Docoh
Loading...

NIO NIO

Filed: 12 Aug 21, 9:18am

Exhibit 99.1 

 

NIO Inc. Reports Unaudited Second Quarter 2021 Financial Results

 

Quarterly Total Revenues reached RMB8,448.0 million (US$1,308.4 million)i

Quarterly Deliveries of the ES8, the ES6 and the EC6 were 21,896 vehicles

 

SHANGHAI, China, August 11, 2021 (GLOBE NEWSWIRE) -- NIO Inc. (“NIO” or the “Company”) (NYSE: NIO), a pioneer and a leading company in the premium smart electric vehicle market in China, today announced its unaudited financial results for the second quarter ended June 30, 2021.

 

Operating Highlights for the Second Quarter 2021

 

·Deliveries of vehicles were 21,896 in the second quarter of 2021, including 4,433 ES8s, 9,935 ES6s and 7,528 EC6s, representing an increase of 111.9% from the second quarter of 2020 and an increase of 9.2% from the first quarter of 2021.

 

Key Operating Results

 

  2021 Q2  2021 Q1  2020 Q4  2020 Q3 
Deliveries  21,896   20,060   17,353   12,206 

 

  2020 Q2  2020 Q1  2019 Q4  2019 Q3 
Deliveries  10,331   3,838   8,224   4,799 

 

Financial Highlights for the Second Quarter of 2021

 

·Vehicle sales were RMB7,911.8 million (US$1,225.4 million) in the second quarter of 2021, representing an increase of 127.0% from the second quarter of 2020 and an increase of 6.8% from the first quarter of 2021.
·Vehicle marginii was 20.3%, compared with 9.7% in the second quarter of 2020 and 21.2% in the first quarter of 2021.
·Total revenues were RMB8,448.0 million (US$1,308.4 million) in the second quarter of 2021, representing an increase of 127.2% from the second quarter of 2020 and an increase of 5.8% from the first quarter of 2021.
·Gross profit was RMB1,573.9 million (US$243.8 million) in the second quarter of 2021, representing an increase of 402.7% from the second quarter of 2020 and an increase of 1.2% from the first quarter of 2021.

 

1

 

 

·Gross margin was 18.6%, compared with 8.4% in the second quarter of 2020 and 19.5% in the first quarter of 2021.
·Loss from operations was RMB763.3 million (US$118.2 million) in the second quarter of 2021, representing a decrease of 34.2% from the second quarter of 2020 and an increase of 158.0% from the first quarter of 2021. Excluding share-based compensation expenses, adjusted loss from operations (non-GAAP) was RMB511.9 million (US$79.3 million) in the second quarter of 2021, representing a decrease of 54.1% from the second quarter of 2020 and an increase of 156.7% from the first quarter of 2021.
·Net loss was RMB587.2 million (US$90.9 million) in the second quarter of 2021, representing a decrease of 50.1% from the second quarter of 2020 and an increase of 30.2% from the first quarter of 2021. Excluding share-based compensation expenses, adjusted net loss (non-GAAP) was RMB335.8 million (US$52.0 million) in the second quarter of 2021, representing a decrease of 70.3% from the second quarter of 2020 and a decrease of 5.3% from the first quarter of 2021.
·Net loss attributable to NIO’s ordinary shareholders was RMB659.3 million (US$102.1 million) in the second quarter of 2021, representing a decrease of 45.4% from the second quarter of 2020 and a decrease of 86.5% from the first quarter of 2021. Excluding share-based compensation expenses and accretion on redeemable non-controlling interests to redemption value, adjusted net loss attributable to NIO’s ordinary shareholders (non-GAAP) was RMB335.7 million (US$52.0 million).
·Basic and diluted net loss per American Depositary Share (ADS)iii were both RMB0.42 (US$0.07) in the second quarter of 2021. 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 both RMB0.21 (US$0.03).
·Cash and cash equivalents, restricted cash and short-term investment were RMB48.3 billion (US$7.5 billion) as of June 30, 2021.

