Microvast Holdings, Inc.(NASDAQ:MVST)

Microvast, Inc. together with its subsidiaries designs and manufactures fast-charging battery power systems for commercial and specialty electric vehicles. The company provides NCM, LiFePO4, and rapid charge battery technologies. t offers sales lithium-ion battery materials, battery cells, and syste...
Website: http://www.microvast.com
Founded: 2006
CEO / Founder: Wu Yang
Sector: Industrials
Industry: Electrical Equipment & Parts
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 60,612,000 | 96,399,000 | 123,287,000 | 91,339,000 | 116,491,000 | 113,387,000 | 101,388,000 | 83,675,000 | 81,351,000 | 104,575,000 | 80,116,000 | 74,953,000 | 46,973,000 | 64,797,000 | 38,616,000 | 64,414,000 | 36,668,000 | 66,772,000 | 36,894,000 | |||||||||
yoy | -47.97% | -14.98% | 21.60% | 9.16% | 43.20% | 8.43% | 26.55% | 11.64% | 73.19% | 61.39% | 107.47% | 16.36% | 28.10% | -2.96% | 4.67% | |||||||||||||
qoq | -37.12% | -21.81% | 34.98% | -21.59% | 2.74% | 11.83% | 21.17% | 2.86% | -22.21% | 30.53% | 6.89% | 59.57% | -27.51% | 67.80% | -40.05% | 75.67% | -45.08% | 80.98% | ||||||||||
cost of revenues | -41,456,000 | -62,933,000 | -76,875,000 | -59,616,000 | -73,475,000 | -71,867,000 | -67,776,000 | -56,480,000 | -64,126,000 | -81,551,000 | -62,232,000 | -63,492,000 | -42,115,000 | -62,571,000 | -36,623,000 | -59,573,000 | -36,655,000 | -65,619,000 | -72,779,000 | |||||||||
gross profit | 19,156,000 | 959,000 | 46,412,000 | 31,723,000 | 43,016,000 | 41,520,000 | 33,612,000 | 27,195,000 | 17,225,000 | 23,024,000 | 17,884,000 | 11,461,000 | 4,858,000 | 2,226,000 | 1,993,000 | 4,841,000 | 13,000 | 1,153,000 | -35,885,000 | |||||||||
yoy | -55.47% | -97.69% | 38.08% | 16.65% | 149.73% | 80.33% | 87.94% | 137.28% | 254.57% | 934.32% | 797.34% | 136.75% | 37269.23% | 93.06% | -105.55% | |||||||||||||
qoq | 1897.50% | -97.93% | 46.30% | -26.25% | 3.60% | 23.53% | 23.60% | 57.88% | -25.19% | 28.74% | 56.04% | 135.92% | 118.24% | 11.69% | -58.83% | 37138.46% | -98.87% | -103.21% | ||||||||||
gross margin % | 31.60% | 0.99% | 37.65% | 34.73% | 36.93% | 36.62% | 33.15% | 32.50% | 21.17% | 22.02% | 22.32% | 15.29% | 10.34% | 3.44% | 5.16% | 7.52% | 0.04% | 1.73% | -97.27% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
operating expenses: | ||||||||||||||||||||||||||||
general and administrative expenses | -12,941,000 | -23,708,000 | -19,663,000 | -3,997,000 | -10,453,000 | -22,340,000 | -11,841,000 | -23,511,000 | -23,794,000 | -27,944,000 | -25,402,000 | -23,560,000 | -20,385,000 | -21,551,000 | -22,585,000 | -34,335,000 | -26,101,000 | -33,822,000 | -57,058,000 | |||||||||
research and development expenses | -8,810,000 | -10,385,000 | -7,757,000 | -7,719,000 | -8,248,000 | -8,774,000 | -10,692,000 | -10,107,000 | -11,492,000 | -11,395,000 | -13,241,000 | -9,507,000 | -10,861,000 | -10,498,000 | -11,457,000 | -10,244,000 | -11,309,000 | -11,186,000 | -13,518,000 | |||||||||
selling and marketing expenses | -5,342,000 | -5,968,000 | -6,006,000 | -3,424,000 | -6,799,000 | -6,996,000 | -4,963,000 | -5,026,000 | -5,591,000 | -6,698,000 | -6,031,000 | -5,897,000 | -4,988,000 | -5,242,000 | -5,561,000 | -5,810,000 | -5,998,000 | -7,189,000 | -7,380,000 | |||||||||
total operating expenses | -27,093,000 | -42,803,000 | -33,462,000 | -16,504,000 | -25,500,000 | -66,359,000 | -27,508,000 | -103,556,000 | -40,877,000 | -46,037,000 | -44,674,000 | -38,964,000 | -36,234,000 | -37,291,000 | -39,603,000 | -50,389,000 | -43,408,000 | -52,197,000 | -77,956,000 | |||||||||
subsidy income | 3,000 | 687,000 | 44,000 | 995,000 | 1,416,000 | 307,000 | 1,082,000 | 735,000 | 534,000 | 797,000 | 442,000 | 637,000 | 77,000 | 439,000 | 520,000 | 576,000 | 137,000 | 3,451,000 | 545,000 | |||||||||
profit from operations | -7,934,000 | 12,035,000 | 12,994,000 | 16,214,000 | 18,932,000 | -22,889,500 | 7,186,000 | |||||||||||||||||||||
other income and expenses: | ||||||||||||||||||||||||||||
interest income | 382,000 | 346,000 | 236,000 | 198,000 | 177,000 | 191,000 | 186,000 | 246,000 | 119,000 | 128,000 | 582,000 | 1,518,000 | 1,381,000 | 1,575,000 | 870,000 | 420,000 | 314,000 | 142,000 | 97,000 | 647,420.5 | 579,117 | 983,408 | 1,027,157 | 1,254,820 | 1,577,268 | 1,670,719 | ||
interest expense | -1,227,000 | -1,208,000 | -1,255,000 | -1,252,000 | -1,188,000 | -1,595,000 | -4,290,000 | -2,094,000 | -1,732,000 | -1,191,000 | -491,000 | -487,000 | -459,000 | -858,000 | -774,000 | -895,000 | -796,000 | -781,000 | -1,247,000 | |||||||||
changes in fair value of warrant liability and convertible loan | 63,838,000 | 51,881,000 | -12,641,000 | -121,521,000 | 43,160,000 | |||||||||||||||||||||||
foreign exchange gain | -6,900,000 | |||||||||||||||||||||||||||
other income | 52,000 | -112,000 | -84,000 | 120,000 | 320,000 | -7,708,000 | 7,399,000 | -136,000 | -1,386,000 | 127,000 | -243,000 | 789,000 | 186,000 | 349,000 | 10,000 | 399,000 | -87,000 | -19,000 | -1,489,727 | 820,636 | 107,229 | 46,129 | 45,135 | 2,465,397 | 1,418,813 | 1,389,962 | 1,803,789 | |
net profit | 48,211,000 | -11,439,250 | -1,489,000 | 61,790,000 | -22,504,750 | 13,247,000 | ||||||||||||||||||||||
net profit per share - basic | 0.15 | |||||||||||||||||||||||||||
net profit per share - diluted | -0.04 | |||||||||||||||||||||||||||
weighted-average shares outstanding - basic | 332,360 | |||||||||||||||||||||||||||
weighted-average shares outstanding - diluted | 385,272 | |||||||||||||||||||||||||||
impairment loss of long-lived assets | -2,742,000 | -36,000 | -1,364,000 | -28,249,000 | -12,000 | -64,912,000 | ||||||||||||||||||||||
gain on debt restructuring | 505,000 | 403,000 | 389,000 | |||||||||||||||||||||||||
profit before provision for income taxes | -11,199,500 | -750,000 | 61,790,000 | -22,504,750 | 13,247,000 | |||||||||||||||||||||||
income tax expense | -239,750 | -739,000 | -220,000 | |||||||||||||||||||||||||
net profit attributable to microvast holdings, inc.'s stockholders | -11,439,250 | -1,489,000 | 61,790,000 | |||||||||||||||||||||||||
net profit per common share | ||||||||||||||||||||||||||||
basic | -35 | 190 | -70 | 40 | ||||||||||||||||||||||||
diluted | -35 | 50 | -70 | 30 | ||||||||||||||||||||||||
weighted-average shares used for eps calculation | ||||||||||||||||||||||||||||
basic | 323,755,691,000 | 323,430,721,000 | 320,545,388,000 | |||||||||||||||||||||||||
diluted | 323,755,691,000 | 374,425,026,000 | 367,031,181,000 | |||||||||||||||||||||||||
