Financhill
Sell
46

XPEV Quote, Financials, Valuation and Earnings

Last price:
$18.24
Seasonality move :
7.23%
Day range:
$17.44 - $17.97
52-week range:
$6.60 - $27.16
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.44x
P/B ratio:
4.04x
Volume:
4.9M
Avg. volume:
6.4M
1-year change:
100.34%
Market cap:
$17.1B
Revenue:
$5.7B
EPS (TTM):
-$0.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $846.9M $3.3B $4B $4.3B $5.7B
Revenue Growth (YoY) 152.01% 283.84% 22.99% 8.47% 31.33%
 
Cost of Revenues $808.3M $2.8B $3.5B $4.3B $4.9B
Gross Profit $38.5M $406.2M $459.8M $63.8M $814.7M
Gross Profit Margin 4.55% 12.5% 11.5% 1.47% 14.31%
 
R&D Expenses $250.1M $637.2M $776.4M $746M $899.8M
Selling, General & Admin $423.2M $821.7M $995.7M $927.2M $957.5M
Other Inc / (Exp) $210.5M $163.3M -$199.4M -$65.9M $4.3M
Operating Expenses $660.7M $1.4B $1.8B $1.6B $1.8B
Operating Income -$622.2M -$1B -$1.3B -$1.5B -$960.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$395.7M -$749.2M -$1.4B -$1.5B -$812.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177.2K $4M $3.7M $5.2M -$9.7M
Net Income to Company -$395.9M -$753.2M -$1.4B -$1.5B -$807M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$395.9M -$753.2M -$1.4B -$1.5B -$807M
 
Basic EPS (Cont. Ops) -$1.88 -$0.92 -$1.59 -$1.69 -$0.85
Diluted EPS (Cont. Ops) -$1.88 -$0.92 -$1.59 -$1.69 -$0.85
Weighted Average Basic Share $377.1M $821.5M $856.3M $870.5M $945.7M
Weighted Average Diluted Share $377.1M $821.5M $856.3M $870.5M $945.7M
 
EBITDA -$329M -$610.8M -$1.1B -$1.1B -$406.2M
EBIT -$392.4M -$740.6M -$1.3B -$1.4B -$764.7M
 
Revenue (Reported) $846.9M $3.3B $4B $4.3B $5.7B
Operating Income (Reported) -$622.2M -$1B -$1.3B -$1.5B -$960.6M
Operating Income (Adjusted) -$392.4M -$740.6M -$1.3B -$1.4B -$764.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $454.8M $1.2B $589.3M $915.1M $2.2B
Revenue Growth (YoY) 670.59% 157.87% -49.75% 55.29% 137.48%
 
Cost of Revenues $404M $1B $579.5M $797.2M $1.8B
Gross Profit $50.8M $143.3M $9.8M $117.9M $338.1M
Gross Profit Margin 11.18% 12.22% 1.66% 12.89% 15.56%
 
R&D Expenses $82.5M $192.1M $189.3M $188.7M $272.3M
Selling, General & Admin $111.1M $258.3M $202.6M $194M $267.5M
Other Inc / (Exp) -$2.6M $2.2M $2.4M $20.5M $15.4M
Operating Expenses $190.2M $445.4M $387.5M $372.4M $465M
Operating Income -$139.3M -$302.1M -$377.7M -$254.5M -$126.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$121.2M -$267.2M -$340.7M -$190.2M -$89.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $381.4K $899.6K $148.1K $1.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$121.2M -$267.6M -$341.4M -$191.2M -$91.3M
 
Basic EPS (Cont. Ops) -$0.15 -$0.31 -$0.40 -$0.20 -$0.10
Diluted EPS (Cont. Ops) -$0.15 -$0.31 -$0.40 -$0.20 -$0.10
Weighted Average Basic Share $793.4M $851.4M $861M $942.7M $949.7M
Weighted Average Diluted Share $793.4M $851.4M $861M $942.7M $949.7M
 
