Tuya Inc(NYSE:TUYA)
Tuya Inc. engages in the cloud and application development business. It provides purpose-built Internet of Things (IoT) cloud platform that delivers a suite of offerings, including Platform-as-a-Service (PaaS) and Software-as-a-Service (SaaS) to original equipment manufacturers, industry operators, ...
Website: http://www.tuya.com
Founded: 2014
CEO: Jerry Wang
Sector: Technology
Industry: Software—Infrastructure
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 | 2025-08-26 | 2024-12-31 | 2024-08-26 | 2024-03-11 | 2024-02-27 | 2023-12-31 | 2023-08-24 | 2023-03-02 | 2022-12-31 | 2022-11-09 | 2022-08-30 | 2022-08-29 | 2022-06-22 | 2022-06-14 | 2022-03-14 | 2021-12-31 | 2021-11-22 | 2021-08-18 | 2021-05-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 73,279,000 | 229,990,000 | 64,411,000 | 57,004,000 | 45,286,000 | 45,015,000 | 62,547,000 | 55,324,000 | 55,324,000 | 74,967,000 | 74,967,000 | 85,578,000 | 84,663,000 | 56,868,000 | |||||
yoy | 28.55% | 42.23% | -18.14% | -18.63% | -16.57% | -35.35% | -34.65% | 31.83% | |||||||||||
qoq | -68.14% | 257.07% | 0.60% | 13.06% | 0.00% | -26.20% | 0.00% | -12.40% | 1.08% | 48.88% | |||||||||
cost of revenue | -38,087,000 | -123,335,000 | -33,948,000 | -30,363,000 | -25,100,000 | -25,368,000 | -35,777,000 | -32,504,000 | -32,504,000 | -42,616,000 | -42,616,000 | -49,147,000 | -48,961,000 | -33,485,000 | |||||
gross profit | 35,192,000 | 106,655,000 | 30,463,000 | 26,641,000 | 20,186,000 | 19,647,000 | 26,770,000 | 22,820,000 | 22,820,000 | 32,351,000 | 32,351,000 | 36,431,000 | 35,702,000 | 23,383,000 | |||||
yoy | 32.10% | 50.91% | -11.54% | -13.90% | -17.25% | -37.36% | -36.08% | 38.35% | |||||||||||
qoq | -67.00% | 250.11% | 2.74% | 17.31% | 0.00% | -29.46% | 0.00% | -11.20% | 2.04% | 52.68% | |||||||||
gross margin % | NaN% | NaN% | 48.02% | 46.37% | 47.29% | NaN% | 46.74% | NaN% | 44.57% | 43.65% | NaN% | 42.80% | 41.25% | 41.25% | 43.15% | 43.15% | 42.57% | 42.17% | 41.12% |
operating expenses: | |||||||||||||||||||
research and development expenses | -22,993,000 | -102,277,000 | -22,806,000 | -26,474,000 | 14,692 | -27,792,000 | -32,341,000 | 7,582 | -37,221,000 | -47,588,000 | -47,588,000 | -46,187,000 | -46,187,000 | -50,736,000 | -42,657,000 | -34,709,000 | |||
sales and marketing expenses | -9,387,000 | -40,440,000 | -10,937,000 | -9,826,000 | 6,825 | -11,203,000 | -14,120,000 | 3,500 | -15,061,000 | -15,278,000 | -15,278,000 | -18,433,000 | -18,433,000 | -21,151,000 | -19,388,000 | -16,412,000 | |||
general and administrative expenses | -16,861,000 | -80,663,000 | -23,754,000 | -24,273,000 | 47,502 | -16,181,000 | -16,172,000 | 23,744 | -17,130,000 | -18,030,000 | -18,030,000 | -21,011,000 | -21,011,000 | -18,224,000 | -16,292,000 | -16,062,000 | |||
other operating incomes | 3,705,000 | 10,901,000 | 3,410,000 | 2,514,000 | 2,160,000 | 2,572,000 | 3,182,000 | 2,594,000 | 2,594,000 | 1,724,000 | 2,027,750 | 4,471,000 | 1,117,000 | 2,523,000 | |||||
total operating expenses | -45,536,000 | -212,479,000 | -54,087,000 | -58,059,000 | -53,016,000 | -60,061,000 | -66,230,000 | -78,302,000 | -78,302,000 | -83,907,000 | -83,907,000 | -85,640,000 | -77,220,000 | -64,660,000 | |||||
income from operations | -10,344,000 | -105,824,000 | -23,624,000 | -31,418,000 | -32,830,000 | -40,414,000 | -39,460,000 | -55,482,000 | -55,482,000 | -51,556,000 | -51,556,000 | -49,209,000 | -41,518,000 | -41,277,000 | |||||
