Bay Street News

EHang Reports Third Quarter 2024 Unaudited Financial Results

GUANGZHOU, China, Nov. 18, 2024 (GLOBE NEWSWIRE) — EHang Holdings Limited (“EHang” or the “Company”) (Nasdaq: EH), the world’s leading Urban Air Mobility (“UAM”) technology platform company, today announced its unaudited financial results for the third quarter ended September 30, 2024.

Financial and Operational Highlights for the Third Quarter 2024

Business Highlights for the Third Quarter 2024 and Recent Developments

Management Remarks

Mr. Huazhi Hu, Founder, Chairman and Chief Executive Officer of EHang, commented, “In Q3, EHang once again made remarkable milestones that reinforce our leadership and strategic vision in UAM. As the first eVTOL manufacturer to receive three key certifications for pilotless aerial vehicles, coupled with strengthened government initiatives, we saw an increase in orders from a diverse customers base. Quarterly deliveries of the EH216-S hit a new high of 63 units, more than quadrupling from the prior year, driving robust revenue growth and reflecting strong market demand and recognition of our innovative eVTOL solutions.

Our progress towards obtaining the OC for pilotless passenger-carrying aircraft is on track, marking a global first that will indicate readiness for full-scale operations. We are also actively assisting customers and partners across multiple regions to expedite their OC applications, accelerating the nationwide commercialization of the EH216-S. Additionally, we continue to build the low-altitude ecosystem, including launching a UAM Hub in Hefei, forming a strategic partnership with CAFUC for talent development, and establishing a comprehensive after-sales maintenance system. As part of our global expansion, we have extended our flight footprint to 18 countries and made significant progress in overseas markets.

Looking ahead, we remain committed to advancing technology, including breakthroughs in solid-state batteries to enhance flight endurance and the development of long-range eVTOL aircraft. These efforts are critical to expanding our operations, supporting both intra- and inter-city routes, and meeting the growing demands of our industry and stakeholders. EHang’s unwavering focus on safety, innovation, and sustainable growth positions us to seize the substantial opportunities within the low-altitude economy. We are excited to bring our unique operational and flight experiences to more cities, both in China and abroad.”

Mr. Conor Yang, Chief Financial Officer of EHang, stated, “Driven by our pioneering eVTOL products, industry-first certifications, and deepened policy support, we continued to deliver outstanding financial performance that surpassed our guidance. Specifically, our Q3 revenue surged 347.8% year-over-year, reaching a record high of RMB128.1 million, a testament to the powerful market resonance of our advanced EH216-S pilotless eVTOLs.

We also saw significant improvements in profitability, including a quarterly adjusted operating income2 and the second consecutive quarter of adjusted net income3. Furthermore, we strengthened our cash position for the next phase of growth, with positive operating cash flow for four consecutive quarters and year-to-date financing approaching US$100 million. This includes a recent PIPE investment of over US$22 million from two strategic investors, Enpower and an institutional investor from the Middle East. For the coming quarters, we believe that our strategic foresight, capital preparedness, and core strengths gives us strong capability to sustain this upward trajectory as we accelerate our development while driving innovation at every step.”

Financial Results for the Third Quarter 2024

Revenues

Total revenues were RMB128.1 million (US$18.3 million), representing an increase of 347.8% from RMB28.6 million in the third quarter of 2023, and an increase of 25.6% from RMB102.0 million in the second quarter of 2024. The year-over-year and quarter-over-quarter increases were primarily due to the increase in the sales volume of EH216 series products.

Costs of revenues

Costs of revenues were RMB49.7 million (US$7.1million), compared with RMB10.1 million in the third quarter of 2023 and RMB38.4 million in the second quarter of 2024. The year-over-year and quarter-over-quarter increases were in line with the increase in the sales volume of EH216 series products.

Gross profit and gross margin

Gross profit was RMB78.4 million (US$11.2 million), representing an increase of 324.3% from RMB18.5 million in the third quarter of 2023, and an increase of 23.2% from RMB63.7 million in the second quarter of 2024. The year-over-year and quarter-over-quarter increases were primarily due to the increase in the sales volume of EH216 series products.

Gross margin was 61.2%, representing a 3.4 percentage points decrease from 64.6% in the third quarter of 2023, and a 1.2 percentage points decrease from 62.4% in the second quarter of 2024. The year-over-year and quarter-over-quarter decreases were mainly due to changes in revenue mix and increased cost per unit of the airworthiness certified EH216-S product.

