SHENZHEN, China, May 30, 2024
/PRNewswire/ -- X Financial (NYSE: XYF) (the "Company" or
"we"), a leading online personal finance company in China, today announced its unaudited financial
results for the first quarter ended March
31, 2024.
First Quarter 2024 Operational Highlights
|
Three Months
Ended
March 31,
2023
|
Three Months
Ended
December 31,
2023
|
Three Months
Ended
March 31,
2024
|
|
|
|
|
QoQ
|
|
YoY
|
Total loan amount
facilitated and
originated (RMB in
million)
|
24,088
|
26,134
|
21,505
|
(17.7 %)
|
|
(10.7 %)
|
Number of active
borrowers
|
1,523,738
|
1,603,760
|
1,369,410
|
(14.6 %)
|
|
(10.1 %)
|
- The total loan amount facilitated and originated[1]
in the first quarter of 2024 was RMB21,505
million, compared with RMB24,088
million in the same period of 2023.
- Total number of active borrowers[2] was 1,369,410 in
the first quarter of 2024, compared with 1,523,738 in the same
period of 2023.
|
As of March
31, 2023
|
As of
December 31, 2023
|
As of March
31, 2024
|
Total outstanding loan
balance (RMB in million)
|
41,531
|
48,847
|
43,812
|
Delinquency rates for
all outstanding loans that are past
due for 31-60
days
|
1.05 %
|
1.57 %
|
1.61 %
|
Delinquency rates for
all outstanding loans that are past
due for 91-180
days
|
2.40 %
|
3.12 %
|
4.37 %
|
- The total outstanding loan balance[3] as of
March 31, 2024 was RMB43,812 million, compared with RMB41,531 million as of March 31, 2023.
- The delinquency rate for all outstanding loans that are past
due for 31-60 days[4] as of March
31, 2024 was 1.61%, compared with 1.05% as of March 31, 2023.
- The delinquency rate for all outstanding loans that are past
due for 91-180 days[5] as of March 31, 2024 was 4.37%, compared with 2.40% as
of March 31, 2023.
[1] Represents the
total amount of loans that the Company facilitated and originated
during the relevant period.
[2] Represents
borrowers who made at least one transaction on the Company's
platform during the relevant period.
[3] Represents the
total amount of loans outstanding for loans that the Company
facilitated and originated at the end of the relevant period. Loans
that are delinquent for more than 60 days are charged-off and are
excluded in the outstanding loan balance, except for Xiaoying
Housing Loan. As Xiaoying Housing Loan is a secured loan product
and the Company is entitled to payment by exercising its rights to
the collateral, the Company does not exclude Xiaoying Housing Loan
delinquent for more than 60 days in the outstanding loan
balance.
[4] Represents the
balance of the outstanding principal and accrued outstanding
interest for loans that were 31 to 60 days past due as a percentage
of the total balance of outstanding principal and accrued
outstanding interest for loans that the Company facilitated and
originated as of a specific date. Loans that are delinquent for
more than 60 days are charged-off and excluded in the calculation
of delinquency rate by balance. Xiaoying Housing Loan was launched
in 2015 and ceased in 2019, and all the outstanding loan balance of
housing loan as of March 31, 2023, December 31, 2023 and March 31,
2024 were overdue more than 60 days. To make the delinquency rate
by balance comparable, the Company excludes Xiaoying Housing Loan
in the calculation of delinquency rate.
[5] To make the
delinquency rate by balance comparable to the peers, the Company
also defines the delinquency rate as the balance of the outstanding
principal and accrued outstanding interest for loans that were 91
to 180 days past due as a percentage of the total balance of
outstanding principal and accrued outstanding interest for the
loans that the Company facilitated and originated as of a specific
date. Loans that are delinquent for more than 180 days are excluded
in the calculation of delinquency rate by balance, except for
Xiaoying Housing Loan. All the outstanding loan balance of housing
loan as of March 31, 2023, December 31, 2023 and March 31, 2024
were overdue more than 180 days. To make the delinquency rate by
balance comparable, the Company excludes Xiaoying Housing Loan in
the calculation of delinquency rate.
