EX-99.1 2 tm2532160d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

NIO Inc. Reports Unaudited Third Quarter 2025 Financial Results

 

Quarterly Total Revenues Reached RMB21,793.9 million (US$3,061.4 million)i

Quarterly Vehicle Deliveries were 87,071 units

 

SHANGHAI, China, November 25, 2025 (GLOBE NEWSWIRE) -- NIO Inc. (NYSE: NIO; HKEX: 9866; SGX: NIO) (“NIO” or the “Company”), a pioneer and a leading company in the global smart electric vehicle market, today announced its unaudited financial results for the third quarter ended September 30, 2025.

 

Operating Highlights for the Third Quarter of 2025

 

·Vehicle deliveries were 87,071 in the third quarter of 2025, representing an increase of 40.8% from the third quarter of 2024, and an increase of 20.8% from the second quarter of 2025. The deliveries consisted of 36,928 vehicles from the Company’s premium smart electric vehicle brand NIO, 37,656 vehicles from the Company’s family-oriented smart electric vehicle brand ONVO, and 12,487 vehicles from the Company’s small smart high-end electric car brand FIREFLY.

 

Key Operating Results    

 

    2025 Q3   2025 Q2   2025 Q1   2024 Q4 
Deliveries    87,071    72,056    42,094    72,689 
                      
    2024 Q3   2024 Q2   2024 Q1   2023 Q4 
Deliveries    61,855    57,373    30,053    50,045 

 

Financial Highlights for the Third Quarter of 2025

 

·Vehicle sales were RMB19,202.3 million (US$2,697.3 million) in the third quarter of 2025, representing an increase of 15.0% from the third quarter of 2024 and an increase of 19.0% from the second quarter of 2025.

 

·Vehicle marginii was 14.7% in the third quarter of 2025, compared with 13.1% in the third quarter of 2024 and 10.3% in the second quarter of 2025.

 

·Total revenues were RMB21,793.9 million (US$3,061.4 million) in the third quarter of 2025, representing an increase of 16.7% from the third quarter of 2024 and an increase of 14.7% from the second quarter of 2025.

 

1

 

 

·Gross profit was RMB3,024.6 million (US$424.9 million) in the third quarter of 2025, representing an increase of 50.7% from the third quarter of 2024 and an increase of 59.4% from the second quarter of 2025.

 

·Gross margin was 13.9% in the third quarter of 2025, compared with 10.7% in the third quarter of 2024 and 10.0% in the second quarter of 2025.

 

·Loss from operations was RMB3,521.5 million (US$494.7 million) in the third quarter of 2025, representing a decrease of 32.8% from the third quarter of 2024 and a decrease of 28.3% from the second quarter of 2025. Excluding share-based compensation expenses and organizational optimization charges, adjusted loss from operations (non-GAAP) was RMB2,776.1 million (US$390.0 million) in the third quarter of 2025, representing a decrease of 39.5% from the third quarter of 2024 and a decrease of 31.3% from the second quarter of 2025.

 

·Net loss was RMB3,480.5 million (US$488.9 million) in the third quarter of 2025, representing a decrease of 31.2% from the third quarter of 2024 and a decrease of 30.3% from the second quarter of 2025. Excluding share-based compensation expenses and organizational optimization charges, adjusted net loss (non-GAAP) was RMB2,735.1 million (US$384.2 million) in the third quarter of 2025, representing a decrease of 38.0% from the third quarter of 2024 and a decrease of 33.7% from the second quarter of 2025.

 

·Cash and cash equivalents, restricted cash, short-term investment and long-term time deposits were RMB36.7 billion (US$5.1 billion) as of September 30, 2025.

