|
Cayman Islands
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
3711
(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 Chaoyang District, Beijing 100004 People’s Republic of China Tel: +86 10 6535-5500 |
| |
Jesse Sheley, Esq.
Joseph Casey Raymond, Esq. Kirkland & Ellis International LLP 26th Floor, Gloucester Tower, The Landmark 15 Queen’s Road Central Hong Kong Tel: +852 3761-3444 |
| |
Steve Lin, Esq.
Justin You Zhou, Esq. Kirkland & Ellis International LLP 58th Floor, China World Tower A No. 1 Jian Guo Men Wai Avenue Chaoyang District, Beijing 100004 People’s Republic of China +86 10 5737-9315 |
|
| | | | By Order of the Board of Directors | |
| | | |
Chinta Bhagat
Chairman of the Board of Directors |
|
| | | | , 2023 | |
| | |
PAGES
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 11 | | | |
| | | | 31 | | | |
| | | | 60 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 81 | | | |
| | | | 83 | | | |
| | | | 85 | | | |
| | | | 163 | | | |
| | | | 172 | | | |
| | | | 187 | | | |
| | | | 195 | | | |
| | | | 197 | | | |
| | | | 235 | | | |
| | | | 236 | | | |
| | | | 237 | | | |
| | | | 253 | | | |
| | | | 257 | | | |
| | | | 310 | | | |
| | | | 335 | | | |
| | | | 351 | | | |
| | | | 358 | | | |
| | | | 368 | | | |
| | | | 372 | | | |
| | | | 382 | | | |
| | | | 388 | | | |
| | | | 391 | | | |
| | | | 398 | | | |
| | | | 399 | | | |
| | | | 400 | | | |
| | | | 401 | | | |
| | | | 402 | | | |
| | | | 403 | | |
| | |
PAGES
|
| |||
| | | | 404 | | | |
| | | | 405 | | | |
| | | | 406 | | | |
| | | | F-1 | | | |
ANNEXES | | | | | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption |
| |
Assuming 50%
Redemption |
| |
Assuming 75%
Redemption |
| |
Assuming
Maximum Redemption |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| ||||||||||||||||||||||||||||||
Holders of LTC Ordinary Shares (including
LTC Ordinary Shares represented by LTC ADSs) Not Reflecting Potential Sources of Dilution |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing LCAA Shareholders (excluding the Founding Shareholders)(1)
|
| | | | 21,783,622 | | | | | | 3.13% | | | | | | 16,337,717 | | | | | | 2.37% | | | | | | 10,891,811 | | | | | | 1.59% | | | | | | 5,445,905 | | | | | | 0.80% | | | | | | — | | | | | | 0.00% | | |
The Founder Shareholders(2)
|
| | | | 7,162,718 | | | | | | 1.03% | | | | | | 7,162,718 | | | | | | 1.04% | | | | | | 7,162,718 | | | | | | 1.05% | | | | | | 7,162,718 | | | | | | 1.06% | | | | | | 7,162,718 | | | | | | 1.06% | | |
Existing LTC Shareholders(3)
|
| | | | 542,819,213 | | | | | | 78.07% | | | | | | 542,819,213 | | | | | | 78.69% | | | | | | 542,819,213 | | | | | | 79.32% | | | | | | 542,819,213 | | | | | | 79.95% | | | | | | 542,819,213 | | | | | | 80.60% | | |
Jingkai Fund(4)
|
| | | | 35,982,175 | | | | | | 5.18% | | | | | | 35,982,175 | | | | | | 5.21% | | | | | | 35,982,175 | | | | | | 5.26% | | | | | | 35,982,175 | | | | | | 5.30% | | | | | | 35,982,175 | | | | | | 5.34% | | |
Momenta(5) | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | |
Merger Financing Investors(6)
|
| | | | 36,953,579 | | | | | | 5.32% | | | | | | 36,953,579 | | | | | | 5.36% | | | | | | 36,953,579 | | | | | | 5.40% | | | | | | 36,953,579 | | | | | | 5.44% | | | | | | 36,953,579 | | | | | | 5.49% | | |
Meritz(11) | | | | | 50,000,000 | | | | | | 7.19% | | | | | | 50,000,000 | | | | | | 7.25% | | | | | | 50,000,000 | | | | | | 7.30% | | | | | | 50,000,000 | | | | | | 7.37% | | | | | | 50,000,000 | | | | | | 7.43% | | |
Total LTC Ordinary Shares (including LTC
Ordinary Shares represented by LTC ADSs) Outstanding at Closing |
| | | | 695,266,135 | | | | | | 100.00% | | | | | | 689,820,230 | | | | | | 100.00% | | | | | | 684,374,324 | | | | | | 100.00% | | | | | | 678,928,418 | | | | | | 100.00% | | | | | | 673,482,513 | | | | | | 100.00% | | |
Total LTC Ordinary Shares (including LTC
Ordinary Shares represented by LTC ADSs) Outstanding at Closing Not Reflecting Potential Sources of Dilution |
| | | | 695,266,135 | | | | | | 96.90% | | | | | | 689,820,230 | | | | | | 96.88% | | | | | | 684,374,324 | | | | | | 96.85% | | | | | | 678,928,418 | | | | | | 96.83% | | | | | | 673,482,513 | | | | | | 96.81% | | |
Potential Sources of Dilution | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying LCAA Public Warrants
(represented by LTC ADSs) |
| | | | 9,550,291 | | | | | | 1.33% | | | | | | 9,550,291 | | | | | | 1.34% | | | | | | 9,550,291 | | | | | | 1.35% | | | | | | 9,550,291 | | | | | | 1.36% | | | | | | 9,550,291 | | | | | | 1.37% | | |
Shares underlying LCAA Private Warrants
(represented by LTC ADSs) |
| | | | 5,486,784 | | | | | | 0.77% | | | | | | 5,486,784 | | | | | | 0.77% | | | | | | 5,486,784 | | | | | | 0.78% | | | | | | 5,486,784 | | | | | | 0.78% | | | | | | 5,486,784 | | | | | | 0.79% | | |
Shares underlying Granted LTC
Options |
| | | | 7,180,787 | | | | | | 1.00% | | | | | | 7,180,787 | | | | | | 1.01% | | | | | | 7,180,787 | | | | | | 1.02% | | | | | | 7,180,787 | | | | | | 1.03% | | | | | | 7,180,787 | | | | | | 1.03% | | |
Total LTC Ordinary Shares (including LTC
Ordinary Shares represented by LTC ADSs) Outstanding at Closing (including LTC ADSs underlying LCAA Public Warrants, LCAA Private Warrants and LTC Ordinary Shares underlying granted LTC Options) |
| | | | 717,483,997 | | | | | | 100.00% | | | | | | 712,038,092 | | | | | | 100.00% | | | | | | 706,592,186 | | | | | | 100.00% | | | | | | 701,146,280 | | | | | | 100.00% | | | | | | 695,700,375 | | | | | | 100.00% | | |
Holders of LTC Ordinary Shares Reflecting
Potential Sources of Dilution |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing LCAA Shareholders (excluding the Founder Shareholders)(7)
|
| | | | 31,333,913 | | | | | | 4.37% | | | | | | 25,888,008 | | | | | | 3.64% | | | | | | 20,442,102 | | | | | | 2.89% | | | | | | 14,996,196 | | | | | | 2.14% | | | | | | 9,550,291 | | | | | | 1.37% | | |
The Founder Shareholders(8)
|
| | | | 12,649,502 | | | | | | 1.76% | | | | | | 12,649,502 | | | | | | 1.78% | | | | | | 12,649,502 | | | | | | 1.79% | | | | | | 12,649,502 | | | | | | 1.81% | | | | | | 12,649,502 | | | | | | 1.82% | | |
Existing LTC Shareholders(9)
|
| | | | 550,000,000 | | | | | | 76.66% | | | | | | 550,000,000 | | | | | | 77.24% | | | | | | 550,000,000 | | | | | | 77.84% | | | | | | 550,000,000 | | | | | | 78.44% | | | | | | 550,000,000 | | | | | | 79.06% | | |
Jingkai Fund(4)
|
| | | | 35,982,175 | | | | | | 5.01% | | | | | | 35,982,175 | | | | | | 5.05% | | | | | | 35,982,175 | | | | | | 5.09% | | | | | | 35,982,175 | | | | | | 5.13% | | | | | | 35,982,175 | | | | | | 5.17% | | |
Momenta(5) | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | |
Merger Financing Investors(6)
|
| | | | 36,953,579 | | | | | | 5.15% | | | | | | 36,953,579 | | | | | | 5.19% | | | | | | 36,953,579 | | | | | | 5.23% | | | | | | 36,953,579 | | | | | | 5.27% | | | | | | 36,953,579 | | | | | | 5.31% | | |
Meritz(11) | | | | | 50,000,000 | | | | | | 6.97% | | | | | | 50,000,000 | | | | | | 7.02% | | | | | | 50,000,000 | | | | | | 7.08% | | | | | | 50,000,000 | | | | | | 7.13% | | | | | | 50,000,000 | | | | | | 7.19% | | |
Per Share Pro Forma Equity Value of LTC
Ordinary Shares outstanding at Closing(10) |
| | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | |
Per Share Pro Forma Book Value of
LTC Ordinary Shares outstanding at Closing |
| | |
|
1.27
|
| | | | | | | | | |
|
1.20
|
| | | | | | | | | |
|
1.12
|
| | | | | | | | | |
|
1.05
|
| | | | | | | | | |
|
0.97
|
| | | | | | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption |
| |
Assuming 50%
Redemption |
| |
Assuming 75%
Redemption |
| |
Assuming Maximum
Redemption |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| ||||||||||||||||||||||||||||||
Holders of LTC Ordinary Shares (including
LTC Ordinary Shares represented by LTC ADSs) Not Reflecting Potential Sources of Dilution |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing LCAA Shareholders (excluding the
Founding Shareholders)(1) |
| | | | 21,783,622 | | | | | | 3.13% | | | | | | 16,337,717 | | | | | | 2.37% | | | | | | 10,891,811 | | | | | | 1.59% | | | | | | 5,445,905 | | | | | | 0.80% | | | | | | — | | | | | | 0.00% | | |
The Founder Shareholders(2)
|
| | | | 7,162,718 | | | | | | 1.03% | | | | | | 7,162,718 | | | | | | 1.04% | | | | | | 7,162,718 | | | | | | 1.05% | | | | | | 7,162,718 | | | | | | 1.06% | | | | | | 7,162,718 | | | | | | 1.06% | | |
Existing LTC Shareholders(3)
|
| | | | 542,819,213 | | | | | | 78.07% | | | | | | 542,819,213 | | | | | | 78.69% | | | | | | 542,819,213 | | | | | | 79.32% | | | | | | 542,819,213 | | | | | | 79.95% | | | | | | 542,819,213 | | | | | | 80.60% | | |
Jingkai Fund(4)
|
| | | | 35,982,175 | | | | | | 5.18% | | | | | | 35,982,175 | | | | | | 5.21% | | | | | | 35,982,175 | | | | | | 5.26% | | | | | | 35,982,175 | | | | | | 5.30% | | | | | | 35,982,175 | | | | | | 5.34% | | |
Momenta(5) | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | |
Merger Financing Investors(6)
|
| | | | 36,953,579 | | | | | | 5.32% | | | | | | 36,953,579 | | | | | | 5.36% | | | | | | 36,953,579 | | | | | | 5.40% | | | | | | 36,953,579 | | | | | | 5.44% | | | | | | 36,953,579 | | | | | | 5.49% | | |
Meritz(7) | | | | | 50,000,000 | | | | | | 7.19% | | | | | | 50,000,000 | | | | | | 7.25% | | | | | | 50,000,000 | | | | | | 7.30% | | | | | | 50,000,000 | | | | | | 7.37% | | | | | | 50,000,000 | | | | | | 7.43% | | |
Total LTC Ordinary Shares (including LTC Ordinary Shares represented by LTC ADSs) Outstanding at Closing
|
| | | | 695,266,135 | | | | | | 100.00% | | | | | | 689,820,230 | | | | | | 100.00% | | | | | | 684,374,324 | | | | | | 100.00% | | | | | | 678,928,418 | | | | | | 100.00% | | | | | | 673,482,513 | | | | | | 100.00% | | |
| | |
Assuming
No Redemption |
| |
Assuming 25%
Redemption |
| |
Assuming 50%
Redemption |
| |
Assuming 75%
Redemption |
| |
Assuming Maximum
Redemption |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| ||||||||||||||||||||||||||||||
Total LTC Ordinary Shares (including
LTC Ordinary Shares represented by LTC ADSs) Outstanding at Closing Not Reflecting Potential Sources of Dilution |
| | | | 695,266,135 | | | | | | 96.90% | | | | | | 689,820,230 | | | | | | 96.88% | | | | | | 684,374,324 | | | | | | 96.85% | | | | | | 678,928,418 | | | | | | 96.83% | | | | | | 673,482,513 | | | | | | 96.81% | | |
Potential Sources of Dilution | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying LCAA Public Warrants
|
| | | | 9,550,291 | | | | | | 1.33% | | | | | | 9,550,291 | | | | | | 1.34% | | | | | | 9,550,291 | | | | | | 1.35% | | | | | | 9,550,291 | | | | | | 1.36% | | | | | | 9,550,291 | | | | | | 1.37% | | |
Shares underlying LCAA Private Warrants
|
| | | | 5,486,784 | | | | | | 0.77% | | | | | | 5,486,784 | | | | | | 0.77% | | | | | | 5,486,784 | | | | | | 0.78% | | | | | | 5,486,784 | | | | | | 0.78% | | | | | | 5,486,784 | | | | | | 0.79% | | |
Shares underlying Granted LTC Options
|
| | | | 7,180,787 | | | | | | 1.00% | | | | | | 7,180,787 | | | | | | 1.01% | | | | | | 7,180,787 | | | | | | 1.02% | | | | | | 7,180,787 | | | | | | 1.03% | | | | | | 7,180,787 | | | | | | 1.03% | | |
Total LTC Ordinary Shares (including
LTC Ordinary Shares represented by LTC ADSs) Outstanding at Closing (including LTC ADSs underlying LCAA Public Warrants, LCAA Private Warrants and LTC Ordinary Shares underlying granted LTC Options) |
| | | | 717,483,997 | | | | | | 100.00% | | | | | | 712,038,092 | | | | | | 100.00% | | | | | | 706,592,186 | | | | | | 100.00% | | | | | | 701,146,280 | | | | | | 100.00% | | | | | | 695,700,375 | | | | | | 100.00% | | |
Holders of LTC Ordinary Shares
(including LTC Ordinary Shares represented by LTC ADSs) Reflecting Potential Sources of Dilution |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing LCAA Shareholders (excluding the Founder Shareholders)(1)
|
| | | | 31,333,913 | | | | | | 4.37% | | | | | | 25,888,008 | | | | | | 3.64% | | | | | | 20,442,102 | | | | | | 2.89% | | | | | | 14,996,196 | | | | | | 2.14% | | | | | | 9,550,291 | | | | | | 1.37% | | |
The Founder Shareholders(2)
|
| | | | 12,649,502 | | | | | | 1.76% | | | | | | 12,649,502 | | | | | | 1.78% | | | | | | 12,649,502 | | | | | | 1.79% | | | | | | 12,649,502 | | | | | | 1.81% | | | | | | 12,649,502 | | | | | | 1.82% | | |
Existing LTC Shareholders(3)
|
| | | | 550,000,000 | | | | | | 76.66% | | | | | | 550,000,000 | | | | | | 77.24% | | | | | | 550,000,000 | | | | | | 77.84% | | | | | | 550,000,000 | | | | | | 78.44% | | | | | | 550,000,000 | | | | | | 79.06% | | |
Jingkai Fund(4)
|
| | | | 35,982,175 | | | | | | 5.01% | | | | | | 35,982,175 | | | | | | 5.05% | | | | | | 35,982,175 | | | | | | 5.09% | | | | | | 35,982,175 | | | | | | 5.13% | | | | | | 35,982,175 | | | | | | 5.17% | | |
Momenta(5) | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | |
Merger Financing Investors(6)
|
| | | | 36,953,579 | | | | | | 5.15% | | | | | | 36,953,579 | | | | | | 5.19% | | | | | | 36,953,579 | | | | | | 5.23% | | | | | | 36,953,579 | | | | | | 5.27% | | | | | | 36,953,579 | | | | | | 5.31% | | |
Meritz(8) | | | | | 50,000,000 | | | | | | 6.97% | | | | | | 50,000,000 | | | | | | 7.02% | | | | | | 50,000,000 | | | | | | 7.08% | | | | | | 50,000,000 | | | | | | 7.13% | | | | | | 50,000,000 | | | | | | 7.19% | | |
Per Share Pro Forma Equity Value of
LTC Ordinary Shares outstanding at Closing(7) |
| | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | |
| | |
Nine Months Ended
September 30, 2023 |
| |||
| | |
US$
|
| |||
Revenues: | | | | | | | |
Sales of goods (including related parties amount of US$2,267 for the nine months ended
September 30, 2023) |
| | | | 305,480 | | |
Service revenues (including related parties amount of US$9,142 for the nine months ended September 30, 2023)
|
| | | | 12,461 | | |
Total revenues
|
| | | | 317,941 | | |
Cost of revenues: | | | | | | | |
Cost of goods sold (including related parties amount of US$273,409 for the nine months
ended September 30, 2023) |
| | | | (275,246) | | |
Cost of services
|
| | | | (8,947) | | |
Total cost of revenues
|
| | | | (284,193) | | |
Gross profit
|
| | | | 33,748 | | |
Operating expenses: | | | | | | | |
Research and development expenses (including related parties amount of US$89,529 for
the nine months ended September 30, 2023) |
| | | | (234,547) | | |
Selling and marketing expenses (including related parties amount of US$25,637 for the nine months ended September 30, 2023)
|
| | | | (191,231) | | |
General and administrative expenses (including related parties amount of US$5,048 for the nine months ended September 30, 2023)
|
| | | | (118,203) | | |
Government grants
|
| | | | 2,357 | | |
Total operating expenses
|
| | | | (541,624) | | |
Operating loss
|
| | | | (507,876) | | |
Interest expenses
|
| | | | (7,367) | | |
Interest income
|
| | | | 7,258 | | |
Investment loss, net
|
| | | | (1,309) | | |
Share of results of equity method investments
|
| | | | (648) | | |
Foreign currency exchange gains, net
|
| | | | 883 | | |
Changes in fair values of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes, excluding impact of instrument-specific credit risk
|
| | | | (15,395) | | |
Changes in fair values of put option liabilities
|
| | | | (720) | | |
Loss before income taxes
|
| | | | (525,174) | | |
Income tax expense
|
| | | | (1,350) | | |
Net loss
|
| | | | (526,524) | | |
Less: Net loss attributable to noncontrolling interests
|
| | | | (7,651) | | |
Net loss attributable to ordinary shareholders
|
| | | | (518,873) | | |
Accretion of Redeemable Convertible Preferred Shares
|
| | | | (5,063) | | |
Net loss available to ordinary shareholders
|
| | | | (523,936) | | |
Loss per ordinary share | | | | | | | |
– Basic and diluted
|
| | | | (0.24) | | |
| | |
Nine Months Ended
September 30, 2023 |
| |||
| | |
US$
|
| |||
Weighted average number of ordinary shares outstanding used in computing net loss per ordinary share
|
| | | | | | |
– Basic and diluted
|
| | | | 2,142,922,222 | | |
Net loss
|
| | | | (526,524) | | |
Other comprehensive income: | | | | | | | |
Fair value changes of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes due to instrument-specific credit risk, net of nil income taxes
|
| | | | (585) | | |
Foreign currency translation adjustment, net of nil income taxes
|
| | | | 24,077 | | |
Total other comprehensive income
|
| | | | 23,492 | | |
Total comprehensive loss
|
| | | | (503,032) | | |
Less: Total comprehensive loss attributable to noncontrolling interests
|
| | | | (7,587) | | |
Total comprehensive loss attributable to ordinary shareholders
|
| | | | (495,445) | | |
|
| | |
Nine Months Ended
September 30, 2023 |
| |||
| | |
US$
|
| |||
Operating activities: | | | | | | | |
Net cash used in operating activities
|
| | | | (413,303) | | |
Investing activities: | | | | | | | |
Payments for purchases of property, equipment and software and intangible assets
|
| | | | (158,849) | | |
Proceeds from disposal of property, equipment and software
|
| | | | 2,573 | | |
Receipt of government grant related to assets
|
| | | | 16,317 | | |
Payments for purchases of short-term investments
|
| | | | (38,254) | | |
Proceeds from sales of short-term investments
|
| | | | 37,428 | | |
Payments for investments in equity investees
|
| | | | (5,059) | | |
Proceeds from disposal of a subsidiary, net of cash disposed
|
| | | | 1,379 | | |
Loans to related parties
|
| | | | (1,032) | | |
Net cash used in investing activities
|
| | | | (145,497) | | |
Financing activities: | | | | | | | |
Proceeds from settlement of receivable from shareholders
|
| | | | 26,139 | | |
Proceeds from issuance of exchangeable notes
|
| | | | 27,883 | | |
Payment for redemption of mandatorily redeemable noncontrolling interest
|
| | | | (11,554) | | |
Proceeds from issuance of convertible notes
|
| | | | 22,297 | | |
| | |
Nine Months Ended
September 30, 2023 |
| |||
| | |
US$
|
| |||
Receipts of refundable deposits in connection with the issuance of Private Investment in
Public Equity (“PIPE”) investments and convertible notes |
| | | | 11,000 | | |
Proceeds from bank loans
|
| | | | 378,691 | | |
Repayments of bank loans
|
| | | | (147,866) | | |
Payment to a noncontrolling interest in the liquidation of a subsidiary
|
| | | | (148) | | |
Cash contributed by non-controlling shareholders of a subsidiary
|
| | | | 4,460 | | |
Net cash provided by financing activities
|
| | | | 310,902 | | |
Effect of exchange rate changes on cash and restricted cash
|
| | | | (21,961) | | |
Net decrease in cash and restricted cash
|
| | | | (269,859) | | |
Cash and restricted cash at beginning of the period
|
| | | | 739,533 | | |
Cash and restricted cash at end of the period
|
| | | | 469,674 | | |
Reconciliation of cash and restricted cash: | | | | | | | |
Cash | | | | | 416,641 | | |
Restricted cash, current
|
| | | | 52,197 | | |
Restricted cash, non-current
|
| | | | 836 | | |
Total cash and restricted cash
|
| | | | 469,674 | | |
Supplemental information | | | | | | | |
Interest paid
|
| | | | 6,153 | | |
Income taxes paid
|
| | | | 640 | | |
Income taxes refund
|
| | | | (45) | | |
Non-cash investing and financing activities: | | | | | | | |
Purchase of property, equipment and software and intangible assets included in accrued expenses and other current liabilities
|
| | | | 62,401 | | |
Accretion of Redeemable Convertible Preferred Shares
|
| | | | 5,063 | | |
Payable arising from a distribution agreement
|
| | | | 22,296 | | |
Issuance of put option liabilities
|
| | | | 9,376 | | |
| | |
For the Six Months Ended June 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Sales of goods
|
| | | | 124,854 | | | | | | 96.0 | | | | | | 549 | | | | | | 22.7 | | | | | | 1,186 | | | | | | 12.4 | | | | | | 369 | | | | | | 10.0 | | |
Service revenues
|
| | | | 5,181 | | | | | | 4.0 | | | | | | 1,870 | | | | | | 77.3 | | | | | | 8,371 | | | | | | 87.6 | | | | | | 3,318 | | | | | | 90.0 | | |
Total revenues
|
| | | | 130,035 | | | | | | 100.0 | | | | | | 2,419 | | | | | | 100.0 | | | | | | 9,557 | | | | | | 100.0 | | | | | | 3,687 | | | | | | 100.0 | | |
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Cost of goods sold
|
| | | | (119,557) | | | | | | (91.9) | | | | | | (466) | | | | | | (19.3) | | | | | | (948) | | | | | | (9.9) | | | | | | (331) | | | | | | (9.0) | | |
Cost of services
|
| | | | (4,351) | | | | | | (3.3) | | | | | | (1,342) | | | | | | (55.5) | | | | | | (6,302) | | | | | | (65.9) | | | | | | (2,799) | | | | | | (75.9) | | |
Total cost of revenues
|
| | | | (123,908) | | | | | | (95.3) | | | | | | (1,808) | | | | | | (74.7) | | | | | | (7,250) | | | | | | (75.9) | | | | | | (3,130) | | | | | | (84.9) | | |
Gross profit
|
| | | | 6,127 | | | | | | 4.7 | | | | | | 611 | | | | | | 25.3 | | | | | | 2,307 | | | | | | 24.1 | | | | | | 557 | | | | | | 15.1 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Research and development expenses
|
| | | | (152,548) | | | | | | (117.3) | | | | | | (126,881) | | | | | | (5,245.2) | | | | | | (445,844) | | | | | | (4,665.1) | | | | | | (511,364) | | | | | | (13,869.4) | | |
Selling and marketing expenses
|
| | | | (118,236) | | | | | | (90.9) | | | | | | (45,153) | | | | | | (1,866.6) | | | | | | (151,331) | | | | | | (1,583.5) | | | | | | (38,066) | | | | | | (1,032.4) | | |
General and administrative expenses
|
| | | | (80,417) | | | | | | (61.8) | | | | | | (70,113) | | | | | | (2,898.4) | | | | | | (148,369) | | | | | | (1,552.5) | | | | | | (54,763) | | | | | | (1,485.3) | | |
Government grants
|
| | | | 662 | | | | | | 0.5 | | | | | | 57,194 | | | | | | 2,364.4 | | | | | | 55,824 | | | | | | 584.1 | | | | | | 490,694 | | | | | | 13,308.8 | | |
Total operating expenses
|
| | | | (350,539) | | | | | | (269.6) | | | | | | (184,953) | | | | | | (7,645.8) | | | | | | (689,720) | | | | | | (7,216.9) | | | | | | (113,499) | | | | | | (3,078.3) | | |
Operating loss
|
| | | | (344,412) | | | | | | (264.9) | | | | | | (184,342) | | | | | | (7,620.6) | | | | | | (687,413) | | | | | | (7,192.8) | | | | | | (112,942) | | | | | | (3,063.2) | | |
Interest expenses
|
| | | | (3,470) | | | | | | (2.7) | | | | | | (5,507) | | | | | | (227.7) | | | | | | (8,542) | | | | | | (89.4) | | | | | | (3,615) | | | | | | (98.0) | | |
Interest income
|
| | | | 5,848 | | | | | | 4.5 | | | | | | 5,948 | | | | | | 245.9 | | | | | | 12,188 | | | | | | 127.5 | | | | | | 6,219 | | | | | | 168.7 | | |
Investment income (loss), net
|
| | | | 2,770 | | | | | | 2.1 | | | | | | (2,653) | | | | | | (109.7) | | | | | | (3,246) | | | | | | (34.0) | | | | | | 2,229 | | | | | | 60.5 | | |
Share of results of equity method investments
|
| | | | (626) | | | | | | (0.5) | | | | | | (115) | | | | | | (4.8) | | | | | | (2,762) | | | | | | (28.9) | | | | | | — | | | | | | — | | |
Foreign currency exchange (losses) gains, net
|
| | | | (3,619) | | | | | | (2.8) | | | | | | (6,270) | | | | | | (259.2) | | | | | | (11,505) | | | | | | (120.4) | | | | | | 798 | | | | | | 21.6 | | |
Changes in fair values of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes, excluding impact of instrument-specific credit risk.
|
| | | | (12,758) | | | | | | (9.8) | | | | | | (13,249) | | | | | | (547.7) | | | | | | (22,991) | | | | | | (240.6) | | | | | | (1,367) | | | | | | (37.2) | | |
| | |
For the Six Months Ended June 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Changes in fair values of put option liabilities
|
| | | | 3,307 | | | | | | 2.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss before income taxes
|
| | | | (352,960) | | | | | | (271.4) | | | | | | (206,188) | | | | | | (8,523.7) | | | | | | (724,271) | | | | | | (7,578.4) | | | | | | (108,678) | | | | | | (2,947.6) | | |
Income tax benefit (expense)
|
| | | | 18 | | | | | | 0.0 | | | | | | (104) | | | | | | (4.3) | | | | | | (292) | | | | | | (3.1) | | | | | | (1,853) | | | | | | (50.3) | | |
Net loss
|
| | | | (352,942) | | | | | | (271.4) | | | | | | (206,292) | | | | | | (8,528.0) | | | | | | (724,563) | | | | | | (7,581.5) | | | | | | (110,531) | | | | | | (2,997.9) | | |
|
| | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
US$
(in thousands) |
| |||||||||||||||
Total current assets
|
| | | | 907,390 | | | | | | 823,463 | | | | | | 1,025,573 | | |
Total non-current assets
|
| | | | 687,776 | | | | | | 548,489 | | | | | | 291,738 | | |
Total assets
|
| | | | 1,595,166 | | | | | | 1,371,952 | | | | | | 1,317,311 | | |
Total current liabilities
|
| | | | 1,456,501 | | | | | | 932,879 | | | | | | 731,734 | | |
Total non-current liabilities
|
| | | | 548,449 | | | | | | 523,679 | | | | | | 390,256 | | |
Total liabilities
|
| | | | 2,004,950 | | | | | | 1,456,558 | | | | | | 1,121,990 | | |
| | |
For the
Six Months Ended June 30, |
| |
For the
Year Ended December 31, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash used in operating activities
|
| | | | (303,700) | | | | | | (132,736) | | | | | | (351,419) | | | | | | (126,505) | | |
Net cash (used in) provided by investing activities
|
| | | | (103,733) | | | | | | (116,865) | | | | | | (149,414) | | | | | | 244,476 | | |
Net cash provided by financing activities
|
| | | | 415,283 | | | | | | 353,992 | | | | | | 758,131 | | | | | | 364,853 | | |
Effect of exchange rate changes on cash and restricted
cash |
| | | | (18,356) | | | | | | (27,068) | | | | | | (49,217) | | | | | | 2,943 | | |
Net (decrease) increase in cash and restricted cash
|
| | | | (10,506) | | | | | | 77,323 | | | | | | 208,081 | | | | | | 485,767 | | |
Cash and restricted cash at the beginning of the period/year
|
| | | | 739,533 | | | | | | 531,452 | | | | | | 531,452 | | | | | | 45,685 | | |
Cash and restricted cash at the end of the period/year
|
| | | | 729,027 | | | | | | 608,775 | | | | | | 739,533 | | | | | | 531,452 | | |
| | |
Six Months Ended June 30, 2023
|
| |||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
The former
VIE and its subsidiaries |
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | | — | | | | | | 106,569 | | | | | | — | | | | | | 131,968 | | | | | | (108,502)(1) | | | | | | 130,035 | | |
Cost of revenues
|
| | | | — | | | | | | (13,617) | | | | | | — | | | | | | (125,754) | | | | | | 15,463(1) | | | | | | (123,908) | | |
Gross profit
|
| | | | — | | | | | | 92,952 | | | | | | — | | | | | | 6,214 | | | | | | (93,039) | | | | | | 6,127 | | |
Total operating expenses
|
| | | | (1,961) | | | | | | (48,959) | | | | | | (15,396) | | | | | | (377,262) | | | | | | 93,039(1) | | | | | | (350,539) | | |
Operating (loss) income
|
| | | | (1,961) | | | | | | 43,993 | | | | | | (15,396) | | | | | | (371,048) | | | | | | — | | | | | | (344,412) | | |
Interest expenses
|
| | | | — | | | | | | (1,290) | | | | | | (30) | | | | | | (6,472) | | | | | | 4,322(2) | | | | | | (3,470) | | |
Interest income
|
| | | | 4,501 | | | | | | 3,470 | | | | | | 551 | | | | | | 1,648 | | | | | | (4,322)(2) | | | | | | 5,848 | | |
Investment (loss) income, net
|
| | | | (1,084) | | | | | | — | | | | | | (1,010) | | | | | | 4,864 | | | | | | — | | | | | | 2,770 | | |
Share of results of equity method investments
|
| | | | — | | | | | | (1) | | | | | | — | | | | | | (625) | | | | | | — | | | | | | (626) | | |
Foreign currency exchange gains (losses),
net |
| | | | (3,072) | | | | | | (25) | | | | | | 1 | | | | | | (523) | | | | | | — | | | | | | (3,619) | | |
Changes in fair values of mandatorily
redeemable noncontrolling interest, exchangeable notes and convertible notes, excluding impact of instrument- specific credit risk |
| | | | (137) | | | | | | (3,144) | | | | | | (1,497) | | | | | | (7,980) | | | | | | — | | | | | | (12,758) | | |
Changes in fair values of put options liabilities
|
| | | | 3,307 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,307 | | |
(Loss)/gain on the Restructuring
|
| | | | — | | | | | | — | | | | | | (56,752) | | | | | | 56,752 | | | | | | —(1) | | | | | | — | | |
Share of losses from consolidated
entities |
| | | | (348,717) | | | | | | — | | | | | | — | | | | | | — | | | | | | 348,717(3) | | | | | | — | | |
(Loss) income before income taxes
|
| | | | (347,163) | | | | | | 43,003 | | | | | | (74,133) | | | | | | (323,384) | | | | | | 348,717 | | | | | | (352,960) | | |
Income tax benefit (expense)
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | 22 | | | | | | — | | | | | | 18 | | |
Net (loss) income
|
| | | | (347,163) | | | | | | 43,003 | | | | | | (74,137) | | | | | | (323,362) | | | | | | 348,717 | | | | | | (352,942) | | |
Less: Net loss attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | (2,401) | | | | | | (3,378) | | | | | | — | | | | | | (5,779) | | |
Net (loss) income attributable to ordinary shareholders
|
| | | | (347,163) | | | | | | 43,003 | | | | | | (71,736) | | | | | | (319,984) | | | | | | 348,717 | | | | | | (347,163) | | |
Net (loss) income
|
| | | | (347,163) | | | | | | 43,003 | | | | | | (74,137) | | | | | | (323,362) | | | | | | 348,717 | | | | | | (352,942) | | |
Fair value changes of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes due to instrument-specific credit risk, net of nil income taxes
|
| | | | (1,559) | | | | | | (651) | | | | | | — | | | | | | (908) | | | | | | 1,559(3) | | | | | | (1,559) | | |
Foreign currency translation adjustment, net of nil income taxes
|
| | | | 34,373 | | | | | | 5,346 | | | | | | 1,173 | | | | | | 22,013 | | | | | | (28,342)(3) | | | | | | 34,563 | | |
Total other comprehensive income
|
| | | | 32,814 | | | | | | 4,695 | | | | | | 1,173 | | | | | | 21,105 | | | | | | (26,783) | | | | | | 33,004 | | |
Less: Total comprehensive loss attributable to noncontrolling
interests |
| | | | — | | | | | | — | | | | | | (2,297) | | | | | | (3,292) | | | | | | — | | | | | | (5,589) | | |
Total comprehensive (loss) income attributable to ordinary shareholders
|
| | | | (314,349) | | | | | | 47,698 | | | | | | (70,667) | | | | | | (298,965) | | | | | | 321,934 | | | | | | (314,349) | | |
| | |
Year Ended December 31, 2022
|
| |||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
The former
VIE and its subsidiaries |
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| ||||||||||||||||||
Revenues
|
| | | | — | | | | | | 44,517 | | | | | | — | | | | | | 13,876 | | | | | | (48,836)(1) | | | | | | 9,557 | | |
Cost of revenues
|
| | | | — | | | | | | (24,645) | | | | | | — | | | | | | (11,010) | | | | | | 28,405(1) | | | | | | (7,250) | | |
Gross profit
|
| | | | — | | | | | | 19,872 | | | | | | — | | | | | | 2,866 | | | | | | (20,431) | | | | | | 2,307 | | |
Total operating expenses
|
| | | | (11,127) | | | | | | (131,238) | | | | | | (42,609) | | | | | | (525,177) | | | | | | 20,431(1) | | | | | | (689,720) | | |
Operating loss
|
| | | | (11,127) | | | | | | (111,366) | | | | | | (42,609) | | | | | | (522,311) | | | | | | — | | | | | | (687,413) | | |
Interest expenses
|
| | | | — | | | | | | (8,135) | | | | | | — | | | | | | (730) | | | | | | 323(2) | | | | | | (8,542) | | |
Interest income
|
| | | | 2,839 | | | | | | 6,977 | | | | | | 1,006 | | | | | | 1,689 | | | | | | (323)(2) | | | | | | 12,188 | | |
Investment income (loss), net
|
| | | | (4,242) | | | | | | — | | | | | | 996 | | | | | | — | | | | | | — | | | | | | (3,246) | | |
Share of results of equity method investments
|
| | | | — | | | | | | — | | | | | | (1,821) | | | | | | (941) | | | | | | — | | | | | | (2,762) | | |
Foreign currency exchange gains (losses), net
|
| | | | (13,068) | | | | | | (511) | | | | | | (101) | | | | | | 2,175 | | | | | | — | | | | | | (11,505) | | |
Changes in fair values of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes, excluding impact of
instrument-specific credit risk |
| | | | — | | | | | | (13,162) | | | | | | (9,829) | | | | | | — | | | | | | — | | | | | | (22,991) | | |
Share of losses from consolidated entities
|
| | | | (698,323) | | | | | | — | | | | | | — | | | | | | — | | | | | | 698,323(3) | | | | | | — | | |
Loss before income taxes
|
| | | | (723,921) | | | | | | (126,197) | | | | | | (52,358) | | | | | | (520,118) | | | | | | 698,323 | | | | | | (724,271) | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | (73) | | | | | | (219) | | | | | | — | | | | | | (292) | | |
Net loss
|
| | | | (723,921) | | | | | | (126,197) | | | | | | (52,431) | | | | | | (520,337) | | | | | | 698,323 | | | | | | (724,563) | | |
Less: Net loss attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | (642) | | | | | | — | | | | | | — | | | | | | (642) | | |
Net loss attributable to ordinary shareholders
|
| | | | (723,921) | | | | | | (126,197) | | | | | | (51,789) | | | | | | (520,337) | | | | | | 698,323 | | | | | | (723,921) | | |
Net loss
|
| | | | (723,921) | | | | | | (126,197) | | | | | | (52,431) | | | | | | (520,337) | | | | | | 698,323 | | | | | | (724,563) | | |
Fair value changes of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes due to instrument-specific credit risk, net of nil income taxes
|
| | | | (893) | | | | | | (33) | | | | | | (860) | | | | | | — | | | | | | 893(3) | | | | | | (893) | | |
Foreign currency translation adjustment, net of nil income
taxes |
| | | | 18,669 | | | | | | (1,668) | | | | | | (943) | | | | | | 2,221 | | | | | | 390(3) | | | | | | 18,669 | | |
Total other comprehensive income
(loss) |
| | | | 17,776 | | | | | | (1,701) | | | | | | (1,803) | | | | | | 2,221 | | | | | | 1,283 | | | | | | 17,776 | | |
Less: Total comprehensive loss attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | (642) | | | | | | — | | | | | | — | | | | | | (642) | | |
Total comprehensive loss attributable
to ordinary shareholders |
| | | | (706,145) | | | | | | (127,898) | | | | | | (53,592) | | | | | | (518,116) | | | | | | 699,606 | | | | | | (706,145) | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
The former
VIE and its subsidiaries |
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| ||||||||||||||||||
Revenues
|
| | | | — | | | | | | 15,720 | | | | | | — | | | | | | 4,623 | | | | | | (16,656)(1) | | | | | | 3,687 | | |
Cost of revenues
|
| | | | — | | | | | | (14,739) | | | | | | — | | | | | | (4,221) | | | | | | 15,830(1) | | | | | | (3,130) | | |
Gross profit
|
| | | | — | | | | | | 981 | | | | | | — | | | | | | 402 | | | | | | (826) | | | | | | 557 | | |
Total operating expenses
|
| | | | (263) | | | | | | (56,892) | | | | | | (7,914) | | | | | | (49,256) | | | | | | 826(1) | | | | | | (113,499) | | |
Operating loss
|
| | | | (263) | | | | | | (55,911) | | | | | | (7,914) | | | | | | (48,854) | | | | | | — | | | | | | (112,942) | | |
Interest expenses
|
| | | | — | | | | | | (3,391) | | | | | | — | | | | | | (224) | | | | | | — | | | | | | (3,615) | | |
Interest income
|
| | | | — | | | | | | 4,497 | | | | | | 330 | | | | | | 1,392 | | | | | | — | | | | | | 6,219 | | |
Investment income
|
| | | | — | | | | | | 2,229 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,229 | | |
Foreign currency exchange gains
(losses), net |
| | | | 2,124 | | | | | | (1,328) | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 798 | | |
Changes in fair values of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes, excluding impact of
instrument-specific credit risk. |
| | | | — | | | | | | (1,065) | | | | | | (302) | | | | | | — | | | | | | — | | | | | | (1,367) | | |
Share of losses of combined entities
|
| | | | (112,392) | | | | | | — | | | | | | — | | | | | | — | | | | | | 112,392(3) | | | | | | — | | |
Loss before income taxes
|
| | | | (110,531) | | | | | | (54,969) | | | | | | (7,886) | | | | | | (47,684) | | | | | | 112,392 | | | | | | (108,678) | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | (851) | | | | | | (1,002) | | | | | | — | | | | | | (1,853) | | |
Net loss
|
| | | | (110,531) | | | | | | (54,969) | | | | | | (8,737) | | | | | | (48,686) | | | | | | 112,392 | | | | | | (110,531) | | |
Fair value changes of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes due to instrument-specific
credit risk, net of nil income taxes |
| | | | 119 | | | | | | 132 | | | | | | (13) | | | | | | — | | | | | | (119)(3) | | | | | | 119 | | |
Foreign currency translation
adjustment, net of nil income taxes |
| | | | (843) | | | | | | 1,090 | | | | | | 833 | | | | | | (1,579) | | | | | | (344)(3) | | | | | | (843) | | |
Total other comprehensive income (loss)
|
| | | | (724) | | | | | | 1,222 | | | | | | 820 | | | | | | (1,579) | | | | | | (463) | | | | | | (724) | | |
Total comprehensive loss
|
| | | | (111,255) | | | | | | (53,747) | | | | | | (7,917) | | | | | | (50,265) | | | | | | 111,929 | | | | | | (111,255) | | |
| | |
As of June 30, 2023
|
| |||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| | | |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| |||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 74,415 | | | | | | 216,316 | | | | | | — | | | | | | 257,555 | | | | | | — | | | | | | 548,286 | | |
Restricted cash
|
| | | | — | | | | | | 284 | | | | | | — | | | | | | 179,765 | | | | | | — | | | | | | 180,049 | | |
Accounts receivable – related parties,
net |
| | | | — | | | | | | 760 | | | | | | — | | | | | | 12,815 | | | | | | — | | | | | | 13,575 | | |
Inventories
|
| | | | — | | | | | | — | | | | | | — | | | | | | 125,634 | | | | | | — | | | | | | 125,634 | | |
Prepayments and other current assets – third parties, net
|
| | | | — | | | | | | 1,034 | | | | | | — | | | | | | 24,901 | | | | | | — | | | | | | 25,935 | | |
Prepayments and other current assets – related parties, net
|
| | | | — | | | | | | 126 | | | | | | — | | | | | | 13,785 | | | | | | — | | | | | | 13,911 | | |
Amounts due from
intercompanies |
| | | | 206,359 | | | | | | 289,237 | | | | | | — | | | | | | 88,516 | | | | | | (584,112)(1) | | | | | | — | | |
Total current assets
|
| | | | 280,774 | | | | | | 507,757 | | | | | | — | | | | | | 702,971 | | | | | | (584,112) | | | | | | 907,390 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | — | | | | | | 692 | | | | | | — | | | | | | 692 | | |
Investment securities – related parties
|
| | | | 7,326 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,326 | | |
Property, equipment and software, net
|
| | | | — | | | | | | 96,021 | | | | | | — | | | | | | 198,550 | | | | | | — | | | | | | 294,571 | | |
Intangible assets
|
| | | | — | | | | | | 40 | | | | | | — | | | | | | 116,312 | | | | | | — | | | | | | 116,352 | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | 78,960 | | | | | | — | | | | | | 83,709 | | | | | | — | | | | | | 162,669 | | |
Other non-current assets – third parties
|
| | | | — | | | | | | 8,817 | | | | | | — | | | | | | 94,807 | | | | | | — | | | | | | 103,624 | | |
Other non-current assets – related parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,542 | | | | | | — | | | | | | 2,542 | | |
Investments in consolidated
entities |
| | | | — | | | | | | 272,437 | | | | | | — | | | | | | 136,274 | | | | | | (408,711)(2) | | | | | | — | | |
Total non-current assets
|
| | | | 7,326 | | | | | | 456,275 | | | | | | — | | | | | | 632,886 | | | | | | (408,711) | | | | | | 687,776 | | |
Total assets
|
| | | | 288,100 | | | | | | 964,032 | | | | | | — | | | | | | 1,335,857 | | | | | | (992,823) | | | | | | 1,595,166 | | |
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term borrowings – third parties
|
| | | | — | | | | | | 146,067 | | | | | | — | | | | | | 234,774 | | | | | | — | | | | | | 380,841 | | |
Accounts payable – third parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,549 | | | | | | — | | | | | | 3,549 | | |
Accounts payable – related parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 152,725 | | | | | | — | | | | | | 152,725 | | |
Contract liabilities – third parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 29,875 | | | | | | — | | | | | | 29,875 | | |
Operating lease liabilities – third parties
|
| | | | — | | | | | | 5,278 | | | | | | — | | | | | | 11,744 | | | | | | — | | | | | | 17,022 | | |
| | |
As of June 30, 2023
|
| |||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
The former
VIE and its subsidiaries |
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| ||||||||||||||||||
Accrued expenses and other current
liabilities – third parties |
| | | | 1,320 | | | | | | 55,683 | | | | | | — | | | | | | 218,566 | | | | | | — | | | | | | 275,569 | | |
Accrued expenses and other current
liabilities – related parties |
| | | | — | | | | | | 6,077 | | | | | | — | | | | | | 222,313 | | | | | | — | | | | | | 228,390 | | |
Exchangeable notes
|
| | | | — | | | | | | 346,115 | | | | | | — | | | | | | — | | | | | | — | | | | | | 346,115 | | |
Convertible notes
|
| | | | 22,415 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,415 | | |
Amounts due to intercompanies
|
| | | | — | | | | | | 92,819 | | | | | | — | | | | | | 491,293 | | | | | | (584,112)(1) | | | | | | — | | |
Total current liabilities
|
| | | | 23,735 | | | | | | 652,039 | | | | | | — | | | | | | 1,364,839 | | | | | | (584,112) | | | | | | 1,456,501 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Contract liabilities – third parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,592 | | | | | | — | | | | | | 3,592 | | |
Operating lease liabilities – third parties
|
| | | | — | | | | | | 42,378 | | | | | | — | | | | | | 49,751 | | | | | | — | | | | | | 92,129 | | |
Exchangeable notes
|
| | | | — | | | | | | — | | | | | | — | | | | | | 72,628 | | | | | | — | | | | | | 72,628 | | |
Convertible notes
|
| | | | — | | | | | | — | | | | | | — | | | | | | 77,364 | | | | | | — | | | | | | 77,364 | | |
Put option liabilities
|
| | | | 6,069 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,069 | | |
Deferred tax liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | 373 | | | | | | — | | | | | | 373 | | |
Deferred income
|
| | | | — | | | | | | 262,948 | | | | | | — | | | | | | — | | | | | | — | | | | | | 262,948 | | |
Other non-current liabilities – third parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 31,636 | | | | | | — | | | | | | 31,636 | | |
Other non-current liabilities – related
parties |
| | | | — | | | | | | 174 | | | | | | — | | | | | | 1,536 | | | | | | — | | | | | | 1,710 | | |
Share of losses in excess of investments in consolidated entities
|
| | | | 661,849 | | | | | | — | | | | | | — | | | | | | — | | | | | | (661,849)(2) | | | | | | — | | |
Total non-current liabilities
|
| | | | 667,918 | | | | | | 305,500 | | | | | | — | | | | | | 236,880 | | | | | | (661,849) | | | | | | 548,449 | | |
Total liabilities
|
| | | | 691,653 | | | | | | 957,539 | | | | | | — | | | | | | 1,601,719 | | | | | | (1,245,961) | | | | | | 2,004,950 | | |
Total mezzanine equity
|
| | | | 368,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 368,667 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares
|
| | | | 21 | | | | | | 104,898 | | | | | | — | | | | | | 251,376 | | | | | | (356,274)(2) | | | | | | 21 | | |
Additional paid-in capital
|
| | | | 371,173 | | | | | | 36,447 | | | | | | — | | | | | | 498,824 | | | | | | (535,271)(2) | | | | | | 371,173 | | |
Accumulated other comprehensive income
|
| | | | 50,521 | | | | | | 4,204 | | | | | | — | | | | | | 22,845 | | | | | | (27,049)(2) | | | | | | 50,521 | | |
Accumulated deficit
|
| | | | (1,193,935) | | | | | | (139,056) | | | | | | — | | | | | | (1,032,676) | | | | | | 1,171,732(2) | | | | | | (1,193,935) | | |
Total shareholders’ deficit attributable to ordinary shareholders
|
| | | | (772,220) | | | | | | 6,493 | | | | | | — | | | | | | (259,631) | | | | | | 253,138 | | | | | | (772,220) | | |
Noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,231) | | | | | | — | | | | | | (6,231) | | |
Total shareholders’ deficit
|
| | | | (772,220) | | | | | | 6,493 | | | | | | — | | | | | | (265,862) | | | | | | 253,138 | | | | | | (778,451) | | |
Total liabilities, mezzanine equity and
shareholders’ deficit |
| | | | 288,100 | | | | | | 964,032 | | | | | | — | | | | | | 1,335,857 | | | | | | (992,823) | | | | | | 1,595,166 | | |
| | |
As of December 31, 2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
The former
VIE and its subsidiaries |
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| | ||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cash
|
| | | | 353,107 | | | | | | 148,949 | | | | | | 156,571 | | | | | | 77,978 | | | | | | — | | | | | | 736,605 | | | | ||
Restricted cash
|
| | | | — | | | | | | 1,955 | | | | | | — | | | | | | 437 | | | | | | — | | | | | | 2,392 | | | | ||
