NIO Inc. (NYSE: NIO; HKEX: 9866; SGX: NIO) (“NIO” or the
“Company”), a pioneer and a leading company in the premium smart
electric vehicle market, today announced its unaudited financial
results for the third quarter ended September 30, 2023.
Operating Highlights for the Third
Quarter of 2023
- Vehicle deliveries
were 55,432 in the third quarter of 2023, consisting of 37,585
premium smart electric SUVs and 17,847 premium smart electric
sedans, representing an increase of 75.4% from the third quarter of
2022, and an increase of 135.7% from the second quarter of
2023.
Key Operating Results |
|
|
|
|
|
2023 Q3 |
2023 Q2 |
2023 Q1 |
2022 Q4 |
Deliveries |
55,432 |
23,520 |
31,041 |
40,052 |
|
|
|
|
|
|
2022 Q3 |
2022 Q2 |
2022 Q1 |
2021 Q4 |
Deliveries |
31,607 |
25,059 |
25,768 |
25,034 |
Financial Highlights for the Third
Quarter of 2023
- Vehicle sales were
RMB17,408.9 million (US$2,386.1 million) in the third quarter of
2023, representing an increase of 45.9% from the third quarter of
2022 and an increase of 142.3% from the second quarter of
2023.
- Vehicle marginii
was 11.0% in the third quarter of 2023, compared with 16.4% in
third quarter of 2022 and 6.2% in the second quarter of 2023.
- Total revenues
were RMB19,066.6 million (US$2,613.3 million) in the third quarter
of 2023, representing an increase of 46.6% from the third quarter
of 2022 and an increase of 117.4 % from the second quarter of
2023.
- Gross profit was
RMB1,523.3 million (US$208.8 million) in the third quarter of 2023,
representing a decrease of 12.2% from the third quarter of 2022 and
an increase of 1,650.9% from the second quarter of 2023.
- Gross margin was
8.0% in the third quarter of 2023, compared with 13.3% in the third
quarter of 2022 and 1.0% in the second quarter of 2023.
- Loss from
operations was RMB4,843.9 million (US$663.9 million) in
the third quarter of 2023, representing an increase of 25.2% from
the third quarter of 2022 and a decrease of 20.3% from the second
quarter of 2023. Excluding share-based compensation expenses,
adjusted loss from operations (non-GAAP) was RMB4,240.4 million
(US$581.2 million) in the third quarter of 2023, representing an
increase of 30.1% from the third quarter of 2022 and a decrease of
22.4% from the second quarter of 2023.
- Net loss was
RMB4,556.7 million (US$624.6 million) in the third quarter of 2023,
representing an increase of 10.8% from the third quarter of 2022
and a decrease of 24.8% from the second quarter of 2023. Excluding
share-based compensation expenses, adjusted net loss (non-GAAP) was
RMB3,953.2 million (US$541.8 million) in the third quarter of 2023,
representing an increase of 13.0% from the third quarter of 2022
and a decrease of 27.4% from the second quarter of 2023.
- Cash and cash equivalents,
restricted cash, short-term investment and
long-term time deposits were RMB45.2 billion (US$6.2
billion) as of September 30, 2023.
Key Financial Results for the Third
Quarter of 2023 |
(in RMB million, except for percentage) |
|
2023 Q3 |
|
2023 Q2 |
|
|
2022 Q3 |
|
%
Changeiii |
|
|
|
|
|
|
|
|
QoQ |
|
YoY |
|
Vehicle Sales |
17,408.9 |
|
7,185.2 |
|
|
11,932.7 |
|
142.3% |
|
45.9% |
|
Vehicle Margin |
11.0% |
|
6.2% |
|
|
16.4% |
|
480bp |
|
-540bp |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
19,066.6 |
|
8,771.7 |
|
|
13,002.1 |
|
117.4% |
|
46.6% |
|
Gross Profit |
1,523.3 |
|
87.0 |
|
|
1,735.1 |
|
1,650.9% |
|
-12.2% |
|
Gross Margin |
8.0% |
|
1.0% |
|
|
13.3% |
|
700bp |
|
-530bp |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from Operations |
(4,843.9) |
|
(6,074.1) |
|
|
(3,870.3) |
|
-20.3% |
|
25.2% |
|
Adjusted Loss from
Operations (non-GAAP) |
(4,240.4) |
|
(5,464.1) |
|
|
(3,258.4) |
|
-22.4% |
|
30.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss |
(4,556.7) |
|
(6,055.8) |
|
|
(4,110.8) |
|
-24.8% |
|
10.8% |
|
Adjusted Net Loss (non-GAAP) |
(3,953.2) |
|
(5,445.7) |
|
|
(3,498.9) |
|
-27.4% |
|
13.0% |
|
Recent Developments
Deliveries in October and November
2023
- NIO delivered 16,074 vehicles in
October 2023 and 15,959 vehicles in November 2023. As of November
30, 2023, cumulative deliveries of NIO vehicles reached
431,582.