 

Key Financial Results for the Third Quarter of 2025  

 

(in RMB million, except for percentage)  

 

   2025 Q3   2025 Q2   2024 Q3   % Changeiii 
               QoQ   YoY 
Vehicle Sales   19,202.3    16,136.1    16,697.6    19.0%   15.0%
Vehicle Margin   14.7%   10.3%   13.1%   440bp   160bp
                          
Total Revenues   21,793.9    19,008.7    18,673.5    14.7%   16.7%
Gross Profit   3,024.6    1,897.5    2,007.4    59.4%   50.7%
Gross Margin   13.9%   10.0%   10.7%   390bp   320bp
                          
Loss from Operations   (3,521.5)   (4,908.9)   (5,237.8)   -28.3%   -32.8%
Adjusted Loss from Operations (non-GAAP)   (2,776.1)   (4,040.8)   (4,590.7)   -31.3%   -39.5%
                          
Net Loss   (3,480.5)   (4,994.8)   (5,059.7)   -30.3%   -31.2%
Adjusted Net Loss (non-GAAP)   (2,735.1)   (4,126.7)   (4,412.6)   -33.7%   -38.0%

 

2

 

 

Recent Developments

 

Deliveries in October 2025

 

·The Company delivered 40,397 vehicles in October 2025. As of October 31, 2025, the Company had delivered 241,618 vehicles in 2025, with cumulative deliveries reaching 913,182.

 

Completion of Equity Offering

 

·On September 17, 2025, the Company completed its US$1.16 billion registered offering relating to a total of 209,090,918 Class A ordinary shares, which consisted of an offering of American depositary shares, each representing one Class A ordinary share, and an offering of Class A ordinary shares.

 

Share Issuance for Share Incentive Plans

 

·On October 22, 2025, the Company issued 55,000,000 Class A ordinary shares to Deutsche Bank Trust Company Americas, the depositary of the Company’s ADS program, to facilitate future exercise of options and other share incentive awards under the share incentive plans of the Company.

 

CEO and CFO Comments

 

“In the third quarter of 2025, the Company delivered 87,071 smart electric vehicles, representing a year-over-year increase of 40.8%. The strong momentum was driven by the all-around competitiveness of our NIO, ONVO, and FIREFLY brand offerings, which continue to resonate with users across their respective market segments,” said William Bin Li, founder, chairman, and chief executive officer of NIO. “We are working closely with supply chain partners to ramp up production and expect total deliveries in the fourth quarter to reach between 120,000 and 125,000 units, reflecting a year-on-year increase of 65.1% to 72.0% and setting a new quarterly record.”

 

“The All-New NIO ES8 has set the fastest record for delivering over 10,000 units among BEVs priced above RMB400,000 in China, while the ONVO L90 has remained the top-selling large BEV SUV for three consecutive months, and FIREFLY has quickly secured a leading position in the small smart high-end electric car market since its first deliveries. Underpinned by our core smart EV technologies, a complementary multi-brand product portfolio, a comprehensive and convenient battery swapping and charging network, as well as a vibrant and growing user community, the Company has entered a new cycle of accelerated growth,” added William Bin Li.

 

3

 

 

“Through continuous cost optimization and a greater contribution from higher-margin vehicle deliveries, our vehicle gross margin sequentially improved to 14.7% in Q3 2025, and the overall gross margin reached the highest level in the past three years, underscoring the enhanced profitability of our products and services,” added Stanley Yu Qu, NIO’s chief financial officer. “Our continued efforts on operational efficiency improvement across R&D, sales and service also drove a quarter-on-quarter reduction of over 30% in non-GAAP operating losses, continuing the positive trend from the first half of 2025. Furthermore, the business generated positive operating cash flow and positive results of operating cashflow net off the capital expenditures during the quarter. Bolstered further by the US$1.16 billion equity offering, our strengthened balance sheet provides a solid foundation for the path toward sustained, long-term growth.”

 

Financial Results for the Third Quarter of 2025

 

Revenues

 

·Total revenues in the third quarter of 2025 were RMB21,793.9 million (US$3,061.4 million), representing an increase of 16.7% from the third quarter of 2024 and an increase of 14.7% from the second quarter of 2025.

 

·Vehicle sales in the third quarter of 2025 were RMB19,202.3 million (US$2,697.3 million), representing an increase of 15.0% from the third quarter of 2024 and an increase of 19.0% from the second quarter of 2025. The increase in vehicle sales over the third quarter of 2024 was mainly due to an increase in delivery volume, partially offset by the lower average selling price as a result of changes in product mix. The increase in vehicle sales over the second quarter of 2025 was mainly attributable to an increase in delivery volume.

 

·Other sales in the third quarter of 2025 were RMB2,591.6 million (US$364.0 million), representing an increase of 31.2% from the third quarter of 2024 and a decrease of 9.8% from the second quarter of 2025. The increase in other sales over the third quarter of 2024 was mainly due to i) the increase in revenues from sales of used cars and technical research and development services, and ii) the increase in sales of parts, accessories and after-sales vehicle services as a result of the continued growth in the number of users. The decrease in other sales over the second quarter of 2025 was mainly due to the decrease in revenues from sales of used cars and technical research and development services, partially offset by the increase in sales of parts, accessories and after-sales vehicle services, and provision of power solutions, as a result of the continued growth in the number of users.

 

4

 

 

Cost of Sales and Gross Margin

 

·Cost of sales in the third quarter of 2025 was RMB18,769.3 million (US$2,636.5 million), representing an increase of 12.6% from the third quarter of 2024 and an increase of 9.7% from the second quarter of 2025. The increase in cost of sales over the third quarter of 2024 and the second quarter of 2025 was mainly attributable to the increased delivery volume, partially offset by the decreased material cost per vehicle.

 

·Gross profit in the third quarter of 2025 was RMB3,024.6 million (US$424.9 million), representing an increase of 50.7% from the third quarter of 2024 and an increase of 59.4% from the second quarter of 2025.

 

·Gross margin in the third quarter of 2025 was 13.9%, compared with 10.7% in the third quarter of 2024 and 10.0% in the second quarter of 2025. The increase in gross margin over the third quarter of 2024 was mainly attributable to the i) increased vehicle margin, and ii) the increase in the gross margin of sales of parts, accessories and after-sales vehicle services as a result of cost reduction and efficiency improvement. The increase in gross margin over the second quarter of 2025 was mainly attributable to the increased vehicle margin.

 

·Vehicle margin in the third quarter of 2025 was 14.7%, compared with 13.1% in the third quarter of 2024 and 10.3% in the second quarter of 2025. The increase in vehicle margin from the third quarter of 2024 and the second quarter of 2025 was mainly attributable to decreased material cost per unit, which is primarily driven by the Company’s comprehensive cost reduction efforts.

 

5

 

 

Operating Expenses

 

·Research and development expenses in the third quarter of 2025 were RMB2,390.6 million (US$335.8 million), representing a decrease of 28.0% from the third quarter of 2024 and a decrease of 20.5% from the second quarter of 2025. Excluding share-based compensation expenses and organizational optimization charges, research and development expenses (non-GAAP) were RMB1,938.9 million (US$272.4 million), representing a decrease of 33.2% from the third quarter of 2024 and a decrease of 22.1% from the second quarter of 2025. The decrease in research and development expenses over the third quarter of 2024 and the second quarter of 2025 was mainly due to the decreased personnel costs in research and development functions primarily as a result of organizational optimization, and the decreased design and development costs resulting from different stages of development for new products and technologies.

 

·Selling, general and administrative expenses in the third quarter of 2025 were RMB4,184.7 million (US$587.8 million), representing an increase of 1.8% from the third quarter of 2024 and an increase of 5.5% from the second quarter of 2025. Excluding share-based compensation expenses and organizational optimization charges, selling, general and administrative expenses (non-GAAP) were RMB3,933.1 million (US$552.5 million), representing an increase of 0.8% from the third quarter of 2024 and an increase of 6.8% from the second quarter of 2025. Selling, general and administrative expenses remained relatively stable compared with the third quarter of 2024. The increase in selling, general and administrative expenses over the second quarter of 2025 was mainly attributable to the increase in sales and marketing activities associated with new product launches.

 

Loss from Operations

 

·Loss from operations in the third quarter of 2025 was RMB3,521.5 million (US$494.7 million), representing a decrease of 32.8% from the third quarter of 2024 and a decrease of 28.3% from the second quarter of 2025. Excluding share-based compensation expenses and organizational optimization charges, adjusted loss from operations (non-GAAP) was RMB2,776.1 million (US$390.0 million) in the third quarter of 2025, representing a decrease of 39.5% from the third quarter of 2024 and a decrease of 31.3% from second quarter of 2025.

