| Schedule of consolidated financial information of the Group's VIEs and VIEs' subsidiaries |
| | | | | | | As of December 31, | | | 2024 | | 2025 | | | RMB | | RMB | Current assets: | | | | | Cash and cash equivalents | | 3,746,663 | | 1,414,673 | Restricted cash | | 3,386 | | 3,368 | Time deposits and short-term investments | | 2,507,701 | | 3,831,811 | Trade receivable, net | | 4,258 | | 1,162 | Amounts due from the Group companies(1) | | 3,271,021 | | 3,679,148 | Prepayments and other current assets | | 155,002 | | 138,275 | Total current assets | | 9,688,031 | | 9,068,437 | Non‑current assets: | | | | | Long‑term investments | | 171,538 | | 75,000 | Property, plant and equipment, net | | 124,775 | | 83,775 | Operating lease right‑of‑use assets, net | | 612,329 | | 569,122 | Intangible assets, net | | 666,853 | | 20,159 | Deferred tax assets | | 3,127 | | 14,350 | Other non‑current assets | | 297,716 | | 162,986 | Total non-current assets | | 1,876,338 | | 925,392 | Total assets | | 11,564,369 | | 9,993,829 | Current liabilities: | | | | | Trade and notes payable | | 1,343,590 | | 9,526 | Amounts due to the Group companies(1) | | 897,615 | | 332,789 | Amounts due to related parties | | 23 | | 23 | Operating lease liabilities, current | | 50,213 | | 56,128 | Accruals and other current liabilities | | 324,410 | | 175,580 | Total current liabilities | | 2,615,851 | | 574,046 | Non‑current liabilities: | | | | | Operating lease liabilities, non‑current | | 667,776 | | 624,526 | Deferred tax liabilities | | 4,637 | | — | Other non‑current liabilities | | 31,488 | | 24,106 | Total non-current liabilities | | 703,901 | | 648,632 | Total liabilities | | 3,319,752 | | 1,222,678 | Total shareholders’ equity | | 8,244,617 | | 8,771,151 | Total liabilities and shareholders’ equity | | 11,564,369 | | 9,993,829 |
| | | | | | | | | For the Year Ended December 31, | | | 2023 | | 2024 | | 2025 | | | | | | | | | | | | | | | Third-party revenues | | 3,376 | | 23,605 | | 36,173 | Inter-company revenues(2) | | 2,643,402 | | 1,733,503 | | 1,010,264 | | | | | | | | Third-party cost | | (11,530) | | (7,720) | | (4,476) | Inter-company cost | | — | | (202) | | (295) | | | | | | | | Third-party expenses | | (1,275,066) | | (1,611,040) | | (581,445) | Inter-company expenses | | (68,874) | | (4,721) | | — | | | | | | | | Other income | | 1,099,921 | | 307,888 | | 88,511 | Income before income tax | | 2,391,229 | | 441,313 | | 548,732 | Income tax expense | | (244,363) | | (148,040) | | (137,496) | Net income | | 2,146,866 | | 293,273 | | 411,236 | Net income attributable to ordinary shareholders of Li Auto Inc. | | 2,146,866 | | 293,273 | | 411,236 |
| | | | | | | | | For the Year Ended December 31, | | | 2023 | | 2024 | | 2025 | Net cash provided by inter-company transactions(3) | | 2,643,402 | | 1,733,503 | | 1,010,264 | Net cash used in transactions with external entities | | (7,593,022) | | (692,505) | | (619,752) | Net cash (used in)/provided by operating activities | | (4,949,620) | | 1,040,998 | | 390,512 | | | | | | | | Net cash (used in)/provided by transactions with external entities | | (2,087,758) | | 7,658,640 | | (1,215,019) | Net cash (used in)/provided by investing activities | | (2,087,758) | | 7,658,640 | | (1,215,019) | | | | | | | | Net cash provided by/(used in) inter-company transactions | | 15,279,213 | | (32,677,074) | | (1,509,940) | Other financing activities with external entities | | (500,000) | | — | | — | Net cash provided by/(used in) financing activities | | 14,779,213 | | (32,677,074) | | (1,509,940) | Effects of exchange rate changes on cash, cash equivalents and restricted cash | | 481,305 | | (2,656) | | 2,439 | Net change in cash, cash equivalents and restricted cash | | 8,223,140 | | (23,980,092) | | (2,332,008) | Cash, cash equivalents and restricted cash at beginning of the year | | 19,507,001 | | 27,730,141 | | 3,750,049 | Cash, cash equivalents and restricted cash at end of the year | | 27,730,141 | | 3,750,049 | | 1,418,041 |
(1) | The amounts due from Group companies represent the funds provided by the consolidated VIEs to the Group companies. The amounts due to Group companies mainly represent the funds provided by Group companies to the consolidated VIEs and the operating payables resulting from the technical service fees charged by WFOE. |
(2) | Inter-company revenues mainly result from service fees. |
(3) | For the years ended December 31, 2023, 2024, and 2025, cash paid by subsidiaries to VIEs mainly for certain service fees were RMB2,643,402, RMB1,733,503 and RMB1,010,264, respectively. For the years ended December 31, 2023, 2024, and 2025, no management fees were paid by VIEs to WFOE as of December 31, 2025 (pursuant to each management fee arrangement with the VIEs). |
|