News Release
NIO Inc. Reports Unaudited Second Quarter 2019 Financial Results
Quarterly Total Revenues reached
Quarterly Deliveries of the ES8 and the ES61were 3,553 vehicles
Operating Highlights for the Second Quarter of 2019
- Deliveries of the ES8 were 3,140 in the second quarter of 2019, compared with 3,989 vehicles delivered in the first quarter of 2019.
- Deliveries of the ES6 reached 413 in the second quarter of 2019.
Key Operating Results | ||
2019 Q2 | 2019 Q1 | |
Deliveries | ||
ES8 | 3,140 | 3,989 |
ES6 | 413 | — |
Total | 3,553 | 3,989 |
Financial Highlights for the Second Quarter of 2019
- Vehicle sales were
RMB1,414.5 million (US$206.1 million ) in the second quarter of 2019, representing a decrease of 7.9% from the first quarter of 2019. - Vehicle margin2 was negative 24.1%, compared with negative 7.2% in the first quarter of 2019. Excluding accrued recall costs, vehicle margin in the second quarter was negative 4.0%.
- Total revenues were
RMB1,508.6 million (US$219.7 million ) in the second quarter of 2019, representing a decrease of 7.5% from the first quarter of 2019. - Gross margin was negative 33.4%, compared with negative 13.4% in the first quarter of 2019. Excluding accrued recall costs, gross margin in the second quarter was negative 10.9%.
- Loss from operations was
RMB3,226.1 million (US$469.9 million ) in the second quarter of 2019, representing an increase of 23.2% from the first quarter of 2019 and a 72.1% increase from the same period of 2018. Excluding accrued recall costs and expenses, loss from operations in the second quarter wasRMB2,869.7 million (US$418.0 million ). Excluding share-based compensation expenses, adjusted loss from operations (non-GAAP) wasRMB3,133.9 million (US$456.5 million ) in the second quarter of 2019, representing an increase of 25.5% from the first quarter of 2019 and a 73.0% increase from the same period of 2018. - Net loss was
RMB3,285.8 million (US$478.6 million ) in the second quarter of 2019, representing an increase of 25.2% from the first quarter of 2019 and an 83.1% increase from the same period of 2018. Excluding share-based compensation expenses, adjusted net loss (non-GAAP) wasRMB3,193.6 million (US$465.2 million ) in the second quarter of 2019, representing an increase of 27.5% from the first quarter of 2019 and an 84.5% increase from the same period of 2018. - Net loss attributable to NIO’s ordinary shareholders was
RMB3,313.7 million (US$482.7 million ) in the second quarter of 2019, representing an increase of 24.9% from the first quarter of 2019 and a decrease of 45.8% from the same period of 2018. 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) wasRMB3,189.9 million (US$464.7 million ). - Basic and diluted net loss per American depositary share (ADS)3 were both
RMB3.23 (US$0.47) in the second quarter of 2019. Excluding share-based compensation expenses and accretion on redeemable non-controlling interests to redemption value, adjusted basic and diluted net loss per ADS (non-GAAP) were bothRMB3.11 (US$0.45) . - Cash and cash equivalents, restricted cash and short-term investment were
RMB3,455.6 million (US$503.4 million ) as ofJune 30, 2019 .