income before provision for income taxes | -105,838,000 | -78,441,000 | -24,825,000 | -20,455,250 | -26,172,000 | -26,078,000 | -29,571,000 | -31,125,500 | -36,544,000 | -44,182,000 | -43,776,000 | -39,880,000 | -116,370,000 | -206,579 | 2,236,648 | 1,167,661 | 1,127,691 | 1,608,439 | ||||||||||
net income | -106,058,000 | -78,441,000 | -24,825,000 | -24,591,000 | -26,172,000 | -26,078,000 | -29,571,000 | -33,698,000 | -36,544,000 | -44,182,000 | -43,776,000 | -46,639,000 | -116,476,000 | -2,050,595 | -48,825 | -126,110 | -101,287 | -163,197 | 1,766,055 | 922,451 | 896,594 | 1,264,809 | ||||||
yoy | 35.21% | 200.79% | -16.05% | -27.03% | -28.38% | -40.98% | -32.45% | -27.75% | -68.63% | 2054.59% | 89558.99% | 36882.79% | 114896.00% | 1156.52% | -102.76% | -113.67% | -111.30% | -112.90% | ||||||||||
qoq | 215.98% | 0.95% | -6.04% | 0.36% | -11.81% | -12.25% | -7.79% | -17.29% | 0.93% | -6.14% | -59.96% | 5580.11% | 4099.89% | -61.28% | 24.51% | -37.94% | -109.24% | 91.45% | 2.88% | -29.11% | ||||||||
net income margin % | 0% | 0% | 0% | -116.11% | 0% | 0% | 0% | -93.74% | -30.52% | -23.52% | -32.67% | -34.79% | -62.95% | -52.01% | -94.63% | -68.59% | -119.38% | -69.85% | -315.70% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
net loss attributable to microvast holdings, inc.'s stockholders | -106,058,000 | |||||||||||||||||||||||||||
net loss per common share | ||||||||||||||||||||||||||||
basic and diluted | -330 | -250 | -80 | -65 | -80 | -80 | -100 | |||||||||||||||||||||
weighted-average shares used for eps calculation | ||||||||||||||||||||||||||||
basic and diluted | 323,643,200,000 | 318,462,843 | 315,509,552,000 | 315,367,121,000 | 310,909,379 | 313,108,457,000 | 307,742,032,000 | 307,714,841,000 | 303,279,188 | 305,977,372 | 300,565,515 | 298,843,016 | 185,896,482 | 243,861,780 | ||||||||||||||
less: net profit attributable to noncontrolling interests | ||||||||||||||||||||||||||||
changes in fair value of warrant and convertible loan | 310,000 | 2,766,000 | -1,568,000 | |||||||||||||||||||||||||
less: net loss attributable to noncontrolling interests | -5,250 | -42,000 | ||||||||||||||||||||||||||
net profit attributable to microvast holdings, inc.'s shareholders | -22,504,750 | 13,247,000 | ||||||||||||||||||||||||||
income from operations | -75,626,000 | -23,118,000 | -22,216,000 | -26,348,000 | -26,866,000 | -31,299,000 | -34,626,000 | -37,090,000 | -44,972,000 | -43,258,000 | -47,593,000 | -113,296,000 | -543,914 | -890,929 | -266,862 | -174,340 | -251,714 | -228,749 | -251,152 | -262,271 | -195,350 | |||||||
yoy | 181.49% | -26.14% | -35.84% | -28.96% | -40.26% | -27.65% | -27.25% | -67.26% | 8168.22% | 4755.38% | 17734.31% | 64885.66% | 116.08% | 289.48% | 6.26% | -33.53% | 28.85% | |||||||||||
qoq | 227.13% | 4.06% | -15.68% | -1.93% | -14.16% | -9.61% | -6.64% | -17.53% | 3.96% | -9.11% | -57.99% | 20729.76% | -38.95% | 233.85% | 53.07% | -30.74% | 10.04% | -8.92% | -4.24% | 34.26% | ||||||||
operating margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -90.38% | -28.42% | -21.24% | -32.89% | -35.84% | -66.63% | -53.44% | -96.05% | -69.82% | -117.97% | -71.28% | -307.09% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
other (expense) income | 601,000 | |||||||||||||||||||||||||||
less: net income attributable to noncontrolling interests | 11,000 | 10,000 | ||||||||||||||||||||||||||
net loss attributable to microvast holdings, inc.'s shareholders | -78,441,000 | -24,825,000 | -20,450,000 | -26,130,000 | -26,089,000 | -29,581,000 | ||||||||||||||||||||||
changes in fair value of warrant liability | 42,000 | -6,250 | -42,000 | 17,000 | ||||||||||||||||||||||||
loss on changes in fair value of convertible notes | -2,465,250 | -3,018,000 | ||||||||||||||||||||||||||
gain on changes in fair value of warrant liability | 58,000 | 101,000 | 1,255,000 | |||||||||||||||||||||||||
less: accretion of series c1 preferred | 564,250 | 251,000 | ||||||||||||||||||||||||||
less: accretion of series c2 preferred | 1,283,000 | 570,000 | ||||||||||||||||||||||||||
less: accretion of series d1 preferred | 2,677,000 | 1,190,000 | ||||||||||||||||||||||||||
less: accretion for noncontrolling interests | 1,516,000 | |||||||||||||||||||||||||||
net loss attributable to common stock shareholders of microvast holdings, inc. | -33,698,000 | -36,544,000 | -44,182,000 | -43,776,000 | -46,639,000 | -120,003,000 | ||||||||||||||||||||||
net income per share | ||||||||||||||||||||||||||||
basic and diluted | -0.11 | -0.12 | -0.15 | -0.15 | 0.01 | -0.49 | ||||||||||||||||||||||
loss on changes in fair value of warrant liability | -435,000 | |||||||||||||||||||||||||||
gain on change in fair value of warrant liability | 1,356,000 | 1,113,000 | ||||||||||||||||||||||||||
income tax benefit | -81,000 | -106,000 | ||||||||||||||||||||||||||
operating and formation costs | 543,914 | 890,929 | ||||||||||||||||||||||||||
other income: | ||||||||||||||||||||||||||||
interest income earned on marketable securities held in trust account | 10,503 | 35,796 | ||||||||||||||||||||||||||
unrealized gain on marketable securities held in trust account | -420 | 420 | -938,273 | 1,438,240 | 133,070 | |||||||||||||||||||||||
change in the fair value of convertible promissory notes – related party | -380,000 | -356,000 | ||||||||||||||||||||||||||
change in fair value of warrant liability | -1,119,810 | 1,140,420 | ||||||||||||||||||||||||||
income before income taxes | -2,033,641 | -70,293 | 475,464.5 | -128,211 | ||||||||||||||||||||||||
benefit from income taxes | -16,954 | |||||||||||||||||||||||||||
basic and diluted weighted-average shares outstanding, common stock subject to possible redemption | 27,590,813 | 26,675,733 | 27,104,439 | |||||||||||||||||||||||||
basic and diluted net income per share, common stock subject to possible redemption | ||||||||||||||||||||||||||||
basic and diluted weighted-average shares outstanding, non-redeemable common stock | 7,887,000 | |||||||||||||||||||||||||||
basic net loss per common share, non-redeemable common stock | -0.26 | -0.01 | ||||||||||||||||||||||||||
benefit for income taxes | 21,468 | -100,071.75 | 26,924 | 43,382 | ||||||||||||||||||||||||
basic weighted-average shares outstanding, non-redeemable common stock | 8,808,069 | |||||||||||||||||||||||||||
diluted weighted-average shares outstanding, non-redeemable common stock | 17,137,983 | |||||||||||||||||||||||||||
