Zai Lab Limited(NASDAQ:ZLAB)

Zai Lab Limited, a biopharmaceutical company, discovers, licenses, develops, and commercializes therapeutics to treat oncology, autoimmune, and infectious diseases in China. The company offers ZEJULA for the treatment of breast cancer and non-small cell lung cancer (NSCLC); and Optune, a cancer ther...
Website: http://www.zailaboratory.com
Founded: 2013
Full Time Employees: 859
Sector: Healthcare
Industry: Biotechnology
• 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 | 2020-08-13 | 2020-06-30 | 2020-03-19 | 2020-01-21 | 2019-12-31 | 2019-09-03 | 2019-03-07 | 2018-12-31 | 2018-08-30 | 2018-05-02 | 2017-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | ||||||||||||||||||||||||||||||||||
product revenue | 95,556,000 | 127,087,000 | 115,361,000 | 109,085,000 | 105,650,000 | 108,512,000 | 101,847,000 | 100,106,000 | 65,830,000 | 69,228,000 | 68,864,000 | 62,797,000 | 62,039,000 | 56,963,000 | 47,575,000 | 46,095,000 | ||||||||||||||||||
collaboration revenue | 4,055,000 | 510,000 | 734,000 | 892,000 | 837,000 | 558,000 | 418,000 | 398,000 | 562,000 | 577,000 | 601,000 | 629,000 | ||||||||||||||||||||||
total revenues | 99,611,000 | 127,597,000 | 116,095,000 | 109,977,000 | 106,487,000 | 109,070,000 | 102,265,000 | 100,504,000 | 65,830,000 | 69,228,000 | 68,864,000 | 62,797,000 | 62,601,000 | 57,540,000 | 48,176,000 | 46,724,000 | ||||||||||||||||||
yoy | -6.46% | 16.99% | 13.52% | 9.43% | 65.68% | 47.72% | 45.95% | 5.16% | 20.31% | 42.94% | 34.40% | |||||||||||||||||||||||
qoq | -21.93% | 9.91% | 5.56% | 3.28% | -2.37% | 6.65% | 1.75% | -4.91% | 0.53% | 9.66% | 0.31% | 8.80% | 19.44% | 3.11% | ||||||||||||||||||||
expenses | ||||||||||||||||||||||||||||||||||
cost of product revenue | -38,315,000 | -62,301,000 | -46,764,000 | -43,003,000 | -38,452,000 | -41,782,000 | -36,569,000 | -35,148,000 | ||||||||||||||||||||||||||
cost of collaboration revenue | -20,000 | -30,000 | -119,000 | -217,000 | -195,000 | -309,000 | -348,000 | -85,000 | ||||||||||||||||||||||||||
research and development | -65,591,000 | -61,633,000 | -47,928,000 | -50,614,000 | -60,729,000 | -52,252,000 | -65,982,000 | -61,625,000 | -54,645,000 | -81,948,000 | -58,767,000 | -76,682,000 | -48,472,000 | -66,946,000 | -99,524,000 | -66,084,000 | -53,854,000 | -172,086,000 | -55,144,000 | -142,224,000 | -203,852,000 | -102,049,000 | -102,049,000 | -142,221,056 | -110,125,563 | -58,928,465 | -120,278,023 | -34,632,256 | -39,341,518 | |||||
selling, general, and administrative | -65,070,000 | -73,039,000 | -70,106,000 | -71,038,000 | -63,422,000 | -54,030,750 | -67,219,000 | -79,710,000 | -69,194,000 | -49,745,500 | -68,552,000 | -67,920,000 | -62,510,000 | -46,736,750 | -66,555,000 | -63,401,000 | ||||||||||||||||||
income from operations | -69,385,000 | -69,406,000 | -48,822,000 | -54,895,000 | -56,311,000 | -67,891,000 | -67,853,000 | -76,064,000 | -70,309,000 | -123,981,000 | -83,570,000 | -89,501,000 | -69,522,000 | -97,293,000 | -128,583,000 | -98,716,000 | -79,764,000 | -219,196,000 | -83,205,000 | -170,571,000 | -227,092,000 | -130,288,000 | -130,288,000 | -203,195,939 | -151,146,406 | -85,878,913 | -141,768,082 | -40,996,344 | -51,391,036 | |||||
yoy | 23.22% | 2.23% | -28.05% | -27.83% | -19.91% | -45.24% | -18.81% | -15.01% | 1.13% | 27.43% | -35.01% | -9.33% | -12.84% | -55.61% | 54.54% | -42.13% | -64.88% | 30.92% | 74.30% | 51.71% | 43.33% | 67.11% | ||||||||||||
qoq | -0.03% | 42.16% | -11.06% | -2.51% | -17.06% | 0.06% | -10.79% | 8.19% | -43.29% | 48.36% | -6.63% | 28.74% | -28.54% | -24.33% | 30.26% | 23.76% | -63.61% | 163.44% | -51.22% | -24.89% | 0.00% | -35.88% | 34.44% | -39.42% | -20.23% | |||||||||
operating margin % | -69.66% | -54.39% | -42.05% | -49.91% | -52.88% | -62.25% | -66.35% | -75.68% | -Infinity% | -188.34% | -120.72% | -129.97% | -110.71% | -155.42% | -223.47% | -204.91% | -170.71% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | |
interest income | 6,447,000 | 7,254,000 | 8,345,000 | 8,843,000 | 8,606,000 | 9,088,000 | 9,029,000 | 9,330,000 | 9,658,000 | 10,304,000 | 9,172,000 | 10,090,000 | 10,232,000 | 9,347,000 | 3,872,000 | 1,175,000 | 188,000 | 1,019,000 | 713,000 | 244,000 | 214,000 | 2,882,000 | 2,882,000 | 2,882,000 | 7,939,230 | 5,071,173 | 3,505,043 | 3,260,634 | 407,977 | 527,351 | ||||
interest expenses | -1,637,000 | -1,361,000 | -1,400,000 | -1,262,000 | -1,187,000 | -113,000 | ||||||||||||||||||||||||||||
foreign currency gains | 14,837,000 | 9,682,000 | 6,422,000 | 2,837,000 | 651,000 | 2,070,250 | 14,457,000 | -2,068,000 | ||||||||||||||||||||||||||
other income | 162,000 | 495,000 | -508,000 | 3,750,000 | -197,000 | 1,441,000 | 3,441,000 | 9,361,000 | 6,783,000 | 394,000 | 7,406,000 | 937,785 | 1,968,325 | 529,161 | ||||||||||||||||||||
loss before income tax | -49,576,000 | -53,336,000 | -35,963,000 | -40,727,000 | -48,438,000 | -43,854,750 | -41,671,000 | -80,277,000 | -53,471,000 | |||||||||||||||||||||||||
income tax expense | -1,440,000 | |||||||||||||||||||||||||||||||||
net income | -51,016,000 | -50,409,000 | -35,963,000 | -40,727,000 | -48,438,000 | -81,684,000 | -41,671,000 | -80,277,000 | -53,471,000 | -95,429,000 | -69,152,000 | -120,895,000 | -49,144,000 | -61,769,000 | -161,190,000 | -137,933,000 | -82,394,000 | -211,825,000 | -96,412,000 | -163,324,000 | -232,910,000 | -128,617,000 | -128,617,000 | -195,071,124 | -148,640,670 | -83,273,723 | -139,074,895 | -41,490,428 | -50,384,176 | |||||
yoy | 5.32% | -38.29% | -13.70% | -49.27% | -9.41% | -14.40% | -39.74% | -33.60% | 8.80% | 54.49% | -57.10% | -12.35% | -40.35% | -70.84% | 67.19% | -15.55% | -64.62% | 26.98% | 81.09% | 54.45% | 40.26% | 65.28% | ||||||||||||
qoq | 1.20% | 40.17% | -11.70% | -15.92% | -40.70% | 96.02% | -48.09% | 50.13% | -43.97% | 38.00% | -42.80% | 146.00% | -20.44% | -61.68% | 16.86% | 67.41% | -61.10% | 119.71% | -40.97% | -29.88% | 0.00% | -34.07% | 31.24% | -40.12% | -17.65% | |||||||||