Key Financial Results | |||||||||||||
(in RMB million, except for per ordinary share data and percentage) | |||||||||||||
2019 Q2 | 2019 Q1 | 2018 Q2 | % Change4 | ||||||||||
QoQ | YoY | ||||||||||||
Vehicle Sales | 1,414.5 | 1,535.2 | 44.4 | -7.9 | % | 3,086.0 | % | ||||||
Vehicle Margin | -24.1 | % | -7.2 | % | -317.9 | % | -16.9 | % | 293.8 | % | |||
Total Revenues | 1,508.6 | 1,631.2 | 46.0 | -7.5 | % | 3,180.1 | % | ||||||
Gross Margin | -33.4 | % | -13.4 | % | -333.1 | % | -20.0 | % | 299.7 | % | |||
Loss from Operations | (3,226.1 | ) | (2,617.7 | ) | (1,875.0 | ) | 23.2 | % | 72.1 | % | |||
Adjusted Loss from Operations (non-GAAP) | (3,133.9 | ) | (2,498.1 | ) | (1,811.5 | ) | 25.5 | % | 73.0 | % | |||
Net Loss | (3,285.8 | ) | (2,623.6 | ) | (1,794.5 | ) | 25.2 | % | 83.1 | % | |||
Adjusted Net Loss (non-GAAP) | (3,193.6 | ) | (2,504.0 | ) | (1,731.1 | ) | 27.5 | % | 84.5 | % | |||
Net Loss Attributable to Ordinary Shareholders | (3,313.7 | ) | (2,652.0 | ) | (6,110.6 | ) | 24.9 | % | -45.8 | % | |||
Net Loss per Ordinary Share-Basic and Diluted | (3.23 | ) | (2.56 | ) | (204.93 | ) | 25.9 | % | -98.4 | % | |||
Adjusted Net Loss per Ordinary Share-Basic and Diluted (non-GAAP) | (3.11 | ) | (2.42 | ) | (57.82 | ) | 28.5 | % | -94.6 | % |
Recent Developments
Deliveries in July and
- Deliveries in July were 837 vehicles, consisting of 164 ES8s and 673 ES6s. Deliveries during the month were impacted by the Company’s voluntary battery recall for 4,803 ES8s, as the Company prioritized battery manufacturing capacity which significantly affected production and deliveries.
- Deliveries in August were 1,943 vehicles, consisting of 146 ES8s and 1,797 ES6s, and representing 132.1% sequential improvement.
Convertible Note Subscription Agreements with
- The Company has entered into convertible note subscription agreements with an affiliate of
Tencent Holdings Limited (“Tencent”) and Mr. Bin Li, chairman and chief executive officer of the Company (together withTencent , the “Investors”), pursuant to which NIO will issue and sell convertible notes (“Notes”) in an aggregate principal amount ofUS$200 million to the Investors through a private placement. Consummation of the placement of the Notes is subject to satisfaction of customary closing conditions and is expected to close before the end of September. Tencent and Mr. Li will each subscribe forUS$100 million principal amount of the convertible notes, each in two equally split tranches. The Notes issued in the first tranche will mature in 360 days, bear no interest, and require the Company to pay a premium at 2% of the principal amount at maturity. The Notes issued in the second tranche will mature in three years, bear no interest, and require the Company to pay a premium at 6% of the principal amount at maturity. The 360-day Notes will be convertible into Class A Ordinary Shares (or ADSs) of the Company at a conversion price ofUS$2.98 per ADS at the holder’s option from the 15th day immediately prior to maturity, and the 3-year Notes will be convertible into Class A Ordinary Shares (or ADSs) of the Company at a conversion price ofUS$3.12 per ADS at the holder’s option from the first anniversary of the issuance date. The holders of the 3-year Notes will have the right to require the Company to repurchase for cash all of the Notes or any portion thereof onFebruary 1, 2022 .
CEO Comments
“During the second quarter of 2019, we delivered a total of 3,553 ES8 and ES6 vehicles. This was followed by 837 units in July and 1,943 units in August, bringing our total aggregate deliveries to 21,670 as of
“In response to the overall tempered market conditions, we are also working hard to maximize returns on our resources and have implemented comprehensive efficiency and cost control measures across the organization. These measures aim to further improve efficiency and streamline operations within our sales and service network and R&D activities. We target to reduce our global headcount to be around 7,800 by the end of the third quarter from over 9,900 in
Financial Results for the Second Quarter of 2019
Revenues
- Vehicle sales in the second quarter of 2019 were
RMB1,414.5 million (US$206.1 million ), representing a decrease of 7.9% from the first quarter of 2019. The decrease in vehicle sales over the first quarter of 2019 was mainly due to the decrease in sales volume in the second quarter of 2019 caused by the electric vehicle (EV) subsidy reduction announced in late March and the slowdown of macro-economic conditions inChina which has been exacerbated by the US-China trade war. - Other sales in the second quarter of 2019 were
RMB94.0 million (US$13.7 million ), representing a decrease of 2.0% from the first quarter of 2019. The decrease in other sales over the first quarter of 2019 was mainly attributed to the sales decline in charging piles, in line with the decline in vehicle sales. - Total revenues in the second quarter of 2019 were
RMB1,508.6 million (US$219.7 million ), representing a decrease of 7.5% from the first quarter of 2019.
