (603,465) | | | | | | (29,351) | | | | | | A | | | | | | (632,816) | | | | | | — | | | | | | | | | (632,816) | | |
Others, net
|
| | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | | | | | | | (1,729) | | | | | | — | | | | | | | | | (1,729) | | |
Total operating expenses
|
| | | | (1,614,564) | | | | | | 22,965 | | | | | | (1,591,599) | | | | | | (30,779) | | | | | | (1,622,378) | | | | | | (27,321) | | | | | | | | | | | | (1,649,699) | | | | | | — | | | | | | | | | (1,649,699) | | |
Loss from operation
|
| | | | (861,241) | | | | | | 21,849 | | | | | | (839,392) | | | | | | (30,779) | | | | | | (870,171) | | | | | | (27,321) | | | | | | | | | | | | (897,492) | | | | | | — | | | | | | | | | (897,492) | | |
Interest income
|
| | | | 7,178 | | | | | | 4,978 | | | | | | 12,156 | | | | | | 12,587 | | | | | | 24,743 | | | | | | — | | | | | | | | | | | | 24,743 | | | | | | — | | | | | | | | | 24,743 | | |
Interest expenses
|
| | | | (20,313) | | | | | | — | | | | | | (20,313) | | | | | | — | | | | | | (20,313) | | | | | | (16,327) | | | | | | C | | | | | | (36,640) | | | | | | — | | | | | | | | | (36,640) | | |
Share of results of equity method investments
|
| | | | (71,090) | | | | | | 27,644 | | | | | | (43,446) | | | | | | — | | | | | | (43,446) | | | | | | — | | | | | | | | | | | | (43,446) | | | | | | — | | | | | | | | | (43,446) | | |
Unrealized gains on equity
securities |
| | | | 34,615 | | | | | | — | | | | | | 34,615 | | | | | | — | | | | | | 34,615 | | | | | | — | | | | | | | | | | | | 34,615 | | | | | | — | | | | | | | | | 34,615 | | |
Gains on deconsolidation of a subsidiary
|
| | | | 71,974 | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | | | | | | | 71,974 | | | | | | — | | | | | | | | | 71,974 | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | 73,630 | | | | | | 73,630 | | | | | | — | | | | | | | | | | | | 73,630 | | | | | | — | | | | | | | | | 73,630 | | |
Government grants
|
| | | | 28,356 | | | | | | — | | | | | | 28,356 | | | | | | — | | | | | | 28,356 | | | | | | — | | | | | | | | | | | | 28,356 | | | | | | — | | | | | | | | | 28,356 | | |
Foreign currency exchange
loss, net |
| | | | (5,440) | | | | | | — | | | | | | (5,440) | | | | | | — | | | | | | (5,440) | | | | | | — | | | | | | | | | | | | (5,440) | | | | | | — | | | | | | | | | (5,440) | | |
Loss before income taxes
|
| | | | (815,961) | | | | | | 54,471 | | | | | | (761,490) | | | | | | 55,438 | | | | | | (706,052) | | | | | | (43,648) | | | | | | | | | | | | (749,700) | | | | | | — | | | | | | | | | (749,700) | | |
Income tax expenses
|
| | | | (550) | | | | | | — | | | | | | (550) | | | | | | — | | | | | | (550) | | | | | | — | | | | | | | | | | | | (550) | | | | | | — | | | | | | | | | (550) | | |
Net loss
|
| | | | (816,511) | | | | | | 54,471 | | | | | | (762,040) | | | | | | 55,438 | | | | | | (706,602) | | | | | | (43,648) | | | | | | | | | | | | (750,250) | | | | | | — | | | | | | | | | (750,250) | | |
Net loss attributable to
non-redeemable non-controlling interests |
| | | | 5,853 | | | | | | — | | | | | | 5,853 | | | | | | — | | | | | | 5,853 | | | | | | — | | | | | | | | | | | | 5,853 | | | | | | — | | | | | | | | | 5,853 | | |
Net loss attributable to redeemable non-controlling interests
|
| | | | 1,270 | | | | | | — | | | | | | 1,270 | | | | | | — | | | | | | 1,270 | | | | | | — | | | | | | | | | | | | 1,270 | | | | | | — | | | | | | | | | 1,270 | | |
Net loss attributable to ECARX Holdings Inc.
|
| | | | (809,388) | | | | | | 54,471 | | | | | | (754,917) | | | | | | 55,438 | | | | | | (699,479) | | | | | | (43,648) | | | | | | | | | | | | (743,127) | | | | | | — | | | | | | | | | (743,127) | | |
Accretion of redeemable
non-controlling interests |
| | | | (2,020) | | | | | | — | | | | | | (2,020) | | | | | | — | | | | | | (2,020) | | | | | | — | | | | | | | | | | | | (2,020) | | | | | | — | | | | | | | | | (2,020) | | |
| | |
Nine Months Ended June 30, 2022
|
| |
Nine
Months Ended September 30, 2022 |
| |
Nine
Months Ended June 30, 2022 and September 30, 2022 |
| |
Nine months ended
June 30, 2022 and September 30, 2022 |
| |
Nine months ended
June 30, 2022 and September 30, 2022 |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
ECARX
|
| |
Autonomous
Entity Adjustment on VIE Restructuring |
| |
Pro Forma
ECARX |
| |
COVA
|
| |
Pro Forma
Combined |
| |
Assuming No
Redemption |
| |
Assuming
Maximum Redemption |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||||||||||||||||||||
Net loss available to ECARX Holdings Inc.
|
| | | | (811,408) | | | | | | 54,471 | | | | | | (756,937) | | | | | | 55,438 | | | | | | (701,499) | | | | | | (43,648) | | | | | | | | | | | | (745,147) | | | | | | — | | | | | | | | | (745,147) | | |
Accretion of Redeemable Convertible Preferred Shares
|
| | | | (276,498) | | | | | | — | | | | | | (276,498) | | | | | | (12,948) | | | | | | (289,446) | | | | | | 289,446 | | | | | | B | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net loss available to ECARX Holdings Inc. ordinary shareholders
|
| | | | (1,087,906) | | | | | | 54,471 | | | | | | (1,033,435) | | | | | | 42,490 | | | | | | (990,945) | | | | | | 245,798 | | | | | | | | | | | | (745,147) | | | | | | — | | | | | | | | | (745,147) | | |
Basic and diluted loss per ordinary share
|
| | | | (5.49) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.04) | | | | | | | | | | | | | | | (2.24) | | |
Weighted average number of
ordinary shares |
| | | | 198,035,714 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365,435,041 | | | | | | | | | | | | | | | 333,185,041 | | |
Basic and diluted loss per share, Class A ordinary shares
|
| | | | | | | | | | | | | | | | | | | | |
|
1.48
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of
ordinary shares, Class A ordinary shares |
| | | | | | | | | | | | | | | | | | | | |
|
30,000,000
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share, Class B ordinary shares
|
| | | | | | | | | | | | | | | | | | | | |
|
1.48
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of
ordinary shares, Class B ordinary shares |
| | | | | | | | | | | | | | | | | | | | |
|
7,500,000
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assuming No Redemptions
|
| |
Assuming Maximum Redemptions
|
| |||||||||||||||||||||||||||
| | |
ECARX
|
| |
Autonomous
Entity Adjustment on VIE Restructuring |
| |
Pro Forma
ECARX |
| |
COVA
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods revenues
|
| | | | 1,983,817 | | | | | | — | | | | | | 1,983,817 | | | | | | — | | | | | | 1,983,817 | | | | | | — | | | | | | | | | | | | 1,983,817 | | | | | | — | | | | | | | | | 1,983,817 | | |
Software license revenues
|
| | | | 261,265 | | | | | | (21,923) | | | | | | 239,342 | | | | | | — | | | | | | 239,342 | | | | | | — | | | | | | | | | | | | 239,342 | | | | | | — | | | | | | | | | 239,342 | | |
Service revenues
|
| | | | 533,981 | | | | | | — | | | | | | 533,981 | | | | | | — | | | | | | 533,981 | | | | | | — | | | | | | | | | | | | 533,981 | | | | | | — | | | | | | | | | 533,981 | | |
Total revenues
|
| | | | 2,779,063 | | | | | | (21,923) | | | | | | 2,757,140 | | | | | | — | | | | | | 2,757,140 | | | | | | — | | | | | | | | | | | | 2,757,140 | | | | | | — | | | | | | | | | 2,757,140 | | |
Cost of goods sold
|
| | | | (1,749,188) | | | | | | — | | | | | | (1,749,188) | | | | | | — | | | | | | (1,749,188) | | | | | | — | | | | | | | | | | | | (1,749,188) | | | | | | — | | | | | | | | | (1,749,188) | | |
Cost of software licences
|
| | | | (32,164) | | | | | | 15,299 | | | | | | (16,865) | | | | | | — | | | | | | (16,865) | | | | | | — | | | | | | | | | | | | (16,865) | | | | | | — | | | | | | | | | (16,865) | | |
Cost of services
|
| | | | (180,518) | | | | | | — | | | | | | (180,518) | | | | | | — | | | | | | (180,518) | | | | | | — | | | | | | | | | | | | (180,518) | | | | | | — | | | | | | | | | (180,518) | | |
Total cost of revenues
|
| | | | (1,961,870) | | | | | | 15,299 | | | | | | (1,946,571) | | | | | | — | | | | | | (1,946,571) | | | | | | — | | | | | | | | | | | | (1,946,571) | | | | | | — | | | | | | | | | (1,946,571) | | |
Gross profit
|
| | | | 817,193 | | | | | | (6,624) | | | | | | 810,569 | | | | | | — | | | | | | 810,569 | | | | | | — | | | | | | | | | | | | 810,569 | | | | | | — | | | | | | | | | 810,569 | | |
Research and development expenses
|
| | | | (1,209,385) | | | | | | 33,478 | | | | | | (1,175,907) | | | | | | — | | | | | | (1,175,907) | | | | | | (59,029) | | | | | | A | | | | | | (1,234,936) | | | | | | — | | | | | | | | | (1,234,936) | | |
Selling and marketing expenses
|
| | | | (82,827) | | | | | | 1,174 | | | | | | (81,653) | | | | | | — | | | | | | (81,653) | | | | | | (5,512) | | | | | | A | | | | | | (87,165) | | | | | | — | | | | | | | | | (87,165) | | |
General and administrative expenses
|
| | | | (506,873) | | | | | | 13,305 | | | | | | (493,568) | | | | | | (11,669) | | | | | | (505,237) | | | | | | (158,659) | | | | | | A | | | | | | (663,896) | | | | | | — | | | | | | | | | (663,896) | | |
Others, net
|
| | | | 207 | | | | | | — | | | | | | 207 | | | | | | — | | | | | | 207 | | | | | | — | | | | | | | | | | | | 207 | | | | | | — | | | | | | | | | 207 | | |
Total operating expenses
|
| | | | (1,798,878) | | | | | | 47,957 | | | | | | (1,750,921) | | | | | | (11,669) | | | | | | (1,762,590) | | | | | | (223,200) | | | | | | | | | | | | (1,985,790) | | | | | | — | | | | | | | | | (1,985,790) | | |
Loss from operation
|
| | | | (981,685) | | | | | | 41,333 | | | | | | (940,352) | | | | | | (11,669) | | | | | | (952,021) | | | | | | (223,200) | | | | | | | | | | | | (1,175,221) | | | | | | — | | | | | | | | | (1,175,221) | | |
Interest income
|
| | | | 11,783 | | | | | | 5,844 | | | | | | 17,627 | | | | | | 344 | | | | | | 17,971 | | | | | | — | | | | | | | | | | | | 17,971 | | | | | | — | | | | | | | | | 17,971 | | |
Interest expenses
|
| | | | (131,666) | | | | | | — | | | | | | (131,666) | | | | | | — | | | | | | (131,666) | | | | | | (20,711) | | | | | | C | | | | | | (152,377) | | | | | | — | | | | | | | | | (152,377) | | |
Share of results of equity method
investments |
| | | | (2,519) | | | | | | (8,753) | | | | | | (11,272) | | | | | | — | | | | | | (11,272) | | | | | | — | | | | | | | | | | | | (11,272) | | | | | | — | | | | | | | | | (11,272) | | |
Gains on deconsolidation of a subsidiary
|
| | | | 10,579 | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | | | | | | | 10,579 | | | | | | — | | | | | | | | | 10,579 | | |
Change in fair value of warrant liabilities
|
| | | | (111,299) | | | | | | — | | | | | | (111,299) | | | | | | 91,601 | | | | | | (19,698) | | | | | | — | | | | | | | | | | | | (19,698) | | | | | | — | | | | | | | | | (19,698) | | |
Government grants
|
| | | | 4,507 | | | | | | — | | | | | | 4,507 | | | | | | — | | | | | | 4,507 | | | | | | — | | | | | | | | | | | | 4,507 | | | | | | — | | | | | | | | | 4,507 | | |
Foreign currency exchange loss, net
|
| | | | 18,315 | | | | | | — | | | | | | 18,315 | | | | | | — | | | | | | 18,315 | | | | | | — | | | | | | | | | | | | 18,315 | | | | | | — | | | | | | | | | 18,315 | | |
Offering costs allocated to warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,306) | | | | | | (6,306) | | | | | | — | | | | | | | | | | | | (6,306) | | | | | | — | | | | | | | | | (6,306) | | |
Loss before income taxes
|
| | | | (1,181,985) | | | | | | 38,424 | | | | | | (1,143,561) | | | | | | 73,970 | | | | | | (1,069,591) | | | | | | (243,911) | | | | | | | | | | | | (1,313,502) | | | | | | — | | | | | | | | | (1,313,502) | | |
Income tax expenses
|
| | | | (3,447) | | | | | | — | | | | | | (3,447) | | | | | | — | | | | | | (3,447) | | | | | | — | | | | | | | | | | | | (3,447) | | | | | | — | | | | | | | | | (3,447) | | |
Net loss
|
| | | | (1,185,432) | | | | | | 38,424 | | | | | | (1,147,008) | | | | | | 73,970 | | | | | | (1,073,038) | | | | | | (243,911) | | | | | | | | | | | | (1,316,949) | | | | | | — | | | | | | | | | (1,316,949) | | |
Net loss attributable to non-redeemable non-controlling interests
|
| | | | 5,011 | | | | | | — | | | | | | 5,011 | | | | | | — | | | | | | 5,011 | | | | | | — | | | | | | | | | | | | 5,011 | | | | | | — | | | | | | | | | 5,011 | | |
Net loss attributable to redeemable non-controlling interests
|
| | | | 806 | | | | | | — | | | | | | 806 | | | | | | — | | | | | | 806 | | | | | | — | | | | | | | | | | | | 806 | | | | | | — | | | | | | | | | 806 | | |
Net loss attributable to ECARX Holdings Inc.
|
| | | | (1,179,615) | | | | | | 38,424 | | | | | | (1,141,191) | | | | | | 73,970 | | | | | | (1,067,221) | | | | | | (243,911) | | | | | | | | | | | | (1,311,132) | | | | | | — | | | | | | | | | (1,311,132) | | |
Accretion of redeemable non-controlling interests
|
| | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | | | | | | | (1,306) | | | | | | — | | | | | | | | | (1,306) | | |
Net loss available to ECARX Holdings Inc.
|
| | | | (1,180,921) | | | | | | 38,424 | | | | | | (1,142,497) | | | | | | 73,970 | | | | | | (1,068,527) | | | | | | (243,911) | | | | | | | | | | | | (1,312,438) | | | | | | — | | | | | | | | | (1,312,438) | | |
Accretion of Redeemable Convertible Preferred Shares
|
| | | | (243,564) | | | | | | — | | | | | | (243,564) | | | | | | (213,295) | | | | | | (456,859) | | | | | | 456,859 | | | | | | B | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net loss available to ECARX Holdings Inc. ordinary shareholders
|
| | | | (1,424,485) | | | | | | 38,424 | | | | | | (1,386,061) | | | | | | (139,325) | | | | | | (1,525,386) | | | | | | 212,948 | | | | | | | | | | | | (1,312,438) | | | | | | — | | | | | | | | | (1,312,438) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Assuming No Redemptions
|
| |
Assuming Maximum Redemptions
|
| ||||||||||||||||||
| | |
ECARX
|
| |
Autonomous
Entity Adjustment on VIE Restructuring |
| |
Pro Forma
ECARX |
| |
COVA
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||
Basic and diluted loss per ordinary
share |
| | | | (7.18) | | | | | | | | | | | | | | | | | | | | | | | | | | | (3.59) | | | | | | | | | | | | (3.94) | | |
Weighted average number of ordinary shares
|
| | | | 198,407,045 | | | | | | | | | | | | | | | | | | | | | | | | | | | 365,435,041 | | | | | | | | | | | | 333,185,041 | | |
Basic and diluted loss per share, Class A ordinary shares
|
| | | | | | | | | | | | | | |
|
2.16
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares, Class A ordinary shares
|
| | | | | | | | | | | | | | |
|
26,794,521
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share, Class B ordinary shares
|
| | | | | | | | | | | | | | |
|
2.16
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares, Class B ordinary shares
|
| | | | | | | | | | | | | | |
|
7,395,822
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
December 31,
2021 |
| |
September 30,
2022 |
| ||||||
Risk-free interest rate
|
| | | | 1.09% | | | | | | 4.12% | | |
Expected term to merger
|
| | | | 0.60 | | | | | | 0.25 | | |
Expected volatility
|
| | | | 12.40% | | | | | | 0.54% | | |
Notional Exercise price
|
| |
US$1.00
|
| |
US$1.00
|
|
| | |
For the Year Ended
December 31, 2021 |
| |
For the Nine Months Ended
June 30, 2022 and September 30, 2022 |
| ||||||||||||||||||
| | |
Assuming No
Redemption |
| |
Assuming
Maximum Redemption |
| |
Assuming No
Redemption |
| |
Assuming
Maximum Redemption |
| ||||||||||||
Pro forma net loss attributable
|
| | | | (1,312,438) | | | | | | (1,312,438) | | | | | | (745,147) | | | | | | (745,147) | | |
Weighted average shares outstanding – basic and
diluted |
| | | | 365,435,041 | | | | | | 333,185,041 | | | | | | 365,435,041 | | | | | | 333,185,041 | | |
Pro forma net loss per share – basic and diluted
|
| | | | (3.59) | | | | | | (3.94) | | | | | | (2.04) | | | | | | (2.24) | | |
| | |
Assuming No Redemption
|
| |
Assuming Maximum Redemption
|
| ||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||
Pro Forma Shares Outstanding | | | | | | | | | | | | | | | | | | | | | | | | | |
ECARX Ownership(1)(2)(3)
|
| | | | 327,935,041 | | | | | | 89.74% | | | | | | 327,935,041 | | | | | | 98.42% | | |
COVA Public Ownership
|
| | | | 30,000,000 | | | | | | 8.21% | | | | | | — | | | | | | — | | |
COVA Sponsor Ownership
|
| | | | 7,500,000 | | | | | | 2.05% | | | | | | 5,250,000 | | | | | | 1.58% | | |
| | | |
|
365,435,041
|
| | | |
|
100.00%
|
| | | |
|
333,185,041
|
| | | |
|
100.00%
|
| |
Directors and Executive Officers
|
| |
Age
|
| |
Position/Title
|
|
Ziyu Shen | | |
38
|
| | Chairman and Chief Executive Officer | |
Zhenyu Li | | |
46
|
| | Director | |
Ni Li | | |
38
|
| | Director | |
Jim Zhang (Zhang Xingsheng) | | |
67
|
| | Independent Director | |
Grace Hui Tang | | |
63
|
| | Independent Director | |
Jun Hong Heng | | |
41
|
| | Independent Director | |
Peter Cirino | | |
50
|
| | Chief Operating Officer | |
Ramesh Narasimhan | | |
51
|
| | Chief Financial Officer | |
|
COVA
|
| |
ECARX
|
|
|
Authorized Share Capital
|
| |||
|
COVA’s authorized share capital is US$55,500 divided into 500,000,000 Class A Ordinary Shares of a par value of US$0.0001 each, 50,000,000 Class B Ordinary Shares of a par value of US$0.0001 each and 5,000,000 preference shares of a par value of US$0.0001 each.
Subject to the COVA Articles, each COVA Public Share and COVA Founder Share shall be entitled to one vote on all matters subject to a vote of the shareholders. |
| |
ECARX’s authorized share capital is US$50,000 divided into 10,000,000,000 shares comprising of (i) 8,000,000,000 Class A Ordinary Shares of a par value of US$0.000005 each, (ii) 1,000,000,000 Class B Ordinary Shares of a par value of US$0.000005 each, and (iii) 1,000,000,000 shares of a par value of US$0.000005 each of such class or classes (however designated) as the ECARX board of directors may determine in accordance with the Amended ECARX Articles.
Each ECARX Class A Ordinary Share shall be entitled to one vote on all matters subject to a vote of the shareholders, and each ECARX Class B Ordinary Share shall be entitled to ten votes on all matters subject to a vote of the shareholders.
|
|
|
Rights of Preference Shares
|
| |||
| Subject to the COVA Articles, the directors may issue preference shares in one or more series from time to time with such voting rights, designations, powers, preferences or other special rights and any qualifications, limitations and restrictions as determined by the directors in their sole discretion from time to time. | | | Subject to the Amended ECARX Articles, the directors may issue, out of the authorized share capital of ECARX (other than authorized but unissued ECARX Ordinary Shares), series of preference shares in their absolute discretion and without approval of ECARX shareholders and to establish the number of shares to constitute such series and any voting rights, powers, preferences and relative, participating, optional and other special rights, and any qualifications, limitations and restrictions of such series. | |
|
Number and Qualification of Directors
|
| |||
|
The board of directors must consist of no less than one director and the exact number of directors shall be determined from time to time by the board of directors.
Directors will not be required to hold any shares in COVA.
|
| |
The board of directors must consist of no less than three directors and the exact number of directors shall be determined from time to time by the board of directors.
Directors will not be required to hold any shares in ECARX.
|
|
|
COVA
|
| |
ECARX
|
|
|
Election/Removal of Directors
|
| |||
|
Prior to an initial Business Combination, only holders of COVA Founder Shares will have the right to vote on the appointment of directors. Prior to the completion of an initial Business Combination, holders of a majority of COVA Founder Shares may remove a director for any reason.
Prior to the closing of an initial Business Combination, holders of COVA Public Shares shall have no right to vote on the appointment or removal of any director.
|
| |
The directors may, by the affirmative vote of a simple majority of the remaining directors present and voting at a board meeting, appoint any person to be a director so as to fill a casual vacancy or as an addition to the existing board of directors.
ECARX Class A Ordinary Shares and ECARX Class B Ordinary Shares voting together as a single class may by ordinary resolution appoint any person to be a director and may in like manner remove any director and may appoint another person to replace that director.
|
|
|
Cumulative Voting
|
| |||
| Holders of COVA Shares will not have cumulative voting rights. | | | Holders of ECARX Ordinary Shares will not have cumulative voting rights. | |
|
Vacancies on the Board of Directors
|
| |||
|
The office of any director shall be vacated if:
(a) the director gives notice in writing to COVA that he resigns the office of director;
(b) the director absents himself (for the avoidance of doubt, without being represented by proxy) from three consecutive meetings of the board of directors without special leave of absence from the directors, and the directors pass a resolution that he has by reason of such absence vacated office;
(c) the director dies, becomes bankrupt or makes any arrangement or composition with his creditors generally;
(d) the director is found to be or becomes of unsound mind; or
(e) all of the other directors (being not less than two in number) determine that he should be removed as a director, either by a resolution passed by all of the other directors at a meeting of the directors duly convened and held in accordance with the COVA Articles or by a resolution in writing signed by all of the other directors.
|
| |
The office of any director shall be vacated if:
(a) such director resigns their office by notice in writing to ECARX;
(b) such director becomes bankrupt or makes any arrangement or composition with such director’s creditors generally;
(c) such director dies or is found to be or becomes of unsound mind;
(d) such director without special leave of absence from the board, is absent from meetings of the board for three consecutive meetings and the board resolves that his office be vacated; or
(e) such director is removed from office by ordinary resolution, pursuant to the provisions summarized under “Election/Removal of Directors” above.
|
|
|
Amendment to Articles of Association
|
| |||
| The COVA Articles may only be amended by shareholders by a special resolution of the shareholders in the manner prescribed by the Companies Act, provided that, prior to the closing of an initial Business Combination, Article 29.1 (regarding the appointment and removal of directors prior to an initial Business Combination) may only be amended by a special resolution of the shareholders (which shall include a simple majority of the holders of COVA Founder Shares). | | | The Amended ECARX Articles may only be amended by shareholders by a special resolution of the shareholders in the manner prescribed by the Companies Act. | |
|
COVA
|
| |
ECARX
|
|
|
Quorum
|
| |||
|
Shareholders. A quorum will be present at a COVA extraordinary general meeting if holders of a majority of the issued and outstanding COVA Shares entitled to vote at such extraordinary general meeting are present in person or are represented at such extraordinary general meeting or by proxy.
Board of Directors. The quorum for the transaction of the business of the COVA board of directors may be fixed by the directors, and unless so fixed shall be a majority of the directors then in office.
|
| |
Shareholders. One or more shareholders holding in the aggregate of no less than one-third (1/3) of all votes attaching to all shares in issue and entitled to vote at general meeting present shall be a quorum for such general meeting of ECARX; provided, that the presence in person or by proxy of holders of a majority of ECARX Class B Ordinary Shares shall be required in any event.
Board of Directors. The quorum for the transaction of the business of the ECARX Board may be fixed by the directors, and unless so fixed shall be a majority of the directors then in office, including the chairperson.
|
|
|
Shareholder Meetings
|
| |||
|
COVA may (but shall not be obliged to) hold an annual general meeting in each calendar year and will specify the meeting as such in the notices calling it. The annual general meeting will be held at such time and place as the directors may determine.
The chairperson or the directors may call general meetings. COVA shareholders do not have the ability to call or requisition general meetings.
|
| |
ECARX may (but shall not be obliged to) hold an annual general meeting in each calendar year and will specify the meeting as such in the notices calling it. The annual general meeting will be held at such time and place as the directors may determine.
The chairperson or the directors may call general meetings, and must convene an extraordinary general meeting at the requisition of upon the requisition of shareholders holding at least one-third (1/3) of the votes that may be cast at such meeting.
|
|
|
Notice of Shareholder Meetings
|
| |||
|
At least five calendar days’ notice will be given for any general meeting. Every notice will be exclusive of the day on which it is given or deemed to be given and of the day for which it is given and will specify the place, the day and the hour of the meeting and the general nature of the business and will be given in the manner mentioned in the COVA Articles or in such other manner as may be prescribed by COVA; provided that a general meeting of COVA will, whether or not the notice has been given and whether or not the provisions of the COVA Articles regarding general meetings have been complied with, be deemed to have been duly convened if it is so agreed:
(a) in the case of an annual general meeting, by all shareholders (or their proxies) entitled to attend and vote thereat; and
(b) in the case of an extraordinary general meeting, by a majority of the shareholders having a right to attend and vote at the meeting and present at the meeting, together holding not less than ninety-five per cent in par value of the Shares giving that right.
|
| |
At least seven calendar days’ notice will be given for any general meeting. Every notice will be exclusive of the day on which it is given or deemed to be given and of the day for which it is given and will specify the place, the day and the hour of the meeting and the general nature of the business and will be given in the manner mentioned in the Amended ECARX Articles or in such other manner as may be prescribed by ECARX; provided that a general meeting of ECARX will, whether or not the notice has been given and whether or not the provisions of the Amended ECARX Articles regarding general meetings have been complied with, be deemed to have been duly convened if it is so agreed:
(a) in the case of an annual general meeting, by all shareholders (or their proxies) entitled to attend and vote thereat; and
(b) in the case of an extraordinary general meeting, by a majority of the shareholders having a right to attend and vote at the meeting and present at the meeting.
|
|
|
Indemnification, liability insurance of Directors and Officers
|
| |||
| Every director and officer, for the time being and from time to time of COVA (but not including | | | Every director and officer, for the time being and from time to time of ECARX (but not including | |
|
COVA
|
| |
ECARX
|
|
|
COVA’s auditors), will be indemnified out of the assets of COVA against any liability, action, proceeding, claim, demand, costs, damages or expenses, including legal expenses, whatsoever which they or any of them may incur in or about the conduct of COVA’s business or affairs or in the execution or discharge of his duties other than by reason of such indemnified person’s actual fraud, willful neglect or willful default.
The directors on behalf of COVA, shall have the power to purchase and maintain insurance for the benefit of any person who is or was a director or officer of COVA indemnifying them against any liability which may lawfully be insured against by COVA.
|
| |
ECARX’s auditors), will be indemnified out of the assets of ECARX against any liability, action, proceeding, claim, demand, costs, damages or expenses, including legal expenses, whatsoever which they or any of them may incur in or about the conduct of ECARX’s business or affairs (including as a result of any mistake of judgment) or in the execution or discharge of his duties other than by reason of such indemnified person’s own dishonesty, fraud or willful default.
The directors on behalf of ECARX, shall have the power to purchase and maintain insurance for the benefit of any person who is or was a director or officer of ECARX indemnifying them against any liability which may lawfully be insured against by ECARX.
|
|
|
Dividends
|
| |||
|
Subject to the Cayman Islands Companies Act, rights and restrictions attached to any class of shares and the COVA Articles, the directors may from time to time declare dividends and other distributions on COVA Shares in issue and authorize payment of the same out of the funds of COVA lawfully available therefor.
The directors when paying dividends to the shareholders may make such payment either in cash or in specie.
|
| |
Subject to the Cayman Islands Companies Act, rights and restrictions attached to any class of shares and the Amended ECARX Articles, the directors may from time to time declare dividends and other distributions on ECARX Ordinary Shares in issue and authorize payment of the same out of the funds of ECARX lawfully available therefor.
Subject to rights and restrictions attached to any class of shares and the Amended ECARX Articles, shareholders may by ordinary resolution declare dividends, but no dividend may exceed the amount recommended by the directors.
The directors when paying dividends to the shareholders may make such payment either in cash or in specie.
|
|
|
Winding up
|
| |||
|
Subject to the rights attaching to any shares, in a winding up:
(a) if the assets available for distribution amongst the shareholders are insufficient to repay the whole of COVA’s issued share capital, such assets will be distributed so that, as nearly as may be, the losses be borne by the shareholders in proportion to the par value of the shares held by them; or
(b) if the assets available for distribution amongst the shareholders are more than sufficient to repay the whole of COVA’s issued share capital at the commencement of the winding up, the surplus will be distributed amongst the shareholders in proportion to the par value of the shares held by them at the commencement of the winding up subject to a deduction from those shares in respect of which there are monies due, of all monies payable to COVA for unpaid calls or otherwise. If COVA is
|
| |
Subject to the rights attaching to any shares, in a winding up:
(a) if the assets available for distribution amongst the shareholders are insufficient to repay the whole of ECARX’s issued share capital, such assets will be distributed so that, as nearly as may be, the losses be borne by the shareholders in proportion to the par value of the shares held by them; or
(b) if the assets available for distribution amongst the shareholders are more than sufficient to repay the whole of ECARX’s issued share capital at the commencement of the winding up, the surplus will be distributed amongst the shareholders in proportion to the par value of the shares held by them at the commencement of the winding up subject to a deduction from those shares in respect of which there are monies due, of all monies payable to ECARX for unpaid calls or otherwise. If
|
|
|
COVA
|
| |
ECARX
|
|
| wound up, the liquidator may, subject to the rights attaching to any shares and with the approval of a special resolution and any other approval required by the Cayman Islands Companies Act, divide amongst the shareholders in species or in kind the whole or any part of the assets of COVA (whether they shall consist of property of the same kind or not) and may for that purpose value any assets and determine how the division shall be carried out as between the shareholders or different classes of shareholders. | | | ECARX is wound up, the liquidator may, subject to the rights attaching to any shares and with the approval of a special resolution and any other approval required by the Cayman Islands Companies Act, divide amongst the shareholders in species or in kind the whole or any part of the assets of ECARX (whether they shall consist of property of the same kind or not) and may for that purpose value any assets and determine how the division shall be carried out as between the shareholders or different classes of shareholders. | |
|
Supermajority Voting Provisions
|
| |||
|
A special resolution, being a resolution passed by not less than a two-thirds of the votes cast by such shareholders as, being entitled to do so, whether in person or by proxy, at a general meeting of COVA, or approved in writing by all of the shareholders entitled to vote at a general meeting of COVA, is required to:
(a) change its name;
(b) alter or add to the COVA Articles;
(c) alter or add to the COVA memorandum of association with respect to any objects, powers or other matters specified therein; and
(d) reduce its share capital or any capital redemption reserve fund.
Prior to an initial Business Combination, only holders of COVA Founder Shares will have the right to vote on the appointment of directors. Prior to the completion of an initial Business Combination, holders of a majority of COVA Founder Shares may remove a director for any reason.
|
| |
A special resolution, being a resolution passed by not less than a two-thirds of the votes cast by such shareholders as, being entitled to do so, whether in person or by proxy, at a general meeting of ECARX, or approved in writing by all of the shareholders entitled to vote at a general meeting of ECARX, is required to:
(a) amend the Amended ECARX Articles;
(b) change ECARX’s name;
(c) change ECARX’s registration to a jurisdiction outside the Cayman Islands;
(d) reduce ECARX’s share capital and any capital redemption reserve; and
(e) in a winding up, direct the liquidator to divide amongst the shareholders the assets of ECARX, value the assets for that purpose and determine how the division will be carried out between the shareholders or different classes of shareholders.
|
|
|
Anti-Takeover Provisions
|
| |||
|
The COVA Articles authorizes the board of directors to issue and set the voting and other rights of preference shares from time to time.
The COVA Articles require that directors be divided into three classes: Class I, Class II and Class III. The Class I directors shall stand appointed for a term expiring at COVA’s first annual general meeting, the Class II directors shall stand appointed for a term expiring at COVA’s second annual general meeting and the Class III directors shall stand appointed for a term expiring at COVA’s third annual general meeting. Commencing at COVA’s first annual general meeting, and at each annual general meeting thereafter, directors appointed to succeed those directors whose terms expire shall be appointed for a term of office to expire at the third succeeding annual general meeting after their appointment.