Accounts receivable – related parties, net of nil allowance for doubtful
accounts |
| | | | — | | | | | | 788 | | | | | | — | | | | | | 7,757 | | | | | | — | | | | | | 8,545 | | | | ||
Inventories
|
| | | | — | | | | | | — | | | | | | 108 | | | | | | 22,595 | | | | | | — | | | | | | 22,703 | | | | ||
Prepayments and other current assets – third parties
|
| | | | — | | | | | | 7,598 | | | | | | 2,313 | | | | | | 34,575 | | | | | | — | | | | | | 44,486 | | | | ||
Prepayments and other current assets – related parties
|
| | | | — | | | | | | 69 | | | | | | — | | | | | | 8,663 | | | | | | — | | | | | | 8,732 | | | | ||
Amounts due from inter-companies
|
| | | | 6,089 | | | | | | 112,833 | | | | | | — | | | | | | 5,387 | | | | | | (124,309)(1) | | | | | | — | | | | ||
Total current assets
|
| | | | 359,196 | | | | | | 272,192 | | | | | | 158,992 | | | | | | 157,392 | | | | | | (124,309) | | | | | | 823,463 | | | | ||
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Restricted cash
|
| | | | — | | | | | | — | | | | | | — | | | | | | 536 | | | | | | — | | | | | | 536 | | | | ||
Investment securities – related parties
|
| | | | 8,411 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,411 | | | | ||
Property, equipment and software,
net |
| | | | — | | | | | | 100,876 | | | | | | 14,189 | | | | | | 138,406 | | | | | | — | | | | | | 253,471 | | | | ||
Intangible assets
|
| | | | — | | | | | | 42 | | | | | | — | | | | | | 116,322 | | | | | | — | | | | | | 116,364 | | | | ||
Operating lease right-of-use assets
|
| | | | — | | | | | | 84,972 | | | | | | 12,388 | | | | | | 61,364 | | | | | | — | | | | | | 158,724 | | | | ||
Other non-current assets
|
| | | | — | | | | | | 1,484 | | | | | | 1,122 | | | | | | 8,377 | | | | | | — | | | | | | 10,983 | | | | ||
Investments in consolidated entities
|
| | | | — | | | | | | 230,015 | | | | | | — | | | | | | 116,385 | | | | | | (346,400)(2) | | | | | | — | | | | ||
Total non-current assets
|
| | | | 8,411 | | | | | | 417,389 | | | | | | 27,699 | | | | | | 441,390 | | | | | | (346,400) | | | | | | 548,489 | | | | ||
Total assets
|
| | | | 367,607 | | | | | | 689,581 | | | | | | 186,691 | | | | | | 598,782 | | | | | | (470,709) | | | | | | 1,371,952 | | | | ||
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Short-term borrowings – third
parties |
| | | | — | | | | | | — | | | | | | — | | | | | | 28,748 | | | | | | — | | | | | | 28,748 | | | | ||
Accounts payable – third parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,466 | | | | | | — | | | | | | 1,466 | | | | ||
Accounts payable – related
parties |
| | | | — | | | | | | — | | | | | | — | | | | | | 5,770 | | | | | | — | | | | | | 5,770 | | | | ||
Contract liabilities – third parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,843 | | | | | | — | | | | | | 7,843 | | | | ||
Operating lease liabilities – third
parties |
| | | | — | | | | | | 4,848 | | | | | | 716 | | | | | | 10,251 | | | | | | — | | | | | | 15,815 | | | | ||
Accrued expenses and other current liabilities – third parties
|
| | | | — | | | | | | 65,886 | | | | | | 35,254 | | | | | | 222,159 | | | | | | — | | | | | | 323,299 | | | | ||
Accrued expenses and other current liabilities – related parties
|
| | | | — | | | | | | 8,098 | | | | | | 801 | | | | | | 174,338 | | | | | | — | | | | | | 183,237 | | | | ||
Exchangeable notes
|
| | | | — | | | | | | 355,320 | | | | | | — | | | | | | — | | | | | | — | | | | | | 355,320 | | | | ||
Mandatorily redeemable noncontrolling
interest |
| | | | — | | | | | | — | | | | | | 11,381 | | | | | | — | | | | | | — | | | | | | 11,381 | | | | ||
Amounts due to inter-companies
|
| | | | — | | | | | | 2,415 | | | | | | 10,551 | | | | | | 111,343 | | | | | | (124,309)(1) | | | | | | — | | | | ||
Total current liabilities
|
| | | | — | | | | | | 436,567 | | | | | | 58,703 | | | | | | 561,918 | | | | | | (124,309) | | | | | | 932,879 | | | |
| | |
As of December 31, 2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
The former
VIE and its subsidiaries |
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| | ||||||||||||||||||||
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Operating lease liabilities – third
parties |
| | | | — | | | | | | 46,391 | | | | | | 1,662 | | | | | | 50,910 | | | | | | — | | | | | | 98,963 | | | | ||
Exchangeable notes
|
| | | | — | | | | | | — | | | | | | 71,792 | | | | | | — | | | | | | — | | | | | | 71,792 | | | | ||
Convertible notes
|
| | | | — | | | | | | — | | | | | | 76,770 | | | | | | — | | | | | | — | | | | | | 76,770 | | | | ||
Deferred tax liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | 126 | | | | | | — | | | | | | 126 | | | | ||
Deferred income
|
| | | | — | | | | | | 258,450 | | | | | | — | | | | | | — | | | | | | — | | | | | | 258,450 | | | | ||
Other non-current liabilities – third parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 15,824 | | | | | | — | | | | | | 15,824 | | | | ||
Other non-current liabilities – related parties
|
| | | | — | | | | | | 170 | | | | | | — | | | | | | 1,584 | | | | | | — | | | | | | 1,754 | | | | ||
Share of losses in excess of investments
in consolidated entities |
| | | | 451,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | (451,571)(2) | | | | | | — | | | | ||
Total non-current liabilities
|
| | | | 451,571 | | | | | | 305,011 | | | | | | 150,224 | | | | | | 68,444 | | | | | | (451,571) | | | | | | 523,679 | | | | ||
Total liabilities
|
| | | | 451,571 | | | | | | 741,578 | | | | | | 208,927 | | | | | | 630,362 | | | | | | (575,880) | | | | | | 1,456,558 | | | | ||
Total mezzanine equity
|
| | | | 368,409 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 368,409 | | | | ||
SHAREHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Ordinary shares
|
| | | | 21 | | | | | | 85,009 | | | | | | 155 | | | | | | 233,149 | | | | | | (318,313)(2) | | | | | | 21 | | | | ||
Additional paid-in capital
|
| | | | 403,103 | | | | | | 45,547 | | | | | | 39,951 | | | | | | 313,752 | | | | | | (399,250)(2) | | | | | | 403,103 | | | | ||
Receivable from shareholders
|
| | | | (26,447) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,447) | | | | ||
Accumulated other comprehensive income (loss)
|
| | | | 17,707 | | | | | | (491) | | | | | | (1,173) | | | | | | 1,930 | | | | | | (266)(2) | | | | | | 17,707 | | | | ||
Accumulated deficit
|
| | | | (846,757) | | | | | | (182,062) | | | | | | (60,527) | | | | | | (580,411) | | | | | | 823,000(2) | | | | | | (846,757) | | | | ||
Total shareholders’ deficit attributable to
ordinary shareholders |
| | | | (452,373) | | | | | | (51,997) | | | | | | (21,594) | | | | | | (31,580) | | | | | | 105,171 | | | | | | (452,373) | | | | ||
Noncontrolling interests
|
| | | | — | | | | | | — | | | | | | (642) | | | | | | — | | | | | | — | | | | | | (642) | | | | ||
Total shareholders’ deficit
|
| | | | (452,373) | | | | | | (51,997) | | | | | | (22,236) | | | | | | (31,580) | | | | | | 105,171 | | | | | | (453,015) | | | | ||
Total liabilities, mezzanine equity and shareholders’ deficit
|
| | | | 367,607 | | | | | | 689,581 | | | | | | 186,691 | | | | | | 598,782 | | | | | | (470,709) | | | | | | 1,371,952 | | | |
| | |
As of December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
The former
VIE and its subsidiaries |
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| | ||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cash
|
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 92,259 | | | | | | — | | | | | | 531,452 | | | | ||
Derivative asset
|
| | | | — | | | | | | 2,256 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,256 | | | | ||
Accounts receivable – related parties, net of nil allowance for doubtful
accounts |
| | | | — | | | | | | 471 | | | | | | — | | | | | | 5,409 | | | | | | — | | | | | | 5,880 | | | | ||
Inventories
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,983 | | | | | | — | | | | | | 1,983 | | | | ||
Prepayments and other current assets – third parties
|
| | | | — | | | | | | 1,555 | | | | | | 389 | | | | | | 47,431 | | | | | | — | | | | | | 49,375 | | | | ||
Prepayments and other current assets – related parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 434,627 | | | | | | — | | | | | | 434,627 | | | | ||
Amounts due from inter-companies
|
| | | | — | | | | | | 27,325 | | | | | | — | | | | | | 2,667 | | | | | | (29,992)(1) | | | | | | — | | | | ||
Total current assets
|
| | | | 81,749 | | | | | | 339,957 | | | | | | 49,483 | | | | | | 584,376 | | | | | | (29,992) | | | | | | 1,025,573 | | | | ||
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Property, equipment and software,
net |
| | | | — | | | | | | 23,787 | | | | | | — | | | | | | 35,410 | | | | | | | | | | | | 59,197 | | | | ||
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | 116,121 | | | | | | — | | | | | | 116,121 | | | | ||
Operating lease right-of-use assets
|
| | | | — | | | | | | 42,253 | | | | | | 11,995 | | | | | | 53,985 | | | | | | — | | | | | | 108,233 | | | | ||
Other non-current assets
|
| | | | — | | | | | | 401 | | | | | | 81 | | | | | | 7,705 | | | | | | — | | | | | | 8,187 | | | | ||
Investments in combined entities
|
| | | | 137,017 | | | | | | 111,858 | | | | | | — | | | | | | 116,385 | | | | | | (365,260)(2) | | | | | | — | | | | ||
Total non-current assets
|
| | | | 137,017 | | | | | | 178,299 | | | | | | 12,076 | | | | | | 329,606 | | | | | | (365,260) | | | | | | 291,738 | | | | ||
Total assets
|
| | | | 218,766 | | | | | | 518,256 | | | | | | 61,559 | | | | | | 913,982 | | | | | | (395,252) | | | | | | 1,317,311 | | | | ||
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Short-term borrowings – related
parties |
| | | | — | | | | | | — | | | | | | — | | | | | | 11,269 | | | | | | — | | | | | | 11,269 | | | | ||
Contract liabilities – third parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 6 | | | | ||
Operating lease liabilities – third
parties |
| | | | — | | | | | | 1,744 | | | | | | 242 | | | | | | 7,514 | | | | | | — | | | | | | 9,500 | | | | ||
Accrued expenses and other current liabilities – third parties
|
| | | | — | | | | | | 35,469 | | | | | | 11,304 | | | | | | 64,940 | | | | | | — | | | | | | 111,713 | | | | ||
Accrued expenses and other current liabilities – related parties
|
| | | | — | | | | | | 4,276 | | | | | | — | | | | | | 438,512 | | | | | | | | | | | | 442,788 | | | | ||
Exchangeable notes
|
| | | | — | | | | | | 126,420 | | | | | | — | | | | | | — | | | | | | — | | | | | | 126,420 | | | | ||
Convertible notes
|
| | | | 23,445 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,445 | | | | ||
Mandatorily redeemable noncontrolling
interest |
| | | | — | | | | | | — | | | | | | 6,593 | | | | | | — | | | | | | — | | | | | | 6,593 | | | | ||
Amounts due to inter-companies
|
| | | | — | | | | | | 1,262 | | | | | | 12,158 | | | | | | 16,572 | | | | | | (29,992)(1) | | | | | | — | | | | ||
Total current liabilities
|
| | | | 23,445 | | | | | | 169,171 | | | | | | 30,297 | | | | | | 538,813 | | | | | | (29,992) | | | | | | 731,734 | | | |
| | |
As of December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
The former
VIE and its subsidiaries |
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| | ||||||||||||||||||||
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Contract liabilities – third parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,930 | | | | | | — | | | | | | 1,930 | | | | ||
Operating lease liabilities – third
parties |
| | | | — | | | | | | 1,986 | | | | | | 773 | | | | | | 44,879 | | | | | | — | | | | | | 47,638 | | | | ||
Deferred tax liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | 141 | | | | | | — | | | | | | 141 | | | | ||
Deferred income
|
| | | | — | | | | | | 282,322 | | | | | | — | | | | | | 57,974 | | | | | | — | | | | | | 340,296 | | | | ||
Other non-current liabilities – third parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | 251 | | | | | | — | | | | | | 251 | | | | ||
Total non-current liabilities
|
| | | | — | | | | | | 284,308 | | | | | | 773 | | | | | | 105,175 | | | | | | — | | | | | | 390,256 | | | | ||
Total liabilities
|
| | | | 23,445 | | | | | | 453,479 | | | | | | 31,070 | | | | | | 643,988 | | | | | | (29,992) | | | | | | 1,121,990 | | | | ||
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Ordinary shares
|
| | | | 22 | | | | | | 85,009 | | | | | | 155 | | | | | | 111,521 | | | | | | (196,685)(2) | | | | | | 22 | | | | ||
Additional paid-in capital
|
| | | | 424,414 | | | | | | 34,423 | | | | | | 38,442 | | | | | | 218,838 | | | | | | (291,703)(2) | | | | | | 424,414 | | | | ||
Receivable from shareholders
|
| | | | (106,210) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (106,210) | | | | ||
Accumulated other comprehensive
income (loss) |
| | | | (69) | | | | | | 1,210 | | | | | | 630 | | | | | | (291) | | | | | | (1,549)(2) | | | | | | (69) | | | | ||
Accumulated deficit
|
| | | | (122,836) | | | | | | (55,865) | | | | | | (8,738) | | | | | | (60,074) | | | | | | 124,677(2) | | | | | | (122,836) | | | | ||
Total shareholders’ equity
|
| | | | 195,321 | | | | | | 64,777 | | | | | | 30,489 | | | | | | 269,994 | | | | | | (365,260) | | | | | | 195,321 | | | | ||
Total liabilities and shareholders’
equity |
| | | | 218,766 | | | | | | 518,256 | | | | | | 61,559 | | | | | | 913,982 | | | | | | (395,252) | | | | | | 1,317,311 | | | |
| | |
Six Months Ended June 30, 2023
|
| |||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| | | |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| |||||||||||||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash generated from (used in) operating activities
|
| | | | 4,418 | | | | | | (18,933) | | | | | | (8,281) | | | | | | (280,904) | | | | | | — | | | | | | (303,700) | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payments for purchases of property,
equipment and software and intangible assets |
| | | | — | | | | | | (28,504) | | | | | | — | | | | | | (84,703) | | | | | | — | | | | | | (113,207) | | |
Proceeds from disposal of property, equipment and software
|
| | | | — | | | | | | (347) | | | | | | — | | | | | | 659 | | | | | | — | | | | | | 312 | | |
Receipt of government grant related to assets
|
| | | | — | | | | | | 14,533 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,533 | | |
Payments for purchases of short-term investments
|
| | | | — | | | | | | — | | | | | | (38,254) | | | | | | — | | | | | | — | | | | | | (38,254) | | |
Proceeds from sales of short-term investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 37,428 | | | | | | — | | | | | | 37,428 | | |
Proceeds from disposal of a subsidiary, net of cash disposed
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,379 | | | | | | — | | | | | | 1,379 | | |
Payments for investments in equity
investees |
| | | | — | | | | | | (2) | | | | | | (146) | | | | | | (4,911) | | | | | | — | | | | | | (5,059) | | |
Loans to related parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | (865) | | | | | | — | | | | | | (865) | | |
Loans to intercompanies
|
| | | | (214,583) | | | | | | (165,541) | | | | | | — | | | | | | (90,444) | | | | | | 470,568(1) | | | | | | — | | |
Proceeds from collection of loans from intercompanies
|
| | | | 11,000 | | | | | | 54,668 | | | | | | — | | | | | | — | | | | | | (65,668)(4) | | | | | | — | | |
Cash contribution to consolidated
entities |
| | | | (109,327) | | | | | | (21,641) | | | | | | — | | | | | | (19,888) | | | | | | 150,856(3) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (312,910) | | | | | | (146,834) | | | | | | (38,400) | | | | | | (161,345) | | | | | | 555,756 | | | | | | (103,733) | | |
Financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from settlement of receivable from shareholders
|
| | | | 7,514 | | | | | | — | | | | | | 18,625 | | | | | | — | | | | | | — | | | | | | 26,139 | | |
Proceeds from issuance of convertible
notes |
| | | | 22,297 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,297 | | |
Receipt of refundable deposits in
connection with the issuance of Private Investment in Public Equity (“PIPE”) investments and convertible notes |
| | | | 1,000 | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,000 | | |
Payment for redemption of mandatorily redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,554) | | | | | | — | | | | | | (11,554) | | |
Payment to a noncontrolling interest in the liquidation of a subsidiary
|
| | | | — | | | | | | — | | | | | | (148) | | | | | | — | | | | | | — | | | | | | (148) | | |
| | |
Six Months Ended June 30, 2023
|
| |||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
The former
VIE and its subsidiaries |
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| ||||||||||||||||||
Proceeds from bank loans
|
| | | | — | | | | | | 163,488 | | | | | | — | | | | | | 215,203 | | | | | | — | | | | | | 378,691 | | |
Repayments for bank loans
|
| | | | — | | | | | | (11,142) | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,142) | | |
Proceeds from loans borrowed from intercompanies
|
| | | | — | | | | | | 90,444 | | | | | | — | | | | | | 380,124 | | | | | | (470,568))(1) | | | | | | — | | |
Repayments for loans borrowed from intercompanies
|
| | | | — | | | | | | — | | | | | | — | | | | | | (65,668) | | | | | | 65,668(4) | | | | | | — | | |
Cash contributed by the respective parent
companies |
| | | | — | | | | | | 19,889 | | | | | | — | | | | | | 130,967 | | | | | | (150,856)(3) | | | | | | — | | |
Cash transfer due to the Restructuring
|
| | | | — | | | | | | (32,715) | | | | | | (125,794) | | | | | | 158,509 | | | | | | —(5) | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 30,811 | | | | | | 239,964 | | | | | | (107,317) | | | | | | 807,581 | | | | | | (555,756) | | | | | | 415,283 | | |
Effect of exchange rate changes on cash and restricted cash
|
| | | | (1,011) | | | | | | (8,501) | | | | | | (2,573) | | | | | | (6,271) | | | | | | — | | | | | | (18,356) | | |
Net (decrease) increase in cash and restricted cash
|
| | | | (278,692) | | | | | | 65,696 | | | | | | (156,571) | | | | | | 359,061 | | | | | | — | | | | | | (10,506) | | |
Cash and restricted cash at beginning of the period
|
| | | | 353,107 | | | | | | 150,904 | | | | | | 156,571 | | | | | | 78,951 | | | | | | — | | | | | | 739,533 | | |
Cash and restricted cash at end of the
period |
| | | | 74,415 | | | | | | 216,600 | | | | | | — | | | | | | 438,012 | | | | | | — | | | | | | 729,027 | | |
| | |
Year Ended December 31, 2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
The former
VIE and its subsidiaries |
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| | ||||||||||||||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Net cash generated from (used in) operating activities
|
| | | | 2,682 | | | | | | (144,423) | | | | | | (8,869) | | | | | | (200,809) | | | | | | — | | | | | | (351,419) | | | | ||
Investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Payments for purchases of property, equipment and software and intangible assets
|
| | | | — | | | | | | (71,839) | | | | | | (2,635) | | | | | | (58,871) | | | | | | — | | | | | | (133,345) | | | | ||
Proceeds from disposal of property, equipment and software
|
| | | | — | | | | | | 33 | | | | | | — | | | | | | 1,038 | | | | | | — | | | | | | 1,071 | | | | ||
Payments for purchases of short-term investments
|
| | | | (10,000) | | | | | | — | | | | | | (290,662) | | | | | | — | | | | | | — | | | | | | (300,662) | | | | ||
Proceeds from sales of short-term investments
|
| | | | — | | | | | | — | | | | | | 289,587 | | | | | | — | | | | | | — | | | | | | 289,587 | | | | ||
Payment upon settlement of derivative instruments
|
| | | | (2,652) | | | | | | 2,011 | | | | | | — | | | | | | — | | | | | | — | | | | | | (641) | | | | ||
Payments for investments in equity investees
|
| | | | — | | | | | | — | | | | | | (1,920) | | | | | | (1,194) | | | | | | — | | | | | | (3,114) | | | | ||
Loans to related parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,310) | | | | | | — | | | | | | (2,310) | | | | ||
Loans to intercompanies
|
| | | | (5,876) | | | | | | (49,602) | | | | | | — | | | | | | — | | | | | | 55,478(1) | | | | | | — | | | | ||
Proceeds from collection of advances from an intercompany
|
| | | | — | | | | | | 10,611 | | | | | | — | | | | | | — | | | | | | (10,611)(2) | | | | | | — | | | | ||
Cash contribution to consolidated
entities |
| | | | (94,688) | | | | | | (137,200) | | | | | | — | | | | | | — | | | | | | 231,888(3) | | | | | | — | | | | ||
Net cash used in investing activities
|
| | | | (113,216) | | | | | | (245,986) | | | | | | (5,630) | | | | | | (61,337) | | | | | | 276,755 | | | | | | (149,414) | | | | ||
Financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Proceeds from settlement of receivable from shareholders
|
| | | | 74,638 | | | | | | — | | | | | | 1,509 | | | | | | — | | | | | | — | | | | | | 76,147 | | | | ||
Proceeds from issuance of Series Pre-A Preferred Shares
|
| | | | 129,681 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 129,681 | | | | ||
Proceeds from issuance of Series A Preferred Shares
|
| | | | 187,734 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 187,734 | | | | ||
Repayment of exchangeable notes for issuance of Series A Preferred
Shares |
| | | | — | | | | | | (57,430) | | | | | | — | | | | | | — | | | | | | — | | | | | | (57,430) | | | | ||
Proceeds from issuance of convertible notes
|
| | | | — | | | | | | — | | | | | | 75,037 | | | | | | — | | | | | | — | | | | | | 75,037 | | | | ||
Proceeds from issuance of exchangeable
notes |
| | | | — | | | | | | 307,172 | | | | | | 71,792 | | | | | | — | | | | | | — | | | | | | 378,964 | | | | ||
Receipt of refundable deposits in connection with the issuance of Series A Preferred Shares
|
| | | | — | | | | | | 28,945 | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,945 | | | | ||
Repayment of refundable deposits in connection with the issuance of Series A Preferred Shares
|
| | | | — | | | | | | (28,628) | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,628) | | | | ||
Consideration payment in connection with reorganization
|
| | | | — | | | | | | — | | | | | | — | | | | | | (50,794) | | | | | | — | | | | | | (50,794) | | | |
| | |
Year Ended December 31, 2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
The former
VIE and its subsidiaries |
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| | ||||||||||||||||||||
Capital contribution by noncontrolling interests
|
| | | | — | | | | | | — | | | | | | 149 | | | | | | — | | | | | | — | | | | | | 149 | | | | ||
Repayment of loans from a related
party |
| | | | — | | | | | | — | | | | | | — | | | | | | (9,844) | | | | | | — | | | | | | (9,844) | | | | ||
Proceeds from bank loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 28,170 | | | | | | — | | | | | | 28,170 | | | | ||
Proceeds from loans borrowed from intercompanies
|
| | | | — | | | | | | — | | | | | | — | | | | | | 55,478 | | | | | | (55,478)(1) | | | | | | — | | | | ||
Repayment of advances from an intercompany
|
| | | | — | | | | | | — | | | | | | (10,611) | | | | | | — | | | | | | 10,611(2) | | | | | | — | | | | ||
Cash contributed by the respective parent companies
|
| | | | — | | | | | | — | | | | | | — | | | | | | 231,888 | | | | | | (231,888)(3) | | | | | | — | | | | ||
Net cash provided by financing
activities |
| | | | 392,053 | | | | | | 250,059 | | | | | | 137,876 | | | | | | 254,898 | | | | | | (276,755) | | | | | | 758,131 | | | | ||
Effect of exchange rate changes on cash and restricted cash
|
| | | | (10,161) | | | | | | (17,008) | | | | | | (15,900) | | | | | | (6,148) | | | | | | — | | | | | | (49,217) | | | | ||
Net increase (decrease) in cash and restricted cash
|
| | | | 271,358 | | | | | | (157,358) | | | | | | 107,477 | | | | | | (13,396) | | | | | | — | | | | | | 208,081 | | | | ||
Cash and restricted cash at the beginning
of the year |
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 92,259 | | | | | | — | | | | | | 531,452 | | | | ||
Cash and restricted cash at the end of the
year |
| | | | 353,107 | | | | | | 150,992 | | | | | | 156,571 | | | | | | 78,863 | | | | | | — | | | | | | 739,533 | | | | ||
|
| | |
Year Ended December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||
| | |
LTC
|
| |
WFOE
|
| |
The former
VIE and its subsidiaries |
| |
Other
Subsidiaries |
| |
Elimination
adjustments |
| |
Consolidated
|
| | ||||||||||||||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Net cash used in operating activities
|
| | | | (997) | | | | | | (77,377) | | | | | | (7,993) | | | | | | (40,138) | | | | | | — | | | | | | (126,505) | | | | ||
Investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Payments for purchases of property, equipment and software and intangible assets
|
| | | | — | | | | | | (13,845) | | | | | | — | | | | | | (20,745) | | | | | | — | | | | | | (34,590) | | | | ||
Proceeds from disposal of property, equipment and software
|
| | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | | | ||
Receipt of government grant related to assets
|
| | | | — | | | | | | 279,052 | | | | | | — | | | | | | — | | | | | | — | | | | | | 279,052 | | | | ||
Advances to an intercompany
|
| | | | — | | | | | | (11,055) | | | | | | — | | | | | | — | | | | | | 11,055(2) | | | | | | — | | | | ||
Cash contribution to consolidated
entities |
| | | | — | | | | | | (108,898) | | | | | | — | | | | | | — | | | | | | 108,898(3) | | | | | | — | | | | ||
Net cash provided by (used in) investing activities
|
| | | | — | | | | | | 145,268 | | | | | | — | | | | | | (20,745) | | | | | | 119,953 | | | | | | 244,476 | | | | ||
Financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Proceeds from issuance of ordinary
shares |
| | | | 58,631 | | | | | | 100,690 | | | | | | 38,597 | | | | | | — | | | | | | — | | | | | | 197,918 | | | | ||
Proceeds from issuance of convertible
notes |
| | | | 23,445 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,445 | | | | ||
Proceeds from issuance of exchangeable notes
|
| | | | — | | | | | | 125,039 | | | | | | — | | | | | | — | | | | | | — | | | | | | 125,039 | | | | ||
Proceeds from issuance of mandatorily redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | 6,299 | | | | | | — | | | | | | — | | | | | | 6,299 | | | | ||
Capital contribution from shareholders
|
| | | | — | | | | | | 15,695 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,695 | | | | ||
Dividends paid to a shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,880) | | | | | | — | | | | | | (1,880) | | | | ||
Consideration payment in connection with
reorganization |
| | | | — | | | | | | (1,663) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,663) | | | | ||
Proceeds from advances from an intercompany
|
| | | | — | | | | | | — | | | | | | 11,055 | | | | | | — | | | | | | (11,055)(2) | | | | | | — | | | | ||
Cash contributed by the respective parent company
|
| | | | — | | | | | | — | | | | | | — | | | | | | 108,898 | | | | | | (108,898)(3) | | | | | | — | | | | ||
Net cash provided by financing activities
|
| | | | 82,076 | | | | | | 239,761 | | | | | | 55,951 | | | | | | 107,018 | | | | | | (119,953) | | | | | | 364,853 | | | | ||
Effect of exchange rate changes on cash
|
| | | | 670 | | | | | | 698 | | | | | | 1,136 | | | | | | 439 | | | | | | — | | | | | | 2,943 | | | | ||
Net increase in cash
|
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 46,574 | | | | | | — | | | | | | 485,767 | | | | ||
Cash at the beginning of the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | 45,685 | | | | | | — | | | | | | 45,685 | | | | ||
Cash at the end of the year
|
| | | | 81,749 | | | | | | 308,350 | | | | | | 49,094 | | | | | | 92,259 | | | | | | — | | | | | | 531,452 | | | |
| | |
For the
Six Months Ended June 30, |
| |
For the
Year Ended December 31, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net loss
|
| | | | (352,942) | | | | | | (206,292) | | | | | | (724,563) | | | | | | (110,531) | | |
Share-based compensation expenses
|
| | | | — | | | | | | 10,625 | | | | | | 10,625 | | | | | | — | | |
Adjusted net loss
|
| | | | (352,942) | | | | | | (195,667) | | | | | | (713,938) | | | | | | (110,531) | | |
Net Loss
|
| | | | (352,942) | | | | | | (206,292) | | | | | | (724,563) | | | | | | (110,531) | | |
Interest expenses
|
| | | | 3,470 | | | | | | 5,507 | | | | | | 8,542 | | | | | | 3,615 | | |
Interest income
|
| | | | (5,848) | | | | | | (5,948) | | | | | | (12,188) | | | | | | (6,219) | | |
Income tax expense (benefit)
|
| | | | (18) | | | | | | 104 | | | | | | 292 | | | | | | 1,853 | | |
Share-based compensation expenses
|
| | | | — | | | | | | 10,625 | | | | | | 10,625 | | | | | | — | | |
Depreciation
|
| | | | 22,641 | | | | | | 2,233 | | | | | | 12,790 | | | | | | 2,056 | | |
Adjusted EBITDA
|
| | | | (332,697) | | | | | | (193,771) | | | | | | (704,502) | | | | | | (109,226) | | |
| | |
September 30,
2023 |
| |
December 31,
2022 |
| |
December 31,
2021 |
| |||||||||
| | |
(Unaudited)
|
| | | |||||||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 4,523 | | | | | $ | 4,523 | | | | | | 591,197 | | |
Prepaid expenses
|
| | | | 24,417 | | | | | | 73,008 | | | | | | 428,051 | | |
Total Current Assets
|
| | | | 28,940 | | | | | | 77,531 | | | | | | 1,019,248 | | |
Prepaid expense – noncurrent
|
| | | | — | | | | | | — | | | | | | 80,919 | | |
Marketable securities held in Trust Account
|
| | | | 231,012,367 | | | | | | 290,664,460 | | | | | | 286,531,700 | | |
TOTAL ASSETS
|
| | | $ | 231,041,307 | | | | | $ | 290,741,991 | | | | | $ | 287,631,867 | | |
Liabilities, Redeemable Class A Ordinary Shares and Shareholders’ Deficit
|
| | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 4,692,816 | | | | | $ | 1,779,602 | | | | | $ | 309,736 | | |
Due to related party
|
| | | | 6,122,475 | | | | | | 2,108,356 | | | | | | 30,000 | | |
Total Current Liabilities
|
| | | | 10,815,291 | | | | | | 3,887,958 | | | | | | 339,736 | | |
Deferred underwriting fee
|
| | | | 8,085,433 | | | | | | 10,027,806 | | | | | | 10,027,806 | | |
Warrant liability
|
| | | | 4,505,328 | | | | | | 601,483 | | | | | | 11,879,289 | | |
Total Liabilities
|
| | | | 23,406,052 | | | | | | 14,517,247 | | | | | | 22,246,831 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption,
21,783,622, 28,650,874 and 28,650,874 shares at September 30, 2023, December 31, 2022 and December 31, 2021, respectively |
| | | | 231,012,366 | | | | | | 290,664,459 | | | | | | 286,531,700 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 2,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; none issued and outstanding (excluding 21,783,622, 28,650,874 and 28,650,874 shares subject to possible redemption) at September 30, 2023, December 31, 2022 and December 31, 2021, respectively
|
| | | | — | | | | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 7,162,718 shares issued and outstanding at September 30, 2023, December 31, 2022 and December 31,
2021 |
| | | | 717 | | | | | | 717 | | | | | | 717 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (23,377,828) | | | | | | (14,440,432) | | | | | | (21,147,381) | | |
Total Shareholders’ Deficit
|
| | | | (23,377,111) | | | | | | (14,439,715) | | | | | | (21,146,664) | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT
|
| | | $ | 231,041,307 | | | | | $ | 290,741,991 | | | | | $ | 287,631,867 | | |
| | |
For the
Nine Months Ended September 30, 2023 |
| |
For the
Nine Months Ended September 30, 2022 |
| |
For the
Year Ended December 31, 2022 |
| |
For the
Period from January 5, 2021 (Inception) through December 31, 2021 |
| ||||||||||||
Operating costs
|
| | | $ | 4,665,924 | | | | | $ | 3,199,884 | | | | | $ | 4,570,857 | | | | | $ | 1,054,672 | | |
Loss from operations
|
| | | | (4,665,924) | | | | | | (3,199,884) | | | | | | (4,570,857) | | | | | | (1,054,672) | | |
Other income:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 8,238,661 | | | | | | 1,708,932 | | | | | | 4,132,759 | | | | | | 22,958 | | |
Reduction in deferred underwriter fees
|
| | | | 82,033 | | | | | | — | | | | | | — | | | | | | (695,493) | | |
Change in fair value of warrant liability
|
| | | | (3,903,845) | | | | | | 11,277,806 | | | | | | 11,277,806 | | | | | | 7,215,278 | | |
Total other income, net
|
| | | | 4,416,849 | | | | | | 12,986,738 | | | | | | 15,410,565 | | | | | | 6,542,743 | | |
Net income (loss)
|
| | | $ | (249,075) | | | | | $ | 9,786,854 | | | | | $ | 10,839,708 | | | | | $ | 5,488,071 | | |
Weighted average shares outstanding, Class A ordinary shares
|
| | | | 23,494,146 | | | | | | 28,650,874 | | | | | | 28,650,874 | | | | | | 23,083,649 | | |
Basic and diluted net income (loss) per share, Class A ordinary shares
|
| | | $ | (0.01) | | | | | $ | 0.27 | | | | | $ | 0.30 | | | | | $ | 0.18 | | |
Weighted average shares outstanding, Class B ordinary shares
|
| | | | 7,162,718 | | | | | | 7,162,718 | | | | | | 7,162,718 | | | | | | 6,844,319 | | |
Basic and diluted net income (loss) per share, Class B ordinary shares
|
| | | $ | (0.01) | | | | | $ | 0.27 | | | | | $ | 0.30 | | | | | $ | 0.18 | | |
(in thousands, except share and per share data)
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||
Summary Unaudited Pro Forma Condensed Combined | | | | | | | | | | | | | |
Statement of Operations Data | | | | | | | | | | | | | |
Six Months Ended June 30, 2023 | | | | | | | | | | | | | |
Total revenue
|
| | | $ | 130,035 | | | | | $ | 130,035 | | |
Net Loss attributable to ordinary shareholders
|
| | | $ | (368,365) | | | | | $ | (376,603) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 695,266,135 | | | | | | 673,482,513 | | |
Loss per ordinary shares – basic and diluted
|
| | | $ | (0.53) | | | | | $ | (0.56) | | |
(in thousands, except share and per share data)
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||
Summary Unaudited Pro Forma Condensed Combined | | | | | | | | | | | | | |
Statement of Operations Data | | | | | | | | | | | | | |
Year Ended December 31, 2022 | | | | | | | | | | | | | |
Total revenue
|
| | | $ | 9,557 | | | | | $ | 9,557 | | |
Net Loss attributable to ordinary shareholders
|
| | | $ | (720,046) | | | | | | (724,179) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 622,206,585 | | | | | | 600,422,963 | | |
Loss per ordinary shares – basic and diluted
|
| | | $ | (1.16) | | | | | $ | (1.21) | | |
(In thousands, except share and per share data)
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||
Summary Unaudited Pro Forma Condensed Combined | | | | | | | | | | | | | |
Balance Sheet Data as of June 30, 2023 | | | | | | | | | | | | | |
Total assets
|
| | | $ | 2,639,959 | | | | | $ | 2,408,287 | | |
Total liabilities
|
| | | $ | 1,762,779 | | | | | $ | 1,762,779 | | |
Total stockholders’ equity (deficit) attributable to ordinary shareholders
|
| | | $ | 883,411 | | | | | $ | 651,739 | | |
| | | | | | | | | | | | | | |
Pro Forma Combined
|
| |||||||||
| | |
LTC
|
| |
LCAA
|
| |
No
Redemptions |
| |
Maximum
Contractual Redemptions |
| ||||||||||||
Six Months Ended June 30, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per ordinary share
|
| | | | (0.16) | | | | | | | | | | | | (0.53) | | | | | | (0.56) | | |
Weighted average number of ordinary shares
|
| | | | 2,142,922,222 | | | | | | | | | | | | 695,266,135 | | | | | | 673,482,513 | | |
Basic and diluted income per LTC
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares
|
| | | | | | | | | | (0.05) | | | | | | | | | | | | | | |
Class B ordinary shares
|
| | | | | | | | | | (0.05) | | | | | | | | | | | | | | |
Weighted Average number of LCAA
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Class A ordinary shares
|
| | | | | | | | | | 24,363,584 | | | | | | | | | | | | | | |
Class B ordinary shares
|
| | | | — | | | | | | 7,162,718 | | | | | | — | | | | | | — | | |
Year Ended December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per ordinary share
|
| | | | (0.34) | | | | | | | | | | | | (1.16) | | | | | | (1.21) | | |
Weighted average number of ordinary shares
|
| | | | 2,148,265,510 | | | | | | | | | | | | 622,206,585 | | | | | | 600,422,963 | | |
Basic and diluted income per LTC
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares
|
| | | | | | | | | | 0.30 | | | | | | | | | | | | | | |
Class B ordinary shares
|
| | | | | | | | | | 0.30 | | | | | | | | | | | | | | |
Weighted Average number of LCAA
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Class A ordinary shares
|
| | | | | | | | | | 28,650,874 | | | | | | | | | | | | | | |
Class B ordinary shares
|
| | | | — | | | | | | 7,162,718 | | | | | | — | | | | | | — | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption |
| |
Assuming 50%
Redemption |
| |
Assuming 75%
Redemption |
| |
Assuming Maximum
Redemption |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| ||||||||||||||||||||||||||||||
Holders of LTC Ordinary Shares (including LTC Ordinary Shares represented by LTC ADSs) Not Reflecting Potential Sources of Dilution
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing LCAA Shareholders (excluding the Founding Shareholders)(1)
|
| | | | 21,783,622 | | | | | | 3.13% | | | | | | 16,337,717 | | | | | | 2.37% | | | | | | 10,891,811 | | | | | | 1.59% | | | | | | 5,445,905 | | | | | | 0.80% | | | | | | — | | | | | | 0.00% | | |
The Founder Shareholders(2)
|
| | | | 7,162,718 | | | | | | 1.03% | | | | | | 7,162,718 | | | | | | 1.04% | | | | | | 7,162,718 | | | | | | 1.05% | | | | | | 7,162,718 | | | | | | 1.06% | | | | | | 7,162,718 | | | | | | 1.06% | | |
Existing LTC Shareholders(3)
|
| | | | 542,819,213 | | | | | | 78.07% | | | | | | 542,819,213 | | | | | | 78.69% | | | | | | 542,819,213 | | | | | | 79.32% | | | | | | 542,819,213 | | | | | | 79.95% | | | | | | 542,819,213 | | | | | | 80.60% | | |
Jingkai Fund(4)
|
| | | | 35,982,175 | | | | | | 5.18% | | | | | | 35,982,175 | | | | | | 5.21% | | | | | | 35,982,175 | | | | | | 5.26% | | | | | | 35,982,175 | | | | | | 5.30% | | | | | | 35,982,175 | | | | | | 5.34% | | |
Momenta(5) | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | |
Merger Financing Investors(6)
|
| | | | 36,953,579 | | | | | | 5.32% | | | | | | 36,953,579 | | | | | | 5.36% | | | | | | 36,953,579 | | | | | | 5.40% | | | | | | 36,953,579 | | | | | | 5.44% | | | | | | 36,953,579 | | | | | | 5.49% | | |
Meritz(7) | | | | | 50,000,000 | | | | | | 7.19% | | | | | | 50,000,000 | | | | | | 7.25% | | | | | | 50,000,000 | | | | | | 7.30% | | | | | | 50,000,000 | | | | | | 7.37% | | | | | | 50,000,000 | | | | | | 7.43% | | |
Total LTC Ordinary Shares (including LTC Ordinary
Shares represented by LTC ADSs) Outstanding at Closing |
| | | | 695,266,135 | | | | | | 100.00% | | | | | | 689,820,230 | | | | | | 100.00% | | | | | | 684,374,324 | | | | | | 100.00% | | | | | | 678,928,418 | | | | | | 100.00% | | | | | | 673,482,513 | | | | | | 100.00% | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption |
| |
Assuming 50%
Redemption |
| |
Assuming 75%
Redemption |
| |
Assuming Maximum
Redemption |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| |
Ownership
in shares |
| |
Equity%
|
| ||||||||||||||||||||||||||||||
Total LTC Ordinary Shares (including LTC
Ordinary Shares represented by LTC ADSs) Outstanding at Closing Not Reflecting Potential Sources of Dilution |
| | | | 695,266,135 | | | | | | 96.90% | | | | | | 689,820,230 | | | | | | 96.88% | | | | | | 684,374,324 | | | | | | 96.85% | | | | | | 678,928,418 | | | | | | 96.83% | | | | | | 673,482,513 | | | | | | 96.81% | | |
Potential Sources of Dilution | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying LCAA Public Warrants
|
| | | | 9,550,291 | | | | | | 1.33% | | | | | | 9,550,291 | | | | | | 1.34% | | | | | | 9,550,291 | | | | | | 1.35% | | | | | | 9,550,291 | | | | | | 1.36% | | | | | | 9,550,291 | | | | | | 1.37% | | |
Shares underlying LCAA Private Warrants
|
| | | | 5,486,784 | | | | | | 0.77% | | | | | | 5,486,784 | | | | | | 0.77% | | | | | | 5,486,784 | | | | | | 0.78% | | | | | | 5,486,784 | | | | | | 0.78% | | | | | | 5,486,784 | | | | | | 0.79% | | |
Shares underlying Granted LTC Options
|
| | | | 7,180,787 | | | | | | 1.00% | | | | | | 7,180,787 | | | | | | 1.01% | | | | | | 7,180,787 | | | | | | 1.02% | | | | | | 7,180,787 | | | | | | 1.03% | | | | | | 7,180,787 | | | | | | 1.03% | | |
Total LTC Ordinary Shares (including LTC Ordinary Shares represented by LTC ADSs) Outstanding at Closing (including LTC ADSs underlying LCAA Public Warrants, LCAA Private Warrants and LTC Ordinary Shares granted LTC Options)
|
| | | | 717,483,997 | | | | | | 100.00% | | | | | | 712,038,092 | | | | | | 100.00% | | | | | | 706,592,186 | | | | | | 100.00% | | | | | | 701,146,280 | | | | | | 100.00% | | | | | | 695,700,375 | | | | | | 100.00% | | |
Holders of LTC Ordinary Shares (including LTC Ordinary Shares represented by LTC ADSs) Reflecting Potential Sources of Dilution
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing LCAA Shareholders (excluding the Founder Shareholders)(1)
|
| | | | 31,333,913 | | | | | | 4.37% | | | | | | 25,888,008 | | | | | | 3.64% | | | | | | 20,442,102 | | | | | | 2.89% | | | | | | 14,996,196 | | | | | | 2.14% | | | | | | 9,550,291 | | | | | | 1.37% | | |
The Founder Shareholders(2)
|
| | | | 12,649,502 | | | | | | 1.76% | | | | | | 12,649,502 | | | | | | 1.78% | | | | | | 12,649,502 | | | | | | 1.79% | | | | | | 12,649,502 | | | | | | 1.81% | | | | | | 12,649,502 | | | | | | 1.82% | | |
Existing LTC Shareholders(3)
|
| | | | 550,000,000 | | | | | | 76.66% | | | | | | 550,000,000 | | | | | | 77.24% | | | | | | 550,000,000 | | | | | | 77.84% | | | | | | 550,000,000 | | | | | | 78.44% | | | | | | 550,000,000 | | | | | | 79.06% | | |
Jingkai Fund(4)
|
| | | | 35,982,175 | | | | | | 5.01% | | | | | | 35,982,175 | | | | | | 5.05% | | | | | | 35,982,175 | | | | | | 5.09% | | | | | | 35,982,175 | | | | | | 5.13% | | | | | | 35,982,175 | | | | | | 5.17% | | |
Momenta(5) | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | | | | | 564,828 | | | | | | 0.08% | | |
Merger Financing Investors(6)
|
| | | | 36,953,579 | | | | | | 5.15% | | | | | | 36,953,579 | | | | | | 5.19% | | | | | | 36,953,579 | | | | | | 5.23% | | | | | | 36,953,579 | | | | | | 5.27% | | | | | | 36,953,579 | | | | | | 5.31% | | |
Meritz(8) | | | | | 50,000,000 | | | | | | 6.97% | | | | | | 50,000,000 | | | | | | 7.02% | | | | | | 50,000,000 | | | | | | 7.08% | | | | | | 50,000,000 | | | | | | 7.13% | | | | | | 50,000,000 | | | | | | 7.19% | | |
Per Share Pro Forma Equity Value of LTC Ordinary Shares outstanding at Closing(7)
|
| | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | | | | $ | 10 | | | | | | | | |
Comparable Company
|
| |
Description
|
|
BEV companies | | | | |
Tesla Inc. (“Tesla”) | | |
Tesla engages in the design, development, manufacture, and sale of fully electric vehicles and energy generation and storage systems. Tesla’s passenger car portfolio includes Model S, Model 3, Model X and Model Y.
|
|
Lucid Group, Inc. (“Lucid”) | | |
Lucid is a technology and automotive company that designs, engineers and builds electric vehicles, EV powertrains and battery systems. Lucid started the delivery of its EV model, Lucid Air, in October 2021.
|
|
Polestar Automotive Holding UK Plc (“Polestar”) | | |
Polestar is a premium electric performance car brand headquartered in Sweden and established by Volvo Cars and Geely in 2017. Polestar’s product portfolio includes Polestar 1 and Polestar 2.
|
|
NIO Inc. (“NIO”) | | |
NIO designs, jointly manufactures, and sells premium electric vehicles. NIO’s passenger car product portfolio includes ET7, ET5, ES8, ES7, ES6, EC7 and EC6.
|
|
Luxury OEMs | | | | |
Ferrari N.V. (“Ferrari”) | | |
Ferrari engages in the design, engineering, production and sale of luxury performance sports cars. Ferrari’s product portfolio includes the F12 Berlinetta, 488 GTB, 488 Spider, 458 Speciale, LaFerrari, etc.
|
|
Porsche AG (“Porsche”) | | |
Porsche is a luxury automotive designer and manufacturer whose product portfolio includes the 911, the Taycan, the Macan, the Cayenne, the Panamera and the 718.
|
|
Aston Martin Lagonda Global Holdings Plc (“Aston Martin”) | | |
Aston Martin design and produces luxury sports models including the Vantage, DB11, DBS, DBX, Valkyrie, etc.
|
|
Comparable Company
|
| |
Revenue CAGR
2023E – 2025E |
| |
Gross Margin
2024E |
| |
Gross Margin
2025E |
| |
EBITDA margin
2025E |
| ||||||||||||
Lotus Tech (based on the Initial Projections (as defined below)).