Operating expenses

Total operating expenses were RMB150.7 million (US$21.5 million), compared with RMB89.8 million in the third quarter of 2023, and RMB143.3 million in the second quarter of 2024.

Adjusted operating expenses4(non-GAAP)

Adjusted operating expenses were RMB86.9 million (US$12.4 million), representing an increase of 60.9% from RMB54.0 million in the third quarter of 2023, and an increase of 23.1% from RMB70.6 million in the second quarter of 2024. Adjusted sales and marketing expenses, adjusted general and administrative expenses, and adjusted research and development expenses were RMB20.3 million (US$2.9 million), RMB31.3 million (US$4.5 million) and RMB35.3 million (US$5.0 million) in the third quarter of 2024, respectively.

Operating loss

Operating loss was RMB54.7 million (US$7.8 million), representing a 21.8% improvement from RMB70.0 million in the third quarter of 2023, and a 29.3% improvement from RMB77.4 million in the second quarter of 2024.

Adjusted operating income (loss) (non-GAAP)

Adjusted operating income was RMB9.0 million (US$1.3 million), compared with adjusted operating loss of RMB34.2 million in the third quarter of 2023, and adjusted operating loss of RMB4.7 million in the second quarter of 2024.

Net loss

Net loss was RMB48.1 million (US$6.9 million), representing an improvement of 28.3% from RMB67.1 million in the third quarter of 2023, and an improvement of 32.8% from RMB71.6 million in the second quarter of 2024.

Adjusted net income (loss) (non-GAAP)

Adjusted net income was RMB15.7 million (US$2.2 million), compared with adjusted net loss of RMB31.3 million in the third quarter of 2023, and representing an increase of 1,262.0% from RMB1.2 million in the second quarter of 2024.

Adjusted net income attributable to EHang’s ordinary shareholders was RMB15.7 million (US$2.2 million). Adjusted net loss attributable to EHang’s ordinary shareholders in the third quarter of 2023 was RMB31.3 million, and adjusted net income attributable to EHang’s ordinary shareholders was RMB1.2 million in the second quarter of 2024.

Earnings (loss) per share and per ADS

Basic and diluted net loss per ordinary share were both RMB0.35 (US$0.05). Adjusted basic and diluted net earnings per ordinary share5 (non-GAAP) were both RMB0.11 (US$0.016).

Basic and diluted net loss per ADS were both RMB0.70 (US$0.10). Adjusted basic and diluted net earnings per ADS6 (non-GAAP) were both RMB0.22 (US$0.032).

Balance Sheets

Cash and cash equivalents, short-term deposits, restricted short-term deposits and short-term investments balances were RMB1,077.6 million (US$153.6 million) as of September 30, 2024.

Business Outlook

For the fourth quarter of 2024, the Company expects the total revenues to be around RMB135 million, representing an increase of 138.5% year-over-year. With that, the total revenue for the year of 2024 is expected to reach RMB427 million, with a year-on-year increase of 263.5%.

The above outlook is based on information available as of the date of this press release and reflects the Company’s current and preliminary views regarding its business situation and market conditions, which are subject to change.

Conference Call

EHang’s management team will host an earnings conference call at 8:00 AM on Monday, November 18, 2024, U.S. Eastern Time (9:00 PM on Monday, November 18, 2024, Beijing/Hong Kong Time).

To join the conference call via telephone, participants must use the following link to complete an online registration process. Upon registering, each participant will receive email instructions to access the conference call, including dial-in information and a PIN number allowing access to the conference call.

Participant Online Registration:

English line: https://s1.c-conf.com/diamondpass/10043281-hguy76.html

Chinese line: https://s1.c-conf.com/diamondpass/10043282-jh7y6t.html

A live and archived webcast of the conference call will be available on the Company’s investors relations website at http://ir.ehang.com/.

About EHang

EHang Holdings Limited (Nasdaq: EH) (“EHang”) is the world’s leading urban air mobility (“UAM”) technology platform company. Our mission is to enable safe, autonomous, and eco-friendly air mobility accessible to everyone. EHang provides customers in various industries with unmanned aerial vehicle (“UAV”) systems and solutions: air mobility (including passenger transportation and logistics), smart city management, and aerial media solutions. EHang’s EH216-S has obtained the world’s first type certificate, production certificate and standard airworthiness certificate for passenger-carrying pilotless eVTOL aircraft issued by the Civil Aviation Administration of China. As the forerunner of cutting-edge UAV technologies and commercial solutions in the global UAM industry, EHang continues to explore the boundaries of the sky to make flying technologies benefit our life in smart cities. For more information, please visit www.ehang.com.