|
| | The Amended ECARX Articles authorizes the board of directors to issue and set the voting and other rights of preference shares from time to time. | |
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Outstanding Ordinary Shares |
| ||||||
COVA Acquisition Sponsor LLC (our Sponsor)(2)(3)
|
| | | | 7,500,000 | | | | | | 20.0% | | |
Jun Hong Heng(2)(3)
|
| | | | 7,500,000 | | | | | | * | | |
Karanveer “K.V.” Dhillon
|
| | | | — | | | | | | * | | |
Pandu Sjahrir
|
| | | | — | | | | | | * | | |
Alvin W. Sariaatmadja
|
| | | | — | | | | | | * | | |
Jack Smith
|
| | | | — | | | | | | * | | |
All directors and executive officers as a group (5 individuals)
|
| | | | 7,500,000 | | | | | | 20.0% | | |
Aristeia Capital, L.L.C.(4)
|
| | | | 1,663,000 | | | | | | 5.5% | | |
| | | | | | | | | | | | | | | | | | | | |
Ordinary Shares Beneficially Owned Immediately
After Closing of the Business Combination |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Ordinary Shares Beneficially
Owned as of the date of this proxy statement/prospectus |
| |
No Redemption Scenario
|
| |
Maximum Redemption Scenario
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Pre-closing
ordinary share equivalents |
| |
% of
total ordinary shares |
| |
% of
voting power |
| |
Class A
ordinary shares |
| |
Class B
ordinary shares |
| |
% of
total ordinary shares |
| |
% of
voting power |
| |
Class A
ordinary shares |
| |
Class B
ordinary shares |
| |
% of
total ordinary shares |
| |
% of
voting power |
| |||||||||||||||||||||||||||||||||
Directors and Executive Officers(1):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ziyu Shen(2)
|
| | | | 20,520,820 | | | | | | 7.5 | | | | | | 7.5 | | | | | | — | | | | | | 24,211,675 | | | | | | 6.1 | | | | | | 29.1 | | | | | | — | | | | | | 24,211,675 | | | | | | 6.7 | | | | | | 30.3 | | |
Zhenyu Li
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ni Li
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jim Zhang (Zhang Xingsheng)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Grace Hui Tang
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jun Hong Heng(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,372,000 | | | | | | — | | | | | | 4.4 | | | | | | 2.1 | | | | | | 15,122,000 | | | | | | — | | | | | | 4.2 | | | | | | 1.9 | | |
Peter Cirino
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ramesh Narasimhan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and
Executive Officers as a Group |
| | | | 20,520,820 | | | | | | 7.5 | | | | | | 7.5 | | | | | | 17,372,000 | | | | | | 24,211,675 | | | | | | 10.5 | | | | | | 31.2 | | | | | | 15,122,000 | | | | | | 24,211,675 | | | | | | 10.8 | | | | | | 32.2 | | |
5.0% Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fu&Li Industrious Innovators Limited(4)
|
| | | | 141,598,580 | | | | | | 51.7 | | | | | | 51.7 | | | | | | 142,854,689 | | | | | | 24,211,675 | | | | | | 42.2 | | | | | | 46.3 | | | | | | 142,854,689 | | | | | | 24,211,675 | | | | | | 45.9 | | | | | | 48.2 | | |
SHINE LINK VENTURE LIMITED(5)
|
| | | | 38,800,000 | | | | | | 14.2 | | | | | | 14.2 | | | | | | 45,778,531 | | | | | | — | | | | | | 11.6 | | | | | | 5.5 | | | | | | 45,778,531 | | | | | | — | | | | | | 12.6 | | | | | | 5.7 | | |
Jie&Hao Holding Limited(2)
|
| | | | 20,520,820 | | | | | | 7.5 | | | | | | 7.5 | | | | | | — | | | | | | 24,211,675 | | | | | | 6.1 | | | | | | 29.1 | | | | | | — | | | | | | 24,211,675 | | | | | | 6.7 | | | | | | 30.3 | | |
Baidu (Hong Kong)
Limited(6) |
| | | | 18,750,000 | | | | | | 6.8 | | | | | | 6.8 | | | | | | 22,122,357 | | | | | | — | | | | | | 5.6 | | | | | | 2.7 | | | | | | 22,122,357 | | | | | | — | | | | | | 6.1 | | | | | | 2.8 | | |
Contents
|
| |
Page (s)
|
|
ECARX Holdings Inc. | | | ||
Audited Financial Statements | | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | | | | F-59 | | | |
| | | | | F-63 | | | |
| | | | | F-64 | | | |
| | | | | F-65 | | | |
| | | | | F-66 | | |
| | | | | F-88 | | | |
| | | | | F-89 | | | |
| | | | | F-90 | | | |
| | | | | F-91 | | | |
| | | | | F-92 | | | |
| | | | | F-93 | | |
| | | | | F-106 | | | |
| | | | | F-107 | | | |
| | | | | F-108 | | | |
| | | | | F-109 | | | |
| | | | | F-110 | | |
| | | | | |
As of December 31,
|
| |||||||||
| | |
Note
|
| |
2020
|
| |
2021
|
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | |
Cash
|
| |
3
|
| | | | 729,936 | | | | | | 877,959 | | |
Restricted cash (including restricted cash of VIEs that can only be used to settle the VIEs’ obligation of RMB273,940 and RMB23,004 as of December 31, 2020 and 2021, respectively)
|
| |
3
|
| | | | 273,940 | | | | | | 23,004 | | |
Accounts receivable – third parties, net
|
| |
4
|
| | | | 201,126 | | | | | | 184,546 | | |
Accounts receivable – related parties, net
|
| |
4, 25
|
| | | | 673,784 | | | | | | 768,747 | | |
Notes receivable (including notes receivable of VIEs that can only be used to settle the VIEs’ obligation of RMB117,893 and RMB110,550 as of December 31, 2020 and 2021, respectively)
|
| |
5
|
| | | | 118,304 | | | | | | 137,710 | | |
Inventories
|
| |
6
|
| | | | 233,864 | | | | | | 223,319 | | |
Amounts due from related parties
|
| |
25
|
| | | | 78,616 | | | | | | 41,278 | | |
Prepayments and other current assets
|
| |
7
|
| | | | 118,129 | | | | | | 200,075 | | |
Total current assets
|
| | | | | | | 2,427,699 | | | | | | 2,456,638 | | |
| | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | |
Long-term investments
|
| |
8
|
| | | | 2,653 | | | | | | 1,354,049 | | |
Property and equipment, net
|
| |
9
|
| | | | 106,083 | | | | | | 103,156 | | |
Intangible assets, net
|
| |
10
|
| | | | 30,043 | | | | | | 31,026 | | |
Other non-current assets – third parties
|
| | | | | | | 11,255 | | | | | | 19,904 | | |
Other non-current assets – related parties
|
| |
25
|
| | | | 353 | | | | | | 1,929 | | |
Total non-current assets
|
| | | | | | | 150,387 | | | | | | 1,510,064 | | |
Total assets
|
| | | | | | | 2,578,086 | | | | | | 3,966,702 | | |
| | | | | |
As of December 31,
|
| |||||||||
| | |
Note
|
| |
2020
|
| |
2021
|
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
LIABILITIES | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | |
Short-term borrowings (including short-term borrowings of the VIEs without recourse to the Company of RMB76,000 and RMB932,000 as of December 31, 2020 and 2021, respectively)
|
| |
11
|
| | | | 76,000 | | | | | | 932,000 | | |
Current instalments of long-term debt (including current instalments of long-term debt of the VIEs without recourse to the Company of RMB250,000 and nil as of December 31, 2020 and 2021, respectively)
|
| |
15
|
| | | | 250,000 | | | | | | — | | |
Accounts payable – third parties (including accounts payable – third parties of the VIEs without recourse to the Company of RMB715,737 and 622,867 as of December 31, 2020 and 2021, respectively)
|
| | | | | | | 724,189 | | | | | | 649,967 | | |
Accounts payable – related parties (including accounts payable – related parties of the
VIEs without recourse to the Company of RMB343,017 and RMB99,906 as of December 31, 2020 and 2021, respectively) |
| |
25
|
| | | | 343,017 | | | | | | 111,531 | | |
Notes payable (including notes payable of the VIEs without recourse to the Company
of RMB271,833 and RMB127,304 as of December 31, 2020 and 2021, respectively) |
| | | | | | | 271,833 | | | | | | 127,304 | | |
Amounts due to related parties (including amounts due to related parties of the VIEs without recourse to the Company of RMB53,905 and RMB309,010 as of December 31, 2020 and 2021, respectively)
|
| |
25
|
| | | | 53,905 | | | | | | 376,906 | | |
Contract liabilities, current – third parties (including contract liabilities, current – third
parties of the VIEs without recourse to the Company of RMB5,713 and RMB2,685 as of December 31, 2020 and 2021, respectively) |
| |
12
|
| | | | 7,677 | | | | | | 2,685 | | |
Contract liabilities, current – related parties (including contract liabilities, current – related parties of the VIEs without recourse to the Company of RMB151,694 and RMB363,285 as of December 31, 2020 and 2021, respectively)
|
| |
12
|
| | | | 151,694 | | | | | | 363,285 | | |
Warrant liabilities (including warrant liabilities of the VIEs without recourse to the Company of RMB80,270 and nil as of December 31, 2020 and 2021,
respectively) |
| |
13
|
| | | | 80,270 | | | | | | — | | |
Accrued expenses and other current liabilities (including accrued expenses and other current liabilities of the VIEs without recourse to the Company of RMB1,308,970 and RMB442,588 as of December 31, 2020 and 2021, respectively)
|
| |
14
|
| | | | 1,309,013 | | | | | | 458,979 | | |
Total current liabilities
|
| | | | | | | 3,267,598 | | | | | | 3,022,657 | | |
Non-current liabilities | | | | | | | | | | | | | | | | |
Contract liabilities, non-current – third parties (including contract liabilities, non-current – third parties of the VIEs without recourse to the Company of RMB55 and RMB317 as of December 31, 2020 and 2021, respectively)
|
| |
12
|
| | | | 55 | | | | | | 317 | | |
Contract liabilities, non-current – related parties (including contract liabilities, non-current – related parties of the VIEs without recourse to the Company of RMB359,091 and RMB472,749 as of December 31, 2020 and 2021, respectively)
|
| |
12
|
| | | | 359,091 | | | | | | 472,749 | | |
Long-term debt, net, excluding current instalments (including long-term debt, net, excluding current instalments of the VIEs without recourse to the Company of RMB775,387 and nil as of December 31, 2020 and 2021, respectively)
|
| |
15
|
| | | | 775,387 | | | | | | — | | |
Other non-current liabilities (including other non-current liabilities of the VIEs without recourse to the Company of RMB7,523 and RMB16,292 as of December 31, 2020 and 2021, respectively)
|
| | | | | | | 7,523 | | | | | | 16,292 | | |
Total non-current liabilities
|
| | | | | | | 1,142,056 | | | | | | 489,358 | | |
Total liabilities
|
| | | | | | | 4,409,654 | | | | | | 3,512,015 | | |
Commitments and contingencies
|
| |
24
|
| | | | | | | | | | | | |
| | | | | |
As of December 31,
|
| |||||||||
| | |
Note
|
| |
2020
|
| |
2021
|
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
MEZZANINE EQUITY | | | | | | | | | | | | | | | | |
Series Angel Redeemable Convertible Preferred Shares (US$0.000005 par value, nil
and 5,043,104 shares authorized, issued and outstanding as of December 31, 2020 and 2021; Redemption value of nil and RMB283,585 as of December 31, 2020 and 2021; Liquidation preference of nil and RMB273,519 as of December 31, 2020 and 2021, respectively) |
| |
17
|
| | | | — | | | | | | 283,585 | | |
Series A Redeemable Convertible Preferred Shares (US$0.000005 par value, 22,500,000 and 24,464,286 shares authorized, issued and outstanding as of December 31, 2020 and 2021; Redemption value of RMB1,264,579 and RMB1,429,313 as of December 31, 2020 and 2021, respectively; Liquidation preference of RMB1,238,526 and RMB1,336,186 as of December 31, 2020 and 2021, respectively)
|
| |
17
|
| | | | 1,264,579 | | | | | | 1,429,313 | | |
Series A+ Redeemable Convertible Preferred Shares (US$0.000005 par value, nil
and 24,612,081 shares authorized, issued and outstanding as of December 31, 2020 and 2021; Redemption value of nil and RMB1,386,671 as of December 31, 2020 and 2021; Liquidation preference of nil and RMB1,331,641 as of December 31, 2020 and 2021, respectively) |
| |
17
|
| | | | — | | | | | | 1,386,671 | | |
Series A++ Redeemable Convertible Preferred Shares (US$0.000005 par value, nil and 7,164,480 shares authorized, issued and outstanding as of December 31, 2020 and 2021; Redemption value of nil and RMB475,413 as of December 31, 2020 and 2021; Liquidation preference of nil and RMB452,241 as of December 31, 2020 and 2021, respectively)
|
| |
17
|
| | | | — | | | | | | 475,413 | | |
Series B Redeemable Convertible Preferred Shares (US$0.000005 par value, nil and
14,765,967 shares authorized, issued and outstanding as of December 31, 2020 and 2021; Redemption value of nil and RMB1,117,317 as of December 31, 2020 and 2021; Liquidation preference of nil and RMB1,104,188 as of December 31, 2020 and 2021, respectively) |
| |
17
|
| | | | — | | | | | | 1,117,317 | | |
Subscription receivable from a Series A Redeemable Convertible Preferred Shareholder
|
| |
17
|
| | | | (1,032,104) | | | | | | — | | |
Subscription receivable from a Series B Redeemable Convertible Preferred Shareholder
|
| |
17
|
| | | | — | | | | | | (159,392) | | |
Redeemable non-controlling interests
|
| |
18
|
| | | | — | | | | | | 30,500 | | |
Total mezzanine equity
|
| | | | | | | 232,475 | | | | | | 4,563,407 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | |
Ordinary Shares (US$0.000005 par value, 9,977,500,000 and 9,923,950,082 shares authorized as of December 31, 2020 and 2021, respectively; 200,000,000 and 193,835,714 shares issued and outstanding as of December 31, 2020 and 2021, respectively)
|
| |
19
|
| | | | 7 | | | | | | 7 | | |
Treasury Shares, at cost (nil and 4,200,000 shares held as of December 31, 2020 and 2021, respectively)
|
| |
19
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | | | | 165,412 | | | | | | — | | |
Accumulated deficit
|
| | | | | | | (2,242,466) | | | | | | (4,109,041) | | |
Accumulated other comprehensive income
|
| | | | | | | 1,497 | | | | | | 6,048 | | |
Total deficit attributable to ordinary shareholders of ECARX Holdings Inc.
|
| | | | | | | (2,075,550) | | | | | | (4,102,986) | | |
Non-redeemable non-controlling interests
|
| | | | | | | 11,507 | | | | | | (5,734) | | |
Total shareholders’ deficit
|
| | | | | | | (2,064,043) | | | | | | (4,108,720) | | |
Liabilities, mezzanine equity and shareholders’ deficit
|
| | | | | | | 2,578,086 | | | | | | 3,966,702 | | |
| | | | | |
Year ended December 31,
|
| |||||||||
| | |
Note
|
| |
2020
|
| |
2021
|
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
Revenues
|
| |
21
|
| | | | | | | | | | | | |
Sales of goods revenues (including related parties amounts of RMB1,275,777 and RMB1,466,340
for the years ended December 31, 2020 and 2021, respectively) |
| | | | | | | 1,678,234 | | | | | | 1,983,817 | | |
Software license revenues (including related parties amounts of RMB18,168 and RMB24,788 for the years ended December 31, 2020 and 2021, respectively)
|
| | | | | | | 71,297 | | | | | | 261,265 | | |
Service revenues (including related parties amounts of RMB444,709 and RMB532,625 for the years ended December 31, 2020 and 2021, respectively)
|
| | | | | | | 491,532 | | | | | | 533,981 | | |
Total revenues
|
| | | | | | | 2,241,063 | | | | | | 2,779,063 | | |
Cost of goods sold (including related parties amounts of RMB6,073 and RMB220,062 for the years ended December 31, 2020 and 2021, respectively)
|
| | | | | | | (1,524,744) | | | | | | (1,749,188) | | |
Cost of software licenses
|
| | | | | | | (27,926) | | | | | | (32,164) | | |
Cost of services
|
| | | | | | | (137,005) | | | | | | (180,518) | | |
Total cost of revenues
|
| | | | | | | (1,689,675) | | | | | | (1,961,870) | | |
Gross profit
|
| | | | | | | 551,388 | | | | | | 817,193 | | |
Research and development expenses (including related parties amounts of RMB2,118 and RMB21,069 for the years ended December 31, 2020 and 2021, respectively)
|
| | | | | | | (706,018) | | | | | | (1,209,385) | | |
Selling and marketing expenses (including related parties amounts of RMB192 and nil for the years ended December 31, 2020 and 2021, respectively)
|
| | | | | | | (60,643) | | | | | | (82,827) | | |
General and administrative expenses (including related parties amounts of RMB2,447 and RMB2,343 for the years ended December 31, 2020 and 2021, respectively)
|
| | | | | | | (215,008) | | | | | | (506,873) | | |
Others, net
|
| | | | | | | (200) | | | | | | 207 | | |
Total operating expenses
|
| | | | | | | (981,869) | | | | | | (1,798,878) | | |
Loss from operation
|
| | | | | | | (430,481) | | | | | | (981,685) | | |
Interest income
|
| | | | | | | 28,480 | | | | | | 11,783 | | |
Interest expenses (including related parties amounts of RMB872 and RMB212 for the years ended
December 31, 2020 and 2021, respectively) |
| | | | | | | (59,128) | | | | | | (131,666) | | |
Share of results of equity method investments
|
| | | | | | | 148 | | | | | | (2,519) | | |
Gains on deconsolidation of a subsidiary
|
| |
8
|
| | | | — | | | | | | 10,579 | | |
Change in fair value of warrant liabilities
|
| |
13
|
| | | | (39,635) | | | | | | (111,299) | | |
Government grants
|
| | | | | | | 5,998 | | | | | | 4,507 | | |
Foreign currency exchange gains, net
|
| | | | | | | 54,842 | | | | | | 18,315 | | |
Loss before income taxes
|
| | | | | | | (439,776) | | | | | | (1,181,985) | | |
Income tax expenses
|
| |
22
|
| | | | (228) | | | | | | (3,447) | | |
Net loss
|
| | | | | | | (440,004) | | | | | | (1,185,432) | | |
Net loss attributable to non-redeemable non-controlling interests
|
| | | | | | | 345 | | | | | | 5,011 | | |
Net loss attributable to redeemable non-controlling interests
|
| | | | | | | — | | | | | | 806 | | |
Net loss attributable to ECARX Holdings Inc.
|
| | | | | | | (439,659) | | | | | | (1,179,615) | | |
Accretion of redeemable non-controlling interests
|
| | | | | |
|
—
|
| | | | | (1,306) | | |
Net loss available to ECARX Holdings Inc.
|
| | | | | | | (439,659) | | | | | | (1,180,921) | | |
Accretion of Redeemable Convertible Preferred Shares
|
| |
17
|
| | | | (101,286) | | | | | | (243,564) | | |
Net loss available to ECARX Holdings Inc. ordinary shareholders
|
| | | | | | | (540,945) | | | | | | (1,424,485) | | |
Loss per ordinary share
|
| | | | | | | | | | | | | | | |
− Basic and diluted
|
| |
23
|
| | | | (2.70) | | | | | | (7.18) | | |
Weighted average number of ordinary shares used in computing loss per ordinary share
|
| | | | | | | | | | | | | | | |
− Basic and diluted
|
| |
23
|
| | | | 200,000,000 | | | | | | 198,407,045 | | |
Net loss
|
| | | | | | | (440,004) | | | | | | (1,185,432) | | |
Other comprehensive income: | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | | | | 1,497 | | | | | | 4,551 | | |
Comprehensive loss
|
| | | | | | | (438,507) | | | | | | (1,180,881) | | |
Comprehensive loss attributable to non-redeemable non-controlling interests
|
| | | | | | | 345 | | | | | | 5,011 | | |
Comprehensive loss attributable to redeemable non-controlling interests
|
| | | | | |
|
—
|
| | | | | 806 | | |
Comprehensive loss attributable to ECARX Holdings Inc.
|
| | | | | | | (438,162) | | | | | | (1,175,064) | | |
| | |
Ordinary Shares
|
| |
Treasury Shares
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive income |
| |
Total deficit
attributable to ordinary shareholders of the Company |
| |
Non-redeemable
non-controlling interests |
| |
Total
shareholders’ deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Number of
shares |
| |
Amount
|
| |
Number of
shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||
Balance as of January 1,
2020 |
| | | | 200,000,000 | | | | |
|
7
|
| | | | | — | | | | | | — | | | | | | 255,288 | | | | | | (1,802,807) | | | | | | — | | | | | | (1,547,512) | | | | | | 11,852 | | | | | | (1,535,660) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (439,659) | | | | | | — | | | | | | (439,659) | | | | | | (345) | | | | | | (440,004) | | |
Share-based compensation (Note 20)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,410 | | | | | | — | | | | | | — | | | | | | 11,410 | | | | | | — | | | | | | 11,410 | | |
Accretion of
Redeemable Convertible Preferred Shares |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (101,286) | | | | | | — | | | | | | — | | | | | | (101,286) | | | | | | — | | | | | | (101,286) | | |
Foreign currency
translation adjustments, net of nil income taxes |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,497 | | | | | | 1,497 | | | | | | — | | | | | | 1,497 | | |
Balance as of December 31, 2020
|
| | | | 200,000,000 | | | | |
|
7
|
| | | | | — | | | | | | — | | | | | | 165,412 | | | | | | (2,242,466) | | | | | | 1,497 | | | | | | (2,075,550) | | | | | | 11,507 | | | | | | (2,064,043) | | |
Net loss*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,179,615) | | | | | | — | | | | | | (1,179,615) | | | | | | (5,011) | | | | | | (1,184,626) | | |
Share-based compensation (Note 20)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 163,481 | | | | | | — | | | | | | — | | | | | | 163,481 | | | | | | — | | | | | | 163,481 | | |
Re-designation of ordinary shares to Series A Preferred Shares (Note 17)
|
| | | | (1,964,286) | | | | | | — | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | (81,208) | | |
Deemed dividend in association with acquisition of an equity-method investment (Note 8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (689,670) | | | | | | — | | | | | | (689,670) | | | | | | — | | | | | | (689,670) | | |
Deconsolidation of a subsidiary (Note 8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,335) | | | | | | (14,335) | | |
Accretion of redeemable
non-controlling interests Note 18(b) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | |
Contribution from non-controlling shareholders
Note 18(a) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (105) | | | | | | — | | | | | | — | | | | | | (105) | | | | | | 2,105 | | | | | | 2,000 | | |
Repurchase of ordinary
shares (Note 19) |
| | | | (4,200,000) | | | | | | — | | | | | | 4,200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of redeemable
convertible preferred shares (Note 17) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (247,580) | | | | | | 4,016 | | | | | | — | | | | | | (243,564) | | | | | | — | | | | | | (243,564) | | |
Foreign currency
translation adjustment, net of nil income taxes |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,551 | | | | | | 4,551 | | | | | | — | | | | | | 4,551 | | |
Balance as of December 31, 2021
|
| | | | 193,835,714 | | | | | | 7 | | | | | | 4,200,000 | | | | | | — | | | | | | — | | | | | | (4,109,041) | | | | | | 6,048 | | | | | | (4,102,986) | | | | | | (5,734) | | | | | | (4,108,720) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | | (440,004) | | | | | | (1,185,432) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Allowance for doubtful accounts
|
| | | | 360 | | | | | | — | | |
Provision of prepayments and other current assets
|
| | | | — | | | | | | 3,245 | | |
Write-down of inventories
|
| | | | 44,134 | | | | | | 49,485 | | |
Share-based compensation
|
| | | | 11,410 | | | | | | 179,933 | | |
Depreciation and amortization
|
| | | | 58,958 | | | | | | 65,012 | | |
Share of results of equity method investments
|
| | | | (148) | | | | | | 2,519 | | |
Gains on deconsolidation of a subsidiary
|
| | | | — | | | | | | (10,579) | | |
Amortization of debt issuance costs
|
| | | | 55,351 | | | | | | 99,923 | | |
Change in fair value of warrant liabilities
|
| | | | 39,635 | | | | | | 111,299 | | |
Loss on disposal of property, equipment and intangible assets
|
| | | | 577 | | | | | | 1,562 | | |
Unrealized exchange gains
|
| | | | (55,213) | | | | | | (12,478) | | |
Changes in operating assets and liabilities, net of effects of deconsolidation of subsidiary:
|
| | | | | | | | | | | | |
Accounts receivable – third parties, net
|
| | | | 499,485 | | | | | | (45,166) | | |
Accounts receivable – related parties, net
|
| | | | (1,799) | | | | | | (96,169) | | |
Notes receivable
|
| | | | (3,991) | | | | | | (19,406) | | |
Inventories
|
| | | | (9,268) | | | | | | (105,557) | | |
Amounts due from related parties
|
| | | | (2,633) | | | | | | (5,737) | | |
Prepayments and other current assets
|
| | | | 32,261 | | | | | | (110,035) | | |
Accounts payable – third parties
|
| | | | (811,649) | | | | | | 18,699 | | |
Accounts payable – related parties
|
| | | | (21,235) | | | | | | (218,143) | | |
Notes payable
|
| | | | 111,327 | | | | | | (144,529) | | |
Contract liabilities – third parties
|
| | | | (2,391) | | | | | | (4,565) | | |
Contract liabilities – related parties
|
| | | | 30,927 | | | | | | 353,659 | | |
Amounts due to related parties
|
| | | | 27,376 | | | | | | 5,334 | | |
Accrued expenses and other current liabilities
|
| | | | 69,834 | | | | | | 186,032 | | |
Other non-current liabilities
|
| | | | (1,350) | | | | | | 8,769 | | |
Net cash used in operating activities
|
| | | | (368,046) | | | | | | (872,325) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Investing activities: | | | | | | | | | | | | | |
Purchase of property, equipment and intangible assets
|
| | | | (69,114) | | | | | | (78,863) | | |
Acquisition of long-term investments
|
| | | | — | | | | | | (1,345,637) | | |
Cash disposed on deconsolidation of a subsidiary
|
| | | | — | | | | | | (8,360) | | |
Loans to related parties
|
| | | | — | | | | | | (28,850) | | |
Advances to a related party
|
| | | | (103,024) | | | | | | (19,806) | | |
Collection of advances to a related party
|
| | | | 81,026 | | | | | | 90,155 | | |
Net cash used in investing activities
|
| | | | (91,112) | | | | | | (1,391,361) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of Series Angel Convertible Redeemable Preferred
Shares |
| | | | — | | | | | | 81,950 | | |
Proceeds from issuance of Series A Convertible Redeemable Preferred Shares
|
| | | | 206,422 | | | | | | 1,032,104 | | |
Payment for issuance cost of Series A Convertible Redeemable Preferred
Shares |
| | | | (8,500) | | | | | | — | | |
Refundable deposits in connection with the issuance of Series A Convertible Redeemable Preferred Shares
|
| | | | 1,032,104 | | | | | | — | | |
Repayment of refundable deposits in connection with the issuance of Series A Convertible Redeemable Preferred Shares
|
| | | | — | | | | | | (1,032,104) | | |
Proceeds from issuance of Series A+ Convertible Redeemable Preferred
Shares |
| | | | — | | | | | | 1,331,641 | | |
Payment for issuance cost of Series A+ Convertible Redeemable Preferred
Shares |
| | | | — | | | | | | (10,000) | | |
Proceeds from issuance of Series A++ Convertible Redeemable Preferred Shares
|
| | | | — | | | | | | 452,241 | | |
Proceeds from issuance of Series B Convertible Redeemable Preferred Shares
|
| | | | — | | | | | | 324,270 | | |
Refundable deposits received in connection with the issuance of Series A++ Convertible Redeemable Preferred Shares
|
| | | | — | | | | | | 461,849 | | |
Repayment of refundable deposits in connection with the issuance of Series A++ Convertible Redeemable Preferred Shares
|
| | | | — | | | | | | (461,849) | | |
Cash contributed by redeemable non-controlling shareholders
|
| | | | — | | | | | | 30,000 | | |
Cash contributed by non-redeemable non-controlling shareholders
|
| | | | — | | | | | | 2,000 | | |
Proceeds from short-term borrowings
|
| | | | 76,000 | | | | | | 947,000 | | |
Repayment for short-term borrowings
|
| | | | (167,900) | | | | | | (91,000) | | |
Borrowings from related parties
|
| | | | — | | | | | | 315,152 | | |
Repayment of borrowings from related parties
|
| | | | — | | | | | | (65,152) | | |
Repayment of long-term debt
|
| | | | — | | | | | | (1,125,310) | | |
Net cash provided by financing activities
|
| | | | 1,138,126 | | | | | | 2,192,792 | | |
Effect of foreign currency exchange rate changes on cash and restricted cash
|
| | | | (10,023) | | | | | | (32,019) | | |
Net increase (decrease) in cash and restricted cash
|
| | | | 668,945 | | | | | | (102,913) | | |
Cash and restricted cash at the beginning of the year
|
| | | | 334,931 | | | | | | 1,003,876 | | |
Cash and restricted cash at the end of the year
|
| | | | 1,003,876 | | | | | | 900,963 | | |
Supplemental information: | | | | | | | | | | | | | |
Income tax paid
|
| | | | 35 | | | | | | 1,644 | | |
Interest paid
|
| | | | 2,905 | | | | | | 28,983 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Payable for purchase of property, equipment and intangible assets
|
| | | | 4,123 | | | | | | 17,882 | | |
Re-designation of ordinary shares to Series A Preferred Shares (Note 17)
|
| | | | — | | | | | | 97,660 | | |
Issuance of Series B Convertible Redeemable Preferred Shares in connection with acquisition of an equity-method investment (Note 8)
|
| | | | — | | | | | | 620,703 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Current assets | | | | | | | | | | | | | |
Cash
|
| | | | 597,772 | | | | | | 642,293 | | |
Restricted cash(i)
|
| | | | 273,940 | | | | | | 23,004 | | |
Accounts receivable – third parties, net
|
| | | | 201,126 | | | | | | 184,546 | | |
Accounts receivable – related parties, net(ii)
|
| | | | 691,871 | | | | | | 813,364 | | |
Notes receivable(iii)
|
| | | | 118,304 | | | | | | 137,710 | | |
Inventories
|
| | | | 233,864 | | | | | | 223,319 | | |
Amounts due from related parties(iv)
|
| | | | 78,616 | | | | | | 42,604 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Prepayments and other current assets
|
| | | | 118,129 | | | | | | 182,589 | | |
Total current assets
|
| | | | 2,313,622 | | | | | | 2,249,429 | | |
Non-current assets | | | | | | | | | | | | | |
Long-term investments
|
| | | | 2,653 | | | | | | 441,586 | | |
Property and equipment, net
|
| | | | 106,083 | | | | | | 94,387 | | |
Intangible assets, net
|
| | | | 30,043 | | | | | | 31,026 | | |
Other non-current assets – third parties
|
| | | | 11,255 | | | | | | 19,904 | | |
Other non-current assets – related parties
|
| | | | 353 | | | | | | 1,929 | | |
Total non-current assets
|
| | | | 150,387 | | | | | | 588,832 | | |
Total assets
|
| | | | 2,464,009 | | | | | | 2,838,261 | | |
Current liabilities | | | | | | | | | | | | | |
Short-term borrowings
|
| | | | 76,000 | | | | | | 932,000 | | |
Current instalments of long-term debt
|
| | | | 250,000 | | | | | | — | | |
Accounts payable – third parties
|
| | | | 715,737 | | | | | | 622,867 | | |
Accounts payable – related parties(ii)
|
| | | | 349,523 | | | | | | 159,528 | | |
Notes payable
|
| | | | 271,833 | | | | | | 127,304 | | |
Amounts due to related parties (iv)
|
| | | | 132,204 | | | | | | 2,452,787 | | |
Contract liabilities, current – third parties
|
| | | | 5,713 | | | | | | 2,685 | | |
Contract liabilities, current – related parties
|
| | | | 151,694 | | | | | | 363,285 | | |
Warrant liabilities
|
| | | | 80,270 | | | | | | — | | |
Accrued expenses and other current liabilities
|
| | | | 1,308,970 | | | | | | 442,588 | | |
Total current liabilities
|
| | | | 3,341,944 | | | | | | 5,103,044 | | |
Non-current liabilities | | | | | | | | | | | | | |
Contract liabilities, non-current – third parties
|
| | | | 55 | | | | | | 317 | | |
Contract liabilities, non-current – related parties
|
| | | | 359,091 | | | | | | 472,749 | | |
Long-term debt, net, excluding current instalments
|
| | | | 775,387 | | | | | | — | | |
Other non-current liabilities
|
| | | | 7,523 | | | | | | 16,292 | | |
Total non-current liabilities
|
| | | | 1,142,056 | | | | | | 489,358 | | |
Total liabilities
|
| | | | 4,484,000 | | | | | | 5,592,402 | | |
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Revenues(v) | | | | | 2,241,536 | | | | | | 2,755,780 | | |
Net loss
|
| | | | (495,741) | | | | | | (1,106,865) | | |
Net cash used in operating activities(vi)
|
| | | | (312,311) | | | | | | (817,989) | | |
Net cash used in investing activities
|
| | | | (91,112) | | | | | | (436,280) | | |
Net cash provided by financing activities(vii)
|
| | | | 940,204 | | | | | | 1,047,854 | | |
Net increase in cash and restricted cash
|
| | | | 536,781 | | | | | | (206,415) | | |
Cash and restricted cash at the beginning of the year
|
| | | | 334,931 | | | | | | 871,712 | | |
Cash and restricted cash at the end of the year
|
| | | | 871,712 | | | | | | 665,297 | | |
| | |
As of December 31,
|
| |||
| | |
2020
|
| |
2021
|
|
Supplier A, a related party
|
| |
29.8%
|
| |
Less than 10.0%
|
|
Supplier B, a third party
|
| |
15.2%
|
| |
15.5%
|
|
Supplier C, a third party
|
| |
Less than 10.0%
|
| |
13.8%
|
|
Supplier D, a related party
|
| |
Less than 10.0%
|
| |
10.3%
|
|
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Supplier B, a third party
|
| | | | 35.2% | | | | | | 23.6% | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cash at bank
|
| | | | 729,936 | | | | | | 877,959 | | |
Restricted cash
|
| | | | 273,940 | | | | | | 23,004 | | |
Cash and restricted cash shown in the consolidated statements of cash flows
|
| | | | 1,003,876 | | | | | | 900,963 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Financial institutions in the mainland of the PRC | | | | | | | | | | | | | |
– Denominated in RMB
|
| | | | 868,411 | | | | | | 667,686 | | |
– Denominated in US$
|
| | | | 135,425 | | | | | | 182,141 | | |
Total cash balances held at mainland PRC financial institutions
|
| | | | 1,003,836 | | | | | | 849,827 | | |
Financial institutions in Kingdom of Sweden | | | | | | | | | | | | | |
– Denominated in Swedish Krona (“SEK”)
|
| | | | 40 | | | | | | 28,986 | | |
Total cash balances held at Kingdom of Sweden financial institutions
|
| | | | 40 | | | | | | 28,986 | | |
Financial institutions in the United Kingdom (“UK”) | | | | | | | | | | | | | |
– Denominated in Great Britain Pound (“GBP”)
|
| | | | — | | | | | | 22,150 | | |
Total cash balances held at UK financial institutions
|
| | | | — | | | | |
|
22,150
|
| |
Total cash balances held at financial institutions in RMB
|
| | | | 1,003,876 | | | | | | 900,963 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Accounts receivable – third parties
|
| | | | 201,126 | | | | | | 184,546 | | |
Less: Allowance for doubtful accounts, third parties
|
| | | | — | | | | | | — | | |
Accounts receivable – third parties, net
|
| | | | 201,126 | | | | | | 184,546 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Accounts receivable – related parties
|
| | | | 673,784 | | | | | | 768,747 | | |
Less: Allowance for doubtful accounts
|
| | | | — | | | | | | — | | |
Accounts receivable – related parties, net
|
| | | | 673,784 | | | | | | 768,747 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Balance at the beginning of the year
|
| | | | — | | | | | | — | | |
Additions
|
| | | | 360 | | | | | | — | | |
Write-off
|
| | | | (360) | | | | | | — | | |
Balance at the end of the year
|
| | | | — | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Prepayments to suppliers
|
| | | | 109,773 | | | | | | 174,860 | | |
Prepaid rental and deposits
|
| | | | 4,563 | | | | | | 5,256 | | |
Deferred offering costs
|
| | | | — | | | | | | 5,719 | | |
Others
|
| | | | 3,793 | | | | | | 14,240 | | |
Prepayments and other current assets
|
| | | | 118,129 | | | | | | 200,075 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Equity method investments
|
| | | | 2,653 | | | | | | 678,225 | | |
Less: Impairment of equity method investments
|
| | | | — | | | | | | — | | |
Total equity method investments, net
|
| | | | 2,653 | | | | | | 678,225 | | |
Equity securities
|
| | | | — | | | | | | 675,824 | | |
Less: Impairment of equity securities
|
| | | | — | | | | | | — | | |
Total equity securities, net
|
| | | | — | | | | | | 675,824 | | |
Total long-term investments
|
| | | | 2,653 | | | | | | 1,354,049 | | |
| | |
As of
December 31, |
| |||
| | |
2021
|
| |||
Financial position: | | | | | | | |
Current assets
|
| | | | 1,464,896 | | |
Non-current assets
|
| | | | 1,259,714 | | |
Total assets
|
| | |
|
2,724,610
|
| |
Current liabilities
|
| | | | 675,927 | | |
Non-current liabilities
|
| | | | 956,934 | | |
Total liabilities
|
| | | | 1,632,861 | | |
Shareholders’ equity
|
| | | | 1,091,749 | | |
Total liabilities and shareholders’ deficit
|
| | |
|
2,724,610
|
| |
| | |
Year ended
December 31, |
| |||
| | |
2021
|
| |||
Results of operations: | | | | | | | |
Total revenues
|
| | | | 711,800 | | |
Loss from operation
|
| | | | (500,388) | | |
Net loss
|
| | | | (389,593) | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Machinery and electronic equipment
|
| | | | 148,096 | | | | | | 158,849 | | |
Transportation vehicles
|
| | | | 5,245 | | | | | | 7,600 | | |
Office and other equipment
|
| | | | 4,101 | | | | | | 7,219 | | |
Leasehold improvements
|
| | | | 30,065 | | | | | | 39,166 | | |
Construction in progress
|
| | | | 365 | | | | | | 5,994 | | |
Property and equipment
|
| | | | 187,872 | | | | | | 218,828 | | |
Less: accumulated depreciation
|
| | | | (81,789) | | | | | | (115,672) | | |
Property and equipment, net
|
| | | | 106,083 | | | | | | 103,156 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cost of revenues
|
| | | | 1,684 | | | | | | 1,401 | | |
Selling and marketing expenses
|
| | | | 355 | | | | | | 290 | | |
General and administrative expenses
|
| | | | 23,148 | | | | | | 26,530 | | |
Research and development expenses
|
| | | | 13,293 | | | | | | 14,916 | | |
Total depreciation expenses
|
| | | | 38,480 | | | | | | 43,137 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Software
|
| | | | 71,841 | | | | | | 69,732 | | |
Less: accumulated amortization
|
| | | | (41,798) | | | | | | (38,706) | | |
Intangible assets, net
|
| | | | 30,043 | | | | | | 31,026 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cost of revenues
|
| | | | 96 | | | | | | 77 | | |
Selling and marketing expenses
|
| | | | 1,027 | | | | | | 876 | | |
General and administrative expenses
|
| | | | 2,535 | | | | | | 5,845 | | |
Research and development expenses
|
| | | | 16,820 | | | | | | 15,077 | | |
Total amortization expenses
|
| | | | 20,478 | | | | | | 21,875 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Unsecured bank loans
|
| | | | 76,000 | | | | | | 932,000 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Current liabilities – third parties
|
| | | | 7,677 | | | | | | 2,685 | | |
Current liabilities – related parties
|
| | | | 151,694 | | | | | | 363,285 | | |
Non-current liabilities – third parties
|
| | | | 55 | | | | | | 317 | | |
Non-current liabilities – related parties
|
| | | | 359,091 | | | | | | 472,749 | | |
Contract liabilities, current and non-current
|
| | | | 518,517 | | | | | | 839,036 | | |
Year ending December 31,
|
| |
Amount
|
| |||
2022
|
| | | | 365,970 | | |
2023
|
| | | | 190,916 | | |
2024
|
| | | | 148,155 | | |
2025
|
| | | | 96,651 | | |
2026
|
| | | | 36,835 | | |
2027
|
| | | | 322 | | |
2028
|
| | | | 187 | | |
| | |
As of December 31,
2020 |
|
Risk-free rate of return (%)
|
| |
3.34%
|
|
Volatility
|
| |
46.85%
|
|
Expected dividend yield
|
| |
0.0%
|
|
Expected term
|
| |
3.6 years
|
|
Fair value of the underlying ordinary shares
|
| |
RMB31.34
|
|
| | |
January 1,
2020 |
| |
Addition
|
| |
Change in
fair value included in losses |
| |
Settlement
|
| |
December 31,
2020 |
| |||||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | | 40,635 | | | | | | — | | | | | | 39,635 | | | | | | — | | | | | | 80,270 | | |
| | |
January 1,
2021 |
| |
Addition
|
| |
Change in
fair value included in losses |
| |
Settlement
(See Note 17) |
| |
December 31,
2021 |
| |||||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | | 80,270 | | | | | | — | | | | | | 111,299 | | | | | | (191,569) | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Refundable deposit for Series A Preferred Shares (see Note 17)
|
| | | | 1,032,104 | | | | | | — | | |
Salaries and benefits payables
|
| | | | 162,329 | | | | | | 228,999 | | |
Taxes payable
|
| | | | 31,078 | | | | | | 39,094 | | |
Product warranties
|
| | | | 15,070 | | | | | | 40,263 | | |
Other payables and accrued charges*
|
| | | | 68,432 | | | | | | 150,623 | | |
Accrued expenses and other current liabilities
|
| | | | 1,309,013 | | | | | | 458,979 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Long-term interest-free government loans
|
| | | | 1,125,310 | | | | | | — | | |
Less: | | | | | | | | | | | | | |
Unamortized debt issuance costs
|
| | | | (99,923) | | | | | | — | | |
Long-term debt, net unamortized debt issuance costs
|
| | | | 1,025,387 | | | | | | — | | |
Current instalments
|
| | | | 250,000 | | | | |
|
—
|
| |
Long-term debt, net, excluding current instalments
|
| | | | 775,387 | | | | | | — | | |
| | |
Series Angel
Preferred Shares |
| |
Series A
Preferred Shares |
| |
Series A+
Preferred Shares |
| |
Series A++
Preferred Shares |
| |
Series B
Preferred Shares |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Subscription
receivable |
| |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Subscription
receivable |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
Balance as of January 1,
2020 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of preferred shares
|
| | | | — | | | | | | — | | | | | | 22,500,000 | | | | | | 1,238,526 | | | | | | (1,032,104) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,422 | | |
Issuance cost
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | |
Accretion of
Redeemable Convertible Preferred Shares |
| | | | — | | | | | | — | | | | | | — | | | | | | 101,286 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 101,286 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | (66,733) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (66,733) | | |
Balance as of December 31,
2020 |
| | | | — | | | | | | — | | | | | | 22,500,000 | | | | | | 1,264,579 | | | | | | (1,032,104) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 232,475 | | |
Issuance of preferred shares
|
| | | | 5,043,104 | | | | | | 273,519 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,612,081 | | | | | | 1,331,641 | | | | | | 7,164,480 | | | | | | 452,241 | | | | | | 14,765,967 | | | | | | 1,104,188 | | | | | | (159,215) | | | | | | 3,002,374 | | |
Issuance cost
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | |
Re-designation of
ordinary shares into Series A Preferred Shares |
| | | | — | | | | | | — | | | | | | 1,964,286 | | | | | | 97,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97,660 | | |
Subscription contributions from shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,032,104 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,032,104 | | |
Accretion of
Redeemable Convertible Preferred Shares |
| | | | — | | | | | | 13,655 | | | | | | — | | | | | | 99,161 | | | | | | — | | | | | | — | | | | | | 79,336 | | | | | | — | | | | | | 23,005 | | | | | | — | | | | | | 28,407 | | | | | | — | | | | | | 243,564 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | (3,589) | | | | | | — | | | | | | (32,087) | | | | | | — | | | | | | — | | | | | | (14,306) | | | | | | — | | | | | | 167 | | | | | | — | | | | | | (15,278) | | | | | | (177) | | | | | | (65,270) | | |
Balance as of December 31,
2021 |
| | | | 5,043,104 | | | | | | 283,585 | | | | | | 24,464,286 | | | | | | 1,429,313 | | | | | | — | | | | | | 24,612,081 | | | | | | 1,386,671 | | | | | | 7,164,480 | | | | | | 475,413 | | | | | | 14,765,967 | | | | | | 1,117,317 | | | | | | (159,392) | | | | | | 4,532,907 | | |
| | |
Year ended
December 31, |
| |||
| | |
2021
|
| |||
Balance as of January 1, 2021
|
| | | | — | | |
Add: Capital contribution
|
| | | | 30,000 | | |
Less: Comprehensive loss
|
| | | | (806) | | |
Accretion of redeemable non-controlling interests
|
| | | | 1,306 | | |
Balance as of December 31, 2021
|
| | | | 30,500 | | |
| | |
Number of RSUs
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Fair value at grant date |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
US$
|
| |
US$
|
| | | | | | | | | | | | | ||||||
Outstanding at January 1, 2021
|
| | | | 13,600,000 | | | | | | 0.06 | | | | | | 4.36 | | | | | | | | | | | | | | |
Granted (new RSUs)
|
| | | | 2,423,117 | | | | | | 1.47 | | | | | | 6.14 | | | | | | | | | | | | | | |
Granted (replacement RSUs)
|
| | | | 6,461,559 | | | | | | 0.34 | | | | | | 8.21 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (100,000) | | | | | | 0.01 | | | | | | 4.42 | | | | | | | | | | | | | | |
Replaced
|
| | | | (6,461,559) | | | | | | 0.34 | | | | | | 4.64 | | | | | | | | | | | | | | |
Outstanding at December 31, 2021
|
| | | | 15,923,117 | | | | | | 0.27 | | | | | | 6.08 | | | | | | | | | | | | | | |
Vested and expected to vest as of December 31, 2021
|
| | |
|
15,923,117
|
| | | | | 0.27 | | | | | | 6.08 | | | | | | 8.85 | | | | | | 5.97 | | |
Exercisable as of December 31, 2021
|
| | |
|
4,276,000
|
| | | | | 0.10 | | | | | | 6.74 | | | | | | 8.79 | | | | | | 6.65 | | |
| | |
Year ended December 31,
|
| |||
| | |
2020
|
| |
2021
|
|
Risk-free rate of return | | |
0.17% – 2.91%
|
| |
0.35% – 2.70%
|
|
Volatility | | |
44.68% – 54.39%
|
| |
41.13% – 50.60%
|
|
Expected dividend yield | | |
0.0%
|
| |
0.0%
|
|
Fair value of underlying ordinary share
|
| |
US$3.77 – US$4.80 (equivalent to
RMB25.95 – RMB31.34) |
| |
US$5.08 – US$8.89 (equivalent to
RMB33.37 – RMB56.61) |
|
Expected terms | | |
10 years
|
| |
10 years
|
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Research and development expenses
|
| | | | 6,501 | | | | | | 80,872 | | |
Selling and marketing expenses
|
| | | | 723 | | | | | | 7,321 | | |
Cost of revenues
|
| | | | — | | | | | | 6,524 | | |
General and administrative expenses
|
| | | | 4,186 | | | | | | 68,764 | | |
Total | | | | | 11,410 | | | | | | 163,481 | | |
| | |
Number of
options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Fair value at grant date |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
US$
|
| |
US$
|
| | | | | | | | | | | | | ||||||
Outstanding at January 1, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Granted
|
| | | | 11,379,900 | | | | | | 11.57 | | | | | | 3.49 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (247,025) | | | | | | 11.57 | | | | | | 3.48 | | | | | | | | | | | | | | |
Outstanding at December 31, 2021
|
| | | | 11,132,875 | | | | | | 11.57 | | | | | | 3.49 | | | | | | | | | | | | | | |
Vested and expected to vest as of December 31, 2021
|
| | |
|
11,132,875
|
| | | |
|
11.57
|
| | | | | 3.49 | | | | | | 9.68 | | | | | | — | | |
Exercisable as of December 31, 2021
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Year ended December 31,
|
|
| | |
2021
|
|
Risk-free rate of return
|
| |
1.20% – 1.65%
|
|
Volatility
|
| |
44.03% – 44.47%
|
|
Expected dividend yield
|
| |
0.0%
|
|
Fair value of underlying ordinary share
|
| |
US$8.33 – US$9.01
|
|
Expected terms
|
| |
10 years
|
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Sales of goods revenues
|
| | |
|
1,678,234
|
| | | |
|
1,983,817
|
| |
Automotive computing platform
|
| | | | 1,265,227 | | | | | | 1,423,548 | | |
SoC Core Modules
|
| | | | 203,402 | | | | | | 333,421 | | |
Automotive merchandise and other products
|
| | | | 209,605 | | | | | | 226,848 | | |
Software license revenues
|
| | |
|
71,297
|
| | | |
|
261,265
|
| |
Service revenues
|
| | |
|
491,532
|
| | | |
|
533,981
|
| |
Automotive computing Platform – Design and development service
|
| | | | 297,801 | | | | | | 306,358 | | |
Connectivity service
|
| | | | 172,841 | | | | | | 188,349 | | |
Other services
|
| | | | 20,890 | | | | | | 39,274 | | |
Total revenues
|
| | | | 2,241,063 | | | | | | 2,779,063 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Point in time
|
| | | | 2,068,222 | | | | | | 2,590,714 | | |
Over time
|
| | | | 172,841 | | | | | | 188,349 | | |
Total revenues
|
| | | | 2,241,063 | | | | | | 2,779,063 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
The Cayman Islands
|
| | | | 55,644 | | | | | | (4,811) | | |
Hong Kong S.A.R
|
| | | | 93 | | | | | | (53,347) | | |
Sweden
|
| | | | — | | | | | | (310) | | |
United Kingdom
|
| | | | — | | | | | | (11,164) | | |
The PRC, excluding Hong Kong S.A.R.