|
| | | | ~150.0% | | | | | | ~18.0 – 20.0% | | | | | | ~21.0 – 23.0% | | | | | | >5.0% | | |
Tesla
|
| | | | 28.4% | | | | | | 21.5% | | | | | | 23.2% | | | | | | 21% | | |
Lucid
|
| | | | 125.7% | | | | | | (15.4)% | | | | | | 8.1% | | | | | | (10.2)% | | |
Polestar
|
| | | | 79.8% | | | | | | 8.3% | | | | | | 14.7% | | | | | | 0.8% | | |
NIO
|
| | | | 39.3% | | | | | | 15% | | | | | | 17.2% | | | | | | 1.6% | | |
Ferrari
|
| | | | 8.5% | | | | | | 51.2% | | | | | | 51.9% | | | | | | 39.2% | | |
Porsche
|
| | | | 6.5% | | | | | | 28.3% | | | | | | 28.1% | | | | | | 25.7% | | |
Aston Martin
|
| | | | 12.4% | | | | | | 36.2% | | | | | | 38.7% | | | | | | 24.5% | | |
Comparable Company
|
| |
Enterprise
value / 2024E sales |
| |
Enterprise
value / 2025E sales |
| ||||||
Lotus Tech (based on the Initial Projections (as defined below))
|
| | | | ~0.9x | | | | | | ~0.7x | | |
Tesla
|
| | | | 7.2x | | | | | | 5.6x | | |
Lucid
|
| | | | 5.0x | | | | | | 2.5x | | |
Polestar
|
| | | | 1.7x | | | | | | 0.9x | | |
NIO
|
| | | | 1.3x | | | | | | 1.0x | | |
Ferrari
|
| | | | 8.4x | | | | | | 7.7x | | |
Porsche
|
| | | | 2.5x | | | | | | 2.4x | | |
Aston Martin
|
| | | | 1.9x | | | | | | 1.7x | | |
| | |
Year Ended December 31,
|
| ||||||
| | |
2023E
|
| |
2024E
|
| |
2025E
|
|
| | |
(US$, in billions, except otherwise stated)
|
| ||||||
Revenues
|
| |
~2.2 – 2.5
|
| |
~6.2 – 6.6
|
| |
~8.5 – 8.9
|
|
Gross Profit
|
| |
~0.3 – 0.4
|
| |
~1.1 – 1.3
|
| |
~1.8 – 2.0
|
|
Gross Margin
|
| |
~14.0% – 16.0%
|
| |
~18.0% – 20.0%
|
| |
~21.0% – 23.0%
|
|
| | |
Year Ended December 31,
|
| ||||||
| | |
2023E
|
| |
2024E
|
| |
2025E
|
|
| | |
(US$, in billions, except otherwise stated)
|
| ||||||
Revenues
|
| |
~1.2 – 1.5
|
| |
~5.8 – 6.2
|
| |
~8.2 – 8.6
|
|
Gross Profit
|
| |
~0.2 – 0.3
|
| |
~1.0 – 1.2
|
| |
~1.7 – 1.9
|
|
Gross Margin
|
| |
~14.0% – 16.0%
|
| |
~18.0% – 20.0%
|
| |
~21.0% – 23.0%
|
|
| | |
Year Ended December 31,
|
| ||||||
| | |
2023E
|
| |
2024E
|
| |
2025E
|
|
| | |
(US$, in billions, except otherwise stated)
|
| ||||||
Revenues
|
| |
~0.9 – 1.2
|
| |
~4.8 – 5.2
|
| |
~8.2 – 8.6
|
|
Gross Profit
|
| |
~0.1 – 0.2
|
| |
~0.8 – 1.0
|
| |
~1.7 – 1.9
|
|
Gross Margin
|
| |
~8.0% – 10.0%
|
| |
~17.0% – 19.0%
|
| |
~21.0% – 23.0%
|
|
Name
|
| |
Age
|
| |
Position
|
|
Chinta Bhagat | | | 55 | | |
Co-Chief Executive Officer and Chairman
|
|
Scott Chen | | | 47 | | | Co-Chief Executive Officer and Director | |
Howard Steyn | | | 49 | | | President | |
Sanford Litvack | | | 88 | | | Independent Director | |
Frank N. Newman | | | 82 | | | Independent Director | |
Anish Melwani | | | 46 | | | Independent Director | |
Individual
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
Chinta Bhagat | | | L Catterton Asia | | | Investment | | |
Managing Partner, co-head and Chief Executive Officer
|
|
Scott Chen | | | L Catterton Asia | | | Investment | | |
Managing Partner, co-head and Chief Investment Officer
|
|
Howard Steyn | | | L Catterton | | | Investment | | | Partner | |
Sanford Litvack | | |
Chaffetz Lindsey LLP
|
| | Law Firm | | | Partner | |
Frank Newman | | | PathGuard, Inc. | | | Security | | | Chief Executive Officer and co-founder | |
Anish Melwani | | |
LVMH of North
America |
| |
Luxury retail
|
| | Chairman and Chief Executive Officer | |
| | |
As of June 30,
2023 |
| |||||||||
| | |
Number
|
| |
%
|
| ||||||
Functions: | | | | | | | | | | | | | |
Research and development
|
| | | | 1,804 | | | | | | 56.9 | | |
Marketing and sales
|
| | | | 655 | | | | | | 20.6 | | |
Supply chain
|
| | | | 234 | | | | | | 7.4 | | |
Functional support
|
| | | | 481 | | | | | | 15.1 | | |
Total
|
| | | | 3,174 | | | | | | 100.0 | | |
Location
|
| |
Approximate Size
(Building) in Square Meters |
| |
Primary Use
|
| |
Lease Term (years)
|
|
Shanghai, China | | |
23,857
|
| | Office, Lotus center, experience store | | | 1 to 10 years | |
Wuhan, China | | |
18,423
|
| | Office, Lotus center, experience store | | | 1 to over 10 years | |
Ningbo, China | | |
9,389
|
| | Office | | | 5 years | |
Hangzhou, China | | |
4,468
|
| | Office, VIP room | | | 2 to 3 years | |
Beijing, China | | |
4,803
|
| | Lotus center, experience store | | | 2.5 to 8.5 years | |
London, UK | | |
150
|
| | Office | | | Less than 1 year | |
Coventry, UK | | |
2,700
|
| | Office | | | 5 years | |
Paris, France | | |
2,596
|
| | Experience store, Lotus center, office | | | 6 to 10 years | |
Amsterdam, Netherlands | | |
2,795
|
| | Office | | | 6.5 to 15 years | |
Houten, Netherlands | | |
802
|
| | Lotus center, office | | | 5 to 10 years | |
Oslo, Norway | | |
455
|
| | Experience store | | | 5 to 8 years | |
Munich, Germany | | |
315
|
| | Office, experience store | | | Less than 1 year to 2 years | |
Frankfurt, Germany | | |
7,551
|
| | Office, workshop | | | 10 to 12 years | |
Location
|
| |
Approximate Size
(Building) in Square Meters |
| |
Primary Use
|
| |
Lease Term (years)
|
|
Gothenburg, Sweden | | |
40
|
| | Office | | | Less than 1 year | |
Milan, Italy | | |
40
|
| | Office | | | Less than 1 year | |
| | |
For the Six Months Ended June 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods
|
| | | | 124,854 | | | | | | 96.0 | | | | | | 549 | | | | | | 22.7 | | | | | | 1,186 | | | | | | 12.4 | | | | | | 369 | | | | | | 10.0 | | |
Services revenues
|
| | | | 5,181 | | | | | | 4.0 | | | | | | 1,870 | | | | | | 77.3 | | | | | | 8,371 | | | | | | 87.6 | | | | | | 3,318 | | | | | | 90.0 | | |
Total | | | | | 130,035 | | | | | | 100.0 | | | | | | 2,419 | | | | | | 100.0 | | | | | | 9,557 | | | | | | 100.0 | | | | | | 3,687 | | | | | | 100.0 | | |
| | |
For the Six Months Ended June 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold
|
| | | | (119,557) | | | | | | 96.5 | | | | | | (466) | | | | | | 25.8 | | | | | | (948) | | | | | | 13.1 | | | | | | (331) | | | | | | 10.6 | | |
Cost of services
|
| | | | (4,351) | | | | | | 3.5 | | | | | | (1,342) | | | | | | 74.2 | | | | | | (6,302) | | | | | | 86.9 | | | | | | (2,799) | | | | | | 89.4 | | |
Total | | | | | (123,908) | | | | | | 100.0 | | | | | | (1,808) | | | | | | 100.0 | | | | | | (7,250) | | | | | | 100.0 | | | | | | (3,130) | | | | | | 100.0 | | |
| | |
For the Six Months Ended June 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Gross profit
|
| | | | 6,127 | | | | | | 611 | | | | | | 2,307 | | | | | | 557 | | |
Gross margin (%)
|
| | | | 4.7 | | | | | | 25.3 | | | | | | 24.1 | | | | | | 15.1 | | |
| | |
For the Six Months Ended June 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | (152,548) | | | | | | 43.5 | | | | | | (126,881) | | | | | | 68.6 | | | | | | (445,844) | | | | | | 64.6 | | | | | | (511,364) | | | | | | 450.5 | | |
Selling and marketing expenses
|
| | | | (118,236) | | | | | | 33.7 | | | | | | (45,153) | | | | | | 24.4 | | | | | | (151,331) | | | | | | 22.0 | | | | | | (38,066) | | | | | | 33.5 | | |
General and administrative expenses
|
| | | | (80,417) | | | | | | 23.0 | | | | | | (70,113) | | | | | | 37.9 | | | | | | (148,369) | | | | | | 21.5 | | | | | | (54,763) | | | | | | 48.3 | | |
Government grants
|
| | | | 662 | | | | | | (0.2) | | | | | | 57,194 | | | | | | (30.9) | | | | | | 55,824 | | | | | | (8.1) | | | | | | 490,694 | | | | | | (432.3) | | |
Total | | | | | (350,539) | | | | | | 100.0 | | | | | | (184,953) | | | | | | 100.0 | | | | | | (689,720) | | | | | | 100.0 | | | | | | (113,499) | | | | | | 100.0 | | |
| | |
For the Six Months Ended June 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods
|
| | | | 124,854 | | | | | | 549 | | | | | | 1,186 | | | | | | 369 | | |
Service revenues
|
| | | | 5,181 | | | | | | 1,870 | | | | | | 8,371 | | | | | | 3,318 | | |
Total revenues
|
| | | | 130,035 | | | | | | 2,419 | | | | | | 9,557 | | | | | | 3,687 | | |
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold
|
| | | | (119,557) | | | | | | (466) | | | | | | (948) | | | | | | (331) | | |
Cost of services
|
| | | | (4,351) | | | | | | (1,342) | | | | | | (6,302) | | | | | | (2,799) | | |
Total cost of revenues
|
| | | | (123,908) | | | | | | (1,808) | | | | | | (7,250) | | | | | | (3,130) | | |
Gross profit
|
| | | | 6,127 | | | | | | 611 | | | | | | 2,307 | | | | | | 557 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | (152,548) | | | | | | (126,881) | | | | | | (445,844) | | | | | | (511,364) | | |
Selling and marketing expenses
|
| | | | (118,236) | | | | | | (45,153) | | | | | | (151,331) | | | | | | (38,066) | | |
General and administrative expenses
|
| | | | (80,417) | | | | | | (70,113) | | | | | | (148,369) | | | | | | (54,763) | | |
Government grants
|
| | | | 662 | | | | | | 57,194 | | | | | | 55,824 | | | | | | 490,694 | | |
Total operating expenses
|
| | | | (350,539) | | | | | | (184,953) | | | | | | (689,720) | | | | | | (113,499) | | |
Operating loss
|
| | | | (344,412) | | | | | | (184,342) | | | | | | (687,413) | | | | | | (112,942) | | |
Interest expenses
|
| | | | (3,470) | | | | | | (5,507) | | | | | | (8,542) | | | | | | (3,615) | | |
Interest income
|
| | | | 5,848 | | | | | | 5,948 | | | | | | 12,188 | | | | | | 6,219 | | |
Investment income (loss), net
|
| | | | 2,770 | | | | | | (2,653) | | | | | | (3,246) | | | | | | 2,229 | | |
Share of results of equity method investments
|
| | | | (626) | | | | | | (115) | | | | | | (2,762) | | | | | | — | | |
Foreign currency exchange (losses) gains, net
|
| | | | (3,619) | | | | | | (6,270) | | | | | | (11,505) | | | | | | 798 | | |
Changes in fair values of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes, excluding impact of instrument-specific credit risk
|
| | | | (12,758) | | | | | | (13,249) | | | | | | (22,991) | | | | | | (1,367) | | |
Changes in fair values of put option liabilities
|
| | | | 3,307 | | | | | | — | | | | | | — | | | | | | — | | |
Loss before income taxes
|
| | | | (352,960) | | | | | | (206,188) | | | | | | (724,271) | | | | | | (108,678) | | |
Income tax benefit (expense)
|
| | | | 18 | | | | | | (104) | | | | | | (292) | | | | | | (1,853) | | |
Net loss
|
| | | | (352,942) | | | | | | (206,292) | | | | | | (724,563) | | | | | | (110,531) | | |
| | |
For the Six Months Ended June 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Net loss
|
| | | | (352,942) | | | | | | (206,292) | | | | | | (724,563) | | | | | | (110,531) | | |
Share-based compensation expenses
|
| | | | — | | | | | | 10,625 | | | | | | 10,625 | | | | | | — | | |
Adjusted net loss
|
| | | | (352,942) | | | | | | (195,667) | | | | | | (713,938) | | | | | | (110,531) | | |
Net loss
|
| | | | (352,942) | | | | | | (206,292) | | | | | | (724,563) | | | | | | (110,531) | | |
Interest expenses
|
| | | | 3,470 | | | | | | 5,507 | | | | | | 8,542 | | | | | | 3,615 | | |
Interest income
|
| | | | (5,848) | | | | | | (5,948) | | | | | | (12,188) | | | | | | (6,219) | | |
Income tax benefit (expense)
|
| | | | (18) | | | | | | 104 | | | | | | 292 | | | | | | 1,853 | | |
Share-based compensation expenses
|
| | | | — | | | | | | 10,625 | | | | | | 10,625 | | | | | | — | | |
Depreciation
|
| | | | 22,641 | | | | | | 2,233 | | | | | | 12,790 | | | | | | 2,056 | | |
Adjusted EBITDA
|
| | | | (332,697) | | | | | | (193,771) | | | | | | (704,502) | | | | | | (109,226) | | |
| | |
For the Six Months Ended June 30,
|
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| |||||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Sales of goods
|
| | | | | | | | | | | | | | | | | | | | | | | | |
BEVs
|
| | | | 73,226 | | | | | | — | | | | | | 73,226 | | | | | | — | | |
ICE sports cars
|
| | | | 49,146 | | | | | | 473 | | | | | | 48,673 | | | | | | 10,290.3 | | |
Others
|
| | | | 2,482 | | | | | | 76 | | | | | | 2,406 | | | | | | 3,165.8 | | |
Service revenues
|
| | | | 5,181 | | | | | | 1,870 | | | | | | 3,311 | | | | | | 177.1 | | |
Total Revenues
|
| | | | 130,035 | | | | | | 2,419 | | | | | | 127,616 | | | | | | 5,275.6 | | |
| | |
For the Six Months Ended June 30,
|
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| |||||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold
|
| | | | (119,557) | | | | | | (466) | | | | | | 119,091 | | | | | | 25,556.0 | | |
Cost of services
|
| | | | (4,351) | | | | | | (1,342) | | | | | | 3,009 | | | | | | 224.2 | | |
Total | | | | | (123,908) | | | | | | (1,818) | | | | | | 122,100 | | | | | | 6,753.3 | | |
| | |
For the Six Months Ended June 30,
|
| | | | | | | | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| |||||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | (152,548) | | | | | | (126,881) | | | | | | 25,667 | | | | | | 20.2 | | |
Selling and marketing expenses
|
| | | | (118,236) | | | | | | (45,153) | | | | | | 73,083 | | | | | | 161.9 | | |
General and administrative expenses
|
| | | | (80,417) | | | | | | (70,113) | | | | | | 10,304 | | | | | | 14.7 | | |
Government grants
|
| | | | 662 | | | | | | 57,194 | | | | | | (56,532) | | | | | | (98.8) | | |
Total | | | | | (350,539) | | | | | | (184,953) | | | | | | 165,586 | | | | | | 89.5 | | |
| | |
For the Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Sales of goods
|
| | | | 1,186 | | | | | | 369 | | | | | | 817 | | | | | | 221.4 | | |
Vehicles
|
| | | | 828 | | | | | | 369 | | | | | | 459 | | | | | | 124.4 | | |
Others
|
| | | | 358 | | | | |
|
—
|
| | | | | 358 | | | | |
|
—
|
| |
Service revenues
|
| | | | 8,371 | | | | | | 3,318 | | | | | | 5,053 | | | | | | 152.3 | | |
Total Revenues
|
| | | | 9,557 | | | | | | 3,687 | | | | | | 5,870 | | | | | | 159.2 | | |
| | |
For the Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold
|
| | | | (948) | | | | | | (331) | | | | | | 617 | | | | | | 186.4 | | |
Cost of services
|
| | | | (6,302) | | | | | | (2,799) | | | | | | 3,503 | | | | | | 125.2 | | |
Total | | | | | (7,250) | | | | | | (3,130) | | | | | | 4,120 | | | | | | 131.6 | | |
| | |
For the Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | (445,844) | | | | | | (511,364) | | | | | | (65,520) | | | | | | (12.8) | | |
Selling and marketing expenses
|
| | | | (151,331) | | | | | | (38,066) | | | | | | 113,265 | | | | | | 297.5 | | |
General and administrative expenses
|
| | | | (148,369) | | | | | | (54,763) | | | | | | 93,606 | | | | | | 170.9 | | |
Government grants
|
| | | | 55,824 | | | | | | 490,694 | | | | | | (434,870) | | | | | | (88.6) | | |
Total | | | | | (689,720) | | | | | | (113,499) | | | | | | 576,221 | | | | | | 507.7 | | |
| | |
For the Six Months Ended June 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Summary Consolidated and Combined Cash Flow
Data |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | | (303,700) | | | | | | (132,736) | | | | | | (351,419) | | | | | | (126,505) | | |
Net cash (used in) provided by investing
activities |
| | | | (103,733) | | | | | | (116,865) | | | | | | (149,414) | | | | | | 244,476 | | |
Net cash provided by financing activities
|
| | | | 415,283 | | | | | | 353,992 | | | | | | 758,131 | | | | | | 364,853 | | |
Effect of exchange rate changes on cash and restricted cash
|
| | | | (18,356) | | | | | | (27,068) | | | | | | (49,217) | | | | | | 2,943 | | |
Net (decrease) increase in cash and restricted cash
|
| | | | (10,506) | | | | | | 77,323 | | | | | | 208,081 | | | | | | 485,767 | | |
Cash and restricted cash at the beginning of the period/year
|
| | | | 739,533 | | | | | | 531,452 | | | | | | 531,452 | | | | | | 45,685 | | |
Cash and restricted cash at the end of the period/year
|
| | | | 729,027 | | | | | | 608,775 | | | | | | 739,533 | | | | | | 531,452 | | |
| | | | | | | | |
Payment Due by Period
|
| |||||||||
| | |
Total
|
| |
Within One
Year |
| |
More Than
One Year |
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Capital expenditure commitment
|
| | | | 50,157 | | | | | | 42,052 | | | | | | 8,105 | | |
Purchase commitment
|
| | | | 138,165 | | | | | | 138,165 | | | | | | — | | |
Operating lease obligation
|
| | | | 141,282 | | | | | | 23,011 | | | | | | 118,271 | | |
Convertible notes
|
| | | | 99,779 | | | | | | 22,415 | | | | | | 77,364 | | |
Exchangeable notes
|
| | | | 418,743 | | | | | | 346,115 | | | | | | 72,628 | | |
Put option liabilities
|
| | | | 6,069 | | | | | | — | | | | | | 6,069 | | |
Total | | | | | 854,195 | | | | | | 571,758 | | | | | | 282,437 | | |
| | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||||||||||||||
| | |
Ownership
in shares |
| |
Ownership
% |
| |
Ownership
in shares |
| |
Ownership
% |
| ||||||||||||
LCAA Ordinary Shareholders (including
the founder)(A) |
| | | | 28,946,340 | | | | | | 4.1% | | | | | | 7,162,718 | | | | | | 1.1% | | |
Merger Financing Investors
|
| | | | 36,953,579 | | | | | | 5.3% | | | | | | 36,953,579 | | | | | | 5.5% | | |
The holder of exchangeable notes(B)
|
| | | | 35,982,175 | | | | | | 5.2% | | | | | | 35,982,175 | | | | | | 5.3% | | |
LTC Ordinary Shareholders(C)
|
| | | | 542,819,213 | | | | | | 78.1% | | | | | | 542,819,213 | | | | | | 80.6% | | |
Momenta Convertible Note(D)
|
| | | | 564,828 | | | | | | 0.1% | | | | | | 564,828 | | | | | | 0.1% | | |
Meritz(E) | | | | | 50,000,000 | | | | | | 7.2% | | | | | | 50,000,000 | | | | | | 7.4% | | |
Total
|
| | |
|
695,266,135
|
| | | |
|
100.0%
|
| | | |
|
673,482,513
|
| | | |
|
100.0%
|
| |
| | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||||||||||||||
| | |
Ownership
in shares |
| |
Ownership
% |
| |
Ownership
in shares |
| |
Ownership
% |
| ||||||||||||
LCAA Ordinary Shareholders (including
the founder) |
| | | | 28,946,340 | | | | | | 4.0% | | | | | | 7,162,718 | | | | | | 1.0% | | |
Merger Financing Investors
|
| | | | 36,953,579 | | | | | | 5.1% | | | | | | 36,953,579 | | | | | | 5.3% | | |
The holder of exchangeable notes
|
| | | | 35,982,175 | | | | | | 5.0% | | | | | | 35,982,175 | | | | | | 5.2% | | |
Meritz
|
| | | | 50,000,000 | | | | | | 7.0% | | | | | | 50,000,000 | | | | | | 7.2% | | |
LTC Ordinary Shareholders
|
| | | | 542,819,213 | | | | | | 75.7% | | | | | | 542,819,213 | | | | | | 78.0% | | |
Shares underlying Public Warrants
|
| | | | 9,550,291 | | | | | | 1.3% | | | | | | 9,550,291 | | | | | | 1.4% | | |
Shares underlying Private Warrants
|
| | | | 5,486,784 | | | | | | 0.8% | | | | | | 5,486,784 | | | | | | 0.8% | | |
Momenta Convertible Note
|
| | | | 564,828 | | | | | | 0.1% | | | | | | 564,828 | | | | | | 0.1% | | |
Shares initially reserved for issuance under the Incentive Plan(A)
|
| | | | 7,180,787 | | | | | | 1.0% | | | | | | 7,180,787 | | | | | | 1.0% | | |
Total
|
| | |
|
717,483,997
|
| | | |
|
100.0%
|
| | | |
|
695,700,375
|
| | | |
|
100.0%
|
| |
| | |
(1)
LCAA |
| |
(2)
LTC |
| |
Scenario 1
Assuming No Redemptions |
| |
Scenario 2
Assuming Maximum Redemptions |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(Historical)
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
(Pro Forma)
|
| |
(Historical)
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 5 | | | | | $ | — | | | | | | | | | | | $ | 5 | | | | | $ | 548,286 | | | | | $ | 348,029 | | | | | | (A) | | | | | $ | 1,092,960 | | | | | $ | (231,672) | | | | | | (J) | | | | | $ | 861,288 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231,672 | | | | | | (B) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (14,272) | | | | | | (E) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (36,482) | | | | | | (F) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27,679 | | | | | | (G) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,309) | | | | | | (H) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (5,648) | | | | | | (M) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 180,049 | | | | | | — | | | | | | | | | | | | 180,049 | | | | | | — | | | | | | | | | | | | 180,049 | | |
Marketable securities held in collateral account
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 175,000 | | | | | | (N) | | | | | | 175,000 | | | | | | — | | | | | | | | | | | | 175,000 | | |
Accounts receivable – related parties, net
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 13,575 | | | | | | — | | | | | | | | | | | | 13,575 | | | | | | — | | | | | | | | | | | | 13,575 | | |
Inventories
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 125,634 | | | | | | — | | | | | | | | | | | | 125,634 | | | | | | — | | | | | | | | | | | | 125,634 | | |
Prepayments and other current assets – third parties, net
|
| | | | 119 | | | | | | — | | | | | | | | | | | | 119 | | | | | | 25,935 | | | | | | — | | | | | | | | | | | | 26,054 | | | | | | — | | | | | | | | | | | | 26,054 | | |
Prepayments and other current assets – related parties, net
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 13,911 | | | | | | — | | | | | | | | | | | | 13,911 | | | | | | — | | | | | | | | | | | | 13,911 | | |
Total current assets
|
| | |
|
124
|
| | | |
|
—
|
| | | | | | | | | |
|
124
|
| | | |
|
907,390
|
| | | |
|
719,669
|
| | | | | | | | | |
|
1,627,183
|
| | | |
|
(231,672)
|
| | | | | | | | | |
|
1,395,511
|
| |
Non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 692 | | | | | | — | | | | | | | | | | | | 692 | | | | | | — | | | | | | | | | | | | 692 | | |
Marketable securities held in collateral account
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 325,000 | | | | | | (N) | | | | | | 325,000 | | | | | | — | | | | | | | | | | | | 325,000 | | |
Investment securities – related parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 7,326 | | | | | | — | | | | | | | | | | | | 7,326 | | | | | | — | | | | | | | | | | | | 7,326 | | |
Property, equipment and software, net
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 294,571 | | | | | | — | | | | | | | | | | | | 294,571 | | | | | | — | | | | | | | | | | | | 294,571 | | |
Intangible assets
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 116,352 | | | | | | — | | | | | | | | | | | | 116,352 | | | | | | — | | | | | | | | | | | | 116,352 | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 162,669 | | | | | | — | | | | | | | | | | | | 162,669 | | | | | | — | | | | | | | | | | | | 162,669 | | |
Other non-current assets – third parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 103,624 | | | | | | — | | | | | | | | | | | | 103,624 | | | | | | — | | | | | | | | | | | | 103,624 | | |
Other non-current assets – related parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 2,542 | | | | | | | | | | | | | | | | | | 2,542 | | | | | | | | | | | | | | | | | | 2,542 | | |
Marketable securities held in Trust Account
|
| | | | 227,334 | | | | | | 1,650 | | | | | | (a) | | | | | | 231,672 | | | | | | — | | | | | | (231,672) | | | | | | (B) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | | | | | | | 2,688 | | | | | | (b) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total non-current assets
|
| | |
|
227,334
|
| | | |
|
4,338
|
| | | | | | | | | |
|
231,672
|
| | | |
|
687,776
|
| | | |
|
93,328
|
| | | | | | | | | |
|
1,012,776
|
| | | |
|
—
|
| | | | | | | | | |
|
1,012,776
|
| |
Total Assets
|
| | | $ | 227,458 | | | | | $ | 4,338 | | | | | | | | | | | $ | 231,796 | | | | | $ | 1,595,166 | | | | | $ | 812,997 | | | | | | | | | | | $ | 2,639,959 | | | | | $ | (231,672) | | | | | | | | | | | $ | 2,408,287 | | |
Liabilities, Mezzanine equity and Shareholders’ equity
(deficit) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable – third parties
|
| | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | $ | 3,549 | | | | | $ | — | | | | | | | | | | | $ | 3,549 | | | | | $ | — | | | | | | | | | | | $ | 3,549 | | |
Accounts payable – related parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 152,725 | | | | | | — | | | | | | | | | | | | 152,725 | | | | | | — | | | | | | | | | | | | 152,725 | | |
Accrued expenses and other current liabilities – third parties
|
| | | | 4,106 | | | | | | — | | | | | | | | | | | | 4,106 | | | | | | 275,569 | | | | | | (4,055) | | | | | | (E) | | | | | | 263,039 | | | | | | — | | | | | | | | | | | | 263,039 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,074) | | | | | | (F) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (10,507) | | | | | | (A) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued expenses and other current liabilities – related parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 228,390 | | | | | | — | | | | | | | | | | | | 228,390 | | | | | | — | | | | | | | | | | | | 228,390 | | |
Short-term borrowings – third parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 380,841 | | | | | | — | | | | | | | | | | | | 380,841 | | | | | | — | | | | | | | | | | | | 380,841 | | |
Contract liabilities – third parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 29,875 | | | | | | — | | | | | | | | | | | | 29,875 | | | | | | — | | | | | | | | | | | | 29,875 | | |
Due to related party
|
| | | | 4,659 | | | | | | 1,650 | | | | | | (a) | | | | | | 6,309 | | | | | | — | | | | | | (6,309) | | | | | | (H) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Operating lease liabilities – third parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 17,022 | | | | | | — | | | | | | | | | | | | 17,022 | | | | | | — | | | | | | | | | | | | 17,022 | | |
Exchangeable Notes
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 346,115 | | | | | | (346,115) | | | | | | (G) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Mandatorily redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Convertible notes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,415 | | | | | | (11,118) | | | | | | (A) | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | (11,297) | | | | | | (M) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total current liabilities
|
| | | | 8,765 | | | | | | 1,650 | | | | | | | | | | | | 10,415 | | | | | | 1,456,501 | | | | | | (391,475) | | | | | | | | | | | | 1,075,441 | | | | | | — | | | | | | | | | | | | 1,075,441 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Contract liabilities – third parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 3,592 | | | | | | | | | | | | | | | | | | 3,592 | | | | | | | | | | | | | | | | | | 3,592 | | |
Operating lease liabilities – third parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 92,129 | | | | | | — | | | | | | | | | | | | 92,129 | | | | | | — | | | | | | | | | | | | 92,129 | | |
Put option liabilities
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 6,069 | | | | | | 134,644 | | | | | | (N) | | | | | | 140,713 | | | | | | — | | | | | | | | | | | | 140,713 | | |
Convertible notes
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 77,364 | | | | | | — | | | | | | | | | | | | 77,364 | | | | | | — | | | | | | | | | | | | 77,364 | | |
Exchangeable Notes – non-current
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 72,628 | | | | | | — | | | | | | | | | | | | 72,628 | | | | | | — | | | | | | | | | | | | 72,628 | | |
Deferred tax liabilities
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 373 | | | | | | — | | | | | | | | | | | | 373 | | | | | | — | | | | | | | | | | | | 373 | | |
Deferred income
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 262,948 | | | | | | — | | | | | | | | | | | | 262,948 | | | | | | — | | | | | | | | | | | | 262,948 | | |
Deferred underwriters’ marketing fees
|
| | | | 7,957 | | | | | | — | | | | | | | | | | | | 7,957 | | | | | | — | | | | | | (7,957) | | | | | | (C) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Warrant liability
|
| | | | 4,245 | | | | | | — | | | | | | | | | | | | 4,245 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,245 | | | | | | — | | | | | | | | | | | | 4,245 | | |
Other non-current liabilities – third parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 31,636 | | | | | | — | | | | | | | | | | | | 31,636 | | | | | | — | | | | | | | | | | | | 31,636 | | |
Other non-current liabilities – related parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1,710 | | | | | | — | | | | | | | | | | | | 1,710 | | | | | | — | | | | | | | | | | | | 1,710 | | |
Total non-current liabilities
|
| | |
|
12,202
|
| | | |
|
—
|
| | | | | | | | | |
|
12,202
|
| | | |
|
548,449
|
| | | |
|
126,687
|
| | | | | | | | | |
|
687,338
|
| | | |
|
—
|
| | | | | | | | | |
|
687,338
|
| |
Total Liabilities
|
| | |
|
20,967
|
| | | |
|
1,650
|
| | | | | | | | | |
|
22,617
|
| | | |
|
2,004,950
|
| | | |
|
(264,788)
|
| | | | | | | | | |
|
1,762,779
|
| | | |
|
—
|
| | | | | | | | | |
|
1,762,779
|
| |
| | |
(1)
LCAA |
| |
(2)
LTC |
| |
Scenario 1
Assuming No Redemptions |
| |
Scenario 2
Assuming Maximum Redemptions |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(Historical)
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
(Pro Forma)
|
| |
(Historical)
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||||||||
Commitments and Contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption
|
| | | | 227,334 | | | | | | 1,650 | | | | | | (a) | | | | | | 231,672 | | | | | | — | | | | | | (231,672) | | | | | | (J) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | | | | | | | 2,688 | | | | | | (b) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Series Pre-A redeemable Convertible preferred Shares
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 177,329 | | | | | | (177,329) | | | | | | (I) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Series A redeemable Convertible Preferred
Shares |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 191,338 | | | | | | (191,338) | | | | | | (I) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Shareholders’ Equity (Deficit)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred shares
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Ordinary shares
|
| | | | 1 | | | | | | — | | | | | | | | | | | | 1 | | | | | | 21 | | | | | | 0 | | | | | | (A) | | | | | | 7 | | | | | | (0) | | | | | | (J) | | | | | | 7 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (16) | | | | | | (I) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | | | | | | (J) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | | | | | | (G) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | | | | | | (M) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | | | | (N) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 371,173 | | | | | | 369,536 | | | | | | (A) | | | | | | 2,034,241 | | | | | | (231,672) | | | | | | (J) | | | | | | 1,802,569 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,621 | | | | | | (C) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (22,494) | | | | | | (D) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (40,500) | | | | | | (F) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359,821 | | | | | | (G) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368,683 | | | | | | (I) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231,672 | | | | | | (J) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,290 | | | | | | (K) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15,435 | | | | | | (L) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,649 | | | | | | (M) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 365,355 | | | | | | (N) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 50,521 | | | | | | (3,398) | | | | | | (G) | | | | | | 47,105 | | | | | | — | | | | | | | | | | | | 47,105 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (18) | | | | | | (A) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (20,844) | | | | | | (1,650) | | | | | | (a) | | | | | | (22,494) | | | | | | (1,193,935) | | | | | | 22,494 | | | | | | (D) | | | | | | (1,197,942) | | | | | | — | | | | | | | | | | | | (1,197,942) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336 | | | | | | (C) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (10,217) | | | | | | (E) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,092 | | | | | | (F) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17,371 | | | | | | (G) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136 | | | | | | (A) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,290) | | | | | | (K) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (15,435) | | | | | | (L) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total shareholders’ equity (deficit) attributable to ordinary shareholders
|
| | | | (20,843) | | | | | | (1,650) | | | | | | | | | | | | (22,493) | | | | | | (772,220) | | | | | | 1,678,124 | | | | | | | | | | | | 883,411 | | | | | | (231,672) | | | | | | | | | | | | 651,739 | | |
Noncontrolling interests
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (6,231) | | | | | | — | | | | | | | | | | | | (6,231) | | | | | | — | | | | | | | | | | | | (6,231) | | |
Total shareholders’ equity (deficit)
|
| | | | (20,843) | | | | | | (1,650) | | | | | | | | | | | | (22,493) | | | | | | (778,451) | | | | | | 1,678,124 | | | | | | | | | | | | 877,180 | | | | | | (231,672) | | | | | | | | | | | | 645,508 | | |
Total liabilities, mezzanine equity and shareholders’ equity (deficit)
|
| | | $ | 227,458 | | | | | $ | 4,338 | | | | | | | | | | | $ | 231,796 | | | | | $ | 1,595,166 | | | | | $ | 812,997 | | | | | | | | | | | $ | 2,639,959 | | | | | $ | (231,672) | | | | | | | | | | | $ | 2,408,287 | | |
|
| | |
(1)
LCAA |
| |
(2)
LTC |
| |
Scenario 1
Assuming No Redemptions |
| |
Scenario 2
Assuming Maximum Redemptions |
| ||||||||||||||||||||||||||||||
| | |
(Historical)
|
| |
(Historical)
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||||||||
Revenues:
|
| | | $ | | | | | $ | | | | | $ | | | | | | | | $ | | | | | $ | | | | | | | | $ | | | ||||||
Sales of goods
|
| | | | — | | | | | | 124,854 | | | | | | — | | | | | | | | | 124,854 | | | | | | — | | | | | | | | | 124,854 | | |
Service revenues
|
| | | | — | | | | | | 5,181 | | | | | | — | | | | | | | | | 5,181 | | | | | | — | | | | | | | | | 5,181 | | |
Total Revenues
|
| | | | — | | | | | | 130,035 | | | | | | — | | | | | | | | | 130,035 | | | | | | — | | | | | | | | | 130,035 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold
|
| | | | — | | | | | | (119,557) | | | | | | — | | | | | | | | | (119,557) | | | | | | — | | | | | | | | | (119,557) | | |
Cost of services
|
| | | | — | | | | | | (4,351) | | | | | | — | | | | | | | | | (4,351) | | | | | | — | | | | | | | | | (4,351) | | |
Total cost of revenues
|
| | | | — | | | | | | (123,908) | | | | | | — | | | | | | | | | (123,908) | | | | | | — | | | | | | | | | (123,908) | | |
Gross profit
|
| | | | — | | | | | | 6,127 | | | | | | — | | | | | | | | | 6,127 | | | | | | — | | | | | | | | | 6,127 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | | (3,511) | | | | | | (80,417) | | | | | | (15,435) | | | |
(DD)
|
| | | | (109,580) | | | | | | — | | | | | | | | | (109,580) | | |
| | | | | | | | | | | | | | | | | (10,217) | | | |
(EE)
|
| | | | | | | | | | | | | | | | | | | | | |
Selling and marketing expenses
|
| | | | — | | | | | | (118,236) | | | | | | — | | | | | | | | | (118,236) | | | | | | — | | | | | | | | | (118,236) | | |
Research and development expenses
|
| | | | — | | | | | | (152,548) | | | | | | — | | | | | | | | | (152,548) | | | | | | — | | | | | | | | | (152,548) | | |
Government grants
|
| | | | — | | | | | | 662 | | | | | | — | | | | | | | | | 662 | | | | | | — | | | | | | | | | 662 | | |
Total operating expenses
|
| | | | (3,511) | | | | | | (350,539) | | | | | | (25,652) | | | | | | | | | (379,702) | | | | | | — | | | | | | | | | (379,702) | | |
Operating loss
|
| | | | (3,511) | | | | | | (344,412) | | | | | | (25,652) | | | | | | | | | (373,575) | | | | | | — | | | | | | | | | (373,575) | | |
Other income (expenses) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expenses
|
| | | | — | | | | | | (3,470) | | | | | | — | | | | | | | | | (3,470) | | | | | | — | | | | | | | | | (3,470) | | |
Interest income
|
| | | | — | | | | | | 5,848 | | | | | | — | | | | | | | | | 5,848 | | | | | | — | | | | | | | | | 5,848 | | |
Investment income, net
|
| | | | — | | | | | | 2,770 | | | | | | — | | | | | | | | | 2,770 | | | | | | — | | | | | | | | | 2,770 | | |
Share of results of equity method investments
|
| | | | — | | | | | | (626) | | | | | | — | | | | | | | | | (626) | | | | | | — | | | | | | | | | (626) | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 5,550 | | | | | | — | | | | | | 2,688 | | | |
(FF)
|
| | | | 8,238 | | | | | | (8,238) | | | |
(CC)
|
| | | | — | | |
Foreign currency exchange losses, net
|
| | | | — | | | | | | (3,619) | | | | | | — | | | | | | | | | (3,619) | | | | | | — | | | | | | | | | (3,619) | | |
Changes in fair values of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes, excluding impact of instrument-specific credit risk
|
| | | | — | | | | | | (12,758) | | | | | | 3,144 | | | |
(AA)
|
| | | | (9,478) | | | | | | — | | | | | | | | | (9,478) | | |
| | | | | | | | | | | | | | | | | 136 | | | |
(AA)
|
| | | | | | | | | | | | | | | | | | | | | |
Changes in fair values of put option liabilities
|
| | | | — | | | | | | 3,307 | | | | | | — | | | | | | | | | 3,307 | | | | | | — | | | | | | | | | 3,307 | | |
Change in deferred underwriter fees
|
| | | | 87 | | | | | | — | | | | | | — | | | | | | | | | 87 | | | | | | — | | | | | | | | | 87 | | |
Change in fair value of warrant liability
|
| | | | (3,644) | | | | | | — | | | | | | — | | | | | | | | | (3,644) | | | | | | — | | | | | | | | | (3,644) | | |
Total other income (expenses)
|
| | | | 1,993 | | | | | | (8,548) | | | | | | 5,968 | | | | | | | | | (587) | | | | | | (8,238) | | | | | | | | | (8,825) | | |
Loss before income taxes
|
| | | | (1,518) | | | | | | (352,960) | | | | | | (19,684) | | | | | | | | | (374,162) | | | | | | (8,238) | | | | | | | | | (382,400) | | |
Income tax benefit
|
| | | | — | | | | | | 18 | | | | | | — | | | | | | | | | 18 | | | | | | — | | | | | | | | | 18 | | |
Net Loss
|
| | | $ | (1,518) | | | | | $ | (352,942) | | | | | $ | (19,684) | | | | | | | | $ | (374,144) | | | | | $ | (8,238) | | | | | | | | $ | (382,382) | | |
Less: net loss attributable to noncontrolling interests
|
| | | | — | | | | | | (5,779) | | | | | | — | | | | | | | | | (5,779) | | | | | | — | | | | | | | | | (5,779) | | |
Net loss attributable to ordinary shareholders
|
| | | $ | (1,518) | | | | | $ | (347,163) | | | | | $ | (19,684) | | | | | | | | $ | (368,365) | | | | | $ | (8,238) | | | | | | | | $ | (376,603) | | |
Weighted average shares outstanding, Class A ordinary shares
|
| | | | 24,363,584 | | | | | | | | | | | | (24,363,584) | | | |
(BB)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Basic and diluted net loss per share, Class A ordinary shares
|
| | | $ | (0.05) | | | | | | | | | | | | | | | | | | | | $ | — | | | | | | | | | | | | | | $ | — | | |
Average shares outstanding, Class B ordinary shares
|
| | | | 7,162,718 | | | | | | | | | | | | 688,103,417 | | | |
(BB)
|
| | | | 695,266,135 | | | | | | (21,783,622) | | | |
(BB)
|
| | | | 673,482,513 | | |
Basic and diluted net loss per share, Class B ordinary shares
|
| | | $ | (0.05) | | | | | | | | | | | | | | | | | | | | $ | (0.53) | | | | | | | | | | | | | | $ | (0.56) | | |
Basic and diluted weighted average of ordinary shares outstanding
|
| | | | | | | | | | 2,142,922,222 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share per common stock
|
| | | | | | | | | $ | (0.16) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
(1)
LCAA |
| |
(2)
LTC |
| |
Scenario 1
Assuming No Redemptions |
| |
Scenario 2
Assuming Maximum Redemptions |
| ||||||||||||||||||||||||||||||
| | |
(Historical)
|
| |
(Historical)
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||||||||
Revenues:
|
| | | $ | | | | | $ | | | | | $ | | | | | | | | $ | | | | | $ | | | | | | | | $ | | | ||||||
Sales of goods
|
| | | | — | | | | | | 1,186 | | | | | | — | | | | | | | | | 1,186 | | | | | | — | | | | | | | | | 1,186 | | |
Service revenues
|
| | | | — | | | | | | 8,371 | | | | | | — | | | | | | | | | 8,371 | | | | | | — | | | | | | | | | 8,371 | | |
Total Revenues
|
| | | | — | | | | | | 9,557 | | | | | | — | | | | | | | | | 9,557 | | | | | | — | | | | | | | | | 9,557 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold
|
| | | | — | | | | | | (948) | | | | | | — | | | | | | | | | (948) | | | | | | — | | | | | | | | | (948) | | |
Cost of services
|
| | | | — | | | | | | (6,302) | | | | | | — | | | | | | | | | (6,302) | | | | | | — | | | | | | | | | (6,302) | | |
Total cost of revenues
|
| | | | — | | | | | | (7,250) | | | | | | — | | | | | | | | | (7,250) | | | | | | — | | | | | | | | | (7,250) | | |
Gross profit
|
| | | | — | | | | | | 2,307 | | | | | | — | | | | | | | | | 2,307 | | | | | | — | | | | | | | | | 2,307 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | | (4,571) | | | | | | (148,369) | | | | | | (15,551) | | | |
(DD)
|
| | | | (178,632) | | | | | | — | | | | | | | | | (178,632) | | |
| | | | | | | | | | | | | | | | | (10,141) | | | |
(EE)
|
| | | | | | | | | | | | | | | | | | | | | |
Selling and marketing expenses
|
| | | | — | | | | | | (151,331) | | | | | | — | | | | | | | | | (151,331) | | | | | | — | | | | | | | | | (151,331) | | |
Research and development expenses
|
| | | | — | | | | | | (445,844) | | | | | | — | | | | | | | | | (445,844) | | | | | | — | | | | | | | | | (445,844) | | |
Government grants
|
| | | | — | | | | | | 55,824 | | | | | | — | | | | | | | | | 55,824 | | | | | | — | | | | | | | | | 55,824 | | |
Total operating expenses
|
| | | | (4,571) | | | | | | (689,720) | | | | | | (25,692) | | | | | | | | | (719,983) | | | | | | — | | | | | | | | | (719,983) | | |
Operating loss
|
| | | | (4,571) | | | | | | (687,413) | | | | | | (25,692) | | | | | | | | | (717,676) | | | | | | — | | | | | | | | | (717,676) | | |
Other income (expenses) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expenses
|
| | | | — | | | | | | (8,542) | | | | | | — | | | | | | | | | (8,542) | | | | | | — | | | | | | | | | (8,542) | | |
Interest income
|
| | | | — | | | | | | 12,188 | | | | | | — | | | | | | | | | 12,188 | | | | | | — | | | | | | | | | 12,188 | | |
Investment loss, net
|
| | | | — | | | | | | (3,246) | | | | | | — | | | | | | | | | (3,246) | | | | | | — | | | | | | | | | (3,246) | | |
Share of results of equity method investments
|
| | | | — | | | | | | (2,762) | | | | | | — | | | | | | | | | (2,762) | | | | | | — | | | | | | | | | (2,762) | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 4,133 | | | | | | — | | | | | | — | | | | | | | | | 4,133 | | | | | | (4,133) | | | |
(CC)
|
| | | | — | | |
Foreign currency exchange losses, net
|
| | | | — | | | | | | (11,505) | | | | | | — | | | | | | | | | (11,505) | | | | | | — | | | | | | | | | (11,505) | | |
Changes in fair values of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes, excluding impact of instrument-specific credit risk
|
| | | | — | | | | | | (22,991) | | | | | | 13,162 | | | |
(AA)
|
| | | | (4,264) | | | | | | — | | | | | | | | | (4,264) | | |
| | | | | | | | | | | | | | | | | 5,565 | | | |
(AA)
|
| | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | 11,278 | | | | | | — | | | | | | — | | | | | | | | | 11,278 | | | | | | — | | | | | | | | | 11,278 | | |
Total other income (expenses)
|
| | | | 15,411 | | | | | | (36,858) | | | | | | 18,727 | | | | | | | | | (2,720) | | | | | | (4,133) | | | | | | | | | (6,853) | | |
Income (Loss) before income taxes
|
| | | | 10,840 | | | | | | (724,271) | | | | | | (6,965) | | | | | | | | | (720,396) | | | | | | (4,133) | | | | | | | | | (724,529) | | |
Income tax expense
|
| | | | — | | | | | | (292) | | | | | | — | | | | | | | | | (292) | | | | | | — | | | | | | | | | (292) | | |
Net Income (Loss)
|
| | | $ | 10,840 | | | | | $ | (724,563) | | | | | $ | (6,965) | | | | | | | | $ | (720,688) | | | | | $ | (4,133) | | | | | | | | $ | (724,821) | | |
Less: net loss attributable to noncontrolling interests
|
| | | | — | | | | | | (642) | | | | | | — | | | | | | | | | (642) | | | | | | — | | | | | | | | | (642) | | |
Net Income (loss) attributable to ordinary shareholders
|
| | | $ | 10,840 | | | | | $ | (723,921) | | | | | $ | (6,965) | | | | | | | | $ | (720,046) | | | | | $ | (4,133) | | | | | | | | $ | (724,179) | | |
Weighted average shares outstanding, Class A ordinary shares
|
| | | | 28,650,874 | | | | | | | | | | | | (21,783,622) | | | |
(BB)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Basic and diluted net income per share, Class A ordinary shares
|
| | | $ | 0.30 | | | | | | | | | | | | | | | | | | | | $ | — | | | | | | | | | | | | | | $ | — | | |
Average shares outstanding, Class B ordinary shares
|
| | | | 7,162,718 | | | | | | | | | | | | 615,043,867 | | | |
(BB)
|
| | | | 622,206,585 | | | | | | (21,783,622) | | | |
(BB)
|
| | | | 600,422,963 | | |
Basic and diluted net income (loss) per share, Class B ordinary shares
|
| | | $ | 0.30 | | | | | | | | | | | | | | | | | | | | $ | (1.16) | | | | | | | | | | | | | | $ | (1.21) | | |
Basic and diluted weighted average of ordinary shares outstanding
|
| | | | | | | | | | 2,148,265,510 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share per common stock
|
| | | | | | | | | $ | (0.34) | | | | | | | | | | | | | |
| | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
Risk-free interest rate
|
| | | | 4.02% | | | | | | 3.91% | | |
Dividend rate
|
| | | | 0.0% | | | | | | 0.0% | | |
Expected term (years)
|
| | | | 5.35 | | | | | | 5.21 | | |
Expected volatility
|
| | | | 4.00% | | | | | | 3.6% | | |
Share price – asset price
|
| | | $ | 10.46 | | | | | $ | 10.10 | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
| | |
For the Six Month Ended June 30, 2023
|
| |||||||||
| | |
Pro Forma Combined
(Assuming No Redemptions) |
| |
Pro Forma Combined
(Assuming Maximum Redemptions) |
| ||||||
Pro forma net loss attributable to ordinary shareholders
|
| | | $ | (368,365) | | | | | $ | (376,603) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 695,266,135 | | | | | | 673,482,513 | | |
Pro forma loss per share – basic and diluted
|
| | | $ | (0.53) | | | | | $ | (0.56) | | |
Weighted average shares calculation, basic and diluted | | | | | | | | | | | | | |
Ordinary Shares | | | | | | | | | | | | | |
LCAA public shares
|
| | | | 21,783,622 | | | | | | 21,783,622 | | |
LCAA private shares
|
| | | | 7,162,718 | | | | | | 7,162,718 | | |
Holder of exchangeable notes
|
| | | | 35,982,175 | | | | | | 35,982,175 | | |
LCAA public shares redeemed
|
| | | | — | | | | | | (21,783,622) | | |
Merger financing Investors
|
| | | | 36,953,579 | | | | | | 36,953,579 | | |
Meritz
|
| | | | 50,000,000 | | | | | | 50,000,000 | | |
Existing LTC Shareholders(A)
|
| | | | 542,819,213 | | | | | | 542,819,213 | | |
Momenta Note
|
| | | | 564,828 | | | | | | 564,828 | | |
Total weighted average shares outstanding
|
| | | | 695,266,135 | | | | | | 673,482,513 | | |
| | |
For the Year Ended December 31, 2022
|
| |||||||||
| | |
Pro Forma Combined
(Assuming No Redemptions) |
| |
Pro Forma Combined
(Assuming Maximum Redemptions) |
| ||||||
Pro forma net loss attributable to ordinary shareholders
|
| | | $ | (720,046) | | | | | $ | (724,179) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 622,206,585 | | | | | | 600,422,963 | | |
Pro forma loss per share – basic and diluted
|
| | | $ | (1.16) | | | | | $ | (1.21) | | |
Weighted average shares calculation, basic and diluted | | | | | | | | | | | | | |
Ordinary Shares | | | | | | | | | | | | | |
LCAA public shares
|
| | | | 21,783,622 | | | | | | 21,783,622 | | |
LCAA private shares
|
| | | | 7,162,718 | | | | | | 7,162,718 | | |
Holder of exchangeable notes
|
| | | | 37,331,649 | | | | | | 37,331,649 | | |
LCAA public shares redeemed
|
| | | | — | | | | | | (21,783,622) | | |
Merger financing Investors
|
| | | | 12,214,996 | | | | | | 12,214,996 | | |
Existing LTC Shareholders(B)
|
| | | | 542,564,934 | | | | | | 542,564,934 | | |
Momenta Note
|
| | | | 1,148,666 | | | | | | 1,148,666 | | |
Total weighted average shares outstanding
|
| | | | 622,206,585 | | | | | | 600,422,963 | | |
Directors and Executive Officers
|
| |
Age
|
| |
Position/Title
|
|
Daniel Donghui Li | | |
52
|
| | Director and Chairman of the Board of Directors | |
Qingfeng Feng | | |
50
|
| | Director and Chief Executive Officer | |
Alexious Kuen Long Lee | | |
47
|
| | Director and Chief Financial Officer | |
Ooi Teik Huat | | |
63
|
| | Director | |
Ning Yu | | |
52
|
| | Independent Director | |
Ada Yunfeng Yan | | |
54
|
| | Independent Director | |
Anish Melwani | | |
46
|
| | Independent Director | |
|
Service
|
| |
Fees
|
|
|
•
To any person to which ADSs are issued or to any person to which a distribution is made in respect of ADS distributions pursuant to stock dividends or other free distributions of stock, bonus distributions, stock splits or other distributions (except where converted to cash)
|
| | Up to US$0.05 per ADS issued | |
|
•
Cancellation of ADSs, including in the case of termination of the deposit agreement
|
| | Up to US$0.05 per ADS cancelled | |
|
•
Distribution of cash dividends
|
| | Up to US$0.05 per ADS held | |
|
•
Distribution of cash entitlements (other than cash dividends) and/or cash proceeds from the sale of rights, securities and other entitlements
|
| | Up to US$0.05 per ADS held | |
|
•
Distribution of ADSs pursuant to exercise of rights.
|
| | Up to US$0.05 per ADS held | |
|
•
Distribution of securities other than ADSs or rights to purchase additional ADSs
|
| | Up to US$0.05 per ADS held | |
|
•
Depositary services
|
| | Up to US$0.05 per ADS held on the applicable record date(s) established by the depositary bank | |
|
If we:
|
| |
Then:
|
|
| Change the nominal or par value of our ordinary shares | | | The cash, shares or other securities received by the depositary will become deposited securities. | |
| Reclassify, split up or consolidate any of the deposited securities | | | Each ADS will automatically represent its equal share of the new deposited securities. | |
| Distribute securities on the ordinary shares that are not distributed to you, or recapitalize, reorganize, merge, liquidate, sell all or substantially all of our assets, or take any similar action | | | The depositary may distribute some or all of the cash, shares or other securities it received. It may also deliver new ADSs or ask you to surrender your outstanding ADRs in exchange for new ADRs identifying the new deposited securities. | |
|
LCAA
|
| |
LTC
|
|
|
Authorized Share Capital
|
| |||
|
LCAA’s authorized share capital is US$22,200 divided into 200,000,000 Class A ordinary shares with a par value of US$0.0001 each, 20,000,000 Class B ordinary shares with a par value of US$0.0001 each and 2,000,000 preference shares with a par value of US$0.0001 each.
