|
Cayman Islands
|
| |
Not Applicable
|
|
|
(Stale or other jurisdiction of
incorporation or organization) |
| |
(I.R.S. Employer
Identification Number) |
|
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 47 | | |
| | |
Nine Months Ended
September 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||||||||||||||
Millions, except share data and per
share data, or otherwise noted |
| |
2023
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2024
|
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| ||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods revenue
|
| | | | 1,998.5 | | | | | | 2,880.6 | | | | | | 410.5 | | | | | | 734.2 | | | | | | 1,179.9 | | | | | | 168.1 | | |
Software license revenue
|
| | | | 352.2 | | | | | | 215.8 | | | | | | 30.8 | | | | | | 136.6 | | | | | | 84.0 | | | | | | 12.0 | | |
Service revenue
|
| | | | 474.5 | | | | | | 524.2 | | | | | | 74.7 | | | | | | 217.8 | | | | | | 161.4 | | | | | | 23.0 | | |
Total revenue
|
| | | | 2,825.2 | | | | | | 3,620.6 | | | | | | 516.0 | | | | | | 1,088.6 | | | | | | 1,425.3 | | | | | | 203.1 | | |
Cost of goods sold
|
| | | | (1,566.4) | | | | | | (2,507.6) | | | | | | (357.3) | | | | | | (566.2) | | | | | | (1,074.6) | | | | | | (153.1) | | |
Cost of software licenses
|
| | | | (98.5) | | | | | | (77.5) | | | | | | (11.0) | | | | | | (61.3) | | | | | | (33.4) | | | | | | (4.8) | | |
Cost of services
|
| | | | (317.3) | | | | | | (292.2) | | | | | | (41.6) | | | | | | (131.6) | | | | | | (69.8) | | | | | | (9.9) | | |
Total cost of revenue
|
| | | | (1,982.2) | | | | | | (2,877.3) | | | | | | (409.9) | | | | | | (759.1) | | | | | | (1,177.8) | | | | | | (167.8) | | |
Gross profit
|
| | | | 843.0 | | | | | | 743.3 | | | | | | 106.1 | | | | | | 329.5 | | | | | | 247.5 | | | | | | 35.3 | | |
Research and development expenses
|
| | | | (790.9) | | | | | | (917.6) | | | | | | (130.8) | | | | | | (309.3) | | | | | | (344.2) | | | | | | (49.0) | | |
Selling, general and
administrative expenses and others, net |
| | | | (669.0) | | | | | | (619.7) | | | | | | (88.3) | | | | | | (260.6) | | | | | | (211.6) | | | | | | (30.2) | | |
Total operating expenses
|
| | | | (1,459.9) | | | | | | (1,537.3) | | | | | | (219.1) | | | | | | (569.9) | | | | | | (555.8) | | | | | | (79.2) | | |
| | |
Nine Months Ended
September 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||||||||||||||
Millions, except share data and per
share data, or otherwise noted |
| |
2023
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2024
|
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| ||||||||||||||||||
Loss from operation
|
| | | | (616.9) | | | | | | (794.0) | | | | | | (113.0) | | | | | | (240.4) | | | | | | (308.3) | | | | | | (43.9) | | |
Interest income
|
| | | | 22.9 | | | | | | 16.5 | | | | | | 2.4 | | | | | | 5.0 | | | | | | 5.3 | | | | | | 0.8 | | |
Interest expense
|
| | | | (58.1) | | | | | | (73.4) | | | | | | (10.5) | | | | | | (19.9) | | | | | | (27.9) | | | | | | (4.0) | | |
Share of results of equity method investments
|
| | | | (35.7) | | | | | | (76.2) | | | | | | (10.9) | | | | | | (10.3) | | | | | | (8.6) | | | | | | (1.2) | | |
Foreign currency exchange (losses)/gains
|
| | | | (14.1) | | | | | | (3.6) | | | | | | (0.5) | | | | | | 20.6 | | | | | | 0.9 | | | | | | 0.1 | | |
Others, net
|
| | | | 13.3 | | | | | | (18.8) | | | | | | (2.7) | | | | | | (38.1) | | | | | | (0.3) | | | | | | — | | |
Loss before income taxes
|
| | | | (688.6) | | | | | | (949.5) | | | | | | (135.2) | | | | | | (283.1) | | | | | | (338.9) | | | | | | (48.2) | | |
Income tax expense
|