Completion of Offering of Convertible
Senior Notes Due 2029 and 2030
- In September and October 2023, the
Company completed an offering of US$575 million aggregate principal
amount of 3.875% convertible senior notes due 2029, and US$575
million aggregate principal amount of 4.625% convertible senior
notes due 2030 (the “Notes Offering”). Shortly after the pricing of
the notes, the Company purchased, in separate privately negotiated
transactions effected through one of the initial purchasers and its
affiliates, approximately US$256 million aggregate principal amount
of the Company’s outstanding 0.00% convertible senior notes due
2026 and approximately US$244 million aggregate principal amount of
the Company’s outstanding 0.50% convertible senior notes due 2027
for cash, using the net proceeds from the Notes Offering. The
Company plans to use the remainder of the net proceeds from the
Notes Offering mainly to further strengthen its balance sheet
position as well as for general corporate purposes.
Manufacturing Equipment and Assets
Acquisition
- On December 5, 2023, the Company
entered into definitive agreements with Anhui Jianghuai Automobile
Group Corp., Ltd. (“JAC”) regarding the acquisition of certain
manufacturing equipment and assets. JAC is a major state-owned
automobile manufacturer in China that currently jointly
manufactures with NIO all of NIO’s current vehicle models. Pursuant
to the definitive agreements, the Company will acquire the
manufacturing equipment and assets of the first advanced
manufacturing base and the second advanced manufacturing base from
JAC for a total consideration of approximately RMB3.16 billion,
excluding tax.
Launch of the All-New EC6
- On September 15, 2023, NIO launched
and started deliveries of the All-New EC6, a smart electric coupe
SUV.
ESG Report
- On September 25, 2023, NIO released
its 2022 Environmental, Social, and Governance (ESG) report,
illustrating the Company’s ESG practices and accomplishments in
sustainable development.
Appointment of Independent
Director
- On November 13, 2023, NIO appointed
Professor Yonggang Wen as a new independent director to the
Company’s board of directors.
CEO and CFO Comments
“NIO delivered 55,432 vehicles in the third
quarter of 2023, representing a solid year-over-year growth of
75.4% and setting a new record for quarterly delivery,” said
William Bin Li, founder, chairman and chief executive officer of
NIO, “According to the retail sales data from China Automotive
Technology and Research Center, NIO ranked first in the battery
electric vehicle market segment priced over RMB300,000 in China,
with a market share of 45% in the third quarter of 2023.”
“We have recently completed a thorough review of
the Company’s two-year operating plans to determine our objectives,
priorities, and action plans. Meanwhile, we have identified
opportunities to optimize our organization, reduce costs and
enhance efficiency. Our focus remains on advancing core
technologies, developing key products, and expanding sales and
service capabilities. We are confident in NIO's long-term
competitiveness in the smart electric vehicle market,” added Mr.
Li.
“Our vehicle margin increased to 11% in the
third quarter of 2023, attributed to the elevated average selling
price, ongoing vehicle cost reduction and economies of scale,”
added Steven Wei Feng, NIO's chief financial officer, “In September
and October 2023, NIO completed the offering of US$1.15 billion
aggregate principal amount of convertible senior notes, further
strengthening our balance sheet and powering our continuous
endeavors to navigate the intense competition.”
Financial Results for the Third Quarter
of 2023
Revenues
- Total revenues in
the third quarter of 2023 were RMB19,066.6 million (US$2,613.3
million), representing an increase of 46.6% from the third quarter
of 2022 and an increase of 117.4% from the second quarter of
2023.
- Vehicle sales in
the third quarter of 2023 were RMB17,408.9 million (US$2,386.1
million), representing an increase of 45.9% from the third quarter
of 2022 and an increase of 142.3% from the second quarter of 2023.
The increase in vehicle sales over the third quarter of 2022 and
the second quarter of 2023 was mainly attributable to higher
vehicle deliveries.
- Other sales in the
third quarter of 2023 were RMB1,657.7 million (US$227.2 million),
representing an increase of 55.0% from the third quarter of 2022
and an increase of 4.5% from the second quarter of 2023. The
increase in other sales over the third quarter of 2022 was mainly
due to the increase in sales of accessories, used cars, and
provision of power solutions, as a result of continued growth in
the number of our users. The increase in other sales over the
second quarter of 2023 was mainly due to the increase in sales of
accessories, charging piles, and provision of power solutions, as a
result of continued growth in the number of our users, partially
offset by a decrease in revenue from sales of used cars.