 

Net Loss and Earnings Per Share/ADS

 

·Net loss in the third quarter of 2025 was RMB3,480.5 million (US$488.9 million), representing a decrease of 31.2% from the third quarter of 2024 and a decrease of 30.3% from the second quarter of 2025. Excluding share-based compensation expenses and organizational optimization charges, adjusted net loss (non-GAAP) was RMB2,735.1 million (US$384.2 million) in the third quarter of 2025, representing a decrease of 38.0% from the third quarter of 2024 and a decrease of 33.7% from the second quarter of 2025.

 

6

 

 

·Net loss attributable to NIO’s ordinary shareholders in the third quarter of 2025 was RMB3,660.8 million (US$514.2 million), representing a decrease of 28.8% from the third quarter of 2024 and a decrease of 28.8% from the second quarter of 2025. Excluding share-based compensation expenses, organizational optimization charges and accretion on redeemable non-controlling interests to redemption value, adjusted net loss attributable to NIO’s ordinary shareholders (non-GAAP) was RMB2,760.0 million (US$387.7 million) in the third quarter of 2025.

 

·Basic and diluted net loss per ordinary share/ADS in the third quarter of 2025 were both RMB1.51 (US$0.21), compared with RMB2.50 in the third quarter of 2024 and RMB2.31 in the second quarter of 2025. Excluding share-based compensation expenses, organizational optimization charges and accretion on redeemable non-controlling interests to redemption value, adjusted basic and diluted net loss per share/ADS (non-GAAP) were both RMB1.14 (US$0.15), compared with RMB2.14 in the third quarter of 2024 and RMB1.85 in the second quarter of 2025.

 

Balance Sheet

 

·Balance of cash and cash equivalents, restricted cash, short-term investment and long-term time deposits was RMB36.7 billion (US$5.1 billion) as of September 30, 2025. We have been incurring loss since inception. Although we generated positive operating cash flows for the third quarter ended September 30, 2025, we had negative operating cash flows in the first two quarters of 2025 and our current liabilities exceeded current assets as of September 30, 2025. Based on our going concern and liquidity assessment, which considers our business plan including revenue growth from the sales of existing and new vehicle models, continuous optimization of operation efficiency to improve operating cash flows, working capital management, the ability to raise funds from banks under available credit quotas and other sources when needed, and uncertainties as to the successful execution of our business plan, we believe that our financial resources, including our available cash and cash equivalents, restricted cash and short-term investments, cash generated from operating activities and funds from available credit quotas and other sources will be sufficient to support our continuous operations in the ordinary course of business for the next twelve months.

 

7

 

 

Business Outlook

 

For the fourth quarter of 2025, the Company expects:

 

·Deliveries of vehicles to be between 120,000 and 125,000 vehicles, representing an increase of approximately 65.1% to 72.0% from the same quarter of 2024.

 

·Total revenues to be between RMB32,758 million (US$4,602 million) and RMB34,039 million (US$4,781 million), representing an increase of approximately 66.3% to 72.8% from the same quarter of 2024.

 

This business outlook reflects the Company’s current and preliminary view on the business situation and market condition, which is subject to change.

 

Conference Call

 

   

 

The Company’s management will host an earnings conference call at 7:00 AM U.S. Eastern Time on November 25, 2025 (8:00 PM Beijing/Hong Kong/Singapore Time on November 25, 2025).

 

A live and archived webcast of the conference call will be available on the Company’s investor relations website at https://ir.nio.com/news-events/events.

 

For participants who wish to join the conference using dial-in numbers, please register in advance using the link provided below and dial in 10 minutes prior to the call. Dial-in numbers, passcode and unique access PIN would be provided upon registering.

 

https://s1.c-conf.com/diamondpass/10051455-lh4ms9.html

 

8

 

 

A replay of the conference call will be accessible by phone at the following numbers, until December 2, 2025:

 

United States:   +1-855-883-1031
Hong Kong, China:   +852-800-930-639
Mainland, China:   +86-400-1209-216
Singapore:   +65-800-1013-223
International:   +61-7-3107-6325
Replay PIN:   10051455

 

About NIO Inc.

