| | ||||||||
Title of Each Class of Securities to be Registered
|
| | |
Proposed Maximum
Aggregate Offering Price |
| | |
Amount of
Registration Fee(2) |
|
Class A ordinary shares, par value US$0.00025 per share(1)
|
| | |
US$2,000,000,000
|
| | |
US$218,200
|
|
| Credit Suisse | | |
Morgan Stanley
|
| |
Goldman Sachs
|
|
| CICC | | |
Nomura
|
| |
Guotai Junan International
|
|
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-3 | | | |
| | | | S-15 | | | |
| | | | S-16 | | | |
| | | | S-76 | | | |
| | | | S-84 | | | |
| | | | S-85 | | | |
| | | | S-86 | | | |
| | | | S-87 | | | |
| | | | S-88 | | | |
| | | | S-89 | | | |
| | | | S-92 | | | |
| | | | S-98 | | | |
| | | | S-99 | | | |
| | | | S-100 | | | |
| | | | S-101 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 17 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | |
Model
|
| |
ES8
|
| |
ES6
|
| |
EC6
|
| |
ET7*
|
|
Segment
|
| |
Mid-large SUV
|
| |
Mid-size SUV
|
| |
Mid-size coupe SUV
|
| |
Mid-large sedan
|
|
Wheelbase (mm)
|
| |
3,010
|
| |
2,900
|
| |
2,900
|
| |
3,060
|
|
NEDC range (km) (with 70/100/150kWh battery pack)**
|
| |
415/580/850
|
| |
430/610/900***
|
| |
440/615/910***
|
| |
500/700/1,000
|
|
Acceleration time from 0 to
100km/h(s) |
| |
4.9
|
| |
4.7***
|
| |
4.5***
|
| |
3.9
|
|
Peak power (kW)
|
| |
400
|
| |
400***
|
| |
400***
|
| |
480
|
|
Maximum torque (N·m)
|
| |
725
|
| |
725***
|
| |
725***
|
| |
850
|
|
Autonomous driving package
|
| |
NIO Pilot
|
| |
NIO Pilot
|
| |
NIO Pilot
|
| |
NIO Autonomous
Driving |
|
MSRP starting from (RMB) †
|
| |
468,000
|
| |
358,000
|
| |
368,000
|
| |
448,000
|
|
Summary Consolidated
Statements of Comprehensive Loss: |
| |
For the Year Ended December 31,
|
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||||||||||||||||||||||||||
|
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||
|
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||||||||||
| | |
(in thousands, except for per share data)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |||||||||
Revenues(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vehicle sales
|
| | | | — | | | | | | 4,852,470 | | | | | | 7,367,113 | | | | | | 15,182,522 | | | | | | 2,351,473 | | | | | | 4,741,686 | | | | | | 15,317,600 | | | | | | 2,372,394 | | |
Other sales
|
| | | | — | | | | | | 98,701 | | | | | | 457,791 | | | | | | 1,075,411 | | | | | | 166,560 | | | | | | 349,196 | | | | | | 1,112,780 | | | | | | 172,348 | | |
Total revenues
|
| | | | — | | | | | | 4,951,171 | | | | | | 7,824,904 | | | | | | 16,257,933 | | | | | | 2,518,033 | | | | | | 5,090,882 | | | | | | 16,430,380 | | | | | | 2,544,742 | | |
Cost of sales:(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vehicle sales
|
| | | | — | | | | | | (4,930,135) | | | | | | (8,096,035) | | | | | | (13,255,770) | | | | | | (2,053,057) | | | | | | (4,497,370) | | | | | | (12,146,943) | | | | | | (1,881,322) | | |
Other sales
|
| | | | — | | | | | | (276,912) | | | | | | (927,691) | | | | | | (1,128,744) | | | | | | (174,820) | | | | | | (447,850) | | | | | | (1,154,710) | | | | | | (178,842) | | |
Total cost of sales
|
| | | | — | | | | | | (5,207,047) | | | | | | (9,023,726) | | | | | | (14,384,514) | | | | | | (2,227,877) | | | | | | (4,945,220) | | | | | | (13,301,653) | | | | | | (2,060,164) | | |
Gross (loss)/profit
|
| | | | — | | | | | | (255,876) | | | | | | (1,198,822) | | | | | | 1,873,419 | | | | | | 290,156 | | | | | | 145,662 | | | | | | 3,128,727 | | | | | | 484,578 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and
development(2) |
| | | | (2,602,889) | | | | | | (3,997,942) | | | | | | (4,428,580) | | | | | | (2,487,770) | | | | | | (385,307) | | | | | | (1,067,544) | | | | | | (1,570,214) | | | | | | (243,195) | | |
Selling, general and
administrative(2) |
| | | | (2,350,707) | | | | | | (5,341,790) | | | | | | (5,451,787) | | | | | | (3,932,271) | | | | | | (609,031) | | | | | | (1,785,134) | | | | | | (2,695,008) | | | | | | (417,404) | | |
Other operating (loss)/income, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | (61,023) | | | | | | (9,451) | | | | | | (23,255) | | | | | | 77,248 | | | | | | 11,964 | | |
Total operating expenses
|
| | | | (4,953,596) | | | | | | (9,339,732) | | | | | | (9,880,367) | | | | | | (6,481,064) | | | | | | (1,003,789) | | | | | | (2,875,933) | | | | | | (4,187,974) | | | | | | (648,635) | | |
Loss from operations
|
| | | | (4,953,596) | | | | | | (9,595,608) | | | | | | (11,079,189) | | | | | | (4,607,645) | | | | | | (713,633) | | | | | | (2,730,271) | | | | | | (1,059,247) | | | | | | (164,057) | | |
Interest income
|
| | | | 18,970 | | | | | | 133,384 | | | | | | 160,279 | | | | | | 166,904 | | | | | | 25,850 | | | | | | 38,233 | | | | | | 312,652 | | | | | | 48,424 | | |
Interest expenses
|
| | | | (18,084) | | | | | | (123,643) | | | | | | (370,536) | | | | | | (426,015) | | | | | | (65,981) | | | | | | (223,413) | | | | | | (484,283) | | | | | | (75,006) | | |
Shares of (loss)/income of
equity |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investees, net of tax
|
| | | | (5,375) | | | | | | (9,722) | | | | | | (64,478) | | | | | | (66,030) | | | | | | (10,227) | | | | | | (18,423) | | | | | | 99,838 | | | | | | 15,463 | | |
Investment income
|
| | | | 3,498 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other (loss)/income, net
|
| | | | (58,681) | | | | | | (21,346) | | | | | | 66,160 | | | | | | (364,928) | | | | | | (56,520) | | | | | | 68,903 | | | | | | 98,590 | | | | | | 15,270 | | |
Loss before income tax expenses
|
| | | | (5,013,268) | | | | | | (9,616,935) | | | | | | (11,287,764) | | | | | | (5,297,714) | | | | | | (820,511) | | | | | | (2,864,971) | | | | | | (1,032,450) | | | | | | (159,906) | | |
Income tax expenses
|
| | | | (7,906) | | | | | | (22,044) | | | | | | (7,888) | | | | | | (6,368) | | | | | | (987) | | | | | | (3,491) | | | | | | (5,768) | | | | | | (893) | | |
Net loss
|
| | | | (5,021,174) | | | | | | (9,638,979) | | | | | | (11,295,652) | | | | | | (5,304,082) | | | | | | (821,498) | | | | | | (2,868,462) | | | | | | (1,038,218) | | | | | | (160,799) | | |
Accretion on convertible
redeemable preferred value |
| | | | (2,576,935) | | | | | | (13,667,291) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
Accretion on redeemable
non-controlling interests to redemption value |
| | | | — | | | | | | (63,297) | | | | | | (126,590) | | | | | | (311,670) | | | | | | (48,272) | | | | | | (63,122) | | | | | | (4,496,164) | | | | | | (696,367) | | |
Net loss attributable
to non-controlling interests |
| | | | 36,440 | | | | | | 41,705 | | | | | | 9,141 | | | | | | 4,962 | | | | | | 769 | | | | | | 900 | | | | | | 145 | | | | | | 22 | | |
Net loss attributable to
ordinary shareholders of NIO Inc. |
| | | | (7,561,669) | | | | | | (23,327,862) | | | | | | (11,413,101) | | | | | | (5,610,790) | | | | | | (869,001) | | | | | | (2,930,684) | | | | | | (5,534,237) | | | | | | (857,144) | | |
Net loss
|
| | | | (5,021,174) | | | | | | (9,638,979) | | | | | | (11,295,652) | | | | | | (5,304,082) | | | | | | (821,498) | | | | | | (2,868,462) | | | | | | (1,038,218) | | | | | | (160,799) | | |
Other comprehensive (loss)/income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments,
net of nil tax |
| | | | (124,374) | | | | | | (20,786) | | | | | | (168,340) | | | | | | 137,596 | | | | | | 21,311 | | | | | | (103,065) | | | | | | (188,856) | | | | | | (29,250) | | |
Summary Consolidated
Statements of Comprehensive Loss: |
| |
For the Year Ended December 31,
|
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||||||||||||||||||||||||||
|
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||
|
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||||||||||
| | |
(in thousands, except for per share data)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |||||||||
Total other comprehensive (loss)/
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income
|
| | | | (124,374) | | | | | | (20,786) | | | | | | (168,340) | | | | | | 137,596 | | | | | | 21,311 | | | | | | (103,065) | | | | | | (188,856) | | | | | | (29,250) | | |
Total comprehensive loss
|
| | | | (5,145,548) | | | | | | (9,659,765) | | | | | | (11,463,992) | | | | | | (5,166,486) | | | | | | (800,187) | | | | | | (2,971,527) | | | | | | (1,227,074) | | | | | | (190,049) | | |
Accretion on convertible
redeemable preferred shares to redemption |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Value
|
| | | | (2,576,935) | | | | | | (13,667,291) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion on redeemable
non-controlling interests to redemption value |
| | | | — | | | | | | (63,297) | | | | | | (126,590) | | | | | | (311,670) | | | | | | (48,272) | | | | | | (63,122) | | | | | | (4,496,164) | | | | | | (696,367) | | |
Net loss attributable to
non-controlling interests |
