| Schedule of summary of Group's operating segment results and assets |
| | | | | | | | | | | Year Ended December 31, 2022 | | | Zeekr | | Viridi | | ZTE | | | | | Segment | | Segment | | Segment | | Total | Revenue from external customers | | 20,577,054 | | 10,391,787 | | 930,607 | | 31,899,448 | Intersegment revenues(1) | | 52,987 | | 2,407,337 | | 1,509,320 | | 3,969,644 | | | 20,630,041 | | 12,799,124 | | 2,439,927 | | 35,869,092 | Reconciliation of revenue | | | | | | | | | Elimination of intersegment revenues | | | | | | | | (3,969,644) | Total consolidated revenues | | | | | | | | 31,899,448 | Less: | | | | | | | | | Cost of revenue(2) | | 19,587,442 | | 11,628,709 | | 1,958,945 | | 33,175,096 | Segment gross profit | | 1,042,599 | | 1,170,415 | | 480,982 | | 2,693,996 | | | | | | | | | | Reconciliation of segment gross profit | | | | | | | | | Total segment gross profit | | | | | | | | 2,693,996 | Research and development expense | | | | | | | | (5,446,320) | Selling, general and administrative expense | | | | | | | | (4,245,317) | Other operating income, net | | | | | | | | 67,764 | Interest expense | | | | | | | | (283,731) | Interest income | | | | | | | | 112,142 | Other (expenses) income, net | | | | | | | | (31,679) | Elimination of intersegment profits | | | | | | | | (221,946) | Loss before income tax expense and share of losses in equity method investments | | | | | | | | (7,355,091) | | | | | | | | | | Other segment disclosures(3) | | | | | | | | | Research and development expense | | (5,554,174) | | (111,521) | | — | | (5,665,695) | Selling, general and administrative expense | | (3,628,867) | | (432,271) | | (184,179) | | (4,245,317) |
The table below provides a summary of the Group’s reportable segment results for the year ended December 31, 2023. | | | | | | | | | | | Year Ended December 31, 2023 | | | Zeekr | | Viridi | | ZTE | | | | | Segment | | Segment | | Segment | | Total | Revenue from external customers | | 35,614,648 | | 15,268,315 | | 789,655 | | 51,672,618 | Intersegment revenues(1) | | — | | 2,934,885 | | 1,469,472 | | 4,404,357 | | | 35,614,648 | | 18,203,200 | | 2,259,127 | | 56,076,975 | Reconciliation of revenue | | | | | | | | | Elimination of intersegment revenues | | | | | | | | (4,404,357) | Total consolidated revenues | | | | | | | | 51,672,618 | Less: | | | | | | | | | Cost of revenue(2) | | 29,822,710 | | 17,248,985 | | 1,994,036 | | 49,065,731 | Segment gross profit | | 5,791,938 | | 954,215 | | 265,091 | | 7,011,244 | | | | | | | | | | Reconciliation of profit or loss (segment gross profit) | | | | | | | | | Total segment gross profit | | | | | | | | 7,011,244 | Research and development expense | | | | | | | | (8,369,207) | Selling, general and administrative expense | | | | | | | | (6,920,561) | Other operating income, net | | | | | | | | 261,188 | Interest expense | | | | | | | | (256,081) | Interest income | | | | | | | | 94,624 | Other (expenses) income, net | | | | | | | | 50,587 | Elimination of intersegment profits | | | | | | | | (160,714) | Loss before income tax expense and share of losses in equity method investments | | | | | | | | (8,288,920) | | | | | | | | | | Other segment disclosures(3) | | | | | | | | | Research and development expense | | (8,027,863) | | (258,396) | | — | | (8,286,259) | Selling, general and administrative expense | | (6,212,764) | | (549,456) | | (158,341) | | (6,920,561) |
