ZEEKR Reports Second Quarter 2024 Unaudited Financial Results
Operating Highlights for the Second Quarter of 2024
- Total vehicle deliveries were 54,811 units for the second quarter of 2024, representing a 100% year-over-year increase.
Deliveries | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | ||||
54,811 | 33,059 | 39,657 | 36,395 | |||||
Deliveries | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | ||||
27,399 | 15,234 | 32,467 | 20,464 |
Financial Highlights for the Second Quarter of 2024
- Vehicle sales were
RMB13,438.2 million (US$1,849.2 million )[1] for the second quarter of 2024, representing an increase of 59.0% from the second quarter of 2023 and an increase of 64.4% from the first quarter of 2024. - Vehicle margin[2] was 14.2% for the second quarter of 2024, compared with 13.6% for the second quarter of 2023 and 14.0% for the first quarter of 2024.
- Total revenues were
RMB20,040.1 million (US$2,757.6 million ) for the second quarter of 2024, representing an increase of 58.4% from the second quarter of 2023 and an increase of 36.0% from the first quarter of 2024. - Gross profit was
RMB3,449.8 million (US$474.7 million ) for the second quarter of 2024, representing an increase of 122.5% from the second quarter of 2023 and an increase of 98.3% from the first quarter of 2024. - Gross margin was 17.2% for the second quarter of 2024, compared with 12.3% for the second quarter of 2023 and 11.8% for the first quarter of 2024.
- Loss from operations was
RMB1,721.0 million (US$236.8 million ) for the second quarter of 2024, representing an increase of 25.5% from the second quarter of 2023 and a decrease of 17.5% from the first quarter of 2024. Excluding share-based compensation expenses, adjusted loss from operations (non-GAAP)[3] wasRMB777.1 million (US$106.9 million ) for the second quarter of 2024, representing a decrease of 41.7% from the second quarter of 2023 and a decrease of 62.7% from the first quarter of 2024. - Net loss was
RMB1,808.8 million (US$248.9 million ) for the second quarter of 2024, representing an increase of 28.7% from the second quarter of 2023 and a decrease of 10.5% from the first quarter of 2024. Excluding share-based compensation expenses, adjusted net loss (non-GAAP) wasRMB864.9 million (US$119.0 million ) for the second quarter of 2024, representing a decrease of 36.8% from the second quarter of 2023 and a decrease of 57.2% from the first quarter of 2024.
[1] All conversions from Renminbi("RMB") to |
[2] Vehicle margin is the margin of vehicle sales, which is calculated based on revenues and cost of revenues derived from vehicle sales only. |
[3] The Company's non-GAAP financial measures exclude share-based compensation expenses. See "Unaudited Reconciliation of GAAP and Non-GAAP Results" set forth at the end of this announcement. |
Key Financial Results
(in RMB millions, except for percentages)
2024 Q2 | 2024 Q1 | 2023 Q2 | % Change i | ||||
YoY | QoQ | ||||||
Vehicle sales | 13,438.2 | 8,174.1 | 8,450.2 | 59.0 % | 64.4 % | ||
Vehicle margin | 14.2 % | 14.0 % | 13.6 % | 0.6pts | 0.2pts | ||
Total revenues | 20,040.1 | 14,736.8 | 12,649.7 | 58.4 % | 36.0 % | ||
Gross profit | 3,449.8 | 1,739.4 | 1,550.3 | 122.5 % | 98.3 % | ||
Gross margin | 17.2 % | 11.8 % | 12.3 % | 4.9pts | 5.4pts | ||
Loss from operations | (1,721.0) | (2,086.9) | (1,371.0) | 25.5 % | (17.5) % | ||
Non-GAAP loss from operations | (777.1) | (2,084.2) | (1,333.5) | (41.7) % | (62.7) % | ||
Net loss | (1,808.8) | (2,022.1) | (1,405.2) | 28.7 % | (10.5) % | ||
Non-GAAP net loss | (864.9) | (2,019.4) | (1,367.7) | (36.8) % | (57.2) % | ||
i Except for vehicle margin and gross margin, absolute changes instead of percentage changes are presented. | |||||||
Recent Developments
Delivery Update
In
New Model Launches
On
On
In July, ZEEKR unveiled its mid-large SUV, the ZEEKR 7X, revealing further insights into its original "Hidden Energy" design. The ZEEKR 7X, with a wheelbase of 2,925mm, a length of 4,825mm, and a width of 1,930mm, exemplifies ZEEKR's commitment to product excellence.