On a poll, each LCAA Class A Ordinary Share and LCAA Class B Ordinary Share shall be entitled to one vote on all matters subject to a vote of the shareholders.
|
| |
LTC’s authorized share capital is US$50,000 divided into 5,000,000,000 shares of a par value of US$0.00001 each consisting of (i) 4,500,000,000 LTC Ordinary Shares of a par value of US$0.00001 each, and (ii) 500,000,000 shares of a par value of US$0.00001 each of such class or classes (however designated) as the LTC board of directors may determine in accordance with the Amended LTC Articles.
Each LTC Ordinary Share shall be entitled to one vote on all matters subject to a vote of the shareholders.
|
|
|
Rights of Preference Shares
|
| |||
|
Subject to the LCAA Articles and applicable rules and regulations of Nasdaq or any competent regulatory authority or otherwise under applicable law, and subject to any direction that may be given by the LCAA shareholders in general meeting, the directors may allot, issue, grant options or otherwise dispose of LCAA shares with or without preferred, deferred or other rights or restrictions, provided the directors shall not do any of the foregoing to the extent it may affect the ability of LCAA to carry out the conversion of the LCAA Class B Ordinary Shares in accordance with the LCAA Articles.
|
| |
Subject to the Amended LTC Articles, the directors may issue, out of the authorized share capital of LTC (other than authorized but unissued LTC Ordinary Shares), series of preferred shares in their absolute discretion and without approval of LTC 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 not less than one person provided that LCAA may from time to time by ordinary resolution increase or reduce the limits in the number of directors.
|
| |
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 LTC.
|
|
|
LCAA
|
| |
LTC
|
|
|
Election/Removal of Directors
|
| |||
|
Prior to the consummation of an initial business combination, only holders of Class B Ordinary Shares will have the right to vote on the election and removal of directors and may remove a director for any reason.
|
| |
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.
Holders of LTC Ordinary Shares 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 (except with regard to the removal of the chairperson of the board of directors, who may be removed from office by special resolution).
|
|
|
Cumulative Voting
|
| |||
|
Holders of LCAA Public Shares will not have cumulative voting rights.
|
| |
Holders of LTC Ordinary Shares will not have cumulative voting rights.
|
|
|
Vacancies on the Board of Directors
|
| |||
|
The office of a Director shall be vacated in any of the following events namely:
(a) if he resigns his office by notice in writing signed by him and left at the registered office of LCAA;
(b) if he absents himself (for the avoidance of doubt, without being represented by proxy or an alternate director appointed by him) 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) if he dies, becomes bankrupt or makes any arrangement or composition with his creditors generally;
(d) if he becomes of unsound mind;
(e) if he ceases to be a director by virtue of, or becomes prohibited from being a Director by reason of, an order made under any provisions of any law or enactment;
(f) if he be requested by all of the other directors to vacate office; or
(g) if he is removed from office pursuant to the provisions of the LCAA Articles.
|
| |
The office of any director shall be vacated if the director:
(a) becomes prohibited by applicable law from being a director;
(b) becomes bankrupt or makes any arrangement or composition with his creditors;
(c) dies or is found to be or becomes of unsound mind;
(d) resigns his office by notice in writing to LTC;
(e) 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
(f) is removed from office pursuant to the provisions of the Amended LTC Articles.
|
|
|
LCAA
|
| |
LTC
|
|
|
Amendment to Articles of Association
|
| |||
|
The LCAA Articles may be amended by a special resolution of the shareholders in the manner prescribed by the Cayman Islands Companies Act; provided that any special resolution to amend the provisions relating to the appointment and the removal of directors prior to the consummation of an initial business combination must include approval of a simple majority of the holders of LCAA Class B Ordinary Shares, and further provided that any special resolution to amend Article 201(b) (which provides for redemption rights in the event of any amendment to the LCAA Articles that would affect either the substance or timing of the Company’s obligation to redeem 100% of the LCAA Public Shares if LCAA has not consummated an initial business combination by the Business Combination Deadline, or with respect to any other provision of the LCAA Articles relating to the rights of holders of LCAA Class A Ordinary Shares) requires approval of 100 per cent of the votes cast at a meeting of shareholders.
|
| |
The Amended LTC Articles may only be amended by shareholders by a special resolution of the shareholders in the manner prescribed by the Cayman Islands Companies Act.
|
|
|
Quorum
|
| |||
|
Shareholders. One or more shareholders holding at least a majority in par value of the issued LCAA Public Shares entitled to attend and vote at a general meeting shall be a quorum for such general meeting of LCAA.
Board of Directors. The quorum for the transaction of the business of LCAA 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 persons holding or representing by proxy shares which carry in the aggregate 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 LTC.
Board of Directors. The quorum for the transaction of the business of the LTC board of directors may be fixed by the directors, and unless so fixed shall be a majority of the directors then in office, including the chairperson of the board of directors; provided, however, a quorum shall nevertheless exist at a meeting at which a quorum would exist but for the fact that the chairperson is voluntarily absent from the meeting and notifies the board of his decision to be absent from that meeting, before or at the meeting.
|
|
|
Shareholder Meetings
|
| |||
|
As long as any LCAA shares are traded on a designated stock exchange, such as Nasdaq, LCAA shall hold an annual general meeting each 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 board of directors of LCAA may call a general meeting whenever they think fit, and must convene a meeting upon the requisition of shareholders holding at least 30 per cent in par value of such paid-up capital
|
| |
LTC 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 of the board of directors or the board of directors of LTC 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 all
|
|
|
LCAA
|
| |
LTC
|
|
|
of LCAA as at the date of the deposit of the requisition carries the right to vote at general meetings of LCAA.
|
| |
votes attaching to all issued and outstanding shares of LTC that as at the date of the deposit of the requisition shares carry the right to vote at general meetings of LTC.
|
|
|
Notice of Shareholder Meetings
|
| |||
|
At least five (5) clear days’ notice will be given for any general meeting. Every notice 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 LCAA Articles or in such other manner as may be prescribed by LCAA; provided that a general meeting of LCAA will, whether or not the notice has been given and whether or not the provisions of the LCAA 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 entitled to attend and vote thereat; and
(b) in the case of an extraordinary general meeting, by a majority in number of the shareholders having a right to attend and vote at the meeting, being a majority together holding at least ninety-five per cent in nominal value of the shares giving that right.
|
| |
At least seven (7) 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 LTC Articles or in such other manner as may be prescribed by LTC; provided that a general meeting of LTC will, whether or not the notice has been given and whether or not the provisions of the Amended LTC 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 at least a majority of the shareholders having a right to attend and vote at the meeting.
|
|
|
Indemnification, liability insurance of Directors and Officers
|
| |||
|
Every director or officer shall be indemnified out of assets of LCAA against any liability incurred by him as a result of any act or failure to act in carrying out his functions other than such liability (if any) that he may incur by his own actual fraud or willful default. No such director or officer shall be liable to LCAA for any loss or damage in carrying out his functions unless that liability arises through the actual fraud or willful default of such director or officer.
|
| |
Every director (including any alternate director), secretary, assistant secretary, or other officer for the time being and from time to time of LTC (but not including LTC’s auditors) and the personal representatives of the same, will be indemnified and secured harmless against any actions, proceedings, costs, charges, expenses, losses, damages or liabilities incurred or sustained by such indemnified person, other than by reason of such indemnified person’s own dishonesty, willful default or fraud, in or about the conduct of LTC’s business or affairs (including as a result of any mistake of judgment) or in the execution or discharge of his duties, powers, authorities or discretions, including without prejudice to the generality of the foregoing, any costs, expenses, losses or liabilities incurred by such indemnified person in defending (whether successfully or otherwise) any civil proceedings concerning LTC or its affairs in any court whether in the Cayman Islands or elsewhere.
|
|
|
LCAA
|
| |
LTC
|
|
|
Dividends
|
| |||
|
Subject to the Cayman Islands Companies Act, rights and restrictions attached to any class of shares and the LCAA Articles, the directors may from time to time declare dividends and other distributions on LCAA shares in issue and authorize payment of the same out of the funds of LCAA 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 LTC Articles, the directors may from time to time declare dividends and other distributions on LTC Ordinary Shares in issue and authorize payment of the same out of the funds of LTC lawfully available therefor.
Subject to rights and restrictions attached to any class of shares and the Amended LTC 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 LCAA’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 LCAA’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 LCAA for unpaid calls or otherwise.
If LCAA is wound up, the liquidator may, with the approval of a special resolution, divide amongst the shareholders in specie the whole or any part of the assets of LCAA (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.
|
| |
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 LTC’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 LTC’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 LTC for unpaid calls or otherwise. If LTC 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 LTC (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.
|
|
|
LCAA
|
| |
LTC
|
|
|
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 LCAA, or approved in writing by all of the shareholders entitled to vote at a general meeting of LCAA, is required to:
(a) amend the LCAA Articles (provided that any special resolution to amend the provisions relating to the appointment and the removal of directors prior to the consummation of an initial business combination must include approval of a simple majority of the holders of LCAA Class B Ordinary Shares, and further provided that any special resolution to amend Article 201(b) (which provides for redemption rights in the event of any amendment to the LCAA Articles that would affect either the substance or timing of the Company’s obligation to redeem 100% of the LCAA Public Shares if LCAA has not consummated an initial business combination by the Business Combination Deadline, or with respect to any other provision of the LCAA Articles relating to the rights of holders of LCAA Class A Ordinary Shares) requires approval of 100 per cent of the votes cast at a meeting of shareholders);
(b) change LCAA’s name;
(c) change LCAA’s registration to a jurisdiction outside the Cayman Islands;
(d) reduce LCAA’s share capital and any capital redemption reserve;
(e) merge or consolidate LCAA with one or more other constituent companies; and
(f) in a winding up, direct the liquidator to divide amongst the shareholders the assets of LCAA, value the assets for that purpose and determine how the division will be carried out between the shareholders.
|
| |
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 LTC, or approved in writing by all of the shareholders entitled to vote at a general meeting of LTC, is required to:
(a) amend the Amended LTC Articles;
(b) change LTC’s name;
(c) change LTC’s registration to a jurisdiction outside the Cayman Islands;
(d) reduce LTC’s share capital and any capital redemption reserve;
(e) merge or consolidate LTC with one or more other constituent companies;
(f) in a winding up, direct the liquidator to divide amongst the shareholders the assets of LTC, 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 LCAA Articles authorizes the board of directors to issue and set the voting and other rights of preferred shares from time to time.
Prior to the consummation of an initial business combination, only holders of Class B Ordinary Shares will have the right to vote on the election and removal of directors and may remove a director for any reason.
|
| |
The Amended LTC Articles authorizes the board of directors to issue and set the voting and other rights of preferred shares from time to time.
|
|
| | |
Number of
Shares Beneficially Owned |
| |
Percentage of
Outstanding Ordinary Shares(2) |
| ||||||
Name and Address of Beneficial Owner(1) | | | | | | | | | | | | | |
Directors and Officers: | | | | | | | | | | | | | |
Chinta Bhagat
|
| | | | — | | | | | | — | | |
Scott Chen
|
| | | | — | | | | | | — | | |
Howard Steyn
|
| | | | — | | | | | | — | | |
Sanford Litvack
|
| | | | 25,000 | | | | | | * | | |
Frank N. Newman
|
| | | | 25,000 | | | | | | * | | |
Anish Melwani
|
| | | | 25,000 | | | | | | * | | |
All directors and executive officers as a group (6 individuals)
|
| | | | 75,000 | | | | | | * | | |
Greater than 5% Holders: | | | | | | | | | | | | | |
LCA Acquisition Sponsor, LP(3)
|
| | | | 7,087,718 | | | | | | 24.5% | | |
Millennium Management LLC(4)
|
| | | | 2,161,031 | | | | | | 7.5% | | |
Glazer Capital, LLC(5)
|
| | | | 2,824,682 | | | | | | 9.8% | | |
Cowen and Company, LLC(6)
|
| | | | 1,779,833 | | | | | | 6.1% | | |
| | |
Ordinary Shares Beneficially Owned
as of the date of this proxy statement/prospectus |
| |
Ordinary Shares Beneficially Owned
Immediately After Closing of the Business Combination |
| ||||||||||||||||||||||||||||||
| | |
No Redemption Scenario
|
| |
Maximum Redemption
Scenario |
| ||||||||||||||||||||||||||||||
| | |
Pre-closing
ordinary share equivalents |
| |
% of total
ordinary shares |
| |
Ordinary
shares |
| |
% of total
ordinary shares |
| |
Ordinary
shares |
| |
% of total
ordinary shares |
| ||||||||||||||||||
Directors and Executive Officers(1):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Daniel Donghui Li(2)
|
| | | | 65,010,000 | | | | | | 2.65% | | | | | | 14,397,813 | | | | | | 2.07% | | | | | | 14,397,813 | | | | | | 2.14% | | |
Qingfeng Feng(3)
|
| | | | 257,632,222 | | | | | | 10.51% | | | | | | 57,057,999 | | | | | | 8.21% | | | | | | 57,057,999 | | | | | | 8.47% | | |
Alexious Kuen Long Lee
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Ooi Teik Huat
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ning Yu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ada Yunfeng Yan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anish Melwani
|
| | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
All Directors and Executive Officers as a Group
|
| | | | 328,642,222 | | | | | | 13.41% | | | | | | 72,809,636 | | | | | | 10.47% | | | | | | 72,809,636 | | | | | | 10.81% | | |
5.0% Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lotus Advanced Technology Limited Partnership(4)
|
| | | | 842,722,222 | | | | | | 34.38% | | | | | | 186,638,314 | | | | | | 26.84% | | | | | | 186,638,314 | | | | | | 27.71% | | |
Lotus Technology International Investment Limited(5)
|
| | | | 433,400,000 | | | | | | 17.68% | | | | | | 108,735,419 | | | | | | 15.64% | | | | | | 108,735,419 | | | | | | 16.15% | | |
Etika Automotive Sdn. Bhd.(6)
|
| | | | 650,100,000 | | | | | | 26.52% | | | | | | 156,228,128 | | | | | | 22.47% | | | | | | 156,228,128 | | | | | | 23.20% | | |
Lotus Group International
Limited(7) |
| | | | 216,700,000 | | | | | | 8.84% | | | | | | 47,992,709 | | | | | | 6.90% | | | | | | 47,992,709 | | | | | | 7.13% | | |
Jingkai Fund
|
| | | | 37,929,931 | | | | | | 1.55% | | | | | | 44,382,545 | | | | | | 6.38% | | | | | | 44,382,545 | | | | | | 6.59% | | |
Meritz(8) | | | | | — | | | | | | — | | | | | | 50,000,000 | | | | | | 7.19% | | | | | | 50,000,000 | | | | | | 7.42% | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-24 | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | |
| | | | | F-46 | | | |
| Consolidated and Combined Financial Statements: | | | | | | | |
| | | | | F-47 | | | |
| | | | | F-49 | | | |
| | | | | F-50 | | | |
| | | | | F-52 | | | |
| | | | | F-54 | | | |
| | | | | F-113 | | | |
| | | | | F-116 | | | |
| | | | | F-118 | | | |
| | | | | F-120 | | | |
| | | | | F-122 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
ASSETS: | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 4,523 | | | | | $ | 591,197 | | |
Prepaid expenses
|
| | | | 73,008 | | | | | | 428,051 | | |
Total Current Assets
|
| | | | 77,531 | | | | | | 1,019,248 | | |
Prepaid expense – noncurrent
|
| | | | — | | | | | | 80,919 | | |
Marketable securities held in Trust Account
|
| | | | 290,664,460 | | | | | | 286,531,700 | | |
TOTAL ASSETS
|
| | | $ | 290,741,991 | | | | | $ | 287,631,867 | | |
Liabilities, Redeemable Class A Ordinary Shares and Shareholders’ Deficit | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 1,779,602 | | | | | $ | 309,736 | | |
Due to related party
|
| | | | 2,108,356 | | | | | | 30,000 | | |
Total Current Liabilities
|
| | | | 3,887,958 | | | | | | 339,736 | | |
Deferred underwriting fee
|
| | | | 10,027,806 | | | | | | 10,027,806 | | |
Warrant liability
|
| | | | 601,483 | | | | | | 11,879,289 | | |
Total Liabilities
|
| | | | 14,517,247 | | | | | | 22,246,831 | | |
COMMITMENTS AND CONTINGENCIES (Note 6) | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption, 28,650,874 shares at December 31, 2022 and 2021, respectively
|
| | | | 290,664,459 | | | | | | 286,531,700 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 2,000,000 shares authorized; none issued
and outstanding |
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; none issued and outstanding (excluding 28,650,874 shares subject to possible redemption) at December 31, 2022 and 2021
|
| | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 7,162,718 shares issued and outstanding at December 31, 2022 and 2021
|
| | | | 717 | | | | | | 717 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (14,440,432) | | | | | | (21,147,381) | | |
Total Shareholders’ Deficit
|
| | | | (14,439,715) | | | | | | (21,146,664) | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT
|
| | | $ | 290,741,991 | | | | | $ | 287,631,867 | | |
| | |
Year Ended
December 31, 2022 |
| |
For the
Period from January 5, 2021 (Inception) through December 31, 2021 |
| ||||||
Formation and operating costs
|
| | | $ | 4,570,857 | | | | | $ | 1,054,672 | | |
Loss from operations
|
| | | | (4,570,857) | | | | | | (1,054,672) | | |
Other income: | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 4,132,759 | | | | | | 22,958 | | |
Offering costs allocated to warrants
|
| | | | — | | | | | | (695,493) | | |
Change in fair value of warrant liability
|
| | | | 11,277,806 | | | | | | 7,215,278 | | |
Total other income, net
|
| | | | 15,410,565 | | | | | | 6,542,743 | | |
Net income
|
| | | $ | 10,839,708 | | | | | $ | 5,488,071 | | |
Weighted average shares outstanding, Class A ordinary shares
|
| | | | 28,650,874 | | | | | | 23,083,649 | | |
Basic and diluted net income per share, Class A ordinary shares
|
| | | $ | 0.30 | | | | | $ | 0.18 | | |
Weighted average shares outstanding, Class B ordinary shares
|
| | | | 7,162,718 | | | | | | 6,844,319 | | |
Basic and diluted net income per share, Class B ordinary shares
|
| | | $ | 0.30 | | | | | $ | 0.18 | | |
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| | |||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | ||||||||||||||||||||||||||||||||||
Balance as of January 5, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | ||
Class B ordinary share issued to
initial shareholder |
| | | | — | | | | | | — | | | | | | 7,187,500 | | | | | | 719 | | | | | | 24,281 | | | | | | — | | | | | | 25,000 | | | | ||
Forfeiture of Class B ordinary share held by initial shareholders
|
| | | | — | | | | | | — | | | | | | (24,782) | | | | | | (2) | | | | | | — | | | | | | 2 | | | | | | — | | | | | |
Remeasurement of ordinary share subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,281) | | | | | | (26,635,454) | | | | | | (26,659,735) | | | | ||
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,000) | | | | | | (5,000) | | | | ||
Balance – December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (21,147,381) | | | | | $ | (21,146,664) | | | | ||
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,839,708 | | | | | | 10,839,708 | | | | ||
Remeasurement of ordinary shares subject to possible redemption to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,132,759) | | | | | | (4,132,759) | | | | ||
Balance – December 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (14,440,432) | | | | | $ | (14,439,715) | | | |
| | |
Year
Ended December 31, 2022 |
| |
For the period
from January 5, 2021 (inception) through December 31, 2021 |
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 10,839,708 | | | | | $ | 5,488,071 | | |
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (4,132,759) | | | | | | (22,958) | | |
Offering costs allocated to warrants
|
| | | | — | | | | | | 695,493 | | |
Change in fair value of warrant liability
|
| | | | (11,277,806) | | | | | | (7,215,278) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | 435,962 | | | | | | (508,970) | | |
Accounts payable and accrued expenses
|
| | | | 1,469,865 | | | | | | 309,736 | | |
Due to related party
|
| | | | 2,078,356 | | | | | | 30,000 | | |
Net cash flows used in operating activities
|
| | | | (586,674) | | | | | | (1,223,906) | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | — | | | | | | (286,508,742) | | |
Net cash flows used in financing activities
|
| | | | — | | | | | | (286,508,742) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Proceeds from initial public offering, net of underwriters’ fees
|
| | | | — | | | | | | 280,778,566 | | |
Proceeds from private placement
|
| | | | — | | | | | | 8,230,176 | | |
Proceeds from issuance of shares to initial shareholders
|
| | | | — | | | | | | 25,000 | | |
Payment of deferred offering costs
|
| | | | — | | | | | | (709,897) | | |
Net cash flows provided by financing activities
|
| | |
|
—
|
| | | | | 288,323,845 | | |
Net Change in Cash
|
| | | | (586,674) | | | | | | 591,197 | | |
Cash – Beginning of period
|
| | | | 591,197 | | | | | | — | | |
Cash – End of period
|
| | | $ | 4,523 | | | | | $ | 591,197 | | |
Non-Cash investing and financing activities: | | | | | | | | | | | | | |
Deferred underwriting commissions payable
|
| | | $ | — | | | | | $ | 10,027,806 | | |
Subsequent remeasurement of Class A ordinary shares subject to possible redemption
|
| | | $ | 4,132,759 | | | | | | — | | |
|
Gross proceeds from IPO
|
| | | $ | 286,508,742 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | | (12,130,642) | | |
|
Class A ordinary shares issuance costs
|
| | | | (15,772,384) | | |
| Plus: | | | | | | | |
|
Excess of proceeds over fair value of Private Warrants
|
| | | | 1,266,251 | | |
|
Remeasurement of carrying value to redemption value
|
| | | | 26,659,735 | | |
|
Class A ordinary shares subject to possible redemption, as of December 31, 2021
|
| | | | 286,531,700 | | |
| Plus: | | | | | | | |
|
Remeasurement of carrying value to redemption value
|
| | | | 4,132,759 | | |
|
Class A ordinary shares subject to possible redemption, as of December 31, 2022
|
| | | $ | 290,664,459 | | |
| | |
Year Ended
December 31, 2022 |
| |
For the period
from January 5, 2021 (inception) through December 31, 2021 |
| ||||||
Class A Common Stock | | | | | | | | | | | | | |
Net income allocable to Class A common stock
|
| | | $ | 8,671,767 | | | | | $ | 4,232,987 | | |
Basic and diluted weighted average shares outstanding
|
| | | | 28,650,874 | | | | | | 23,083,649 | | |
Basic and diluted net income per share
|
| | | $ | 0.30 | | | | | $ | 0.18 | | |
Class B Common Stock | | | | | | | | | | | | | |
Net income allocable to Class B common stock
|
| | | $ | 2,167,941 | | | | | $ | 1,255,084 | | |
Weighted average shares outstanding, basic and diluted
|
| | | | 7,162,718 | | | | | | 6,844,319 | | |
Basic and diluted net income per common share
|
| | | $ | 0.30 | | | | | $ | 0.18 | | |
| | |
December 31,
2022 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Money Market held in Trust Account
|
| | | $ | 290,664,460 | | | | | $ | 290,664,460 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants Liability
|
| | | $ | 382,012 | | | | | | 382,012 | | | | | | — | | | | | $ | — | | |
Private Placement Warrants Liability
|
| | | | 219,471 | | | | | | — | | | | | | — | | | | | | 219,471 | | |
| | | | $ | 601,483 | | | | | $ | 382,012 | | | | | $ | — | | | | | $ | 219,471 | | |
| | |
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. Money Market held in Trust Account
|
| | | $ | 286,531,700 | | | | | $ | 286,531,700 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants Liability
|
| | | $ | 7,544,730 | | | | | | 7,544,730 | | | | | | — | | | | | $ | — | | |
Private Placement Warrants Liability
|
| | | | 4,334,559 | | | | | | — | | | | | | — | | | | | | 4,334,559 | | |
| | | | $ | 11,879,289 | | | | | $ | 7,544,730 | | | | | $ | — | | | | | $ | 4,334,559 | | |
Inputs
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Risk-free interest rate
|
| | | | 3.91% | | | | | | 1.29% | | |
Dividend rate
|
| | | | 0.0% | | | | | | 0.0% | | |
Expected term (years)
|
| | | | 5.21 | | | | | | 5.46 | | |
Expected volatility
|
| | | | 3.6% | | | | | | 15.3% | | |
Share price – asset price
|
| | | $ | 10.10 | | | | | $ | 9.73 | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
| | |
September 30, 2023
|
| |
December 31, 2022
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS: | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 4,523 | | | | | $ | 4,523 | | |
Prepaid expenses
|
| | | | 24,417 | | | | | | 73,008 | | |
Total Current Assets
|
| | | | 28,940 | | | | | | 77,531 | | |
Marketable securities held in Trust Account
|
| | | | 231,012,367 | | | | | | 290,664,460 | | |
TOTAL ASSETS
|
| | | $ | 231,041,307 | | | | | $ | 290,741,991 | | |
Liabilities, Redeemable Class A Ordinary Shares and Shareholders’ Deficit
|
| | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 4,692,816 | | | | | $ | 1,779,602 | | |
Due to related party
|
| | | | 6,122,475 | | | | | | 2,108,356 | | |
Total Current Liabilities
|
| | | | 10,815,291 | | | | | | 3,887,958 | | |
Deferred underwriting fee
|
| | | | 8,085,433 | | | | | | 10,027,806 | | |
Warrant liability
|
| | | | 4,505,328 | | | | | | 601,483 | | |
Total Liabilities
|
| | | | 23,406,052 | | | | | | 14,517,247 | | |
COMMITMENTS AND CONTINGENCIES (Note 6) | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption, 21,783,622 and
28,650,874 shares at September 30, 2023 and December 31, 2022, respectively |
| | | | 231,012,366 | | | | | | 290,664,459 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 2,000,000 shares authorized; none
issued and outstanding |
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; none issued and outstanding (excluding 21,783,622 and 28,650,874 shares subject to possible redemption) at September 30, 2023 and December 31, 2022, respectively
|
| | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 7,162,718 shares issued and outstanding at September 30, 2023 and December 31, 2022
|
| | | | 717 | | | | | | 717 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (23,377,828) | | | | | | (14,440,432) | | |
Total Shareholders’ Deficit
|
| | | | (23,377,111) | | | | | | (14,439,715) | | |
TOTAL LIABILITIES, REDEEMABLE CLASS A ORDINARY SHARES, AND SHAREHOLDERS’ DEFICIT
|
| | | $ | 231,041,307 | | | | | $ | 290,741,991 | | |
| | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Operating costs
|
| | | $ | 1,154,961 | | | | | $ | 1,681,305 | | | | | $ | 4,665,924 | | | | | $ | 3,199,884 | | |
Loss from operations
|
| | | | (1,154,961) | | | | | | (1,681,305) | | | | | | (4,665,924) | | | | | | (3,199,884) | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 2,688,499 | | | | | | 1,293,284 | | | | | | 8,238,661 | | | | | | 1,708,932 | | |
Change in deferred underwriter fees
|
| | | | (5,438) | | | | | | — | | | | | | 82,033 | | | | | | — | | |
Change in fair value of warrant liability
|
| | | | (260,107) | | | | | | 957,093 | | | | | | (3,903,845) | | | | | | 11,277,806 | | |
Total other income, net
|
| | | | 2,422,954 | | | | | | 2,250,377 | | | | | | 4,416,849 | | | | | | 12,986,738 | | |
Net income (loss)
|
| | | $ | 1,267,993 | | | | | $ | 569,072 | | | | | $ | (249,075) | | | | | $ | 9,786,854 | | |
Weighted average shares outstanding, Class A ordinary shares
|
| | | | 21,783,622 | | | | | | 28,650,874 | | | | | | 23,494,146 | | | | | | 28,650,874 | | |
Basic and diluted net income (loss)per share, Class A ordinary shares
|
| | | $ | 0.04 | | | | | $ | 0.02 | | | | | $ | (0.01) | | | | | $ | 0.27 | | |
Weighted average shares outstanding, Class B ordinary shares
|
| | | | 7,162,718 | | | | | | 7,162,718 | | | | | | 7,162,718 | | | | | | 7,162,718 | | |
Basic and diluted net income (loss) per share, Class B ordinary shares
|
| | | $ | 0.04 | | | | | $ | 0.02 | | | | | $ | (0.01) | | | | | $ | 0.27 | | |
| | |
Class A
Ordinary shares |
| |
Class B
Ordinary shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of January 1, 2023
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (14,440,432) | | | | | $ | (14,439,715) | | |
Reduction in deferred underwriter fee
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 2,080,831 | | | | | | — | | | | | | 2,080,831 | | |
Remeasurement of ordinary shares subject to possible redemption to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,080,831) | | | | | | (1,890,299) | | | | | | (3,971,130) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,719,326) | | | | | | (3,719,326) | | |
Balance as of March 31, 2023
|
| | | | — | | | | | | — | | | | | | 7,162,718 | | | | | | 717 | | | | | | — | | | | | | (20,050,057) | | | | | | (20,049,340) | | |
Increase in deferred underwriter fee
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (97,181) | | | | | | (97,181) | | |
Remeasurement of ordinary shares subject to possible redemption to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,899,032) | | | | | | (2,899,032) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,202,258 | | | | | | 2,202,258 | | |
Balance as of June 30, 2023
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (20,844,012) | | | | | $ | (20,843,295) | | |
Increase in deferred underwriter fee
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (123,310) | | | | | | (123,310) | | |
Remeasurement of ordinary shares subject to possible redemption to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,678,499) | | | | | | (3,678,499) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,267,993 | | | | | | 1,267,993 | | |
Balance as of September 30, 2023
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (23,377,828) | | | | | $ | (23,377,111) | | |
| | |
Class A
Ordinary shares |
| |
Class B
Ordinary shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (21,147,381) | | | | | $ | (21,146,664) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,733,343 | | | | | | 4,733,343 | | |
Remeasurement of ordinary shares subject to possible redemption for interest income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,733) | | | | | | (28,733) | | |
Balance as of March 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (16,442,771) | | | | | $ | (16,442,054) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,484,439 | | | | | | 4,484,439 | | |
Remeasurement of ordinary shares subject to possible redemption to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (386,915) | | | | | | (386,915) | | |
Balance as of June 30, 2022
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (12,345,247) | | | | | $ | (12,344,530) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 569,072 | | | | | | 569,072 | | |
Remeasurement of ordinary shares subject to possible redemption to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,293,284) | | | | | | (1,293,284) | | |
Balance as of September 30, 2022
|
| | | | — | | | | | $ | — | | | | | | 7,162,718 | | | | | $ | 717 | | | | | $ | — | | | | | $ | (13,069,459) | | | | | $ | (13,068,742) | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (249,075) | | | | | $ | 9,786,854 | | |
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (8,238,661) | | | | | | (1,708,932) | | |
Reduction in deferred underwriter fees
|
| | | | (82,033) | | | | | | — | | |
Change in fair value of warrant liability
|
| | | | 3,903,845 | | | | | | (11,277,806) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | 48,591 | | | | | | 306,199 | | |
Accounts payable and accrued expenses
|
| | | | 2,913,214 | | | | | | 889,653 | | |
Due to related party
|
| | | | 4,014,119 | | | | | | 1,479,830 | | |
Net cash flows provided by (used in) operating activities
|
| | | | 2,310,000 | | | | | | (524,202) | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchase of investments held in Trust Account
|
| | | | (2,310,000) | | | | | | — | | |
Cash withdrawn from Trust Account in connection with redemption
|
| | | | 70,200,754 | | | | | | — | | |
Net cash flows provided by financing activities
|
| | | | 67,890,754 | | | | | | — | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Redemption of Class A ordinary shares
|
| | | | (70,200,754) | | | | | | — | | |
Net cash flows used in financing activities
|
| | | | (70,200,754) | | | | | | — | | |
Net Change in Cash
|
| | | | — | | | | | | (524,202) | | |
Cash – Beginning of period
|
| | | | 4,523 | | | | | | 591,197 | | |
Cash – End of period
|
| | | $ | 4,523 | | | | | $ | 66,995 | | |
Non-Cash investing and financing activities: | | | | | | | | | | | | | |
Reduction in deferred underwriting
|
| | | $ | (2,080,831) | | | | | $ | (2,080,831) | | |
Subsequent remeasurement of Class A ordinary shares subject to possible redemption
|
| | | $ | 10,548,661 | | | | | $ | 1,708,932 | | |
|
Class A ordinary shares subject to possible redemption, as of December 31, 2021
|
| | | $ | 286,531,700 | | |
| Plus: | | | | | | | |
|
Remeasurement of carrying value to redemption value
|
| | | | 4,132,759 | | |
|
Class A ordinary shares subject to possible redemption, as of December 31, 2022
|
| | | $ | 290,664,459 | | |
| Less: | | | | | | | |
|
Redemptions
|
| | | | (70,200,754) | | |
| Plus: | | | | | | | |
|
Remeasurement of carrying value to redemption value
|
| | | | 10,548,661 | | |
|
Class A ordinary shares subject to possible redemption, as of September 30, 2023
|
| | | $ | 231,012,366 | | |
| | |
For the Three Months Ended
September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Class A Common Stock | | | | | | | | | | | | | |
Net income allocable to Class A common stock
|
| | | $ | 954,230 | | | | | $ | 455,258 | | |
Basic and diluted weighted average shares outstanding
|
| | | | 21,783,622 | | | | | | 28,650,874 | | |
Basic and diluted income per share
|
| | | $ | 0.04 | | | | | $ | 0.02 | | |
Class B Common Stock | | | | | | | | | | | | | |
Net income allocable to Class B common stock
|
| | | $ | 313,763 | | | | | $ | 113,814 | | |
Weighted average shares outstanding, basic and diluted
|
| | | | 7,162,718 | | | | | | 7,162,718 | | |
Basic and diluted net income per common share
|
| | | $ | 0.04 | | | | | $ | 0.02 | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Class A Common Stock | | | | | | | | | | | | | |
Net (loss) income allocable to Class A common stock
|
| | | $ | (190,881) | | | | | $ | 7,829,483 | | |
Basic and diluted weighted average shares outstanding
|
| | | | 23,494,146 | | | | | | 28,650,874 | | |
Basic and diluted (loss) income per share
|
| | | $ | (0.01) | | | | | $ | 0.27 | | |
Class B Common Stock | | | | | | | | | | | | | |
Net (loss) income allocable to Class B common stock
|
| | | $ | (58,194) | | | | | $ | 1,957,371 | | |
Weighted average shares outstanding, basic and diluted
|
| | | | 7,162,718 | | | | | | 7,162,718 | | |
Basic and diluted net (loss) income per common share
|
| | | $ | (0.01) | | | | | $ | 0.27 | | |
| | |
September 30,
2023 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Money Market held in Trust Account
|
| | | $ | 231,012,367 | | | | | $ | 231,012,367 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants Liability
|
| | | $ | 1,652,200 | | | | | | 1,652,200 | | | | | | — | | | | | $ | — | | |
Private Placement Warrants Liability
|
| | | | 2,853,128 | | | | | | — | | | | | | — | | | | | | 2,853,128 | | |
| | | | $ | 4,505,328 | | | | | $ | 1,652,200 | | | | | $ | — | | | | | $ | 2,853,128 | | |
| | |
December 31,
2022 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Money Market held in Trust Account
|
| | | $ | 290,664,460 | | | | | $ | 290,664,460 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants Liability
|
| | | $ | 382,012 | | | | | | 382,012 | | | | | | — | | | | | $ | — | | |
Private Placement Warrants Liability
|
| | | | 219,471 | | | | | | — | | | | | | — | | | | | | 219,471 | | |
| | | | $ | 601,483 | | | | | $ | 382,012 | | | | | $ | — | | | | | $ | 219,471 | | |
Inputs
|
| |
December 31,
2022 |
| |
September 30,
2023 |
| ||||||
Risk-free interest rate
|
| | | | 3.91% | | | | | | 4.50% | | |
Dividend rate
|
| | | | 0.0% | | | | | | 0.0% | | |
Expected term (years)
|
| | | | 5.21 | | | | | | 5.23 | | |
Expected volatility
|
| | | | 3.6% | | | | | | 5.2% | | |
Share price – asset price
|
| | | $ | 10.10 | | | | | $ | 10.67 | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
| | | | | |
As of December 31,
|
| |||||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
US$
|
| |
US$
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | |
Cash
|
| |
2(e)
|
| | | | 736,605 | | | | | | 531,452 | | |
Restricted cash
|
| |
2(f)
|
| | | | 2,392 | | | | | | — | | |
Derivative asset
|
| |
2(g)
|
| | | | — | | | | | | 2,256 | | |
Accounts receivable – related parties, net of nil allowance for doubtful
accounts |
| |
23
|
| | | | 8,545 | | | | | | 5,880 | | |
Inventories
|
| |
3
|
| | | | 22,703 | | | | | | 1,983 | | |
Prepayments and other current assets – third parties
|
| |
4
|
| | | | 44,486 | | | | | | 49,375 | | |
Prepayments and other current assets – related parties
|
| |
23
|
| | | | 8,732 | | | | | | 434,627 | | |
Total current assets
|
| | | | | | | 823,463 | | | | | | 1,025,573 | | |
Non-current assets | | | | | | | | | | | | | | | | |
Restricted cash
|
| |
2(f)
|
| | | | 536 | | | | | | — | | |
Investment securities – related parties
|
| |
23
|
| | | | 8,411 | | | | | | — | | |
Property, equipment and software, net
|
| |
5
|
| | | | 253,471 | | | | | | 59,197 | | |
Intangible assets
|
| |
6
|
| | | | 116,364 | | | | | | 116,121 | | |
Operating lease right-of-use assets
|
| |
7
|
| | | | 158,724 | | | | | | 108,233 | | |
Other non-current assets
|
| |
8
|
| | | | 10,983 | | | | | | 8,187 | | |
Total non-current assets
|
| | | | | | | 548,489 | | | | | | 291,738 | | |
Total assets
|
| | | | | | | 1,371,952 | | | | | | 1,317,311 | | |
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ (DEFICIT) EQUITY
|
| | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | |
Short-term borrowings – third parties
|
| |
9
|
| | | | 28,748 | | | | | | — | | |
Short-term borrowings – related parties
|
| |
23
|
| | | | — | | | | | | 11,269 | | |
Accounts payable – third parties
|
| | | | | | | 1,466 | | | | | | — | | |
Accounts payable – related parties
|
| |
23
|
| | | | 5,770 | | | | | | — | | |
Contract liabilities – third parties
|
| |
19
|
| | | | 7,843 | | | | | | 6 | | |
Operating lease liabilities – third parties (including operating lease liabilities – third parties of VIEs without recourse to the Company of US$716 and US$242 as of December 31, 2022 and 2021, respectively)
|
| |
7
|
| | | | 15,815 | | | | | | 9,500 | | |
Accrued expenses and other current liabilities – third parties (including accrued expenses and other current liabilities – third parties of VIEs without recourse to the Company of US$35,254 and US$11,304 as of December 31, 2022 and 2021, respectively)
|
| |
10
|
| | | | 323,299 | | | | | | 111,713 | | |
Accrued expenses and other current liabilities – related parties (including accrued
expenses and other current liabilities – related parties of VIEs without recourse to the Company of US$801 and nil as of December 31, 2022 and 2021, respectively) |
| |
23
|
| | | | 183,237 | | | | | | 442,788 | | |
Exchangeable notes
|
| |
11
|
| | | | 355,320 | | | | | | 126,420 | | |
Convertible notes
|
| |
12
|
| | | | — | | | | | | 23,445 | | |
Mandatorily redeemable noncontrolling interest (including mandatorily redeemable noncontrolling interest of VIEs without recourse to the Company of US$11,381 and US$6,593 as of December 31, 2022 and 2021, respectively)
|
| |
15
|
| | | | 11,381 | | | | | | 6,593 | | |
Total current liabilities
|
| | | | | | | 932,879 | | | | | | 731,734 | | |
| | | | | |
As of December 31,
|
| |||||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
US$
|
| |
US$
|
| ||||||
Non-current liabilities | | | | | | | | | | | | | | | | |
Contract liabilities – third parties
|
| |
19
|
| | | | — | | | | | | 1,930 | | |
Operating lease liabilities – third parties (including operating lease liabilities – third
parties of VIEs without recourse to the Company of US$1,662 and US$773 as of December 31, 2022 and 2021, respectively) |
| |
7
|
| | | | 98,963 | | | | | | 47,638 | | |
Exchangeable notes
|
| |
11
|
| | | | 71,792 | | | | | | — | | |
Convertible notes
|
| |
12
|
| | | | 76,770 | | | | | | — | | |
Deferred tax liabilities
|
| |
17
|
| | | | 126 | | | | | | 141 | | |
Deferred income
|
| |
13
|
| | | | 258,450 | | | | | | 340,296 | | |
Other non-current liabilities – third parties
|
| | | | | | | 15,824 | | | | | | 251 | | |
Other non-current liabilities – related parties
|
| |
23
|
| | | | 1,754 | | | | | | — | | |
Total non-current liabilities
|
| | | | | | | 523,679 | | | | | | 390,256 | | |
Total liabilities
|
| | | | | | | 1,456,558 | | | | | | 1,121,990 | | |
Commitments and contingencies (note 22) | | | | | | | | | | | | | | | | |
MEZZANINE EQUITY | | | | | | | | | | | | | | | | |
Series Pre-A Redeemable Convertible Preferred Shares (US$0.00001 par value per share, 184,596,297 shares authorized, issued and outstanding as of December 31, 2022; Redemption value of US$174,429 as of December 31, 2022; Liquidation preference of US$174,429 as of December 31, 2022)
|
| |
14
|
| | | | 177,284 | | | | | | — | | |
Series A Redeemable Convertible Preferred Shares (US$0.00001 par value per share,
123,456,332 shares authorized, issued and outstanding as of December 31, 2022; Redemption value of US$187,441 as of December 31, 2022; Liquidation preference of US$189,424 as of December 31, 2022) |
| |
14
|
| | | | 191,125 | | | | | | — | | |
Total mezzanine equity
|
| | | | | | | 368,409 | | | | | | — | | |
SHAREHOLDERS’ (DEFICIT) EQUITY | | | | | | | | | | | | | | | | |
Ordinary shares (US$0.00001 par value per share, 4,691,947,371 and 5,000,000,000 shares authorized as of December 31, 2022 and 2021, respectively; 2,142,922,222 and 2,167,000,000 shares issued and outstanding as of December 31, 2022 and 2021, respectively)
|
| |
16
|
| | | | 21 | | | | | | 22 | | |
Additional paid-in capital
|
| | | | | | | 403,103 | | | | | | 424,414 | | |
Receivable from shareholders
|
| | | | | | | (26,447) | | | | | | (106,210) | | |
Accumulated other comprehensive income (loss)
|
| | | | | | | 17,707 | | | | | | (69) | | |
Accumulated deficit
|
| | | | | | | (846,757) | | | | | | (122,836) | | |
Total shareholders’ (deficit) equity attributable to ordinary shareholders
|
| | | | | | | (452,373) | | | | | | 195,321 | | |
Noncontrolling interests
|
| | | | | | | (642) | | | | | | — | | |
Total shareholders’ (deficit) equity
|
| | | | | | | (453,015) | | | | | | 195,321 | | |
Total liabilities, mezzanine equity and shareholders’ (deficit) equity
|
| | | | | | | 1,371,952 | | | | | | 1,317,311 | | |
|
| | | | | |
Year ended December 31,
|
| |||||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
US$
|
| |
US$
|
| ||||||
| | | | | | | | | | | | | | | | |
Revenues:
|
| |
19
|
| | | | | | | | | | | | |
Sales of goods (including related parties amounts of US$23 and nil for the years ended December 31, 2022 and 2021, respectively)
|
| | | | | | | 1,186 | | | | | | 369 | | |
Service revenues (including related parties amounts of US$8,344 and US$3,280 for the years ended December 31, 2022 and 2021, respectively)
|
| | | | | | | 8,371 | | | | | | 3,318 | | |
Total revenues
|
| | | | | | | 9,557 | | | | | | 3,687 | | |
Cost of revenues: | | | | | | | | | | | | | | | | |
Cost of goods sold (including related parties amounts of US$839 and US$331 for the years ended December 31, 2022 and 2021, respectively)
|
| | | | | | | (948) | | | | | | (331) | | |
Cost of services
|
| | | | | | | (6,302) | | | | | | (2,799) | | |
Total cost of revenues
|
| | | | | | | (7,250) | | | | | | (3,130) | | |
Gross profit
|
| | | | | | | 2,307 | | | | | | 557 | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Research and development expenses (including related parties amounts of US$167,028 and
US$345,655 for the years ended December 31, 2022 and 2021, respectively) |
| | | | | | | (445,844) | | | | | | (511,364) | | |
Selling and marketing expenses (including related parties amounts of US$6,964 and US$763 for the years ended December 31, 2022 and 2021, respectively)
|
| | | | | | | (151,331) | | | | | | (38,066) | | |
General and administrative expenses (including related parties amounts of US$12,034 and
US$2,782 for the years ended December 31, 2022 and 2021, respectively) |
| | | | | | | (148,369) | | | | | | (54,763) | | |
Government grants
|
| |
2(y), 13
|
| | | | 55,824 | | | | | | 490,694 | | |
Total operating expenses
|
| | | | | | | (689,720) | | | | | | (113,499) | | |
Operating loss
|
| | | | | | | (687,413) | | | | | | (112,942) | | |
Interest expenses
|
| | | | | | | (8,542) | | | | | | (3,615) | | |
Interest income
|
| | | | | | | 12,188 | | | | | | 6,219 | | |
Investment (loss) income, net
|
| | | | | | | (3,246) | | | | | | 2,229 | | |
Share of results of equity method investments
|
| | | | | | | (2,762) | | | | | | — | | |
Foreign currency exchange (losses) gains, net
|
| | | | | | | (11,505) | | | | | | 798 | | |
Changes in fair values of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes, excluding impact of instrument-specific credit risk
|
| | | | | | | (22,991) | | | | | | (1,367) | | |
Loss before income taxes
|
| | | | | | | (724,271) | | | | | | (108,678) | | |
Income tax expense
|
| |
17
|
| | | | (292) | | | | | | (1,853) | | |
Net loss
|
| | | | | | | (724,563) | | | | | | (110,531) | | |
Less: Net loss attributable to noncontrolling interests
|
| | | | | | | (642) | | | | | | — | | |
Net loss attributable to ordinary shareholders
|
| | | | | | | (723,921) | | | | | | (110,531) | | |
Accretion of Redeemable Convertible Preferred Shares
|
| | | | | | | (910) | | | | | | — | | |
Net loss available to ordinary shareholders
|
| | | | | | | (724,831) | | | | | | (110,531) | | |
Loss per ordinary share | | | | | | | | | | | | | | | | |
− Basic and diluted
|
| |
18
|
| | | | (0.34) | | | | | | (0.07) | | |
Weighted average number of ordinary shares outstanding used in computing net loss per ordinary share
|
| | | | | | | | | | | | | | | |
− Basic and diluted
|
| | | | | | | 2,148,265,510 | | | | | | 1,508,588,219 | | |
Net loss
|
| | | | | | | (724,563) | | | | | | (110,531) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | |
Fair value changes of mandatorily redeemable noncontrolling interest, exchangeable notes
and convertible notes due to instrument-specific credit risk, net of nil income taxes |
| | | | | | | (893) | | | | | | 119 | | |
Foreign currency translation adjustment, net of nil income taxes
|
| | | | | | | 18,669 | | | | | | (843) | | |
Total other comprehensive income (loss)
|
| | | | | | | 17,776 | | | | | | (724) | | |
Total comprehensive loss
|
| | | | | | | (706,787) | | | | | | (111,255) | | |
Less: Total comprehensive loss attributable to noncontrolling interests
|
| | | | | | | (642) | | | | | | — | | |
Total comprehensive loss attributable to ordinary shareholders
|
| | | | | | | (706,145) | | | | | | (111,255) | | |
| | |
Note
|
| |
Ordinary shares
|
| |
Additional
paid-in capital |
| |
Receivable
from shareholders |
| |
Accumulated
other comprehensive income (loss) |
| |
Accumulated
deficit |
| |
Total
shareholders’ (deficit) equity attributable to ordinary shareholders |
| |
Noncontrolling
interests |
| |
Total
shareholders’ (deficit) equity |
| ||||||||||||||||||||||||||||||
| | | | | |
Number of shares
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |||||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | | | | 2,167,000,000 | | | | | | 22 | | | | | | 424,414 | | | | | | (106,210) | | | | | | (69) | | | | | | (122,836) | | | | | | 195,321 | | | | | | — | | | | | | 195,321 | | |
Net loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (723,921) | | | | | | (723,921) | | | | | | (642) | | | | | | (724,563) | | |
Fair value changes of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes due to instrument-specific credit risk, net of nil income taxes
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (893) | | | | | | — | | | | | | (893) | | | | | | — | | | | | | (893) | | |
Foreign currency translation adjustment, net of nil
income taxes |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,669 | | | | | | — | | | | | | 18,669 | | | | | | — | | | | | | 18,669 | | |