diluted net loss per common share, non-redeemable common stock | -0.07 | |||||||||||||||||||||||||||
operating costs | 163,700.75 | 174,340 | 251,714 | 228,749 | 131,915.75 | 262,271 | 195,350 | |||||||||||||||||||||
unrealized loss on marketable securities held in trust account | -8,255.25 | -532,988 | -8,773.5 | -187,306 | ||||||||||||||||||||||||
weighted-average shares outstanding, basic and diluted | 8,387,847 | 8,404,474 | 8,360,523 | 8,274,315 | 8,305,310 | |||||||||||||||||||||||
basic and diluted net loss per common share | -0.015 | -0.01 | -0.02 | -0.02 | -0.03 | -0.02 | -0.02 | |||||||||||||||||||||
provision for income taxes | -470,593 | -245,210 | -231,097 | -343,630 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||
cash and cash equivalents | 126,129,000 | 104,963,000 | 90,748,000 | 99,721,000 | 90,898,000 | 73,007,000 | 63,585,000 | 68,183,000 | 39,451,000 | 44,541,000 | 67,398,000 | 142,766,000 | 200,305,000 | 231,420,000 | 295,816,000 | 333,867,000 | 416,165,000 | 357,008,000 | 572,609,000 | ||||||||
restricted cash | 47,865,000 | 64,275,000 | 63,065,000 | 54,568,000 | 39,900,000 | ||||||||||||||||||||||
accounts receivable | 123,592,000 | 155,763,000 | 149,274,000 | 125,920,000 | 135,654,000 | 120,626,000 | 121,539,000 | 104,976,000 | 123,543,000 | 138,717,000 | 116,300,000 | 106,094,000 | 88,911,000 | 119,304,000 | 82,707,000 | 104,992,000 | 79,970,000 | 67,243,000 | |||||||||
notes receivable | 5,511,000 | 5,590,000 | 1,497,000 | 4,206,000 | 10,362,000 | 7,579,000 | 10,937,000 | 10,872,000 | 12,162,000 | 23,736,000 | 20,161,000 | 17,724,000 | 21,202,000 | 2,196,000 | 4,505,000 | 30,448,000 | 24,688,000 | 10,260,000 | |||||||||
inventories | 95,037,000 | 89,411,000 | 126,942,000 | 141,749,000 | 129,059,000 | 143,327,000 | 157,769,000 | 152,509,000 | 137,330,000 | 149,749,000 | 126,913,000 | 86,760,000 | 87,669,000 | 84,252,000 | 82,262,000 | 64,460,000 | 58,081,000 | 47,820,000 | |||||||||
prepaid expenses and other current assets | 16,189,000 | 17,221,000 | 24,925,000 | 19,896,000 | 30,027,000 | 27,019,000 | 23,483,000 | 16,675,000 | 20,973,000 | 25,752,000 | 25,840,000 | 20,620,000 | 13,472,000 | 12,093,000 | 19,060,000 | 14,531,000 | 19,691,000 | 12,964,000 | 39,524 | 18,801 | 22,499 | 87,915 | 156,161 | 216,074 | 186,247 | 173,792 | |
assets held for sale | 11,500,000 | 11,500,000 | 4,000,000 | 19,896,000 | 19,896,000 | ||||||||||||||||||||||
total current assets | 425,823,000 | 448,723,000 | 445,265,000 | 434,591,000 | 447,992,000 | 428,026,000 | 437,571,000 | 418,049,000 | 378,152,000 | 425,606,000 | 403,911,000 | 426,996,000 | 497,036,000 | 545,067,000 | 567,529,000 | 611,363,000 | 653,163,000 | 357,008,000 | 750,924,000 | 105,999 | 62,897 | 158,460 | 343,801 | 300,635 | 412,053 | 396,368 | 677,167 |
property, plant and equipment | 510,050,000 | 508,057,000 | 524,016,000 | 521,951,000 | 485,157,000 | 478,189,000 | 527,160,000 | 519,432,000 | 616,508,000 | 620,667,000 | 549,544,000 | 497,847,000 | 443,051,000 | 335,140,000 | 286,346,000 | 278,443,000 | 271,248,000 | 222,771,000 | |||||||||
land use rights | 11,654,000 | 11,570,000 | 11,439,000 | 11,440,000 | 11,366,000 | 11,371,000 | 11,902,000 | 11,565,000 | 11,712,000 | 11,984,000 | 11,734,000 | 11,878,000 | 12,618,000 | 12,639,000 | 12,328,000 | 13,171,000 | 13,999,000 | 13,935,000 | |||||||||
acquired intangible assets | 2,077,000 | 2,183,000 | 2,281,000 | 2,394,000 | 2,496,000 | 2,607,000 | 2,788,000 | 2,854,000 | 2,985,000 | 3,136,000 | 3,210,000 | 3,343,000 | 3,691,000 | 1,636,000 | 1,696,000 | 1,758,000 | 1,821,000 | 2,024,000 | |||||||||
operating lease right-of-use assets | 16,769,000 | 17,336,000 | 18,116,000 | 18,967,000 | 18,205,000 | 17,628,000 | 19,468,000 | 19,601,000 | 18,777,000 | 19,507,000 | 19,612,000 | 21,001,000 | 18,461,000 | 16,368,000 | 15,509,000 | 17,123,000 | 18,388,000 | ||||||||||
deferred tax assets | 5,429,000 | 5,429,000 | 6,934 | ||||||||||||||||||||||||
other non-current assets | 15,694,000 | 12,150,000 | 12,490,000 | 15,349,000 | 17,716,000 | 14,024,000 | 11,090,000 | 11,494,000 | 9,954,000 | 9,661,000 | 28,540,000 | 36,596,000 | 29,113,000 | 73,642,000 | 52,816,000 | 49,786,000 | 40,096,000 | 702,000 | |||||||||
total assets | 987,496,000 | 1,005,448,000 | 1,013,607,000 | 1,004,692,000 | 982,932,000 | 951,867,000 | 1,021,000,000 | 984,559,000 | 1,040,648,000 | 1,096,732,000 | 1,016,562,000 | 997,672,000 | 1,003,981,000 | 984,957,000 | 972,928,000 | 971,644,000 | 998,715,000 | 1,047,040,000 | 990,356,000 | 281,777,993 | 282,354,091 | 282,413,438 | 282,531,168 | 282,567,938 | 282,815,097 | 280,499,613 | 279,586,969 |
liabilities | |||||||||||||||||||||||||||
accounts payable | 46,370,000 | 47,003,000 | 59,797,000 | 72,497,000 | 56,771,000 | 64,940,000 | 65,589,000 | 79,891,000 | 83,071,000 | 112,618,000 | 95,294,000 | 54,319,000 | 41,243,000 | 44,985,000 | 35,972,000 | 39,578,000 | 32,007,000 | 36,557,000 | |||||||||
notes payable | 52,263,000 | 78,321,000 | 57,197,000 | 43,827,000 | 47,901,000 | 51,756,000 | 56,314,000 | 48,388,000 | 63,355,000 | 63,374,000 | 39,329,000 | 50,114,000 | 67,804,000 | 68,441,000 | 72,811,000 | 76,605,000 | 70,677,000 | 43,131,000 | |||||||||
accrued expenses and other current liabilities | 109,472,000 | 123,315,000 | 128,770,000 | 101,502,000 | 104,136,000 | 98,456,000 | 104,202,000 | 142,773,000 | 137,231,000 | 148,284,000 | 121,816,000 | 116,449,000 | 93,147,000 | 66,720,000 | 79,520,000 | 66,793,000 | 61,103,000 | 35,000 | 48,065,000 | ||||||||
advance from customers | 6,663,000 | 5,605,000 | 5,678,000 | 41,542,000 | 44,204,000 | 43,678,000 | 42,950,000 | 40,810,000 | 41,276,000 | 43,087,000 | 54,482,000 | 53,058,000 | 53,059,000 | 54,207,000 | 6,589,000 | 4,558,000 | 3,601,000 | 2,343,000 | |||||||||
amounts due to related parties | 17,000 | 2,000 | 5,000 | ||||||||||||||||||||||||
convertible loan measured at fair value | 76,456,000 | 140,929,000 | 193,474,000 | 181,475,000 | 60,996,000 | ||||||||||||||||||||||
short-term bank borrowings | 111,152,000 | 93,052,000 | 84,390,000 | 83,166,000 | 86,241,000 | 70,666,000 | 66,177,000 | 60,034,000 | 41,034,000 | 35,392,000 | 24,818,000 | 18,117,000 | 21,842,000 | 17,398,000 | 7,029,000 | 8,807,000 | 13,335,000 | 22,851,000 | |||||||||
bonds payable | 41,693,000 | ||||||||||||||||||||||||||