Cost of Sales and Gross Margin
- Cost of sales in the second quarter of 2019 was
RMB2,012.8 million (US$293.2 million ), representing an increase of 8.8% from the first quarter of 2019. The increase in cost of sales over the first quarter of 2019 was mainly caused by accrued recall costs in relation to the Company’s voluntary recall of 4,803 vehicles announced onJune 27, 2019 . Total recall costs accrued in the second quarter of 2019 wereRMB339.1 (US$49.4 million ), includingRMB283.3 million (US$41.3 million ) recorded in cost of vehicle sales andRMB55.8 million (US$8.1 million ) recorded in cost of other sales, respectively. Excluding accrued recall costs, cost of sales in the second quarter wasRMB1,673.7 million (US$243.8 million ), representing a decrease of 9.6% from the first quarter of 2019. - Vehicle margin in the second quarter of 2019 was negative 24.1%, compared with negative 7.2% in the first quarter of 2019. The decrease of vehicle margin was mainly driven by the accrued recall costs in relation to the Company’s voluntary recall of 4,803 vehicles announced on
June 27, 2019 . Excluding accrued recall costs, vehicle margin in the second quarter was negative 4.0%. - Gross margin in the second quarter of 2019 was negative 33.4%, compared with negative 13.4% in the first quarter of 2019, which was mainly influenced by the decrease of vehicle margin. Excluding accrued recall costs, gross margin in the second quarter was negative 10.9%.
Operating Expenses
- Research and development expenses in the second quarter of 2019 were
RMB1,300.5 million (US$189.4 million ), representing an increase of 20.6% from the first quarter of 2019 and an increase of 70.0% from the second quarter of 2018. Excluding share-based compensation expenses, adjusted research and development expenses (non-GAAP) wereRMB1,281.7 million (US$186.7 million ), representing an increase of 22.5% from the first quarter of 2019 and an increase of 68.3% from the second quarter of 2018. The increase in research and development expenses over the first quarter of 2019 was primarily attributed to increased rigorous testing activities of ES6 before its mass production in the second quarter of 2019. - Selling, general and administrative expenses in the second quarter of 2019 were
RMB1,421.4 million (US$207.0 million ), representing an increase of 7.7% from the first quarter of 2019 and an increase of 48.6% from the second quarter of 2018. Excluding share-based compensation expenses, adjusted selling, general and administrative expenses (non-GAAP) wereRMB1,351.3 million (US$196.8 million ), representing an increase of 9.5% from the first quarter of 2019 and an increase of 50.7% from the second quarter of 2018. The increase in selling, general and administrative expenses over the first quarter of 2019 was primarily driven by the Company’s marketing expenditure on theShanghai auto show and ES6 test drive campaign in the second quarter.
Loss from Operations
- Loss from operations in the second quarter of 2019 was
RMB3,226.1 million (US$469.9 million ), representing an increase of 23.2% from the first quarter of 2019 and an increase of 72.1% from the second quarter of 2018. Excluding accrued recall costs and expenses, loss from operations in the second quarter wasRMB2,869.7 million (US$418.0 million ). Excluding share-based compensation expenses, adjusted loss from operations (non-GAAP) wasRMB3,133.9 million (US$456.5 million ), representing an increase of 25.5% from the first quarter of 2019 and an increase of 73.0% from the second quarter of 2018.
