v3.25.1
COMBINED AND CONSOLIDATED STATEMENTS OF CASH FLOWS
¥ in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2024
CNY (¥)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
CNY (¥)
Dec. 31, 2022
CNY (¥)
Cash flows from operating activities        
Net loss ¥ (5,800,000) $ (793,315) ¥ (8,264,191) ¥ (7,655,146)
Adjustments to reconcile net loss to net cash used in operating activities:        
Share-based compensation 1,076,584 147,491 135,649 211,208
Depreciation and amortization 944,981 129,462 618,189 239,106
Deferred taxes (204,655) (28,038) (39,226) 33,173
Loss (gain) from disposal of property and equipment (15,488) (2,122) 15,088 194
Gain on early termination of leases (10,021) (1,373)    
Loss from disposal of intangible asset 1,471 202 210  
Investment income (726,973) (99,595)    
Return on long-term investments 90,846 12,446    
Share of loss (income) in equity method investments (124,278) (17,026) (86,842) 172,787
Foreign exchange loss (gain), net (5,185) (710) 9,468 (91,222)
Change in fair value of derivative instruments (9,559) (1,310) 358 1,178
Provision (reversal) of allowance for credit loss 30,993 4,246 (5,814) 7,190
Changes in operating assets and liabilities:        
Notes receivable (620,896) (85,062) (339,178) (114,792)
Accounts receivable (638,175) (87,430) (947,711) (135,540)
Inventories 1,077,947 147,678 (2,063,880) (1,950,729)
Amounts due from related parties 883,441 121,031 (922,982) (2,292,260)
Prepayments and other current assets (775,004) (106,175) (1,041,999) (646,359)
Operating lease right-of-use assets 251,460 34,450 (366,473) (1,077,020)
Other non-current assets (15,151) (2,076) (37,635) (369,924)
Accounts payable (32,405) (4,439) 291,892 2,139,437
Notes payable and others 7,485,654 1,025,530 4,001,206 1,503,739
Amounts due to related parties (1,872,177) (256,487) 8,482,783 3,986,480
Income tax payable (47,227) (6,470) 54,059 49,994
Accruals and other current liabilities 2,339,807 320,552 2,085,136 1,194,669
Operating lease liabilities (251,248) (34,421) 392,302 1,082,574
Other non-current liabilities 155,163 21,257 304,924 187,666
Net cash provided by (used in) operating activities 3,199,256 438,296 2,275,333 (3,523,597)
Cash flows from investing activities        
Purchases of property, plant and equipment (1,273,308) (174,442) (1,568,737) (838,068)
Purchases of intangible assets (430,706) (59,006) (344,663) (81,427)
Purchases of land use rights (11,433) (1,566)    
Proceeds from disposal of property and equipment 155,213 21,264 28,425 24,085
Proceeds from disposal of long-term investments 536,000 73,432   9,000
Proceeds from disposal of intangible assets 348 48    
Payment for business combinations under common control (Note 1)       (708,587)
Investment in equity investee       (442,017)
Repayments of advances to related parties     26,223 30,067
Payment for loan to related parties     (100,000)  
Collection of loan to related parties 100,000 13,700    
Net cash provided by (used in) investing activities (923,886) (126,570) (1,958,752) (2,006,947)
Cash flows from financing activities        
Proceeds from initial public offering (net of issuance costs of RMB 79,138 for the year ended December 31, 2024) 3,465,344 474,750    
Proceeds from issuance of preferred shares (net of issuance costs of RMB1,690, RMB2,134 and nil for the years ended December 31, 2022, 2023 and 2024, respectively)     5,373,044 1,268,360
Proceeds from short-term bank borrowings 30,200 4,137   147,000
Repayment of short-term bank borrowings (200) (27)   (751,359)
Proceeds from long-term bank borrowings 414,480 56,784   972,042
Repayment of long-term bank borrowings       (972,042)
Repurchase of ordinary shares (186,746) (25,584)    
Proceeds from related party loans 3,000,000 410,998   7,800,000
Repayments of related party loans (4,100,000) (561,698) (5,375,727) (3,090,676)
Net cash provided by(used in) financing activities 2,623,078 359,360 (2,683) 5,373,325
Net increase (decrease) in cash, cash equivalents and restricted cash 4,898,448 671,086 313,898 (157,219)
Cash, cash equivalents and restricted cash at beginning of year 4,104,749 562,348 3,754,904 3,897,966
Effect of exchange rate changes on cash, cash equivalents and restricted cash (41,545) (5,693) 35,947 14,157
Cash, cash equivalents and restricted cash at end of year 8,961,652 1,227,741 4,104,749 3,754,904
Supplementary disclosure of cash flow information:        
Cash paid for income tax 494,699 67,773 120,078 80,342
Interest paid 179,567 24,601 209,571 60,808
Supplementary disclosure of non-cash investing and financing activities:        
Accrued purchases of property and equipment 405,470 55,549 497,651 ¥ 398,648
Accrued purchases of intangible assets ¥ 21,410 $ 2,933    
Amounts due from related parties in connection with disposal of property and equipment     ¥ 122,115