|
| | | | (495,513) | | | | | | (1,112,353) | | |
Total | | | | | (439,776) | | | | | | (1,181,985) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Current income tax expense
|
| | |
|
228
|
| | | |
|
3,447
|
| |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Computed expected income tax benefit
|
| | | | (25)% | | | | | | (25)% | | |
Effect of preferential tax rate
|
| | | | 11% | | | | | | 10% | | |
Effect of different tax jurisdiction
|
| | | | (3)% | | | | | | (1)% | | |
Non-deductible expenses
|
| | | | 4% | | | | | | 5% | | |
Research and development expenses additional deduction
|
| | | | (8)% | | | | | | (6)% | | |
Change in valuation allowance
|
| | | | 21% | | | | | | 17% | | |
Actual income tax expense
|
| | | | — | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Inventories
|
| | | | 6,658 | | | | | | 6,431 | | |
Bad debt provision
|
| | | | — | | | | | | 487 | | |
Accrued product warranties
|
| | | | 3,389 | | | | | | 8,483 | | |
Accrued salaries and benefits
|
| | | | 7,398 | | | | | | 8,704 | | |
Uninvoiced expenditures and other liabilities
|
| | | | 50,764 | | | | | | 48,520 | | |
Unrealized investment loss of equity method investments
|
| | | | 1,217 | | | | | | 3,395 | | |
Donation
|
| | | | — | | | | | | 450 | | |
Net operating loss carryforwards
|
| | | | 292,945 | | | | | | 473,845 | | |
Total deferred tax assets
|
| | | | 362,371 | | | | | | 550,315 | | |
Less: valuation allowance
|
| | | | (362,371) | | | | | | (550,315) | | |
Net deferred income tax assets
|
| | | | — | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Balance as of January 1,
|
| | | | 268,702 | | | | | | 362,371 | | |
Increase during the year
|
| | | | 93,669 | | | | | | 187,944 | | |
Balance as of December 31
|
| | |
|
362,371
|
| | | |
|
550,315
|
| |
Year ending December 31,
|
| |
Amount
|
| |||
2022
|
| | | | 7,771 | | |
2023
|
| | | | 21,870 | | |
2024
|
| | | | 13,017 | | |
2025
|
| | | | 2,135 | | |
2026
|
| | | | 42,047 | | |
Thereafter
|
| | | | 2,946,673 | | |
Total | | | | | 3,033,513 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to ECARX Holdings Inc.
|
| | | | (439,659) | | | | | | (1,180,921) | | |
Accretion of Redeemable Convertible Preferred Shares
|
| | | | (101,286) | | | | | | (243,564) | | |
Numerator for basic and diluted net loss per share calculation
|
| | | | (540,945) | | | | | | (1,424,485) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average number of ordinary shares – basic and diluted
|
| | | | 200,000,000 | | | | | | 198,407,045 | | |
Denominator for basic and diluted net loss per share calculation
|
| | | | 200,000,000 | | | | | | 198,407,045 | | |
Net loss per share attributable to ordinary shareholders | | | | | | | | | | | | | |
– Basic and diluted
|
| | | | (2.70) | | | | | | (7.18) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Redeemable convertible preferred shares
|
| | | | 22,500,000 | | | | | | 76,049,918 | | |
Warrants
|
| | | | 5,043,104 | | | | | | — | | |
| | |
Total
|
| |
Less than
one year |
| |
1-2 Years
|
| |
2-3 Years
|
| ||||||||||||
Operating lease commitment
|
| | | | 59,226 | | | | | | 34,882 | | | | | | 21,169 | | | | | | 3,175 | | |
| | |
Total
|
| |
Less than
one year |
| ||||||
Purchase commitment
|
| | | | 126,494 | | | | | | 126,494 | | |
| | |
Total
|
| |
Less than
one year |
| ||||||
Capital commitment
|
| | | | 14,597 | | | | | | 14,597 | | |
Names of the major related parties
|
| |
Nature of relationship
|
|
Zhejiang Geely Holding Group Co., Ltd and its subsidiaries (“Geely Group”)
|
| | Entity controlled by the controlling shareholder of the Company | |
Proton Holdings Berhad and its subsidiaries (“Proton Group”)
|
| | Entity that the controlling shareholder of the Company has significant influence | |
Zhejiang Huanfu Technology Co., Ltd., (“Zhejiang Huanfu”, formerly known as Zhejiang Yikatong Technology Co., Ltd., “Zhejiang Yikatong”)
|
| | Entity controlled by the controlling shareholder of the Company | |
Xi’an Liansheng Intelligent Technology Co., Ltd. | | | Entity controlled by the controlling shareholder of the Company | |
SiEngine Technology Co., Ltd. (“SiEngine”) | | | Entity which is under significant influence of the Company | |
Anhui Xinzhi Technology Co., Ltd. | | | Entity which is under significant influence of the Company | |
Suzhou Tongjie Automotive Electronics Co., Ltd. | | | Entity which is under significant influence of the Company | |
JICA Intelligent Robotics Co., Ltd. (“JICA Intelligent”)
|
| | Entity which is under significant influence of the Company | |
Hubei Dongjun Automotive Electronic Technology Co., Ltd. and its subsidiary
|
| | Entity which is under significant influence of the Company | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Revenues(i): | | | | | | | | | | | | | |
Sales of goods revenues
|
| | |
|
1,275,777
|
| | | |
|
1,466,340
|
| |
Automotive computing platform
|
| | | | 1,231,429 | | | | | | 1,410,566 | | |
Automotive merchandise and other products
|
| | | | 44,348 | | | | | | 55,774 | | |
Software license revenues
|
| | |
|
18,168
|
| | | |
|
24,788
|
| |
Service revenues
|
| | |
|
444,709
|
| | | |
|
532,625
|
| |
Automotive computing platform – Design and development service
|
| | | | 251,471 | | | | | | 306,027 | | |
Connectivity service
|
| | | | 172,490 | | | | | | 187,781 | | |
Other services
|
| | | | 20,748 | | | | | | 38,817 | | |
Total | | | | | 1,738,654 | | | | | | 2,023,753 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Purchase of products and services(ii)
|
| | | | 8,186 | | | | | | 293,552 | | |
Rental of office space, and administrative services(ii)
|
| | | | 3,391 | | | | | | 1,093 | | |
Interest income on loans due from related parties(iv)
|
| | | | — | | | | | | 717 | | |
Interest expense on borrowings due to related parties(iii)
|
| | | | 872 | | | | | | 212 | | |
Loans to related parties(iv)
|
| | | | — | | | | | | 28,850 | | |
Advances to Zhejiang Huanfu(iv)
|
| | | | 103,024 | | | | | | 19,806 | | |
Collection of advances to Zhejiang Huanfu(iv)
|
| | | | 81,026 | | | | | | 90,155 | | |
Repayment of borrowings from related parties(iii)
|
| | | | — | | | | | | 65,152 | | |
Borrowings from related parties(iii)
|
| | | | — | | | | | | 315,152 | | |
Transfer of property and equipment to Zhejiang Huanfu(v)
|
| | | | — | | | | | | 707 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Accounts receivable – related parties, net(i)
|
| | | | 673,784 | | | | | | 768,747 | | |
Amounts due from related parties(ii)(iv)
|
| | | | 78,616 | | | | | | 41,278 | | |
Accounts payable – related parties(ii)
|
| | | | 343,017 | | | | | | 111,531 | | |
Amounts due to related parties(iii)(vi)(viii)
|
| | | | 53,905 | | | | | | 376,906 | | |
Other non-current assets – related parties(vii)
|
| | | | 353 | | | | | | 1,929 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | | 98,271 | | | | | | 158,755 | | |
Prepayments and other assets
|
| | | | — | | | | | | 5,751 | | |
Amounts due from related parties
|
| | | | 97,873 | | | | | | 3,217,624 | | |
Total current assets
|
| | | | 196,144 | | | | | | 3,382,130 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Total assets
|
| | | | 196,144 | | | | | | 3,382,130 | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | | — | | | | | | 108 | | |
Amounts due to related parties
|
| | | | 7,803 | | | | | | 85,390 | | |
Share of losses in excess of investments in subsidiaries and VIEs
|
| | | | 2,031,416 | | | | | | 2,866,711 | | |
Total current liabilities
|
| | | | 2,039,219 | | | | | | 2,952,209 | | |
Total liabilities
|
| | | | 2,039,219 | | | | | | 2,952,209 | | |
MEZZANINE EQUITY | | | | | | | | | | | | | |
Series Angel Redeemable Convertible Preferred Shares
|
| | | | — | | | | | | 283,585 | | |
Series A Redeemable Convertible Preferred Shares
|
| | | | 1,264,579 | | | | | | 1,429,313 | | |
Series A+ Redeemable Convertible Preferred Shares
|
| | | | — | | | | | | 1,386,671 | | |
Series A++ Redeemable Convertible Preferred Shares
|
| | | | — | | | | | | 475,413 | | |
Series B Redeemable Convertible Preferred Shares
|
| | | | — | | | | | | 1,117,317 | | |
Subscription receivable from Series A Redeemable Convertible Preferred
Shares |
| | | | (1,032,104) | | | | | | — | | |
Subscription receivable from a Series B Redeemable Convertible Preferred Shareholder
|
| | | | — | | | | | | (159,392) | | |
Total mezzanine equity
|
| | | | 232,475 | | | | | | 4,532,907 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | 7 | | | | | | 7 | | |
Treasury Shares
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 165,412 | | | | | | — | | |
Accumulated deficit
|
| | | | (2,242,466) | | | | | | (4,109,041) | | |
Accumulated other comprehensive income
|
| | | | 1,497 | | | | | | 6,048 | | |
Total shareholders’ deficit
|
| | | | (2,075,550) | | | | | | (4,102,986) | | |
Total liabilities, mezzanine equity and shareholders’ deficit
|
| | | | 196,144 | | | | | | 3,382,130 | | |
|
| | |
Year end of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
General and administrative expenses
|
| | | | — | | | | | | (17,660) | | |
Interest income
|
| | | | 431 | | | | | | 885 | | |
Interest expenses
|
| | | | — | | | | | | (514) | | |
Foreign currency exchange gains
|
| | | | 55,213 | | | | | | 12,478 | | |
Share of losses from subsidiaries and VIEs
|
| | | | (495,303) | | | | | | (1,176,110) | | |
Loss before income taxes
|
| | | | (439,659) | | | | | | (1,180,921) | | |
| | |
Year end of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Income tax expenses
|
| | | | — | | | | | | — | | |
Net loss
|
| | | | (439,659) | | | | | | (1,180,921) | | |
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Net cash used in operating activities
|
| | | | (266) | | | | | | (22,741) | | |
Net cash used in investing activities
|
| | | | (97,873) | | | | | | (3,121,321) | | |
Net cash provided by financing activities
|
| | | | 206,422 | | | | | | 3,222,206 | | |
Effect of foreign currency exchange rate changes on cash
|
| | | | (10,012) | | | | | | (17,660) | | |
Net increase in cash
|
| | | | 98,271 | | | | | | 60,484 | | |
Cash at beginning of the year
|
| | | | — | | | | | | 98,271 | | |
Cash at end of the year
|
| | | | 98,271 | | | | | | 158,755 | | |
| | |
Note
|
| |
As of
December 31, 2021 |
| |
As of June 30,
2022 |
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | |
Cash
|
| |
1(d)
|
| | | | 877,959 | | | | | | 583,146 | | |
Restricted cash (including restricted cash of VIEs that can only be used to settle the VIEs’ obligation of RMB23,004 and nil as of December 31, 2021 and June 30, 2022, respectively)
|
| |
1(d)
|
| | | | 23,004 | | | | | | 55,000 | | |
Accounts receivable – third parties, net
|
| |
2
|
| | | | 184,546 | | | | | | 227,964 | | |
Accounts receivable – related parties, net
|
| |
2, 21(c)
|
| | | | 768,747 | | | | | | 217,563 | | |
Notes receivable (including notes receivable of VIEs that can only be
used to settle the VIEs’ obligation of RMB110,550 and nil as of December 31, 2021 and June 30, 2022, respectively) |
| |
3
|
| | | | 137,710 | | | | | | 113,839 | | |
Inventories
|
| |
4
|
| | | | 223,319 | | | | | | 183,471 | | |
Amounts due from related parties
|
| |
21(c)
|
| | | | 41,278 | | | | | | 32,037 | | |
Prepayments and other current assets
|
| |
5
|
| | | | 200,075 | | | | | | 222,219 | | |
Total current assets
|
| | | | | | | 2,456,638 | | | | | | 1,635,239 | | |
Non-current assets | | | | | | | | | | | | | | | | |
Long-term investments
|
| |
6
|
| | | | 1,354,049 | | | | | | 1,225,301 | | |
Property and equipment, net
|
| |
7
|
| | | | 103,156 | | | | | | 100,684 | | |
Intangible assets, net
|
| |
8
|
| | | | 31,026 | | | | | | 29,972 | | |
Operating lease right-of-use assets
|
| |
12
|
| | | | — | | | | | | 101,663 | | |
Other non-current assets – third parties
|
| | | | | | | 19,904 | | | | | | 19,139 | | |
Other non-current assets – related parties
|
| |
21(c)
|
| | | | 1,929 | | | | | | 208,503 | | |
Total non-current assets
|
| | | | | | | 1,510,064 | | | | | | 1,685,262 | | |
Total assets
|
| | | | | | | 3,966,702 | | | | | | 3,320,501 | | |
| | |
Note
|
| |
As of
December 31, 2021 |
| |
As of June 30,
2022 |
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
LIABILITIES | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | |
Short-term borrowings (including short-term borrowings of the VIEs without recourse to the Company of RMB932,000 and nil as of December 31, 2021 and June 30, 2022, respectively)
|
| |
9
|
| | | | 932,000 | | | | | | 480,000 | | |
Accounts payable – third parties (including accounts payable of the VIEs without recourse to the Company of RMB622,867 and nil as of December 31, 2021 and June 30, 2022, respectively)
|
| | | | | | | 649,967 | | | | | | 490,178 | | |
Accounts payable – related parties (including accounts payable of the VIEs
without recourse to the Company of RMB99,906 and nil as of December 31, 2021 and June 30, 2022, respectively) |
| |
21(c)
|
| | | | 111,531 | | | | | | 142,305 | | |
Notes payable (including notes payable of the VIEs without recourse to the
Company of RMB127,304 and nil as of December 31, 2021 and June 30, 2022, respectively) |
| | | | | | | 127,304 | | | | | | 155,000 | | |
Convertible notes payable to a related party
|
| |
11
|
| | | | — | | | | | | 66,981 | | |
Amounts due to related parties (including amounts due to related parties of
the VIEs without recourse to the Company of RMB309,010 and nil as of December 31, 2021 and June 30, 2022, respectively) |
| |
21(c)
|
| | | | 376,906 | | | | | | 712,211 | | |
Contract liabilities, current – third parties (including contract liabilities, current – third parties, of the VIEs without recourse to the Company of RMB2,685 and nil as of December 31, 2021 and June 30, 2022, respectively)
|
| |
17
|
| | | | 2,685 | | | | | | 993 | | |
Contract liabilities, current – related parties (including contract liabilities,
current – related parties, of the VIEs without recourse to the Company of RMB363,285 and nil as of December 31, 2021 and June 30, 2022, respectively) |
| |
17
|
| | | | 363,285 | | | | | | 235,276 | | |
Current operating lease liabilities
|
| |
12
|
| | | | — | | | | | | 31,900 | | |
Accrued expenses and other current liabilities (including accrued expenses
and other current liabilities of the VIEs without recourse to the Company of RMB442,588 and nil as of December 31, 2021 and June 30, 2022, respectively) |
| |
10
|
| | | | 458,979 | | | | | | 363,157 | | |
Total current liabilities
|
| | | | | | | 3,022,657 | | | | | | 2,678,001 | | |
Non-current liabilities | | | | | | | | | | | | | | | | |
Contract liabilities, non-current – third parties (including contract liabilities,
non-current – third parties of the VIEs without recourse to the Company of RMB317 and nil as of December 31, 2021 and June 30, 2022, respectively) |
| |
17
|
| | | | 317 | | | | | | 193 | | |
Contract liabilities, non-current – related parties (including contract liabilities, non-current – related parties of the VIEs without recourse to the Company of RMB472,749 and nil as of December 31, 2021 and June 30, 2022, respectively)
|
| |
17
|
| | | | 472,749 | | | | | | 373,365 | | |
Operating lease liabilities, non-current
|
| |
12
|
| | | | — | | | | | | 68,476 | | |
| | |
Note
|
| |
As of
December 31, 2021 |
| |
As of June 30,
2022 |
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
Other non-current liabilities (including other non-current liabilities of the VIEs without recourse to the Company of RMB16,292 and nil as of December 31, 2021 and June 30, 2022, respectively)
|
| | | | | | | 16,292 | | | | | | 20,049 | | |
Total non-current liabilities
|
| | | | | | | 489,358 | | | | | | 462,083 | | |
Total liabilities
|
| | | | | | | 3,512,015 | | | | | | 3,140,084 | | |
| | | | | | | | | | | | | | | | |
Commitments and contingencies
|
| |
20
|
| | | | | | | | | | | | |
MEZZANINE EQUITY | | | | | | | | | | | | | | | | |
Series Angel Redeemable Convertible Preferred Shares (US$0.000005 par value, 5,043,104 shares authorized, issued and outstanding as of December 31, 2021 and June 30, 2022; Redemption value of RMB283,585 and RMB309,181 as of December 31, 2021 and June 30, 2022; Liquidation preference of RMB273,519 as of December 31, 2021 and June 30, 2022, respectively)
|
| |
13
|
| | | | 283,585 | | | | | | 309,181 | | |
Series A Redeemable Convertible Preferred Shares (US$0.000005 par value,
24,464,286 shares authorized, issued and outstanding as of December 31, 2021 and June 30, 2022; Redemption value of RMB1,429,313 and RMB1,553,405 as of December 31, 2021 and June 30, 2022; Liquidation preference of RMB1,336,186 as of December 31, 2021 and June 30, 2022, respectively) |
| |
13
|
| | | | 1,429,313 | | | | | | 1,553,405 | | |
Series A+ Redeemable Convertible Preferred Shares (US$0.000005 par value, 24,612,081 shares authorized, issued and outstanding as of December 31, 2021 and June 30, 2022; Redemption value of RMB1,386,671 and RMB1,511,727 as of December 31, 2021 and June 30, 2022; Liquidation preference of RMB1,331,641 as of December 31, 2021 and June 30, 2022, respectively)
|
| |
13
|
| | | | 1,386,671 | | | | | | 1,511,727 | | |
Series A++ Redeemable Convertible Preferred Shares (US$0.000005 par value, 7,164,480 shares authorized, issued and outstanding as of December 31, 2021 and June 30, 2022; Redemption value of RMB475,413 and RMB518,320 as of December 31, 2021 and June 30, 2022; Liquidation preference of RMB452,241 as of December 31, 2021 and June 30, 2022, respectively)
|
| |
13
|
| | | | 475,413 | | | | | | 518,320 | | |
Series B Redeemable Convertible Preferred Shares (US$0.000005 par value,
14,765,967 shares authorized, issued and outstanding as of December 31, 2021 and June 30, 2022; Redemption value of RMB1,117,317 and RMB1,219,213 as of December 31, 2021 and June 30, 2022; Liquidation preference of RMB1,104,188 as of December 31, 2021 and June 30, 2022, respectively) |
| |
13
|
| | | | 1,117,317 | | | | | | 1,219,213 | | |
Subscription receivable from a Series B Redeemable Convertible Preferred Shareholder
|
| |
13
|
| | | | (159,392) | | | | | | — | | |
Redeemable non-controlling interests
|
| |
14(a)
|
| | | | 30,500 | | | | | | — | | |
Total mezzanine equity
|
| | | | | | | 4,563,407 | | | | | | 5,111,846 | | |
|
| | |
Note
|
| |
As of
December 31, 2021 |
| |
As of June 30,
2022 |
| ||||||
| | | | | |
RMB
|
| |
RMB
|
| ||||||
| | | | | | | | | | | | | | | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | |
Ordinary Shares (US$0.000005 par value, 9,923,950,082 shares authorized
as of December 31, 2021 and June 30, 2022; 193,835,714 and 198,035,714 shares issued and outstanding as of December 31, 2021 and June 30, 2022, respectively) |
| | | | | | | 7 | | | | | | 7 | | |
Treasury Shares, at cost (4,200,000 and nil shares held as of December 31, 2021 and June 30, 2022, respectively)
|
| | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | | | | — | | | | | | 17,195 | | |
Accumulated deficit
|
| | | | | | | (4,109,041) | | | | | | (4,740,364) | | |
Accumulated other comprehensive income (loss)
|
| | | | | | | 6,048 | | | | | | (208,267) | | |
Total deficit attributable to ordinary shareholders of ECARX Holdings Inc.
|
| | | | | | | (4,102,986) | | | | | | (4,931,429) | | |
Non-redeemable non-controlling interests
|
| |
14(b)
|
| | | | (5,734) | | | | | | — | | |
Total shareholders’ deficit
|
| | | | | | | (4,108,720) | | | | | | (4,931,429) | | |
Liabilities, mezzanine equity and shareholders’ deficit
|
| | | | | | | 3,966,702 | | | | | | 3,320,501 | | |
|
| | | | | |
Six Months Ended June 30,
|
| | |||||||||||
| | |
Note
|
| |
2021
|
| |
2022
|
| | ||||||||
| | | | | |
RMB
|
| |
RMB
|
| | ||||||||
Revenues
|
| |
17
|
| | | | | | | | | | | | | | ||
Sales of goods revenues (including related parties amounts of RMB597,777 and RMB613,655 for the six months ended June 30, 2021 and 2022, respectively)
|
| | | | | | | 802,679 | | | | | | 858,080 | | | | ||
Software license revenues (including related parties amounts of RMB10,791 and RMB15,481 for the six months ended June 30, 2021 and 2022, respectively)
|
| | | | | | | 162,303 | | | | | | 78,995 | | | | ||
Service revenues (including related parties amounts of RMB114,054 and RMB375,298 for the six months ended June 30, 2021 and 2022, respectively)
|
| | | | | | | 119,880 | | | | | | 375,495 | | | | ||
Total revenues
|
| | | | | | | 1,084,862 | | | | | | 1,312,570 | | | | ||
Cost of goods sold (including related parties amounts of RMB1,329 and RMB164,888 for
the six months ended June 30, 2021 and 2022, respectively) |
| | | | | | | (689,052) | | | | | | (687,208) | | | | ||
Cost of software licenses
|
| | | | | | | (16,167) | | | | | | (29,577) | | | | ||
Cost of services (including related parties amounts of nil and RMB22,097 for the six months ended June 30, 2021 and 2022, respectively)
|
| | | | | | | (82,984) | | | | | | (169,138) | | | | ||
Total cost of revenues
|
| | | | | | | (788,203) | | | | | | (885,923) | | | | ||
Gross profit
|
| | | | | | | 296,659 | | | | | | 426,647 | | | | ||
Research and development expenses (including related parties amounts of RMB926 and RMB29,642 for the six months ended June 30, 2021 and 2022, respectively)
|
| | | | | | | (485,894) | | | | | | (596,055) | | | | ||
Selling and marketing expenses (including related parties amounts of nil and RMB64 for the six months ended June 30, 2021 and 2022, respectively)
|
| | | | | | | (30,806) | | | | | | (34,738) | | | | ||
General and administrative expenses (including related parties amounts of RMB213 and RMB1,004 for the six months ended June 30, 2021 and 2022, respectively)
|
| | | | | | | (186,335) | | | | | | (408,007) | | | | ||
Other general expenses
|
| | | | | | | (455) | | | | | | (1,534) | | | | | |
Total operating expenses
|
| | | | | | | (703,490) | | | | | | (1,040,334) | | | | ||
Loss from operation
|
| | | | | | | (406,831) | | | | | | (613,687) | | | | ||
Interest income (including related parties amounts of nil and RMB2,759 for the six months
ended June 30, 2021 and 2022, respectively) |
| | | | | | | 7,111 | | | | | | 4,584 | | | | ||
Interest expenses (including related parties amounts of RMB131 and RMB4,517 for the six months ended June 30, 2021 and 2022, respectively)
|
| | | | | | | (111,054) | | | | | | (19,153) | | | | ||
Share of results of equity method investments
|
| | | | | | | 487 | | | | | | (65,995) | | | | ||
Unrealized gains on equity securities
|
| |
6
|
| | | | — | | | | | | 34,615 | | | | ||
Gains on deconsolidation of a subsidiary
|
| |
6
|
| | | | — | | | | | | 71,974 | | | | ||
Change in fair value of warrant liabilities
|
| | | | | | | (111,299) | | | | | | — | | | | ||
Government grants
|
| |
15
|
| | | | 3,031 | | | | | | 28,154 | | | | ||
Foreign currency exchange gain (loss), net
|
| | | | | | | 13,637 | | | | | | (10,656) | | | | ||
Loss before income taxes
|
| | | | | | | (604,918) | | | | | | (570,164) | | | | ||
Income tax expenses
|
| |
18
|
| | | | (1,418) | | | | | | (432) | | | | ||
Net loss
|
| | | | | | | (606,336) | | | | | | (570,596) | | | | ||
Net (income) loss attributable to non-redeemable non-controlling interests
|
| | | | | | | (1,584) | | | | | | 1,444 | | | | ||
Net loss attributable to redeemable non-controlling interests
|
| | | | | | | — | | | | | | 464 | | | | ||
Net loss attributable to ECARX Holdings Inc.
|
| | | | | | | (607,920) | | | | | | (568,688) | | | | ||
Accretion of redeemable non-controlling interests
|
| |
14
|
| | | | — | | | | | | (714) | | | | ||
Net loss available to ECARX Holdings Inc.
|
| | | | | | | (607,920) | | | | | | (569,402) | | | | ||
Accretion of Redeemable Convertible Preferred Shares
|
| |
13
|
| | | | (67,078) | | | | | | (177,842) | | | | ||
Net loss available to ECARX Holdings Inc. ordinary shareholders
|
| | | | | | | (674,998) | | | | | | (747,244) | | | | ||
Loss per ordinary share
|
| | | | | | | | | | | | | | | | | ||
— Basic and diluted
|
| |
19
|
| | | | (3.40) | | | | | | (3.77) | | | | ||
Weighted average number of ordinary shares used in computing loss per ordinary share | | | | | | | | | | | | | | | | | | ||
— Basic and diluted
|
| |
19
|
| | | | 198,777,778 | | | | | | 198,035,714 | | | | ||
Net loss
|
| | | | | | | (606,336) | | | | | | (570,596) | | | | ||
Other comprehensive loss: | | | | | | | | | | | | | | | | | | ||
Foreign currency translation adjustments, net of nil income taxes
|
| | | | | | | (13,646) | | | | | | (214,315) | | | | ||
Comprehensive loss
|
| | | | | | | (619,982) | | | | | | (784,911) | | | | ||
Comprehensive (income) loss attributable to non-redeemable non-controlling interests
|
| | | | | | | (1,584) | | | | | | 1,444 | | | | ||
Comprehensive loss attributable to redeemable non-controlling interests
|
| | | | | | | — | | | | | | 464 | | | | ||
Comprehensive loss attributable to ECARX Holdings Inc.