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. Statements that are not historical facts, including statements about management’s beliefs 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 those relating to certifications, our expectations regarding demand for, and market acceptance of, our products and solutions and the commercialization of UAM services, our relationships with strategic partners, and current litigation and potential litigation involving us. Management has based these forward-looking statements on its current expectations, assumptions, estimates and projections. While they believe these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond management’s control. These statements involve risks and uncertainties that may cause EHang’s actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements.

Non-GAAP Financial Measures

The Company uses adjusted operating expenses, adjusted sales and marketing expenses, adjusted general and administrative expenses, adjusted research and development expenses, adjusted operating income (loss), adjusted net income (loss), adjusted net income (loss) attributable to ordinary shareholders, adjusted basic and diluted earnings (loss) per ordinary share and adjusted basic and diluted earnings (loss) per ADS (collectively, the “Non-GAAP Financial Measures”) in evaluating its operating results and for financial and operational decision-making purposes. There was no income tax impact on the Company’s non-GAAP adjustments because the non-GAAP adjustments are usually recorded in entities located in tax-free jurisdictions, such as the Cayman Islands.

The Company believes that the Non-GAAP Financial Measures help identify underlying trends in its business that could otherwise be distorted by the effects of items of (i) share-based compensation expenses and (ii) certain non-operational expenses, such as amortization of debt discounts, which are included in their comparable GAAP measures. The Company believes that the Non-GAAP Financial Measures provide useful information about its operating results, enhance the overall understanding of its past performance and future prospects and allow for greater visibility with respect to key metrics used by its management members in their financial and operational decision-making.

The Non-GAAP Financial Measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The Non-GAAP Financial Measures have limitations as analytical tools. One of the key limitations of using the Non-GAAP Financial Measures is that they do not reflect all items of expense that affect the Company’s operations. Share-based compensation expenses have been and may continue to be incurred in the business and are not reflected in the presentation of the Non-GAAP Financial Measures. Further, the Non-GAAP Financial Measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited. The Company compensates for these limitations by reconciling the Non-GAAP Financial Measures to the nearest U.S. GAAP measures, all of which should be considered when evaluating the Company’s performance.

Each of the Non-GAAP Financial Measures should not be considered in isolation or construed as an alternative to its comparable GAAP measure or any other measure of performance or as an indicator of the Company’s operating performance or financial results. Investors are encouraged to review the Company’s most directly comparable GAAP measures in conjunction with the Non-GAAP Financial Measures. The Non-GAAP Financial Measures presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to the Company’s data. The Company encourages investors and others to review its financial information in its entirety and not rely on a single financial measure.

For more information on the Non-GAAP Financial Measures, please see the table captioned “Unaudited Reconciliations of GAAP and Non-GAAP Results” set forth at the end of this press release.

Exchange Rate

This press release contains translations of certain RMB amounts into U.S. dollars (“USD”) at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from RMB to USD were made at the rate of RMB 7.0176 to US$1.00, the noon buying rate in effect on September 30, 2024 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or USD amounts referred to in this press release could have been converted into USD or RMB, as the case may be, at any particular rate or at all.

Investor Contact: ir@ehang.com

Media Contact: pr@ehang.com

EHANG HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”))
 
    As of   As of
    December 31, 2023   September 30, 2024
    RMB   RMB   US$
    (Unaudited)   (Unaudited)   (Unaudited)
ASSETS            
Current assets:            
Cash and cash equivalents   228,250   611,745   87,173
Short-term deposits   14,397   115,534   16,463
Short-term investments   57,494   309,915   44,163
Restricted short-term deposits   33,942   40,419   5,760
Accounts receivable, net7   34,786   18,399   2,622
Inventories   59,488   67,879   9,673
Prepayments and other current assets   24,691   29,796   4,246
Total current assets   453,048   1,193,687   170,100
             
Non-current assets:            
Property and equipment, net   44,623   43,416   6,187
Operating lease right‑of‑use assets, net   74,528   124,255   17,706
Intangible assets, net   2,426   2,383   340
Long-term loans receivable   4,215    
Long-term investments   18,369   22,718   3,237
Other non-current assets   1,436   2,063   294
Total non-current assets   145,597   194,835   27,764
             
