| | |
Per ADS
|
| |
Total
|
| ||||||
Public offering price
|
| | | US$ | 21.00 | | | | | US$ | 441,000,000 | | |
Underwriting discounts and commissions(1)(2)
|
| | | US$ | 1.47 | | | | | US$ | 11,905,601 | | |
Proceeds, before expenses, to us(2)
|
| | | US$ | 19.53 | | | | | US$ | 429,094,399 | | |
| Goldman Sachs | | |
Morgan Stanley
|
|
| BofA Securities | | |
CICC
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 16 | | | |
| | | | 19 | | | |
| | | | 22 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 83 | | | |
| | | | 84 | | | |
| | | | 86 | | | |
| | | | 87 | | | |
| | | | 89 | | | |
| | | | 92 | | | |
| | | | 95 | | | |
| | | | 118 | | | |
| | | | 127 | | | |
| | | | 160 | | | |
| | | | 182 | | | |
| | | | 190 | | | |
| | | | 192 | | | |
| | | | 193 | | | |
| | | | 204 | | | |
| | | | 212 | | | |
| | | | 214 | | | |
| | | | 220 | | | |
| | | | 233 | | | |
| | | | 234 | | | |
| | | | 235 | | | |
| | | | 236 | | | |
| | | | F-1 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net revenues:
|
| | | | 6,527,518 | | | | | | 31,899,448 | | | | | | 51,672,618 | | | | | | 7,277,936 | | |
Cost of revenues:
|
| | | | (5,489,349) | | | | | | (29,427,398) | | | | | | (44,822,088) | | | | | | (6,313,059) | | |
Gross profit
|
| | | | 1,038,169 | | | | | | 2,472,050 | | | | | | 6,850,530 | | | | | | 964,877 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | |||||
Research and development expenses
|
| | | | (3,160,304) | | | | | | (5,446,320) | | | | | | (8,369,207) | | | | | | (1,178,778) | | |
Selling, general and administrative expenses
|
| | | | (2,200,056) | | | | | | (4,245,317) | | | | | | (6,920,561) | | | | | | (974,741) | | |
Other operating income, net
|
| | | | 19,552 | | | | | | 67,764 | | | | | | 261,188 | | | | | | 36,788 | | |
Total operating
expenses |
| | | | (5,340,808) | | | | | | (9,623,873) | | | | | | (15,028,580) | | | | | | (2,116,731) | | |
Loss from
operations |
| | | | (4,302,639) | | | | | | (7,151,823) | | | | | | (8,178,050) | | | | | | (1,151,854) | | |
Interest expense
|
| | | | (53,205) | | | | | | (283,731) | | | | | | (256,081) | | | | | | (36,068) | | |
Interest income
|
| | | | 23,022 | | | | | | 112,142 | | | | | | 94,624 | | | | | | 13,328 | | |
Other (expenses)/income, net
|
| | | | (184,582) | | | | | | (31,679) | | | | | | 50,587 | | | | | | 7,124 | | |
Loss before income tax expense and share of losses in
equity method investments |
| | | | (4,517,404) | | | | | | (7,355,091) | | | | | | (8,288,920) | | | | | | (1,167,470) | | |
Share of (loss)/income in equity method investments
|
| | | | (16,871) | | | | | | (172,787) | | | | | | 86,842 | | | | | | 12,231 | | |
Income tax
benefits/(expense) |
| | | | 19,983 | | | | | | (127,268) | | | | | | (62,113) | | | | | | (8,748) | | |
Net loss
|
| | | | (4,514,292) | | | | | | (7,655,146) | | | | | | (8,264,191) | | | | | | (1,163,987) | | |
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Summary Combined and Consolidated Balance Sheet Data:
|
| | | | | | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | | 3,893,980 | | | | | | 3,561,544 | | | | | | 3,260,670 | | | | | | 459,256 | | |
Restricted cash
|
| | | | 3,986 | | | | | | 193,360 | | | | | | 844,079 | | | | | | 118,886 | | |
Notes receivable
|
| | | | 33,881 | | | | | | 148,673 | | | | | | 487,851 | | | | | | 68,712 | | |
Accounts receivable
|
| | | | 24,208 | | | | | | 158,581 | | | | | | 1,104,450 | | | | | | 155,559 | | |
Inventories
|
| | | | 1,214,080 | | | | | | 3,164,809 | | | | | | 5,228,689 | | | | | | 736,445 | | |
Amounts due from related
parties-current |
| | | | 3,848,577 | | | | | | 6,132,982 | | | | | | 7,256,861 | | | | | | 1,022,107 | | |
Prepayments and other current
assets |
| | | | 413,095 | | | | | | 1,240,175 | | | | | | 2,294,508 | | | | | | 323,175 | | |
Total current assets
|
| | | | 9,431,807 | | | | | | 14,600,124 | | | | | | 20,477,108 | | | | | | 2,884,140 | | |
Total assets
|
| | | | 11,939,932 | | | | | | 19,477,316 | | | | | | 27,117,500 | | | | | | 3,819,420 | | |
Total current liabilities
|
| | | | 10,150,503 | | | | | | 17,625,914 | | | | | | 32,317,603 | | | | | | 4,551,839 | | |
Total liabilities
|
| | | | 11,010,506 | | | | | | 25,450,183 | | | | | | 35,796,100 | | | | | | 5,041,775 | | |
Total shareholder’s equity (deficit)
|
| | | | 929,426 | | | | | | (5,972,867) | | | | | | (8,678,600) | | | | | | (1,222,355) | | |
Total liabilities and shareholder’s equity (deficit)
|
| | | | 11,939,932 | | | | | | 19,477,316 | | | | | | 27,117,500 | | | | | | 3,819,420 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | | 630,182 | | | | | | (3,523,597) | | | | | | 2,275,333 | | | | | | 320,475 | | |
Net cash provided by (used in) investing activities
|
| | | | 379,525 | | | | | | (2,006,947) | | | | | | (1,958,752) | | | | | | (275,885) | | |
Net cash provided by (used in) financing
activities |
| | | | 2,785,064 | | | | | | 5,373,325 | | | | | | (2,683) | | | | | | (378) | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | 3,794,771 | | | | | | (157,219) | | | | | | 313,898 | | | | | | 44,212 | | |
Cash, cash equivalents and restricted cash at beginning of
year |
| | | | 141,929 | | | | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 528,867 | | |
Effect of exchange rate changes on cash, cash equivalents
and restricted cash |
| | | | (38,734) | | | | | | 14,157 | | | | | | 35,947 | | | | | | 5,063 | | |
Cash, cash equivalents and restricted cash at end of
year |
| | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 4,104,749 | | | | | | 578,142 | | |
Months
|
| |
Delivery Volume (units)
|
| |||
2024 | | | |||||
April
|
| | | | 16,089 | | |
March | | | | | 13,012 | | |
February
|
| | | | 7,510 | | |
January
|
| | | | 12,537 | | |
2023 | | | | | | | |
December
|
| | | | 13,476 | | |
November
|
| | | | 13,104 | | |
October
|
| | | | 13,077 | | |
September
|
| | | | 12,053 | | |
August
|
| | | | 12,303 | | |
July | | | | | 12,039 | | |
June
|
| | | | 10,620 | | |
May
|
| | | | 8,678 | | |
April
|
| | | | 8,101 | | |
March
|
| | | | 6,663 | | |
February
|
| | | | 5,455 | | |
January | | | | | 3,116 | | |
| |
You are purchasing equity securities of ZEEKR Intelligent Technology, a Cayman Islands holding company, rather than equity securities of its operating subsidiaries. Such structure involves unique risks to investors in the ADSs. You should carefully consider all the information in this prospectus, including the risks and uncertainties described below and our combined and consolidated financial statements and related notes, before making an investment in the ADSs. You should also carefully review the cautionary statements referred to under “Cautionary Statement Regarding Forward-looking Statements.” Any of the following risks could have a material adverse effect on our business, financial condition and results of operations. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial may also materially and adversely affect our business, financial condition and results of operations. In any such case, the market price of the ADSs could decline significantly, and you may lose all or part of your investment.
|
| |
| | |
As of December 31, 2023
|
| |||||||||||||||||||||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
as adjusted(1) |
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Current liabilities | | | | | | | | ||||||||||||||||||||||||||||||
Notes payable
|
| | | | 5,504,945 | | | | | | 775,355 | | | | | | 5,504,945 | | | | | | 775,355 | | | | | | 5,504,945 | | | | | | 775,355 | | |
Amounts due to related parties
|
| | | | 16,355,902 | | | | | | 2,303,681 | | | | | | 16,355,902 | | | | | | 2,303,681 | | | | | | 16,355,902 | | | | | | 2,303,681 | | |
Non-current liability | | | | | | | | ||||||||||||||||||||||||||||||
Loans from related parties
|
| | | | 1,100,000 | | | | | | 154,932 | | | | | | 1,100,000 | | | | | | 154,932 | | | | | | 1,100,000 | | | | | | 154,932 | | |
Shareholders’ Deficit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares (US$0.0002 par
value; 4,734,153,746 shares authorized, 2,000,000,000 shares issued and outstanding on an actual basis; 2,265,846,254 shares issued and outstanding on a pro forma basis; 2,475,846,254 shares issued and outstanding on a pro forma as adjusted basis) |
| | | | 2,584 | | | | | | 364 | | | | | | 2,961 | | | | | | 417 | | | | | | 3,260 | | | | | | 459 | | |
Convertible preferred shares
(US$0.0002 par value; 265,846,254 shares authorized, 265,846,254 shares issued and outstanding on an actual basis; and nil issued and outstanding on a pro forma and a pro forma as adjusted basis) |
| | | | 362 | | | | | | 51 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 11,213,798 | | | | | | 1,579,430 | | | | | | 11,213,783 | | | | | | 1,579,428 | | | | | | 14,197,500 | | | | | | 1,999,676 | | |
Accumulated other comprehensive income
|
| | | | 17,555 | | | | | | 2,473 | | | | | | 17,555 | | | | | | 2,473 | | | | | | 17,555 | | | | | | 2,473 | | |
Accumulated deficit
|
| | | | (20,865,686) | | | | | | (2,938,870) | | | | | | (20,865,686) | | | | | | (2,938,870) | | | | | | (20,865,686) | | | | | | (2,938,870) | | |
ZEEKR Intelligent Technology Holding Limited shareholders’ deficit
|
| | | | (9,631,387) | | | | | | (1,356,552) | | | | | | (9,631,387) | | | | | | (1,356,552) | | | | | | (6,647,371) | | | | | | (936,262) | | |
Non-controlling interest
|
| | | | 952,787 | | | | | | 134,197 | | | | | | 952,787 | | | | | | 134,197 | | | | | | 952,787 | | | | | | 134,197 | | |
Total shareholders’ deficit
|
| | | | (8,678,600) | | | | | | (1,222,355) | | | | | | (8,678,600) | | | | | | (1,222,355) | | | | | | (5,694,584) | | | | | | (802,065) | | |
Total capitalization
|
| | | | 14,282,247 | | | | | | 2,011,613 | | | | | | 14,282,247 | | | | | | 2,011,613 | | | | | | 17,266,263 | | | | | | 2,431,903 | | |
|
Initial public offering price per ordinary share
|
| | | US$ | 2.10 | | | |
|
|
|
Net tangible book value per ordinary share as of December 31, 2023
|
| | | US$ | (0.72) | | | |
|
|
|
Pro forma net tangible book value per ordinary share after giving effect to the automatic conversion of all of our outstanding preferred shares
|
| | | US$ | (0.63) | | | |
|
|
|
Pro forma net tangible book value per ordinary share as adjusted to give effect to the automatic conversion of all of our outstanding preferred shares, and this offering
|
| | | US$ | (0.41) | | | |
|
|
|
Amount of dilution in net tangible book value per ordinary share to new investors in this offering
|
| | | US$ | 2.51 | | | |
|
|
|
Amount of dilution in net tangible book value per ADS to new investors in this offering
|
| | | US$ | 25.10 | | | |
|
|
| | |
Ordinary shares
Purchased |
| |
Total Consideration
|
| |
Average
Price Per Ordinary Share |
| |
Average
Price Per ADS |
| ||||||||||||||||||||||||
|
Amount
(in thousands of US$) |
| | | | | | | |||||||||||||||||||||||||||||
|
Number
|
| |
Percent
|
| |
Percent
|
| |
US$
|
| |
US$
|
| |||||||||||||||||||||||
Existing shareholders
|
| | | | 2,265,846,254 | | | | | | 91.5% | | | | | | 1,559,617 | | | | | | 78.0% | | | | | | 0.69 | | | | | | 6.90 | | |
New investors
|
| | | | 210,000,000 | | | | | | 8.5% | | | | | | 441,000 | | | | | | 22.0% | | | | | | 2.10 | | | | | | 21.00 | | |
Total | | | | | 2,475,846,254 | | | | | | 100.0% | | | | | | 2,000,617 | | | | | | 100.0% | | | | | | | | | | | | | | |
| |
You should read the following discussion and analysis of our financial condition and results of operations in conjunction with the section entitled “Summary Combined and Consolidated Financial Data and Operating Data” and our Combined and Consolidated financial statements and the related notes included elsewhere in this prospectus. This discussion contains forward-looking statements that involve risks and uncertainties. See “Cautionary Statement Regarding Forward-Looking Statements.” Our actual results and the timing of selected events could differ materially from those anticipated in these forward-looking statements as a result of various factors, including those set forth under “Risk Factors” and elsewhere in this prospectus.
