NIO Inc
NYSE:NIO
Income Statement
Earnings Waterfall
NIO Inc
Revenue
|
55.6B
CNY
|
Cost of Revenue
|
-52.6B
CNY
|
Gross Profit
|
3.1B
CNY
|
Operating Expenses
|
-25.7B
CNY
|
Operating Income
|
-22.7B
CNY
|
Other Expenses
|
1.5B
CNY
|
Net Income
|
-21.1B
CNY
|
Income Statement
NIO Inc
Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
46
N/A
|
1 516
+3 196%
|
4 951
+227%
|
6 583
+33%
|
8 046
+22%
|
8 413
+5%
|
7 825
-7%
|
7 566
-3%
|
9 776
+29%
|
12 465
+28%
|
16 258
+30%
|
22 868
+41%
|
27 597
+21%
|
32 876
+19%
|
36 136
+10%
|
38 065
+5%
|
39 909
+5%
|
43 106
+8%
|
49 269
+14%
|
50 034
+2%
|
48 514
-3%
|
54 579
+13%
|
55 618
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
(199)
|
(1 785)
|
(5 207)
|
(7 057)
|
(8 871)
|
(9 343)
|
(9 024)
|
(8 712)
|
(10 105)
|
(11 987)
|
(14 385)
|
(19 273)
|
(22 741)
|
(26 613)
|
(29 315)
|
(31 351)
|
(33 429)
|
(36 884)
|
(44 125)
|
(46 175)
|
(45 908)
|
(52 184)
|
(52 566)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
(153)
N/A
|
(269)
-76%
|
(256)
+5%
|
(474)
-85%
|
(825)
-74%
|
(931)
-13%
|
(1 199)
-29%
|
(1 147)
+4%
|
(330)
+71%
|
478
N/A
|
1 873
+292%
|
3 596
+92%
|
4 857
+35%
|
6 264
+29%
|
6 821
+9%
|
6 714
-2%
|
6 480
-3%
|
6 222
-4%
|
5 144
-17%
|
3 859
-25%
|
2 606
-32%
|
2 394
-8%
|
3 052
+27%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(4 954)
|
(5 465)
|
(6 144)
|
(7 549)
|
(9 340)
|
(10 275)
|
(11 275)
|
(10 770)
|
(9 880)
|
(8 886)
|
(7 637)
|
(6 981)
|
(6 481)
|
(6 928)
|
(7 792)
|
(9 245)
|
(11 318)
|
(13 102)
|
(14 951)
|
(17 571)
|
(20 784)
|
(22 284)
|
(24 259)
|
(25 159)
|
(25 707)
|
|
Selling, General & Administrative |
(2 222)
|
(2 605)
|
(3 005)
|
(4 134)
|
(5 092)
|
(5 829)
|
(6 356)
|
(5 850)
|
(4 994)
|
(4 979)
|
(4 495)
|
(4 271)
|
(3 607)
|
(4 281)
|
(4 842)
|
(5 727)
|
(6 540)
|
(7 696)
|
(8 480)
|
(9 367)
|
(10 053)
|
(10 967)
|
(11 542)
|
(12 439)
|
(12 885)
|
|
Research & Development |
(2 564)
|
(2 758)
|
(2 993)
|
(3 269)
|
(3 895)
|
(4 363)
|
(4 917)
|
(4 917)
|
(4 241)
|
(3 872)
|
(3 116)
|
(2 684)
|
(2 232)
|
(2 652)
|
(2 991)
|
(3 593)
|
(4 378)
|
(5 668)
|
(6 933)
|
(8 685)
|
(10 503)
|
(12 151)
|
(13 347)
|
(13 441)
|
(13 431)
|
|
Depreciation & Amortization |
(168)
|
(101)
|
(145)
|
0
|
(353)
|
0
|
0
|
0
|
(645)
|
0
|
0
|
0
|
(581)
|
0
|
0
|
0
|
(552)
|
0
|
0
|
0
|
(817)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
(146)
|
0
|
(83)
|
0
|
(3)
|
0
|
(35)
|
(26)
|
(24)
|
(61)
|
4
|
39
|
73
|
152
|
260
|
462
|
481
|
589
|
834
|
630
|
721
|
609
|
|
Operating Income |
(4 954)
N/A
|
(5 465)
-10%
|
(6 297)
-15%
|
(7 819)
-24%
|
(9 596)
-23%
|
(10 750)
-12%
|
(12 101)
-13%
|
(11 700)
+3%
|
(11 079)