 

NIO Inc. is a pioneer and a leading company in the global smart electric vehicle market. Founded in November 2014, NIO aspires to shape a sustainable and brighter future with the mission of “Blue Sky Coming”. NIO envisions itself as a user enterprise where innovative technology meets experience excellence. NIO designs, develops, manufactures and sells smart electric vehicles, driving innovations in next-generation core technologies. NIO distinguishes itself through continuous technological breakthroughs and innovations, exceptional products and services, and a community for shared growth. NIO provides premium smart electric vehicles under the NIO brand, family-oriented smart electric vehicles through the ONVO brand, and small smart high-end electric cars with the FIREFLY brand.

 

Safe Harbor Statement

 

This press release contains statements that may constitute “forward-looking” statements pursuant to the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “aims,” “future,” “intends,” “plans,” “believes,” “estimates,” “likely to” and similar statements. NIO may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the “SEC”), in its annual report to shareholders, in announcements, circulars or other publications made on the websites of each of The Stock Exchange of Hong Kong Limited (the “SEHK”) and the Singapore Exchange Securities Trading Limited (the “SGX-ST”), in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about NIO’s beliefs, plans and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: NIO’s strategies; NIO’s future business development, financial condition and results of operations; NIO’s ability to develop and manufacture vehicles of sufficient quality and appeal to customers on schedule and on a large scale; its ability to ensure and expand manufacturing capacities including establishing and maintaining partnerships with third parties; its ability to provide convenient and comprehensive power solutions to its customers; the viability, growth potential and prospects of the battery swapping, BaaS, and NIO Assisted and Intelligent Driving and its subscription services; its ability to improve the technologies or develop alternative technologies in meeting evolving market demand and industry development; NIO’s ability to satisfy the mandated safety standards relating to motor vehicles; its ability to secure supply of raw materials or other components used in its vehicles; its ability to secure sufficient reservations and sales of its vehicles; its ability to control costs associated with its operations; its ability to build its current and future brands; general economic and business conditions globally and in China and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in NIO’s filings with the SEC and the announcements and filings on the websites of each of the SEHK and SGX-ST. All information provided in this press release is as of the date of this press release, and NIO does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

9

 

 

Non-GAAP Disclosure

 

The Company uses non-GAAP measures, such as adjusted cost of sales (non-GAAP), adjusted research and development expenses (non-GAAP), adjusted selling, general and administrative expenses (non-GAAP), adjusted loss from operations (non-GAAP), adjusted net loss (non-GAAP), adjusted net loss attributable to ordinary shareholders (non-GAAP) and adjusted basic and diluted net loss per share/ADS (non-GAAP), in evaluating its operating results and for financial and operational decision-making purposes. The Company defines adjusted cost of sales (non-GAAP), adjusted research and development expenses (non-GAAP), adjusted selling, general and administrative expenses (non-GAAP) and adjusted loss from operations (non-GAAP) and adjusted net loss (non-GAAP) as cost of sales, research and development expenses, selling, general and administrative expenses, loss from operations and net loss excluding share-based compensation expenses and organizational optimization charges. The Company defines adjusted net loss attributable to ordinary shareholders (non-GAAP), adjusted basic and diluted net loss per share/ADS (non-GAAP) as net loss attributable to ordinary shareholders and basic and diluted net loss per share/ADS excluding share-based compensation expenses, organizational optimization charges and accretion on redeemable non-controlling interests to redemption value. By excluding the impact of share-based compensation expenses, organizational optimization charges and accretion on redeemable non-controlling interests to redemption value, which are either non-cash or not indicative of the Company’s ordinary or ongoing operations due to their size or nature, 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.