 

Key Financial Results

 

(in RMB million, except for per ordinary
share data and percentage)

            
  2021 Q2  2021 Q1  2020 Q2  % Changeiv 
           QoQ  YoY 
Vehicle Sales  7,911.8   7,405.8   3,486.1   6.8%  127.0%
Vehicle Margin  20.3%  21.2%  9.7%  -90bp  1060bp
Total Revenues  8,448.0   7,982.3   3,718.9   5.8%  127.2%
Gross Profit  1,573.9   1,554.8   313.1   1.2%  402.7%
Gross Margin  18.6%  19.5%  8.4%  -90bp  1020bp
Loss from Operations  (763.3)  (295.9)  (1,160.0)  158.0%  -34.2%
Adjusted Loss from Operations (non-GAAP)  (511.9)  (199.4)  (1,114.7)  156.7%  -54.1%
Net Loss  (587.2)  (451.0)  (1,176.7)  30.2%  -50.1%
Adjusted Net Loss (non-GAAP)  (335.8)  (354.6)  (1,131.4)  -5.3%  -70.3%
Net Loss Attributable to Ordinary Shareholders  (659.3)  (4,875.0)  (1,207.8)  -86.5%  -45.4%
Net Loss per Ordinary Share-Basic and Diluted  (0.42)  (3.14)  (1.15)  -86.6%  -63.5%
Adjusted Net Loss per Ordinary Share-Basic and Diluted (non-GAAP)  (0.21)  (0.23)  (1.08)  -8.7%  -80.6%

 

2

 

 

Recent Developments

 

Deliveries in July 2021

 

·NIO delivered 7,931 vehicles in July 2021, representing a strong 124.5% year-over-year growth. As of July 31, 2021, cumulative deliveries of the ES8, ES6 and EC6 reached 125,528 vehicles.

 

Renewal of Joint Manufacturing Arrangements

 

In May 2021, NIO entered into renewed manufacturing agreements regarding the joint manufacturing of NIO vehicles and related fee arrangements with Jianghuai Automobile Group Co., Ltd., or JAC and Jianglai Advanced Manufacturing Technology (Anhui) Co., Ltd., or Jianglai. Pursuant to the renewed joint manufacturing arrangements, from May 2021 to May 2024, JAC will continue to manufacture the ES8, ES6, EC6, ET7 and potentially other NIO models in the pipeline. In addition, JAC will expand its annual production capacity to 240,000 units (calculated based on 4,000 work hours per year) in order to meet the growing demand for NIO vehicles. NIO will be in charge of vehicle development and engineering, supply chain management, manufacturing techniques and quality management and assurance. Jianglai will be responsible for parts assembly and operation management.

 

Extraordinary General Meeting

 

·NIO held an extraordinary general meeting (the "EGM") of shareholders at our office in Shanghai, China on June 3, 2021 at 10 a.m. (Beijing Time), for the purposes of approving the proposals to amend and restate our memorandum and articles of association. At the EGM, shareholders of the Company adopted the resolutions to amend and restate the Eleventh Amended and Restated Memorandum and Articles of Association by the deletion in their entirety and by the substitution in their place of the Twelfth Amended and Restated Memorandum and Articles of Association.

 

3

 

 

Appointment of Independent Director

 

·On July 12, 2021, the board of directors of the Company appointed Ms. Yu Long as a new independent director, effective July 12, 2021. Ms. Long also serves as a member and the chairperson of the nominating and corporate governance committee of the board of directors while Mr. William Bin Li, the Company's founder, chairman of the board of directors and chief executive officer, resigned from the nominating and corporate governance committee of the board of directors on July 12, 2021.

 

CEO and CFO Comments

 

"We achieved a record-high quarterly delivery of 21,896 vehicles in the second quarter of 2021, followed by 7,931 vehicles in July, bringing the cumulative deliveries of NIO vehicles to 125,528 as of July 31, 2021," said William Bin Li, founder, chairman and chief executive officer of NIO. "While the global supply chain still faces uncertainties, we have been working closely with our partners to improve the overall supply chain production capacity. Encouraged by the growing user demand, we remain committed to further expanding our power network, increasing our service and sales coverage, and more importantly, accelerating our product and technology development.

 

"We aim to deliver three new products based on the NIO Technology Platform 2.0 in 2022, including ET7, a flagship premium smart electric sedan. As the EV adoption begins to reach a tipping point worldwide, we believe it is imperative to speed up the launch of new products to provide more premium smart EV offerings with superior holistic services to the growing user base in the global market."