+5%
|
(10 031)
+9%
|
(7 965)
+21%
|
(6 502)
+18%
|
(4 608)
+29%
|
(3 333)
+28%
|
(2 936)
+12%
|
(2 982)
-2%
|
(4 496)
-51%
|
(6 389)
-42%
|
(8 472)
-33%
|
(11 350)
-34%
|
(15 640)
-38%
|
(18 426)
-18%
|
(21 654)
-18%
|
(22 766)
-5%
|
(22 655)
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
19
|
30
|
18
|
0
|
(26)
|
(105)
|
(208)
|
(275)
|
(379)
|
(397)
|
(355)
|
(325)
|
(420)
|
(194)
|
4
|
337
|
887
|
1 034
|
1 172
|
1 403
|
1 306
|
1 205
|
1 147
|
1 871
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
138
|
0
|
0
|
308
|
170
|
|
Total Other Income |
(59)
|
(139)
|
(52)
|
(27)
|
(21)
|
66
|
6
|
(4)
|
66
|
55
|
114
|
84
|
(365)
|
(302)
|
(335)
|
(273)
|
185
|
223
|
(16)
|
(545)
|
(283)
|
(242)
|
(190)
|
217
|
155
|
|
Pre-Tax Income |
(5 013)
N/A
|
(5 584)
-11%
|
(6 318)
-13%
|
(7 828)
-24%
|
(9 617)
-23%
|
(10 710)
-11%
|
(12 200)
-14%
|
(11 912)
+2%
|
(11 288)
+5%
|
(10 355)
+8%
|
(8 248)
+20%
|
(6 773)
+18%
|
(5 298)
+22%
|
(4 055)
+23%
|
(3 465)
+15%
|
(3 251)
+6%
|
(3 975)
-22%
|
(5 279)
-33%
|
(7 453)
-41%
|
(10 722)
-44%
|
(14 382)
-34%
|
(17 361)
-21%
|
(20 639)
-19%
|
(21 093)
-2%
|
(20 459)
+3%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(8)
|
(7)
|
(7)
|
(7)
|
(22)
|
(20)
|
(22)
|
(22)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(9)
|
(9)
|
(11)
|
(42)
|
(68)
|
(64)
|
(71)
|
(55)
|
(33)
|
(54)
|
(46)
|
(261)
|
|
Income from Continuing Operations |
(5 021)
|
(5 592)
|
(6 327)
|
(7 836)
|
(9 639)
|
(10 732)
|
(12 223)
|
(11 935)
|
(11 296)
|
(10 365)
|
(8 256)
|
(6 781)
|
(5 304)
|
(4 064)
|
(3 474)
|
(3 262)
|
(4 017)
|
(5 348)
|
(7 519)
|
(10 795)
|
(14 437)
|
(17 395)
|
(20 693)
|
(21 139)
|
(20 720)
|
|
Income to Minority Interest |
36
|
33
|
22
|
(6)
|
(22)
|
(57)
|
(92)
|
(101)
|
(117)
|
(120)
|
(123)
|
(232)
|
(307)
|
(4 700)
|
(4 741)
|
(6 624)
|
(6 555)
|
(2 174)
|
(2 089)
|
(96)
|
(122)
|
(143)
|
(222)
|
(263)
|
(427)
|
|
Net Income (Common) |
(7 562)
N/A
|
(9 462)
-25%
|
(14 486)
-53%
|
(22 595)
-56%
|
(23 328)
-3%
|
(22 036)
+6%
|
(19 239)
+13%
|
(12 036)
+37%
|
(11 413)
+5%
|
(10 485)
+8%
|
(8 379)
+20%
|
(7 013)
+16%
|
(5 611)
+20%
|
(8 763)
-56%
|
(8 214)
+6%
|
(9 885)
-20%
|
(10 572)
-7%
|
(7 522)
+29%
|
(9 608)
-28%
|
(10 891)
-13%
|
(14 559)
-34%
|
(17 538)
-20%
|
(20 915)
-19%
|
(21 402)
-2%
|
(21 147)
+1%
|
|
EPS (Diluted) |
-7.37
N/A
|
-9.22
-25%
|
-14.12
-53%
|
-22.02
-56%
|
-22.74
-3%
|
-21.29
+6%
|
-18.73
+12%
|
-11.7
+38%
|
-11.08
+5%
|
-10.11
+9%
|
-7.94
+21%
|
-5.79
+27%
|
-4.74
+18%
|
-5.64
-19%
|
-5.25
+7%
|
-6.3
-20%
|
-6.72
-7%
|
-4.62
+31%
|
-5.88
-27%
|
-6.64
-13%
|
-8.89
-34%
|
-10.63
-20%
|
-12.65
-19%
|
-12.33
+3%
|
-12.44
-1%
|