Share-based Compensation Expenses
- Share-based compensation expenses in the second quarter of 2019 were
RMB92.2 million (US$13.4 million ), representing a decrease of 22.9% from the first quarter of 2019 and an increase of 45.3% from the second quarter of 2018. The decrease in share-based compensation expenses over the first quarter of 2019 was primarily due to the part of the share-based compensation expenses that are recognized using the accelerated method, under which the expenses decrease gradually over the vesting period.
Net Loss and Earnings Per Share
- Net loss was
RMB3,285.8 million (US$478.6 million ) in the second quarter of 2019, representing an increase of 25.2% from the first quarter of 2019 and an increase of 83.1% from the second quarter of 2018. Excluding share-based compensation expenses, adjusted net loss (non-GAAP) wasRMB3,193.6 million (US$465.2 million ) in the second quarter of 2019, representing an increase of 27.5% from the first quarter of 2019 and an increase of 84.5% from the second quarter of 2018. - Net loss attributable to NIO’s ordinary shareholders in the second quarter of 2019 was
RMB3,313.7 million (US$482.7 million ), representing an increase of 24.9% from the first quarter of 2019 and a decrease of 45.8% from the second quarter of 2018. 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) wasRMB3,189.9 million (US$464.7 million ). - Basic and diluted net loss per ADS in the second quarter of 2019 were both
RMB3.23 (US$0.47) . Excluding share-based compensation expenses and accretion on redeemable non-controlling interests to redemption value, adjusted basic and diluted net loss per ADS (non-GAAP) were bothRMB3.11 (US$0.45) .
Balance Sheets
- Balance of cash and cash equivalents, restricted cash and short-term investment was
RMB3,455.6 million (US$503.4 million ) as ofJune 30, 2019 . - On
January 1, 2019 , the Company adopted ASC 842, Leases and used the additional transition method to initially apply this new lease standard at the adoption date. Right-of-use assets and lease liabilities were recognized on the Company's consolidated financial statements.
Business Outlook
For the third quarter of 2019, the Company expects:
- Deliveries of vehicles to be between 4,200 and 4,400 units, representing an increase of approximately 18.2% to 23.8% from the second quarter of 2019.
- Total revenues to be between
RMB1,593 million (US$232.0 million ) andRMB1,663million (US$242.2 million ), representing an increase by approximately 5.6% to 10.3% from the second quarter of 2019.
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
Management will not hold its previously scheduled second quarter 2019 earnings conference call at
About
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. Among other things, the Business Outlook and quotations from management in this announcement, as well as NIO’s strategic and operational plans, contain forward-looking statements. NIO may also make written or oral forward-looking statements in its periodic reports to the
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), adjusted basic and diluted net loss per share (non-GAAP) and adjusted basic and diluted net loss per ADS (non-GAAP), in evaluating its operating results and for financial and operational decision-making purposes. By excluding the impact of share-based compensation expenses, accretion on convertible redeemable preferred shares to redemption value 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
Statement Regarding Preliminary Unaudited Financial Information
The unaudited financial information set out in this earnings release is preliminary and subject to potential adjustments. Adjustments to the consolidated financial statements may be identified when audit work has been performed for the Company’s year-end audit, which could result in significant differences from this preliminary unaudited financial information.