net income margin % | -51.22% | -39.51% | -30.98% | -37.03% | -45.49% | -74.89% | -40.75% | -79.87% | -Infinity% | -144.96% | -99.89% | -175.56% | -78.26% | -98.67% | -280.14% | -286.31% | -176.34% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | |
loss per share - basic and diluted | -0.05 | -0.028 | -0.03 | -0.04 | -0.04 | -0.045 | -0.04 | -0.08 | -0.05 | -0.063 | -0.07 | -0.13 | -0.05 | -0.1 | -0.17 | -0.14 | -0.09 | -1.335 | -1.01 | -1.76 | -2.64 | -1.74 | -1.74 | -3.03 | -2.35 | -1.37 | -2.64 | -2.32 | ||||||
weighted-average shares used for eps calculation | 1,107,390,590 | 1,095,311,090 | 1,102,072,680 | 1,091,933,150 | 1,080,825,300 | 989,477,730 | 981,687,390 | 975,937,790 | 973,145,760 | 966,394,130 | 968,767,730 | 964,817,310 | 961,444,780 | 958,067,140 | 959,085,960 | 957,684,820 | 955,499,030 | 92,992,112 | 95,035,432 | 93,045,531 | 88,374,928 | 77,667,743 | 73,847,551,000 | 73,847,551 | 73,847,551 | 64,369,490 | 63,189,214 | 64,369,490 | 60,919,842 | 52,609,810 | 52,609,810 | 50,041,670 | 21,752,757 | |
gain on sale of intellectual property | 10,000,000 | |||||||||||||||||||||||||||||||||
interest expense | -337,500 | -745,000 | -492,000 | -114,000 | -114,000 | -276,768 | -39,672 | |||||||||||||||||||||||||||
foreign currency losses | -4,108,000 | |||||||||||||||||||||||||||||||||
other (expenses) income | -8,943,000 | -3,100,250 | -13,580,000 | |||||||||||||||||||||||||||||||
revenue | 87,149,000 | 25,035,250 | 43,103,000 | 36,935,000 | 20,103,000 | 19,213,000 | 19,213,000 | 19,213,000 | 12,984,751 | 8,339,732 | 3,420,183 | 129,452 | ||||||||||||||||||||||
cost of sales | -33,619,000 | -25,237,000 | -25,479,000 | -23,763,000 | -21,337,000 | -20,924,000 | -20,044,000 | -17,407,000 | -15,643,000 | -21,704,000 | -12,162,000 | -10,868,000 | -7,505,000 | -4,980,000 | -4,980,000 | -3,748,806 | -2,173,767 | -881,774 | -43,590 | |||||||||||||||
revenues: | ||||||||||||||||||||||||||||||||||
expenses: | ||||||||||||||||||||||||||||||||||
foreign currency gain | 11,465,000 | 4,852,000 | 8,912,000 | |||||||||||||||||||||||||||||||
loss before income tax and share of loss from equity method investment | -95,429,000 | -69,152,000 | -120,895,000 | -49,144,000 | -61,769,000 | -161,190,000 | -137,933,000 | -211,316,000 | -96,072,000 | -162,921,000 | -128,211,000 | -128,211,000 | -194,318,924 | -148,138,916 | -82,970,896 | -138,488,344 | -41,283,985 | |||||||||||||||||
share of loss from equity method investment | -509,000 | -340,000 | -403,000 | -406,000 | -406,000 | -752,200 | -501,754 | -302,827 | -586,551 | -206,443 | -249,652 | |||||||||||||||||||||||
net loss attributable to ordinary shareholders | -59,797,750 | -69,152,000 | -120,895,000 | -49,144,000 | -95,379,250 | -161,190,000 | -137,933,000 | -82,394,000 | -211,825,000 | -96,412,000 | -163,324,000 | -232,910,000 | -128,617,000 | -128,617,000 | -195,071,124 | -148,640,670 | -83,273,723 | -139,074,895 | ||||||||||||||||
loss per american depositary shares (“ads”) - basic and diluted | -0.62 | -0.71 | -1.25 | -0.51 | -0.65 | -1.68 | -1.44 | |||||||||||||||||||||||||||
weighted-average adss used in calculating net loss per ads - basic and diluted | 96,876,773 | 96,481,731 | 96,144,478 | 95,806,714 | 95,908,596 | 95,768,482 | 95,549,903 | |||||||||||||||||||||||||||
foreign currency loss | -40,079,000 | |||||||||||||||||||||||||||||||||
other expense | -1,405,000 | -6,227,000 | -691,000 | -691,000 | -2,063,683 | -1,909,549 | ||||||||||||||||||||||||||||
other income (expenses) | 1,234,000 | 82,580,000 | -36,479,000 | -40,392,000 | -695,618 | |||||||||||||||||||||||||||||
selling, general and administrative | -56,991,000 | -69,577,000 | -59,002,000 | -54,414,000 | -35,838,000 | -42,472,000 | -42,472,000 | -70,210,828 | -47,186,808 | -29,488,857 | -21,575,921 | |||||||||||||||||||||||
other expenses | -2,597,000 | -320,258 | ||||||||||||||||||||||||||||||||
loss before income tax and share of income from equity method investment | -82,173,000 | |||||||||||||||||||||||||||||||||
share of income from equity method investment | -221,000 | |||||||||||||||||||||||||||||||||
loss per american depositary shares (“ads“)- basic and diluted | -0.86 | |||||||||||||||||||||||||||||||||
loss before income tax and share of gain from equity method investment | -233,105,000 | |||||||||||||||||||||||||||||||||
share of gain from equity method investment | 195,000 | |||||||||||||||||||||||||||||||||
comprehensive loss data: | ||||||||||||||||||||||||||||||||||
income tax expenses | ||||||||||||||||||||||||||||||||||
net income per share | ||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||
gross profit | 9,235,945 | 6,165,965 | 2,538,409 | 85,862 | ||||||||||||||||||||||||||||||
yoy | 10656.73% | |||||||||||||||||||||||||||||||||
qoq | 49.79% | 2856.38% | ||||||||||||||||||||||||||||||||
gross margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | NaN% | NaN% | NaN% | |
operating expenses: | ||||||||||||||||||||||||||||||||||
changes in fair value of warrants | 200,000 | |||||||||||||||||||||||||||||||||
general and administrative | -6,364,088 | -12,049,518 | ||||||||||||||||||||||||||||||||
loss per share-basic and diluted | -0.83 |
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 | 2020-08-13 | 2020-06-30 | 2020-03-19 | 2020-01-21 | 2019-12-31 | 2019-09-30 | 2019-09-03 | 2019-06-30 | 2019-03-07 | 2018-12-31 | 2018-08-30 | 2018-06-30 | 2017-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||
cash and cash equivalents | 651,316,000 | 679,573,000 | 717,155,000 | 732,159,000 | 757,263,000 | 449,667,000 | 616,086,000 | 630,048,000 | 650,780,000 | 790,151,000 | 788,806,000 | 859,155,000 | 879,844,000 | 1,008,470,000 | 1,119,476,000 | 680,820,000 | 846,957,000 | 964,100,000 | 1,398,498,000 | 1,766,573,000 | 1,013,420,000 | 442,116,000 | 258,604,000 | 258,604,000 | 75,932,037 | 68,707,541 | 75,932,000 | 68,707,541 | 91,602,489 | 91,602,489 | 62,951,607 | 62,951,607 | 127,715,473 | 127,715,473 | 181,910,618 |
