Bay Street News

XPENG Reports Third Quarter 2024 Unaudited Financial Results

GUANGZHOU, China, Nov. 19, 2024 (GLOBE NEWSWIRE) — XPeng Inc. (“XPENG” or the “Company,” NYSE: XPEV and HKEX: 9868), a leading Chinese smart electric vehicle (“Smart EV”) company, today announced its unaudited financial results for the three months ended September 30, 2024.

Operational and Financial Highlights for the Three Months Ended September 30, 2024

  2024Q3 2024Q2 2024Q1 2023Q4 2023Q3 2023Q2
             
Total deliveries 46,533 30,207 21,821 60,158 40,008 23,205
             

Key Financial Results

(in RMB billions, except for percentage)

  For the Three Months Ended % Changei
  September 30, June 30, September 30,  
  2024 2024 2023 YoY QoQ
           
Vehicle sales 8.80 6.82 7.84 12.1% 29.0%
Vehicle margin 8.6% 6.4% -6.1% 14.7pts 2.2pts
Total revenues 10.10 8.11 8.53 18.4% 24.5%
Gross profit (loss) 1.54 1.14 (0.23) 776.2% 35.7%
Gross margin 15.3% 14.0% -2.7% 18.0pts 1.3pts
Net loss 1.81 1.28 3.89 -53.5% 40.7%
Non-GAAP net loss 1.53 1.22 2.79 -45.1% 25.5%
Net loss attributable to ordinary shareholders 1.81 1.28 3.89 -53.5% 40.7%
Non-GAAP net loss attributable to ordinary shareholders 1.53 1.22 2.79 -45.1% 25.5%
Comprehensive loss attributable to ordinary shareholders 2.09 1.20 4.01 -47.8% 74.6%
           
i        Except for vehicle margin and gross margin, where absolute changes instead of percentage changes are presented
           

Management Commentary

“Our core competences and execution capabilities have been significantly transformed. The successful launch of M03 and P7+ marks the beginning of a strong growth cycle underpinned by our major product cycles,” said Mr. Xiaopeng He, Chairman and CEO of XPENG. “I believe the next decade will be the era of AI. I am confident that I can lead XPENG to become a global AI auto company and accelerate the mass adoption of AI in mobility.”

“Through technology-driven cost reductions and significant quarter-over-quarter volume growth, our gross margin reached historical high at 15.3%, achieving the fifth consecutive quarterly margin improvement,” added Dr. Hongdi Brian Gu, Vice Chairman and Co-President of XPENG. “Our major product cycle will not only boost sales volume growth but also contribute to healthy gross profit and cash flow. This robust financial foundation will empower us to continue to invest in R&D of AI technology and provide our customers with superior products and services.”

Recent Developments

Deliveries in October 2024

2024 XPENG AI Day

On November 6, 2024, XPENG hosted its 2024 AI Day event in Guangzhou. The Company unveiled its cutting-edge technologies and innovations, including XPENG Kunpeng Super Electric System, Turing AI Intelligent Driving System and AI Robot.

Launch of XPENG P7+

On November 7, 2024, XPENG officially launched the P7+, an AI-defined smart electric fastback sedan, and commenced mass delivery in the same month. The P7+ comes standard with end-to-end AI-driven advanced driver assistance system (ADAS) technology, offering industry-leading urban ADAS capabilities that do not rely on high-definition (HD) maps or LiDARs.

ESG Performance

XPENG has been awarded the highest “AAA” ESG rating by Morgan Stanley Capital International (“MSCI”) for the second consecutive year, being recognized for its outstanding performance in clean technology, product carbon footprint, and corporate governance.

XPENG is also the only company in China’s automotive manufacturing industry to have been named the “Industry Mover” by S&P Global for two consecutive years.

Unaudited Financial Results for the Three Months Ended September 30, 2024

Total revenues were RMB10.10 billion (US$1.44 billion) for the third quarter of 2024, representing an increase of 18.4% from RMB8.53 billion for the same period of 2023 and an increase of 24.5% from RMB8.11 billion for the second quarter of 2024.