| | | | 36,440 | | | | | | 41,705 | | | | | | 9,141 | | | | | | 4,962 | | | | | | 769 | | | | | | 900 | | | | | | 145 | | | | | | 22 | | |
Comprehensive loss attributable to
ordinary shareholders of NIO Inc |
| | | | (7,686,043) | | | | | | (23,348,648) | | | | | | (11,581,441) | | | | | | (5,473,194) | | | | | | (847,690) | | | | | | (3,033,749) | | | | | | (5,723,093) | | | | | | (886,394) | | |
Weighted average number of
ordinary shares used in computing net loss per share |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 21,801,525 | | | | | | 332,153,211 | | | | | | 1,029,931,705 | | | | | | 1,182,660,948 | | | | | | 1,182,660,948 | | | | | | 1,046,063,586 | | | | | | 1,557,911,888 | | | | | | 1,557,911,888 | | |
Net loss per share
attributable to ordinary shareholder |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | (346.84) | | | | | | (70.23) | | | | | | (11.08) | | | | | | (4.74) | | | | | | (0.73) | | | | | | (2.80) | | | | | | (3.55) | | | | | | (0.55) | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| | ||||||||||||||||||||||||||||||||||||||||||||
|
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| | ||||||||||||||||||||||||||||||||||
|
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| | ||||||||||||||||||||||||||||
| | | | | | |
(in thousands, except for per share data)
|
| ||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| | |||||||||||||
Cost of Sales
|
| | | | — | | | | | | 9,289 | | | | | | 9,763 | | | | | | 5,564 | | | | | | 862 | | | | | | 2,204 | | | | | | 12,044 | | | | | | 1,865 | | | | ||
Research and development expenses
|
| | | | 23,210 | | | | | | 109,124 | | | | | | 82,680 | | | | | | 51,024 | | | | | | 7,903 | | | | | | 19,599 | | | | | | 119,286 | | | | | | 18,475 | | | | ||
Selling, general and administrative expenses
|
| | | | 67,086 | | | | | | 561,055 | | | | | | 241,052 | | | | | | 130,506 | | | | | | 20,213 | | | | | | 55,852 | | | | | | 216,529 | | | | | | 33,536 | | | | ||
Total
|
| | | | 90,296 | | | | | | 679,468 | | | | | | 333,495 | | | | | | 187,094 | | | | | | 28,977 | | | | | | 77,655 | | | | | | 347,859 | | | | | | 53,876 | | | |
| | |
As of December 31
|
| |
As of June 30,
|
| ||||||||||||||||||||||||||||||||||||
|
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||||||||||
|
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||||
|
(in thousands, except for share data)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 7,505,954 | | | | | | 3,133,847 | | | | | | 862,839 | | | | | | 38,425,541 | | | | | | 5,951,358 | | | | | | 17,394,414 | | | | | | 2,694,052 | | |
Restricted cash
|
| | | | 10,606 | | | | | | 57,012 | | | | | | 82,507 | | | | | | 78,010 | | | | | | 12,082 | | | | | | 1,472,105 | | | | | | 228,000 | | |
Long-term restricted cash
|
| | | | 14,293 | | | | | | 33,528 | | | | | | 44,523 | | | | | | 41,547 | | | | | | 6,435 | | | | | | 41,196 | | | | | | 6,380 | | |
Property, plant and equipment, net
|
| | | | 1,911,013 | | | | | | 4,853,157 | | | | | | 5,533,064 | | | | | | 4,996,228 | | | | | | 773,817 | | | | | | 4,930,231 | | | | | | 763,596 | | |
Total assets
|
| | | | 10,468,034 | | | | | | 18,842,552 | | | | | | 14,582,029 | | | | | | 54,641,929 | | | | | | 8,462,957 | | | | | | 65,519,740 | | | | | | 10,147,716 | | |
Total liabilities
|
| | | | 2,402,028 | | | | | | 10,692,210 | | | | | | 19,403,841 | | | | | | 22,779,686 | | | | | | 3,528,124 | | | | | | 35,481,137 | | | | | | 5,495,329 | | |
Total mezzanine equity
|
| | | | 19,657,786 | | | | | | 1,329,197 | | | | | | 1,455,787 | | | | | | 4,691,287 | | | | | | 726,588 | | | | | | 3,687,451 | | | | | | 571,113 | | |
Ordinary shares
|
| | | | 60 | | | | | | 1,809 | | | | | | 1,827 | | | | | | 2,679 | | | | | | 415 | | | | | | 2,801 | | | | | | 434 | | |
Total shareholders’ (deficit)/equity
|
| | | | (11,591,780) | | | | | | 6,821,145 | | | | | | (6,277,599) | | | | | | 27,170,956 | | | | | | 4,208,245 | | | | | | 26,351,152 | | | | | | 4,081,274 | | |
Total shares outstanding
|
| | | | 23,850,343 | | | | | | 1,050,799,032 | | | | | | 1,064,472,660 | | | | | | 1,526,539,388 | | | | | | 1,526,539,388 | | | | | | 1,586,241,009 | | | | | | 1,586,241,009 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
|
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||
|
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||||||||||
|
(in thousands)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||||||||||||||||||||||||||||
Net cash (used in)/provided by operating activities
|
| | | | (4,574,719) | | | | | | (7,911,768) | | | | | | (8,721,706) | | | | | | 1,950,894 | | | | | | 302,155 | | | | | | (523,107) | | | | | | 853,271 | | | | | | 132,155 | | |
Net cash (used in)/provided by investing activities
|
| | | | (1,190,273) | | | | | | (7,940,843) | | | | | | 3,382,069 | | | | | | (5,071,060) | | | | | | (785,407) | | | | | | (587,552) | | | | | | (26,382,943) | | | | | | (4,086,198) | | |
Net cash provided by financing activities
|
| | | | 12,867,334 | | | | | | 11,603,092 | | | | | | 3,094,953 | | | | | | 41,357,435 | | | | | | 6,405,451 | | | | | | 11,115,195 | | | | | | 6,106,312 | | | | | | 945,747 | | |
Effects of exchange rate changes on cash, cash equivalents and restricted cash
|
| | | | (168,120) | | | | | | (56,947) | | | | | | 10,166 | | | | | | (682,040) | | | | | | (105,635) | | | | | | (13,399) | | | | | | (214,023) | | | | | | (33,147) | | |
Net increase/ (decrease) in
cash, cash equivalents and restricted cash |
| | | | 6,934,222 | | | | | | (4,306,466) | | | | | | (2,234,518) | | | | | | 37,555,229 | | | | | | 5,816,564 | | | | | | 9,991,137 | | | | | | (19,637,383) | | | | | | (3,041,443) | | |
Cash and cash equivalents and restricted cash at the beginning
of period |
| | | | 596,631 | | | | | | 7,530,853 | | | | | | 3,224,387 | | | | | | 989,869 | | | | | | 153,311 | | | | | | 989,869 | | | | | | 38,545,098 | | | | | | 5,969,875 | | |
Cash and cash equivalents and restricted cash at the end of period
|
| | | | 7,530,853 | | | | | | 3,224,387 | | | | | | 989,869 | | | | | | 38,545,098 | | | | | | 5,969,875 | | | | | | 10,981,006 | | | | | | 18,907,715 | | | | | | 2,928,432 | | |
| | |
Six Months Ended June 30
|
| |||||||||||||||
|
2020
|
| |
2021
|
| | | | | | | ||||||||
|
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||
|
(in thousands, unaudited)
|
| |||||||||||||||||
Summary of Consolidated Cash Flow Data: | | | | | | | | | | | | | | | | | | | |
Net cash (used in)/provided by operating activities
|
| | | | (523,107) | | | | | | 853,271 | | | | | | 132,155 | | |
Net cash used in investing activities
|
| | | | (587,552) | | | | | | (26,382,943) | | | | | | (4,086,198) | | |
Net cash provided by financing activities
|
| | | | 11,115,195 | | | | | | 6,106,312 | | | | | | 945,747 | | |
Effects of exchange rate changes on, cash equivalents and restricted cash
|
| | | | (13,399) | | | | | | (214,023) | | | | | | (33,147) | | |
Net increase in cash, cash equivalents and restricted cash
|
| | | | 9,991,137 | | | | | | (19,637,383) | | | | | | (3,041,443) | | |
Cash, cash equivalents and restricted cash at beginning of the period
|
| | | | 989,869 | | | | | | 38,545,098 | | | | | | 5,969,875 | | |
Cash, cash equivalents and restricted cash at end of the period
|
| | | | 10,981,006 | | | | | | 18,907,715 | | | | | | 2,928,432 | | |
| | |
As of June 30, 2021
|
| |||||||||||||||||||||
|
Actual
|
| |
As Adjusted
|
| ||||||||||||||||||||
|
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||
|
(in thousands) (unaudited)
|
| | | | | | | | | | | | | |||||||||||
Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 17,394,414 | | | | | | 2,694,052 | | | | | | 30,139,742 | | | | | | 4,668,052 | | |
Restricted cash
|
| | | | 1,472,105 | | | | | | 228,000 | | | | | | 1,472,105 | | | | | | 228,000 | | |
Short-term investments
|
| | | | 29,457,851 | | | | | | 4,562,440 | | | | | | 29,457,851 | | | | | | 4,562,440 | | |
Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares
|
| | | | 2,327 | | | | | | 361 | | | | | | 2,404 | | | | | | 373 | | |
Class B ordinary shares
|
| | | | 220 | | | | | | 34 | | | | | | 220 | | | | | | 34 | | |
Class C ordinary shares
|
| | | | 254 | | | | | | 39 | | | | | | 254 | | | | | | 39 | | |
Treasury shares
|
| | | | (1,849,600) | | | | | | (286,467) | | | | | | (1,849,600) | | | | | | (286,467) | | |
Additional paid-in capital
|
| | | | 81,136,762 | | | | | | 12,566,484 | | | | | | 93,876,415 | | | | | | 14,539,605 | | |
Accumulated other comprehensive loss
|
| | | | (254,308) | | | | | | (39,387) | | | | | | (254,308) | | | | | | (39,387) | | |
Accumulated deficit
|
| | | | (52,686,483) | | | | | | (8,160,097) | | | | | | (52,686,989) | | | | | | (8,160,175) | | |
Total NIO Inc. Shareholders’ Equity
|
| | | | 26,349,172 | | | | | | 4,080,967 | | | | | | 39,088,396 | | | | | | 6,054,022 | | |
Noncontrolling interests