|
First Quarter 2024 Financial Highlights
(In thousands,
except for share and per share
data)
|
Three Months
Ended
March 31,
2023
|
Three Months
Ended
December 31,
2023
|
Three Months
Ended
March 31,
2024
|
QoQ
|
|
YoY
|
|
RMB
|
RMB
|
RMB
|
|
|
|
Total net
revenue
|
1,004,934
|
1,192,664
|
1,207,974
|
1.3 %
|
|
20.2 %
|
Total operating costs
and expenses
|
(677,151)
|
(938,472)
|
(831,433)
|
(11.4 %)
|
|
22.8 %
|
Income from
operations
|
327,783
|
254,192
|
376,541
|
48.1 %
|
|
14.9 %
|
Net income
|
284,346
|
188,968
|
363,139
|
92.2 %
|
|
27.7 %
|
Non-GAAP adjusted net
income
|
306,525
|
230,782
|
322,205
|
39.6 %
|
|
5.1 %
|
|
|
|
|
|
|
|
Net income per
ADS—basic
|
5.94
|
3.90
|
7.44
|
90.8 %
|
|
25.3 %
|
Net income per
ADS—diluted
|
5.82
|
3.84
|
7.32
|
90.6 %
|
|
25.8 %
|
|
|
|
|
|
|
|
Non-GAAP adjusted net
income per ADS—basic
|
6.36
|
4.74
|
6.60
|
39.2 %
|
|
3.8 %
|
Non-GAAP adjusted net
income per ADS—diluted
|
6.24
|
4.68
|
6.54
|
39.7 %
|
|
4.8 %
|
- Total net revenue in the first quarter of 2024 was RMB1,208.0 million (US$167.3 million), representing an increase of
20.2% from RMB1,004.9 million in the
same period of 2023.
- Income from operations in the first quarter of 2024 was
RMB376.5 million (US$52.2 million), compared with RMB327.8 million in the same period of 2023.
- Net income in the first quarter of 2024 was RMB363.1 million (US$50.3
million), compared with RMB284.3
million in the same period of 2023.
- Non-GAAP[6] adjusted net income in the first quarter
of 2024 was RMB322.2 million
(US$44.6 million), compared with
RMB306.5 million in the same period
of 2023.
- Net income per basic and diluted American depositary share
("ADS") [7] in the first quarter of 2024 was
RMB7.44 (US$1.03) and RMB7.32 (US$1.01),
compared with RMB5.94 and
RMB5.82, respectively, in the same
period of 2023.
- Non-GAAP adjusted net income per basic and adjusted diluted ADS
in the first quarter of 2024 was RMB6.60 (US$0.91)
and RMB6.54 (US$0.91), compared with RMB6.36 and RMB6.24, respectively, in the same period of
2023.
[6] The Company uses in
this press release the following non-GAAP financial measures: (i)
adjusted net income (loss), (ii) adjusted net income (loss) per
basic ADS, and (iii) adjusted net income (loss) per diluted ADS,
each of which excludes share-based compensation expense, impairment
losses on financial investments, income (loss) from financial
investments and impairment losses on long-term investments. For
more information on non-GAAP financial measure, please see the
section of "Use of Non-GAAP Financial Measures Statement" and the
table captioned "Unaudited Reconciliations of GAAP and Non-GAAP
Results" set forth at the end of this press release.
[7] Each American
depositary share ("ADS") represents six Class A ordinary
shares.
|
Mr. Kent Li, President of the
Company, commented, "We are pleased to start 2024 with a solid
financial performance in the first quarter. We continued to
implement our strategy of proactively and dynamically adjusting
loan volumes based on close monitoring of asset quality dynamics
and this, again, proved effective in securing our profitability. As
a result, despite a year-over-year and quarter-over-quarter decline
in the loan volume, both our top and bottom lines increased on a
yearly and quarterly basis, with notable improvements in
profits."
"In the first quarter, the total loan amount facilitated and
originated decreased by 11% year-over-year and 18%
quarter-over-quarter to RMB22
billion, in line with our guidance. Our total outstanding
loan balance was RMB44 billion at the
end of March 2024. Delinquency rates
for outstanding loans past due for 31-60 days and 91-180 days were
1.61% and 4.37%, respectively, at the end of the quarter, compared
to 1.05% and 2.40% a year ago. The increase in overdue loans as a
percentage of total outstanding loans is primarily due to lower
outstanding loan balances at this quarter end as a result of the
proactive control of loans facilitated and originated that we
initiated in the fourth quarter of last year. Excluding the impact
of the reduced loan volume, asset quality begun to stabilize during
this quarter. We remain committed to closely monitor borrowers
through the entire credit cycle, continuously strengthening our
risk control system, and taking all necessary measures to mitigate
risks."
