註冊費計算
|
| ||||||||||||||||
每個類別的標題 待登記的證券(1) |
| | |
金額
註冊(2) |
| | |
報價
每股(3) |
| | |
合計產品
價格(3) |
| | |
金額
註冊費(3) |
|
A類普通股,每股面值0.00025美元
|
| | |
101,775,000
|
| | |
17.00美元
|
| | |
1,730,175,000美元
|
| | |
224,576.72美元
|
|
| | |
價格對公眾
|
| |
承保折扣
及佣金(1) |
| |
給公司的收益
|
| |||||||||
每個美國存托股份
|
| | | $ | 17.00 | | | | | $ | 0.391 | | | | | $ | 16.609 | | |
總計 | | | | $ | 1,504,500,000 | | | | | $ | 34,603,500 | | | | | $ | 1,469,896,500 | | |
| 摩根士丹利 | | |
中金公司
|
| | | | |
美國銀行證券
|
|
| | |
第
頁
|
| |||
關於本展望研討會
|
| | | | S-1 | | |
關於前瞻性聲明的特別註釋
|
| | | | S-2 | | |
前景彙總
|
| | | | S-4 | | |
發佈
|
| | | | S-11 | | |
風險因素
|
| | | | S-12 | | |
業務
|
| | | | S-65 | | |
合肥戰略投資者
|
| | | | S-90 | | |
某些財務數據
|
| | | | S-93 | | |
收益的使用
|
| | | | S-101 | | |
資本化
|
| | | | S-102 | | |
主要股東
|
| | | | S-103 | | |
股利政策
|
| | | | S-106 | | |
承銷
|
| | | | S-107 | | |
徵税
|
| | | | S-117 | | |
法律事務
|
| | | | S-123 | | |
專家
|
| | | | S-124 | | |
您可以在這裏找到有關美國的更多信息
|
| | | | S-125 | | |
通過引用合併文件
|
| | | | S-126 | | |
未經審計的中期精簡合併財務報表
|
| | | | F-1 | | |
| | |
第
頁
|
| |||
關於本招股説明書
|
| | | | 1 | | |
前瞻性陳述
|
| | | | 2 | | |
我公司
|
| | | | 3 | | |
風險因素
|
| | | | 5 | | |
收益的使用
|
| | | | 6 | | |
股本説明
|
| | | | 7 | | |
美國存托股份説明
|
| | | | 17 | | |
民事責任的可執行性
|
| | | | 27 | | |
徵税
|
| | | | 29 | | |
出售股東
|
| | | | 36 | | |
分配表
|
| | | | 37 | | |
法律事務
|
| | | | 39 | | |
專家
|
| | | | 40 | | |
您可以在這裏找到有關美國的更多信息
|
| | | | 41 | | |
通過引用合併文件
|
| | | | 42 | | |
| | |
一月
2020 |
| |
二月
2020 |
| |
三月
2020 |
| |
四月
2020 |
| |
五月
2020 |
| |
六月
2020 |
| ||||||||||||||||||
ES8為期間生產
|
| | | | 100 | | | | | | — | | | | | | 175 | | | | | | 200 | | | | | | 914 | | | | | | 1,263 | | |
交付的ES8在此期間
|
| | | | 105 | | | | | | 36 | | | | | | 54 | | | | | | 248 | | | | | | 751 | | | | | | 1,264 | | |
累計交付ES8
|
| | | | 20,585 | | | | | | 20,621 | | | | | | 20,675 | | | | | | 20,923 | | | | | | 21,674 | | | | | | 22,938 | | |
| | |
一月
2020 |
| |
二月
2020 |
| |
三月
2020 |
| |
四月
2020 |
| |
五月
2020 |
| |
六月
2020 |
| ||||||||||||||||||
為期間生產的ES6s
|
| | | | 1,806 | | | | | | 655 | | | | | | 1,442 | | | | | | 2,808 | | | | | | 2,649 | | | | | | 2,755 | | |
交付的ES6在此期間
|
| | | | 1,493 | | | | | | 671 | | | | | | 1,479 | | | | | | 2,907 | | | | | | 2,685 | | | | | | 2,476 | | |
累計交付ES6
|
| | | | 12,926 | | | | | | 13,597 | | | | | | 15,076 | | | | | | 17,983 | | | | | | 20,668 | | | | | | 23,144 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||||||||
| | |
(in千個,但每個共享數據除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
的合併報表摘要
綜合損失: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
汽車銷量
|
| | | | — | | | | | | — | | | | | | 4,852,470 | | | | | | 7,367,113 | | | | | | 1,042,747 | | | | | | 2,949,723 | | | | | | 4,741,686 | | | | | | 671,142 | | |
其他銷售
|
| | | | — | | | | | | — | | | | | | 98,701 | | | | | | 457,791 | | | | | | 64,796 | | | | | | 190,008 | | | | | | 349,196 | | | | | | 49,425 | | |
總收入
|
| | | | — | | | | | | — | | | | | | 4,951,171 | | | | | | 7,824,904 | | | | | | 1,107,543 | | | | | | 3,139,731 | | | | | | 5,090,882 | | | | | | 720,567 | | |
銷售成本:(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
汽車銷量
|
| | | | — | | | | | | — | | | | | | (4,930,135) | | | | | | (8,096,035) | | | | | | (1,145,919) | | | | | | (3,400,206) | | | | | | (4,497,370) | | | | | | (636,561) | | |
其他銷售
|
| | | | — | | | | | | — | | | | | | (276,912) | | | | | | (927,691) | | | | | | (131,306) | | | | | | (463,010) | | | | | | (447,850) | | | | | | (63,389) | | |
銷售總成本
|
| | | | — | | | | | | — | | | | | | (5,207,047) | | | | | | (9,023,726) | | | | | | (1,277,225) | | | | | | (3,863,216) | | | | | | (4,945,220) | | | | | | (699,950) | | |
毛損
|
| | | | — | | | | | | — | | | | | | (255,876) | | | | | | (1,198,822) | | | | | | (169,682) | | | | | | (723,485) | | | | | | 145,662 | | | | | | 20,617 | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研發(2)
|
| | | | (1,465,353) | | | | | | (2,602,889) | | | | | | (3,997,942) | | | | | | (4,428,580) | | | | | | (626,825) | | | | | | (2,378,979) | | | | | | (1,067,544) | | | | | | (151,101) | | |
銷售、一般和
管理 |
| | | | (1,137,187) | | | | | | (2,350,707) | | | | | | (5,341,790) | | | | | | (5,451,787) | | | | | | (771,650) | | | | | | (2,741,329) | | | | | | (1,785,134) | | | | | | (252,669) | | |
其他經營損失淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,255) | | | | | | (3,292) | | |
總運營費用
|
| | | | (2,602,540) | | | | | | (4,953,596) | | | | | | (9,339,732) | | | | | | (9,880,367) | | | | | | (1,398,475) | | | | | | (5,120,308) | | | | | | (2,875,933) | | | | | | (407,062) | | |
運營虧損
|
| | | | (2,602,540) | | | | | | (4,953,596) | | | | | | (9,595,608) | | | | | | (11,079,189) | | | | | | (1,568,157) | | | | | | (5,843,793) | | | | | | (2,730,271) | | | | | | (386,445) | | |
|
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||||||||
| | |
(in千個,但每個共享數據除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
利息收入
|
| | | | 27,556 | | | | | | 18,970 | | | | | | 133,384 | | | | | | 160,279 | | | | | | 22,686 | | | | | | 109,257 | | | | | | 38,233 | | | | | | 5,412 | | |
利息支出
|
| | | | (55) | | | | | | (18,084) | | | | | | (123,643) | | | | | | (370,536) | | | | | | (52,446) | | | | | | (165,002) | | | | | | (223,413) | | | | | | (31,622) | | |
股權被投資單位虧損份額
|
| | | | — | | | | | | (5,375) | | | | | | (9,722) | | | | | | (64,478) | | | | | | (9,126) | | | | | | (26,102) | | | | | | (18,423) | | | | | | (2,608) | | |
投資收益
|
| | | | 2,670 | | | | | | 3,498 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他收入/(虧損),淨額
|
| | | | 3,429 | | | | | | (58,681) | | | | | | (21,346) | | | | | | 66,160 | | | | | | 9,364 | | | | | | 21,276 | | | | | | 68,903 | | | | | | 9,753 | | |
扣除所得税費用前損失
|
| | | | (2,568,940) | | | | | | (5,013,268) | | | | | | (9,616,935) | | | | | | (11,287,764) | | | | | | (1,597,679) | | | | | | (5,904,364) | | | | | | (2,864,971) | | | | | | (405,510) | | |
所得税費用
|
| | | | (4,314) | | | | | | (7,906) | | | | | | (22,044) | | | | | | (7,888) | | | | | | (1,116) | | | | | | (5,020) | | | | | | (3,491) | | | | | | (494) | | |
淨虧損
|
| | | | (2,573,254) | | | | | | (5,021,174) | | | | | | (9,638,979) | | | | | | (11,295,652) | | | | | | (1,598,795) | | | | | | (5,909,384) | | | | | | (2,868,462) | | | | | | (406,004) | | |
可兑換可贖回的增值
首選值 |
| | | | (981,233) | | | | | | (2,576,935) | | | | | | (13,667,291) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
將可贖回的非控股權益增加到贖回價值
|
| | | | — | | | | | | — | | | | | | (63,297) | | | | | | (126,590) | | | | | | (17,918) | | | | | | (62,775) | | | | | | (63,122) | | | | | | (8,934) | | |
非控股權益應佔淨虧損
|
| | | | 36,938 | | | | | | 36,440 | | | | | | 41,705 | | | | | | 9,141 | | | | | | 1,294 | | | | | | 6,474 | | | | | | 900 | | | | | | 127 | | |
NIO Inc普通股股東應佔淨虧損
|