|
| | | | 1,980 | | | | | | 307 | | | | | | 1,980 | | | | | | 307 | | |
Total Shareholders’ Equity
|
| | | | 26,351,152 | | | | | | 4,081,274 | | | | | | 39,090,376 | | | | | | 6,054,329 | | |
Total Capitalization
|
| | | | 39,830,223 | | | | | | 6,168,916 | | | | | | 52,569,447 | | | | | | 8,141,971 | | |
| | |
Per
Ordinary Share |
| |
Per ADS
|
|
Assumed offering price
|
| |
US$40.37
|
| |
US$40.37
|
|
Net tangible book value as of June 30, 2021
|
| |
US$ 2.55
|
| |
US$ 2.55
|
|
Increase in net tangible book value attributable to this offering
|
| |
US$ 1.13
|
| |
US$ 1.13
|
|
As-adjusted net tangible book value after this offering
|
| |
US$ 3.68
|
| |
US$ 3.68
|
|
Net dilution to new investors
|
| |
US$36.69
|
| |
US$36.69
|
|
| | |
Page
|
| |||
Unaudited Interim Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
As of
December 31, |
| |
As of June 30
|
| ||||||||||||
|
2020
|
| |
2021
|
| |
2021
|
| |||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
| | | | | | | | | | | | | | |
Note 2(e)
|
| |||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 38,425,541 | | | | | | 17,394,414 | | | | | | 2,694,052 | | |
Restricted cash
|
| | | | 78,010 | | | | | | 1,472,105 | | | | | | 228,000 | | |
Short-term investment
|
| | | | 3,950,747 | | | | | | 29,457,851 | | | | | | 4,562,440 | | |
Trade and notes receivable
|
| | | | 1,123,920 | | | | | | 2,352,187 | | | | | | 364,307 | | |
Amounts due from related parties
|
| | | | 169,288 | | | | | | 504,500 | | | | | | 78,137 | | |
Inventory
|
| | | | 1,081,553 | | | | | | 2,186,916 | | | | | | 338,710 | | |
Prepayments and other current assets
|
| | | | 1,422,403 | | | | | | 1,358,426 | | | | | | 210,394 | | |
Expected credit loss provision – current
|
| | | | (44,645) | | | | | | (43,389) | | | | | | (6,720) | | |
Total current assets
|
| | | | 46,206,817 | | | | | | 54,683,010 | | | | | | 8,469,320 | | |
Non-current assets: | | | | | | | | | | | | | | | | | | | |
Long-term restricted cash
|
| | | | 41,547 | | | | | | 41,196 | | | | | | 6,380 | | |
Property, plant and equipment, net
|
| | | | 4,996,228 | | | | | | 4,930,231 | | | | | | 763,596 | | |
Intangible assets, net
|
| | | | 613 | | | | | | 204 | | | | | | 32 | | |
Land use rights, net
|
| | | | 203,968 | | | | | | 201,545 | | | | | | 31,215 | | |
Long-term investments
|
| | | | 300,121 | | | | | | 399,959 | | | | | | 61,946 | | |
Amounts due from related parties
|
| | | | 617 | | | | | | — | | | | | | — | | |
Right-of-use assets – operating lease
|
| | | | 1,350,294 | | | | | | 1,632,926 | | | | | | 252,908 | | |
Other non-current assets
|
| | | | 1,561,755 | | | | | | 3,668,899 | | | | | | 568,240 | | |
Expected credit loss provision – non-current
|
| | | | (20,031) | | | | | | (38,230) | | | | | | (5,921) | | |
Total non-current assets
|
| | | | 8,435,112 | | | | | | 10,836,730 | | | | | | 1,678,396 | | |
Total assets
|
| | | | 54,641,929 | | | | | | 65,519,740 | | | | | | 10,147,716 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Short-term borrowings
|
| | | | 1,550,000 | | | | | | 4,130,000 | | | | | | 639,656 | | |
Trade and notes payable
|
| | | | 6,368,253 | | | | | | 10,573,942 | | | | | | 1,637,695 | | |
Amounts due to related parties
|
| | | | 344,603 | | | | | | 432,161 | | | | | | 66,933 | | |
Taxes payable
|
| | | | 181,658 | | | | | | 144,472 | | | | | | 22,376 | | |
Current portion of operating lease liabilities
|
| | | | 547,142 | | | | | | 551,348 | | | | | | 85,393 | | |
Current portion of long-term borrowings
|
| | | | 380,560 | | | | | | 1,564,127 | | | | | | 242,252 | | |
Accruals and other liabilities
|
| | | | 4,604,024 | | | | | | 4,641,551 | | | | | | 718,885 | | |
Total current liabilities
|
| | | | 13,976,240 | | | | | | 22,037,601 | | | | | | 3,413,190 | | |
Non-current liabilities: | | | | | | | | | | | | | | | | | | | |
Long-term borrowings
|
| | | | 5,938,279 | | | | | | 9,791,620 | | | | | | 1,516,529 | | |
Non-current operating lease liabilities
|
| | | | 1,015,261 | | | | | | 1,207,915 | | | | | | 187,082 | | |
Other non-current liabilities
|
| | | | 1,849,906 | | | | | | 2,444,001 | | | | | | 378,528 | | |
Total non-current liabilities
|
| | | | 8,803,446 | | | | | | 13,443,536 | | | | | | 2,082,139 | | |
Total liabilities
|
| | | | 22,779,686 | | | | | | 35,481,137 | | | | | | 5,495,329 | | |
Commitments and contingencies (Note 23) | | | | | | | | | | | | | | | | | | | |
| | |
As of
December 31, |
| |
As of June 30
|
| ||||||||||||
|
2020
|
| |
2021
|
| |
2021
|
| |||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
| | | | | | | | | | | | | | |
Note 2(e)
|
| |||
MEZZANINE EQUITY | | | | | | | | | | | | | | | | | | | |
Redeemable non-controlling interests
|
| | | | 4,691,287 | | | | | | 3,687,451 | | | | | | 571,113 | | |
Total mezzanine equity
|
| | | | 4,691,287 | | | | | | 3,687,451 | | | | | | 571,113 | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | |
Class A Ordinary Shares (US$0.00025 par value; 2,503,736,290 and 2,503,736,290 shares authorized; 1,252,237,171 and 1,327,987,828 shares issued; 1,249,745,456 and 1,309,447,077 shares outstanding as of December 31, 2020 and June 30, 2021, respectively)
|
| | | | 2,205 | | | | | | 2,327 | | | | | | 361 | | |
Class B Ordinary Shares (US$0.00025 par value; 128,293,932
shares authorized, issued and outstanding as of December 31, 2020 and June 30, 2021) |
| | | | 220 | | | | | | 220 | | | | | | 34 | | |
Class C Ordinary Shares (US$0.00025 par value; 148,500,000
shares authorized, issued and outstanding as of December 31, 2020 and June 30, 2021) |
| | | | 254 | | | | | | 254 | | | | | | 39 | | |
Less: Treasury shares (2,491,715 and 18,540,751 shares as of December 31, 2020 and June 30, 2021, respectively)
|
| | | | — | | | | | | (1,849,600) | | | | | | (286,467) | | |
Additional paid in capital
|
| | | | 78,880,014 | | | | | | 81,136,762 | | | | | | 12,566,484 | | |
Accumulated other comprehensive loss
|
| | | | (65,452) | | | | | | (254,308) | | | | | | (39,387) | | |
Accumulated deficit
|
| | | | (51,648,410) | | | | | | (52,686,483) | | | | | | (8,160,097) | | |
Total NIO Inc. shareholders’ equity
|
| | | | 27,168,831 | | | | | | 26,349,172 | | | | | | 4,080,967 | | |
Non-controlling interests
|
| | | | 2,125 | | | | | | 1,980 | | | | | | 307 | | |
Total shareholders’ equity
|
| | | | 27,170,956 | | | | | | 26,351,152 | | | | | | 4,081,274 | | |
Total liabilities, mezzanine equity and shareholders’ equity
|
| | | | 54,641,929 | | | | | | 65,519,740 | | | | | | 10,147,716 | | |
| | |
Six Months Ended June 30,
|
| |||||||||||||||
|
2020
|
| |
2021
|
| |
2021
|
| |||||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
| | | | | | | | | | | | | | |
Note 2(e)
|
| |||
Revenue: | | | | | | | | | | | | | | | | | | | |
Vehicle sales
|
| | | | 4,741,686 | | | | | | 15,317,600 | | | | | | 2,372,394 | | |
Other sales
|
| | | | 349,196 | | | | | | 1,112,780 | | | | | | 172,348 | | |
Total revenues
|
| | | | 5,090,882 | | | | | | 16,430,380 | | | | | | 2,544,742 | | |
Cost of sales: | | | | | | | | | | | | | | | | | | | |
Vehicle sales
|
| | | | (4,497,370) | | | | | | (12,146,943) | | | | | | (1,881,322) | | |
Other sales
|
| | | | (447,850) | | | | | | (1,154,710) | | | | | | (178,842) | | |
Total cost of sales
|
| | | | (4,945,220) | | | | | | (13,301,653) | | | | | | (2,060,164) | | |
Gross profit
|
| | | | 145,662 | | | | | | 3,128,727 | | | | | | 484,578 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | (1,067,544) | | | | | | (1,570,214) | | | | | | (243,195) | | |
Selling, general and administrative
|
| | | | (1,785,134) | | | | | | (2,695,008) | | | | | | (417,404) | | |
Other operating (loss)/income, net
|
| | | | (23,255) | | | | | | 77,248 | | | | | | 11,964 | | |
Total operating expenses
|
| | | | (2,875,933) | | | | | | (4,187,974) | | | | | | (648,635) | | |
Loss from operations
|
| | | | (2,730,271) | | | | | | (1,059,247) | | | | | | (164,057) | | |
Interest income
|
| | | | 38,233 | | | | | | 312,652 | | | | | | 48,424 | | |
Interest expenses
|
| | | | (223,413) | | | | | | (484,283) | | | | | | (75,006) | | |
Share of (losses)/profits of equity investees, net of tax
|
| | | | (18,423) | | | | | | 99,838 | | | | | | 15,463 | | |
Other income, net
|
| | | | 68,903 | | | | | | 98,590 | | | | | | 15,270 | | |
Loss before income tax expense
|
| | | | (2,864,971) | | | | | | (1,032,450) | | | | | | (159,906) | | |
Income tax expense
|
| | | | (3,491) | | | | | | (5,768) | | | | | | (893) | | |
Net loss
|
| | | | (2,868,462) | | | | | | (1,038,218) | | | | | | (160,799) | | |
Accretion on redeemable non-controlling interests to redemption value
|
| | | | (63,122) | | | | | | (4,496,164) | | | | | | (696,367) | | |
Net loss attributable to non-controlling interests
|
| | | | 900 | | | | | | 145 | | | | | | 22 | | |
Net loss attributable to ordinary shareholders of NIO Inc.