restricted cash, current | 100,000,000 | 100,000,000 | 100,000,000 | 100,111,000 | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | ||||||||||||||||||||||||||
short-term investments | 10,000,000 | 10,000,000 | 330,000,000 | 16,300,000 | 31,600,000 | 15,500,000 | 50,550,000 | 575,274,000 | 465,274,000 | 445,000,000 | 170,000,000 | 744,676,000 | 205,000,000 | 205,000,000 | 200,000,000 | 251,600,000 | 200,000,000 | 251,600,000 | 301,600,000 | 301,600,000 | 200,350,000 | 200,350,000 | |||||||||||||
accounts receivable | 54,069,000 | 106,116,000 | 85,377,000 | 88,499,000 | 76,555,000 | 85,178,000 | 49,970,000 | 69,635,000 | 60,422,000 | 59,199,000 | 41,596,000 | 47,283,000 | 43,346,000 | 39,963,000 | 27,736,000 | 27,054,000 | 33,394,000 | 47,474,000 | 21,018,000 | 18,029,000 | 8,815,000 | 5,165,000 | 7,024,000 | 7,024,000 | 3,791,407 | 3,917,134 | 3,791,000 | 3,917,134 | 2,483,131 | 2,483,131 | 89,708 | 89,708 | |||
notes receivable | 7,929,000 | 12,169,000 | 19,628,000 | 10,843,000 | 11,118,000 | 4,233,000 | 19,278,000 | 8,102,000 | 15,363,000 | 6,134,000 | 23,679,000 | 20,781,000 | 17,381,000 | 8,608,000 | 10,251,000 | 10,968,000 | 10,848,000 | 7,335,000 | |||||||||||||||||
inventories | 85,961,000 | 74,745,000 | 67,135,000 | 61,700,000 | 53,054,000 | 39,875,000 | 39,548,000 | 41,846,000 | 37,851,000 | 44,827,000 | 44,229,000 | 36,353,000 | 38,405,000 | 31,621,000 | 29,131,000 | 23,339,000 | 20,288,000 | 18,951,000 | 12,494,000 | 11,114,000 | 12,629,000 | 13,144,000 | 6,569,000 | 6,569,000 | 6,004,932 | 889,434 | 6,005,000 | 889,434 | 141,103 | 141,103 | 3,822 | 3,822 | |||
prepayments and other current assets | 35,454,000 | 36,683,000 | 43,653,000 | 40,750,000 | 43,878,000 | 41,527,000 | 35,667,000 | 20,292,000 | 24,224,000 | 22,995,000 | 29,821,000 | 38,433,000 | 42,772,000 | 35,674,000 | 22,157,000 | 17,973,000 | 16,490,000 | 18,021,000 | 17,077,000 | 12,887,000 | 14,321,000 | 10,935,000 | 7,684,000 | 7,684,000 | 6,735,917 | 4,190,512 | 6,736,000 | 4,190,512 | 5,971,200 | 5,971,200 | 5,749,260 | 5,749,260 | 4,690,984 | 4,690,984 | 450,333 |
total current assets | 944,729,000 | 1,019,286,000 | 1,032,948,000 | 1,034,062,000 | 1,041,868,000 | 1,050,480,000 | 860,549,000 | 869,923,000 | 888,640,000 | 939,606,000 | 959,731,000 | 1,017,505,000 | 1,072,298,000 | 1,124,336,000 | 1,209,831,000 | 1,335,647,000 | 1,393,251,000 | 1,500,881,000 | 1,619,087,000 | 1,808,603,000 | 1,049,185,000 | 1,216,036,000 | 484,881,000 | 484,881,000 | 292,464,293 | 329,304,621 | 292,464,000 | 329,304,621 | 401,797,923 | 401,797,923 | 269,144,397 | 269,144,397 | 182,406,457 | 182,406,457 | 182,360,951 |
restricted cash, non-current | 1,117,000 | 1,116,000 | 1,115,000 | 1,114,000 | 1,113,000 | 1,114,000 | 1,118,000 | 1,116,000 | 1,114,000 | 1,113,000 | 1,792,000 | 1,791,000 | 1,003,000 | 803,000 | 803,000 | 803,000 | 803,000 | 803,000 | 743,000 | 743,000 | 743,000 | 743,000 | 510,000 | 510,000 | 510,218 | 510,218 | 510,000 | 510,218 | |||||||
property and equipment | 47,067,000 | 47,389,000 | 48,868,000 | 50,160,000 | 49,654,000 | 47,961,000 | 50,765,000 | 50,613,000 | 52,386,000 | 53,734,000 | 55,282,000 | 56,410,000 | 58,309,000 | 57,863,000 | 50,528,000 | 46,419,000 | 45,227,000 | 43,102,000 | 37,087,000 | 31,642,000 | 29,016,000 | 29,162,000 | 21,017,000 | 21,017,000 | 21,353,437 | 20,450,785 | 21,353,000 | 20,450,785 | 21,906,317 | 21,906,317 | 20,494,482 | 20,494,482 | 19,466,017 | 19,466,017 | |
operating lease right-of-use assets | 17,585,000 | 19,152,000 | 15,751,000 | 16,787,000 | 19,081,000 | 21,496,000 | 12,833,000 | 13,102,000 | 15,187,000 | 14,844,000 | 16,398,000 | 18,537,000 | 20,148,000 | 19,512,000 | 20,269,000 | 18,596,000 | 16,986,000 | 14,189,000 | 15,514,000 | 17,015,000 | 16,652,000 | 17,701,000 | 13,929,000 | 13,929,000 | 15,071,292 | 14,831,960 | 15,071,000 | 14,831,960 | 7,698,765 | 7,698,765 | |||||
land use rights | 2,868,000 | 2,853,000 | 2,852,000 | 2,860,000 | 2,882,000 | 2,907,000 | 3,012,000 | 2,991,000 | 3,034,000 | 3,069,000 | 3,057,000 | 3,067,000 | 6,920,000 | 6,892,000 | 6,824,000 | 7,286,000 | 7,774,000 | 7,811,000 | 7,749,000 | 7,849,000 | 7,784,000 | 7,908,000 | 7,416,000 | 7,416,000 | 7,655,115 | 7,500,231 | 7,655,000 | 7,500,231 | |||||||
intangible assets | 75,759,000 | 76,144,000 | 55,278,000 | 56,519,000 | 56,198,000 | 56,027,000 | 51,669,000 | 44,063,000 | 12,398,000 | 13,389,000 | 1,568,000 | 1,690,000 | 1,479,000 | 1,511,000 | 1,540,000 | 1,673,000 | 1,745,000 | 1,848,000 | 1,678,000 | 1,733,000 | 1,585,000 | 1,532,000 | 1,216,000 | 1,216,000 | 1,147,797 | 1,123,651 | 1,148,000 | 1,123,651 | 663,667 | 663,667 | 321,566 | 321,566 | |||
deferred tax assets | 3,444,000 | 3,390,000 | |||||||||||||||||||||||||||||||||
other non-current assets | 3,168,000 | 3,054,000 | 2,128,000 | 2,599,000 | 2,534,000 | 4,512,146 | 4,512,146 | ||||||||||||||||||||||||||||
total assets | 1,095,737,000 | 1,172,384,000 | 1,158,940,000 | 1,164,101,000 | 1,173,330,000 | 1,185,753,000 | 985,346,000 | 987,368,000 | 988,437,000 | 1,036,295,000 | 1,043,694,000 | 1,106,373,000 | 1,170,074,000 | 1,220,140,000 | 1,298,514,000 | 1,418,777,000 | 1,500,915,000 | 1,609,956,000 | 1,728,079,000 | 1,895,215,000 | 1,131,290,000 | 1,297,638,000 | 548,214,000 | 548,214,000 | 355,153,488 | 391,628,712 | 355,153,000 | 391,628,712 | 446,460,503 | 446,460,503 | 301,987,149 | 301,987,149 | 210,812,374 | 210,812,374 | 237,246,277 |
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||