 

"Driven by another record-high quarterly deliveries in the second quarter of 2021, we have achieved solid financial performance with vehicle margin and gross margin reaching 20.3% and 18.6% respectively," added Steven Wei Feng, NIO's chief financial officer. "As we expand our horizon to more markets, we will continue to make decisive investments in product and core technology development and sales and service network expansion while improving our overall organizational efficiency and capabilities to support the long-term vision of NIO."

 

4

 

 

Financial Results for the Second Quarter 2021

 

Revenues

 

·Total revenues in the second quarter of 2021 were RMB8,448.0 million (US$1,308.4 million), representing an increase of 127.2% from the second quarter of 2020 and an increase of 5.8% from the first quarter of 2021.

 

·Vehicle sales in the second quarter of 2021 were RMB7,911.8 million (US$1,225.4 million), representing an increase of 127.0% from the second quarter of 2020 and an increase of 6.8% from the first quarter of 2021. The increase in vehicle sales over the second quarter of 2020 was mainly attributed to higher deliveries achieved from more product mix offered to our users. The increase in vehicle sales over the first quarter of 2021 was mainly due to higher deliveries.

 

·Other sales in the second quarter of 2021 were RMB536.2 million (US$83.1 million), representing an increase of 130.3% from the second quarter of 2020 and a decrease of 7.0% from the first quarter of 2021. The increase in other sales over the second quarter of 2020 was in line with the incremental vehicle sales in the second quarter of 2021. The decrease in other sales over the first quarter of 2021 was mainly due to the less revenues derived from 100kWh battery upgrade service.

 

Cost of Sales and Gross Margin

 

·Cost of sales in the second quarter of 2021 was RMB6,874.1 million (US$1,064.7 million), representing an increase of 101.8% from the second quarter of 2020 and an increase of 6.9% from the first quarter of 2021. The increase in cost of sales over the second quarter of 2020 and the first quarter of 2021 was in line with revenue growth, which was mainly driven by the increase of vehicle delivery volume in the second quarter of 2021.

 

·Gross Profit in the second quarter of 2021 was RMB1,573.9 million (US$243.8 million), representing an increase of 402.7% from the second quarter of 2020 and an increase of 1.2% from the first quarter of 2021.

 

·Gross margin in the second quarter of 2021 was 18.6%, compared with 8.4% in the second quarter of 2020 and 19.5% in the first quarter of 2021. The increase of gross margin compared to the second quarter of 2020 was mainly driven by the increase of vehicle margin in the second quarter of 2021. Gross margin remained relatively stable compared to the first quarter of 2021.

 

5

 

 

·Vehicle margin in the second quarter of 2021 was 20.3%, compared with 9.7% in the second quarter of 2020 and 21.2% in the first quarter of 2021. The increase of vehicle margin compared to the second quarter of 2020 was mainly driven by the increase of vehicle delivery volume, higher average selling price, as well as lower material cost. Vehicle margin remained relatively stable compared to the first quarter of 2021.

 

Operating Expenses

 

·Research and development expenses in the second quarter of 2021 were RMB883.7 million (US$136.9 million), representing an increase of 62.1% from the second quarter of 2020 and an increase of 28.7% from the first quarter of 2021. Excluding share-based compensation expenses (non-GAAP), research and development expenses were RMB800.9 million (US$124.0 million), representing an increase of 50.1% from the second quarter of 2020 and an increase of 23.2% from the first quarter of 2021. The increase of research and development expenses over the second quarter of 2020 and the first quarter of 2021 was mainly attributed to the incremental design and development costs for new products and technologies as well as the increased number of employees in research and development functions.

 

·Selling, general and administrative expenses in the second quarter of 2021 were RMB1,497.8 million (US$232.0 million), representing an increase of 59.9% from the second quarter of 2020 and an increase of 25.1% from the first quarter of 2021. Excluding share-based compensation expenses (non-GAAP), selling, general and administrative expenses were RMB1,337.5 million (US$207.2 million), representing an increase of 47.9% from the second quarter of 2020 and an increase of 17.2% from the first quarter of 2021. The increase in selling, general and administrative expenses over the second quarter of 2020 was primarily due to the increased marketing activities as well as the increased number of employees in sales and service functions in the second quarter of 2021. The increase in selling, general and administrative expenses over the first quarter of 2021 was primarily due to the increased marketing and promotional activities and professional services.

