| | |
Nine Months
Ended September 30, 2022 |
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
Revenues | | | | | | | | | | | | | |
Sales of goods revenues (including related parties amounts of
RMB952,014) |
| | | | 1,390,319 | | | | | | 207,569 | | |
Software license revenues (including related parties amounts of
RMB41,539) |
| | | | 157,824 | | | | | | 23,563 | | |
Service revenues (including related parties amounts of RMB480,759)
|
| | | | 482,224 | | | | | | 71,994 | | |
Total revenues
|
| | | | 2,030,367 | | | | | | 303,126 | | |
Cost of goods sold (including related parties amounts of RMB277,417)
|
| | | | (1,097,332) | | | | | | (163,827) | | |
Cost of software licenses
|
| | | | (63,719) | | | | | | (9,513) | | |
Cost of services (including related parties amounts of RMB32,140)
|
| | | | (306,412) | | | | | | (45,746) | | |
Total cost of revenues
|
| | | | (1,467,463) | | | | | | (219,086) | | |
Gross profit
|
| | | | 562,904 | | | | | | 84,040 | | |
Research and development expenses (including related parties amounts of RMB32,008)
|
| | | | (746,543) | | | | | | (111,456) | | |
Selling and marketing expenses (including related parties amounts of RMB96)
|
| | | | (53,141) | | | | | | (7,934) | | |
General and administrative expenses (including related parties amounts of RMB1,499)
|
| | | | (566,825) | | | | | | (84,625) | | |
Others, net
|
| | | | (1,844) | | | | | | (275) | | |
Total operating expenses
|
| | | | (1,368,353) | | | | | | (204,290) | | |
Loss from operation
|
| | | | (805,449) | | | | | | (120,250) | | |
| | | | | | | | | | | | | |
Interest income (including related parties amounts of RMB5,757)
|
| | | | 7,882 | | | | | | 1,177 | | |
Interest expenses (including related parties amounts of RMB13,529)
|
| | | | (33,603) | | | | | | (5,017) | | |
Share of results of equity method investments
|
| | | | (84,654) | | | | | | (12,639) | | |
Unrealized gains on equity securities
|
| | | | 35,722 | | | | | | 5,333 | | |
Gains on deconsolidation of a subsidiary
|
| | | | 71,974 | | | | | | 10,745 | | |
Government grants
|
| | | | 28,276 | | | | | | 4,221 | | |
Foreign currency exchange loss, net
|
| | | | (19,949) | | | | | | (2,978) | | |
Loss before income taxes
|
| | | | (799,801) | | | | | | (119,408) | | |
Income tax expenses
|
| | | | (1,543) | | | | | | (230) | | |
Net loss
|
| | | | (801,344) | | | | | | (119,638) | | |
| | |
Nine Months
Ended September 30, 2022 |
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
Net loss attributable to non-redeemable non-controlling interests
|
| | | | 1,444 | | | | | | 216 | | |
Net loss attributable to redeemable non-controlling interests
|
| | | | 464 | | | | | | 69 | | |
Net loss attributable to ECARX Holdings Inc.
|
| | | | (799,436) | | | | | | (119,353) | | |
Accretion of redeemable non-controlling interests
|
| | | | (714) | | | | | | (107) | | |
Net loss available to ECARX Holdings Inc.
|
| | | | (800,150) | | | | | | (119,460) | | |
Accretion of Redeemable Convertible Preferred Shares
|
| | | | (276,825) | | | | | | (41,329) | | |
Net loss available to ECARX Holdings Inc. ordinary shareholders
|
| | | | (1,076,975) | | | | | | (160,789) | | |
Loss per ordinary share | | | | | | | | | | | | | |
– Basic and diluted
|
| | | | (5.44) | | | | | | (0.81) | | |
Weighted average number of ordinary shares used in computing loss per ordinary share
|
| | | | | | | | | | | | |
– Basic and diluted
|
| | | | 198,035,714 | | | | | | 198,035,714 | | |
Net loss
|
| | | | (801,344) | | | | | | (119,638) | | |
Other comprehensive loss: | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | (489,181) | | | | | | (73,032) | | |
Comprehensive loss
|
| | | | (1,290,525) | | | | | | (192,670) | | |
Comprehensive loss attributable to non-redeemable non-controlling
interests |
| | | | 1,444 | | | | | | 216 | | |
Comprehensive loss attributable to redeemable non-controlling interests
|
| | | | 464 | | | | | | 69 | | |
Comprehensive loss attributable to ECARX Holdings Inc.