EBITDA -$121.1M -$264.1M -$331.5M -$178.3M -$71.5M
EBIT -$121.1M -$264.1M -$331.5M -$178.3M -$71.5M
 
Revenue (Reported) $454.8M $1.2B $589.3M $915.1M $2.2B
Operating Income (Reported) -$139.3M -$302.1M -$377.7M -$254.5M -$126.9M
Operating Income (Adjusted) -$121.1M -$264.1M -$331.5M -$178.3M -$71.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $4B $3.4B $4.6B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $3.5B $3.1B $4.5B $5.9B
Gross Profit $93.5M $499.4M $329.6M $170.7M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $288.7M $747.8M $772.4M $745.9M $983.1M
Selling, General & Admin $490.7M $970.3M $938.6M $917.2M $1B
Other Inc / (Exp) $207.1M $169.4M -$199.2M -$45.8M -$925.8K
Operating Expenses $763.7M $1.7B $1.7B $1.6B $1.9B
Operating Income -$670.2M -$1.2B -$1.4B -$1.4B -$833M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$426.3M -$895.4M -$1.4B -$1.3B -$711.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $184.4K $4.4M $4.3M $4.4M -$8.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$426.5M -$899.8M -$1.4B -$1.3B -$707.2M
 
Basic EPS (Cont. Ops) -$1.26 -$1.07 -$1.64 -$1.50 -$0.75
Diluted EPS (Cont. Ops) -$1.26 -$1.07 -$1.64 -$1.50 -$0.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$424.1M -$883.9M -$1.4B -$1.3B -$658M
EBIT -$424.1M -$883.9M -$1.4B -$1.3B -$658M
 
Revenue (Reported) $1.3B $4B $3.4B $4.6B $7B
Operating Income (Reported) -$670.2M -$1.2B -$1.4B -$1.4B -$833M
Operating Income (Adjusted) -$424.1M -$883.9M -$1.4B -$1.3B -$658M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $454.8M $1.2B $589.3M $915.1M $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $404M $1B $579.5M $797.2M $1.8B
Gross Profit $50.8M $143.3M $9.8M $117.9M $338.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $82.5M $192.1M $189.3M $188.7M $272.3M
Selling, General & Admin $111.1M $258.3M $202.6M $194M $267.5M
Other Inc / (Exp) -$2.6M $2.2M $2.4M $20.5M $15.4M
Operating Expenses $190.2M $445.4M $387.5M $372.4M $465M
Operating Income -$139.3M -$302.1M -$377.7M -$254.5M -$126.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$121.2M -$267.2M -$340.7M -$190.2M -$89.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $381.4K $899.6K $148.1K $1.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$121.2M -$267.6M -$341.4M -$191.2M -$91.3M
 
Basic EPS (Cont. Ops) -$0.15 -$0.31 -$0.40 -$0.20 -$0.10
Diluted EPS (Cont. Ops) -$0.15 -$0.31 -$0.40 -$0.20 -$0.10
Weighted Average Basic Share $793.4M $851.4M $861M $942.7M $949.7M
Weighted Average Diluted Share $793.4M $851.4M $861M $942.7M $949.7M
 
EBITDA -$121.1M -$264.1M -$331.5M -$178.3M -$71.5M
EBIT -$121.1M -$264.1M -$331.5M -$178.3M -$71.5M
 
Revenue (Reported) $454.8M $1.2B $589.3M $915.1M $2.2B
Operating Income (Reported) -$139.3M -$302.1M -$377.7M -$254.5M -$126.9M
Operating Income (Adjusted) -$121.1M -$264.1M -$331.5M -$178.3M -$71.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.5B $1.7B $2.1B $3B $2.5B
Short Term Investments $581.7M $4.5B $2.4B $2.5B $1.9B
Accounts Receivable, Net $172.8M $419.4M $561.3M $383.2M $335.6M
Inventory $205.6M $417.6M $655.3M $779.6M $762M
Prepaid Expenses $143.8M $217.2M $98.5M $73.4M $66.5M
Other Current Assets $21.8M $47.2M $56.4M $56.3M $50.3M
Total Current Assets $6.1B $7.7B $6.3B $7.7B $6.8B
 