 

6

 

 

Loss from Operations

 

·Loss from operations in the second quarter of 2021 was RMB763.3 million (US$118.2 million), representing a decrease of 34.2% from the second quarter of 2020 and an increase of 158.0% from the first quarter of 2021. Excluding share-based compensation expenses, adjusted loss from operations (non-GAAP) was RMB511.9 million (US$79.3 million) in the second quarter of 2021, representing a decrease of 54.1% from the second quarter of 2020 and an increase of 156.7% from the first quarter of 2021.

 

Share-based Compensation Expenses

 

·Share-based compensation expenses in the second quarter of 2021 were RMB251.4 million (US$38.9 million), representing an increase of 455.0% from the second quarter of 2020 and an increase of 160.5% from the first quarter of 2021. The increase in share-based compensation expenses over the second quarter of 2020 and the first quarter of 2021 was primarily attributed to additional options and restricted shares granted.

 

Net Loss and Earnings Per Share

 

·Net loss was RMB587.2 million (US$90.9 million) in the second quarter of 2021, representing a decrease of 50.1% from the second quarter of 2020 and an increase of 30.2% from the first quarter of 2021. Excluding share-based compensation expenses, adjusted net loss (non-GAAP) was RMB335.8 million (US$52.0 million) in the second quarter of 2021, representing a decrease of 70.3% from the second quarter of 2020 and a decrease of 5.3% from the first quarter of 2021.

 

·Net loss attributable to NIO’s ordinary shareholders in the second quarter of 2021 was RMB 659.3 million (US$102.1 million), representing a decrease of 45.4% from the second quarter of 2020 and a decrease of 86.5% from the first quarter of 2021. Excluding share-based compensation expenses and accretion on redeemable non-controlling interests to redemption value, adjusted net loss attributable to NIO’s ordinary shareholders (non-GAAP) was RMB335.7 million (US$52.0 million) in the second quarter of 2021.

 

·Basic and diluted net loss per ADS in the second quarter of 2021 were both RMB0.42 (US$0.07). 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 both RMB0.21 (US$0.03).

 

7

 

 

Balance Sheets

 

·Balance of cash and cash equivalents, restricted cash and short-term investment was RMB48.3 billion (US$7.5 billion) as of June 30, 2021.

 

Business Outlook

 

For the third quarter of 2021, the Company expects:

 

nDeliveries of the vehicles to be between 23,000 and 25,000 vehicles, representing an increase of approximately 88.4% to 104.8% from the same quarter of 2020, and an increase of approximately 5.0% to 14.2% from the second quarter of 2021.

 

nTotal revenues to be between RMB 8,913.0 million (US$1,380.4 million) and RMB9,631.1 million (US$1,491.7 million), representing an increase of approximately 96.9% to 112.8% from the same quarter of 2020, and an increase of approximately 5.5% to 14.0% from the second quarter of 2021.

 

This business outlook reflects the Company’s current and preliminary view on the business situation and market condition, which is subject to change.

 

Conference Call

 

The Company’s management will host an earnings conference call at 9:00 PM U.S. Eastern Time on August 11, 2021 (9:00 AM Beijing/Hong Kong Time on August 12, 2021).

 

A live and archived webcast of the conference call will be available on the Company’s investor relations website at https://ir.nio.com/news-events/events.

 

For participants who wish to join the conference using dial-in numbers, please register in advance using the link provided below and dial in 10 minutes prior to the call. Direct Event passcode and unique registrant ID would be provided upon registering.

 

8

 

 

http://apac.directeventreg.com/registration/event/2143229

 

A replay of the conference call will be accessible by phone approximately two hours after the conclusion of the live call at the following numbers, until August 17, 2021 09:59 AM ET:

 

United States:+1-646-254-3697
International:+61-2-8199-0299
Hong Kong, China:+852-3051-2780
Mainland, China+86-400-602-2065
Conference ID:2143229

 

About NIO Inc.