|
| | | | (1,288,617) | | | | | | (192,385) | | |
| | |
As of
September 30, 2022 |
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | | 226,204 | | | | | | 33,771 | | |
Restricted cash
|
| | | | 55,054 | | | | | | 8,219 | | |
Accounts receivable – third parties, net
|
| | | | 302,738 | | | | | | 45,198 | | |
Accounts receivable – related parties, net
|
| | | | 247,525 | | | | | | 36,955 | | |
Notes receivable
|
| | | | 181,781 | | | | | | 27,139 | | |
Inventories
|
| | | | 198,025 | | | | | | 29,564 | | |
Amounts due from related parties
|
| | | | 62,482 | | | | | | 9,328 | | |
Prepayments and other current assets
|
| | | | 443,511 | | | | | | 66,216 | | |
Total current assets
|
| | | | 1,717,320 | | | | | | 256,390 | | |
Non-current assets | | | | | | | | | | | | | |
Long-term investments
|
| | | | 1,246,342 | | | | | | 186,074 | | |
Property and equipment, net
|
| | | | 114,118 | | | | | | 17,037 | | |
Intangible assets, net
|
| | | | 27,386 | | | | | | 4,089 | | |
Operating lease right-of-use assets
|
| | | | 87,439 | | | | | | 13,054 | | |
Other non-current assets – third parties
|
| | | | 29,400 | | | | | | 4,389 | | |
Other non-current assets – related parties
|
| | | | 211,083 | | | | | | 31,514 | | |
Total non-current assets
|
| | | | 1,715,768 | | | | | | 256,157 | | |
Total assets
|
| | | | 3,433,088 | | | | | | 512,547 | | |
| | |
As of
September 30, 2022 |
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
LIABILITIES | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Short-term borrowings
|
| | | | 570,000 | | | | | | 85,099 | | |
Accounts payable – third parties
|
| | | | 562,249 | | | | | | 83,942 | | |
Accounts payable – related parties
|
| | | | 179,707 | | | | | | 26,830 | | |
Notes payable
|
| | | | 177,458 | | | | | | 26,494 | | |
Convertible notes payable to a related party
|
| | | | 71,135 | | | | | | 10,620 | | |
Amounts due to related parties
|
| | | | 671,557 | | | | | | 100,261 | | |
Contract liabilities, current – third parties
|
| | | | 1,412 | | | | | | 211 | | |
Contract liabilities, current – related parties
|
| | | | 286,885 | | | | | | 42,831 | | |
Current operating lease liabilities
|
| | | | 25,285 | | | | | | 3,775 | | |
Accrued expenses and other current liabilities
|
| | | | 432,249 | | | | | | 64,531 | | |
Total current liabilities
|
| | | | 2,977,937 | | | | | | 444,594 | | |
Non-current liabilities | | | | | | | | | | | | | |
Contract liabilities, non-current – third parties
|
| | | | 131 | | | | | | 20 | | |
Contract liabilities, non-current – related parties
|
| | | | 326,249 | | | | | | 48,708 | | |
Operating lease liabilities, non-current
|
| | | | 61,184 | | | | | | 9,135 | | |
Other non-current liabilities
|
| | | | 24,192 | | | | | | 3,612 | | |
Total non-current liabilities
|
| | | | 411,756 | | | | | | 61,475 | | |
Total liabilities
|
| | | | 3,389,693 | | | | | | 506,069 | | |
| | | | | | | | | | | | | |
| | |
As of
September 30, 2022 |
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
MEZZANINE EQUITY | | | | | | | | | | | | | |
Series Angel Redeemable Convertible Preferred Shares (US$0.000005 par value, 5,043,104 shares authorized, issued and outstanding; Redemption value of RMB334,433; Liquidation preference of RMB273,519)
|
| | | | 334,433 | | | | | | 49,930 | | |
Series A Redeemable Convertible Preferred Shares (US$0.000005 par value, 24,464,286 shares authorized, issued and outstanding; Redemption value of RMB1,677,714; Liquidation preference of RMB1,336,186)
|
| | | | 1,677,714 | | | | | | 250,476 | | |
Series A+ Redeemable Convertible Preferred Shares (US$0.000005 par value, 24,612,081 shares authorized, issued and outstanding; Redemption value of RMB1,635,135; Liquidation preference of RMB1,331,641)
|
| | | | 1,635,135 | | | | | | 244,119 | | |
Series A++ Redeemable Convertible Preferred Shares (US$0.000005 par value, 7,164,480 shares authorized, issued and outstanding; Redemption value of RMB560,649; Liquidation preference of RMB452,241)
|
| | | | 560,649 | | | | | | 83,703 | | |
Series B Redeemable Convertible Preferred Shares (US$0.000005 par value, 14,765,967 shares authorized, issued and outstanding; Redemption value of RMB1,319,331; Liquidation preference of RMB1,104,188)
|
| | | | 1,319,331 | | | | | | 196,970 | | |
Total mezzanine equity
|
| | | | 5,527,262 | | | | | | 825,198 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Ordinary Shares (US$0.000005 par value, 9,923,950,082 shares authorized; 198,035,714 shares issued and outstanding)
|
| | | | 7 | | | | | | 1 | | |
Accumulated deficit
|
| | | | (5,000,741) | | | | | | (746,591) | | |
Accumulated other comprehensive loss
|
| | | | (483,133) | | | | | | (72,130) | | |
Total deficit attributable to ordinary shareholders of ECARX Holdings Inc.