|
| | | | | | | (621,566) | | | | | | (783,003) | | | |
| | |
Ordinary Shares
|
| |
Treasury Shares
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive income |
| |
Total deficit
attributable to ordinary shareholders of the Company |
| |
Non-redeemable
non-controlling interests |
| |
Total
shareholders’ deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Number
of shares |
| |
Amount
|
| |
Number
of shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | 200,000,000 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 165,412 | | | | | | (2,242,466) | | | | | | 1,497 | | | | | | (2,075,550) | | | | | | 11,507 | | | | | | (2,064,043) | | |
Net loss
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (607,920) | | | | | | — | | | | | | (607,920) | | | | | | 1,584 | | | | | | (606,336) | | |
Share-based compensation (Note 16)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,365 | | | | | | — | | | | | | — | | | | | | 23,365 | | | | | | — | | | | | | 23,365 | | |
Accretion of redeemable
convertible preferred shares |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (67,078) | | | | | | — | | | | | | — | | | | | | (67,078) | | | | | | — | | | | | | (67,078) | | |
Re-designation of ordinary shares into Series A Preferred Shares
|
| | | | (1,964,286) | | | | | | — | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | (81,208) | | |
Contribution from non-controlling shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000 | | | | | | 2,000 | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,646) | | | | | | (13,646) | | | | | | — | | | | | | (13,646) | | |
Balance as of June 30, 2021
|
| | | | 198,035,714 | | | | |
|
7
|
| | | | | — | | | | | | — | | | | | | 40,491 | | | | | | (2,850,386) | | | | | | (12,149) | | | | | | (2,822,037) | | | | | | 15,091 | | | | | | (2,806,946) | | |
| | |
Ordinary Shares
|
| |
Treasury Shares
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive income |
| |
Total deficit
attributable to ordinary shareholders of the Company |
| |
Non-redeemable
non-controlling interests |
| |
Total
shareholders’ deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Number
of shares |
| |
Amount
|
| |
Number
of shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | 193,835,714 | | | | | | 7 | | | | | | 4,200,000 | | | | | | — | | | | | | — | | | | | | (4,109,041) | | | | | | 6,048 | | | | | | (4,102,986) | | | | | | (5,734) | | | | | | (4,108,720) | | |
Net loss*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (568,688) | | | | | | — | | | | | | (568,688) | | | | | | (1,444) | | | | | | (570,132) | | |
Accretion of redeemable
non-controlling interests (Note 14) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | |
Deconsolidation of a subsidiary
(Note 14) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,178 | | | | | | 7,178 | | |
Reissuance of ordinary shares
|
| | | | 4,200,000 | | | | | | — | | | | | | (4,200,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation
(Note 16) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,037 | | | | | | — | | | | | | — | | | | | | 195,037 | | | | | | — | | | | | | 195,037 | | |
Accretion of redeemable convertible preferred shares (Note 13)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (177,842) | | | | | | — | | | | | | — | | | | | | (177,842) | | | | | | — | | | | | | (177,842) | | |
Deemed distribution to shareholders in the Restructuring
(Note 1(b)) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | |
Foreign currency translation
adjustment, net of nil income taxes |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (214,315) | | | | | | (214,315) | | | | | | — | | | | | | (214,315) | | |
Balance as of June 30, 2022
|
| | | | 198,035,714 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 17,195 | | | | | | (4,740,364) | | | | | | (208,267) | | | | | | (4,931,429) | | | | | | — | | | | | | (4,931,429) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Operating activities: | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | | (294,029) | | | | | | (286,977) | | |
Investing activities: | | | | ||||||||||
Purchase of property and equipment and intangible assets
|
| | | | (33,367) | | | | | | (74,570) | | |
Cash disposed in deconsolidation of Suzhou Photon-Matrix
|
| | | | — | | | | | | (22,643) | | |
Cash paid for acquisition of equity investments
|
| | | | (260,000) | | | | | | (67,790) | | |
Cash received in deconsolidation of Hubei Dongjun
|
| | | | — | | | | | | 1,000 | | |
Financial support to an equity method investee
|
| | | | — | | | | | | (28,500) | | |
Loans to related parties
|
| | | | — | | | | | | (8,060) | | |
Collection of loans lent to related parties
|
| | | | — | | | | | | 25,000 | | |
Advances to a related party
|
| | | | (19,806) | | | | | | — | | |
Collection of advances to a related party
|
| | | | 90,155 | | | | | | — | | |
Net cash used in investing activities
|
| | | | (223,018) | | | | | | (175,563) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of Series Angel Convertible Redeemable Preferred Shares
|
| | | | 81,950 | | | | | | — | | |
Proceeds from issuance of Series A Convertible Redeemable Preferred Shares
|
| | | | 1,032,104 | | | | | | — | | |
Repayment of refundable deposits in connection with the issuance of Series A Convertible Redeemable Preferred Shares
|
| | | | (1,032,104) | | | | | | — | | |
Proceeds from issuance of Series A+ Convertible Redeemable Preferred Shares
|
| | | | 1,273,952 | | | | | | — | | |
Refundable deposits received in connection with the issuance of Series A++ Convertible Redeemable Preferred Shares
|
| | | | 332,770 | | | | | | — | | |
Proceeds from issuance of Series B Convertible Redeemable Preferred Shares
|
| | | | — | | | | | | 159,485 | | |
Cash contributed by redeemable non-controlling shareholders
|
| | | | — | | | | | | 10,000 | | |
Cash contributed by non-redeemable non-controlling shareholder
|
| | | | 2,000 | | | | | | — | | |
Proceeds from short-term borrowings
|
| | | | 947,000 | | | | | | 880,000 | | |
Repayment for short-term borrowings
|
| | | | (15,000) | | | | | | (1,332,000) | | |
Borrowings from related parties
|
| | | | — | | | | | | 900,000 | | |
Repayment of borrowings from related parties
|
| | | | (20,000) | | | | | | (470,000) | | |
Repayment of long-term debt
|
| | | | (1,125,310) | | | | | | — | | |
Cash disposed in the Restructuring
|
| | | | — | | | | | | (20,000) | | |
Proceeds from issuance of convertible senior notes to a related party
|
| | | | — | | | | | | 67,871 | | |
Net cash provided by financing activities
|
| | | | 1,477,362 | | | | | | 195,356 | | |
Effect of foreign currency exchange rate changes on cash and restricted cash
|
| | | | (22,553) | | | | | | 4,367 | | |
Net increase (decrease) in cash and restricted cash
|
| | | | 937,762 | | | | | | (262,817) | | |
Cash and restricted cash at the beginning of the period
|
| | | | 1,003,876 | | | | | | 900,963 | | |
Cash and restricted cash at the end of the period
|
| | | | 1,941,638 | | | | | | 638,146 | | |
Supplemental information: | | | | | | | | | | | | | |
Income tax paid
|
| | | | 858 | | | | | | — | | |
Interest paid
|
| | | | 6,151 | | | | | | 20,649 | | |
Noncash investing and financing activities: | | | | | | | | | | | | | |
Payable for purchase of property and equipment and intangible assets
|
| | | | 8,044 | | | | | | 15,110 | | |
Re-designation of ordinary shares to Series A Preferred Shares
|
| | | | 97,660 | | | | | | — | | |
Non-cash assets distributed to shareholders of the Company in the
Restructuring |
| | | | — | | | | | | 247,875 | | |
| | |
RMB
|
| |||
Assets | | | | | | | |
Cash
|
| | | | 20,000 | | |
Long-term investments
|
| | | | 211,908 | | |
Property and equipment, net
|
| | | | 34,873 | | |
Intangible assets, net
|
| | | | 1,094 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Revenues(i) | | | | | 1,084,856 | | | | | | 936,520 | | |
Net (loss) income(ii)
|
| | | | (583,660) | | | | | | 2,793,301 | | |
Net cash (used in) provided by operating activities(iii)
|
| | | | (320,825) | | | | | | 224,031 | | |
Net cash (used in) provided by investing activities
|
| | | | (219,271) | | | | | | 165,672 | | |
Net cash provided by (used in) financing activities(iv)
|
| | | | 679,475 | | | | | | (1,055,000) | | |
Net increase (decrease) in cash and restricted cash
|
| | | | 139,379 | | | | | | (665,297) | | |
Cash and restricted cash at the beginning of the period
|
| | | | 871,712 | | | | | | 665,297 | | |
Cash and restricted cash at the end of the period
|
| | | | 1,011,091 | | | | | | — | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Financial institutions in the mainland of the PRC | | | | | | | | | | | | | |
– Denominated in RMB
|
| | | | 667,686 | | | | | | 547,761 | | |
– Denominated in US$
|
| | | | 182,141 | | | | | | 13,898 | | |
– Denominated in Hong Kong dollars (“HKD”)
|
| | | | — | | | | | | 29 | | |
Total balances held at mainland PRC financial institutions
|
| | | | 849,827 | | | | | | 561,688 | | |
Financial institutions in the Kingdom of Sweden | | | | | | | | | | | | | |
– Denominated in Swedish Krona (“SEK”)
|
| | | | 28,986 | | | | | | 35,668 | | |
Total balances held at Kingdom of Sweden financial institutions
|
| | | | 28,986 | | | | | | 35,668 | | |
Financial institutions in the United Kingdom (“UK”) | | | | | | | | | | | | | |
– Denominated in Great Britain Pound (“GBP”)
|
| | | | 22,150 | | | | | | 40,790 | | |
Total balances held at UK financial institutions
|
| | | | 22,150 | | | | | | 40,790 | | |
Total balances held at financial institutions
|
| | | | 900,963 | | | | | | 638,146 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Cash at bank
|
| | | | 877,959 | | | | | | 583,146 | | |
Restricted cash
|
| | | | 23,004 | | | | | | 55,000 | | |
Cash and restricted cash shown in the consolidated statements of cash flows
|
| | | | 900,963 | | | | | | 638,146 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Customer A, a related party
|
| | | | 95.8% | | | | | | 86.9% | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| |||
Customer B, a third party
|
| | | | 51.1% | | | |
50.4%
|
|
Customer C, a third party
|
| | | | 11.0% | | | |
39.1%
|
|
Customer D, a third party
|
| | | | 10.6% | | | |
Less than 10%
|
|
| | |
Six Months Ended June 30,
|
| |||
| | |
2021
|
| |
2022
|
|
Customer A, a related party
|
| |
64.3%
|
| |
73.6%
|
|
Customer B, a third party
|
| |
Less than 10%
|
| |
11.4%
|
|
Customer C, a third party
|
| |
15.3%
|
| |
Less than 10%
|
|
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
|
Supplier A, a third party
|
| |
15.5%
|
| |
10.1%
|
|
Supplier B, a third party
|
| |
13.8%
|
| |
18.5%
|
|
Supplier C, a related party
|
| |
10.3%
|
| |
Less than 10%
|
|
Supplier D, a related party
|
| |
Less than 10%
|
| |
14.4%
|
|
| | |
Six Months Ended June 30,
|
| ||||||
| | |
2021
|
| |
2022
|
| |||
Supplier A, a third party
|
| |
33.0%
|
| | | | 13.7% | | |
Supplier B, a third party
|
| |
Less than 10%
|
| | | | 15.9% | | |
Supplier C, a related party
|
| |
10.1%
|
| | | | 11.7% | | |
| | |
As of December 31,
|
| |
Adjustments
due to adoption of ASC 842 |
| |
As of January 1,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | |
Prepayments and other current assets
|
| | | | 200,075 | | | | | | (4,458)(a) | | | | | | 195,617 | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | 74,892(b) | | | | | | 74,892 | | |
| | | | | | | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
Operating lease liabilities, current
|
| | | | — | | | | | | (37,414)(c) | | | | | | (37,414) | | |
Operating lease liabilities, non-current
|
| | | | — | | | | | | (33,020)(c) | | | | | | (33,020) | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Accounts receivable – third parties
|
| | | | 184,546 | | | | | | 231,128 | | |
Less: Allowance for doubtful accounts, third parties
|
| | | | — | | | | | | (3,164) | | |
Accounts receivable – third parties, net
|
| | | | 184,546 | | | | | | 227,964 | | |
Accounts receivable – related parties
|
| | | | 768,747 | | | | | | 217,563 | | |
Less: Allowance for doubtful accounts
|
| | | | — | | | | | | — | | |
Accounts receivable – related parties, net
|
| | | | 768,747 | | | | | | 217,563 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Balance at the beginning of the period
|
| | | | — | | | | | | — | | |
Additions
|
| | | | — | | | | | | 3,164 | | |
Write-off
|
| | | | — | | | | | | — | | |
Balance at the end of the period
|
| | | | — | | | | | | 3,164 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Raw materials
|
| | | | 117,845 | | | | | | 126,374 | | |
Work in process
|
| | | | 2,690 | | | | | | 1,135 | | |
Finished goods
|
| | | | 102,784 | | | | | | 55,962 | | |
Total | | | | | 223,319 | | | | | | 183,471 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Prepayments to suppliers
|
| | | | 174,860 | | | | | | 162,223 | | |
Deposits*
|
| | | | 5,256 | | | | | | 604 | | |
Deferred offering costs
|
| | | | 5,719 | | | | | | 7,034 | | |
Contract cost assets**
|
| | | | — | | | | | | 34,024 | | |
Others
|
| | | | 14,240 | | | | | | 18,334 | | |
Prepayments and other current assets
|
| | | | 200,075 | | | | | | 222,219 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Equity method investments
|
| | | | 678,225 | | | | | | 479,826 | | |
Less: Impairment of equity method investments
|
| | | | — | | | | | | — | | |
Total equity method investments, net
|
| | | | 678,225 | | | | | | 479,826 | | |
Equity securities
|
| | | | 675,824 | | | | | | 745,475 | | |
Less: Impairment of equity securities
|
| | | | — | | | | | | — | | |
Total equity securities, net
|
| | | | 675,824 | | | | | | 745,475 | | |
Total long-term investments
|
| | | | 1,354,049 | | | | | | 1,225,301 | | |
| | |
Six Months Ended
June 30, 2022 |
| |||
Fair value of the consideration received
|
| | | | — | | |
Fair value of retained equity interest in Suzhou Photon-Matrix
|
| | | | 64,000 | | |
Carrying amount of redeemable noncontrolling interest
|
| | | | 40,750 | | |
Carrying amount of non-redeemable noncontrolling interest
|
| | | | (7,178) | | |
Less: Carrying amount of Suzhou Photon-Matrix’s net assets
|
| | | | (25,598) | | |
Gains on deconsolidation of Suzhou Photon-Matrix
|
| | | | 71,974 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Machinery and electronic equipment
|
| | | | 158,849 | | | | | | 154,757 | | |
Transportation vehicles
|
| | | | 7,600 | | | | | | — | | |
Office and other equipment
|
| | | | 7,219 | | | | | | 7,519 | | |
Leasehold improvements
|
| | | | 39,166 | | | | | | 26,220 | | |
Construction in progress
|
| | | | 5,994 | | | | | | 3,922 | | |
Property and equipment
|
| | | | 218,828 | | | | | | 192,418 | | |
Less: accumulated depreciation
|
| | | | (115,672) | | | | | | (91,734) | | |
Property and equipment, net
|
| | | | 103,156 | | | | | | 100,684 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Cost of revenues
|
| | | | 816 | | | | | | — | | |
Selling and marketing expenses
|
| | | | 161 | | | | | | 324 | | |
General and administrative expenses
|
| | | | 13,054 | | | | | | 14,334 | | |
Research and development expenses
|
| | | | 7,087 | | | | | | 7,884 | | |
Total depreciation expenses
|
| | | | 21,118 | | | | | | 22,542 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Software
|
| | | | 69,732 | | | | | | 76,099 | | |
Less: accumulated amortization
|
| | | | (38,706) | | | | | | (46,127) | | |
Intangible assets, net
|
| | | | 31,026 | | | | | | 29,972 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Selling and marketing expenses
|
| | | | 778 | | | | | | 254 | | |
General and administrative expenses
|
| | | | 2,164 | | | | | | 4,627 | | |
Research and development expenses
|
| | | | 8,459 | | | | | | 6,419 | | |
Total amortization expenses
|
| | | | 11,401 | | | | | | 11,300 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Unsecured bank loans
|
| | | | 932,000 | | | | | | 480,000 | | |
Short-term borrowings
|
| | | | 932,000 | | | | | | 480,000 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Salaries and benefits payables
|
| | | | 228,999 | | | | | | 162,393 | | |
Taxes payable
|
| | | | 39,094 | | | | | | 6,057 | | |
Product warranties
|
| | | | 40,263 | | | | | | 40,098 | | |
Other payables and accrued charges*
|
| | | | 150,623 | | | | | | 154,609 | | |
Accrued expenses and other current liabilities
|
| | | | 458,979 | | | | | | 363,157 | | |
| | |
Six Months Ended
June 30, 2022 |
| |||
Operating lease cost
|
| | | | 21,017 | | |
Short-term lease cost
|
| | | | 763 | | |
Total | | | | | 21,780 | | |
| | |
Six Months Ended
June 30, 2022 |
| |||
Selling and marketing expenses
|
| | | | 662 | | |
General and administrative expenses
|
| | | | 5,323 | | |
Research and development expenses
|
| | | | 15,795 | | |
Total | | | | | 21,780 | | |
| | |
As of June 30,
2022 |
| |||
Operating lease right-of-use assets
|
| | | | 120,779 | | |
Less: accumulated depreciation
|
| | | | (19,116) | | |
Total | | | | | 101,663 | | |
| | |
As of June 30,
2022 |
| |||
Weighted average remaining lease term (years): | | | | | | | |
Operating leases
|
| | | | 5.67 | | |
Weighted average discount rate: | | | | | | | |
Operating leases
|
| | | | 6.72% | | |
| | |
As of June 30,
2022 |
| |||
2022
|
| | | | 19,491 | | |
2023
|
| | | | 24,247 | | |
2024
|
| | | | 14,344 | | |
2025
|
| | | | 13,832 | | |
2026 and thereafter
|
| | | | 55,322 | | |
Total lease payments
|
| | | | 127,236 | | |
Less imputed interest
|
| | | | (26,860) | | |
Present value of lease liabilities
|
| | | | 100,376 | | |
| | |
Six months ended
June 30, 2022 |
| |||
Cash paid for amounts included in the measurement of lease liabilities | | | | | | | |
Operating cash flows from operating leases
|
| | | | 17,846 | | |
Right-of-use assets obtained in exchange for lease obligations | | | | | | | |
Operating leases
|
| | | | 45,887 | | |
| | |
Series Angel
Preferred Shares |
| |
Series A Preferred
Shares |
| |
Series A+
Preferred Shares |
| |
Series A++
Preferred Shares |
| |
Series B
Preferred Shares |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Shares
|
| |
Carrying
amount |
| |
Subscription
receivable |
| |||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | 5,043,104 | | | | | | 283,585 | | | | | | 24,464,286 | | | | | | 1,429,313 | | | | | | 24,612,081 | | | | | | 1,386,671 | | | | | | 7,164,480 | | | | | | 475,413 | | | | | | 14,765,967 | | | | | | 1,117,317 | | | | | | (159,392) | | | | | | 4,532,907 | | |
Subscription contributions from shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,485 | | | | | | 159,485 | | |
Accretion of Redeemable Convertible Preferred Shares
|
| | | | — | | | | | | 10,983 | | | | | | — | | | | | | 50,557 | | | | | | — | | | | | | 53,601 | | | | | | — | | | | | | 18,408 | | | | | | — | | | | | | 44,293 | | | | | | — | | | | | | 177,842 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | 14,613 | | | | | | — | | | | | | 73,535 | | | | | | — | | | | | | 71,455 | | | | | | — | | | | | | 24,499 | | | | | | — | | | | | | 57,603 | | | | | | (93) | | | | | | 241,612 | | |
Balance as of June 30, 2022
|
| | | | 5,043,104 | | | | | | 309,181 | | | | | | 24,464,286 | | | | | | 1,553,405 | | | | | | 24,612,081 | | | | | | 1,511,727 | | | | | | 7,164,480 | | | | | | 518,320 | | | | | | 14,765,967 | | | | | | 1,219,213 | | | | | | — | | | | | | 5,111,846 | | |
| | |
Six Months Ended
June 30, 2022 |
| |||
Balance as of January 1, 2022
|
| | | | 30,500 | | |
Add: Capital contribution
|
| | | | 10,000 | | |
Less: Comprehensive loss
|
| | | | (464) | | |
Accretion of redeemable non-controlling interests before the deconsolidation of Suzhou Photon-Matrix
|
| | | | 714 | | |
Deconsolidation of Suzhou Photon-Matrix
|
| | | | (40,750) | | |
Balance as of June 30, 2022
|
| | | | — | | |
| | |
Number of
RSUs |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Fair value at grant date |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
US$
|
| |
US$
|
| | | | | | | | | | | | | ||||||
Outstanding at January 1, 2022
|
| | | | 15,923,117 | | | | | | 0.27 | | | | | | 6.08 | | | | | | | | | | | | | | |
Granted
|
| | | | 5,500,000 | | | | | | 0.64 | | | | | | 8.27 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (760,000) | | | | | | 0.03 | | | | | | 7.18 | | | | | | | | | | | | | | |
Outstanding at June 30, 2022
|
| | | | 20,663,117 | | | | | | 0.38 | | | | | | 6.62 | | | | | | | | | | | | | | |
Vested and expected to vest as of June 30, 2022
|
| | | | 20,663,117 | | | | | | 0.38 | | | | | | 6.62 | | | | | | 8.64 | | | | | | 6.52 | | |
Exercisable as of June 30, 2022
|
| | | | 7,963,735 | | | | | | 0.18 | | | | | | 7.32 | | | | | | 8.43 | | | | | | 7.29 | | |
| | |
Six Months Ended June 30,
|
| |||
| | |
2021
|
| |
2022
|
|
Grant dates | | | | | | | |
Risk-free rate of return
|
| |
0.35% – 2.58%
|
| |
1.61% – 2.36%
|
|
Volatility
|
| |
45.96% – 48.05%
|
| |
44.15% – 44.38%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
Fair value of underlying ordinary share
|
| |
US$5.08 – US$6.35 (equivalent
to RMB33.37 – RMB41.71) |
| |
US$9.03 – US$9.15 (equivalent
to RMB57.60 – RMB58.31) |
|
Expected terms
|
| |
10 years
|
| |
10 years
|
|
| | |
Six months ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Research and development expenses
|
| | | | 11,257 | | | | | | 23,492 | | |
Selling and marketing expenses
|
| | | | 1,008 | | | | | | 3,969 | | |
General and administrative expenses
|
| | | | 11,100 | | | | | | 167,576 | | |
Total | | | | | 23,365 | | | | | | 195,037 | | |
| | |
Number of
options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Fair value at grant date |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
US$
|
| |
US$
|
| | | | | | | | | | | | | ||||||
Outstanding at January 1, 2022
|
| | | | 11,132,875 | | | | | | 11.57 | | | | | | 3.49 | | | | | | | | | | | | | | |
Granted
|
| | | | 1,788,900 | | | | | | 11.57 | | | | | | 3.93 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (1,107,275) | | | | | | 11.57 | | | | | | 3.50 | | | | | | | | | | | | | | |
Outstanding at June 30, 2022
|
| | | | 11,814,500 | | | | | | 11.57 | | | | | | 3.55 | | | | | | | | | | | | | | |
Vested and expected to vest as of June 30, 2022
|
| | | | 11,814,500 | | | | | | 11.57 | | | | | | 3.55 | | | | | | 9.24 | | | | | | — | | |
Exercisable as of June 30, 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Six months ended
June 30, 2022 |
|
Risk-free rate of return
|
| |
1.63% – 3.05%
|
|
Volatility
|
| |
44.18% – 44.64%
|
|
Expected dividend yield
|
| |
0.0%
|
|
Fair value of underlying ordinary share
|
| |
US$9.03 – US$9.56
|
|
Expected terms
|
| |
10 years
|
|
| | |
Six months ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Sales of goods revenues
|
| | |
|
802,679
|
| | | |
|
858,080
|
| |
Automotive computing platform
|
| | | | 579,219 | | | | | | 608,078 | | |
SoC Core Modules
|
| | | | 119,661 | | | | | | 188,338 | | |
Automotive merchandise and other products
|
| | | | 103,799 | | | | | | 61,664 | | |
Software license revenues
|
| | |
|
162,303
|
| | | |
|
78,995
|
| |
Service revenues
|
| | |
|
119,880
|
| | | |
|
375,495
|
| |
Automotive computing Platform – Design and development service
|
| | | | 21,848 | | | | | | 241,090 | | |
Connectivity service
|
| | | | 88,562 | | | | | | 107,949 | | |
Other services
|
| | | | 9,470 | | | | | | 26,456 | | |
Total revenues
|
| | | | 1,084,862 | | | | | | 1,312,570 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Point in time
|
| | | | 996,300 | | | | | | 1,204,621 | | |
Over time
|
| | | | 88,562 | | | | | | 107,949 | | |
Total revenues
|
| | | | 1,084,862 | | | | | | 1,312,570 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Current liabilities – third parties
|
| | | | 2,685 | | | | | | 993 | | |
Current liabilities – related parties
|
| | | | 363,285 | | | | | | 235,276 | | |
Non-current liabilities – third parties
|
| | | | 317 | | | | | | 193 | | |
Non-current liabilities – related parties
|
| | | | 472,749 | | | | | | 373,365 | | |
Contract liabilities, current and non-current
|
| | | | 839,036 | | | | | | 609,827 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss available to ECARX Holdings Inc.
|
| | | | (607,920) | | | | | | (569,402) | | |
Accretion of Redeemable Convertible Preferred Shares
|
| | | | (67,078) | | | | | | (177,842) | | |
Numerator for basic and diluted net loss per share calculation
|
| | | | (674,998) | | | | | | (747,244) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average number of ordinary shares – basic and diluted
|
| | | | 198,777,778 | | | | | | 198,035,714 | | |
Denominator for basic and diluted net loss per share calculation
|
| | | | 198,777,778 | | | | | | 198,035,714 | | |
Loss per ordinary share | | | | | | | | | | | | | |
– Basic and diluted
|
| | |
|
(3.40)
|
| | | |
|
(3.77)
|
| |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Redeemable convertible preferred shares
|
| | | | 54,119,471 | | | | | | 76,049,918 | | |
| | |
Total
|
| |
Less than
one year |
| ||||||
| | | | | | | | | | | | | |
Purchase commitment
|
| | | | 66,550 | | | | | | 66,550 | | |
| | |
Total
|
| |
Less than
one year |
| ||||||
Capital commitment
|
| | | | 3,225 | | | | | | 3,225 | | |
Names of the major related parties
|
| |
Nature of relationship
|
|
Zhejiang Geely Holding Group and its subsidiaries (“Geely Group”) | | | Entity controlled by the controlling shareholder of the Company | |
Proton Holdings Berhad and its subsidiaries (“Proton Group”) | | | Entity that the controlling shareholder of the Company has significant influence | |
Anhui Xinzhi Technology Co., Ltd. (“Anhui Xinzhi”) | | | Entity controlled by the controlling shareholder of the Company | |
Zhejiang Huanfu Technology Co., Ltd., (“Zhejiang Huanfu”, formerly known as Zhejiang Yikatong Technology Co., Ltd.,”Zhejiang Yikatong”) | | | Entity controlled by the controlling shareholder of the Company | |
Xi’an Liansheng Intelligent Technology Co., Ltd. | | | Entity controlled by the controlling shareholder of the Company | |
Hubei Yuanshidai Technology Co., Ltd. | | | Entity controlled by the controlling shareholder of the Company | |
Hubei Xingji Times Technology Co., Ltd | | | Entity controlled by the controlling shareholder of the Company | |
Hubei ECARX Technology Co., Ltd (“Hubei ECARX”) | | | Entity controlled by the controlling shareholder of the Company | |
Apollo Intelligent Connectivity (Beijing)Technology Co., Ltd. | | | Entity that one board of director of the Company has significant influence | |
SiEngine Technology Co., Ltd. (“SiEngine”) | | | Entity which is under significant influence of the Company | |
Suzhou Tongjie Automotive Electronics Co., Ltd. | | | Entity which is under significant influence of the controlling shareholder of the Company | |
JICA Intelligent Robotics Co., Ltd. (“JICA Intelligent”) | | | Entity which is under significant influence of the Company | |
Hubei Dongjun Automotive Electronic Technology Co., Ltd. and its subsidiary (“Hubei Dongjun”) | | | Entity which is under significant influence of the Company | |
Suzhou Photon-Matrix Optoelectronics Technology Co., Ltd (“Suzhou Photon-Matrix”) | | | Entity which is under significant influence of the Company | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Revenues (i): | | | | | | | | | | | | | |
Sales of goods revenues
|
| | |
|
597,777
|
| | | |
|
613,655
|
| |
Automotive computing platform
|
| | | | 578,033 | | | | | | 603,112 | | |
SoC Core Modules
|
| | | | — | | | | | | 22 | | |
Automotive merchandise and other products
|
| | | | 19,744 | | | | | | 10,521 | | |
Software licence revenues
|
| | |
|
10,791
|
| | | |
|
15,481
|
| |
Service revenues
|
| | |
|
114,054
|
| | | |
|
375,298
|
| |
Automotive computing platform – Design and development service
|
| | | | 16,467 | | | | | | 241,090 | | |
Connectivity service
|
| | | | 88,529 | | | | | | 107,752 | | |
Other services
|
| | | | 9,058 | | | | | | 26,456 | | |
Total | | | | | 722,622 | | | | | | 1,004,434 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Purchase of products and services(ii)
|
| | | | 5,966 | | | | | | 261,483 | | |
Rental of office space, and administrative services(ii)
|
| | | | 479 | | | | | | 3,421 | | |
Interest income on loans due from related parties(iv)
|
| | | | — | | | | | | 2,759 | | |
Interest expense on borrowings and the Note due to related parties(iii)
|
| | | | 131 | | | | | | 4,980 | | |
Loans to related parties(iv)
|
| | | | — | | | | | | 8,060 | | |
Repayment received of loans to related parties(iv)
|
| | | | — | | | | | | 25,000 | | |
Financial support to Anhui Xinzhi(viii)
|
| | | | — | | | | | | 28,500 | | |
Advances to Zhejiang Huanfu(iv)
|
| | | | 19,806 | | | | | | — | | |
Collection of advances to Zhejiang Huanfu(iv)
|
| | | | 90,155 | | | | | | — | | |
Repayment of borrowings from related parties(iii)
|
| | | | 20,000 | | | | | | 470,000 | | |
Borrowings from related parties(iii)
|
| | | | — | | | | | | 900,000 | | |
Transfer of property and equipment to Zhejiang Huanfu(v)
|
| | | | — | | | | | | 1,604 | | |
| | |
As of December 31,
2021 |
| |
As of June 30,
2022 |
| ||||||
Accounts receivable – related parties, net(i)
|
| | | | 768,747 | | | | | | 217,563 | | |
Amounts due from related parties(ii)(iv)
|
| | | | 41,278 | | | | | | 32,037 | | |
Accounts payable – related parties(ii)
|
| | | | 111,531 | | | | | | 142,305 | | |
Amounts due to related parties(iii)(vi)
|
| | | | 376,906 | | | | | | 712,211 | | |
Other non-current assets – related parties(vii)
|
| | | | 1,929 | | | | | | 208,503 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 7,181 | | | | | $ | — | | |
Prepaid expenses and other assets
|
| | | | 788,561 | | | | | | — | | |
Total current assets
|
| | | | 795,742 | | | | | | — | | |
Deferred offering costs
|
| | | | — | | | | | | 248,611 | | |
Prepaid expenses – non-current portion
|
| | | | 75,616 | | | | | | — | | |
Investments held in Trust Account
|
| | | | 300,053,996 | | | | | | — | | |
Total Assets
|
| | | $ | 300,925,354 | | | | | $ | 248,611 | | |
Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and Shareholders’ Equity (Deficit)
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 507,310 | | | | | $ | 207,038 | | |
Due to related party
|
| | | | 17,384 | | | | | | — | | |
Promissory note – related party
|
| | | | — | | | | | | 25,500 | | |
Total current liabilities
|
| | | | 524,694 | | | | | | 232,538 | | |
Deferred underwriting fee
|
| | | | 10,500,000 | | | | | | — | | |
Warrant liabilities
|
| | | | 11,747,850 | | | | | | — | | |
Total Liabilities
|
| | | | 22,772,544 | | | | | | 232,538 | | |
Commitments | | | | | | | | | | | | | |
Class A Ordinary Shares Subject to Possible Redemption | | | | ||||||||||
Class A ordinary shares subject to possible redemption, $0.0001 par value, 30,000,000 and no shares issued and outstanding, at redemption value of $10.00 at December 31, 2021 and 2020, respectively
|
| | | | 300,000,000 | | | | | | — | | |
Shareholders’ Equity (Deficit): | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued
or outstanding |
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; no
shares issued or outstanding (excluding 30,000,000 and no shares subject to possible redemption) at December 31, 2021 and 2020 |
| | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 7,500,000 and 7,503,750 shares issued and outstanding at December 31, 2021 and 2020, respectively
|
| | | | 750 | | | | | | 750 | | |
Additional paid-in capital
|
| | | | — | | | | | | 24,250 | | |
Accumulated deficit
|
| | | | (21,847,940) | | | | | | (8,927) | | |
Total Shareholders’ Equity (Deficit)
|
| | | | (21,847,190) | | | | | | 16,073 | | |
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and
Shareholders’ Equity (Deficit) |
| | | $ | 300,925,354 | | | | | $ | 248,611 | | |
| | |
For the
Year Ended December 31, 2021 |
| |
For the
Period from December 11, 2020 (Inception) through December 31, 2020 |
| ||||||
Formation and operating costs
|
| | | $ | 1,831,161 | | | | | $ | 8,927 | | |
Loss from Operations
|
| | | | (1,831,161) | | | | | | (8,927) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income on investments held in Trust Account
|
| | | | 53,995 | | | | | | — | | |
Offering costs allocated to warrants
|
| | | | (989,589) | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | 14,374,150 | | | | | | — | | |
Total other income (expense)
|
| | | | 13,438,556 | | | | | | — | | |
Net income (loss)
|
| | | $ | 11,607,395 | | | | | $ | (8,927) | | |
Weighted average shares outstanding of Class A ordinary shares
|
| | | | 26,794,521 | | | | | | — | | |
Basic and diluted net income per share, Class A ordinary shares
|
| | | $ | 0.34 | | | | | $ | — | | |
Weighted average shares outstanding of Class B ordinary shares
|
| | | | 7,395,822 | | | | | | 742,857 | | |
Basic and diluted net income (loss) per share, Class B ordinary shares
|
| | | $ | 0.34 | | | | | $ | (0.01) | | |
| | |
Class A
Ordinary shares |
| |
Class B
Ordinary shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 11, 2020
(Inception) |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Founder Shares
|
| | | | — | | | | | | — | | | | | | 7,503,750 | | | | | | 750 | | | | | | 24,250 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (8,927) | | | | | | (8,927) | | |
Balance as of December 31,
2020 |
| | |
|
—
|
| | | |
|
—
|
| | | | | 7,503,750 | | | | | | 750 | | | | | | 24,250 | | | | | | (8,927) | | | | | | 16,073 | | |
Forfeiture due to partial exercise
of overallotment |
| | | | — | | | | | | — | | | | | | (3,750) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,607,395 | | | | | | 11,607,395 | | |
Accretion of Class A ordinary shares subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,250) | | | | | | (33,446,408) | | | | | | (33,470,658) | | |
Balance as of December 31,
2021 |
| | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (21,847,940) | | | | | $ | (21,847,190) | | |
| | |
For the
Year Ended December 31, 2021 |
| |
For the
Period from December 11, 2020 (Inception) through December 31, 2020 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 11,607,395 | | | | | $ | (8,927) | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on investments held in Trust Account
|
| | | | (53,995) | | | | |
|
—
|
| |
Offering costs allocated to warrants
|
| | | | 989,589 | | | | |
|
—
|
| |
Change in fair value of warrant liabilities
|
| | | | (14,374,150) | | | | |
|
—
|
| |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other assets
|
| | | | (864,177) | | | | |
|
—
|
| |
Due to related party
|
| | | | 17,384 | | | | |
|
—
|
| |
Accounts payable and accrued expenses
|
| | | | 507,309 | | | | | | 8,927 | | |
Net cash used in operating activities
|
| | | | (2,170,645) | | | | |
|
—
|
| |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Cash deposited into Trust Account
|
| | | | (300,000,000) | | | | |
|
—
|
| |
Net cash used in investing activities
|
| | | | (300,000,000) | | | | |
|
—
|
| |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from sale of Units, net of underwriter’s discount
|
| | | | 294,000,000 | | | | |
|
—
|
| |
Proceeds from issuance of Private Placement Warrants
|
| | | | 8,872,000 | | | | |
|
—
|
| |
Proceeds from promissory note – related party
|
| | | | 57,546 | | | | |
|
—
|
| |
Payment of promissory note – related party
|
| | | | (83,046) | | | | |
|
—
|
| |
Payment of offering costs
|
| | | | (668,674) | | | | |
|
—
|
| |
Net cash provided by financing activities
|
| | | | 302,177,826 | | | | | | — | | |
Net change in cash
|
| | | | 7,181 | | | | | | — | | |
Cash, beginning of period
|
| | | | — | | | | | | — | | |
Cash, end of the period
|
| | | $ | 7,181 | | | | | $ | — | | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | | | | | | | |
Deferred offering costs paid by Sponsor in exchange for issuance of Founder
shares |
| | | $ | — | | | | | $ | 25,000 | | |
Accrued deferred offering costs
|
| | | $ | — | | | | | $ | 207,038 | | |
Deferred offering costs paid by Sponsor
|
| | | $ | — | | | | | $ | 16,573 | | |
|
Gross Proceeds
|
| | | $ | 300,000,000 | | |
|
Less: Proceeds allocated to Public Warrants
|
| | | | (17,250,000) | | |
|
Less: Issuance costs allocable to Class A ordinary shares
|
| | | | (16,220,658) | | |
|
Plus: Accretion of carrying value to redemption value
|
| | | | 33,470,658 | | |
|
Class A ordinary shares subject to possible redemption
|
| | | $ | 300,000,000 | | |
| | |
For the year ended
December 31, 2021 |
| |
For the period from
December 11, 2020 (inception) through December 31, 2020 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net income per ordinary share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss)
|
| | | $ | — | | | | | $ | 2,510,833 | | | | | $ | — | | | | | $ | (8,927) | | |
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares outstanding
|
| | | | — | | | | | | 7,395,822 | | | | | | — | | | | | | 742,857 | | |
Basic and diluted net income (loss) per ordinary share
|
| | | $ | — | | | | | $ | 0.34 | | | | | $ | — | | | | | $ | (0.01) | | |
| | |
December 31,
2021 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities and sweep funds in Trust account
|
| | | $ | 300,053,996 | | | | | $ | 300,053,996 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants Liabilities
|
| | | $ | 7,350,000 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | — | | |
Private Placement Warrants Liabilities
|
| | | | 4,397,850 | | | | | | — | | | | | | — | | | | | | 4,397,850 | | |
| | | | $ | 11,747,850 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | 4,397,850 | | |
| Inputs | | | | | | | |
|
Risk-free interest rate
|
| | | | 1.09% | | |
|
Expected term to merger
|
| | | | 0.60 | | |
|
Expected volatility
|
| | | | 12.40% | | |
|
Notional Exercise price
|
| | | $ | 1.00 | | |
| | |
Warrant
Liabilities |
| |||
Fair value at January 1, 2021
|
| | | $ | — | | |
Initial classification of Public and Private Warrant liability at February 9, 2021
|
| | | | 27,807,680 | | |
Change in fair value
|
| | | | (6,159,830) | | |
Public Warrants reclassified to level 1
|
| | | | (17,250,000) | | |
Fair Value at December 31, 2021
|
| | | $ | 4,397,850 | | |
| | |
Carrying
Value as of December 31, 2021 |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
as of December 31, 2021 |
| ||||||||||||
U.S. Treasury Securities
|
| | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 2,444 | | | | | $ | 7,181 | | |
Prepaid expenses and other current assets
|
| | | | 280,229 | | | | | | 788,561 | | |
Total current assets
|
| | | | 282,673 | | | | | | 795,742 | | |
Prepaid expenses – non-current portion
|
| | | | — | | | | | | 75,616 | | |
Investments held in Trust Account
|
| | | | 301,933,145 | | | | | | 300,053,996 | | |
Total Assets
|
| | | $ | 302,215,818 | | | | | $ | 300,925,354 | | |
Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and Shareholders’ Deficit
|
| | | | | | | | | | | | |
Current Liabilities
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 3,577,636 | | | | | $ | 507,310 | | |
Working capital loan – related party
|
| | | | 953,502 | | | | | | — | | |
Due to related party
|
| | | | — | | | | | | 17,384 | | |
Total current liabilities
|
| | | | 4,531,138 | | | | | | 524,694 | | |
Deferred underwriting fee
|
| | | | 10,500,000 | | | | | | 10,500,000 | | |
Warrant liabilities
|
| | | | 755,196 | | | | | | 11,747,850 | | |
Total Liabilities
|
| | | | 15,786,334 | | | | | | 22,772,544 | | |
Commitments and Contingencies (See Note 5)
|
| | | | | | | | | | | | |
Class A Ordinary Shares Subject to Possible Redemption
|
| | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption, $0.0001 par value, 30,000,000 shares issued and outstanding, at redemption value of $10.06 and $10.00 at September 30, 2022 and December 31, 2021, respectively
|
| | | | 301,933,145 | | | | | | 300,000,000 | | |
Shareholders’ Deficit
|
| | | | | | | | | | | | |
Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; no shares issued and outstanding (excluding 30,000,000 shares subject to possible redemption) at September 30, 2022 and December 31, 2021
|
| | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized;
7,500,000 shares issued and outstanding at September 30, 2022 and December 31, 2021 |
| | | | 750 | | | | | | 750 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (15,504,411) | | | | | | (21,847,940) | | |
Total Shareholders’ Deficit
|
| | | | (15,503,661) | | | | | | (21,847,190) | | |
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption,
and Shareholders’ Deficit |
| | | $ | 302,215,818 | | | | | $ | 300,925,354 | | |
| | |
For The Three Months Ended
September 30, |
| |
For The Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
General and administrative expenses
|
| | | $ | 713,283 | | | | | $ | 302,768 | | | | | $ | 4,595,129 | | | | | $ | 820,249 | | |
Loss from Operations
|
| | | | (713,283) | | | | | | (302,768) | | | | | | (4,595,129) | | | | | | (820,249) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income on investments held in Trust Account
|
| | | | 1,319,522 | | | | | | 21,218 | | | | | | 1,879,149 | | | | | | 24,271 | | |
Offering costs allocated to warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | (989,589) | | |
Change in fair value of warrant liabilities
|
| | | | 1,643,537 | | | | | | 7,403,869 | | | | | | 10,992,654 | | | | | | 12,239,865 | | |
Total other income, net
|
| | | | 2,963,059 | | | | | | 7,425,087 | | | | | | 12,871,803 | | | | | | 11,274,547 | | |
Net income
|
| | | $ | 2,249,776 | | | | | $ | 7,122,319 | | | | | $ | 8,276,674 | | | | | $ | 10,454,298 | | |
Weighted average shares outstanding of Class A
ordinary shares subject to possible redemption |
| | | | 30,000,000 | | | | | | 30,000,000 | | | | | | 30,000,000 | | | | | | 25,714,286 | | |
Basic and diluted net income per share, Class A ordinary shares subject to possible
redemption |
| | | $ | 0.06 | | | | | $ | 0.19 | | | | | $ | 0.22 | | | | | $ | 0.32 | | |
Weighted average shares outstanding of Class B
ordinary shares |
| | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 7,360,714 | | |
Basic and diluted net income per share, Class B ordinary shares
|
| | | $ | 0.06 | | | | | $ | 0.19 | | | | | $ | 0.22 | | | | | $ | 0.32 | | |
| | |
Class A
Ordinary shares |
| |
Class B
Ordinary shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (21,847,940) | | | | | $ | (21,847,190) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,854,954 | | | | | | 6,854,954 | | |