Total assets   598,645   1,388,522   197,864
             
EHANG HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (CONT’D)
(Amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”))
 
    As of   As of
    December 31, 2023   September 30, 2024
    RMB   RMB   US$
    (Unaudited)   (Unaudited)   (Unaudited)
LIABILITIES AND SHAREHOLDERS’ EQUITY            
Current liabilities            
Short-term bank loans   69,798   69,592   9,917
Short-term debt     90,000   12,825
Notes payables     3,977   567
Accounts payable   35,101   100,514   14,323
Contract liabilities8   37,169   54,593   7,779
Current portion of long-term bank loans   3,538   10,000   1,425
Mandatorily redeemable non-controlling interests       40,000   5,700
Accrued expenses and other liabilities   94,149   118,178   16,841
Current portion of lease liabilities   5,595   10,958   1,562
Deferred income   1,549   1,533   218
Deferred government subsidies   3,147   822   117
Income taxes payable   29   128   18
Total current liabilities   250,075   500,295   71,292
             
Non-current liabilities:            
Long-term bank loans   9,308   7,500   1,069
Mandatorily redeemable non-controlling interests   40,000    
Deferred tax liabilities   292   292   42
Unrecognized tax benefit   5,480   5,480   781
Lease liabilities   75,308   123,138   17,547
Deferred income   1,486   319   45
Other non-current liabilities   2,477   4,701   670
Total non-current liabilities   134,351   141,430   20,154
             
Total liabilities   384,426   641,725   91,446
             
Shareholders’ equity:            
Ordinary shares   80   87   12
Additional paid-in capital   1,951,936   2,677,148   381,491
Statutory reserves   1,239   1,239   177
Accumulated deficit   (1,754,542)   (1,937,460)   (276,086)
Accumulated other comprehensive income   15,079   5,593   797
Total EHang Holdings Limited shareholders’ equity   213,792   746,607   106,391
Non-controlling interests   427    190    27
Total shareholders’ equity   214,219    746,797    106,418
Total liabilities and shareholders’ equity   598,645    1,388,522    197,864
EHANG HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(Amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”) except for per share data and per ADS data)
 
    Three Months Ended   Nine Months Ended
    September 30,
2023
  June 30,
2024
  September 30,
2024
  September 30,
2023
  September 30,
2024
    RMB   RMB   RMB US$   RMB   RMB US$
    (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)
Total revenues   28,615     102,019     128,128   18,258     60,822     291,874   41,592  
Costs of revenues   (10,136 )   (38,367 )   (49,713 ) (7,084 )   (22,129 )   (111,616 ) (15,905 )
Gross profit   18,479     63,652     78,415   11,174     38,693     180,258   25,687  
                         
Operating expenses:                        
Sales and marketing expenses   (13,677 )   (27,321 )   (47,279 ) (6,737 )   (39,677 )   (94,824 ) (13,512 )
General and administrative expenses   (38,409 )   (54,235 )   (59,559 ) (8,487 )   (94,466 )   (163,470 ) (23,294 )
Research and development expenses   (37,686 )   (61,800 )   (43,866 ) (6,251 )   (129,175 )   (143,502 ) (20,449 )
Total operating expenses   (89,772 )   (143,356 )   (150,704 ) (21,475 )   (263,318 )   (401,796 ) (57,255 )
                         
Other operating income   1,284     2,261     17,543   2,500     3,565     23,511   3,350  
Operating loss   (70,009 )   (77,443 )   (54,746 ) (7,801 )   (221,060 )   (198,027 ) (28,218 )
                         
Other income (expense):                        
Interest and investment income   2,196     6,763     8,944   1,275     4,145     18,571   2,646  
Interest expenses   (718 )   (799 )   (847 ) (121 )   (2,248 )   (2,505 ) (357 )
Amortization of debt discounts                 (12,023 )      
Foreign exchange gain (loss)   821     (483 )   353   50     (303 )   (375 ) (53 )
Other non-operating income, net   974     911     43   6     3,700     1,991   284  
Total other income (expense)   3,273     6,392     8,493   1,210     (6,729 )   17,682   2,520  
                         
