Li Auto Inc.
LI · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $144,523 | $123,835 | $46,082 | $26,660 |
| % Growth | 16.7% | 168.7% | 72.9% | – |
| Cost of Goods Sold | $114,854 | $96,342 | $37,277 | $21,108 |
| Gross Profit | $29,669 | $27,493 | $8,806 | $5,552 |
| % Margin | 20.5% | 22.2% | 19.1% | 20.8% |
| R&D Expenses | $11,076 | $10,585 | $6,844 | $3,190 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $12,235 | $9,767 | $5,681 | $3,365 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $23,311 | $20,351 | $12,525 | $6,556 |
| Operating Income | $6,358 | $7,142 | -$3,719 | -$1,004 |
| % Margin | 4.4% | 5.8% | -8.1% | -3.8% |
| Other Income/Exp. Net | $2,961 | $3,309 | $1,522 | $853 |
| Pre-Tax Income | $9,320 | $10,450 | -$2,197 | -$151 |
| Tax Expense | $1,271 | -$1,357 | -$129 | $166 |
| Net Income | $8,036 | $11,703 | -$2,048 | -$317 |
| % Margin | 5.6% | 9.5% | -4.4% | -1.2% |
| EPS | 8.06 | 11.9 | -2.1 | -0.34 |
| % Growth | -32.3% | 666.7% | -517.6% | – |
| EPS Diluted | 7.54 | 11.06 | -2.1 | -0.34 |
| Weighted Avg Shares Out | 997 | 984 | 971 | 927 |
| Weighted Avg Shares Out Dil | 1,065 | 1,058 | 971 | 927 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1,821 | $2,083 | $1,086 | $731 |
| Interest Expense | $188 | $86 | $108 | $62 |
| Depreciation & Amortization | $3,059 | $1,782 | $1,235 | $583 |
| EBITDA | $12,567 | $12,319 | -$854 | $494 |
| % Margin | 8.7% | 9.9% | -1.9% | 1.9% |