Balance as of March 31, 2022 (unaudited)
|
| | | | — | | | | | | — | | | | |
|
7,500,000
|
| | | |
|
750
|
| | | | | — | | | | |
|
(14,992,986)
|
| | | |
|
(14,992,236)
|
| |
Accretion of carrying value to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (613,622) | | | | | | (613,622) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (828,056) | | | | | | (828,056) | | |
Balance as of June 30, 2022 (unaudited)
|
| | | | — | | | | | | — | | | | |
|
7,500,000
|
| | | |
|
750
|
| | | | | — | | | | |
|
(16,434,664)
|
| | | |
|
(16,433,914)
|
| |
Accretion of carrying value to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,319,523) | | | | | | (1,319,523) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,249,776 | | | | | | 2,249,776 | | |
Balance as of September 30, 2022 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (15,504,411) | | | | | $ | (15,503,661) | | |
| | |
Class A
Ordinary shares |
| |
Class B
Ordinary shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 7,503,750 | | | | | $ | 750 | | | | | $ | 24,250 | | | | | $ | (8,927) | | | | | $ | 16,073 | | |
Forfeiture due to partial exercise of overallotment
|
| | | | — | | | | | | — | | | | | | (3,750) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,266,877) | | | | | | (3,266,877) | | |
Accretion for Class A ordinary shares to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,250) | | | | | | (33,446,408) | | | | | | (33,470,658) | | |
Balance as of March 31, 2021 (unaudited)
|
| | | | — | | | | | | — | | | | |
|
7,500,000
|
| | | |
|
750
|
| | | |
|
—
|
| | | |
|
(36,722,212)
|
| | | |
|
(36,721,462)
|
| |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,598,856 | | | | | | 6,598,856 | | |
Balance as of June 30, 2021 (unaudited)
|
| | | | — | | | | | | — | | | | |
|
7,500,000
|
| | | |
|
750
|
| | | |
|
—
|
| | | |
|
(30,123,356)
|
| | | |
|
(30,122,606)
|
| |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,122,319 | | | | | | 7,122,319 | | |
Balance as of September 30, 2021 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (23,001,037) | | | | | $ | (23,000,287) | | |
| | |
For The Nine Months Ended
September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 8,276,674 | | | | | $ | 10,454,298 | | |
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on investments held in Trust Account
|
| | | | (1,879,149) | | | | | | (24,271) | | |
Offering costs allocated to warrants
|
| | | | — | | | | | | 989,589 | | |
Change in fair value of warrant liabilities
|
| | | | (10,992,654) | | | | | | (12,239,865) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other assets
|
| | | | 583,948 | | | | | | (1,065,796) | | |
Accounts payable and accrued expenses
|
| | | | 3,070,326 | | | | | | 22,025 | | |
Due to related party
|
| | | | (17,384) | | | | | | — | | |
Net cash used in operating activities
|
| | | | (958,239) | | | | | | (1,864,020) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Cash deposited into Trust Account
|
| | | | — | | | | | | (300,000,000) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (300,000,000) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from sale of Units, net of underwriter’s discount
|
| | | | — | | | | | | 294,000,000 | | |
Proceeds from issuance of Private Placement Warrants
|
| | | | — | | | | | | 8,872,000 | | |
Proceeds from promissory note – related party
|
| | | | — | | | | | | 57,546 | | |
Proceeds from working capital loan – related party
|
| | | | 953,502 | | | | | | — | | |
Payment of promissory note – related party
|
| | | | — | | | | | | (83,046) | | |
Payment of offering costs
|
| | | | — | | | | | | (668,674) | | |
Net cash provided by financing activities
|
| | | | 953,502 | | | | | | 302,177,826 | | |
Net change in cash
|
| | | | (4,737) | | | | | | 313,806 | | |
Cash, beginning of period
|
| | | | 7,181 | | | | | | — | | |
Cash, end of the period
|
| | | $ | 2,444 | | | | | $ | 313,806 | | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | | | | | | | |
Deferred underwriters’ discount payable charged to additional paid-in capital
|
| | | $ | — | | | | | $ | 10,500,000 | | |
|
Gross Proceeds
|
| | | $ | 300,000,000 | | |
|
Less: Proceeds allocated to Public Warrants
|
| | | | (17,250,000) | | |
|
Less: Issuance costs related to Class A ordinary shares
|
| | | | (16,220,658) | | |
|
Plus: Accretion of carrying value to redemption value
|
| | | | 33,470,658 | | |
|
Class A ordinary shares subject to possible redemption, December 31, 2021
|
| | | | 300,000,000 | | |
|
Plus: Accretion of carrying value to redemption value
|
| | | | 1,933,145 | | |
|
Class A ordinary shares subject to possible redemption, September 30, 2022
|
| | | $ | 301,933,145 | | |
| | |
For the three months ended September 30,
|
| |
For the nine months ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||
Basic and diluted net
income per ordinary share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net
income |
| | | $ | 1,799,821 | | | | | $ | 449,955 | | | | | $ | 5,697,855 | | | | | $ | 1,424,464 | | | | | $ | 6,621,339 | | | | | $ | 1,655,335 | | | | | $ | 8,127,734 | | | | | $ | 2,326,564 | | |
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average
shares outstanding |
| | | | 30,000,000 | | | | | | 7,500,000 | | | | | | 30,000,000 | | | | | | 7,500,000 | | | | | | 30,000,000 | | | | | | 7,500,000 | | | | | | 25,714,286 | | | | | | 7,360,714 | | |
Basic and diluted net
income per ordinary share |
| | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.19 | | | | | $ | 0.19 | | | | | $ | 0.22 | | | | | $ | 0.22 | | | | | $ | 0.32 | | | | | $ | 0.32 | | |
| | |
September 30,
2022 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities and sweep funds in Trust account
|
| | | $ | 301,933,145 | | | | | $ | 301,933,145 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants Liabilities
|
| | | $ | 450,000 | | | | | $ | 450,000 | | | | | $ | — | | | | | $ | — | | |
Private Placement Warrants Liabilities
|
| | | | 305,196 | | | | | | — | | | | | | — | | | | | | 305,196 | | |
| | | | $ | 755,196 | | | | | $ | 450,000 | | | | | $ | — | | | | | $ | 305,196 | | |
| | |
December 31,
2021 |
| |
Quoted
Prices in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities and sweep funds in Trust account
|
| | | $ | 300,053,996 | | | | | $ | 300,053,996 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants Liabilities
|
| | | $ | 7,350,000 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | — | | |
Private Placement Warrants Liabilities
|
| | | | 4,397,850 | | | | | | — | | | | | | — | | | | | | 4,397,850 | | |
| | | | $ | 11,747,850 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | 4,397,850 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Inputs | | | | | | | | | | | | | |
Risk-free interest rate
|
| | | | 4.12% | | | | | | 1.09% | | |
Expected term to merger
|
| | | | 0.25 | | | | | | 0.60 | | |
Expected volatility
|
| | | | 0.54% | | | | | | 12.40% | | |
Notional exercise price
|
| | | $ | 1.00 | | | | | $ | 1.00 | | |
| | |
Warrant
Liabilities |
| |||
Fair Value at January 1, 2021
|
| | | $ | — | | |
Initial classification of Public and Private Warrant liability at February 9, 2021
|
| | | | 27,807,680 | | |
Change in Fair Value
|
| | | | 354,880 | | |
Public Warrants reclassified to Level 1
|
| | | | (17,250,000) | | |
Fair Value at March 31, 2021
|
| | | | 10,912,560 | | |
Change in Fair Value
|
| | | | (2,976,556) | | |
Fair Value at June 30, 2021
|
| | | | 7,936,004 | | |
Change in Fair Value
|
| | | | (2,753,869) | | |
Fair Value at September 30, 2021
|
| | | | 5,182,135 | | |
Change in Fair Value
|
| | | | (784,285) | | |
Fair Value at December 31, 2021
|
| | | | 4,397,850 | | |
Change in Fair Value
|
| | | | (2,796,454) | | |
Fair Value at March 31, 2022
|
| | | | 1,601,396 | | |
Change in Fair Value
|
| | | | (702,663) | | |
Fair Value at June 30, 2022
|
| | | | 898,733 | | |
Change in Fair Value
|
| | | | (593,537) | | |
Fair Value at September 30, 2022
|
| | | $ | 305,196 | | |
| | |
Carrying
Value as of September 30, 2022 |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
as of September 30, 2022 |
| ||||||||||||
U.S. Treasury Securities
|
| | | $ | 301,932,919 | | | | | $ | 5,893 | | | | | $ | — | | | | | $ | 301,938,812 | | |
| | | | $ | 301,932,919 | | | | | $ | 5,893 | | | | | $ | — | | | | | $ | 301,938,812 | | |
| | |
Carrying
Value as of December 31, 2021 |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
as of December 31, 2021 |
| ||||||||||||
U.S. Treasury Securities
|
| | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | |
Page
|
| | |||||
ARTICLE I
|
| | ||||||||
CERTAIN DEFINITIONS
|
| | ||||||||
| | | | A-4 | | | | |||
| | | | A-18 | | | | |||
ARTICLE II
|
| | ||||||||
TRANSACTIONS; CLOSING
|
| | ||||||||
| | | | A-19 | | | | |||
| | | | A-20 | | | | |||
| | | | A-22 | | | | |||
| | | | A-23 | | | | |||
| | | | A-24 | | | | |||
| | | | A-25 | | | | |||
| | | | A-25 | | | | |||
| | | | A-25 | | | | |||
ARTICLE III
|
| | ||||||||
REPRESENTATIONS AND WARRANTIES OF THE COMPANY
|
| | | | ||||||
| | | | A-26 | | | | |||
| | | | A-26 | | | | |||
| | | | A-26 | | | | |||
| | | | A-27 | | | | |||
| | | | A-28 | | | | |||
| | | | A-28 | | | | |||
| | | | A-29 | | | | |||
| | | | A-30 | | | | |||
| | | | A-31 | | | | |||
| | | | A-32 | | | | |||
| | | | A-32 | | | | |||
| | | | A-33 | | | | |||
| | | | A-33 | | | | |||
| | | | A-33 | | | | |||
| | | | A-34 | | | | |||
| | | | A-37 | | | | |||
| | | | A-38 | | | | |||
| | | | A-39 | | | | |||
| | | | A-39 | | | | |||
| | | | A-39 | | | | |||
| | | | A-39 | | | | |||
| | | | A-39 | | | | |||
| | | | A-40 | | | |
| | |
Page
|
| |||
ARTICLE IV
|
| ||||||
REPRESENTATIONS AND WARRANTIES OF SPAC
|
| ||||||
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
ARTICLE V
|
| ||||||
COVENANTS OF THE COMPANY
|
| ||||||
| | | | A-46 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
ARTICLE VI
|
| ||||||
COVENANTS OF SPAC
|
| ||||||
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | |
| | |
Page
|
| |||
ARTICLE VII
|
| ||||||
JOINT COVENANTS
|
| ||||||
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
ARTICLE VIII
|
| ||||||
CONDITIONS TO OBLIGATIONS
|
| ||||||
| | | | A-58 | | | |
| | | | A-59 | | | |
| | | | A-59 | | | |
| | | | A-60 | | | |
ARTICLE IX
|
| ||||||
TERMINATION/EFFECTIVENESS
|
| ||||||
| | | | A-60 | | | |
| | | | A-61 | | | |
ARTICLE X
|
| ||||||
MISCELLANEOUS
|
| ||||||
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-66 | | |
| Exhibits | | | | |
|
Exhibit A
Sponsor Support Agreement
|
| | | |
|
Exhibit B
Company Support Agreement
|
| | | |
|
Exhibit C
Registration Rights Agreement
|
| | | |
|
Exhibit D
Form of First Plan of Merger
|
| | | |
|
Exhibit E
Form of Second Plan of Merger
|
| | | |
|
Exhibit F
Form of A&R Company Charter
|
| | | |
|
Exhibit G
Material Terms of Company 2022 Equity Incentive Plan
|
| | | |
|
Exhibit H
Form of Assignment, Assumption and Amendment Agreement
|
| | | |
|
Exhibit I
Strategic Investment Agreement
|
| | | |
|
Exhibit J
VIE Restructuring Plan
|
| | | |
|
Exhibit K
Strategic Investment Agreement
|
| | | |
| A&R Company Charter | | |
2.1(a)
|
|
| Action | | |
1.1
|
|
| Affiliate | | |
1.1
|
|
| Aggregate Proceeds | | |
1.1
|
|
| Agreement | | |
Preamble
|
|
| AI Technologies | | |
1.1
|
|
| Anti-Corruption Laws | | |
3.7(d)
|
|
| Anti-Money Laundering Laws | | |
1.1
|
|
| Assignment, Assumption and Amendment Agreement | | |
Recitals
|
|
| Audited Financial Statements | | |
3.9(a)
|
|
| Authorization Notice | | |
2.2(c)(i)
|
|
| Benefit Plan | | |
1.1
|
|
| Business Combination | | |
1.1
|
|
| Business Data | | |
1.1
|
|
| Business Day | | |
1.1
|
|
| CAC | | |
8.2(c)
|
|
| Capital Restructuring | | |
2.1(d)(ii)
|
|
| Cayman Act | | |
Recitals
|
|
| Closing | | |
2.2(a)
|
|
| Closing Date | | |
2.2(a)
|
|
| Code | | |
1.1
|
|
| Co-Founder Shares | | |
1.1
|
|
| Company | | |
Preamble
|
|
| Company 2022 Equity Incentive Plan | | |
5.4
|
|
| Company Acquisition Proposal | | |
1.1
|
|
| Company AI Policies | | |
3.15(h)
|
|
| Company Board | | |
Recitals
|
|
| Company Board Recommendation | | |
7.2(c)(ii)
|
|
| Company Charter | | |
1.1
|
|
| Company Class A Ordinary Shares | | |
1.1
|
|
| Company Class B Ordinary Shares | | |
1.1
|
|
| Company Closing Statement | | |
2.4(a)(ii)
|
|
| Company Contract | | |
1.1
|
|
| Company Directors | | |
5.7
|
|
| Company Disclosure Letter | | |
III
|
|
| Company Financial Statements | | |
3.9(a)
|
|
| Company IP | | |
1.1
|
|
| Company Lease | | |
3.14(c)
|
|
| Company Material Adverse Effect | | |
1.1
|
|
| Company Material Lease | | |
3.14(c)
|
|
| Company Options | | |
1.1
|
|
| Company Ordinary Shares | | |
1.1
|
|
| Company Product | | |
1.1
|
|
| Company Shareholder | | |
1.1
|
|
| Company Shareholders’ Approval | | |
1.1
|
|
| Company Shareholders’ Meeting | | |
7.2(c)(i)
|
|
| Company Shares | | |
1.1
|
|
| Company Source Code | | |
3.15(j)
|
|
| Company Support Agreement | | |
Recitals
|
|
| Company Transaction Expenses | | |
1.1
|
|
| Company Warrant | | |
2.3(d)
|
|
| Competing SPAC | | |
1.1
|
|
| Consent Party | | |
Recitals
|
|
| Contract | | |
1.1
|
|
| Control | | |
1.1
|
|
| Controlled | | |
1.1
|
|
| Controlling | | |
1.1
|
|
| Copyleft License | | |
1.1
|
|
| COVID-19 | | |
1.1
|
|
| COVID-19 Measures | | |
1.1
|
|
| CSRC | | |
8.2(c)
|
|
| Cybersecurity Laws | | |
1.1
|
|
| Data Secutity Laws | | |
1.1
|
|
| Disclosure Letter | | |
1.1
|
|
| Dissenting SPAC Shareholders | | |
2.7(a)
|
|
| Dissenting SPAC Shares | | |
2.7(a)
|
|
| DTC | | |
1.1
|
|
| Encumbrance | | |
1.1
|
|
| Enforceability Exceptions | | |
Section 3.5(a)
|
|
| Environmental Laws | | |
1.1
|
|
| Equity Securities | | |
1.1
|
|
| ERISA | | |
1.1
|
|
| ERISA Affiliate | | |
1.1
|
|
| ESOP | | |
1.1
|
|
| Event | | |
1.1
|
|
| Exchange Act | | |
1.1
|
|
| Exchange Agent | | |
2.5(a)
|
|
| First Effective Time | | |
2.2(a)
|
|
| First Merger | | |
Recitals
|
|
| First Merger Filing Documents | | |
2.2(a)
|
|
| First Plan of Merger | | |
1.1
|
|
| Fully-Diluted Company Shares | | |
1.1
|
|
| GAAP | | |
1.1
|
|
| Government Official | | |
1.1
|
|
| Governmental Authority | | |
1.1
|
|
| Governmental Order | | |
1.1
|
|
| Group | | |
1.1
|
|
| Group Companies | | |
1.1
|
|
| Group Company | | |
1.1
|
|
| Indebtedness | | |
1.1
|
|
| Intellectual Property | | |
1.1
|
|
| Intended Tax Treatment | | |
7.4
|
|
| Interim Period | | |
5.1
|
|
| Intervening Event | | |
1.1
|
|
| Intervening Event Notice | | |
7.2(b)(ii)
|
|
| Intervening Event Notice Period | | |
7.2(b)(ii)
|
|
| Investment Company Act | | |
1.1
|
|
| Investors Rights Agreement | | |
1.1
|
|
| IP Contributor | | |
3.15(b)
|
|
| IPO | | |
10.1
|
|
| IT Systems | | |
3.16(g)
|
|
| Knowledge of SPAC | | |
1.1
|
|
| Knowledge of the Company | | |
1.1
|
|
| Law | | |
1.1
|
|
| Leased Real Property | | |
1.1
|
|
| Liabilities | | |
1.1
|
|
| Major Customers | | |
1.1
|
|
| Major Suppliers | | |
1.1
|
|
| Management Accounts | | |
3.9(b)
|
|
| Material Contracts | | |
1.1
|
|
| Material Permit | | |
3.7(g)
|
|
| Merger Consideration | | |
1.1
|
|
| Merger Sub 1 | | |
Preamble
|
|
| Merger Sub 2 | | |
Preamble
|
|
| Merger Subs | | |
Preamble
|
|
| Mergers | | |
Recitals
|
|
| Nasdaq | | |
4.16
|
|
| NDA | | |
1.1
|
|
| Non-Recourse Parties | | |
10.17
|
|
| Non-Recourse Party | | |
10.17
|
|
| OFAC | | |
1.1
|
|
| Open Source Software | | |
1.1
|
|
| Ordinary Course | | |
1.1
|
|
| Ordinary Shares | | |
1.1
|
|
| Organizational Documents | | |
1.1
|
|
| Orrick | | |
10.19
|
|
| Owned IP | | |
1.1
|
|
| Parties | | |
Preamble
|
|
| Party | | |
Preamble
|
|
| Patents | | |
1.1
|
|
| Permitted Encumbrances | | |
1.1
|
|
| Permitted Financing | | |
1.1
|
|
| Permitted Financing Agreement | | |
1.1
|
|
| Permitted Financing Proceeds | | |
1.1
|
|
| Person | | |
1.1
|
|
| Personal Data | | |
1.1
|
|
| PRC | | |
1.1
|
|
| Preferred Share Conversion | | |
2.1(b)
|
|
| Preferred Shares | | |
1.1
|
|
| Price per Share | | |
1.1
|
|
| Privacy Laws | | |
1.1
|
|
| Privacy Obligation | | |
1.1
|
|
| Privacy Policy | | |
1.1
|
|
| Process | | |
1.1
|
|
| Processed | | |
1.1
|
|
| Processing | | |
1.1
|
|
| Prohibited Person | | |
1.1
|
|
| Proxy Statement | | |
1.1
|
|
| Proxy/Registration Statement | | |
7.2(a)(i)
|
|
| Recapitalization | | |
2.1(d)(i)
|
|
| Recapitalization Factor | | |
1.1
|
|
| Redeeming SPAC Shares | | |
1.1
|
|
| Re-designation | | |
2.1(c)
|
|
| Registered IP | | |
1.1
|
|
| Registrable Securities | | |
1.1
|
|
| Registration Rights Agreement | | |
Recitals
|
|
| Regulatory Approvals | | |
7.1(a)
|
|
| Regulatory Opinion | | |
8.2(c)
|
|
| Related Party | | |
1.1
|
|
| Remaining Trust Fund Proceeds | | |
2.4(b)(iv)
|
|
| Representatives | | |
1.1
|
|
| Required Governmental Authorizations | | |
1.1
|
|
| Required Shareholders’ Approval | | |
1.1
|
|
| Requisite Shareholder Consent | | |
1.1
|
|
| restraint | | |
8.1(f)
|
|
| Sanctioned Territory | | |
1.1
|
|
| Sanctions | | |
1.1
|
|
| Sarbanes-Oxley Act | | |
1.1
|
|
| SEC | | |
1.1
|
|
| Second Effective Time | | |
2.2(b)
|
|
| Second Merger | | |
Recitals
|
|
| Second Merger Filing Documents | | |
2.2(b)
|
|
| Second Plan of Merger | | |
1.1
|
|
| Securities Act | | |
1.1
|
|
| Security Incident | | |
1.1
|
|
| Series A Preferred Shares | | |
1.1
|
|
| Series A+ Preferred Shares | | |
1.1
|
|
| Series A++ Preferred Shares | | |
1.1
|
|
| Series Angel Preferred Shares | | |
1.1
|
|
| Series B Preferred Shares | | |
1.1
|
|
| Shareholder Litigation | | |
7.5
|
|
| SPAC | | |
Preamble
|
|
| SPAC Accounts Date | | |
1.1
|
|
| SPAC Acquisition Proposal | | |
1.1
|
|
| SPAC Board | | |
Recitals
|
|
| SPAC Board Recommendation | | |
7.2(b)(ii)
|
|
| SPAC Change in Recommendation | | |
7.2(b)(ii)
|
|
| SPAC Charter | | |
1.1
|
|
| SPAC Class A Ordinary Shares | | |
1.1
|
|
| SPAC Class B Conversion | | |
2.3(a)
|
|
| SPAC Class B Ordinary Shares | | |
1.1
|
|
| SPAC Closing Statement | | |
2.4(a)(i)
|
|
| SPAC D&O Indemnified Parties | | |
5.6(a)
|
|
| SPAC D&O Insurance | | |
5.6(b)
|
|
| SPAC D&O Tail | | |
5.6(b)
|
|
| SPAC Disclosure Letter | | |
IV
|
|
| SPAC Financial Statements | | |
4.7(a)
|
|
| SPAC Material Adverse Effect | | |
1.1
|
|
| SPAC Ordinary Shares | | |
1.1
|
|
| SPAC Preference Shares | | |
1.1
|
|
| SPAC SEC Filings | | |
4.12
|
|
| SPAC Securities | | |
1.1
|
|
| SPAC Shareholder | | |
1.1
|
|
| SPAC Shareholder Redemption Amount | | |
1.1
|
|
| SPAC Shareholder Redemption Right | | |
1.1
|
|
| SPAC Shareholders’ Approval | | |
1.1
|
|
| SPAC Shareholders’ Meeting | | |
7.2(b)(i)
|
|
| SPAC Shares | | |
1.1
|
|
| SPAC Transaction Expenses | | |
1.1
|
|
| SPAC Unit | | |
1.1
|
|
| SPAC Warrant | | |
1.1
|
|
| Sponsor | | |
Recitals
|
|
| Sponsor Group | | |
10.19
|
|
| Sponsor Shares Forfeiture | | |
Recitals
|
|
| Sponsor Support Agreement | | |
Recitals
|
|
| Strategic Investment Agreements | | |
Recitals
|
|
| Subsequent Equity Financing | | |
1.1
|
|
| Subsequent Equity Financing Proceeds | | |
1.1
|
|
| Subsequent Equity Subscription Agreements | | |
1.1
|
|
| Subsidiary | | |
1.1
|
|
| Surviving Entity 1 | | |
Recitals
|
|
| Surviving Entity 2 | | |
Recitals
|
|
| Tax | | |
1.1
|
|
| Tax Returns | | |
1.1
|
|
| Taxes | | |
1.1
|
|
| Terminating Company Breach | | |
9.1(e)
|
|
| Terminating SPAC Breach | | |
9.1(f)
|
|
| Third Party Data | | |
1.1
|
|
| Trade Control Laws | | |
1.1
|
|
| Trade Secrets | | |
1.1
|
|
| Trademarks | | |
1.1
|
|
| Training Data | | |
1.1
|
|
| Transaction Document | | |
1.1
|
|
| Transaction Documents | | |
1.1
|
|
| Transaction Proposals | | |
1.1
|
|
| Transactions | | |
1.1
|
|
| Trust Account | | |
10.1
|
|
| Trust Agreement | | |
4.13
|
|
| Trustee | | |
4.13
|
|
| U.S. | | |
1.1
|
|
| under common Control with | | |
1.1
|
|
| Union | | |
1.1
|
|
| Unit Separation | | |
2.3(a)
|
|
| VIE Restructuring | | |
1.1
|
|
| VIE Restructuring Agreement | | |
1.1
|
|
| Warrant Agreement | | |
1.1
|
|
| Written Objection | | |
2.2(c)
|
|
|
“Affiliate”
|
| | means in respect of a Person, any other Person that, directly or indirectly, through one or more intermediaries, controls, is controlled by, or is under common control with, such Person, and (i) in the case of a natural person, shall include, without limitation, such person’s spouse, parents, children, siblings, mother-in-law, father-in-law, brothers-in-law and sisters-in-law, a trust for the benefit of any of the foregoing, and a corporation, partnership or any other entity wholly or jointly owned by any of the foregoing, and (ii) in the case of an entity, shall include a partnership, a corporation or any other entity or any natural person which directly, or indirectly through one or more intermediaries, controls, is controlled by, or is under common control with, such entity. The term “control” shall mean the ownership, directly or indirectly, of shares possessing more than fifty percent (50%) of the voting power of the corporation, partnership or other entity (other than, in the case of a corporation, securities having such power only by reason of the happening of a contingency), or having the power to control the management or elect a majority of members to the board of directors or equivalent decision-making body of such corporation, partnership or other entity; | |
|
“Articles”
|
| | means these Articles of Association of the Company, as amended or substituted from time to time; | |
|
“Board” or “Board of Directors”
|
| | means the board of Directors of the Company; | |
|
“Chairperson”
|
| | means the chairperson of the Board; | |
|
“Class A Ordinary Share”
|
| | means an Ordinary Share of a par value of US$0.000005 in the capital of the Company, designated as a Class A Ordinary Share and having the rights, benefits and privileges provided for in these Articles; | |
|
“Class B Ordinary Share”
|
| | means an Ordinary Share of a par value of US$0.000005 in the capital of the Company, designated as a Class B Ordinary Share and having the rights, benefits and privileges provided for in these Articles; | |
|
“Co-Founder”
|
| | means each of Mr. Shufu Li and Mr. Ziyu Shen; | |
|
“Co-Founder Affiliate”
|
| |
means, with respect to a Co-Founder:
(a)
any Person in respect of which such Co-Founder has, directly or indirectly:
(i)
control with respect to the voting of all the Class B Ordinary Shares held or to be transferred to such Person;
(ii)
the ability to direct or cause the direction of the management and policies of such Person or any other Person having the authority referred to in the preceding clause (b)(i) (whether by contract, as executor, trustee, trust protector or otherwise); or
(iii)
the operational or practical control of such Person, including through the right to appoint, designate, remove or replace the Person having the authority referred to in the preceding clauses (b)(i) or (ii);
(b)
any trust the beneficiaries of which consist primarily of such Co-Founder, his or her Family Members, and/or any Persons controlled directly or indirectly controlled by such a trust; or
(c)
any Person controlled by a trust described in the immediately preceding clause (b);
|
|
|
“Commission”
|
| | means the Securities and Exchange Commission of the United States of America or any other federal agency for the time being administering the Securities Act; | |
|
“Communication Facilities”
|
| | means video, video-conferencing, internet or online conferencing applications, telephone or tele-conferencing and/or any other video-communications, internet or online conferencing application or telecommunications facilities by means of which all Persons participating in a meeting are capable of hearing and being heard by each other; | |
|
“Companies Act”
|
| | means the Companies Act (As Revised) of the Cayman Islands and any statutory amendment or re-enactment thereof; | |
|
“Company”
|
| | means ECARX Holdings Inc., a Cayman Islands exempted company; | |
|
“Company’s Website”
|
| | means the main corporate/investor relations website of the Company, the address or domain name of which has been notified to the Shareholders; | |
|
“Designated Stock Exchange”
|
| | means NASDAQ or any other internationally recognized stock exchange on which the Company’s securities are traded; | |
|
“Designated Stock Exchange Rules”
|
| | means the relevant code, rules and regulations, as amended, from time to time, applicable as a result of the original and continued listing of any securities of the Company on the Designated Stock Exchange; | |
|
“Directors”
|
| | means the directors of the Company for the time being, or as the case may be, the directors assembled as a Board or as a committee thereof; | |
|
“electronic”
|
| | has the meaning given to it in the Electronic Transactions Act and any amendment thereto or re-enactments thereof for the time being in force and includes every other law incorporated therewith or substituted therefor; | |
|
“electronic communication”
|
| | means electronic posting to the Company’s Website, transmission to any number, address or internet website or other electronic delivery methods as otherwise decided and approved by not less than two-thirds of the vote of the Board; | |
|
“electronic record”
|
| | has the meaning given to it in the Electronic Transactions Act and any amendment thereto or re-enactments thereof for the time being in force and includes every other law incorporated therewith or substituted therefor; | |
|
“Electronic Transactions Act”
|
| | means the Electronic Transactions Act (As Revised) of the Cayman Islands and any statutory amendment or re-enactment thereof; | |
|
“Family Members”
|
| | means and includes only the following individuals: the applicable individual, the spouse of the applicable individual (including former spouses), the parents of the applicable individual, the lineal descendants of the applicable individual, the siblings of the applicable individual, and the lineal descendants of a sibling of the applicable individual. For purposes of the preceding sentence, the descendants of any individual shall include adopted individuals and their issue but only if the adopted individual was adopted prior to attaining age 18; | |
|
“Memorandum of Association”
|
| | means the Memorandum of Association of the Company, as amended or substituted from time to time; | |
|
“Ordinary Resolution”
|
| |
means a resolution:
(a)
passed by a simple majority of the votes cast by such Shareholders as, being entitled to do so, vote in person or, where proxies are allowed, by proxy or, in the case of corporations, by their duly authorized representatives, at a general meeting of the Company held in accordance with these Articles; or
(b)
approved in writing by all of the Shareholders entitled to vote at a general meeting of the Company in one or more instruments each signed by one or more of the Shareholders and the effective date of the resolution so adopted shall be the date on which the instrument, or the last of such instruments, if more than one, is executed;
|
|
|
“Ordinary Share”
|
| | means a Class A Ordinary Share or a Class B Ordinary Share; | |
|
“paid up”
|
| | means paid up as to the par value in respect of the issue of any Shares and includes credited as paid up; | |
|
“Person”
|
| | means any natural person, firm, company, joint venture, partnership, corporation, association or other entity (whether or not having a separate legal personality) or any of them as the context so requires; | |
|
“Present”
|
| | means in respect of any Person, such Person’s presence at a general meeting of Shareholders (or any meeting of the holders of any class of Shares), which may be satisfied by means of such Person or, if a corporation or other non-natural Person, its duly authorized representative (or, in the case of any Shareholder, a proxy which has been validly appointed by such Shareholder in accordance with these Articles), being: (a) physically present at the meeting; or (b) in the case of any meeting at which Communication Facilities are permitted in accordance with these Articles, including any Virtual Meeting, connected by means of the use of such Communication Facilities; | |
|
“Register”
|
| | means the Register of Members of the Company maintained in accordance with the Companies Act; | |
|
“Registered Office”
|
| | means the registered office of the Company as required by the Companies Act; | |
|
“Seal”
|
| | means the common seal of the Company (if adopted) including any facsimile thereof; | |
|
“Secretary”
|
| | means any Person appointed by the Directors to perform any of the duties of the secretary of the Company; | |
|
“Securities Act”
|
| | means the Securities Act of 1933 of the United States of America, as amended, or any similar federal statute and the rules and regulations of the Commission thereunder, all as the same shall be in effect at the time; | |
|
“Share”
|
| | means a share in the share capital of the Company. All references to “Shares” herein shall be deemed to be Shares of any or all classes as the context may require. For the avoidance of doubt in these Articles the expression “Share” shall include a fraction of a Share; | |
|
“Shareholder”
|
| | means a Person who is registered as the holder of one or more Shares in the Register; | |
|
“Share Premium Account”
|
| | means the share premium account established in accordance with these Articles and the Companies Act; | |
|
“signed”
|
| | means bearing a signature or representation of a signature affixed by mechanical means or an electronic symbol or process attached to or logically associated with an electronic communication and executed or adopted by a Person with the intent to sign the electronic communication; | |
|
“Special Resolution”
|
| |
means a special resolution of the Company passed in accordance with the Companies Act, being a resolution:
(a)
passed by not less than two-thirds of the votes cast by such Shareholders as, being entitled to do so, vote in person or, where proxies are allowed, by proxy or, in the case of corporations, by their duly authorized representatives, at a general meeting of the Company of which notice specifying the intention to propose the resolution as a special resolution has been duly given; or
(b)
approved in writing by all of the Shareholders entitled to vote at a general meeting of the Company in one or more instruments each signed by one or more of the Shareholders and the effective date of the special resolution so adopted shall be the date on which the instrument or the last of such instruments, if more than one, is executed;
|
|
|
“Treasury Share”
|
| | means a Share held in the name of the Company as a treasury share in accordance with the Companies Act; | |
|
“United States”
|
| | means the United States of America, its territories, its possessions and all areas subject to its jurisdiction; and | |
|
“Virtual Meeting”
|
| | means any general meeting of the Shareholders (or any meeting of the holders of any class of Shares) at which the Shareholders (and any other permitted participants of such meeting, including without limitation the chairperson of the meeting and any Directors) are permitted to attend and participate solely by means of Communication Facilities. | |
45.
|
(a)
|
The Directors may in their absolute discretion decline to register any transfer of Shares which is not fully paid up or on which the Company has a lien. |
64.
|
(a)
|
The Company may (but shall not be obliged to) in each calendar year hold a general meeting as its annual general meeting and shall specify the meeting as such in the notices calling it. The annual general meeting shall be held at such time and place as may be determined by the Directors. |
65.
|
(a)
|
The Chairperson or the Directors (acting by a resolution of the Board) may call general meetings, and they shall on a Shareholders’ requisition forthwith proceed to convene an extraordinary general meeting of the Company. |
90.
|
(a)
|
Unless otherwise determined by the Company in general meeting, the number of Directors shall not be less than three (3) Directors, the exact number of Directors to be determined from time to time by the Board of Directors. |
|
SIGNED by:
|
| | ) | |
| Duly authorised for and on behalf of | | | ) | |
|
COVA Acquisition Corp.
|
| |
|
|
| | | | ) Name: | |
| | | | ) Title: Director | |
|
SIGNED by:
|
| | ) | |
| Duly authorised for and on behalf of | | | ) | |
|
Ecarx Temp Limited
|
| |
|
|
| | | | ) Name: | |
| | | | ) Title: Director | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Ziyu Shen
Ziyu Shen
|
| |
Chairman and Chief Executive Officer
(Principal Executive Officer) |
| |
November 14, 2022
|
|
|
*
Zhenyu Li
|
| |
Director
|
| |
November 14, 2022
|
|
|
*
Ni Li
|
| |
Director
|
| |
November 14, 2022
|
|
|
*
Zhenkun Wang
|
| |
Director
|
| |
November 14, 2022
|
|
|
*
Xiaohong Zhou
|
| |
Director
|
| |
November 14, 2022
|
|
|
*
Xingsheng Zhang
|
| |
Independent Director
|
| |
November 14, 2022
|
|
|
*
Grace Hui Tang
|
| |
Independent Director
|
| |
November 14, 2022
|
|
|
*
Ramesh Narasimhan
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
November 14, 2022
|
|
| By: | | |
/s/ Colleen A. De Vries
|
| | | |
| Name: | | | Colleen A. De Vries | | | | |
| Title: | | | Senior Vice-President | | | | |
Exhibit 10.23
EXECUTION VERSION
October 25, 2022
ECARX HOLDINGS INC.
as the Issuer
and
SPDB INTERNATIONAL (HONG KONG) LIMITED
CNCB (HONG KONG) INVESTMENT LIMITED信銀(香港)投資有限公司
as the Investors
CONVERTIBLE NOTE PURCHASE AGREEMENT
|
Contents
Clause | Page | |
1. | DEFINITIONS | 1 |
2. | ISSUANCE AND PURCHASE OF THE NOTES | 7 |
3. | CLOSING | 8 |
4. | CONDITIONS PRECEDENT | 9 |
5. | REPRESENTATIONS AND WARRANTIES | 11 |
6. | RESTRICTIONS ON DISPOSITION | 18 |
7. | USE OF PROCEEDS | 18 |
8. | EXPENSES | 19 |
9. | COVENANTS | 19 |
10. | CONFIDENTIALITY | 20 |
11. | INDEMNIFICATION | 21 |
12. | TERMINATION | 21 |
13. | NOTICES | 22 |
14. | MISCELLANEOUS | 22 |
15. | GOVERNING LAW AND DISPUTE RESOLUTION | 23 |
SCHEDULE 1 FORM OF CONVERTIBLE SENIOR NOTE
SCHEDULE 2 DISCLOSURE SCHEDULE
SCHEDULE 3 PARTICULARS OF INVESTMENT
SCHEDULE 4 REGISTRATION RIGHT
THIS CONVERTIBLE NOTE PURCHASE AGREEMENT (this “Agreement”) is made on October 25, 2022
BETWEEN:
(1) | ECARX HOLDINGS INC., an exempted company incorporated under the laws of the Cayman Islands with company number 357139 and whose registered office is at Harneys Fiduciary (Cayman) Limited, 4th Floor, Harbour Place, 103 South Church Street, P.O. Box 10240, Grand Cayman KY1-1002, Cayman Islands (the “Issuer”); |
(2) | SPDB International (Hong Kong) Limited, a company incorporated with limited liability under the laws of Hong Kong (“SPDBI”); and |
(3) | CNCB (Hong Kong) Investment Limited信銀(香港)投資有限公司, a company incorporated with limited liability under the laws of Hong Kong (“CNCB” and together with SPDBI , the “Investors”). |
(All the foregoing parties shall together be referred to as the “Parties” and each a “Party”.)
WHEREAS:
(A) | The Issuer proposes to issue, and each Investor proposes to subscribe for, on and subject to the terms and conditions set out in this Agreement, a senior unsecured convertible note in the aggregate principal amount equal to the aggregate Purchase Price (as defined below), convertible into fully paid Conversion Shares (as defined below). |
(B) | The Issuer intends to apply for a listing of its securities on New York Stock Exchange, NASDAQ, The Stock Exchange of Hong Kong Limited or Singapore Stock Exchange or such other internationally recognized stock exchange duly approved by the Issuer (“Approved Exchange”), as the case may be, through a De-SPAC Transaction or an IPO, as the case may be (the “Listing”), after the consummation of the transactions contemplated hereby. |
IT IS HEREBY AGREED as follows:
1. | DEFINITIONS |
1.1 The following terms and expressions used in this Agreement, unless the context otherwise requires, shall have the following meanings:
“Affiliate” means, with respect to a Person, any other Person that, directly or indirectly, Controls, is Controlled by or is under common Control with such Person. Without limiting the generality of the foregoing, (i) a natural person’s Affiliates shall include such natural person’s spouse, children, parents, siblings, spouse’s parents, spouse’s siblings and their spouses, children’s spouses, siblings’ spouses, and any other Person that directly or indirectly Controlled by any of the aforesaid individuals, and (ii) if a Person is an investment fund or an entity directly or indirectly Controlled by an investment fund, Affiliates of such Person shall additionally include any fund manager associated with such investment fund and any investment fund managed or co-managed by such fund manager, and the general partner(s) of any such investment fund;
“Anti-Corruption Laws” means the United States Foreign Corrupt Practices Act, the United Kingdom Bribery Act of 2010, the Prevention of Bribery Ordinance (Cap. 201 of the Laws of Hong Kong) or any similar applicable laws, rules or regulations issued, administered or enforced by any governmental agency having jurisdiction over the Issuer or any Group Company;
1
“Anti-Money Laundering Laws” means all applicable money laundering statutes (including all applicable rules and regulations thereunder) and all applicable related or similar rules, regulations or guidelines, which in each case are issued, administered or enforced by any governmental agency having jurisdiction over the Issuer or any Group Company (including without limitation the Anti-Money Laundering and Counter-Terrorist Financing (Financial Institutions) Ordinance (Cap. 615 of the Laws of Hong Kong));
“Articles” means the memorandum and articles of association of the Issuer as amended from time to time;
“Authority” means any governmental or regulatory commission, board, body, authority or agency, or any stock exchange, self-regulatory organisation or other non-governmental regulatory authority, or any court, tribunal or arbitrator, in each case whether national, central, federal, provincial, state, regional, municipal, local, domestic or foreign;
“Board” means the board of directors of the Issuer;
“Business Day” means any day that is not a Saturday, Sunday, legal holiday or another day on which commercial banks are required or authorized by law to be closed in the PRC, Hong Kong, the U.S. or the Cayman Islands;
“Closing” means the completion of the issuance and subscription of the Notes by the Investors in accordance with clause 3;
“Closing Date” means the date of the Closing, which shall be the third (3rd) Business Day after the conditions to the Closing set forth in clause 4 below (other than those conditions that by their nature are to be satisfied at the Closing, but subject to the satisfaction or waiver of those conditions) are satisfied or duly waived, or on such other date as the parties may otherwise agree in writing;
“Company Registered IP” means all patents, trademarks, service marks, trade names, domain names, copyrights and other forms of Intellectual Property for which registrations have been obtained throughout the world (and all applications for, or extensions or reissues of, any of the foregoing throughout the world) that are owned by, or registered or applied for in the name of, a Group Company;
“Company Owned IP” means Company Registered IP and all Intellectual Property owned by the Group Companies but not covered under Company Registered IP;
“Confidential Information” has the meaning given to it in clause 10.1;
“Contract” means, a contract, agreement, understanding, indenture, note, bond, loan, instrument, lease, mortgage, franchise, license, commitment, purchase order, and other legally binding arrangement, whether written or oral;
“Control” of a given Person means the power or authority, whether exercised or not, to direct the business, management and policies of such Person, directly or indirectly, whether through the ownership of voting securities, by Contract or otherwise; provided, that such power or authority shall conclusively be presumed to exist upon possession of beneficial ownership or power to direct the vote of more than fifty percent (50%) of the votes entitled to be cast at a meeting of the members or shareholders of such Person or power to control the composition of a majority of the board of directors of such Person. The terms “Controlled” and “Controlling” have meanings correlative to the foregoing;
2
“Conversion Notice” has the meaning ascribed to such term in the Convertible Senior Note;
“Conversion Shares” means shares of the Issuer to be issued to each Investor on the conversion of the Note in accordance with the Convertible Senior Note issued to such Investor, namely, (i) if the Issuer consummates a Listing on or prior to the Maturity Date, the Class A ordinary shares or other securities of the Issuer to be listed on the Approved Exchange in the Listing (as applicable), and (ii) if no Listing is consummated on or prior to the Put Right Triggering Date, upon such Investor’s written election for conversion, the Series B Preferred Shares;
“Convertible Senior Note” or “Note” means each instrument to be executed by the Issuer constituting the Note in the form set out in Schedule 1 to this Agreement, and “Convertible Senior Notes” or “Notes” shall be construed accordingly;
“De-SPAC Transaction” means an “initial business combination” involving a special purpose acquisition vehicle, pursuant to which the Issuer’s capital stock is, or is exchanged for equity securities of a person that is, listed or approved for listing on an Approved Exchange;
“Event of Default” means any event or circumstances specified as such in the Convertible Senior Note;
“Force Majeure Event” means any event or circumstance or any combination of them in the form of (a) any change in interest rates or economic, political, business or financial market conditions generally, (b) any natural disaster (including hurricanes, storms, tornados, flooding, earthquakes, volcanic eruptions or similar occurrences), epidemic or pandemic, acts of nature or change in climate or (c) any acts of terrorism or war, the outbreak or escalation of hostilities, geopolitical conditions, local, national or international political conditions, riots or insurrections.