Property Plant And Equipment $547.9M $1.1B $1.8B $1.8B $1.8B
Long-Term Investments $153.1K $243M $332.6M $722.3M $883.9M
Goodwill -- -- -- $4.8M $4.7M
Other Intangibles $151.2M $467.7M $549.4M $1.1B $1B
Other Long-Term Assets $77.5K $3.7M $304.2K $109.7M $210.6M
Total Assets $6.8B $10.3B $10.4B $11.9B $11.3B
 
Accounts Payable $782.4M $1.9B $2.1B $3.1B $3.2B
Accrued Expenses $31.7M $65.7M $66.2M $131M $222.1M
Current Portion Of Long-Term Debt $6.9M $16.7M $110.4M $268.8M $254.6M
Current Portion Of Capital Lease Obligations $18.3M $58.6M $89.7M $56.5M $50.2M
Other Current Liabilities $81M $98.1M $128.4M $186.7M $181.4M
Total Current Liabilities $1.2B $2.8B $3.5B $5.1B $5.5B
 
Long-Term Debt $251.8M $530.8M $924.2M $977.2M $956.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $3.7B $5B $6.7B $7B
 
Common Stock $15.5K $17.6K $16.4K $17.5K $17.1K
Other Common Equity Adj -$111.8M -$257.7M $224.7M $266.7M $299.8M
Common Equity $5.3B $6.6B $5.3B $5.1B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.3B $6.6B $5.3B $5.1B $4.3B
 
Total Liabilities and Equity $6.8B $10.3B $10.4B $11.9B $11.3B
Cash and Short Terms $5.1B $6.2B $4.5B $5.5B $4.5B
Total Debt $278.3M $547.5M $1.4B $1.8B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.7B $1.5B $1.3B $2B $2.4B
Short Term Investments $373.3M $4.1B $2.3B $2.7B $2B
Accounts Receivable, Net $208.9M $484.3M $544M $284.9M $298.7M
Inventory $293.7M $577.3M $628.4M $862.9M $821.7M
Prepaid Expenses -- -- -- -- $154.6M
Other Current Assets $271.7M $377.1M $370.2M $419.9M $435.4M
Total Current Assets $6.2B $7.2B $5.5B $7.1B $7.2B
 
Property Plant And Equipment $582.9M $1.2B $1.9B $1.7B $2.1B
Long-Term Investments $3.9M $258.7M $330.9M $289.8M $286.1M
Goodwill -- -- -- -- --
Other Intangibles $149.9M $485.1M $559.6M $1.1B $1.1B
Other Long-Term Assets $13.2M $53.5M $104.1M $190.9M $305.4M
Total Assets $7.2B $10.5B $9.8B $11.2B $12.2B
 
Accounts Payable $896M $2.2B $1.7B $2.8B $3.7B
Accrued Expenses $431.3M $753.5M $848.2M $893.6M $1.1B
Current Portion Of Long-Term Debt $1.2M $75.1M $624.6M $868.8M $844M
Current Portion Of Capital Lease Obligations $26.2M $66.7M $84.3M $51.3M $51.2M
Other Current Liabilities $1.3M -- -- -- --
Total Current Liabilities $1.4B $3.2B $3.3B $4.7B $5.9B
 
Long-Term Debt $243.1M $355M $742.9M $763.4M $804.5M
Capital Leases -- -- -- -- --
Total Liabilities $2B $4.2B $4.8B $6.3B $8B
 
Common Stock $15.8K $17.6K $16.4K $17.4K $17.4K
Other Common Equity Adj -$95.6M -$273.8M $189.8M $270.5M $299.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.1B $6.4B $5B $4.9B $4.2B
 
Total Liabilities and Equity $7.2B $10.5B $9.8B $11.2B $12.2B
Cash and Short Terms $5.1B $5.6B $3.6B $4.7B $4.5B
Total Debt $244.3M $430.1M $1.4B $1.6B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$395.9M -$753.2M -$1.4B -$1.5B -$807M
Depreciation & Amoritzation $63.5M $129.8M $210M $297.9M $358.5M
Stock-Based Compensation $144.4M $58.8M $105.8M $77.8M $66M
Change in Accounts Receivable -$141.3M -$594.7M -$298M -$42.6M -$260M
Change in Inventories -$142.2M -$300.5M -$368.6M -$333.5M -$147.8M
Cash From Operations -$20.3M -$169.5M -$1.2B $135.2M -$280.4M
 