|
| |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vehicle sales
|
| | | | 1,544,320 | | | | | | 23.7 | | | | | | 19,671,247 | | | | | | 61.7 | | | | | | 33,911,762 | | | | | | 4,776,372 | | | | | | 65.6 | | |
Sales of batteries and other components
|
| | | | 2,128,193 | | | | | | 32.6 | | | | | | 10,317,822 | | | | | | 32.3 | | | | | | 14,692,617 | | | | | | 2,069,412 | | | | | | 28.4 | | |
Research and development service and
other services |
| | | | 2,855,005 | | | | | | 43.7 | | | | | | 1,910,379 | | | | | | 6.0 | | | | | | 3,068,239 | | | | | | 432,152 | | | | | | 6.0 | | |
Total | | | | | 6,527,518 | | | | | | 100.0 | | | | | | 31,899,448 | | | | | | 100.0 | | | | | | 51,672,618 | | | | | | 7,277,936 | | | | | | 100.0 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||
| | |
(in thousands, except percentage)
|
| |||||||||||||||||||||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vehicle sales
|
| | | | (1,515,797) | | | | | | 27.6 | | | | | | (18,748,155) | | | | | | 63.7 | | | | | | (28,831,552) | | | | | | (4,060,839) | | | | | | 64.3 | | |
Sales of batteries and other components
|
| | | | (2,133,504) | | | | | | 38.9 | | | | | | (9,226,025) | | | | | | 31.4 | | | | | | (13,808,131) | | | | | | (1,944,835) | | | | | | 30.8 | | |
Research and development service and other services
|
| | | | (1,840,048) | | | | | | 33.5 | | | | | | (1,453,218) | | | | | | 4.9 | | | | | | (2,182,405) | | | | | | (307,385) | | | | | | 4.9 | | |
Total | | | | | (5,489,349) | | | | | | 100.0 | | | | | | (29,427,398) | | | | | | 100.0 | | | | | | (44,822,088) | | | | | | (6,313,059) | | | | | | 100.0 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||
Research and development expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Outsourcing research and development expenses
|
| | | | (2,192,512) | | | | | | 69.3 | | | | | | (2,790,095) | | | | | | 51.3 | | | | | | (3,591,570) | | | | | | (505,862) | | | | | | 42.9 | | |
Employee compensation
|
| | | | (722,438) | | | | | | 22.9 | | | | | | (1,989,224) | | | | | | 36.5 | | | | | | (3,349,231) | | | | | | (471,729) | | | | | | 40.0 | | |
Others
|
| | | | (245,354) | | | | | | 7.8 | | | | | | (667,001) | | | | | | 12.2 | | | | | | (1,428,406) | | | | | | (201,187) | | | | | | 17.1 | | |
Total | | | | | (3,160,304) | | | | | | 100.0 | | | | | | (5,446,320) | | | | | | 100.0 | | | | | | (8,369,207) | | | | | | (1,178,778) | | | | | | 100.0 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Employee compensation
|
| | | | (630,988) | | | | | | 28.7 | | | | | | (1,541,674) | | | | | | 36.3 | | | | | | (2,297,230) | | | | | | (323,558) | | | | | | 33.2 | | |
Marketing and promotional expenses
|
| | | | (612,663) | | | | | | 27.8 | | | | | | (867,786) | | | | | | 20.4 | | | | | | (1,802,339) | | | | | | (253,854) | | | | | | 26.0 | | |
Rental and related expenses
|
| | | | (206,609) | | | | | | 9.4 | | | | | | (558,074) | | | | | | 13.1 | | | | | | (998,900) | | | | | | (140,692) | | | | | | 14.4 | | |
Freight
|
| | | | (265,136) | | | | | | 12.1 | | | | | | (320,930) | | | | | | 7.6 | | | | | | (397,203) | | | | | | (55,945) | | | | | | 5.7 | | |
Others
|
| | | | (484,660) | | | | | | 22.0 | | | | | | (956,853) | | | | | | 22.6 | | | | | | (1,424,889) | | | | | | (200,692) | | | | | | 20.7 | | |
Total | | | | | (2,200,056) | | | | | | 100.0 | | | | | | (4,245,317) | | | | | | 100.0 | | | | | | (6,920,561) | | | | | | (974,741) | | | | | | 100.0 | | |
| | |
Year Ended December 31,
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| | | | |||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| | | | |||||||||||||||||||||||||||
| | |
(in thousands, except percentage)
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||
Net revenues:
|
| | | | 6,527,518 | | | | | | 100.0 | | | | | | 31,899,448 | | | | | | 100.0 | | | | | | 51,672,618 | | | | | | 7,277,936 | | | | | | 100.0 | | | | | | ||||||
Cost of revenues:
|
| | | | (5,489,349) | | | | | | (84.1) | | | | | | (29,427,398) | | | | | | (92.3) | | | | | | (44,822,088) | | | | | | (6,313,059) | | | | | | (86.7) | | | | | | ||||||
Gross profit
|
| | | | 1,038,169 | | | | | | 15.9 | | | | | | 2,472,050 | | | | | | 7.7 | | | | | | 6,850,530 | | | | | | 964,877 | | | | | | 13.3 | | | | | | ||||||
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | (3,160,304) | | | | | | (48.4) | | | | | | (5,446,320) | | | | | | (17.1) | | | | | | (8,369,207) | | | | | | (1,178,778) | | | | | | (16.2) | | | | | | ||||||
Selling, general and administrative
expenses |
| | | | (2,200,056) | | | | | | (33.7) | | | | | | (4,245,317) | | | | | | (13.3) | | | | | | (6,920,561) | | | | | | (974,741) | | | | | | (13.4) | | | | | | ||||||
Other operating income, net
|
| | | | 19,552 | | | | | | 0.3 | | | | | | 67,764 | | | | | | 0.2 | | | | | | 261,188 | | | | | | 36,788 | | | | | | 0.5 | | | | | | ||||||
Total operating expenses
|
| | | | (5,340,808) | | | | | | (81.8) | | | | | | (9,623,873) | | | | | | (30.2) | | | | | | (15,028,580) | | | | | | (2,116,731) | | | | | | (29.1) | | | | | | ||||||
Loss from operations
|
| | | | (4,302,639) | | | | | | (65.9) | | | | | | (7,151,823) | | | | | | (22.5) | | | | | | (8,178,050) | | | | | | (1,151,854) | | | | | | (15.8) | | | | | | ||||||
Interest expense
|
| | | | (53,205) | | | | | | (0.8) | | | | | | (283,731) | | | | | | (0.9) | | | | | | (256,081) | | | | | | (36,068) | | | | | | (0.5) | | | | | | ||||||
Interest income
|
| | | | 23,022 | | | | | | 0.4 | | | | | | 112,142 | | | | | | 0.4 | | | | | | 94,624 | | | | | | 13,328 | | | | | | 0.2 | | | | | | ||||||
Other (expenses)/income, net
|
| | | | (184,582) | | | | | | (2.9) | | | | | | (31,679) | | | | | | (0.1) | | | | | | 50,587 | | | | | | 7,124 | | | | | | 0.1 | | | | | | ||||||
Loss before income tax expense and share of losses in equity method investments
|
| | | | (4,517,404) | | | | | | (69.2) | | | | | | (7,355,091) | | | | | | (23.1) | | | | | | (8,288,920) | | | | | | (1,167,470) | | | | | | (16.0) | | | | | | ||||||
Share of (loss)/income in equity method investments
|
| | | | (16,871) | | | | | | (0.3) | | | | | | (172,787) | | | | | | (0.5) | | | | | | 86,842 | | | | | | 12,231 | | | | | | 0.1 | | | | | | ||||||
Income tax benefits/(expense)
|
| | | | 19,983 | | | | | | 0.3 | | | | | | (127,268) | | | | | | (0.4) | | | | | | (62,113) | | | | | | (8,748) | | | | | | (0.1) | | | | | | ||||||
Net loss
|
| | | | (4,514,292) | | | | | | (69.2) | | | | | | (7,655,146) | | | | | | (24.0) | | | | | | (8,264,191) | | | | | | (1,163,987) | | | | | | (16.0) | | | | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
ZEEKR Segment | | | | | | | | | | | | | | | | | | | |
Net revenues
|
| | | | 1,821,130 | | | | | | 20,630,041 | | | | | | 35,614,648 | | |
Vehicle sales
|
| | | | 1,544,320 | | | | | | 19,671,247 | | | | | | 33,911,762 | | |
Sales of other products and services(1)
|
| | | | 276,810 | | | | | | 958,794 | | | | | | 1,702,886 | | |
Cost of revenues
|
| | | | (1,744,563) | | | | | | (19,587,442) | | | | | | (29,822,710) | | |
Segment profit
|
| | | | 76,567 | | | | | | 1,042,599 | | | | | | 5,791,938 | | |
Number of vehicles delivered
|
| | | | 6,007 | | | | | | 71,941 | | | | | | 118,685 | | |
Viridi Segment | | | | | | | | | | | | | | | | | | | |
Net revenues
|
| | | | 2,521,951 | | | | | | 12,799,124 | | | | | | 18,203,200 | | |
Sales of batteries and other components(2)
|
| | | | 2,264,470 | | | | | | 12,720,479 | | | | | | 17,620,328 | | |
Research and development services(3)
|
| | | | 257,481 | | | | | | 78,645 | | | | | | 582,872 | | |
Cost of revenues
|
| | | | (2,481,524) | | | | | | (11,628,709) | | | | | | (17,248,985) | | |
Segment profit
|
| | | | 40,427 | | | | | | 1,170,415 | | | | | | 954,215 | | |
CEVT Segment | | | | | | | | | | | | | | | | | | | |
Net revenues(4)
|
| | | | 2,760,362 | | | | | | 2,439,927 | | | | | | 2,259,127 | | |
Cost of revenues
|
| | | | (1,807,451) | | | | | | (1,958,945) | | | | | | (1,994.036) | | |
Segment profit
|
| | | | 952,911 | | | | | | 480,982 | | | | | | 265,091 | | |
| | |
For the Three Months Ended,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2022 |
| |
June 30,
2022 |
| |
September 30,
2022 |
| |
December 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| | | | | | | | ||||||||||||||||||||||||||||||||||||||
Net revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Vehicle sales
|
| | | | 2,191,252 | | | | | | 3,105,426 | | | | | | 5,523,521 | | | | | | 8,851,048 | | | | | | 4,725,196 | | | | | | 8,450,177 | | | | | | 10,143,742 | | | | | | 10,592,647 | | |
Sales of batteries and other components
|
| | | | 699,772 | | | | | | 2,450,950 | | | | | | 3,504,357 | | | | | | 3,662,743 | | | | | | 3,471,469 | | | | | | 3,894,307 | | | | | | 3,288,766 | | | | | | 4,038,075 | | |
Research and development service and
other services |
| | | | 164,346 | | | | | | 400,490 | | | | | | 427,395 | | | | | | 918,148 | | | | | | 423,743 | | | | | | 305,190 | | | | | | 612,103 | | | | | | 1,727,203 | | |
Total revenues
|
| | | | 3,055,370 | | | | | | 5,956,866 | | | | | | 9,455,273 | | | | | | 13,431,939 | | | | | | 8,620,408 | | | | | | 12,649,674 | | | | | | 14,044,611 | | | | | | 16,357,925 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of vehicle
|
| | | | (2,112,834) | | | | | | (2,933,273) | | | | | | (5,276,576) | | | | | | (8,425,472) | | | | | | (4,248,677) | | | | | | (7,300,487) | | | | | | (8,308,327) | | | | | | (8,974,061) | | |
Sales of batteries and other components
|
| | | | (561,910) | | | | | | (2,084,637) | | | | | | (3,172,295) | | | | | | (3,407,183) | | | | | | (3,403,866) | | | | | | (3,606,782) | | | | | | (3,050,588) | | | | | | (3,746,895) | | |
Research and development service and other services
|
| | | | (151,324) | | | | | | (291,352) | | | | | | (328,321) | | | | | | (682,221) | | | | | | (285,395) | | | | | | (192,079) | | | | | | (396,289) | | | | | | (1,308,642) | | |
Total cost of revenues
|
| | | | (2,826,068) | | | | | | (5,309,262) | | | | | | (8,777,192) | | | | | | (12,514,876) | | | | | | (7,937,938) | | | | | | (11,099,348) | | | | | | (11,755,204) | | | | | | (14,029,598) | | |
Gross profit
|
| | | | 229,302 | | | | | | 647,604 | | | | | | 678,081 | | | | | | 917,063 | | | | | | 682,470 | | | | | | 1,550,326 | | | | | | 2,289,407 | | | | | | 2,328,327 | | |
| | |
For the Three Months Ended,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2022 |
| |
June 30,
2022 |
| |
September 30,
2022 |
| |
December 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| | | | | | | | ||||||||||||||||||||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | (1,084,610) | | | | | | (958,215) | | | | | | (1,432,197) | | | | | | (1,971,298) | | | | | | (1,805,053) | | | | | | (1,383,501) | | | | | | (2,018,136) | | | | | | (3,162,517) | | |
Selling, general and administrative expenses
|
| | | | (770,705) | | | | | | (954,784) | | | | | | (1,308,356) | | | | | | (1,211,472) | | | | | | (1,284,428) | | | | | | (1,614,305) | | | | | | (1,813,890) | | | | | | (2,207,938) | | |
Other operating income, net
|
| | | | 6,908 | | | | | | 26,115 | | | | | | 17,159 | | | | | | 17,582 | | | | | | 57,808 | | | | | | 76,488 | | | | | | 34,851 | | | | | | 92,041 | | |
Total operating expenses
|
| | | | (1,848,407) | | | | | | (1,886,884) | | | | | | (2,723,394) | | | | | | (3,165,188) | | | | | | (3,031,673) | | | | | | (2,921,318) | | | | | | (3,797,175) | | | | | | (5,278,414) | | |
Loss from operations
|
| | | | (1,619,105) | | | | | | (1,239,280) | | | | | | (2,045,313) | | | | | | (2,248,125) | | | | | | (2,349,203) | | | | | | (1,370,992) | | | | | | (1,507,768) | | | | | | (2,950,087) | | |
Interest expense
|
| | | | (14,773) | | | | | | (65,875) | | | | | | (109,050) | | | | | | (94,033) | | | | | | (104,801) | | | | | | (87,364) | | | | | | (28,186) | | | | | | (35,730) | | |
Interest income
|
| | | | 11,842 | | | | | | 28,124 | | | | | | 36,501 | | | | | | 35,675 | | | | | | 22,731 | | | | | | 18,512 | | | | | | 27,614 | | | | | | 25,767 | | |
Other income (expenses), net
|
| | | | (41,418) | | | | | | (47,467) | | | | | | (55,680) | | | | | | 112,886 | | | | | | 11,107 | | | | | | 27,040 | | | | | | 6,020 | | | | | | 6,420 | | |
Loss before income tax expense and share of losses in equity method investments
|
| | | | (1,663,454) | | | | | | (1,324,498) | | | | | | (2,173,542) | | | | | | (2,193,597) | | | | | | (2,420,166) | | | | | | (1,412,804) | | | | | | (1,502,320) | | | | | | (2,953,630) | | |
Share of (losses) gain in equity method
investments |
| | | | (9,034) | | | | | | (25,546) | | | | | | (35,807) | | | | | | (102,400) | | | | | | (44,150) | | | | | | (11,090) | | | | | | 33,021 | | | | | | 109,061 | | |
Income tax (expense) benefits
|
| | | | (11,338) | | | | | | (51,330) | | | | | | (22,665) | | | | | | (41,935) | | | | | | (1,046) | | | | | | 18,678 | | | | | | 13,605 | | | | | | (93,350) | | |
Net loss
|
| | | | (1,683,826) | | | | | | (1,401,374) | | | | | | (2,232,014) | | | | | | (2,337,932) | | | | | | (2,465,362) | | | | | | (1,405,216) | | | | | | (1,455,694) | | | | | | (2,937,919) | | |
Less: income (loss) attributable to non-controlling interest
|
| | | | 9,873 | | | | | | 99,734 | | | | | | 52,130 | | | | | | 116,896 | | | | | | (71,029) | | | | | | 84,481 | | | | | | 20,368 | | | | | | 48,969 | | |
Net loss attributable to shareholders of
ZEEKR Intelligent Technology Holding Limited |
| | | | (1,693,699) | | | | | | (1,501,108) | | | | | | (2,284,144) | | | | | | (2,454,828) | | | | | | (2,394,333) | | | | | | (1,489,697) | | | | | | (1,476,062) | | | | | | (2,986,888) | | |
|
| | |
Year Ended December 31,
|
| | | | |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| | | | |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| | | | ||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||
Net cash provided by/(used in) operating activities
|
| | | | 630,182 | | | | | | (3,523,597) | | | | | | 2,275,333 | | | | | | 320,475 | | | | | | ||||||
Net cash provided by/(used in) investing activities
|
| | | | 379,525 | | | | | | (2,006,947) | | | | | | (1,958,752) | | | | | | (275,885) | | | | | | ||||||
Net cash provided by/(used in) financing activities
|
| | | | 2,785,064 | | | | | | 5,373,325 | | | | | | (2,683) | | | | | | (378) | | | | | | ||||||
Net increase/(decrease) in cash, cash equivalents and restricted cash
|
| | | | 3,794,771 | | | | | | (157,219) | | | | | | 313,898 | | | | | | 44,212 | | | | | | ||||||
Cash, cash equivalents and restricted cash at beginning
of year |
| | | | 141,929 | | | | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 528,867 | | | | | | ||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
| | | | (38,734) | | | | | | 14,157 | | | | | | 35,947 | | | | | | 5,063 | | | | | | ||||||
Cash, cash equivalents and restricted cash at end of year
|
| | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 4,104,749 | | | | | | 578,142 | | | | | |
| | |
Payment due by period
|
| |||||||||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
1 – 3 years
|
| |
4 – 5 years
|
| |
Over
5 years |
| |||||||||||||||||||||
| | |
RMB
|
| |
US$
|
| |
RMB
|
| |||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Capital expenditure commitments
|
| | | | 387,854 | | | | | | 54,628 | | | | | | 227,875 | | | | | | 146,227 | | | | | | 13,752 | | | | | | — | | |
| | |
Payment due by period
(RMB in thousands) |
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
1 – 3 Years
|
| |
4 – 5 Years
|
| |
Over 5 Years
|
| |||||||||||||||
Operating lease obligations
|
| | | | 2,797,036 | | | | | | 729,220 | | | | | | 968,615 | | | | | | 524,277 | | | | | | 574,924 | | |
Loans from related parties
|
| | | | 1,100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,100,000 | | |
Interest on loans
|
| | | | 442,381 | | | | | | 49,500 | | | | | | 99,000 | | | | | | 99,000 | | | | | | 194,881 | | |
Capital expenditure commitments
|
| | | | 387,854 | | | | | | 227,875 | | | | | | 146,227 | | | | | | 13,752 | | | | | | — | | |
Total | | | | | 4,727,271 | | | | | | 1,006,595 | | | | | | 1,213,842 | | | | | | 637,029 | | | | | | 1,869,805 | | |
| | |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2023 |
|
Grant date fair value of the underlying share (HKD per share)
|
| |
31.2
|
| |
9.34
|
|
Exercise Price (HKD per share)
|
| |
32.7
|
| |
9.56
|
|
Expected term
|
| |
7 years
|
| |
8 years
|
|
Expected volatility
|
| |
48.66 %
|
| |
46.20%
|
|
Expected dividend yield
|
| |
2 %
|
| |
1.49%
|
|
Risk free rate
|
| |
0.55 %
|
| |
3.74%
|
|
Exercise multiple
|
| |
2.8
|
| |
1.5
|
|
Expected forfeit rate
|
| |
8.3 %
|
| |
7.0%
|
|
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
CAGR
|
| |
CAGR
|
| ||||||||||||||||||||||||||||||||||||
Thousand Units
|
| |
2019 –
2023 |
| |
2024E –
2028E |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Germany | | | | | 63.5 | | | | | | 194.5 | | | | | | 328.4 | | | | | | 471.4 | | | | | | 524.2 | | | | | | 602.9 | | | | | | 783.8 | | | | | | 1,003.3 | | | | | | 1,254.1 | | | | | | 1,530.0 | | | | | | 69.5% | | | | | | 26.2% | | |
% of NEV sales in Germany
|
| | | | 58.4% | | | | | | 49.2% | | | | | | 54.6% | | | | | | 51.1% | | | | | | 74.9% | | | | | | 46.9% | | | | | | 49.6% | | | | | | 54.0% | | | | | | 58.4% | | | | | | 63.3% | | | | | | | | | | | | | | |
Sweden | | | | | 15.6 | | | | | | 28.0 | | | | | | 56.1 | | | | | | 95.0 | | | | | | 112.2 | | | | | | 151.5 | | | | | | 193.9 | | | | | | 238.5 | | | | | | 281.4 | | | | | | 318.0 | | | | | | 63.8% | | | | | | 20.4% | | |
% of NEV sales in Sweden
|
| | | | 38.6% | | | | | | 29.7% | | | | | | 46.4% | | | | | | 57.1% | | | | | | 64.8% | | | | | | 66.8% | | | | | | 68.3% | | | | | | 70.2% | | | | | | 72.1% | | | | | | 72.8% | | | | | | | | | | | | | | |
Netherlands | | | | | 61.7 | | | | | | 73.0 | | | | | | 60.1 | | | | | | 73.4 | | | | | | 114.0 | | | | | | 152.7 | | | | | | 197.0 | | | | | | 244.3 | | | | | | 295.6 | | | | | | 345.9 | | | | | | 16.6% | | | | | | 22.7% | | |
% of NEV sales in Netherlands
|
| | | | 92.6% | | | | | | 83.1% | | | | | | 57.9% | | | | | | 56.4% | | | | | | 70.8% | | | | | | 73.4% | | | | | | 76.9% | | | | | | 76.7% | | | | | | 77.5% | | | | | | 78.0% | | | | | | | | | | | | | | |
Denmark | | | | | 5.5 | | | | | | 14.3 | | | | | | 18.5 | | | | | | 30.9 | | | | | | 62.8 | | | | | | 82.2 | | | | | | 104.4 | | | | | | 129.5 | | | | | | 152.8 | | | | | | 175.7 | | | | | | 83.5% | | | | | | 20.9% | | |
% of NEV sales in Denmark
|
| | | | 58.9% | | | | | | 43.9% | | | | | | 38.8% | | | | | | 49.4% | | | | | | 78.4% | | | | | | 80.5% | | | | | | 82.9% | | | | | | 85.6% | | | | | | 85.6% | | | | | | 84.4% | | | | | | | | | | | | | | |
Ranking
|
| |
BEV Model
|
| |
Launch Time
|
| |
Starting Selling
Price (000’RMB) |
| |
Sales Volume
(Units) |
| |||||||||
1 | | |
ZEEKR 001
|
| | | | 2021.04 | | | | | | 300.0 | | | | | | 75,928 | | |
2
|
| |
NIO ET5
|
| | | | 2021.12 | | | | | | 298.0 | | | | | | 62,913 | | |
3
|
| |
NIO ES6
|
| | | | 2018.12 | | | | | | 338.0 | | | | | | 55,777 | | |
4
|
| |
BMW i3
|
| | | | 2013.07 | | | | | | 353.9 | | | | | | 53,682 | | |
5
|
| |
BMW iX3
|
| | | | 2020.07 | | | | | | 405.0 | | | | | | 39,594 | | |
6 | | |
ZEEKR 009
|
| | | | 2022.11 | | | | | | 499.0 | | | | | | 19,527 | | |
7
|
| |
AVATR 11
|
| | | | 2022.08 | | | | | | 300.0 | | | | | | 17,693 | | |
8
|
| |
MERCEDES BENZ EQE
|
| | | | 2022.08 | | | | | | 486.0 | | | | | | 14,041 | | |
9
|
| |
NIO ES8
|
| | | | 2017.04 | | | | | | 498.0 | | | | | | 13,683 | | |
10
|
| |
NIO EC6
|
| | | | 2020.07 | | | | | | 358.0 | | | | | | 11,072 | | |
|
Brand
|
| |
ZEEKR
|
| |
NIO
|
| |
NIO
|
| |
BMW
|
| |
NIO
|
| |
NIO
|
|
|
Model
|
| |
ZEEKR 001
|
| |
ET5
|
| |
ES6
|
| |
iX3
|
| |
ET7
|
| |
EC6
|
|
|
The Time Spent to Deliver 10,000 Vehicles
|
| |
< 4 months
|
| |
< 4 months
|
| |
~7 months
|
| |
~10 months
|
| |
~6 months
|
| |
~7 months
|
|
|
Brand
|
| |
ZEEKR
|
| |
BMW
|
| |
NIO
|
| |
AVATR
|
| |
Mercedes-Benz
|
|
|
Model
|
| |
ZEEKR 001
|
| |
iX3
|
| |
ET5
|
| |
AVATR 11
|
| |
EQE
|
|
|
Starting Selling Price (000’RMB)(1)
|
| |
299.0
|
| |
405.0
|
| |
298.0
|
| |
300.0
|
| |
486.0
|
|
|
Positioning
|
| |
Cross-over Hatchback
|
| |
Midsize SUV
|
| |
Midsize SUV
|
| |
Midsize SUV
|
| |
Mid-to-large Size Vehicle
|
|
| Space | | | | | | | | | | | | | | | | |
|
Length/ Width /Height (mm)
|
| |
4977*1999*1545
|
| |
4746*1891*1683
|
| |
4790*1960*1499
|
| |
4880*1970*1601
|
| |
4880*2032*1679
|
|
|
Wheelbase(mm)
|
| |
3,005
|
| |
2,864
|
| |
2,888
|
| |
2,975
|
| |
3,030
|
|
| Driving Performance | | | | | | | | | | | | | | | | |
|
Minimum Acceleration Time 0-100km/h (s)
|
| |
3.3
|
| |
6.8
|
| |
4
|
| |
6.6
|
| |
6.8
|
|
|
Capacity Range of Battery (kW·h)
|
| |
100
|
| |
80
|
| |
75-100
|
| |
90-116
|
| |
93.2-96.1
|
|
|
CLTC Range (km)
|
| |
705
|
| |
530-540
|
| |
560-710
|
| |
580-730
|
| |
717-752
|
|
| In-vehicle Configurations | | | | | | | | | | | | | | | | |
|
Air Suspension System
|
| |
√
|
| |
×
|
| |
×
|
| |
×
|
| |
×
|
|
|
Automatic Frameless Door
|
| |
√
|
| |
×
|
| |
√
|
| |
√
|
| |
√
|
|
|
Central Touch Screen Size (inch)
|
| |
15.05
|
| |
12.3
|
| |
12.8
|
| |
15.6
|
| |
12.8
|
|
Ranking
|
| |
MPV Model
|
| |
Launch Time
|
| |
Starting Selling
Price (000’RMB) |
| |
Sales Volume
(Units) |
| |||||||||
1 | | |
ZEEKR 009
|
| | | | 2022.11 | | | | | | 499.0 | | | | | | 19,527 | | |
2
|
| |
BESTUNE NAT
|
| | | | 2021.04 | | | | | | 155.8 | | | | | | 15,323 | | |
3
|
| |
BYD E6
|
| | | | 2011.10 | | | | | | 309.8 | | | | | | 8,391 | | |
4
|
| |
Denza D9
|
| | | | 2022.08 | | | | | | 395.8 | | | | | | 6,467 | | |
5
|
| |
VOYAH Dreamer
|
| | | | 2022.05 | | | | | | 339.9 | | | | | | 4,048 | | |
Ranking
|
| |
BEV Model
|
| |
Launch Time
|
| |
Starting Selling
Price (000’RMB) |
| |
Sales Volume
(Units) |
| |||||||||
1
|
| |
Tesla Model Y
|
| | | | 2017.07 | | | | | | 258.9 | | | | | | 252,694 | | |
2
|
| |
XPENG G6
|
| | | | 2023.06 | | | | | | 209.9 | | | | | | 42,205 | | |
3
|
| |
Leapmotor C11
|
| | | | 2021.12 | | | | | | 155.8 | | | | | | 30,830 | | |
4
|
| |
FAW-VOLKSWAGEN ID.4 CROZZ
|
| | | | 2020.09 | | | | | | 239.9 | | | | | | 26,079 | | |
5 | | |
ZEEKR X
|
| | | | 2023.04 | | | | | | 200.0 | | | | | | 19,622 | | |
6
|
| |
IM LS6
|
| | | | 2023.06 | | | | | | 229.9 | | | | | | 16,357 | | |
7
|
| |
XPENG G9
|
| | | | 2022.09 | | | | | | 263.9 | | | | | | 16,165 | | |
8
|
| |
AION.V
|
| | | | 2020.06 | | | | | | 159.9 | | | | | | 14,018 | | |
9
|
| |
SVW-VOLKSWAGEN ID.4 X
|
| | | | 2020.11 | | | | | | 195.8 | | | | | | 13,749 | | |
10
|
| |
Audi Q4 e-tron
|
| | | | 2021.04 | | | | | | 289.9 | | | | | | 12,433 | | |
Months
|
| |
Delivery Volume (units)
|
| |||
2024 | | | | | | | |
April | | | | | 16,089 | | |
March | | | | | 13,012 | | |
February
|
| | | | 7,510 | | |
January
|
| | | | 12,537 | | |
2023 | | | | | | | |
December | | | | | 13,476 | | |
November | | | | | 13,104 | | |
October
|
| | | | 13,077 | | |
September
|
| | | | 12,053 | | |
August
|
| | | | 12,303 | | |
July
|
| | | | 12,039 | | |
June
|
| | | | 10,620 | | |
May
|
| | | | 8,678 | | |
April
|
| | | | 8,101 | | |
March
|
| | | | 6,663 | | |
February | | | | | 5,455 | | |
January | | | | | 3,116 | | |
Function
|
| |
Number of
Employees |
| |
Percentage (%)
|
| ||||||
China | | | | | | | | | | | | | |
Research and Development
|
| | | | 6,712 | | | | | | 40.3 | | |
Sales and Marketing
|
| | | | 5,743 | | | | | | 34.5 | | |
Manufacturing
|
| | | | 2,600 | | | | | | 15.6 | | |
General and Administrative
|
| | | | 804 | | | | | | 4.8 | | |
Europe | | | | | | | | | | | | | |
Research and Development
|
| | | | 715 | | | | | | 4.3 | | |
Sales and Marketing
|
| | | | 71 | | | | | | 0.4 | | |
Location
|
| |
Approximately
Size in Square Meters |
| |
Primary use
|
| |
Lease term
|
| |||
China | | | | | | | | | | | | | |
Hangzhou | | | | | 15,801.2 | | | | Office | | |
October 15, 2021 – April 14, 2025
|
|
NingboNote | | | | | 52,730.0 | | | |
R&D center, office
|
| |
January 1, 2023 – December 31, 2023
|
|
Shanghai | | | | | 2,716.0 | | | | Office | | |
December 15, 2021 – December 14, 2024
|
|
Shanghai
|
| | | | 1,048.0 | | | |
R&D center, office
|
| |
December 15, 2021 – December 14, 2024
|
|
Sweden | | | | | | | | | | | | | |
Gothenburg | | | | | 800.0 | | | |
Storage, work shop
|
| |
March 1, 2018 – February 28, 2028
|
|
Gothenburg
|
| | | | 1,453.8 | | | |
Laboratory, storage
|
| |
June 1, 2021 – December 31, 2024
|
|
Directors and Executive Officers
|
| |
Age
|
| |
Position/Title
|
|
Shufu Li | | | 60 | | | Director, Founder, Chairman | |
Conghui An | | | 53 | | | Director, Co-founder, Chief Executive Officer | |
Donghui Li | | | 53 | | | Director, Co-founder | |
Shengyue Gui | | | 60 | | | Director, Co-founder | |
Stephen Brown Davis | | | 66 | | | Independent Director | |
Miguel A. Lopez Ben | | | 64 | | | Independent Director | |
Latha Maripuri | | | 48 | | | Independent Director | |
Michael David Ricks | | | 63 | | | Independent Director | |
Yun Xu | | | 43 | | | Vice President | |
Jing Yuan | | | 39 | | | Chief Financial Officer | |
Yuhui Zhao | | | 52 | | | Vice President | |
Ling Zhu | | | 44 | | | Vice President | |
| | |
Ordinary Shares
Underlying Equity Awards Granted |
| |
Exercise Price or
Purchase Price (US$/Share) |
| |
Date of Grant(1)
|
| |
Date of Expiration
|
| ||||||
Shufu Li
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| |||
Conghui An
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| |||
Donghui Li
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| |||
Shengyue Gui
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| |||
Stephen Brown Davis
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| |||
Miguel A. Lopez Ben
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| |||
Latha Maripuri
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| |||
Michael David Ricks
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| |||
Yun Xu
|
| |
*
|
| | | | 0.0002 | | | |
August 20, 2021
|
| |
December 31, 2030
|
| |||
Jing Yuan
|
| |
*
|
| | | | 0.0002 | | | |
August 20, 2021
|
| |
December 31, 2030
|
| |||
Yuhui Zhao
|
| |
*
|
| | | | 0.0002 | | | |
August 20, 2021
|
| |
December 31, 2030
|
| |||
Ling Zhu
|
| | | | * | | | | | | 0.0002 | | | |
August 20, 2021
|
| |
December 31, 2030
|
|
All directors and executive officers as a group
|
| | | | 5,600,000 | | | | | | 0.0002 | | | |
August 20, 2021
|
| |
December 31, 2030
|
|
| | |
Offering Shares Beneficially
Owned Prior to This Offering |
| |
Ordinary Shares
Beneficially Owned After This Offering |
| |
Voting Power After
This Offering |
| |||||||||||||||||||||
| | |
Number
|
| |
%**
|
| |
Number
|
| |
%**
|
| |
%***
|
| |||||||||||||||
Directors and Executive Officers†: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shufu Li(1)
|
| | | | 1,822,000,000 | | | | | | 80.4 | | | | | | 1,951,009,520 | | | | | | 78.8 | | | | | | 78.8 | | |
Conghui An(2)
|
| | | | 68,000,000 | | | | | | 3.0 | | | | | | 68,000,000 | | | | | | 2.7 | | | | | | 2.7 | | |
Donghui Li
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Shengyue Gui
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Stephen Brown Davis
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Miguel A. Lopez Ben
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Latha Maripuri
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael David Ricks
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yun Xu
|
| | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
Jing Yuan
|
| | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
Yuhui Zhao
|
| | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
Ling Zhu
|
| | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
All directors and executive officers as a group
|
| | | | 1,920,000,000 | | | | | | 84.7 | | | | | | 2,054,609,520 | | | | | | 82.8 | | | | | | 82.8 | | |
Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Geely Auto(3)
|
| | | | 1,240,000,000 | | | | | | 54.7 | | | | | | 1,369,009,520 | | | | | | 55.3 | | | | | | 55.3 | | |
Geely International (Hong Kong) Limited(4)
|
| | | | 300,000,000 | | | | | | 13.2 | | | | | | 300,000,000 | | | | | | 12.1 | | | | | | 12.1 | | |
GHGK Innovation Limited(5)
|
| | | | 222,000,000 | | | | | | 9.8 | | | | | | 222,000,000 | | | | | | 9.0 | | | | | | 9.0 | | |
|
Persons depositing or withdrawing shares or
ADS holders must pay: |
| |
For:
|
|
|
•
$5.00 (or less) per 100 ADSs (or portion of 100 ADSs)
|
| |
•
Issuance of ADSs, including issuances resulting from a distribution of shares or rights or other property
|
|
| | | |
•
Cancellation of ADSs for the purpose of withdrawal, including if the deposit agreement terminates
|
|
|
•
$.05 (or less) per ADS
|
| |
•
Any cash distribution to ADS holders
|
|
|
•
A fee equivalent to the fee that would be payable if securities distributed to you had been shares and the shares had been deposited for issuance of ADSs
|
| |
•
Distribution of securities distributed to holders of deposited securities (including rights) that are distributed by the depositary to ADS holders
|
|
|
•
$.05 (or less) per ADS per calendar year
|
| |
•
Depositary services
|
|
|
•
Registration or transfer fees
|
| |
•
Transfer and registration of shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw shares
|
|
|
•
Expenses of the depositary
|
| |
•
Cable (including SWIFT) and facsimile transmissions (when expressly provided in the deposit agreement)
|
|
| | | |
•
Converting foreign currency to U.S. dollars
|
|
|
•
Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes
|
| |
•
As necessary
|
|
|
•
Any charges incurred by the depositary or its agents for servicing the deposited securities
|
| |
•
As necessary
|
|
Underwriters
|
| |
Number
of ADSs |
| |||
Goldman Sachs (Asia) L.L.C.