For more information, please visit: http://ir.nio.com
Contacts:
Investor Relations
Tel: +86-21-6908-3681
Email: ir@nio.com
Tel: +1-212-481-2050
Email: nio@tpg-ir.com
Tel: +86-10-6508-0677
Email: nio@tpg-ir.com
Source: NIO
Consolidated Balance Sheets
Amounts expressed in Renminbi (“RMB”), unless otherwise stated | |||||
(in thousands, except for share and per share data) | |||||
December 31, 2018 | June 30, 2019 | June 30, 2019 | |||
(audited) | (unaudited) | (unaudited) | |||
(US$) | |||||
ASSETS | |||||
Current assets: | |||||
Cash and cash equivalents | 3,133,847 | 2,352,277 | 342,648 | ||
Restricted cash | 57,012 | 83,300 | 12,134 | ||
Short-term investment | 5,154,703 | 1,020,000 | 148,580 | ||
Trade receivable | 756,508 | 1,253,019 | 182,523 | ||
Amounts due from related parties | 88,066 | 53,324 | 7,768 | ||
Inventory | 1,465,239 | 1,390,696 | 202,578 | ||
Prepayments and other current assets | 1,514,257 | 1,842,886 | 268,447 | ||
Total current assets | 12,169,632 | 7,995,502 | 1,164,678 | ||
Non-current assets: | |||||
Long-term restricted cash | 33,528 | 20,608 | 3,002 | ||
Property, plant and equipment, net | 4,853,157 | 5,612,717 | 817,583 | ||
Intangible assets, net | 3,470 | 2,839 | 414 | ||
Land use rights, net | 213,662 | 211,238 | 30,770 | ||
Long-term investments | 148,303 | 178,074 | 25,939 | ||
Amounts due from related parties | 7,970 | 7,970 | 1,161 | ||
Right-of-use assets - operating lease | — | 2,299,433 | 334,950 | ||
Other non-current assets | 1,412,830 | 1,874,537 | 273,057 | ||
Total non-current assets | 6,672,920 | 10,207,416 | 1,486,876 | ||
Total assets | 18,842,552 | 18,202,918 | 2,651,554 | ||
LIABILITIES | |||||
Current liabilities: | |||||
Short-term borrowings | 1,870,000 | 1,477,600 | 215,237 | ||
Trade payable | 2,869,953 | 2,059,674 | 300,025 | ||
Amounts due to related parties | 219,583 | 350,879 | 51,111 | ||
Taxes payable | 51,317 | 40,003 | 5,827 | ||
Current portion of operating lease liabilities | — | 524,675 | 76,428 | ||
Current portion of long-term borrowings | 198,852 | 291,707 | 42,492 | ||
Accruals and other liabilities | 3,383,681 | 3,501,979 | 510,121 | ||
Total current liabilities | 8,593,386 | 8,246,517 | 1,201,241 | ||
Non-current liabilities: | |||||
Long-term borrowings | 1,168,012 | 6,514,508 | 948,945 | ||
Non-current operating lease liabilities | — | 1,932,100 | 281,442 | ||
Other non-current liabilities | 930,812 | 1,053,533 | 153,464 | ||
Total non-current liabilities | 2,098,824 | 9,500,141 | 1,383,851 | ||
Total liabilities | 10,692,210 | 17,746,658 | 2,585,092 | ||
Consolidated Balance Sheets
Amounts expressed in Renminbi (“RMB”), unless otherwise stated | ||||||||
(in thousands, except for share and per share data) | ||||||||
December 31, 2018 | June 30, 2019 | June 30, 2019 | ||||||
(audited) | (unaudited) | (unaudited) | ||||||
(US$) | ||||||||
MEZZANINE EQUITY | ||||||||
Redeemable non-controlling interests | 1,329,197 | 1,391,972 | 202,764 | |||||
Total mezzanine equity | 1,329,197 | 1,391,972 | 202,764 | |||||
SHAREHOLDERS’ EQUITY | ||||||||
Ordinary shares | 1,809 | 1,818 | 265 | |||||
Treasury shares | (9,186 | ) | — | — | ||||
Additional paid in capital | 41,918,936 | 40,208,643 | 5,857,049 | |||||