| | | | (3,517,549) | | | | | | (7,561,669) | | | | | | (23,327,862) | | | | | | (11,413,101) | | | | | | (1,615,419) | | | | | | (5,965,685) | | | | | | (2,930,684) | | | | | | (414,811) | | |
淨虧損
|
| | | | (2,573,254) | | | | | | (5,021,174) | | | | | | (9,638,979) | | | | | | (11,295,652) | | | | | | (1,598,795) | | | | | | (5,909,384) | | | | | | (2,868,462) | | | | | | (406,004) | | |
其他綜合收益/(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外幣折算調整,扣除零税
|
| | | | 55,493 | | | | | | (124,374) | | | | | | (20,786) | | | | | | (168,340) | | | | | | (23,827) | | | | | | (130,724) | | | | | | (103,065) | | | | | | (14,588) | | |
其他綜合收益/(虧損)合計
|
| | | | 55,493 | | | | | | (124,374) | | | | | | (20,786) | | | | | | (168,340) | | | | | | (23,827) | | | | | | (130,724) | | | | | | (103,065) | | | | | | (14,588) | | |
全面虧損
|
| | | | (2,517,761) | | | | | | (5,145,548) | | | | | | (9,659,765) | | | | | | (11,463,922) | | | | | | (1,622,622) | | | | | | (6,040,108) | | | | | | (2,971,527) | | | | | | (420,592) | | |
可兑換物的累積
優先股贖回 值 |
| | | | (981,233) | | | | | | (2,576,935) | | | | | | (13,667,291) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
將可贖回的非控股權益增加到贖回價值
|
| | | | — | | | | | | — | | | | | | (63,297) | | | | | | (126,590) | | | | | | (17,918) | | | | | | (62,775) | | | | | | (63,122) | | | | | | (8,934) | | |
淨虧損應佔非
控股權益 |
| | | | 36,938 | | | | | | 36,440 | | | | | | 41,705 | | | | | | 9,141 | | | | | | 1,294 | | | | | | 6,474 | | | | | | 900 | | | | | | 127 | | |
NIO普通股股東應佔全面虧損
Inc. |
| | | | (3,462,056) | | | | | | (7,686,043) | | | | | | (23,348,648) | | | | | | (11,581,441) | | | | | | (1,639,246) | | | | | | (6,096,409) | | | | | | (3,033,749) | | | | | | (429,399) | | |
普通加權平均數
計算淨損失時使用的份額 每股 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋
|
| | | | 16,697,527 | | | | | | 21,801,525 | | | | | | 332,153,211 | | | | | | 1,029,931,705 | | | | | | 1,029,931,705 | | | | | | 1,031,692,650 | | | | | | 1,046,063,586 | | | | | | 1,046,063,586 | | |
普通股股東應佔每股淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋
|
| | | | (210.66) | | | | | | (346.84) | | | | | | (70.23) | | | | | | (11.08) | | | | | | (1.57) | | | | | | (5.78) | | | | | | (2.80) | | | | | | (0.40) | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||||||||
| | |
(in千個,但每個共享數據除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |||||||||
銷售成本
|
| | | | — | | | | | | — | | | | | | 9,289 | | | | | | 9,763 | | | | | | 1,382 | | | | | | 4,837 | | | | | | 2,204 | | | | | | 312 | | |
研發費用
|
| | | | 14,484 | | | | | | 23,210 | | | | | | 109,124 | | | | | | 82,680 | | | | | | 11,703 | | | | | | 51,065 | | | | | | 19,599 | | | | | | 2,774 | | |
銷售、一般和行政管理
費用 |
| | | | 62,200 | | | | | | 67,086 | | | | | | 561,055 | | | | | | 241,052 | | | | | | 34,119 | | | | | | 155,927 | | | | | | 55,852 | | | | | | 7,905 | | |
合計
|
| | | | 76,684 | | | | | | 90,296 | | | | | | 679,468 | | | | | | 333,495 | | | | | | 47,204 | | | | | | 211,829 | | | | | | 77,655 | | | | | | 10,991 | | |
| | |
截至2012年12月31日
|
| |
截至6月30日
|
| ||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| |||||||||||||||||||||
| | |
(in千個,共享數據除外)
|
| |||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
彙總資產負債表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 581,296 | | | | | | 7,505,954 | | | | | | 3,133,847 | | | | | | 862,839 | | | | | | 121,127 | | | | | | 10,494,509 | | | | | | 1,485,401 | | |
受限現金
|
| | | | — | | | | | | 10,606 | | | | | | 57,012 | | | | | | 82,507 | | | | | | 11,678 | | | | | | 441,413 | | | | | | 62,478 | | |
長期受限現金
|
| | | | 15,335 | | | | | | 14,293 | | | | | | 33,528 | | | | | | 44,523 | | | | | | 6,302 | | | | | | 45,084 | | | | | | 6,381 | | |
財產、廠房和設備,淨額
|
| | | | 833,004 | | | | | | 1,911,013 | | | | | | 4,853,157 | | | | | | 5,533,064 | | | | | | 783,154 | | | | | | 5,178,352 | | | | | | 732,948 | | |
總資產
|
| | | | 1,770,478 | | | | | | 10,468,034 | | | | | | 18,842,552 | | | | | | 14,582,029 | | | | | | 2,063,952 | | | | | | 23,150,676 | | | | | | 3,276,764 | | |
總負債
|
| | | | 825,264 | | | | | | 2,402,028 | | | | | | 10,692,210 | | | | | | 19,403,841 | | | | | | 2,746,435 | | | | | | 22,627,701 | | | | | | 3,202,741 | | |
夾層總股本
|
| | | | 4,861,574 | | | | | | 19,657,786 | | | | | | 1,329,197 | | | | | | 1,455,787 | | | | | | 206,053 | | | | | | 6,311,668 | | | | | | 893,359 | | |
普通股
|
| | | | 52 | | | | | | 60 | | | | | | 1,809 | | | | | | 1,827 | | | | | | 259 | | | | | | 1,992 | | | | | | 282 | | |
股東(虧絀)/權益合計
|
| | | | (3,916,360) | | | | | | (11,591,780) | | | | | | 6,821,145 | | | | | | (6,277,599) | | | | | | (888,536) | | | | | | (5,788,693) | | | | | | (819,336) | | |
已發行股份總數
|
| | | | 17,773,459 | | | | | | 23,850,343 | | | | | | 1,050,799,032 | | | | | | 1,064,472,660 | | | | | | 1,064,472,660 | | | | | | 1,157,482,542 | | | | | | 1,157,482,542 | | |
|
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(千)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| ||||||||||||||||||
彙總合併現金流數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | (2,201,564) | | | | | | (4,574,719) | | | | | | (7,911,768) | | | | | | (8,721,706) | | | | | | (1,234,477) | | | | | | (6,639,275) | | | | | | (523,107) | | | | | | (74,040) | | |
由投資活動提供/(用於)投資活動的淨現金
|
| | | | 117,843 | | | | | | (1,190,273) | | | | | | (7,940,843) | | | | | | 3,382,069 | | | | | | 478,701 | | | | | | 2,909,940 | | | | | | (587,552) | | | | | | (83,164) | | |
融資活動提供的現金淨額
|
| | | | 2,292,704 | | | | | | 12,867,334 | | | | | | 11,603,092 | | | | | | 3,094,953 | | | | | | 438,062 | | | | | | 2,962,708 | | | | | | 11,115,195 | | | | | | 1,573,254 | | |
匯率變動對現金、現金等價物和受限制現金的影響
|
| | | | 40,539 | | | | | | (168,120) | | | | | | (56,947) | | | | | | 10,166 | | | | | | 1,439 | | | | | | (1,575) | | | | | | (13,399) | | | | | | (1,897) | | |
現金、現金等價物和
受限現金 |
| | | | 249,522 | | | | | | 6,934,222 | | | | | | (4,306,466) | | | | | | (2,234,518) | | | | | | (316,275) | | | | | | (768,202) | | | | | | 9,991,137 | | | | | | 1,414,153 | | |
期初現金和現金等價物及限制性現金
|
| | | | 347,109 | | | | | | 596,631 | | | | | | 7,530,853 | | | | | | 3,224,387 | | | | | | 456,382 | | | | | | 8,286,091 | | | | | | 989,869 | | | | | | 140,107 | | |
現金和現金等價物以及受限制現金
期末 |
| | | | 596,631 | | | | | | 7,530,853 | | | | | | 3,224,387 | | | | | | 989,869 | | | | | | 140,107 | | | | | | 7,517,889 | | | | | | 10,981,006 | | | | | | 1,554,260 | | |
| | |
截至6月30日的6個月
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |||||||||
| | |
(單位為千,未經審計)
|
| |||||||||||||||
合併現金流量數據彙總: | | | | | | | | | | | | | | | | | | | |
經營活動中使用的淨現金
|
| | | | (6,639,275) | | | | | | (523,107) | | | | | | (74,040) | | |
由投資活動提供/(用於)投資活動的淨現金
|
| | | | 2,909,940 | | | | | | (587,552) | | | | | | (83,164) | | |
融資活動提供的現金淨額
|
| | | | 2,962,708 | | | | | | 11,115,195 | | | | | | 1,573,254 | | |
匯率變動對現金等價物的影響
和受限現金 |
| | | | (1,575) | | | | | | (13,399) | | | | | | (1,897) | | |
