Company logo

NIO - NIO Inc.

NYSE -> Consumer Cyclical -> Auto Manufacturers
Shanghai, China
Type: Equity

NIO price evolution
NIO
(in millions $) 9 Apr 2024 5 Dec 2023 29 Aug 2023 30 Jul 2023
Current assets
Cash $47538.94 $36129.38 $25477.57
Short term investments $3143.43 $2946.25 $2684.2
Net receivables $6236.28 $6788.82 $6669.44 $7148
Inventory $5043.65 $6551.1 $7925.04 $8493
Total current assets $67258.76 $56269.58 $44733.85 $47942
Long term investments $44918.32 $38766.11 $36798.13
Property, plant & equipment $23745 $19236.6 $17306.41 $27888
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $112177.08 $95035.69 $81531.98 $87379
Current liabilities
Accounts payable $13485.97 $26078.89 $17921.84 $19207
Deferred revenue
Short long term debt $24370.08 $9334.89 $11252
Total current liabilities $55234.68 $51422.48 $44884.76 $48104
Long term debt $12485.58 $11274.24 $6106.64 $6545
Total noncurrent liabilities
Total debt
Total liabilities $87763.86 $80464.16 $68047.35 $72927
Shareholders' equity
Retained earnings -$86732.78
Other shareholder equity $25546.23 $15710.84 $14452
Total shareholder equity $24413.22 $14571.53 $13484.63
(in millions $) 31 Jan 2024 31 Jan 2023 29 Apr 2022 31 Dec 2020
Current assets
Cash $47538.94 $38310.59 $54322.31 $5900.93
Short term investments $3143.43 $2077.91 $1687.73 $3996.64
Net receivables $6380.26 $6499.13 $4740.05 $191.98
Inventory $5277.73 $8191.39 $2132.15 $165.75
Total current assets $70380.23 $59149.75 $65987.01 $7081.51
Long term investments $44918.32 $36403.41 $19951.52 $300.12
Property, plant & equipment $36251.12 $23033.12 $7672.25 $765.71
Goodwill & intangible assets
Total noncurrent assets $1292.74
Total investments
Total assets $117383.2 $96263.93 $85938.53 $8374.24
Current liabilities
Accounts payable $29766.13 $25223.69 $13104.84 $1028.79
Deferred revenue
Short long term debt $24370.08 $5206.09 $7595.79 $380.56
Total current liabilities $57798.12 $45852.05 $30274.34 $2141.95
Long term debt $13042.86 $10885.8 $10130.96 $910.08
Total noncurrent liabilities $2068.16
Total debt $1458.31
Total liabilities $91836.97 $72395.76 $49949.26 $4210.11
Shareholders' equity
Retained earnings -$86732.78 -$69914.23 -$57684.71 -$7915.47
Other shareholder equity $25546.23 $23868.17 -$276.3 -$9.7
Total shareholder equity $24413.22 $23411.07 $35989.26 $27168.83
(in millions $) 30 Jul 2024 9 Apr 2024 5 Dec 2023 29 Aug 2023
Revenue
Total revenue $16754.19 $17683.89 $8184.78
Cost of revenue $15466.63 $16271.04 $8103.64
Gross Profit $1287.56 $1412.86 $81.14
Operating activities
Research & development -$6086.92 $2818.7 $3120.77
Selling, general & administrative -$4480.09 $3347.58 $2665.45
Total operating expenses $23243.15 $22437.32 $13889.86
Operating income -$6488.96 -$4753.43 -$5705.09
Income from continuing operations
EBIT -$6418.18 -$4485.43 -$5657.74
Income tax expense $222.78 $1.49 $17.42
Interest expense
Net income
Net income -$5466.83 -$4292.97 -$5712.29
Income (for common shares) -$5466.83 -$4292.97 -$5712.29
(in millions $) 31 Jan 2024 31 Jan 2023 31 Jan 2022 30 Dec 2020
Revenue
Total revenue $55617.93 $49268.56 $16257.93
Cost of revenue $14384.51
Gross Profit $3051.8 $5143.99 $1873.42
Operating activities
Research & development $2436.65
Selling, general & administrative $3983.39
Total operating expenses $25706.98 $20784.65 $20865.58
Operating income -$4607.65
Income from continuing operations
EBIT -$4607.65
Income tax expense $260.83 $55.1 $6.37
Interest expense $1870.88 $1403.28 -$426.01
Net income
Net income -$21146.97 -$14559.44 -$5610.79
Income (for common shares) -$5610.79
(in millions $) 9 Apr 2024 5 Dec 2023 29 Aug 2023 28 Apr 2023
Net income -$5466.83 -$4292.97 -$5712.29 -$5622.67
Operating activities
Depreciation $4689.79 $3917.57
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations -$1320.27 -$3791.97
Investing activities
Capital expenditures -$13704.74 -$6839.32
Investments
Total cash flows from investing -$10402.59 $10186.14
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings -$13826.71 -$18466.5 -$10803.14 -$24490.9
Total cash flows from financing $26435.99 -$1585.43
Effect of exchange rate
Change in cash and equivalents $47538.94 $36129.38 $25477.57 $38310.59
(in millions $) 31 Jan 2024 31 Jan 2023 29 Apr 2022 30 Dec 2020
Net income -$10961.98 -$5610.79
Operating activities
Depreciation $2438.6 $1545.72
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $2038.86 $1950.89
Investing activities
Capital expenditures -$4229.1 -$1127.69
Investments -$4106.45
Total cash flows from investing -$10885.38 $10385.02 -$41230.35 -$5071.06
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings -$38283.29 $3677.45
Total cash flows from financing $27662.88 -$1616.38 $18796.93 $41357.43
Effect of exchange rate $70.25 -$121.9 -$682.04
Change in cash and equivalents $15466.21 $4780.73 $11468.07 $37555.23
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 3.76
Net debt/EBITDA N/A
Current ratio 1.22
Quick ratio 1.13