CEO and CFO Comments
"In the second quarter of 2024, we substantially improved our financial and operational performance, despite facing numerous challenges and economic headwinds. We delivered 54,811 vehicles, marking remarkable 100% year-over-year growth and a 66% increase quarter-over-quarter," Mr. Andy An, ZEEKR's chief executive officer commented. "In addition to accelerating deliveries, we successfully launched several new models during the second quarter. The innovative technologies and distinctive design elements embedded in these vehicles have set new industry benchmarks and quickly garnered exceptional market responses. Furthermore, our accelerated global expansion and effective marketing efforts enabled us to extend our customer base across a broader spectrum, driving a surge in sales and enhancing our brand. As we progress through the second half of 2024, our core objectives remain unchanged to continuously invest in research and development, ensuring we stay at the forefront of technological innovation to drive our business forward and deliver long-term value for our shareholders."
"We are pleased to report another strong quarter, with total revenues reaching
Financial Results for the Second Quarter of 2024
Revenues
- Total revenues were
RMB20,040 .1 million (US$2,757.6 million ) for the second quarter of 2024, representing an increase of 58.4% fromRMB12,649 .7 million for the second quarter of 2023 and an increase of 36.0% fromRMB14,736.8 million for the first quarter of 2024. - Revenues from vehicle sales were
RMB13,438 .2 million (US$1,849.2 million ) for the second quarter of 2024, representing an increase of 59.0% fromRMB8,450.2 million for the second quarter of 2023, and an increase of 64.4% fromRMB8,174.1 million for the first quarter of 2024. The year-over-year increase was due to the increased sales volume of ZEEKR vehicles, partially offset by the lower average selling price due to the different product mix and pricing strategy changes between the two quarters. The quarter-over-quarter increase was mainly attributable to the increased sales volume of ZEEKR vehicles. - Revenues from sales of batteries and other components were
RMB5,299.2 million (US$729.2 million ) for the second quarter of 2024, representing an increase of 36.1% fromRMB3,894.3 million for the second quarter of 2023 and a decrease of 16.1% fromRMB6,318 .5 million for the first quarter of 2024. The year-over-year increase was mainly driven by higher sales volume of battery packs and electric drives, as well as the growth of battery components sales overseas. The quarter-over-quarter decrease was mainly attributable to the lower sales of battery modules in the domestic market compared with the prior period. - Revenues from research and development service and other services were
RMB1,302.6 million (US$179.2 million ) for the second quarter of 2024, representing an increase of 326.8% fromRMB305 .2 million for the second quarter of 2023 and an increase of 433.6% fromRMB244 .1 million for the first quarter of 2024. The year-over-year and quarter-over-quarter increases were mainly due to the increased sales of research and development services to related parties.
Cost of Revenues and Gross Margin
- Cost of revenues was
RMB16,590 .2 million (US$2,282.9 million ) for the second quarter of 2024, representing an increase of 49.5% fromRMB11,099 .3 million for the second quarter of 2023 and an increase of 27.6% fromRMB12,997 .4 million for the first quarter of 2024. - Gross profit was
RMB3,449 .8 million (US$474.7 million ) for the second quarter of 2024, representing an increase of 122.5% fromRMB1,550 .3 million for the second quarter of 2023 and an increase of 98.3% fromRMB1,739 .4 million for the first quarter of 2024. - Gross margin was 17.2% for the second quarter of 2024, compared with 12.3% for the second quarter of 2023 and 11.8% for the first quarter of 2024. The year-over-year increase and quarter-over-quarter increase were mainly attributable to the increased margins on batteries and other components.
- Vehicle margin was 14.2% for the second quarter of 2024, compared with 13.6% for the second quarter of 2023 and 14.0% for the first quarter of 2024. The year-over-year increase was primarily attributed to procurement savings as the cost of auto parts and materials decreased, partly offset by the lower average selling price of ZEEKR vehicles. The quarter-over-quarter increase was mainly due to the change in product mix. Vehicle margin remained generally stable in the second quarter of 2024.