Revenues from vehicle sales were RMB8.80 billion (US$1.25 billion) for the third quarter of 2024, representing an increase of 12.1% from RMB7.84 billion for the same period of 2023, and an increase of 29.0% from RMB6.82 billion for the second quarter of 2024. The year-over-year and quarter-over-quarter increases were mainly attributable to higher deliveries.

Revenues from services and others were RMB1.31 billion (US$0.19 billion) for the third quarter of 2024, representing an increase of 90.7% from RMB0.69 billion for the same period of 2023 and an increase of 1.1% from RMB1.29 billion for the second quarter of 2024. The year-over-year increase was mainly attributable to the increased revenue from technical research and development services (“R&D services”) related to the platform and software strategic technical collaboration, as well as electrical/electronic architecture (“EEA”) technical collaboration with the Volkswagen Group. The quarter-over-quarter increase was mainly attributable to the revenue from technical R&D services related to EEA technical collaboration with the Volkswagen Group, partially offset by the decrease in parts and accessories sales.

Cost of sales was RMB8.56 billion (US$1.22 billion) for the third quarter of 2024, representing a decrease of 2.3% from RMB8.76 billion for the same period of 2023 and an increase of 22.7% from RMB6.98 billion for the second quarter of 2024. The year-over-year decrease was primarily attributable to the cost reduction and the improvement in product mix of models. The quarter-over-quarter increase was mainly in line with vehicle deliveries as described above, partially offset by the lower average cost of sales due to cost reduction.

Gross margin was 15.3% for the third quarter of 2024, compared with negative 2.7% for the same period of 2023 and 14.0% for the second quarter of 2024.

Vehicle margin was 8.6% for the third quarter of 2024, compared with negative 6.1% for the same period of 2023 and 6.4% for the second quarter of 2024. The year-over-year increase was primarily attributable to the cost reduction and the improvement in product mix of models. The quarter-over-quarter increase was primarily attributable to the cost reduction.

Services and others margin was 60.1% for the third quarter of 2024, compared with 36.1% for the same period of 2023 and 54.3% for the second quarter of 2024. The year-over-year and quarter-over-quarter increases were primarily attributable to the higher gross margin from the aforementioned revenue from technical R&D services.

Research and development expenses were RMB1.63 billion (US$0.23 billion) for the third quarter of 2024, representing an increase of 25.1% from RMB1.31 billion for the same period of 2023 and an increase of 11.3% from RMB1.47 billion for the second quarter of 2024. The year-over-year and quarter-over-quarter increases were mainly due to higher expenses related to the development of new vehicle models as the Company expanded its product portfolio to support future growth.

Selling, general and administrative expenses were RMB1.63 billion (US$0.23 billion) for the third quarter of 2024, representing a decrease of 3.5% from RMB1.69 billion for the same period of 2023 and an increase of 3.8% from RMB1.57 billion for the second quarter of 2024. The year-over-year decrease was primarily due to lower employee compensation. The quarter-over-quarter increase was mainly due to higher commission paid to the franchised stores.

Other income, net was RMB0.04 billion (US$0.01 billion) for the third quarter of 2024, representing a decrease of 38.8% from RMB0.07 billion for the same period of 2023 and a decrease of 85.7% from RMB0.28 billion for the second quarter of 2024. The year-over-year and quarter-over-quarter decreases were primarily due to the decrease in government subsidies.

Fair value gain (loss) on derivative liability relating to the contingent consideration was loss of RMB0.16 billion (US$0.02 billion) for the third quarter of 2024, compared with gain of RMB0.02 billion for the second quarter of 2024. This non-cash gain (loss) resulted from the fair value change of the contingent consideration related to the acquisition of DiDi’s smart auto business.