|
| | | | (2,930,684) | | | | | | (5,534,237) | | | | | | (857,144) | | |
Net loss
|
| | | | (2,868,462) | | | | | | (1,038,218) | | | | | | (160,799) | | |
Other comprehensive loss | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment, net of nil tax
|
| | | | (103,065) | | | | | | (188,856) | | | | | | (29,250) | | |
Total other comprehensive loss
|
| | | | (103,065) | | | | | | (188,856) | | | | | | (29,250) | | |
Total comprehensive loss
|
| | | | (2,971,527) | | | | | | (1,227,074) | | | | | | (190,049) | | |
Accretion on redeemable non-controlling interests to redemption value
|
| | | | (63,122) | | | | | | (4,496,164) | | | | | | (696,367) | | |
Net loss attributable to non-controlling interests
|
| | | | 900 | | | | | | 145 | | | | | | 22 | | |
Comprehensive loss attributable to ordinary shareholders of NIO Inc.
|
| | | | (3,033,749) | | | | | | (5,723,093) | | | | | | (886,394) | | |
Weighted average number of ordinary shares used in computing net loss per
share |
| | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 1,046,063,586 | | | | | | 1,557,911,888 | | | | | | 1,557,911,888 | | |
Net loss per share attributable to ordinary shareholders | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | (2.80) | | | | | | (3.55) | | | | | | (0.55) | | |
Weighted average number of ADS used in computing net loss per ADS Basic and diluted
|
| | | | 1,046,063,586 | | | | | | 1,557,911,888 | | | | | | 1,557,911,888 | | |
Net loss per ADS attributable to ordinary shareholders
Basic and diluted |
| | | | (2.80) | | | | | | (3.55) | | | | | | (0.55) | | |
| | |
Ordinary Shares
|
| |
Treasury Shares
|
| |
Additional
Paid in Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ (Deficit)/Equity |
| |
Non-
Controlling Interests |
| |
Total
Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Par value
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31,
2019 |
| | | | 1,067,467,877 | | | | | | 1,827 | | | | | | (2,995,217) | | | | | | — | | | | | | 40,227,856 | | | | | | (203,048) | | | | | | (46,326,321) | | | | | | (6,299,686) | | | | | | 22,087 | | | | | | (6,277,599) | | |
Cumulative effect of adoption of new accounting standard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,969) | | | | | | (22,969) | | | | | | — | | | | | | (22,969) | | |
Accretion on redeemable
non-controlling interests to redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,122) | | | | | | — | | | | | | — | | | | | | (63,122) | | | | | | — | | | | | | (63,122) | | |
Issuance of ordinary shares
|
| | | | 82,800,000 | | | | | | 147 | | | | | | | | | | | | 3,368,748 | | | | | | | | | | | | | | | | | | 3,368,895 | | | | | | | | | | | | 3,368,895 | | | | | | | | |
Issuance of restricted share units
|
| | | | 2,113,469 | | | | | | 4 | | | | | | — | | | | | | — | | | | | | 54,508 | | | | | | — | | | | | | — | | | | | | 54,512 | | | | | | | | | | | | 54,512 | | |
Exercise of share options
|
| | | | 7,838,505 | | | | | | 14 | | | | | | 257,908 | | | | | | — | | | | | | 60,448 | | | | | | — | | | | | | — | | | | | | 60,462 | | | | | | — | | | | | | 60,462 | | |
Vesting of restricted
shares |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,112 | | | | | | — | | | | | | — | | | | | | 1,112 | | | | | | — | | | | | | 1,112 | | |
Vesting of share options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76,543 | | | | | | — | | | | | | — | | | | | | 76,543 | | | | | | — | | | | | | 76,543 | | |
Cancellation of restricted shares
|
| | | | (12,516) | | | | | | — | | | | | | 12,516 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Capital withdrawal by non-controlling
interests |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,000) | | | | | | (15,000) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (103,065) | | | | | | — | | | | | | (103,065) | | | | | | — | | | | | | (103,065) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,867,562) | | | | | | (2,867,562) | | | | | | (900) | | | | | | (2,868,462) | | |
Balance as of
June 30, 2020 |
| | | | 1,160,207,335 | | | | | | 1,992 | | | | | | (2,724,793) | | | | | | — | | | | | | 43,726,093 | | | | | | (306,113) | | | | | | (49,216,852) | | | | | | (5,794,880) | | | | | | 6,187 | | | | | | (5,788,693) | | |
Balance as of December 31,
2020 |
| | | | 1,529,031,103 | | | | | | 2,679 | | | | | | (2,491,715) | | | | | | — | | | | | | 78,880,014 | | | | | | (65,452) | | | | | | (51,648,410) | | | | | | 27,168,831 | | | | | | 2,125 | | | | | | 27,170,956 | | |
Accretion on redeemable
non-controlling interests to redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,496,164) | | | | | | — | | | | | | — | | | | | | (4,496,164) | | | | | | — | | | | | | (4,496,164) | | |
Settlement of capped call
options and zerostrikecall options (Note 11(ii)) |
| | | | — | | | | | | — | | | | | | (16,402,643) | | | | | | (1,849,600) | | | | | | 1,849,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Conversion of convertible senior notes to ordinary shares – related parties
|
| | | | 7,219,872 | | | | | | 12 | | | | | | — | | | | | | — | | | | | | 148,381 | | | | | | — | | | | | | — | | | | | | 148,393 | | | | | | — | | | | | | 148,393 | | |
Conversion of convertible senior notes to ordinary shares -third party
|
| | | | 62,307,682 | | | | | | 101 | | | | | | — | | | | | | — | | | | | | 4,186,934 | | | | | | — | | | | | | — | | | | | | 4,187,035 | | | | | | — | | | | | | 4,187,035 | | |
Exercise of share options
|
| | | | 5,777,557 | | | | | | 9 | | | | | | 214,190 | | | | | | — | | | | | | 71,269 | | | | | | — | | | | | | — | | | | | | 71,278 | | | | | | — | | | | | | 71,278 | | |
Issurance of restricted shares
|
| | | | 549,376 | | | | | | — | | | | | | — | | | | | | — | | | | | | 148,869 | | | | | | — | | | | | | — | | | | | | 148,869 | | | | | | — | | | | | | 148,869 | | |
Vesting of restricted
shares |
| | | | 35,587 | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,160 | | | | | | — | | | | | | — | | | | | | 107,160 | | | | | | — | | | | | | 107,160 | | |
Vesting of share options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 240,699 | | | | | | — | | | | | | — | | | | | | 240,699 | | | | | | — | | | | | | 240,699 | | |
Cancellation of restricted shares
|
| | | | (139,417) | | | | | | — | | | | | | 139,417 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (188,856) | | | | | | — | | | | | | (188,856) | | | | | | — | | | | | | (188,856) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,038,073) | | | | | | (1,038,073) | | | | | | (145) | | | | | | (1,038,218) | | |
Balance as of
June 30, 2021 |
| | | | 1,604,781,760 | | | | | | 2,801 | | | | | | (18,540,751) | | | | | | (1,849,600) | | | | | | 81,136,762 | | | | | | (254,308) | | | | | | (52,686,483) | | | | | | 26,349,172 | | | | | | 1,980 | | | | | | 26,351,152 | | |