Operating Expenses
- Research and development expenses were
RMB2,623 .5 million (US$361.0 million ) for the second quarter of 2024, representing an increase of 89.6% fromRMB1,383 .5 million for the second quarter of 2023 and an increase of 36.3% fromRMB1,925.3 million for the first quarter of 2024. The year-over-year increase was mainly attributable to increased employee compensation due to an increased number of research and development staff and share-based compensation expenses recognized from the share-based awards granted to employees, including a one-off large amount recognized in the second quarter, conditional on the Company's initial public offering. The quarter-over-quarter increase was mainly attributable to increased employee compensation due to the aforementioned share-based compensation expenses. - Selling, general and administrative expenses were
RMB2,604 .7 million (US$358 .4 million) for the second quarter of 2024, representing an increase of 61.3% fromRMB1,614 .3 million for the second quarter of 2023 and an increase of 33.5% fromRMB1,951.5 million for the first quarter of 2024. The year-over-year increase was mainly due to increased employee compensation due to share-based compensation expenses recognized from the share-based awards granted to employees, including a one-off large amount recognized in the second quarter, conditional on the Company's initial public offering, and increased expenses related to the expansion of offline channels inChina and overseas. The quarter-over-quarter increase was mainly due to increased employee compensation due to the aforementioned share-based compensation expenses.
Loss from Operations
- Loss from operations was
RMB1,721 .0 million (US$236.8 million ) for the second quarter of 2024, representing an increase of 25.5% from RMB1,371.0 million for the second quarter of 2023 and a decrease of 17.5% from RMB2,086.9 million for the first quarter of 2024. - Non-GAAP loss from operations, which excludes share-based compensation expenses from loss from operations, was
RMB777 .1 million (US$106.9 million ) for the second quarter of 2024, representing a decrease of 41.7% from RMB1,333.5 million for the second quarter of 2023 and a decrease of 62.7% from RMB2,084.2 million for the first quarter of 2024.
Net Loss and Net Loss Per Share
- Net loss was
RMB1,808 .8 million (US$248.9 million ) for the second quarter of 2024, representing an increase of 28.7% from RMB1,405.2 million for the second quarter of 2023 and a decrease of 10.5% from RMB2,022.1 million for the first quarter of 2024. - Non-GAAP net loss, which excludes share-based compensation expenses from net loss, was
RMB864.9 million (US$119.0 million ) for the second quarter of 2024, representing a decrease of 36.8% fromRMB1,367 .7 million for the second quarter of 2023 and a decrease of 57.2% from RMB2,019.4 million for the first quarter of 2024. - Net loss attributable to ordinary shareholders of ZEEKR was
RMB2,190 .2 million (US$301.4 million ) for the second quarter of 2024, representing an increase of 47.0% from RMB1,489.7 million for the second quarter of 2023 and an increase of 8.7% fromRMB2,014 .3 million for the first quarter of 2024. - Non-GAAP net loss attributable to ordinary shareholders of ZEEKR, which excludes share-based compensation expenses from net loss attributable to ordinary shareholders, was
RMB1,246 .3 million (US$171.5 million ) for the second quarter of 2024, representing a decrease of 14.2% from RMB1,452.2 million for the second quarter of 2023 and a decrease of 38.0% from RMB2,011.6 million for the first quarter of 2024. - Basic and diluted net loss per share attributed to ordinary shareholders were
RMB0.95 (US$0.13 ) each for the second quarter of 2024, compared withRMB0.74 each for the second quarter of 2023 andRMB1.01 each for the first quarter of 2024. - Non-GAAP basic and diluted net loss per share attributed to ordinary shareholders were both
RMB0.54 (US$0.07 ) each for the second quarter of 2024, compared withRMB0.73 each for the second quarter of 2023 andRMB1.01 each for the first quarter of 2024. - Basic and diluted net loss per American Depositary Share ("ADS[4]") attributed to ordinary shareholders were
RMB9.51 (US$1.31 ) each for the second quarter of 2024. - Non-GAAP basic and diluted net loss per ADS attributed to ordinary shareholders were
RMB5.41 (US$0.75 ) each for the second quarter of 2024.
[4] Each ADS represents ten ordinary shares. |
Balance Sheets
Cash and cash equivalents and restricted cash was
Conference Call
The Company's management will host an earnings conference call on
All participants who wish to join the call are requested to complete the online registration using the link provided below. After registration, each participant will receive by email a set of dial-in numbers, a passcode and a unique access PIN to join the conference call. Participants may pre-register at any time, including up to and after the call start time.