Cost of Sales and Gross
Margin
- Cost of sales in
the third quarter of 2023 was RMB17,543.2 million (US$2,404.5
million), representing an increase of 55.7% from the third quarter
of 2022 and an increase of 102.0% from the second quarter of 2023.
The increase in cost of sales over the third quarter of 2022 was
mainly driven by the increase in vehicle deliveries, provision of
power solutions, sales of used cars and accessories, partially
offset by the lower battery cost per unit. The increase in cost of
sales over the second quarter of 2023 was mainly attributable to
the increase in vehicle deliveries, provision of power solutions
and sales of charging piles, partially offset by decreased volume
of used cars sold.
- Gross profit in
the third quarter of 2023 was RMB1,523.3 million (US$208.8
million), representing a decrease of 12.2% from the third quarter
of 2022 and an increase of 1,650.9% from the second quarter of
2023.
- Gross margin in
the third quarter of 2023 was 8.0%, compared with 13.3% in the
third quarter of 2022 and 1.0% in the second quarter of 2023. The
decrease of gross margin over the third quarter of 2022 was mainly
attributable to the decreased vehicle margin. The increase of gross
margin over the second quarter of 2023 was mainly attributable to
the increased vehicle margin.
- Vehicle margin in
the third quarter of 2023 was 11.0%, compared with 16.4% in the
third quarter of 2022 and 6.2% in the second quarter of 2023. The
decrease in vehicle margin from the third quarter of 2022 was
mainly attributable to changes in product mix, partially offset by
the decreased battery cost per unit. The increase in vehicle margin
from the second quarter of 2023 was mainly due to changes in
product mix, as well as decreased promotion.
Operating Expenses
- Research and development
expenses in the third quarter of 2023 were RMB3,039.1
million (US$416.5 million), representing an increase of 3.2% from
the third quarter of 2022 and a decrease of 9.1% from the second
quarter of 2023. Excluding share-based compensation expenses,
research and development expenses (non-GAAP) were RMB2,643.2
million (US$362.3 million), representing an increase of 2.8% from
the third quarter of 2022 and a decrease of 10.2% from the second
quarter of 2023. The slight increase in research and development
expenses over the third quarter of 2022 was mainly attributable to
the increased personnel costs in research and development
functions, partially offset by the decreased design and development
costs and deduction of expenses due to the support for technology
advancement provided by local governmental authorities during the
third quarter of 2023. The decrease in research and development
expenses over the second quarter of 2023 was mainly due to the
support for technology advancement provided by local governmental
authorities during the third quarter of 2023.
- Selling, general and
administrative expenses in the third quarter of 2023 were
RMB3,609.3 million (US$494.7 million), representing an increase of
33.1% from the third quarter of 2022 and an increase of 26.3% from
the second quarter of 2023. Excluding share-based compensation
expenses, selling, general and administrative expenses (non-GAAP)
were RMB3,423.8 million (US$469.3 million), representing an
increase of 37.5% from the third quarter of 2022 and an increase of
28.1% from the second quarter of 2023. The increase in selling,
general and administrative expenses over the third quarter of 2022
and the second quarter of 2023 was mainly attributable to (i) the
increase in personnel costs related to sales functions, and (ii)
the increase in sales and marketing activities, including the
launch of new products.
Loss from Operations
- Gain on extinguishment of
debt in the third quarter of 2023 were RMB170.2 million
(US$23.3 million), compared with nil in the third quarter of 2022
and second quarter of 2023, which was attributable to gain from
repurchase of a portion of our 0.00% convertible senior notes due
2026 and repurchase of a portion of our 0.50% convertible senior
notes due 2027 with the carrying amount of RMB1,822.0 million
(US$253.8 million) and RMB1,739.3 million (US$242.2 million),
respectively, in the third quarter of 2023.
- Loss from
operations in the third quarter of 2023 was RMB4,843.9
million (US$663.9 million), representing an increase of 25.2% from
the third quarter of 2022 and a decrease of 20.3% from the second
quarter of 2023. Excluding share-based compensation expenses,
adjusted loss from operations (non-GAAP) was RMB4,240.4 million
(US$581.2 million) in the third quarter of 2023, representing an
increase of 30.1% from the third quarter of 2022 and a decrease of
22.4% from second quarter of 2023.
Net Loss and Earnings Per
Share/ADS
- Net loss in the
third quarter of 2023 was RMB4,556.7 million (US$624.6 million),
representing an increase of 10.8% from the third quarter of 2022
and a decrease of 24.8% from the second quarter of 2023. Excluding
share-based compensation expenses, adjusted net loss (non-GAAP) was
RMB3,953.2 million (US$541.8 million) in the third quarter of 2023,
representing an increase of 13.0% from the third quarter of 2022
and a decrease of 27.4% from the second quarter of 2023.