|
| | | | 7,954,591 | | |
Morgan Stanley Asia Limited
|
| | | | 5,108,565 | | |
Merrill Lynch (Asia Pacific) Limited
|
| | | | 4,764,396 | | |
China International Capital Corporation Hong Kong Securities Limited
|
| | | | 2,663,384 | | |
BNP Paribas Securities Corp.
|
| | | | 63,633 | | |
BOCI Asia Limited
|
| | | | 63,633 | | |
CMBC Securities Company Limited
|
| | | | 63,633 | | |
CMB International Capital Limited
|
| | | | 63,633 | | |
HSBC Securities (USA) Inc.
|
| | | | 63,633 | | |
ICBC International Securities Limited
|
| | | | 63,633 | | |
Santander US Capital Markets LLC
|
| | | | 63,633 | | |
SPDB International Capital Limited
|
| | | | 63,633 | | |
Total
|
| | | | 21,000,000 | | |
| | | | | |
Total
|
| |||
| | |
Per ADS
|
| |
Without Option
to Purchase Additional ADSs |
| |
With Option
to Purchase Additional ADSs |
|
Initial public offering price
|
| |
$21.00
|
| |
$441,000,000
|
| |
$507,150,000
|
|
Underwriting discounts and commissions paid by us from ADSs offered to the public
|
| |
$1.47
|
| |
$11,905,601
|
| |
$16,536,101
|
|
Proceeds, before expenses, to us from ADSs offered to the public
|
| |
$19.53
|
| |
$429,094,399
|
| |
$490,613,899
|
|
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | US$ | 74,880 | | |
NYSE listing fee
|
| | | US$ | 25,000 | | |
FINRA filing fee
|
| | | US$ | 75,500 | | |
Printing and engraving expenses
|
| | | US$ | 135,000 | | |
Legal fees and expenses
|
| | | US$ | 3,277,781 | | |
Accounting fees and expenses
|
| | | US$ | 4,534,787 | | |
Miscellaneous costs
|
| | | US$ | 681,646 | | |
Total
|
| | |
US$
|
8,804,594
|
| |
| | |
Page
|
|
Combined and Consolidated Financial Statements for the Years Ended
December 31, 2021, 2022 and 2023 |
| | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
(Note 2(d)) |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 3,893,980 | | | | | | 3,561,544 | | | | | | 3,260,670 | | | | | | 459,256 | | |
Restricted cash
|
| | | | 3,986 | | | | | | 193,360 | | | | | | 844,079 | | | | | | 118,886 | | |
Notes receivable
|
| | | | 33,881 | | | | | | 148,673 | | | | | | 487,851 | | | | | | 68,712 | | |
Accounts receivable (net of allowance for doubtful accounts of RMB756, RMB1,923 and RMB3,765 as of December 31, 2021, 2022 and 2023, respectively)
|
| | | | 24,208 | | | | | | 158,581 | | | | | | 1,104,450 | | | | | | 155,559 | | |
Inventories
|
| | | | 1,214,080 | | | | | | 3,164,809 | | | | | | 5,228,689 | | | | | | 736,445 | | |
Amounts due from related parties (net of allowance for
doubtful accounts of RMB13,232, RMB9,276 and RMB4,271 as of December 31, 2021, 2022 and 2023, respectively) |
| | | | 3,848,577 | | | | | | 6,132,982 | | | | | | 7,256,861 | | | | | | 1,022,107 | | |
Prepayments and other current assets (net of allowance
for doubtful accounts of RMB110, RMB10,089 and RMB7,438 as of December 31, 2021, 2022 and 2023, respectively) |
| | | | 413,095 | | | | | | 1,240,175 | | | | | | 2,294,508 | | | | | | 323,175 | | |
Total current assets
|
| | | | 9,431,807 | | | | | | 14,600,124 | | | | | | 20,477,108 | | | | | | 2,884,140 | | |
Property, plant and equipment, net
|
| | | | 1,092,759 | | | | | | 1,953,846 | | | | | | 2,914,274 | | | | | | 410,467 | | |
Intangible assets, net
|
| | | | 36,396 | | | | | | 109,947 | | | | | | 410,912 | | | | | | 57,876 | | |
Land use rights, net
|
| | | | 54,108 | | | | | | 52,932 | | | | | | 51,755 | | | | | | 7,290 | | |
Operating lease right-of-use assets
|
| | | | 1,000,052 | | | | | | 2,077,072 | | | | | | 2,443,545 | | | | | | 344,166 | | |
Deferred tax assets
|
| | | | 75,395 | | | | | | 46,888 | | | | | | 86,395 | | | | | | 12,168 | | |
Long-term investments
|
| | | | 192,221 | | | | | | 372,952 | | | | | | 459,794 | | | | | | 64,761 | | |
Other non-current assets
|
| | | | 57,194 | | | | | | 263,555 | | | | | | 273,717 | | | | | | 38,552 | | |
Total non-current assets
|
| | | | 2,508,125 | | | | | | 4,877,192 | | | | | | 6,640,392 | | | | | | 935,280 | | |
TOTAL ASSETS
|
| | | | 11,939,932 | | | | | | 19,477,316 | | | | | | 27,117,500 | | | | | | 3,819,420 | | |
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
(Note 2(d)) |
| ||||||||||||
LIABILITIES AND SHAREHOLDER’S EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term borrowings, including current portion of long-term borrowings
|
| | | | 663,295 | | | | | | — | | | | | | — | | | | | | — | | |
Accounts payable
|
| | | | 1,673,388 | | | | | | 3,812,825 | | | | | | 4,104,717 | | | | | | 578,137 | | |
Notes payable
|
| | | | — | | | | | | 1,503,739 | | | | | | 5,504,945 | | | | | | 775,355 | | |
Amounts due to related parties
|
| | | | 5,718,117 | | | | | | 8,343,207 | | | | | | 16,355,902 | | | | | | 2,303,681 | | |
Income tax payable
|
| | | | 4,030 | | | | | | 54,024 | | | | | | 108,083 | | | | | | 15,223 | | |
Accruals and other current liabilities
|
| | | | 2,091,673 | | | | | | 3,912,119 | | | | | | 6,243,956 | | | | | | 879,443 | | |
Total current liabilities
|
| | | | 10,150,503 | | | | | | 17,625,914 | | | | | | 32,317,603 | | | | | | 4,551,839 | | |
Operating lease liabilities, non-current
|
| | | | 786,202 | | | | | | 1,558,136 | | | | | | 1,807,159 | | | | | | 254,533 | | |
Amounts due to related parties, non-current
|
| | | | — | | | | | | 6,000,000 | | | | | | 1,100,000 | | | | | | 154,932 | | |
Other non-current liabilities
|
| | | | 70,411 | | | | | | 258,077 | | | | | | 563,001 | | | | | | 79,297 | | |
Deferred tax liability
|
| | | | 3,390 | | | | | | 8,056 | | | | | | 8,337 | | | | | | 1,174 | | |
Total non-current liabilities
|
| | | | 860,003 | | | | | | 7,824,269 | | | | | | 3,478,497 | | | | | | 489,936 | | |
TOTAL LIABILITIES
|
| | | | 11,010,506 | | | | | | 25,450,183 | | | | | | 35,796,100 | | | | | | 5,041,775 | | |
Commitments and contingencies (Note 26) | | | | | | | | | | | | | | | | | | | | | | | | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares (US$0.0002 par value, 4,873,529,415, 4,873,529,415 and 4,734,153,746 shares authorized, 2,000,000,000, 2,000,000,000 and 2,000,000,000 shares issued and outstanding as of December 31, 2021, 2022 and 2023, respectively)
|
| | | | 2,584 | | | | | | 2,584 | | | | | | 2,584 | | | | | | 364 | | |
Convertible preferred shares (US$0.0002 par value,
126,470,585, 126,470,585 and 265,846,254 shares authorized, 75,882,351, 126,470,585 and 265,846,254 shares issued and outstanding as of December 31, 2021, 2022 and 2023, respectively) |
| | | | 98 | | | | | | 162 | | | | | | 362 | | | | | | 51 | | |
Additional paid-in capital
|
| | | | 4,269,555 | | | | | | 5,705,305 | | | | | | 11,213,798 | | | | | | 1,579,430 | | |
Paid-in capital in combined companies
|
| | | | 697,517 | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated deficits
|
| | | | (4,584,927) | | | | | | (12,518,706) | | | | | | (20,865,686) | | | | | | (2,938,870) | | |
Accumulated other comprehensive (loss) income
|
| | | | (46,766) | | | | | | (32,210) | | | | | | 17,555 | | | | | | 2,473 | | |
ZEEKR Intelligent Technology Holding Limited shareholders’ equity (deficit)
|
| | | | 338,061 | | | | | | (6,842,865) | | | | | | (9,631,387) | | | | | | (1,356,552) | | |
Non-controlling interest
|
| | | | 591,365 | | | | | | 869,998 | | | | | | 952,787 | | | | | | 134,197 | | |
Total Shareholder’s Equity (Deficit)
|
| | | | 929,426 | | | | | | (5,972,867) | | | | | | (8,678,600) | | | | | | (1,222,355) | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
| | | | 11,939,932 | | | | | | 19,477,316 | | | | | | 27,117,500 | | | | | | 3,819,420 | | |
|
| | |
Year ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
(Note 2(d)) |
| ||||||||||||
Net revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Vehicle sales (including revenues from related parties of RMB93,985, RMB54,845 and RMB95,299 for the year ended December 31, 2021, 2022 and 2023, respectively)
|
| | | | 1,544,320 | | | | | | 19,671,247 | | | | | | 33,911,762 | | | | | | 4,776,372 | | |
Sales of batteries and other components (including revenues from
related parties of RMB2,126,680, RMB10,235,863 and RMB14,454,853 for the year ended December 31, 2021, 2022 and 2023, respectively) |
| | | | 2,128,193 | | | | | | 10,317,822 | | | | | | 14,692,617 | | | | | | 2,069,412 | | |
Research and development service and other services (including revenues from related parties of RMB2,846,500, RMB1,757,074 and RMB3,021,836 for the year ended December 31, 2021, 2022 and 2023, respectively)
|
| | | | 2,855,005 | | | | | | 1,910,379 | | | | | | 3,068,239 | | | | | | 432,152 | | |
Total revenues
|
| | | | 6,527,518 | | | | | | 31,899,448 | | | | | | 51,672,618 | | | | | | 7,277,936 | | |
Cost of revenues:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Vehicle Sales (including cost of revenues from related parties of RMB1,478,492, RMB18,583,211 and RMB28,782,677 for the year ended December 31, 2021, 2022 and 2023, respectively)
|
| | | | (1,515,797) | | | | | | (18,748,155) | | | | | | (28,831,552) | | | | | | (4,060,839) | | |
Sales of batteries and other components (including cost of
revenues from related parties of nil, nil and RMB3,508,760 for the year ended December 31, 2021, 2022 and 2023, respectively) |
| | | | (2,133,504) | | | | | | (9,226,025) | | | | | | (13,808,131) | | | | | | (1,944,835) | | |
Research and development service and other services (including cost of revenues from related parties of RMB4,378, RMB219,388 and RMB105,362 for the year ended December 31, 2021, 2022 and 2023, respectively)
|
| | | | (1,840,048) | | | | | | (1,453,218) | | | | | | (2,182,405) | | | | | | (307,385) | | |
Total cost of revenues
|
| | | | (5,489,349) | | | | | | (29,427,398) | | | | | | (44,822,088) | | | | | | (6,313,059) | | |
Gross profit
|
| | | | 1,038,169 | | | | | | 2,472,050 | | | | | | 6,850,530 | | | | | | 964,877 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | (3,160,304) | | | | | | (5,446,320) | | | | | | (8,369,207) | | | | | | (1,178,778) | | |
Selling, general and administrative expenses
|
| | | | (2,200,056) | | | | | | (4,245,317) | | | | | | (6,920,561) | | | | | | (974,741) | | |
Other operating income, net
|
| | | | 19,552 | | | | | | 67,764 | | | | | | 261,188 | | | | | | 36,788 | | |
Total operating expenses
|
| | | | (5,340,808) | | | | | | (9,623,873) | | | | | | (15,028,580) | | | | | | (2,116,731) | | |
Loss from operations
|
| | | | (4,302,639) | | | | | | (7,151,823) | | | | | | (8,178,050) | | | | | | (1,151,854) | | |
Interest expense
|
| | | | (53,205) | | | | | | (283,731) | | | | | | (256,081) | | | | | | (36,068) | | |
Interest income
|
| | | | 23,022 | | | | | | 112,142 | | | | | | 94,624 | | | | | | 13,328 | | |
Other (expenses) income, net
|
| | | | (184,582) | | | | | | (31,679) | | | | | | 50,587 | | | | | | 7,124 | | |
Loss before income tax expense and share of losses in equity method investments
|
| | | | (4,517,404) | | | | | | (7,355,091) | | | | | | (8,288,920) | | | | | | (1,167,470) | | |
Share of (loss) income in equity method investments
|
| | | | (16,871) | | | | | | (172,787) | | | | | | 86,842 | | | | | | 12,231 | | |
Income tax benefits (expense)
|
| | | | 19,983 | | | | | | (127,268) | | | | | | (62,113) | | | | | | (8,748) | | |
Net loss
|
| | | | (4,514,292) | | | | | | (7,655,146) | | | | | | (8,264,191) | | | | | | (1,163,987) | | |
Less: (loss) income attributable to non-controlling interest
|
| | | | (151,723) | | | | | | 278,633 | | | | | | 82,789 | | | | | | 11,661 | | |
Net loss attributable to shareholders of ZEEKR Intelligent Technology
Holding Limited |
| | | | (4,362,569) | | | | | | (7,933,779) | | | | | | (8,346,980) | | | | | | (1,175,648) | | |
Net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | (1.43) | | | | | | (3.97) | | | | | | (4.17) | | | | | | (0.59) | | |
Weighted average shares used in calculating net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 1,506,849,315 | | | | | | 2,000,000,000 | | | | | | 2,000,000,000 | | | | | | 2,000,000,000 | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
(Note 2(d)) |
| ||||||||||||
Net loss
|
| | | | (4,514,292) | | | | | | (7,655,146) | | | | | | (8,264,191) | | | | | | (1,163,987) | | |
Other comprehensive loss, net of tax of nil: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | (103,405) | | | | | | 14,556 | | | | | | 49,765 | | | | | | 7,009 | | |
Comprehensive loss
|
| | | | (4,617,697) | | | | | | (7,640,590) | | | | | | (8,214,426) | | | | | | (1,156,978) | | |
Less: comprehensive (loss) income attributable to non-controlling interest
|
| | | | (151,723) | | | | | | 278,633 | | | | | | 82,789 | | | | | | 11,661 | | |
Comprehensive loss attributable to shareholders of ZEEKR Intelligent Technology Holding
|
| | | | (4,465,974) | | | | | | (7,919,223) | | | | | | (8,297,215) | | | | | | (1,168,639) | | |
| | |
Ordinary shares
|
| |
Preferred shares
|
| |
Additional
paid-in capital |
| |
Paid-in
capital in combined companies |
| |
Retained
earnings (Accumulated deficit) |
| |
Accumulated
other comprehensive income (loss) |
| |
Total ZEEKR
Intelligent Technology Co., Ltd.’s Equity (Deficit) |
| |
Non-
controlling Interest |
| |
Total
Shareholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Number
|
| |
RMB
|
| |
Number
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,417 | | | | | | 1,241,717 | | | | | | 2,075,196 | | | | | | 56,639 | | | | | | 3,379,969 | | | | | | — | | | | | | 3,379,969 | | |
Capital injection in ZEEKR Hangzhou Bay
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | |
Issuance of ordinary shares at the incorporation of the Company
|
| | | | 2,000,000,000 | | | | | | 2,584 | | | | | | — | | | | | | — | | | | | | 1,997,416 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | |
Dividend distributed to Geely Auto by ZEEKR Shanghai prior to the Reorganization
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,811,368) | | | | | | — | | | | | | (1,811,368) | | | | | | — | | | | | | (1,811,368) | | |
Conversion of advances from
parent company to paid in capital of Ningbo Viridi prior to the reorganization (Note 16) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 822,000 | | | | | | — | | | | | | — | | | | | | 822,000 | | | | | | — | | | | | | 822,000 | | |