 

10

 

 

The non-GAAP financial measures are not presented in accordance with U.S. GAAP and may be different from non-GAAP methods of accounting and reporting used by other companies. The non-GAAP financial measures have limitations as analytical tools and when assessing the Company’s operating performance, investors should not consider them in isolation, or as a substitute for net loss or other consolidated statements of comprehensive loss data prepared in accordance with U.S. GAAP. The Company encourages investors and others to review its financial information in its entirety and not rely on a single financial measure.

 

The Company mitigates these limitations by reconciling the non-GAAP financial measures to the most comparable U.S. GAAP performance measures, all of which should be considered when evaluating the Company’s performance.

 

For more information on the non-GAAP financial measures, please see the table captioned “Unaudited Reconciliation of GAAP and Non-GAAP Results” set forth at the end of this press release.

 

Exchange Rate

 

This announcement contains translations of certain Renminbi amounts into U.S. dollars at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from Renminbi to U.S. dollars were made at the rate of RMB7.1190 to US$1.00, the noon buying rate in effect on September 30, 2025 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the Renminbi or U.S. dollars amounts referred could be converted into U.S. dollars or Renminbi, as the case may be, at any particular rate or at all.

 

For more information, please visit: http://ir.nio.com.

 

Investor Relations

 

ir@nio.com

 

Media Relations

 

global.press@nio.com

 

Source: NIO

 

11

 

 

 

NIO INC.

 

Unaudited Condensed Consolidated Balance Sheets

 

(All amounts in thousands)

 

   As of 
   December 31, 2024   September 30, 2025   September 30, 2025 
   RMB   RMB   US$ 
ASSETS            
Current assets:               
Cash and cash equivalents    19,328,920    9,270,823    1,302,265 
Restricted cash    8,320,728    12,447,786    1,748,530 
Short-term investments    14,137,566    14,835,336    2,083,907 
Trade and notes receivables    1,676,246    1,304,186    183,198 
Amounts due from related parties    7,702,404    13,248,324    1,860,981 
Inventory    7,087,223    7,477,682    1,050,384 
Prepayments and other current assets    3,632,956    4,475,189    628,626 
Total current assets    61,886,043    63,059,326    8,857,891 
Non-current assets:               
Long-term restricted cash    97,720    92,105    12,938 
Property, plant and equipment, net.    25,892,904    26,771,798    3,760,612 
Intangible assets, net   29,648    29,648    4,165 
Land use rights, net    201,995    198,017    27,815 
Long-term investments    3,126,007    2,148,380    301,781 
Right-of-use assets - operating lease    12,797,158    12,038,043    1,690,974 
Other non-current assets    3,573,137    7,706,757    1,082,562 
Total non-current assets    45,718,569    48,984,748    6,880,847 
Total assets    107,604,612    112,044,074    15,738,738 
LIABILITIES               
Current liabilities:               
Short-term borrowings    5,729,561    4,983,469    700,024 
Trade and notes payable    34,387,266    39,547,732    5,555,237 
Amounts due to related parties, current    409,363    763,945    107,311 
Taxes payable    400,146    627,860    88,195 
Current portion of operating lease liabilities    1,945,987    2,749,529    386,224 
Current portion of long-term borrowings    3,397,622    932,832    131,034 
Accruals and other liabilities    16,041,079    17,714,186    2,488,297 
Total current liabilities    62,311,024    67,319,553    9,456,322 
Non-current liabilities:               
Long-term borrowings    11,440,755    8,721,286    1,225,072 
Non-current operating lease liabilities    11,260,735    10,253,359    1,440,281 
Amounts due to related parties, non-current    329,492    372,778    52,364 
Deferred tax liabilities    127,467    118,543    16,652 
Other non-current liabilities    8,628,596    13,170,335    1,850,025 
Total non-current liabilities    31,787,045    32,636,301    4,584,394 
Total liabilities    94,098,069    99,955,854    14,040,716 

 

12 

 

 

NIO INC.