- Net loss attributable to
NIO’s ordinary shareholders in the third quarter of 2023
was RMB 4,628.6 million (US$634.4 million), representing an
increase of 11.7% from the third quarter of 2022 and a decrease of
24.4% from the second quarter of 2023. Excluding share-based
compensation expenses and accretion on redeemable non-controlling
interests to redemption value, adjusted net loss attributable to
NIO’s ordinary shareholders (non-GAAP) was RMB 3,947.9 million
(US$541.1 million) in the third quarter of 2023.
- Basic and diluted net loss
per ordinary share/ADS in the third quarter of 2023 were
both RMB2.67 (US$0.37), compared with RMB2.53 in the third quarter
of 2022 and RMB3.70 in the second quarter of 2023. Excluding
share-based compensation expenses and accretion on redeemable
non-controlling interests to redemption value, adjusted basic and
diluted net loss per share/ADS (non-GAAP) were both RMB2.28
(US$0.31), compared with RMB2.11 in the third quarter of 2022 and
RMB3.28 in the second quarter of 2023.
Balance Sheet
- Balance of cash and cash
equivalents, restricted cash, short-term investment and long-term
time deposits was RMB45.2 billion (US$6.2 billion) as of
September 30, 2023.
Business Outlook
For the fourth quarter of 2023, the Company
expects:
- Deliveries of
vehicles to be between 47,000 and 49,000 vehicles,
representing an increase of approximately 17.3% to 22.3% from the
same quarter of 2022.
- Total
revenues to be between RMB16,079 million (US$2,204
million) and RMB16,701 million (US$2,289 million), representing an
increase of approximately 0.1% to 4.0% from the same quarter of
2022.
This business outlook reflects the Company’s
current and preliminary view on the business situation and market
condition, which is subject to change.
Conference Call
The Company’s management will host an earnings
conference call at 7:00 AM U.S. Eastern Time on December 5, 2023
(8:00 PM Beijing/Hong Kong/Singapore Time on December 5, 2023).
A live and archived webcast of the conference
call will be available on the Company’s investor relations website
at https://ir.nio.com/news-events/events.
For participants who wish to join the conference
using dial-in numbers, please register in advance using the link
provided below and dial in 10 minutes prior to the call. Dial-in
numbers, passcode and unique access PIN would be provided upon
registering.
https://s1.c-conf.com/diamondpass/10035239-k4wca1.html
A replay of the conference call will be
accessible by phone at the following numbers, until December 12,
2023:
United States: |
+1-855-883-1031 |
Hong Kong, China: |
+852-800-930-639 |
Mainland, China: |
+86-400-1209-216 |
Singapore: |
+65-800-1013-223 |
International: |
+61-7-3107-6325 |
Replay PIN: |
10035239 |
About NIO Inc.
NIO Inc. is a pioneer and a leading company in
the premium smart electric vehicle market. Founded in November
2014, NIO’s mission is to shape a joyful lifestyle. NIO aims to
build a community starting with smart electric vehicles to share
joy and grow together with users. NIO designs, develops, jointly
manufactures and sells premium smart electric vehicles, driving
innovations in next-generation technologies in autonomous driving,
digital technologies, electric powertrains and batteries. NIO
differentiates itself through its continuous technological
breakthroughs and innovations, such as its industry-leading battery
swapping technologies, Battery as a Service, or BaaS, as well as
its proprietary autonomous driving technologies and Autonomous
Driving as a Service, or ADaaS. NIO’s product portfolio consists of
the ES8, a six-seater smart electric flagship SUV, the ES7 (or the
EL7), a mid-large five-seater smart electric SUV, the ES6 (or the
EL6), a five-seater all-round smart electric SUV, the EC7, a
five-seater smart electric flagship coupe SUV, the EC6, a
five-seater smart electric coupe SUV, the ET7, a smart electric
flagship sedan, the ET5, a mid-size smart electric sedan, and the
ET5T, a smart electric tourer.
Safe Harbor Statement
This press release contains statements that may
constitute “forward-looking” statements pursuant to the “safe
harbor” provisions of the U.S. Private Securities Litigation Reform
Act of 1995. These forward-looking statements can be identified by
terminology such as “will,” “expects,” “anticipates,” “aims,”
“future,” “intends,” “plans,” “believes,” “estimates,” “likely to”
and similar statements. NIO may also make written or oral
forward-looking statements in its periodic reports to the U.S.
Securities and Exchange Commission (the “SEC”), in its annual
report to shareholders, in announcements, circulars or other
publications made on the websites of each of The Stock Exchange of
Hong Kong Limited (the “SEHK”) and the Singapore Exchange
Securities Trading Limited (the “SGX-ST”), in press releases and
other written materials and in oral statements made by its
officers, directors or employees to third parties. Statements that
are not historical facts, including statements about NIO’s beliefs,
plans and expectations, are forward-looking statements.