Loss from operations was RMB1.85 billion (US$0.26 billion) for the third quarter of 2024, compared with RMB3.16 billion for the same period of 2023 and RMB1.61 billion for the second quarter of 2024.

Non-GAAP loss from operations, which excludes share-based compensation expenses, fair value loss on derivative liability and fair value gain (loss) on derivative liability relating to the contingent consideration, was RMB1.57 billion (US$0.22 billion) for the third quarter of 2024, compared with RMB3.04 billion for the same period of 2023 and RMB1.54 billion for the second quarter of 2024.

Net loss was RMB1.81 billion (US$0.26 billion) for the third quarter of 2024, compared with RMB3.89 billion for the same period of 2023 and RMB1.28 billion for the second quarter of 2024.

Non-GAAP net loss, which excludes share-based compensation expenses, fair value loss on derivative liability and fair value gain (loss) on derivative liability relating to the contingent consideration, was RMB1.53 billion (US$0.22 billion) for the third quarter of 2024, compared with RMB2.79 billion for the same period of 2023 and RMB1.22 billion for the second quarter of 2024.

Net loss attributable to ordinary shareholders of XPENG was RMB1.81 billion (US$0.26 billion) for the third quarter of 2024, compared with RMB3.89 billion for the same period of 2023 and RMB1.28 billion for the second quarter of 2024.

Non-GAAP net loss attributable to ordinary shareholders of XPENG, which excludes share-based compensation expenses, fair value loss on derivative liability and fair value gain (loss) on derivative liability relating to the contingent consideration, was RMB1.53 billion (US$0.22 billion) for the third quarter of 2024, compared with RMB2.79 billion for the same period of 2023 and RMB1.22 billion for the second quarter of 2024.

Basic and diluted net loss per ADS were both RMB1.91 (US$0.27) for the third quarter of 2024, compared with RMB4.49 for the third quarter of 2023 and RMB1.36 for the second quarter of 2024.

Non-GAAP basic and diluted net loss per ADS were both RMB1.62 (US$0.23) for the third quarter of 2024, compared with RMB3.23 for the third quarter of 2023 and RMB1.29 for the second quarter of 2024.

Balance Sheets

As of September 30, 2024, the Company had cash and cash equivalents, restricted cash, short-term investments and time deposits of RMB35.75 billion (US$5.09 billion), compared with RMB36.48 billion as of September 30, 2023 and RMB37.33 billion as of June 30, 2024.

Business Outlook

For the fourth quarter of 2024, the Company expects:

The above outlook is based on the current market conditions and reflects the Company’s preliminary estimates of market and operating conditions, and customer demand, which are all subject to change.

Conference Call

The Company’s management will host an earnings conference call at 8:00 AM U.S. Eastern Time on November 19, 2024 (9:00 PM Beijing/Hong Kong Time on November 19, 2024).

For participants who wish to join the call by phone, please access the link provided below to complete the pre-registration process and dial in 5 minutes prior to the scheduled call start time. Upon registration, each participant will receive dial-in details to join the conference call.

Event Title: XPENG Third Quarter 2024 Earnings Conference Call
Pre-registration link: https://s1.c-conf.com/diamondpass/10042900-9iletx.html

Additionally, a live and archived webcast of the conference call will be available on the Company’s investor relations website at http://ir.xiaopeng.com.

A replay of the conference call will be accessible approximately an hour after the conclusion of the call until November 26, 2024, by dialing the following telephone numbers:

United States:   +1-855-883-1031
International:   +61-7-3107-6325
Hong Kong, China:   800-930-639
Mainland China:   400-120-9216
Replay Access Code:   10042900
     

About XPENG

XPENG is a leading Chinese Smart EV company that designs, develops, manufactures, and markets Smart EVs that appeal to the large and growing base of technology-savvy middle-class consumers. Its mission is to drive Smart EV transformation with technology, shaping the mobility experience of the future. In order to optimize its customers’ mobility experience, XPENG develops in-house its full-stack advanced driver-assistance system technology and in-car intelligent operating system, as well as core vehicle systems including powertrain and the electrical/electronic architecture. XPENG is headquartered in Guangzhou, China, with main offices in Beijing, Shanghai, Silicon Valley, San Diego and Amsterdam. The Company’s Smart EVs are mainly manufactured at its plants in Zhaoqing and Guangzhou, Guangdong province. For more information, please visit https://www.xpeng.com/.