total current liabilities | 444,086,000 | 488,341,000 | 529,961,000 | 524,663,000 | 339,906,000 | 330,153,000 | 335,888,000 | 372,549,000 | 366,620,000 | 403,410,000 | 336,391,000 | 292,710,000 | 277,753,000 | 252,409,000 | 231,835,000 | 226,261,000 | 181,390,000 | 359,237,000 | 153,612,000 | 801,468 | 941,070 | 645,704 | 626,108 | 456,598 | 543,522 | 269,055 | |
long-term bonds payable | 41,693,000 | 41,693,000 | 41,693,000 | 41,693,000 | 43,157,000 | 43,157,000 | 43,157,000 | 43,157,000 | 43,157,000 | 43,888,000 | 43,888,000 | 43,888,000 | 43,888,000 | 43,888,000 | 43,888,000 | 73,147,000 | 73,147,000 | ||||||||||
long-term bank borrowings | 27,617,000 | 13,227,000 | 34,396,000 | 34,181,000 | 41,302,000 | 41,062,000 | 53,397,000 | 34,203,000 | 43,031,000 | 43,761,000 | 30,839,000 | 31,029,000 | 29,122,000 | 28,997,000 | 37,956,000 | ||||||||||||
operating lease liabilities | 13,984,000 | 14,476,000 | 15,076,000 | 15,656,000 | 14,793,000 | 14,596,000 | 16,326,000 | 16,363,000 | 16,234,000 | 17,087,000 | 16,951,000 | 18,003,000 | 15,825,000 | 14,347,000 | 13,530,000 | 14,936,000 | 16,146,000 | ||||||||||
other non-current liabilities | 35,703,000 | 37,100,000 | 33,984,000 | 31,837,000 | 29,845,000 | 30,003,000 | 38,486,000 | 26,678,000 | 25,238,000 | 24,861,000 | 20,817,000 | 32,046,000 | 31,317,000 | 32,082,000 | 29,564,000 | 32,171,000 | 36,233,000 | 35,511,000 | |||||||||
total liabilities | 521,390,000 | 594,935,000 | 655,495,000 | 648,562,000 | 528,697,000 | 563,972,000 | 511,797,000 | 506,456,000 | 494,502,000 | 532,542,000 | 449,224,000 | 417,955,000 | 398,152,000 | 371,980,000 | 357,072,000 | 317,640,000 | 341,340,000 | 360,342,000 | 273,572,000 | 6,671,298 | 5,061,090 | 867,172 | 826,108 | 761,591 | 845,553 | 296,124 | 305,931 |
commitments and contingencies | |||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||
common stock | 34,000 | 33,000 | 33,000 | 33,000 | 33,000 | 32,000 | 32,000 | 32,000 | 32,000 | 31,000 | 31,000 | 31,000 | 31,000 | 30,000 | 30,000 | 30,000 | 30,000 | ||||||||||
preferred stock | |||||||||||||||||||||||||||
additional paid-in capital | 1,544,805,000 | 1,515,285,000 | 1,514,531,000 | 1,513,685,000 | 1,512,410,000 | 1,506,031,000 | 1,493,139,000 | 1,481,241,000 | 1,468,173,000 | 1,452,189,000 | 1,434,221,000 | 1,398,171,000 | 1,378,774,000 | 1,320,367,000 | 1,306,034,000 | 1,291,199,000 | 257,314 | ||||||||||
statutory reserves | 6,032,000 | 6,032,000 | 6,032,000 | 6,032,000 | 6,032,000 | 6,032,000 | 6,032,000 | 6,032,000 | 6,032,000 | 6,032,000 | 6,032,000 | 6,032,000 | 6,032,000 | 6,032,000 | 6,032,000 | ||||||||||||
accumulated deficit | -1,073,965,000 | -1,138,715,000 | -1,137,226,000 | -1,031,168,000 | -987,520,000 | -1,000,767,000 | -922,326,000 | -872,965,000 | -846,835,000 | -820,746,000 | -757,467,000 | -720,923,000 | -676,741,000 | -632,099,000 | -585,460,000 | ||||||||||||
accumulated other comprehensive loss | -10,800,000 | -24,523,000 | -27,240,000 | -34,347,000 | -21,752,000 | -33,225,000 | -30,731,000 | -35,925,000 | -33,745,000 | -15,861,000 | |||||||||||||||||
total equity | 466,106,000 | 358,112,000 | 356,130,000 | 454,235,000 | 509,203,000 | 478,103,000 | 546,146,000 | 567,338,000 | 579,717,000 | 605,829,000 | |||||||||||||||||
total liabilities and equity | 987,496,000 | 1,013,607,000 | 1,004,692,000 | 982,932,000 | 1,021,000,000 | 984,559,000 | 1,040,648,000 | 1,016,562,000 | 997,672,000 | 1,003,981,000 | |||||||||||||||||
current assets: | |||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||
income tax payables | 99,000 | 655,000 | 654,000 | 653,000 | 652,000 | 656,000 | 653,000 | 653,000 | 655,000 | 652,000 | 653,000 | 658,000 | 658,000 | 655,000 | 661,000 | 667,000 | 665,000 | ||||||||||
warrant liability | 15,000 | 287,000 | 434,000 | 64,000 | 290,000 | 1,000 | 3,000 | 25,000 | 67,000 | 151,000 | 109,000 | 109,000 | 126,000 | 184,000 | 285,000 | 1,540,000 | 1,105,000 | 2,461,000 | 4,183,830 | 3,064,020 | |||||||
share-based compensation liability | 98,000 | 98,000 | 98,000 | 98,000 | 98,000 | 119,000 | 190,000 | 197,000 | 199,000 | 187,000 | 170,000 | 138,000 | 131,000 | 115,000 | 99,000 | 32,884,000 | 8,841,000 | ||||||||||
restricted cash, current | 51,879,000 | 39,099,000 | 32,096,000 | 36,572,000 | 40,361,000 | 34,737,000 | 44,693,000 | 37,477,000 | 21,803,000 | 27,542,000 | 60,164,000 | 70,732,000 | 83,179,000 | ||||||||||||||
restricted cash, non-current | 22,000 | 11,021,000 | 1,564,000 | 2,560,000 | 6,171,000 | 11,000 | 11,000 | 11,000 | 465,000 | 36,704,000 | |||||||||||||||||
short-term investments | 5,634,000 | 25,496,000 | 25,490,000 | 25,313,000 | 25,070,000 | ||||||||||||||||||||||
convertible loan with shareholder measured at fair value | 104,613,000 | 24,423,000 | |||||||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||||||||
held-for-sale assets | 19,897,000 | 30,097,000 | |||||||||||||||||||||||||
convertible loan with shareholder | 13,313,000 | ||||||||||||||||||||||||||
total microvast holding, inc. shareholders’ equity | 565,347,000 | 577,672,000 | 603,677,000 | ||||||||||||||||||||||||
noncontrolling interests | 1,991,000 | 2,045,000 | 2,152,000 | ||||||||||||||||||||||||
amounts due from related parties | |||||||||||||||||||||||||||
amount due from related parties | 128,000 | ||||||||||||||||||||||||||
bonds payable-current | 29,259,000 | 29,259,000 | |||||||||||||||||||||||||
accumulated other comprehensive income | -30,911,000 | -9,909,000 | 7,687,000 | 6,701,000 | 4,983,000 | ||||||||||||||||||||||
total shareholders’ equity | 615,856,000 | 654,004,000 | 657,375,000 | ||||||||||||||||||||||||
total liabilities and shareholders’ equity | 972,928,000 | 971,644,000 | 998,715,000 | ||||||||||||||||||||||||
amount due from subsidiaries | |||||||||||||||||||||||||||
investments in subsidiaries | 690,032,000 | ||||||||||||||||||||||||||
amount due to inter-company | 359,202,000 | ||||||||||||||||||||||||||
deposit liability for series b2 preferred | |||||||||||||||||||||||||||
mezzanine equity | |||||||||||||||||||||||||||
series c1 preferred | |||||||||||||||||||||||||||
series c2 preferred | |||||||||||||||||||||||||||
series d1 preferred | |||||||||||||||||||||||||||
total mezzanine equity | |||||||||||||||||||||||||||
shareholders’ deficit | |||||||||||||||||||||||||||
total shareholders’ (deficit)/equity | 686,698,000 | 716,784,000 | |||||||||||||||||||||||||
total liabilities, mezzanine equity and shareholders’ equity | 1,047,040,000 | 990,356,000 | |||||||||||||||||||||||||
deposit liability for series b2 convertible preferred shares | |||||||||||||||||||||||||||
