Li Auto Inc. logo

Li Auto Inc.

LI | NASDAQ
Chart Builder DCF Calculator
$11.50
-$0.64 (-5.27%)
Sep 21, 2026, 1:11 PM ET · Market open
Fiscal Quarter
Period Ending
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-2.29B 21.51M -624.98M 1.09B 650.32M 3.39B 2.83B 1.1B 592.56M 5.66B 2.82B 2.31B 933.84M 265.3M -1.65B -641.05M -10.87M 295.51M -21.51M -235.49M -359.97M
Depreciation & Amortization
n/a 2.91B n/a 1.72B n/a 1.76B n/a 1.3B n/a 1.03B n/a 413.67M 358.5M 428.58M 379.92M 203.6M 201.75M 207.82M 157.18M 125.84M 99.55M
Stock-Based Compensation
168.05M 254.2M 264.7M 371.22M 367.64M 513.07M 1.03B 402.11M 685.23M 826.62M 654.4M 417.44M 480.23M 702.3M 405.31M 457.61M 487.95M 390.86M 357.18M 170.39M 182.93M
Other Working Capital
n/a 785.24M n/a -329.38M n/a 2.9B n/a 274.04M n/a 3.12B n/a 1.67B 696.01M 71.05M -45.05M 509.53M -245.73M 491.2M 60.98M 175.74M 4.18M
Other Non-Cash Items
-3.97B 11.33B -7.04B -1.17B -2.72B 58.75M 7.16B -349.65M -4.62B 8.43B 11.03B -83.87M -150.33M 333.1M 817.72M 47.65M 40.05M 2.43B 2.16B 941.26M 210.44M
Deferred Income Tax
n/a -925.49M n/a n/a n/a n/a n/a n/a n/a n/a n/a 3.54M 38.93M -67.28M -38.01M -19.45M -3.6M n/a n/a n/a 25.96M
Change in Working Capital
n/a -10.07B n/a -5.06B n/a 2.97B n/a -2.89B n/a 1.35B n/a 8.05B 6.12B 3.26B -427.47M 1.08B 1.12B 517.19M -482.45M 405.63M 767.43M
Operating Cash Flow
-6.09B 3.52B -7.4B -3.04B -1.7B 8.68B 11.02B -429.4M -3.34B 17.29B 14.51B 11.11B 7.78B 4.93B -508.26M 1.13B 1.83B 3.84B 2.17B 1.41B 926.34M
Capital Expenditures
-1.3B -2.57B 1.05B -1.64B 233.42M -2.62B -1.97B -3.14B -1.71B -2.66B -1.28B -1.49B -1.08B -1.67B -1.49B -640.93M -1.33B -1.66B -1B -425.49M -356.13M
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 2.09M n/a n/a n/a -563.12M n/a -67.28M -300K
Purchase of Investments
n/a -108.2B n/a n/a n/a n/a n/a n/a n/a n/a n/a -3.1B -13.91B -14.1B -13.25B -17.41B -14.95B n/a n/a n/a n/a
Sales Maturities Of Investments
n/a 110.4B n/a n/a n/a n/a n/a n/a n/a n/a n/a 12.02B 12.3B 10.45B 14.82B 17.35B 17.85B n/a n/a n/a n/a
Other Investing Acitivies
-6.88B 2.48B 8.37B 1.41B -10.96B -17.37B -12.24B -703.13M -1.39B 2.19B -3.14B 149.43M 41K 3.77M 36.88M -36.12M n/a -4.89B 7.97B -724.99M -2.54B
Investing Cash Flow
-8.18B 2.11B 8.37B -226.72M -10.96B -19.99B -14.21B -3.84B -3.1B -469.1M -4.42B 7.57B -2.69B -5.31B 119.88M -740.52M 1.56B -7.11B 6.96B -1.22B -2.89B
Debt Repayment
n/a 692.74M n/a n/a n/a n/a n/a n/a n/a n/a n/a -1.86B -196.28M 252.28M 991.09M 961.92M 900M 200M n/a n/a n/a
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 n/a -34.97M 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 n/a n/a n/a n/a n/a
Other Financial Acitivies
337.3M -528.84M 597.47M -70.04M 61.41M -734.47M 238.31M -104.74M 185.26M 863.36M 1.37B 1.98M 462K 1.89M 1.99M 64.94M 2.99M n/a 11.01B 5.53B n/a
Financial Cash Flow
337.3M 178.56M 597.47M -70.04M 61.41M -734.47M 238.31M -104.74M 185.26M 863.36M 1.37B -1.85B -195.82M 251.02M 3.46B 1.03B 902.99M 165.03M 11.01B 5.53B n/a
Net Cash Flow
-14.04B 5.58B 1.53B -3.44B -12.67B -11.69B -3.2B -4.34B -6.2B 17.64B 11.43B 16.97B 4.87B -151.59M 3.47B 2.38B 4.22B -3.47B 20.13B 5.64B -1.99B
Free Cash Flow
-7.39B 950.99M -6.35B -4.67B -1.47B 6.06B 9.05B -3.57B -5.06B 14.64B 13.22B 9.62B 6.7B 3.26B -2B 488.48M 501.96M 2.18B 1.16B 982.14M 570.21M
Adj. Free Cash Flow
-7.56B 696.79M -6.61B -5.04B -1.84B 5.55B 8.02B -3.97B -5.74B 13.81B 12.57B 9.2B 6.22B 2.56B -2.4B 30.87M 14.01M 1.79B 807.79M 811.75M 387.28M
Maintenance CapEx
n/a -2.57B 1.05B -1.64B 318.17M -2.37B -88.89M -2.66B -167.43M n/a n/a n/a n/a n/a -755.43M n/a n/a n/a n/a n/a n/a
Growth CapEx
-1.3B n/a n/a n/a -84.75M -247.44M -1.88B -475.78M -1.55B -2.66B -1.28B -1.49B -1.08B -1.67B -731.7M -640.93M -1.33B -1.66B -1B -425.49M -356.13M
Owner Earnings
-6.09B 950.99M -6.35B -4.67B -1.38B 6.31B 10.94B -3.09B -3.51B 17.29B 14.51B 11.11B 7.78B 4.93B -1.26B 1.13B 1.83B 3.84B 2.17B 1.41B 926.34M

© 2026 bestshares.com. All rights reserved.