|
| | | | (5,483,867) | | | | | | (818,720) | | |
Total shareholders’ deficit
|
| | | | (5,483,867) | | | | | | (818,720) | | |
Liabilities, mezzanine equity and shareholders’ deficit
|
| | | | 3,433,088 | | | | | | 512,547 | | |
| | |
Nine Months
Ended September 30, 2022 |
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
Operating activities:
|
| | | | | | | | | | | | |
Net cash used in operating activities
|
| | |
|
(630,304)
|
| | | |
|
(94,102)
|
| |
Investing activities:
|
| | | | | | | | | | | | |
Purchase of property and equipment and intangible assets
|
| | | | (96,419) | | | | | | (14,393) | | |
Cash disposed in deconsolidation of Suzhou Photon-Matrix
|
| | | | (22,643) | | | | | | (3,381) | | |
Cash paid for acquisition of equity investments
|
| | | | (67,790) | | | | | | (10,121) | | |
Cash received in deconsolidation of Hubei Dongjun
|
| | | | 1,000 | | | | | | 149 | | |
Financial support to an equity method investee
|
| | | | (28,500) | | | | | | (4,255) | | |
Loans to related parties
|
| | | | (51,260) | | | | | | (7,653) | | |
Collection of loans lent to related parties
|
| | | | 29,360 | | | | | | 4,383 | | |
Net cash used in investing activities
|
| | | | (236,252) | | | | | | (35,271) | | |
Financing activities:
|
| | | | | | | | | | | | |
Proceeds from issuance of Series B Convertible Redeemable Preferred Shares
|
| | | | 159,485 | | | | | | 23,810 | | |
Cash contributed by redeemable non-controlling shareholders
|
| | | | 10,000 | | | | | | 1,493 | | |
Proceeds from short-term borrowings
|
| | | | 970,000 | | | | | | 144,817 | | |
Repayment for short-term borrowings
|
| | | | (1,332,000) | | | | | | (198,862) | | |
Borrowings from related parties
|
| | | | 900,000 | | | | | | 134,366 | | |
Repayment of borrowings from related parties
|
| | | | (520,000) | | | | | | (77,634) | | |
Cash disposed in the Restructuring
|
| | | | (20,000) | | | | | | (2,986) | | |
Proceeds from issuance of convertible senior notes to a related party
|
| | | | 67,871 | | | | | | 10,134 | | |
Net cash provided by financing activities
|
| | | | 235,356 | | | | | | 35,138 | | |
Effect of foreign currency exchange rate changes on cash and restricted cash
|
| | | | 11,495 | | | | | | 1,716 | | |
Net decrease in cash and restricted cash
|
| | | | (619,705) | | | | | | (92,519) | | |
Cash and restricted cash at the beginning of the period
|
| | | | 900,963 | | | | | | 134,510 | | |
Cash and restricted cash at the end of the period
|
| | | | 281,258 | | | | | | 41,991 | | |
Supplemental information:
|
| | | | | | | | | | | | |
Income tax paid
|
| | | | — | | | | | | — | | |
Interest paid
|
| | | | 33,602 | | | | | | 5,017 | | |
Noncash investing and financing activities:
|
| | | | | | | | | | | | |
Payable for purchase of property and equipment and intangible assets
|
| | | | 24,377 | | | | | | 3,639 | | |
Non-cash assets distributed to shareholders of the Company in the Restructuring
|
| | | | 247,875 | | | | | | 37,007 | | |