accounts payable | 126,169,000 | 141,608,000 | 99,706,000 | 107,357,000 | 103,017,000 | 100,906,000 | 120,652,000 | 127,344,000 | 88,121,000 | 112,991,000 | 55,020,000 | 67,031,000 | 66,361,000 | 65,974,000 | 90,112,000 | 108,443,000 | 98,161,000 | 126,163,000 | 51,406,000 | 125,621,000 | 41,415,000 | 62,641,000 | 32,392,000 | 32,392,000 | 22,659,600 | 20,456,435 | 22,660,000 | 20,456,435 | 27,725,527 | 27,725,527 | 37,432,035 | 37,432,035 | 5,726,571 | 5,726,571 | |
current operating lease liabilities | 5,983,000 | 6,344,000 | 5,496,000 | 5,584,000 | 6,574,000 | 8,048,000 | 6,585,000 | 7,581,000 | 7,536,000 | 7,104,000 | 6,886,000 | 7,299,000 | 7,318,000 | 7,050,000 | 6,980,000 | 6,824,000 | 6,795,000 | 5,927,000 | 6,312,000 | 6,371,000 | 5,602,000 | 5,206,000 | 4,175,000 | 4,175,000 | 4,350,765 | 3,789,064 | 4,351,000 | 3,789,064 | 2,899,075 | 2,899,075 | |||||
short-term debt | 213,819,000 | 204,530,000 | 203,026,000 | 174,509,000 | 173,405,000 | 131,711,000 | 112,994,000 | 70,298,000 | |||||||||||||||||||||||||||
other current liabilities | 47,011,000 | 63,684,000 | 51,541,000 | 44,051,000 | 36,811,000 | 58,720,000 | 46,084,000 | 46,495,000 | 48,176,000 | 82,972,000 | 62,990,000 | 59,024,000 | 50,881,000 | 66,818,000 | 58,456,000 | 53,610,000 | 49,956,000 | 60,811,000 | 54,292,000 | 61,925,000 | 45,639,000 | 30,196,000 | 15,750,000 | 15,750,000 | 13,174,389 | 13,174,000 | |||||||||
total current liabilities | 392,982,000 | 416,166,000 | 359,769,000 | 331,501,000 | 319,807,000 | 299,385,000 | 286,315,000 | 251,718,000 | 192,106,000 | 203,067,000 | 124,896,000 | 133,354,000 | 124,560,000 | 139,842,000 | 155,548,000 | 168,877,000 | 154,912,000 | 192,901,000 | 112,010,000 | 193,917,000 | 92,656,000 | 98,043,000 | 56,555,000 | 56,555,000 | 46,635,257 | 41,050,594 | 46,635,000 | 41,050,594 | 45,969,326 | 45,969,326 | 48,841,494 | 48,841,494 | 10,258,889 | 10,258,889 | 593,317 |
deferred income | 28,627,000 | 27,333,000 | 28,061,000 | 29,233,000 | 30,126,000 | 31,433,000 | 24,924,000 | 25,343,000 | 26,297,000 | 28,738,000 | 27,686,000 | 28,625,000 | 30,968,000 | 21,360,000 | 23,205,000 | 24,775,000 | 26,896,000 | 27,486,000 | 17,487,000 | 17,632,000 | 16,657,000 | 16,858,000 | 15,736,000 | 15,736,000 | 2,881,351 | 2,762,026 | 2,881,000 | 2,762,026 | 2,514,473 | 2,514,473 | 2,063,942 | 2,063,942 | 1,622,225 | 1,622,225 | 1,482,000 |
non-current operating lease liabilities | 12,107,000 | 13,385,000 | 10,840,000 | 11,307,000 | 12,319,000 | 13,712,000 | 6,113,000 | 5,803,000 | 7,540,000 | 8,047,000 | 9,808,000 | 11,755,000 | 12,979,000 | 13,343,000 | 13,892,000 | 12,960,000 | 11,099,000 | 9,613,000 | 10,652,000 | 11,968,000 | 12,307,000 | 13,392,000 | 10,457,000 | 10,457,000 | 10,976,846 | 10,703,104 | 10,977,000 | 10,703,104 | 4,646,586 | 4,646,586 | |||||
other non-current liabilities | 40,000 | 325,000 | 325,000 | 325,000 | 325,000 | 325,000 | 325,000 | 325,000 | 325,000 | 325,000 | 325,000 | 325,000 | |||||||||||||||||||||||
total liabilities | 433,756,000 | 456,884,000 | 398,995,000 | 372,366,000 | 362,577,000 | 344,855,000 | 317,677,000 | 283,189,000 | 226,268,000 | 240,177,000 | 162,715,000 | 174,059,000 | 168,832,000 | 174,545,000 | 192,645,000 | 206,612,000 | 192,907,000 | 230,000,000 | 140,149,000 | 223,517,000 | 121,620,000 | 128,293,000 | 82,748,000 | 82,748,000 | 60,493,454 | 54,515,724 | 60,493,000 | 54,515,724 | 53,130,385 | 53,130,385 | 50,905,436 | 50,905,436 | 11,881,114 | 11,881,114 | 2,075,317 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||||||||||||||||
ordinary shares | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 5,000 | 5,000 | 4,000 | 4,000 | 4,094 | 4,065 | 4,000 | 4,065 | 3,481 | 3,481 | 2,995 | ||||
additional paid-in capital | 3,357,826,000 | 3,343,469,000 | 3,327,557,000 | 3,308,491,000 | 3,283,800,000 | 3,264,295,000 | 3,031,628,000 | 3,011,964,000 | 2,993,282,000 | 2,975,302,000 | 2,954,362,000 | 2,932,053,000 | 2,911,454,000 | 2,893,120,000 | 2,877,361,000 | 2,857,202,000 | 2,838,655,000 | 2,825,948,000 | 2,812,830,000 | 2,799,318,000 | 1,967,802,000 | 1,897,467,000 | 1,031,791,000 | 1,031,791,000 | 734,733,914 | 728,405,891 | 734,734,000 | 728,405,891 | 498,043,011 | 498,043,011 | 345,269,688 | ||||
accumulated deficit | -2,679,636,000 | -2,628,620,000 | -2,578,211,000 | -2,542,248,000 | -2,501,521,000 | -2,453,083,000 | -2,371,399,000 | -2,329,728,000 | -2,249,451,000 | -2,195,980,000 | -2,100,551,000 | -2,031,399,000 | -1,910,504,000 | -1,861,360,000 | -1,799,591,000 | -1,638,401,000 | -1,500,468,000 | -1,418,074,000 | -1,206,249,000 | -1,109,837,000 | -946,513,000 | -713,603,000 | -573,315,000 | -573,315,000 | -444,697,632 | -398,267,178 | -444,698,000 | -398,267,178 | -249,626,508 | -249,626,508 | -110,551,613 | ||||
accumulated other comprehensive income | 15,105,000 | 29,697,000 | 39,645,000 | 46,348,000 | 49,303,000 | 50,515,000 | 28,270,000 | 42,773,000 | 39,168,000 | 37,626,000 | 47,952,000 | 52,180,000 | 17,272,000 | 25,685,000 | 39,549,000 | 4,487,000 | -14,524,000 | 6,986,000 | 6,986,000 | 4,619,658 | 6,970,210 | 4,620,000 | 6,970,210 | 2,661,729 | 2,661,729 | ||||||||||
treasury stock | -31,321,000 | -29,053,000 | -29,053,000 | -20,863,000 | -20,836,000 | -20,836,000 | -20,836,000 | -20,836,000 | -20,836,000 | -20,836,000 | -20,790,000 | -20,526,000 | -16,986,000 | -11,856,000 | -11,456,000 | -11,129,000 | -4,347,000 | -4,279,000 | -3,533,000 | -924,000 | |||||||||||||||
total shareholders’ equity | 661,981,000 | 715,500,000 | 759,945,000 | 791,735,000 | 810,753,000 | 840,898,000 | 667,669,000 | 704,179,000 | 762,169,000 | 796,118,000 | 880,979,000 | 932,314,000 | 1,001,242,000 | 1,045,595,000 | 1,105,869,000 | 1,212,165,000 | 1,308,008,000 | 1,379,956,000 | 1,587,930,000 | 1,671,698,000 | 1,009,670,000 | 1,169,345,000 | 198,931,260 | 198,931,260 | |||||||||||
total liabilities and shareholders’ equity | 1,095,737,000 | 1,172,384,000 | 1,158,940,000 | 1,164,101,000 | 1,173,330,000 | 1,185,753,000 | 985,346,000 | 987,368,000 | 988,437,000 | 1,036,295,000 | 1,043,694,000 | 1,106,373,000 | 1,170,074,000 | 1,220,140,000 | 1,298,514,000 | 1,418,777,000 | 1,500,915,000 | 1,609,956,000 | 1,728,079,000 | 1,895,215,000 | 1,131,290,000 | 1,297,638,000 | 210,812,374 | 210,812,374 | |||||||||||