"We are confident in our future profitable growth. With
stabilized asset quality, we have clearer visibility on the loan
volume for 2024 under our current strategy and expect the total
loan amount facilitated and originated for the full year to be
around RMB100 billion. Our commitment
to sustainable profitability and shareholder value creation is
unwavering."
Mr. Frank Fuya Zheng, Chief
Financial Officer of the Company, added, "We are very pleased with
the solid financial results we achieved in the first quarter. Total
net revenue was RMB1.2 billion, up
20% year-over-year and 1% quarter-over-quarter despite the decline
in loan volumes. Thanks to our strict risk controls and improved
operational efficiency, net income increased by 28% year-over-year
and 92% quarter-over-quarter to RMB363
million. This once again demonstrates the effectiveness of
our strategy, strong execution, and commitment to ensuring
long-term profitability. Beginning this quarter, we combined
borrower acquisition costs from origination and servicing expenses,
indirect expenses of the borrower acquisitions from general and
administrative expenses and sales and marketing expenses into
borrower acquisitions and marketing expenses within total operating
costs and expenses to provide a clearer breakdown of the Company's
expenses for investors. Going forward, we will continue to improve
asset quality while optimizing borrower acquisition costs to drive
sustainable profitability."
"Our board of directors has authorized a new program to
repurchase up to $20 million worth of
our shares which will be effective from June
1, 2024 through November 30,
2025. We are confident in our position as a public company
and will drive long-term returns for our shareholders."
First Quarter 2024 Financial Results
Total net revenue in the first quarter of
2024 increased by 20.2% to RMB1,208.0 million (US$167.3 million) from RMB1,004.9 million in the same period of
2023, primarily due to growth in various disaggregated revenue
compared with the same period of 2023. Please refer to analysis
of disaggregation of revenue.
|
Three Months
Ended March 31,
|
|
|
(In thousands,
except for share and per share data)
|
2023
|
|
2024
|
|
YoY
|
|
RMB
|
% of Revenue
|
|
RMB
|
% of Revenue
|
|
|
Loan facilitation
service
|
580,604
|
57.8 %
|
|
614,150
|
50.8 %
|
|
5.8 %
|
Post-origination
service
|
121,273
|
12.1 %
|
|
152,742
|
12.6 %
|
|
25.9 %
|
Financing
income
|
254,056
|
25.3 %
|
|
334,628
|
27.7 %
|
|
31.7 %
|
Guarantee
income
|
-
|
0.0 %
|
|
32,926
|
2.7 %
|
|
100.0 %
|
Other
revenue
|
49,001
|
4.8 %
|
|
73,528
|
6.2 %
|
|
50.1 %
|
Total net
revenue
|
1,004,934
|
100.0 %
|
|
1,207,974
|
100.0 %
|
|
20.2 %
|
Loan facilitation service fees in the first quarter of
2024 increased by 5.8% to RMB614.2 million (US$85.1 million) from RMB580.6 million in the same period of 2023,
primarily due to a decrease in the impact from expected prepayment
risk this quarter compared with the same period of 2023.
Post-origination service fees in the first
quarter of 2024 increased by 25.9% to RMB152.7 million (US$21.2 million) from RMB121.3 million in the same period of 2023,
primarily due to the cumulative effect of increased volume of loans
facilitated in the previous quarters. Revenues from
post-origination services are recognized on a straight-line basis
over the term of the underlying loans as the services are being
provided.
Financing income in the first quarter of 2024
increased by 31.7% to RMB334.6 million (US$46.3 million) from RMB254.1 million in the same period of 2023,
primarily due to an increase in average loan balances compared with
the same period of 2023.
Guarantee income in the first quarter of 2024
was RMB32.9 million (US$4.6
million), primarily due to an increase in guarantee income
arising from financing guarantee business operated by a subsidiary
which holds the financing guarantee license and commenced the
financing guarantee business in second half of 2023.
Other revenue in the first quarter of 2024
increased by 50.1% to RMB73.5 million (US$10.2 million), compared with RMB49.0 million in the same period of 2023,
primarily due to an increase in referral service fee for
introducing borrowers to other platforms.
Origination and servicing expenses in the first quarter
of 2024 increased by 14.8% to RMB426.5 million (US$59.1 million) from RMB371.5 million in the same period of 2023,
primarily due to the increase in collection expenses resulting from
the cumulative effect of increased volume of loans facilitated and
provided in the previous quarters compared with the same period of
2023.