現金、現金等價物和限制性現金淨增長
|
| | | | (768,202) | | | | | | 9,991,137 | | | | | | 1,414,153 | | |
期初現金、現金等價物和限制性現金
|
| | | | 8,286,091 | | | | | | 989,869 | | | | | | 140,107 | | |
期末現金、現金等價物和受限制現金
|
| | | | 7,517,889 | | | | | | 10,981,006 | | | | | | 1,554,260 | | |
| | |
截至2020年6月30日
|
| |||||||||||||||||||||
| | |
實際
|
| |
調整後的
|
| ||||||||||||||||||
| | |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
| | |
(未經審計)
|
| |||||||||||||||||||||
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 10,494,509 | | | | | | 1,485,401 | | | | | | 20,884,791 | | | | | | 2,956,050 | | |
受限現金
|
| | | | 441,413 | | | | | | 62,478 | | | | | | 441,413 | | | | | | 62,478 | | |
短期投資
|
| | | | 231,590 | | | | | | 32,779 | | | | | | 231,590 | | | | | | 32,779 | | |
股東(赤字)/股權: | | | | | | | | | | | | | | | | | | | | | | | | | |
A類普通股
|
| | | | 1,512 | | | | | | 214 | | | | | | 1,667 | | | | | | 236 | | |
B類普通股
|
| | | | 226 | | | | | | 32 | | | | | | 226 | | | | | | 32 | | |
C類普通股
|
| | | | 254 | | | | | | 36 | | | | | | 254 | | | | | | 36 | | |
國庫股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
新增實收資本
|
| | | | 43,726,092 | | | | | | 6,189,026 | | | | | | 54,109,161 | | | | | | 7,658,654 | | |
累計其他綜合損失
|
| | | | (306,113) | | | | | | (43,327) | | | | | | (306,113) | | | | | | (43,327) | | |
累計虧損
|
| | | | (49,216,851) | | | | | | (6,966,193) | | | | | | (49,217,628) | | | | | | (6,966,303) | | |
蔚來股東(赤字)/股權合計
|
| | | | (5,794,880) | | | | | | (820,212) | | | | | | 4,587,567 | | | | | | 649,328 | | |
非控股權益
|
| | | | 6,187 | | | | | | 876 | | | | | | 6,187 | | | | | | 876 | | |
股東(虧損)/權益總額
|
| | | | (5,788,693) | | | | | | (819,336) | | | | | | 4,593,754 | | | | | | 650,204 | | |
資本總額
|
| | | | 7,575,625 | | | | | | 1,072,261 | | | | | | 17,958,072 | | | | | | 2,541,801 | | |
| | |
本次發行之前實益擁有的普通股
|
| |
普通股
實益擁有的 在此提供之後 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
A類
普通 個共享 受益 擁有 |
| |
B類
普通 個共享 受益 擁有 |
| |
C類
普通 個共享 受益 擁有 |
| |
合計
普通 個共享 受益 擁有 |
| |
%的
有益 所有權 |
| |
%的
聚合 投票 電源 |
| |
%的
有益 所有權 |
| |
%的
聚合 投票 電源 |
| ||||||||||||||||||||||||
董事和高管**:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
李斌(1)
|
| | | | 22,967,776 | | | | | | — | | | | | | 148,500,000 | | | | | | 171,467,776 | | | | | | 13.4 | | | | | | 44.1 | | | | | | 12.5 | | | | | | 42.7 | | |
秦麗紅(二)
|
| | | | 10,538,699 | | | | | | — | | | | | | — | | | | | | 10,538,699 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
馮慎
|
| | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
周欣
|
| | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
魏峯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ganesh V. Iyer(3)
|
| | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
吳海(四)
|
| | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
李丁彬(5)
|
| | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
James Gordon Mitchell(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
作為一個組的所有董事和高管
|
| | | | 36,567,137 | | | | | | — | | | | | | 148,500,000 | | | | | | 185,067,137 | | | | | | 14.4 | | | | | | 44.5 | | | | | | 13.5 | | | | | | 43.1 | | |
主要股東: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
創始人車輛(7)
|
| | | | 16,967,776 | | | | | | — | | | | | | 148,500,000 | | | | | | 165,467,776 | | | | | | 13.0 | | | | | | 44.1 | | | | | | 12.1 | | | | | | 42.7 | | |
騰訊實體(8)
|
| | | | 43,028,990 | | | | | | 132,030,222 | | | | | | — | | | | | | 175,059,212 | | | | | | 13.5 | | | | | | 19.9 | | | | | | 12.6 | | | | | | 19.2 | | |
Baillie Gifford & Co(9)
|
| | | | 101,370,431 | | | | | | — | | | | | | — | | | | | | 101,370,431 | | | | | | 8.0 | | | | | | 3.8 | | | | | | 7.5 | | | | | | 3.6 | | |
名稱
|
| |
美國存託憑證數量
|
| |||
摩根士丹利股份有限公司
|
| | | | 58,410,000 | | |
中金公司香港證券有限公司
|
| | | | 23,010,000 | | |
美國銀行證券公司
|
| | | | 7,080,000 | | |
合計: | | | | | 88,500,000 | | |
| | | | | |
合計
|
| |||
| | |
每個美國存托股份
|
| |
不鍛鍊
|
| |
全面鍛鍊
|
|
公開發行價
|
| |
17美元
|
| |
1 504 500 000美元
|
| |
1,730,175,000美元
|
|
承保折扣和佣金由我們支付
|
| |
0.391美元
|
| |
34 603 500美元
|
| |
39 794 025美元
|
|
收入,扣除費用前,歸我們
|
| |
16.609美元
|
| |
1,469,896,500美元
|
| |
1,690,380,975美元
|
|
| | |
第
頁
|
| |||
未經審計的中期合併合併財務報表 | | | | | | | |
截至2019年12月31日及2020年6月30日的未經審核中期簡明綜合資產負債表
|
| | | | F-2 | | |
六個月未經審核中期簡明綜合全面虧損報表
截止2019年6月30日及2020年6月30日 |
| | | | F-4 | | |
六個月的未經審核中期簡明合併股東權益╱(虧損)表
截至2019年6月30日及2020年6月30日止月份 |
| | | | F-5 | | |
截至二零一九年及二零二零年六月三十日止六個月之未經審核中期簡明綜合現金流量表
|
| | | | F-7 | | |
未經審計的中期簡明合併財務報表附註
|
| | | | F-8 | | |
| | |
截至
12月31日 2019 |
| |
截至6月30日
|
| ||||||||||||
| | |
2020
|
| |
2020
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |||||||||
| | | | | | | | | | | | | | |
注2(E)
|
| |||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 862,839 | | | | | | 10,494,509 | | | | | | 1,485,401 | | |
受限現金
|
| | | | 82,507 | | | | | | 441,413 | | | | | | 62,478 | | |
短期投資
|
| | | | 111,000 | | | | | | 231,590 | | | | | | 32,779 | | |
應收貿易賬款
|
| | | | 1,352,093 | | | | | | 1,440,666 | | | | | | 203,913 | | |
關聯方應付金額
|
| | | | 50,783 | | | | | | 50,635 | | | | | | 7,167 | | |
庫存
|
| | | | 889,528 | | | | | | 1,023,986 | | | | | | 144,936 | | |
預付款和其他流動資產
|
| | | | 1,579,258 | | | | | | 1,498,919 | | | | | | 212,158 | | |
預期信用損失準備金—當期
|
| | | | — | | | | | | (92,832) | | | | | | (13,140) | | |
流動資產總額
|
| | | | 4,928,008 | | | | | | 15,088,886 | | | | | | 2,135,692 | | |
非流動資產: | | | | | | | | | | | | | | | | | | | |
長期受限現金
|
| | | | 44,523 | | | | | | 45,084 | | | | | | 6,381 | | |
財產、廠房和設備,淨額
|
| | | | 5,533,064 | | | | | | 5,178,352 | | | | | | 732,948 | | |
無形資產淨值
|
| | | | 1,522 | | | | | | 1,104 | | | | | | 156 | | |
土地使用權淨額
|
| | | | 208,815 | | | | | | 206,392 | | | | | | 29,213 | | |
長期投資
|
| | | | 115,325 | | | | | | 155,225 | | | | | | 21,971 | | |
使用權資產—經營租賃
|
| | | | 1,997,672 | | | | | | 1,500,764 | | | | | | 212,419 | | |
其他非流動資產
|
| | | | 1,753,100 | | | | | | 999,724 | | | | | | 141,502 | | |
預期信用損失準備—非流動
|
| | | | — | | | | | | (24,855) | | | | | | (3,518) | | |
非流動資產合計
|
| | | | 9,654,021 | | | | | | 8,061,790 | | | | | | 1,141,072 | | |
總資產
|
| | | | 14,582,029 | | | | | | 23,150,676 | | | | | | 3,276,764 | | |
負債 | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | |
短期借款
|
| | | | 885,620 | | | | | | 3,955,613 | | | | | | 559,881 | | |
應付貿易
|
| | | | 3,111,699 | | | | | | 3,917,525 | | | | | | 554,489 | | |
應付關聯方金額
|
| | | | 309,729 | | | | | | 485,994 | | | | | | 68,788 | | |
應繳税金
|
| | | | 43,986 | | | | | | 76,913 | | | | | | 10,886 | | |
經營租賃負債的流動部分
|
| | | | 608,747 | | | | | | 658,918 | | | | | | 93,263 | | |
長期借款的當期部分
|
| | | | 322,436 | | | | | | 420,038 | | | | | | 59,453 | | |
應計及其他負債
|
| | | | 4,216,641 | | | | | | 3,534,072 | | | | | | 500,215 | | |
流動負債總額
|
| | | | 9,498,858 | | | | | | 13,049,073 | | | | | | 1,846,975 | | |
非流動負債: | | | | | | | | | | | | | | | | | | | |
長期借款
|