Accumulated other comprehensive loss | (34,708 | ) | (165,432 | ) | (24,098 | ) | ||
Accumulated deficit | (35,039,810 | ) | (41,005,495 | ) | (5,973,124 | ) | ||
Total NIO Inc. shareholders’ equity | 6,837,041 | (960,466 | ) | (139,908 | ) | |||
Non-controlling interests | (15,896 | ) | 24,754 | 3,606 | ||||
Total shareholders’ equity | 6,821,145 | (935,712 | ) | (136,302 | ) | |||
Total liabilities, mezzanine equity and shareholders’ equity | 18,842,552 | 18,202,918 | 2,651,554 | |||||
Consolidated Statements of Comprehensive Loss
Amounts expressed in Renminbi (“RMB”), unless otherwise stated | ||||||||||||
(in thousands, except for share and per share data) | ||||||||||||
Three Months Ended | ||||||||||||
June 30, 2018 | March 31, 2019 | June 30, 2019 | June 30, 2019 | |||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||
(US$) | ||||||||||||
Revenues: | ||||||||||||
Vehicle sales | 44,399 | 1,535,190 | 1,414,533 | 206,050 | ||||||||
Other sales | 1,592 | 95,971 | 94,037 | 13,698 | ||||||||
Total revenues | 45,991 | 1,631,161 | 1,508,570 | 219,748 | ||||||||
Cost of sales: | ||||||||||||
Vehicle sales | (185,531 | ) | (1,645,189 | ) | (1,755,017 | ) | (255,647 | ) | ||||
Other sales | (13,648 | ) | (205,273 | ) | (257,737 | ) | (37,544 | ) | ||||
Total cost of sales | (199,179 | ) | (1,850,462 | ) | (2,012,754 | ) | (293,191 | ) | ||||
Gross loss | (153,188 | ) | (219,301 | ) | (504,184 | ) | (73,443 | ) | ||||
Operating expenses: | ||||||||||||
Research and development | (765,205 | ) | (1,078,448 | ) | (1,300,531 | ) | (189,444 | ) | ||||
Selling, general and administrative | (956,568 | ) | (1,319,937 | ) | (1,421,392 | ) | (207,049 | ) | ||||
Total operating expenses | (1,721,773 | ) | (2,398,385 | ) | (2,721,923 | ) | (396,493 | ) | ||||
Loss from operations | (1,874,961 | ) | (2,617,686 | ) | (3,226,107 | ) | (469,936 | ) | ||||
Interest income | 21,128 | 62,738 | 46,519 | 6,776 | ||||||||
Interest expenses | (14,442 | ) | (68,118 | ) | (96,884 | ) | (14,113 | ) | ||||
Share of (losses)/income of equity investees | (6,525 | ) | 2,112 | (28,214 | ) | (4,110 | ) | |||||
Other income/(loss), net | 82,778 | (1,324 | ) | 22,600 | 3,292 | |||||||
Loss before income tax expense | (1,792,022 | ) | (2,622,278 | ) | (3,282,086 | ) | (478,091 | ) | ||||
Income tax expense | (2,485 | ) | (1,341 | ) | (3,679 | ) | (536 | ) | ||||
Net loss | (1,794,507 | ) | (2,623,619 | ) | (3,285,765 | ) | (478,627 | ) | ||||
Accretion on convertible redeemable preferred shares to redemption value | (4,323,154 | ) | — | — | — | |||||||
Accretion on redeemable non-controlling interests to redemption value | — | (31,214 | ) | (31,561 | ) | (4,597 | ) | |||||
Net loss attributable to non-controlling interests | 7,036 | 2,804 | 3,670 | 535 | ||||||||
Net loss attributable to ordinary shareholders of NIO Inc. | (6,110,625 | ) | (2,652,029 | ) | (3,313,656 | ) | (482,689 | ) | ||||
Net loss | (1,794,507 | ) | (2,623,619 | ) | (3,285,765 | ) | (478,627 | ) | ||||
Other comprehensive (loss)/income | ||||||||||||
Foreign currency translation adjustment, net of nil tax | 1,217 | (60,585 | ) | (70,139 | ) | (10,217 | ) | |||||