Borrower acquisitions and marketing expenses in the first
quarter of 2024 decreased by 8.7% to RMB248.4 million (US$34.4 million) from RMB271.9 million in the same period of 2023,
primarily due to the decrease in the borrower acquisition costs
compared with the same period of 2023.
Provision for loans receivable in the first quarter of
2024 was RMB61.5 million
(US$8.5 million), compared with
RMB20.4 million in the same period of
2023, primarily due to an increase in loans receivable held by the
Company as a result of the cumulative effect of increased volume of
loans facilitated and provided in the previous quarters compared
with the same period of 2023.
Provision for contingent guarantee liabilities in the
first quarter of 2024 was RMB47.9
million (US$6.6 million),
primarily due to the increase in guarantee liability arising from
financing guarantee business operated by a subsidiary which holds
the financing guarantee license and commenced the financing
guarantee business in second half of 2023.
Income from operations in the first quarter of
2024 was RMB376.5 million
(US$52.2 million), compared with
RMB327.8 million in the same
period of 2023.
Income before income taxes and gain from equity in
affiliates in the first quarter of 2024 was
RMB426.1 million (US$59.0 million), compared with RMB330.6 million in the same period of
2023.
Income tax expense in the first quarter of 2024 was
RMB65.0 million (US$9.0 million), compared with RMB52.6 million in the same period of
2023.
Net income in the first quarter of 2024 was
RMB363.1 million (US$50.3 million), compared with RMB284.3 million in the same period of
2023.
Non-GAAP adjusted net income in the first quarter of
2024 was RMB322.2 million
(US$44.6 million), compared with
RMB306.5 million in the same period
of 2023.
Net income per basic and diluted ADS in the first
quarter of 2024 was RMB7.44 (US$1.03), and RMB7.32 (US$1.01), compared with
RMB5.94 and RMB5.82, respectively, in the same period of
2023.
Non-GAAP adjusted net income per basic and diluted
ADS in the first quarter of 2024 was RMB6.60 (US$0.91), and RMB6.54 (US$0.91), compared with
RMB6.36 and RMB6.24 respectively, in the same period of
2023.
Cash and cash equivalents was RMB1,413.1 million (US$195.7 million) as of March 31, 2024, compared with RMB1,195.4 million as of December 31, 2023.
Recent Development
Share Repurchase Plan
The Company today announced that its board of directors (the
"Board") authorized a new program to repurchase up to $20 million of its Class A shares and its Class A
ordinary shares in the form of American depositary shares (together
"the Shares"). This new share repurchase program, effective from
June 1, 2024 through November 30, 2025, is in addition to the existing
share repurchase plan approved in March
2022, and as further amended in September 2022 and November 2022, which has approximately
$5.5 million remaining. The Company
did not repurchase any shares during the first quarter of 2024.
Under the new share repurchase program, the Company may
repurchase the Shares from time to time through various means,
including open market transactions, privately negotiated
transactions, and through other legally permissible means,
depending on market conditions and in accordance with applicable
rules and regulations. The manner, timing and amount of any share
repurchases will be determined by the Company's management in its
discretion based on its evaluation of various factors.
Changes in the Board of Directors
On May 27, 2024, the Board
approved the following changes to the composition of the Board.
Mr. Shengwen Rong has resigned
from his respective positions as an independent non-executive
director and chairman of the Audit Committee of the Board due to
personal reason.
Mr. Zheng Xue has been appointed
as the chairman of the Audit Committee of the Board to fill the
vacancy resulting from Mr. Shengwen
Rong's resignation. Mr. Zheng
Xue has resigned from his position as the chairman of the
Nominating and Corporate Governance Committee of the Board.
Mr. Zheng Wan has been appointed
as an independent non-executive director of the Board to fill the
vacancy resulting from Mr. Shengwen
Rong's resignation. Mr. Zheng
Wan has also been appointed as the chairman of the
Nominating and Corporate Governance Committee of the Board to fill
the vacancy resulting from Mr. Zheng
Xue's resignation.
Mr. Zheng Wan has served as a
Group Director of M&A Integration at Cadence Design Systems
Inc. since 2022. Mr. Zheng Wan
served as a Director of M&A Integration at Snap Inc. from 2016
to 2018 and from 2020 to 2022. Mr. Zheng
Wan served as a Global Director of M&A Integration at
Airbnb Inc. from 2018 to 2020. Between 2006 and 2017, Mr.
Zheng Wan served in multiple
capacities at Google Inc., including as Finance Manager of Internal
Audit and Risk Consulting, Corporate Development Manager, and
Financial Planning & Analysis Manager. Mr. Zheng Wan received a master degree in political
science from University of Utah in 2001
and an MBA degree from Duke University
in 2004.