Use of Non-GAAP Financial Measures

The Company uses non-GAAP measures, such as non-GAAP loss from operations, non-GAAP net loss, non-GAAP net loss attributable to ordinary shareholders, non-GAAP basic loss per weighted average number of ordinary shares and non-GAAP basic loss per ADS, in evaluating its operating results and for financial and operational decision-making purposes. By excluding the impact of share-based compensation expenses, fair value gain (loss) on derivative liability and fair value gain on derivative liability relating to the contingent consideration, 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 RMB7.0176 to US$1.00, the exchange rate on September 30, 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. dollars amounts referred 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 United States Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates” and similar statements. Statements that are not historical facts, including statements about XPENG’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 the following: XPENG’s goal and strategies; XPENG’s expansion plans; XPENG’s future business development, financial condition and results of operations; the trends in, and size of, China’s EV market; XPENG’s expectations regarding demand for, and market acceptance of, its products and services; XPENG’s expectations regarding its relationships with customers, suppliers, third-party service providers, strategic partners and other stakeholders; general economic and business conditions; and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in XPENG’s filings with the United States Securities and Exchange Commission. All information provided in this announcement is as of the date of this announcement, and XPENG does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

For Investor Enquiries
IR Department
XPeng Inc.
E-mail: ir@xiaopeng.com

Jenny Cai
Piacente Financial Communications
Tel: +1-212-481-2050 or +86-10-6508-0677
E-mail: xpeng@tpg-ir.com

For Media Enquiries
PR Department
XPeng Inc.
E-mail: pr@xiaopeng.com

Source: XPeng Inc.

XPENG INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(All amounts in thousands, except for ADS/ordinary share and per ADS/ordinary share data)
 
    December 31,
2023
  September 30,
2024
  September 30,
2024
    RMB   RMB   US$
             
ASSETS            
Current assets            
Cash and cash equivalents   21,127,163   10,660,654   1,519,131
Restricted cash   3,174,886   2,769,472   394,647
Short-term deposits   9,756,979   13,225,316   1,884,592
Restricted short-term deposits     138,328   19,712
Short-term investments   781,216   270,154   38,497
Long-term deposits, current portion   7,054,915   2,915,837   415,503
Accounts and notes receivable, net   2,716,216   2,335,452   332,799
Installment payment receivables, net, current portion   1,881,755   2,212,795   315,321
Inventory   5,526,212   6,142,463   875,294
Amounts due from related parties   12,948   44,536   6,346
Prepayments and other current assets   2,489,339   3,255,702   463,935

Total current assets
  54,521,629   43,970,709   6,265,777

Non-current assets
           
Long-term deposits   3,035,426   3,860,904   550,174
Restricted long-term deposits   767,899   1,908,835   272,007
Property, plant and equipment, net   10,954,485   11,436,026   1,629,621
Right-of-use assets, net   1,455,865   1,224,553   174,497
Intangible assets, net   4,948,992   4,572,126   651,523
Land use rights, net   2,789,367   2,756,930   392,859
Installment payment receivables, net   3,027,795   4,457,984   635,258
Long-term investments   2,084,933   1,816,317   258,823
Other non-current assets   576,150   430,398   61,331

Total non-current assets
  29,640,912   32,464,073   4,626,093

Total assets
  84,162,541   76,434,782   10,891,870
             
XPENG INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)
(All amounts in thousands, except for ADS/ordinary share and per ADS/ordinary share data)
 