Total comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,776 | | | | | | (723,921) | | | | | | (706,145) | | | | | | (642) | | | | | | (706,787) | | |
Settlement of receivable from
shareholders |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,763 | | | | | | — | | | | | | — | | | | | | 79,763 | | | | | | — | | | | | | 79,763 | | |
Re-designation of ordinary shares to Series Pre-A Preferred Shares
|
| |
14
|
| | | | (24,077,778) | | | | | | (1) | | | | | | (13,024) | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,025) | | | | | | — | | | | | | (13,025) | | |
Shareholder contribution related to the issuance of
exchangeable notes |
| |
11
|
| | | | — | | | | | | — | | | | | | 8,135 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,135 | | | | | | — | | | | | | 8,135 | | |
Deemed distribution arising from reorganization under common control
|
| | | | | | | — | | | | | | — | | | | | | (15,512) | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,512) | | | | | | — | | | | | | (15,512) | | |
Accretion of Redeemable Convertible Preferred Shares
|
| |
14
|
| | | | — | | | | | | — | | | | | | (910) | | | | | | — | | | | | | — | | | | | | — | | | | | | (910) | | | | | | — | | | | | | (910) | | |
Contribution from a non-controlling shareholder
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 149 | | | | | | 149 | | |
Liquidation of a subsidiary
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (149) | | | | | | (149) | | |
Balance as of December 31, 2022
|
| | | | | | | 2,142,922,222 | | | | | | 21 | | | | | | 403,103 | | | | | | (26,447) | | | | | | 17,707 | | | | | | (846,757) | | | | | | (452,373) | | | | | | (642) | | | | | | (453,015) | | |
| | |
Note
|
| |
Ordinary shares
|
| |
Additional
paid-in capital |
| |
Receivable
from shareholders |
| |
Accumulated
other comprehensive income (loss) |
| |
Accumulated
deficit |
| |
Total
shareholders’ (deficit) equity attributable to ordinary shareholders |
| |
Noncontrolling
interests |
| |
Total
shareholders’ (deficit) equity |
| ||||||||||||||||||||||||||||||
| | | | | |
Number of shares
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |||||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | | | | — | | | | | | — | | | | | | 25,877 | | | | | | — | | | | | | 655 | | | | | | (10,425) | | | | | | 16,107 | | | | | | — | | | | | | 16,107 | | |
Net loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (110,531) | | | | | | (110,531) | | | | | | — | | | | | | (110,531) | | |
Fair value changes of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes due to instrument-specific credit risk, net of nil income taxes
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 119 | | | | | | — | | | | | | 119 | | | | | | — | | | | | | 119 | | |
Foreign currency translation adjustment, net of nil
income taxes |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (843) | | | | | | — | | | | | | (843) | | | | | | — | | | | | | (843) | | |
Total comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (724) | | | | | | (110,531) | | | | | | (111,255) | | | | | | — | | | | | | (111,255) | | |
Issuance of ordinary shares
|
| | | | | | | 2,167,000,000 | | | | | | 22 | | | | | | 417,958 | | | | | | (106,210) | | | | | | — | | | | | | — | | | | | | 311,770 | | | | | | — | | | | | | 311,770 | | |
Shareholder contribution in connection with the issuance of exchangeable notes
|
| |
11
|
| | | | — | | | | | | — | | | | | | 3,391 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,391 | | | | | | — | | | | | | 3,391 | | |
Capital contribution from shareholders
|
| |
23(iii)(f)
|
| | | | — | | | | | | — | | | | | | 15,695 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,695 | | | | | | — | | | | | | 15,695 | | |
Dividends paid to a shareholder
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,880) | | | | | | (1,880) | | | | | | — | | | | | | (1,880) | | |
Deemed distribution arising from reorganization under common control
|
| | | | | | | — | | | | | | — | | | | | | (38,507) | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,507) | | | | | | — | | | | | | (38,507) | | |
Balance as of December 31, 2021
|
| | | | | | | 2,167,000,000 | | | | | | 22 | | | | | | 424,414 | | | | | | (106,210) | | | | | | (69) | | | | | | (122,836) | | | | | | 195,321 | | | | | | — | | | | | | 195,321 | | |
|
| | | | | |
Year ended
December 31, |
| |||||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
US$
|
| |
US$
|
| ||||||
Operating activities: | | | | | | | | | | | | | | | | |
Net loss
|
| | | | | | | (724,563) | | | | | | (110,531) | | |
Adjustments to reconcile net loss to net cash used in operating activities | | | | | | | | | | | | | | | | |
Depreciation
|
| | | | | | | 12,790 | | | | | | 2,056 | | |
Reduction in the carrying amount of operating lease right-of-use assets
|
| | | | | | | 15,413 | | | | | | 5,638 | | |
Investment loss (income), net
|
| | | | | | | 3,246 | | | | | | (2,229) | | |
Share of results of equity method investments
|
| | | | | | | 2,762 | | | | | | — | | |
Changes in fair values of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes, excluding impact of instrument-specific credit risk
|
| | | | | | | 22,991 | | | | | | 1,367 | | |
Share-based compensation expense
|
| | | | | | | 10,625 | | | | | | — | | |
Deferred income tax expense
|
| | | | | | | — | | | | | | 216 | | |
Non-cash interest expenses
|
| | | | | | | 8,167 | | | | | | 3,615 | | |
Amortization of deferred income relating to government grants
|
| | | | | | | (54,954) | | | | | | (490,461) | | |
Net unrealized foreign currency exchange losses (gains)
|
| | | | | | | 10,192 | | | | | | (694) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | |
Accounts receivable – related parties
|
| | | | | | | (2,976) | | | | | | (89) | | |
Inventories
|
| | | | | | | (21,628) | | | | | | (1,960) | | |
Prepayments and other current assets – third parties
|
| | | | | | | 1,594 | | | | | | (41,369) | | |
Prepayments and other current assets – related parties
|
| | | | | | | 405,176 | | | | | | 83,160 | | |
Other non-current assets
|
| | | | | | | (2,044) | | | | | | (8,028) | | |
Accounts payable – third parties
|
| | | | | | | 1,583 | | | | | | — | | |
Accounts payable – related parties
|
| | | | | | | 5,975 | | | | | | — | | |
Contract liabilities – third parties
|
| | | | | | | 6,286 | | | | | | 1,934 | | |
Accrued expenses and other current liabilities – third parties
|
| | | | | | | 145,857 | | | | | | 84,713 | | |
Accrued expenses and other current liabilities – related parties
|
| | | | | | | (201,088) | | | | | | 401,327 | | |
Operating lease liabilities
|
| | | | | | | (14,610) | | | | | | (55,421) | | |
Other non-current liabilities – third parties
|
| | | | | | | 16,147 | | | | | | 251 | | |
Other non-current liabilities – related parties
|
| | | | | | | 1,640 | | | | | | — | | |
Net cash used in operating activities
|
| | | | | | | (351,419) | | | | | | (126,505) | | |
Investing activities: | | | | | | | | | | | | | | | | |
Payments for purchases of property, equipment and software and intangible assets
|
| | | | | | | (133,345) | | | | | | (34,590) | | |
Proceeds from disposal of property, equipment and software
|
| | | | | | | 1,071 | | | | | | 14 | | |
Payments for purchases of short-term investments
|
| | | | | | | (300,662) | | | | | | — | | |
Proceeds from sales of short-term investments
|
| | | | | | | 289,587 | | | | | | — | | |
Payments upon settlement of derivative instruments
|
| | | | | | | (641) | | | | | | — | | |
Receipt of government grant related to assets
|
| | | | | | | — | | | | | | 279,052 | | |
Payments for investments in equity investees
|
| | | | | | | (3,114) | | | | | | — | | |
Loans to related parties
|
| | | | | | | (2,310) | | | | | | — | | |
Net cash (used in) provided by investing activities
|
| | | | | | | (149,414) | | | | | | 244,476 | | |
| | | | | |
Year ended
December 31, |
| |||||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
US$
|
| |
US$
|
| ||||||
Financing activities: | | | | | | | | | | | | | | | | |
Proceeds from issuance of ordinary shares
|
| | | | | | | — | | | | | | 197,918 | | |
Proceeds from settlement of receivable from shareholders
|
| | | | | | | 76,147 | | | | | | | | |
Proceeds from issuance of Series Pre-A Preferred Shares
|
| |
14
|
| | | | 129,681 | | | | | | — | | |
Proceeds from issuance of Series A Preferred Shares
|
| |
14
|
| | | | 187,734 | | | | | | — | | |
Repayment of exchangeable notes for issuance of Series A Preferred Shares
|
| |
14
|
| | | | (57,430) | | | | | | — | | |
Proceeds from issuance of convertible notes
|
| |
12
|
| | | | 75,037 | | | | | | 23,445 | | |
Proceeds from issuance of exchangeable notes
|
| |
11
|
| | | | 378,964 | | | | | | 125,039 | | |
Proceeds from issuance of mandatorily redeemable noncontrolling interest
|
| |
15
|
| | | | — | | | | | | 6,299 | | |
Receipt of refundable deposits in connection with the issuance of Series A Preferred Shares
|
| | | | | | | 28,945 | | | | | | — | | |
Repayment of refundable deposits in connection with the issuance of Series A Preferred Shares
|
| | | | | | | (28,628) | | | | | | — | | |
Capital contribution from shareholders
|
| |
23(iii)(f)
|
| | | | — | | | | | | 15,695 | | |
Dividends paid to a shareholder
|
| | | | | | | — | | | | | | (1,880) | | |
Consideration payment in connection with reorganization
|
| | | | | | | (50,794) | | | | | | (1,663) | | |
Capital contribution by noncontrolling interests
|
| | | | | | | 149 | | | | | | — | | |
Repayment of loans from a related party
|
| | | | | | | (9,844) | | | | | | — | | |
Proceeds from bank loans
|
| | | | | | | 28,170 | | | | | | — | | |
Net cash provided by financing activities
|
| | | | | | | 758,131 | | | | | | 364,853 | | |
Effect of exchange rate changes on cash and restricted cash
|
| | | | | | | (49,217) | | | | | | 2,943 | | |
Net increase in cash and restricted cash
|
| | | | | | | 208,081 | | | | | | 485,767 | | |
Cash and restricted cash at beginning of the year
|
| | | | | | | 531,452 | | | | | | 45,685 | | |
Cash and restricted cash at end of the year
|
| | | | | | | 739,533 | | | | | | 531,452 | | |
Reconciliation of cash and restricted cash: | | | | | | | | | | | | | | | | |
Cash
|
| | | | | | | 736,605 | | | | | | 531,452 | | |
Restricted cash, current
|
| | | | | | | 2,392 | | | | | | — | | |
Restricted cash, non-current
|
| | | | | | | 536 | | | | | | — | | |
Total cash and restricted cash
|
| | | | | | | 739,533 | | | | | | 531,452 | | |
Supplemental information
|
| | | | | | | | | | | | | | | |
Interest paid
|
| | | | | | | 471 | | | | | | — | | |
Income taxes paid
|
| | | | | | | 1,763 | | | | | | 62 | | |
Income taxes refund
|
| | | | | | | (131) | | | | | | (30) | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | | | | |
Purchase of property, equipment and software and intangible assets included in accrued expenses and other current liabilities
|
| | | | | | | 108,045 | | | | | | 18,321 | | |
Purchase of intangible assets through issuance of ordinary shares
|
| |
6
|
| | | | — | | | | | | 116,041 | | |
Payable arising from reorganization under common control
|
| | | | | | | — | | | | | | 36,844 | | |
Issuance of Series Pre-A Preferred Shares through conversion of a convertible
note |
| |
14
|
| | | | 23,445 | | | | | | — | | |
Re-designation of ordinary shares into of Series Pre-A Preferred Shares
|
| |
14
|
| | | | 23,650 | | | | | | — | | |
Accretion of Redeemable Convertible Preferred Shares
|
| |
14
|
| | | | 910 | | | | | | — | | |
Investment securities obtained through conversion of a convertible note
|
| |
20
|
| | | | 11,316 | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Cash
|
| | | | 156,571 | | | | | | 49,094 | | |
Inventories
|
| | | | 108 | | | | | | — | | |
Prepayments and other current assets – third parties
|
| | | | 2,313 | | | | | | 389 | | |
Total current assets
|
| | | | 158,992 | | | | | | 49,483 | | |
Property, equipment and software, net
|
| | | | 14,189 | | | | | | — | | |
Operating lease right-of-use assets
|
| | | | 12,388 | | | | | | 11,995 | | |
Other non-current assets
|
| | | | 1,122 | | | | | | 81 | | |
Total assets
|
| | | | 186,691 | | | | | | 61,559 | | |
Amounts due to inter-companies(i)
|
| | | | 10,551 | | | | | | 12,158 | | |
Operating lease liabilities – third parties
|
| | | | 716 | | | | | | 242 | | |
Accrued expenses and other current liabilities – third parties
|
| | | | 35,254 | | | | | | 11,304 | | |
Accrued expenses and other current liabilities – related parties
|
| | | | 801 | | | | | | — | | |
Mandatorily redeemable noncontrolling interest
|
| | | | 11,381 | | | | | | 6,593 | | |
Total current liabilities
|
| | | | 58,703 | | | | | | 30,297 | | |
Operating lease liabilities – third parties
|
| | | | 1,662 | | | | | | 773 | | |
Exchangeable notes(ii)
|
| | | | 71,792 | | | | | | — | | |
Convertible notes(ii)
|
| | | | 76,770 | | | | | | — | | |
Total liabilities
|
| | | | 208,927 | | | | | | 31,070 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Revenues
|
| | | | — | | | | | | — | | |
Net loss
|
| | | | (52,431) | | | | | | (8,737) | | |
Net cash used in operating activities(iii)
|
| | | | (8,869) | | | | | | (7,993) | | |
Net cash used in investing activities
|
| | | | (5,630) | | | | | | — | | |
Net cash provided by financing activities(iv)
|
| | | | 137,876 | | | | | | 55,951 | | |
Effect of exchange rate changes on cash
|
| | | | (15,900) | | | | | | 1,136 | | |
Net increase in cash
|
| | | | 107,477 | | | | | | 49,094 | | |
Cash at beginning of the year
|
| | | | 49,094 | | | | | | — | | |
Cash at the end of the year
|
| | | | 156,571 | | | | | | 49,094 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Cash balances include deposits in: | | | | | | | | | | | | | |
Financial institutions in the mainland of the PRC | | | | | | | | | | | | | |
− Denominated in Chinese Renminbi (“RMB”)
|
| | | | 547,301 | | | | | | 388,851 | | |
− Denominated in United States Dollars (“US$”)
|
| | | | 165,068 | | | | | | 123,831 | | |
− Denominated in Great Britain Pound (“GBP”)
|
| | | | 2,984 | | | | | | — | | |
− Denominated in Euro Dollar (“EUR”)
|
| | | | 347 | | | | | | — | | |
Total cash balances held at the PRC financial institutions
|
| | | | 715,700 | | | | | | 512,682 | | |
Financial institutions in United Kingdom (“UK”) | | | | | | | | | | | | | |
− Denominated in GBP
|
| | | | 5,778 | | | | | | 13,514 | | |
Total cash balances held at UK financial institutions
|
| | | | 5,778 | | | | | | 13,514 | | |
Financial institutions in Netherlands | | | | | | | | | | | | | |
− Denominated in GBP
|
| | | | 18 | | | | | | — | | |
− Denominated in EUR
|
| | | | 8,899 | | | | | | — | | |
Total cash balances held at Netherlands financial institutions
|
| | |
|
8,917
|
| | | | | — | | |
Financial institutions in Germany | | | | | | | | | | | | | |
− Denominated in EUR
|
| | | | 5,347 | | | | | | 5,254 | | |
Total cash balances held at German financial institutions
|
| | | | 5,347 | | | | | | 5,254 | | |
Total cash balances held at financial institutions in other jurisdictions
|
| | |
|
862
|
| | | | | — | | |
Total cash balances held at financial institutions
|
| | | | 736,604 | | | | | | 531,450 | | |
Cash on hand
|
| | | | 1 | | | | | | 2 | | |
Total cash balances
|
| | | | 736,605 | | | | | | 531,452 | | |
|
Machinery and R&D equipment
|
| |
3 – 10 years
|
|
|
Molds and tooling
|
| |
5 – 10 years
|
|
|
Motor vehicles
|
| |
2 – 5 years
|
|
|
Office and electronic equipment
|
| |
3 – 5 years
|
|
|
Purchased software
|
| |
3 – 10 years
|
|
|
Leasehold improvements
|
| |
The shorter of estimated useful life of
the assets and lease terms |
|
| | |
As of December 31,
|
| |||
| | |
2022
|
| |
2021
|
|
| | |
proportion of total
accounts receivable balance |
| |||
Customer A, related party
|
| |
Below 10%
|
| |
41.96%
|
|
Customer B, related party
|
| |
Below 10%
|
| |
27.57%
|
|
Customer C, related party
|
| |
Below 10%
|
| |
19.12%
|
|
Customer D, related party
|
| |
12.56%
|
| |
11.35%
|
|
Customer E, related party
|
| |
57.13%
|
| |
—
|
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
proportion of total
costs and expenses |
| |||||||||
Supplier A, related party
|
| | | | — | | | | | | 47.58% | | |
Supplier C, related party
|
| | | | 10.55% | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
proportion of total
payables balance |
| |||||||||
Supplier B, related party
|
| | | | 13.11% | | | | | | 76.45% | | |
Supplier C, related party
|
| | | | 20.38% | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Products available for sale
|
| | | | 13,714 | | | | | | 1,983 | | |
Goods in transit
|
| | | | 8,989 | | | | | | — | | |
Total | | | | | 22,703 | | | | | | 1,983 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Deductible VAT
|
| | | | 36,508 | | | | | | 44,917 | | |
Prepayments to third-party suppliers
|
| | | | 2,446 | | | | | | 1,854 | | |
Deposits
|
| | | | 3,747 | | | | | | 969 | | |
Others
|
| | | | 1,785 | | | | | | 1,635 | | |
Total | | | | | 44,486 | | | | | | 49,375 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Machinery and R&D equipment
|
| | | | 16,997 | | | | | | 8,176 | | |
Molds and tooling
|
| | | | 79,963 | | | | | | — | | |
Motor vehicles
|
| | | | 15,586 | | | | | | 3,860 | | |
Office and electronic equipment
|
| | | | 17,271 | | | | | | 3,825 | | |
Purchased software
|
| | | | 49,905 | | | | | | 5,773 | | |
Leasehold improvements
|
| | | | 22,431 | | | | | | 2,737 | | |
Property, equipment and software
|
| | | | 202,153 | | | | | | 24,371 | | |
Less: Accumulated depreciation
|
| | | | (15,455) | | | | | | (2,982) | | |
Construction in progress(i)
|
| | | | 66,773 | | | | | | 37,808 | | |
Property, equipment and software, net
|
| | | | 253,471 | | | | | | 59,197 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Cost of revenues
|
| | | | 38 | | | | | | 25 | | |
Research and development expenses
|
| | | | 2,681 | | | | | | 1,626 | | |
Selling and marketing expenses
|
| | | | 5,476 | | | | | | 61 | | |
General and administrative expenses
|
| | | | 4,595 | | | | | | 344 | | |
Total depreciation expenses
|
| | | | 12,790 | | | | | | 2,056 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Trademark licenses with indefinite useful lives(i)
|
| | | | 116,083 | | | | | | 116,041 | | |
License plates with indefinite useful lives
|
| | | | 281 | | | | | | 80 | | |
Intangible assets
|
| | | | 116,364 | | | | | | 116,121 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Operating lease cost
|
| | | | 21,701 | | | | | | 6,389 | | |
Short-term lease cost
|
| | | | 2,595 | | | | | | 847 | | |
Variable lease cost
|
| | | | 49 | | | | | | 231 | | |
Total | | | | | 24,345 | | | | | | 7,467 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Operating cash outflows from operating leases*
|
| | | | 16,085 | | | | | | 56,024 | | |
Lease liabilities arising from obtaining right-of use assets
|
| | | | 76,584 | | | | | | 56,610 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Operating Leases | | | | | | | | | | | | | |
Operating lease right-of-use assets*
|
| | | | 158,724 | | | | | | 108,233 | | |
Total operating lease assets
|
| | | | 158,724 | | | | | | 108,233 | | |
Operating lease liabilities, current | | | | | | | | | | | | | |
− Operating lease liabilities-third parties
|
| | | | 15,815 | | | | | | 9,500 | | |
− Operating lease liabilities-related parties**
|
| | | | 13 | | | | | | 788 | | |
Operating lease liabilities, non-current | | | | | | | | | | | | | |
− Operating lease liabilities-third parties
|
| | | | 98,963 | | | | | | 47,638 | | |
− Operating lease liabilities-related parties
|
| | | | 170 | | | | | | — | | |
Total operating lease liabilities
|
| | | | 114,961 | | | | | | 57,926 | | |
| | |
Year ended December 31,
|
| |||
| | |
2022
|
| |
2021
|
|
Weighted-average remaining lease term | | | | | | | |
Operating leases
|
| |
8.37 years
|
| |
7.36 years
|
|
Weighted-average discount rate | | | | | | | |
Operating leases
|
| |
6.99%
|
| |
5.74%
|
|
| | |
As of
December 31, 2022 |
| |||
| | |
US$
|
| |||
2023
|
| | | | 23,810 | | |
2024
|
| | | | 21,726 | | |
2025
|
| | | | 18,284 | | |
2026
|
| | | | 16,308 | | |
2027
|
| | | | 13,705 | | |
Thereafter
|
| | | | 56,919 | | |
Total undiscounted lease payments
|
| | | | 150,752 | | |
Less: imputed interest
|
| | | | (35,791) | | |
Total lease liabilities
|
| | | | 114,961 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Deposits for long-term operating leases
|
| | | | 3,486 | | | | | | 1,772 | | |
Prepayments for purchases of property, equipment and software
|
| | | | 1,442 | | | | | | 62 | | |
Deductible VAT
|
| | | | 5,815 | | | | | | 6,353 | | |
Equity investments
|
| | | | 240 | | | | | | — | | |
Total | | | | | 10,983 | | | | | | 8,187 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Unsecured borrowings from a bank
|
| | | | 28,748 | | | | | | — | | |
Total | | | | | 28,748 | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Accrued salaries and benefits
|
| | | | 46,362 | | | | | | 32,005 | | |
Payables for R&D expenses
|
| | | | 83,261 | | | | | | 24,251 | | |
Payables for marketing events
|
| | | | 47,729 | | | | | | 17,631 | | |
Payables for purchase of property, equipment and software
|
| | | | 88,286 | | | | | | 17,164 | | |
Refundable deposits from customers
|
| | | | 3,410 | | | | | | 137 | | |
Deposits from third parties(i)
|
| | | | 4,684 | | | | | | 3,568 | | |
VAT and other taxes payables
|
| | | | 4,843 | | | | | | 3,247 | | |
Payables for service fees
|
| | | | 21,176 | | | | | | 5,820 | | |
Bank acceptance notes
|
| | | | 11,025 | | | | | | — | | |
Others
|
| | | | 12,523 | | | | | | 7,890 | | |
Total | | | | | 323,299 | | | | | | 111,713 | | |
| | |
WFOE
Exchangeable Notes |
| |
Lightning
Speed Exchangeable Notes |
| |
Total
|
| |||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
Balance as of January 1, 2021
|
| | | | — | | | | | | — | | | | | | — | | |
Issuance of exchangeable notes
|
| | | | 125,039 | | | | | | — | | | | | | 125,039 | | |
Changes in fair values of exchangeable notes, excluding impact of instrument-specific credit risk
|
| | | | 1,065 | | | | | | — | | | | | | 1,065 | | |
Changes in fair values of exchangeable notes due to the instrument-specific credit risk
|
| | | | (132) | | | | | | — | | | | | | (132) | | |
Foreign currency translation adjustment
|
| | | | 448 | | | | | | — | | | | | | 448 | | |
Balance as of December 31, 2021
|
| | | | 126,420 | | | | | | — | | | | | | 126,420 | | |
Issuance of exchangeable notes
|
| | | | 307,172 | | | | | | 71,792 | | | | | | 378,964 | | |
Exchange to Series A redeemable convertible preferred shares (note 14)
|
| | | | (60,419) | | | | | | — | | | | | | (60,419) | | |
Changes in fair values of exchangeable notes, excluding impact of instrument-specific credit risk
|
| | | | 13,162 | | | | | | — | | | | | | 13,162 | | |
Changes in fair values of exchangeable notes due to the instrument-specific credit risk
|
| | | | 33 | | | | | | — | | | | | | 33 | | |
Foreign currency translation adjustment
|
| | | | (31,048) | | | | | | — | | | | | | (31,048) | | |
Balance as of December 31, 2022
|
| | | | 355,320 | | | | | | 71,792 | | | | | | 427,112 | | |
– Current portion
|
| | | | 355,320 | | | | | | — | | | | | | 355,320 | | |
– Non-current portion
|
| | | | — | | | | | | 71,792 | | | | | | 71,792 | | |
| | |
As of December 31,
|
| ||||||
| | |
2022
|
| |
2021
|
| |||
Risk-free interest rate
|
| |
2.07%
|
| | | | 2.20% | | |
Discount rate
|
| |
20.00%
|
| | | | 20.00% | | |
Probability of conversion
|
| |
50.00% – 75.00%
|
| | | | 50.00% | | |
Bond yields
|
| |
7.35% – 7.76%
|
| | | | 6.79% | | |
Probability of occurrence of Qualified IPO
|
| |
45.00%
|
| | | | 45.00% | | |
| | |
As of December 31, 2022
|
|
Risk-free interest rates
|
| |
2.40% – 2.60%
|
|
Probability of conversion
|
| |
75.00%
|
|
Bond yield
|
| |
7.11%
|
|
| | |
Series
Pre-A Note |
| |
Subsidiary
Convertible Note |
| |
Total
|
| |||||||||
| | |
US$
|
| |
US$
|
| | | | | | | ||||||
Balance as of January 1, 2021
|
| | | | — | | | | | | — | | | | | | — | | |
Issuance of convertible notes
|
| | | | 23,445 | | | | | | — | | | | | | 23,445 | | |
Balance as of December 31, 2021
|
| | | | 23,445 | | | | | | — | | | | | | 23,445 | | |
Issuance of convertible notes
|
| | | | — | | | | | | 75,037 | | | | | | 75,037 | | |
Conversion to Series Pre-A redeemable convertible preferred shares (note 14)
|
| | | | (23,445) | | | | | | — | | | | | | (23,445) | | |
Changes in fair values of convertible notes, excluding impact of instrument-specific credit risk
|
| | | | — | | | | | | 4,264 | | | | | | 4,264 | | |
| | |
Series
Pre-A Note |
| |
Subsidiary
Convertible Note |
| |
Total
|
| |||||||||
| | |
US$
|
| |
US$
|
| | | | | | | ||||||
Changes in fair values of convertible notes due to the instrument-specific credit risk
|
| | | | — | | | | | | 890 | | | | | | 890 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | (3,421) | | | | | | (3,421) | | |
Balance as of December 31, 2022
|
| | | | — | | | | | | 76,770 | | | | | | 76,770 | | |
|
| | |
As of
December 31, 2021 |
| |||
Risk-free interest rate
|
| | | | 2.28% | | |
Probability of conversion
|
| | | | 75.00% | | |
Bond yield
|
| | | | 5.89% | | |
| | |
As of
December 31, 2022 |
|
Risk-free interest rates
|
| |
2.52% – 2.73%
|
|
Probability of conversion
|
| |
12.00%
|
|
Bond yields
|
| |
6.88% – 8.92%
|
|
| | |
Asset-related
subsidy |
| |
R&D-related
subsidy |
| |
Total
|
| |||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
Balance as of January 1, 2021
|
| | | | — | | | | | | 541,592 | | | | | | 541,592 | | |
Government grants received during the year
|
| | | | 279,052 | | | | | | — | | | | | | 279,052 | | |
Recognized as income during the year
|
| | | | — | | | | | | (490,461) | | | | | | (490,461) | | |
Foreign currency translation adjustment
|
| | | | 3,270 | | | | | | 6,843 | | | | | | 10,113 | | |
Balance as of December 31, 2021
|
| | | | 282,322 | | | | | | 57,974 | | | | | | 340,296 | | |
Recognized as income during the year
|
| | | | — | | | | | | (54,954) | | | | | | (54,954) | | |
Foreign currency translation adjustment
|
| | | | (23,872) | | | | | | (3,020) | | | | | | (26,892) | | |
Balance as of December 31, 2022
|
| | | | 258,450 | | | | | | — | | | | | | 258,450 | | |
| | |
Series Pre-A
Preferred Shares |
| |
Series A
Preferred Shares |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
US$
|
| |
Shares
|
| |
US$
|
| |
Shares
|
| |
US$
|
| ||||||||||||||||||
Balance as of January 1, 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of preferred shares
|
| | | | 160,518,519 | | | | | | 153,126 | | | | | | 123,456,332 | | | | | | 190,723 | | | | | | 283,974,851 | | | | | | 343,849 | | |
Re-designation of ordinary shares into preferred shares
|
| | | | 24,077,778 | | | | | | 23,650 | | | | | | — | | | | | | — | | | | | | 24,077,778 | | | | | | 23,650 | | |
Accretion of redeemable convertible
preferred shares |
| | | | — | | | | | | 508 | | | | | | — | | | | | | 402 | | | | | | — | | | | | | 910 | | |
Balance as of December 31, 2022
|
| | | | 184,596,297 | | | | | | 177,284 | | | | | | 123,456,332 | | | | | | 191,125 | | | | | | 308,052,629 | | | | | | 368,409 | | |
| | |
October 11, 2022 –
before modification |
| |
October 11, 2022 –
after modification |
|
Risk-free interest rate
|
| |
2.45%
|
| |
2.52%
|
|
Expected volatility
|
| |
61.52%
|
| |
60.26%
|
|
Expected dividend yield
|
| |
0.00%
|
| |
0.00%
|
|
Expected terms
|
| |
2.22 – 4.39 years
|
| |
2.22 – 5.00 years
|
|
Fair value of ordinary share
|
| |
US$0.84
|
| |
US$0.81
|
|
| | |
US$
|
| |||
Changes in fair values of mandatorily redeemable noncontrolling interest due to the instrument-specific credit risk
|
| | | | (30) | | |
Foreign currency translation adjustment
|
| | | | (747) | | |
Balance as of December 31, 2022
|
| | | | 11,381 | | |
|
| | |
As of December 31,
|
| |||
| | |
2022
|
| |
2021
|
|
Discount rate
|
| |
19.00%
|
| |
21.00%
|
|
Bond yields
|
| |
6.74% – 7.37%
|
| |
6.31% – 7.40%
|
|
Expected terms
|
| |
0.33-1.86
|
| |
0.86-2.86
|
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Germany | | | | | | | | | | | | | |
– Corporation tax*
|
| | | | 15.825% | | | | | | 15.825% | | |
– Trade tax*
|
| | | | 14.35% | | | | | | 13.825% | | |
UK
|
| | | | 19% | | | | | | 19% | | |
Netherlands**
|
| | | | 25.8% | | | | | | 25.8% | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
The PRC, excluding Hong Kong
|
| | | | (652,302) | | | | | | (113,598) | | |
Germany
|
| | | | 801 | | | | | | 2,060 | | |
UK
|
| | | | 821 | | | | | | 2,415 | | |
Netherlands
|
| | | | (47,710) | | | | | | (1,415) | | |
Cayman Islands
|
| | | | (25,598) | | | | | | 1,860 | | |
Others
|
| | | | (283) | | | | | | — | | |
Total | | | | | (724,271) | | | | | | (108,678) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Current income tax expense | | | | | | | | | | | | | |
−The PRC, excluding Hong Kong
|
| | | | 73 | | | | | | 852 | | |
− Germany
|
| | | | 400 | | | | | | 603 | | |
− UK
|
| | | | (187) | | | | | | 182 | | |
− Netherlands
|
| | | | — | | | | | | — | | |
− Cayman Islands
|
| | | | — | | | | | | — | | |
− Others
|
| | | | 6 | | | | | | — | | |
Total current tax provision
|
| | | | 292 | | | | | | 1,637 | | |
Deferred income tax expense | | | | | | | | | | | | | |
− The PRC, excluding Hong Kong
|
| | | | — | | | | | | — | | |
− Germany
|
| | | | — | | | | | | — | | |
− UK
|
| | | | — | | | | | | 216 | | |
− Netherlands
|
| | | | — | | | | | | — | | |
− Cayman Islands
|
| | | | — | | | | | | — | | |
− Others
|
| | | | — | | | | | | — | | |
Total deferred tax expense
|
| | | | — | | | | | | 216 | | |
Total income tax expense
|
| | | | 292 | | | | | | 1,853 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Computed expected income tax benefit at the PRC statutory tax rate of 25%
|
| | | | (181,068) | | | | | | (27,170) | | |
Effect on tax rates in different tax jurisdiction
|
| | | | 5,997 | | | | | | (373) | | |
Tax effect of non-deductible expenses
|
| | | | 480 | | | | | | 110 | | |
Tax effect of R&D expenses additional deduction
|
| | | | (3,068) | | | | | | (134) | | |
Change in valuation allowance
|
| | | | 177,715 | | | | | | 29,784 | | |
Others
|
| | | | 236 | | | | | | (364) | | |
Actual income tax expense
|
| | | | 292 | | | | | | 1,853 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating losses carryforwards
|
| | | | 78,971 | | | | | | 12,307 | | |
Accrued expenses
|
| | | | 23,271 | | | | | | 8,928 | | |
Deferral of tax deduction of R&D expenses
|
| | | | 263,384 | | | | | | 192,286 | | |
Operating lease liabilities
|
| | | | 29,201 | | | | | | 14,959 | | |
Exchangeable notes
|
| | | | 3,532 | | | | | | 233 | | |
Mandatorily redeemable noncontrolling interest
|
| | | | 1,463 | | | | | | 79 | | |
Convertible notes
|
| | | | 1,289 | | | | | | — | | |
Deferral of tax deduction of advertising expenses
|
| | | | 6,404 | | | | | | 304 | | |
Property, equipment and software
|
| | | | 364 | | | | | | — | | |
Equity investments
|
| | | | 667 | | | | | | — | | |
Others
|
| | | | 1,619 | | | | | | 851 | | |
Total gross deferred tax assets
|
| | | | 410,165 | | | | | | 229,947 | | |
Valuation allowance on deferred tax assets
|
| | | | (202,715) | | | | | | (32,914) | | |
Deferred tax assets, net of valuation allowance
|
| | | | 207,450 | | | | | | 197,033 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Property, equipment and software
|
| | | | (285) | | | | | | (141) | | |
Derivative asset
|
| | | | — | | | | | | (563) | | |
Government grants
|
| | | | (178,090) | | | | | | (181,511) | | |
Operating lease right-of-use assets
|
| | | | (29,201) | | | | | | (14,959) | | |
Total deferred tax liabilities
|
| | | | (207,576) | | | | | | (197,174) | | |
Net deferred tax liabilities
|
| | | | (126) | | | | | | (141) | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Deferred tax assets
|
| | | | — | | | | | | — | | |
Deferred tax liabilities
|
| | | | (126) | | | | | | (141) | | |
Net deferred tax liabilities
|
| | | | (126) | | | | | | (141) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Balance at the beginning of the year
|
| | | | 32,914 | | | | | | 3,130 | | |
Increase during the year
|
| | | | 177,715 | | | | | | 29,784 | | |
Effect of foreign currency translation
|
| | | | (7,914) | | | | | | — | | |
Balance at the end of the year
|
| | | | 202,715 | | | | | | 32,914 | | |
Year ending December 31,
|
| |
Amount
|
| |||
| | |
US$
|
| |||
2026
|
| | | | 44,366 | | |
2027
|
| | | | 219,963 | | |
Total | | | | | 264,329 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to ordinary shareholders
|
| | | | (723,921) | | | | | | (110,531) | | |
Accretion of redeemable convertible preferred shares
|
| | | | (910) | | | | | | — | | |
Numerator for basic and diluted net loss per ordinary share calculation
|
| | | | (724,831) | | | | | | (110,531) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average number of ordinary shares, basic and diluted
|
| | | | 2,148,265,510 | | | | | | 1,508,588,219 | | |
Denominator for basic and diluted net loss per ordinary share calculation
|
| | | | 2,148,265,510 | | | | | | 1,508,588,219 | | |
Net loss per ordinary share attributable to ordinary shareholders | | | | | | | | | | | | | |
– Basic and diluted
|
| | | | (0.34) | | | | | | (0.07) | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Redeemable convertible preferred shares (note 14)
|
| | | | 308,052,629 | | | | | | — | | |
Exchangeable notes(i)
|
| | | | 377,512,820 | | | | | | 233,638,036 | | |
Convertible notes(ii)
|
| | | | — | | | | | | 24,077,781 | | |
Mandatorily redeemable noncontrolling interest(iii)
|
| | | | 12,583,761 | | | | | | 11,681,902 | | |
Total | | | | | 698,149,210 | | | | | | 269,397,719 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Service line | | | | | | | | | | | | | |
Sales of goods – third parties | | | | | | | | | | | | | |
– Vehicles
|
| | | | 828 | | | | | | 369 | | |
– Others
|
| | | | 335 | | | | | | — | | |
| | | | | 1,163 | | | | | | 369 | | |
Sales of goods – related parties | | | | | | | | | | | | | |
– Others
|
| | | | 23 | | | | | | — | | |
| | | | | 23 | | | | | | — | | |
Subtotal
|
| | |
|
1,186
|
| | | |
|
369
|
| |
Services and others | | | | | | | | | | | | | |
– related parties
|
| | | | 8,344 | | | | | | 3,280 | | |
– third parties
|
| | | | 27 | | | | | | 38 | | |
Subtotal
|
| | |
|
8,371
|
| | | |
|
3,318
|
| |
Total revenues
|
| | | | 9,557 | | | | | | 3,687 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Current liabilities | | | | | | | | | | | | | |
– Contract liabilities – third parties
|
| | | | 7,843 | | | | | | 6 | | |
– Contract liabilities – related parties*
|
| | | | 8 | | | | | | — | | |
Non-current liabilities | | | | | | | | | | | | | |
– Contract liabilities – third parties
|
| | | | — | | | | | | 1,930 | | |
Contract liabilities, current and non-current
|
| | | | 7,851 | | | | | | 1,936 | | |
| | | | | | | | |
Fair Value Measurement at Reporting Date Using
|
| |||||||||||||||
| | |
Fair Value as of
December 31, 2022 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment securities
|
| | | | 8,411 | | | | | | 8,411 | | | | | | — | | | | | | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible notes
|
| | | | 76,770 | | | | | | — | | | | | | — | | | | | | 76,770 | | |
Exchangeable notes
|
| | | | 427,112 | | | | | | — | | | | | | — | | | | | | 427,112 | | |
Mandatorily redeemable noncontrolling interest
|
| | | | 11,381 | | | | | | — | | | | | | — | | | | | | 11,381 | | |
| | | | | | | | |
Fair Value Measurement at Reporting Date Using
|
| |||||||||||||||
| | |
Fair Value as of
December 31, 2021 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative asset
|
| | | | 2,256 | | | | | | — | | | | | | 2,256 | | | | | | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Exchangeable notes
|
| | | | 126,420 | | | | | | — | | | | | | — | | | | | | 126,420 | | |
Convertible notes
|
| | | | 23,445 | | | | | | — | | | | | | — | | | | | | 23,445 | | |
Mandatorily redeemable noncontrolling interest
|
| | | | 6,593 | | | | | | — | | | | | | — | | | | | | 6,593 | | |
| | |
Number of
shares |
| |
Weighted
average exercise price |
| |
Weighted
average grant-date fair value |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
US$
|
| |
US$
|
| | | | | | | |
US$
|
| |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding at January 1, 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Granted
|
| | | | 46,860,000 | | | | | | 0.64 | | | | | | 0.42 | | | | | | 9.78 | | | | | | 19,526 | | |
Outstanding at December 31, 2022
|
| | |
|
46,860,000
|
| | | |
|
0.64
|
| | | |
|
0.42
|
| | | |
|
9.78
|
| | | | | 19,526 | | |
Grant dates:
|
| |
Year ended
December 31, 2022 |
|
Risk-free interest rate(i)
|
| |
3.71% – 4.15%
|
|
Expected volatility(ii)
|
| |
56.13% – 56.32%
|
|
Expected dividend yield(iii)
|
| |
0.00%
|
|
Exercise multiple(iv)
|
| |
2.20 – 2.80
|
|
Expected terms(v)
|
| |
10.00 years
|
|
Fair value of underlying ordinary share(vi)
|
| |
US$0.80 – US$0.91
|
|
| | | | | |
Less than
one year |
| |
More than
one year |
| |
Total
|
| |||||||||
| | | | | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
Purchase commitment
|
| | | | | | | 40,348 | | | | | | 2,711 | | | | | | 43,059 | | |
| | | | | |
Less than
one year |
| |
More than
one year |
| |
Total
|
| |||||||||
| | | | | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
Capital expenditure commitment(i)
|
| | | | | | | 68,573 | | | | | | 31,912 | | | | | | 100,485 | | |
Names of the major related parties
|
| |
Nature of relationship
|
|
Geely Holding | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Ningbo Geely Automobile Research & Development Co., Ltd. (“Ningbo Geely R&D”) | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Zhejiang Liankong Technologies Co., Ltd. (“Zhejiang Liankong”) | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Group Lotus Limited | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Lotus Group International Limited (“LGIL”) | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Names of the major related parties
|
| |
Nature of relationship
|
|
Ningbo Juhe Yinqing Enterprise Management Consulting Partnership (Limited Partnership) (“Founders Onshore Vehicle”) | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Geely International (Hong Kong) Limited (“Geely HK”) | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Wuhan Geely Auto Parts Co., Ltd. (“Wuhan Geely Auto Parts”) | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Zhejiang Geely Automobile Co., Ltd. Wuhan Branch (“Geely Auto Wuhan Branch”) | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
ECARX Holdings inc. (“Ecarx”) | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
ECARX (Hubei) Technology Co., Ltd. (“Hubei Ecarx”) | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Hubei ECARX Technology Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Lotus Cars Limited | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Beijing Lotus Cars Sales Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Geely UK Limited | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Volvo Car Corporation | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Zhejiang Jirun Automobile Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Zhejiang Geely Automobile Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Hangzhou Xuanyu Human Resources Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Zhejiang Geely Business Service Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
China Euro Vehicle Technology AB | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Radar New Energy Automobile (Zhejiang) Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Geely Automobile Group Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Lynk & Co Sales Netherlands BV | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Geely Automobile Research Institute (Ningbo) Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
JChin (Shanghai) Mechanical and Electrical Equipment Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Names of the major related parties
|
| |
Nature of relationship
|
|
Polestar Automotive China Distribution Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Hangzhou Fenghua Souvenir Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Zhejiang Huanfu Technology Co., Ltd. | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
Chengdu Jinluda Automobile Sales Service Co., Ltd. | | |
Entity which is under significant influence of the Company
|
|
Hangzhou Luhongyuan Automobile Sales Service Co., Ltd. | | |
Entity which is under significant influence of the Company
|
|
Wuxi Stardrive Technology Co., Ltd. | | |
Entity which is under significant influence of the Company
|
|
Zhejiang Xitumeng Digital Technology Co., Ltd. | | |
Entity that the Controlling Shareholder of the Company has significant influence
|
|
Northpole GLY 3 LP | | |
Entity controlled by the Controlling Shareholder of the Company
|
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Provision of services(i)
|
| | | | 8,344 | | | | | | 3,280 | | |
Sales of goods(i)
|
| | | | 23 | | | | |
|
—
|
| |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Purchase of Geely License((ii).a)
|
| | | | — | | | | | | 288,948 | | |
Purchase of products and services((iii).a)
|
| | | | 44,347 | | | | | | 14,259 | | |
Purchase of products and services for R&D activities((iii).b)
|
| | | | 167,012 | | | | | | 47,442 | | |
Purchase of equipment and software((iii).c)
|
| | | | 14,240 | | | | | | 6,255 | | |
Short-term lease cost((iii).h)
|
| | | | 347 | | | | | | 243 | | |
Loans to related parties((ii).d)
|
| | | | 2,310 | | | | |
|
—
|
| |
Interest income on loans due from related parties((ii).d)
|
| | | | 24 | | | | |
|
—
|
| |
Interest expense on borrowing due to related parties(iv)
|
| | | | 90 | | | | | | 220 | | |
Repayment of borrowing from related party(iv)
|
| | | | 10,573 | | | | |
|
—
|
| |
Acquisition of right-of-use assets(v)
|
| | | | 214 | | | | | | 1,333 | | |
Payment of lease liabilities(v)
|
| | | | 98 | | | | | | 545 | | |
Purchase of software license(vi)
|
| | | | 28,558 | | | | |
|
—
|
| |
Purchase of trademark licenses(vii)
|
| | | | — | | | | | | 116,041 | | |
Payment of consideration for acquiring Lotus Tech Innovation Centre GmbH under
common control(viii) |
| | | | 15,512 | | | | |
|
—
|
| |
Payment for purchase of a short-term investment(ix)
|
| | | | 10,000 | | | | |
|
—
|
| |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Accounts receivable – related parties(i)
|
| | | | 8,545 | | | | | | 5,880 | | |
Contract liabilities – related parties*(i)
|
| | | | 8 | | | | | | — | | |
Prepayments and other current assets – related parties(ii) ((iii).a)
|
| | | | 8,732 | | | | | | 434,627 | | |
Accounts payable-related parties((iii).a)
|
| | | | 5,770 | | | | | | — | | |
Accrued expenses and other current liabilities – related parties*(iii)
|
| | | | 183,216 | | | | | | 442,000 | | |
Other non-current liabilities – related parties**((iii).i)
|
| | | | 1,584 | | | | | | — | | |
Short-term borrowings – related parties(iv)
|
| | | | — | | | | | | 11,269 | | |
Operating lease liabilities – related parties, current*(v)
|
| | | | 13 | | | | | | 788 | | |
Operating lease liabilities – related parties, non-current**(v)
|
| | | | 170 | | | | | | — | | |
Investment securities – related parties(ix)
|
| | | | 8,411 | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | | 353,107 | | | | | | 81,749 | | |
Amounts due from inter-companies
|
| | | | 6,089 | | | | | | — | | |
Total current assets
|
| | | | 359,196 | | | | | | 81,749 | | |
Non-current assets | | | | | | | | | | | | | |
Investment securities – related parties
|
| | | | 8,411 | | | | | | — | | |
Investments in subsidiaries and consolidated VIEs
|
| | | | — | | | | | | 137,017 | | |
Total non-current assets
|
| | | | 8,411 | | | | | | 137,017 | | |
Total assets
|
| | | | 367,607 | | | | | | 218,766 | | |
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ (DEFICIT) EQUITY
|
| | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Convertible notes
|
| | | | — | | | | | | 23,445 | | |
Total current liabilities
|
| | | | — | | | | | | 23,445 | | |
Non-current liabilities | | | | | | | | | | | | | |
Share of losses in excess of investments in subsidiaries and consolidated VIEs
|
| | | | 451,571 | | | | | | — | | |
Total non-current liabilities
|
| | | | 451,571 | | | | | | — | | |
Total liabilities
|
| | | | 451,571 | | | | | | 23,445 | | |
Total mezzanine equity
|
| | | | 368,409 | | | | | | — | | |
Shareholders’ equity | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | 21 | | | | | | 22 | | |
Additional paid-in capital
|
| | | | 403,103 | | | | | | 424,414 | | |
Receivable from shareholders
|
| | | | (26,447) | | | | | | (106,210) | | |
Accumulated other comprehensive income (loss)
|
| | | | 17,707 | | | | | | (69) | | |
Accumulated deficit
|
| | | | (846,757) | | | | | | (122,836) | | |
Total shareholders’ (deficit) equity
|
| | | | (452,373) | | | | | | 195,321 | | |
Total liabilities, mezzanine equity and shareholders’ (deficit) equity
|
| | | | 367,607 | | | | | | 218,766 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Total operating expenses
|
| | | | (11,127) | | | | | | (263) | | |
Interest income
|
| | | | 2,839 | | | | | | — | | |
Investment loss, net
|
| | | | (4,242) | | | | | | — | | |
Foreign currency exchange (losses) gains, net
|
| | | | (13,068) | | | | | | 2,124 | | |
Share of losses from subsidiaries and consolidated VIEs
|
| | | | (698,323) | | | | | | (112,392) | | |
Loss before income taxes
|
| | | | (723,921) | | | | | | (110,531) | | |
Income tax expense
|
| | | | — | | | | | | — | | |
Net loss
|
| | | | (723,921) | | | | | | (110,531) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | |
Fair value changes of mandatorily redeemable noncontrolling interest, exchangeable
notes and convertible notes due to instrument-specific credit risk, net of nil income taxes |
| | | | (893) | | | | | | 119 | | |
Foreign currency translation adjustment, net of nil income taxes
|
| | | | 18,669 | | | | | | (843) | | |
Total comprehensive loss
|
| | | | (706,145) | | | | | | (111,255) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Net cash generated from (used in) operating activities
|
| | | | 2,682 | | | | | | (997) | | |
Net cash used in investing activities
|
| | | | (113,216) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 392,053 | | | | | | 82,076 | | |
Effect of exchange rate changes on cash
|
| | | | (10,161) | | | | | | 670 | | |
Net increase in cash
|
| | | | 271,358 | | | | | | 81,749 | | |
Cash at the beginning of the year
|
| | | | 81,749 | | | | | | — | | |
Cash at the end of the year
|
| | | | 353,107 | | | | | | 81,749 | | |
| | |
Note
|
| |
As of
June 30, 2023 |
| |
As of
December 31, 2022 |
| |||||||||
| | | | | | | | |
US$
|
| |
US$
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 1(d) | | | | | | 548,286 | | | | | | 736,605 | | |
Restricted cash
|
| | | | 1(d) | | | | | | 180,049 | | | | | | 2,392 | | |
Accounts receivable – related parties, net
|
| | | | 25 | | | | | | 13,575 | | | | | | 8,545 | | |
Inventories
|
| | | | 2 | | | | | | 125,634 | | | | | | 22,703 | | |
Prepayments and other current assets – third parties, net
|
| | | | 3 | | | | | | 25,935 | | | | | | 44,486 | | |
Prepayments and other current assets – related parties, net
|
| | | | 25 | | | | | | 13,911 | | | | | | 8,732 | | |
Total current assets
|
| | | | | | | | | | 907,390 | | | | | | 823,463 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | 1(d) | | | | | | 692 | | | | | | 536 | | |
Investment securities – related parties
|
| | | | 25 | | | | | | 7,326 | | | | | | 8,411 | | |
Property, equipment and software, net
|
| | | | 4 | | | | | | 294,571 | | | | | | 253,471 | | |
Intangible assets
|
| | | | 5 | | | | | | 116,352 | | | | | | 116,364 | | |
Operating lease right-of-use assets
|
| | | | 6 | | | | | | 162,669 | | | | | | 158,724 | | |
Other non-current assets – third parties
|
| | | | 7 | | | | | | 103,624 | | | | | | 10,983 | | |
Other non-current assets – related parties
|
| | | | 25 | | | | | | 2,542 | | | | | | — | | |
Total non-current assets
|
| | | | | | | | | | 687,776 | | | | | | 548,489 | | |
Total assets
|
| | | | | | | | | | 1,595,166 | | | | | | 1,371,952 | | |
| | |
Note
|
| |
As of
June 30, 2023 |
| |
As of
December 31, 2022 |
| ||||||
| | | | | |
US$
|
| |
US$
|
| ||||||
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ DEFICIT
|
| | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | |
Short-term borrowings – third parties
|
| |
8
|
| | | | 380,841 | | | | | | 28,748 | | |
Accounts payable – third parties
|
| | | | | | | 3,549 | | | | | | 1,466 | | |
Accounts payable – related parties
|
| |
25
|
| | | | 152,725 | | | | | | 5,770 | | |
Contract liabilities – third parties
|
| |
21
|
| | | | 29,875 | | | | | | 7,843 | | |
Operating lease liabilities – third parties (including operating lease liabilities – third parties of VIEs without recourse to the Company of nil and US$716 as of June 30, 2023 and December 31, 2022, respectively)
|
| |
6
|
| | | | 17,022 | | | | | | 15,815 | | |
Accrued expenses and other current liabilities – third parties (including
accrued expenses and other current liabilities – third parties of VIEs without recourse to the Company of nil and US$35,254 as of June 30, 2023 and December 31, 2022, respectively) |
| |
9
|
| | | | 275,569 | | | | | | 323,299 | | |
Accrued expenses and other current liabilities – related parties (including
accrued expenses and other current liabilities – related parties of VIEs without recourse to the Company of nil and US$801 as of June 30, 2023 and December 31, 2022, respectively) |
| |
25
|
| | | | 228,390 | | | | | | 183,237 | | |
Exchangeable notes
|
| |
14
|
| | | | 346,115 | | | | | | 355,320 | | |
Mandatorily redeemable noncontrolling interest (including mandatorily
redeemable noncontrolling interest of VIEs without recourse to the Company of nil and US$11,381 as of June 30, 2023 and December 31, 2022, respectively) |
| |
15
|
| | | | — | | | | | | 11,381 | | |
Convertible notes
|
| |
16
|
| | | | 22,415 | | | | | | — | | |
Total current liabilities
|
| | | | | | | 1,456,501 | | | | | | 932,879 | | |
Non-current liabilities | | | | | | | | | | | | | | | | |
Contract liabilities – third parties
|
| |
21
|
| | | | 3,592 | | | | | | — | | |
Operating lease liabilities – third parties (including operating lease liabilities – third parties of VIEs without recourse to the Company of nil and US$1,662 as of June 30, 2023 and December 31, 2022, respectively)
|
| |
6
|
| | | | 92,129 | | | | | | 98,963 | | |
Put option liabilities
|
| |
13
|
| | | | 6,069 | | | | | | — | | |
Exchangeable notes
|
| |
14
|
| | | | 72,628 | | | | | | 71,792 | | |
Convertible notes
|
| |
16
|
| | | | 77,364 | | | | | | 76,770 | | |
Deferred tax liabilities
|
| | | | | | | 373 | | | | | | 126 | | |
Deferred income
|
| |
10
|
| | | | 262,948 | | | | | | 258,450 | | |
Other non-current liabilities – third parties
|
| |
11
|