Forward-looking statements involve inherent risks and
uncertainties. A number of factors could cause actual results to
differ materially from those contained in any forward-looking
statement, including but not limited to the following: NIO’s
strategies; NIO’s future business development, financial condition
and results of operations; NIO’s ability to develop and manufacture
a car of sufficient quality and appeal to customers on schedule and
on a large scale; its ability to ensure and expand manufacturing
capacities including establishing and maintaining partnerships with
third parties; its ability to provide convenient and comprehensive
power solutions to its customers; the viability, growth potential
and prospects of the newly introduced BaaS and ADaaS; its ability
to improve the technologies or develop alternative technologies in
meeting evolving market demand and industry development; NIO’s
ability to satisfy the mandated safety standards relating to motor
vehicles; its ability to secure supply of raw materials or other
components used in its vehicles; its ability to secure sufficient
reservations and sales of its vehicles; its ability to control
costs associated with its operations; its ability to build the NIO
brand; general economic and business conditions globally and in
China and assumptions underlying or related to any of the
foregoing. Further information regarding these and other risks is
included in NIO’s filings with the SEC and the announcements and
filings on the websites of each of the SEHK and SGX-ST. All
information provided in this press release is as of the date of
this press release, and NIO does not undertake any obligation to
update any forward-looking statement, except as required under
applicable law.
Non-GAAP Disclosure
The Company uses non-GAAP measures, such as
adjusted cost of sales (non-GAAP), adjusted research and
development expenses (non-GAAP), adjusted selling, general and
administrative expenses (non-GAAP), adjusted loss from operations
(non-GAAP), adjusted net loss (non-GAAP), adjusted net loss
attributable to ordinary shareholders (non-GAAP) and adjusted basic
and diluted net loss per share/ADS (non-GAAP), in evaluating its
operating results and for financial and operational decision-making
purposes. The Company defines adjusted cost of sales (non-GAAP),
adjusted research and development expenses (non-GAAP), adjusted
selling, general and administrative expenses (non-GAAP) and
adjusted loss from operations (non-GAAP) and adjusted net loss
(non-GAAP) as cost of sales, research and development expenses,
selling, general and administrative expenses, loss from operations
and net loss excluding share-based compensation expenses. The
Company defines adjusted net loss attributable to ordinary
shareholders (non-GAAP), adjusted basic and diluted net loss per
share/ADS (non-GAAP) as net loss attributable to ordinary
shareholders and basic and diluted net loss per share/ADS excluding
share-based compensation expenses and accretion on redeemable
non-controlling interests to redemption value. By excluding the
impact of share-based compensation expenses and accretion on
redeemable non-controlling interests to redemption value, the
Company believes that the non-GAAP financial measures help identify
underlying trends in its business and enhance the overall
understanding of the Company’s past performance and future
prospects. The Company also believes that the non-GAAP financial
measures allow for greater visibility with respect to key metrics
used by the Company’s management in its financial and operational
decision-making.
The non-GAAP financial measures are not
presented in accordance with U.S. GAAP and may be different from
non-GAAP methods of accounting and reporting used by other
companies. The non-GAAP financial measures have limitations as
analytical tools and when assessing the Company’s operating
performance, investors should not consider them in isolation, or as
a substitute for net loss or other consolidated statements of
comprehensive loss data prepared in accordance with U.S. GAAP. The
Company encourages investors and others to review its financial
information in its entirety and not rely on a single financial
measure.
The Company mitigates these limitations by
reconciling the non-GAAP financial measures to the most comparable
U.S. GAAP performance measures, all of which should be considered
when evaluating the Company’s performance.
For more information on the non-GAAP financial
measures, please see the table captioned “Unaudited Reconciliation
of GAAP and Non-GAAP Results” set forth at the end of this press
release.
Exchange Rate
This announcement contains translations of
certain Renminbi amounts into U.S. dollars at specified rates
solely for the convenience of the reader. Unless otherwise stated,
all translations from Renminbi to U.S. dollars were made at the
rate of RMB7.2960 to US$1.00, the noon buying rate in effect on
September 29, 2023 in the H.10 statistical release of the Federal
Reserve Board. The Company makes no representation that the
Renminbi or U.S. dollars amounts referred could be converted into
U.S. dollars or Renminbi, as the case may be, at any particular
rate or at all.
For more information, please visit:
http://ir.nio.com.
Investor
Relationsir@nio.comMedia
Relationsglobal.press@nio.com
Source: NIO
NIO INC.