| | | | 7,154,798 | | | | | | 7,052,650 | | | | | | 998,238 | | |
非流動經營租賃負債
|
| | | | 1,598,372 | | | | | | 1,134,327 | | | | | | 160,553 | | |
其他非流動負債
|
| | | | 1,151,813 | | | | | | 1,391,651 | | | | | | 196,975 | | |
非流動負債合計
|
| | | | 9,904,983 | | | | | | 9,578,628 | | | | | | 1,355,766 | | |
總負債
|
| | | | 19,403,841 | | | | | | 22,627,701 | | | | | | 3,202,741 | | |
承付款和或有事項(附註26) | | | | | | | | | | | | | | | | | | | |
| | |
截至
12月31日 2019 |
| |
截至6月30日
|
| ||||||||||||
| | |
2020
|
| |
2020
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |||||||||
| | | | | | | | | | | | | | |
注2(E)
|
| |||
夾層股權 | | | | | | | | | | | | | | | | | | | |
可贖回的非控股權益
|
| | | | 1,455,787 | | | | | | 6,311,668 | | | | | | 893,359 | | |
夾層總股本
|
| | | | 1,455,787 | | | | | | 6,311,668 | | | | | | 893,359 | | |
股東虧損 | | | | | | | | | | | | | | | | | | | |
A類普通股(面值0.00025美元;25億美元
和2500,000,000股;786,937,655和 879,677,113股;783,942,438股和876,952,320股 截至2019年12月31日和2020年6月30日的未償還債務 分別為 ) |
| | | | 1,347 | | | | | | 1,512 | | | | | | 214 | | |
B類普通股(面值0.00025美元;截至2019年12月31日和2020年6月30日授權、發行和發行的股份為132,030,222股)
|
| | | | 226 | | | | | | 226 | | | | | | 32 | | |
C類普通股(面值0.00025美元;截至2019年12月31日和2020年6月30日授權、發行和發行的股份為148,500,000股)
|
| | | | 254 | | | | | | 254 | | | | | | 36 | | |
減持:國庫股(截至2019年12月31日和2020年6月30日分別為2,995,217股和2,724,793股)
|
| | | | — | | | | | | — | | | | | | — | | |
額外實收資本
|
| | | | 40,227,856 | | | | | | 43,726,092 | | | | | | 6,189,026 | | |
累計其他綜合損失
|
| | | | (203,048) | | | | | | (306,113) | | | | | | (43,327) | | |
累計虧損
|
| | | | (46,326,321) | | | | | | (49,216,851) | | | | | | (6,966,193) | | |
蔚來股東虧損合計
|
| | | | (6,299,686) | | | | | | (5,794,880) | | | | | | (820,212) | | |
非控股權益
|
| | | | 22,087 | | | | | | 6,187 | | | | | | 876 | | |
股東虧損總額
|
| | | | (6,277,599) | | | | | | (5,788,693) | | | | | | (819,336) | | |
總負債、夾層權益和股東虧損
|
| | | | 14,582,029 | | | | | | 23,150,676 | | | | | | 3,276,764 | | |
| | |
截至6月30日的6個月
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |||||||||
| | | | | | | | | | | | | | |
注2(E)
|
| |||
收入: | | | | | | | | | | | | | | | | | | | |
汽車銷量
|
| | | | 2,949,723 | | | | | | 4,741,686 | | | | | | 671,142 | | |
其他銷售
|
| | | | 190,008 | | | | | | 349,196 | | | | | | 49,425 | | |
總收入
|
| | | | 3,139,731 | | | | | | 5,090,882 | | | | | | 720,567 | | |
銷售成本: | | | | | | | | | | | | | | | | | | | |
汽車銷量
|
| | | | (3,400,206) | | | | | | (4,497,370) | | | | | | (636,561) | | |
其他銷售
|
| | | | (463,010) | | | | | | (447,850) | | | | | | (63,389) | | |
銷售總成本
|
| | | | (3,863,216) | | | | | | (4,945,220) | | | | | | (699,950) | | |
毛(虧損)/利潤
|
| | | | (723,485) | | | | | | 145,662 | | | | | | 20,617 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
研發
|
| | | | (2,378,979) | | | | | | (1,067,544) | | | | | | (151,101) | | |
銷售、一般和行政管理
|
| | | | (2,741,329) | | | | | | (1,785,134) | | | | | | (252,669) | | |
其他經營損失淨額
|
| | | | — | | | | | | (23,255) | | | | | | (3,292) | | |
總運營費用
|
| | | | (5,120,308) | | | | | | (2,875,933) | | | | | | (407,062) | | |
運營虧損
|
| | | | (5,843,793) | | | | | | (2,730,271) | | | | | | (386,445) | | |
利息收入
|
| | | | 109,257 | | | | | | 38,233 | | | | | | 5,412 | | |
利息支出
|
| | | | (165,002) | | | | | | (223,413) | | | | | | (31,622) | | |
應佔股權投資對象虧損,扣除税項
|
| | | | (26,102) | | | | | | (18,423) | | | | | | (2,608) | | |
其他收入,淨額
|
| | | | 21,276 | | | | | | 68,903 | | | | | | 9,753 | | |
所得税費用前虧損
|
| | | | (5,904,364) | | | | | | (2,864,971) | | | | | | (405,510) | | |
所得税費用
|
| | | | (5,020) | | | | | | (3,491) | | | | | | (494) | | |
淨虧損
|
| | | | (5,909,384) | | | | | | (2,868,462) | | | | | | (406,004) | | |
將可贖回的非控股權益增加到贖回價值
|
| | | | (62,775) | | | | | | (63,122) | | | | | | (8,934) | | |
非控股權益應佔淨虧損
|
| | | | 6,474 | | | | | | 900 | | | | | | 127 | | |
NIO Inc.普通股股東應佔淨虧損。
|
| | | | (5,965,685) | | | | | | (2,930,684) | | | | | | (414,811) | | |
淨虧損
|
| | | | (5,909,384) | | | | | | (2,868,462) | | | | | | (406,004) | | |
其他全面虧損 | | | | | | | | | | | | | | | | | | | |
外幣折算調整,淨額為零税
|
| | | | (130,724) | | | | | | (103,065) | | | | | | (14,588) | | |
其他綜合損失合計
|
| | | | (130,724) | | | | | | (103,065) | | | | | | (14,588) | | |
全面虧損
|
| | | | (6,040,108) | | | | | | (2,971,527) | | | | | | (420,592) | | |
將可贖回的非控股權益增加到贖回價值
|
| | | | (62,775) | | | | | | (63,122) | | | | | | (8,934) | | |
非控股權益應佔淨虧損
|
| | | | 6,474 | | | | | | 900 | | | | | | 127 | | |
NIO Inc.普通股股東應佔全面虧損。
|
| | | | (6,096,409) | | | | | | (3,033,749) | | | | | | (429,399) | | |
計算每股淨虧損時使用的加權平均普通股數
共享 |
| | | | | | | | | | | | | | | | | | |
基本和稀釋
|
| | | | 1,031,692,650 | | | | | | 1,046,063,586 | | | | | | 1,046,063,586 | | |
普通股股東應佔每股淨虧損 | | | | | | | | | | | | | | | | | | | |
基本和稀釋
|
| | | | (5.78) | | | | | | (2.80) | | | | | | (0.40) | | |
計算每個ADS淨損失時使用的加權平均ADS數
|
| | | | | | | | | | | | | | | | | | |
基本和稀釋
|
| | | | 1,031,692,650 | | | | | | 1,046,063,586 | | | | | | 1,046,063,586 | | |
歸屬於普通股股東的每股美國存託憑證淨虧損 | | | | | | | | | | | | | | | | | | | |
基本和稀釋
|
| | | | (5.78) | | | | | | (2.80) | | | | | | (0.40) | | |
| | |
普通股
|
| |
國庫股
|
| |
額外的
實收金額 大寫 |
| |
累計
其他 綜合 虧損 |
| |
累計
赤字 |
| |
合計
股東的 股權/(赤字) |
| |
非
控制 興趣 |
| |
合計
股權/(赤字) |
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
面值
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
截至2018年12月31日的餘額
|
| | | | 1,057,731,012 | | | | | | 1,809 | | | | | | (6,931,980) | | | | | | (9,186) | | | | | | 41,918,936 | | | | | | (34,708) | | | | | | (35,039,810) | | | | | | 6,837,041 | | | | | | (15,896) | | | | | | 6,821,145 | | |
將可贖回的非控股權益增加到贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (62,775) | | | | | | (62,775) | | | | | | — | | | | | | (62,775) | | |
購買有上限的看漲期權和
中的零罷工看漲期權 與發行有關的 可轉換優先票據 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,939,567) | | | | | | — | | | | | | — | | | | | | (1,939,567) | | | | | | — | | | | | | (1,939,567) | | |
行使購股權
|
| | | | 7,321,464 | | | | | | 13 | | | | | | 844,293 | | | | | | — | | | | | | 26,631 | | | | | | — | | | | | | — | | | | | | 26,644 | | | | | | — | | | | | | 26,644 | | |
限售股的歸屬
|
| | | | — | | | | | | — | | | | | | 256,961 | | | | | | — | | | | | | 2,370 | | | | | | — | | | | | | — | | | | | | 2,370 | | | | | | — | | | | | | 2,370 | | |
授予購股權
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 209,459 | | | | | | — | | | | | | — | | | | | | 209,459 | | | | | | — | | | | | | 209,459 | | |
取消限制性股票
|
| | | | (2,153,358) | | | | | | (4) | | | | | | 2,153,358 | | | | | | 9,186 | | | | | | (9,186) | | | | | | — | | | | | | — | | | | | | (4) | | | | | | — | | | | | | (4) | | |
非控股注資
興趣 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47,124 | | | | | | 47,124 | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (130,724) | | | | | | — | | | | | | (130,724) | | | | | | — | | | | | | (130,724) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,902,910) | | | | | | (5,902,910) | | | | | | (6,474) | | | | | | (5,909,384) | | |