Business Outlook
The Company expects the total loan amount facilitated and
originated for the second quarter of 2024 to be between
RMB23.0 billion and RMB24.5 billion. For the full year of 2024, the
Company expects the total loan amount facilitated and originated to
be between RMB90 billion and
RMB110 billion.
This forecast reflects the Company's current and preliminary
views, which are subject to changes.
Conference Call
X Financial's management team will host an earnings conference
call at 7:00 AM U.S. Eastern Time on
May 31, 2024 (7:00 PM Beijing / Hong Kong Time on May 31, 2024).
Dial-in details for the earnings conference call are as
follows:
United
States:
|
1-888-346-8982
|
Hong Kong:
|
852-301-84992
|
Mainland
China:
|
4001-201203
|
International:
|
1-412-902-4272
|
Passcode:
|
X Financial
|
Please dial in ten minutes before the call is scheduled to begin
and provide the passcode to join the call.
A replay of the conference call may be accessed by phone at the
following numbers until June 7,
2024:
United
States:
|
1-877-344-7529
|
International:
|
1-412-317-0088
|
Passcode:
|
1086048
|
Additionally, a live and archived webcast of the conference call
will be available at http://ir.xiaoyinggroup.com.
About X Financial
X Financial (NYSE: XYF) (the "Company") is a leading online
personal finance company in China.
The Company is committed to connecting borrowers on its platform
with its institutional funding partners. With its proprietary big
data-driven technology, the Company has established strategic
partnerships with financial institutions across multiple areas of
its business operations, enabling it to facilitate and
originate loans to prime borrowers under a risk assessment and
control system.
For more information, please visit:
http://ir.xiaoyinggroup.com.
Use of Non-GAAP Financial Measures Statement
In evaluating our business, we consider and use non-GAAP
measures as supplemental measures to review and assess our
operating performance. We present the non-GAAP financial measures
because they are used by our management to evaluate our operating
performance and formulate business plans. We believe that the use
of the non-GAAP financial measures facilitates investors'
assessment of our operating performance and help investors to
identify underlying trends in our business that could otherwise be
distorted by the effect of certain income or expenses that we
include in income (loss) from operations and net income (loss). We
also believe that the non-GAAP measures provide useful information
about our core operating results, enhance the overall understanding
of our past performance and future prospects and allow for greater
visibility with respect to key metrics used by our management in
its financial and operational decision-making.
We use in this press release the following non-GAAP financial
measures: (i) adjusted net income (loss), (ii) adjusted net income
(loss) per basic ADS, and (iii) adjusted net income (loss) per
diluted ADS, each of which excludes share-based compensation
expense, impairment losses on financial investments, income (loss)
from financial investments and impairment losses on long-term
investments. These non-GAAP financial measures have limitations as
analytical tools, and when assessing our operating performance,
investors should not consider them in isolation, or as a substitute
for the financial information prepared and presented in
accordance with U.S. GAAP.
We mitigate these limitations by reconciling the non-GAAP
financial measures to the most directly comparable U.S. GAAP
financial measures, which should be considered when evaluating our
performance. We encourage you to review our financial information
in its entirety and not rely on a single financial measure.
For more information on these non-GAAP financial measures,
please see the table captioned "Reconciliations of GAAP and
Non-GAAP results" set forth at the end of this press release.
Exchange Rate Information
This announcement contains translations of certain RMB amounts
into U.S. dollars at specified rates solely for the convenience of
the reader. Unless otherwise noted, all translations from RMB to
U.S. dollars are made at a rate of RMB7.2203 to US$1.00, the exchange rate set forth in the H.10
statistical release of the Board of Governors of the Federal
Reserve System as of March 29,
2024.