| | | | 31,636 | | | | | | 15,824 | | |
Other non-current liabilities – related parties
|
| |
25
|
| | | | 1,710 | | | | | | 1,754 | | |
Total non-current liabilities
|
| | | | | | | 548,449 | | | | | | 523,679 | | |
Total liabilities
|
| | | | | | | 2,004,950 | | | | | | 1,456,558 | | |
| | | | | | | | | | | | | | | | |
Commitments and contingencies (note 24) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | |
Note
|
| |
As of
June 30, 2023 |
| |
As of
December 31, 2022 |
| |||||||||
| | | | | | | | |
US$
|
| |
US$
|
| ||||||
MEZZANINE EQUITY | | | | | | | | | | | | | | | | | | | |
Series Pre-A Redeemable Convertible Preferred Shares (US$0.00001 par value per share, 184,596,297 shares authorized, issued and outstanding as of June 30, 2023 and December 31, 2022; Redemption value of US$174,437 and US$174,429 as of June 30, 2023 and December 31, 2022, respectively; Liquidation preference of US$174,437 and US$174,429 as of June 30, 2023 and December 31, 2022, respectively)
|
| | | | 17 | | | | | | 177,329 | | | | | | 177,284 | | |
Series A Redeemable Convertible Preferred Shares (US$0.00001 par value per share, 123,456,332 shares authorized, issued and outstanding as of June 30, 2023 and December 31, 2022; Redemption value of US$187,813 and US$187,441 as of June 30, 2023 and December 31, 2022, respectively; Liquidation preference of US$189,724 and US$189,424 as of June 30, 2023 and December 31, 2022, respectively)
|
| | | | 17 | | | | | | 191,338 | | | | | | 191,125 | | |
Total mezzanine equity
|
| | | | | | | | | | 368,667 | | | | | | 368,409 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | |
Ordinary shares (US$0.00001 par value per share, 4,691,947,371 shares authorized as of June 30, 2023 and December 31, 2022; 2,142,922,222 shares issued and outstanding as of June 30, 2023 and December 31, 2022, respectively)
|
| | | | 18 | | | | | | 21 | | | | | | 21 | | |
Additional paid-in capital
|
| | | | | | | | | | 371,173 | | | | | | 403,103 | | |
Receivable from shareholders
|
| | | | | | | | | | — | | | | | | (26,447) | | |
Accumulated other comprehensive income
|
| | | | | | | | | | 50,521 | | | | | | 17,707 | | |
Accumulated deficit
|
| | | | | | | | | | (1,193,935) | | | | | | (846,757) | | |
Total shareholders’ deficit attributable to ordinary shareholders
|
| | | | | | | | | | (772,220) | | | | | | (452,373) | | |
Noncontrolling interests
|
| | | | | | | | | | (6,231) | | | | | | (642) | | |
Total shareholders’ deficit
|
| | | | | | | | | | (778,451) | | | | | | (453,015) | | |
Total liabilities, mezzanine equity and shareholders’ deficit
|
| | | | | | | | | | 1,595,166 | | | | | | 1,371,952 | | |
| | | | | |
Six Months Ended June 30,
|
| |||||||||
| | |
Note
|
| |
2023
|
| |
2022
|
| ||||||
| | | | | |
US$
|
| |
US$
|
| ||||||
Revenues:
|
| |
21
|
| | | | | | | | | | | | |
Sales of goods (including related parties amounts of US$807 and nil for the six months ended June 30, 2023 and 2022, respectively)
|
| | | | | | | 124,854 | | | | | | 549 | | |
Service revenues (including related parties amounts of US$5,021 and US$1,852 for the six months ended June 30, 2023 and 2022, respectively)
|
| | | | | | | 5,181 | | | | | | 1,870 | | |
Total revenues
|
| | | | | | | 130,035 | | | | | | 2,419 | | |
Cost of revenues: | | | | | | | | | | | | | | | | |
Cost of goods sold (including related parties amounts of US$118,714 and US$434 for the six months ended June 30, 2023 and 2022, respectively)
|
| | | | | | | (119,557) | | | | | | (466) | | |
Cost of services
|
| | | | | | | (4,351) | | | | | | (1,342) | | |
Total cost of revenues
|
| | | | | | | (123,908) | | | | | | (1,808) | | |
Gross profit
|
| | | | | | | 6,127 | | | | | | 611 | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Research and development expenses (including related parties amounts of
US$40,405 and US$28,780 for the six months ended June 30, 2023 and 2022, respectively) |
| | | | | | | (152,548) | | | | | | (126,881) | | |
Selling and marketing expenses (including related parties amounts of US$14,752 and US$4,896 for the six months ended June 30, 2023 and 2022, respectively)
|
| | | | | | | (118,236) | | | | | | (45,153) | | |
General and administrative expenses (including related parties amounts of US$4,853 and US$5,044 for the six months ended June 30, 2023 and 2022, respectively)
|
| | | | | | | (80,417) | | | | | | (70,113) | | |
Government grants
|
| | | | | | | 662 | | | | | | 57,194 | | |
Total operating expenses
|
| | | | | | | (350,539) | | | | | | (184,953) | | |
Operating loss
|
| | | | | | | (344,412) | | | | | | (184,342) | | |
Interest expenses
|
| | | | | | | (3,470) | | | | | | (5,507) | | |
Interest income
|
| | | | | | | 5,848 | | | | | | 5,948 | | |
Investment income (loss), net
|
| | | | | | | 2,770 | | | | | | (2,653) | | |
Share of results of equity method investments
|
| | | | | | | (626) | | | | | | (115) | | |
Foreign currency exchange losses, net
|
| | | | | | | (3,619) | | | | | | (6,270) | | |
Changes in fair values of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes, excluding impact of instrument-specific credit risk
|
| | | | | | | (12,758) | | | | | | (13,249) | | |
Changes in fair values of put option liabilities
|
| | | | | | | 3,307 | | | | | | — | | |
Loss before income taxes
|
| | | | | | | (352,960) | | | | | | (206,188) | | |
Income tax benefit (expense)
|
| |
19
|
| | | | 18 | | | | | | (104) | | |
Net loss
|
| | | | | | | (352,942) | | | | | | (206,292) | | |
Less: Net loss attributable to noncontrolling interests
|
| | | | | | | (5,779) | | | | | | (10) | | |
Net loss attributable to ordinary shareholders
|
| | | | | | | (347,163) | | | | | | (206,282) | | |
Accretion of Redeemable Convertible Preferred Shares
|
| | | | | | | (258) | | | | | | — | | |
Net loss available to ordinary shareholders
|
| | | | | | | (347,421) | | | | | | (206,282) | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | |
Six Months Ended June 30,
|
| |||||||||
| | | | | | | | |
2023
|
| |
2022
|
| ||||||
| | | | | | | | |
US$
|
| |
US$
|
| ||||||
Loss per ordinary share | | | | | | | | | | | | | | | | | | | |
– Basic and diluted
|
| | | | 20 | | | | | | (0.16) | | | | | | (0.10) | | |
Weighted average number of ordinary shares outstanding used in computing net loss per ordinary share
|
| | | | | | | | | | | | | | | | | | |
– Basic and diluted
|
| | | | | | | | | | 2,142,922,222 | | | | | | 2,153,697,360 | | |
Net loss
|
| | | | | | | | | | (352,942) | | | | | | (206,292) | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | |
Fair value changes of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes due to instrument-specific credit risk, net of nil income taxes
|
| | | | | | | | | | (1,559) | | | | | | 2,973 | | |
Foreign currency translation adjustment, net of nil income taxes
|
| | | | | | | | | | 34,563 | | | | | | 3,315 | | |
Total other comprehensive income
|
| | | | | | | | | | 33,004 | | | | | | 6,288 | | |
Total comprehensive loss
|
| | | | | | | | | | (319,938) | | | | | | (200,004) | | |
Less: Total comprehensive loss attributable to noncontrolling interests
|
| | | | | | | | | | (5,589) | | | | | | (8) | | |
Total comprehensive loss attributable to ordinary shareholders
|
| | | | | | | | | | (314,349) | | | | | | (199,996) | | |
| | |
Note
|
| |
Ordinary shares
|
| |
Additional
paid-in capital |
| |
Receivable
from shareholders |
| |
Accumulated
other comprehensive income |
| |
Accumulated
deficit |
| |
Total
shareholders’ deficit attributable to ordinary shareholders |
| |
Noncontrolling
interests |
| |
Total
shareholders’ deficit |
| ||||||||||||||||||||||||||||||
| | | | | |
Number of shares
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |||||||||||||||||||||||||||
Balance as of December 31, 2022
|
| | | | | | | 2,142,922,222 | | | | | | 21 | | | | | | 403,103 | | | | | | (26,447) | | | | | | 17,707 | | | | | | (846,757) | | | | | | (452,373) | | | | | | (642) | | | | | | (453,015) | | |
Cumulative effect of adoption of new accounting standard
|
| |
1(e)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15) | | | | | | (15) | | | | | | — | | | | | | (15) | | |
Balance as of January 1, 2023
|
| | | | | | | 2,142,922,222 | | | | | | 21 | | | | | | 403,103 | | | | | | (26,447) | | | | | | 17,707 | | | | | | (846,772) | | | | | | (452,388) | | | | | | (642) | | | | | | (453,030) | | |
Net loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (347,163) | | | | | | (347,163) | | | | | | (5,779) | | | | | | (352,942) | | |
Fair value changes of mandatorily redeemable
noncontrolling interest, exchangeable notes and convertible notes due to instrument- specific credit risk, net of nil income taxes |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,559) | | | | | | — | | | | | | (1,559) | | | | | | — | | | | | | (1,559) | | |
Foreign currency translation adjustment, net of
nil income taxes |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,373 | | | | | | — | | | | | | 34,373 | | | | | | 190 | | | | | | 34,563 | | |
Total comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,814 | | | | | | (347,163) | | | | | | (314,349) | | | | | | (5,589) | | | | | | (319,938) | | |
Settlement of receivable from shareholders
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,447 | | | | | | — | | | | | | — | | | | | | 26,447 | | | | | | — | | | | | | 26,447 | | |
Deemed distribution to shareholders
|
| |
12, 13
|
| | | | — | | | | | | — | | | | | | (31,672) | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,672) | | | | | | — | | | | | | (31,672) | | |
Accretion of Redeemable Convertible Preferred Shares
|
| |
17
|
| | | | — | | | | | | — | | | | | | (258) | | | | | | — | | | | | | — | | | | | | — | | | | | | (258) | | | | | | — | | | | | | (258) | | |
Balance as of June 30, 2023
|
| | | | | | | 2,142,922,222 | | | | | | 21 | | | | | | 371,173 | | | | | | — | | | | | | 50,521 | | | | | | (1,193,935) | | | | | | (772,220) | | | | | | (6,231) | | | | | | (778,451) | | |
| | |
Note
|
| |
Ordinary shares
|
| |
Additional
paid-in capital |
| |
Receivable
from shareholders |
| |
Accumulated
other comprehensive income (loss) |
| |
Accumulated
deficit |
| |
Total
shareholders’ equity attributable to ordinary shareholders |
| |
Noncontrolling
interests |
| |
Total
shareholders’ equity |
| ||||||||||||||||||||||||||||||
| | |
Number of shares
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | | | | 2,167,000,000 | | | | | | 22 | | | | | | 424,414 | | | | | | (106,210) | | | | | | (69) | | | | | | (122,836) | | | | | | 195,321 | | | | | | — | | | | | | 195,321 | | |
Net loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (206,282) | | | | | | (206,282) | | | | | | (10) | | | | | | (206,292) | | |
Fair value changes of mandatorily redeemable noncontrolling interest, exchangeable notes and convertible notes due to instrument-specific credit risk, net of nil income taxes
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,973 | | | | | | — | | | | | | 2,973 | | | | | | — | | | | | | 2,973 | | |
Foreign currency translation adjustment, net of
nil income taxes |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,313 | | | | | | — | | | | | | 3,313 | | | | | | 2 | | | | | | 3,315 | | |
Total comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,286 | | | | | | (206,282) | | | | | | (199,996) | | | | | | (8) | | | | | | (200,004) | | |
Settlement of receivable from shareholders
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 69,143 | | | | | | — | | | | | | — | | | | | | 69,143 | | | | | | — | | | | | | 69,143 | | |
Re-designation of ordinary shares to Series Pre-A Preferred Shares
|
| |
18
|
| | | | (24,077,778) | | | | | | (1) | | | | | | (13,024) | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,025) | | | | | | — | | | | | | (13,025) | | |
Deemed distribution arising from reorganization under common control
|
| | | | | | | — | | | | | | — | | | | | | (15,512) | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,512) | | | | | | — | | | | | | (15,512) | | |
Shareholder contribution related to the issuance
of exchangeable notes |
| | | | | | | — | | | | | | — | | | | | | 5,063 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,063 | | | | | | — | | | | | | 5,063 | | |
Contribution from a non-controlling shareholder
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 149 | | | | | | 149 | | |
Balance as of June 30, 2022
|
| | | | | | | 2,142,922,222 | | | | | | 21 | | | | | | 400,941 | | | | | | (37,067) | | | | | | 6,217 | | | | | | (329,118) | | | | | | 40,994 | | | | | | 141 | | | | | | 41,135 | | |
| | | | | |
Six Months Ended June 30,
|
| |||||||||
| | |
Note
|
| |
2023
|
| |
2022
|
| ||||||
Operating activities: | | | | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | | | | | (303,700) | | | | | | (132,736) | | |
Investing activities: | | | | | | | | | | | | | | | | |
Payments for purchases of property, equipment and software and intangible assets
|
| | | | | | | (113,207) | | | | | | (44,826) | | |
Proceeds from disposal of property, equipment and software
|
| | | | | | | 312 | | | | | | 361 | | |
Receipt of government grant related to assets
|
| | | | | | | 14,533 | | | | | | — | | |
Payments for purchases of short-term investments
|
| | | | | | | (38,254) | | | | | | (69,243) | | |
Proceeds from sales of short-term investments
|
| | | | | | | 37,428 | | | | | | — | | |
Payments upon settlement of derivative instruments
|
| | | | | | | — | | | | | | (641) | | |
Payments for investments in equity investees
|
| | | | | | | (5,059) | | | | | | (2,516) | | |
Proceeds from disposal of a subsidiary, net of cash disposed
|
| |
1(c)
|
| | | | 1,379 | | | | | | — | | |
Loans to related parties
|
| | | | | | | (865) | | | | | | — | | |
Net cash used in investing activities
|
| | | | | | | (103,733) | | | | | | (116,865) | | |
Financing activities: | | | | | | | | | | | | | | | | |
Proceeds from settlement of receivable from shareholders
|
| | | | | | | 26,139 | | | | | | 66,859 | | |
Proceeds from issuance of Series Pre-A Preferred Shares
|
| | | | | | | — | | | | | | 74,155 | | |
Proceeds from issuance of exchangeable notes
|
| | | | | | | — | | | | | | 188,586 | | |
Payment for redemption of mandatorily redeemable noncontrolling interest
|
| |
15
|
| | | | (11,554) | | | | | | — | | |
Proceeds from issuance of convertible notes
|
| |
16
|
| | | | 22,297 | | | | | | 75,037 | | |
Receipt of refundable deposits in connection with the issuance of Private
Investment in Public Equity (“PIPE”) investments and convertible notes |
| | | | | | | 11,000 | | | | | | — | | |
Consideration payment in connection with reorganization
|
| | | | | | | — | | | | | | (50,794) | | |
Proceeds from bank loans
|
| |
8
|
| | | | 378,691 | | | | | | — | | |
Repayment of bank loans
|
| | | | | | | (11,142) | | | | | | — | | |
Capital contribution by noncontrolling interests
|
| | | | | | | — | | | | | | 149 | | |
Payment to a noncontrolling interest in the liquidation of a subsidiary
|
| | | | | | | (148) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | | | | 415,283 | | | | | | 353,992 | | |
Effect of exchange rate changes on cash and restricted cash
|
| | | | | | | (18,356) | | | | | | (27,068) | | |
Net (decrease) increase in cash and restricted cash
|
| | | | | | | (10,506) | | | | | | 77,323 | | |
Cash and restricted cash at beginning of the period
|
| | | | | | | 739,533 | | | | | | 531,452 | | |
Cash and restricted cash at end of the period
|
| | | | | | | 729,027 | | | | | | 608,775 | | |
Reconciliation of cash and restricted cash: | | | | | | | | | | | | | | | | |
Cash
|
| | | | | | | 548,286 | | | | | | 608,775 | | |
Restricted cash, current
|
| | | | | | | 180,049 | | | | | | — | | |
Restricted cash, non-current
|
| | | | | | | 692 | | | | | | — | | |
Total cash and restricted cash
|
| | | | | | | 729,027 | | | | | | 608,775 | | |
| | | | | | | | |
Six Months Ended June 30,
|
| |||||||||
| | |
Note
|
| |
2023
|
| |
2022
|
| |||||||||
| | | | | | | | | | | | | | | | | | | |
Supplemental information | | | | | | | | | | | | | | | | | | | |
Interest paid
|
| | | | | | | | | | 248 | | | | | | — | | |
Income taxes paid
|
| | | | | | | | | | 524 | | | | | | 1,558 | | |
Income taxes refund
|
| | | | | | | | | | — | | | | | | (4) | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
Purchase of property, equipment and software and intangible assets included in accrued expenses and other current liabilities
|
| | | | | | | | | | 73,073 | | | | | | 9,653 | | |
Issuance of Series Pre-A Preferred Shares through conversion of a convertible note
|
| | | | | | | | | | — | | | | | | 23,445 | | |
Re-designation of ordinary shares into of Series Pre-A Preferred Shares
|
| | | | | | | | | | — | | | | | | 23,650 | | |
Accretion of Redeemable Convertible Preferred Shares
|
| | | | 17 | | | | | | 258 | | | | | | — | | |
Payable arising from a distribution agreement
|
| | | | 12 | | | | | | 22,296 | | | | | | — | | |
Issuance of put option liabilities
|
| | | | 13 | | | | | | 9,376 | | | | | | — | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Revenues
|
| | | | — | | | | | | — | | |
Net loss(i)
|
| | | | (74,137) | | | | | | (8,095) | | |
Net cash used in operating activities(ii)
|
| | | | (8,281) | | | | | | (5,599) | | |
Net cash used in investing activities
|
| | | | (38,400) | | | | | | (61,164) | | |
Net cash (used in) provided by financing activities(iii)
|
| | | | (107,317) | | | | | | 64,487 | | |
Effect of exchange rate changes on cash
|
| | | | (2,573) | | | | | | (3,022) | | |
Net decrease in cash
|
| | | | (156,571) | | | | | | (5,298) | | |
Cash at beginning of the period
|
| | | | 156,571 | | | | | | 49,094 | | |
Cash at end of the period
|
| | | | — | | | | | | 43,796 | | |
| | |
As of
June 30, 2023 |
| |
As of
December 31, 2022 |
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Cash balances include deposits in: | | | | | | | | | | | | | |
Financial institutions in Chinese mainland | | | | | | | | | | | | | |
– Denominated in Chinese Renminbi (“RMB”)
|
| | | | 418,731 | | | | | | 547,301 | | |
– Denominated in United States Dollars (“US$”)
|
| | | | 84,828 | | | | | | 165,068 | | |
– Denominated in Great Britain Pound (“GBP”)
|
| | | | 125 | | | | | | 2,984 | | |
– Denominated in Euro Dollar (“EUR”)
|
| | | | 207 | | | | | | 347 | | |
Total cash balances held at Chinese mainland financial institutions
|
| | | | 503,891 | | | | | | 715,700 | | |
Financial institutions in United Kingdom (“UK”) | | | | | | | | | | | | | |
– Denominated in GBP
|
| | | | 18,358 | | | | | | 5,778 | | |
– Denominated in USD
|
| | | | 2,149 | | | | | | — | | |
– Denominated in EUR
|
| | | | 339 | | | | | | — | | |
Total cash balances held at UK financial institutions
|
| | | | 20,846 | | | | | | 5,778 | | |
Financial institutions in Netherlands | | | | | | | | | | | | | |
– Denominated in GBP
|
| | | | 298 | | | | | | 18 | | |
– Denominated in EUR
|
| | | | 15,343 | | | | | | 8,899 | | |
– Denominated in RMB
|
| | | | 195 | | | | | | — | | |
Total cash balances held at Netherlands financial institutions
|
| | | | 15,836 | | | | | | 8,917 | | |
Financial institutions in Germany | | | | | | | | | | | | | |
– Denominated in EUR
|
| | | | 5,288 | | | | | | 5,347 | | |
Total cash balances held at German financial institutions
|
| | | | 5,288 | | | | | | 5,347 | | |
Total cash balances held at financial institutions in other jurisdictions
|
| | | | 2,424 | | | | | | 862 | | |
Total cash balances held at financial institutions
|
| | | | 548,285 | | | | | | 736,604 | | |
Cash on hand
|
| | | | 1 | | | | | | 1 | | |
Total cash balances
|
| | | | 548,286 | | | | | | 736,605 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
proportion of total revenues
|
| |||||||||
Customer A
|
| | | | 12.47% | | | | | | — | | |
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| ||||||
| | |
proportion of total accounts receivable balances
|
| |||||||||
Geely Group
|
| | | | 57.42% | | | | | | 95.00% | | |
Customer B
|
| | | | 16.57% | | | | | | — | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
proportion of total purchases
|
| |||||||||
| | | | | | | | | | | | | |
Geely Group
|
| | | | 72.72% | | | | | | 30.86% | | |
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| ||||||
| | |
proportion of total payable balances
|
| |||||||||
Geely Group
|
| | | | 62.57% | | | | | | 38.29% | | |
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Products available for sale
|
| | | | 111,461 | | | | | | 13,714 | | |
Goods in transit
|
| | | | 14,173 | | | | | | 8,989 | | |
Total | | | | | 125,634 | | | | | | 22,703 | | |
| | |
Note
|
| |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| ||||||
| | | | | |
US$
|
| |
US$
|
| ||||||
Deductible VAT
|
| | | | | | | — | | | | | | 36,508 | | |
Accounts receivable
|
| | | | | | | 9,473 | | | | | | 111 | | |
Prepayments to third-party suppliers
|
| | | | | | | 5,609 | | | | | | 2,446 | | |
Deposits
|
| | | | | | | 2,613 | | | | | | 3,747 | | |
Loan receivables
|
| |
1(c)
|
| | | | 2,365 | | | | | | — | | |
Others
|
| | | | | | | 5,915 | | | | | | 1,674 | | |
Less: Allowance for credit losses
|
| | | | | | | (40) | | | | | | — | | |
Total | | | | | | | | 25,935 | | | | | | 44,486 | | |
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Machinery and R&D equipment
|
| | | | 22,169 | | | | | | 16,997 | | |
Mold and tooling
|
| | | | 80,531 | | | | | | 79,963 | | |
Motor vehicles
|
| | | | 46,164 | | | | | | 15,586 | | |
Office and electronic equipment
|
| | | | 24,885 | | | | | | 17,271 | | |
Purchased software
|
| | | | 51,796 | | | | | | 49,905 | | |
Leasehold improvements
|
| | | | 27,798 | | | | | | 22,431 | | |
Property, equipment and software
|
| | | | 253,343 | | | | | | 202,153 | | |
Less: Accumulated depreciation
|
| | | | (36,404) | | | | | | (15,455) | | |
Construction in progress(i)
|
| | | | 77,632 | | | | | | 66,773 | | |
Property, equipment and software, net
|
| | | | 294,571 | | | | | | 253,471 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Cost of revenues
|
| | | | 7,115 | | | | | | 19 | | |
Research and development expenses
|
| | | | 1,240 | | | | | | 302 | | |
Selling and marketing expenses
|
| | | | 6,871 | | | | | | 592 | | |
General and administrative expenses
|
| | | | 7,415 | | | | | | 1,320 | | |
Total depreciation expenses
|
| | | | 22,641 | | | | | | 2,233 | | |
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Trademark licenses with indefinite useful lives
|
| | | | 116,081 | | | | | | 116,083 | | |
License plates with indefinite useful lives
|
| | | | 271 | | | | | | 281 | | |
Intangible assets
|
| | | | 116,352 | | | | | | 116,364 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Operating lease cost
|
| | | | 13,334 | | | | | | 7,792 | | |
Short-term lease cost
|
| | | | 2,901 | | | | | | 636 | | |
Variable lease cost
|
| | | | 62 | | | | | | 19 | | |
Total | | | | | 16,297 | | | | | | 8,447 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Operating cash outflows for amounts included in the measurement of lease liabilities
|
| | | | 21,051 | | | | | | 6,148 | | |
Lease liabilities arising from obtaining right-of use assets
|
| | | | 24,699 | | | | | | 56,415 | | |
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Operating Leases | | | | | | | | | | | | | |
Operating lease right-of-use assets*
|
| | | | 162,669 | | | | | | 158,724 | | |
Total operating lease assets
|
| | | | 162,669 | | | | | | 158,724 | | |
Operating lease liabilities, current | | | | | | | | | | | | | |
– Operating lease liabilities-third parties
|
| | | | 17,022 | | | | | | 15,815 | | |
– Operating lease liabilities-related parties**
|
| | | | 11 | | | | | | 13 | | |
Operating lease liabilities, non-current | | | | | | | | | | | | | |
– Operating lease liabilities-third parties
|
| | | | 92,129 | | | | | | 98,963 | | |
– Operating lease liabilities-related parties***
|
| | | | 180 | | | | | | 170 | | |
Total operating lease liabilities
|
| | | | 109,342 | | | | | | 114,961 | | |
| | |
Six Months Ended June 30,
|
| |||
| | |
2023
|
| |
2022
|
|
Weighted-average remaining lease term | | | | | | | |
Operating leases
|
| |
7.94 years
|
| |
8.57 years
|
|
Weighted-average discount rate | | | | | | | |
Operating leases
|
| |
6.93%
|
| |
6.63%
|
|
| | |
As of June 30,
2023 |
| |
As of
December 31, 2022 |
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Deposits for long-term operating leases
|
| | | | 3,075 | | | | | | 3,486 | | |
Prepayments for purchases of property, equipment and software
|
| | | | 1,540 | | | | | | 1,442 | | |
Deductible VAT
|
| | | | 94,505 | | | | | | 5,815 | | |
Equity investments(i)
|
| | | | 4,504 | | | | | | 240 | | |
Total | | | | | 103,624 | | | | | | 10,983 | | |
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Borrowings from banks
|
| | | | 380,841 | | | | | | 28,748 | | |
Total | | | | | 380,841 | | | | | | 28,748 | | |
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Accrued salaries and benefits
|
| | | | 45,457 | | | | | | 46,362 | | |
Payables for R&D expenses
|
| | | | 55,831 | | | | | | 83,261 | | |
Payables for marketing events
|
| | | | 49,784 | | | | | | 47,729 | | |
Payables for purchase of property, equipment and software
|
| | | | 60,208 | | | | | | 88,286 | | |
Refundable deposits from customers
|
| | | | 3,080 | | | | | | 3,410 | | |
Deposits from third parties
|
| | | | 8,957 | | | | | | 4,684 | | |
VAT and other taxes payables
|
| | | | 5,888 | | | | | | 4,843 | | |
Payables for service fees
|
| | | | 20,963 | | | | | | 21,176 | | |
Bank acceptance notes and letters of credit
|
| | | | 4,352 | | | | | | 11,025 | | |
Refundable deposits in connection with the issuance of PIPE investments and convertible notes
|
| | | | 10,507 | | | | | | — | | |
Others
|
| | | | 10,542 | | | | | | 12,523 | | |
Total | | | | | 275,569 | | | | | | 323,299 | | |
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Deposits from third parties
|
| | | | 15,861 | | | | | | 15,824 | | |
Conditional and refundable government grants(i)
|
| | | | 13,839 | | | | | | — | | |
Others
|
| | | | 1,936 | | | | | | — | | |
Total | | | | | 31,636 | | | | | | 15,824 | | |
| | |
US$
|
| |||
Balance as of December 31, 2022
|
| | | | — | | |
Issuance of put options
|
| | | | 9,376 | | |
Change in fair values
|
| | | | (3,307) | | |
Balance as of June 30, 2023
|
| | | | 6,069 | | |
| | |
As of June 30, 2023
|
|
Risk-free interest rate
|
| |
5.27%
|
|
Expected volatility
|
| |
30.34%
|
|
Expected dividend yield
|
| |
0.00%
|
|
Expected term
|
| |
2.00 years
|
|
Probability of exercise condition
|
| |
50.00%
|
|
Fair value of underlying ordinary share of LGIL
|
| |
US$1.17
|
|
| | |
WFOE
Exchangeable Notes |
| |
Lightning Speed
Exchangeable Notes |
| |
Total
|
| |||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
Balance as of December 31, 2022
|
| | | | 355,320 | | | | | | 71,792 | | | | | | 427,112 | | |
Change in fair values of exchangeable notes, excluding impact of instrument-specific credit risk
|
| | | | 3,144 | | | | | | 3,155 | | | | | | 6,299 | | |
Change in fair values of exchangeable notes due to the instrument-specific credit risk
|
| | | | 651 | | | | | | 423 | | | | | | 1,074 | | |
Foreign currency translation adjustment
|
| | | | (13,000) | | | | | | (2,742) | | | | | | (15,742) | | |
Balance as of June 30, 2023
|
| | | | 346,115 | | | | | | 72,628 | | | | | | 418,743 | | |
– Current portion
|
| | | | 346,115 | | | | | | — | | | | | | 346,115 | | |
– Non-current portion
|
| | | | — | | | | | | 72,628 | | | | | | 72,628 | | |
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| |||
Risk-free interest rate
|
| | | | 1.62% | | | |
2.07%
|
|
Discount rate
|
| | | | 20.00% | | | |
20.00%
|
|
Probability of conversion
|
| | | | 85.00% | | | |
50.00% – 75.00%
|
|
Bond yields
|
| | | | 5.20% | | | |
7.35% – 7.76%
|
|
Probability of occurrence of Qualified IPO
|
| | | | 50.00% | | | |
45.00%
|
|
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
|
Risk-free interest rates
|
| |
2.01% – 2.28%
|
| |
2.40% – 2.60%
|
|
Probability of conversion
|
| |
75.00%
|
| |
75.00%
|
|
Bond yield
|
| |
4.89%
|
| |
7.11%
|
|
| | |
Subsidiary
Convertible Note |
| |
2023 Convertible
Notes |
| |
Total
|
| |||||||||
| | |
US$
|
| |
US$
|
| | | | | | | ||||||
Balance as of December 31, 2022
|
| | | | 76,770 | | | | | | — | | | | | | 76,770 | | |
Issuance of convertible notes
|
| | | | — | | | | | | 22,297 | | | | | | 22,297 | | |
Interest paid
|
| | | | (3,072) | | | | | | — | | | | | | (3,072) | | |
Change in fair values of convertible notes, excluding impact of instrument-specific credit risk
|
| | | | 6,232 | | | | | | 136 | | | | | | 6,368 | | |
Change in fair values of convertible notes due to the instrument-specific credit risk
|
| | | | 486 | | | | | | (18) | | | | | | 468 | | |
Foreign currency translation adjustment
|
| | | | (3,052) | | | | | | — | | | | | | (3,052) | | |
Balance as of June 30, 2023
|
| | | | 77,364 | | | | | | 22,415 | | | | | | 99,779 | | |
– Current portion
|
| | | | — | | | | | | 22,415 | | | | | | 22,415 | | |
– Non-current portion
|
| | | | 77,364 | | | | | | — | | | | | | 77,364 | | |
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
|
Risk-free interest rates
|
| |
2.48%
|
| |
2.52% – 2.73%
|
|
Probability of conversion
|
| |
10.00%
|
| |
12.00%
|
|
Bond yields
|
| |
5.88% – 6.79%
|
| |
6.88% – 8.92%
|
|
| | |
As of June 30,
2023 |
|
Risk-free interest rate
|
| |
5.44%
|
|
Probability of conversion
|
| |
50.00%
|
|
Bond yields
|
| |
8.60% – 8.70%
|
|
| | |
Series Pre-A
Preferred Shares |
| |
Series A
Preferred Shares |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
US$
|
| |
Shares
|
| |
US$
|
| |
Shares
|
| |
US$
|
| ||||||||||||||||||
Balance as of January 1, 2023
|
| | | | 184,596,297 | | | | | | 177,284 | | | | | | 123,456,332 | | | | | | 191,125 | | | | | | 308,052,629 | | | | | | 368,409 | | |
Accretion of redeemable convertible preferred shares
|
| | | | — | | | | | | 45 | | | | | | — | | | | | | 213 | | | | | | — | | | | | | 258 | | |
Balance as of June 30, 2023
|
| | | | 184,596,297 | | | | | | 177,329 | | | | | | 123,456,332 | | | | | | 191,338 | | | | | | 308,052,629 | | | | | | 368,667 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to ordinary shareholders
|
| | | | (347,163) | | | | | | (206,282) | | |
Accretion of redeemable convertible preferred shares
|
| | | | (258) | | | | | | — | | |
Numerator for basic and diluted net loss per ordinary share calculation
|
| | | | (347,421) | | | | | | (206,282) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average number of ordinary shares, basic and diluted
|
| | | | 2,142,922,222 | | | | | | 2,153,697,360 | | |
Denominator for basic and diluted net loss per ordinary share calculation
|
| | | | 2,142,922,222 | | | | | | 2,153,697,360 | | |
Net loss per ordinary share attributable to ordinary shareholders | | | | | | | | | | | | | |
– Basic and diluted
|
| | | | (0.16) | | | | | | (0.10) | | |
| | |
As of June 30,
2023 |
| |
As of June 30,
2022 |
| ||||||
Redeemable convertible preferred shares (note 17)
|
| | | | 308,052,629 | | | | | | 124,062,356 | | |
WFOE Exchangeable Notes(i)
|
| | | | 204,109,698 | | | | | | 579,710,145 | | |
Mandatorily redeemable noncontrolling interest(ii)
|
| | | | — | | | | | | 11,594,203 | | |
Share options(iii) (note 23)
|
| | | | 46,387,767 | | | | | | — | | |
Warrant(iv) | | | | | 3,210,370 | | | | | | 1,999,692 | | |
Total | | | | | 561,760,464 | | | | | | 717,366,396 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
Service line
|
| |
2023
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Sales of goods – third-party end-users | | | | | | | | | | | | | |
– BEV
|
| | | | 69,518 | | | | | | — | | |
– ICE Sports cars
|
| | | | 11,973 | | | | | | 473 | | |
– Others
|
| | | | 610 | | | | | | 76 | | |
| | | | | 82,101 | | | | | | 549 | | |
Sales of goods – third-party distributors | | | | | | | | | | | | | |
– BEV
|
| | | | 3,272 | | | | | | — | | |
– ICE Sports cars
|
| | | | 37,173 | | | | | | — | | |
– Others
|
| | | | 1,501 | | | | | | — | | |
| | | | | 41,946 | | | | | | — | | |
Sales of goods – related parties | | | | | | | | | | | | | |
– BEV
|
| | | | 436 | | | | | | — | | |
– Others
|
| | | | 371 | | | | | | — | | |
| | | | | 807 | | | | | | — | | |
Subtotal | | | | | 124,854 | | | | | | 549 | | |
Services | | | | | | | | | | | | | |
– related parties
|
| | | | 5,021 | | | | | | 1,852 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
Service line
|
| |
2023
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
– third parties
|
| | | | 160 | | | | | | 18 | | |
Subtotal | | | | | 5,181 | | | | | | 1,870 | | |
Total revenues
|
| | | | 130,035 | | | | | | 2,419 | | |
|
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Current liabilities | | | | | | | | | | | | | |
– Contract liabilities – third parties
|
| | | | 29,875 | | | | | | 7,843 | | |
– Contract liabilities – related parties*
|
| | | | 493 | | | | | | 8 | | |
Non-current liabilities | | | | | | | | | | | | | |
– Contract liabilities – third parties
|
| | | | 3,592 | | | | | | — | | |
Contract liabilities, current and non-current
|
| | | | 33,960 | | | | | | 7,851 | | |
| | | | | | | | |
Fair Value Measurement at Reporting Date Using
|
| |||||||||||||||
| | |
Fair Value as of
June 30, 2023 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment securities
|
| | | | 7,326 | | | | | | 7,326 | | | | | | — | | | | | | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible notes
|
| | | | 99,779 | | | | | | — | | | | | | — | | | | | | 99,779 | | |
Exchangeable notes
|
| | | | 418,743 | | | | | | — | | | | | | — | | | | | | 418,743 | | |
Put option liabilities
|
| | | | 6,069 | | | | | | — | | | | | | — | | | | | | 6,069 | | |
| | | | | | | | |
Fair Value Measurement at Reporting Date Using
|
| |||||||||||||||
| | |
Fair Value as of
December 31, 2022 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment securities
|
| | | | 8,411 | | | | | | 8,411 | | | | | | — | | | | | | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible notes
|
| | | | 76,770 | | | | | | — | | | | | | — | | | | | | 76,770 | | |
Exchangeable notes
|
| | | | 427,112 | | | | | | — | | | | | | — | | | | | | 427,112 | | |
Mandatorily redeemable noncontrolling interest
|
| | | | 11,381 | | | | | | — | | | | | | — | | | | | | 11,381 | | |
| | |
Number of
shares |
| |
Weighted
average exercise price |
| |
Weighted
average grant-date fair value |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
US$
|
| |
US$
|
| | | | | | | |
US$
|
| |||||||||
Outstanding at January 1, 2023
|
| | | | 46,860,000 | | | | | | 0.64 | | | | | | 0.42 | | | | | | | | | | | | | | |
Granted
|
| | | | 2,691,667 | | | | | | 0.64 | | | | | | 1.03 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (3,163,900) | | | | | | 0.64 | | | | | | 0.42 | | | | | | | | | | | | | | |
Outstanding at June 30, 2023
|
| | | | 46,387,767 | | | | | | 0.64 | | | | | | 0.45 | | | | | | 9.31 | | | | | | 48,921 | | |
Grant dates:
|
| |
Six Months Ended
June 30, 2023 |
|
| | | | |
Risk-free interest rate(i)
|
| |
3.40% – 3.96%
|
|
Expected volatility(ii)
|
| |
55.03% – 56.33%
|
|
Expected dividend yield(iii)
|
| |
0.00%
|
|
Exercise multiple(iv)
|
| |
2.20 – 2.80
|
|
Expected terms(v)
|
| |
10.00 years
|
|
Fair values of underlying ordinary share(vi)
|
| |
US$1.31 – US$1.63
|
|
| | |
Less than
one year |
| |
More than
one year |
| |
Total
|
| |||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
Purchase commitment
|
| | | | 138,165 | | | | | | — | | | | | | 138,165 | | |
| | |
Less than
one year |
| |
More than
one year |
| |
Total
|
| |||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
Capital expenditure commitment(i)
|
| | | | 42,052 | | | | | | 8,105 | | | | | | 50,157 | | |
Names of the major related parties
|
| |
Nature of relationship
|
|
Geely Holding | | | Entity controlled by the Controlling Shareholder of the Company | |
Ningbo Geely Automobile Research & Development Co., Ltd. (“Ningbo Geely R&D”) | | | Entity controlled by the Controlling Shareholder of the Company | |
Group Lotus Limited | | | Entity controlled by the Controlling Shareholder of the Company | |
LGIL | | | Entity controlled by the Controlling Shareholder of the Company | |
Names of the major related parties
|
| |
Nature of relationship
|
|
Geely HK | | | Entity controlled by the Controlling Shareholder of the Company | |
Wuhan Geely Auto Parts Co., Ltd. (“Wuhan Geely Auto Parts”) | | | Entity controlled by the Controlling Shareholder of the Company | |
Zhejiang Geely Automobile Co., Ltd. Wuhan Branch (“Geely Auto Wuhan Branch”) | | | Entity controlled by the Controlling Shareholder of the Company | |
Ecarx | | | Entity controlled by the Controlling Shareholder of the Company | |
ECARX (Hubei) Technology Co., Ltd. (“Hubei Ecarx”) | | | Entity controlled by the Controlling Shareholder of the Company | |
Lotus Cars Limited | | | Entity controlled by the Controlling Shareholder of the Company | |
Volvo Car Corporation | | | Entity controlled by the Controlling Shareholder of the Company | |
Hangzhou Xuanyu Human Resources Co., Ltd. | | | Entity controlled by the Controlling Shareholder of the Company | |
Zhejiang Geely Business Service Co., Ltd. | | | Entity controlled by the Controlling Shareholder of the Company | |
China Euro Vehicle Technology AB | | | Entity controlled by the Controlling Shareholder of the Company | |
Radar New Energy Automobile (Zhejiang) Co., Ltd. | | | Entity controlled by the Controlling Shareholder of the Company | |
Geely Automobile Group Co., Ltd. | | | Entity controlled by the Controlling Shareholder of the Company | |
Lynk & Co Sales Netherlands BV | | | Entity controlled by the Controlling Shareholder of the Company | |
Geely Automobile Research Institute (Ningbo) Co., Ltd. | | | Entity controlled by the Controlling Shareholder of the Company | |
Zhejiang Jisu Supply Chain Management Co. Ltd. | | | Entity controlled by the Controlling Shareholder of the Company | |
Zhejiang Geely Automobile Co., Ltd. | | | Entity controlled by the controlling shareholder of the Company | |
Zhejiang Xitumeng Digital Technology Co., Ltd. | | | Entity that the controlling shareholder of the Company has significant influence | |
Wuhan Quanqing Information Technology Co., Ltd. (“Wuhan Quanqing”) | | | Entity which is under significant influence of the Company | |
Chengdu Jinluda Automobile Sales Service Co., Ltd. | | | Entity which is under significant influence of the Company | |
Hangzhou Luhongyuan Automobile Sales Service Co., Ltd. | | | Entity which is under significant influence of the Company | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Provision of services(i)
|
| | | | 5,021 | | | | | | 1,852 | | |
Sales of goods(i)
|
| | | | 807 | | | | | | — | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Purchase of products and services((iii).a)
|
| | | | 264,440 | | | | | | 10,082 | | |
Purchase of products and services for R&D activities((iii).b)
|
| | | | 40,348 | | | | | | 28,749 | | |
Purchase of equipment and software((iii).c)
|
| | | | 3,943 | | | | | | 1,779 | | |
Short-term lease cost((iii).e)
|
| | | | 63 | | | | | | 102 | | |
Loans to related parties((ii).b)
|
| | | | 865 | | | | | | — | | |
Interest income on loans due from related parties((ii).b)
|
| | | | 57 | | | | | | — | | |
Interest expense on borrowing due to related parties(iv)
|
| | | | — | | | | | | 52 | | |
Acquisition of right-of-use assets(v)
|
| | | | 8 | | | | | | — | | |
Payment of lease liabilities(v)
|
| | | | 10 | | | | | | 40 | | |
Payments on behalf of related parties((ii).a)
|
| | | | 1,405 | | | | | | — | | |
Payments by related parties on behalf of the Group((iii).d)
|
| | | | 8,308 | | | | | | 5,269 | | |
| | |
As of June 30,
2023 |
| |
As of December 31,
2022 |
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Accounts receivable – related parties, net(i)
|
| | | | 13,575 | | | | | | 8,545 | | |
Contract liabilities – related parties*(i)
|
| | | | 493 | | | | | | 8 | | |
Prepayments and other current assets – related parties, net(ii)
|
| | | | 13,911 | | | | | | 8,732 | | |
Accounts payable-related parties((iii).a)
|
| | | | 152,725 | | | | | | 5,770 | | |
Accrued expenses and other current liabilities – related parties*(iii)
|
| | | | 227,886 | | | | | | 183,216 | | |
Other non-current assets – related parties((ii).d)
|
| | | | 2,542 | | | | | | — | | |
Other non-current liabilities – related parties**((iii).f)
|
| | | | 1,530 | | | | | | 1,584 | | |
Operating lease liabilities – related parties, current*(v)
|
| | | | 11 | | | | | | 13 | | |
Operating lease liabilities – related parties, non-current**(v)
|
| | | | 180 | | | | | | 170 | | |
Investment securities – related parties(vi)
|
| | | | 7,326 | | | | | | 8,411 | | |
| | |
Page
|
| |||
ARTICLE I
|
| ||||||
CERTAIN DEFINITIONS
|
| ||||||
| | | | A-3 | | | |
| | | | A-17 | | | |
ARTICLE II
|
| ||||||
TRANSACTIONS; CLOSING
|
| ||||||
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
ARTICLE III
|
| ||||||
REPRESENTATIONS AND WARRANTIES OF THE COMPANY
|
| ||||||
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-36 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | |
| | |
Page
|
| |||
ARTICLE IV
|
| ||||||
REPRESENTATIONS AND WARRANTIES OF SPAC
|
| ||||||
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
ARTICLE V
|
| ||||||
COVENANTS OF THE COMPANY
|
| ||||||
| | | | A-45 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
ARTICLE VI
|
| ||||||
COVENANTS OF SPAC
|
| ||||||
| | | | A-50 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | |
| | |
Page
|
| |||
| | | | A-52 | | | |
ARTICLE VII
|
| ||||||
JOINT COVENANTS
|
| ||||||
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
| | | | 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-62 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-66 | | |
| Exhibits | | | | |
|
Exhibit A
Sponsor Support Agreement
|
| | | |
|
Exhibit B
Company Support Agreement
|
| | | |
|
Exhibit C
Distribution Agreement
|
| | | |
|
Exhibit D-1
Put Option Agreement
|
| | | |
|
Exhibit D-2
Put Option Agreement
|
| | | |
|
Exhibit E
Form of Registration Rights Agreement
|
| | | |
|
Exhibit F
Form of First Plan of Merger
|
| | | |
|
Exhibit G
Form of Second Plan of Merger
|
| | | |
|
Exhibit H
Form of A&R Company Charter
|
| | | |
|
Exhibit I
Form of Assignment, Assumption and Amendment Agreement
|
| | | |
|
Exhibit J
Form of Lock-Up Agreement
|
| | | |
| Schedules | |
| SPAC Disclosure Letter | |
| Company Disclosure Letter | |
| INDEX OF DEFINED TERMS | | | | |
| A&R Company Charter | | |
2.1(b)
|
|
| Action | | |
1.1
|
|
| Additional Financial Statements | | |
5.8
|
|
| ADS Facility | | |
2.5(a)
|
|
| ADS Merger Consideration | | |
1.1
|
|
| Affiliate | | |
1.1
|
|
| Aggregate Cash Proceeds | | |
1.1
|
|
| Agreement Preamble | | | | |
| 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 | | |
1.1
|
|
| Business Combination | | |
1.1
|
|
| Business Combination Deadline | | |
6.7
|
|
| Business Data | | |
1.1
|
|
| Business Day | | |
1.1
|
|
| Capital Restructuring | | |
2.1(d)
|
|
| Cayman Act | | |
Recitals
|
|
| Cayman Registrar | | |
1.1
|
|
| Charging Business | | |
1.1
|
|
| Closing | | |
2.2(a)
|
|
| Closing Date | | |
2.2(a)
|
|
| Code | | |
1.1
|
|
| Company | | |
Preamble
|
|
| Company Acquisition Proposal | | |
1.1
|
|
| Company ADS | | |
1.1
|
|
| Company Board | | |
Recitals
|
|
| Company Board Recommendation | | |
7.2(c)(ii)
|
|
| Company Charter | | |
1.1
|
|
| Company Closing Statement | | |
2.4(a)(ii)
|
|
| Company Contract | | |
1.1
|
|
| Company Directors | | |
5.6
|
|
| Company Disclosure Letter | | |
Article III
|
|
| Company Financial Statements | | |
3.9(b)
|
|
| Company IP | | |
1.1
|
|
| Company Lease | | |
3.14(c)
|
|
| Company Material Adverse Effect | | |
1.1
|
|
| 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 Support Agreement | | |
Recitals
|
|
| Company Transaction Expenses | | |
1.1
|
|
| Company Warrant | | |
2.3(d)
|
|
| Company Warrant Agent | | |
Recitals
|
|
| Competing SPAC | | |
1.1
|
|
| Contemplated Business | | |
1.1
|
|
| Contemplated Company Products | | |
1.1
|
|
| Contract | | |
1.1
|
|
| Control | | |
1.1
|
|
| Control Documents | | |
1.1
|
|
| Controlled | | |
1.1
|
|
| COVID-19 | | |
1.1
|
|
| COVID-19 Measures | | |
1.1
|
|
| Data Protection Laws | | |
1.1
|
|
| Deposit Agreement | | |
2.5(a)
|
|
| Depositary Bank | | |
2.5(a)
|
|
| Disclosure Letter | | |
1.1
|
|
| Dissenting SPAC Shareholders | | |
2.7(a)
|
|
| Dissenting SPAC Shares | | |
2.7(a)
|
|
| Distribution Agreement | | |
Recitals
|
|
| DTC | | |
1.1
|
|
| Encumbrance | | |
1.1
|
|
| Enforceability Exceptions | | |
3.5(a)
|
|
| Environmental Laws | | |
1.1
|
|
| Equity Pledge Registration | | |
3.2(b)
|
|
| Equity Securities | | |
1.1
|
|
| ERISA | | |
1.1
|
|
| ERISA Affiliate | | |
1.1
|
|
| ESOP | | |
1.1
|
|
| Event | | |
1.1
|
|
| Exchange Act | | |
1.1
|
|
| Exercising Warrantholders | | |
2.5(c)
|
|
| Extension Expenses | | |
1.1
|
|
| Extension Proposal | | |
6.7
|
|
| Extension Proxy Statement | | |
6.7
|
|
| Extension Recommendation | | |
6.7
|
|
| First Effective Time | | |
2.2(a)
|
|
| First Merger | | |
Recitals
|
|
| First Merger Filing Documents | | |
2.2(a)
|
|
| First Plan of Merger | | |
1.1
|
|
| Form F-6 | | |
2.5(a)
|
|
| Founder Shareholder | | |
Recitals
|
|
| 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
|
|
| Investment Company Act | | |
1.1
|
|
| IPO | | |
10.1
|
|
| IT Systems | | |
1.1
|
|
| K&E | | |
10.19
|
|
| Knowledge of SPAC | | |
1.1
|
|
| Knowledge of the Company | | |
1.1
|
|
| Law | | |
1.1
|
|
| Leased Real Property | | |
1.1
|
|
| LGIL Seller | | |
Recitals
|
|
| Liabilities | | |
1.1
|
|
| Lock-Up Agreement | | |
5.12(a)
|
|
| Management Accounts | | |
3.9(b)
|
|
| Material Contracts | | |
1.1
|
|
| Material Permit | | |
3.7(i)
|
|
| 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
|
|
| Open Source Software | | |
1.1
|
|
| Ordinary Course | | |
1.1
|
|
| Ordinary Share Merger Consideration | | |
1.1
|
|
| Ordinary Shares | | |
1.1
|
|
| Organizational Documents | | |
1.1
|
|
| Original Merger Agreement | | |
Recitals
|
|
| Owned IP | | |
1.1
|
|
| Owned Real Property | | |
1.1
|
|
| Parties | | |
Preamble
|
|
| Party | | |
Preamble
|
|
| Patents | | |
1.1
|
|
| Permitted Encumbrances | | |
1.1
|
|
| Person | | |
1.1
|
|
| Personal Data | | |
1.1
|
|
| PIPE Financing | | |
7.6(b)
|
|
| PIPE Financing Proceeds | | |
1.1
|
|
| PIPE Investors | | |
7.6(b)
|
|
| PRC | | |
1.1
|
|
| Pre-Closing Financing | | |
7.6(a)
|
|
| Pre-Closing Financing Agreements | | |
7.6(a)
|
|
| Pre-Closing Financing Investors | | |
7.6(a)
|
|
| Pre-Closing Financing Proceeds | | |
1.1
|
|
| Preferred Share Conversion | | |
2.1(a)
|
|
| Preferred Shares | | |
1.1
|
|
| Price per Share | | |
1.1
|
|
| Privacy Laws | | |
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)
|
|
| Put Option Agreement | | |
Recitals
|
|
| Recapitalization | | |
2.1(d)
|
|
| Recapitalization Factor | | |
1.1
|
|
| Redeeming SPAC Shares | | |
1.1
|
|
| Re-designation 2.1(c) | | | | |
| Registered IP | | |
1.1
|
|
| Registration Rights Agreement | | |
Recitals
|
|
| Regulatory Approvals | | |
7.1(a)
|
|
| Related Entity | | |
1.1
|
|
| 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
|
|
| restraint | | |
8.1(e)
|
|
| 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 Pre-A Preferred Shares | | |
(viii)
|
|
| Shareholder Litigation | | |
7.5
|
|
| Shareholders Agreement | | |
(viii)
|
|
| Social Insurance | | |
1.1
|
|
| Software | | |
1.1
|
|
| SPAC | | |
Preamble
|
|
| SPAC Acquisition Proposal | | |
1.1
|
|
| SPAC ADS Recipients | | |
2.5(b)
|
|
| 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 | | |
5.5(a)
|
|
| SPAC D&O Insurance | | |
5.5(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 Related Party | | |
1.1
|
|
| SPAC SEC Filings | | |
4.12
|
|
| SPAC Securities | | |
1.1
|
|
| SPAC Shareholder | | |
1.1
|
|
| SPAC Shareholder Extension Approval | | |
6.7
|
|
| SPAC Shareholder Redemption Amount | | |
1.1
|
|
| SPAC Shareholder Redemption Right | | |
1.1
|
|
| SPAC Shareholders’ Approval | | |
(viii)
|
|
| SPAC Shareholders’ Meeting | | |
7.2(b)(i)
|
|
| SPAC Shares | | |
1.1
|
|
| SPAC Termination Statement | | |
9.2(b)
|
|
| SPAC Transaction Expenses | | |
1.1
|
|
| SPAC Unit | | |
1.1
|
|
| SPAC Warrant | | |
1.1
|
|
| SPAC Warrant Agent | | |
Recitals
|
|
| Sponsor | | |
Recitals
|
|
| Sponsor Group | | |
10.19
|
|
| Sponsor Support Agreement | | |
Recitals
|
|
| Subscription Agreements | | |
7.6(b)
|
|
| Subsidiary | | |
1.1
|
|
| Supporting Company Shareholder | | |
Recitals
|
|
| Surviving Entity 1 | | |
Recitals
|
|
| Surviving Entity 2 | | |
Recitals
|
|
| Tax | | |
1.1
|
|
| Tax Returns | | |
1.1
|
|
| Taxes | | |
1.1
|
|
| Terminating Company Breach | | |
9.1(f)
|
|
| Terminating SPAC Breach | | |
9.1(h)
|
|
| Termination Date | | |
9.1(i)
|
|
| Top 10 Suppliers | | |
1.1
|
|
| Trade Secrets | | |
1.1
|
|
| Trademarks | | |
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(b)
|
|
| Warrant Agreement | | |
1.1
|
|
| Working Capital Loans | | |
1.1
|
|
| Written Objection | | |
2.2(c)
|
|
| Wuhan Lotus E-Commerce | | |
1.1
|
|
| Wuhan Lotus Technology | | |
1.1
|
|
|
“ADS”
|
| |
means an American Depositary Share representing Ordinary Shares;
|
|
|
“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; | |
|
“Commission”
|
| |
means the Securities and Exchange Commission of the United States 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 Lotus Technology 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 disclosed in any registration statement filed by the Company with the Commission in connection with the registration of ADSs, or which has otherwise been notified to the Shareholders;
|
|
|
“Designated Stock Exchange”
|
| |
means NASDAQ, NYSE or any other internationally recognized stock exchange on which any securities of the Company are listed for the time being;
|
|
|
“Designated Stock Exchange Rules”
|
| |
means the relevant code, rules and regulations, as amended, from time to time, applicable as a result of the 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; | |
|
“electronic communication”
|
| |
means electronic posting to the Company’s Website, electronic 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; | |
|
“Electronic Transactions Act”
|
| |
means the Electronic Transactions Act (As Revised) of the Cayman Islands and any statutory amendment or re-enactment thereof;
|
|
|
“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 such 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 an ordinary share of a par value of US$0.00001 in the capital of the Company, and having the rights, preferences, privileges and restrictions provided for in the Memorandum of Association and these Articles;
|
|
|
“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, 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 a 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 such 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.