截至2019年6月30日的餘額
|
| | | | 1,062,899,118 | | | | | | 1,818 | | | | | | (3,677,368) | | | | | | — | | | | | | 40,208,643 | | | | | | (165,432) | | | | | | (41,005,495) | | | | | | (960,466) | | | | | | 24,754 | | | | | | (935,712) | | |
| | |
普通股
|
| |
國庫股
|
| |
額外的
實收金額 大寫 |
| |
累計
其他 綜合 虧損 |
| |
累計
赤字 |
| |
合計
股東的 (赤字)/股權 |
| |
非
控制 興趣 |
| |
合計
赤字 |
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
面值
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
截至2019年12月31日的餘額
|
| | | | 1,067,467,877 | | | | | | 1,827 | | | | | | (2,995,217) | | | | | | — | | | | | | 40,227,856 | | | | | | (203,048) | | | | | | (46,326,321) | | | | | | (6,299,686) | | | | | | 22,087 | | | | | | (6,277,599) | | |
採用新會計準則的累計影響(附註2(i))
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,968) | | | | | | (22,968) | | | | | | — | | | | | | (22,968) | | |
將可贖回的非控股權益增加到贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,122) | | | | | | — | | | | | | — | | | | | | (63,122) | | | | | | — | | | | | | (63,122) | | |
普通股發行
|
| | | | 82,800,000 | | | | | | 147 | | | | | | — | | | | | | — | | | | | | 3,368,748 | | | | | | — | | | | | | — | | | | | | 3,368,895 | | | | | | — | | | | | | 3,368,895 | | |
限制性股份單位的發行
|
| | | | 2,113,469 | | | | | | 4 | | | | | | — | | | | | | — | | | | | | 54,508 | | | | | | — | | | | | | — | | | | | | 54,512 | | | | | | — | | | | | | 54,512 | | |
行使購股權
|
| | | | 7,838,505 | | | | | | 14 | | | | | | 257,908 | | | | | | — | | | | | | 60,447 | | | | | | — | | | | | | — | | | | | | 60,461 | | | | | | — | | | | | | 60,461 | | |
限售股的歸屬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,112 | | | | | | — | | | | | | — | | | | | | 1,112 | | | | | | — | | | | | | 1,112 | | |
授予購股權
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76,543 | | | | | | — | | | | | | — | | | | | | 76,543 | | | | | | — | | | | | | 76,543 | | |
取消限制性股票
|
| | | | (12,516) | | | | | | — | | | | | | 12,516 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
非控股權益撤資
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,000) | | | | | | (15,000) | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (103,065) | | | | | | — | | | | | | (103,065) | | | | | | — | | | | | | (103,065) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,867,562) | | | | | | (2,867,562) | | | | | | (900) | | | | | | (2,868,462) | | |
截至2020年6月30日的餘額
|
| | | | 1,160,207,335 | | | | | | 1,992 | | | | | | (2,724,793) | | | | | | — | | | | | | 43,726,092 | | | | | | (306,113) | | | | | | (49,216,851) | | | | | | (5,794,880) | | | | | | 6,187 | | | | | | (5,788,693) | | |
| | |
截至6月30日的6個月
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
|
| |||||||||
| | | | | | | | | | | | | | |
注2(E)
|
| |||
經營活動的現金流 | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | (5,909,384) | | | | | | (2,868,462) | | | | | | (406,004) | | |
將淨虧損與經營活動中使用的現金淨額進行調整: | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 396,985 | | | | | | 530,873 | | | | | | 75,140 | | |
預期信貸損失費用
|
| | | | — | | | | | | 20,477 | | | | | | 2,898 | | |
其他資產減值
|
| | | | — | | | | | | 25,917 | | | | | | 3,668 | | |
匯兑損失
|
| | | | 9,232 | | | | | | 27,360 | | | | | | 3,873 | | |
基於股份的薪酬費用
|
| | | | 211,829 | | | | | | 77,655 | | | | | | 10,991 | | |
股權投資的公允價值變動
|
| | | | (13,636) | | | | | | — | | | | | | — | | |
股權投資按成本法重新計量的收益
|
| | | | — | | | | | | (822) | | | | | | (116) | | |
股權投資者的虧損份額
|
| | | | 26,102 | | | | | | 18,423 | | | | | | 2,608 | | |
處置財產、廠房和設備的損失
|
| | | | 2,868 | | | | | | 37,538 | | | | | | 5,313 | | |
使用權資產攤銷
|
| | | | 197,442 | | | | | | 229,803 | | | | | | 32,527 | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | |
預付款和其他流動資產
|
| | | | (309,056) | | | | | | 106,459 | | | | | | 15,068 | | |
庫存
|
| | | | 74,843 | | | | | | (138,125) | | | | | | (19,550) | | |
其他非流動資產
|
| | | | (208,085) | | | | | | 717,573 | | | | | | 101,566 | | |
經營性租賃負債
|
| | | | (121,987) | | | | | | (114,208) | | | | | | (16,165) | | |
應繳税金
|
| | | | (11,375) | | | | | | 25,891 | | | | | | 3,665 | | |
應收貿易賬款
|
| | | | (496,511) | | | | | | (35,724) | | | | | | (5,056) | | |
應付貿易
|
| | | | (887,244) | | | | | | 807,972 | | | | | | 114,361 | | |
長期應收賬款
|
| | | | (91,191) | | | | | | 12,459 | | | | | | 1,763 | | |
非當期遞延收入
|
| | | | 14,711 | | | | | | 144,333 | | | | | | 20,429 | | |
應計及其他負債
|
| | | | 342,278 | | | | | | (281,400) | | | | | | (39,830) | | |
其他非流動負債
|
| | | | 132,904 | | | | | | 132,901 | | | | | | 18,811 | | |
經營活動中使用的淨現金
|
| | | | (6,639,275) | | | | | | (523,107) | | | | | | (74,040) | | |
投資活動產生的現金流 | | | | | | | | | | | | | | | | | | | |
購置房產、廠房和設備及無形資產
|
| | | | (1,215,763) | | | | | | (572,534) | | | | | | (81,037) | | |
購買短期投資
|
| | | | (1,888,747) | | | | | | (528,975) | | | | | | (74,872) | | |
出售短期投資所得
|
| | | | 6,023,450 | | | | | | 408,385 | | | | | | 57,803 | | |
股權投資對象的收購
|
| | | | (9,000) | | | | | | (57,500) | | | | | | (8,139) | | |
處置財產和設備的收益
|
| | | | — | | | | | | 163,072 | | | | | | 23,081 | | |
由投資活動提供/(用於)投資活動的淨現金
|
| | | | 2,909,940 | | | | | | (587,552) | | | | | | (83,164) | | |
融資活動的現金流 | | | | | | | | | | | | | | | | | | | |
行使股票期權的收益
|
| | | | 26,644 | | | | | | 35,346 | | | | | | 5,003 | | |
融資租賃本金付款
|
| | | | (13,892) | | | | | | (16,732) | | | | | | (2,368) | | |
非控股權益撤資
|
| | | | — | | | | | | (10,500) | | | | | | (1,486) | | |
來自可贖回非控股權益的資本注入
|
| | | | — | | | | | | 4,800,000 | | | | | | 679,396 | | |
發行可轉換本票所得款項
|
| | | | 3,002,744 | | | | | | 3,105,127 | | | | | | 439,502 | | |
借款收益
|
| | | | 1,105,744 | | | | | | 455,461 | | | | | | 64,466 | | |
償還借款
|
| | | | (1,158,532) | | | | | | (633,041) | | | | | | (89,601) | | |
發行普通股所得收益
|
| | | | — | | | | | | 3,379,534 | | | | | | 478,342 | | |
融資活動提供的現金淨額
|
| | | | 2,962,708 | | | | | | 11,115,195 | | | | | | 1,573,254 | | |
匯率變動對現金、現金等價物和受限制現金的影響
|
| | | | (1,575) | | | | | | (13,399) | | | | | | (1,897) | | |
現金、現金等價物和限制現金淨增加
|
| | | | (768,202) | | | | | | 9,991,137 | | | | | | 1,414,153 | | |
期初現金、現金等價物和限制性現金
|
| | | | 8,286,091 | | | | | | 989,869 | | | | | | 140,107 | | |
期末現金、現金等價物和受限制現金
|
| | | | 7,517,889 | | | | | | 10,981,006 | | | | | | 1,554,260 | | |
非現金投資和融資活動 | | | | | | | | | | | | | | | | | | | |
與購買財產和設備有關的應計金額
|
| | | | 1,112,735 | | | | | | 927,537 | | | | | | 131,284 | | |
限制性股份單位的發行
|
| | | | — | | | | | | 54,512 | | | | | | 7,716 | | |
補充披露 | | | | | | | | | | | | | | | | | | | |
已支付利息
|
| | | | 75,310 | | | | | | 191,919 | | | | | | 27,164 | | |
繳納所得税
|
| | | | 9,245 | | | | | | 12,199 | | | | | | 1,727 | | |
子公司
|
| |
股權
持有的利息 |
| |
註冊地點和日期
或收購日期 |
| |
主體活動
|
| |||
NIO NextEV Limited(“NIO HK”)(前稱NextEV
有限) |
| | | | 100% | | | | 香港,2015年2月 | | | 投資控股 | |
NIO GmbH(以前稱為NextEV
GmbH) |
| | | | 100% | | | | 德國,2015年5月 | | | 設計和技術開發 | |
NIO Co.,Ltd.(“NIO SH”)(前稱NextEV Co.,Ltd.)