Participant Online Registration: https://dpregister.com/sreg/10191577/fd3dea2392
A live webcast of the conference call will be available on the Company's investor relations website at https://ir.zeekrlife.com/.
About ZEEKR
ZEEKR is a fast-growing intelligent BEV technology company. The Company aspires to lead the electrification, intelligentization, and innovation of the automobile industry through the development and sales of next-generation premium BEVs and technology-driven solutions. Incorporated in
With a mission to create the ultimate mobility experience through technology and solutions, ZEEKR's efforts are backed by strong in-house R&D capabilities, a deep understanding of products, high operational flexibility, and a flat, efficient organizational structure. Together, these features enable fast product development, launch, and iteration, as well as the creation of a series of customer-oriented products and go-to-market strategies.
For more information, please visit https://ir.zeekrlife.com/.
Non-GAAP Financial Measures
The Company uses non-GAAP financial measures, such as non-GAAP loss from operations, non-GAAP net loss, non-GAAP net loss attributable to ordinary shareholders, non-GAAP basic and diluted net loss per ordinary share attributed to ordinary shareholders, non-GAAP basic and diluted net loss per ADS attributed to ordinary shareholders, in evaluating its operating results and for financial and operational decision-making purposes. By excluding the impact of share-based compensation expenses, the Company believes that the non-GAAP financial measures help identify underlying trends in its business and enhance the overall understanding of the Company's past performance and future prospects. The Company also believes that the non-GAAP financial measures allow for greater visibility with respect to key metrics used by the Company's management in its financial and operational decision-making. The non-GAAP financial measures are not presented in accordance with
For more information on the non-GAAP financial measures, please see the table captioned "Unaudited Reconciliations of GAAP and non-GAAP Results" set forth in this announcement.
Exchange Rate Information
This announcement contains translations of certain RMB amounts into
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the
For Investor Enquiries
ZEEKR
Investor Relations
Email: [email protected]
For Media Enquiries
ZEEKR
Media Relations
Email: [email protected]
ZEEKR INC. | |||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | |||||
(Amounts in thousands) | |||||
As of | |||||
2023 | 2024 | 2024 | |||
RMB | RMB | US$ | |||
ASSETS | |||||
Current assets: | |||||
Cash and cash equivalents | 3,260,670 | 5,495,539 | 756,211 | ||
Restricted cash | 844,079 | 2,552,561 | 351,244 | ||
Notes receivable | 487,851 | 1,502,984 | 206,817 | ||
Accounts receivable | 1,104,450 | 1,206,222 | 165,982 | ||
Inventories | 5,228,689 | 4,267,195 | 587,186 | ||
Amounts due from related parties | 7,256,861 | 7,145,521 | 983,256 | ||
Prepayments and other current assets | 2,294,508 | 3,062,405 | 421,401 | ||
Total current assets | 20,477,108 | 25,232,427 | 3,472,097 | ||
Property, plant and equipment, net | 2,914,274 | 3,320,738 | 456,949 | ||
Intangible assets, net | 410,912 | 554,479 | 76,299 | ||
Land use rights, net | 51,755 | 62,539 | 8,606 | ||
Operating lease right-of-use assets | 2,443,545 | 2,319,631 | 319,192 | ||
Deferred tax assets | 86,395 | 188,174 | 25,894 | ||
Long-term investments | 459,794 | 638,097 | 87,805 | ||
Other non-current assets | 273,717 | 362,830 | 49,927 | ||
Total non-current assets | 6,640,392 | 7,446,488 | 1,024,672 | ||