long-term investments | 3,115,000 | 9,220,000 | 6,431,000 | 15,605,000 | 20,801,000 | ||||||||||||||||||||||||||||||
prepayments for equipment | 18,000 | 32,000 | 46,000 | 89,000 | 111,000 | 144,000 | 665,000 | 1,721,000 | 1,396,000 | 4,068,000 | 4,542,000 | 4,978,000 | 989,000 | 1,129,000 | 1,846,000 | 244,000 | 274,000 | 383,000 | 383,000 | 439,604 | 394,732 | 440,000 | 394,732 | 275,853 | 275,853 | 927,154 | 927,154 | ||||||||
long-term deposits | 1,284,000 | 975,000 | 1,441,000 | 1,480,000 | 1,209,000 | 1,256,000 | 1,580,000 | 1,324,000 | 1,396,000 | 1,329,000 | 947,000 | 941,000 | 870,000 | 901,000 | 389,773 | 389,773 | |||||||||||||||||||
value added tax recoverable | 1,351,000 | 1,240,000 | 6,000 | 37,000 | 20,766,000 | 23,858,000 | 23,390,000 | 23,823,000 | 23,698,000 | 22,141,000 | 16,159,000 | 16,159,000 | 13,736,949 | 14,421,359 | 13,737,000 | 14,421,359 | 11,170,490 | 11,170,490 | 8,044,258 | 8,044,258 | |||||||||||||||
long term investments | 3,153,000 | 4,073,000 | 14,109,000 | 4,466,000 | 5,128,000 | 6,872,000 | 3,316,000 | 2,827,000 | 8,444,000 | ||||||||||||||||||||||||||
short-term debts | 48,273,000 | ||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||
notes | |||||||||||||||||||||||||||||||||||
value added tax recoverable - current | 1,080,000 | 219,000 | |||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -25,838,000 | -23,645,000 | -15,124,000 | -16,865,000 | -11,624,000 | ||||||||||||||||||||||||||||||
investments in equity investees | 1,070,000 | 1,473,000 | 1,279,000 | 1,991,000 | 1,991,000 | 2,397,655 | 2,648,101 | 2,398,000 | 2,648,101 | 2,833,568 | 2,833,568 | 3,149,855 | 3,149,855 | 3,500,600 | 3,500,600 | ||||||||||||||||||||
long term deposits | 891,000 | 910,000 | 862,000 | 712,000 | 712,000 | 377,128 | 443,054 | 377,000 | 443,054 | 556,738 | 556,738 | ||||||||||||||||||||||||
short-term borrowings | 4,238,000 | 4,238,000 | 6,450,503 | 6,362,312 | 6,450,000 | 6,362,312 | 3,642,616 | 3,642,616 | |||||||||||||||||||||||||||
liabilities and shareholders' equity | |||||||||||||||||||||||||||||||||||
shareholders' equity | |||||||||||||||||||||||||||||||||||
total shareholders' equity | 465,466,000 | 465,466,000 | 294,660,034 | 337,112,988 | 294,660,000 | 337,112,988 | 393,330,118 | 393,330,118 | 251,081,713 | 251,081,713 | |||||||||||||||||||||||||
total liabilities and shareholders' equity | 548,214,000 | 548,214,000 | 355,153,488 | 391,628,712 | 355,153,000 | 391,628,712 | 446,460,503 | 446,460,503 | 301,987,149 | 301,987,149 | |||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||
other payables | 10,442,783 | 10,442,783 | 9,526,288 | 9,526,288 | 7,766,843 | 7,766,843 | 3,776,643 | 3,776,643 | 593,317 | ||||||||||||||||||||||||||
short-term borrowing | 5,818,436 | 5,818,436 | |||||||||||||||||||||||||||||||||
subscription receivable | -18 | ||||||||||||||||||||||||||||||||||
short term investment | 50,000,000 | 50,000,000 | |||||||||||||||||||||||||||||||||
short term borrowing | 755,675 | 755,675 | |||||||||||||||||||||||||||||||||
investment in subsidiaries | 54,885,326 | ||||||||||||||||||||||||||||||||||
liabilities, mezzanine equity and shareholders' deficits | |||||||||||||||||||||||||||||||||||
liabilities | |||||||||||||||||||||||||||||||||||
warrant liabilities | |||||||||||||||||||||||||||||||||||
mezzanine equity | |||||||||||||||||||||||||||||||||||
series a1 convertible preferred shares | |||||||||||||||||||||||||||||||||||
series a2 convertible preferred shares | |||||||||||||||||||||||||||||||||||
series b1 convertible preferred shares | |||||||||||||||||||||||||||||||||||
series b2 convertible preferred shares | |||||||||||||||||||||||||||||||||||
total mezzanine equity | |||||||||||||||||||||||||||||||||||
shareholders' (deficit) equity | |||||||||||||||||||||||||||||||||||
additional other comprehensive income | 449,908 | ||||||||||||||||||||||||||||||||||
total shareholders' (deficit) equity | 235,170,960 | ||||||||||||||||||||||||||||||||||
total liabilities, mezzanine equity and shareholders' (deficit) equity | 237,246,277 |
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 | 2020-06-30 | 2019-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||
net loss | -51,016,000 | -50,409,000 | -35,963,000 | -40,727,000 | -48,438,000 | -81,684,000 | -41,671,000 | -80,277,000 | -53,471,000 | -95,429,000 | -69,152,000 | -120,895,000 | -49,144,000 | -61,769,000 | -161,190,000 | -137,933,000 | -82,394,000 | -211,825,000 | -96,412,000 | -163,324,000 | -232,910,000 | -128,617,000 | |
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||
allowance for credit losses | -15,000 | 4,000 | -3,000 | 11,000 | -6,000 | 2,000 | 1,000 | ||||||||||||||||
inventory write-down | 188,000 | 11,369,000 | 625,000 | 267,000 | 27,000 | 1,000 | 58,000 | 719,000 | 37,000 | 227,000 | 123,000 | 246,000 | 377,000 | -3,000 | 287,000 | 55,000 | 138,000 | 966,000 | 112,000 | 276,000 | 14,000 | 7,000 | |
depreciation and amortization expenses | 3,944,000 | 3,916,000 | 3,901,000 | 3,735,000 | 3,458,000 | 3,032,000 | 2,871,000 | 2,941,000 | 3,012,000 | 2,459,000 | 1,918,000 | 1,995,000 | 2,657,000 | 2,127,000 | 2,226,000 | 1,861,000 | 2,013,000 | 1,875,000 | 1,637,000 | 1,527,000 | 1,448,000 | 2,107,000 | 1,288,147 |
amortization of deferred income | -1,393,000 | -1,349,000 | -1,330,000 | -1,330,000 | -1,331,000 | -1,002,000 | -839,000 | -839,000 | -840,000 | -836,000 | -831,000 | -1,134,000 | -582,000 | -561,000 | -655,000 | -678,000 | -708,000 | -287,000 | -78,000 | -78,000 | -78,000 | -156,000 | -78,000 |