| | |
Six Months Ended June 30,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
| | | | | | | | | | | | | | |
Note 2(e)
|
| |||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | (2,868,462) | | | | | | (1,038,218) | | | | | | (160,799) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 530,873 | | | | | | 651,422 | | | | | | 100,892 | | |
Expected credit loss expense
|
| | | | 20,483 | | | | | | 20,586 | | | | | | 3,188 | | |
Impairment on other assets
|
| | | | 25,917 | | | | | | — | | | | | | — | | |
Foreign exchange loss/(gain)
|
| | | | 27,360 | | | | | | (9,843) | | | | | | (1,524) | | |
Share-based compensation expenses
|
| | | | 77,655 | | | | | | 347,859 | | | | | | 53,876 | | |
Share of losses/(profits) of equity investees, net of tax
|
| | | | 17,601 | | | | | | (99,838) | | | | | | (15,463) | | |
Amortization of right-of-use assets
|
| | | | 229,803 | | | | | | 274,699 | | | | | | 42,545 | | |
Loss on disposal of property, plant and equipment
|
| | | | 37,538 | | | | | | 5,911 | | | | | | 915 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Prepayments and other current assets
|
| | | | 106,311 | | | | | | 131,202 | | | | | | 20,322 | | |
Inventory
|
| | | | (138,125) | | | | | | (1,105,363) | | | | | | (171,199) | | |
Other non-current assets
|
| | | | 717,573 | | | | | | (660,743) | | | | | | (102,336) | | |
Amount due from related parties
|
| | | | 148 | | | | | | (334,596) | | | | | | (51,822) | | |
Operating lease liabilities
|
| | | | (114,208) | | | | | | (342,752) | | | | | | (53,086) | | |
Taxes payable
|
| | | | 25,891 | | | | | | (37,017) | | | | | | (5,733) | | |
Trade and notes receivable
|
| | | | (35,730) | | | | | | (1,231,870) | | | | | | (190,792) | | |
Trade and notes payable
|
| | | | 805,827 | | | | | | 4,253,070 | | | | | | 658,717 | | |
Long-term receivables
|
| | | | 12,459 | | | | | | (1,410,779) | | | | | | (218,502) | | |
Non-current deferred revenue
|
| | | | 144,333 | | | | | | 364,113 | | | | | | 56,394 | | |
Accruals and other liabilities
|
| | | | (351,319) | | | | | | 709,194 | | | | | | 109,840 | | |
Amount due to related parties
|
| | | | 72,064 | | | | | | 87,558 | | | | | | 13,561 | | |
Other non-current liabilities
|
| | | | 132,901 | | | | | | 278,676 | | | | | | 43,161 | | |
Net cash (used in)/provided by operating activities
|
| | | | (523,107) | | | | | | 853,271 | | | | | | 132,155 | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | | | | | | | |
Purchase of property, plant and equipment and intangible assets
|
| | | | (572,534) | | | | | | (817,780) | | | | | | (126,658) | | |
Purchases of short-term investments
|
| | | | (528,975) | | | | | | (44,198,440) | | | | | | (6,845,467) | | |
Proceeds from sale of short-term investments
|
| | | | 408,385 | | | | | | 18,633,277 | | | | | | 2,885,927 | | |
Acquisitions of equity investees
|
| | | | (57,500) | | | | | | — | | | | | | — | | |
Proceeds from disposal of property and equipment
|
| | | | 163,072 | | | | | | — | | | | | | — | | |
Net cash used in investing activities
|
| | | | (587,552) | | | | | | (26,382,943) | | | | | | (4,086,198) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | | | | | | | |
Proceeds from exercise of stock options
|
| | | | 35,346 | | | | | | 66,117 | | | | | | 10,241 | | |
Capital withdrawal by non-controlling interests
|
| | | | (10,500) | | | | | | — | | | | | | — | | |
Capital injection from redeemable non-controlling interests
|
| | | | 4,800,000 | | | | | | — | | | | | | — | | |
Proceeds from issuance of convertible promissory note-third party
|
| | | | 3,014,628 | | | | | | 9,560,755 | | | | | | 1,480,772 | | |
Proceeds from issuance of convertible promissory note-related party
|
| | | | 90,499 | | | | | | — | | | | | | — | | |
Redemption of redeemable non – controlling interests
|
| | | | — | | | | | | (5,500,000) | | | | | | (851,842) | | |
Principal payments on finance leases
|
| | | | (16,732) | | | | | | (17,198) | | | | | | (2,664) | | |
Proceeds from borrowings-third party
|
| | | | 325,461 | | | | | | 2,830,000 | | | | | | 438,311 | | |
Proceeds from borrowings-related party
|
| | | | 260,000 | | | | | | — | | | | | | — | | |
Repayments of borrowings-third party
|
| | | | (399,727) | | | | | | (832,362) | | | | | | (128,916) | | |
Repayments of borrowings-related party
|
| | | | (363,314) | | | | | | — | | | | | | | | |
Deposit from non-controlling interest
|
| | | | — | | | | | | (1,000) | | | | | | (155) | | |
Proceeds from issuance of ordinary shares, net of issuance cost
|
| | | | 3,379,534 | | | | | | — | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 11,115,195 | | | | | | 6,106,312 | | | | | | 945,747 | | |
Effects of exchange rate changes on cash, cash equivalents and restricted cash
|
| | | | (13,399) | | | | | | (214,023) | | | | | | (33,147) | | |
NET INCREASE/(DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
| | | | 9,991,137 | | | | | | (19,637,383) | | | | | | (3,041,443) | | |
Cash, cash equivalents and restricted cash at beginning of the period
|
| | | | 989,869 | | | | | | 38,545,098 | | | | | | 5,969,875 | | |
Cash, cash equivalents and restricted cash at end of the period
|
| | | | 10,981,006 | | | | | | 18,907,715 | | | | | | 2,928,432 | | |
NON-CASH INVESTING AND FINANCING ACTIVITIES | | | | | | | | | | | | | | | | | | | |
Accruals related to purchase of property and equipment
|
| | | | 715,561 | | | | | | 608,210 | | | | | | 94,200 | | |
Issuance of restricted shares
|
| | | | 54,512 | | | | | | 148,869 | | | | | | 23,057 | | |
Conversion of convertible senior notes to ordinary shares
|
| | | | — | | | | | | 4,335,428 | | | | | | 671,472 | | |
Accretion on redeemable non-controlling interests to redemption value
|
| | | | 63,122 | | | | | | 4,496,164 | | | | | | 696,367 | | |
Supplemental Disclosure | | | | | | | | | | | | | | | | | | | |
Interest paid
|
| | | | 191,919 | | | | | | 142,701 | | | | | | 22,102 | | |
Income taxes paid
|
| | | | 12,199 | | | | | | 2,880 | | | | | | 446 | | |
Subsidiaries
|
| |
Equity
interest held |
| |
Place and Date of
incorporation or date of acquisition |
| |
Principal activities
|
|
NIO NextEV Limited (“NIO HK”) (formerly known as NextEV Limited)
|
| |
100%
|
| |
Hong Kong, February 2015
|
| | Investment holding | |
NIO GmbH (formerly known as NextEV GmbH)
|
| |
100%
|
| | Germany, May 2015 | | |
Design and technology development
|
|
NIO Holding Co., Ltd. (“NIO Holding”) (formerly known as NIO (Anhui) HoldingCo., Ltd.)
|
| |
100%
|
| |
Anhui, PRC, November 2017
|
| | Headquarter | |
NIO Co., Ltd. (“NIO SH”) (formerly known as NextEV Co., Ltd.)