Total other comprehensive (loss)/income | 1,217 | (60,585 | ) | (70,139 | ) | (10,217 | ) | |||||
Total comprehensive loss | (1,793,290 | ) | (2,684,204 | ) | (3,355,904 | ) | (488,844 | ) |
Accretion on convertible redeemable preferred shares to redemption value | (4,323,154 | ) | — | — | — | ||||||
Accretion on redeemable non-controlling interests to redemption value | — | (31,214 | ) | (31,561 | ) | (4,597 | ) | ||||
Net loss attributable to non-controlling interests | 7,036 | 2,804 | 3,670 | 535 | |||||||
Comprehensive loss attributable to ordinary shareholders of NIO Inc. | (6,109,408 | ) | (2,712,614 | ) | (3,383,795 | ) | (492,906 | ) |
Weighted average number of ordinary shares used in computing net loss per share | ||||||||||||||||
Basic and diluted | 29,818,067 | 1,034,648,189 | 1,026,505,444 | 1,026,505,444 | ||||||||||||
Net loss per share attributable to ordinary shareholders | ||||||||||||||||
Basic and diluted | (204.93 | ) | (2.56 | ) | (3.23 | ) | (0.47 | ) | ||||||||
Weighted average number of ADS used in computing net loss per share | ||||||||||||||||
Basic and diluted | — | 1,034,648,189 | 1,026,505,444 | 1,026,505,444 | ||||||||||||
Net loss per ADS attributable to ordinary shareholders | ||||||||||||||||
Basic and diluted | — | (2.56 | ) | (3.23 | ) | (0.47 | ) |
Unaudited Reconciliation of GAAP and Non-GAAP Results
Amounts expressed in Renminbi (“RMB”), unless otherwise stated | ||||||||||||||||
(in thousands, except for share and per share data) | ||||||||||||||||
Three Months Ended June 30, 2019 | ||||||||||||||||
GAAP Result |
% of Total |
Non-GAAP Adjustment |
% of Total |
Non-GAAP Result |
% of Total |
|||||||||||
Revenues | Revenues | Revenues | ||||||||||||||
Share-based compensation included in cost of sales and operating expenses is as follows: | ||||||||||||||||
Cost of sales | (2,012,754 | ) | -133.4 | % | 3,362 | 0.2 | % | (2,009,392 | ) | -133.2 | % | |||||
Research and development expenses | (1,300,531 | ) | -86.2 | % | 18,784 | 1.2 | % | (1,281,747 | ) | -85.0 | % | |||||
Selling, general and administrative expenses | (1,421,392 | ) | -94.2 | % | 70,064 | 4.6 | % | (1,351,328 | ) | -89.6 | % | |||||
Total | (4,734,677 | ) | -313.8 | % | 92,210 | 6.0 | % | (4,642,467 | ) | -307.8 | % | |||||
Loss from operations | (3,226,107 | ) | -213.8 | % | 92,210 | 6.0 | % | (3,133,897 | ) | -207.8 | % | |||||
Net loss | (3,285,765 | ) | -217.8 | % | 92,210 | 6.0 | % | (3,193,555 | ) | -211.8 | % | |||||
Accretion on redeemable non-controlling interests to redemption value | (31,561 | ) | -2.1 | % | 31,561 | 2.1 | % | — | 0.0 | % | ||||||
Net loss attributable to ordinary shareholders of NIO Inc. | (3,313,656 | ) | -219.7 | % | 123,771 | 8.2 | % | (3,189,885 | ) | -211.5 | % | |||||
Net loss per share attributable to ordinary shareholders, basic and diluted (RMB) | (3.23 | ) | 0.12 | (3.11 | ) | |||||||||||
Net loss per ADS attributable to ordinary shareholders, basic and diluted (RMB) | (3.23 | ) | 0.12 | (3.11 | ) | |||||||||||
Net loss per ADS attributable to ordinary shareholders, basic and diluted (USD) | (0.47 | ) | 0.02 | (0.45 | ) |
Three Months Ended March 31, 2019 | ||||||||||||||||
GAAP Result |
% of Total |