Unaudited Consolidated Balance
Sheets
(All amounts in thousands)
|
As of |
|
December 31, 2022 |
|
September 30, 2023 |
|
September 30, 2023 |
|
|
RMB |
|
RMB |
|
US$ |
|
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
19,887,575 |
|
24,084,635 |
|
3,301,074 |
|
Restricted cash |
3,154,240 |
|
4,155,376 |
|
569,542 |
|
Short-term investments |
19,171,017 |
|
14,869,603 |
|
2,038,049 |
|
Trade and notes
receivables |
5,118,170 |
|
5,372,382 |
|
736,346 |
|
Amounts due from related
parties |
1,380,956 |
|
1,947,234 |
|
266,891 |
|
Inventory |
8,191,386 |
|
7,063,308 |
|
968,107 |
|
Prepayments and other current
assets |
2,246,408 |
|
3,176,611 |
|
435,391 |
|
Total current
assets |
59,149,752 |
|
60,669,149 |
|
8,315,400 |
|
Non-current assets: |
|
|
|
|
|
|
Long-term restricted cash |
113,478 |
|
144,401 |
|
19,792 |
|
Property, plant and equipment,
net. |
15,658,666 |
|
20,740,663 |
|
2,842,744 |
|
Intangible assets,
net……………………………………………… |
— |
|
29,648 |
|
4,064 |
|
Land use rights, net |
212,603 |
|
208,625 |
|
28,594 |
|
Long-term investments |
6,356,411 |
|
5,532,418 |
|
758,281 |
|
Right-of-use assets -
operating lease |
7,374,456 |
|
9,627,068 |
|
1,319,499 |
|
Other non-current assets |
7,398,559 |
|
5,514,308 |
|
755,799 |
|
Total non-current
assets |
37,114,173 |
|
41,797,131 |
|
5,728,773 |
|
Total
assets |
96,263,925 |
|
102,466,280 |
|
14,044,173 |
|
LIABILITIES |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Short-term borrowings |
4,039,210 |
|
4,833,000 |
|
662,418 |
|
Trade and notes payable |
25,223,687 |
|
28,117,924 |
|
3,853,882 |
|
Amounts due to related
parties |
384,611 |
|
635,816 |
|
87,146 |
|
Taxes payable |
286,300 |
|
406,682 |
|
55,740 |
|
Current portion of operating
lease liabilities |
1,025,968 |
|
1,352,542 |
|
185,381 |
|
Current portion of long-term
borrowings |
1,237,916 |
|
5,231,765 |
|
717,073 |
|
Accruals and other
liabilities |
13,654,362 |
|
14,865,338 |
|
2,037,464 |
|
Total current
liabilities |
45,852,054 |
|
55,443,067 |
|
7,599,104 |
|
Non-current liabilities: |
|
|
|
|
|
|
Long-term borrowings |
10,885,799 |
|
12,155,738 |
|
1,666,083 |
|
Non-current operating lease
liabilities |
6,517,096 |
|
8,664,054 |
|
1,187,507 |
|
Deferred tax liabilities |
218,189 |
|
216,003 |
|
29,606 |
|
Other non-current
liabilities |
5,144,027 |
|
6,295,799 |
|
862,912 |
|
Total non-current
liabilities |
22,765,111 |
|
27,331,594 |
|
3,746,108 |
|
Total
liabilities |
68,617,165 |
|
82,774,661 |
|
11,345,212 |
|
NIO INC.
Unaudited Consolidated Balance
Sheets
(All amounts in thousands)
|
|
|
As of |
|
|
|
December 31, 2022 |
|
September 30, 2023 |
|
September 30, 2023 |
|
RMB |
|
RMB |
|
US$ |
MEZZANINE
EQUITY |
|
|
|
|
|
Redeemable non-controlling interests |
3,557,221 |
|
3,781,618 |
|
518,314 |
Total mezzanine
equity |
3,557,221 |
|
3,781,618 |
|
518,314 |
SHAREHOLDERS’
EQUITY |
|
|
|
|
|
Total NIO Inc.
shareholders’ equity |
23,868,165 |
|
15,710,837 |
|
2,153,349 |
Non-controlling interests |
221,374 |
|
199,164 |
|
27,298 |
Total shareholders’
equity |
24,089,539 |
|
15,910,001 |
|
2,180,647 |
Total liabilities,
mezzanine equity and shareholders’ equity |
96,263,925 |
|
102,466,280 |
|
14,044,173 |
NIO INC.