TOTAL ASSETS | 27,117,500 | 32,678,915 | 4,496,769 | ||
ZEEKR INC. | |||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED) | |||||
(Amounts in thousands) | |||||
As of | |||||
2023 | 2024 | 2024 | |||
RMB | RMB | US$ | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||
Current liabilities: | |||||
Short-term Borrowings | - | 30,000 | 4,128 | ||
Accounts payable | 4,104,717 | 4,293,914 | 590,862 | ||
Notes payable | 5,504,945 | 10,662,344 | 1,467,187 | ||
Amounts due to related parties | 16,355,902 | 13,770,683 | 1,894,909 | ||
Income tax payable | 108,083 | 239,300 | 32,929 | ||
Accruals and other current liabilities | 6,243,956 | 8,697,194 | 1,196,775 | ||
Total current liabilities | 32,317,603 | 37,693,435 | 5,186,790 | ||
Long-term borrowings | - | 414,680 | 57,062 | ||
Operating lease liabilities, non-current | 1,807,159 | 1,662,850 | 228,816 | ||
Amounts due to related parties, non-current | 1,100,000 | 450,000 | 61,922 | ||
Other non-current liabilities | 563,001 | 505,010 | 69,492 | ||
Deferred tax liability | 8,337 | 8,149 | 1,121 | ||
Total non-current liabilities | 3,478,497 | 3,040,689 | 418,413 | ||
TOTAL LIABILITIES | 35,796,100 | 40,734,124 | 5,605,203 | ||
SHAREHOLDERS' EQUITY | |||||
Ordinary shares | 2,584 | 3,361 | 462 | ||
Convertible preferred shares | 362 | - | - | ||
Shares subscription receivable | - | (66) | (9) | ||
Additional paid-in capital | 11,213,798 | 15,635,867 | 2,151,567 | ||
Accumulated deficits | (20,865,686) | (25,070,195) | (3,449,774) | ||
Accumulated other comprehensive income | 17,555 | 49,456 | 6,806 | ||
Total ZEEKR shareholders' deficit | (9,631,387) | (9,381,577) | (1,290,948) | ||
Non-controlling interest | 952,787 | 1,326,368 | 182,514 | ||
TOTAL SHAREHOLDERS' DEFICIT | (8,678,600) | (8,055,209) | (1,108,434) | ||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | 27,117,500 | 32,678,915 | 4,496,769 | ||
ZEEKR INC. | |||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE | |||||||
(Amounts in thousands, except share/ADS and per share/ADS data and otherwise noted) | |||||||
Three Months Ended | |||||||
2023 | 2024 | 2024 | 2024 | ||||
RMB | RMB | RMB | US$ | ||||
Revenues: | |||||||
Vehicle sales | 8,450,177 | 8,174,117 | 13,438,241 | 1,849,164 | |||
Sales of batteries and other components | 3,894,307 | 6,318,535 | 5,299,171 | 729,190 | |||
Research and development service and | 305,190 | 244,100 | 1,302,639 | 179,249 | |||
Total revenues | 12,649,674 | 14,736,752 | 20,040,051 | 2,757,603 | |||
Cost of revenues: | |||||||
Vehicle sales | (7,300,487) | (7,026,741) | (11,533,020) | (1,586,996) | |||
Sales of batteries and other components | (3,606,782) | (5,883,360) | (4,223,452) | (581,166) | |||
Research and development service and | (192,079) | (87,301) | (833,756) | (114,729) | |||
Total cost of revenues | (11,099,348) | (12,997,402) | (16,590,228) | (2,282,891) | |||
Gross profit | 1,550,326 | 1,739,350 | 3,449,823 | 474,712 | |||
Operating expenses: | |||||||
Research and development expenses | (1,383,501) | (1,925,278) | (2,623,471) | (361,002) | |||
Selling, general and administrative | (1,614,305) | (1,951,530) | (2,604,665) | (358,414) | |||
Other operating income, net | 76,488 | 50,525 | 57,287 | 7,883 | |||
Total operating expenses | (2,921,318) | (3,826,283) | (5,170,849) | (711,533) | |||
Loss from operations | (1,370,992) | (2,086,933) | (1,721,026) | (236,821) | |||
Interest expense | (87,364) | (10,700) | (23,396) | (3,219) | |||
Interest income | 18,512 | 20,192 | 42,537 | 5,853 | |||
Other income/(expense), net | 27,040 | (29,658) | (7,809) | (1,075) | |||
Loss before income tax expense and | (1,412,804) | (2,107,099) | (1,709,694) | (235,262) | |||
