| |
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 |
| | | | | | |