yoy | -67.08% | -28.04% | -40.83% | -27.16% | -23.46% | 12.75% | 33.63% | 24.90% | |||||||||||
qoq | -90.23% | 347.95% | -18.77% | -28.88% | 0.00% | 7.62% | 0.00% | 4.77% | 18.52% | 0.58% | |||||||||
operating margin % | NaN% | NaN% | -14.12% | -46.01% | -36.68% | NaN% | -55.12% | NaN% | -72.49% | -89.78% | NaN% | -63.09% | -100.29% | -100.29% | -68.77% | -68.77% | -57.50% | -49.04% | -72.58% |
other income | |||||||||||||||||||
other non-operating incomes | 1,869,000 | 3,113,000 | 778,000 | 779,000 | 778,000 | 694,000 | 653,000 | 653,000 | 653,000 | 653,000 | 652,000 | 653,000 | |||||||
financial income | 12,452,000 | 44,976,000 | 13,135,000 | 7,305,000 | 10,234,000 | 6,763,000 | 1,428,000 | 121,000 | 121,000 | 2,619,000 | 2,619,000 | 777,000 | 2,795,000 | 1,095,000 | |||||
foreign exchange gain/(loss) | -257,000 | ||||||||||||||||||
(loss)/profit before income tax expense | 3,720,000 | ||||||||||||||||||
income tax expense | -592,000 | -3,249,000 | -1,122,000 | -1,151,000 | -811,000 | -767,000 | -158,000 | -144,000 | -144,000 | -135,000 | -135,000 | -87,000 | -242,000 | -26,000 | |||||
net (loss)/profit | 3,128,000 | ||||||||||||||||||
net (loss)/profit attributable to tuya inc. | 3,128,000 | ||||||||||||||||||
net (loss)/profit attributable to ordinary shareholders | 3,128,000 | ||||||||||||||||||
other comprehensive (loss)/income | |||||||||||||||||||
changes in fair value of long-term investments | -139,000 | -5,321,000 | -1,053,000 | -9,493,000 | -8,347,000 | -1,146,000 | 357,000 | ||||||||||||
transfer out of fair value changes of long-term investments | 7,487,000 | 8,050,000 | |||||||||||||||||
foreign currency translation | -600,000 | 1,772,000 | -6,882,000 | -14,942,000 | 2,090,000 | -8,982,000 | -8,699,000 | 649,000 | 1,211,000 | 1,211,000 | -98,000 | 740,000 | -371,000 | ||||||
total comprehensive (loss)/income attributable to tuya inc. | 2,389,000 | ||||||||||||||||||
foreign exchange gain | 669,000 | 17,000 | 937,000 | -102,000 | 1,017,000 | 1,627,000 | -48,250 | -50,000 | 182,000 | ||||||||||
income before income tax expense | -57,066,000 | ||||||||||||||||||
net income | -60,315,000 | -10,816,000 | -23,549,000 | -146,175,000 | -22,730,000 | -32,623,000 | -35,869,000 | -54,953,000 | -54,953,000 | -48,844,000 | -48,844,000 | -47,917,000 | -38,130,000 | -40,533,000 | |||||
yoy | -58.74% | -52.42% | 307.52% | -58.64% | -40.63% | -26.56% | 14.68% | 44.12% | 20.50% | ||||||||||
qoq | 457.65% | -83.89% | 543.09% | -30.33% | -34.73% | 0.00% | 12.51% | 0.00% | 1.93% | 25.67% | -5.93% | ||||||||
net income margin % | NaN% | NaN% | 0% | -26.23% | -16.79% | NaN% | -41.31% | -Infinity% | -50.19% | -72.47% | NaN% | -57.35% | -99.33% | -99.33% | -65.15% | -65.15% | -55.99% | -45.04% | -71.28% |
net income attributable to tuya inc. | -60,315,000 | ||||||||||||||||||
net income attributable to ordinary shareholders | -60,315,000 | ||||||||||||||||||
other non-operating income | 778,000 | ||||||||||||||||||
loss before income tax expense | -9,694,000 | -22,398,000 | -21,919,000 | -31,856,000 | -35,711,000 | -54,809,000 | -54,809,000 | -48,709,000 | -48,709,000 | -47,830,000 | -37,888,000 | -40,507,000 | |||||||
net loss attributable to tuya inc. | -10,816,000 | -23,549,000 | -146,175,000 | -22,730,000 | -32,623,000 | -35,869,000 | -54,953,000 | -54,953,000 | -48,844,000 | -48,844,000 | -47,917,000 | -38,130,000 | -40,533,000 | ||||||