| | | | (0.3) | | | | | | (0.9) | | | | | | (0.1) | | | | | | — | | | | | | (1.1) | | | | | | (0.2) | | |
Net loss
|
| | | | (688.9) | | | | | | (950.4) | | | | | | (135.3) | | | | | | (283.1) | | | | | | (340.0) | | | | | | (48.4) | | |
Net loss attributable to non-controlling interests
|
| | | | 47.0 | | | | | | 54.4 | | | | | | 7.8 | | | | | | 16.3 | | | | | | 14.6 | | | | | | 2.1 | | |
Net loss attributable to ECARX Holdings Inc. ordinary shareholders
|
| | | | (641.9) | | | | | | (896.0) | | | | | | (127.5) | | | | | | (266.8) | | | | | | (325.4) | | | | | | (46.3) | | |
Net loss
|
| | | | (688.9) | | | | | | (950.4) | | | | | | (135.3) | | | | | | (283.1) | | | | | | (340.0) | | | | | | (48.4) | | |
Other comprehensive loss: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | 25.2 | | | | | | (8.5) | | | | | | (1.2) | | | | | | (23.8) | | | | | | 5.0 | | | | | | 0.7 | | |
Comprehensive loss
|
| | | | (663.7) | | | | | | (958.9) | | | | | | (136.5) | | | | | | (306.9) | | | | | | (335.0) | | | | | | (47.7) | | |
Comprehensive loss
attributable to non- redeemable non-controlling interests |
| | | | 47.0 | | | | | | 54.4 | | | | | | 7.8 | | | | | | 16.3 | | | | | | 14.6 | | | | | | 2.1 | | |
Comprehensive loss attributable to ECARX Holdings Inc.
|
| | | | (616.7) | | | | | | (904.5) | | | | | | (128.7) | | | | | | (290.6) | | | | | | (320.4) | | | | | | (45.6) | | |
Loss per ordinary share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Basic and diluted loss per share, ordinary shares
|
| | |
|
(1.90)
|
| | | |
|
(2.66)
|
| | | |
|
(0.38)
|
| | | |
|
(0.79)
|
| | | |
|
(0.97)
|
| | | |
|
(0.14)
|
| |
Weighted average number of
ordinary shares used in computing loss per ordinary share |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Weighted average number of
ordinary shares |
| | |
|
337,395,390
|
| | | |
|
336,667,041
|
| | | | | | | | | |
|
337,395,390
|
| | | |
|
334,158,093
|
| | | | | | | |
Millions, except otherwise noted
|
| |
As of
December 31, 2023 |
| |
As of
September 30, 2024 |
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 571.8 | | | | | | 645.0 | | | | | | 91.9 | | |
Restricted cash
|
| | | | 27.1 | | | | | | 43.4 | | | | | | 6.2 | | |
Short-term investments
|
| | | | 137.9 | | | | | | 124.2 | | | | | | 17.7 | | |
Accounts receivable – third parties, net
|
| | | | 285.8 | | | | | | 205.3 | | | | | | 29.3 | | |
Accounts receivable – related parties, net
|
| | | | 1,572.7 | | | | | | 1,123.3 | | | | | | 160.1 | | |
Notes receivable
|
| | | | 54.6 | | | | | | 35.5 | | | | | | 5.1 | | |
Inventories
|
| | | | 160.8 | | | | | | 237.2 | | | | | | 33.8 | | |
Amounts due from related parties
|
| | | | 74.1 | | | | | | 55.6 | | | | | | 7.9 | | |
Prepayments and other current assets
|
| | | | 443.6 | | | | | | 371.4 | | | | | | 52.8 | | |
Total current assets
|
| | | | 3,328.4 | | | | | | 2,840.9 | | | | | | 404.8 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Long-term investments
|
| | | | 301.0 | | | | | | 37.7 | | | | | | 5.4 | | |
Operating lease right-of-use assets
|
| | | | 125.2 | | | | | | 144.7 | | | | | | 20.6 | | |
Property and equipment, net
|
| | | | 120.8 | | | | | | 165.9 | | | | | | 23.6 | | |
Intangible assets, net
|
| | | | 179.3 | | | | | | 288.3 | | | | | | 41.1 | | |
Goodwill
|
| | | | — | | | | | | 25.7 | | | | | | 3.7 | | |
Other non-current assets – third parties
|
| | | | 28.2 | | | | | | 23.8 | | | | | | 3.4 | | |
Other non-current assets – related parties
|
| | | | 224.3 | | | | | | 277.6 | | | | | | 39.6 | | |
Total non-current assets
|
| | | | 978.8 | | | | | | 963.7 | | | | | | 137.4 | | |
Total assets
|