Unaudited Consolidated Statements of
Comprehensive Loss
(All amounts in thousands, except for share and per
share/ADS data)
|
Three Months Ended |
|
September 30, 2022 |
|
June 30, 2023 |
|
September 30, 2023 |
|
September 30, 2023 |
|
|
RMB |
|
RMB |
|
RMB |
|
US$ |
|
Revenues: |
|
|
|
|
|
|
|
|
Vehicle sales |
11,932,709 |
|
7,185,214 |
|
17,408,864 |
|
2,386,083 |
|
Other sales |
1,069,386 |
|
1,586,521 |
|
1,657,687 |
|
227,205 |
|
Total
revenues |
13,002,095 |
|
8,771,735 |
|
19,066,551 |
|
2,613,288 |
|
Cost of
sales: |
|
|
|
|
Vehicle sales |
(9,978,261 |
) |
(6,738,344 |
) |
(15,491,494 |
) |
(2,123,286 |
) |
Other sales |
(1,288,741 |
) |
(1,946,435 |
) |
(2,051,734 |
) |
(281,214 |
) |
Total cost of
sales |
(11,267,002 |
) |
(8,684,779 |
) |
(17,543,228 |
) |
(2,404,500 |
) |
Gross
profit |
1,735,093 |
|
86,956 |
|
1,523,323 |
|
208,788 |
|
Operating
expenses: |
|
|
|
|
Research and development |
(2,944,517 |
) |
(3,344,572 |
) |
(3,039,089 |
) |
(416,542 |
) |
Selling, general and administrative |
(2,712,483 |
) |
(2,856,603 |
) |
(3,609,319 |
) |
(494,698 |
) |
Other operating income |
51,607 |
|
40,104 |
|
281,174 |
|
38,538 |
|
Total operating
expenses |
(5,605,393 |
) |
(6,161,071 |
) |
(6,367,234 |
) |
(872,702 |
) |
Loss from
operations |
(3,870,300 |
) |
(6,074,115 |
) |
(4,843,911 |
) |
(663,914 |
) |
Interest and investment
income |
313,208 |
|
247,180 |
|
288,014 |
|
39,476 |
|
Interest expenses |
(100,564 |
) |
(82,440 |
) |
(88,546 |
) |
(12,136 |
) |
Gain on extinguishment of
debt |
— |
|
— |
|
170,193 |
|
23,327 |
|
Share of income of equity
investees |
52,054 |
|
10,641 |
|
7,781 |
|
1,066 |
|
Other losses, net |
(495,582 |
) |
(138,345 |
) |
(88,645 |
) |
(12,150 |
) |
Loss before income tax
expense |
(4,101,184 |
) |
(6,037,079 |
) |
(4,555,114 |
) |
(624,331 |
) |
Income tax expense |
(9,639 |
) |
(18,671 |
) |
(1,610 |
) |
(221 |
) |
Net loss |
(4,110,823 |
) |
(6,055,750 |
) |
(4,556,724 |
) |
(624,552 |
) |
Accretion on redeemable
non-controlling interests to redemption value |
(71,100 |
) |
(74,772 |
) |
(77,159 |
) |
(10,576 |
) |
Net loss attributable to
non-controlling interests |
39,603 |
|
8,586 |
|
5,254 |
|
720 |
|
Net loss attributable
to ordinary shareholders of NIO Inc. |
(4,142,320 |
) |
(6,121,936 |
) |
(4,628,629 |
) |
(634,408 |
) |
|
|
|
|
|
Net loss |
(4,110,823 |
) |
(6,055,750 |
) |
(4,556,724 |
) |
(624,552 |
) |
Other comprehensive
income/(loss) |
|
|
|
|
Change in unrealized gains
related to available-for-sale debt securities, net of tax |
32,727 |
|
— |
|
— |
|
— |
|
Change in unrealized
(losses)/gains on cash flow hedges |
(797 |
) |
1,329 |
|
— |
|
— |
|
Foreign currency translation
adjustment, net of nil tax |
400,386 |
|
327,472 |
|
(61,222 |
) |
(8,391 |
) |
Total other
comprehensive income/(loss) |
432,316 |
|
328,801 |
|
(61,222 |
) |
(8,391 |
) |
Total comprehensive
loss |
(3,678,507 |
) |
(5,726,949 |
) |
(4,617,946 |
) |
(632,943 |
) |
Accretion on redeemable non-controlling interests to redemption
value |
(71,100 |
) |
(74,772 |
) |
(77,159 |
) |
(10,576 |
) |
Net loss attributable to
non-controlling interests |
39,603 |
|
8,586 |
|
5,254 |
|
720 |
|
Other comprehensive income
attributable to non-controlling interests |
(6,387 |
) |
— |
|
— |
|
— |
|
Comprehensive loss
attributable to ordinary shareholders of NIO Inc. |
(3,716,391 |
) |
(5,793,135 |
) |
(4,689,851 |
) |
(642,799 |
) |
Weighted average
number of ordinary shares/ADS used in computing net loss per
share/ADS |
|
|
|
|
Basic and diluted |
1,640,001,909 |
|
1,652,857,917 |
|
1,735,661,387 |
|
1,735,661,387 |
|
Net loss per share/ADS
attributable to ordinary shareholders |
|
|
|
|
Basic and diluted |
(2.53 |
) |
(3.70 |
) |
(2.67 |
) |
(0.37 |
) |
NIO INC.