net loss attribute to ordinary shareholders | -10,816,000 | -23,549,000 | -30,861,250 | -32,623,000 | -35,869,000 | -48,844,000 | -48,844,000 | -47,917,000 | -38,130,000 | -40,533,000 | |||||||||
other comprehensive income | |||||||||||||||||||
total comprehensive loss attributable to tuya inc. | -6,878,000 | -23,434,000 | -170,610,000 | -28,987,000 | -41,605,000 | -45,714,000 | -54,304,000 | -54,304,000 | -47,276,000 | -47,276,000 | -48,015,000 | -37,390,000 | -40,904,000 | ||||||
net loss attributable to ordinary shareholders | -10,816,000 | -23,549,000 | -146,175,000 | -35,869,000 | -54,953,000 | -54,953,000 | -48,844,000 | -48,844,000 | -47,917,000 | -38,130,000 | -40,533,000 | ||||||||
weighted-average number of ordinary shares used in computing net loss per share, basic and diluted | 557,103,923 | 555,466,061 | 554,945,739 | 553,527,529 | 553,527,529 | 553,471,745 | 550,172,103 | 556,808,050 | 556,808,050 | 562,082,216 | 489,149,533 | 561,390,691 | 560,936,196 | 268,165,312 | |||||
net income per share | -0.02 | -0.04 | -0.26 | -0.07 | -0.1 | -0.1 | -0.09 | -0.09 | -0.09 | -0.07 | -0.15 | ||||||||
share-based compensation expenses were included in: | |||||||||||||||||||
weighted average number of ordinary shares used in computing net loss per share, basic and diluted | |||||||||||||||||||
foreign exchange loss | -101,000 | -101,000 | -425,000 | -325,000 | |||||||||||||||
other comprehensive income foreign currency translation | 649,000 | ||||||||||||||||||
deemed dividend to convertible preferred shareholders | |||||||||||||||||||
other comprehensive loss |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 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 | 2022-11-09 | 2022-09-30 | 2022-06-30 | 2022-06-22 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||
current assets: | |||||||||||||||||||||
cash and cash equivalents | 845,274,000 | 763,788,000 | 653,334,000 | 610,901,000 | 614,767,000 | 529,501,000 | 498,688,000 | 166,274,000 | 86,266,000 | 74,815,000 | 133,161,000 | 299,898,000 | 299,898,000 | 599,213,000 | 743,709,000 | 743,709,000 | 963,938,000 | 1,035,551,000 | 1,085,037,000 | 1,142,927,000 | 158,792,000 |
restricted cash | 243,000 | 165,000 | 50,000 | 154,000 | 152,000 | 8,276,000 | 4,430,000 | 1,129,000 | 1,129,000 | 638,000 | 163,000 | ||||||||||
short-term investments | 112,395,000 | 89,985,000 | 194,536,000 | 201,114,000 | 175,218,000 | 261,740,000 | 291,023,000 | 612,541,000 | 856,028,000 | 862,724,000 | 821,134,000 | 646,031,000 | 646,031,000 | 352,300,000 | 240,451,000 | 240,451,000 | 102,134,000 | 144,000,000 | 171,112,000 | 80,358,000 | 20,976,000 |
accounts receivable | 9,999,000 | 9,591,000 | 7,592,000 | 7,628,000 | 6,763,000 | 10,124,000 | 9,214,000 | 12,630,000 | 13,083,000 | 14,206,000 | 12,172,000 | 17,132,000 | 17,132,000 | 23,571,000 | 29,874,000 | 29,874,000 | 32,701,000 | 25,337,000 | 14,090,000 | 13,579,000 | 12,316,000 |
notes receivable | 11,952,000 | 9,766,000 | 7,485,000 | 10,036,000 | 7,271,000 | 3,862,000 | 4,955,000 | 4,055,000 | 3,336,000 | 2,002,000 | 2,767,000 | 3,809,000 | 3,809,000 | 3,978,000 | 2,659,000 | 2,659,000 | 1,393,000 | 11,940,000 | 12,700,000 | 9,968,000 | 9,126,000 |
inventories | 23,138,000 | 21,583,000 | 23,840,000 | 28,303,000 | 28,088,000 | 32,831,000 | 32,865,000 | 32,843,000 | 37,023,000 | 42,126,000 | 45,380,000 | 46,179,000 | 46,179,000 | 57,152,000 | 65,153,000 | 65,153,000 | 62,582,000 | 51,145,000 | 51,313,000 | 45,026,000 | 42,267,000 |