Share of income/(loss) in equity method | (11,090) | 90,882 | 85,852 | 11,814 | |||
Income tax expense | 18,678 | (5,889) | (184,980) | (25,454) | |||
Net loss | (1,405,216) | (2,022,106) | (1,808,822) | (248,902) | |||
Less: income/(loss) attributable to non- | 84,481 | (7,782) | 381,363 | 52,477 | |||
Net loss attributable to shareholders of | (1,489,697) | (2,014,324) | (2,190,185) | (301,379) | |||
ZEEKR INC. | |||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE | |||||||
(Amounts in thousands, except share/ADS and per share/ADS data and otherwise noted) | |||||||
Three Months Ended | |||||||
2023 | 2024 | 2024 | 2024 | ||||
RMB | RMB | RMB | US$ | ||||
Net loss per share attributed to | |||||||
Basic and diluted | (0.74) | (1.01) | (0.95) | (0.13) | |||
Weighted average shares used in | |||||||
Basic and diluted | 2,000,000,000 | 2,000,000,000 | 2,301,866,887 | 2,301,866,887 | |||
Net loss per ADS attributed to | |||||||
Basic and diluted | - | - | (9.51) | (1.31) | |||
Weighted average ADS used in | |||||||
Basic and diluted | - | - | 230,186,689 | 230,186,689 | |||
Net loss | (1,405,216) | (2,022,106) | (1,808,822) | (248,902) | |||
Other comprehensive income/(loss), | |||||||
Foreign currency translation | 48,240 | (42,769) | 74,670 | 10,275 | |||
Comprehensive loss | (1,356,976) | (2,064,875) | (1,734,152) | (238,627) | |||
Less: comprehensive income/(loss) | 84,481 | (7,782) | 381,363 | 52,477 | |||
Comprehensive loss attributable to | (1,441,457) | (2,057,093) | (2,115,515) | (291,104) | |||
ZEEKR INC. | |||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE | |||||
(Amounts in thousands, except share/ADS and per share/ADS data and otherwise noted) | |||||
Six Months Ended | |||||
2023 | 2024 | 2024 | |||
RMB | RMB | US$ | |||
Revenues: | |||||
Vehicle sales | 13,175,373 | 21,612,358 | 2,973,959 | ||
Sales of batteries and other components | 7,365,776 | 11,617,706 | 1,598,650 | ||
Research and development service and other | 728,933 | 1,546,739 | 212,838 | ||
Total revenues | 21,270,082 | 34,776,803 | 4,785,447 | ||
Cost of revenues: | |||||
Vehicle sales | (11,549,164) | (18,559,761) | (2,553,908) | ||
Sales of batteries and other components | (7,010,648) | (10,106,812) | (1,390,744) | ||
Research and development service and other | (477,474) | (921,057) | (126,742) | ||
Total cost of revenues | (19,037,286) | (29,587,630) | (4,071,394) | ||
Gross profit | 2,232,796 | 5,189,173 | 714,053 | ||
Operating expenses: | |||||
Research and development expenses | (3,188,554) | (4,548,749) | (625,929) | ||
Selling, general and administrative expenses | (2,898,733) | (4,556,195) | (626,953) | ||
Other operating income, net | 134,296 | 107,812 | 14,835 | ||
Total operating expenses | (5,952,991) | (8,997,132) | (1,238,047) | ||
Loss from operations | (3,720,195) | (3,807,959) | (523,994) | ||
Interest expense | (192,165) | (34,096) | (4,692) | ||
Interest income | 41,243 | 62,729 | 8,632 | ||
Other income/(expense), net | 38,147 | (37,467) | (5,155) | ||
Loss before income tax expense and share of | (3,832,970) | (3,816,793) | (525,209) | ||
Share of income/(loss) in equity method | (55,240) | 176,734 | 24,319 | ||
Income tax expense | 17,632 | (190,869) | (26,264) | ||
Net loss | (3,870,578) | (3,830,928) | (527,154) | ||
Less: income attributable to non-controlling | 13,452 | 373,581 | 51,406 | ||
Net loss attributable to shareholders of | (3,884,030) | (4,204,509) | (578,560) | ||
ZEEKR INC. | |||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE | |||||
(Amounts in thousands, except share/ADS and per share/ADS data and otherwise noted) | |||||
Six Months Ended | |||||
2023 | 2024 | 2024 | |||
RMB | RMB | US$ | |||