Unaudited Reconciliation of GAAP and
Non-GAAP Results
(All amounts in thousands, except for share and per
share/ADS data)
|
Three Months Ended September 30, 2023 |
|
GAAPResult |
|
Share-based compensation |
|
Accretion on redeemable non-controlling interests to
redemption value |
|
AdjustedResult(Non-GAAP) |
|
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
Cost of sales |
(17,543,228 |
) |
22,197 |
|
— |
|
(17,521,031 |
) |
Research and development
expenses |
(3,039,089 |
) |
395,856 |
|
— |
|
(2,643,233 |
) |
Selling, general and
administrative expenses |
(3,609,319 |
) |
185,496 |
|
— |
|
(3,423,823 |
) |
Total |
(24,191,636 |
) |
603,549 |
|
— |
|
(23,588,087 |
) |
Loss from operations |
(4,843,911 |
) |
603,549 |
|
— |
|
(4,240,362 |
) |
Net loss |
(4,556,724 |
) |
603,549 |
|
— |
|
(3,953,175 |
) |
Net loss attributable to
ordinary shareholders of NIO Inc. |
(4,628,629 |
) |
603,549 |
|
77,159 |
|
(3,947,921 |
) |
Net loss per share/ADS
attributable to ordinary shareholders, basic and diluted (RMB) |
(2.67 |
) |
0.35 |
|
0.04 |
|
(2.28 |
) |
Net loss per share/ADS
attributable to ordinary shareholders, basic and diluted (USD) |
(0.37 |
) |
0.05 |
|
0.01 |
|
(0.31 |
) |
|
Three Months Ended June 30, 2023 |
|
GAAPResult |
|
Share-based compensation |
|
Accretion on redeemable non-controlling interests to
redemption value |
|
AdjustedResult(Non-GAAP) |
|
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
Cost of sales |
(8,684,779 |
) |
23,887 |
|
— |
|
(8,660,892 |
) |
Research and development
expenses |
(3,344,572 |
) |
401,689 |
|
— |
|
(2,942,883 |
) |
Selling, general and
administrative expenses |
(2,856,603 |
) |
184,462 |
|
— |
|
(2,672,141 |
) |
Total |
(14,885,954 |
) |
610,038 |
|
— |
|
(14,275,916 |
) |
Loss from operations |
(6,074,115 |
) |
610,038 |
|
— |
|
(5,464,077 |
) |
Net loss |
(6,055,750 |
) |
610,038 |
|
— |
|
(5,445,712 |
) |
Net loss attributable to
ordinary shareholders of NIO Inc. |
(6,121,936 |
) |
610,038 |
|
74,772 |
|
(5,437,126 |
) |
Net loss per share/ADS
attributable to ordinary shareholders, basic and diluted (RMB) |
(3.70 |
) |
0.37 |
|
0.05 |
|
(3.28 |
) |
|
Three Months Ended September 30, 2022 |
|
GAAPResult |
|
Share-based compensation |
|
Accretion on redeemable non-controlling interests to
redemption value |
|
AdjustedResult(Non-GAAP) |
|
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
Cost of sales |
(11,267,002 |
) |
17,040 |
|
— |
|
(11,249,962 |
) |
Research and development
expenses |
(2,944,517 |
) |
373,154 |
|
— |
|
(2,571,363 |
) |
Selling, general and
administrative expenses |
(2,712,483 |
) |
221,680 |
|
— |
|
(2,490,803 |
) |
Total |
(16,924,002 |
) |
611,874 |
|
— |
|
(16,312,128 |
) |
Loss from operations |
(3,870,300 |
) |
611,874 |
|
— |
|
(3,258,426 |
) |
Net loss |
(4,110,823 |
) |
611,874 |
|
— |
|
(3,498,949 |
) |
Net loss attributable to
ordinary shareholders of NIO Inc. |
(4,142,320 |
) |
611,874 |
|
71,100 |
|
(3,459,346 |
) |
Net loss per share/ADS
attributable to ordinary shareholders, basic and diluted (RMB) |
(2.53 |
) |
0.37 |
|
0.05 |
|
(2.11 |
) |
i All translations from RMB to USD for three
months ended September 30, 2023 were made at the rate of RMB7.2960
to US$1.00, the noon buying rate in effect on September 29, 2023 in
the H.10 statistical release of the Federal Reserve Board.
ii Vehicle margin is the margin of new vehicle
sales, which is calculated based on revenues and cost of sales
derived from new vehicle sales only.
iii Except for gross margin and vehicle margin,
where absolute changes instead of percentage changes are
calculated.
NIO (NYSE:NIO)
過去 株価チャート
から 4 2024 まで 5 2024
NIO (NYSE:NIO)
過去 株価チャート
から 5 2023 まで 5 2024