 

NIO Inc. is a pioneer and a leading company in the premium smart electric vehicle market in China. Founded in November 2014, NIO’s mission is to shape a joyful lifestyle. NIO aims to build a community starting with smart electric vehicles to share joy and grow together with users. NIO designs, develops, jointly manufactures and sells smart premium electric vehicles, driving innovations in next-generation technologies in autonomous driving, digital technologies, electric powertrains and batteries. NIO differentiates itself through its continuous technological breakthroughs and innovations, such as its industry-leading battery swapping technologies, Battery as a Service, or BaaS, as well as its proprietary autonomous driving technologies and Autonomous Driving as a Service, or ADaaS. NIO launched the ES8, a seven-seater flagship premium smart electric SUV in December 2017, and began deliveries of the ES8 in June 2018 and its variant, the six-seater ES8, in March 2019. NIO launched the ES6, a five-seater high-performance premium smart electric SUV, in December 2018, and began deliveries of the ES6 in June 2019. NIO launched the EC6, a five-seater premium smart electric coupe SUV, in December 2019, and began deliveries of the EC6 in September 2020. NIO launched the ET7, a flagship premium smart electric sedan, in January 2021.

 

9

 

 

Safe Harbor Statement

 

This press release contains statements that may constitute “forward-looking” statements pursuant to the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “aims,” “future,” “intends,” “plans,” “believes,” “estimates,” “likely to” and similar statements. NIO may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about NIO’s beliefs, plans and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: NIO’s strategies; NIO’s future business development, financial condition and results of operations; NIO’s ability to develop and manufacture a car of sufficient quality and appeal to customers on schedule and on a large scale; its ability to ensure and expand manufacturing capacities including establishing and maintaining partnerships with third parties; its ability to provide convenient and comprehensive power solutions to its customers; the viability, growth potential and prospects of the newly introduced BaaS and ADaaS; its ability to improve the technologies or develop alternative technologies in meeting evolving market demand and industry development; NIO’s ability to satisfy the mandated safety standards relating to motor vehicles; its ability to secure supply of raw materials or other components used in its vehicles; its ability to secure sufficient reservations and sales of the ES8, ES6, EC6 and ET7; its ability to control costs associated with its operations; its ability to build the NIO brand; general economic and business conditions globally and in China and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in NIO’s filings with the SEC. All information provided in this press release is as of the date of this press release, and NIO does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

Non-GAAP Disclosure

 

The Company uses non-GAAP measures, such as adjusted cost of sales (non-GAAP), adjusted research and development expenses (non-GAAP), adjusted selling, general and administrative expenses (non-GAAP), adjusted loss from operations (non-GAAP), adjusted net loss (non-GAAP), adjusted net loss attributable to ordinary shareholders (non-GAAP), 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 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.

 

10

 

 

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 RMB6.4566 to US$1.00, the noon buying rate in effect on June 30, 2021 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the Renminbi or U.S. dollars amounts referred could be converted into U.S. dollars or Renminbi, as the case may be, at any particular rate or at all.

 

11

 

 

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:

 

NIO Inc.

Investor Relations

Tel: +86-21-6908-2018

Email: ir@nio.com

 

Source: NIO

 

12

 

 

NIO INC.

 

Unaudited Consolidated Balance Sheets

 

Amounts expressed in Renminbi (“RMB”), unless otherwise stated
(in thousands, except for share and per share data)

 

  December 31, 2020  June 30, 2021  June 30, 2021 
        (US$) 
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  1,083,372   2,312,212   358,116 
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  1,418,306   1,355,012   209,865 
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  1,541,724   3,630,669   562,319 
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 

 

13

 

 

NIO INC.

 

Unaudited Consolidated Balance Sheets

 

Amounts expressed in Renminbi (“RMB”), unless otherwise stated
(in thousands, except for share and per share data)

 

  December 31, 2020  June 30, 2021  June 30, 2021 
        (US$) 
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            
Ordinary shares  2,679   2,801   434 
Treasury shares     (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 

 

14

 

 

NIO INC.