share-based compensation | 13,524,000 | 15,902,000 | 16,923,000 | 16,973,000 | 15,800,000 | 17,238,000 | 16,795,000 | 18,638,000 | 17,980,000 | 20,470,000 | 21,992,000 | 20,511,000 | 16,661,000 | 15,560,000 | 19,108,000 | 14,224,000 | 12,410,000 | 12,608,000 | 10,556,000 | 10,232,000 | 7,318,000 | 13,427,000 | 5,737,951 |
loss from fair value changes of equity investment with readily determinable fair value | 0 | 0 | 0 | 1,912,000 | 38,000 | 920,000 | -4,754,000 | 661,000 | 1,745,000 | -441,000 | -3,115,000 | -489,000 | 5,617,000 | 6,939,000 | 4,687,000 | ||||||||
loss on disposal of property and equipment | 18,000 | 20,000 | -121,000 | 196,000 | 64,000 | 571,000 | 0 | 0 | -11,000 | 17,000 | 8,000 | 0 | 4,000 | 1,000 | 5,604 | ||||||||
noncash lease expenses | 1,810,000 | 1,587,000 | 1,872,000 | 2,911,000 | 2,466,000 | 2,315,000 | 1,963,000 | 2,072,000 | 2,069,000 | 2,078,000 | 2,247,000 | 1,995,000 | 1,808,000 | 2,017,000 | 1,524,000 | 1,816,000 | 1,457,000 | 1,322,000 | 2,114,000 | ||||
foreign currency remeasurement impact | -14,837,000 | -9,682,000 | -6,421,000 | -2,837,000 | -651,000 | 23,418,000 | -14,457,000 | 4,108,000 | 2,068,000 | ||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||
accounts receivable | 53,268,000 | -19,658,000 | 3,671,000 | -11,682,000 | 8,737,000 | -36,687,000 | 20,554,000 | -9,514,000 | -1,328,000 | -17,217,000 | 6,040,000 | -6,011,000 | -2,852,000 | -12,153,000 | -3,939,000 | 6,342,000 | 14,080,000 | -26,461,000 | -2,990,000 | -9,217,000 | -3,651,000 | -3,235,000 | |
notes receivable | 4,410,000 | 7,507,000 | -8,612,000 | 274,000 | -6,885,000 | 14,663,000 | -10,888,000 | 7,226,000 | -9,239,000 | 17,915,000 | -2,849,000 | -4,115,000 | -8,599,000 | 1,885,000 | -228,000 | -120,000 | -3,513,000 | ||||||
inventories | -11,208,000 | -18,916,000 | -6,016,000 | -8,898,000 | -13,198,000 | -507,000 | 2,366,000 | -4,781,000 | 6,818,000 | -499,000 | -7,781,000 | 59,000 | -6,686,000 | -2,147,000 | -8,653,000 | -3,107,000 | -1,475,000 | -7,422,000 | -1,492,000 | 1,238,000 | 502,000 | -571,000 | |
prepayments and other current assets | 1,518,000 | 6,848,000 | -2,643,000 | 2,455,000 | -1,601,000 | -7,962,000 | -13,379,000 | 3,865,000 | -1,253,000 | 7,120,000 | 5,039,000 | 6,557,000 | -6,470,000 | -13,398,000 | -5,908,000 | -1,483,000 | 1,531,000 | -944,000 | -4,190,000 | 1,434,000 | -3,386,000 | -948,000 | |
other non-current assets | -78,000 | -973,000 | 548,000 | -1,350,000 | 1,401,000 | ||||||||||||||||||
accounts payable | 4,261,000 | 20,352,000 | -6,900,000 | 3,754,000 | 2,720,000 | -8,754,000 | 12,662,000 | 7,253,000 | -13,370,000 | 46,297,000 | -12,531,000 | 3,364,000 | -327,000 | -24,923,000 | -11,132,000 | 10,284,000 | -28,002,000 | 74,757,000 | -74,215,000 | 84,206,000 | -21,226,000 | 9,732,000 | |
other current liabilities | -17,638,000 | 11,519,000 | 9,179,000 | 7,327,000 | -23,275,000 | 14,832,000 | -1,247,000 | -1,403,000 | -34,204,000 | 19,583,000 | 6,988,000 | 8,832,000 | -15,593,000 | 5,764,000 | -27,882,000 | 40,632,000 | -11,122,000 | -3,966,000 | -4,648,000 | 6,370,000 | 21,707,000 | 4,697,000 | |
operating lease liabilities | -1,061,000 | -1,071,000 | -987,000 | -2,591,000 | -2,827,000 | -2,406,000 | -1,767,000 | -2,303,000 | -2,783,000 | -2,557,000 | -2,198,000 | -1,455,000 | -2,141,000 | -2,447,000 | -2,159,000 | -1,460,000 | -2,389,000 | -1,551,000 | -1,620,000 | -1,321,000 | -893,000 | -1,539,000 | |
deferred income | 2,353,000 | 384,000 | -4,000 | 376,000 | -11,000 | 8,136,000 | 0 | 2,000 | -1,550,000 | 1,562,000 | -283,000 | 63,000 | 9,839,000 | -1,849,000 | 1,795,000 | -1,443,000 | 118,000 | 10,286,000 | -67,000 | 1,052,000 | -122,000 | 13,011,000 | |
other non-current liabilities | 40,000 | 0 | 0 | 0 | 325,000 | ||||||||||||||||||
net cash from operating activities | -11,912,000 | -26,022,000 | -32,044,000 | -31,024,000 | -61,699,000 | -55,769,000 | -26,821,000 | -42,173,000 | -90,106,000 | -14,917,000 | -55,272,000 | -58,702,000 | -69,287,000 | -109,292,000 | -126,323,000 | -44,900,000 | -87,127,000 | -152,994,000 | -160,889,000 | -65,848,000 | -169,500,000 | -92,319,000 | -40,017,838 |
capital expenditures | -566,000 | -659,000 | -5,035,000 | -3,032,000 | 1,111,000 | -4,763,000 | -1,121,000 | -831,000 | 1,507,000 | -373,000 | -3,475,000 | 112,000 | 719,000 | 2,035,000 | -5,111,000 | -2,752,000 | -9,075,000 | -5,604,000 | -6,196,000 | -2,683,000 | -1,244,000 | -319,000 | -1,756,540 |
free cash flows | -12,478,000 | -26,681,000 | -37,079,000 | -34,056,000 | -60,588,000 | -60,532,000 | -27,942,000 | -43,004,000 | -88,599,000 | -15,290,000 | -58,747,000 | -58,590,000 | -68,568,000 | -107,257,000 | -131,434,000 | -47,652,000 | -96,202,000 | -158,598,000 | -167,085,000 | -68,531,000 | -170,744,000 | -92,638,000 | -41,774,378 |
cash flows from investing activities | |||||||||||||||||||||||
proceeds from maturity of short-term investment | 0 | 0 | 0 | 330,000,000 | 0 | 0 | 0 | 16,300,000 | 15,300,000 | 17,900,000 | 35,050,000 | 49,450,000 | 575,274,000 | 30,000,000 | 100,000,000 | ||||||||
purchases of property and equipment | -1,195,000 | -677,000 | -3,005,000 | -2,885,000 | -1,534,000 | -2,600,000 | -1,342,000 | -741,000 | -974,000 | -3,513,000 | |||||||||||||
proceeds from the sale of property and equipment | 2,000 | 2,000 | 37,000 | 0 | 0 | 0 | 10,000 | ||||||||||||||||
acquisition of intangible assets | -21,095,000 | -621,000 | -1,081,000 | -1,288,000 | -2,333,000 | -15,154,000 | -28,543,000 | -134,000 | -12,034,000 | ||||||||||||||
net cash from investing activities | -22,288,000 | -11,296,000 | -4,049,000 | -2,922,000 | 326,133,000 | -347,754,000 | -29,885,000 | -846,000 | 3,292,000 | 14,457,000 | -13,981,000 | 42,702,000 | -53,954,000 | -4,373,000 | 568,258,000 | -206,382,000 | -4,177,000 | 742,005,000 | -6,521,000 | 49,639,876 | |||
cash flows from financing activities | |||||||||||||||||||||||
proceeds from short-term debt | 112,510,000 | 21,273,000 | 61,215,000 | 22,459,000 | 101,890,000 | 19,868,000 | 41,212,000 | ||||||||||||||||