|
|
39.
|
(a)
|
Subject to the rules of any Designated Stock Exchange and to any rights and restrictions for the time being attached to any Share, 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. The Directors may also decline to register any transfer of a Share if such transfer would breach or cause a breach of: (i) the rules of any Designated Stock Exchange; or (ii) applicable law or regulation. |
59.
|
(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. |
60.
|
(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. |
85.
|
(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 | | | ) | | | | | | | ||||
|
L Catterton Asia Acquisition Corp
|
| | ) | | |
|
| | | | |||
| | | | ) | | | Name: | | | | ||||
| | | | ) | | | Title: | | | Director | | |
|
SIGNED by:
|
| | ) | | | | | | | ||||
| Duly authorised for and on behalf of | | | ) | | | | | | | ||||
|
Lotus Temp Limited
|
| | ) | | |
|
| | | | |||
| | | | ) | | | Name: | | | | ||||
| | | | ) | | | Title: | | | Director | | |
|
Exhibit
Number |
| |
Description
|
|
| 10.6* | | | Shareholder Support Agreement, dated as of January 31, 2023, by and among Lotus Technology Inc., L Catterton Asia Acquisition Corp, and other parties named therein | |
| 10.7#* | | | | |
| 10.8* | | | Put Option Agreement dated January 31, 2023 among Lotus Technology Inc., Geely International (Hong Kong) Limited, Lotus Advance Technologies Sdn Bhd and Lotus Group International Limited | |
| 10.9* | | | Put Option Agreement dated January 31, 2023 among Lotus Technology Inc., Etika Automotive Sdn Bhd, Lotus Advance Technologies Sdn Bhd and Lotus Group International Limited | |
| 10.10††* | | | | |
| 10.11* | | | | |
| 10.12* | | | | |
| 10.13†#* | | | | |
| 10.14#* | | | | |
| 10.15†#* | | | | |
| 10.16†#* | | | | |
| 10.17†#* | | | | |
| 10.18†#* | | | | |
| 10.19†#* | | | | |
| 10.20†#* | | | | |
| 10.21†#* | | | | |
| 10.22†#* | | | | |
| 10.23†#* | | | | |
| 10.24†#* | | | |
|
Exhibit
Number |
| |
Description
|
|
| 10.25†#* | | | | |
| 10.26†#* | | | | |
| 10.27#* | | | | |
| 10.28* | | | English Translation of Termination Agreement dated June 30, 2023, among Wuhan Lotus Technology Limited Company Ltd. and Wuhan Lotus E-commerce Co., Ltd. and its nominee shareholders. | |
| 10.29#* | | | | |
| 10.30* | | | | |
| 10.31* | | | | |
| 10.32#* | | | | |
| 10.33* | | | | |
| 10.34* | | | | |
| 10.35†# | | | | |
| 21.1* | | | | |
| 23.1 | | | Consent of Marcum LLP, independent registered accounting firm for L Catterton Asia Acquisition Corp | |
| 23.2 | | | | |
| 23.3* | | | | |
| 23.4* | | | | |
| 23.5* | | | | |
| 24.1* | | | | |
| 99.1* | | | | |
| 99.2* | | | | |
| 99.3* | | | | |
| 107 | | | |
|
Signature
|
| |
Title
|
| |
Date
|
| |||
|
*
Daniel Donghui Li
|
| |
Director and Chairman of the Board of Directors
|
| |
December 5, 2023
|
| |||
|
/s/ Qingfeng Feng
Qingfeng Feng
|
| |
Director and Chief Executive Officer
(Principal Executive Officer) |
| |
December 5, 2023
|
| |||
|
*
Alexious Kuen Long Lee
|
| |
Director and Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
December 5, 2023
|
| |||
|
*
Ooi Teik Huat
|
| |
Director
|
| |
December 5, 2023
|
| |||
|
*
Ning Yu
|
| |
Independent Director
|
| |
December 5, 2023
|
| |||
|
*By:
|
| |
/s/ Qingfeng Feng
Qingfeng Feng
Attorney-in-fact |
| | |
Exhibit 10.35
Confidential treatment has been requested for redacted portions of this exhibit.
This copy omits the information subject to the confidentiality request. Omissions are designated as ******.
November 15, 2023
LOTUS TECHNOLOGY INC.
MERITZ SECURITIES CO., LTD.
SHARE SUBSCRIPTION AGREEMENT
in relation to the shares of
LOTUS TECHNOLOGY INC.
CONTENTS
1. | Subscription | 1 |
2. | Closing | 1 |
3. | Warranties | 2 |
4. | Undertakings | 2 |
5. | Conditions to Closing | 4 |
6. | Investor Put Option | 5 |
7. | Company Call Option | 6 |
8. | Right of First Offer | 8 |
9. | PRC Tax Matters | 9 |
10. | Security | 9 |
11. | Registration Rights | 11 |
12. | Termination | 17 |
13. | Material Non-Public Information | 17 |
14. | No Waiver under the Merger Agreement | 17 |
15. | Costs | 18 |
16. | Aggregation | 18 |
17. | Anti-Dilution Adjustments | 18 |
18. | Most Favored Nation | 19 |
19. | Confidentiality | 19 |
20. | Assignment | 19 |
21. | Further Assurances | 20 |
22. | Notices | 20 |
23. | Entire Agreement | 21 |
24. | Waivers, Rights and Remedies | 21 |
25. | Counterparts | 21 |
26. | Variations | 21 |
27. | Invalidity | 21 |
28. | Third Party Enforcement Rights | 21 |
29. | Governing Law and Jurisdiction | 21 |
30. | Remedies | 22 |
SCHEDULE 1 COMPANY WARRANTIES | 23 |
SCHEDULE 2 INVESTOR WARRANTIES | 24 |
Schedule 3 Definitions and Interpretation | 25 |
Schedule 4 Form of Security Documents | 26 |
Schedule 5 Form of Legal Opinions | 27 |
Schedule 6 Form of Put Option Exercise Notice | 28 |
i
This share subscription agreement (this “Agreement”) is dated November 15, 2023
Parties
1. | Lotus Technology Inc., an exempted company incorporated in the Cayman Islands with company number 379482 and its registered office at Maples Corporate Services Limited, PO Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands (the “Company”); and |
2. | Meritz Securities Co., Ltd., a corporation incorporated under the laws of the Republic of Korea having its principal office at Three IFC, 10 Gukjegeumyung-ro, Yeongdeungpo-gu, Seoul, Korea 07326 (“Investor”) |
(each a “Party” in this Agreement and together, the “Parties”).
Words and expressions used in this Agreement shall be interpreted in accordance with Schedule 3 (Definitions and Interpretation).
Preamble
(A) | The Company wishes to allot and issue to Investor, and Investor wishes to subscribe from the Company, the Subscription Shares on and subject to the terms of this Agreement. |
(B) | The Parties wish to enter into this Agreement to set out the rights and obligations that each Party will have in connection with the issuance and subscription of the Subscription Shares. |
IT IS NOW AGREED:
1. | Subscription |
Subject to the terms of this Agreement, the Company shall allot and issue to Investor, and Investor shall subscribe for 50,000,000 Ordinary Shares to be newly issued by the Company (the “Subscription Shares”) free and clear from any Encumbrance upon Closing (the “Share Subscription”) for an aggregate subscription price of US$500,000,000 (the “Subscription Price”). The Company shall ensure that the Subscription Shares allotted and issued to Investor shall be issued as fully-paid. The term “Subscription Shares” as used in this Agreement shall include only such Ordinary Shares acquired by Investor from the Company pursuant to this Agreement and not Transferred by Investor to any other Person at any time and, for the avoidance of doubt, shall exclude any Ordinary Shares acquired by Investor from the secondary market; provided that any Ordinary Shares received by Investor upon the completion or termination (in whole or in part) of any Lending (in the same number as the Subscription Shares lent by Investor pursuant to such Lending, subject to adjustments in accordance with Clause 17) shall be deemed to be Subscription Shares for all purposes hereunder.
2. | Closing |
2.1 | The closing of the issuance of and subscription for the Subscription Shares contemplated hereby (the “Closing”) shall occur on the closing date of the De-SPAC Transaction (the “Closing Date”), subject to the substantially concurrent consummation of the De-SPAC Transaction and the satisfaction or waiver (by the applicable Party) in writing of the conditions precedent set forth in Clause 5 (other than conditions that by their nature are to be satisfied on the Closing Date, but subject to the satisfaction or waiver (by the applicable Party) of those conditions on the Closing Date). |
2.2 | Not less than five (5) Business Days prior to the expected closing date on which the Company reasonably expects all conditions to the closing of the De-SPAC Transaction to be satisfied or waived, the Company shall deliver written notice to Investor (the “Closing Notice”) of such expected closing date. Upon receipt of the Closing Notice, Investor shall deliver to the Company, on the Closing Date (the “Funding Date”), the Subscription Price by wire transfer of U.S. dollars in immediately available funds to the account specified by the Company in the Closing Notice. Concurrently with the Closing, the Company shall issue the Subscription Shares to Investor and, as soon as practicable following, but not later than one (1) Business Day after, the Closing, register the Subscription Shares in the name of Investor on the Company’s register of members and deliver a copy of such register of members to Investor. If the Closing does not occur within three (3) Business Days following the expected closing date specified in the Closing Notice, unless otherwise agreed to in writing by the Parties, the Company shall promptly (but not later than two (2) Business Days thereafter) cause the return of the Subscription Price in full to Investor by wire transfer of U.S. dollars in immediately available funds to the account specified by Investor, and any Subscription Shares shall be surrendered to the Company for no consideration and deemed as cancelled on surrender (to the extent the Subscription Shares are issued). Prior to or on the Closing Date, Investor shall deliver to the Company any other information that is reasonably requested in the Closing Notice in order for the Company to issue the Subscription Shares, including, without limitation, the legal name of the Person in whose name such Subscription Shares are to be issued and a duly executed Internal Revenue Service Form W-9 or W-8, as applicable. |
1
2.3 | Subject to receipt of the Subscription Price, the Company shall deposit (i) Treasury Bonds with the aggregate Par Amount of US$325,000,000 and (ii) Treasury Bonds and/or Treasury Bills (by mutual agreement of the Parties) with the aggregate Par Amount of US$175,000,000 into the Restricted Securities Account as soon as practicable following, but not later than two (2) Business Days after, the Closing Date. |
3. | Warranties |
3.1 | The Company represents and warrants to Investor as at the date of this Agreement and at the Closing Date (other than any such representation or warranty that is made by its terms as of a specified date, which shall be made as of such specified date) in the terms of the Company Warranties. Each of the Company Warranties shall be construed as a separate and independent warranty. |
3.2 | Investor represents and warrants to the Company as at the date of this Agreement and at the Closing Date (other than any such representation or warranty that is made by its terms as of a specified date, which shall be made as of such specified date) in the terms of the Investor Warranties. Each of the Investor Warranties shall be construed as a separate and independent warranty. |
3.3 | All of the agreements, representations and warranties contained in this Agreement shall survive the Closing. |
4. | Undertakings |
4.1 | On or prior to Closing, the Company undertakes to: |
(a) set up the Restricted Cash Account;
(b) set up the Restricted Securities Account;
(c) execute the Security Documents, each substantially in the form set out in Schedule 4 subject to any changes made pursuant to Clause 4.3; and
(d) deliver to Investor:
(i) | a legal opinion of Freshfields Bruckhaus Deringer, as United States legal counsel to the Company, addressed to Investor in the agreed form set out in Schedule 5; |
(ii) | a legal opinion of Freshfields Bruckhaus Deringer, as Hong Kong legal counsel to the Company, addressed to Investor in the agreed form set out in Schedule 5, subject to modifications and changes that Freshfields Bruckhaus Deringer (acting reasonably) may make having taken into account the changes incorporated into the executed Security Documents pursuant to Clause 4.3; |
(iii) | a legal opinion of Maples and Calder (Hong Kong) LLP, as Cayman Islands legal counsel to the Company, addressed to Investor in the agreed form set out in Schedule 5; |
(iv) | a certified copy of the Company’s certificate of incorporation; |
(v) | a certified copy of the Company’s memorandum and articles of association; |
2
(vi) | a certified copy of the Company’s register of directors, dated no earlier than five (5) Business Days prior to the Closing Date; |
(vii) | a certified copy of the Company’s register of members, dated no earlier than five (5) Business Days prior to the Closing Date; |
(viii) | a certified copy of the Company’s register of mortgages and charges, dated no earlier than five (5) Business Days prior to the Closing Date; |
(ix) | a certificate of good standing issued by the Registrar of Companies of the Cayman Islands certifying that the Company is in good standing, dated no earlier than five (5) Business Days prior to the Closing Date; |
(x) | a certificate of incumbency and authority of the Company issued by its registered agent, dated no earlier than five (5) Business Days prior to the Closing Date; |
(xi) | a copy of written resolutions by the Company’s board of directors passed after the date hereof, approving (x) the Company’s execution and delivery of this Agreement and the transactions contemplated hereby, and (y) the issuance of the Subscription Shares to Investor; and |
(xii) | a copy of written resolutions by the Company’s shareholders adopting the sixth amended and restated memorandum and articles of association of the Company, in the form filed with the SEC prior to Closing. |
4.2 | After Closing, the Company undertakes to: |
(a) | ensure the total amount of Unrestricted Cash held by the Company as of the last date of each fiscal quarter shall be no less than US$175,000,000, in each case as evidenced in the applicable quarterly financial results filed or furnished by the Company with the SEC pursuant to a Current Report on Form 6-K; |
(b) | file or furnish with the SEC pursuant to a Current Report on Form 6-K: |
(i) | its quarterly financial results for each of the first and the third fiscal quarters within sixty (60) calendar days following the last date of such fiscal quarter of the Company; |
(ii) | its second quarter and half-year financial results within one hundred and twenty (120) calendar days following the last date of such fiscal quarter of the Company; and |
(iii) | its fourth quarter and full-year financial results within one hundred and twenty (120) calendar days following the last date of such fiscal quarter of the Company |
(together with the Company’s obligation under Clause 4.2(a), the “Financial Covenant”); and
(c) | deliver a stamped copy of the sixth amended and restated memorandum and articles of association of the Company to Investor, in the form previously provided to Investor, duly filed with the Registrar of Companies in the Cayman Islands promptly following the date on which it receives such stamped copy from the Registrar of Companies in the Cayman Islands. |
The Financial Covenant shall terminate upon the full payment of the Put Option Price to Investor.
4.3 | To the extent Investor raises additional comments on the Security Documents in the form set out in Schedule 4 after the date of this Agreement, the Company (acting reasonably) shall consider such comments, and the Parties shall cooperate in good faith to revise the Security Documents accordingly. |
4.4 | Notwithstanding anything to the contrary herein, subject to satisfaction of Investor’s express obligations in accordance with the terms and conditions of this Agreement (including Investor’s obligations under Clauses 7 and 8), nothing herein shall be deemed to limit or restrict Investor’s right to lend the Subscription Shares (whether or not subject to any payment or settlement) to any of its Affiliates or a third party after Closing (“Lending”). |
3
5. | Conditions to Closing |
5.1 | Conditions to Each Party’s Obligations. The obligations of each Party to consummate the Share Subscription shall be subject to the fulfilment, at or prior to the Closing, of the following conditions: |
(a) | All conditions precedent to effect the closing of the De-SPAC Transaction under the Merger Agreement shall have been satisfied or waived (other than those conditions that, by their nature, may only be satisfied at the consummation of the closing of the De-SPAC Transaction but subject to satisfaction or waiver thereof), subject to Clause 5.2(d); |
(b) | The closing of the De-SPAC Transaction in accordance with the terms and conditions of the Merger Agreement shall occur substantially concurrently with the Closing; provided that, notwithstanding anything to the contrary in this Agreement, neither the Closing nor any other transaction contemplated under this Agreement shall be deemed to be consummated unless there occurs the substantially simultaneous occurrence of the closing of the De-SPAC Transaction; and |
(c) | There shall not be in force any order, judgment, injunction, decree, writ, stipulation, determination or award, in each case, entered by or with any governmental authority, law, statute, rule or regulation enjoining or prohibiting the Share Subscription or the De-SPAC Transaction. |
5.2 | Conditions to the Obligations of Investor. The obligations of Investor to consummate the Share Subscription shall be subject to the fulfilment, at or prior to the Closing, of the following conditions: |
(a) | Each of the representations and warranties in Schedule 1 shall be true and correct in all material respects as of the Closing Date other than (i) such representations and warranties qualified by materiality or similar qualification, which shall be true and correct in all respects as of the Closing Date and (ii) such representations and warranties which speak as to an earlier date, which representations and warranties shall be true and correct in all material respects (or, if qualified by materiality or similar qualification, in all respects) as of such date; |
(b) | The Company shall have duly performed and complied with, in all material respects, all undertakings and covenants required by this Agreement to be performed or complied with by it prior to or on the Closing Date except where the failure of such performance or compliance would not or would not reasonably be expected to prevent, materially delay, or materially impair the ability of the Company to consummate the Closing; |
(c) | (i) The Security Documents shall have been duly executed (substantially in the form set out in Schedule 4 subject to any changes made pursuant to Clause 4.3) and delivered to Investor by each party thereto, and (ii) the Company (at its sole expense) shall have completed the creation and perfection of the Security in accordance with the terms of the Security Documents (other than in relation to the obligations of the Company under clause 4.1 (Perfection) of the Cash Account Charge and clause 13.3 (Registration) of the Account Security Agreement, both of which shall be duly performed, completed and discharged by the Company within twenty (20) Business Days after the Closing Date); |
(d) | The terms of the Merger Agreement shall not have been amended or waived in a manner that materially and adversely affects the economic benefits that Investor reasonably expects to receive under this Agreement; and |
(e) | The Company shall not have, without Investor’s prior written consent, amended or waived the satisfaction of any part of Section 8.3(a) of the Merger Agreement as a condition to the Company’s obligation to consummate the De-SPAC Transaction. |
4
5.3 | Conditions to the Obligations of the Company. The obligations of the Company to consummate the Share Subscription shall be subject to the fulfilment, at or prior to the Closing, of the following conditions: |
(a) | Each of the representations and warranties in Schedule 2 shall be true and correct in all material respects as of the Closing Date other than (i) such representations and warranties qualified by materiality or similar qualification, which shall be true and correct in all respects as of the Closing Date and (ii) such representations and warranties which speak as to an earlier date, which representations and warranties shall be true and correct in all material respects (or, if qualified by materiality or similar qualification, in all respects) as of such date; and |
(b) | Investor shall have wired the Subscription Price in accordance with Clause 2.2 of this Agreement and otherwise duly performed and complied with, in all material respects, all covenants required by this Agreement to be performed or complied with by it prior to or on the Closing Date except where the failure of such performance or compliance would not or would not reasonably be expected to prevent, materially delay, or materially impair the ability of Investor to consummate the Closing. |
6. | Investor Put Option |
6.1 | Subject to and after the Closing, Investor shall have the right to sell all or part of the Subscription Shares then held by Investor to the Company, free and clear from any Encumbrance and with all rights attaching thereto, upon the occurrence of any of the following events (each a “Put Option Trigger Event”) in accordance with this Clause 6: |
(a) | the occurrence of any Credit Event; |
(b) | the occurrence of any Collateral Default; |
(c) | any failure by the Company to comply with the Financial Covenant; |
(d) | the failure to satisfy the Registration Condition with respect to any of the Subscription Shares and any such Subscription Shares not being eligible for resale under Rule 144 solely due to failure of the Company to meet the public information requirement under such rule at any time after the date that is six (6) months following the Closing Date; or |
(e) | the third (3rd) anniversary of the Closing Date, which date may be extended by the Company subject to Investor’s prior written consent. |
6.2 | Upon each occurrence of any Put Option Trigger Event under Clause 6.1, the Company shall deliver a written notice (together with reasonable supporting documentation relating thereto) of such occurrence to Investor within five (5) Business Days of such occurrence (the “Put Option Trigger Notice”). Investor shall have the right to exercise the put option set out in this Clause 6 (the “Put Option”) by delivering a written notice in the form set out in Schedule 6 (the “Put Option Exercise Notice”) to the Company at any time from the date of occurrence of the applicable Put Option Trigger Event but on or before the thirtieth (30th) day after the date of receipt of the Put Option Trigger Notice (the “Put Option Exercise Period”). The Put Option can only be exercised once in relation to all or part of the Subscription Shares then held by Investor during the Put Option Exercise Period. |
6.3 | After receipt of the Put Option Exercise Notice from Investor, the Company shall be obliged to, within thirty (30) calendar days of receipt, acquire the number of Subscription Shares that is specified in the Put Option Exercise Notice (the date for such acquisition as specified by the Company, the “Put Option Completion Date”, and the number of Subscription Shares that is specified in the Put Option Exercise Notice, the “Put Option Shares”) at a price equal to the Agreed Return (the “Put Option Price”). |
6.4 | On the Put Option Completion Date, (a) the Company shall procure the payment of the Put Option Price to Investor, and (b) Investor shall deliver to the Company all necessary certificates representing valid title to the Put Option Shares and such other documents as may be reasonably necessary or appropriate to effect the transfer of the Put Option Shares to the Company, (c) the Company shall be permitted to withdraw, and Investor shall cause to be released, all Treasury Bonds and/or Treasury Bills from the Restricted Securities Account and all the cash collateral from the Restricted Cash Account, and (d) Investor shall, at the reasonable request and sole cost of the Company, promptly execute any documents (or procure that its nominees execute any documents) or take whatever action is reasonably necessary to release, reassign or discharge (as appropriate) the Security Assets (as defined in the Account Security Agreement) and the Charged Property (as defined in the Cash Account Charge) from the Security, in the manner set out in the Security Documents; provided that, the foregoing clauses (b) to (d) shall be subject to the payment of the Put Option Price to Investor. In the event the Company fails to (x) procure the payment of the Put Option Price to Investor, or (y) complete the purchase of the Put Option Shares, Investor shall have the recourse as set out in Clause 10 below. |
5
6.5 | For the avoidance of doubt, whether or not the Put Option has lapsed with respect to a particular Put Option Trigger Event, in the event of occurrence of another Put Option Trigger Event and provided that Investor has not exercised the Put Option with respect to any of the Subscription Shares, the Put Option shall be deemed to be reinstated with respect to such other Put Option Trigger Event in accordance with the terms of this Clause 6; provided that, if Investor has not exercised any Put Option by serving the Put Option Exercise Notice by the date that falls thirty (30) calendar days after the third (3rd) anniversary of the Closing Date (which date may be extended by the Company subject to Investor’s prior written consent), Investor shall no longer be entitled to exercise any Put Option set out in this Clause 6 (the “Put Option Expiration Date”). |
6.6 | The Parties agree that the Company shall have the right to nominate one (1) or more third-party investors to acquire the Subscription Shares to be sold by Investor in accordance with this Clause 6, subject to the applicable sanctions and anti-bribery laws or regulations and Investor’s prior written consent (in its sole and absolute discretion). Nothing in this Clause 6.6, including the Company’s nomination of any third-party investor or Investor’s written consent thereto, shall relieve the Company of any of its obligations under this Clause 6 in any respect. In the event that such third-party investor nominated by the Company and consented to by Investor in writing fails to (x) procure payment of the Put Option Price to Investor, or (y) complete the acquisition of the Put Option Shares from Investor, within thirty (30) calendar days of receipt by the Company of the Put Option Exercise Notice, Investor shall have the recourse as set out in Clause 10 below. |
6.7 | If the Company, any intermediary or any third-party investor nominated by the Company is required or entitled to deduct or withhold, from the payment of the Put Option Price to Investor, in connection with Investor’s exercise of the Put Option, any Tax, the Company shall pay (or procure such third-party investor to pay) on demand from Investor such additional amounts as shall be required so that the net amount received by Investor after such deduction or withholding shall equal the Put Option Price. In addition to and without limiting the foregoing, Investor shall be entitled to indemnification by the Company in accordance with Clause 9. |
7. | Company Call Option |
7.1 | Subject to and after the Closing and the satisfaction of the Registration Condition, the Company shall have the right to acquire not more than the lower of (a) 17,500,000 Subscription Shares, and (b) the number of Subscription Shares actually held by Investor at the relevant time, from Investor, free and clear from any Encumbrance and with all rights attaching thereto, if the Market Price is greater than US$14.00 (the “Call Option 1 Trigger Event”), in accordance with this Clause 7 and subject to Clauses 7.4 and 7.6 (“Call Option 1”) at a per-share price equal to US$14.00 (the “Call Option 1 Price”); provided that, in the event that the Market Price is greater than US$14.00 on more than one (1) occasion, then the Call Option 1 Trigger Event shall be deemed to have occurred on the date of first such occasion, and no other Call Option 1 Trigger Event shall occur as a result of any subsequent such occasions. In exercising Call Option 1, the Company shall acquire such number of Subscription Shares that is specified in the Call Option Exercise Notice in accordance with Clause 7.4 at a per-share price equal to the Call Option 1 Price. |
7.2 | Subject to and after the Closing, and subject to Clause 7.9, from and after the first (1st) anniversary of the Closing Date (the “Call Option 2 Trigger Event”), the Company shall have the right to acquire not more than the lower of (a) 7,500,000 Subscription Shares, and (b) the number of Subscription Shares actually held by Investor at the relevant time, from Investor, free and clear from any Encumbrance and with all rights attaching thereto, in accordance with this Clause 7 and subject to Clauses 7.4 and 7.6 (“Call Option 2”), at a per-share price equal to the greater of (i) US$14.00 and (ii) the Market Price as of the date of delivery of the relevant Call Option Exercise Notice (the “Call Option 2 Price”). In exercising Call Option 2, the Company shall acquire such number of Subscription Shares that is specified in the Call Option Exercise Notice in accordance with Clause 7.4 at a per-share price equal to the Call Option 2 Price. |
6
7.3 | Subject to and after the Closing, and subject to Clause 7.9, from and after the second (2nd) anniversary of the Closing Date (the “Call Option 3 Trigger Event”, and together with the Call Option 1 Trigger Event and the Call Option 2 Trigger Event, each a “Call Option Trigger Event”), the Company shall have the right to acquire not more than the lower of (a) 7,500,000 Subscription Shares, and (b) the number of Subscription Shares actually held by Investor at the relevant time, from Investor, free and clear from any Encumbrance and with all rights attaching thereto, in accordance with this Clause 7 and subject to Clauses 7.4 and 7.6 (“Call Option 3”, and together with Call Option 1 and Call Option 2, each a “Call Option”), at a per-share price equal to the greater of (i) US$14.00 and (ii) the Market Price as of the date of delivery of the relevant Call Option Exercise Notice (the “Call Option 3 Price”, and together with the Call Option 1 Price and Call Option 2 Price, the “Call Option Price”). In exercising Call Option 3, the Company shall acquire such number of Subscription Shares that is specified in the Call Option Exercise Notice in accordance with Clause 7.4 at a per-share price equal to the Call Option 3 Price. |
7.4 | The Company shall have the right to exercise the applicable Call Option by delivering a written notice (the “Call Option Exercise Notice”) to Investor within, (a) in the case of Call Option 1, two (2) Business Days from the date of occurrence of the Call Option 1 Trigger Event but not thereafter, and (b) in the case of each of Call Option 2 and Call Option 3, thirty (30) calendar days from the date of occurrence of the applicable Call Option Trigger Event but not thereafter; provided that, the Company shall be permitted to deliver no more than one (1) Call Option Exercise Notice with respect to each Call Option Trigger Event. The Company shall specify in the Call Option Exercise Notice (i) the number of Subscription Shares that the Company intends to acquire from Investor (subject to the terms of this Clause 7), and (ii) a date that is no later than five (5) Business Days after the date of the Call Option Exercise Notice on which the Company shall acquire such Subscription Shares at the applicable Call Option Price (the “Call Option Completion Date”); provided further that, in the event that the Company fails to pay, by wire transfer of immediately available funds to an account designated by Investor, the applicable Call Option Price by the Call Option Completion Date, then any such unpaid portion of the applicable Call Option Price shall be subject to interest accrued daily at 12.5% per annum (starting from the date of delivery of the applicable Call Option Exercise Notice to the date on which the applicable Call Option Price is paid in full). |
7.5 | On the Call Option Completion Date, (a) the Company shall procure the payment of the applicable Call Option Price to Investor, (b) Investor shall deliver to the Company all necessary certificates representing valid title to the Subscription Shares that are subject to the applicable Call Option and such other documents as may be necessary to effect the transfer of such Subscription Shares, and (c) solely with respect to Call Option 2 and Call Option 3, the Company shall be permitted to withdraw Treasury Bonds from the Restricted Securities Account in the Par Amount that is equal to (i) the number of the Subscription Shares subject to the applicable Call Option multiplied by (ii) US$10.00, and Investor shall, at the reasonable request and sole cost of the Company, promptly execute any documents (or procure that its nominees execute any documents) or take whatever action is reasonably necessary to withdraw the relevant Treasury Bonds from the Restricted Securities Account and to release, reassign or discharge (as appropriate) the relevant Treasury Bonds from the Security, in the manner set out in the Security Documents; provided that, the foregoing clauses (b) and (c) shall be subject to the payment of the applicable Call Option Price to Investor. For each instance of withdrawal from the Restricted Securities Account, the Company shall deliver to Investor written notice thereof (together with a withdrawal statement with reasonable details relating thereto) immediately, and in any event within the same date as the date of such withdrawal. |
7.6 | Call Option 1 shall lapse on the earlier of the date that is (a) two (2) Business Days after the occurrence of the Call Option 1 Trigger Event if the Company has not delivered the applicable Call Option Exercise Notice before then, and (b) twenty-five (25) months after the Closing Date. Each of Call Option 2 and Call Option 3 shall lapse on the date that is thirty (30) calendar days after the occurrence of the applicable Call Option Trigger Event if the Company has not delivered the Call Option Exercise Notice before then. |
7
7.7 | The Parties agree that the Company shall have the right to nominate one (1) or more third-party investors to acquire the Subscription Shares to be acquired from Investor in accordance with this Clause 7, subject to the applicable sanctions and anti-bribery laws or regulations and Investor’s prior written consent (in its sole and absolute discretion). Nothing in this Clause 7.7, including the Company’s nomination of any third-party investor or Investor’s written consent thereto, shall relieve the Company of any of its obligations under this Clause 7 in any respect. In the event that the Company or such third-party investor as nominated by the Company and consented to by Investor in writing fails to (x) make the payment of the Call Option Price to Investor, or (y) complete the acquisition of the applicable Subscription Shares from Investor, within five (5) Business Days of receipt by Investor of the applicable Call Option Exercise Notice, Investor shall be permitted, in its sole and absolute discretion, to terminate such acquisition of the applicable Subscription Shares, or have the recourse as set out in Clause 10 below unless the Security has been released or should have been released in accordance with Clause 6.4. |
7.8 | If the Company, any intermediary or any third-party investor nominated by the Company is required or entitled to deduct or withhold, from the payment of the Call Option Price to Investor, in connection with the Company’s exercise of any Call Option, any Tax, the Company shall pay (or procure such third-party investor to pay) on demand from Investor such additional amounts as shall be required so that the net amount received by Investor after such deduction or withholding shall equal the Call Option Price. In addition to and without limiting the foregoing, Investor shall be entitled to indemnification by the Company in accordance with Clause 9. |
7.9 | The provisions of Clause 7.2 and Clause 7.3 shall be void and of no force and effect upon the rejection of, or failure to accept, the Offer by the Company following the delivery of a ROFO Notice by Investor, in accordance with Clause 8. |
8. | Right of First Offer |
8.1 | From and after the first date on which Investor holds 15,000,000 (or 7,500,000, if as of such date, the Company has exercised Call Option 2) or less Subscription Shares, subject to Clause 8.5, if Investor desires to sell, dispose of or otherwise transfer (“Transfer”) 1,000,000 or more Subscription Shares to any third party (other than an Affiliate of Investor) in one (1) or a series of related transactions, then prior to consummating such proposed Transfer, Investor shall give written notice (the “ROFO Notice”) to the Company that Investor desires to make such a Transfer; provided that, notwithstanding anything to the contrary herein, in no event shall Investor be required to deliver the ROFO Notice to the Company more than once. |
8.2 | The giving of a ROFO Notice to the Company shall constitute an offer (the “Offer”) by Investor to Transfer all but not less than all of the Subscription Shares then held by Investor (the “ROFO Shares”) to the Company at the Market Price as of the date of delivery of the ROFO Notice. The Company shall have two (2) Business Days following receipt of the ROFO Notice (the “ROFO Period”) within which to accept or reject such Offer as to all of the ROFO Shares by giving written notice of acceptance or rejection to Investor prior to the expiration of the ROFO Period. If the Company fails to notify Investor in writing prior to the expiration of the ROFO Period, the Company shall be deemed to have rejected the Offer. |
8.3 | If the Company elects to purchase all of the ROFO Shares, the Company shall purchase and pay, by wire transfer of immediately available funds (together with such additional amounts as shall be required so that the net amount received by Investor per ROFO Share after any deduction or withholding, whether by the Company or any intermediary, of any Tax shall equal the Market Price as of the date of delivery of the ROFO Notice) to an account designated by Investor, for all of the ROFO Shares within five (5) Business Days after the date on which the Offer has been accepted, and on the same day, Investor shall deliver to the Company all necessary certificates representing valid title to the ROFO Shares and such other documents as may be necessary to effect the transfer of the ROFO Shares; provided that, in the event that the Company fails to (a) make the foregoing payment to Investor, or (b) complete the acquisition of all of the ROFO Shares from Investor, within five (5) Business Days of the Company’s election to purchase all of the ROFO Shares, then (i) any such unpaid portion of the foregoing payment shall be subject to interest accrued daily at 12.5% per annum (starting from the date of acceptance of the Offer in writing by the Company to the date on which the foregoing payment is paid in full), and (ii) Investor shall be permitted, in its sole and absolute discretion, to terminate such acquisition of the ROFO Shares, or have the recourse as set out in Clause 10 below unless the Security has been released or should have been released in accordance with Clause 6.4. In addition to and without limiting the foregoing, Investor shall be entitled to indemnification by the Company in accordance with Clause 9. |
8
8.4 | Upon the earliest to occur of (a) rejection in writing of the Offer by the Company, and (b) the expiration of the ROFO Period without the Company electing in writing to purchase all of the ROFO Shares, Investor shall have a 180-day period during which to effect a Transfer of any or all of the ROFO Shares at a price equal to or greater than the Market Price as of the date of delivery of the ROFO Notice; provided that, if the Transfer is subject to any regulatory approval, such 180-day period shall be extended until the expiration of ten (10) Business Days after all such approvals shall have been received. |
8.5 | The provisions of this Clause 8 shall be void and of no force and effect upon the earlier of (a) the exercise of both Call Option 2 and Call Option 3 by the Company pursuant to Clause 7, and (b) the date that is twenty-five (25) months after the Closing Date. |
9. | PRC Tax Matters |
9.1 | In connection with the Transfer of any Subscription Shares by Investor to the Company (or any third-party designated by the Company) pursuant to Clauses 6, 7 or 8 and provided that neither the Company nor any intermediary deducts or withholds any amount from the payment due to Investor, the Investor agrees that it shall not make any filings with or otherwise approach any PRC Tax Authority in connection with such Transfer; provided that, if Investor or any of its Affiliates receives any notice, letter or other written or verbal query from or is otherwise approached by any PRC Tax Authority in respect of any Taxes that may be payable in the PRC (arising under Bulletin 7 or otherwise) in connection with such Transfer or is requested to do so by the Company in accordance with Clause 9.3, nothing herein shall prohibit or limit in any way Investor’s ability to provide information and/or responses to the relevant PRC Tax Authority as may be required under applicable laws or regulations or as requested by the applicable PRC Tax Authority; provided further, that in providing such information and/or responses to the relevant PRC Tax Authority, Investor shall consult in good faith with the Company regarding such information and/or responses, to the extent permitted by applicable laws or regulations or request of the applicable PRC Tax Authority. |
9.2 | The Company agrees to indemnify and hold harmless Investor, its Affiliates, directors, officers, employees, and agents, and each Person who controls Investor (within the meaning of the Securities Act or the Exchange Act) from and against any Tax levied or imposed by any PRC Tax Authority (under Bulletin 7 or otherwise) in connection with the Transfer of any Subscription Shares pursuant to Clauses 6, 7 or 8, and all related losses, claims, damages, penalties, liabilities and reasonable and documented out-of-pocket expenses (including, without limitation, any reasonable and documented attorneys’ fees and expenses incurred in connection with defending or investigating any such Tax, action or claim), except to the extent that the foregoing arises directly as a result of Investor’s failure to comply with Clause 9.1. |
9.3 | Subject to the Company’s compliance with Clause 9.2, the Company shall be entitled to take the lead, to the extent permitted under applicable laws or regulations or by request of the applicable PRC Tax Authority, in any submission or communication with the applicable PRC Tax Authority in connection with any Taxes that may be payable pursuant to Bulletin 7 in connection with the Transfer of any Subscription Shares by Investor to the Company (or any third-party designated by the Company) pursuant to Clauses 6, 7 or 8, and Investor shall cooperate in good faith with the Company and provide documents and information as may be reasonably required by the Company with respect to any such submission or communication; provided that, the Company shall in good faith, with respect to any such submission or communication, (i) consult with Investor, and (ii) consider any requests or comments from Investor. |
10. | Security |
10.1 | The Company (at its sole expense) shall ensure the creation and perfection of the Security in accordance with the terms of this Agreement and the Security Documents to secure the Company’s performance of its obligations under Clauses 6, 7 (unless the Security has been released or should have been released in accordance with Clause 6.4) and 8 (unless the Security has been released or should have been released in accordance with Clause 6.4). |
9
10.2 | If an Event of Default occurs, Investor shall have the right to enforce the Security, and the proceeds of any sale of, or other realization upon, or other receipt from, any of the Security Assets (as defined in the Account Security Agreement) and the Charged Property (as defined in the Cash Account Charge) shall be applied by Investor in the following order of priorities; provided that, for the purpose of Clauses 10.2 and 10.3, an Event of Default arising under clause (e) of such definition shall also be automatically deemed to be an exercise of Investor’s Put Option and an Event of Default arising under clause (a) of such definition, where the applicable Put Option Shares are all Subscription Shares then held by Investor, without any further action required on the part of any Party (subject to applicable laws relating to insolvency, bankruptcy, liquidation, dissolution or winding up or similar event): |
(a) | first, to the payment to Investor of the expenses of such sale or other realization, including reasonable compensation to the agents and counsel of Investor, and all expenses, liabilities and advances incurred or made by Investor in connection therewith, including brokerage fees in connection with the sale by Investor of any of the Security Assets (as defined in the Account Security Agreement) and the Charged Property (as defined in the Cash Account Charge); |
(b) | second, to the payment to Investor of the amount that Investor is entitled to receive as calculated in accordance with Clauses 6, 7 or 8 (as applicable); |
(c) | third, without duplication with the payment under the foregoing Clauses 10.2(a) and 10.2(b), to the payment to Investor of all obligations of the Company under the Security Documents (together with the amounts in the foregoing Clauses 10.2(a) and 10.2(b), the “Secured Amount”); and |
(d) | finally, if (i) all the Secured Amount has been fully discharged or (ii) sufficient funds have been set aside by Investor at the request of the Company for the discharge thereof, any remaining proceeds shall be released to the Company; |
provided that, to the extent there is any shortfall amount between the gross proceeds that Investor has realized from enforcement of the Security and the Secured Amount, the Company shall remain liable to pay any such shortfall amount to Investor.