Disclaimer
Safe Harbor Statement
This announcement contains forward-looking statements within the
meaning of Section 21E of the Securities Exchange Act of 1934, as
amended. These forward-looking statements are made under the "safe
harbor" provisions of the U.S. Private Securities Litigation Reform
Act of 1995. These statements can be identified by terminology such
as "will," "expects," "anticipates," "future," "intends," "plans,"
"believes," "estimates," "potential," "continue," "ongoing,"
"targets," "guidance" and similar statements. The Company may also
make written or oral forward-looking statements in its periodic
reports to the U.S. Securities and Exchange Commission (the "SEC"),
in its annual report to shareholders, in press releases and other
written materials and in oral statements made by its officers,
directors or employees to third parties. Any statements that are
not historical facts, including statements about the Company's
beliefs and expectations, are forward-looking statements that
involve factors, risks and uncertainties that could cause actual
results to differ materially from those in the forward-looking
statements. Such factors and risks include, but not limited to the
followings: the Company's goals and strategies; its future business
development, financial condition and results of operations; the
expected growth of the credit industry, and marketplace lending in
particular, in China; the demand
for and market acceptance of its marketplace's products and
services; its ability to attract and retain borrowers and investors
on its marketplace; its relationships with its strategic
cooperation partners; competition in its industry; and relevant
government policies and regulations relating to the corporate
structure, business and industry. Further information regarding
these and other risks, uncertainties or factors is included in the
Company's filings with the SEC. All information provided in this
announcement is current as of the date of this announcement, and
the Company does not undertake any obligation to update such
information, except as required under applicable law.
Use of Projections
This announcement also contains certain financial forecasts (or
guidance) with respect to the Company's projected financial
results. The Company's independent auditors have not audited,
reviewed, compiled or performed any procedures with respect to the
projections or guidance for the purpose of their inclusion in this
announcement, and accordingly, they did not express an opinion or
provide any other form assurance with respect thereto for the
purpose of this announcement. This guidance should not be relied
upon as being necessarily indicative of future results. The
assumptions and estimates underlying the prospective financial
information are inherently uncertain and are subject to a wide
variety of significant business, economic and competitive risks and
uncertainties that could actual results to differ materially from
those contained in the prospective financial information.
Accordingly, there can be no assurance that the prospective results
are indicative of the future performance of the Company, or that
actual results will not diff materially from those set forth in the
prospective financial information. Inclusion of the prospective
financial information in this announcement should not be regarded
as a representation by any person that the results contained in the
prospective financial information will actually be achieved. You
should review this information together with the Company's
historical information.
For more information, please contact:
X Financial
Mr. Frank Fuya Zheng
E-mail: ir@xiaoying.com
Christensen IR
In China
Mr. Rene Vanguestaine
Phone: +86-178-1749 0483
E-mail: rene.vanguestaine@christensencomms.com
In US
Ms. Linda Bergkamp
Phone: +1-480-614-3004
Email: linda.bergkamp@christensencomms.com
X
Financial
|
|
|
|
Unaudited Condensed
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
(In thousands,
except for share and per share data)
|
As of December 31,
2023
|
As of March 31,
2024
|
As of March 31,
2024
|
|
RMB
|
RMB
|
USD
|
ASSETS
|
|
|
|
Cash and cash
equivalents
|
1,195,352
|
1,413,065
|
195,707
|
Restricted cash,
net
|
749,070
|
776,500
|