The table below provides a summary of the Group’s reportable segment results for the year ended December 31, 2024. | | | | | | | | | | | Year Ended December 31, 2024 | | | Zeekr | | Viridi | | ZTE | | | | | Segment | | Segment | | Segment | | Total | Revenue from external customers | | 58,051,686 | | 17,029,492 | | 831,473 | | 75,912,651 | Intersegment revenues(1) | | 530,456 | | 981,952 | | 1,518,871 | | 3,031,279 | | | 58,582,142 | | 18,011,444 | | 2,350,344 | | 78,943,930 | Reconciliation of revenue | | | | | | | | | Elimination of intersegment revenues | | | | | | | | (3,031,279) | Total consolidated revenues | | | | | | | | 75,912,651 | Less: | | | | | | | | | Cost of revenue(2) | | 48,633,475 | | 15,624,844 | | 1,848,630 | | 66,106,949 | Segment gross profit | | 9,948,667 | | 2,386,600 | | 501,714 | | 12,836,981 | | | | | | | | | | Reconciliation of profit or loss (segment gross profit) | | | | | | | | | Total segment gross profit | | | | | | | | 12,836,981 | Research and development expense | | | | | | | | (9,720,213) | Selling, general and administrative expense | | | | | | | | (9,647,404) | Other operating income, net | | | | | | | | 459,743 | Interest expense | | | | | | | | (69,906) | Interest income | | | | | | | | 171,030 | Investment income | | | | | | | | 726,973 | Other (expenses) income, net | | | | | | | | (105,849) | Elimination of intersegment profits | | | | | | | | (389,530) | Loss before income tax expense and share of losses in equity method investments | | | | | | | | (5,738,175) | | | | | | | | | | Other segment disclosures(3) | | | | | | | | | Research and development expense | | (9,314,259) | | (1,021,330) | | (35,603) | | (10,371,192) | Selling, general and administrative expense | | (8,666,793) | | (646,905) | | (333,706) | | (9,647,404) |
(1) | Included in the revenue recorded by the Viridi Segment above, sales of battery packs and components were made to Zeekr Factory and the Chengdu Factory for the manufacturing of Zeekr models on an OEM basis in the amount of RMB2,402,657, RMB2,871,045 and RMB662,124 for the years ended 31, 2022, 2023 and 2024, respectively. |
(2) | Cost of revenue is easily computable and the only significant segment expense. |
(3) | The other segment disclosures are the items regularly provided to the CODM but not be included in the segment gross profit. Intersegment expenses are included within the amounts shown. |
| | | | | | | | | Year Ended December 31, | | | 2022 | | 2023 | | 2024 | | | RMB | | RMB | | RMB | Total Assets | | | | | | | Zeekr Segment | | 9,618,203 | | 16,746,231 | | 24,393,390 | Viridi Segment | | 9,708,876 | | 12,058,165 | | 11,291,598 | ZTE Segment | | 3,567,993 | | 3,189,275 | | 2,701,888 |
|
| Schedule of revenues by geographic area based on the sales |
| | | | | | | | | Year Ended December 31, 2022 | | | China | | Europe | | Other | | | RMB | | RMB | | RMB | Vehicle | | 19,671,247 | | — | | — | Batteries and other components | | 7,463,851 | | 2,759,550 | | 94,421 | Research and development and others | | 1,713,272 | | 44,017 | | 153,090 | Total | | 28,848,370 | | 2,803,567 | | 247,511 |
| | | | | | | | | Year Ended December 31, 2023 | | | China | | Europe | | Other | | | RMB | | RMB | | RMB | Vehicle | | 32,889,346 | | 44,315 | | 978,101 | Batteries and other components | | 10,388,319 | | 4,194,542 | | 109,756 | Research and development and others | | 2,697,682 | | 368,166 | | 2,391 | Total | | 45,975,347 | | 4,607,023 | | 1,090,248 |
| | | | | | | | | Year Ended December 31, 2024 | | | China | | Europe | | Other | | | RMB | | RMB | | RMB | Vehicle | | 52,035,381 | | 729,442 | | 2,550,483 | Batteries and other components | | 11,166,201 | | 5,581,185 | | 46,432 | Research and development and others | | 3,297,411 | | 471,356 | | 34,760 | Total | | 66,498,993 | | 6,781,983 | | 2,631,675 |
|