series c1 convertible redeemable preferred shares | |||||||||||||||||||||||||||
series c2 convertible redeemable preferred shares | |||||||||||||||||||||||||||
series d1 convertible redeemable preferred shares | |||||||||||||||||||||||||||
redeemable noncontrolling interests | |||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||
cash | 66,475 | 44,096 | 135,961 | 255,886 | 144,474 | 195,979 | 140,303 | 440,786 | |||||||||||||||||||
cash and marketable securities held in trust account | 281,671,994 | 282,291,194 | 282,254,978 | ||||||||||||||||||||||||
liabilities and stockholders’ (deficit) equity | |||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||
accounts payable and accrued expenses | 801,468 | 638,523 | 320,978 | 261,636 | 174,296 | 114,032 | 269,055 | 305,931 | |||||||||||||||||||
income taxes payable | 302,547 | 302,547 | 364,472 | 279,469 | 125,813 | ||||||||||||||||||||||
advances from related party | 22,179 | ||||||||||||||||||||||||||
convertible promissory notes – related party | 1,686,000 | 1,056,000 | |||||||||||||||||||||||||
deferred tax liability | 21,468 | 104,993 | 302,031 | 27,069 | |||||||||||||||||||||||
commitments | |||||||||||||||||||||||||||
common stock subject to possible redemption, 27,583,510 and 26,675,733 as of june 30, 2021 and december 31, 2020, respectively | 281,581,276 | ||||||||||||||||||||||||||
stockholders’ (deficit) equity | |||||||||||||||||||||||||||
preferred stock, 0.0001 par value... | |||||||||||||||||||||||||||
common stock, 0.0001 par value... | 789 | 789 | 840 | 838 | 839 | 840 | 836 | 833 | |||||||||||||||||||
additional paid in capital | 131,206 | 29,917 | 1,632,786 | 2,555,238 | |||||||||||||||||||||||
(accumulated deficit)/retained earnings | -6,475,370 | -4,472,021 | |||||||||||||||||||||||||
total stockholders’ (deficit) equity | -6,474,581 | -4,471,232 | |||||||||||||||||||||||||
total liabilities and stockholders’ (deficit) equity | 281,777,993 | 282,354,091 | |||||||||||||||||||||||||
operating and formation costs | 543,914 | 890,929 | |||||||||||||||||||||||||
income from operations | -543,914 | -890,929 | |||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||
interest income earned on marketable securities held in trust account | 10,503 | 35,796 | |||||||||||||||||||||||||
unrealized gain on marketable securities held in trust account | -420 | 420 | |||||||||||||||||||||||||
change in the fair value of convertible promissory notes – related party | -380,000 | -356,000 | |||||||||||||||||||||||||
change in fair value of warrant liability | -1,119,810 | 1,140,420 | |||||||||||||||||||||||||
other income | -1,489,727 | 820,636 | |||||||||||||||||||||||||
income before income taxes | -2,033,641 | -70,293 | |||||||||||||||||||||||||
benefit from income taxes | -16,954 | ||||||||||||||||||||||||||
net income | -2,050,595 | -48,825 | |||||||||||||||||||||||||
basic and diluted weighted-average shares outstanding, common stock subject to possible redemption | 27,590,813 | 26,675,733 | |||||||||||||||||||||||||
basic and diluted net income per share, common stock subject to possible redemption | |||||||||||||||||||||||||||
basic and diluted weighted-average shares outstanding, non-redeemable common stock | 7,887,000 | ||||||||||||||||||||||||||
basic net income per common share, non-redeemable common stock | -0.26 | -0.01 | |||||||||||||||||||||||||
common stock subject to possible redemption, 27,596,802 and 26,675,733 as of march 31, 2021 and december 31, 2020, respectively | 281,764,233 | ||||||||||||||||||||||||||
benefit for income taxes | 21,468 | ||||||||||||||||||||||||||
basic weighted-average shares outstanding, non-redeemable common stock | 8,808,069 | ||||||||||||||||||||||||||
diluted weighted-average shares outstanding, non-redeemable common stock | 17,137,983 | ||||||||||||||||||||||||||
diluted net income per common share, non-redeemable common stock | -0.07 | ||||||||||||||||||||||||||
prepaid income taxes | 69,818 | 62,589 | |||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||
convertible promissory note – related party | 200,000 | 200,000 | 200,000 | ||||||||||||||||||||||||
common stock subject to possible redemption 27,087,556 and 27,126,477 at december 31, 2020 and 2019, respectively | 276,546,264 | ||||||||||||||||||||||||||
retained earnings | 4,741,848 | 4,867,958 | 4,969,245 | 4,999,162 | |||||||||||||||||||||||
total stockholders’ equity | 5,000,002 | 5,000,002 | 5,000,001 | 5,000,002 | 5,000,009 | 5,000,007 | |||||||||||||||||||||
total liabilities and stockholders’ equity | 282,413,438 | 282,531,168 | 282,567,938 | 282,815,097 | 280,499,613 | 279,586,969 | |||||||||||||||||||||
marketable securities held in trust account | 282,180,433 | 282,267,303 | 282,403,044 | 280,103,245 | 278,902,432 | ||||||||||||||||||||||
common stock subject to possible redemption, 27,110,573 and 27,126,477 shares at redemption value at september 30, 2020 and december 31, 2019, respectively | 276,705,058 | ||||||||||||||||||||||||||
due to affiliate | 2,833 | 303,677 | |||||||||||||||||||||||||
common stock subject to possible redemption, 27,099,153 and 27,126,477 shares at redemption value at june 30, 2020 and december 31, 2019, respectively | 276,806,346 | ||||||||||||||||||||||||||
common stock subject to possible redemption, 27,082,526 and 27,126,477 shares at redemption value at march 31, 2020 and december 31, 2019, respectively | 276,969,542 | ||||||||||||||||||||||||||
deferred offering costs | |||||||||||||||||||||||||||
promissory note – related party | |||||||||||||||||||||||||||
common stock subject to possible redemption, 27,126,477 and no shares at redemption value at december 31, 2019 and 2018, respectively | 275,203,480 | ||||||||||||||||||||||||||
retained earnings/ | 3,366,387 | 2,443,936 | |||||||||||||||||||||||||
deferred tax asset | 7,370 | ||||||||||||||||||||||||||
common stock subject to possible redemption, 27,157,275 and no shares at redemption value at september 30, 2019 and december 31, 2018, respectively | 274,281,031 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||
net profit | 48,211,000 | 61,790,000 | |||||||||||||||||||||||||
adjustments to reconcile net profit to net cash from operating activities: | |||||||||||||||||||||||||||