    December 31,
2023
  September 30,
2024
  September 30,
2024
    RMB   RMB   US$
             
LIABILITIES            
Current liabilities            
Short-term borrowings   3,889,100   4,410,002   628,420
Accounts and notes payable   22,210,431   16,864,060   2,403,109
Amounts due to related parties   30,880    
Operating lease liabilities, current portion   365,999   320,550   45,678
Finance lease liabilities, current portion   34,382   35,131   5,006
Deferred revenue, current portion   630,997   863,330   123,024
Long-term borrowings, current portion   1,363,835   2,189,590   312,014
Accruals and other liabilities   7,580,195   7,334,737   1,045,192
Income taxes payable   5,743   8,187   1,167

Total current liabilities
  36,111,562   32,025,587   4,563,610

Non-current liabilities
           
Long-term borrowings   5,650,782   6,377,610   908,802
Operating lease liabilities   1,490,882   1,308,628   186,478
Finance lease liabilities   777,697   774,722   110,397
Deferred revenue   668,946   688,724   98,142
Derivative liability   393,473   355,192   50,614
Deferred tax liabilities   404,018   367,769   52,407
Other non-current liabilities   2,336,654   2,509,284   357,570
Total non-current liabilities   11,722,452   12,381,929   1,764,410
Total liabilities   47,834,014   44,407,516   6,328,020

SHAREHOLDERS’ EQUITY
           
Class A Ordinary shares   103   104   15
Class B Ordinary shares   21   21   3
Additional paid-in capital   70,198,031   70,528,009   10,050,161
Statutory and other reserves   60,035   88,434   12,602
Accumulated deficit   (35,760,301)   (40,248,990)   (5,735,435)
Accumulated other comprehensive income   1,830,638   1,659,688   236,504
Total shareholders’ equity   36,328,527   32,027,266   4,563,850
Total liabilities and shareholders’ equity   84,162,541   76,434,782   10,891,870
 
XPENG INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(All amounts in thousands, except for ADS/ordinary share and per ADS/ordinary share data)
 
  Three Months Ended
  September 30,   June 30,   September 30,   September 30,
  2023   2024   2024   2024
  RMB   RMB   RMB   US$
               
Revenues              
Vehicle sales 7,844,239   6,818,867   8,795,011   1,253,279
Services and others 685,282   1,292,540   1,306,699   186,203
Total revenues 8,529,521   8,111,407   10,101,710   1,439,482
Cost of sales              
Vehicle sales (8,319,890)   (6,384,289)   (8,039,240)   (1,145,583)
Services and others (437,589)   (591,328)   (521,022)   (74,245)
Total cost of sales (8,757,479)   (6,975,617)   (8,560,262)   (1,219,828)
Gross (loss) profit (227,958)   1,135,790   1,541,448   219,654
Operating expenses              
Research and development expenses (1,305,868)   (1,466,752)   (1,633,071)   (232,711)
Selling, general and administrative expenses (1,692,194)   (1,573,601)   (1,633,196)   (232,729)
Total operating expense (2,998,062)   (3,040,353)   (3,266,267)   (465,440)
Other income, net 65,192   278,843   39,908   5,687
Fair value gain (loss) on derivative liability relating to the              
contingent consideration   16,662   (162,185)   (23,111)
Loss from operations (3,160,828)   (1,609,058)   (1,847,096)   (263,210)
Interest income 314,004   356,682   318,021   45,318
Interest expense (65,767)   (81,399)   (83,461)   (11,893)
Fair value loss on derivative assets              
or derivative liabilities (971,832)      
Investment loss on long-term investments (8,782)   (35,836)   (216,768)   (30,889)
Exchange gain from foreign currency transactions 5,972   20,801   47,565   6,778
Other non-operating income, net 4,282   3,525   6,444   918
Loss before income tax (expenses) benefit and share              
of results of equity method investees (3,882,951)   (1,345,285)    (1,775,295)   (252,978)
Income tax (expenses) benefit (682)   33,773   (7,025)   (1,001)
Share of results of equity method investees (2,917)   26,831   (25,400)   (3,619)
Net loss (3,886,550)   (1,284,681)   (1,807,720)   (257,598)
Net loss attributable to ordinary shareholders of XPeng Inc. (3,886,550)   (1,284,681)   (1,807,720)   (257,598)
 