Loss before income tax and loss from equity method investment   (66,736 )   (71,051 )   (46,253 ) (6,591 )   (227,789 )   (180,345 ) (25,698 )
Income tax expenses   (118 )   (18 )   (190 ) (27 )   (132 )   (209 ) (30 )
Loss before loss from equity method investment   (66,854 )   (71,069 )   (46,443 ) (6,618 )   (227,921 )   (180,554 ) (25,728 )
Loss from equity method investment   (262 )   (565 )   (1,689 ) (241 )   (1,959 )   (2,601 ) (371 )
Net loss   (67,116 )   (71,634 )   (48,132 ) (6,859 )   (229,880 )   (183,155 ) (26,099 )
EHANG HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (CONT’D)
(Amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”) except for per share data and per ADS data)
 
    Three Months Ended   Nine Months Ended
    September 30,
2023
  June 30,
2024
  September 30,
2024
  September 30,
2023
  September 30,
2024
    RMB   RMB   RMB US$   RMB   RMB US$
    (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)
Net loss   (67,116 )   (71,634 )   (48,132 ) (6,859 )   (229,880 )   (183,155 ) (26,099 )
Net loss attributable to non-controlling interests   68     97     76   11     444     237   34  
Net loss attributable to ordinary shareholders   (67,048 )   (71,537 )   (48,056 ) (6,848 )   (229,436 )   (182,918 ) (26,065 )
Net loss per ordinary share:                        
Basic and diluted   (0.54 )   (0.54 )   (0.35 ) (0.05 )   (1.91 )   (1.39 ) (0.20 )
Shares used in net loss per ordinary share computation (in thousands of shares):                        
Basic   123,866     131,537     137,807   137,807     120,167     132,037   132,037  
Diluted   123,866     131,537     137,807   137,807     120,167     132,037   132,037  
Loss per ADS (2 ordinary shares equal to 1 ADS)
Basic and diluted
  (1.08 )   (1.08 )   (0.70 ) (0.10 )   (3.82 )   (2.78 ) (0.40 )
                         
Other comprehensive income                        
Foreign currency translation adjustments net of nil tax   348     2,816     (13,053 ) (1,860 )   4,594     (9,486 ) (1,352 )
Total other comprehensive income (loss), net of tax   348     2,816     (13,053 ) (1,860 )   4,594     (9,486 ) (1,352 )
Comprehensive loss   (66,768 )   (68,818 )   (61,185 ) (8,719 )   (225,286 )   (192,641 ) (27,451 )
Comprehensive loss attributable to non-controlling interests   68     97     76   11     444     237   34  
Comprehensive loss attributable to ordinary shareholders   (66,700 )   (68,721 )   (61,109 ) (8,708 )   (224,842 )   (192,404 ) (27,417 )
                         
EHANG HOLDINGS LIMITED
UNAUDITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS
(Amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”) except for per share data and per ADS data)
 
    Three Months Ended   Nine Months Ended
    September 30,
2023
  June 30,
2024
  September 30,
2024
  September 30,
2023
  September 30,
2024
    RMB   RMB   RMB US$   RMB   RMB US$
    (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)
Gross profit   18,479     63,652     78,415   11,174     38,693     180,258   25,687  
Plus: Share-based compensation                        
Adjusted gross profit   18,479     63,652     78,415   11,174     38,693     180,258   25,687  
                         
Sales and marketing expenses   (13,677 )   (27,321 )   (47,279 ) (6,737 )   (39,677 )   (94,824 ) (13,512 )
Plus: Share-based compensation   4,767     11,725     26,963   3,842     14,373     47,505   6,769  
Adjusted sales and marketing expenses   (8,910 )   (15,596 )   (20,316 ) (2,895 )   (25,304 )   (47,319 ) (6,743 )
                         
General and administrative expenses   (38,409 )   (54,235 )   (59,559 ) (8,487 )   (94,466 )   (163,470 ) (23,294 )
Plus: Share-based compensation   22,327     31,848     28,281   4,030     42,183     89,650   12,775  
Adjusted general and administrative expenses   (16,082 )   (22,387 )   (31,278 ) (4,457 )   (52,283 )   (73,820 ) (10,519 )
                         
Research and development expenses   (37,686 )   (61,800 )   (43,866 ) (6,251 )   (129,175 )   (143,502 ) (20,449 )
Plus: Share-based compensation   8,679     29,211     8,551   1,218     44,611     52,710   7,512  
Adjusted research and development expenses   (29,007 )   (32,589 )   (35,315 ) (5,033 )   (84,564 )   (90,792 ) (12,937 )
                         