depreciation of property, plant and equipment | 8,082,000 | 8,189,000 | 8,078,000 | 8,106,000 | 7,985,000 | 7,615,000 | 7,530,000 | 7,442,000 | 7,470,000 | 7,498,000 | 4,846,000 | 4,905,000 | 4,892,000 | 4,650,000 | 4,784,000 | 5,067,000 | 5,310,000 | 5,577,000 | |||||||||
noncash lease expenses | 717,000 | 655,000 | 651,000 | 645,000 | 666,000 | 682,000 | 677,000 | 663,000 | 664,000 | 656,000 | 643,000 | 807,000 | 658,000 | 552,000 | 550,000 | 555,000 | 557,000 | ||||||||||
share-based compensation | 1,008,000 | 795,000 | 728,000 | 846,000 | 703,000 | 551,000 | 6,301,000 | 12,123,000 | 11,865,000 | 13,330,000 | 15,862,000 | 17,850,000 | 17,929,000 | 17,883,000 | 19,275,000 | 25,520,000 | 28,130,000 | 24,604,000 | |||||||||
changes in fair value of warrant liability and convertible loan | -63,838,000 | -51,881,000 | 12,641,000 | ||||||||||||||||||||||||
(reversal) provision of credit losses | -799,000 | ||||||||||||||||||||||||||
product warranty | 2,417,000 | 3,797,000 | 4,864,000 | 3,687,000 | 4,825,000 | 2,473,000 | 4,024,000 | 3,060,000 | 3,269,000 | 3,671,000 | 3,567,000 | 2,920,000 | 2,530,000 | 5,834,000 | 2,028,000 | 3,550,000 | 2,685,000 | 8,322,000 | |||||||||
other | 1,680,000 | ||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||
notes receivable | -3,277,000 | -9,073,000 | -4,313,000 | -8,694,000 | -5,263,000 | -2,674,000 | -1,116,000 | -299,000 | 10,577,000 | -2,966,000 | -2,564,000 | 1,532,000 | -21,340,000 | 1,801,000 | 22,033,000 | -7,179,000 | -13,468,000 | -766,000 | |||||||||
accounts receivable | 33,464,000 | -4,299,000 | -22,447,000 | 13,595,000 | -14,108,000 | -9,366,000 | -11,465,000 | 17,611,000 | 12,011,000 | -20,848,000 | -11,162,000 | -22,042,000 | 32,293,000 | -33,900,000 | 16,832,000 | -30,602,000 | 8,746,000 | -21,269,000 | |||||||||
inventories | -7,000,000 | 9,707,000 | 10,331,000 | -8,732,000 | 15,783,000 | 3,598,000 | -2,690,000 | -17,795,000 | 16,341,000 | -19,933,000 | -37,863,000 | -9,571,000 | -7,039,000 | -4,177,000 | -23,611,000 | -11,028,000 | -4,878,000 | -10,765,000 | |||||||||
prepaid expenses and other current assets | 918,000 | 1,332,000 | -1,262,000 | 11,232,000 | -2,402,000 | 949,000 | -6,122,000 | 4,157,000 | 4,305,000 | -1,625,000 | -5,824,000 | -5,985,000 | -857,000 | 7,392,000 | -5,453,000 | 4,275,000 | -2,586,000 | -4,106,000 | -6,856,975 | -20,723 | 3,698 | 68,246 | 59,913 | -29,827 | |||
amounts due from/to related parties | 15,000 | ||||||||||||||||||||||||||
operating lease right-of-use assets | -401,000 | 146,000 | 163,000 | -130,000 | -654,000 | 41,000 | 107,000 | -1,605,000 | -323,000 | 142,000 | 262,000 | -3,357,000 | -2,493,000 | -91,000 | -24,000 | -315,000 | -18,945,000 | ||||||||||
other non-current assets | 1,754,000 | -441,000 | 758,000 | 1,700,000 | -1,388,000 | -10,010,000 | 9,081,000 | 231,000 | -275,000 | 106,000 | -852,000 | -89,000 | 288,000 | -498,000 | 105,000 | 162,000 | -51,000 | -2,187,000 | |||||||||
notes payable | -27,045,000 | 19,823,000 | 13,026,000 | -4,651,000 | -4,150,000 | -2,421,000 | 6,078,000 | -14,610,000 | 1,042,000 | 22,563,000 | -10,553,000 | -14,581,000 | -936,000 | -6,452,000 | 705,000 | 9,846,000 | 9,391,000 | 17,291,000 | |||||||||
accounts payable | -1,262,000 | -13,380,000 | -13,077,000 | 14,811,000 | -8,547,000 | 2,711,000 | -16,718,000 | -2,673,000 | -27,843,000 | 15,176,000 | 41,629,000 | 15,727,000 | -3,956,000 | 7,675,000 | -1,337,000 | 9,413,000 | -8,605,000 | 3,445,000 | |||||||||
advance from customers | 980,000 | -171,000 | -35,897,000 | -2,741,000 | 462,000 | 1,033,000 | 1,928,000 | -431,000 | -1,694,000 | -11,464,000 | 1,483,000 | 211,000 | -1,179,000 | 47,414,000 | 2,378,000 | 1,167,000 | 2,063,000 | -841,000 | |||||||||
accrued expenses and other liabilities | -16,290,000 | 298,000 | 37,091,000 | -9,990,000 | -6,812,000 | 16,608,000 | -20,720,000 | -1,751,000 | -10,623,000 | 7,976,000 | -2,394,000 | 4,454,000 | -3,434,000 | -12,471,000 | 1,501,000 | -7,539,000 | -6,165,000 | 424,000 | |||||||||
operating lease liabilities | -255,000 | -605,000 | -541,000 | -300,000 | -340,000 | -738,000 | -602,000 | 233,000 | -500,000 | -494,000 | -604,000 | 2,125,000 | 1,239,000 | -390,000 | -449,000 | -308,000 | 16,146,000 | ||||||||||
other non-current liabilities | -1,875,000 | 2,839,000 | 986,000 | 269,000 | 528,000 | -4,023,000 | 4,868,000 | 2,937,000 | -126,000 | 635,000 | -104,000 | -107,000 | -108,000 | -104,000 | -106,000 | 1,231,000 | -75,000 | -74,000 | |||||||||
net cash (used in) generated from operating activities | -22,796,000 | 111,000 | 2,031,000 | ||||||||||||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||
purchases of property, plant and equipment | -2,855,000 | -643,000 | -13,984,000 | -2,861,000 | -2,346,000 | -355,000 | -14,180,000 | -2,945,000 | -10,241,000 | -33,214,000 | -59,944,000 | -57,708,000 | -35,922,000 | -66,158,000 | -16,807,000 | -26,854,000 | -41,061,000 | -47,144,000 | |||||||||
proceeds on disposal of property, plant and equipment | 51,000 | 53,000 | 3,607,000 | 115,000 | 14,000 | 175,000 | 9,650,000 | 28,000 | 152,000 | 770,000 | 231,000 | 308,000 | 340,000 | 2,000 | 1,000 | 1,000 | 1,000 | ||||||||||
net cash from investing activities | -2,804,000 | -590,000 | -10,377,000 | -2,746,000 | -2,332,000 | -180,000 | -4,530,000 | -2,917,000 | -4,525,000 | -12,485,000 | -59,719,000 | -57,576,000 | -35,825,000 | -91,226,000 | -16,806,000 | -26,853,000 | -41,060,000 | -47,144,000 | -41,347,283 | 132,999 | 180,876 | 165,598 | |||||
cash flows from financing activities | |||||||||||||||||||||||||||
proceeds from bank borrowings | 51,721,000 | ||||||||||||||||||||||||||
repayment of bank borrowings | -20,804,000 | -30,105,000 | -9,781,000 | -43,122,000 | -13,062,000 | -34,424,000 | -8,375,000 | -10,929,000 | -12,520,000 | -7,833,000 | -2,347,000 | 0 | -7,150,000 | -21,903,000 | |||||||||||||
repayment of bonds payable | 0 | 0 | 0 | -1,375,000 | |||||||||||||||||||||||
payment for equity issuance costs | -224,000 | ||||||||||||||||||||||||||
deferred payment related to purchases of property, plant and equipment | -1,368,000 | -6,633,000 | -3,443,000 | -4,524,000 | -4,287,000 | -5,766,000 | |||||||||||||||||||||
net cash generated from financing activities | 29,325,000 | 9,463,000 | -9,046,000 | 18,147,000 | 22,228,000 | 6,260,000 | 20,888,000 | 6,860,000 | 909,000 | 4,384,000 | 38,092,000 | ||||||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | 1,031,000 | ||||||||||||||||||||||||||