|
| | | | 100% | | | | 中國上海,2015年5月 | | | 總部和技術開發 | |
蔚來美國公司(“蔚來美國”)(前身為蔚來美國公司)
|
| | | | 100% | | | |
美國,2015年11月
|
| | 技術開發 | |
XPT Limited("XPT")
|
| | | | 100% | | | | 香港,2015年12月 | | | 投資控股 | |
蔚來性能工程有限公司("NPE")
|
| | | | 100% | | | | 英國,2019年7月 | | |
市場營銷和技術
開發 |
|
蔚來體育有限公司(“蔚來體育”)
(前身為NextEV蔚來體育 有限) |
| | | | 100% | | | | 香港,2016年4月 | | | 賽車管理 | |
XPT Technology Limited(“XPT Technology”)
|
| | | | 100% | | | | 香港,2016年4月 | | | 投資控股 | |
XPT Inc.("XPT US")
|
| | | | 100% | | | | 美國,2016年4月 | | | 技術開發 | |
XPT(江蘇)投資有限公司有限公司("XPT江蘇")
|
| | | | 100% | | | | 江蘇,中國,2016年5月 | | | 投資控股 | |
上海新普科技有限公司
|
| | | | 100% | | | | 中國上海,2016年5月 | | | 技術開發 | |
XPT(南京)電動動力總成技術
行,Ltd.("XPT NJEP") |
| | | | 100% | | | | 中國南京,2016年7月 | | | 電動動力總成製造 | |
XPT(南京)儲能系統有限公司Ltd.("XPT NJES")
|
| | | | 100% | | | | 中國南京,2016年10月 | | |
電池製造
包裝 |
|
蔚來電源快遞有限公司("PE HK)
|
| | | | 100% | | | | 香港,2017年1月 | | | 投資控股 | |
NextEV用户企業有限公司
("UE HK") |
| | | | 100% | | | | 香港,2017年2月 | | | 投資控股 | |
上海蔚來銷售和服務
行,Ltd.("UE CNHC") |
| | | | 100% | | | | 中國上海,2017年3月 | | | 投資控股和銷售及售後管理 | |
蔚來能源投資(湖北)有限公司有限公司
("PE CNHC") |
| | | | 100% | | | | 中國武漢,2017年4月 | | | 投資控股 | |
子公司
|
| |
股權
持有的利息 |
| |
註冊地點和日期
或收購日期 |
| |
主體活動
|
| |||
武漢蔚來能源有限公司
(“PE和WHJV”) |
| | | | 100% | | | | 中國武漢,2017年5月 | | | 投資控股 | |
XTRONICS(南京)汽車智能技術有限公司("XPT NJWL")
|
| | | | 50% | | | | 中國南京,2017年6月 | | | 組件製造 | |
XPT(江蘇)汽車科技有限公司Ltd.("XPT")
|
| | | | 100% | | | | 中國南京,2018年5月 | | | 投資控股 | |
VIE和VIE的子公司
|
| |
經濟
持有的利息 |
| |
註冊地點和日期
或收購日期 |
| |||
Prime Hubs Limited(“Prime Hubs”)
|
| | | | 100% | | | | 英屬維爾京羣島,2014年10月 | |
深圳市蔚來科技有限公司Ltd.(“NIO SHTECH”)(前身為上海NextEV Technology Co.,Ltd.)
|
| | | | 100% | | | |
中國上海,2014年11月
|
|
北京蔚來網絡技術有限公司Ltd.("NIO BJTECH")
|
| | | | 100% | | | | 中國北京,2017年7月 | |
上海安斌科技有限公司(“蔚來”
AbTech“) |
| | | | 100% | | | | 中國上海,2018年4月 | |
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
現金和現金等價物
|
| | | | 862,839 | | | | | | 10,494,509 | | |
受限現金
|
| | | | 82,507 | | | | | | 441,413 | | |
長期受限現金
|
| | | | 44,523 | | | | | | 45,084 | | |
合計
|
| | | | 989,869 | | | | | | 10,981,006 | | |
| | |
截至6個月的時間
2020年6月30日 |
| |||
截至2019年12月31日的餘額
|
| | | | 85,824 | | |
採用ASC主題326
|
| | | | 6,775 | | |
截至2020年1月1日的餘額
|
| | | | 92,599 | | |
本期撥備
|
| | | | 15,143 | | |
本期沖銷
|
| | | | (11,325) | | |
本期核銷
|
| | | | (32,980) | | |
2020年6月30日餘額
|
| | | | 63,437 | | |
| | |
使用壽命
|
|
建築和建築
|
| | 20年 | |
生產設施
|
| | 10年 | |
充電和電池交換基礎設施
|
| | 5年 | |
研發設備
|
| | 5年 | |
計算機和電子設備
|
| | 3年 | |
購買的軟件
|
| | 3年 | |
租賃改進
|
| | 預計使用壽命或剩餘租賃期限較短 | |
其他
|
| | 3至5年 | |
| | |
使用壽命
|
|
域名和其他
|
| |
5年
|
|
許可證
|
| |
3年
|
|
| | |
06月30日
2019 |
| |
06月30日
2020 |
| ||||||
保修—期間開始
|
| | | | 177,293 | | | | | | 412,004 | | |
保修條款
|
| | | | 106,561 | | | | | | 183,299 | | |
產生的保修成本
|
| | | | (22,643) | | | | | | (18,195) | | |
保修—期末
|
| | | | 261,211 | | | | | | 577,108 | | |
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
原材料
|
| | | | 510,990 | | | | | | 495,299 | | |
在製品
|
| | | | 1,862 | | | | | | 3,151 | | |
成品
|
| | | | 291,116 | | | | | | 445,741 | | |
商品
|
| | | | 95,987 | | | | | | 90,382 | | |
減:減記
|
| | | | (10,427) | | | | | | (10,587) | | |
合計
|
| | | | 889,528 | | | | | | 1,023,986 | | |
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
增值税可抵扣進項
|
| | | | 1,253,617 | | | | | | 1,145,283 | | |
給供應商的預付款
|
| | | | 88,900 | | | | | | 96,563 | | |
存款
|
| | | | 73,271 | | | | | | 37,946 | | |
其他應收賬款
|
| | | | 186,105 | | | | | | 219,127 | | |
減去:壞賬準備
|
| | | | (22,635) | | | | | | — | | |
合計
|
| | | | 1,579,258 | | | | | | 1,498,919 | | |
| | |
截至6個月的時間
2020年6月30日 |
| |||
截至2019年12月31日的餘額
|
| | | | 22,635 | | |
採用ASC主題326
|
| | | | 3,617 | | |
截至2020年1月1日的餘額
|
| | | | 26,252 | | |
本期撥備
|
| | | | 4,703 | | |
本期核銷
|
| | | | (1,560) | | |
2020年6月30日餘額
|
| | | | 29,395 | | |
|
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
模具和工裝
|
| | | | 1,898,975 | | | | | | 2,251,524 | | |
租賃改進
|
| | | | 1,025,570 | | | | | | 988,843 | | |
生產設施
|
| | | | 869,819 | | | | | | 873,617 | | |
建築施工
|
| | | | 828,958 | | | | | | 829,172 | | |
充電和電池更換設備
|
| | | | 608,919 | | | | | | 598,337 | | |
研發設備
|
| | | | 400,461 | | | | | | 397,958 | | |
計算機和電子設備
|
| | | | 428,028 | | | | | | 383,708 | | |
購買的軟件
|
| | | | 341,379 | | | | | | 343,244 | | |
施工中
|
| | | | 475,977 | | | | | | 287,362 | | |
其他
|
| | | | 279,233 | | | | | | 289,420 | | |
小計
|
| | | | 7,157,319 | | | | | | 7,243,185 | | |
減去:累計折舊
|
| | | | (1,548,977) | | | | | | (1,973,945) | | |
減值:累計減值
|
| | | | (75,278) | | | | | | (90,888) | | |
總財產和設備,淨額
|
| | | | 5,533,064 | | | | | | 5,178,352 | | |
| | |
2019年12月31日
|
| |
2020年6月30日
|
| ||||||||||||||||||||||||||||||
| | |
毛收入
值 |
| |
累計
攤銷 |
| |
淨攜載
值 |
| |
毛收入
值 |
| |
累計
攤銷 |
| |
淨攜載
值 |
| ||||||||||||||||||
域名和其他
|
| | | | 4,342 | | | | | | (2,820) | | | | | | 1,522 | | | | | | 4,404 | | | | | | (3,300) | | | | | | 1,104 | | |
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
土地使用權
|
| | | | 216,489 | | | | | | 216,489 | | |
減:累計攤銷—土地使用權
|
| | | | (7,674) | | | | | | (10,097) | | |
土地使用權總額,淨額
|
| | | | 208,815 | | | | | | 206,392 | | |
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
電池分期付款應收賬款
|
| | | | 658,021 | | | | | | 645,239 | | |
使用權資產 - 融資租賃
|
| | | | 155,051 | | | | | | 134,429 | | |
長期存款
|
| | | | 848,655 | | | | | | 129,529 | | |
購置物業和設備的預付款
|
| | | | 17,603 | | | | | | 14,559 | | |
其他
|
| | | | 74,093 | | | | | | 75,968 | | |
減去:壞賬準備
|
| | | | (323) | | | | | | — | | |
合計
|
| | | | 1,753,100 | | | | | | 999,724 | | |
| | |
截至6個月的時間
2020年6月30日 |
| |||
截至2019年12月31日的餘額
|
| | | | 323 | | |
採用ASC主題326
|
| | | | 12,576 | | |
截至2020年1月1日的餘額
|
| | | | 12,899 | | |
本期撥備
|
| | | | 11,956 | | |
2020年6月30日餘額
|
| | | | 24,855 | | |
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
購置物業和設備的應付款
|
| | | | 1,121,715 | | | | | | 927,537 | | |
應付研發費用
|
| | | | 694,081 | | | | | | 508,512 | | |
市場營銷活動的廣告
|
| | | | 436,610 | | | | | | 392,471 | | |
應付工資和福利
|
| | | | 344,922 | | | | | | 308,622 | | |
客户預付款
|
| | | | 297,096 | | | | | | 268,923 | | |
應計費用
|
| | | | 246,121 | | | | | | 255,753 | | |
遞延收入/收入的本期部分
|
| | | | 189,172 | | | | | | 206,807 | | |
保修責任
|
| | | | 120,161 | | | | | | 168,251 | | |
應付利息
|
| | | | 105,940 | | | | | | 135,489 | | |
遞延建築備抵本期部分
|
| | | | 84,495 | | | | | | 70,554 | | |