Gain from disposal of an equity
investment to an entity under common control (Note 13) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,478 | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,478 | | | | | | — | | | | | | 35,478 | | |
Gain from acquisitions of
equity-method investments from entities under common control (Note 13) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,098 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,098 | | | | | | — | | | | | | 2,098 | | |
Acquisition of ZEEKR
Hangzhou Bay in connection with the Reorganization (Note 1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,671 | | | | | | (500,000) | | | | | | — | | | | | | — | | | | | | (485,329) | | | | | | — | | | | | | (485,329) | | |
Acquisition of ZEEKR Shanghai in connection with the Reorganization (Note 1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,032) | | | | | | (970,386) | | | | | | — | | | | | | — | | | | | | (980,418) | | | | | | — | | | | | | (980,418) | | |
Issuance of preferred shares
|
| | | | — | | | | | | — | | | | | | 75,882,351 | | | | | | 98 | | | | | | 1,934,022 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,934,120 | | | | | | — | | | | | | 1,934,120 | | |
Acquisition of Ningbo Viridi in
connection with the Reorganization (Note 1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 138,912 | | | | | | (882,000) | | | | | | — | | | | | | — | | | | | | (743,088) | | | | | | 743,088 | | | | | | — | | |
Reallocation from retained
earnings to paid in capital at CEVT (Note 16) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 486,186 | | | | | | (486,186) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,362,569) | | | | | | — | | | | | | (4,362,569) | | | | | | (151,723) | | | | | | (4,514,292) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,573 | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,573 | | | | | | — | | | | | | 150,573 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (103,405) | | | | | | (103,405) | | | | | | — | | | | | | (103,405) | | |
Balance as of December 31,
2021 |
| | | | 2,000,000,000 | | | | | | 2,584 | | | | | | 75,882,351 | | | | | | 98 | | | | | | 4,269,555 | | | | | | 697,517 | | | | | | (4,584,927) | | | | | | (46,766) | | | | | | 338,061 | | | | | | 591,365 | | | | | | 929,426 | | |
| | |
Ordinary shares
|
| |
Preferred shares
|
| |
Additional
paid-in capital |
| |
Paid-in
capital in combined companies |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive income (loss) |
| |
Total ZEEKR
Intelligent Technology Co., Ltd.’s Equity (Deficit) |
| |
Non-
controlling Interest |
| |
Total
Shareholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Number
|
| |
RMB
|
| |
Number
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | 2,000,000,000 | | | | | | 2,584 | | | | | | 75,882,351 | | | | | | 98 | | | | | | 4,269,555 | | | | | | 697,517 | | | | | | (4,584,927) | | | | | | (46,766) | | | | | | 338,061 | | | | | | 591,365 | | | | | | 929,426 | | |
Issuance of preferred shares
|
| | | | — | | | | | | — | | | | | | 50,588,234 | | | | | | 64 | | | | | | 1,268,296 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,268,360 | | | | | | — | | | | | | 1,268,360 | | |
Acquisition of CEVT in connection with the Reorganization (Note 1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,754) | | | | | | (697,517) | | | | | | — | | | | | | — | | | | | | (741,271) | | | | | | — | | | | | | (741,271) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,933,779) | | | | | | — | | | | | | (7,933,779) | | | | | | 278,633 | | | | | | (7,655,146) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 211,208 | | | | | | — | | | | | | — | | | | | | — | | | | | | 211,208 | | | | | | — | | | | | | 211,208 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,556 | | | | | | 14,556 | | | | | | — | | | | | | 14,556 | | |
Balance as of December 31, 2022
|
| | | | 2,000,000,000 | | | | | | 2,584 | | | | | | 126,470,585 | | | | | | 162 | | | | | | 5,705,305 | | | | |
|
—
|
| | | | | (12,518,706) | | | | | | (32,210) | | | | | | (6,842,865) | | | | | | 869,998 | | | | | | (5,972,867) | | |
| | |
Ordinary shares
|
| |
Preferred shares
|
| |
Additional
paid-in capital |
| |
Paid-in
capital in combined companies |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive income (loss) |
| |
Total
ZEEKR Intelligent Technology Co., Ltd.’s Equity (Deficit) |
| |
Non-
controlling Interest |
| |
Total
Shareholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Number
|
| |
RMB
|
| |
Number
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||||||||||||||||||||
Balance as of January 1, 2023
|
| | |
|
2,000,000,000
|
| | | |
|
2,584
|
| | | |
|
126,470,585
|
| | | |
|
162
|
| | | |
|
5,705,305
|
| | | | | — | | | | |
|
(12,518,706)
|
| | | |
|
(32,210)
|
| | | |
|
(6,842,865)
|
| | | |
|
869,998
|
| | | |
|
(5,972,867)
|
| |
Issuance of preferred shares
|
| | | | — | | | | | | — | | | | | | 139,375,669 | | | | | | 200 | | | | | | 5,372,844 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,373,044 | | | | | | — | | | | | | 5,373,044 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,346,980) | | | | | | — | | | | | | (8,346,980) | | | | | | 82,789 | | | | | | (8,264,191) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 135,649 | | | | | | — | | | | | | — | | | | | | — | | | | | | 135,649 | | | | | | — | | | | | | 135,649 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,765 | | | | | | 49,765 | | | | | | — | | | | | | 49,765 | | |
Balance as of December 31, 2023
|
| | | | 2,000,000,000 | | | | | | 2,584 | | | | | | 265,846,254 | | | | | | 362 | | | | | | 11,213,798 | | | | |
|
—
|
| | | | | (20,865,686) | | | | | | 17,555 | | | | | | (9,631,387) | | | | | | 952,787 | | | | | | (8,678,600) | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
(Note 2(d)) |
| ||||||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | (4,514,292) | | | | | | (7,655,146) | | | | | | (8,264,191) | | | | | | (1,163,987) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Share-based compensation
|
| | | | 150,573 | | | | | | 211,208 | | | | | | 135,649 | | | | | | 19,106 | | |
Depreciation and amortization
|
| | | | 89,838 | | | | | | 239,106 | | | | | | 618,189 | | | | | | 87,070 | | |
Deferred taxes
|
| | | | (64,424) | | | | | | 33,173 | | | | | | (39,226) | | | | | | (5,525) | | |
(Gain) loss from disposal of property and equipment
|
| | | | (25) | | | | | | 194 | | | | | | 15,088 | | | | | | 2,125 | | |
Loss from disposal of intangible asset
|
| | | | — | | | | | | — | | | | | | 210 | | | | | | 30 | | |
Share of loss (income) in equity method investments
|
| | | | 16,871 | | | | | | 172,787 | | | | | | (86,842) | | | | | | (12,231) | | |
Change in fair value of derivative instruments
|
| | | | — | | | | | | 1,178 | | | | | | 358 | | | | | | 50 | | |
Foreign exchange loss (gain), net
|
| | | | 181,601 | | | | | | (91,222) | | | | | | 9,468 | | | | | | 1,334 | | |
(Reversal) provision of allowance for doubtful
accounts |
| | | | (5,454) | | | | | | 7,190 | | | | | | (5,814) | | | | | | (819) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes receivable
|
| | | | (30,505) | | | | | | (114,792) | | | | | | (339,178) | | | | | | (47,772) | | |
Accounts receivable
|
| | | | (13,187) | | | | | | (135,540) | | | | | | (947,711) | | | | | | (133,482) | | |
Inventories
|
| | | | (1,020,026) | | | | | | (1,950,729) | | | | | | (2,063,880) | | | | | | (290,691) | | |
Amounts due from related parties
|
| | | | (1,255,016) | | | | | | (2,292,260) | | | | | | (922,982) | | | | | | (129,999) | | |
Prepayments and other current assets
|
| | | | (62,147) | | | | | | (646,359) | | | | | | (1,041,999) | | | | | | (146,763) | | |
Operating lease right-of-use assets
|
| | | | (499,022) | | | | | | (1,077,020) | | | | | | (366,473) | | | | | | (51,617) | | |
Other non-current assets
|
| | | | (45,897) | | | | | | (369,924) | | | | | | (37,635) | | | | | | (5,301) | | |
Accounts payable
|
| | | | 1,274,719 | | | | | | 2,139,437 | | | | | | 291,892 | | | | | | 41,112 | | |
Notes payable
|
| | | | — | | | | | | 1,503,739 | | | | | | 4,001,206 | | | | | | 563,558 | | |
Amounts due to related parties
|
| | | | 4,585,508 | | | | | | 3,986,480 | | | | | | 8,482,783 | | | | | | 1,194,775 | | |
Income tax payable
|
| | | | (12,135) | | | | | | 49,994 | | | | | | 54,059 | | | | | | 7,614 | | |
Accruals and other current liabilities
|
| | | | 1,320,003 | | | | | | 1,194,669 | | | | | | 2,085,136 | | | | | | 293,685 | | |
Operating lease liabilities
|
| | | | 506,912 | | | | | | 1,082,574 | | | | | | 392,302 | | | | | | 55,255 | | |
Other non-current liabilities
|
| | | | 26,287 | | | | | | 187,666 | | | | | | 304,924 | | | | | | 42,948 | | |
Net cash provided by (used in) operating activities
|
| | | | 630,182 | | | | | | (3,523,597) | | | | | | 2,275,333 | | | | | | 320,475 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchases of property, plant and equipment
|
| | | | (732,836) | | | | | | (838,068) | | | | | | (1,568,737) | | | | | | (220,952) | | |
Purchases of intangible assets
|
| | | | (22,006) | | | | | | (81,427) | | | | | | (344,663) | | | | | | (48,545) | | |
Proceeds from disposal of property and equipment
|
| | | | 297 | | | | | | 24,085 | | | | | | 28,425 | | | | | | 4,004 | | |
Proceeds from disposal of long-term investments
|
| | | | 306,240 | | | | | | 9,000 | | | | | | — | | | | | | — | | |
Payment for business combinations under common control (Note 1)
|
| | | | (1,465,747) | | | | | | (708,587) | | | | | | — | | | | | | — | | |
Investment in equity investee
|
| | | | (120,000) | | | | | | (442,017) | | | | | | — | | | | | | — | | |
Repayments of advances to related parties
|
| | | | 2,413,577 | | | | | | 30,067 | | | | | | 26,223 | | | | | | 3,693 | | |
Payment for loan to related parties
|
| | | | — | | | | | | — | | | | | | (100,000) | | | | | | (14,085) | | |
Net cash provided by (used in) investing activities
|
| | | | 379,525 | | | | | | (2,006,947) | | | | | | (1,958,752) | | | | | | (275,885) | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
(Note 2(d)) |
| ||||||||||||
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of ordinary shares
|
| | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from Issuance of preferred shares (net of issuance costs of RMB1,690 and RMB2,134 for the year ended 2022 and 2023, respectively)
|
| | | | 1,934,120 | | | | | | 1,268,360 | | | | | | 5,373,044 | | | | | | 756,777 | | |
Proceeds from short-term bank borrowings
|
| | | | 447,483 | | | | | | 147,000 | | | | | | — | | | | | | — | | |
Repayment of short-term bank borrowings
|
| | | | (376,724) | | | | | | (751,359) | | | | | | — | | | | | | — | | |
Proceeds from long-term bank borrowings
|
| | | | | | | | | | 972,042 | | | | | | — | | | | | | — | | |
Repayment of long-term bank borrowings
|
| | | | | | | | | | (972,042) | | | | | | — | | | | | | — | | |
Proceeds from related party loans
|
| | | | 299,683 | | | | | | 7,800,000 | | | | | | — | | | | | | — | | |
Repayments of related party loans
|
| | | | — | | | | | | (3,090,676) | | | | | | (5,375,727) | | | | | | (757,155) | | |
Repayments of advances from related parties
|
| | | | (207,665) | | | | | | — | | | | | | — | | | | | | — | | |
Capital contribution to ZEEKR Hangzhou Bay from Geely Holding
|
| | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | |
Dividend paid by ZEEKR Shanghai prior to Reorganization
|
| | | | (1,811,833) | | | | | | — | | | | | | — | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 2,785,064 | | | | | | 5,373,325 | | | | | | (2,683) | | | | | | (378) | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | 3,794,771 | | | | | | (157,219) | | | | | | 313,898 | | | | | | 44,212 | | |
Cash, cash equivalents and restricted cash at beginning of year
|
| | | | 141,929 | | | | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 528,867 | | |
Effect of exchange rate changes on cash, cash equivalents
and restricted cash |
| | | | (38,734) | | | | | | 14,157 | | | | | | 35,947 | | | | | | 5,063 | | |
Cash, cash equivalents and restricted cash at end of year
|
| | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 4,104,749 | | | | | | 578,142 | | |
Supplementary disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash paid for income tax
|
| | | | 56,046 | | | | | | 80,342 | | | | | | 120,078 | | | | | | 16,913 | | |
Interest paid
|
| | | | 45,769 | | | | | | 60,808 | | | | | | 209,571 | | | | | | 29,517 | | |
Supplementary disclosure of non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Accrued purchases of property and equipment
|
| | | | 94,158 | | | | | | 398,648 | | | | | | 497,651 | | | | | | 70,093 | | |
Amounts due from related parties in connection with disposal of property and equipment
|
| | | | — | | | | | | — | | | | | | 122,115 | | | | | | 17,200 | | |
Amounts due to related parties in connection with acquisition of long-term investments
|
| | | | 65,017 | | | | | | — | | | | | | — | | | | | | — | | |
Conversion of advances from parent company to paid in capital
|
| | | | 822,000 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
(Note 2(d)) |
| ||||||||||||
Cash and cash equivalents
|
| | | | 3,893,980 | | | | | | 3,561,544 | | | | | | 3,260,670 | | | | | | 459,256 | | |
Restricted cash
|
| | | | 3,986 | | | | | | 193,360 | | | | | | 844,079 | | | | | | 118,886 | | |
Total cash, cash equivalents and restricted cash
|
| | | | 3,897,966 | | | | | | 3,754,904 | | | | | | 4,104,749 | | | | | | 578,142 | | |
Name of the entity
|
| |
Place of incorporation
|
| |
Principle activities
|
|
ZEEKR Automobile (Shanghai) Co., Ltd., previously known as Shanghai Maple Guorun Automobile Company Ltd. (“ZEEKR Shanghai”) | | |
The People’s Republic of China
|
| | Investment holding company | |
ZEEKR Automobile (Ningbo Hangzhou Bay New Zone) Co., Ltd. (“ZEEKR Hangzhou Bay”) | | |
The People’s Republic of China
|
| | Managing the production and commercialization of electric vehicles | |
Viridi E-Mobility Technology (Ningbo) Co., Ltd. (“Ningbo Viridi”) | | |