 

Unaudited 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, 2020  March 31, 2021  June 30, 2021  June 30, 2021 
           (US$) 
Revenues:                
Vehicle sales  3,486,089   7,405,787   7,911,813   1,225,384 
Other sales  232,841   576,546   536,234   83,052 
Total revenues  3,718,930   7,982,333   8,448,047   1,308,436 
Cost of sales:                
Vehicle sales  (3,148,621)  (5,838,942)  (6,308,001)  (976,985)
Other sales  (257,168)  (588,585)  (566,125)  (87,682)
Total cost of sales  (3,405,789)  (6,427,527)  (6,874,126)  (1,064,667)
Gross profits  313,141   1,554,806   1,573,921   243,769 
Operating expenses:                
Research and development  (545,185)  (686,548)  (883,666)  (136,862)
Selling, general and administrative  (936,788)  (1,197,248)  (1,497,760)  (231,973)
Other operating income, net  8,829   33,066   44,182   6,843 
Total operating expenses  (1,473,144)  (1,850,730)  (2,337,244)  (361,992)
Loss from operations  (1,160,003)  (295,924)  (763,323)  (118,223)
                 
Interest income  20,584   119,618   193,034   29,897 
Interest expenses  (112,917)  (423,756)  (60,527)  (9,374)
Share of (losses)/profits of equity investees  (4,408)  103,288   (3,450)  (534)
Other income, net  82,107   49,683   48,907   7,575 
Loss before income tax expense  (1,174,637)  (447,091)  (585,359)  (90,659)
Income tax expense  (2,017)  (3,957)  (1,811)  (280)
Net loss  (1,176,654)  (451,048)  (587,170)  (90,939)
                 
Accretion on redeemable non-controlling interests to redemption value  (31,561)  (4,423,996)  (72,168)  (11,177)
Net loss attributable to non-controlling interests  368   84   61   9 
Net loss attributable to ordinary shareholders of NIO Inc.  (1,207,847)  (4,874,960)  (659,277)  (102,107)
Net loss  (1,176,654)  (451,048)  (587,170)  (90,939)
Other comprehensive income/(loss)                
Foreign currency translation adjustment, net of nil tax  6,477   (74,529)  (114,327)  (17,707)
Total other comprehensive income/(loss)  6,477   (74,529)  (114,327)  (17,707)
Total comprehensive loss  (1,170,177)  (525,577)  (701,497)  (108,646)
                 
Accretion on redeemable non-controlling interests to redemption value  (31,561)  (4,423,996)  (72,168)  (11,177)
Net loss attributable to non-controlling interests  368   84   61   9 
Comprehensive loss attributable to ordinary shareholders of NIO Inc.  (1,201,370)  (4,949,489)  (773,604)  (119,814)
Weighted average number of ordinary shares used in computing net loss per share                
Basic and diluted  1,054,638,822   1,551,918,888   1,563,893,630   1,563,893,630 
Net loss per share attributable to ordinary shareholders                
Basic and diluted  (1.15)  (3.14)  (0.42)  (0.07)
Weighted average number of ADS used in computing net loss per share                
Basic and diluted  1,054,638,822   1,551,918,888   1,563,893,630   1,563,893,630 
Net loss per ADS attributable to ordinary shareholders                
Basic and diluted  (1.15)  (3.14)  (0.42)  (0.07)

 

15

 

 

NIO INC.

 

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, 2021

 
  

GAAP

  

% of

Total

  

Non-GAAP

  % of
Total
  

Non-GAAP

  

% of
Total

 
  Result  Revenues  Adjustment  Revenues  Result  Revenues 
Share-based compensation included in cost of sales and operating expenses is as follows:                        
Cost of sales  (6,874,126)  -81.4%  8,393   0.1%  (6,865,733)  -81.3%
Research and development expenses  (883,666)  -10.5%  82,772   1.0%  (800,894)  -9.5%
Selling, general and administrative expenses  (1,497,760)  -17.7%  160,215   1.9%  (1,337,545)  -15.8%
                         
Total  (9,255,552)  -109.6%  251,380   3.0%  (9,004,172)  -106.6%
                         
Loss from operations  (763,323)  -9.0%  251,380   3.0%  (511,943)  -6.0%
                         
Net loss  (587,170)  -7.0%  251,380   3.0%  (335,790)  -4.0%
                         
Accretion on redeemable non-controlling interests to redemption value  (72,168)  -0.9%  72,168   0.9%     0.0%
                         