融資租賃負債的當期部分
|
| | | | 40,334 | | | | | | 33,130 | | |
員工差旅費用應付款
|
| | | | 17,685 | | | | | | 11,124 | | |
投資者的投資保證金
|
| | | | 154,643 | | | | | | — | | |
其他應付款
|
| | | | 363,666 | | | | | | 246,899 | | |
合計
|
| | | | 4,216,641 | | | | | | 3,534,072 | | |
|
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
短期借款
|
| | | | | | | | | | | | |
銀行貸款(一)
|
| | | | 188,000 | | | | | | 216,229 | | |
可轉換票據(Ii)
|
| | | | 697,620 | | | | | | 3,739,384 | | |
長期借款的流動部分(iii)
|
| | | | 322,436 | | | | | | 420,038 | | |
長期借款:
|
| | | | | | | | | | | | |
銀行貸款(三)
|
| | | | 950,154 | | | | | | 645,976 | | |
可轉換票據(Ii)
|
| | | | 5,784,984 | | | | | | 5,977,919 | | |
聯合投資者貸款(四)
|
| | | | 419,660 | | | | | | 428,755 | | |
合計
|
| | | | 8,362,854 | | | | | | 11,428,301 | | |
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
遞延收入
|
| | | | 295,915 | | | | | | 440,248 | | |
保修責任
|
| | | | 291,843 | | | | | | 408,857 | | |
延期政府撥款
|
| | | | 340,667 | | | | | | 336,710 | | |
非流動融資租賃負債
|
| | | | 88,790 | | | | | | 77,262 | | |
延期施工津貼
|
| | | | 72,762 | | | | | | 71,717 | | |
其他
|
| | | | 61,836 | | | | | | 56,857 | | |
合計
|
| | | | 1,151,813 | | | | | | 1,391,651 | | |
| | |
截至
12月31日 2019 |
| |
截至
06月30日 2020 |
| ||||||
經營租賃: | | | | | | | | | | | | | |
使用權資產—經營租賃
|
| | | | 1,997,672 | | | | | | 1,500,764 | | |
經營租賃負債的流動部分
|
| | | | 608,747 | | | | | | 658,918 | | |
非流動經營租賃負債
|
| | | | 1,598,372 | | | | | | 1,134,327 | | |
經營租賃總負債
|
| | | | 2,207,119 | | | | | | 1,793,245 | | |
融資租賃: | | | | | | | | | | | | | |
使用權資產—融資租賃
|
| | | | 155,051 | | | | | | 134,429 | | |
融資租賃負債的當期部分
|
| | | | 40,334 | | | | | | 33,130 | | |
非流動融資租賃負債
|
| | | | 88,790 | | | | | | 77,262 | | |
融資租賃總負債
|
| | | | 129,124 | | | | | | 110,392 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
汽車銷量
|
| | | | 2,949,723 | | | | | | 4,741,686 | | |
充電樁銷售
|
| | | | 47,926 | | | | | | 69,717 | | |
包裝銷售
|
| | | | 51,573 | | | | | | 102,351 | | |
其他
|
| | | | 90,509 | | | | | | 177,128 | | |
合計
|
| | | | 3,139,731 | | | | | | 5,090,882 | | |
| | |
06月30日
2019 |
| |
06月30日
2020 |
| ||||||
遞延收入/收入—期初
|
| | | | 301,774 | | | | | | 485,087 | | |
添加內容
|
| | | | 130,361 | | | | | | 323,601 | | |
識別
|
| | | | (125,641) | | | | | | (162,814) | | |
對外匯調整的影響
|
| | | | 7 | | | | | | 1,181 | | |
遞延收入/收入—期末
|
| | | | 306,501 | | | | | | 647,055 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
員工薪酬
|
| | | | 1,071,587 | | | | | | 634,742 | | |
設計和開發費用
|
| | | | 1,124,175 | | | | | | 294,708 | | |
折舊和攤銷費用
|
| | | | 74,374 | | | | | | 94,793 | | |
租金及相關費用
|
| | | | 18,140 | | | | | | 26,700 | | |
差旅費和娛樂費
|
| | | | 40,478 | | | | | | 5,790 | | |
其他
|
| | | | 50,225 | | | | | | 10,811 | | |
合計
|
| | | | 2,378,979 | | | | | | 1,067,544 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
員工薪酬
|
| | | | 1,228,071 | | | | | | 748,977 | | |
租金及相關費用
|
| | | | 321,163 | | | | | | 250,540 | | |
折舊和攤銷費用
|
| | | | 168,284 | | | | | | 204,626 | | |
營銷和促銷費用
|
| | | | 448,991 | | | | | | 202,990 | | |
專業服務
|
| | | | 262,212 | | | | | | 159,654 | | |
IT耗材、辦公用品及其他低值耗材
|
| | | | 56,552 | | | | | | 34,174 | | |
壞賬準備
|
| | | | — | | | | | | 20,477 | | |
差旅費和娛樂費
|
| | | | 79,222 | | | | | | 11,835 | | |
其他
|
| | | | 176,834 | | | | | | 151,861 | | |
合計
|
| | | | 2,741,329 | | | | | | 1,785,134 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
銷售成本
|
| | | | 4,837 | | | | | | 2,204 | | |
研發費用
|
| | | | 51,065 | | | | | | 19,599 | | |
銷售、一般和行政費用
|
| | | | 155,927 | | | | | | 55,852 | | |
合計
|
| | | | 211,829 | | | | | | 77,655 | | |
| | |
數量:
選項 出色的 |
| |
加權
平均 練習 價格 |
| |
加權
平均 剩餘 合同期限 |
| |
聚合
固有的 值 |
| ||||||||||||
| | | | | | | | |
美元
|
| |
年內
|
| |
美元
|
| |||||||||
截至2018年12月31日,未償還
|
| | | | 91,074,140 | | | | | | 1.69 | | | | | | 8.23 | | | | | | 425,988 | | |
|
| | |
數量:
選項 出色的 |
| |
加權
平均 練習 價格 |
| |
加權
平均 剩餘 合同期限 |
| |
聚合
固有的 值 |
| ||||||||||||
| | | | | | | | |
美元
|
| |
年內
|
| |
美元
|
| |||||||||
已批准
|
| | | | 13,183,300 | | | | | | 5.15 | | | | | | — | | | | | | — | | |
鍛鍊
|
| | | | (14,282,930) | | | | | | 0.43 | | | | | | — | | | | | | — | | |
取消了
|
| | | | (5,030,040) | | | | | | 2.63 | | | | | | — | | | | | | — | | |
已過期
|
| | | | (137,551) | | | | | | 2.34 | | | | | | — | | | | | | — | | |
截至2019年6月30日,未償還
|
| | | | 84,806,919 | | | | | | 2.40 | | | | | | 7.70 | | | | | | 63,425 | | |
截至2019年12月31日的未償還債務
|
| | | | 88,843,972 | | | | | | 2.38 | | | | | | 6.77 | | | | | | 164,363 | | |
已批准
|
| | | | 17,608,700 | | | | | | 2.40 | | | | | | — | | | | | | — | | |
鍛鍊
|
| | | | (8,096,413) | | | | | | 1.05 | | | | | | — | | | | | | — | | |
取消了
|
| | | | (7,397,183) | | | | | | 3.00 | | | | | | — | | | | | | — | | |
已過期
|
| | | | (1,280,689) | | | | | | 4.49 | | | | | | — | | | | | | — | | |
截至2020年6月30日,未償還
|
| | | | 89,678,387 | | | | | | 2.43 | | | | | | 7.07 | | | | | | 474,734 | | |
於2019年12月31日到期並預期到期
|
| | | | 118,546,834 | | | | | | — | | | | | | — | | | | | | 354,839 | | |
截至2019年12月31日止
|
| | | | 32,925,154 | | | | | | — | | | | | | — | | | | | | 80,801 | | |
已獲授權並預計將於2020年6月30日生效
|
| | | | 128,464,900 | | | | | | — | | | | | | — | | | | | | 620,573 | | |
截至2020年6月30日止
|
| | | | 29,068,127 | | | | | | — | | | | | | — | | | | | | 163,590 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
行使價(美元)
|
| | | | 3.16 - 7.09 | | | | | | 2.38 | | |
購股權授出日期普通股的公允價值(美元)
|
| | | | 1.3750 - 3.0172 | | | | | | 0.9839 - 2.0782 | | |
無風險利率
|
| | | | 1.66% | | | | | | 0.55% | | |
預期期限(以年為單位)
|
| | | | 7 | | | | | | 7 | | |
預期股息收益率
|
| | | | 0% | | | | | | 0% | | |
預期波動率
|
| | | | 52% | | | | | | 53% | | |
預計罰沒率(歸屬後)
|
| | | | 8.00% | | | | | | 5.84% | | |
| | |
受限數量
未償還股份 |
| |
加權平均
授予日期公允價值 |
| ||||||
| | | | | | | | |
美元
|
| |||
未歸屬於2018年12月31日
|
| | | | 441,513 | | | | | | 0.96 | | |
已歸屬
|
| | | | (256,961) | | | | | | 0.96 | | |
被沒收
|
| | | | (72,999) | | | | | | 0.96 | | |
未歸屬於2019年6月30日
|
| | | | 111,553 | | | | | | 0.96 | | |
未歸屬於2019年12月31日
|
| | | | — | | | | | | — | | |
已歸屬
|
| | | | — | | | | | | — | | |
被沒收
|
| | | | — | | | | | | — | | |
未歸屬於2020年6月30日
|
| | | | — | | | | | | — | | |
| | |
受限數量
未償還股份 |
| |
加權平均
授予日期公允價值 |
| ||||||
| | | | | | | | |
美元
|
| |||
未歸屬於2018年12月31日
|
| | | | 63,897 | | | | | | 6.60 | | |
已批准
|
| | | | — | | | | | | — | | |
已歸屬
|
| | | | — | | | | | | — | | |