Capital Expenditures $197.4M $668.8M $696.7M $326.8M $338.4M
Cash Acquisitions -- -- -- $96.7M --
Cash From Investing -$638.5M -$5.1B $721.4M $89.2M -$174.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $303.1M $387.2M $1B $1.2B $1.5B
Long-Term Debt Repaid -$354.1M -$152.2M -$118.4M -$745.9M -$1.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$5.7M -$272.4K -- -$3.8M
Cash From Financing $5B $2.3B $893.8M $1.1B $93.3M
 
Beginning Cash (CF) $348.9M $4.9B $1.7B $2.1B $3.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.3B -$3B $389.7M $1.4B -$362.1M
Ending Cash (CF) $4.6B $1.8B $2.2B $3.4B $3B
 
Levered Free Cash Flow -$217.7M -$838.3M -$1.9B -$191.6M -$618.8M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$112.2M -$306.6M -$665.9M -$733.6M -$368.8M
Depreciation & Amoritzation $23M $59.1M $96.2M $122.7M $180.6M
Stock-Based Compensation -- $29.2M $61.9M $37M $30M
Change in Accounts Receivable -$21M -$223.2M -$213M -$4.3M $39M
Change in Inventories -$47.4M -$152.9M -$261M $59M -$103.8M
Cash From Operations -$171M -$396.6M -$345.9M -$887.8M -$1B
 
Capital Expenditures $73.8M $191.5M $354.8M $203.8M $142.8M
Cash Acquisitions $1.4M -- -- -- --
Cash From Investing -$23.3M -$2.1B -$271.6M $103.7M $93.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $182.1M $256.9M $301.6M $624.6M $614.8M
Long-Term Debt Repaid -$202.2M -$34.3M -$40.5M -$274.7M -$602.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$4.4M -$243.1K -- --
Cash From Financing $122.5M $218.2M $260.8M $349.8M $12.6M
 
Beginning Cash (CF) $339.5M $4.9B $1.8B $2.1B $3.4B
Foreign Exchange Rate Adjustment -$402.9K -$42.9M $4.6M $2.3M $3.9M
Additions / Reductions -$71.9M -$2.3B -$356.7M -$434.3M -$921.2M
Ending Cash (CF) $267.3M $2.6B $1.4B $1.7B $2.5B
 
Levered Free Cash Flow -$244.8M -$588.1M -$700.7M -$1.1B -$1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $29.2M $61.9M $37M $30M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $73.8M $191.5M $354.8M $203.8M $142.8M
Cash Acquisitions $1.4M -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$306.6M -$665.9M -$733.6M -$368.8M --
Depreciation & Amoritzation $59.1M $96.2M $122.7M $180.6M --
Stock-Based Compensation $29.2M $61.9M $37M $30M --
Change in Accounts Receivable -$223.2M -$213M -$4.3M $39M --
Change in Inventories -$152.9M -$261M $59M -$103.8M --
Cash From Operations -$396.6M -$345.9M -$887.8M -$1B --
 
Capital Expenditures $191.5M $354.8M $203.8M $142.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1B -$271.6M $103.7M $93.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $256.9M $301.6M $624.6M $614.8M --
Long-Term Debt Repaid -$34.3M -$40.5M -$274.7M -$602.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.4M -$243.1K -- -- --
Cash From Financing $218.2M $260.8M $349.8M $12.6M --
 
Beginning Cash (CF) $4.9B $1.8B $2.1B $3.4B --
Foreign Exchange Rate Adjustment -$42.9M $4.6M $2.3M $3.9M --
Additions / Reductions -$2.3B -$356.7M -$434.3M -$921.2M --
Ending Cash (CF) $2.6B $1.4B $1.7B $2.5B --
 
Levered Free Cash Flow -$588.1M -$700.7M -$1.1B -$1.2B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock