| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-3 | | | |
| | | | | S-21 | | | |
| | | | | S-22 | | | |
| | | | | S-23 | | | |
| | | | | S-24 | | | |
| | | | | S-25 | | | |
| | | | | S-27 | | | |
| | | | | S-28 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 21 | | | |
| | | | | 31 | | | |
| | | | | 33 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 46 | | |
| | |
Tax calculation(1)
|
| |||
Hypothetical pre-tax earnings
|
| | | | 100% | | |
Tax on earnings at statutory rate of 25%(2)
|
| | | | (25)% | | |
Net earnings available for distribution
|
| | | | 75% | | |
Withholding tax at standard rate of 10%(3)
|
| | | | (7.5)% | | |
Net distribution to Parent/Shareholders
|
| | | | 67.5% | | |
| | |
As of December 31, 2023
|
| |||||||||
| | |
Actual
|
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
| | |
(in thousands)
|
| |
(unaudited)
|
| ||||||
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 32,935,111 | | | | | | 4,638,813 | | |
Restricted cash
|
| | | | 5,542,271 | | | | | | 780,613 | | |
Short-term investments
|
| | | | 16,810,107 | | | | | | 2,367,654 | | |
Non-current Assets | | | | | | | | | | | | | |
Long-term restricted cash
|
| | | | 144,125 | | | | | | 20,300 | | |
Current Liabilities | | | | | | | | | | | | | |
Short-term borrowings
|
| | | | 29,766,134 | | | | | | 4,192,472 | | |
Current portion of long-term borrowings
|
| | | | 4,736,087 | | | | | | 667,064 | | |
Non-current Liabilities | | | | | | | | | | | | | |
Long-term borrowings
|
| | | | 13,042,861 | | | | | | 1,837,049 | | |
Mezzanine Equity | | | | | | | | | | | | | |
Redeemable non-controlling interests
|
| | | | 3,860,384 | | | | | | 543,724 | | |
Total Mezzanine Equity
|
| | | | 3,860,384 | | | | | | 543,724 | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Class A ordinary shares
|
| | | | 3,368 | | | | | | 474 | | |
Class C ordinary shares
|
| | | | 254 | | | | | | 36 | | |
Treasury shares
|
| | | | (1,849,600) | | | | | | (260,511) | | |
Additional paid-in capital
|
| | | | 117,717,254 | | | | | | 16,580,128 | | |
Accumulated other comprehensive income
|
| | | | 432,991 | | | | | | 60,986 | | |
Accumulated deficit
|
| | | | (90,758,034) | | | | | | (12,783,002) | | |
Total NIO Inc. Shareholders’ Equity
|
| | | | 25,546,233 | | | | | | 3,598,111 | | |
Non-controlling interests
|
| | | | 189,399 | | | | | | 26,676 | | |
Total Shareholders’ Equity
|
| | | | 25,735,632 | | | | | | 3,624,787 | | |
Total Capitalization
|
| | | | 42,638,877 | | | | | | 6,005,560 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 21 | | | |
| | | | | 31 | | | |
| | | | | 33 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 46 | | |
|
Service
|
| |
Fees
|
|
|
•
To any person to which ADSs are issued or to any person to which a distribution is made in respect of ADS distributions pursuant to stock dividends or other free distributions of stock, bonus distributions, stock splits or other distributions (except where converted to cash)
|
| |
•
Up to US$0.05 per ADS issued
|
|
|
•
Cancellation of ADSs, including the case of termination of the deposit agreement
|
| | Up to US$0.05 per ADS cancelled | |
|
•
Distribution of cash dividends
|
| | Up to US$0.05 per ADS held | |
|
•
Distribution of cash entitlements (other than cash dividends)
|
| | Up to US$0.05 per ADS held and/or cash proceeds from the sale of rights, securities and other entitlements | |
|
•
Distribution of ADSs pursuant to exercise of rights.
|
| | Up to US$0.05 per ADS held | |
|
•
Distribution of securities other than ADSs or rights to purchase
|
| | Up to US$0.05 per ADS held additional ADSs | |
|
•
Depositary services
|
| | Up to US$0.05 per ADS held on the applicable record date(s) established by the depositary bank | |
|
If we:
|
| |
Then:
|
|
| Change the nominal or par value of our ordinary shares | | | The cash, shares or other securities received by the depositary will become deposited securities. | |
| Reclassify, split up or consolidate any of the deposited securities | | | Each ADS will automatically represent its equal share of the new deposited securities. | |
| Distribute securities on the ordinary shares that are not distributed to you, or recapitalize, reorganize, merge, liquidate, sell all or substantially all of our assets, or take any similar action | | | The depositary may distribute some or all of the cash, shares or other securities it received. It may also deliver new ADSs or ask you to surrender your outstanding ADRs in exchange for new ADRs identifying the new deposited securities. | |
EX-FILING FEES
Calculation of Filing Fee Tables
424(b)(3)
(Form Type)
NIO
Inc.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered and Carry Forward Securities
Security Type |
Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered (1) |
Proposed Maximum Offering Price Per Unit (1) |
Maximum Aggregate Offering Price (1) |
Fee Rate | Amount of Registration Fee (1) |
Carry Forward Form Type | Carry Forward File Number |
Carry Forward Initial effective date |
Filing Fee Previously Paid In Connection with Unsold Securities to be Carried Forward | |
Newly Registered Securities | ||||||||||||
Fees to Be Paid | Equity | Class A ordinary shares, par value US$0.00025 per share | Rule 457(q) | — | — | — | .0001476 | — | ||||
Fees Previously Paid | — | — | — | — | — | — | — | |||||
Total Offering Amounts | — | |||||||||||
Total Fees Previously Paid | — | |||||||||||
Total Fee Offsets | — | |||||||||||
Net Fee Due | — |
(1) Relates to the registration on Form F-3 (File No. 333-279584) filed by the Registrant. An indeterminate amount of securities is being registered for market-making purposes by an affiliate of the Registrant. Pursuant to Rule 457(q) under the U.S. Securities Act of 1933, as amended, no filing fee is required.