“Governmental Order” means any applicable order, ruling, decision, verdict, decree, writ, subpoena, mandate, precept, command, directive, consent, approval, award, judgment, injunction or other similar determination or finding by, before or under the supervision of any Authority;
“Group” or “Group Companies” means collectively the Issuer and its Subsidiaries, and a “Group Company” means any entity within the Group;
“Hong Kong” means the Hong Kong Special Administrative Region of the PRC;
“Intellectual Property” means any and all (i) patents, patent rights and applications therefor and reissues, re-examinations, continuations, continuations-in-part, divisions, and patent term extensions thereof, (ii) inventions (whether patentable or not), discoveries, improvements, concepts, innovations and industrial models, (iii) registered and unregistered copyrights, copyright registrations and applications, mask works and registrations and applications therefor, author’s rights and works of authorship (including artwork, software, computer programs, source code, object code and executable code, firmware, development tools, files, records and data, and related documentation), (iv) URLs, web sites, web pages and any part thereof, (v) technical information, know-how, trade secrets, drawings, designs, design protocols, specifications, proprietary data, customer lists, databases, proprietary processes, technology, formulae, and algorithms and other intellectual property, (vi) trade names, trade dress, trademarks, domain names, service marks, logos, business names, and registrations and applications therefor, and (vii) the goodwill symbolized or represented by the foregoing;
3
“Investors Rights Agreement” means the Fifth Amended and Restated Investors Rights Agreement entered into between, among others, the Issuer and its shareholders on December 27, 2021, as amended from time to time;
“IPO” means the Issuer’s first firm commitment underwritten public offering of its Class A ordinary shares or ordinary shares (as applicable), or securities representing such Class A ordinary shares or ordinary shares (as applicable), on an Approved Exchange;
“Knowledge of the Issuer” means the actual knowledge of Mr. SHEN Ziyu (沈子瑜) (Redact) and/or Mr. Chen Xiaogang (Redact);
“Law” or “Laws” means any and all provisions of any applicable constitution, treaty, statute, law, regulation, ordinance, code, rule, or rule of common law, any governmental approval, concession, grant, franchise, license, agreement, directive, requirement, or other governmental restriction or any similar form of decision of, or determination by, or any interpretation or administration of any of the foregoing by, any Authority, in each case as amended, and any and all applicable Governmental Orders;
“Lien” means any claim, charge, easement, encumbrance, lease, covenant, security interest, lien, option, pledge, rights of others, or restriction (whether on voting, sale, transfer, disposition or otherwise), whether imposed by Contract, understanding, law, equity or otherwise;
“Material Adverse Effect” means any event or circumstance or any combination of them that is materially adverse to (x) the business, operations, assets, properties, business or financial condition, results or prospects of the Group taken as a whole or (y) the ability of the Issuer to perform its obligations under this Agreement or any other Transaction Document; provided, however, that in no event would any of the following, alone or in combination, be deemed to constitute, or be taken into account in determining whether there has been or will be, a “Material Adverse Effect”: (a) any change in applicable Laws or generally accepted accounting principles or any interpretation thereof following the date of this Agreement, (b) the taking or refraining from taking of any action required to be taken or refrained from being taken under this Agreement, or (c) any matter set forth in the Disclosure Schedule or disclosed to any Investor on any document made available to any Investor on or prior to the date of this Agreement.
“Material Subsidiary” has the meaning ascribed to such term in the Convertible Senior Note;
“Maturity Date” has the meaning ascribed to such term in the Convertible Senior Note;
4
“NDRC” means the National Development and Reform Commission of the PRC, or its competent local branch or any other authority succeeding to its functions;
“non-U.S. IPO” means an IPO on a stock exchange other than the New York Stock Exchange or NASDAQ.
“Permits” means licenses, franchises, permits, certificates, registrations, approvals, consents and authorizations from any Authority;
“Person” means any individual, corporation, partnership, limited partnership, proprietorship, association, limited liability company, firm, trust, estate or other enterprise or entity;
“PRC” means the People’s Republic of China, and for the purposes of this Agreement excludes Hong Kong, the Macau Special Administrative Region and Taiwan;
“Purchase Price” has the meaning given to it in clause 2.1;
“Put Right” has the meaning ascribed to such term in the Convertible Senior Note;
“Put Right Exercise Notice” has the meaning ascribed to such term in the Convertible Senior Note;
“Put Right Triggering Date” has the meaning ascribed to such term in the Convertible Senior Note;
“Related Party” means, with respect to any Person, any director or officer of such Person or any member, shareholder or equity interest holder who directly or indirectly holds no less than 10% of the total issued and outstanding share capital of such Person;
“Representatives” has the meaning given to it in clause 10.1;
“Required Internal Approval” has the meaning given to it in clause 3.2;
“Restricted Party” means a person, or a person owned or controlled (directly or indirectly) by a person, that is:
(a) | listed on any Sanctions List or is otherwise a subject of Sanctions; |
(b) | located in or organised under the laws of a country or territory which is a subject of country-wide or territory-wide Sanctions or whose government is the subject of country or territory wide Sanctions; or |
(c) | acting on behalf of any of the persons listed under paragraphs (a) or (b) above; |
“Sanctions” means any country- or territory-wide trade, economic or financial sanctions laws, regulations, embargoes or restrictive measures administered, enacted or enforced from time to time by a Sanctions Authority;
“Sanctions Authorities” means:
(a) | the Security Council of the United Nations; |
(b) | the governments of Hong Kong, the United States, the United Kingdom, the European Union; and |
(c) | the respective governmental institutions and agencies of any of the foregoing; |
5
“Sanctions List” means any list of specifically designated persons, entities (or equivalent) or countries maintained by, or public announcement of Sanctions designation made by a Sanctions Authority, each as amended, supplemented or substituted from time to time;
“SEC” means the U.S. Securities and Exchange Commission;
“Securities Act” means the U.S. Securities Act of 1933, as amended;
“Series B Preferred Shares” means the series B preferred shares of the Issuer with a par value of US$0.000005 per share, with the rights and privileges as set forth in the Articles and the Investors Rights Agreement;
“Subsidiary” means, with respect to any given Person, any other Person that is Controlled directly or indirectly by such given Person from time to time and, for the avoidance of doubt, the Subsidiaries of any Person shall include any “variable interest entity” over which such Person or any of its Subsidiaries effects Control pursuant to contractual arrangements and which is consolidated with such Person in accordance with the accounting standards applicable to such Person (if any);
“Surviving Provisions” means clauses 1 (Definitions), 8 (Expenses), 10 (Confidentiality), 12 (Termination), 13 (Notices), 14 (Miscellaneous) and 15 (Governing law and Dispute Resolution);
“Tax Return” means any return, report or statement showing Taxes, used to pay Taxes, or required to be filed with respect to any Tax (including any elections, declarations, schedules or attachments thereto, and any amendment thereof), including any information return, claim for refund, amended return or declaration of estimated or provisional Tax;
“Taxes” means, (i) in the PRC: (a) any national, provincial, municipal, or local taxes, charges, fees, levies, or other assessments, including without limitation, all net income (including enterprise income tax and individual income withholding tax), turnover (including value-added tax, business tax, and consumption tax), resource (including urban and township land use tax), special purpose (including land value-added tax, urban maintenance and construction tax, and additional education fees), property (including urban real estate tax and land use fees), documentation (including stamp duty and deed tax), filing, recording, social insurance (including pension, medical, unemployment, housing, and other social insurance withholding), tariffs (including import duty and import value-added tax), and estimated and provisional taxes, charges, fees, levies, or other assessments of any kind whatsoever, (b) all interest, penalties (administrative, civil or criminal), or additional amounts imposed by any Authority in connection with any item described in sub-clause (a) above, and (c) any form of transferee liability imposed by any Authority in connection with any item described in sub-clauses (a) and (b) above, and (ii) in any jurisdiction other than the PRC: all similar liabilities as described in sub-clause (i)(a) and (i)(b) above;
“Transaction Documents” means this Agreement, the Convertible Senior Notes, and any and all other agreements and instruments being or to be entered into by the parties to this Agreement in connection with the transactions contemplated by any of the foregoing;
6
“U.S.” means the United States of America; and
“US$” and “US dollars” means United States dollars, the legal currency of the U.S.
1.2 In this Agreement:
(a) | words denoting the singular shall include the plural and vice versa; |
(b) | words denoting one gender shall include each gender and all genders; |
(c) | the term “or” is not exclusive; |
(d) | the term “including” shall be deemed to be followed by “but not limited to”; |
(e) | references to clauses and the Schedules are, unless stated otherwise, references to clauses of and the schedules to this Agreement; |
(f) | headings are inserted for convenience only and will not affect the construction of this Agreement; |
(g) | any reference to an enactment or a statutory provision is a reference to it as it may have been or may from time to time be amended, modified, consolidated or re-enacted; |
(h) | the terms “hereof”, “herein” and “hereunder” (and any other similar expressions) refer to this Agreement as a whole and not to any particular clause or other portion hereof; and |
(i) | each representation, warranty, agreement, and covenant contained herein will have independent significance, regardless of whether also addressed by a different or more specific representation, warranty, agreement, or covenant. |
1.3 The recitals and the Schedules shall be deemed to be incorporated in this Agreement.
2. | ISSUANCE AND PURCHASE OF THE NOTES |
2.1 | Subject to and in accordance with the provisions of this Agreement, the Issuer agrees to issue and sell to each Investor, and each Investor agrees to subscribe for and purchase, a Convertible Senior Note for a purchase price as set forth opposite such Investor’s name under the column titled “Purchase Price” under Schedule 3 (with respect to such Investor, its “Purchase Price”) at the Closing. The aggregate Purchase Price of the Convertible Senior Notes issued pursuant hereto is US$65,000,000. |
2.2 | Each Investor’s obligations under this Agreement are separate from each other Investor’s obligations under this Agreement, and no Investor shall be liable for any other Investor’s breach of this Agreement. Notwithstanding the foregoing, none of the Investors shall be obliged to complete the purchase of any Convertible Senior Notes unless the sale of all the Convertible Senior Notes is completed simultaneously. |
7
3. | CLOSING |
3.1 | The Closing shall take place remotely on the Closing Date via the exchange of documents and signatures, so long as the conditions precedent to the Closing set forth in clause 4 below (other than those conditions that by their nature are to be satisfied at the Closing, but subject to the satisfaction or waiver of those conditions) are satisfied or duly waived as of the Closing Date. |
3.2 | The Issuer shall, prior to the Closing Date, ensure that meetings of the Board and its shareholders are duly convened and held or resolutions in writing of the Board and its shareholders are passed in accordance with the Articles and the Investors Rights Agreement at/for which: (a) the execution of this Agreement and the other Transaction Documents and the performance of the Issuer’s obligations hereunder and thereunder; (b) the execution of the Convertible Senior Notes; (c) the issuance of the Notes to the Investors in accordance with this Agreement; (d) the conversion of the Notes and the issuance of the full number of the Conversion Shares; (e) the performance by the Issuer of its other obligations under the Transaction Documents; and (f) the waiver of any right of consent, right of first offer, pre-emptive rights or similar rights under the Articles, the Investors Rights Agreement and/or any other document between the relevant shareholder and the Issuer to purchase or participate in the issuance of the Conversion Shares, have been approved and/or ratified (the “Required Internal Approval”). |
3.3 | At the Closing: |
(a) | the Issuer shall deliver the following to each Investor: |
(i) | a Convertible Senior Note dated the Closing Date with an aggregate principal amount of the Purchase Price applicable to such Investor, duly executed by the Issuer; |
(ii) | a certificate referred to in clause 4.2(e); |
(iii) | a certified copy of the register of noteholders reflecting the entry of the Investors as holders of the Notes in the register of noteholders; |
(iv) | copies of all other Transaction Documents, if applicable, duly executed by all parties thereto (other than the Investors or their respective Affiliates). |
(b) | against delivery of the items set out in clause 3.3(a) and the Issuer delivering a written notice to each Investor of all closing conditions being satisfied or waived (as applicable), each Investor shall deliver to the Issuer a certificate, referred to in clause 4.3(e). |
3.4 | Within five (5) Business Days following the Closing Date, each Investor shall pay or cause to be paid its applicable Purchase Price to the Issuer by wire transfer of immediately available funds in US dollars to a bank account designated by the Issuer, evidence of such payment taking the form of a confirmation from the paying bank that it has made such payment or a SWIFT message showing such wire transfer. |
8
4. CONDITIONS PRECEDENT
4.1 | The obligations of the Parties to consummate the transactions contemplated under this Agreement are subject to the satisfaction, on the Closing Date, of the following condition: |
(a) | the Issuer shall have delivered to the Investors a copy of the following corporate documents of the Issuer: |
(i) | certificate of incorporation; |
(ii) | Articles; |
(iii) | register of directors; |
(iv) | register of members; |
(v) | register of mortgages and charges; |
(vi) | certificate of good standing issued by the Registrar of Companies in the Cayman Islands; and |
(vii) | certificate of incumbency issued by its registered office provider; |
(b) | the Issuer shall have delivered to the Investors a copy of the Investors Rights Agreement; |
(c) | the Issuer shall have delivered to the Investors a copy of each Required Internal Approval; |
(d) | the Issuer shall have delivered to the Investors Th of completion of the foreign debt filing in respect of the Notes with NDRC; and |
(e) | no injunction, interim or otherwise, having been granted in respect of the Issuer and no law having been enacted, issued or promulgated that would enjoin or prohibit or fundamentally alter the terms of the transactions contemplated by the Transaction Documents. |
4.2 | The obligations of each Investor to consummate the transactions contemplated under this Agreement are subject to the satisfaction, on the Closing Date, of the following conditions, any of which may be waived in writing by such Investor in its sole discretion: |
(a) | each of the representations and warranties of the Issuer contained in clause 5.1 that are qualified by “material” or “Material Adverse Effect” or any similar qualification or exception shall be true and correct as of the date hereof and as of the Closing Date (except with respect to such representations and warranties which speak as to an earlier date, which representations and warranties shall be true and correct in all respects to such extent at and as of such date) in all respects to such extent; |
(b) | each of the representations and warranties of the Issuer contained in clause 5.1 that are not qualified by “material” or “Material Adverse Effect” or any similar qualification or exception shall be true and correct in all material respects as of the date hereof and as of the Closing Date (except with respect to such representations and warranties which speak as to an earlier date, which representations and warranties shall be true and correct in all material respects at and as of such date); |
9
(c) | the Issuer shall have performed and complied with, in all material respects, the covenants, obligations and agreements required under the Transaction Documents to be performed or complied with by the Issuer on or prior to the Closing Date, including providing all deliverables set forth in clause 3.3(a) hereof; |
(d) | there shall not exist or have occurred any event, circumstance, development or change that, individually or in the aggregate, has or would reasonably be expected to have a Material Adverse Effect and, for the avoidance of doubt, the existence or occurrence of a Force Majeure Event shall not by itself constitute a existence or occurrence of a Material Adverse Effect unless such Force Majeure Event has a disproportionate and adverse effect on the Group or the results of operations or financial condition of the Group, relative to other similarly situated businesses in the industries in which the Group operates, in which case such Force Majeure Event may be taking into account in determining whether a Material Adverse Effect exists or has occurred; and |
(e) | the Issuer shall have delivered to each Investor a certificate, dated as of the Closing Date, executed by a director of the Issuer, certifying (i) the satisfaction of the conditions specified in clauses 4.2(a) through 4.2(e) above; (ii) that each copy document delivered under clause 4.1 above is correct, complete and in full force and effect as at the Closing Date; and (iii) that the Required Internal Approval was duly passed by the Issuer in accordance with the Articles and the Investors Rights Agreement, and has not been amended, revoked, superseded or varied in any manner and are correct, complete and in full force and effect as of the Closing Date. |
4.3 | The obligations of the Issuer to consummate the transactions contemplated under this Agreement with each Investor are subject to the satisfaction, on the Closing Date, of the following conditions, any of which may be waived in writing by the Issuer with respect to such Investor in its sole discretion: |
(a) | each of the representations and warranties of the Investor contained in clause 5.2 that are qualified by “material” or “Material Adverse Effect” or any similar qualification or exception shall be true and correct as of the date hereof and as of the Closing Date (except with respect to such representations and warranties which speak as to an earlier date, which representations and warranties shall be true and correct in all respects to such extent at and as of such date) in all respects to such extent; |
(b) | each of the representations and warranties of such Investor contained in clause 5.2 that are not qualified by “material” or “Material Adverse Effect” or any similar qualification or exception shall be true and correct as of the date hereof and as of the Closing Date (except with respect to such representations and warranties which speak as to an earlier date, which representations and warranties shall be true and correct in all material respects at and as of such date) in all material respects; |
10
(c) | such Investor shall have performed and complied with, in all material respects, the covenants, obligations and agreements required under the Transaction Documents to be performed or complied with by such Investor on or prior to the Closing Date; |
(d) | the Investors receiving legal opinions as to Hong Kong and Cayman law from their legal advisers in connection with the capacity of the Issuer and the enforceability of the Transaction Documents; and |
(e) | such Investor shall have delivered to the Issuer a certificate, dated as of the Closing Date, executed by a duly authorized officer of such Investor, certifying the satisfaction of the conditions specified in clauses 4.3(a) through 4.3(d) above. |
5. REPRESENTATIONS AND WARRANTIES
Representations and Warranties of the Issuer
5.1 | The Issuer represents and warrants to each Investor that, subject to such exceptions specifically set forth in the Disclosure Schedule attached hereto as Schedule 2 (the “Disclosure Schedule”), the statements in this clause 5.1 are true and correct as of the date hereof and as of the Closing Date. For the avoidance of doubt, except for this clause 5.1, the Issuer makes no express or implied representation or warranty (oral or written) with respect to the Group Companies or their respective businesses, assets or conditions (financial or otherwise), and the Issuer hereby disclaims any such other representations or warranties, if any, and all other warranties expressed or implied by law, trade, custom, usage or otherwise are hereby expressly excluded by the Issuer. |
(a) | Organization, Good Standing and Qualification. Each Group Company is duly incorporated, organized, validly existing and in good standing (or equivalent status in the relevant jurisdiction) under, and by virtue of, the laws of the place of its incorporation or establishment. Each of the Group Companies has all requisite capacity, power and authority to own and operate its properties and to carry on its business as now conducted and as proposed to be conducted, and is duly qualified to transact business in each jurisdiction in which it conducts and proposes to conduct business, except where the failure to be so qualified would not be material to the Group taken as a whole. |
(b) | Authorization. All corporate actions on the part of the Issuer for the authorization, execution, delivery and performance of each Transaction Document and the transactions contemplated thereby, have been taken or will be taken prior to the Closing. Each Transaction Document has been duly executed and delivered by the Issuer and constitutes valid and legally binding obligations of such party, enforceable against such party in accordance with its terms, except (i) as limited by applicable bankruptcy, insolvency, reorganization, moratorium, and other Laws of general application affecting enforcement of creditors’ rights generally, and (ii) as limited by Laws relating to the availability of specific performance, injunctive relief, or other equitable remedies (collectively, the “Enforceability Exceptions”). |
(c) | Approvals. Each approval, authorization or consent which is required to be obtained by the Issuer in connection with the consummation of the transactions contemplated under this Agreement and the other Transaction Documents will have been obtained prior to and be effective as of the Closing. |
11
(d) | Corporate Structure; Subsidiaries. The corporate particulars of each Group Company as set forth in the Disclosure Schedule are true and accurate. The Disclosure Schedule also sets forth a complete structure chart of the Group Companies, illustrating the ownership and Control relationships among all Group Companies. |
(e) | Valid Issuance. Each Note, when issued and delivered by the Issuer, will constitute a senior, direct, unconditional, unsubordinated and unsecured indebtedness of the Issuer, and will at all times rank pari passu with all existing and future unsubordinated and unsecured obligations of the Issuer. The Conversion Shares, when issued and delivered by the Issuer to the applicable Investor in accordance with the terms of the Convertible Senior Note, (i) will be duly and validly issued, fully paid and non-assessable, (ii) will rank pari passu with, and carry the same rights in all aspects as, the other shares (in the same class) of the Issuer then issued and outstanding, (iii) will not be in violation of or subject to any pre-emptive rights or other contractual rights to subscribe for or purchase securities issued by the Issuer, (iv) will be free from any Liens (except for any restrictions on transfer under applicable securities Laws, the Articles, the Investors Rights Agreement and under the Transaction Documents). |
(f) | Capitalization |
(i) | The Disclosure Schedule provides a true, complete and correct list as of the date hereof and as of the Closing Date of all shareholders owning issued and outstanding shares of the Issuer, together with the number of shares held by each such shareholder. |
(ii) | As of the date of this Agreement, the authorized share capital of the Issuer is US$50,000 divided into (i) 9,923,950,082 ordinary shares of par value US$0.000005 each, of which 198,035,714 are issued and outstanding; (ii) 5,043,104 Series Angel preferred shares of par value US$0.000005 each, all of which are issued and outstanding; (iii) 24,464,286 Series A preferred shares of par value US$0.000005 each, all of which are issued and outstanding; (iv) 24,612,081 Series A+ preferred shares of par value US$0.000005 each, all of which are issued and outstanding; (v) 7,164,480 Series A++ preferred shares of par value US$0.000005 each, all of which are issued and outstanding; and (vi) 14,765,967 Series B preferred shares of par value US$0.000005 each, all of which are issued and outstanding. |
(g) | Compliance with Laws; Permits. Each Group Company is, and has been, in compliance with all applicable Laws in all material respects. Each Group Company holds all material Permits necessary for the lawful conduct of its respective businesses. |
(h) | Financial Data. The Issuer has delivered copies of its audited condensed financial data (the “Financial Data”) for the period from January 1, 2021 to December 31, 2021 (the “Statement Date”) to each Investor. All Financial Data that were provided to each Investor were prepared in all material respects in accordance with the generally accepted accounting principles in the U.S. and are true and correct in all material respects. |
12
(i) | No proceedings. There is no action, suit, proceeding, claim, arbitration, administrative proceedings or investigation pending or, to the Knowledge of the Issuer, threatened in writing against any Group Company or any Group Company’s activities, properties or assets that would have a Material Adverse Effect. To the Knowledge of the Issuer, no judgement or order of a court, arbitral body or agency has been made against any Group Company that has or is reasonably be expected to have a Material Adverse Effect. |
(j) | No Liabilities. No Group Company has any indebtedness, obligation or liability (whether accrued, absolute, contingent or otherwise, and whether due or to become due) except for (i) indebtedness, obligations and liabilities set forth in the Financial Data that have not been satisfied since the Statement Date, (ii) indebtedness incurred by the Issuer under the Notes and other convertible notes issued by the Issuer, (iii) indebtedness incurred since the Statement Date under (A) loan agreements or facility agreements entered into with commercial banks and (B) loan agreements entered into with the Issuer’s Affiliates, from which the proceeds shall be used for general corporate and working capital purposes only, and (iv) current obligations and liabilities incurred since the Statement Date in the ordinary course of the Group’s trade consistent with its past practices which does not fall within paragraph (iii) above, provided that solely with respect to (iii) above, the aggregate of the indebtedness incurred by the Group does not exceed US$300,000,000 at any time. |
(k) | Material Contracts. The agreements, contracts, leases, licenses, instruments, commitments, indebtedness, liabilities and other obligations to which a Group Company is a party or by which it is bound that are material to the conduct and operations of its business and properties are collectively the “Material Contract(s)”. For purposes of this clause 5.1(k), “material” shall mean any agreement, contract, indebtedness, liability, arrangement or other obligation (i) having an aggregate value, cost, liability or amount in excess of US$15,000,000, (ii) containing the financing, restructuring, voting power arrangement or change of Control of the Issuer, (iii) transferring or licensing any material assets or any material Intellectual Property to or from any of the Group Companies (other than licenses granted in the ordinary course of business). Each Material Contract is a valid and binding agreement of the parties thereto, the performance of which does not and will not violate any applicable Laws in any material respect, and is in full force and effect against the parties thereto. Each Group Company has duly performed its obligations under each Material Contract in all material respects to the extent that such obligations to perform have accrued, and no substantive breach or default, to the Knowledge of the Issuer, alleged breach or alleged default, or event which would constitute a substantive breach or default thereunder by such Group Company or any other party or obligor with respect thereto, has occurred, except where the failure to perform the obligation would not, individually or in the aggregate, reasonably be expected to cause any Material Adverse Effect. No Group Company has given notice that it intends to terminate a Material Contract or, to the Knowledge of the Issuer, that any other party thereto has breached, violated or defaulted under any Material Contract, and no Group Company has received any written notice that it has breached, violated or defaulted under any Material Contract or, to the Knowledge of the Issuer, that any other party thereto intends to terminate such Material Contract. |
13
(l) | Properties. |
(i) | Real Property. The Group Companies do not own any real property (including land use right). Each lease to which any Group Company is a party is a valid and binding obligation of the applicable Group Company, enforceable in accordance with its terms against such Group Company, and to the Knowledge of the Issuer, each other party thereto, subject to the Enforceability Exceptions. |
(ii) | Intellectual Property. |
(A) | Company IP. The Group Companies legally own the ownership, rights, interests, authorization or license of the Intellectual Property rights necessary for the Group’s principal business, and the aforementioned ownership, rights, interests, authorization and license are not subject to any limitation of the burden of rights except the limitations set forth in the agreements in connection with such Intellectual Property rights (“Company IP”). |
(B) | IP Ownership. All Company Registered IP is owned by and registered or applied for solely in the name of the Group Companies, is valid and subsisting and has not been abandoned, and all necessary registration, maintenance and renewal fees with respect thereto and currently due have been satisfied. None of the Group Companies or, to the Knowledge of the Issuer, any of its employees, officers or directors has taken any actions or failed to take any actions that would cause any Company Owned IP to be invalid, unenforceable or not subsisting. No Company Owned IP is the subject of any Lien, license or other Contract granting rights therein to any other Person (except non-exclusive Licenses in the ordinary course of the Group’s business). No Group Company is or has been a member or promoter of, or contributor to, any industry standards bodies, patent pooling organizations or similar organizations that could require or obligate the Group Company to grant or offer to any Person any license or right to any Company Owned IP. |
(C) | Infringement, Misappropriation and Claims. There is no action pending or, to the Knowledge of the Issuer, threatened alleging any such violation, infringement or misappropriation or challenging the Issuer’s or any of its Subsidiaries’ rights in or to any Intellectual Property which, either individually or in the aggregate, could reasonably be expected to have a Material Adverse Effect. To the Knowledge of the Issuer, no Person has violated, infringed or misappropriated any Company Owned IP in any material respect, and the Group Companies have not given any written notice to any other Person alleging any of the foregoing. |
14
(m) | Employment Matters. |
(i) | The relevant Group Company has entered into employment contracts and agreements that contain confidentiality, non-compete and intellectual property assignment provisions with each member of its senior management. |
(ii) | Except as set forth in the Disclosure Schedule, each Group Company has complied with all applicable Laws relating to employment and labor in all material respects, including without limitation the applicable PRC Laws pertaining to social insurance. There is no material claim with respect to payment of wages, salary, overtime pay, withholding individual income taxes, social security fund or housing fund that is now pending or, to the Knowledge of the Issuer, threatened before any Authority with respect to any persons currently or formerly employed by any Group Company. |
(iii) | There has not been, and there is not now pending or, to the Knowledge of the Issuer, threatened, any strike, union organization activity, lockout, slowdown, picketing, or work stoppage or any unfair labor practice charge against any Group Company. Except as set forth in the Disclosure Schedule, no Group Company is bound by or subject to (and none of their assets or properties is bound by or subject to) any written or oral Contract, commitment or arrangement with any labor union or any collective bargaining agreements. |
(n) | Tax Matters. Each Group Company (a) has timely filed all Tax Returns that are required to have been filed by it with any Authority, (b) has timely paid all Taxes owed by it which are due and payable (whether or not shown on any Tax Return) and withheld and remitted to the appropriate Authority all Taxes which it is obligated to withhold and remit from amounts owing to any employee, creditor, customer or third party, and (c) has not waived any statute of limitations with respect to Taxes or agreed to any extension of time with respect to a Tax assessment or deficiency other than, in the case of (a) and (b), unpaid Taxes that are in contest with Tax authorities by such Group Company in good faith or nonmaterial in amount. |
(o) | Organizational Documents; Books and Records. The organizational documents of the Group Companies are valid and all organizational documents required to be filed by each Group Company with the applicable Authorities in respect of the relevant jurisdiction in which such Group Company is incorporated have been properly filed in all material respects. Each Group Company has been in compliance with its organizational documents in all material respects, and none of the Group Companies have violated or breached any of their respective charter documents in any material respect. Each Group Company properly maintains its corporate records including without limitation (i) minutes of each meeting of its board of directors, any committees of its board of directors and its shareholders, and (ii) each written resolution in lieu of a meeting by its board of directors, any committees of its board of directors and its shareholders. |
(p) | No Default. No Event of Default under Section 2.7(d) (Cross Default), Section 2.7(e) (Bankruptcy), Section 2.7(f) (Involuntary Proceedings), Section 2.7(h) (Enforcement proceedings), or Section 2.7(i) (Nationalization) under the Convertible Senior Note is continuing or will result from the issue of the Convertible Senior Notes or the entry into, the performance of, or any transaction contemplated by, any Transaction Document. |
15
(q) | No misleading information. (i) All written information (except for any financial projections) supplied by the Issuer or on its behalf to the Investors (A) via upload to the virtual data room operated by Datasite under the project name “CB-SPDBI浦银” and “CB-SPDBI信银” and (B) through email attachments is true, complete and accurate in all material respects as at the date it was given and is not misleading in any material respect. (ii) All financial projections provided by the Issuer or on its behalf to the Investors have been prepared on the basis of recent historical information and on the basis of reasonable assumptions made at the time that the projections were given. |
(r) | Related Party Transactions. Neither the Issuer nor any Group Company has engaged in, any transactions with any Related Party on terms that are less favorable to the Issuer or such Group Company than would be obtained in a comparable arm’s length transaction with a person that is not a Related Party, other than such less favorable terms that are required by such Related Party from all of its counterparties. |
(s) | No Registration. Assuming the accuracy of the representations and warranties set forth in clauses 5.2(c) and 5.2(d) of this Agreement, the offer, sale and issuance of the Note are exempt from the registration requirements of the Securities Act . None of the Issuer, its Subsidiaries or their respective Affiliates or any person acting on its or their behalf have engaged in any “directed selling efforts” within the meaning of Rule 903 of Regulation S under the Securities Act or any form of general solicitation or general advertising within the meaning of Rule 502(c) under the Securities Act with respect to the Note. |
(t) | Immunity. The entry by the Issuer into each Transaction Document constitutes, and the exercise by it of its rights and performance of its obligations under each Transaction Document will constitute, private and commercial acts performed for private and commercial purposes. The Issuer will not be entitled to claim immunity from suit, execution, attachment or other legal process in any proceedings taken in its jurisdiction of incorporation or domicile (as the case may be) in relation to any Transaction Document. |
(u) | Insolvency. Each Group Company is solvent and will not become insolvent as a result of it entering into and performing any Transaction Document and (i) no petition has been presented, no order has been made, or resolution passed for the winding-up of any Group Company or for the appointment of a liquidator, provisional liquidator, or trustee in bankruptcy to any Group Company, (ii) no administrator has been appointed in relation to any Group Company, and no notice has been given or filed with the court of an intention to appoint an administrator and no petition or application has been presented or order has been made for the appointment of an administrator in respect of any Group Company, (iii) no receiver or administrative receiver or manager has been appointed, nor any notice given of the appointment of any such person, over the whole or part of the business or assets of any Group Company, (iv) no Group Company has proposed or agreed to a composition, compromise, assignment or arrangement with any of its creditors, and (v) no Group Company is subject to any other procedures or steps which are analogous to those set out above. |
16
(v) | Anti-Corruption Law. Each Group Company and, to the best knowledge of the Issuer, each of its respective officers, directors and employees is in compliance with applicable Anti-Corruption Laws. |
(w) | Sanctions. No Group Company and, to the actual knowledge of the Issuer, none of its respective directors, officers or employees: (i) is a Restricted Party; (ii) has violated or is violating any applicable Sanctions; (iii) is directly or indirectly engaging in or has directly or indirectly engaged in any activity with a Restricted Party or in any other activity that may result in any violation of any Sanctions; or (iv) is subject to any known claim, proceeding, formal investigation or formal notice with respect to Sanctions. |
(x) | Anti-Money Laundering. The business of each Group Company is conducted at all times in compliance with applicable Anti-Money Laundering Laws. To the best of knowledge of the Issuer, no action, suit or proceeding involving any Group Company with respect to Anti-Money Laundering Laws is pending. |
Representations and Warranties of the Investors
5.2 | Each Investor hereby represents and warrants to the Issuer in respect of itself that: |
(a) | Organization and Good Standing. Such Investor is duly incorporated, organized, validly existing and in good standing (or equivalent status in the relevant jurisdiction) under, and by virtue of, the laws of the place of its incorporation or establishment. Such Investor is not in receivership or liquidation and has taken no steps to enter into liquidation, and no petition has been presented for the winding-up of such Investor. |
(b) | Authorization. Such Investor has all requisite power and authority to execute and deliver this Agreement to which it is a party and to carry out and perform its obligations hereunder. The execution and delivery by such Investor of this Agreement and the performance by such Investor of the transactions contemplated hereunder have been duly authorized by all necessary corporate or other action of such Investor. This Agreement has been duly executed and delivered by such Investor and constitutes valid and legally binding obligations of such Investor, enforceable against such Investor in accordance with its terms, subject to Enforceability Exceptions. No consent, approval, authorization, order, filing, registration or qualification of or with any court, Authority or third person is required to be obtained by such Investor in connection with the execution and delivery of this Agreement by such Investor or the performance of such Investor’s obligations hereunder or thereunder. |
(c) | Purchase for Own Account. The Note and the Conversion Shares will be acquired for such Investor’s own account, not as a nominee or agent, and not as an "underwriter" within the meaning of Section 2(a)(11) of the Securities Act or otherwise with a view to or in connection with a distribution within the meaning of the Securities Act. Such Investor does not have any contract, undertaking, agreement or arrangement with any Person to sell, transfer or grant participation to such Person or any third Person, with respect to any Note or Conversion Share. |
(d) | Investment Status. Such Investor is (i) not a “U.S. person” within the meaning of Regulation S under the Securities Act and is acquiring the Note in an offshore transaction under Rule 903 of Regulation S under the Securities Act and (ii) aware that the sale of the Note and the Conversion Shares being issued and sold pursuant to this Agreement is being made in reliance on an exemption from registration under the Securities Act. |
17
(e) | Restricted Securities. Such Investor understands that the Note and the Conversion Shares have not been, and, except as may be required pursuant to clause 9.4 hereof, will not be, registered under the Securities Act. Such Investor further understands that the Note are and the Conversion Shares will be “restricted securities” under applicable U.S. federal securities laws that are subject to transfer restrictions under such laws. Such Investor acknowledges that the Issuer has no obligation to register or qualify the Note or the Conversion Shares (other than registration rights attached to such Conversion Shares, if any), as the case may be, for resale. Such Investor further acknowledges that if an exemption from registration or qualification is available, it may be conditioned on various requirements including, but not limited to, the time and manner of sale, the holding period for the Note or the Conversion Shares, and on requirements relating to the Issuer which are outside of such Investor’s control, and which the Issuer is under no obligation and may not be able to satisfy. |
(f) | No Public Market. Such Investor understands that no public market now exists for the Note or the Conversion Shares, and that the Issuer has made no assurances that there will ever be a public market for the Note or the Conversion Shares. |
6. | RESTRICTIONS ON DISPOSITION |
6.1 | Without the prior written consent of the Board, no Investor may assign or transfer this Agreement or any Note, or any of its rights, interests or obligations hereunder or thereunder, in whole or in part, to any person, provided that if the transferee is an Affiliate of an Investor, no consent is required insofar as such Affiliate satisfies the know-your-customer requirements as may be reasonably requested by the Issuer. |
6.2 | In connection with a Listing through an IPO, the Parties agree to negotiate in good faith to determine whether a separate lock-up undertaking is necessary in respect of the Conversion Shares. If lock-up is required and the Investors are able to obtain internal approvals to enter into the lock-up arrangement, such Investor agrees to execute a separate lock-up undertaking in favor of the Issuer in respect of the Conversion Shares held by it for a period of no more than six (6) months, which undertaking shall be consistent with the lock-up undertakings agreed and given by all other applicable shareholders of the Issuer. For the avoidance of doubt, the Issuer shall not require any Investor to enter into any lock-up arrangement in connection with a De-SPAC Transaction. |
7. | USE OF PROCEEDS |
7.1 | The Issuer shall use the proceeds from the subscription of the Notes only for working capital requirements and other general corporate purposes (including but not limited to business expansion, new product development, talent acquisition, operating expenses, investments and mergers and acquisitions, and fees and expenses in connection with the issuance of the Notes), and ensure that such use of the proceeds will not contravene any applicable Laws. |
18
7.2 | No Investor is not bound to monitor or verify the application of any proceeds raised by the Issuer from the Notes. |
8. | EXPENSES |
Each Party shall bear its own costs and expenses in connection with (i) the preparation and negotiation of this Agreement and the other Transaction Documents, (ii) its performance under this Agreement and the other Transaction Documents and (iii) the consummation of the transactions contemplated hereby and thereby, including all fees and expenses of such Party’s agents, representatives, financial and legal advisors and accountants; provided, however, that in the event the transactions contemplated hereby are consummated, the Issuer shall, within ten (10) Business Days following the Closing Date, reimburse the Investors for up to an aggregate amount of US$200,000 of fees and expenses incurred by or on behalf of any Investor in connection with the transactions contemplated hereby.
9. | COVENANTS |
9.1 | If the Issuer carries out a non-U.S. IPO and the Issuer or any Investor believes any provision under any of the Transaction Documents contravenes the listing rules of the applicable Approved Exchange or related regulations or guidance materials (such provision, the “Contravening Provision”), the Parties hereby agree to negotiate in good faith to execute amendments to this Agreement and any other Transaction Documents so as to comply with such listing rules or related regulations or guidance materials. The Issuer shall promptly notify the Investors of its intention to carry out a non-U.S. IPO and the Investors and the Issuer shall negotiate in good faith for a period of not more than 90 days (or such longer period as all Investors may agree) following such notification by the Issuer to agree on the amendments required to ensure compliance of the Transaction Documents with the applicable Contravening Provisions while preserving the economics of the transactions contemplated by the Transaction Documents. |
9.2 | If any Investor elects to convert the Note into Conversion Shares, the Issuer shall have duly authorized and validly reserved for issuance such number of Conversion Shares as shall be sufficient to effect the conversion of such Investor’s Note. |
9.3 | If no Listing is consummated on or prior to the Put Right Triggering Date, and any Investor exercises the Put Right and elects to convert the Note in full into Series B Preferred Shares, the Issuer and such Investor shall take all necessary and appropriate actions and execute all relevant documents so that such Investor will, upon converting the Notes into Series B Preferred Shares, become a party to the Investors Rights Agreement as an “Investor” and a “Series B Investor” as if it were an original party thereto. As a condition precedent to the conversion, such Investor shall sign a deed of adherence to become a party to the Investors Rights Agreement in the capacity as an investor, such deed of adherence in form and substance reasonably satisfactory to the Issuer. |
9.4 | To the extent any Investor converts the Note following a Listing in the U.S., the Issuer shall ensure that such Investor shall be entitled to the rights set out in Schedule 4 with respect the Conversion Shares (to the extent that they constitute ordinary shares in the share capital of the Issuer) to require the Issuer to register them in connection with any listing in the U.S. For the avoidance of doubt, the registration rights will not be subject to any shareholding threshold requirements on the investor. |
19
9.5 | The Issuer agrees to take commercially reasonable efforts to remove the restrictive legend on the Investor’s Conversion Shares, when transfer of such securities is permitted pursuant to Rule 144 or an effective registration statement. |
9.6 | If any Investor elects to convert the Note pursuant to the terms and conditions thereunder, the Issuer agrees to notify the other Investor promptly after the Issuer’s receipt of the Conversion Notice or the Put Right Exercise Notice, as applicable, from such electing Investor. |
9.7 | The Issuer shall promptly obtain, comply with and do all that is necessary to maintain in force and effect all required approval, authorization and consent to perform its obligations under this Agreement and to ensure the legality, validity, enforceability or admissibility in evidence of this Agreement. |
9.8 | The Issuer shall comply in all respects with all applicable Laws to which it or its assets may be subject, if failure so to comply would materially impair its ability to perform its obligations under this Agreement. |
10. | CONFIDENTIALITY |
10.1 | Each Party undertakes that it shall, and shall procure that its Affiliates, directors, officers, employees, agents and professional advisers, auditors, insurers and (on a need-to-know basis) service providers (collectively, its “Representatives”) will, use its reasonable endeavours to keep confidential at all times and not permit or cause the disclosure of any information (other than to its Representatives) which it may possess or acquire before, on or after the date of this Agreement relating to the provisions of, and negotiations leading to, this Agreement or the other Transaction Documents and the performance of the obligations hereunder or thereunder (such information, “Confidential Information”). |
10.2 | Each Party shall alert the other Parties as soon as reasonably practical after it becomes aware of any unauthorized use or disclosure, or suspected unauthorized use or disclosure of Confidential Information. |
10.3 | Any release of Confidential Information by any Party, privately or to the public, shall be subject to the prior written approval of the other Parties. Notwithstanding the foregoing, Confidential Information may be disclosed by any Party: |
(a) | if the Confidential Information is or becomes generally available to the public other than as a result of disclosure by or at the direction of a Party or any of its Representatives in violation of this Agreement; |
(b) | after giving prior notice to the concerned Party to the extent practicable under the circumstances and subject to any practicable arrangements to protect confidentiality, to the extent requested or required under the rules of any stock exchange on which the shares of a Party or its parent company are listed or by applicable laws or governmental regulations or judicial or regulatory process or in connection with any judicial process regarding any legal action, suit or proceeding arising out of or relating to this Agreement; |
(c) | to its shareholders and Representatives who need to know such information for the purpose of assisting the Parties in the transactions contemplated and performance of the obligations under this Agreement and the other Transaction Documents; and |
20
(d) | to its current or prospective investors, provided that such persons are bound by appropriate confidentiality obligations at least as strict as the confidentiality provisions hereunder. |
11. | INDEMNIFICATION |
11.1 | From and after the Closing, subject to the limits set forth in this clause 11, the Issuer shall indemnify, defend and hold harmless each Investor, its Affiliates and their respective officers, directors, employees and agents (collectively, the “Indemnitees”) from and against any and all losses, costs, liabilities, damages and expenses, including reasonable attorneys’ fees and disbursements in connection therewith (collectively, the “Indemnifiable Liabilities”), incurred by any Indemnitee as a result of or arising out of any breach by the Issuer of any representation, warranty, covenant, obligation or agreement contained in the Transaction Documents. |
11.2 | Except in the case of fraud, willful misconduct or gross negligence, |
(a) | the aggregate liability of the Issuer for Indemnifiable Liabilities incurred by each Investor, together with any payment obligation of the Issuer to such Investor as a result of occurrence of an Event of Default under Section 2.7(c) of the Note, shall not exceed the aggregate amount of such Investor’s applicable Purchase Price together with accrued interest, and all other amounts accrued or outstanding under the Transaction Documents, provided that this limit on liability shall not apply to any other payment obligation of the Issuer under the Transaction Documents or the Issuer’s obligations to deliver any relevant Conversion Shares in accordance with this Agreement; |
(b) | the Issuer shall not be liable to the Indemnitees with respect to any Investor in respect of any claim under this Agreement for any breach of the Issuer’s representations or warranties unless: (i) such Investor has given the Issuer written notice of the claim (stating in reasonable detail the nature of the claim and, if practicable, the amount claimed) on or before the date that is twenty-four (24) months from the Closing Date; and (ii) the aggregate amount of the Indemnifiable Liabilities suffered or incurred by the Indemnitees with respect to such Investor thereunder exceeds US$1,000,000, in which case the Issuer shall be liable to the Indemnitees with respect to such Investor for the excess amount. |
(c) | notwithstanding any other provision to the contrary, the Issuer shall not be liable for any consequential, exemplary, punitive, special, indirect or incidental damages, including, without limitation, loss of profits or revenue. |
12. | TERMINATION |
12.1 | This Agreement shall automatically terminate as between the Issuer and the Investors upon the earliest to occur of: |
(a) | the mutual written consent of the Issuer and the Investors; |
(b) | the delivery of written notice to terminate by either the Issuer or both Investors if Closing shall not have occurred by the date that is three (3) months after the date of this Agreement (or such other date as may be agreed by the Issuer and the Investors); provided, however, that such right to terminate this Agreement under this clause 12.1(b) shall not be available to any Party whose failure to fulfill any obligation under this Agreement shall have been the principal cause of, or shall have resulted in, the failure of Closing to occur on or prior to such date; or |
21
(c) | by the Issuer or any Investor in the event that any Authority shall have issued an order or taken any other action restraining, enjoining or otherwise prohibiting the transactions contemplated by the Transaction Agreements and such order or other action shall have become final and non-appealable. |
12.2 | If this Agreement is terminated pursuant to clause 12.1, this Agreement shall become null and void and of no further force and effect on the part of the Issuer and such Investor, except that the Surviving Provisions shall remain in full force and effect; provided that nothing herein shall relieve any Party from liability for any breach of this Agreement that occurred prior to such termination. |
13. | NOTICES |
13.1 | Any notice required or permitted pursuant to this Agreement shall be given in writing and shall be given either personally or by sending it by next-day or second-day courier service, fax, electronic mail or similar means to the address or number of the relevant Party as set out in clause 13.2 (or at such other address or number as such Party may designate by fifteen (15) days’ advance written notice to the other Parties given in accordance with this clause 13.1). Where a notice is sent by next-day or second-day courier service, service of the notice shall be deemed to be effected by properly addressing, pre-paying and sending by next-day or second-day service through an internationally-recognised courier a letter containing the notice, with a written confirmation of delivery, and to have been effected at the earlier of (i) delivery (or when delivery is refused) and (ii) expiration of two (2) Business Days after the letter containing the same is sent as aforesaid. Where a notice is sent by fax or electronic mail, service of the notice shall be deemed to be effected by properly addressing, and sending such notice through a transmitting organisation, with a written confirmation of delivery, and to have been effected on the day the same is sent as aforesaid, if such day is a Business Day and if sent during normal business hours of the recipient, otherwise the next Business Day. Notwithstanding the foregoing, to the extent a “with a copy to” address is designated, notice must also be given to such address in the manner above for such notice, request, consent or other communication hereunder to be effective. |
13.2 | The addresses, fax numbers and electronic mail addresses of the Parties for the purpose of clause 13.1 are as follows: |
If to the Issuer:
Address: | 16/F, Tower 2, China Eastern Airline Binjiang Center, 277 Longlan Road, Xuhui District, Shanghai |
For the attention of: | Redact | |
Email: | Redact |
If to SPDB International (Hong Kong) Limited:
Address: | 33/F, SPD Bank Tower, 1 Hennessy Road, Hong Kong | |
For the attention of: | Redact |
Email: | Redact |
22
If to CNCB (Hong Kong) Investment Limited 信銀(香港)投資有限公司:
Address: | 20/F, China CITIC Bank Tower, Fuhua 1st Road, Futian District, Shenzhen, China | |
For the attention of: | Redact | |
Email: | Redact |
14. | MISCELLANEOUS |
14.1 | Further Assurance. Upon the terms and subject to the conditions herein, each of the Parties agrees to take or cause to be taken all action, to do or cause to be done, to execute such further instruments, and to assist and cooperate with the other Parties in doing, all things necessary, proper or advisable under applicable laws or otherwise to consummate and make effective, in the most expeditious manner practicable, the transactions contemplated by this Agreement and the other Transaction Documents and, to the extent reasonably requested by another Party, to enforce rights and obligations pursuant hereto or thereto. |
14.2 | No Third Party Rights. Except to the extent otherwise set out herein, the Contracts (Rights of Third Parties) Ordinance (Chapter 623, Laws of Hong Kong) (the “Third Party Rights Ordinance”) shall not apply to this Agreement, and no person other than the Parties to this Agreement shall have any right under the Third Party Rights Ordinance to enforce, or enjoy the benefit of, any of the provisions of this Agreement. |
14.3 | Rights Cumulative; Specific Performance. Each and all of the various rights, powers and remedies of a Party will be considered to be cumulative with and in addition to any other rights, powers and remedies that such Party may have at law or in equity in the event of the breach of any of the terms of this Agreement. The exercise or partial exercise of any right, power or remedy will neither constitute the exclusive election thereof nor the waiver of any other right, power or remedy available to such party. Without limiting the foregoing, the Parties acknowledge and agree irreparable harm may occur for which money damages would not be an adequate remedy in the event that any of the provisions of this Agreement were not performed in accordance with their specific terms or were otherwise breached. It is accordingly agreed that, notwithstanding anything in this Agreement to the contrary, any Party shall be entitled to injunction to prevent breaches of this Agreement and to enforce specifically the terms and provisions of this Agreement. |
14.4 | Severability. In case any provision of this Agreement shall be invalid, illegal or unenforceable, the validity, legality and enforceability of the remaining provisions shall not in any way be affected or impaired thereby. If, however, any provision of this Agreement shall be invalid, illegal or unenforceable under any applicable law in any jurisdiction, it shall, as to such jurisdiction, be deemed modified to conform to the minimum requirements of such law, or, if for any reason it is not deemed so modified, it shall be invalid, illegal, or unenforceable only to the extent of such invalidity, illegality or limitation on enforceability without affecting the remaining provisions of this Agreement, or the validity, legality or enforceability of such provision in any other jurisdiction. |
14.5 | Amendments and Waivers. Any term of this Agreement may be amended, modified or supplemented only by a written instrument executed by all the Parties, except where any term of this Agreement concerning the information only of a particular Investor, such term may be amended with the written consent of the Issuer and such Investor.. Any amendment effected in accordance with this clause 14.5 shall be binding upon each Party. The observance of any term of this Agreement may be waived (either generally or in a particular instance and either retroactively or prospectively) only with the written consent of the Party against whom such waiver is sought. |
23
14.6 | No Waiver. Failure to insist upon strict compliance with any of the terms, covenants or conditions hereof will not be deemed a waiver of such term, covenant or condition, nor will any waiver or relinquishment of, or failure to insist upon strict compliance with, any right, power or remedy hereunder at any one or more times be deemed a waiver or relinquishment of such right, power or remedy at any other time or times. |
14.7 | Delays or Omissions. No delay or omission to exercise any right, power or remedy accruing to any Party under this Agreement, upon any breach or default of any other Party under this Agreement, shall impair any such right, power or remedy of such non-breaching or non-defaulting Party nor shall it be construed to be a waiver of any such breach or default, or an acquiescence therein, or of or in any similar breach or default thereafter occurring; nor shall any waiver of any single breach or default be deemed a waiver of any other breach or default theretofore or thereafter occurring. Any waiver, permit, consent or approval of any kind or character on the part of any Party of any breach or default under this Agreement, or any waiver on the part of any Party of any provisions or conditions of this Agreement, must be in writing and shall be effective only to the extent specifically set forth in such writing. |
14.8 | Entire Agreement. This Agreement and the other Transaction Documents, together with all schedules and exhibits hereto and thereto, constitute the full and entire understanding and agreement among the Parties with regard to the subjects hereof and thereof, and supersede all other agreements between or among any of the Parties with respect to the subject matters hereof and thereof. This Agreement shall take effect and become binding on and enforceable against the parties upon execution hereof. |
14.9 | Counterparts. This Agreement may be executed in any number of counterparts, and by each Party on separate counterparts. Each counterpart is an original, but all counterparts shall together constitute one and the same instrument. Facsimile and e-mailed copies of signatures shall be deemed to be originals for purposes of the effectiveness of this Agreement. |
15. | GOVERNING LAW AND DISPUTE RESOLUTION |
15.1 | This Agreement shall be governed by and construed in accordance with the laws of Hong Kong without regard to principles of conflicts of laws thereunder. |
15.2 | The Parties agree to negotiate in good faith to resolve any dispute between them regarding this Agreement. The party commencing negotiations of the dispute shall give to the other party written notice of the dispute, setting out its nature and particulars. If the negotiations fail to resolve the dispute within fifteen (15) days after the date of the written notice commencing the negotiations of the dispute, clause 15.3 shall apply. |
24
15.3 | In the event the Parties are unable to resolve a dispute between them regarding this Agreement in accordance with clause 15.2 above, such dispute shall be referred to and finally settled by arbitration administered by the Hong Kong International Arbitration Centre (the “HKIAC”) under the HKIAC Administered Arbitration Rules in force at the time of commencement of the arbitration. The seat of arbitration shall be Hong Kong. The arbitral tribunal shall consist of three arbitrators. The claimant and respondent shall each nominate one (1) arbitrator and the third arbitrator shall be appointed by the HKIAC. The arbitration proceedings shall be conducted in English. This arbitration clause shall be governed and construed under the laws of Hong Kong. The award of the arbitral tribunal shall be final and binding upon the parties thereto and the parties undertake to carry out the award without delay. The Parties waive any right to apply to any court of law and/or other judicial authority to determine any preliminary point of law and/or review any question of law and/or the merits, insofar as such waiver may validly be made. The Parties shall not be deemed, however, to have waived any other right to challenge any award. The award shall be final and binding on the parties, and judgment upon any award may be entered and enforced in any court having jurisdiction. Nothing in this clause 15.3 shall be construed as preventing any Party from seeking conservatory or interim relief from any court of competent jurisdiction. |
15.4 | The Issuer irrevocably agrees that should any person commence any arbitration or court proceedings in any jurisdiction (whether for any injunction, specific performance, damages or otherwise) in connection with any Transaction Document, it waives any claim to immunity (to the extent that it may at any time exist, whether on the grounds of sovereignty or otherwise) in relation to those proceedings, including, without limitation, immunity from (a) jurisdiction of any court or tribunal; (b) service of process; (c) injunctive or other interim relief, or any order for specific performance or recovery of land; and (d) any process for execution of any award or judgment against its assets. |
(Remainder of page intentionally left blank)
25
SCHEDULE 1
FORM OF CONVERTIBLE SENIOR NOTE
THIS NOTE AND THE SECURITIES ISSUABLE UPON CONVERSION OF THIS NOTE HAVE NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT OF 1933, AS AMENDED (THE “SECURITIES ACT”), OR UNDER ANY OTHER SECURITIES LAWS. THIS NOTE AND THE SECURITIES ISSUABLE UPON CONVERSION OF THIS NOTE ARE SUBJECT TO RESTRICTIONS ON TRANSFER AND RESALE AND MAY NOT BE TRANSFERRED OR RESOLD EXCEPT AS PERMITTED BY THE SECURITIES ACT AND OTHER APPLICABLE SECURITIES LAWS, PURSUANT TO REGISTRATION OR EXEMPTION THEREFROM. HOLDERS SHOULD BE AWARE THAT THEY MAY BE REQUIRED TO BEAR THE FINANCIAL AND OTHER RISKS OF THIS INVESTMENT FOR AN INDEFINITE PERIOD OF TIME.
CONVERTIBLE SENIOR NOTE
US$[●] | [●],2022 |
FOR VALUE RECEIVED, ECARX Holdings Inc., an exempted company incorporated with limited liability under the laws of the Cayman Islands with company number 357139 and whose registered office is at Harneys Fiduciary (Cayman) Limited, 4th Floor, Harbour Place, 103 South Church Street, P.O. Box 10240, Grand Cayman KY1-1002, Cayman Islands (the “Company”), promises to pay, on the terms and subject to the conditions of this Convertible Senior Note (this “Note”), to the order of [●] (together with any permitted transferee, the “Holder”), the principal amount of US$[●] (the “Principal Amount”), plus interest accrued thereon at the rate set forth in this Note, and all other amount from time to time due and payable as set forth in this Note, on the Maturity Date or such earlier date as may be otherwise set forth herein, unless the outstanding principal, together with accrued interest, is settled in accordance with Article III of the Note.
The Note is issued in accordance with the Convertible Note Purchase Agreement, dated [●], 2022 (the “Note Purchase Agreement”), among the Company, the Holder and other parties thereto, and is subject to the provisions thereof. The Holder is entitled to the benefits of this Note and the Note Purchase Agreement and, on the terms and subject to the conditions set forth herein and therein, may enforce the agreements contained herein and therein and pursue the remedies provided for hereby and thereby or otherwise available.
ARTICLE I
DEFINITIONS
“Additional Rights” shall have the meaning ascribed to such term in Section 2.6.
“Affiliate” means, with respect a Person, any other Person that, directly or indirectly, Controls, is Controlled by or is under common Control with such Person. Without limiting the generality of the foregoing, (i) a natural person’s Affiliates shall include such natural person’s spouse, children, parents, siblings, spouse’s parents, spouse’s siblings and their spouses, children’s spouses, siblings’ spouses, and any other Person that directly or indirectly Controlled by any of the aforesaid individuals, and (ii) if a Person is an investment fund or an entity directly or indirectly Controlled by an investment fund, Affiliates of such Person shall additionally include any fund manager associated with such investment fund and any investment fund managed or co-managed by such fund manager, and the general partner(s) of any such investment fund.
“Anti-Corruption Laws” means the United States Foreign Corrupt Practices Act, the United Kingdom Bribery Act of 2010, the Prevention of Bribery Ordinance (Cap. 201 of the Laws of Hong Kong) or any similar applicable laws, rules or regulations issued, administered or enforced by any governmental agency having jurisdiction over the Company or any Group Company.
“Anti-Money Laundering Laws” means all applicable money laundering statutes (including all applicable rules and regulations thereunder) and all applicable related or similar rules, regulations or guidelines, which in each case are issued, administered or enforced by any governmental agency having jurisdiction over the Company or any Group Company (including without limitation the Anti-Money Laundering and Counter-Terrorist Financing (Financial Institutions) Ordinance (Cap. 615 of the Laws of Hong Kong)).
“Approved Exchange” means New York Stock Exchange, NASDAQ, The Stock Exchange of Hong Kong Limited or Singapore Stock Exchange or other internationally recognized stock exchange duly approved by the Company.
“Business Day” means any day that is not a Saturday, a Sunday or another day on which banks are required or authorized by Law to be closed in the PRC, Hong Kong, the United States or the Cayman Islands.
“Change of Control” means the fact that (a) LI Shufu (李书福) (a Chinese citizen whose PRC ID number is 332603196306255311) and SHEN Ziyu (沈子瑜) (a Chinese citizen whose PRC ID number is 31010419840219083X), collectively, no longer have the power to directly or indirectly instruct and control the management and policy of the Group Companies or (b) LI Shufu (李书福) ceases to, directly or indirectly through one or more his Affiliates, be the largest shareholder of each Group Company. Solely for the purpose of this definition, “control” means that LI Shufu (李书福) and SHEN Ziyu (沈子瑜), collectively, (i) together with their respective Affiliates, beneficially own directly or indirectly 50% or more of the voting power or other equity interests of the Group Companies; and (ii) have the power directly or indirectly to appoint a majority of the members of the board of directors or similar governing body of each Group Company.
“close of business” means 5:00 p.m. (Hong Kong time).
“Company” shall have the meaning ascribed to such term in the Preamble.
“Control” (including the terms “Controlled by” and “under common Control with”) means, with respect to any Person, the possession, directly or indirectly, of the power to direct or cause the direction of the management and policies of such Person, whether through the ownership of voting securities, by contract or otherwise, provided, that such power shall conclusively be presumed to exist upon possession of beneficial ownership or power to direct the vote of fifty percent (50%) of the outstanding voting securities of such Person or the power to elect a majority of the board of directors or similar body governing the affairs of such Person.
“Conversion Period” shall mean the period starting from (and excluding) the date of the Listing and prior to the close of business on the seventh (7th) Business Day immediately preceding the Maturity Date.
“Conversion Shares” means shares of the Company issuable upon conversion of the Note effected in accordance with Section 3.1 or Section 3.3.
2
“Current Articles” means the Sixth Amended and Restated Memorandum and Articles of Association of the Company, adopted pursuant to a special resolution passed on December 27, 2021, as amended, supplemented or substituted from time to time .
“Debt to Asset Ratio” means the ratio (expressed as a percentage) of (a) the aggregate liabilities of the Group (on a consolidated basis) to (b) the aggregate value of the total assets of the Group (on a consolidated basis), as set out in the most recent consolidated financial statements delivered by the Company to the Holder pursuant to the terms of this Note prior to Listing or publicly disclosed by the Company after Listing.
“De-SPAC Transaction” means an “initial business combination” involving a special purpose acquisition vehicle, pursuant to which the Company’s capital stock is, or is exchanged for equity securities of a person that is, listed or approved for listing on an Approved Exchange.
“Encumbrances” means any security interest, pledge, hypothecation, mortgage, lien, violation, charge, lease, license, encumbrance, servient easement, adverse claim, reversion, reverter, preferential arrangement, restrictive covenant, condition or restriction of any kind, including any right of first refusal, right of first offer, call option, and any other restriction on the use, voting, transfer, receipt of income or other exercise of any attributes of ownership.
“Event of Default” shall have the meaning ascribed to such term in Section 2.7.
“Governmental Authority” means any federal, national, foreign, supranational, state, provincial, local, municipal or other political subdivision or other government, governmental, regulatory or administrative authority, agency, board, bureau, department, instrumentality or commission, any court, tribunal, judicial or arbitral body of competent jurisdiction, any self-regulatory organization or any stock exchange.
“Group” means the Company and all of its Subsidiaries; and a “Group Company” means any entity within the Group.
“HKIAC” shall have the meaning ascribed to such term in Section 6.11(a).
“Holder” shall have the meaning ascribed to such term in the Preamble.
“Interest Payment Date” means _______ and _______ each year, from the Issue Date.
“Internal Rate of Return” means an amount to be received by the Holder from the Company sufficient to cause the Holder to have received, as of the date of determination, an aggregate internal rate of return of a stated rate per annum on the Principal Amount of the Note (or any relevant portion thereof) as calculated in US$. For such purposes, an internal rate of return shall be calculated in US$ using the “xIRR” function in Excel and using contributions and advances made or credited as the investment “out-flows” with any payment received by the Holder at any time from (as appropriate) its contribution to the Company (also taking into consideration any cash received as interest payments pursuant to Section 2.1, but shall not take into account the default interest referred to in Section 2.3 and costs and expenses incurred in connection with the Note, if any) taken into account as “in-flows” on a discounted cash flow basis.
3
“IPO” means the Company’s first firm commitment underwritten public offering of partial or all of its Class A ordinary shares or ordinary shares (as applicable), or securities representing such Class A ordinary shares or ordinary shares (as applicable), on an Approved Exchange.
“Issue Date” means [●], 2022.
“Law” means any federal, national, foreign, supranational, state, provincial or local statute, law, ordinance, regulation, rule, code, order, requirement or rule of law (including common law) enacted, issued, promulgated, enforced or entered by any Governmental Authority.
“Listing” means a listing of the securities of the Company on any Approved Exchange, through the De-SPAC Transaction or an IPO, as the case may be.
“Mandatory Redemption Event” means the occurrence of any of the following events:
(a) any Change of Control;
(b) any sale, lease or other transfer in one transaction or a series of transactions of all or substantially all of the consolidated assets of the Company and its Subsidiaries, taken as a whole, to any Person other than one of the Company’s Subsidiaries;
(c) the Company, after consummating the Listing, ceases to be listed on the stock exchange;
(d) the Company ceases to conduct or carry on its principal business of designing, developing and manufacturing smart cockpit related products;
(e) prior to the consummation of a Listing, any redemption event set forth in Schedule A of the Current Articles;
(g) the Company and the Holder are unable to agree on the terms required to amend the Transaction Documents in accordance with clause 9.1 of the Note Purchase Agreement if the Company carries out a non-U.S. IPO; and
(h) an Event of Default.
provided that a De-SPAC Transaction shall not be treated as a Mandatory Redemption Event.
“Material Adverse Effect” means any event or circumstance or any combination of them that is materially adverse to the business, operations, assets, properties, business or financial condition, results or prospects of the Group taken as a whole or the ability of the Company to perform its obligations under any Transaction Document; provided, however, that in no event would any of the following, alone or in combination, be deemed to constitute, or be taken into account in determining whether there has been or will be, a “Material Adverse Effect”: (a) any change in applicable Laws or generally accepted accounting principles or any interpretation thereof following the date of the Note Purchase Agreement, (b) the taking or refraining from taking of any action required to be taken or refrained from being taken under the Transaction Documents, (c) any action taken by, or at the request of, any Holder, or (d) any matter set forth on the Disclosure Schedule or disclosed to any Holder on any document made available to any Holder on or prior to the date of the Note Purchase Agreement.
4
“Material Subsidiary” means, at any time, a Subsidiary of the Company which has revenue (calculated on a consolidated basis) representing fifteen percent (15%) or more of the consolidated revenue of the Group, including Ecarx (Hubei) Tech Co., Ltd (亿咖通(湖北)技术有限公司).
“Maturity Date” means [●], 20251.
“NDRC” means the National Development and Reform Commission of the PRC, or its competent local branch or any other authority succeeding to its functions.
“NDRC Circular 2044” means the Notice of the National Development and Reform Commission of the PRC on Promoting the Administrative Reform of the Recordation and Registration System for Enterprises' Issuance of Foreign Debts (国家发展改革委关于推进企业 发行外债备案登记制管理改革的通知(发改外资[2015] 2044 号)) promulgated by the NDRC on and effective from 14 September 2015 and its implementation rules and interpretations.
“New Securities” shall have the meaning ascribed to such term in Section 2.6.
“non-U.S. IPO” means an IPO on an internationally recognized stock exchange other than the New York Stock Exchange or NASDAQ.
“Note” shall have the meaning ascribed to such term in the Preamble.
“Note Purchase Agreement” shall have the meaning ascribed to such term in the Preamble.
“Related Party” means, with respect to any Person, any director or officer of such Person or any member, shareholder or equity interest holder who directly or indirectly holds no less than 10% of the total issued and outstanding share capital of such Person;
“Relevant Indebtedness” of any Person means, at any date, indebtedness, obligation or liability (whether accrued, absolute, contingent or otherwise, and whether due or to become due) incurred or issued outside the PRC which is in the form of, or represented or evidenced by, bonds, notes, debentures, loan stock or other securities which for the time being are, or are intended to be, quoted, listed or dealt in or traded on any stock exchange or over-the-counter or other securities market without regard, however, to whether such securities are sold through public offering or private placements, provided, however, that Relevant Indebtedness, for the avoidance of doubt, shall not include any indebtedness under any loan facilities or agreements (including any drawing down of any existing credit line or facility of the Company, or any of the Company’s Controlled entities)).
“Person” means any individual, partnership, corporation, association, joint stock company, trust, joint venture, limited liability company, organization, entity or Governmental Authority.
1 Note to Draft: the date that is thirty-six (36) months following the Closing Date.
5
“PRC” means the People’s Republic of China excluding, for purposes of the Note, Hong Kong, Macau and Taiwan.
“Pre-money Valuation” means US$3,400,000,000.
“Principal Amount” shall have the meaning ascribed to such term in the Preamble.
“Sanctions” means any country- or territory-wide trade, economic or financial sanctions laws, regulations, embargoes or restrictive measures administered, enacted or enforced from time to time by a Sanctions Authority.
“Sanctions Authorities” means:
(a) the Security Council of the United Nations;
(b) the governments of Hong Kong, the United States, the United Kingdom, the European Union; and
(c) the respective governmental institutions and agencies of any of the foregoing.
“Sanctions List” means any list of specifically designated persons, entities (or equivalent) or countries maintained by, or public announcement of Sanctions designation made by a Sanctions Authority, each as amended, supplemented or substituted from time to time.
“Series B Preferred Shares” means Series B preferred shares, par value US$0.000005 each as of the Issue Date, in the share capital of the Company.
“Statement Date” means December 31, 2021.
“Subsidiary” means, with respect to any specified Person, any other Person that is Controlled by such specified Person from time to time and, for the avoidance of doubt, the Subsidiaries of any Person shall include any “variable interest entity” over which such Person or any of its Subsidiaries effects Control pursuant to contractual arrangements and which is consolidated with such Person in accordance with the accounting standards applicable to such Person.
“Total Principal Amount” means the aggregate outstanding principal amount of all of the Notes issued pursuant to the Note Purchase Agreement.
“Transaction Documents” means this Note, the Note Purchase Agreement, and any and all other agreements and instruments being or to be entered into by the parties in connection with the transactions contemplated by any of the foregoing.
“U.S.” means the United States.
“U.S. IPO” means an IPO on the New York Stock Exchange or NASDAQ.
“US$” or “U.S. dollars” means the United States dollar, the lawful currency of the United States.
6
ARTICLE II
INTEREST; PAYMENTS; EVENTS of DEFAULT
2.1 Interest. The Principal Amount shall bear interest at a simple interest rate of 5% per annum until and including the Maturity Date or such earlier time as the Principal Amount becomes due and payable hereunder, whether through redemption or otherwise. Interest on the Note shall accrue daily from (and excluding) the Issue Date. Interest shall be payable semi-annually in arrears on each Interest Payment Date. Accrued interest shall be computed on the basis of a 365-day year or 366-day year (in case of a leap year).
2.2 Payment. All amounts payable on or in respect of the Note or the indebtedness evidenced hereby shall be paid to the Holder in U.S. dollars, in immediately available funds on the date that any such amount is due and payable hereunder. The Company shall make such payments to the Holder by wire transfer of immediately available funds to the account of the Holder as the Holder may designate from time to time, provided that any such designation (or change of designation) must be notified in writing to the Company at least three (3) Business Days prior to relevant payment date. If any such payment date or the Maturity Date falls on a day that is not a Business Day, the required payment will be made on the next succeeding Business Day and no interest on such payment will accrue in respect of the delay.
2.3 Default Interest. In the event of non-payment by the Company of any of the amounts in respect of the Note when due, or expressed to be due, including for the avoidance of doubt the principal amount, accrued interest and the Redemption Price, default interest shall accrue on the overdue but unpaid amount under the Note for the period from the due date to the date of actual payment (both before and after judgment) at an interest rate of three percent (3%) per annum higher than the interest rate or (as the case may be) the Internal Rate of Return (to be computed on the basis of a 365-day year or 366-day year (in case of a leap year)) and shall be payable on demand by the Holder free and clear of and without set-off or deduction for taxes or otherwise.
2.4 Seniority. The Note constitutes a direct, unconditional, unsubordinated and unsecured indebtedness of the Company, and shall at all times rank pari passu with all existing and future unsubordinated and unsecured obligations of the Company. The Note ranks senior in right of payment to any of the Company’s future indebtedness that is expressly subordinated in right of payment to the Note, equal in right of payment to any of the Company’s present and future indebtedness and other liabilities of the Company that are not so subordinated, and junior in right of payment to any of the Company’s secured indebtedness to the extent of the value of the assets securing such indebtedness and structurally junior to all future indebtedness incurred by the Company’s Subsidiaries and their other liabilities (including trade payables) and save for obligations that are preferred by provisions of Law that are mandatory and of general application.
2.5 Covenants. The Company agrees to be bound by the covenants set out in this Section 2.5 during the period beginning on the Issue Date and ending on the date on which all present and future obligations and liabilities (whether actual or contingent and whether owed in any other capacity whatsoever) of the Company to the Holder under the Note have been unconditionally and irrevocably paid and discharged in full or (if earlier) the date that the Note has been fully converted into Conversion Shares:
(a) Authorizations. The Company shall promptly obtain, comply with and do all that is necessary to maintain in force and effect all required approval, authorization and consent to perform its obligations under the Note and to ensure the legality, validity, enforceability or admissibility in evidence of the Note.
7
(b) Compliance with Laws. The Company shall comply in all respects with all applicable Laws to which it or its assets may be subject, if failure so to comply would materially impair its ability to perform its obligations under the Note.
(c) Preservation of assets. The Company shall (and shall procure that each Group member will) maintain and preserve all of its material assets (including, but not limited to, any real property and intellectual property) that are necessary for the conduct of its business where failure to do so would have a Material Adverse Effect.
(d) Liabilities. The Company shall not (and shall procure that no Group Company will) incur or allow to subsist any indebtedness, obligation or liability (whether accrued, absolute, contingent or otherwise, and whether due or to become due) for money borrowed in an aggregate amount exceeding US$500,000,000 (the “Permitted Indebtedness Cap”); provided, that the Company and the Holder may negotiate in good faith to make adjustments to the Permitted Indebtedness Cap if the Debt to Asset Ratio does not exceed 90 per cent.
(e) Negative pledge. Without obtaining the prior written consent from the Holder, the Company shall not (and shall procure that no member of the Group will) create or permit to subsist or arise any encumbrance upon the whole or any part of its present or future assets or revenues to secure any Relevant Indebtedness.
(f) Material Contracts. The Company shall (and shall procure that each Group Company will) perform its obligations under each Material Contract (as defined under the Note Purchase Agreement) except where the failure to perform would not be material to the business of the Group, taken as a whole and take all actions as the Company or such Group Company deems reasonable and appropriate (acting in good faith and in the best interests of the Company or such Group Company) to ensure that each counterparty to each Material Contract (as defined under the Note Purchase Agreement) will perform its material obligations under such contract.
(g) Insurance. The Company shall (and shall procure that each Group Company will) maintain insurances on and in relation to its business and assets with reputable underwriters or insurance companies which the Company deems appropriate (including, but not limited to, directors and employees liability insurance for all its directors).
(h) Taxation. The Company shall (and shall procure that each Group Company will) duly and punctually pay and discharge all Taxes imposed upon it or its assets within the time period allowed without incurring penalties except (i) for Taxes which are being contested in good faith or which are of a de minimis value, (ii) for Taxes for which reserves have been established in its consolidated financial statements, and (iii) where failure to pay Taxes would not or reasonably be expected to have a Material Adverse Effect.
(i) Related party transactions. The Company shall not (and shall procure that no Group Company will) enter into any transaction with any Related Party on terms that are less favorable to the Company or such Group Company than would be obtained in a comparable arm’s length transaction with a person that is not a Related Party, other than such less favorable terms that are required by such Related Party from all of its counterparties.
8
(j) Provision of information. The Company shall supply or procure to be supplied to the Holder (i) quarterly consolidated financial statements of the Group (comprising of a statement of balance and a statement of profit and loss) and each such quarterly consolidated financial statements shall be provided no later than 45 days after the end of each financial quarter of the Company prior to Listing and (ii) such information regarding the financial condition, business and operations of the Group as reasonably requested by the Holder from time to time in respect of the transactions contemplated by the Transaction Documents (including information reasonably required by the Holder for the purpose of post-transaction management); provided, in each case, that no such information shall be provided to the extent such information constitutes “material non-public information” as reasonably determined by the Company.
(k) Certification of No Event of Default. The Company shall notify the Holder of any Event of Default (and the steps, if any, being taken to remedy it) within ten (10) Business Days of becoming aware of its occurrence. Promptly upon a request by the Holder, the Company shall supply to the Holder a certificate signed by a director on its behalf certifying that no Event of Default is continuing (or if an Event of Default is continuing, specifying the Event of Default and the steps, if any, being taken to remedy it).
(l) Sanctions. The Company undertakes not to use any of the funds advanced under this Note directly or indirectly for business activities with any person on any Sanctions List that violate any applicable Sanctions.
(m) Anti-Money Laundering and Anti-Corruption Laws. (i) The Company shall not (and the Company shall ensure that no Group Company will) directly or indirectly use the proceeds of the Note for any purpose which would breach any applicable Anti-Money Laundering Laws. (ii) The Company shall (and the Company shall ensure that each Group Company will): (A) comply with, and take measures to ensure that each of its or their officers, directors, and employees will comply with, all applicable Anti-Corruption Laws; and (B) maintain policies and procedures designed to promote and achieve compliance with all applicable Anti-Corruption Laws.
(n) NDRC. The Company shall, as soon as practicable, and in any event within ten (10) working days of the Issue Date, report the relevant information relating to the Notes to the NDRC in accordance with the NDRC Circular 2044 (the “Information Reporting”). If the terms and conditions of the actual debt incurred deviate materially from the information filed with the NDRC, details of deviations shall be specified in the Information Reporting.
2.6 The Company hereby confirms and agrees that if it issues any other debt security (whether convertible or exchangeable or otherwise) after the Issue Date (the “New Securities”) and such New Security contains any provision that is more favorable to an Holder of the New Securities than those provisions provided to the Holder under the Transaction Documents (including, but not limited to, terms relating to the interest rate and default interest rate, internal rate of return, conversion price, guarantees or collateral arrangement) (the “Additional Rights”), then (a) the Company shall notify the Holder of the terms of such New Securities and the Additional Rights no later than five (5) Business Days after the issue of such New Securities and (b) if required by the Holder, enter into a supplemental agreement to the Transaction Documents to confer on the Holder the same Additional Rights no later than ten (10) Business Days (or such longer period as the Holder may agree) after the written request of the Holder. Notwithstanding the foregoing, this Section 2.6 shall not apply to any New Securities that are issued (i) with an investment term that is longer than three years and (ii) with a total investment amount (which, in the case where there are multiple investors, refers to the total investment amount made by such multiple investors under a single purchase agreement or multiple purchase agreements using substantially the same form) that exceeds US$65,000,000.
9
2.7 Events of Default. The occurrence of any of the following events shall constitute the occurrence of an “Event of Default”, whatever the reason or cause for such event and whether it is voluntary or involuntary or is effected by operation of law or pursuant to any judgment, decree or order of any court or any order, rule or regulation of any Governmental Authority or otherwise:
(a) Failure to Pay. (i) The Company defaults in the payment of the Maturity Redemption Price when due and payable on the Maturity Date; (ii) the Company defaults in the payment of interest when any such interest payment becomes due and payable and the default continues for a period of ten (10) Business Days; or (iii) the Company defaults in the payment of any other amount (including the Mandatory Redemption Price) hereunder when due and payable and the default continues for a period of no fewer than ten (10) Business Days, in each case in accordance with the terms hereof;
(b) Breach of Conversion Obligations. The Company fails to comply with any of its obligations to convert all or a portion of the Note in accordance with Article III upon Holder’s exercise of its conversion rights and such failure continues for a period of thirty (30) days;
(c) Misrepresentation. Any representation or warranty made by the Company in the Note Purchase Agreement is or proves to have been incorrect or misleading in any material respect when made, unless the circumstances giving rise to such incorrect or misleading representation or warranty are capable of remedy and are remedied (including by the provision of updated information) within 30 days of the earlier of (i) the Holder giving notice to the Company and (ii) the Company becoming aware of such representation or warranty being incorrect or misleading. For the avoidance of doubt, if any Event of Default under this Section 2.7(e) occurs and the Holder elects to require the Company to redeem the Note, the Mandatory Redemption Price payable to the Holder shall exclude such amounts paid or adjudicated to be payable by the Company for any Indemnifiable Liabilities (as defined under the Note Purchase Agreement) incurred by such Holder, if any;
(d) Cross Default. There is any default by any Group Company with respect to any agreement, mortgage or other instrument under which there may be outstanding, or by which there may be secured or evidenced, any indebtedness for money borrowed, indemnity or guarantee obligations in a total amount, either individually or when aggregated with any such default by any other Group Company, in excess of US$40,000,000 (or an equivalent amount in any other currency), whether such indebtedness, indemnity or guarantee obligations now exists or shall hereafter be created (A) resulting in such indebtedness becoming or being declared due and payable or (B) constituting a failure to pay the principal or interest of any such indebtedness when due and payable at its stated maturity, upon required repurchase, upon declaration of acceleration or otherwise and such declaration of acceleration shall not have been rescinded or annulled or such failure to pay shall not have been cured or waived or such indebtedness shall not have been repaid, as the case may be, within twenty (20) days after written notice from the Holder;
10
(e) Bankruptcy. The Company or the Material Subsidiary shall commence a voluntary proceeding seeking liquidation, winding-up, reorganization or other relief with respect to the Company or the Material Subsidiary or its debts under any bankruptcy, liquidation, insolvency or other similar Law now or hereafter in effect or seeking the appointment of a trustee, receiver, liquidator, custodian or other similar official of the Company or the Material Subsidiary or all or substantially all of its property, or consents to any such relief or to the appointment of or taking possession by any such official in an involuntary proceeding commenced against it, or makes a general assignment for the benefit of creditors, or fails generally to pay its debts as they become due;
(f) Involuntary Proceedings. An involuntary proceeding shall be commenced against the Company or the Material Subsidiary seeking liquidation, winding-up, reorganization or other relief with respect to the Company or the Material Subsidiary or its debts under any bankruptcy, liquidation, insolvency or other similar Law now or hereafter in effect or seeking the appointment of a trustee, receiver, liquidator, custodian or other similar official of the Company or the Material Subsidiary or all or substantially all of its property;
(g) Breach of other obligations. The Company does not perform or comply with one or more of its other obligations in the Note (other than those referred to in paragraphs (a) (Failure to Pay) and (b) (Breach of Conversion Obligations) above). No Event of Default under this Section 2.7(g) will occur if the failure to comply is capable of remedy and is remedied within 30 days of the earlier of (i) any Holder giving notice to the Company and (ii) the Company becoming aware of the failure to comply;
(h) Enforcement proceedings. A distress, attachment, execution, seizure before judgment or other legal process is levied, enforced or sued out on or against any part of the property, assets or turnover of the Company or the Material Subsidiary which has or is reasonably likely to have a Material Adverse Effect;
(i) Nationalization. (a) any step is taken by any person with a view to the seizure, compulsory acquisition, expropriation or nationalization of all or a material part of the assets of the Company or the Material Subsidiary, or (b) the Company or the Material Subsidiary is prevented from exercising normal control over all or a material part of its property, assets and turnover;
(j) Repudiation. The Company rescinds or repudiates any Transaction Document; and
(k) Illegality. It is or will become unlawful for the Company to perform or comply with any one or more of its obligations under any Transaction Document.
11
ARTICLE III
CONVERSIONs
3.1 Conversion Right. In the event the Company consummates a Listing on or prior to the Maturity Date, subject to and upon compliance with the provisions of this Article III, the Holder shall have the right from time to time, at the Holder’s option, to convert all or any portion of the Note (plus any accrued but unpaid interest thereon) to such number of fully paid and non-assessable Class A ordinary shares or ordinary shares of the Company (as applicable), as is equal to the quotient of (x) the outstanding Principal Amount of such Note (plus any accrued but unpaid interest thereon) divided by (y) the then effective Conversion Price, at any time during the Conversion Period by delivering a duly completed irrevocable written notice to the Company (the “Conversion Notice”); provided, however, that:
(a) in the event the Holder elects to convert a portion of but not all of the Note, for each conversion, the number of Conversion Shares the Holder is entitled to receive shall be no less than 20% of the total number of Conversion Shares that would be issuable to such Holder if the Note were converted in full in accordance with this Section 3.1; and
(b) the Holder can only exercise its conversion right under this Section 3.1 no more than four times during any twelve- (12) month rolling period following the Issue Date.
3.2 Conversion Price. Subject to adjustments set forth in Article IV, the initial conversion price (as so adjusted, the “Conversion Price”) shall be equal to: (a) US$11.50, if such Listing is through a De-SPAC Transaction; (b) the per share offering price in the Listing multiplied by 115%, if such Listing is through a U.S. IPO; or (c) (x) the per share offering price in the Listing multiplied by 115%, or (y) such other price as may be further agreed between the Company and the Holder solely for the purpose of complying with the listing rules of the applicable Approved Exchange or related regulations or guidance materials (including but not limited to Guidance Letters issued by Hong Kong Stock Exchange), if such Listing is through a non-U.S. IPO, provided that the Pre-money Valuation of the Company shall remain unchanged.
3.3 Put Right. If the Company fails to consummate a Listing by way of a De-SPAC Transaction or a U.S. IPO on or prior to the date that is twelve (12) months following the Issue Date (the “Put Right Triggering Date”), the Holder shall have the right (the “Put Right”) to elect to (a) have the Company repay the Note in full (including any accrued but unpaid interest thereon) or (b) convert the Note in full into such number of fully paid and non-assessable Series B Preferred Shares, as is equal to the quotient of (x) the then outstanding Principal Amount of the Note (plus any accrued but unpaid interest thereon) divided by (y) a conversion price equal to US$11.57, subject to adjustments set forth in Article IV (as so adjusted, the “Put Right Conversion Price”), upon delivery of a written notice by the Holder to the Company in the form attached hereto as Exhibit A (the “Put Right Exercise Notice”) within thirty (30) days after the Put Right Triggering Date. For the avoidance of doubt, if the Holder fails to deliver a written notice to the Company in the manner required by this Section 3.3, the Holder shall be deemed to have forfeited the Put Right and the Note shall remain outstanding pursuant to the terms hereof.
3.4 Conversion Procedure; Effect of Conversion.
(a) Subject to Section 3.4(b), this Note shall be deemed to have been converted immediately prior to the close of business on the date (the “Conversion Date”) that the Holder has delivered the Conversion Notice or the Put Right Exercise Notice electing to convert, as applicable, and the Note for cancellation to the Company. The Company shall promptly and in any event, within fifteen (15) Business Day after the delivery of the Note and the Conversion Notice or the Put Right Exercise Notice, as applicable, to the Company (i) take all actions and execute all documents necessary to effect the issuance of the full number of the Conversion Shares to which the Holder shall be entitled in satisfaction of any conversion pursuant to Section 3.1 or Section 3.3, (ii) deliver to the Holder certificate(s) representing the number of the Conversion Shares delivered upon each such conversion (bearing such legends, if any, required by the Company), (iii) deliver to the Holder a certified copy of the register of members of the Company, reflecting the Holder’s ownership of the Conversion Shares delivered upon each such conversion, and (iv) subject to Section 3.4(b), cancel the Note. No Conversion Notice may be delivered and the Note may not be surrendered by a Holder for conversion thereof if the Holder has also delivered a Redemption Notice to the Company in respect of the Note and not validly withdrawn such Redemption Notice in accordance with Article V.
12
(b) In the event the Holder surrenders this Note pursuant to Section 3.4(a) for partial conversion, the Company shall, in addition to cancelling the Note upon such surrender, execute and deliver to the Holder a new note denominated in U.S. dollars and in an aggregate principal amount equal to the unconverted portion of the surrendered Note, without payment of any service charge by the Holder.
(c) The Holder in whose name the certificate for any Conversion Shares delivered upon conversion is registered shall be treated as a holder of record of such Conversion Shares as of the close of business on the relevant Conversion Date. Upon a conversion of the entire outstanding amount of the Note, the Holder shall no longer be a holder of the Note surrendered for conversion.
(d) The Company shall not issue any fractional shares upon conversion of the Note. In lieu of the Company issuing any fractional shares to the Holder upon the conversion of the Note, the number of Conversion Shares shall be rounded up to the nearest whole number.
(e) The Company’s settlement of each conversion pursuant to this Section 3.4 shall be deemed to satisfy in full its obligation to pay the Principal Amount converted and accrued and unpaid interest thereon. As a result, such accrued and unpaid interest, if any, shall be deemed to be paid in full rather than cancelled, extinguished or forfeited.
ARTICLE IV
CONVERSION PRICE ADJUSTMENTS
4.1 Anti-Dilution Adjustments. The Conversion Price and the Put Right Conversion Price, as applicable, and the number and type of securities to be received upon conversion of the Note, shall be subject to adjustment as follows:
(a) Consolidation, Subdivision or Reclassification
If and whenever there shall be an alteration to the nominal value of the Company Shares (or any class of them) as a result of consolidation, subdivision or re-classification, the Conversion Price or Put Right Conversion Price (as applicable) shall be adjusted by multiplying the Conversion Price or Put Right Conversion Price (as applicable), in force immediately before such alteration by the following fraction:
13
where:
A | is the nominal amount of one Company Share which is altered immediately after such alteration; and |
B | is the nominal amount of such Company Share immediately before such alteration. |
Such adjustment shall become effective on the date that such alteration takes effect.
(b) Capitalization of Profits or Reserves
(A) | If and whenever the Company shall issue any Company Shares credited as fully paid to its shareholders by way of capitalization of profits or reserves (including any share premium account) (except where the Company Shares are issued as Scrip Dividend) and which would not have constituted a Capital Distribution, the Conversion Price or Put Right Conversion Price (as applicable), shall be adjusted by multiplying the Conversion Price or Put Right Conversion Price (as applicable), in force immediately before such issue by the following fraction: |
where:
A | is the aggregate nominal amount of the issued Company Shares immediately before such issue; and |
B | is the aggregate nominal amount of the issued Company Shares immediately after such issue. |
Such adjustment shall become effective on the date of issue of such Company Shares or if a record date is fixed therefor, immediately after such record date.
(B) | In the case of an issue of Company Shares by way of a Scrip Dividend where the Current Market Price of such Company Shares on the date of announcement of the terms of such issue multiplied by the number of Company Shares issued exceeds 100% of the amount of the Relevant Cash Dividend and which would not have constituted a Capital Distribution, the Conversion Price or Put Right Conversion Price (as applicable), shall be adjusted by multiplying the Conversion Price or Put Right Conversion Price (as applicable), in force immediately before the issue of such Conversion Shares by the following fraction: |
14
where:
A | is the aggregate nominal amount of the issued Company Shares immediately before such Scrip Dividend; |
B | is the aggregate nominal amount of Company Shares which the Relevant Cash Dividend would purchase at such Current Market Price; and |
C | is the aggregate nominal amount of Company Shares issued by way of such Scrip Dividend; |
Or by making such other adjustment as an Independent Investment Bank deems fair and reasonable.
Such adjustment shall become effective on the date of issue of such Company Shares or if a record date is fixed therefor, immediately after such record date.
(c) Capital Distribution
If and whenever the Company shall pay or make any Capital Distribution to the shareholders of the Company (except where the Conversion Price or Put Right Conversion Price (as applicable), falls to be adjusted under Section 4.1(b) above), the Conversion Price or Put Right Conversion Price (as applicable), shall be adjusted by multiplying the Conversion Price or Put Right Conversion Price (as applicable), in force immediately before such Capital Distribution by the following fraction:
where:
A | is the Current Market Price of one Company Share on the date on which the Capital Distribution is announced to the shareholders of the Company; and |
B | is the Fair Market Value on the date of such announcement of the Capital Distribution attributable to one Company Share; |
Or by making such other adjustment as an Independent Investment Bank deems fair and reasonable.
Such adjustment shall become effective on the date that such Capital Distribution is made or if a record date is fixed therefor, immediately after such record date.
15
(d) | Rights Issues of Company Shares or Options over Company Shares |
If and whenever the Company shall issue Company Shares to all or substantially all shareholders of the Company as a class by way of rights, or issue or grant to all or substantially all shareholders of the Company as a class, by way of rights, options, warrants or other rights to subscribe for or purchase any Company Shares, in each case at less than 95 per cent. of the Current Market Price per Company Share on the date of announcement of the terms of the issue or grant, the Conversion Price or Put Right Conversion Price (as applicable) shall be adjusted by multiplying the Conversion Price or Put Right Conversion Price (as applicable) in force immediately before such issue or grant by the following fraction:
where:
A | is the number of Company Shares in issue immediately before such announcement; |
B | is the number of Company Shares which the aggregate amount (if any) payable for the Company Shares issued by way of rights or for the options or warrants or other rights issued by way of rights and for the total number of Company Shares deliverable on the exercise thereof would purchase at such Current Market Price per Company Share; and |
C | is the aggregate number of Company Shares issued or, as the case may be, the maximum number of Company Shares to be issued or granted. |
Such adjustment shall become effective on the date of issue of such Company Shares or issue or grant of such options, warrants or other rights (as the case may be) or where a record date is set, the first date on which the Company Shares are traded ex-rights, ex-options or ex-warrants, as the case may be. For the avoidance of doubt, the adjustment shall not be made in the case of an issue of securities (i) arising from the exercise of the rights under the Note or (ii) pursuant to any employee equity incentive plans of the Company.
(e) Rights Issues of Other Securities
If and whenever the Company shall issue any securities (other than Company Shares or options, warrants or other rights to subscribe for or purchase Company Shares) to all or substantially all shareholders of the Company as a class, by way of rights, or the grant to all or substantially all shareholders of the Company as a class by way of rights, of any options, warrants or other rights to subscribe for or purchase, any securities (other than the Company Shares or options, warrants or other rights to subscribe for or purchase the Company Shares), the Conversion Price or Put Right Conversion Price (as applicable), shall be adjusted by multiplying the Conversion Price or Put Right Conversion Price (as applicable), in force immediately before such issue or grant by the following fraction:
16
where:
A | is the Current Market Price of one Company Share on the date on which such issue or grant is publicly announced; and |
B | is the Fair Market Value on the date of such announcement of the portion of the rights attributable to one Company Share; |
Or by making such other adjustment as an Independent Investment Bank deems fair and reasonable.
Such adjustment shall become effective on the date of issue of the securities or grant of such rights, options or warrants (as the case may be) or where a record date is set, the first date on which the Company Shares are traded ex-rights, ex-options or ex-warrants, as the case may be.
(f) Other Offers to Shareholders
In the event of any issue, sale or distribution by or on behalf of the Company or any Group Company or (at the direction or request of or pursuant to any arrangements with the Company or any Group Company) any other company, person or entity of any securities in connection with an offer by or on behalf of the Company or any Group Company or such other company, person or entity pursuant to which offer the shareholders of the Company generally are entitled to participate in arrangements whereby such securities may be acquired by them, the Conversion Price or Put Right Conversion Price (as applicable), as applicable, shall be adjusted by multiplying the Conversion Price or Put Right Conversion Price (as applicable), in force immediately before such issue by the following fraction:
where:
A | is the Current Market Price of one Company Share on the date on which such issue, sale or distribution is publicly announced; and |
B | is the Fair Market Value on the date of such announcement of the portion of the rights to the securities being issued, sold or distributed attributable to one Company Share; |
Or by making such other adjustment as an Independent Investment Bank deems fair and reasonable.
Such adjustment shall become effective on the date of issue, sale or distribution of the securities.
17
(g) Other Events
If the Company determines that an adjustment should be made to the Conversion Price or (as the case may be) the Put Right Conversion Price as a result of one or more events or circumstances not referred to in paragraphs (a) to (f) above, the Company shall, at its own expense and acting reasonably, request an Independent Investment Bank to determine as soon as practicable what adjustment (if any) to the Conversion Price or (as the case may be) the Put Right Conversion Price as is fair and reasonable to take account thereof, if the adjustment would result in a reduction in the Conversion Price or (as the case may be) the Put Right Conversion Price, and the date on which such adjustment should take effect and upon such determination by the Independent Investment Bank such adjustment (if any) shall be made and shall take effect in accordance with such determination, provided that an adjustment shall only be made pursuant to this Section 4.1(g) if such Independent Investment Bank is so requested to make such a determination.
(h) For the purpose of this Section 4.1:
(i) | “Company Share” means shares in the authorized capital of the Company. |
(ii) | “Current Market Price” means in respect of a Company Share at a particular time on a particular date, (A) the market value of the Company Share as determined by the Company and the Holder or if required by any one of them, by an Independent Investment Bank, or (B) in the event the Company consummates a Listing, the volume-weighted average of the Last Reported Sale Prices for one Company Share for the thirty (30) consecutive trading days ending on the trading day immediately preceding such date, provided that if at any time during the said thirty (30) trading day period the Company Shares shall have been quoted ex-dividend and during some other part of that period the Company Shares shall have been quoted cum-dividend then: |
(1) | if the Company Shares to be issued in such circumstances do not rank for the dividend in question, the quotations on the dates on which the Company Shares shall have been quoted cum-dividend shall for the purpose of this definition be deemed to be the amount thereof reduced by an amount equal to the amount of that dividend per Company Share; or |
(2) | if the Company Shares to be issued in such circumstances rank for the dividend in question, the quotations on the dates on which the Company Shares shall have been quoted ex-dividend shall for the purpose of this definition be deemed to be the amount thereof increased by such similar amount; |
and provided further that if the Company Shares on each of the said thirty (30) trading days have been quoted cum-dividend in respect of a dividend which has been declared or announced but the Company Shares to be issued do not rank for that dividend, the quotations on each of such dates shall for the purpose of this definition be deemed to be the amount thereof reduced by an amount equal to the amount of that dividend per Company Share.
18
“Last Reported Sale Price” of the Company Shares on any date shall be calculated as (i) the closing sale price per Company Share (or if no closing sale price is reported, the average of the bid and ask prices or, if more than one in either case, the average of the average bid and the average ask prices) on that date as reported in composite transactions for the principal U.S. national or regional securities exchange on which the Company Shares are traded. If the Company Shares are not listed for trading on a U.S. national or regional securities exchange on the relevant date, the “Last Reported Sale Price” shall be (i) the last quoted bid price for the Company Shares in the over-the-counter market on the relevant date as reported by OTC Markets Group Inc. or a similar organization.
(iii) | “Capital Distribution” means any dividend or distribution (whether of cash or assets in specie) by the Company for any financial period whenever paid or made and however described (and for these purposes a distribution of assets in specie includes without limitation an issue of Company Shares or other securities credited as fully or partly paid (other than the Company Shares credited as fully paid by way of capitalization of reserves). |
(iv) | “Fair Market Value” means, with respect to any assets, security, option, warrants or other right on any date, the fair market value of that asset, security, option, warrant or other right as determined by an Independent Investment Bank. |
(v) | “Relevant Cash Dividend” means any cash dividend specifically declared by the Company. |
(vi) | “Independent Investment Bank” means an independent investment bank of international repute selected by the Company and notified in writing to the Holder. |
(vii) | “Scrip Dividend” means any Company Shares issued in lieu of the whole or any part of any Relevant Cash Dividend. |
(viii) | On any adjustment, the relevant Conversion Price or Put Right Conversion Price (as applicable), if not an integral multiple of one United States cent, shall be rounded down to the nearest one United States cent. |
(ix) | The Conversion Price or Put Right Conversion Price (as applicable), may not be reduced so that, on conversion of the Note, Conversion Shares would fall to be issued at a discount to their nominal value or would require Conversion Shares to be issued in any other circumstances not permitted by applicable law. |
(x) | Where more than one event which gives or may give rise to an adjustment to the Conversion Price or Put Right Conversion Price (as applicable), occurs within such a short period of time that in the opinion of an Independent Investment Bank, the foregoing provisions would need to be operated subject to some modification in order to give the intended result, such modification shall be made to the operation of the foregoing provisions as may be advised by an Independent Investment Bank, to be in their opinion appropriate in order to give such intended result. |
19
(xi) | No adjustment involving an increase in the Conversion Price or Put Right Conversion Price (as applicable), will be made, except in the case of a consolidation of the Conversion Shares as referred to in this Section or to correct an error. |
(xii) | The Holder shall be under no duty to monitor whether any event or circumstance has happened or exists which may require an adjustment to be made to the Conversion Price or Put Right Conversion Price (as applicable), as applicable, or to make any calculation or determination (or verification thereof) in connection with the Conversion Price or Put Right Conversion Price (as applicable). |
4.2 Reservation of Shares Issuable Upon Conversion. Upon conversion of the Note pursuant to Section 3.1 or Section 3.3, the Company shall have duly authorized and validly reserved for issuance such number of Conversion Shares as shall be sufficient to effect the conversion of all the then outstanding Principal Amount of the Note at the relevant Conversion Price or Put Right Conversion Price (as applicable).
4.3 No Adjustment. Notwithstanding anything herein to the contrary, no adjustment under Section 4.1 shall be required to be made to the Conversion Price if one or more of the events giving rise to such adjustment occurs prior to the consummation of a Listing.
ARTICLE V
REDEMPTION
5.1 Redemption on Maturity Date. Unless previously redeemed or surrendered and converted, the Company shall redeem all outstanding Principal Amount that has not been converted or redeemed in accordance herewith on the Maturity Date at a price equal to (i) the outstanding Principal Amount of the Note, plus (ii) accrued and unpaid interest thereon, and that shall, together with any interest paid by the Company to the Holder provide the Holder an Internal Rate of Return of nine percent (9%) per annum on such principal amount over the period starting from (and including) the Issue Date and ending on (and including) the date when such price is paid in full (the “Maturity Redemption Price”). For the avoidance of doubt, any default interest or other amounts relating to indemnities, costs and expenses paid or payable in connection with the Note shall not be included in the calculation of the Internal Rate of Return.
5.2 Redemption Upon a Mandatory Redemption Event. For as long as there remains any outstanding Principal Amount of the Note, upon the occurrence of a Mandatory Redemption Event, the Holder shall have the right but not the obligation to require the Company to redeem for cash all outstanding Principal Amount that has not been converted or redeemed in accordance herewith on the date (the “Redemption Date”) notified in writing by the Company that is not more than fifteen (15) Business Days following the date of the Mandatory Redemption Event Company Notice (as defined below), or, in the event the Company fails to deliver such notice, the date on which the Holder becomes aware of the occurrence of a Mandatory Redemption Event, at a price equal to (i) the outstanding Principal Amount of the Note, plus (ii) accrued and unpaid interest thereon, and plus (iii) an additional amount that shall, together with any interest paid by the Company to the Holder and any accrued and unpaid interest on the Note, provide the Holder an Internal Rate of Return of nine percent (9%) per annum on such principal amount over the period starting from (and including) the Issue Date and ending on (and including) and ending on (and including) the Redemption Date (the “Mandatory Redemption Price”), subject to Section 2.7(c).
20
5.3 Mandatory Redemption Event Company Notice. On or before the tenth Business Day after the occurrence or the effective date of a Mandatory Redemption Event, the Company shall provide to the Holder a written notice (the “Mandatory Redemption Event Company Notice”) by electronic mail of the occurrence or the effective date of the Mandatory Redemption Event and of the redemption right at the option of the Holder arising as a result thereof. Each Mandatory Redemption Event Company Notice shall specify:
(a) the events causing the Mandatory Redemption Event;
(b) the date of the Mandatory Redemption Event;
(c) the last date on which the Holder may exercise the redemption right pursuant to this Article V;
(d) the Mandatory Redemption Price;
(e) the Redemption Date;
(f) that the Note may be converted only if any Redemption Notice that has been delivered by the Holder has been withdrawn in accordance with the terms of this Note; and
(g) the procedures that the Holder must follow to require the Company to redeem the Note.
No failure of the Company to give the foregoing notices and no defect therein shall limit the Holder’s redemption rights or affect the validity of the proceedings for the redemption of the Note pursuant to this Article V.
5.4 Delivery of Redemption Notice and the Note by the Holder.
(a) Redemption of the Note under Section 5.2 shall be made, at the option of the Holder, upon: (i) delivery by the Holder to the Company of a duly completed notice (the “Redemption Notice”), in the form attached hereto as Exhibit B, on or before the close of business on the second Business Day immediately preceding the Redemption Date; and (ii) delivery of the Note to the Company at any time after delivery of the Redemption Notice (together with all necessary endorsements for transfer), such delivery being a condition to receipt by the Holder of the Redemption Price therefor.
(b) Notwithstanding anything herein to the contrary, the Holder shall have the right to withdraw such Redemption Notice in whole at any time prior to the close of business on the second Business Day immediately preceding the Redemption Date by delivery of a written notice of withdrawal to the Company in accordance with Section 5.5.
21
5.5 Withdrawal of Redemption Notice. A Redemption Notice may be withdrawn by means of a duly completed written notice of withdrawal delivered to the Company in accordance with this Section 5.5 at any time prior to the close of business on the second Business Day immediately preceding the Redemption Date.
5.6 Payment of Mandatory Redemption Price. On the Redemption Date, the Company shall make payment of the Mandatory Redemption Price to the Holder by wire transfer of immediately available funds to the bank account of the Holder specified in the Redemption Notice. Thereafter, on such Redemption Date, (i) the Note will cease to be outstanding, (ii) interest will cease to accrue on the Note and (iii) all other rights of the Holder will terminate (other than the right to receive the Redemption Price).
5.7 No Redemption at Option of the Company. Other than as set forth under this Note, the Company may not redeem, repurchase, repay or prepay any portion of the Note at any time prior to the Maturity Date without prior written consent of the Holder.
ARTICLE VI
MISCELLANEOUS
6.1 Replacement of Note. Upon receipt by the Company of evidence reasonably satisfactory to it of the ownership of and the loss, theft, destruction or mutilation of a Note and (a) in the case of loss, theft or destruction, of indemnity reasonably satisfactory to it; or (b) in the case of mutilation, upon surrender thereof, the Company, at the expense of the Holder, will execute and deliver in lieu thereof a new Note executed in the same manner as the Note being replaced, in the same principal amount as the unpaid principal amount of such Note and dated the date of such Note.
6.2 No Rights as Shareholder prior to Conversion. Other than as provided in this Note or the Note Purchase Agreement, the Holder shall not be entitled to vote or be deemed the holders of any equity securities of the Company that may be issuable on the conversion of the Note as provided herein for any purpose, nor shall anything contained herein be construed to confer upon the Holder, as such, any of the rights of a shareholder of the Company or any right to vote for the election of directors or upon any matter submitted to shareholders at any meeting thereof, or to give or withhold consent to any corporate action (whether upon any recapitalization, issuance of shares, reclassification of shares, change of par value, or change of shares to no par value, consolidation, merger, scheme of arrangement, conveyance, or otherwise) or to receive notice of meetings, or to receive in-kind dividends or subscription rights or otherwise until the Note shall have been converted and the Conversion Shares issuable upon the conversion hereof shall have been issued, as provided herein.
6.3 No Withholding. All payments and deliveries made by, or on behalf of, the Company or any successor to the Company under or with respect to this Note, including payments of principal, payments of interest and deliveries of Conversion Shares upon any conversion of the Note, shall be made without withholding or deduction for, or on account of, any present or future taxes, duties, assessments or governmental charges of whatever nature imposed or levied by or within any jurisdiction in which the Company or any successor to the Company is, for tax purposes, organized or resident or doing business or through which payment is made or deemed made (or any political subdivision or taxing authority thereof or therein), unless such withholding or deduction is required by Law or by regulation or governmental policy having the force of law.
22
6.4 Termination of Rights. All rights under this Note shall terminate when (a) all amounts at any time owing on the Note have been paid in full or (b) the Note is converted in full pursuant to the terms set forth in Article III. The Note shall be surrendered to the Company thereafter for cancellation and shall not be reissued.
6.5 Provisions Binding on Company’s Successors. Subject to the restrictions on transfer described in Section 6.8, all the covenants, stipulations, promises and agreements of the Company contained in the Note shall bind its successors and assigns whether so expressed or not.
6.6 Official Acts by Successors. Any act or proceeding by any provision of the Note authorized or required to be done or performed by any board of directors, committee or officer of the Company shall and may be done and performed with like force and effect by the like board, committee or officer of any corporation or other entity that shall at the time be the lawful sole successor of the Company.
6.7 Amendment; Waiver. Any amendment, modification or supplement to any term of the Note shall be effected by a written instrument executed by the Holder and the Company. The observance of any provision in the Note may be waived in writing by the party against whom such waiver is to be effective.
6.8 Transferability. The Holder shall not transfer the Note or any portion hereof to any Person without the prior written consent by the Company; provided that if the transferee is an Affiliate of the Holder, no consent is required so far as such Affiliate satisfies the know-your-customer requirements as may be reasonably requested by the Company.
6.9 Specific Performance. The Company acknowledges and agrees that irreparable injury to the Holder may occur in the event that any provision of this Note is not performed in accordance with its specific terms or is otherwise breached and that such injury may not be adequately compensable in damages. It is accordingly agreed that the Holder shall be entitled, in addition to any other remedy to which it is entitled at law or in equity, to specific performance, injunctive relief or other equitable remedies, without proof of actual damages, and the Company will not take action, directly or indirectly, in opposition to the Holder seeking such relief on the grounds that another remedy or relief is available at law or in equity. Any requirements for the securing or posting of any bond with such remedy are hereby waived.
6.10 Governing Law. THIS NOTE SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF HONG KONG WITHOUT REGARD TO PRINCIPLES OF CONFLICTS OF LAWS THEREUNDER.
6.11 Dispute Resolution.
(a) The Company and the Holder agree to negotiate in good faith to resolve any dispute, controversy, difference or claim arising out of or relating to this Note between them. The party commencing negotiations of the dispute shall give to the other party written notice of the dispute, setting out its nature and particulars. If the negotiations fail to resolve the dispute within fifteen (15) days after the date of the written notice commencement commencing of the negotiations of the dispute, Section 6.11(b) shall apply.
23
(b) In the event the parties are unable to resolve a dispute, controversy, difference or claim between them regarding this Note in accordance with Section 6.11(a) above, such dispute, controversy, difference or claim, including the existence, validity, interpretation, performance, default, breach or termination thereof or any dispute regarding non-contractual obligations arising out of or relating to it, shall be referred to and finally resolved by arbitration administered by the Hong Kong International Arbitration Centre (the “HKIAC”) under the HKIAC Administered Arbitration Rules in force at the time of commencement of the arbitration. The seat of arbitration shall be Hong Kong. The number of arbitrators shall be three. The claimant and respondent shall each nominate one (1) arbitrator and the third arbitrator shall be appointed by the HKIAC. The arbitration proceedings shall be conducted in English. This arbitration clause shall be governed and construed under the laws of Hong Kong. The award of the arbitral tribunal shall be final and binding upon the parties thereto and the parties undertake to carry out the award without delay. The award shall be final and binding on the parties, and judgment upon any award may be entered and enforced in any court having jurisdiction.
(c) The parties waive any right to apply to any court of law and/or other judicial authority to determine any preliminary point of law and/or review any question of law and/or the merits, insofar as such waiver may validly be made. The parties shall not be deemed, however, to have waived any other right to challenge any award. Nothing in this Section 6.11 shall be construed as preventing any Party from seeking conservatory or interim relief from any court of competent jurisdiction.
(d) Waiver of immunity. The Company irrevocably agrees that should any person take any arbitration or court proceedings in any jurisdiction (whether for any injunction, specific performance, damages or otherwise) in connection with any Transaction Document, it waives any claim to immunity (to the extent that it may at any time exist, whether on the grounds of sovereignty or otherwise) in relation to those proceedings, including, without limitation, immunity from (a) jurisdiction of any court or tribunal; (b) service of process; (c) injunctive or other interim relied, or any order for specific performance or recovery of land; and (d) any process for execution of any award or judgment against its assets.
6.12 Notices. All notices and other communications given under this Note shall be in writing and shall be deemed to have been duly given: (a) upon receipt, when delivered personally; (b) one Business Day after deposit with an internationally recognized overnight courier service; or (c) when sent by confirmed electronic mail if sent during normal business hours of the recipient, or if not, then on the next Business Day, in each case properly addressed to the party to receive the same. The addresses of the parties for such communications are:
If to the Company:
ECARX Holdings Inc. |
Address: | 16/F, Tower 2, China Eastern Airline Binjiang Center | |
277 Longlan Road | ||
Xuhui District, Shanghai 200041 | ||
People’s Republic of China | ||
Email: | tony.chen@ecarxgroup.com | |
Attention: | Tony Chen |
24
with a copy (which shall not constitute notice) to:
Skadden, Arps, Slate, Meagher & Flom LLP |
Address: | 30/F, China World Office 2 | |
No. 1, Jian Guo Men Wai Avenue | ||
Beijing 100004, China | ||
Email: | peter.huang@skadden.com | |
Attention: | Peter X. Huang |
and
Skadden, Arps, Slate, Meagher & Flom LLP |
Address: | 42/F Edinburgh Tower, The Landmark | |
15 Queen’s Road Central, Hong Kong | ||
Email: | shu.du@skadden.com | |
Attention: | Shu Du |
If to the Holder:
[●] | ||
Address: | [●] | |
Email: | [●] | |
Attention: | [●] |
A party may change or supplement the addresses given above by giving the other party written notice thereof in the manner set forth above.
6.13 Calculations. Except as otherwise expressly provided herein, the Company shall be responsible for making all calculations (including calculations of interest accrued and of conversion price adjustments) called for under the Note and shall provide a worksheet of its calculations to the Holder upon request. The Company shall make all these calculations in good faith and shall timely consult with the Holder if the Holder disputes any such calculation.
6.14 Delays or Omissions. No delay or failure by any party to insist on the strict performance of any provision of the Note, or to exercise any power, right or remedy, will be deemed a waiver or impairment of such performance, power, right or remedy or of any other provision of the Note, nor shall it be construed to be a waiver of any breach or default, or an acquiescence therein, or of or in any similar breach or default thereafter occurring.
6.15 Interpretation. If any claim is made by a party relating to any conflict, omission or ambiguity in the provisions of the Note, no presumption or burden of proof or persuasion shall be implied because the Note was prepared by or at the request of any party or its counsel. The headings and captions contained in this Note are for reference only and do not affect the meaning or interpretation of this Note. In this Note, except as otherwise expressly provided, (a) the terms “include”, “includes” and “including” shall be read to be followed by the words “without limitation”; (b) where a reference is made herein to an Article, Section, Exhibit or Schedule, such reference is to an Article, Section, Exhibit or Schedule of this Note; (c) the words “hereof,” “herein” and “hereunder” and words of similar import refer to this Note as a whole; (d) any noun or pronoun shall be read to include the plural as well as the singular and to cover all genders; (e) references to a Person are also to its successors and permitted assigns; and (f) references to any legislation or to any provision of any legislation shall include any modification, amendment, re-enactment thereof, any legislative provision substituted therefor and all rules, regulations and statutory instruments issued or related to such legislation.
[The remainder of this page is left blank.]
25
IN WITNESS WHEREOF, the Company has caused the Note to be issued on the date first above written.
ECARX HOLDINGS INC. | |
By: | |
Name: | |
Title: | |
Agreed and accepted by | ||
[●] | ||
By: | ||
Name: | ||
Title: |
[Signature Page to Convertible Note]
Exhibit A
FORM OF PUT RIGHT EXERCISE NOTICE
To: | ECARX Holdings Inc. |
Reference is hereby made to the Convertible Senior Note (the “Note”), dated [●], 2022, issued by ECARX Holdings Inc. (the “Company”) to the undersigned Holder.
The Holder hereby elects to exercise the Put Right and:
¨ request repayment of the Note in full (including any accrued but unpaid interest thereon) pursuant to Section 3.3 of the Note, such payment to be paid by the Company, within fifteen (15) Business Days after the date of this notice, to the bank account designated below on [●].
Bank name: [●]
Bank Address: [●]
Account Name: [●]
Account Number: [●]
Routing Number: [●]
¨ exercise the conversion right with respect to the entire principal amount of the Note and request that the Company issue [●] Series B Preferred Shares of the Company to the Holder upon the conversion, pursuant to Section 3.3 of the Note. We hereby request that the certificates for the Series B Preferred Shares issued pursuant to this clause shall be delivered upon conversion to the person whose name and address is given below:
Name:
Address:
Telephone number:
Dated:
[NAME OF HOLDER]
By:
Name:
Capacity:
Exhibit B
FORM OF REDEMPTION NOTICE
To: | ECARX Holdings Inc. |
[The undersigned Holder of this Note hereby acknowledges receipt of a notice from ECARX Holdings Inc. (the “Company”) as to the occurrence of a Mandatory Redemption Event with respect to the Company and specifying the Redemption Date and requests and instructs the Company to pay to the Holder the Mandatory Redemption Price in full to the bank account designated below in accordance with Article V of this Note.] / [The undersigned Holder of this Note is aware of the occurrence of a Mandatory Redemption Event with respect to ECARX Holdings Inc. (the “Company”) and requests and instructs the Company to pay to the Holder the Mandatory Redemption Price in an amount of [●] in full to the bank account designated below on [insert Redemption Date] in accordance with Article V of this Note.]
Bank name: [●]
Bank Address: [●]
Account Name: [●]
Account Number: [●]
Routing Number: [●]
Dated:
[NAME OF HOLDER]
By:
Name:
Capacity:
IN WITNESS WHEREOF this Agreement has been duly executed by the authorised representatives of the Parties on the date first above written.
ECARX HOLDINGS INC.
By: | /s/ SHEN Ziyu | |
Name: | SHEN Ziyu | |
Title: | Director |
[Signature Page to Convertible Note Purchase Agreement]
IN WITNESS WHEREOF this Agreement has been duly executed by the authorised representatives of the Parties on the date first above written.
SPDB INTERNATIONAL (HONG KONG) LIMITED
By: | /s/ YU Xiaodong | |
Name: | YU Xiaodong | |
Title: | Director |
[Signature Page to Convertible Note Purchase Agreement]
IN WITNESS WHEREOF this Agreement has been duly executed by the authorised representatives of the Parties on the date first above written.
CNCB (HONG KONG) INVESTMENT LIMITED
信銀(香港)投資有限公司
By: | /s/ CHEN Zhengyu | /s/ YE Qing | |
Name: | CHEN Zhengyu | YE Qing | |
Title: | Director | Authorised person |
[Signature Page to Convertible Note Purchase Agreement]
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in this Registration Statement on Amendment No. 2 to Form F-4 of our report dated March 24, 2022, relating to the balance sheets of COVA Acquisition Corp. as of December 31, 2021 and 2020, and the related statements of operations, changes in shareholders’ equity (deficit) and cash flows for the year ended December 31, 2021 and the period from December 11, 2020 (inception) through December 31, 2020, appearing in the proxy statement/prospectus, which is a part of this Registration Statement, and to the reference to our Firm under the caption “Experts” in the proxy statement/prospectus.
/s/ WithumSmith+Brown, PC | |
New York, New York | |
November 14, 2022 |
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the use of our report dated June 23, 2022, with respect to the consolidated financial statements of ECARX Holdings Inc., included herein and to the reference to our firm under the heading "Experts" in the prospectus.
/s/ KPMG Huazhen LLP
Shanghai, People’s Republic of China
November 14, 2022