The People’s Republic of China
|
| | Production and sales of electric powertrain and battery packs for electric vehicles | |
Zeekr Technology Europe AB (previously known as “China-Euro Vehicle Technology Aktiebolag”, “CEVT”) | | |
Sweden
|
| | Provision of research and development services | |
| | |
Useful lives
|
|
Buildings
|
| |
30 years
|
|
Motor vehicles
|
| |
2 to 10 years
|
|
Production facilities
|
| |
2 to 10 years
|
|
Mold and tooling
|
| |
2 to 7 years
|
|
Electronic devices, furniture and office equipment
|
| |
2 to 10 years
|
|
Leasehold improvements
|
| |
Shorter of the lease term
or estimated useful lives |
|
| | |
Useful lives
|
|
Trademark and domain name
|
| |
10 years
|
|
Software
|
| |
2 – 5 years
|
|
| | |
Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Balance at beginning of the year
|
| | | | 1,813 | | | | | | 15,715 | | | | | | 178,075 | | |
Provision for warranties
|
| | | | 18,719 | | | | | | 214,793 | | | | | | 415,244 | | |
Consumption
|
| | | | (4,817) | | | | | | (52,433) | | | | | | (174,008) | | |
Balance at end of the year
|
| | | | 15,715 | | | | | | 178,075 | | | | | | 419,311 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Company A[1]
|
| | | | 32.2% | | | | | | * | | | | | | * | | |
Company B[1]
|
| | | | 12.3% | | | | | | * | | | | | | * | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Company A[1]
|
| | | | * | | | | | | 11.62% | | | | | | * | | |
Company C[1]
|
| | | | 26.7% | | | | | | 16.42% | | | | | | * | | |
Company D[1]
|
| | | | 21.2% | | | | | | 10.35% | | | | | | 12.70% | | |
Company E[1]
|
| | | | * | | | | | | 10.28% | | | | | | * | | |
Company F[1]
|
| | | | * | | | | | | * | | | | | | 18.68% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Company A[1]
|
| | | | 18.1% | | | | | | * | | | | | | * | | |
Company G[1]
|
| | | | 15.4% | | | | | | 53.54% | | | | | | 44.79% | | |
Company H
|
| | | | 12.1% | | | | | | 13.14% | | | | | | * | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Accounts receivable
|
| | | | 24,964 | | | | | | 160,504 | | | | | | 1,108,215 | | |
Less: allowance for doubtful accounts
|
| | | | (756) | | | | | | (1,923) | | | | | | (3,765) | | |
Total Accounts receivable, net
|
| | | | 24,208 | | | | | | 158,581 | | | | | | 1,104,450 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Beginning of the year
|
| | | | 244 | | | | | | 756 | | | | | | 1,923 | | |
Provision of allowance for doubtful accounts
|
| | | | 512 | | | | | | 1,167 | | | | | | 1,842 | | |
End of the year
|
| | | | 756 | | | | | | 1,923 | | | | | | 3,765 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Raw materials
|
| | | | 375,837 | | | | | | 1,129,060 | | | | | | 733,069 | | |
Work in progress
|
| | | | 34,785 | | | | | | 48,216 | | | | | | 40,142 | | |
Finished products
|
| | | | 803,458 | | | | | | 1,987,533 | | | | | | 4,455,479 | | |
Total | | | | | 1,214,080 | | | | | | 3,164,809 | | | | | | 5,228,689 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Deferred contract costs
|
| | | | 51,151 | | | | | | 529,358 | | | | | | 425,361 | | |
Advances to suppliers
|
| | | | 93,690 | | | | | | 274,411 | | | | | | 328,484 | | |
Value-added tax recoverable
|
| | | | 207,903 | | | | | | 266,278 | | | | | | 1,249,015 | | |
Others
|
| | | | 60,351 | | | | | | 170,128 | | | | | | 291,648 | | |
Total | | | | | 413,095 | | | | | | 1,240,175 | | | | | | 2,294,508 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Beginning of the year
|
| | | | 93 | | | | | | 110 | | | | | | 10,089 | | |
Provision/(Reversal) of allowance for doubtful accounts
|
| | | | 17 | | | | | | 9,979 | | | | | | (2,651) | | |
End of the year
|
| | | | 110 | | | | | | 10,089 | | | | | | 7,438 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Buildings
|
| | | | 198,359 | | | | | | 189,023 | | | | | | 234,258 | | |
Production facilities
|
| | | | 344,752 | | | | | | 493,600 | | | | | | 746,172 | | |
Mold and tooling
|
| | | | 62,526 | | | | | | 82,973 | | | | | | 222,389 | | |
Electronic devices, furniture and office equipment
|
| | | | 88,531 | | | | | | 350,468 | | | | | | 539,559 | | |
Leasehold improvements
|
| | | | 122,590 | | | | | | 798,275 | | | | | | 1,250,036 | | |
Motor vehicles
|
| | | | 20,759 | | | | | | 75,423 | | | | | | 45,733 | | |
Subtotal | | | | | 837,517 | | | | | | 1,989,762 | | | | | | 3,038,147 | | |
Less: accumulated depreciation
|
| | | | (219,762) | | | | | | (448,335) | | | | | | (882,141) | | |
Property, plant and equipment, net
|
| | | | 617,755 | | | | | | 1,541,427 | | | | | | 2,156,006 | | |
Construction in progress
|
| | | | 475,004 | | | | | | 412,419 | | | | | | 758,268 | | |
Total | | | | | 1,092,759 | | | | | | 1,953,846 | | | | | | 2,914,274 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Software
|
| | | | 167,373 | | | | | | 248,498 | | | | | | 532,696 | | |
Trademark and domain name
|
| | | | 200 | | | | | | 502 | | | | | | 1,429 | | |
Subtotal | | | | | 167,573 | | | | | | 249,000 | | | | | | 534,125 | | |
Less: accumulated amortization | | | | | | | | | | | | | | | | | | | |
Software
|
| | | | (131,160) | | | | | | (138,994) | | | | | | (123,081) | | |
Trademark and domain name
|
| | | | (17) | | | | | | (59) | | | | | | (132) | | |
Accumulated amortization
|
| | | | (131,177) | | | | | | (139,053) | | | | | | (123,213) | | |
Total intangible assets, net
|
| | | | 36,396 | | | | | | 109,947 | | | | | | 410,912 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Land use right
|
| | | | 58,813 | | | | | | 58,813 | | | | | | 58,813 | | |
Less: accumulated amortization
|
| | | | (4,705) | | | | | | (5,881) | | | | | | (7,058) | | |
Total land use rights, net
|
| | | | 54,108 | | | | | | 52,932 | | | | | | 51,755 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Lease cost | | | | | | | | | | | | | | | | | | | |
Operating lease cost
|
| | | | 148,712 | | | | | | 451,723 | | | | | | 722,947 | | |
Short Term lease cost
|
| | | | 26,253 | | | | | | 111,488 | | | | | | 161,382 | | |
Total lease cost
|
| | | | 174,965 | | | | | | 563,211 | | | | | | 884,329 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Cash paid for amounts included in measurement of liabilities:
|
| | | | | | | | | | | | | | | | | | |
Operating cash flows from operating leases
|
| | | | 145,233 | | | | | | 439,994 | | | | | | 703,282 | | |
Non-cash investing activities: | | | | | |||||||||||||||
Right-of-use assets obtained in exchange for lease liabilities:
|
| | | | | | | | | | | | | | | | | | |
Operating leases
|
| | | | 627,957 | | | | | | 1,227,674 | | | | | | 1,006,598 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Operating Leases | | | | | | | | | | | | | | | | | | | |
Operating lease right-of-use assets, net
|
| | | | 1,000,052 | | | | | | 2,077,072 | | | | | | 2,443,545 | | |
Total operating lease assets
|
| | | | 1,000,052 | | | | | | 2,077,072 | | | | | | 2,443,545 | | |
Operating lease liabilities, current
|
| | | | 211,562 | | | | | | 522,201 | | | | | | 665,481 | | |
Operating lease liabilities, non-current
|
| | | | 786,202 | | | | | | 1,558,136 | | | | | | 1,807,159 | | |
Total operating lease liabilities
|
| | | | 997,764 | | | | | | 2,080,337 | | | | | | 2,472,640 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Weighted-average remaining lease term (months) | | | | | | | | | | | | | | | | | | | |
Operating leases
|
| | | | 55 | | | | | | 52 | | | | | | 59 | | |
Weighted-average discount rate | | | | | | | | | | | | | | | | | | | |
Operating leases
|
| | | | 3.6% | | | | | | 3.5% | | | | | | 3.7% | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Within one year
|
| | | | 234,204 | | | | | | 577,726 | | | | | | 729,220 | | |
Within a period of more than one year but not more than two years
|
| | | | 214,493 | | | | | | 498,256 | | | | | | 550,722 | | |
Within a period of more than two years but not more than three years
|
| | | | 183,483 | | | | | | 344,435 | | | | | | 417,893 | | |
Within a period of more than three years but not more than
four years |
| | | | 126,914 | | | | | | 281,760 | | | | | | 295,985 | | |
Within a period of more than four years but not more than five years
|
| | | | 105,334 | | | | | | 192,580 | | | | | | 228,292 | | |
More than five years
|
| | | | 229,149 | | | | | | 376,745 | | | | | | 574,924 | | |
Total lease commitment
|
| | | | 1,093,577 | | | | | | 2,271,502 | | | | | | 2,797,036 | | |
Less: Imputed interest
|
| | | | 95,813 | | | | | | 191,165 | | | | | | 324,396 | | |
Total operating lease liabilities
|
| | | | 997,764 | | | | | | 2,080,337 | | | | | | 2,472,640 | | |
Less: Current operating lease liabilities
|
| | | | 211,562 | | | | | | 522,201 | | | | | | 665,481 | | |
Long-term operating lease liabilities
|
| | | | 786,202 | | | | | | 1,558,136 | | | | | | 1,807,159 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Equity method investments: | | | | | | | | | | | | | | | |||||
Guangdong Xinyueneng Semiconductor Co., Ltd. (“Xinyueneng”)
|
| | | | 116,298 | | | | | | 127,408 | | | | | | 93,528 | | |
Time Geely Power Battery Co., Ltd. (“Time Geely”)
|
| | | | 61,675 | | | | | | 169,443 | | | | | | 356,274 | | |
Zhejiang Haohan Energy Technology Co., Ltd. (“Zhejiang Haohan”)
|
| | | | 5,248 | | | | | | 76,101 | | | | | | 9,992 | | |
Equity investments without readily determinable fair values
|
| | | | 9,000 | | | | | | — | | | | | | — | | |
Total Long-term Investments
|
| | | | 192,221 | | | | | | 372,952 | | | | | | 459,794 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Short-term borrowings
|
| | | | 410,319 | | | | | | — | | | | | | — | | |
Long-term borrowings, current portion
|
| | | | 252,976 | | | | | | — | | | | | | — | | |
Total borrowings
|
| | |
|
663,295
|
| | | | | — | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Accrued payroll and welfare expenses
|
| | | | 792,875 | | | | | | 1,275,732 | | | | | | 1,779,798 | | |
Accrued marketing expenses
|
| | | | 427,290 | | | | | | 467,480 | | | | | | 908,650 | | |
Payables for research and development expenses
|
| | | | 951 | | | | | | 128,410 | | | | | | 845,661 | | |
Operating lease liabilities, current
|
| | | | 211,562 | | | | | | 522,201 | | | | | | 665,481 | | |
Payables for purchase of property, plant and equipment
|
| | | | 75,776 | | | | | | 385,963 | | | | | | 479,327 | | |
Other tax payable
|
| | | | 84,903 | | | | | | 131,659 | | | | | | 324,560 | | |
Advances from customers
|
| | | | 118,160 | | | | | | 145,800 | | | | | | 162,031 | | |
Current portion of deferred revenue
|
| | | | 44,333 | | | | | | 223,070 | | | | | | 132,672 | | |
Deposits from vendors
|
| | | | 29,727 | | | | | | 86,109 | | | | | | 118,571 | | |
Others
|
| | | | 306,096 | | | | | | 545,695 | | | | | | 827,205 | | |
Total | | | | | 2,091,673 | | | | | | 3,912,119 | | | | | | 6,243,956 | | |
| | |
ZEEKR
Hangzhou Bay |
| |
ZEEKR
Shanghai |
| |
Ningbo Viridi
|
| |
CEVT
|
| |
Total
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
Balance as of January 1, 2021
|
| | | | — | | | | | | 970,386 | | | | | | 60,000 | | | | | | 211,331 | | | | | | 1,241,717 | | |
Capital injection in ZEEKR Hangzhou
Bay(1) |
| | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 500,000 | | |
Liabilities exemption from shareholder(2)
|
| | | | — | | | | | | — | | | | | | 822,000 | | | | | | — | | | | | | 822,000 | | |
Acquisition of ZEEKR Hangzhou
Bay by the Group |
| | | | (500,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | (500,000) | | |
Acquisition of ZEEKR Shanghai by the Group
|
| | | | — | | | | | | (970,386) | | | | | | — | | | | | | — | | | | | | (970,386) | | |
Acquisition of Ningbo Viridi by the Group
|
| | | | — | | | | | | — | | | | | | (882,000) | | | | | | — | | | | | | (882,000) | | |
Reallocation to paid-in-capital(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 486,186 | | | | | | 486,186 | | |
Balance as of December 31, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | 697,517 | | | | | | 697,517 | | |
Acquisition of CEVT by the Group
|
| | | | — | | | | | | — | | | | | | — | | | | | | (697,517) | | | | | | (697,517) | | |
Balance as of December 31, 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Vehicle sales
|
| | | | 1,544,320 | | | | | | 19,671,247 | | | | | | 33,911,762 | | |
Sales of batteries and other components
|
| | | | 2,128,193 | | | | | | 10,317,822 | | | | | | 14,692,617 | | |
Research and development service and other services
|
| | | | 2,855,005 | | | | | | 1,910,379 | | | | | | 3,068,239 | | |
Total | | | | | 6,527,518 | | | | | | 31,899,448 | | | | | | 51,672,618 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Revenue recognized at a point in time
|
| | | | 6,524,949 | | | | | | 31,824,262 | | | | | | 51,483,334 | | |
Revenue recognized over time
|
| | | | 2,569 | | | | | | 75,186 | | | | | | 189,284 | | |
Total | | | | | 6,527,518 | | | | | | 31,899,448 | | | | | | 51,672,618 | | |
| | |
Accounts
receivable |
| |
Contract
liabilities, current and non-current |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Balance as of January 1, 2021
|
| | | | 11,687 | | | | | | 8,555 | | |
Increase, net
|
| | | | 12,521 | | | | | | 57,972 | | |
Balance as of December 31, 2021
|
| | | | 24,208 | | | | | | 66,527 | | |
Increase, net
|
| | | | 134,373 | | | | | | 358,961 | | |
Balance as of December 31, 2022
|
| | | | 158,581 | | | | | | 425,488 | | |
Increase, net
|
| | | | 945,869 | | | | | | 287,610 | | |
Ending Balance as of December 31, 2023
|
| | | | 1,104,450 | | | | | | 713,098 | | |
| | |
Number of
restricted share units |
| |
Weighted
average grant date fair value per share |
| ||||||
| | | | | | | | |
RMB
|
| |||
Unvested at January 1, 2021
|
| | | | — | | | | | | — | | |
Granted
|
| | | | 56,560,400 | | | | | | 11.4 | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | 3,595,600 | | | | | | 11.4 | | |
Unvested at January 1, 2022
|
| | | | 52,964,800 | | | | | | 11.4 | | |
Granted | | | | | 37,957,156 | | | | | | 19.1 | | |
Vested | | | | | — | | | | | | — | | |
Forfeited | | | | | 4,894,880 | | | | | | 11.4 | | |
Unvested at January 1, 2023
|
| | | | 86,027,076 | | | | | | 14.8 | | |
Granted
|