Non-GAAP Adjustment |
% of Total |
Non-GAAP Result |
% of Total |
|||||||||||
Revenues | Revenues | Revenues | ||||||||||||||
Share-based compensation included in cost of sales and operating expenses is as follows: | ||||||||||||||||
Cost of sales | (1,850,462 | ) | -113.4 | % | 1,475 | 0.0 | % | (1,848,987 | ) | -113.4 | % | |||||
Research and development expenses | (1,078,448 | ) | -66.1 | % | 32,281 | 2.0 | % | (1,046,167 | ) | -64.1 | % | |||||
Selling, general and administrative expenses | (1,319,937 | ) | -80.9 | % | 85,863 | 5.3 | % | (1,234,074 | ) | -75.6 | % | |||||
Total | (4,248,847 | ) | -260.4 | % | 119,619 | 7.3 | % | (4,129,228 | ) | -253.1 | % | |||||
Loss from operations | (2,617,686 | ) | -160.5 | % | 119,619 | 7.3 | % | (2,498,067 | ) | -153.2 | % | |||||
Net loss | (2,623,619 | ) | -160.8 | % | 119,619 | 7.3 | % | (2,504,000 | ) | -153.5 | % | |||||
Accretion on redeemable non-controlling interests to redemption value | (31,214 | ) | -1.9 | % | 31,214 | 1.9 | % | — | 0.0 | % | ||||||
Net loss attributable to ordinary shareholders of NIO Inc. | (2,652,029 | ) | -162.7 | % | 150,833 | 9.2 | % | (2,501,196 | ) | -153.5 | % | |||||
Net loss per share attributable to ordinary shareholders, basic and diluted (RMB) | (2.56 | ) | 0.14 | (2.42 | ) | |||||||||||
Net loss per ADS attributable to ordinary shareholders, basic and diluted (RMB) | (2.56 | ) | 0.14 | (2.42 | ) |
Three Months Ended June 30, 2018 | |||||||||||||||||
GAAP Result |
% of Total |
Non-GAAP Adjustment |
% of Total |
Non-GAAP Result |
% of Total |
||||||||||||
Revenues | Revenues | Revenues | |||||||||||||||
Share-based compensation included in cost of sales and operating expenses is as follows: | |||||||||||||||||
Cost of sales | (199,179 | ) | -433.1 | % | — | 0.0 | % | (199,179 | ) | -433.1 | % | ||||||
Research and development expenses | (765,205 | ) | -1663.8 | % | 3,498 | 7.6 | % | (761,707 | ) | -1656.2 | % | ||||||
Selling, general and administrative expenses | (956,568 | ) | -2079.9 | % | 59,946 | 130.3 | % | (896,622 | ) | -1949.6 | % | ||||||
Total | (1,920,952 | ) | -4176.8 | % | 63,444 | 137.9 | % | (1,857,508 | ) | -4038.9 | % | ||||||
Loss from operations | (1,874,961 | ) | -4076.8 | % | 63,444 | 137.9 | % | (1,811,517 | ) | -3938.9 | % | ||||||
Net loss | (1,794,507 | ) | -3901.9 | % | 63,444 | 137.9 | % | (1,731,063 | ) | -3764.0 | % | ||||||
Accretion on redeemable non-controlling interests to redemption value | (4,323,154 | ) | -9400.0 | % | 4,323,154 | 9400.0 | % | — | 0.0 | % | |||||||
Net loss attributable to ordinary shareholders of NIO Inc. | (6,110,625 | ) | -13286.6 | % | 4,386,598 | 9,537.9 | % | (1,724,027 | ) | -3748.7 | % | ||||||
Net loss per share attributable to ordinary shareholders, basic and diluted (RMB) | (204.93 | ) | 147.11 | (57.82 | ) |
1 Deliveries of ES6, the Company’s 5-seater high-performance premium electric SUV, commenced on
2 Vehicle margin is the margin of vehicle sales, which is calculated based on revenues and cost of sales derived from vehicle sales only.
3 Each ADS represents one ordinary share.
4 Except for gross margin and vehicle margin, where absolute changes instead of percentage changes are calculated.