|
| |
100%
|
| |
Shanghai, PRC, May 2015
|
| | Headquarter and technology development | |
NIO Automobile (Anhui) Co., Ltd. (“NIO AH”)
|
| |
100%
|
| |
Anhui, PRC, August 2020
|
| |
Industrialization and
technology development |
|
NIO Automobile Technology (Anhui) Co., | | |
100%
|
| |
Anhui, PRC, August 2020
|
| |
Design and technology
development |
|
NIO Financial Leasing Co., Ltd. (“NIO Leasing”)
|
| |
100%
|
| | Shanghai, PRC, August 2018 | | | Financial Leasing | |
NIO USA, Inc. (“NIO US”)
(formerly known as NextEV USA, Inc.) |
| |
100%
|
| | United States, November 2015 | | |
Technology development
|
|
XPT Limited (“XPT”) | | |
100%
|
| | Hong Kong, December 2015 | | | Investment holding | |
NIO Performance Engineering Limited (“NPE”)
|
| |
100%
|
| | United Kingdom, July 2019 | | | Marketing and technology development | |
NIO Sport Limited (“NIO Sport”) (formerly known as NextEV NIO Sport Limited)
|
| |
100%
|
| | Hong Kong, April 2016 | | | Racing management | |
XPT Technology Limited (“XPT Technology”)
|
| |
100%
|
| | Hong Kong, April 2016 | | | Investment holding | |
XPT Inc. (“XPT US”) | | |
100%
|
| |
United States, April 2016
|
| |
Technology development
|
|
XPT (Jiangsu) Investment Co., Ltd. (“XPT Jiangsu”)
|
| |
100%
|
| | Jiangsu, PRC, May 2016 | | | Investment holding | |
Shanghai XPT Technology Limited | | |
100%
|
| |
Shanghai, PRC, May 2016
|
| |
Technology development
|
|
XPT (Nanjing) E-Powertrain Technology Co., Ltd. (“XPT NJEP”)
|
| |
100%
|
| | Nanjing, PRC, July 2016 | | | Manufacturing of E-Powertrain | |
XPT (Nanjing) Energy Storage System Co., Ltd. (“XPT NJES”)
|
| |
100%
|
| | Nanjing, PRC, October 2016 | | | Manufacturing of battery pack | |
NIO Power Express Limited
(“PE HK) |
| |
100%
|
| |
Hong Kong, January 2017
|
| | Investment holding | |
Subsidiaries
|
| |
Equity
interest held |
| |
Place and Date of
incorporation or date of acquisition |
| |
Principal activities
|
|
NIO User Enterprise Limited
(“UE HK”) |
| |
100%
|
| |
Hong Kong, February 2017
|
| | Investment holding | |
NIO Sales and Services
Co., Ltd. (“UE CNHC”) (formerly known as Shanghai NIO Sales and Service Co., Ltd.) |
| |
100%
|
| |
Shanghai, PRC, March 2017
|
| |
Investment holding and sales and after sales management
|
|
NIO Energy Investment (Hubei)
Co., Ltd. (“PE CNHC”) |
| |
100%
|
| | Wuhan PRC, April 2017 | | | Investment holding | |
Wuhan NIO Energy Co., Ltd. (“PE WHJV”) | | |
100%
|
| | Wuhan, PRC, May 2017 | | | Investment holding | |
XTRONICS (Nanjing) Automotive Intelligent Technologies Co. Ltd. (“XPT NJWL”)
|
| |
50%
|
| |
Nanjing, PRC, June 2017
|
| |
Manufacturing of components
|
|
XPT (Jiangsu) Automotive Technology Co., Ltd. (“XPT AUTO”)
|
| |
100%
|
| |
Nanjing, PRC, May 2018
|
| | Investment holding | |
VIE and VIE’s subsidiaries
|
| |
Economic
interest held |
| |
Place and Date of
incorporation or date of acquisition |
|
Prime Hubs Limited (“Prime Hubs”) | | |
100%
|
| | BVI, October 2014 | |
Beijing NIO Network Technology Co., Ltd. (“NIO BJTECH”) | | |
100%
|
| |
Beijing, PRC, July 2017
|
|
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Cash and cash equivalents
|
| | | | 38,425,541 | | | | | | 17,394,414 | | |
Restricted cash
|
| | | | 78,010 | | | | | | 1,472,105 | | |
Long-term restricted cash
|
| | | | 41,547 | | | | | | 41,196 | | |
Total
|
| | | | 38,545,098 | | | | | | 18,907,715 | | |
| | |
Original
amount |
| |
Expected
credit loss Rate |
| |
Expected
credit loss provision |
| |||||||||
Current assets: | | | | | | | | | | | | | | | | | | | |
Trade receivable
|
| | | | 1,123,920 | | | | | | 3.61% | | | | | | 40,548 | | |
Amounts due from related parties
|
| | | | 169,288 | | | | | | — | | | | | | — | | |
Prepayments and other current assets
|
| | | | 1,422,403 | | | | | | 0.29% | | | | | | 4,097 | | |
Non-current assets: | | | | | | | | | | | | | | | | | | | |
Amounts due from related parties
|
| | | | 617 | | | | | | — | | | | | | — | | |
Other non-current assets
|
| | | | 1,561,755 | | | | | | 1.28% | | | | | | 20,031 | | |
| | |
Original
amount |
| |
Expected
credit loss Rate |
| |
Expected
credit loss provision |
| |||||||||
Current assets: | | | | | | | | | | | | | | | | | | | |
Trade receivable
|
| | | | 2,352,187 | | | | | | 1.70% | | | | | | 39,975 | | |
Amounts due from related parties
|
| | | | 504,500 | | | | | | — | | | | | | — | | |
Prepayments and other current assets
|
| | | | 1,358,426 | | | | | | 0.25% | | | | | | 3,414 | | |
Non-current assets: | | | | | | | | | | | | | | | | | | | |
Other non-current assets
|
| | | | 3,668,899 | | | | | | 1.04% | | | | | | 38,230 | | |
| | |
Useful lives
|
|
Buildings and constructions | | | 20 years | |
Production facilities | | | 10 years | |
Charging & battery swap equipment | | | 5 to 8 years | |
R&D equipment | | | 5 years | |
Computer and electronic equipment | | | 3 years | |
Purchased software | | | 3 to 5 years | |
Leasehold improvements | | | Shorter of the estimated useful life or remaining lease term | |
Others | | | 3 to 5 years | |
| | |
Useful lives
|
|
Domain names and others | | | 5 years | |
| | |
June 30,
2020 |
| |
June 30,
2021 |
| ||||||
Warranty – beginning of period
|
| | | | 412,004 | | | | | | 952,946 | | |
Provision for warranty
|
| | | | 183,299 | | | | | | 487,739 | | |
Warranty costs incurred
|
| | | | (18,195) | | | | | | (31,851) | | |
Warranty – end of period
|
| | | | 577,108 | | | | | | 1,408,834 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Raw materials
|
| | | | 579,842 | | | | | | 960,964 | | |
Work in process
|
| | | | 2,995 | | | | | | 2,161 | | |
Finished Goods
|
| | | | 381,387 | | | | | | 1,066,099 | | |
Merchandise
|
| | | | 121,978 | | | | | | 160,586 | | |
Less: write-downs
|
| | | | (4,649) | | | | | | (2,894) | | |
Total
|
| | | | 1,081,553 | | | | | | 2,186,916 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Deductible VAT input
|
| | | | 943,577 | | | | | | 727,243 | | |
Prepayment to vendors
|
| | | | 83,792 | | | | | | 156,584 | | |
Interest receivable
|
| | | | 14,046 | | | | | | 105,295 | | |
Derivative asset
|
| | | | — | | | | | | 72,577 | | |
Receivables from JAC
|
| | | | 121,012 | | | | | | 58,150 | | |
Deposits
|
| | | | 45,891 | | | | | | 56,608 | | |
Receivables from third party online payment service providers
|
| | | | 69,009 | | | | | | 45,269 | | |
Other receivables
|
| | | | 145,076 | | | | | | 136,700 | | |
Total
|
| | | | 1,422,403 | | | | | | 1,358,426 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Mold and tooling
|
| | | | 2,411,164 | | | | | | 2,359,269 | | |
Leasehold improvements
|
| | | | 997,191 | | | | | | 1,073,614 | | |
Production facilities
|
| | | | 787,039 | | | | | | 779,927 | | |
Buildings and constructions
|
| | | | 862,603 | | | | | | 872,027 | | |
Charging & battery swap equipment
|
| | | | 721,583 | | | | | | 1,028,628 | | |
Construction in process
|
| | | | 177,457 | | | | | | 306,481 | | |
Computer and electronic equipment
|
| | | | 372,956 | | | | | | 421,742 | | |
R&D equipment
|
| | | | 432,781 | | | | | | 471,300 | | |
Purchased software
|
| | | | 409,445 | | | | | | 418,555 | | |
Others
|
| | | | 374,219 | | | | | | 390,547 | | |
Subtotal
|
| | | | 7,546,438 | | | | | | 8,122,090 | | |
Less: Accumulated depreciation
|
| | | | (2,470,028) | | | | | | (3,111,867) | | |
Less: Accumulated impairment
|
| | | | (80,182) | | | | | | (79,992) | | |
Total property and equipment, net
|
| | | | 4,996,228 | | | | | | 4,930,231 | | |
| | |
December 31, 2020
|
| |
June 30, 2021
|
| ||||||||||||||||||||||||||||||
|
Gross
carrying value |
| |
Accumulated
amortization |
| |
Net
carrying value |
| |
Gross
carrying value |
| |
Accumulated
amortization |
| |
Net
carrying value |
| ||||||||||||||||||||
Domain names and others
|
| | | | 4,071 | | | | | | (3,458) | | | | | | 613 | | | | | | 4,032 | | | | | | (3,828) | | | | | | 204 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Non-current portion of national subsidy receivable
|
| | | | 651,006 | | | | | | 1,004,044 | | |
Auto financing receivables
|
| | | | — | | | | | | 1,515,502 | | |
Receivables of installment payments for battery
|
| | | | 637,402 | | | | | | 514,438 | | |
Long-term deposits
|
| | | | 128,355 | | | | | | 474,359 | | |
Right of use assets – finance lease
|
| | | | 95,887 | | | | | | 78,168 | | |
Prepayments for purchase of property and equipment
|
| | | | 15,072 | | | | | | 68,457 | | |
Others
|
| | | | 34,033 | | | | | | 13,931 | | |
Total
|
| | | | 1,561,755 | | | | | | 3,668,899 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Payables for marketing events
|
| | | | 596,110 | | | | | | 719,266 | | |
Advance from customers
|
| | | | 620,907 | | | | | | 612,477 | | |
Payables for purchase of property and equipment
|
| | | | 715,561 | | | | | | 608,210 | | |
Warranty liabilities
|
| | | | 297,446 | | | | | | 584,020 | | |
Current portion of deferred revenue/income
|
| | | | 383,430 | | | | | | 524,584 | | |
Payable for R&D expenses
|
| | | | 402,777 | | | | | | 481,738 | | |
Salaries and benefits payable
|
| | | | 494,726 | | | | | | 420,989 | | |
Accrued expenses
|
| | | | 273,676 | | | | | | 301,867 | | |
Current portion of deferred construction allowance
|
| | | | 60,695 | | | | | | 47,874 | | |
Interest payables
|
| | | | 98,462 | | | | | | 40,658 | | |
Current portion of finance lease liabilities
|
| | | | 33,237 | | | | | | 33,147 | | |
Payables for traveling expenses of employees
|
| | | | 18,672 | | | | | | 18,117 | | |
Payable to employees for options exercised
|
| | | | 278,209 | | | | | | 716 | | |
Derivative liabilities
|
| | | | — | | | | | | 463 | | |
Other payables
|
| | | | 330,116 | | | | | | 247,425 | | |
Total
|
| | | | 4,604,024 | | | | | | 4,641,551 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Short-term borrowing | | | | | | | | | | | | | |
Bank loan(i)
|
| | | | 1,550,000 | | | | | | 4,130,000 | | |
Current portion of convertible notes(ii)
|
| | | | — | | | | | | 1,077,292 | | |
Current portion of long-term borrowings(iii)
|
| | | | 380,560 | | | | | | 39,840 | | |
Current portion of loan from joint investor(iv)
|
| | | | — | | | | | | 446,995 | | |
Long-term borrowings: | | | | | | | | | | | | | |
Bank loan(iii)
|
| | | | 303,822 | | | | | | 62,180 | | |
Convertible notes(ii)
|
| | | | 5,196,507 | | | | | | 9,729,440 | | |
Loan from joint investor(iv)
|
| | | | 437,950 | | | | | | — | | |
Total
|
| | | | 7,868,839 | | | | | | 15,485,747 | | |
| | | | | | | | | | | |
As of December 31, 2020
|
| |
As of June 30, 2021
|
| ||||||||||||
| | | | | | | | | | | |
Current portion
|
| |
Current portion
|
| ||||||||||||
Ref.