prepayments and other current assets | 17,839,000 | 18,738,000 | 16,179,000 | 17,265,000 | 19,027,000 | 11,470,000 | 11,053,000 | 10,914,000 | 8,077,000 | 9,966,000 | 8,752,000 | 13,650,000 | 13,650,000 | 18,115,000 | 23,883,000 | 23,883,000 | 27,882,000 | 10,619,000 | 6,966,000 | 5,477,000 | 4,393,000 |
total current assets | 1,020,597,000 | 913,616,000 | 903,016,000 | 875,401,000 | 851,286,000 | 849,528,000 | 847,798,000 | 839,257,000 | 1,012,089,000 | 1,010,269,000 | 1,023,366,000 | 1,026,699,000 | 1,026,699,000 | 1,054,329,000 | 1,106,858,000 | 1,106,858,000 | 1,191,268,000 | 1,278,592,000 | 1,341,218,000 | 1,297,335,000 | 248,033,000 |
non-current assets: | |||||||||||||||||||||
property, equipment and software | 11,424,000 | 8,557,000 | 6,619,000 | 2,959,000 | 2,394,000 | 2,455,000 | 2,589,000 | 2,676,000 | 2,627,000 | 3,313,000 | 3,827,000 | 4,425,000 | 4,425,000 | 5,301,000 | 6,365,000 | 6,365,000 | 6,805,000 | 7,306,000 | 5,788,000 | 4,737,000 | 4,374,000 |
land use rights | 8,792,000 | 8,793,000 | 8,825,000 | ||||||||||||||||||
operating lease right-of-use assets | 3,729,000 | 5,248,000 | 4,550,000 | 4,866,000 | 6,007,000 | 6,959,000 | 7,647,000 | 6,480,000 | 7,057,000 | 8,916,000 | 9,736,000 | 10,803,000 | 10,803,000 | 13,956,000 | 19,491,000 | 19,491,000 | 22,181,000 | 16,872,000 | 20,142,000 | 11,796,000 | 12,267,000 |
long-term investments | 81,397,000 | 181,875,000 | 180,092,000 | 222,830,000 | 220,401,000 | 217,320,000 | 207,489,000 | 199,731,000 | 16,947,000 | 18,031,000 | 18,031,000 | 26,562,000 | 26,562,000 | 26,562,000 | 27,714,000 | 27,714,000 | 26,078,000 | 4,720,000 | 869,000 | 913,000 | 920,000 |
other non-current assets | 668,000 | 314,000 | 678,000 | 9,647,000 | 9,562,000 | 959,000 | 877,000 | 895,000 | 618,000 | 1,084,000 | 1,179,000 | 1,316,000 | 1,316,000 | 1,474,000 | 1,789,000 | 1,789,000 | 1,818,000 | 1,774,000 | 1,563,000 | 1,773,000 | 1,729,000 |
total non-current assets | 106,253,000 | 204,787,000 | 200,764,000 | 240,302,000 | 238,364,000 | 227,693,000 | 218,602,000 | 209,782,000 | 27,249,000 | 31,344,000 | 32,773,000 | 43,106,000 | 43,106,000 | 47,293,000 | 55,359,000 | 55,359,000 | 56,882,000 | 30,672,000 | 28,362,000 | 19,219,000 | 19,290,000 |
total assets | 1,126,850,000 | 1,118,403,000 | 1,103,780,000 | 1,115,703,000 | 1,089,650,000 | 1,077,221,000 | 1,066,400,000 | 1,049,039,000 | 1,039,338,000 | 1,041,613,000 | 1,056,139,000 | 1,069,805,000 | 1,069,805,000 | 1,101,622,000 | 1,162,217,000 | 1,162,217,000 | 1,248,150,000 | 1,309,264,000 | 1,369,580,000 | 1,316,554,000 | 267,323,000 |
liabilities and shareholders’ equity | |||||||||||||||||||||
current liabilities: | |||||||||||||||||||||
accounts payable | 23,285,000 | 19,457,000 | 19,051,000 | 18,040,000 | 11,638,000 | 16,112,000 | 11,577,000 | 10,494,000 | 9,221,000 | 7,154,000 | 9,595,000 | 6,171,000 | 6,171,000 | 14,945,000 | 10,327,000 | 10,327,000 | 12,212,000 | 19,856,000 | 31,054,000 | 23,620,000 | 23,159,000 |
advances from customers | 26,671,000 | 27,145,000 | 31,346,000 | 29,906,000 | 32,299,000 | 31,565,000 | 27,060,000 | ||||||||||||||
deferred revenue, current | 9,087,000 | 7,797,000 | 7,525,000 | 7,303,000 | 6,504,000 | 6,806,000 | 6,802,000 | 6,758,000 | 6,310,000 | 6,339,000 | 6,821,000 | 6,224,000 | 6,224,000 | 7,407,000 | 8,474,000 | 8,474,000 | 9,254,000 | 8,672,000 | 7,030,000 | 5,781,000 | 3,468,000 |
