Xpeng Inc
NYSE:XPEV
Xpeng Inc
NYSE:XPEV
Price:
16.93
USD
-3.86%
Market Closed
Market Cap:
$16.2B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Xpeng Inc
NYSE:XPEV
|
CN |
Income Statement
Earnings Waterfall
Xpeng Inc
Xpeng Inc
Income Statement
Xpeng Inc
Xpeng Inc
Currency: CNY
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Interest Expense |
22
|
8
|
32
|
44
|
55
|
74
|
72
|
95
|
132
|
175
|
220
|
247
|
269
|
291
|
306
|
323
|
344
|
0
|
0
|
193
|
0
|
|
| Revenue |
5 844
N/A
|
7 792
+33%
|
11 554
+48%
|
15 283
+32%
|
20 988
+37%
|
25 492
+21%
|
29 167
+14%
|
30 271
+4%
|
26 855
-11%
|
23 434
-13%
|
21 060
-10%
|
22 766
+8%
|
30 676
+35%
|
33 191
+8%
|
36 239
+9%
|
37 812
+4%
|
40 866
+8%
|
50 129
+23%
|
60 292
+20%
|
70 571
+17%
|
76 720
+9%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(5 422)
|
(7 029)
|
(10 342)
|
(13 377)
|
(18 169)
|
(22 092)
|
(25 377)
|
(26 378)
|
(23 611)
|
(21 004)
|
(19 266)
|
(22 124)
|
(29 088)
|
(30 427)
|
(31 792)
|
(31 595)
|
(33 939)
|
(41 917)
|
(50 429)
|
(58 145)
|
(62 247)
|
|
| Gross Profit |
422
N/A
|
763
+81%
|
1 212
+59%
|
1 906
+57%
|
2 820
+48%
|
3 400
+21%
|
3 791
+11%
|
3 893
+3%
|
3 244
-17%
|
2 430
-25%
|
1 794
-26%
|
642
-64%
|
1 588
+147%
|
2 764
+74%
|
4 448
+61%
|
6 217
+40%
|
6 927
+11%
|
8 211
+19%
|
9 863
+20%
|
12 426
+26%
|
14 473
+16%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(4 560)
|
(4 533)
|
(6 424)
|
(7 177)
|
(9 202)
|
(10 996)
|
(11 808)
|
(12 511)
|
(11 794)
|
(11 800)
|
(11 608)
|
(11 996)
|
(11 370)
|
(12 919)
|
(11 251)
|
(13 431)
|
(12 738)
|
(14 206)
|
(14 831)
|
(16 756)
|
(17 127)
|
|
| Selling, General & Administrative |
(2 921)
|
(2 842)
|
(3 873)
|
(4 208)
|
(5 305)
|
(6 226)
|
(6 860)
|
(6 948)
|
(6 688)
|
(6 433)
|
(6 312)
|
(6 378)
|
(6 559)
|
(6 561)
|
(6 591)
|
(6 532)
|
(6 871)
|
(7 428)
|
(8 022)
|
(8 882)
|
(9 398)
|
|
| Research & Development |
(1 726)
|
(1 630)
|
(2 494)
|
(3 123)
|
(4 114)
|
(4 800)
|
(5 202)
|
(5 436)
|
(5 215)
|
(5 289)
|
(5 392)
|
(5 199)
|
(5 277)
|
(5 331)
|
(5 431)
|
(5 758)
|
(6 457)
|
(7 087)
|
(7 826)
|
(8 622)
|
(9 490)
|
|
| Other Operating Expenses |
87
|
(60)
|
(57)
|
154
|
218
|
30
|
254
|
(127)
|
109
|
(78)
|
96
|
(419)
|
466
|
(1 027)
|
770
|
(1 141)
|
589
|
309
|
1 018
|
748
|
1 761
|
|
| Operating Income |
(4 138)
N/A
|
(3 769)