|
| |
Date of borrowing
|
| |
Lender/Banks
|
| |
Maturity/
Repayment date |
| |
Outstanding
loan |
| |
according
to the repayment schedule |
| |
Long-
term portion |
| |
Outstanding
loan |
| |
according
to the repayment schedule |
| |
Long-
term portion |
|
1
|
| | May 17, 2017 | | | Bank of Nanjing | | | May 17, 2022 | | |
275,382
|
| |
200,000
|
| |
75,382
|
| |
—
|
| |
—
|
| |
—
|
|
2
|
| | January 25, 2018 | | |
China Merchants Bank
|
| | January 25, 2021 | | |
42,000
|
| |
42,000
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
3
|
| |
September 14, 2018
|
| |
China Merchants Bank
|
| |
September 13, 2021
|
| |
46,000
|
| |
46,000
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
4
|
| | February 2, 2018 | | | China CITIC Bank | | | February 1, 2021 | | |
34,500
|
| |
34,500
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
5
|
| | August 17, 2018 | | | China CITIC Bank | | | March 7, 2021 | | |
39,500
|
| |
39,500
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
6
|
| | March 29, 2019 | | | Hankou Bank | | | March 29, 2022 | | |
197,000
|
| |
2,000
|
| |
195,000
|
| |
—
|
| |
—
|
| |
—
|
|
7
|
| |
December 24, 2020
|
| | Bank of Shanghai | | |
December 24, 2023
|
| |
50,000
|
| |
16,560
|
| |
33,440
|
| |
41,720
|
| |
16,560
|
| |
25,160
|
|
8
|
| | February 8, 2021 | | | Bank of Shanghai | | | February 8, 2024 | | |
—
|
| |
—
|
| |
—
|
| |
60,300
|
| |
23,280
|
| |
37,020
|
|
| | | Total | | | | | | | | |
684,382
|
| |
380,560
|
| |
303,822
|
| |
102,020
|
| |
39,840
|
| |
62,180
|
|
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Deferred revenue
|
| | | | 677,824 | | | | | | 1,041,937 | | |
Warranty liabilities
|
| | | | 655,500 | | | | | | 824,814 | | |
Deferred government grants
|
| | | | 326,373 | | | | | | 319,331 | | |
Deferred construction allowance
|
| | | | 49,484 | | | | | | 21,673 | | |
Non-current finance lease liabilities
|
| | | | 55,107 | | | | | | 37,999 | | |
Others
|
| | | | 85,618 | | | | | | 198,247 | | |
Total
|
| | | | 1,849,906 | | | | | | 2,444,001 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Vehicle sales
|
| | | | 4,741,686 | | | | | | 15,317,600 | | |
Sales of packages
|
| | | | 102,351 | | | | | | 220,638 | | |
Battery upgrade service
|
| | | | — | | | | | | 220,410 | | |
Sales of charging pile
|
| | | | 69,717 | | | | | | 168,177 | | |
Others
|
| | | | 177,128 | | | | | | 503,555 | | |
Total
|
| | | | 5,090,882 | | | | | | 16,430,380 | | |
| | |
June 30,
2020 |
| |
June 30,
2021 |
| ||||||
Deferred revenue/income – beginning of period
|
| | | | 485,087 | | | | | | 1,061,254 | | |
Additions
|
| | | | 323,601 | | | | | | 849,879 | | |
Recognition
|
| | | | (162,814) | | | | | | (344,073) | | |
Effects on foreign exchange adjustment
|
| | | | 1,181 | | | | | | (539) | | |
Deferred revenue/income – end of period
|
| | | | 647,055 | | | | | | 1,566,521 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Employee compensation
|
| | | | 634,742 | | | | | | 928,938 | | |
Design and development expenses
|
| | | | 294,708 | | | | | | 487,405 | | |
Depreciation and amortization expenses
|
| | | | 94,793 | | | | | | 105,406 | | |
Rental and related expenses
|
| | | | 26,700 | | | | | | 26,920 | | |
Travel and entertainment expenses
|
| | | | 5,790 | | | | | | 12,901 | | |
Others
|
| | | | 10,811 | | | | | | 8,644 | | |
Total
|
| | | | 1,067,544 | | | | | | 1,570,214 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Employee compensation
|
| | | | 748,977 | | | | | | 1,166,544 | | |
Marketing and promotional expenses
|
| | | | 202,990 | | | | | | 611,617 | | |
Rental and related expenses
|
| | | | 250,540 | | | | | | 307,536 | | |
Depreciation and amortization expenses
|
| | | | 204,626 | | | | | | 157,339 | | |
Professional services
|
| | | | 159,654 | | | | | | 139,674 | | |
IT consumable, office supply and other low value consumable
|
| | | | 34,174 | | | | | | 47,925 | | |
Bad debt provision
|
| | | | 20,477 | | | | | | 20,586 | | |
Travel and entertainment expenses
|
| | | | 11,835 | | | | | | 29,406 | | |
Others
|
| | | | 151,861 | | | | | | 214,381 | | |
Total
|
| | | | 1,785,134 | | | | | | 2,695,008 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Cost of sales
|
| | | | 2,204 | | | | | | 12,044 | | |
Research and development expenses
|
| | | | 19,599 | | | | | | 119,286 | | |
Selling, general and administrative expenses
|
| | | | 55,852 | | | | | | 216,529 | | |
Total
|
| | | | 77,655 | | | | | | 347,859 | | |
| | |
Number of
Options Outstanding |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | | | | | | | |
US$
|
| |
In Years
|
| |
US$
|
| |||||||||
Outstanding as of December 31, 2019
|
| | | | 88,843,972 | | | | | | 2.38 | | | | | | 6.77 | | | | | | 164,363 | | |
Granted
|
| | | | 17,608,700 | | | | | | 2.40 | | | | | | — | | | | | | — | | |
Exercised
|
| | | | (8,096,413) | | | | | | 1.05 | | | | | | — | | | | | | — | | |
Cancelled
|
| | | | (7,397,183) | | | | | | 3.00 | | | | | | — | | | | | | — | | |
Expired
|
| | | | (1,280,689) | | | | | | 4.49 | | | | | | — | | | | | | — | | |
Outstanding as of June 30, 2020
|
| | | | 89,678,387 | | | | | | 2.43 | | | | | | 7.07 | | | | | | 474,734 | | |
Outstanding as of December 31, 2020
|
| | | | 79,318,499 | | | | | | 3.59 | | | | | | 6.39 | | | | | | 3,581,119 | | |
Granted
|
| | | | 2,321,150 | | | | | | 41.52 | | | | | | — | | | | | | — | | |
Exercised
|
| | | | (5,991,747) | | | | | | 2.20 | | | | | | — | | | | | | — | | |
Cancelled
|
| | | | (1,310,894) | | | | | | 13.38 | | | | | | — | | | | | | — | | |
Expired
|
| | | | (2,473) | | | | | | 8.77 | | | | | | — | | | | | | — | | |
Outstanding as of June 30, 2021
|
| | | | 74,334,535 | | | | | | 4.72 | | | | | | 5.95 | | | | | | 3,604,103 | | |
Vested and expected to vest as of December 31, 2020
|
| | | | 78,405,625 | | | | | | 3.58 | | | | | | 6.39 | | | | | | 3,540,734 | | |
Exercisable as of December 31, 2020
|
| | | | 32,504,454 | | | | | | 2.28 | | | | | | 6.24 | | | | | | 1,510,113 | | |
Vested and expected to vest as of June 30, 2021
|
| | | | 73,658,225 | | | | | | 4.69 | | | | | | 5.96 | | | | | | 3,572,997 | | |
Exercisable as of June 30, 2021
|
| | | | 39,651,955 | | | | | | 2.54 | | | | | | 6.00 | | | | | | 2,008,926 | | |
| | |
Six months ended June 30,
|
| |||
|
2020
|
| |
2021
|
| ||
Exercise price (US$)
|
| |
2.38 – 3.98
|
| |
2.39 – 41.53
|
|
Fair value of the ordinary shares on the date of option grant (US$)
|
| |
2.38 – 3.98
|
| |
39.54 – 41.53
|
|
Risk-free interest rate
|
| |
0.50% – 1.00%
|
| |
1.24% – 1.47%
|
|
Expected term (in years)
|
| |
7 – 10
|
| |
7 – 10
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
Expected volatility
|
| |
53%
|
| |
55%
|
|
Expected forfeiture rate (pre-vesting)
|
| |
6%
|
| |
2%
|
|
| | |
Number of Restricted
Shares Outstanding |
| |
Weighted Average
Grant Date Fair Value |
| ||||||
| | | | | | | | |
US$
|
| |||
Unvested at December 31, 2019 and June 30, 2020
|
| | | | — | | | | | | — | | |
Unvested at December 31, 2020
|
| | | | — | | | | | | — | | |
Grant
|
| | | | 162,880 | | | | | | 40.15 | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (23,140) | | | | | | 40.28 | | |
Unvested at June 30, 2021
|
| | | | 139,740 | | | | | | 40.13 | | |
| | |
Number of Restricted
Shares Outstanding |
| |
Weighted Average
Grant Date Fair Value |
| ||||||
| | | | | | | | |
US$
|
| |||
Unvested at December 31, 2019 and June 30, 2020
|
| | | | 31,948 | | | | | | 6.60 | | |
Unvested at December 31, 2020
|
| | | | 1,735,744 | | | | | | 40.05 | | |
Granted
|
| | | | 6,306,749 | | | | | | 32.80 | | |
Vested
|
| | | | (584,963) | | | | | | 41.33 | | |
Forfeited
|
| | | | (169,153) | | | | | | 38.33 | | |
Unvested at June 30, 2021
|
| | | | 7,288,377 | | | | | | 31.74 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | | (2,868,462) | | | | | | (1,038,218) | | |
Accretion on redeemable non-controlling interests to redemption value
|
| | | | (63,122) | | | | | | (4,496,164) | | |
Net loss attributable to non-controlling interests
|
| | | | 900 | | | | | | 145 | | |
Net loss attributable to ordinary shareholders of NIO Inc. for basic/dilutive net loss per share
|
| | | | (2,930,684) | | | | | | (5,534,237) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average number of ordinary shares outstanding – basic and diluted
|
| | | | 1,046,063,586 | | | | | | 1,557,911,888 | | |
Basic and diluted net loss per share attributable to ordinary shareholders of NIO Inc.