accruals and other current liabilities | 64,227,000 | 67,806,000 | 32,257,000 | 63,606,000 | 30,625,000 | 29,467,000 | 32,807,000 | 30,538,000 | 32,957,000 | 27,179,000 | 33,383,000 | 33,441,000 | 33,441,000 | 32,858,000 | 31,707,000 | 31,707,000 | 50,847,000 | 57,352,000 | 40,238,000 | 28,425,000 | 31,738,000 |
incomes tax payables | 490,000 | 483,000 | 270,000 | ||||||||||||||||||
lease liabilities, current | 1,820,000 | 3,403,000 | 3,798,000 | 3,718,000 | 3,872,000 | 3,896,000 | 3,883,000 | 3,062,000 | 3,244,000 | 3,876,000 | 3,850,000 | 4,163,000 | 4,163,000 | 4,918,000 | 5,607,000 | 5,607,000 | 5,697,000 | 5,096,000 | 6,629,000 | 6,405,000 | 6,326,000 |
total current liabilities | 125,580,000 | 126,091,000 | 94,337,000 | 122,573,000 | 84,938,000 | 88,116,000 | 87,534,000 | 78,933,000 | 77,355,000 | 71,608,000 | 81,282,000 | 78,047,000 | 78,047,000 | 90,524,000 | 87,851,000 | 87,851,000 | 109,098,000 | 119,923,000 | 119,613,000 | 90,979,000 | 91,928,000 |
non-current liabilities: | |||||||||||||||||||||
lease liabilities, non-current | 1,631,000 | 1,835,000 | 851,000 | 1,251,000 | 2,120,000 | 3,162,000 | 3,904,000 | 3,504,000 | 3,907,000 | 4,738,000 | 5,292,000 | 6,213,000 | 6,213,000 | 13,789,000 | 13,789,000 | 16,048,000 | 11,029,000 | 11,840,000 | 5,032,000 | 5,688,000 | |
deferred revenue, non-current | 401,000 | 460,000 | 377,000 | 596,000 | 425,000 | 437,000 | 506,000 | 470,000 | 407,000 | 367,000 | 394,000 | 248,000 | 248,000 | 678,000 | 678,000 | 859,000 | 945,000 | 988,000 | 901,000 | 707,000 | |
other non-current liabilities | 767,000 | 1,534,000 | 2,300,000 | 3,113,000 | 3,891,000 | 4,669,000 | 5,447,000 | 6,226,000 | 7,004,000 | 7,782,000 | 7,782,000 | 7,832,000 | 7,832,000 | 8,484,000 | |||||||
total non-current liabilities | 2,032,000 | 2,295,000 | 1,995,000 | 3,381,000 | 4,845,000 | 6,712,000 | 8,301,000 | 8,643,000 | 9,761,000 | 11,331,000 | 12,690,000 | 14,243,000 | 14,243,000 | 22,299,000 | 22,299,000 | 25,391,000 | 21,111,000 | 22,617,000 | 5,933,000 | 6,395,000 | |
total liabilities | 127,612,000 | 128,386,000 | 96,332,000 | 125,954,000 | 89,783,000 | 94,828,000 | 95,835,000 | 87,576,000 | 87,116,000 | 82,939,000 | 93,972,000 | 92,290,000 | 92,290,000 | 110,150,000 | 110,150,000 | 134,489,000 | 141,034,000 | 142,230,000 | 96,912,000 | 98,323,000 | |
shareholders’ equity: | |||||||||||||||||||||
class a ordinary shares | 27,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | ||||||||||||||
class b ordinary shares | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | ||||||||||||||
treasury stock | -1,050,000 | -29,386,000 | -43,628,000 | -62,490,000 | -68,514,000 | -71,801,000 | -66,235,000 | ||||||||||||||
additional paid-in capital | 1,569,409,000 | 1,614,161,000 | 1,637,052,000 | 1,608,985,000 | 1,600,206,000 | 1,586,511,000 | 1,538,155,000 | ||||||||||||||
accumulated other comprehensive loss | -19,539,000 | -15,419,000 | -18,323,000 | -21,029,000 | -20,372,000 | -20,487,000 | |||||||||||||||
accumulated deficit | -558,834,000 | -579,636,000 | -575,263,000 | -564,032,000 | -559,127,000 | -535,578,000 | -422,851,000 | ||||||||||||||
total shareholders’ equity | 989,749,000 | 999,867,000 | 961,463,000 | 952,222,000 | 958,674,000 | 1,052,067,000 | |||||||||||||||
total liabilities and shareholders’ equity | 1,115,703,000 | 1,089,650,000 | 1,049,039,000 | 1,039,338,000 | 1,041,613,000 | 1,162,217,000 | |||||||||||||||
liabilities and shareholders' equity | |||||||||||||||||||||
shareholders' equity: | |||||||||||||||||||||
ordinary shares | 11,000 | ||||||||||||||||||||