未歸屬於2019年6月30日
|
| | | | 63,897 | | | | | | 6.60 | | |
未歸屬於2019年12月31日
|
| | | | 31,948 | | | | | | 6.60 | | |
已批准
|
| | | | — | | | | | | — | | |
已歸屬
|
| | | | — | | | | | | — | | |
未歸屬於2020年6月30日
|
| | | | 31,948 | | | | | | 6.60 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
香港
|
| | | | 16.50% | | | | | | 16.50% | | |
美國
|
| | | | 29.84% | | | | | | 29.84% | | |
英國
|
| | | | 19.00% | | | | | | 19.00% | | |
德國
|
| | | | 32.98% | | | | | | 32.98% | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
當期所得税支出
|
| | | | (5,020) | | | | | | (3,491) | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
分子: | | | | | | | | | | | | | |
淨虧損
|
| | | | (5,909,384) | | | | | | (2,868,462) | | |
將可贖回的非控股權益增加到贖回價值
|
| | | | (62,775) | | | | | | (63,122) | | |
非控股權益應佔淨虧損
|
| | | | 6,474 | | | | | | 900 | | |
NIO Inc.普通股股東應佔淨虧損。每股基本/攤薄淨虧損
|
| | | | (5,965,685) | | | | | | (2,930,684) | | |
分母: | | | | | | | | | | | | | |
加權平均已發行普通股數量 - 基本和稀釋後的普通股數量
|
| | | | 1,031,692,650 | | | | | | 1,046,063,586 | | |
NIO Inc.普通股股東應佔每股基本及攤薄淨虧損。
|
| | | | (5.78) | | | | | | (2.80) | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
未歸屬限制性股份
|
| | | | 515 | | | | | | 425 | | |
授予的未行使加權平均期權
|
| | | | 29,535 | | | | | | 30,517 | | |
可轉換票據
|
| | | | 63,265 | | | | | | 235,956 | | |
合計
|
| | | | 93,315 | | | | | | 266,898 | | |
實體或個人名稱
|
| |
與公司的關係
|
|
寧波梅山保税港區蔚藍投資有限公司 | | | 受主要股東控制 | |
蔚來資本 | | | 受主要股東控制 | |
蘇州正力德新能源科技有限公司有限公司 | | | 分支機構 | |
北京車滙滬東廣高有限公司有限公司 | | | 受主要股東控制 | |
北京信義滬東廣高有限公司有限公司 | | | 受主要股東控制 | |
比特視界(北京)科技有限公司有限公司 | | | 受主要股東控制 | |
崑山思窩普智能裝備有限公司有限公司 | | | 分支機構 | |
南京威邦傳動技術有限公司有限公司 | | | 分支機構 | |
上海唯尚商務諮詢有限公司有限公司 | | | 受主要股東控制 | |
北京比特易普信息技術有限公司有限公司 | | | 受主要股東控制 | |
卓景投資有限公司 | | | 受主要股東控制 | |
黃河投資有限公司 | | | 受主要股東控制 | |
天津博友信息技術有限公司有限公司 | | | 受主要股東控制 | |
北京易車信息科技有限公司公司 | | | 受主要股東控制 | |
北京易車互動廣告有限公司有限公司上海分公司 | | | 受主要股東控制 | |
上海易居信息技術有限公司有限公司 | | | 受主要股東控制 | |
緯創信息通信(崑山)有限公司有限公司 | | | 關聯公司的非控股股東 | |
北京長興信息技術有限公司有限公司 | | | 受主要股東控制 | |
Xtronics Innovation Ltd. | | | 關聯公司的非控股股東 | |
北京易車互動技術有限公司有限公司 | | | 受主要股東控制 | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
南京維邦傳動科技有限公司
|
| | | | 1,653 | | | | | | 805 | | |
上海維尚商務諮詢有限公司
|
| | | | 1,806 | | | | | | — | | |
合計
|
| | | | 3,459 | | | | | | 805 | | |
|
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
北京車滙湖東光高股份有限公司
|
| | | | 4,866 | | | | | | 40,470 | | |
北京信義湖東光高股份有限公司
|
| | | | 15,034 | | | | | | 14,335 | | |
北京比特EP信息技術有限公司
|
| | | | — | | | | | | 1,999 | | |
南京維邦傳動科技有限公司
|
| | | | — | | | | | | 799 | | |
北京易車信息科技有限公司
|
| | | | 268 | | | | | | 265 | | |
北京易居信息技術有限公司
|
| | | | — | | | | | | 123 | | |
天津博佑信息技術有限公司
|
| | | | 127 | | | | | | 19 | | |
比特世傑(北京)科基有限公司
|
| | | | 693 | | | | | | — | | |
合計
|
| | | | 20,988 | | | | | | 58,010 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
蘇州真力XPT新能源科技有限公司
|
| | | | 178,590 | | | | | | 42,477 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
南京維邦傳動科技有限公司
|
| | | | 3,614 | | | | | | 41,275 | | |
崑山四沃普智能設備有限公司
|
| | | | — | | | | | | 8,142 | | |
合計
|
| | | | 3,614 | | | | | | 49,417 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
崑山思窩普智能裝備有限公司公司
|
| | | | — | | | | | | 199 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
北京易車互動技術有限公司有限公司
|
| | | | — | | | | | | 131,945 | | |
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
寧波眉山保税港區蔚藍投資有限公司有限公司
|
| | | | 50,000 | | | | | | 50,000 | | |
南京維邦傳動科技有限公司
|
| | | | 674 | | | | | | 277 | | |
Wistro信息通信(崑山)有限公司有限公司
|
| | | | 109 | | | | | | 358 | | |
合計
|
| | | | 50,783 | | | | | | 50,635 | | |
|
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
蘇州真力XPT新能源科技有限公司
|
| | | | 180,687 | | | | | | 189,608 | | |
北京易車互動技術有限公司公司
|
| | | | — | | | | | | 131,945 | | |
北京車滙湖東光高股份有限公司
|
| | | | 25,170 | | | | | | 66,038 | | |
北京信義湖東光高股份有限公司
|
| | | | 36,714 | | | | | | 46,691 | | |
南京維邦傳動科技有限公司
|
| | | | 33,018 | | | | | | 33,032 | | |
崑山思窩普智能裝備有限公司公司
|
| | | | 379 | | | | | | 5,385 | | |
北京比特EP信息技術有限公司
|
| | | | 2,598 | | | | | | 4,400 | | |
北京易車互動廣告有限公司有限公司上海分公司
|
| | | | 3,500 | | | | | | 3,000 | | |
Xtronics Innovation Ltd
|
| | | | — | | | | | | 3,007 | | |
緯創信息通信(崑山)有限公司公司
|
| | | | — | | | | | | 1,493 | | |
比特世傑(北京)科基有限公司
|
| | | | 1,549 | | | | | | 772 | | |
北京易車信息技術有限公司公司
|
| | | | 205 | | | | | | 475 | | |
上海易居信息技術有限公司公司
|
| | | | 80 | | | | | | 128 | | |
天津博佑信息技術有限公司
|
| | | | 30 | | | | | | 20 | | |
北京長興信息技術有限公司公司
|
| | | | 25,799 | | | | | | — | | |
合計
|
| | | | 309,729 | | | | | | 485,994 | | |
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
Huang河流投資有限公司。
|
| | | | 348,810 | | | | | | 353,975 | | |
寧靜視界投資有限公司
|
| | | | 348,810 | | | | | | 353,975 | | |
合計
|
| | | | 697,620 | | | | | | 707,950 | | |
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
Huang河流投資有限公司。
|
| | | | 560,325 | | | | | | 580,595 | | |
寧靜視界投資有限公司
|
| | | | 258,213 | | | | | | 363,573 | | |
合計
|
| | | | 818,538 | | | | | | 944,168 | | |
| | |
12月31日
2019 |
| |
06月30日
2020 |
| ||||||
財產和設備
|
| | | | 551,582 | | | | | | 293,641 | | |
租賃改進
|
| | | | 68,652 | | | | | | 54,882 | | |
合計
|
| | | | 620,234 | | | | | | 348,523 | | |
|
關於此展望
|
| | | | 1 | | |
|
前瞻性聲明
|
| | | | 2 | | |
|
我們的公司
|
| | | | 3 | | |
|
風險因素
|
| | | | 5 | | |
|
使用收益
|
| | | | 6 | | |
|
股本説明
|
| | | | 7 | | |
|
美國存款股份説明
|
| | | | 17 | | |
|
民事責任的執行
|
| | | | 27 | | |
|
税務
|
| | | | 29 | | |
|
出售股東
|
| | | | 36 | | |
|
分銷渠道
|
| | | | 37 | | |
|
法律事務
|
| | | | 39 | | |
|
專家
|
| | | | 40 | | |
|
您可以在這裏找到有關美國的更多信息
|
| | | | 41 | | |
|
通過引用合併文件
|
| | | | 42 | | |
服務
|
| |
費用
|
|
•
向已發行美國存託憑證的任何人士,或就根據股票股息或其他股票自由分派、紅利分派、股票分割或其他分派(除非轉換為現金)而進行分派的任何人士
|
| | 每個美國存托股份最高可達0.05美元 | |
•
美國存託憑證的取消,包括終止存款協議的情況
|
| |
每個ADS最多可取消0.05美元
|
|
•
現金股利分配
|
| | 每個持有的美國存托股份最高可達0.05美元 | |
•
分配現金權益(現金股息除外)和/或出售權利、證券和其他權益所得的現金收益
|
| | 每個持有的美國存托股份最高可達0.05美元 | |
•
根據權利的行使分配美國存託憑證。
|
| | 每個持有的美國存托股份最高可達0.05美元 | |
•
發行除美國存託憑證以外的證券或購買額外存託憑證的權利
|
| | 每個持有的美國存托股份最高可達0.05美元 | |
•
託管服務
|
| | 在開户銀行建立的適用記錄日期持有的美國存托股份最高可達0.05美元 | |
如果我們:
|
| |
然後:
|
|
更改我們普通產品的名義或面值 | | | 投資者收到的現金、股票或其他證券 | |
如果我們:
|
| |
然後:
|
|
個共享 | | | 保管人將成為保證金。 | |
對任何存放的證券進行重新分類、拆分或合併 | | | 每個美國存托股份將自動代表其在新存入的證券中所佔的平均份額。 | |
分配未分配給您的普通股上的證券,或對我們的全部或幾乎所有資產進行資本重組、合併、清算、出售或採取任何類似行動 | | | 託管人可以將其收到的部分或全部現金、股票或其他證券進行分配。它還可能提供新的美國存託憑證或要求您交出未償還的美國存託憑證,以換取識別新存入證券的新的美國存託憑證。 | |