107,544
|
Accounts
receivable and contract assets, net
|
1,659,588
|
1,600,970
|
221,732
|
Loans receivable
from Xiaoying Credit Loans and other loans, net
|
4,947,833
|
5,339,591
|
739,525
|
Deposits to
institutional cooperators, net
|
1,702,472
|
1,595,967
|
221,039
|
Prepaid expenses
and other current assets, net
|
48,767
|
27,619
|
3,825
|
Deferred tax
assets, net
|
135,958
|
163,441
|
22,636
|
Long-term
investments
|
493,411
|
496,179
|
68,720
|
Property and
equipment, net
|
8,642
|
9,552
|
1,323
|
Intangible
assets, net
|
36,810
|
37,033
|
5,129
|
Loan receivable
from Xiaoying Housing Loans, net
|
8,657
|
8,657
|
1,199
|
Financial
investments
|
608,198
|
618,404
|
85,648
|
Other non-current
assets
|
55,265
|
51,665
|
7,156
|
TOTAL
ASSETS
|
11,650,023
|
12,138,643
|
1,681,183
|
|
|
|
|
LIABILITIES
|
|
|
|
Payable to
investors and institutional funding partners at amortized
cost
|
3,584,041
|
3,770,872
|
522,259
|
Guarantee
liabilities
|
61,907
|
94,955
|
13,151
|
Deferred
guarantee income
|
46,597
|
103,665
|
14,357
|
Short-term
borrowings
|
565,000
|
434,500
|
60,178
|
Accrued payroll
and welfare
|
86,771
|
31,128
|
4,311
|
Other tax
payable
|
289,819
|
270,968
|
37,529
|
Income tax
payable
|
446,500
|
469,476
|
65,022
|
Accrued expenses
and other current liabilities
|
595,427
|
607,901
|
84,193
|
Dividend
payable
|
59,226
|
59,226
|
8,203
|
Other non-current
liabilities
|
37,571
|
33,688
|
4,666
|
Deferred tax
liabilities
|
30,040
|
39,775
|
5,509
|
TOTAL
LIABILITIES
|
5,802,899
|
5,916,154
|
819,378
|
|
|
|
|
Commitments
and Contingencies
|
|
|
|
Equity:
|
|
|
|
Common
shares
|
207
|
207
|
29
|
Treasury
stock
|
(111,520)
|
(106,682)
|
(14,775)
|
Additional
paid-in capital
|
3,196,942
|
3,200,857
|
443,314
|
Retained
earnings
|
2,692,018
|
3,055,157
|
423,134
|
Other
comprehensive income
|
69,477
|
72,950
|
10,103
|
Total X
Financial shareholders' equity
|
5,847,124
|
6,222,489
|
861,805
|
Non-controlling
interests
|
-
|
-
|
-
|
TOTAL
EQUITY
|
5,847,124
|
6,222,489
|
861,805
|
|
|
|
|
TOTAL
LIABILITIES AND EQUITY
|
11,650,023
|
12,138,643
|
1,681,183
|
X
Financial
|
|
|
|
Unaudited Condensed
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
Three Months
Ended March 31,
|
(In thousands,
except for share and per share data)
|
2023
|
2024
|
2024
|
|
RMB
|
RMB
|
USD
|
Net
revenues
|
|
|
|
Loan facilitation
service
|
580,604
|
614,150
|
85,059
|
Post-origination
service
|
121,273
|
152,742
|
21,155
|
Financing
income
|
254,056
|
334,628
|
46,345
|
Guarantee
income
|
-
|
32,926
|
4,560
|
Other
revenue
|
49,001
|
73,528
|
10,184
|
Total net
revenue
|
1,004,934
|
1,207,974
|
167,303
|
|
|
|
|
Operating costs and
expenses:
|
|
|
|
Origination and
servicing[1]
|
371,484
|
426,547
|
59,076
|
Borrower acquisitions
and marketing[1]
|
271,942
|
248,374
|
34,399
|
General and
administrative[1]
|
38,068
|
38,474
|
5,329
|
(Reversal of) provision
for accounts receivable and contract assets
|
(940)
|
8,655
|
1,199
|
Provision for loans
receivable
|
20,377
|
61,540
|
8,523
|
Provision for
contingent guarantee liabilities
|
-
|
47,893
|
6,633
|
Change in fair value of
financial guarantee derivative[2]
|
(24,299)
|
-
|
-
|
Fair value adjustments
related to Consolidated Trusts[2]
|
553
|
-
|
-
|
Reversal of provision
for credit losses for
deposits and other financial assets
|
(34)
|
(50)
|
(7)
|
Total operating
costs and expenses
|
677,151
|
831,433
|
115,152
|
|
|
|
|
Income from
operations
|
327,783
|
376,541
|
52,151
|
Interest income
(expenses), net
|
(1,999)
|
(4,291)
|
(594)
|
Foreign exchange gain
(loss)
|
3,018
|
(424)
|
(59)
|
Income (loss) from
financial investments
|
(9,514)
|
50,246
|
6,959
|
Other income,
net
|
11,332
|
4,046
|
560
|
|
|
|
|
Income before income
taxes and gain from equity in affiliates
|
330,620
|
426,118
|
59,017
|
|
|
|
|
Income tax expense
|
(52,563)
|
(65,025)
|
(9,006)
|
Gain from equity in
affiliates, net of tax
|
6,289
|
2,046
|
283
|
Net
income
|
284,346
|
363,139
|
50,294
|
Less: net income
attributable to non-controlling interests
|
-
|
-
|
-
|
Net income
attributable to X Financial shareholders
|
284,346
|
363,139
|
50,294
|
|
|
|
|
Net
income
|
284,346
|
363,139
|
50,294
|
Other comprehensive
income, net of tax of nil:
|
|
|
|
Gain from equity in