total shareholders' equity | 990,017,000 | ||||||||||||||||||||
total liabilities and shareholders' equity | 1,118,403,000 | ||||||||||||||||||||
current liabilities | |||||||||||||||||||||
income tax payables | 360,000 | 689,000 | 726,000 | ||||||||||||||||||
non-current liabilities | |||||||||||||||||||||
9 | |||||||||||||||||||||
advance from customers | 31,776,000 | 27,355,000 | 25,623,000 | 27,633,000 | 28,048,000 | 28,048,000 | 30,396,000 | 31,736,000 | 31,736,000 | 31,088,000 | 28,947,000 | 34,503,000 | 26,589,000 | 27,078,000 | |||||||
accumulated other comprehensive income | 2,969,000 | ||||||||||||||||||||
accumulated other comprehensive income/ | |||||||||||||||||||||
14 | |||||||||||||||||||||
current assets | |||||||||||||||||||||
non-current assets | |||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||
liabilities, mezzanine equity and shareholders' (deficit)/equity | |||||||||||||||||||||
income tax payable | 159,000 | 159,000 | 159,000 | ||||||||||||||||||
mezzanine equity | |||||||||||||||||||||
series a convertible preferred shares | 9,000,000 | ||||||||||||||||||||
series a-1 convertible preferred shares | 2,680,000 | ||||||||||||||||||||
series b convertible preferred shares | 29,000,000 | ||||||||||||||||||||
series c convertible preferred shares | 115,007,000 | ||||||||||||||||||||
series d convertible preferred shares | 177,980,000 | ||||||||||||||||||||
total mezzanine equity | 333,667,000 | ||||||||||||||||||||
non-current | |||||||||||||||||||||
other non-current liability | 9,137,000 | 9,789,000 | |||||||||||||||||||
| 2,020,000 | ||||||||||||||||||||
consolidated balance sheets: | |||||||||||||||||||||
liabilities, mezzanine equity and shareholders’ (deficit)/equity | |||||||||||||||||||||
shareholders’ (deficit)/equity: |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-06-22 |
|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||
net profit | ||||||
adjustments to reconcile net profit to net cash generated from operating activities: | ||||||
share-based compensation | 17,656,000 | |||||
depreciation and amortization of property, equipment and software | 920,000 | |||||
amortization of right-of-use assets | 1,549,000 | |||||
allowance for doubtful receivables/allowance for credit losses | ||||||
inventory write-downs | -44,000 | |||||
loss on disposal of property, equipment and software | ||||||
gain on disposal of long-term investment | ||||||
loss on foreign currency exchange rates | 101,000 | |||||
change in unrealized investment income | ||||||
fair value change on short-term and long-term investments | 1,529,000 | |||||
impairment loss of long-term investments | ||||||
changes in operating assets and liabilities: | ||||||
accounts receivable | 2,165,000 | |||||
notes receivable | -1,266,000 | |||||
inventories | -2,527,000 | |||||
prepayments and other current assets | 804,000 | |||||
other non-current assets | 29,000 | |||||
accounts payable | -1,885,000 | |||||
advances from customers | ||||||
deferred revenue | -961,000 | |||||
income tax payables | ||||||
accruals and other liabilities | ||||||
lease liabilities | -1,208,000 | |||||
other non-current liabilities | ||||||
net cash (used in)/generated from operating activities | ||||||
cash flows from investing activities: | ||||||
payment for short-term investments | -168,547,000 | |||||
proceeds from disposal of short-term investments | 28,701,000 | |||||