| | | | 17,955,300 | | | | | | 32.2 | | |
Vested
|
| | |
|
—
|
| | | |
|
—
|
| |
Forfeited
|
| | | | 10,970,645 | | | | | | 16.3 | | |
Unvested at December 31, 2023
|
| | | | 93,011,731 | | | | | | 17.9 | | |
Expected to vest at December 31, 2023
|
| | | | 78,662,710 | | | | | | 17.3 | | |
| | |
Year ended
December 31, 2021 |
| |
Year ended
December 31, 2023 |
|
Grant date fair value of the underlying share
(HKD per share) |
| |
31.2
|
| |
9.34
|
|
Exercise price (HKD per share)
|
| |
32.7
|
| |
9.56
|
|
Expected term
|
| |
7 years
|
| |
8 years
|
|
Expected volatility
|
| |
48.66%
|
| |
46.20%
|
|
Expected dividend yield
|
| |
2%
|
| |
1.49%
|
|
Risk free rate
|
| |
0.55%
|
| |
3.74%
|
|
Exercise multiple
|
| |
2.8
|
| |
1.5
|
|
Expected forfeit rate
|
| |
8.3%
|
| |
7.0%
|
|
| | |
Number of
options |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual term |
| |
Weighted
average grant date fair value |
| |
Aggregate
intrinsic value |
| |||||||||||||||
| | | | | | | | |
RMB
|
| |
Years
|
| |
RMB
|
| |
RMB
|
| ||||||||||||
Outstanding at January 1, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Granted
|
| | | | 63,520,000 | | | | | | 27.3 | | | | | | | | | | | | 10.0 | | | | | | | | |
Exercised
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | | | | | | | | | |
Forfeited
|
| | | | 7,100,000 | | | | | | 27.3 | | | | | | | | | | | | 10.0 | | | | | | | | |
Outstanding at January 1, 2022
|
| | | | 56,420,000 | | | | | | 27.3 | | | | | | 6.0 | | | | | | 10.0 | | | | | | — | | |
Granted
|
| | | | — | | | | |
|
—
|
| | | | | | | | | | | | | | | | | | | |
Transferred
|
| | | | 5,330,000 | | | | | | 27.3 | | | | | | | | | | | | 10.0 | | | | | | | | |
Exercised
|
| | | | — | | | | |
|
—
|
| | | | | | | | | | | | | | | | | | | |
Forfeited
|
| | | | 8,320,000 | | | | | | 27.3 | | | | | | | | | | | | 10.0 | | | | | | | | |
Outstanding at January 1, 2023
|
| | | | 53,430,000 | | | | | | 27.3 | | | | | | 5.0 | | | | | | 10.0 | | | | | | — | | |
Granted
|
| | | | 9,300,000 | | | | | | 8.7 | | | | | | | | | | | | 3.9 | | | | | | | | |
Transferred
|
| | | | 1,495,000 | | | | | | 26.1 | | | | | | | | | | | | 9.6 | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Forfeited
|
| | | | 2,150,000 | | | | | | 27.3 | | | | | | | | | | | | 10.0 | | | | | | | | |
Outstanding at December 31, 2023
|
| | | | 62,075,000 | | | | | | 24.5 | | | | | | 4.6 | | | | | | 9.1 | | | | | | — | | |
Expected to vest at December 31, 2023
|
| | | | 53,925,780 | | | | | | 24.8 | | | | | | 4.5 | | | | | | 9.2 | | | | | | — | | |
Exercisable at December 31, 2023
|
| | | | 10,576,000 | | | | | | 27.3 | | | | | | 4.0 | | | | | | 10.0 | | | | | | — | | |
| | |
Number of
restricted share units |
| |
Weighted average
grant date fair value per share |
| ||||||
| | | | | | | | |
RMB
|
| |||
Unvested at January 1, 2021
|
| | | | — | | | | | | — | | |
Granted
|
| | | | 9,128,000 | | | | | | 22.3 | | |
Vested
|
| | |
|
—
|
| | | |
|
—
|
| |
Forfeited
|
| | | | 732,195 | | | | | | 22.3 | | |
Unvested at January 1, 2022
|
| | | | 8,395,805 | | | | | | 22.3 | | |
Granted
|
| | |
|
—
|
| | | |
|
—
|
| |
Transferred
|
| | | | 2,224,000 | | | | | | 22.3 | | |
Vested
|
| | | | 2,411,489 | | | | | | 22.3 | | |
Forfeited
|
| | | | 720,316 | | | | | | 22.3 | | |
Unvested at January 1, 2023
|
| | | | 7,488,000 | | | | | | 22.3 | | |
Granted
|
| | |
|
—
|
| | | |
|
—
|
| |
Transferred
|
| | | | 178,000 | | | | | | 22.3 | | |
Vested
|
| | | | 503,000 | | | | | | 22.3 | | |
Forfeited
|
| | | | 2,309,000 | | | | | | 22.3 | | |
Unvested at December 31, 2023
|
| | | | 4,854,000 | | | | | | 22.3 | | |
Expected to vest at December 31, 2023
|
| | | | 3,918,351 | | | | | | 22.3 | | |
| | |
Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Cost of revenues
|
| | | | 1,097 | | | | | | 30,499 | | | | | | 12,591 | | |
Selling, general and administrative
|
| | | | 40,014 | | | | | | 59,913 | | | | | | 50,812 | | |
Research and development
|
| | | | 109,462 | | | | | | 120,796 | | | | | | 72,246 | | |
Total | | | | | 150,573 | | | | | | 211,208 | | | | | | 135,649 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Statutory income tax rate
|
| | | | 25.0% | | | | | | 25.0% | | | | | | 25.0% | | |
Non-deductible expenses
|
| | | | (1.0)% | | | | | | (0.8)% | | | | | | (0.3)% | | |
Additional tax deduction for qualified research and development expenses
|
| | | | 0.6% | | | | | | 0.9% | | | | | | 1.7% | | |
Non-taxable income
|
| | | | —% | | | | | | —% | | | | | | 0.4% | | |
Tax effect of preferential tax rate
|
| | | | (0.9)% | | | | | | 0.8% | | | | | | (0.3)% | | |
Effect on tax rates in different tax jurisdiction
|
| | | | 0.1% | | | | | | 0.1% | | | | | | (0.6)% | | |
Change in valuation allowance
|
| | | | (23.3)% | | | | | | (27.8)% | | | | | | (27.2)% | | |
Others
|
| | | | —% | | | | | | 0.1% | | | | | | 0.5% | | |
Income tax expense
|
| | | | 0.5% | | | | | | (1.7)% | | | | | | (0.8)% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Current income tax expense
|
| | | | 40,833 | | | | | | 96,321 | | | | | | 103,865 | | |
Deferred income tax (benefit)/expense
|
| | | | (60,816) | | | | | | 30,947 | | | | | | (41,752) | | |
Total | | | | | (19,983) | | | | | | 127,268 | | | | | | 62,113 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Deferred tax assets | | | | | | | | | | | | | | | | | | | |
Net operating loss carry-forwards
|
| | | | 317,032 | | | | | | 1,097,086 | | | | | | 1,339,819 | | |
Development Expense
|
| | | | 695,922 | | | | | | 1,825,814 | | | | | | 3,419,526 | | |
Accrued expenses
|
| | | | 37,872 | | | | | | 171,221 | | | | | | 355,956 | | |
Inter-group unrealized profits
|
| | | | 10 | | | | | | 58,679 | | | | | | 194,486 | | |
Depreciation and amortization
|
| | | | 9,625 | | | | | | 32,074 | | | | | | 150,217 | | |
Others
|
| | | | 76,209 | | | | | | 13,408 | | | | | | 6,415 | | |
Total deferred tax assets
|
| | | | 1,136,670 | | | | | | 3,198,282 | | | | | | 5,466,419 | | |
Valuation allowance
|
| | | | (1,061,275) | | | | | | (3,151,394) | | | | | | (5,380,024) | | |
Total deferred tax assets, net
|
| | | | 75,395 | | | | | | 46,888 | | | | | | 86,395 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
The aggregate effect
|
| | | | 38,631 | | | | | | (63,325) | | | | | | — | | |
Per share effect – basic and diluted
|
| | | | 0.03 | | | | | | (0.03) | | | | | | — | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Balance at beginning of the year
|
| | | | 3,421 | | | | | | 1,061,275 | | | | | | 3,151,394 | | |
Additions | | | | | 1,057,854 | | | | | | 2,090,119 | | | | | | 2,228,630 | | |
Balance at end of the year
|
| | | | 1,061,275 | | | | | | 3,151,394 | | | | | | 5,380,024 | | |
Name of Entity or Individual
|
| |
Relationship with the Company
|
|
Geely Automobile Holdings Limited (“Geely Auto”) | | | Shareholder of the Company | |
Zhejiang Geely Holding Group Company Limited (“Geely Holding”) | | | Shareholder of the Company | |
Subsidiaries of Geely Holding | | | Companies controlled by Geely Holding, excluding Geely Auto and its subsidiaries | |
Affiliates of Geely Auto | | | Companies significantly influenced by Geely Auto | |
Subsidiaries of Geely Auto | | | Companies controlled by Geely Auto | |
Zhejiang Haohan, Time Geely and Xinyueneng | | | Equity investees of the Group | |
Nature of transactions
|
| |
Relationship with the Group
|
| |
Year Ended December 31,
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||
| | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Revenue from vehicle sales
|
| | Geely Holding | | | | | — | | | | | | 1,350 | | | | | | 5,234 | | |
| | | Subsidiaries of Geely Auto | | | | | — | | | | | | 2,649 | | | | | | 5,072 | | |
| | |
Subsidiaries of Geely Holding
|
| | | | 86,534 | | | | | | 50,597 | | | | | | 82,793 | | |
| | | Affiliates of Geely Auto | | | | | 7,451 | | | | | | — | | | | | | — | | |
| | |
Equity Investees of the Group
|
| | | | — | | | | | | 249 | | | | | | 2,200 | | |
| | | | | | | | 93,985 | | | | | | 54,845 | | | | | | 95,299 | | |
Revenue of research and development and other services
|
| | Geely Holding | | | | | — | | | | | | 156 | | | | | | 363,181 | | |
| | | Subsidiaries of Geely Auto | | | | | 1,933 | | | | | | 7,755 | | | | | | 1,776 | | |
| | |
Subsidiaries of Geely Holding
|
| | | | 2,841,605 | | | | | | 1,660,387 | | | | | | 2,134,587 | | |
| | | Affiliates of Geely Auto | | | | | 2,962 | | | | | | 87,020 | | | | | | 522,292 | | |
| | |
Equity Investees of the Group
|
| | | | — | | | | | | 1,756 | | | | | | — | | |
| | | | | | | | 2,846,500 | | | | | | 1,757,074 | | | | | | 3,021,836 | | |
Revenue of sales of batteries and other components
|
| | Subsidiaries of Geely Auto | | | | | 942,375 | | | | | | 1,802,779 | | | | | | 3,262,575 | | |
| | |
Subsidiaries of Geely Holding
|
| | | | 807,527 | | | | | | 6,667,075 | | | | | | 8,461,837 | | |
| | | Affiliates of Geely Auto | | | | | 376,778 | | | | | | 1,663,519 | | | | | | 2,730,324 | | |
| | |
Equity Investees of the Group
|
| | | | — | | | | | | 102,490 | | | | | | 117 | | |
| | | | | | | | 2,126,680 | | | | | | 10,235,863 | | | | | | 14,454,853 | | |
Nature of balances
|
| |
Relationship with the Group
|
| |
As of December 31,
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||
| | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Amounts due from related parties relating to operating activities
|
| | Geely Holding | | | | | 129 | | | | | | 652 | | | | | | 589 | | |
| | | Subsidiaries of Geely Auto | | | | | 100,603 | | | | | | 673,184 | | | | | | 543,298 | | |
| | |
Subsidiaries of Geely Holding
|
| | | | 3,651,651 | | | | | | 4,899,856 | | | | | | 4,180,105 | | |
| | | Affiliates of Geely Auto | | | | | 39,904 | | | | | | 506,197 | | | | | | 2,301,831 | | |
| | |
Equity Investees of the Group
|
| | | | — | | | | | | 26,870 | | | | | | 8,923 | | |
| | | | | | | | 3,792,287 | | | | | | 6,106,759 | | | | | | 7,034,746 | | |
Amounts due from related parties relating to disposal of PPE
|
| |
Subsidiaries of Geely Holding
|
| | | | — | | | | | | — | | | | | | 122,115 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Beginning of the year
|
| | | | 19,215 | | | | | | 13,232 | | | | | | 9,276 | | |
Reversal of allowance for doubtful accounts
|
| | | | (5,983) | | | | | | (3,956) | | | | | | (5,005) | | |
End of the year
|
| | | | 13,232 | | | | | | 9,276 | | | | | | 4,271 | | |
Nature of transactions
|
| |
Relationship with the Group
|
| |
Year Ended December 31,
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||
| | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Loans and advances to related parties
|
| | Subsidiaries of Geely Auto(1) | | | | | 56,290 | | | | | | 26,223 | | | | | | — | | |
| | |
Equity Investees of the Group(2)
|
| | | | — | | | | | | — | | | | | | 100,000 | | |
| | | | | | | | 56,290 | | | | | | 26,223 | | | | | | 100,000 | | |
Nature of transactions
|
| |
Relationship with the Group
|
| |
Year Ended December 31,
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||
| | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Purchases of vehicles and vehicle related parts(1)
|
| | Subsidiary of Geely Holding | | | | | 1,626,046 | | | | | | 18,605,099 | | | | | | 25,550,683 | | |
| | | Affiliates of Geely Auto | | | | | 17,100 | | | | | | — | | | | | | 4,244,910 | | |
| | |
Equity Investees of the Group
|
| | | | — | | | | | | 196,570 | | | | | | 147,501 | | |
| | | | | | | | 1,643,146 | | | | | | 18,801,669 | | | | | | 29,943,094 | | |
Purchase of batteries and other components related
|
| | Subsidiary of Geely Auto | | | | | — | | | | | | — | | | | | | 13,190 | | |
| | | Subsidiary of Geely Holding | | | | | — | | | | | | — | | | | | | 3,494,664 | | |
| | |
Equity Investees of the Group
|
| | | | — | | | | | | — | | | | | | 21,292 | | |
| | | | | | | | — | | | | | | — | | | | | | 3,529,146 | | |
Nature of transactions
|
| |
Relationship with the Group
|
| |
Year Ended December 31,
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||
| | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Purchases of property and
equipment and intangible assets |
| | Geely Holding | | | | | — | | | | | | 4 | | | | | | — | | |
| | | Subsidiaries of Geely Auto | | | | | 73,623 | | | | | | 19,950 | | | | | | 26,458 | | |
| | | Subsidiaries of Geely Holding | | | | | 78,459 | | | | | | 86,573 | | | | | | 105,430 | | |
| | | Affiliates of Geely Auto | | | | | 374 | | | | | | 261 | | | | | | 10 | | |
| | | Equity Investees of the Group | | | | | — | | | | | | 14,486 | | | | | | 9,026 | | |
| | | | | | | | 152,456 | | | | | | 121,274 | | | | | | 140,924 | | |
Purchases of services
|
| | Geely Holding | | | | | 1,931 | | | | | | 946 | | | | | | 8,356 | | |
| | |
Subsidiaries of Geely Holding(2)
|
| | | | 2,168,988 | | | | | | 2,538,828 | | | | | | 2,895,071 | | |
| | | Subsidiaries of Geely Auto | | | | | 70,852 | | | | | | 485,390 | | | | | | 224,795 | | |
| | | Affiliates of Geely Auto | | | | | 18,083 | | | | | | 48,210 | | | | | | 110,180 | | |
| | | Equity Investees of the Group | | | | | — | | | | | | 3,041 | | | | | | 27,559 | | |
| | | | | | | | 2,259,854 | | | | | | 3,076,415 | | | | | | 3,265,961 | | |
Interest expense
|
| | Geely Holding | | | | | 9,987 | | | | | | 11,976 | | | | | | 2,926 | | |
| | | Subsidiaries of Geely Holding | | | | | — | | | | | | 187,435 | | | | | | 169,636 | | |
| | | Subsidiaries of Geely Auto | | | | | — | | | | | | — | | | | | | 2,680 | | |
| | | Equity Investees of the Group | | | | | — | | | | | | — | | | | | | 762 | | |
| | | | | | | | 9,987 | | | | | | 199,411 | | | | | | 176,004 | | |
Nature of balances
|
| |
Relationship with the Group
|
| |
As of December 31,
|
| |||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||
| | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Amounts due to related parties relating to operating activities
|
| | Geely Holding | | | | | 155 | | | | | | 23,742 | | | | | | 4,417 | | |
| | | Subsidiaries of Geely Auto | | | | | 147,585 | | | | | | 213,222 | | | | | | 400,046 | | |
| | | Subsidiaries of Geely Holding(2) | | | | | 3,510,681 | | | | | | 7,536,479 | | | | | | 13,964,064 | | |