 

Unaudited Condensed Consolidated Balance Sheets

 

(All amounts in thousands)

 

   As of 
   December 31, 2024   September 30, 2025   September 30, 2025 
   RMB   RMB   US$ 
MEZZANINE EQUITY               
Redeemable non-controlling interests   7,441,997    8,390,230    1,178,569 
Total mezzanine equity    7,441,997    8,390,230    1,178,569 
SHAREHOLDERS’ EQUITY               
Total NIO Inc. shareholders’ equity    5,967,023    3,669,739    515,485 
Non-controlling interests    97,523    28,251    3,968 
Total shareholders’ equity    6,064,546    3,697,990    519,453 
Total liabilities, mezzanine equity and shareholders’ equity    107,604,612    112,044,074    15,738,738 

 

13 

 

 

NIO INC.

 

Unaudited Condensed Consolidated Statements of Comprehensive Loss

 

(All amounts in thousands, except for share and per share/ADS data)

 

   Three Months Ended 
   September 30, 2024   June 30, 2025   September 30, 2025   September 30, 2025 
   RMB   RMB   RMB   US$ 
Revenues:                    
Vehicle sales    16,697,558    16,136,114    19,202,278    2,697,328 
Other sales    1,975,970    2,872,551    2,591,597    364,039 
Total revenues    18,673,528    19,008,665    21,793,875    3,061,367 
Cost of sales:   　    　    　    　 
Vehicle sales    (14,516,999)   (14,473,222)   (16,378,772)   (2,300,712)
Other sales    (2,149,156)   (2,637,920)   (2,390,534)   (335,796)
Total cost of sales    (16,666,155)   (17,111,142)   (18,769,306)   (2,636,508)
Gross profit    2,007,373    1,897,523    3,024,569    424,859 
Operating expenses:                    
Research and development    (3,318,740)   (3,007,032)   (2,390,604)   (335,806)
Selling, general and administrative    (4,108,806)   (3,964,921)   (4,184,675)   (587,818)
Other operating income    182,406    165,572    29,188    4,100 
Total operating expenses    (7,245,140)   (6,806,381)   (6,546,091)   (919,524)
Loss from operations    (5,237,767)   (4,908,858)   (3,521,522)   (494,665)
Interest and investment income    310,123    107,529    354,396    49,782 
Interest expenses    (203,761)   (212,748)   (222,508)   (31,255)
Share of losses of equity investees    (199,662)   (124,664)   (182,083)   (25,577)
Other income, net    309,654    186,879    148,261    20,826 
Loss before income tax expense    (5,021,413)   (4,951,862)   (3,423,456)   (480,889)
Income tax expense    (38,265)   (42,939)   (57,029)   (8,011)
Net loss    (5,059,678)   (4,994,801)   (3,480,485)   (488,900)
Accretion on redeemable non-controlling interests to redemption value    (91,400)   (148,374)   (155,369)   (21,825)
Net loss/(profit) attributable to non-controlling interests    9,443    1,868    (24,899)   (3,498)
Net loss attributable to ordinary shareholders of NIO Inc.    (5,141,635)   (5,141,307)   (3,660,753)   (514,223)
Net loss    (5,059,678)   (4,994,801)   (3,480,485)   (488,900)
Other comprehensive (loss)/income                    
Foreign currency translation adjustment, net of nil tax    (298,383)   184,568    (141,362)   (19,857)
Total other comprehensive (loss)/income    (298,383)   184,568    (141,362)   (19,857)
Total comprehensive loss    (5,358,061)   (4,810,233)   (3,621,847)   (508,757)
Accretion on redeemable non-controlling interests to redemption value    (91,400)   (148,374)   (155,369)   (21,825)
Net loss/(profit) attributable to non-controlling interests    9,443    1,868    (24,899)   (3,498)
Comprehensive loss attributable to ordinary shareholders of NIO Inc.    (5,440,018)   (4,956,739)   (3,802,115)   (534,080)
Weighted average number of ordinary shares/ADSs used in computing net loss per share/ADS                     
Basic and diluted    2,055,159,231    2,230,044,617    2,428,558,076    2,428,558,076 
Net loss per share/ADS attributable to ordinary shareholders                    
Basic and diluted    (2.50)   (2.31)   (1.51)   (0.21)

 

14 

 

 

NIO INC.