Net loss per share attributed to ordinary | |||||
Basic and diluted | (1.94) | (1.95) | (0.27) | ||
Weighted average shares used in | |||||
Basic and diluted | 2,000,000,000 | 2,150,933,444 | 2,150,933,444 | ||
Net loss per ADS attributed to ordinary | |||||
Basic and diluted | - | (19.55) | (2.69) | ||
Weighted average ADS used in calculating | |||||
Basic and diluted | - | 215,093,344 | 215,093,344 | ||
Net loss | (3,870,578) | (3,830,928) | (527,154) | ||
Other comprehensive income, net of tax of | |||||
Foreign currency translation adjustments | 46,321 | 31,901 | 4,390 | ||
Comprehensive loss | (3,824,257) | (3,799,027) | (522,764) | ||
Less: comprehensive income attributable to | 13,452 | 373,581 | 51,406 | ||
Comprehensive loss attributable to | (3,837,709) | (4,172,608) | (574,170) | ||
ZEEKR INC. | |||||||
UNAUDITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS | |||||||
(Amounts in thousands, except share/ADS and per share/ADS data and otherwise noted) | |||||||
Three Months Ended | |||||||
2023 | 2024 | 2024 | 2024 | ||||
RMB | RMB | RMB | US$ | ||||
Loss from operations | (1,370,992) | (2,086,933) | (1,721,026) | (236,821) | |||
Share-based compensation expenses | 37,471 | 2,734 | 943,921 | 129,888 | |||
Non-GAAP loss from operations | (1,333,521) | (2,084,199) | (777,105) | (106,933) | |||
Net loss | (1,405,216) | (2,022,106) | (1,808,822) | (248,902) | |||
Share-based compensation expenses | 37,471 | 2,734 | 943,921 | 129,888 | |||
Non-GAAP net loss | (1,367,745) | (2,019,372) | (864,901) | (119,014) | |||
Net loss attributable to ordinary | (1,489,697) | (2,014,324) | (2,190,185) | (301,379) | |||
Share-based compensation expenses | 37,471 | 2,734 | 943,921 | 129,888 | |||
Non-GAAP net loss attributable to | (1,452,226) | (2,011,590) | (1,246,264) | (171,491) | |||
Weighted average number of | |||||||
Basic and diluted | 2,000,000,000 | 2,000,000,000 | 2,301,866,887 | 2,301,866,887 | |||
Non-GAAP net loss per ordinary | |||||||
Basic and diluted | (0.73) | (1.01) | (0.54) | (0.07) | |||
Weighted average number of ADS | |||||||
Basic and diluted | - | - | 230,186,689 | 230,186,689 | |||
Non-GAAP net loss per ADS | |||||||
Basic and diluted | - | - | (5.41) | (0.75) | |||
ZEEKR INC. | |||||
UNAUDITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS | |||||
(Amounts in thousands, except share and per share data and otherwise noted) | |||||
Six Months Ended | |||||
2023 | 2024 | 2024 | |||
RMB | RMB | US$ | |||
Loss from operations | (3,720,195) | (3,807,959) | (523,994) | ||
Share-based compensation expenses | 70,199 | 946,655 | 130,264 | ||
Non-GAAP loss from operations | (3,649,996) | (2,861,304) | (393,730) | ||
Net loss | (3,870,578) | (3,830,928) | (527,154) | ||
Share-based compensation expenses | 70,199 | 946,655 | 130,264 | ||
Non-GAAP net loss | (3,800,379) | (2,884,273) | (396,890) | ||
Net loss attributable to ordinary shareholders | (3,884,030) | (4,204,509) | (578,560) | ||
Share-based compensation expenses | 70,199 | 946,655 | 130,264 | ||
Non-GAAP net loss attributable to | (3,813,831) | (3,257,854) | (448,296) | ||
Weighted average number of ordinary | |||||
Basic and diluted | 2,000,000,000 | 2,150,933,444 | 2,150,933,444 | ||
Non-GAAP net loss per ordinary share | |||||
Basic and diluted | (1.91) | (1.51) | (0.21) | ||
Weighted average number of ADS used in | |||||
Basic and diluted | - | 215,093,344 | 215,093,344 | ||
Non-GAAP net loss per ADS attributed to | |||||
Basic and diluted | - | (15.15) | (2.08) | ||
View original content:https://www.prnewswire.com/news-releases/zeekr-reports-second-quarter-2024-unaudited-financial-results-302227070.html
SOURCE ZEEKR Intelligent Technology Holding Limited