increase in cash, cash equivalents and restricted cash | 4,756,000 | 26,611,000 | 3,807,000 | 15,826,000 | 13,393,000 | -5,366,000 | 10,483,000 | -76,400,000 | |||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of the period | 169,238,000 | 0 | 0 | 109,601,000 | 0 | 0 | 88,189,000 | 0 | 0 | 302,617,000 | 0 | 0 | 536,109,000 | 0 | |||||||||||||
cash, cash equivalents and restricted cash at end of the period | 173,994,000 | 3,807,000 | 15,826,000 | 122,994,000 | 10,483,000 | 17,780,000 | 86,704,000 | -81,107,000 | -90,161,000 | 260,480,000 | 18,767,000 | -73,801,000 | 470,733,000 | -76,400,000 | |||||||||||||
net loss | 16,539,000 | -1,489,000 | -105,438,000 | 13,247,000 | -78,441,000 | -24,825,000 | -24,591,000 | -26,172,000 | -26,078,000 | -29,571,000 | -33,698,000 | -36,544,000 | -44,182,000 | -43,776,000 | -46,639,000 | ||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||
loss on disposal of property, plant and equipment | 2,000 | 265,000 | 52,000 | 95,000 | 34,000 | 794,000 | 50,000 | -34,000 | 1,115,000 | 6,000 | 2,000 | 824,000 | -25,000 | -2,000 | 1,000 | 12,000 | 7,000 | ||||||||||
gain on debt restructuring | -505,000 | 0 | -403,000 | -389,000 | |||||||||||||||||||||||
interest expense | 0 | 1,626,000 | |||||||||||||||||||||||||
amortization of land use rights and intangible assets | |||||||||||||||||||||||||||
allowance of credit losses | 6,147,000 | -347,000 | 833,000 | 1,358,000 | |||||||||||||||||||||||
write-down for obsolete inventories | 28,998,000 | 254,000 | 1,295,000 | ||||||||||||||||||||||||
impairment loss of long-lived assets | |||||||||||||||||||||||||||
deferred income taxes | |||||||||||||||||||||||||||
net cash generated from operating activities | 16,422,000 | 15,163,000 | 37,154,000 | 7,169,000 | -20,386,000 | ||||||||||||||||||||||
purchase of short-term investments | -5,541,000 | -6,000 | -176,000 | -243,000 | |||||||||||||||||||||||
proceeds from maturity of short-term investments | 0 | 0 | 0 | 5,564,000 | |||||||||||||||||||||||
convertible loan | |||||||||||||||||||||||||||
payment for debt issuance costs | |||||||||||||||||||||||||||
proceeds from sale of common stocks | |||||||||||||||||||||||||||
net cash from financing activities | 114,289 | 477,821 | -2,833 | ||||||||||||||||||||||||
effect of exchange rate changes | 3,918,000 | 1,766,000 | -2,320,000 | -907,000 | -2,241,000 | 2,295,000 | -1,642,000 | -5,251,000 | -4,473,000 | 1,094,000 | -3,652,000 | 470,000 | 2,736,000 | -7,459,000 | -4,461,000 | 598,000 | 551,000 | ||||||||||
cash, cash equivalents and restricted cash at beginning of the year | |||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of the year | |||||||||||||||||||||||||||
reconciliation to amounts on consolidated balance sheets | |||||||||||||||||||||||||||
cash and cash equivalents | |||||||||||||||||||||||||||
restricted cash | |||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||
interest paid | |||||||||||||||||||||||||||
income tax paid | |||||||||||||||||||||||||||
non-cash investing and financing activities | |||||||||||||||||||||||||||
payable for purchase of property, plant and equipment | |||||||||||||||||||||||||||
notes receivable in exchange for property, plant and equipment | |||||||||||||||||||||||||||
amortization of land use right and intangible assets | 194,000 | 192,000 | 192,000 | 194,000 | 193,000 | 194,000 | 194,000 | 194,000 | 205,000 | 137,000 | 140,000 | 143,000 | |||||||||||||||
impairment loss from long-lived asset | 36,000 | 12,000 | |||||||||||||||||||||||||
amounts due to related parties | 0 | 0 | -5,000 | ||||||||||||||||||||||||
proceeds from borrowings | 10,479,000 | 31,384,000 | 28,187,000 | 29,911,000 | 21,682,000 | 18,780,000 | 9,207,000 | 4,848,000 | 4,384,000 | 45,242,000 | 12,323,000 | ||||||||||||||||
payment for debt issue costs | 0 | 0 | |||||||||||||||||||||||||
net cash (used in)/ generated from financing activities | -2,745,000 | ||||||||||||||||||||||||||
changes in fair value of warrant and convertible loan | -43,160,000 | -2,766,000 | |||||||||||||||||||||||||
impairment loss from long-lived assets | |||||||||||||||||||||||||||
convertible loan borrowed from a shareholder | |||||||||||||||||||||||||||
(reversal)/ allowance of credit losses | -992,000 | 177,000 | 578,000 | ||||||||||||||||||||||||
net cash from operating activities | -4,953,000 | -29,342,000 | -29,842,000 | -11,166,000 | 4,940,000 | -38,621,000 | -24,914,000 | -721,193 | -569,686 | -18,754 | -435,214 | -109,922 | |||||||||||||||
capital expenditures | -33,214,000 | -59,944,000 | -57,708,000 | -35,922,000 | -16,807,000 | -26,854,000 | -41,061,000 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
free cash flows | -38,167,000 | -89,286,000 | -87,550,000 | -47,088,000 | -11,867,000 | -65,475,000 | -65,975,000 | -721,193 | -569,686 | -18,754 | -435,214 | -109,922 | |||||||||||||||
convertible loan borrowing from a shareholder | 13,000,000 | ||||||||||||||||||||||||||
changes in fair value of warrant liability | -42,000 | -84,000 | 42,000 | 0 | -17,000 | -58,000 | -101,000 | -1,255,000 | 435,000 | -1,356,000 | |||||||||||||||||
decrease in cash, cash equivalents and restricted cash | -1,485,000 | -81,107,000 | -90,161,000 | -42,137,000 | 18,767,000 | -73,801,000 | -65,376,000 | ||||||||||||||||||||
changes in fair value of bridge notes | |||||||||||||||||||||||||||
provision for obsolete inventories | 2,685,000 | 0 | 1,641,000 | 1,229,000 | 1,448,000 | 471,000 | 5,628,000 | ||||||||||||||||||||
impairment loss from property, plant and equipment | 31,000 | 422,000 | 252,000 | 1,053,000 | 487,000 | 6,000 | 1,576,000 | ||||||||||||||||||||
loans borrowing from related parties | 0 | ||||||||||||||||||||||||||
repayment of related party loans | 0 | ||||||||||||||||||||||||||
cash received from the trust account upon merger, net of transaction costs | |||||||||||||||||||||||||||
cash received from private investment in public equity | |||||||||||||||||||||||||||
payment to exited noncontrolling interests | 0 | ||||||||||||||||||||||||||
issuance of bridge notes | |||||||||||||||||||||||||||
allowance/(reversal) of credit losses | |||||||||||||||||||||||||||
reversal of credit losses | 262,000 | -1,094,000 | -545,000 | ||||||||||||||||||||||||
adjustments to reconcile net loss to net cash generated from operating activities: | |||||||||||||||||||||||||||
(reversal)/allowance of doubtful accounts | |||||||||||||||||||||||||||
income tax payables | |||||||||||||||||||||||||||
net cash (used in)/generated from financing activities | -9,421,000 | ||||||||||||||||||||||||||
payable for redemption of noncontrolling interest | |||||||||||||||||||||||||||
changes in fair value of convertible notes | |||||||||||||||||||||||||||
amount due from/to related parties | 0 | 0 | 85,000 | 44,000 | |||||||||||||||||||||||
merger and private investment in public equity (“pipe”) financing | |||||||||||||||||||||||||||
payment for transaction fee in connection with the merger | |||||||||||||||||||||||||||
issuance of convertible notes | |||||||||||||||||||||||||||
(reversal) allowance of credit losses | |||||||||||||||||||||||||||
loans to related party | |||||||||||||||||||||||||||
repayment of loan | |||||||||||||||||||||||||||
cash received from private investment in public equity (“pipe”) investors upon merger | |||||||||||||||||||||||||||
(reversal) allowance of doubtful accounts | |||||||||||||||||||||||||||
cash flows from operating activities: | |||||||||||||||||||||||||||
net income | -2,050,595 | -48,825 | -101,287 | -163,197 | 1,766,055 | -368,215 | 981,484 | 283,325 | |||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||
change in fair value of warrant liability | 1,119,810 | -1,140,420 | |||||||||||||||||||||||||
change in fair value of convertible promissory notes – related party | 380,000 | 356,000 | |||||||||||||||||||||||||
interest earned on marketable securities held in trust account | -10,503 | -35,796 | -579,117 | -983,408 | -1,027,157 | ||||||||||||||||||||||
unrealized (gain) on marketable securities held in trust account | |||||||||||||||||||||||||||
deferred tax liability | 0 | -21,468 | |||||||||||||||||||||||||
prepaid income taxes | 0 | 0 | 69,818 | ||||||||||||||||||||||||
accounts payable and accrued expenses | 162,945 | 317,545 | 87,340 | 60,264 | -155,023 | ||||||||||||||||||||||
income taxes payable | 85,003 | 153,656 | 125,813 | ||||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||
cash withdrawn from trust account for redemptions | |||||||||||||||||||||||||||
cash withdrawn from trust account to pay income taxes | 132,999 | 180,876 | 165,598 | ||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||
advances from related party | |||||||||||||||||||||||||||
redemption of common shares | |||||||||||||||||||||||||||
repayment of advances from related party | 0 | -22,179 | |||||||||||||||||||||||||
proceeds from convertible promissory notes – related party | 250,000 | 500,000 | |||||||||||||||||||||||||
net change in cash | 22,379 | -91,865 | 111,412 | -51,505 | 55,676 | ||||||||||||||||||||||
cash – beginning | 0 | 135,961 | 0 | 0 | 140,303 | ||||||||||||||||||||||
cash – ending | 22,379 | 44,096 | 111,412 | -51,505 | 195,979 | ||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||
cash paid for income taxes | |||||||||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||
change in value of common stock subject to possible redemption | -318,668 | 9,422,413 | -101,288 | -163,196 | 1,766,062 | ||||||||||||||||||||||
● | |||||||||||||||||||||||||||
unrealized loss on marketable securities held in trust account | -420 | ||||||||||||||||||||||||||
due to affiliate | 303,677 | ||||||||||||||||||||||||||
common stock subject to possible redemption | |||||||||||||||||||||||||||
numerator: earnings allocable to common stock subject to possible redemption | |||||||||||||||||||||||||||
unrealized gain on marketable securities held in trust account | 420 | ||||||||||||||||||||||||||
less: company’s portion available to pay taxes | -28,532 | ||||||||||||||||||||||||||
net earnings allocable to common stock subject to possible redemption | 7,684 | ||||||||||||||||||||||||||
denominator: weighted-average common stock subject to possible redemption | |||||||||||||||||||||||||||
basic and diluted weighted-average shares outstanding | 26,675,733 | ||||||||||||||||||||||||||
basic and diluted net income per common share | -0.02 | 0 | |||||||||||||||||||||||||
non-redeemable common stock | |||||||||||||||||||||||||||
basic loss per share | |||||||||||||||||||||||||||
numerator net income minus net earnings | |||||||||||||||||||||||||||
less: net earnings allocable to common stock subject to possible redemption | -7,684 | ||||||||||||||||||||||||||
non-redeemable net income – basic | -56,509 | ||||||||||||||||||||||||||
denominator: weighted-average non-redeemable common stock | |||||||||||||||||||||||||||
basic weighted-average shares outstanding | 8,808,069 | ||||||||||||||||||||||||||
basic net income per common share | -0.01 | ||||||||||||||||||||||||||
diluted loss per share | |||||||||||||||||||||||||||
numerator: non-redeemable net income minus change in fair value of warrant liability | |||||||||||||||||||||||||||
less: change in fair value of warrant liability | -1,140,420 | ||||||||||||||||||||||||||
non-redeemable net income – diluted | -1,196,929 | ||||||||||||||||||||||||||
diluted weighted-average shares outstanding | 17,137,983 | ||||||||||||||||||||||||||
diluted net income per common share | -0.07 | ||||||||||||||||||||||||||
deferred tax benefit | |||||||||||||||||||||||||||
investment of cash in trust account | |||||||||||||||||||||||||||
proceeds from sale of units, net of underwriting discounts paid | |||||||||||||||||||||||||||
proceeds from sale of private units | |||||||||||||||||||||||||||
due to related party | 0 | ||||||||||||||||||||||||||
repayment of due to related party | |||||||||||||||||||||||||||
proceeds from convertible promissory note – related party | 0 | ||||||||||||||||||||||||||
proceeds from promissory note – related party | |||||||||||||||||||||||||||
repayment of promissory note – related party | |||||||||||||||||||||||||||
payment of offering costs | |||||||||||||||||||||||||||
initial classification of common stock subject to possible redemption | |||||||||||||||||||||||||||
less: income attributable to common stock subject to possible redemption | -1,908,436 | 299,294 | |||||||||||||||||||||||||
adjusted net income | -142,381 | -68,921 | -110,177 | -15,431 | |||||||||||||||||||||||
weighted-average shares outstanding, basic and diluted | 8,360,523 | -30,995 | 1,525,066 | 6,780,244 | |||||||||||||||||||||||
unrealized gains on marketable securities held in trust account | 938,273 | -1,438,240 | |||||||||||||||||||||||||
deferred tax provision | -197,038 | 274,962 | |||||||||||||||||||||||||
4 | |||||||||||||||||||||||||||
less: income attributable to common stock subject to redemption | -298,756 |