| | | | 4,307.2 | | | | | | 3,804.6 | | | | | | 542.2 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Short-term borrowings
|
| | | | 1,200.0 | | | | | | 1,607.1 | | | | | | 229.0 | | |
Accounts payable – third parties
|
| | | | 1,820.7 | | | | | | 1,384.7 | | | | | | 197.3 | | |
Accounts payable – related parties
|
| | | | 312.8 | | | | | | 367.6 | | | | | | 52.4 | | |
Notes payable
|
| | | | 10.0 | | | | | | 142.0 | | | | | | 20.2 | | |
Amounts due to related parties
|
| | | | 35.7 | | | | | | 384.3 | | | | | | 54.8 | | |
Contract liabilities, current – related parties
|
| | | | 207.0 | | | | | | 161.6 | | | | | | 23.0 | | |
Current operating lease liabilities
|
| | | | 35.1 | | | | | | 41.1 | | | | | | 5.9 | | |
Accrued expenses and other current liabilities
|
| | | | 615.1 | | | | | | 493.6 | | | | | | 70.3 | | |
Income tax payable
|
| | | | 15.8 | | | | | | 4.8 | | | | | | 0.7 | | |
Total current liabilities
|
| | | | 4,252.2 | | | | | | 4,586.8 | | | | | | 653.6 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Contract liabilities, non-current – related parties
|
| | | | 134.0 | | | | | | 55.7 | | | | | | 7.9 | | |
Convertible notes payable, non-current
|
| | | | 455.7 | | | | | | 452.1 | | | | | | 64.4 | | |
Operating lease liabilities, non-current
|
| | | | 107.6 | | | | | | 131.8 | | | | | | 18.8 | | |
Warrant liabilities, non-current
|
| | | | 5.1 | | | | | | 3.4 | | | | | | 0.5 | | |
Millions, except otherwise noted
|
| |
As of
December 31, 2023 |
| |
As of
September 30, 2024 |
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Provisions
|
| | | | 90.9 | | | | | | 97.3 | | | | | | 13.9 | | |
Other non-current liabilities – third parties
|
| | | | 48.8 | | | | | | 98.8 | | | | | | 14.1 | | |
Other non-current liabilities – related parties
|
| | | | 44.5 | | | | | | 47.1 | | | | | | 6.7 | | |
Deferred tax liabilities
|
| | | | — | | | | | | 31.8 | | | | | | 4.5 | | |
Total non-current liabilities
|
| | | | 886.6 | | | | | | 918.0 | | | | | | 130.8 | | |
Total liabilities
|
| | | | 5,138.8 | | | | | | 5,504.8 | | | | | | 784.4 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | |
Ordinary Shares
|
| | | | — | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 6,096.7 | | | | | | 6,201.6 | | | | | | 883.7 | | |
Accumulated deficit
|
| | | | (6,670.7) | | | | | | (7,566.7) | | | | | | (1,078.2) | | |
Accumulated other comprehensive loss
|
| | | | (344.6) | | | | | | (353.1) | | | | | | (50.3) | | |
Total deficit attributable to ordinary shareholders
|
| | | | (918.6) | | | | | | (1,718.2) | | | | | | (244.8) | | |
Non-redeemable non-controlling interests
|
| | | | 87.0 | | | | | | 18.0 | | | | | | 2.6 | | |
Total shareholders’ deficit
|
| | | | (831.6) | | | | | | (1,700.2) | | | | | | (242.2) | | |
Liabilities and shareholders’ deficit
|
| | | | 4,307.2 | | | | | | 3,804.6 | | | | | | 542.2 | | |
|
| | |
Nine Months Ended
September 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||||||||||||||
Millions, except otherwise noted
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2024
|
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| ||||||||||||||||||
Net Loss
|
| | | | (688.9) | | | | | | (950.4) | | | | | | (135.3) | | | | | | (283.1) | | | | | | (340.0) | | | | | | (48.4) | | |
Interest income
|
| | | | (22.9) | | | | | | (16.5) | | | | | | (2.4) | | | | | | (5.0) | | | | | | (5.3) | | | | | | (0.8) | | |
Interest expense
|
| | | | 58.1 | | | | | | 73.4 | | | | | | 10.5 | | | | | | 19.9 | | | | | | 27.9 | | | | | | 4.0 | | |
Income tax expense
|
| | | | 0.3 | | | | | | 0.9 | | | | | | 0.1 | | | | | | — | | | | | | 1.1 | | | | | | 0.2 | | |
