NIO Inc. logo

NIO Inc.

NIO | NYSE
Chart Builder DCF Calculator
$3.25
+$0.04 (+1.25%)
Nov 2, 2026, 12:20 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q2 2023
Jun 30, 2023
Q4 2022
Dec 31, 2022
Q2 2022
Jun 30, 2022
Q4 2021
Dec 31, 2021
Q2 2021
Jun 30, 2021
Net Income
-721.59M -496.01M 122.44M -3.66B -12.03B -6.89B -12.27B -5.14B -10.38B -5.26B -10.22B -10.93B -9.99B -4.57B -5.04B -5.53B
Depreciation & Amortization
n/a n/a n/a n/a 4.57B n/a 4.2B n/a 3.5B n/a 2.87B 2.04B 2.38B 1.62B 1.43B 926.12M
Stock-Based Compensation
554.07M 375.57M 444.07M 449.55M 897.11M 489.29M 1.14B 647.06M 792.16M 281.41M 1.17B 1.2B 1.33B 963.54M 662.28M 347.86M
Other Working Capital
n/a n/a n/a n/a -3.84B n/a 45.7M n/a -2.4B n/a 2.34B 2.47B 1.39B 107.6M 210.79M -1.54B
Other Non-Cash Items
167.52M 120.44M -566.51M 3.21B 1.1B 6.4B 10.87B 4.49B -4.53B 4.98B 9.97B -5.63B 8.91B 2.55B 4.22B 8.99B
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
n/a n/a n/a n/a -5.47B n/a -1.76B n/a 602.42M n/a 6.43B 1.72B -5.15B -1.91B -160.28M -3.88B
Operating Cash Flow
n/a n/a n/a n/a -10.93B n/a 2.18B n/a -10.03B n/a 10.22B -11.6B -2.52B -1.35B 1.11B 853.27M
Capital Expenditures
n/a n/a n/a n/a -2.97B n/a -4.79B n/a -4.36B n/a -9.3B -5.04B -3.51B -3.46B -3.26B -817.78M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a n/a n/a n/a 3.48B n/a -999.69M n/a 5.18B n/a -3.8B 7.26B 5.36B 11.99B -10.12B -25.57B
Investing Cash Flow
n/a n/a n/a n/a 516.8M n/a -5.79B n/a 827.19M n/a -13.1B 2.22B 1.85B 8.53B -13.38B -26.38B
Debt Repayment
n/a n/a n/a n/a -4.61B n/a 153.02M n/a -1.79B n/a 4.58B 2.04B -4.4B 2.74B 1.67B 11.54B
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
n/a n/a n/a n/a 3.69B n/a 2.87B n/a 540.31M n/a 21.03B 15.68M 34.85M 8M 10.36B -5.43B
Financial Cash Flow
n/a n/a n/a n/a -917.82M n/a 3.02B n/a -1.25B n/a 25.61B 2.05B -4.36B 2.74B 12.02B 6.11B
Net Cash Flow
n/a n/a n/a n/a -11.3B n/a -694.53M n/a -10.18B n/a 22.65B -7.19B -5.21B 9.99B -533.15M -19.64B
Free Cash Flow
n/a n/a n/a n/a -13.89B n/a -2.61B n/a -14.38B n/a 913.09M -16.64B -6.03B -4.81B -2.15B 35.49M
Adj. Free Cash Flow
-554.07M -375.57M -444.07M -449.55M -14.79B -489.29M -3.74B -647.06M -15.18B -281.41M -256.51M -17.83B -7.36B -5.78B -2.81B -312.37M
Maintenance CapEx
n/a n/a n/a n/a -2.16B n/a -3.36B n/a n/a n/a -8.74B -5.04B -549.83M -2.58B -1.66B n/a
Growth CapEx
n/a n/a n/a n/a -802.98M n/a -1.43B n/a -4.36B n/a -559.97M n/a -2.96B -885.79M -1.6B -817.78M
Owner Earnings
n/a n/a n/a n/a -13.09B n/a -1.18B n/a -10.03B n/a 1.47B -16.64B -3.07B -3.93B -550.84M 853.27M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.