affiliates
|
2
|
30
|
4
|
Income from financial
investments
|
-
|
2,225
|
308
|
Foreign currency
translation adjustments
|
(7,261)
|
1,218
|
169
|
Comprehensive
income
|
277,087
|
366,612
|
50,775
|
Less: comprehensive
income attributable to non-controlling interests
|
-
|
-
|
-
|
Comprehensive income
attributable to X Financial shareholders
|
277,087
|
366,612
|
50,775
|
|
|
|
|
Net income per
share—basic
|
0.99
|
1.24
|
0.17
|
Net income per
share—diluted
|
0.97
|
1.22
|
0.17
|
|
|
|
|
Net income per
ADS—basic
|
5.94
|
7.44
|
1.03
|
Net income per
ADS—diluted
|
5.82
|
7.32
|
1.01
|
|
|
|
|
Weighted average number
of ordinary shares outstanding—basic
|
288,027,062
|
293,788,724
|
293,788,724
|
Weighted average number
of ordinary shares outstanding—diluted
|
294,330,508
|
296,894,415
|
296,894,415
|
[1] Starting
in the first quarter of 2024, management has concluded to separate
expenses related to borrower acquisitions from origination and
servicing expenses and indirect expenses of the borrower
acquisitions
from general and
administrative expenses to a single line item as these expenses
become more and more significant and thus deemed to be useful to
financial statement users. Furtherly, management
has
determined to embed the
sales and marketing expenses, which is not considered as material,
in other line item. In conclusion, management has decided to
combine these two line items into one captioned borrower
acquisitions and
marketing expenses. Management has correspondingly conformed prior
period presentation to current period presentation to enhance
comparability. This change in presentation does not affect
any
subtotal line on the
face of consolidated statements of comprehensive income.
|
|
In thousands, except
for share and per
share
data
|
Three Months Ended
March 31, 2023
|
Changes
|
|
|
|
|
|
|
|
|
|
|
|
before
re-grouping
|
after
re-grouping
|
|
|
|
|
|
|
|
|
|
|
|
|
RMB
|
RMB
|
RMB
|
|
|
|
|
|
|
|
|
|
|
|
Origination and
servicing
|
633,809
|
371,484
|
(262,325)
|
|
|
|
|
|
|
|
|
|
|
|
Borrower acquisitions
and marketing
|
-
|
271,942
|
271,942
|
|
|
|
|
|
|
|
|
|
|
|
Sales and
marketing
|
2,038
|
-
|
(2,038)
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative
|
45,647
|
38,068
|
(7,579)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[2] Starting
in the first quarter of 2024, management has considered the facts
that fair value change related to financial guarantee services
and Consolidated Trusts are
generated from ordinary course of businesses,
and has concluded
to reclass the amount to captions above total operating costs
and expenses. Prior to the reclassification, management classified
all amount of fair value changes to captions below
total operating
costs and expenses.
This reclassification does not have impact on net income for any
prior periods presented.
|
X
Financial
|
|
|
|
|
|
Unaudited
Reconciliations of GAAP and Non-GAAP Results
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
(In thousands,
except for share and per share data)
|
|
|
2023
|
2024
|
2024
|
|
|
|
RMB
|
RMB
|
USD
|
GAAP net
income
|
|
|
284,346
|
363,139
|
50,294
|
Less: Income (loss)
from financial investments (net of tax of nil)
|
|
|
(9,514)
|
50,246
|
6,959
|
Less: Impairment losses
on financial investments (net of tax of nil)
|
|
|
-
|
-
|
-
|
Less: Impairment losses
on long-term investments (net of tax)
|
|
|
-
|
-
|
-
|
Add: Share-based
compensation expenses (net of tax of nil)
|
|
|
12,665
|
9,312
|
1,290
|
Non-GAAP adjusted
net income
|
|
|
306,525
|
322,205
|
44,625
|
|
|
|
|
|
|
Non-GAAP adjusted net
income per share—basic
|
|
|
1.06
|
1.10
|
0.15
|
Non-GAAP adjusted net
income per share—diluted
|
|
|
1.04
|
1.09
|
0.15
|
|
|
|
|
|
|
Non-GAAP adjusted net
income per ADS—basic
|
|
|
6.36
|
6.60
|
0.91
|
Non-GAAP adjusted net
income per ADS—diluted
|
|
|
6.24
|
6.54
|
0.91
|
|
|
|
|
|
|
Weighted average number
of ordinary shares outstanding—basic
|
|
|
288,027,062
|
293,788,724
|
293,788,724
|
Weighted average number
of ordinary shares outstanding—diluted
|
|
|
294,330,508
|
296,894,415
|
296,894,415
|
View original
content:https://www.prnewswire.com/news-releases/x-financial-reports-first-quarter-2024-unaudited-financial-results-302159333.html
SOURCE X Financial