ZEEKR Reports Second Quarter 2024 Unaudited Financial Results

    0
    198

    HANGZHOU, China, Aug. 21, 2024 /PRNewswire/ — ZEEKR Intelligent Technology Holding Limited (“ZEEKR” or the “Company”) (NYSE: ZK), a fast-growing intelligent battery electric vehicle (“BEV”) technology company, today announced its unaudited financial results for the second quarter ended June 30, 2024.

    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] was RMB777.1 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) was RMB864.9 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 U.S. dollars (“US$”) are made at an exchange rate of RMB7.2672 to US$1.00, set forth in the H.10 statistical release of the Federal Reserve Board on June 28, 2024.

    [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 July 2024, the Company delivered 15,655 vehicles, representing an increase of 30% from July 2023.

    New Model Launches

    On August 13, 2024, ZEEKR launched its updated ZEEKR 001 and upscale sedan models, both featuring the latest proprietary ADAS and AI OS technologies. The updated upscale sedan model, now equipped with enhanced batteries, can charge from 10% to 80% in just 10 to 11 minutes using ZEEKR’s ultra-charging piles.

    On July 19, 2024, ZEEKR officially introduced its luxury flagship MPV, the all-new ZEEKR 009, with deliveries starting on July 22, 2024. Boasting an 800V battery electric platform and a Qilin 5C battery, the all-new ZEEKR 009 accelerates from 0 to 100 km/h in 3.9 seconds. It delivers a CLTC range of 702km with its 108kWh battery and a maximum CLTC range of 900km with the optional 140kWh battery.

    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 RMB20 billion, representing a 58.4% year-over-year increase and 36.0% growth quarter-over-quarter. We made significant strides in optimizing costs while maintaining high-quality delivery standards, contributing to sustainable margin and profitability improvement,” Mr. Jing Yuan, ZEEKR’s chief financial officer added. “Moving forward, we remain dedicated to improving product quality, expanding our market share and propelling the sustainable growth of our business.”

    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% from RMB12,649.7 million for the second quarter of 2023 and an increase of 36.0% from RMB14,736.8 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% from RMB8,450.2 million for the second quarter of 2023, and an increase of 64.4% from RMB8,174.1 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% from RMB3,894.3 million for the second quarter of 2023 and a decrease of 16.1% from RMB6,318.5 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% from RMB305.2 million for the second quarter of 2023 and an increase of 433.6% from RMB244.1 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% from RMB11,099.3 million for the second quarter of 2023 and an increase of 27.6% from RMB12,997.4 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% from RMB1,550.3 million for the second quarter of 2023 and an increase of 98.3% from RMB1,739.4 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% from RMB1,383.5 million for the second quarter of 2023 and an increase of 36.3% from RMB1,925.3 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% from RMB1,614.3 million for the second quarter of 2023 and an increase of 33.5% from RMB1,951.5 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 in China 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% from RMB1,367.7 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% from RMB2,014.3 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 with RMB0.74 each for the second quarter of 2023 and RMB1.01 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 with RMB0.73 each for the second quarter of 2023 and RMB1.01 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 RMB8,048.1 million (US$1,107.5 million) as of June 30, 2024.

    Conference Call

    The Company’s management will host an earnings conference call on Wednesday, August 21, 2024, at 8:00 A.M. U.S. Eastern Time (8:00 P.M. Beijing/Hong Kong Time on the same day).

    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 March 2021, ZEEKR has focused on innovative BEV architecture, hardware, software, and the application of new technologies. Our diverse product lineup spans a range of vehicle models, including shooting brakes, MPVs and upscale sedans, all meticulously designed to cater to the evolving needs of our customer needs.

    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 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 Reconciliations of GAAP and non-GAAP Results” set forth in this announcement.

    Exchange Rate Information

    This announcement contains translations of certain RMB amounts into U.S. dollars at a specified rate solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars and from U.S. dollars to RMB are made at a rate of RMB7.2672 to US$1.00, the exchange rate on June 28, 2024, set forth in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or U.S. dollar amounts referred to could be converted into U.S. dollars or RMB, as the case may be, at any particular rate or at all.

    Safe Harbor Statement

    This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. Statements that are not historical facts, including statements about the Company’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, and a number of factors could cause actual results to differ materially from those contained in any forward-looking statement. In some cases, forward-looking statements can be identified by words or phrases such as “may,” “will,” “expect,” “anticipate,” “future,” “target,” “aim,” “estimate,” “intend,” “plan,” “believe,” “potential,” “continue,” “is/are likely to,” or other similar expressions. Further information regarding these and other risks, uncertainties or factors is included in the Company’s filings with the SEC. All information provided in this announcement is as of the date of this announcement, and the Company does not undertake any duty to update such information, except as required under applicable law.

    For Investor Enquiries 
    ZEEKR
    Investor Relations
    Email: ir@zeekrlife.com

    For Media Enquiries 
    ZEEKR
    Media Relations
    Email: Globalcomms@zeekrlife.com

    ZEEKR INC.

    UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

    (Amounts in thousands)

    As of

    December 31

    June 30

    June 30

    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

    December 31

    June 30

    June 30

    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
    (LOSS)/INCOME

    (Amounts in thousands, except share/ADS and per share/ADS data and otherwise noted)

    Three Months Ended

    June 30

    March 31

    June 30

    June 30

    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
    other services

    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
    other services

    (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
    expenses

    (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
    share of losses in equity method
    investments

    (1,412,804)

    (2,107,099)

    (1,709,694)

    (235,262)

    Share of income/(loss) in equity method
    investments

    (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-
    controlling interest

    84,481

    (7,782)

    381,363

    52,477

    Net loss attributable to shareholders of
    ZEEKR

    (1,489,697)

    (2,014,324)

    (2,190,185)

    (301,379)

    ZEEKR INC. 

    UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE
    (LOSS)/INCOME (CONTINUED)
     

    (Amounts in thousands, except share/ADS and per share/ADS data and otherwise noted)  

    Three Months Ended

    June 30

    March 31

    June 30

    June 30

    2023

    2024

    2024

    2024

    RMB

    RMB

    RMB

    US$

    Net loss per share attributed to
    ordinary shareholders:

    Basic and diluted

    (0.74)

    (1.01)

    (0.95)

    (0.13)

    Weighted average shares used in
    calculating net loss per share:

    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
    ordinary shareholders:

    Basic and diluted

    (9.51)

    (1.31)

    Weighted average ADS used in
    calculating net loss per ADS:

    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),
    net of tax of nil:

    Foreign currency translation
    adjustments

    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)
    attributable to non-controlling interest

    84,481

    (7,782)

    381,363

    52,477

    Comprehensive loss attributable to
    shareholders of ZEEKR

    (1,441,457)

    (2,057,093)

    (2,115,515)

    (291,104)

    ZEEKR INC.

    UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE
    (LOSS)/INCOME

    (Amounts in thousands, except share/ADS and per share/ADS data and otherwise noted)

    Six Months Ended

    June 30

    June 30

    June 30

    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
    services

    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
    services

    (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
    losses in equity method investments

    (3,832,970)

    (3,816,793)

    (525,209)

    Share of income/(loss) in equity method
    investments

    (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
    interest

    13,452

    373,581

    51,406

    Net loss attributable to shareholders of
    ZEEKR

    (3,884,030)

    (4,204,509)

    (578,560)

    ZEEKR INC. 

    UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE
    (LOSS)/INCOME (CONTINUED)
     

    (Amounts in thousands, except share/ADS and per share/ADS data and otherwise noted) 

    Six Months Ended

    June 30

    June 30

    June 30

    2023

    2024

    2024

    RMB

    RMB

    US$

    Net loss per share attributed to ordinary
    shareholders:

    Basic and diluted

    (1.94)

    (1.95)

    (0.27)

    Weighted average shares used in
    calculating net loss per share:

    Basic and diluted

    2,000,000,000

    2,150,933,444

    2,150,933,444

    Net loss per ADS attributed to ordinary
    shareholders:

    Basic and diluted

    (19.55)

    (2.69)

    Weighted average ADS used in calculating
    net loss per ADS:

    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
    nil:

    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
    non-controlling interest

    13,452

    373,581

    51,406

    Comprehensive loss attributable to
    shareholders of ZEEKR

    (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

    June 30

    March 31

    June 30

    June 30

    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
    shareholders

    (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
    ordinary shareholders of ZEEKR

    (1,452,226)

    (2,011,590)

    (1,246,264)

    (171,491)

    Weighted average number of
    ordinary shares used in calculating
    Non-GAAP net loss per share

    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
    share
    attributed to ordinary
    shareholders

    Basic and diluted

    (0.73)

    (1.01)

    (0.54)

    (0.07)

    Weighted average number of ADS
    used in calculating Non-GAAP net
    loss per ADS

    Basic and diluted

    230,186,689

    230,186,689

    Non-GAAP net loss per ADS
    attributed to ordinary shareholders

    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

    June 30

    June 30

    June 30

    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
    ordinary shareholders of ZEEKR

    (3,813,831)

    (3,257,854)

    (448,296)

    Weighted average number of ordinary
    shares used in calculating Non-GAAP net
    loss per share

    Basic and diluted

    2,000,000,000

    2,150,933,444

    2,150,933,444

    Non-GAAP net loss per ordinary share
    attributed to ordinary shareholders

    Basic and diluted

    (1.91)

    (1.51)

    (0.21)

    Weighted average number of ADS used in
    calculating Non-GAAP net loss per ADS

    Basic and diluted

    215,093,344

    215,093,344

    Non-GAAP net loss per ADS attributed to
    ordinary shareholders

    Basic and diluted

    (15.15)

    (2.08)