+9%
|
(5 212)
-38%
|
(5 271)
-1%
|
(6 382)
-21%
|
(7 596)
-19%
|
(8 017)
-6%
|
(8 618)
-7%
|
(8 550)
+1%
|
(9 370)
-10%
|
(9 814)
-5%
|
(11 354)
-16%
|
(9 782)
+14%
|
(10 154)
-4%
|
(6 804)
+33%
|
(7 214)
-6%
|
(5 811)
+19%
|
(5 994)
-3%
|
(4 967)
+17%
|
(4 330)
+13%
|
(2 654)
+39%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
1 473
|
981
|
1 185
|
753
|
1 358
|
1 399
|
648
|
262
|
(449)
|
(374)
|
413
|
(135)
|
483
|
692
|
728
|
1 358
|
953
|
751
|
908
|
1 290
|
1 453
|
|
| Non-Reccuring Items |
(156)
|
0
|
0
|
0
|
(197)
|
0
|
(226)
|
0
|
(156)
|
0
|
(556)
|
0
|
(1 137)
|
0
|
(1 886)
|
0
|
(1 081)
|
0
|
(370)
|
0
|
0
|
|
| Total Other Income |
90
|
66
|
111
|
156
|
384
|
448
|
355
|
352
|
36
|
(7)
|
45
|
52
|
42
|
40
|
39
|
41
|
108
|
124
|
124
|
117
|
45
|
|
| Pre-Tax Income |
(2 731)
N/A
|
(2 722)
+0%
|
(3 916)
-44%
|
(4 362)
-11%
|
(4 837)
-11%
|
(5 749)
-19%
|
(7 240)
-26%
|
(8 004)
-11%
|
(9 118)
-14%
|
(9 752)
-7%
|
(9 911)
-2%
|
(11 436)
-15%
|
(10 394)
+9%
|
(9 423)
+9%
|
(7 923)
+16%
|
(5 815)
+27%
|
(5 831)
0%
|
(5 119)
+12%
|
(4 305)
+16%
|
(2 923)
+32%
|
(1 157)
+60%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(2)
|
(26)
|
(28)
|
(40)
|
(61)
|
(25)
|
(28)
|
(25)
|
(5)
|
(37)
|
(32)
|
10
|
4
|
70
|
63
|
38
|
53
|
(14)
|
|
| Income from Continuing Operations |
(2 732)
|
(2 723)
|
(3 917)
|
(4 363)
|
(4 863)
|
(5 777)
|
(7 280)
|
(8 064)
|
(9 143)
|
(9 780)
|
(9 936)
|
(11 441)
|
(10 431)
|
(9 454)
|
(7 912)
|
(5 811)
|
(5 761)
|
(5 056)
|
(4 266)
|
(2 871)
|
(1 170)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(1)
|
4
|
5
|
57
|
52
|
55
|
48
|
26
|
3
|
(29)
|
(30)
|
(13)
|
18
|
31
|
|
| Net Income (Common) |
(4 890)
N/A
|
(3 600)
+26%
|
(4 794)
-33%
|
(4 363)
+9%
|
(4 863)
-11%
|
(5 777)
-19%
|
(7 284)
-26%
|
(8 065)
-11%
|
(9 139)
-13%
|
(9 775)
-7%
|
(9 879)
-1%
|
(11 389)
-15%
|
(10 376)
+9%
|
(9 407)
+9%
|
(7 887)
+16%
|
(5 808)
+26%
|
(5 790)
+0%
|
(5 086)
+12%
|
(4 279)
+16%
|
(2 853)
+33%
|
(1 139)
+60%
|
|
| EPS (Diluted) |
-3.18
N/A
|
-2.26
+29%
|
-3.01
-33%
|
-2.58
+14%
|
-2.96
-15%
|
-3.39
-15%
|
-4.26
-26%
|
-4.69
-10%
|
-5.34
-14%
|
-5.67
-6%
|
-5.75
-1%
|
-6.58
-14%
|
-5.96
+9%
|
-4.98
+16%
|
-4.17
+16%
|
-3.06
+27%
|
-3.38
-10%
|
-2.67
+21%
|
-2.24
+16%
|
-1.49
+33%
|
-0.6
+60%
|
|
Switch to:
Switch to:
See Also
Discover More