10.3 | Immediately after and solely to the extent that Investor has actually received the Secured Amount in accordance with Clause 10.2, Investor shall surrender to the Company the applicable Subscription Shares (which are the subject of the event or occurrence giving rise to the applicable Event of Default) at nil consideration. |
10.4 | After Investor has released, reassigned or discharged (as appropriate) the relevant Treasury Bonds and/or Treasury Bills from the Security (provided that the Company shall only be permitted to withdraw all but not less than all of such relevant Treasury Bonds and/or Treasury Bills with the aggregate Par Amount of US$175,000,000) in accordance with Clause 10.6, if, based on the Closing Price of any Trading Day, the balance in the Restricted Cash Account is lower than the applicable Required Cash Collateral, then the Company shall, within five (5) Business Days following such Trading Day (the “Cure Deadline”), deposit additional cash in US$ in the Restricted Cash Account such that the balance thereof would be equal to or greater than such applicable Required Cash Collateral (the “Cash Top Up Obligation”); provided that, to the extent that the additional Required Cash Collateral is no longer required based on the last Closing Price within the Cure Deadline, then the Company shall not be required to deposit such additional cash into the Restricted Cash Account. Without limiting the foregoing, if the Closing Price of any Trading Day exceeds US$7.00, provided no Event of Default, Credit Event or Collateral Default has occurred and is continuing or would result therefrom, the Company shall be permitted to withdraw all cash in the Restricted Cash Account on such Trading Day from the Restricted Cash Account, with such withdrawal to take place on such Trading Day or the immediately following Trading Day, and the Investor shall, at the reasonable request and sole cost of the Company, promptly execute any documents (or procure that its nominees execute any documents) or take whatever action is reasonably necessary to withdraw the relevant cash from the Restricted Cash Account, in the manner set out in the Security Documents; provided that, other than in accordance with the foregoing sentence or upon termination of this Clause 10.4 in accordance with Clause 10.5 or Clause 12, in no event shall the Company be permitted to withdraw cash from the Restricted Cash Account. For each instance of deposit into or withdrawal from the Restricted Cash Account, the Company shall deliver to Investor written notice thereof (together with a remittance or withdrawal statement with reasonable details relating thereto) immediately, and in any event within the same date as the date of such deposit or withdrawal. |
10
10.5 | Subject to and after the satisfaction of the Registration Condition, Clause 10.4 shall be deemed to terminate and be of no further force or effect from and after the earlier of (a) the first date on which the Closing Price exceeds US$14.00, and (b) the full payment of the Put Option Price to Investor; provided that, this Clause 10.5 shall not affect any liability or claim arising out of a breach of Clause 10.4 prior to such termination. |
10.6 | On or after the date that is the later of (a) three (3) months following the Closing Date, and (b) the satisfaction of the Registration Condition, provided no Event of Default, Credit Event or Collateral Default has occurred and is continuing or would result therefrom, the Company shall be permitted to withdraw Treasury Bonds and/or the Treasury Bills from the Restricted Securities Account, solely to the extent that the Par Amount of the Treasury Bonds remaining in the Restricted Securities Account (after such withdrawal and treating, for the purpose of this Clause 10.6, any Treasury Bonds then the subject of any Rehypothecation (as defined in the Account Security Agreement) as being deposited in the Restricted Securities Account) is equal to or greater than US$325,000,000, and the Investor shall, at the reasonable request and sole cost of the Company, promptly execute any documents (or procure that its nominees execute any documents) or take whatever action is reasonably necessary to withdraw the relevant Treasury Bonds and/or Treasury Bills from the Restricted Securities Account and to release, reassign or discharge (as appropriate) the relevant Treasury Bonds and/or Treasury Bills from the Security, in the manner set out in the Security Documents. For each instance of withdrawal from the Restricted Securities Account, the Company shall deliver to Investor written notice thereof (together with a withdrawal statement with reasonable details relating thereto) immediately, and in any event within the same date as the date of such withdrawal. |
11. | Registration Rights |
11.1 | The Company agrees that, within twenty-one (21) calendar days after the Closing Date, it will file with the SEC (at the Company’s sole cost and expense) a registration statement registering the resale of the Subscription Shares (the “Registration Statement”), and it shall use its commercially reasonable efforts to have the Registration Statement declared effective as soon as practicable thereafter, but no later than six (6) months after the Closing Date (which six (6)-month period shall be tolled for each day of any shutdown of the U.S. federal government that results in the SEC temporarily discontinuing review of, or acceleration of the effectiveness of, registration statements, if any); provided however, that the Company’s obligations to include such Subscription Shares in the Registration Statement are contingent upon Investor furnishing in writing to the Company such information regarding Investor, the securities of the Company beneficially owned by Investor and the intended method of disposition of the Subscription Shares as shall be reasonably requested by the Company to effect the registration of the Subscription Shares, and Investor shall execute such documents in connection with such registration as the Company may reasonably request that are customary of a selling shareholder in similar situations, including providing that the Company shall be entitled to postpone and suspend the effectiveness or use of the Registration Statement as permitted hereunder; provided further, that Investor shall not in connection with the foregoing be required to execute any lock-up or similar agreement or otherwise be subject to any contractual restriction on the ability to transfer the Subscription Shares. For the avoidance of doubt, any failure by the Company to file the Registration Statement within twenty-one (21) calendar days after the Closing Date or to effect such Registration Statement no later than six (6) months after the Closing Date shall not otherwise relieve the Company of its obligations to file or effect the Registration Statement as set forth in this Clause 11. |
11.2 | The Company shall, upon reasonable request, inform Investor as to the status of the preparation, filing, review and/or effectiveness of the Registration Statement. The Company shall, as promptly as practicable but in any event within five (5) Business Days, advise Investor in writing (a) when the Registration Statement or any post-effective amendment thereto has become effective, (b) of the issuance by the SEC of any stop order suspending the effectiveness of the Registration Statement or the initiation of any proceedings for such purpose, and (c) of the receipt by the Company of any notification with respect to the suspension of the qualification of the Subscription Shares included in the Registration Statement for sale in any jurisdiction or the initiation or threatening of any proceeding for such purpose. Notwithstanding anything to the contrary set forth herein, the Company shall not, when so advising Investor of such events, provide Investor with any material, non-public information regarding the Company other than to the extent that providing notice to Investor of the occurrence of the events listed in first sentence of this Clause 11.2 or the foregoing clauses (a) through (c) constitutes material, non-public information regarding the Company. |
11
11.3 | The Company agrees to (at its sole expense), except for such times as the Company is permitted hereunder to suspend the use of the prospectus forming part of a Registration Statement, use its commercially reasonable efforts to cause such Registration Statement, or another shelf registration statement that includes the Subscription Shares to be issued pursuant to this Agreement, to be free from any material misstatements or omissions and continuously effective until the earliest of (a) the third anniversary of the Closing, (b) the date on which Investor ceases to hold any Subscription Shares, or (c) on the first date on which Investor is able to sell all of the Subscription Shares under Rule 144 promulgated under the Securities Act (“Rule 144”) without restriction, including without limitation any public information, volume or manner of sale limitations of such rule (such date, the “End Date”). |
11.4 | Prior to the End Date, the Company will use commercially reasonable efforts to cause all Subscription Shares to be listed on each stock exchange or market on which the Company’s Ordinary Shares are then listed. Investor agrees to disclose its ownership to the Company upon reasonable request to assist it in making the determination with respect to Rule 144 described in clause (c) of Clause 11.3 above. The Company may amend the Registration Statement so as to convert the Registration Statement to a Registration Statement on Form F-3 at such time after the Company becomes eligible to use such Form F-3. Investor acknowledges and agrees that the Company may suspend the use of any such registration statement if it determines that in order for such registration statement not to contain a material misstatement or omission, an amendment thereto would be needed to include information that would at that time not otherwise be required in a current, quarterly, or annual report under the Exchange Act, provided that any such suspension shall be for the shortest period of time, determined in good faith by the Company’s board of directors to be necessary for such purpose. |
11.5 | Notwithstanding the foregoing, if the SEC prevents the Company from including any or all of the shares proposed to be registered under the Registration Statement due to limitations on the use of Rule 415 of the Securities Act for the resale of the Ordinary Shares by the applicable shareholders or otherwise, such Registration Statement shall register for resale such number of Ordinary Shares which is equal to the maximum number of Ordinary Shares as is permitted by the SEC. In such event, the number of Ordinary Shares to be registered shall be reduced (a) firstly, pro rata among all the selling shareholders other than the PIPE Investors; and (b) secondly, only if the number of Ordinary Shares to be registered for the selling shareholders other than the PIPE Investors has been reduced to zero (0), pro rata among the PIPE Investors, and the Company shall use its commercially reasonable efforts to file with the SEC, as promptly as practicable and as allowed by the SEC, one (1) or more registration statements to register the resale of those Ordinary Shares that were not registered on the initial Registration Statement, as so amended. |
11.6 | Notwithstanding anything to the contrary in this Agreement, the Company shall be entitled to delay or postpone the effectiveness of the Registration Statement, and from time to time to require Investor not to sell under the Registration Statement or to suspend the effectiveness thereof, if (a) the use of the Registration Statement would require the inclusion of financial statements that are unavailable for reasons beyond the Company’s control, (b) the Company determines that in order for the Registration Statement to not contain a material misstatement or omission, (i) an amendment thereto would be needed to include information that would at that time not otherwise be required in a current, quarterly, or annual report under the Exchange Act or (ii) the negotiation or consummation of a transaction by the Company or its subsidiaries is pending or an event has occurred, which negotiation, consummation or event that the board of directors of the Company, in good faith, after consultation with counsel to the Company, reasonably believes would require additional disclosure by the Company in the Registration Statement of material information that the Company has a bona fide business purpose for keeping confidential and the non-disclosure of which in the Registration Statement would be expected, in the reasonable and good faith determination of the Company’s board of directors, after consultation with counsel to the Company, to cause the Registration Statement to fail to comply with applicable disclosure requirements (each such circumstance, a “Suspension Event”); provided that, the Company may not delay or suspend the Registration Statement on more than two (2) occasions or for more than forty-five (45) consecutive calendar days, or more than sixty (60) total calendar days, in each case during any twelve (12) month period. Upon receipt of any written notice from the Company of the happening of any Suspension Event during the period that the Registration Statement is effective or if as a result of a Suspension Event the Registration Statement or related prospectus contains any untrue statement of a material fact or omits to state any material fact required to be stated therein or necessary to make the statements therein, in light of the circumstances under which they were made (in the case of the prospectus) not misleading, Investor agrees that it will immediately discontinue offers and sales of the Subscription Shares under the Registration Statement (excluding, for the avoidance of doubt, sales conducted pursuant to Rule 144) until Investor receives copies of a supplemental or amended prospectus that corrects the misstatement(s) or omission(s) referred to above and receives notice that any post-effective amendment has become effective or unless otherwise notified by the Company that it may resume such offers and sales; provided that, the Company shall not include any material non-public information in any such written notice. If so directed by the Company, Investor will deliver to the Company or destroy all copies of the prospectus covering the Subscription Shares in Investor’s possession; provided that, this obligation to deliver or destroy all copies of the prospectus covering the Subscription Shares shall not apply (a) to the extent Investor is required to retain a copy of such prospectus (i) in order to comply with applicable legal, regulatory, self-regulatory or professional requirements or (ii) in accordance with a bona fide pre-existing document retention policy or (b) to copies stored electronically on archival servers as a result of automatic data back-up procedures. |
12
11.7 | Piggy-Back Rights. |
(a) | If the Company proposes to file a Registration Statement under the Securities Act with respect to an offering of equity securities, or securities or other obligations exercisable or exchangeable for, or convertible into, equity securities, by the Company for its own account or for shareholders of the Company for their account (or by the Company and by shareholders of the Company including, without limitation, pursuant to Clause 11.1), other than a Registration Statement (a) filed in connection with any employee share option or other benefit plan, (b) for an exchange offer or offering of securities solely to the Company’s existing shareholders, (c) for an offering of debt that is convertible into equity securities of the Company, (d) filed on Form F-4 or S-4 (or any successor form thereto) related to any merger, acquisition or business combination, (e) for a dividend reinvestment plan, or (f) for a rights offering, then the Company shall (i) give written notice of such proposed filing to Investor as soon as practicable but in no event less than fifteen (15) calendar days before the anticipated filing date, which notice shall describe the amount and type of securities to be included in such offering, the intended method(s) of distribution and the name of the proposed managing Underwriter or Underwriters, if any, of the offering, and (ii) offer to Investor in such notice the opportunity to register the sale of up to all of the Subscription Shares, as Investor may request in writing within ten (10) calendar days following receipt of such notice (a “Piggy-Back Registration”). Subject to Clause 11.7(b), the Company shall cause such Subscription Shares to be included in such Piggy-Back Registration and shall use its commercially reasonable efforts to cause the managing Underwriter or Underwriters of a proposed underwritten offering to permit the Subscription Shares requested to be included in a Piggy-Back Registration on the same terms and conditions as any similar securities of the Company and to permit the sale or other disposition of such Subscription Shares in accordance with the intended method(s) of distribution thereof. In the event of an underwritten offering, the inclusion of any Subscription Shares in a Piggy-Back Registration shall be subject to Investor’s agreement to enter into and comply with an underwriting agreement in customary form with the Underwriter(s) duly selected for such offering. |
(b) | If the managing Underwriter or Underwriters for a Piggy-Back Registration that is to be an underwritten offering advises the Company and Investor in writing that the dollar amount or number of Ordinary Shares which the Company desires to sell, taken together with (x) Ordinary Shares, if any, as to which registration has been demanded pursuant to written contractual arrangements with Persons other than Investor hereunder, (y) the Subscription Shares as to which registration has been requested pursuant to the terms hereof, and (z) Ordinary Shares, if any, as to which registration has been requested pursuant to separate written contractual piggy-back registration rights of Persons other than Investor, exceeds the maximum dollar amount or maximum number of shares that can be sold in such offering without adversely affecting the proposed offering price, the timing, the distribution method or the probability of success of such offering (such maximum dollar amount or maximum number of shares, as applicable, the “Maximum Number of Shares”), then the Company shall include in any such registration: |
13
(i) | If the Registration is undertaken for the Company’s account: (A) first, Ordinary Shares or other securities that the Company desires to sell that can be sold without exceeding the Maximum Number of Shares; and (B) second, to the extent that the Maximum Number of Shares has not been reached under the foregoing clause (A), the Subscription Shares and the Ordinary Shares of Holders (as such term is defined in the Registration Rights Agreement), as to which registration has been requested, pro rata among holders of such securities, that can be sold without exceeding the Maximum Number of Shares; and (C) third, to the extent that the Maximum Number of Shares has not been reached under the foregoing clauses (A) and (B), Ordinary Shares or other securities for the account of other Persons that the Company is obligated to register pursuant to written contractual piggyback registration rights with such Persons and that can be sold without exceeding the Maximum Number of Shares; and |
(ii) | If the Registration is a “demand” registration undertaken at the demand of Persons other than the holders of registrable securities of the Company, (A) first, Ordinary Shares or other securities for the account of the demanding Persons that can be sold without exceeding the Maximum Number of Shares; (B) second, to the extent that the Maximum Number of Shares has not been reached under the foregoing clause (A), Ordinary Shares or other securities that the Company desires to sell that can be sold without exceeding the Maximum Number of Shares; (C) third, to the extent that the Maximum Number of Shares has not been reached under the foregoing clauses (A) and (B), the Subscription Shares and the Ordinary Shares of Holders (as such term is defined in the Registration Rights Agreement), as to which registration has been requested, pro rata among holders of such securities, that can be sold without exceeding the Maximum Number of Shares; and (D) fourth, to the extent that the Maximum Number of Shares has not been reached under the foregoing clauses (A), (B) and (C), Ordinary Shares or other securities for the account of other Persons that the Company is obligated to register pursuant to written contractual arrangements with such Persons, that can be sold without exceeding the Maximum Number of Shares. |
(c) | Investor may elect to withdraw its request for inclusion of any Subscription Shares in any Piggy-Back Registration by giving written notice to the Company and the Underwriter or Underwriters (if any) of such request to withdraw prior to the effectiveness of the Registration Statement. The Company (whether on its own determination or as the result of a withdrawal by Persons making a demand pursuant to written contractual obligations) may withdraw a Registration Statement at any time prior to the effectiveness of such Registration Statement. Notwithstanding any such withdrawal, the Company shall pay all expenses incurred by Investor in connection with such Piggy-Back Registration as provided in Clause 11.10. |
(d) | There shall be no limit on the number of Piggy-Back Registrations. |
11.8 | Indemnification. |
(a) | The Company agrees to indemnify and hold harmless, to the extent permitted by law, Investor, its directors, and officers, employees, and agents, and each Person who controls Investor (within the meaning of the Securities Act or the Exchange Act) from and against any and all losses, claims, damages, liabilities and reasonable and documented out-of-pocket expenses (including, without limitation, any reasonable and documented attorneys’ fees and expenses incurred in connection with defending or investigating any such action or claim) caused by any untrue or alleged untrue statement of material fact contained in any Registration Statement, prospectus included in any Registration Statement or preliminary prospectus or any amendment thereof or supplement thereto or any omission or alleged omission of a material fact required to be stated therein or necessary to make the statements therein not misleading, except insofar as the same are caused by or contained in any information furnished in writing to the Company by or on behalf of Investor expressly for use therein or Investor has omitted a material fact from such information; provided, however, that the indemnification contained in this Clause 11.8(a) shall not apply to amounts paid by Investor in settlement of any losses, claims, damages, liabilities or out-of-pocket expenses if such settlement is effected without the consent of the Company (which consent shall not be unreasonably withheld, conditioned or delayed). The Company shall notify Investor promptly of the institution, threat or assertion of any proceeding arising from or in connection with the transactions contemplated by this Clause 11.8(a) of which the Company is aware. In no event shall the liability of the Company be greater in amount than the dollar amount received by the Company under this Agreement. |
14
(b) | In connection with any Registration Statement in which Investor is participating, Investor agrees to indemnify and hold harmless, to the extent permitted by law, the Company, its directors and officers and agents and each Person who controls the Company (within the meaning of the Securities Act) against any losses, claims, damages, liabilities and reasonable and documented out-of-pocket expenses (including, without limitation, reasonable and documented attorneys’ fees) caused by any untrue statement of material fact contained in the Registration Statement, prospectus included in any Registration Statement or preliminary prospectus or any amendment thereof or supplement thereto or any omission of a material fact required to be stated therein or necessary to make the statements therein not misleading, but only to the extent that such untrue statement or omission is contained (or not contained, in the case of an omission) in any information or affidavit so furnished in writing to the Company by or on behalf of Investor expressly for use therein; provided, however, that the indemnification contained in this Clause 11.8(b) shall not apply to amounts paid by the Company in settlement of any losses, claims, damages, liabilities or out-of-pocket expenses if such settlement is effected without the consent of Investor (which consent shall not be unreasonably withheld, conditioned or delayed). Investor shall notify the Company promptly of the institution, threat or assertion of any proceeding arising from or in connection with the transactions contemplated by this Clause 11.8(b) of which Investor is aware. The liability of Investor shall be several and not joint with any other PIPE Investors or any other Person and in no event shall the liability of Investor be greater in amount than the dollar amount of the net proceeds received by Investor upon the sale of the Subscription Shares purchased pursuant to this Agreement giving rise to such indemnification obligation. |
(c) | Any Person entitled to indemnification under this Agreement shall (i) give prompt written notice to the indemnifying party of any claim with respect to which it seeks indemnification (provided that the failure to give prompt notice shall not impair any Person’s right to indemnification hereunder to the extent such failure has not prejudiced the indemnifying party) and (ii) unless, in such indemnified party’s reasonable judgment, a conflict of interest between such indemnified and indemnifying parties may exist with respect to such claim, permit such indemnifying party to assume the defense of such claim with counsel reasonably satisfactory to the indemnified party. If such defense is assumed, the indemnifying party will not be liable to the indemnified party for any legal or other expenses incurred by the indemnified party or any settlement made by the indemnified party without its consent (which consent shall not be unreasonably withheld, conditioned or delayed), in each case, after such defense is assumed. An indemnifying party who elects not to assume the defense of a claim shall not be obligated to pay the fees and expenses of more than one counsel for all parties indemnified by such indemnifying party with respect to such claim, unless in the reasonable judgment of legal counsel to any indemnified party a conflict of interest exists between such indemnified party and any other of such indemnified parties with respect to such claim. No indemnifying party shall, without the consent of the indemnified party (which consent shall not be unreasonably withheld, conditioned or delayed), consent to the entry of any judgment or enter into any settlement which cannot be settled in all respects by the payment of money (and such money is so paid by the indemnifying party pursuant to the terms of such settlement) or which settlement does not include as an unconditional term thereof the giving by the claimant or plaintiff to such indemnified party of a release from all liability in respect to such claim or litigation. |
15
(d) | The indemnification provided for under this Agreement shall remain in full force and effect regardless of any investigation made by or on behalf of the indemnified party or any officer, director, employee, agent, Affiliate or controlling Person of such indemnified party and shall survive the transfer of the Subscription Shares purchased pursuant to this Agreement. |
(e) | If the indemnification provided under this Clause 11.8 from the indemnifying party is unavailable or insufficient to hold harmless an indemnified party in respect of any losses, claims, damages, liabilities and expenses referred to herein, then the indemnifying party, in lieu of indemnifying the indemnified party, shall contribute to the amount paid or payable by the indemnified party as a result of such losses, claims, damages, liabilities and expenses in such proportion as is appropriate to reflect the relative fault of the indemnifying party and the indemnified party, as well as any other relevant equitable considerations. The relative fault of the indemnifying party and indemnified party shall be determined by reference to, among other things, whether any action in question, including any untrue or alleged untrue statement of a material fact or omission or alleged omission to state a material fact, was made by, or relates to information supplied by or on behalf of, such indemnifying party or indemnified party, and the indemnifying party’s and indemnified party’s relative intent, knowledge, access to information and opportunity to correct or prevent such action. The amount paid or payable by a party as a result of the losses or other liabilities referred to above shall be deemed to include, subject to the limitations set forth above, any legal or other fees, charges or expenses reasonably incurred by such party in connection with any investigation or proceeding. No Person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Securities Act) shall be entitled to contribution pursuant to this Clause 11.8(e) from any Person who was not guilty of such fraudulent misrepresentation. Any contribution pursuant to this Clause 11.8(e) by any seller of the Subscription Shares shall be limited in amount to the amount of net proceeds received by such seller from the sale of such Subscription Shares pursuant to the Registration Statement. In no event shall the liability of Investor under this Clause 11.8(e) be greater in amount than the amount that Investor would have been obligated to pay by way of indemnification if the indemnification provided for under Clause 11.8(e) had been available under the circumstances. Notwithstanding anything to the contrary herein, in no event will any party be liable for consequential, special, exemplary or punitive damages in connection with this Agreement. |
11.9 | For the purpose of clarification, any reference to “Subscription Shares” and “Ordinary Shares” in this Agreement shall include any Ordinary Shares represented by Company ADSs. If there is an effective Registration Statement on file with the SEC covering the resale of Investor’s Subscription Shares or such Subscription Shares may be re-sold without any restriction by Investor pursuant to Rule 144, the Company shall use commercially reasonable efforts to cause Deutsche Bank Trust Company Americas, in its capacity as the depository bank of the Company (the “Depositary”), to convert any and all (at Investor’s sole discretion) such Subscription Shares as may be requested by Investor into Company ADSs without any restrictive legend or resale restriction in accordance with the terms set forth in the applicable deposit agreement within seven (7) calendar days following delivery by Investor of a document showing Investor’s non-affiliate status, original share certificates (if any) and all other documents to be signed by Investor as reasonably requested by the Depositary in connection with such conversion. |
11.10 | Notwithstanding anything to the contrary herein, the Company shall reimburse Investor, immediately upon demand by Investor, for any and all conversion, deposit or similar fees charged by or payable to the Depositary in connection with the Company ADSs. |
11.11 | All expenses incidental to the Company’s performance of or compliance with this Clause 11, including without limitation registration, filing and qualification fees, printers’ and accounting fees, and fees and disbursements of counsel for the Company, shall be borne by the Company. |
11.12 | If the Company grants or has granted any rights, preferences, privileges or other terms contemplated in this Clause 11 to any Person (other than Investor) that are more favorable than those granted to Investor pursuant to this Clause 11, Investor shall be entitled to receive such more favorable rights, preferences, privileges or other terms. |
16
12. | Termination |
12.1 | Subject to Clause 12.2, this Agreement shall terminate and be void and of no further force and effect, and all rights and obligations of the parties hereunder shall terminate without any further liability on the part of any party in respect thereof, upon the earliest to occur of (a) such date and time as the Merger Agreement is terminated in accordance with its terms without being consummated; (b) upon the mutual written agreement of the Parties to terminate this Agreement; (c) March 15, 2024, or, if the Termination Date (as defined in the Merger Agreement) is extended by the parties thereto, on such later date, if Closing has not occurred by such date; (d) such date on which Investor ceases to hold any of the Subscription Shares; and (e) the Put Option Expiration Date, provided that nothing herein will relieve any party from liability for any fraud or willful breach hereof prior to the time of termination, and each party will be entitled to any remedies at law or in equity to recover losses, liabilities or damages arising from any such fraud or willful breach. The Company shall notify Investor in writing of the termination of the Merger Agreement immediately and no later than the date of such termination. Upon the termination of this Agreement in accordance with paragraphs (a) through (c) of the first sentence of this Clause 12.1, the Company shall promptly (but not later than two (2) Business Days thereafter) cause the return of any monies paid by Investor to the Company in connection with this Agreement in immediately available funds to the account specified by Investor. Upon the termination of this Agreement in accordance with this Clause 12.1, the Investor shall, at the reasonable request and sole cost of the Company, promptly execute any documents (or procure that its nominees execute any documents) or take whatever action is reasonably necessary to release, reassign or discharge (as appropriate) the Security Assets (as defined in the Account Security Agreement) and the Charged Property (as defined in the Cash Account Charge) from the Security, in the manner set out in the Security Documents. |
12.2 | In the event of termination of this Agreement after Closing has occurred, the provisions of Clauses 11 (Registration Rights), 13 (Material Non-Public Information), 19 (Confidentiality), 22 (Notices), 23 (Entire Agreement), 24 (Waivers, Rights and Remedies), 26 (Variations), 27 (Invalidity), 28 (Third Party Enforcement Rights), 29 (Governing Law and Jurisdiction) and 30 (Remedies), and Schedule 3 (Definitions and Interpretation), shall remain in full force and effect and survive any such termination. |
12.3 | Notwithstanding anything to the contrary herein, the termination of this Agreement shall not affect any liability or claim arising out of a breach of this Agreement prior to such termination. |
13. | Material Non-Public Information |
The Company covenants and agrees that neither it, nor any other Person acting on its or its Representatives’ behalf has, as of the date of this Agreement, or will provide Investor or its Representatives with any information that constitutes, or the Company reasonably believes constitutes, material non-public information (as understood and interpreted under the United States securities laws), unless prior thereto Investor shall have consented in writing to the receipt of such material non-public information. To the extent that the Company or any of its Representatives has delivered or will deliver any material non-public information to Investor or its Representatives without Investor’s prior written consent, the Company hereby covenants and agrees that Investor or its Representatives shall not have any duty of confidentiality to the Company or any of its Representatives, or a duty to the Company or any of its Representatives not to trade on the basis of, such material non-public information; provided that, Investor shall remain subject to applicable laws including any applicable restrictions under the United States securities laws on trading by Persons in possession of any material non-public information. To the extent that any notice provided pursuant to this Agreement constitutes, or contains, material non-public information regarding the Company or any of its subsidiaries, the Company shall simultaneously file or furnish such notice with the SEC pursuant to a Current Report on Form 8-K or 6-K (as applicable). The Company understands and confirms that Investor shall be relying on the foregoing covenants in effecting transactions in securities of the Company.
14. | No Waiver under the Merger Agreement |
The Company shall not, without Investor’s prior written consent, waive the satisfaction of any of the conditions included in Section 8.3(a) of the Merger Agreement as conditions to the Company’s obligation to consummate the De-SPAC Transaction.
17
15. | Costs |
Except as otherwise provided in this Agreement, each Party shall be responsible for its own costs and expenses incurred in connection with the negotiation and execution of this Agreement, the Security Documents, the consummation of the Share Subscription and the creation and perfection of the Security; provided that, the Company shall pay or reimburse, on the Closing Date, all fees, expenses and costs of Investor incurred in connection with the transactions contemplated hereunder.
16. | Aggregation |
All Subscription Shares held or acquired by Investor and its Affiliates shall be aggregated together for the purpose of determining the availability of any rights of Investor under this Agreement.
17. | Anti-Dilution Adjustments |
17.1 | The references in this Agreement to the number of Subscription Shares shall be subject to adjustment (without duplication) upon the occurrence of any of the following events: |
(a) | If the Company shall declare and pay a dividend or make a distribution on Ordinary Shares payable in Ordinary Shares, the number of Subscription Shares shall be adjusted by multiplying the number of Subscription Shares immediately prior to the payment of such dividend or distribution or, if a record date is fixed therefor, the record date for such dividend or distribution by a fraction: (i) the numerator of which shall be the sum of (A) the number of Ordinary Shares outstanding immediately prior to the payment of such dividend or distribution or, if a record date is fixed therefor, the record date for such dividend or distribution and (B) the total number of Ordinary Shares constituting such dividend or distribution; and (ii) the denominator of which shall be the number of Ordinary Shares outstanding immediately prior to the payment of such dividend or distribution or, if a record date is fixed therefor, the record date for such dividend or distribution. Any adjustment made pursuant to this Clause 17.1(a) shall become effective on the date of payment of such dividend or distribution or, if a record date is fixed therefor, immediately after such record date. |
(b) | If the Company shall subdivide or split the outstanding Ordinary Shares into a greater number of shares or combine or reclassify the outstanding Ordinary Shares into a smaller number of shares, the number of Subscription Shares shall be adjusted by multiplying the number of Subscription Shares immediately prior to the effective date of such subdivision, split, combination or reclassification by a fraction: (i) the numerator of which shall be the number of Ordinary Shares outstanding immediately after such subdivision, split, combination or reclassification; and (ii) the denominator of which shall be the number of Ordinary Shares outstanding immediately prior to such subdivision, split, combination or reclassification. Any adjustment made pursuant to this Clause 17.1(b) shall become effective immediately after the applicable effective date. |
17.2 | Concurrently with any adjustment to the number of Subscription Shares under this Clause 17, the reference to any per-share price of the Subscription Shares (the “Share Price”) in this Agreement will be adjusted such that the Share Price in effect immediately following the effectiveness of such adjustment will be equal to the Share Price in effect immediately prior to such adjustment, multiplied by a fraction, (a) the numerator of which is the number of Subscription Shares in effect immediately prior to such adjustment and (b) the denominator of which is the number of Subscription Shares in effect immediately following such adjustment. |
17.3 | In addition to any adjustment to the number of Subscription Shares and the Share Price upon a stock dividend or distribution payable in Ordinary Shares as set forth in Clause 17.1(a) or a subdivision, split, combination or reclassification of Ordinary Shares as set forth in Clause 17.1(b), if any event or occurrence shall occur as to which the failure to make any adjustment to the number of Subscription Shares would adversely affect Investor’s economic benefits represented by the Put Option, Put Option Price, Call Option, Call Option Price, Share Price or Market Price, then, in each such case, the Company’s board of directors, acting in good faith, shall determine the adjustment, if any, on a basis consistent with the essential intent and principles herein, necessary to preserve, without dilution, Investor’s economic benefits represented by the Put Option, Put Option Price, Call Option, Call Option Price, Share Price or Market Price. Notice of each such determination shall be given to Investor within ten (10) calendar days of such determination in the manner set forth in Clause 22. For the avoidance of doubt and subject to the definition of the Agreed Return, the Company shall not increase the number of Subscription Shares or reduce the Put Option Price, Call Option Price, Share Price or Market Price if the Company distributes to holders of the Ordinary Shares any cash, rights, options, warrants, shares of capital stock or similar equity interest, evidences of indebtedness or other assets or property of the Company. |
18
18. | Most Favored Nation |
If as of the Closing, the Company grants or has granted any rights, preferences, privileges, or other terms to any PIPE Investor (other than Investor) that are more favorable than those granted to Investor pursuant to this Agreement and the Security Documents, Investor shall be entitled to receive such rights, preferences, privileges and such other more favorable terms.
19. | Confidentiality |
19.1 | Each Party shall (and shall ensure that each of its Representatives shall) maintain information relating to, and negotiations leading to, this Agreement and the Security Documents in confidence and not disclose such information to any Person except: |
(a) | as permitted by Clause 19.2; or |
(b) | as the other Party may approve in writing. |
19.2 | Clause 19.1 shall not prevent disclosure (i) by a Party to its Representatives; or (ii) by a Party or any of its Representatives to the extent it can demonstrate that: |
(a) | disclosure is required by applicable law or by any stock exchange or any regulatory, governmental or antitrust body having applicable jurisdiction (provided that the disclosing party shall first inform the other Party of its intention to disclose such information and take into account the reasonable comments of the other Party); |
(b) | disclosure of information which was lawfully in the possession of that Party or any of its Representatives (in either case as evidenced by written records) without any obligation of secrecy before its being received or held; |
(c) | disclosure of information which has previously become publicly available other than through that Party’s breach of this Agreement or the Security Documents; |
(d) | disclosure is required for the purposes of facilitating the De-SPAC Transaction, the Share Subscription or the creation and perfection of the Security; or |
(e) | disclosure is required for the purpose of any arbitral or judicial proceedings to which the disclosing Party is a party in a case where such disclosure is required by such proceedings. |
19.3 | The Company shall provide Investor an opportunity, to its reasonable satisfaction, to review and comment on any and all filings by the Company with the SEC regarding this Agreement and the transactions contemplated hereby and any details or characterization thereof. |
20. | Assignment |
Unless the Parties specifically agree in writing, no Person shall assign, transfer, hold on trust or encumber all or any of its rights under this Agreement nor grant, declare, create or dispose of any right or interest in any of them; provided, that Investor may assign its rights and entitlements under Clause 6 (Investor Put Option), Clause 7 (Company Call Option), Clause 8 (Right of First Offer) or Clause 10 (Security) to any of its Affiliates without the consent of the Company, subject to such assignee executing a joinder to this Agreement or a separate agreement containing terms substantially the same as any of the foregoing terms to be assigned prior to such assignment; provided further, that Investor may assign its rights and entitlements under Clause 11 (Registration Rights) to an assignee or transferee of any Subscription Shares without the consent of the Company, subject to such assignee or transferee agreeing in writing to be bound by terms substantially the same as Clause 11 (Registration Rights) prior to such assignment; provided further, that that no assignment by Investor pursuant to this Clause 20 shall relieve the Investor of any liability or claim arising out of a breach of its obligations hereunder prior to such assignment. Any purported assignment in contravention of this Clause 20 (Assignment) shall be void.
19
21. | Further Assurances |
21.1 | Each Party shall execute, or procure the execution of, such further documents as may be required by applicable law or be necessary to implement and give effect to this Agreement. |
21.2 | Each Party shall procure that its Representatives comply with all obligations under this Agreement that are expressed to apply to any such Representatives. |
21.3 | The Company agrees to promptly notify Investor if any of the Company Warranties set forth herein are no longer accurate in all material respects. |
21.4 | Investor agrees to promptly notify the Company if any of the Investor Warranties set forth herein are no longer accurate in all material respects. |
22. | Notices |
22.1 | Any notice to be given by one Party to the other Party in connection with this Agreement shall be in writing in English and signed by or on behalf of the Party giving it. It shall be delivered by hand, email, registered post or courier using an internationally recognized courier company. |
22.2 | A notice shall be effective upon receipt and shall be deemed to have been received: (a) at the time of delivery, if delivered by hand, registered post or courier; or (b) at the time of transmission, if delivered by email. Where delivery occurs outside Working Hours, notice shall be deemed to have been received at the start of Working Hours on the next following Business Day. |
22.3 | The addresses and email addresses of the Parties for the purpose of Clause 22.1 are: |
Lotus Technology Inc. | Address: | Email: |
For the attention of: Alexious Lee |
No. 800 Century Avenue Shanghai 200120, People’s Republic of China |
****** |
Investor | Address: | Email: |
For the attention of: Ethan Lee Hobin Whang |
Three IFC 10 Gukjegeumyung-ro Yeongdeungpo-gu, Seoul 07326 Republic of Korea |
****** ****** |
With a copy to: Davis Polk & Wardwell
|
||
For the attention of: Miranda So Samuel Kang |
Level 10 Hong Kong Club Building 3A Chater Road Hong Kong SAR
|
****** ****** |
With a copy to: Shin & Kim
|
||
For the attention of: Soo-Kyun (Timothy) Lee James Kang |
D-Tower (D2) 17 Jongno 3-gil Jongno-gu, Seoul 03155 Republic of Korea |
****** ****** |
20
22.4 | Each Party shall notify the other Party in writing of a change to its details in Clause 22.3 from time to time. |
23. | Entire Agreement |
This Agreement (including the schedules hereto) sets out the entire agreement between the Parties with respect to the subject matter hereof and supersede any previous draft, agreement, arrangement or understanding, whether in writing or not, with respect to the subject matter hereof.
24. | Waivers, Rights and Remedies |
Except as expressly provided in this Agreement, no failure or delay by any Party in exercising any right or remedy relating to this Agreement shall affect or operate as a waiver or variation of that right or remedy or preclude its exercise at any subsequent time. No single or partial exercise of any such right or remedy shall preclude any further exercise of it or the exercise of any other remedy.
25. | 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. Delivery of a counterpart of this Agreement by e-mail attachment or telecopy or in .pdf shall be an effective mode of delivery.
26. | Variations |
No variation, deletion, supplement, amendment or replacement of this Agreement shall be valid unless it is in writing and duly executed by or on behalf of both Parties.
27. | Invalidity |
Each of the provisions of this Agreement is severable. If any such provision is held to be or becomes invalid or unenforceable under the applicable law of any jurisdiction, the Parties shall use all reasonable efforts to replace it with a valid and enforceable substitute provision the effect of which is as close to its intended effect as possible.
28. | Third Party Enforcement Rights |
Except as expressly stipulated in this Agreement, this Agreement shall not grant any right to Persons who are not a party to this Agreement.
29. | Governing Law and Jurisdiction |
29.1 | This Agreement, and any claim or cause of action hereunder based upon, arising out of or related to this Agreement (whether based on law, in equity, in contract, in tort or any other theory) or the negotiation, execution, performance or enforcement of this Agreement, shall be governed by and construed in accordance with the laws of the State of New York, without giving effect to the principles of conflicts of laws that would otherwise require the application of the law of any other state. |
29.2 | Any proceeding or action based upon, arising out of or related to this Agreement or the transactions contemplated hereby must 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. There shall be three (3) 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. The award of the arbitral tribunal shall be final and binding upon the parties thereto, and the prevailing party may apply to a court of competent jurisdiction for enforcement of such award. |
21
30. | Remedies |
The Parties acknowledge and agree that irreparable damage would occur 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 the Parties shall be entitled to an injunction or injunctions to prevent breaches of this Agreement without posting a bond or undertaking and without proof of damages, to enforce specifically the terms and provisions of this Agreement, in addition to any other remedy to which such Party is entitled at law, in equity, in contract, in tort or otherwise. The Parties acknowledge and agree that it may be difficult to prove damages with reasonable certainty, that it may be difficult to procure suitable substitute performance, and that injunctive relief and/or specific performance will not cause an undue hardship to the Parties. The Parties further acknowledge that the existence of any other remedy contemplated by this Agreement does not diminish the availability of specific performance of the obligations hereunder or any other injunctive relief. Each Party further agrees that in the event of any action brought by the other Party for specific performance or injunctive relief, it will not assert as a defense that a remedy at law or other remedy would be adequate or that specific performance or injunctive relief in respect of such breach or violation should not be available on the grounds that money damages are adequate or any other grounds.
22
Schedule 1
******
23
Schedule 2
******
24
Schedule 3
******
25
Schedule 4
******
26
Schedule 5
******
27
Schedule 6
******
28
SIGNATURE
This Agreement is signed by duly authorized representatives of the Parties:
SIGNED | ) | SIGNATURE: | /s/ Qingfeng Feng |
for and on behalf of | ) | ||
LOTUS TECHNOLOGY INC. | ) | ||
) | NAME: Qingfeng Feng | ||
SIGNED | ) | SIGNATURE: | /s/ CHOI Alexander Himoon |
for and on behalf of | ) | ||
MERITZ SECURITIES CO., LTD. | ) | ||
) | NAME: CHOI Alexander Himoon |
Exhibit 23.1
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of Lotus Technology Inc. on Amendment No. 2 to Form F-4 [File No. 333-275001] of our report dated March 31, 2023, which includes an explanatory paragraph as to the L Catterton Asia Acquisition Corp.’s ability to continue as a going concern, with respect to our audits of the financial statements of L Catterton Asia Acquisition Corp. as of December 31, 2022 and 2021 and for the year ended December 31, 2022 and for the period from January 5, 2021 (inception) through December 31, 2021, which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
/s/ Marcum llp
Marcum llp
Melville, New York
December 5, 2023
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the use of our report dated July 12, 2023, with respect to the consolidated and combined financial statements of Lotus Technology Inc., included herein and to the reference to our firm under the heading “Experts” in the prospectus.
/s/ KPMG Huazhen LLP
Hangzhou, China
December 5, 2023
Exhibit 107
Calculation of Filing Fee Tables
Form F-4
(Form Type)
Lotus Technology Inc.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered and Carry Forward Securities
Security Type |
Security Class Title | Fee Calculation Rule |
Amount Registered (1)(2) |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate | Amount of Registration Fee(3) | ||
Fees to Be Paid |
Equity | Ordinary Shares(4) | 457(c) | 28,946,340 | $10.735(5) |
$310,738,959.90 |
0.0001476 |
$45,865.07
| |
Equity |
Warrants(6) | 457(g) | 15,037,075 | -(7) | - | - | - | ||
Equity |
Ordinary Shares issuable upon exercise of Warrants(8) |
457(f)(1) | 15,037,075 | $12.174133(7) |
$183,063,350.98
|
0.0001476 |
$27,020.15 | ||
Total Offering Amounts | $493,802,310.88 | $72,885.22 | |||||||
Total Fees Previously Paid | $72,279.45 | ||||||||
Net Fee Due | $605.77 | ||||||||
(1) | All securities being registered will be issued by Lotus Technology Inc. (“LTC”), a Cayman Islands exempted company, in connection with the Agreement and Plan of Merger described in this registration statement and the proxy statement/prospectus included herein, which provides for, among other things, the merger of Lotus Temp Limited (“Merger Sub 1”), a wholly-owned subsidiary of LTC, with and into L Catterton Asia Acquisition Corp (“LCAA”), a Cayman Islands exempted company (such merger, the “First Merger”), with LCAA surviving the First Merger as a wholly-owned subsidiary of LTC (such company, as the surviving entity of the First Merger, “Surviving Entity 1”). Immediately following the First Merger and as part of the same overall transaction as the First Merger, Surviving Entity 1 will merge with and into Lotus EV Limited (“Merger Sub 2”), a wholly-owned subsidiary of LTC (such merger, the “Second Merger,” and together with the First Merger, the “Mergers”), with Merger Sub 2 surviving the Second Merger as a wholly-owned subsidiary of LTC (such transactions, collectively, the “Business Combination”). As a result of the Business Combination, (i) each issued and outstanding Class B ordinary share of LCAA, par value $0.0001 per share, will be converted into one Class A ordinary share of LCAA, par value $0.0001 per share (each an “LCAA Class A Ordinary Share”); (ii) each issued and outstanding LCAA Class A Ordinary Share (other than any LCAA shares owned by LCAA as treasury shares or owned by any direct or indirect subsidiary of LCAA, Redeeming LCAA Shares and Dissenting LCAA Shares (as defined in the accompanying proxy statement/prospectus)) shall automatically be cancelled and cease to exist in exchange for the right to receive one newly issued, fully paid and non-assessable ordinary share of LTC, par value of US$0.00001 per share (each an “LTC Ordinary Share”); and (iii) each outstanding whole warrant of LCAA (“LCAA Warrant”) shall cease to be a warrant with respect to LCAA Class A Ordinary Shares and be assumed by LTC and converted into a warrant to purchase one LTC Ordinary Share (each, an “LTC Warrant”). |
(2) | Pursuant to Rule 416(a), there are also being registered an indeterminable number of additional securities as may be issued to prevent dilution resulting from stock splits, stock dividends or similar transactions. |
(3) | Determined in accordance with Section 6(b) of the Securities Act at a rate equal to $147.60 per $1,000,000 of the proposed maximum aggregate offering price. |
(4) | Represents LTC Ordinary Shares issuable in exchange for outstanding LCAA Class A Ordinary Shares pursuant to the First Merger (assuming no public shareholder of LCAA exercises redemption right with respect to their LCAA Class A Ordinary Shares for a pro rata share of the funds in LCAA’s trust account). |
(5) | Based on the average of the high ($10.74) and low ($10.73) prices of LCAA Class A Ordinary Shares on the Nasdaq Stock Market (“Nasdaq”) on December 4, 2023. |
(6) | Represents LTC Warrants, each whole warrant entitling the holder to purchase one LTC Ordinary Share, to be issued in exchange for LCAA Warrants. |
(7) | Based on the sum of (i) the average of the high ($0.7) and low ($0.648266) prices for LCAA Warrant on Nasdaq on November 29, 2023, and (ii) the exercise price of LCAA Warrant ($11.50). Consistent with the response to Question 240.06 of the Securities Act Rules Compliance and Disclosure Interpretations, the entire registration fee with respect to LCAA Warrants has been allocated to the LTC Ordinary Shares underlying LCAA Warrants and no separate fee is recorded for LCAA Warrants. |
(8) | Represents LTC Ordinary Shares underlying LTC Warrants. |