Operating expenses   (89,772 )   (143,356 )   (150,704 ) (21,475 )   (263,318 )   (401,796 ) (57,255 )
Plus: Share-based compensation   35,773     72,784     63,795   9,090     101,167     189,865   27,056  
Adjusted operating expenses   (53,999 )   (70,572 )   (86,909 ) (12,385 )   (162,151 )   (211,931 ) (30,199 )
                         
Operating loss   (70,009 )   (77,443 )   (54,746 ) (7,801 )   (221,060 )   (198,027 ) (28,218 )
Plus: Share-based compensation   35,773     72,784     63,795   9,090     101,167     189,865   27,056  
Adjusted operating (loss) income   (34,236 )   (4,659 )   9,049   1,289     (119,893 )   (8,162 ) (1,162 )
EHANG HOLDINGS LIMITED
UNAUDITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS (CONT’D)
(Amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”) except for per share data and per ADS data)
 
    Three Months Ended   Nine Months Ended
    September 30,
2023
  June 30,
2024
  September 30,
2024
  September 30,
2023
  September 30,
2024
    RMB   RMB   RMB US$   RMB   RMB US$
    (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)
Net loss   (67,116 )   (71,634 )   (48,132 ) (6,859 )   (229,880 )   (183,155 ) (26,099 )
Plus: Share-based compensation   35,773     72,784     63,795   9,090     101,167     189,865   27,056  
Plus: Amortization of debt discounts                 12,023        
Adjusted net (loss) income   (31,343 )   1,150     15,663   2,231     (116,690 )   6,710   957  
                     
Net loss attributable to ordinary shareholders   (67,048 )   (71,537 )   (48,056 ) (6,848 )   (229,436 )   (182,918 ) (26,065 )
Plus: Share-based compensation   35,773     72,784     63,795   9,090     101,167     189,865   27,056  
Plus: Amortization of debt discounts                 12,023        
Adjusted net (loss) income attributable to ordinary shareholders   (31,275 )   1,247     15,739   2,242     (116,246 )   6,947   991  
                         
Shares used in net earnings (loss) per ordinary share computation (in thousands of shares):                        
Basic   123,866     131,537     137,807   137,807     120,167     132,037   132,037  
Diluted   123,866     134,037     140,516   140,516     120,167     134,221   134,221  
Adjusted basic and diluted net earnings (loss) per ordinary share   (0.25 )   0.01     0.11   0.016     (0.97 )   0.05   0.01  
Adjusted basic and diluted net earnings (loss) per ADS   (0.50 )   0.02     0.22   0.032     (1.94 )   0.10   0.02  
                                       

______________________________________

1 The EH216 series products include EH216-S, the standard model for passenger transportation, EH216-F model for aerial firefighting, and EH216-L model for aerial logistics.
2 Adjusted operating income (loss) is a non-GAAP financial measure, which is defined as operating loss excluding share-based compensation expenses. Operating loss was RMB54.7 million (US$7.8 million) in the third quarter of 2024. See “Non-GAAP Financial Measures” below.
3 Adjusted net income (loss) is a non-GAAP financial measure, which is defined as net loss excluding share-based compensation expenses and certain non-operational expenses. Net loss was RMB48.1 million (US$6.9 million) in the third quarter of 2024. See “Non-GAAP Financial Measures” below.
4 Adjusted operating expenses is a non-GAAP financial measure, which is defined as operating expenses excluding share-based compensation expenses. See “Non-GAAP Financial Measures” below.
5 Adjusted basic and diluted net earnings (loss) per ordinary share is a non-GAAP financial measure, which is defined as basic and diluted loss per ordinary share excluding share-based compensation expenses and certain non-operational expenses. See “Non-GAAP Financial Measures” below.
6 Adjusted basic and diluted net earnings (loss) per ADS is a non-GAAP financial measure, which is defined as basic and diluted loss per ADS excluding share-based compensation expenses and certain non-operational expenses. See “Non-GAAP Financial Measures” below.
7 As of December 31, 2023 and September 30, 2024, amount due from a related party of RMB1,700 and RMB1,530 (US$218) are included in accounts receivable, net, respectively.
8 As of December 31, 2023 and September 30, 2024, amount due to a related party of RMB2,000 and RMB2,000 (US$285) are included in contract liabilities, respectively.


Bay Street News