Depreciation of property and equipment
|
| | | | 39.7 | | | | | | 40.9 | | | | | | 5.8 | | | | | | 12.6 | | | | | | 13.6 | | | | | | 1.9 | | |
Amortization of intangible assets
|
| | | | 17.8 | | | | | | 67.8 | | | | | | 9.7 | | | | | | 5.8 | | | | | | 23.1 | | | | | | 3.3 | | |
EBITDA | | | | | (595.9) | | | | | | (783.9) | | | | | | (111.6) | | | | | | (249.8) | | | | | | (279.6) | | | | | | (39.8) | | |
Share-based compensation expenses
|
| | | | 121.5 | | | | | | 117.9 | | | | | | 16.8 | | | | | | 69.3 | | | | | | 47.0 | | | | | | 6.7 | | |
Adjusted EBITDA
|
| | | | (474.4) | | | | | | (666.0) | | | | | | (94.8) | | | | | | (180.5) | | | | | | (232.6) | | | | | | (33.1) | | |
| | |
As of September 30, 2024
|
| |||||||||
| | |
RMB in millions
|
| |
US$ in millions
|
| ||||||
Cash and restricted cash
|
| | | | 688.4 | | | | | | 98.1 | | |
Short-term borrowings
|
| | | | 1,607.1 | | | | | | 229.0 | | |
Convertible notes payable, net
|
| | | | 452.1 | | | | | | 64.4 | | |
Borrowings and other financial liabilities
|
| | | | 2,059.2 | | | | | | 293.4 | | |
Total shareholders’ deficit
|
| | | | (1,700.2) | | | | | | (242.2) | | |
Total capitalization
|
| | | | 359.0 | | | | | | 51.2 | | |
|
Exhibit
No. |
| | | | |
Incorporation by Reference
|
| |||||||||
|
Description
|
| |
Form
|
| |
File No.
|
| |
No.
|
| |
Filing Date
|
| |||
| 1.1* | | | Form of Underwriting Agreement | | | | | | | | | | | | | |
| 2.1 | | | | |
F-4
|
| |
333-267813
|
| |
2.1
|
| |
November 14, 2022
|
| |
| 4.1 | | | | |
F-4
|
| |
333-267813
|
| |
4.5
|
| |
November 14, 2022
|
| |
| 4.2* | | | Registrant’s Specimen Certificate for Preferred Shares | | | | | | | | | | | | | |
| 4.3* | | | Form of Warrant Agreement (including Warrant Certificate) | | | | | | | | | | | | | |
|
Exhibit
No. |
| | | | |
Incorporation by Reference
|
| |||||||||
|
Description
|
| |
Form
|
| |
File No.
|
| |
No.
|
| |
Filing Date
|
| |||
| 4.4* | | | Form of Subscription Right Agreement (including form of Right Certificate) | | | | | | | | | | | | | |
| 4.5* | | | Form of Unit Agreement (including form of Unit Certificate) | | | | | | | | | | | | | |
| 5.1† | | | | | | | | | | | | | | | | |
| 8.1† | | | | | | | | | | | | | | | | |
| 8.2† | | | | | | | | | | | | | | | | |
| 23.1 | | | | | | | | | | | | | | | | |
| 23.2† | | | | | | | | | | | | | | | | |
| 23.3† | | | | | | | | | | | | | | | | |
| 24.1† | | | | | | | | | | | | | | | | |
| 99.1 | | | | |
20-F
|
| |
001-41576
|
| |
11.1
|
| |
April 24, 2023
|
| |
| 107† | | | | | | | | | | | | | | | |
|
SIGNATURE
|
| |
CAPACITY
|
| |
DATE
|
|
|
/s/ Ziyu Shen
Ziyu Shen
|
| |
Chairman and Chief Executive Officer
(Principal Executive Officer) |
| |
December 23, 2024
|
|
|
*
Tao Li
|
| | Director | | |
December 23, 2024
|
|
|
*
Ni Li
|
| | Director | | |
December 23, 2024
|
|
|
*
Jim Zhang (Zhang Xingsheng)
|
| | Independent Director | | |
December 23, 2024
|
|
|
*
Grace Hui Tang
|
| | Independent Director | | |
December 23, 2024
|
|
|
*
Jun Hong Heng
|
| | Independent Director | | |
December 23, 2024
|
|
|
*
Peter Cirino
|
| | Chief Operating Officer | | |
December 23, 2024
|
|
|
/s/ Jing (Phil) Zhou
Jing (Phil) Zhou
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
December 23, 2024
|
|
|
*By:
/s/ Ziyu Shen
Ziyu Shen
Attorney-in-fact |
| | | | | | |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the use of our report dated April 3, 2024, with respect to the consolidated financial statements of ECARX Holdings Inc., incorporated herein by reference and to the reference to our firm under the heading "Experts" in the prospectus.
/s/ KPMG Huazhen LLP
Shanghai, China
December 23, 2024