Net loss attributable to ordinary shareholders of NIO Inc.  (659,277)  -7.8%  323,548   3.8%  (335,729)  -4.0%
Net loss per share attributable to ordinary shareholders, basic and diluted (RMB)  (0.42)      0.21       (0.21)    
Net loss per ADS attributable to ordinary shareholders, basic and diluted (RMB)  (0.42)      0.21       (0.21)    
Net loss per ADS attributable to ordinary shareholders, basic and diluted (USD)  (0.07)      0.04       (0.03)    

 

  Three Months Ended March 31, 2021 
  GAAP  % of
Total
  Non-GAAP  % of
Total
  Non-GAAP  % of
Total
 
  Result  Revenues  Adjustment  Revenues  Result  Revenues 
Share-based compensation included in cost of sales and operating expenses is as follows:                        
Cost of sales  (6,427,527)  -80.5%  3,651   0.0%  (6,423,876)  -80.5%
Research and development expenses  (686,548)  -8.6%  36,515   0.5%  (650,033)  -8.1%
Selling, general and administrative expenses  (1,197,248)  -15.0%  56,314   0.7%  (1,140,934)  -14.3%
                         
Total  (8,311,323)  -104.1%  96,480   1.2%  (8,214,843)  -102.9%
                         
Loss from operations  (295,924)  -3.7%  96,480   1.2%  (199,444)  -2.5%
                         
Net loss  (451,048)  -5.7%  96,480   1.2%  (354,568)  -4.5%
                         
Accretion on redeemable non-controlling interests to redemption value  (4,423,996)  -55.4%  4,423,996   55.4%     0.0%
                         
Net loss attributable to ordinary shareholders of NIO Inc.  (4,874,960)  -61.1%  4,520,476   56.6%  (354,484)  -4.5%
Net loss per share attributable to ordinary shareholders, basic and diluted (RMB)  (3.14)      2.91       (0.23)    
                         
Net loss per ADS attributable to ordinary shareholders, basic and diluted (RMB)  (3.14)      2.91       (0.23)    

 

16

 

 

  Three Months Ended June 30, 2020 
  

GAAP

  

% of

Total

  

Non-GAAP

  % of
Total
  

Non-GAAP

  

% of

Total

 
  Result  Revenues  Adjustment  Revenues  Result  Revenues 
Share-based compensation included in cost of sales and operating expenses is as follows:                        
Cost of sales  (3,405,789)  -91.6%  1,296   0.0%  (3,404,493)  -91.6%
Research and development expenses  (545,185)  -14.7%  11,659   0.3%  (533,526)  -14.4%
Selling, general and administrative expenses  (936,788)  -25.2%  32,333   0.9%  (904,455)  -24.3%
                         
Total  (4,887,762)  -131.5%  45,288   1.2%  (4,842,474)  -130.3%
                         
Loss from operations  (1,160,003)  -31.2%  45,288   1.2%  (1,114,715)  -30.0%
                         
Net loss  (1,176,654)  -31.6%  45,288   1.2%  (1,131,366)  -30.4%
                         
Accretion on redeemable non-controlling interests to redemption value  (31,561)  -0.8%  31,561   0.8%     0.0%
                         
Net loss attributable to ordinary shareholders of NIO Inc.  (1,207,847)  -32.5%  76,849   2.1%  (1,130,998)  -30.4%
Net loss per share attributable to ordinary shareholders, basic and diluted (RMB)  (1.15)      0.07       (1.08)    
Net loss per ADS attributable to ordinary shareholders, basic and diluted (RMB)  (1.15)      0.07       (1.08)    

 

iAll translations from RMB to USD for the second quarter of 2021 were made at the rate of RMB6.4566 to US$1.00, the noon buying rate in effect on June 30, 2021 in the H.10 statistical release of the Federal Reserve Board.

 

iiVehicle margin is the margin of new vehicle sales, which is calculated based on revenues and cost of sales derived from new vehicle sales only.

 

iiiEach ADS represents one ordinary share.

 

ivExcept for gross margin and vehicle margin, where absolute changes instead of percentage changes are calculated.

 

17