Company logo

XPEV - XPeng Inc.

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

XPEV price evolution
XPEV
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Current assets
Cash $17704.74 $17602.77 $24302.05 $13337.27
Short term investments $16390.99 $21497.33 $19474.87 $19527.89
Net receivables $2168.67 $2048.59 $2729.16 $3272.27
Inventory $5565.78 $6140.62 $5526.21 $5287.55
Total current assets $44733.12 $50277.57 $54521.63 $43657.52
Long term investments $10451.83 $9424.09 $8916.05 $10422.77
Property, plant & equipment $11738.61 $11999.09 $12410.35 $12472.37
Goodwill & intangible assets $7469.63 $7609.48 $7738.36 $3842.18
Total noncurrent assets $30265.67 $29617.82 $29640.91 $26885.01
Total investments $26842.82 $30921.42 $28390.92 $29950.66
Total assets $74998.79 $79895.39 $84162.54 $70542.52
Current liabilities
Accounts payable $16389.99 $20024.35 $22210.43 $16618.54
Deferred revenue $1556.79 $1232.68 $1299.94 $1215.62
Short long term debt $6493.28 $6548.3 $5653.32 $5478.53
Total current liabilities $29796.2 $33494.86 $36111.56 $30290.97
Long term debt $7523.32 $7607 $7919.36 $8755.79
Total noncurrent liabilities $11197.22 $11278.51 $11722.45 $11457.61
Total debt $14016.6 $14155.3 $13572.68 $14234.32
Total liabilities $40993.42 $44773.36 $47834.01 $41748.59
Shareholders' equity
Retained earnings -$38432.17 -$37135.97 -$35760.3 -$34359.08
Other shareholder equity $1944.03 $1857.32 $1830.64 $2053.26
Total shareholder equity $34005.37 $35122.03 $36328.53 $28793.94
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $24302.05 $14714.05 $11634.88 $31541.53
Short term investments $19474.87 $17905.95 $29578.97 $4061.86
Net receivables $4610.92 $5214.64 $2706.28 $1129.57
Inventory $5526.21 $4521.37 $2661.92 $1343.03
Total current assets $54521.63 $43527.42 $48830.74 $39679.28
Long term investments $8916.05 $11410.13 $3412.67 $398.47
Property, plant & equipment $12410.35 $12561.36 $6985.95 $3542.69
Goodwill & intangible assets $7738.36 $3790.83 $1474.19 $857.72
Total noncurrent assets $29640.91 $27963.58 $16820.57 $5027.5
Total investments $28390.92 $29316.07 $32991.64 $4460.33
Total assets $84162.54 $71491.01 $65651.3 $44706.78
Current liabilities
Accounts payable $22210.43 $14222.86 $12387.1 $5123.81
Deferred revenue $1299.94 $1083.25 $897.29 $308.38
Short long term debt $5653.32 $3800.16 $373.49 $292.46
Total current liabilities $36111.56 $24114.85 $18012.66 $7837.26
Long term debt $6428.48 $5410.8 $2864.86 $1997.5
Total noncurrent liabilities $11722.45 $10465.49 $5492.06 $2439.71
Total debt $13572.68 $11065.53 $3238.35 $2289.97
Total liabilities $47834.01 $34580.34 $23504.72 $10276.97
Shareholders' equity
Retained earnings -$35700.27 -$25324.49 -$16191.57 -$11322.42
Other shareholder equity $1830.64 $1544.02 -$1648.55 -$730.38
Total shareholder equity $36328.53 $36910.67 $42146.58 $34429.81
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Revenue
Total revenue $8111.41 $6548.1 $13050.43 $8529.52
Cost of revenue $6975.62 $5704.34 $12240.96 $8757.48
Gross Profit $1135.79 $843.75 $809.47 -$227.96
Operating activities
Research & development $1466.75 $1350.45 $1307.74 $1305.87
Selling, general & administrative $1573.6 $1388.45 $1936.5 $1692.19
Total operating expenses $3023.69 $2563.76 $3214.91 $2998.06
Operating income -$1887.9 -$1720.01 -$2405.44 -$3226.02
Income from continuing operations
EBIT -$1237.06 -$1281.71 -$1252.64 -$3820.1
Income tax expense -$33.77 $1.06 $21.75 $0.68
Interest expense $81.4 $85.12 $73.22 $65.77
Net income
Net income -$1284.68 -$1367.89 -$1347.62 -$3886.55
Income (for common shares) -$1284.68 -$1367.89 -$1347.62 -$3886.55
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $30676.07 $26855.12 $20988.13 $5844.32
Cost of revenue $23766.73 $18365.58 $5578.33
Gross Profit $451.15 $3088.39 $2622.55 $265.99
Operating activities
Research & development $5214.84 $4114.27 $1725.91
Selling, general & administrative $6688.25 $5305.43 $2920.65
Total operating expenses $11369.93 $11903.08 $9419.7 $4646.56
Operating income -$8814.69 -$6797.15 -$4380.57
Income from continuing operations
EBIT -$8982.05 -$4781.77 -$550.57
Income tax expense $36.81 $24.73 $25.99 $1.22
Interest expense $483.13 $132.19 $55.34 $22.45
Net income
Net income -$10375.77 -$9138.97 -$4863.1 -$574.24
Income (for common shares) -$9138.97 -$4863.1 -$4889.73
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Net income -$1284.68 -$1367.89 -$1347.62 -$3886.55
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings
Total cash flows from financing
Effect of exchange rate
Change in cash and equivalents
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$4863.1 -$9138.97 -$4863.1 -$574.24
Operating activities
Depreciation $2058.46 $432.62
Business acquisitions & disposals $174.34
Stock-based compensation $550.53 $996.42
Total cash flows from operations $956.16 -$139.77
Investing activities
Capital expenditures -$2178.29 -$911.82
Investments $2648.01 -$3312.09
Total cash flows from investing $631.17 -$4406.16
Financing activities
Dividends paid
Sale and purchase of stock $5019.6 $27399.29
Net borrowings $2995.65 -$352.05
Total cash flows from financing $8015.25 $34329.79
Effect of exchange rate -$14.58 -$650.08
Change in cash and equivalents $9588 $29133.79
Fundamentals
Market cap $11.59B
Enterprise value $7.90B
Shares outstanding 942.84M
Revenue $36.24B
EBITDA N/A
EBIT -$7.59B
Net Income -$7.89B
Revenue Q/Q 60.22%
Revenue Y/Y 72.08%
P/E ratio -1.47
EV/Sales 0.22
EV/EBITDA N/A
EV/EBIT -1.04
P/S ratio 0.32
P/B ratio 0.36
Book/Share 34.01
Cash/Share 18.78
EPS -$8.36
ROA -10.19%
ROE -23.50%
Debt/Equity 1.32
Net debt/EBITDA N/A
Current ratio 1.50
Quick ratio 1.31