repayment of short-term bank borrowings | -105,500,000 | -21,952,000 | -34,123,000 | -21,914,000 | -60,904,000 | -2,000 | -2,130,000 | ||||||||||||||||
proceeds from exercises of stock options | 833,000 | 249,000 | 1,982,000 | 8,435,000 | 3,009,000 | 1,879,000 | 1,277,000 | 470,000 | 137,000 | 565,000 | 1,197,000 | 230,000 | 1,021,000 | 4,322,000 | 297,000 | 510,000 | 2,915,000 | 3,290,000 | 702,000 | 3,075,000 | 607,632 | ||
payments of public offering costs | 0 | 0 | 0 | -854,000 | |||||||||||||||||||
employee taxes paid related to net share settlement of equity awards | -2,270,000 | -8,191,000 | -312,000 | -6,820,000 | -39,000 | -2,873,000 | |||||||||||||||||
net cash from financing activities | 5,573,000 | -430,000 | 20,793,000 | 8,849,000 | 43,141,000 | 237,812,000 | 42,207,000 | 22,322,000 | 47,548,000 | 393,000 | -1,447,000 | -1,493,000 | -3,886,000 | -199,000 | 709,000 | -276,000 | -471,000 | 821,220,000 | -271,000 | 281,500,000 | 761,219 | ||
effect of foreign exchange rate changes on cash, cash equivalents and restricted cash | 371,000 | 167,000 | 186,000 | 105,000 | 20,000 | -712,000 | 539,000 | -33,000 | -104,000 | 733,000 | 352,000 | -2,408,000 | -1,299,000 | 2,858,000 | -3,988,000 | -5,014,000 | -130,000 | 421,000 | -333,000 | 1,958,000 | -930,000 | 12,000 | -3,159,409 |
net increase in cash, cash equivalents and restricted cash | -28,256,000 | -37,581,000 | -15,114,000 | -24,992,000 | 307,595,000 | 666,000 | -111,006,000 | 438,656,000 | -434,338,000 | -368,075,000 | 753,153,000 | 571,304,000 | 182,672,000 | 7,223,848 | |||||||||
cash, cash equivalents and restricted cash - beginning of period | 780,689,000 | 0 | 0 | 550,781,000 | 0 | 0 | 791,264,000 | 0 | 0 | 1,009,273,000 | 0 | 0 | 964,903,000 | 0 | 0 | 442,859,000 | |||||||
cash, cash equivalents and restricted cash - end of period | 752,433,000 | -15,114,000 | -24,992,000 | 858,376,000 | -13,960,000 | -20,730,000 | 751,894,000 | -70,348,000 | -19,901,000 | 880,847,000 | 438,656,000 | -166,137,000 | 847,760,000 | -368,075,000 | 753,153,000 | 1,014,163,000 | |||||||
supplemental disclosure on non-cash investing and financing activities | |||||||||||||||||||||||
payables for purchase of property and equipment | 629,000 | 18,000 | -2,030,000 | -147,000 | 2,645,000 | -2,163,000 | 221,000 | -90,000 | 2,481,000 | -151,000 | -1,719,000 | 112,000 | 4,232,000 | 2,035,000 | 1,573,000 | 993,000 | 668,000 | 771,000 | 77,000 | 1,281,000 | 439,000 | 984,000 | 28,278 |
payables for acquisition of intangible assets | 895,000 | 20,790,000 | -1,261,000 | 344,000 | 2,075,000 | -8,637,000 | -21,167,000 | 32,447,000 | 78,000 | ||||||||||||||
payables for public offering costs | 168,000 | 0 | 0 | 0 | 168,000 | 529,000 | 26,000 | ||||||||||||||||
receivable from sales of equity investments | 1,203,000 | ||||||||||||||||||||||
receivables for stock option exercise under equity incentive plans | 162,000 | -717,000 | 794,000 | -1,523,000 | 476,000 | 19,000 | |||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||
cash paid for interest | 1,399,000 | 1,268,000 | 1,309,000 | 1,200,000 | 1,101,000 | 852,000 | 673,000 | 451,000 | 45,000 | ||||||||||||||
impairment of property and equipment | |||||||||||||||||||||||
losses on disposal of property and equipment | 307,000 | 24,000 | 2,000 | 1,000 | 43,000 | 407,000 | |||||||||||||||||
gain on disposal of land use right | 0 | -4,000 | |||||||||||||||||||||
gain from sale of intellectual property | 0 | 0 | |||||||||||||||||||||
amortization of debt issuance cost | |||||||||||||||||||||||
deferred tax assets | |||||||||||||||||||||||
purchases of short-term investments | -34,000,000 | 0 | -100,000,000 | 0 | 0 | -140,000,000 | -120,274,000 | -275,000,000 | -205,000,000 | -26,040,000 | |||||||||||||
proceeds from the sale of equity investment | 0 | 0 | |||||||||||||||||||||
proceeds from sale of intellectual property | 0 | 0 | |||||||||||||||||||||
proceeds from disposal of land use right | 0 | ||||||||||||||||||||||
payments of debt issuance costs | 0 | -90,000 | 0 | 0 | -700,000 | ||||||||||||||||||
proceeds from issuance of ordinary shares upon public offerings | 1,000 | 0 | 281,295,000 | -4 | |||||||||||||||||||
taxes paid related to settlement of equity awards | -77,000 | -1,584,000 | |||||||||||||||||||||
cash, cash equivalents and restricted cash — beginning of the year | |||||||||||||||||||||||
cash, cash equivalents and restricted cash — end of the year | |||||||||||||||||||||||
right-of-use asset acquired under operating leases | 11,205,000 | 1,556,000 | -6,000 | 2,395,000 | 372,000 | -17,000 | 651,000 | 2,662,000 | 1,940,000 | 4,410,000 | |||||||||||||
debt issuance costs | 90,000 | 0 | 0 | 700,000 | |||||||||||||||||||
share of loss from equity method investment | 0 | 0 | 0 | 221,000 | 509,000 | 340,000 | 403,000 | -195,000 | 406,000 | ||||||||||||||
long-term deposits | -309,000 | 466,000 | 39,000 | -271,000 | 47,000 | 324,000 | -256,000 | 72,000 | -68,000 | -381,000 | -7,000 | -71,000 | 31,000 | ||||||||||
value added tax recoverable | -144,000 | 1,349,000 | -2,170,000 | 20,510,000 | 3,092,000 | -468,000 | 433,000 | -124,000 | -1,558,000 | -2,422,000 | |||||||||||||
payment of debt issuance cost | |||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -13,960,000 | -20,730,000 | -39,370,000 | -19,901,000 | -128,426,000 | ||||||||||||||||||
payables for treasury stock | -1,500,000 | -30,000 | 15,000 | -38,000 | 55,000 | ||||||||||||||||||
receivables for disposal of land use right | |||||||||||||||||||||||
gain from fair value changes of equity investment with readily determinable fair value | -4,889,000 | ||||||||||||||||||||||
proceeds from short-term debts | 48,248,000 | ||||||||||||||||||||||
receivables for disposal of property and equipment | |||||||||||||||||||||||
allowance for credit loss | 5,000 | -2,000 | 2,000 | 1,000 | 4,000 | 0 | -2,000 | -1,000 | |||||||||||||||