proceeds from disposal in long-term investments | ||||||
purchase of property, equipment and software | -537,000 | |||||
purchase of land use rights | ||||||
proceeds from disposal of property, equipment and software | 78,000 | |||||
payment for long-term investments | -1,636,000 | |||||
provision of third party loans | ||||||
proceeds from other investing activities | ||||||
net cash (used in)/generated from investing activities | ||||||
cash flows from financing activities: | ||||||
payment for repurchase of ordinary shares | ||||||
proceeds from exercise of share options | ||||||
proceeds from issuance of class a ordinary shares upon the dual primary listing, net of cost of issuance | ||||||
payments of deferred offering costs | ||||||
payments of dividend | ||||||
net cash from financing activities | ||||||
effect of exchange rate changes on cash and cash equivalents, restricted cash | 961,000 | -2,818,000 | ||||
net increase in cash and cash equivalents, restricted cash | -532,100,000 | |||||
cash and cash equivalents, restricted cash at the beginning of year | ||||||
cash and cash equivalents, restricted cash at the end of year | ||||||
supplemental cash flow disclosures | ||||||
cash paid for income tax | ||||||
net loss | -54,953,000 | |||||
adjustments to reconcile net loss to net cash generated from operating activities: | ||||||
allowance for doubtful receivables / allowance for credit losses | ||||||
investment loss | ||||||
advance from customers | 648,000 | |||||
income tax payable | ||||||
accruals and other payables | -19,140,000 | |||||
other non-current liability | -652,000 | |||||
provision of bridge loans | ||||||
loan repayment | ||||||
proceeds from issuance of class a ordinary shares upon initial public offering and related over-allotment option, net of cost of issuance | ||||||
payment for repurchase and cancellation of ordinary shares | ||||||
proceeds from issuance of ordinary shares prior to initial public offering | ||||||
net cash generated from financing activities | ||||||
supplemental schedule of non-cash investing activities | ||||||
conversion from bridge loan into investment | ||||||
net cash from operating activities | -57,111,000 | -57,374,000 | ||||
capital expenditures | 0 | -537,000 | ||||
free cash flows | -57,111,000 | -57,911,000 | ||||
net cash from investing activities | -141,941,000 | |||||
net decrease in cash and cash equivalents, restricted cash | ||||||
cash and cash equivalents, restricted cash at the beginning of period | 133,161,000 | |||||
cash and cash equivalents, restricted cash at the end of period | 79,245,000 | |||||
allowance for doubtful receivables | -118,000 | |||||
gain on disposal of a long-term investment | ||||||
proceeds from disposal of a long-term investment | ||||||
subscription contributions from shareholders | ||||||
net cash (used in)/ generated from financing activities | ||||||
net cash generated from/(used in) investing activities | ||||||
net cash (used in)/generated from financing activities | ||||||
net (decrease)/increase in cash and cash equivalents, restricted cash | ||||||
• | ||||||
gain on disposal of property, equipment and software | -21,000 | |||||
payments of deferred professional costs | ||||||
net cash generated from investing activities | ||||||
proceeds from issuance of convertible preferred shares, net of issuance costs | ||||||
payment for repurchase of convertible preferred shares | ||||||
· |