 

Unaudited Reconciliation of GAAP and Non-GAAP Results

 

(All amounts in thousands, except for share and per share/ADS data)  

 

    Three Months Ended September 30, 2025  
    GAAP
Result		     Share-based
compensation		     Organizational
optimization
charges		     Accretion on
redeemable non-
controlling interests
to redemption value		     Adjusted
Result
(Non-GAAP)		  
    RMB     RMB     RMB     RMB     RMB  
Cost of sales     (18,769,306 )     15,988       26,129       —       (18,727,189 )
Research and development expenses     (2,390,604 )     279,090       172,594       —       (1,938,920 )
Selling, general and administrative expenses     (4,184,675 )     154,467       97,113       —       (3,933,095 )
Total     (25,344,585 )     449,545       295,836       —       (24,599,204 )
Loss from operations     (3,521,522 )     449,545       295,836       —       (2,776,141 )
Net loss     (3,480,485 )     449,545       295,836       —       (2,735,104 )
Net loss attributable to ordinary shareholders of NIO Inc.     (3,660,753 )     449,545       295,836       155,369       (2,760,003 )
Net loss per share/ADS attributable to ordinary shareholders, basic and diluted (RMB)     (1.51 )     0.19       0.12       0.06       (1.14 )
Net loss per share/ADS attributable to ordinary shareholders, basic and diluted (USD)     (0.21 )     0.03       0.02       0.01       (0.15 )

 

(All amounts in thousands, except for share and per share/ADS data)

 

    Three Months Ended June 30, 2025  
    GAAP
 Result		     Share-based
compensation		     Organizational
optimization
charges		     Accretion on
redeemable non-
controlling interests
to redemption value		     Adjusted
Result
(Non-GAAP)		  
    RMB     RMB     RMB     RMB     RMB  
Cost of sales     (17,111,142 )     12,867       54,282       —       (17,043,993 )
Research and development expenses     (3,007,032 )     302,620       215,532       —       (2,488,880 )
Selling, general and administrative expenses     (3,964,921 )     110,688       172,074       —       (3,682,159 )
Total     (24,083,095 )     426,175       441,888       —       (23,215,032 )
Loss from operations     (4,908,858 )     426,175       441,888       —       (4,040,795 )
Net loss     (4,994,801 )     426,175       441,888       —       (4,126,738 )
Net loss attributable to ordinary shareholders of NIO Inc.     (5,141,307 )     426,175       441,888       148,374       (4,124,870 )
Net loss per share/ADS attributable to ordinary shareholders, basic and diluted (RMB)     (2.31 )     0.19       0.20       0.07       (1.85 )

 

15 

 

 

(All amounts in thousands, except for share and per share/ADS data)  

 

    Three Months Ended September 30, 2024  
    GAAP
Result		     Share-based
compensation		     Organizational
optimization
charges		     Accretion on
redeemable non-
controlling interests
to redemption value		     Adjusted
 Result
(Non-GAAP)		  
    RMB     RMB     RMB     RMB     RMB  
Cost of sales     (16,666,155 )     23,688       —       —       (16,642,467 )
Research and development expenses     (3,318,740 )     415,955       —       —       (2,902,785 )
Selling, general and administrative expenses     (4,108,806 )     207,413       —       —       (3,901,393 )
Total     (24,093,701 )     647,056       —       —       (23,446,645 )
Loss from operations     (5,237,767 )     647,056       —       —       (4,590,711 )
Net loss     (5,059,678 )     647,056       —       —       (4,412,622 )
Net loss attributable to ordinary shareholders of NIO Inc.     (5,141,635 )     647,056       —       91,400       (4,403,179 )
Net loss per share/ADS attributable to ordinary shareholders, basic and diluted (RMB)     (2.50 )     0.32       —       0.04       (2.14 )

 

i All translations from RMB to USD for the three months ended September 30, 2025 were made at the rate of RMB7.1190 to US$1.00, the noon buying rate in effect on September 30, 2025 in the H.10 statistical release of the Federal Reserve Board.

ii Vehicle margin is the margin of new vehicle sales, which is calculated based on revenues and cost of sales derived from new vehicle sales only.

iii Except for gross margin and vehicle margin, where absolute changes instead of percentage changes are calculated.

 

16