noncash research and development expenses | 0 | 0 | 0 | 62,250,000 | |||||||||||||||||||
foreign currency remeasurement loss | -11,465,000 | -4,852,000 | -16,649,000 | ||||||||||||||||||||
purchase of short-term investments | |||||||||||||||||||||||
purchase of investment in equity investee | |||||||||||||||||||||||
purchase of property and equipment | -222,000 | -1,756,000 | -6,684,000 | -3,745,000 | -9,743,000 | -6,375,000 | -6,273,000 | -3,964,000 | -1,683,000 | -1,303,000 | -1,784,818 | ||||||||||||
payment of public offering costs | -1,000 | -513,000 | -350,000 | -973,000 | -740,000 | -27,713 | |||||||||||||||||
cash and cash equivalents | 1,345,000 | -70,349,000 | -20,689,000 | 879,844,000 | -111,006,000 | 438,656,000 | -166,137,000 | 846,957,000 | -434,398,000 | -368,075,000 | 753,153,000 | 1,013,420,000 | 258,604,000 | 7,224,459 | |||||||||
restricted cash, non-current | -679,000 | 1,000 | 788,000 | 1,003,000 | 0 | 0 | 0 | 803,000 | 60,000 | 0 | 0 | 743,000 | 510,000 | -218 | |||||||||
total cash and cash equivalents and restricted cash | 666,000 | -70,348,000 | -19,901,000 | 880,847,000 | -111,006,000 | 438,656,000 | -166,137,000 | 847,760,000 | -434,338,000 | -368,075,000 | 753,153,000 | 1,014,163,000 | 259,114,000 | ||||||||||
purchase of intangible assets | -28,000 | -332,000 | 45,000 | -152,000 | -114,000 | -112,000 | -213,000 | -214,000 | -218,000 | -115,654 | |||||||||||||
payables for intangible assets | 2,000 | -172,000 | 268,000 | -238,000 | 197,000 | 73,000 | 167,000 | -34,000 | 32,000 | 26,000 | |||||||||||||
non-cash lease expenses | 2,464,000 | ||||||||||||||||||||||
foreign currency remeasurement gain | -8,912,000 | ||||||||||||||||||||||
disposal of property and equipment | 112,000 | 25,000 | 0 | ||||||||||||||||||||
purchases of intangible assets | -3,000 | ||||||||||||||||||||||
employee taxes paid related to settlement of equity awards | -5,083,000 | ||||||||||||||||||||||
receivables for dispose of property and equipment | 10,000 | ||||||||||||||||||||||
non-cash research and development expenses | |||||||||||||||||||||||
proceeds from maturity of short-term investments | 0 | 743,902,000 | 200,000,000 | 77,640,000 | |||||||||||||||||||
purchases of investment in equity investee | |||||||||||||||||||||||
proceeds from disposal of property and equipment | |||||||||||||||||||||||
repayment of short-term borrowings | |||||||||||||||||||||||
payables for purchase of intangible assets | |||||||||||||||||||||||
interest paid | |||||||||||||||||||||||
operating activities | |||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||
payment for investment in equity investee | |||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||
supplemental disclosure on non-cash investing and financing activities: | |||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||
net cash (used in) provided by investing activities | -30,144,000 | ||||||||||||||||||||||
net cash from (used in) financing activities | 258,000 | ||||||||||||||||||||||
net (decrease) increase in cash, cash equivalents and restricted cash | -117,143,000 | ||||||||||||||||||||||
purchase of land use rights | |||||||||||||||||||||||
net cash provided by (used in) investing activities | |||||||||||||||||||||||
proceeds from short-term borrowings | |||||||||||||||||||||||
allowance for doubtful accounts | 1,000 | 3,000 | 1,000 | ||||||||||||||||||||
long term deposits | 18,000 | -47,000 | -335,000 | ||||||||||||||||||||
purchase of equity method investment | |||||||||||||||||||||||
| |||||||||||||||||||||||
provision for expected credit losses | 2,000 | ||||||||||||||||||||||
cash, cash equivalents and restricted cash - beginning of the period | 76,442,000 | ||||||||||||||||||||||
cash, cash equivalents and restricted cash - end of the period | 259,114,000 | ||||||||||||||||||||||
interest expense paid | 122,000 | ||||||||||||||||||||||
net changes in operating assets and liabilities | |||||||||||||||||||||||
purchase of land use right | |||||||||||||||||||||||
reconciliation to amounts on the condensed consolidated balance sheets: | |||||||||||||||||||||||
total cash, cash equivalents and restricted cash | |||||||||||||||||||||||
change in fair value of warrants | |||||||||||||||||||||||
disposal of long-term investment | |||||||||||||||||||||||
proceed from short-term borrowings | |||||||||||||||||||||||
proceed from issuance of convertible preferred shares, net of issuance cost | |||||||||||||||||||||||
proceeds from exercise of warrants | |||||||||||||||||||||||
cash, cash equivalents and restricted cash - beginning of the year | |||||||||||||||||||||||
cash, cash equivalents and restricted cash - end of the year | |||||||||||||||||||||||
conversion of convertible preferred shares | |||||||||||||||||||||||
exercise of warrants | |||||||||||||||||||||||
net income | |||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||
share of income from equity method investment | |||||||||||||||||||||||
depreciation of property and equipment | |||||||||||||||||||||||
amortization of intangible assets | |||||||||||||||||||||||
other payables | |||||||||||||||||||||||
purchase of cost method investment | |||||||||||||||||||||||
disposal of cost method investment | |||||||||||||||||||||||
effect of foreign exchange rate changes on cash and cash equivalents | |||||||||||||||||||||||
net increase in cash and cash equivalents | |||||||||||||||||||||||
cash and cash equivalents - beginning of the year | |||||||||||||||||||||||
cash and cash equivalents - end of the year | |||||||||||||||||||||||
proceeds from issuance of ordinary shares upon initial public offering | |||||||||||||||||||||||
payment of initial public offering costs | |||||||||||||||||||||||
net increases in cash and cash equivalents | |||||||||||||||||||||||
payables for initial public offering costs |