XPENG INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (CONTINUED)
(All amounts in thousands, except for ADS/ordinary share and per ADS/ordinary share data)
 
  Three Months Ended
  September 30,   June 30,   September 30,   September 30,
  2023   2024   2024   2024
  RMB   RMB   RMB   US$
               
Net loss (3,886,550)   (1,284,681)   (1,807,720)   (257,598)
Other comprehensive loss              
Foreign currency translation adjustment, net of tax (123,081)   86,709   (284,343)   (40,519)

Total comprehensive loss 
attributable to XPeng Inc.
(4,009,631)   (1,197,972)   (2,092,063)   (298,117)
Comprehensive loss attributable to ordinary shareholders              
of XPeng Inc. (4,009,631)   (1,197,972)   (2,092,063)   (298,117)

Weighted average number of ordinary shares
             
used in computing net loss per ordinary share              
Basic and diluted 1,729,980,347   1,888,024,660   1,893,857,778   1,893,857,778

Net loss per ordinary share attributable to ordinary
             
shareholders              
Basic and diluted (2.25)   (0.68)   (0.95)   (0.14)

Weighted average number of ADS used in computing net
             
loss per share              
Basic and diluted 864,990,174   944,012,330   946,928,889   946,928,889

Net loss per ADS attributable to ordinary shareholders
             
Basic and diluted (4.49)   (1.36)   (1.91)   (0.27)
 
XPENG INC.
UNAUDITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except for ADS/ordinary share and per ADS/ordinary share data)
 
  Three Months Ended
  September 30,   June 30,   September 30,   September 30,
  2023   2024   2024   2024
  RMB   RMB   RMB   US$
               
Loss from operations (3,160,828)   (1,609,058)   (1,847,096)   (263,210)
Fair value (gain) loss on derivative liability relating to the              
contingent consideration   (16,662)   162,185   23,111
Share-based compensation expenses 124,291   81,306   113,963   16,240
Non-GAAP loss from operations (3,036,537)   (1,544,414)   (1,570,948)   (223,859)
Net loss (3,886,550)   (1,284,681)   (1,807,720)   (257,598)
Fair value (gain) loss on derivative liability relating to the              
contingent consideration   (16,662)   162,185   23,111
Fair value loss on derivative liability 971,832      
Share-based compensation expenses 124,291   81,306   113,963   16,240
Non-GAAP net loss (2,790,427)   (1,220,037)   (1,531,572)   (218,247)
Net loss attributable to ordinary shareholders (3,886,550)   (1,284,681)   (1,807,720)   (257,598)
Fair value (gain) loss on derivative liability relating to the              
contingent consideration   (16,662)   162,185   23,111
Fair value loss on derivative liability 971,832      
Share-based compensation expenses 124,291   81,306   113,963   16,240
Non-GAAP net loss attributable to ordinary shareholders of              
XPeng Inc. (2,790,427)   (1,220,037)   (1,531,572)   (218,247)

Weighted average number of ordinary shares used
             
in calculating Non-GAAP net loss per share              
Basic and diluted 1,729,980,347   1,888,024,660   1,893,857,778   1,893,857,778

Non-GAAP net loss per ordinary share
             
Basic and diluted (1.61)   (0.65)   (0.81)   (0.12)

Weighted average number of ADS used in calculating
             
Non-GAAP net loss per share              
Basic and diluted 864,990,174   944,012,330   946,928,889   946,928,889

Non-GAAP net loss per ADS
             
Basic and diluted (3.23)   (1.29)   (1.62)   (0.23)
 


Bay Street News