| | | Affiliates of Geely Auto | | | | | 209,894 | | | | | | 19,875 | | | | | | 1,914,689 | | |
| | | Equity Investees of the Group | | | | | — | | | | | | 61,477 | | | | | | 54,362 | | |
| | | | | | | | 3,868,315 | | | | | | 7,854,795 | | | | | | 16,337,578 | | |
Amounts due to related parties relating to financing activities
|
| | Geely Holding(3) | | | | | 1,290,677 | | | | | | — | | | | | | — | | |
| | |
Subsidiaries of Geely Holding(3)(4)
|
| | | | 475,726 | | | | | | 6,475,727 | | | | | | 1,100,000 | | |
| | | | | | | | 1,766,403 | | | | | | 6,475,727 | | | | | | 1,100,000 | | |
Amounts due to related parties in connection with acquisition of long-term investments and purchases of property and equipment
|
| | Subsidiaries of Geely Auto | | | | | 69,060 | | | | | | — | | | | | | 1,028 | | |
| | | Subsidiaries of Geely Holding | | | | | 14,339 | | | | | | 12,685 | | | | | | 17,296 | | |
| | | | | | | | 83,399 | | | | | | 12,685 | | | | | | 18,324 | | |
| | |
Year Ended December 31,
|
| | |||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| | |||||||||||
Numerator | | | | | | | | | | | | | | | | | | | | | | |
Net loss from consolidated entities
|
| | | | (2,299,923) | | | | | | (7,651,854) | | | | | | (8,264,191) | | | | ||
Net (loss)/income in Ningbo Viridi attributable to NCI
|
| | | | (151,723) | | | | | | 278,633 | | | | | | 82,789 | | | | ||
Net loss of ZEEKR attributable to ordinary shareholders
|
| | | | (2,148,200) | | | | | | (7,930,487) | | | | | | (8,346,980) | | | | ||
Denominator | | | | | | | | | | | | | | | | | | | | | ||
Weighted average number of ordinary shares outstanding-basic and diluted
|
| | | | 1,506,849,315 | | | | | | 2,000,000,000 | | | | | | 2,000,000,000 | | | | ||
Basic net loss per share attributable to ordinary shareholders
|
| | | | (1.43) | | | | | | (3.97) | | | | | | (4.17) | | | | ||
Diluted net loss per share attributable to ordinary shareholders
|
| | | | (1.43) | | | | | | (3.97) | | | | | | (4.17) | | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
Number
|
| |
Number
|
| |
Number
|
| |||||||||
Shares issuable upon exercise of restricted share units
|
| | | | 52,964,800 | | | | | | 86,027,076 | | | | | | 93,011,731 | | |
Series Pre-A preferred shares
|
| | | | 75,882,351 | | | | | | 126,470,585 | | | | | | 126,470,585 | | |
Series A Preferred Shares
|
| | | | — | | | | | | — | | | | | | 139,375,669 | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
ZEEKR
|
| |
Viridi
|
| |
CEVT
|
| |
Elimination
|
| |
Consolidation
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
Revenues
|
| | | | 1,821,130 | | | | | | 2,521,951 | | | | | | 2,760,362 | | | | | | (575,925) | | | | | | 6,527,518 | | |
Cost of revenues
|
| | | | (1,744,563) | | | | | | (2,481,524) | | | | | | (1,807,451) | | | | | | 544,189 | | | | | | (5,489,349) | | |
Segment profit
|
| | | | 76,567 | | | | | | 40,427 | | | | | | 952,911 | | | | | | (31,736) | | | | | | 1,038,169 | | |
| | |
Year Ended December 31, 2022
|
| |||||||||||||||||||||||||||
| | |
ZEEKR
|
| |
Viridi
|
| |
CEVT
|
| |
Elimination
|
| |
Consolidation
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
Revenues
|
| | | | 20,630,041 | | | | | | 12,799,124 | | | | | | 2,439,927 | | | | | | (3,969,644) | | | | | | 31,899,448 | | |
Cost of revenues
|
| | | | (19,587,442) | | | | | | (11,628,709) | | | | | | (1,958,945) | | | | | | 3,747,698 | | | | | | (29,427,398) | | |
Segment profit
|
| | | | 1,042,599 | | | | | | 1,170,415 | | | | | | 480,982 | | | | | | (221,946) | | | | | | 2,472,050 | | |
| | |
Year Ended December 31, 2023
|
| |||||||||||||||||||||||||||
| | |
ZEEKR
|
| |
Viridi
|
| |
CEVT
|
| |
Elimination
|
| |
Consolidation
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
Net revenues
|
| | | | 35,614,648 | | | | | | 18,203,200 | | | | | | 2,259,127 | | | | | | (4,404,357) | | | | | | 51,672,618 | | |
Cost of revenues
|
| | | | (29,822,710) | | | | | | (17,248,985) | | | | | | (1,994,036) | | | | | | 4,243,643 | | | | | | (44,822,088) | | |
Segment profit
|
| | | | 5,791,938 | | | | | | 954,215 | | | | | | 265,091 | | | | | | (160,714) | | | | | | 6,850,530 | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
ZEEKR
|
| |
Viridi
|
| |
CEVT
|
| |
Elimination
|
| |
Consolidation
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
Total Assets
|
| | | | 7,748,554 | | | | | | 4,060,704 | | | | | | 3,759,074 | | | | | | (3,628,400) | | | | | | 11,939,932 | | |
| | |
Year Ended December 31, 2022
|
| |||||||||||||||||||||||||||
| | |
ZEEKR
|
| |
Viridi
|
| |
CEVT
|
| |
Elimination
|
| |
Consolidation
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
Total Assets
|
| | | | 9,618,203 | | | | | | 9,708,876 | | | | | | 3,567,993 | | | | | | (3,417,756) | | | | | | 19,477,316 | | |
| | |
Year Ended December 31, 2023
|
| |||||||||||||||||||||||||||
| | |
ZEEKR
|
| |
Viridi
|
| |
CEVT
|
| |
Elimination
|
| |
Consolidation
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
Total Assets
|
| | | | 16,746,231 | | | | | | 12,058,165 | | | | | | 3,189,275 | | | | | | (4,876,171) | | | | | | 27,117,500 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Total gross profit for reportable segments
|
| | | | 1,038,169 | | | | | | 2,472,050 | | | | | | 6,850,530 | | |
Unallocated amounts* | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | (3,160,304) | | | | | | (5,446,320) | | | | | | (8,369,207) | | |
Selling, General and administrative expenses
|
| | | | (2,200,056) | | | | | | (4,245,317) | | | | | | (6,920,561) | | |
Other operating income, net
|
| | | | 19,552 | | | | | | 67,764 | | | | | | 261,188 | | |
Interest expense
|
| | | | (53,205) | | | | | | (283,731) | | | | | | (256,081) | | |
Interest income
|
| | | | 23,022 | | | | | | 112,142 | | | | | | 94,624 | | |
Other (expenses) income, net
|
| | | | (184,582) | | | | | | (31,679) | | | | | | 50,587 | | |
Loss before income tax expense and share of losses in equity
method investments |
| | | | (4,517,404) | | | | | | (7,355,091) | | | | | | (8,288,920) | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||
| | |
China
|
| |
Europe
|
| |
Other
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Vehicle
|
| | | | 1,544,320 | | | | | | — | | | | | | — | | |
Batteries and other components
|
| | | | 1,705,656 | | | | | | 422,537 | | | | | | — | | |
Research and development and others
|
| | | | 2,433,706 | | | | | | 407,612 | | | | | | 13,687 | | |
Total | | | | | 5,683,682 | | | | | | 830,149 | | | | | | 13,687 | | |
| | |
Year Ended December 31, 2022
|
| |||||||||||||||
| | |
China
|
| |
Europe
|
| |
Other
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Vehicle
|
| | | | 19,671,247 | | | | | | — | | | | | | — | | |
Batteries and other components
|
| | | | 7,463,851 | | | | | | 2,759,550 | | | | | | 94,421 | | |
Research and development and others
|
| | | | 1,713,272 | | | | | | 44,017 | | | | | | 153,090 | | |
Total | | | | | 28,848,370 | | | | | | 2,803,567 | | | | | | 247,511 | | |
| | |
Year Ended December 31, 2023
|
| |||||||||||||||
| | |
China
|
| |
Europe
|
| |
Other
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Vehicle
|
| | | | 32,889,346 | | | | | | 44,315 | | | | | | 978,101 | | |
Batteries and other components
|
| | | | 10,388,319 | | | | | | 4,194,542 | | | | | | 109,756 | | |
Research and development and others
|
| | | | 2,697,682 | | | | | | 368,166 | | | | | | 2,391 | | |
Total
|
| | | | 45,975,347 | | | | | | 4,607,023 | | | | | | 1,090,248 | | |
| | |
Year Ended December 31, 2021
|
| |||||||||
| | |
China
|
| |
Sweden
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Total long-term assets
|
| | | | 1,620,601 | | | | | | 619,908 | | |
| | |
Year Ended December 31, 2022
|
| |||||||||
| | |
China
|
| |
Sweden
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Total long-term assets
|
| | | | 3,679,363 | | | | | | 777,989 | | |
| | |
Year Ended December 31, 2023
|
| |||||||||||||||
| | |
China
|
| |
Sweden
|
| |
Other
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Total long-term assets
|
| | | | 5,248,201 | | | | | | 706,906 | | | | | | 139,095 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Less than one year
|
| | | | 297,314 | | | | | | 118,852 | | | | | | 227,875 | | |
One to three years
|
| | | | 71,498 | | | | | | 162,991 | | | | | | 146,227 | | |
Four to five years
|
| | | | 52,351 | | | | | | 12,619 | | | | | | 13,752 | | |
Total | | | | | 421,163 | | | | | | 294,462 | | | | | | 387,854 | | |
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
(Note 2d) |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,907,283 | | | | | | 64,444 | | | | | | 225,908 | | | | | | 31,818 | | |
Other current assets
|
| | | | — | | | | | | 3,562 | | | | | | 25,641 | | | | | | 3,611 | | |
Amounts due from subsidiaries
|
| | | | — | | | | | | 627,937 | | | | | | 7,012 | | | | | | 988 | | |
TOTAL ASSETS
|
| | | | 1,907,283 | | | | | | 695,943 | | | | | | 258,561 | | | | | | 36,417 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | |
Accruals and other current liabilities
|
| | | | — | | | | | | 1,241 | | | | | | 8,488 | | | | | | 1,194 | | |
Deficits of investments in subsidiaries
|
| | | | 1,569,222 | | | | | | 7,537,567 | | | | | | 9,881,460 | | | | | | 1,391,775 | | |
TOTAL LIABILITIES
|
| | | | 1,569,222 | | | | | | 7,538,808 | | | | | | 9,889,948 | | | | | | 1,392,969 | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares
|
| | | | 2,584 | | | | | | 2,584 | | | | | | 2,584 | | | | | | 364 | | |
Preferred shares
|
| | | | 98 | | | | | | 162 | | | | | | 362 | | | | | | 51 | | |
Additional paid-in capital
|
| | | | 4,269,555 | | | | | | 5,705,305 | | | | | | 11,213,798 | | | | | | 1,579,430 | | |
Paid-in capital of combined companies
|
| | | | 697,517 | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated deficits
|
| | | | (4,584,927) | | | | | | (12,518,706) | | | | | | (20,865,686) | | | | | | (2,938,870) | | |
Accumulated other comprehensive (loss) income
|
| | | | (46,766) | | | | | | (32,210) | | | | | | 17,555 | | | | | | 2,473 | | |
Total shareholders’ equity (deficit)
|
| | | | 338,061 | | | | | | (6,842,865) | | | | | | (9,631,387) | | | | | | (1,356,552) | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | | 1,907,283 | | | | | | 695,943 | | | | | | 258,561 | | | | | | 36,417 | | |
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
(Note 2d) |
| ||||||||||||
General and administrative
|
| | | | — | | | | | | (1,800) | | | | | | (11,237) | | | | | | (1,583) | | |
Loss from operations
|
| | | | — | | | | | | (1,800) | | | | | | (11,237) | | | | | | (1,583) | | |
Interest income
|
| | | | 2,240 | | | | | | 6,268 | | | | | | 25,513 | | | | | | 3,593 | | |
Other (expenses) income, net
|
| | | | (152) | | | | | | 1,826 | | | | | | 54,782 | | | | | | 7,716 | | |
Income before income tax expense
|
| | | | 2,088 | | | | | | 6,294 | | | | | | 69,058 | | | | | | 9,726 | | |
Equity in loss of subsidiaries
|
| | | | (4,364,657) | | | | | | (7,940,073) | | | | | | (8,416,038) | | | | | | (1,185,374) | | |
Net loss
|
| | | | (4,362,569) | | | | | | (7,933,779) | | | | | | (8,346,980) | | | | | | (1,175,648) | | |
Other comprehensive (loss) income, net of tax of nil: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment, net tax of nil
|
| | | | (103,405) | | | | | | 14,556 | | | | | | 49,765 | | | | | | 7,009 | | |
Total other comprehensive (loss) income
|
| | | | (103,405) | | | | | | 14,556 | | | | | | 49,765 | | | | | | 7,009 | | |
Total Comprehensive loss
|
| | | | (4,465,974) | | | | | | (7,919,223) | | | | | | (8,297,215) | | | | | | (1,168,639) | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
(Note 2d) |
| ||||||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | (4,362,569) | | | | | | (7,933,779) | | | | | | (8,346,980) | | | | | | (1,175,648) | | |
Loss from equity method investments
|
| | | | 4,364,657 | | | | | | 7,940,073 | | | | | | 8,416,038 | | | | | | 1,185,374 | | |
Foreign exchange loss (income)
|
| | | | 152 | | | | | | (50,875) | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities net of effect of acquisitions:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Amounts due from subsidiaries
|
| | | | — | | | | | | (5,803) | | | | | | 5,803 | | | | | | 817 | | |
Other current assets
|
| | | | — | | | | | | (3,562) | | | | | | (22,079) | | | | | | (3,110) | | |
Accrued expenses and other current liabilities
|
| | | | — | | | | | | 1,241 | | | | | | 7,247 | | | | | | 1,021 | | |
Net cash provided by (used in) operating activities
|
| | | | 2,240 | | | | | | (52,705) | | | | | | 60,029 | | | | | | 8,454 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and advances to subsidiaries
|
| | | | — | | | | | | (571,259) | | | | | | (9,438) | | | | | | (1,329) | | |
Repayments of loans and advances to subsidiaries
|
| | | | — | | | | | | — | | | | | | 633,526 | | | | | | 89,230 | | |
Investments in subsidiaries
|
| | | | (2,000,000) | | | | | | (2,540,000) | | | | | | (5,861,813) | | | | | | (825,619) | | |
Net cash used in investing activities
|
| | | | (2,000,000) | | | | | | (3,111,259) | | | | | | (5,237,725) | | | | | | (737,718) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of ordinary shares
|
| | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from Issuance of preferred shares (net of issuance costs of RMB1,690 and RMB2,134 for the year ended 2022 and 2023, respectively)
|
| | | | 1,934,120 | | | | | | 1,268,360 | | | | | | 5,373,044 | | | | | | 756,777 | | |
Net cash provided by financing activities
|
| | | | 3,934,120 | | | | | | 1,268,360 | | | | | | 5,373,044 | | | | | | 756,777 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 1,936,360 | | | | | | (1,895,604) | | | | | | 195,348 | | | | | | 27,513 | | |
Cash, cash equivalents at beginning of year
|
| | | | — | | | | | | 1,907,283 | | | | | | 64,444 | | | | | | 9,077 | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (29,077) | | | | | | 52,765 | | | | | | (33,884) | | | | | | (4,772) | | |
Cash, cash equivalents at end of year
|
| | | | 1,907,283 | | | | | | 64,444 | | | | | | 225,908 | | | | | | 31,818 | | |