|
| | | | (2.80) | | | | | | (3.55) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Non-vested restricted shares
|
| | | | 425 | | | | | | — | | |
Outstanding weighted average options granted
|
| | | | 30,517 | | | | | | 57,543,920 | | |
Convertible notes
|
| | | | 235,956 | | | | | | 24,649,487 | | |
Total
|
| | | | 266,898 | | | | | | 82,193,407 | | |
Name of Entity or Individual
|
| |
Relationship with the Company
|
|
Ningbo Meishan Bonded Port Area Weilan Investment Co., Ltd. | | | Controlled by Principal Shareholder | |
Suzhou Zenlead XPT New Energy Technologies Co., Ltd. | | | Affiliate | |
Kunshan Siwopu Intelligent Equipment Co., Ltd. | | | Affiliate | |
Nanjing Weibang Transmission Technology Co., Ltd. | | | Affiliate | |
Wuhan Weineng Battery Assets Co., Ltd. | | | Affiliate | |
Xunjie Energy (Wuhan) Co., Ltd. | | | Affiliate | |
Shanghai Weishang Business Consulting Co., Ltd. | | | Controlled by Principal Shareholder | |
Beijing Bit Ep Information Technology Co., Ltd. | | | Controlled by Principal Shareholder | |
Serene View Investment Limited | | | Controlled by Principal Shareholder | |
Huang River Investment Limited | | | Controlled by Principal Shareholder | |
Shanghai Yiju Information Technology Co., Ltd. | | | Controlled by Principal Shareholder | |
Tianjin Boyou Information Technology Co., Ltd. | | | Controlled by Principal Shareholder | |
Beijing Yiche Information Science and Technology Co., Ltd. | | | Controlled by Principal Shareholder | |
Beijing Yiche Interactive Advertising Co., Ltd. | | | Controlled by Principal Shareholder | |
Wistron Info Comm (Kunshan) Co., Ltd. | | | Subsidiary’s non-controlling shareholder | |
Beijing Chehui Hudong Guanggao Co., Ltd. | | | Controlled by Principal Shareholder | |
Beijing Xinyi Hudong Guanggao Co., Ltd. | | | Controlled by Principal Shareholder | |
Xtronics Innovation Ltd. | | | Subsidiary’s non-controlling shareholder | |
Beijing Bitauto Interactive Technology Co., Ltd. | | | Controlled by Principal Shareholder | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Wuhan Weineng Battery Assets Co., Ltd.
|
| | | | — | | | | | | 10,322 | | |
Nanjing Weibang Transmission Technology Co., Ltd.
|
| | | | 805 | | | | | | 806 | | |
Total
|
| | | | 805 | | | | | | 11,129 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Beijing Bit Ep Information Technology Co., Ltd.
|
| | | | 1,999 | | | | | | 2,026 | | |
Tianjin Boyou Information Technology Co., Ltd.
|
| | | | 19 | | | | | | 217 | | |
Beijing Chehui Hudong Guanggao Co., Ltd.
|
| | | | 40,470 | | | | | | — | | |
Beijing Xinyi Hudong Guanggao Co., Ltd.
|
| | | | 14,335 | | | | | | — | | |
Nanjing Weibang Transmission Technology Co., Ltd.
|
| | | | 799 | | | | | | — | | |
Beijing Yiche Information Science and Technology Co., Ltd.
|
| | | | 265 | | | | | | — | | |
Shanghai Yiju Information Technology Co., Ltd.
|
| | | | 123 | | | | | | — | | |
Total
|
| | | | 58,010 | | | | | | 2,243 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Suzhou Zenlead XPT New Energy Technologies Co., Ltd.
|
| | | | 42,477 | | | | | | 69,797 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Kunshan Siwopu Intelligent Equipment Co., Ltd.
|
| | | | 8,142 | | | | | | 144,318 | | |
Nanjing Weibang Transmission Technology Co., Ltd.
|
| | | | 41,275 | | | | | | 108,402 | | |
Xunjie Energy (Wuhan) Co., Ltd.
|
| | | | — | | | | | | 12,699 | | |
Total
|
| | | | 49,417 | | | | | | 265,419 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Wistron Info Comm (Kunshan) Co., Ltd.
|
| | | | 54 | | | | | | — | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Huang River Investment Limited
|
| | | | 11,786 | | | | | | 7,525 | | |
Serene View Investment Limited
|
| | | | 94,256 | | | | | | — | | |
Total
|
| | | | 106,042 | | | | | | 7,525 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Kunshan Siwopu Intelligent Equipment Co., Ltd.
|
| | | | 199 | | | | | | 2,736 | | |
Xunjie Energy (Wuhan) Co., Ltd.
|
| | | | — | | | | | | 211 | | |
Total
|
| | | | 199 | | | | | | 2,947 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Beijing Bitauto Interactive Technology Co., Ltd.
|
| | | | 260,000 | | | | | | — | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Wuhan Weineng Battery Assets Co., Ltd.
|
| | | | — | | | | | | 1,587,527 | | |
Beijing Yiche Interactive Advertising Co., Ltd.
|
| | | | — | | | | | | 485 | | |
Shanghai Weishang Business Consulting Co., Ltd.
|
| | | | — | | | | | | 86 | | |
Total
|
| | | | — | | | | | | 1,588,098 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Wuhan Weineng Battery Assets Co. Ltd.
|
| | | | 118,779 | | | | | | 454,223 | | |
Ningbo Meishan Bonded Port Area Weilan Investment Co., Ltd.
|
| | | | 50,000 | | | | | | 50,000 | | |
Nanjing Weibang Transmission Technology Co., Ltd.
|
| | | | 509 | | | | | | 277 | | |
Kunshan Siwopu Intelligent Equipment Co., Ltd.
|
| | | | 617 | | | | | | — | | |
Wistron Info Comm (Kunshan) Co., Ltd.
|
| | | | — | | | | | | — | | |
Total
|
| | | | 169,905 | | | | | | 504,500 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Suzhou Zenlead XPT New Energy Technologies Co., Ltd.
|
| | | | 273,982 | | | | | | 228,604 | | |
Kunshan Siwopu Intelligent Equipment Co., Ltd.
|
| | | | 11,986 | | | | | | 138,774 | | |
Nanjing Weibang Transmission Technology Co., Ltd.
|
| | | | 51,687 | | | | | | 50,179 | | |
Xunjie Energy (Wuhan) Co., Ltd.
|
| | | | 513 | | | | | | 10,027 | | |
Wistron Info Comm (Kunshan) Co., Ltd.
|
| | | | 3,007 | | | | | | 2,339 | | |
Xtronics Innovation Ltd.
|
| | | | 1,493 | | | | | | 1,161 | | |
Beijing Bit Ep Information Technology Co., Ltd.
|
| | | | 1,768 | | | | | | 1,077 | | |
Beijing Yiche Information Science and Technology Co., Ltd.
|
| | | | 167 | | | | | | — | | |
Total
|
| | | | 344,603 | | | | | | 432,161 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Huang River Investment Limited
|
| | | | 3,391 | | | | | | 3,063 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Huang River Investment Limited
|
| | | | 531,507 | | | | | | 377,187 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Property and equipment
|
| | | | 428,448 | | | | | | 1,563,984 | | |
Leasehold improvements
|
| | | | 54,911 | | | | | | 187,139 | | |
Total
|
| | | | 483,359 | | | | | | 1,751,123 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 17 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | |
Service
|
| |
Fees
|
|
•
To any person to which ADSs are issued or to any person to which a distribution is made in respect of ADS distributions pursuant to stock dividends or other free distributions of stock, bonus distributions, stock splits or other distributions (except where converted to cash)
|
| | Up to US$0.05 per ADS issued | |
•
Cancellation of ADSs, including the case of termination of the deposit agreement
|
| | Up to US$0.05 per ADS cancelled | |
•
Distribution of cash dividends
|
| | Up to US$0.05 per ADS held | |
•
Distribution of cash entitlements (other than cash dividends) and/or cash proceeds from the sale of rights, securities and other entitlements
|
| | Up to US$0.05 per ADS held | |
•
Distribution of ADSs pursuant to exercise of rights.
|
| | Up to US$0.05 per ADS held | |
•
Distribution of securities other than ADSs or rights to purchase additional ADSs
|
| | Up to US$0.05 per ADS held | |
•
Depositary services
|
| | Up to US$0.05 per ADS held on the applicable record date(s) established by the depositary bank | |
If we:
|
| |
Then:
|
|
Change the nominal or par value of our ordinary shares | | | The cash, shares or other securities received by the depositary will become deposited securities. | |
Reclassify, split up or consolidate any of the deposited securities | | | Each ADS will automatically represent its equal share of the new deposited securities. | |
If we:
|
| |
Then:
|
|
Distribute securities on the ordinary shares that are not distributed to you, or recapitalize, reorganize, merge, liquidate, sell all or substantially all of our assets, or take any similar action | | | The depositary may distribute some or all of the cash, shares or other securities it received. It may also deliver new ADSs or ask you to surrender your outstanding ADRs in exchange for new ADRs identifying the new deposited securities. | |