SHENZHEN, China, Aug. 21,
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 second quarter ended
June 30, 2024.
Second Quarter 2024 Operational Highlights
|
Three Months
Ended
June 30, 2023
|
Three Months
Ended
March 31, 2024
|
Three Months
Ended
June 30, 2024
|
|
|
|
QoQ
|
YoY
|
Total loan amount
facilitated and
originated (RMB in million)
|
25,874
|
21,505
|
22,749
|
5.8 %
|
(12.1 %)
|
Number of active
borrowers
|
1,474,930
|
1,369,410
|
1,642,605
|
19.9 %
|
11.4 %
|
- The total loan amount facilitated and originated[1]
in the second quarter of 2024 was RMB22,749
million, compared with RMB25,874
million in the same period of 2023.
- Total number of active borrowers[2] was 1,642,605 in
the second quarter of 2024, compared with 1,474,930 in the same
period of 2023.
|
As of June
30, 2023
|
As of March
31, 2024
|
As of June
30, 2024
|
Total outstanding loan
balance (RMB in million)
|
45,071
|
43,812
|
41,804
|
Delinquency rates for
all outstanding loans that are past
due for 31-60 days
|
0.96 %
|
1.61 %
|
1.29 %
|
Delinquency rates for
all outstanding loans that are past
due for 91-180 days
|
2.50 %
|
4.37 %
|
4.38 %
|
- The total outstanding loan balance[3] as of
June 30, 2024 was RMB41,804 million, compared with RMB45,071 million as of June 30, 2023.
- The delinquency rate for all outstanding loans that are past
due for 31-60 days[4] as of June
30, 2024 was 1.29%, compared with 0.96% as of June 30, 2023.
- The delinquency rate for all outstanding loans that are past
due for 91-180 days[5] as of June
30, 2024 was 4.38%, compared with 2.50% as of June 30, 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 excluded in the
outstanding loan balance, except for Xiaoying Housing Loans. As
Xiaoying Housing Loans 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 Loans delinquent for more
than 60 days in the outstanding loan balance.
|
[4] Represents the
balance of the outstanding principal and accrued outstanding
interest for Xiaoying Credit Loans that were 31 to 60 days past due
as a percentage of the total balance of outstanding principal and
accrued outstanding interest for Xiaoying Credit Loans that the
Company facilitated and originated as of a specific date. Xiaoying
Credit Loans that are delinquent for more than 60 days are
excluded when calculating the denominator.
Starting from the first quarter of 2021, substantially all of the
loans facilitated and provided by the Company have been Xiaoying
Credit Loans.
|
[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 Xiaoying Credit
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 Xiaoying Credit Loans that the Company facilitated
and originated as of a specific date. Xiaoying Credit Loans that
are delinquent for more than 180 days are excluded
when calculating the denominator.
|
Second Quarter 2024 Financial Highlights
(In thousands,
except for share and per share
data)
|
Three Months
Ended
June 30, 2023
|
Three Months
Ended
March 31, 2024
|
Three Months
Ended
June 30, 2024
|
QoQ
|
YoY
|
|
RMB
|
RMB
|
RMB
|
|
|
Total net
revenue
|
1,220,422
|
1,207,974
|
1,372,588
|
13.6 %
|
12.5 %
|
Total operating costs
and expenses
|
(775,293)
|
(831,433)
|
(909,535)
|
9.4 %
|
17.3 %
|
Income from
operations
|
445,129
|
376,541
|
463,053
|
23.0 %
|
4.0 %
|
Net income
|
366,292
|
363,139
|
415,303
|
14.4 %
|
13.4 %
|
Non-GAAP adjusted net
income
|
364,885
|
322,205
|
374,661
|
16.3 %
|
2.7 %
|
|
|
|
|
|
|
Net income per
ADS—basic
|
7.62
|
7.44
|
8.46
|
13.7 %
|
11.0 %
|
Net income per
ADS—diluted
|
7.50
|
7.32
|
8.28
|
13.1 %
|
10.4 %
|
|
|
|
|
|
|
Non-GAAP adjusted net
income per ADS—basic
|
7.62
|
6.60
|
7.62
|
15.5 %
|
0.0 %
|
Non-GAAP adjusted net
income per ADS—diluted
|
7.44
|
6.54
|
7.50
|
14.7 %
|
0.8 %
|
- Total net revenue in the second quarter of 2024 was
RMB1,372.6 million (US$188.9 million), representing an increase of
12.5% from RMB1,220.4 million in the
same period of 2023.
- Income from operations in the second quarter of 2024 was
RMB463.1 million (US$63.7 million), compared with RMB445.1 million in the same period of 2023.
- Net income in the second quarter of 2024 was RMB415.3 million (US$57.1
million), compared with RMB366.3
million in the same period of 2023.
- Non-GAAP[6] adjusted net income in the second
quarter of 2024 was RMB374.7 million
(US$51.6 million), compared with
RMB364.9 million in the same period
of 2023.
- Net income per basic and diluted American depositary share
("ADS") [7] in the second quarter of 2024 was
RMB8.46 (US$1.16) and RMB8.28 (US$1.14),
compared with RMB7.62 and
RMB7.50, respectively, in the same
period of 2023.
- Non-GAAP adjusted net income per basic and adjusted diluted ADS
in the second quarter of 2024 was RMB7.62 (US$1.05)
and RMB7.50 (US$1.03), compared with RMB7.62 and RMB7.44, 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, (iii) adjusted net income (loss) per diluted ADS, (iv)
adjusted net income per basic share, and (v) adjusted net income
per diluted share, 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 very pleased to report another solid
quarter as we made further progress in improving our profitability.
Our proactive management of loan volumes based on asset quality
dynamics continued to bear fruit in the second quarter. As a
result, while loan volume declined year-on-year, our net income for
the quarter grew significantly and reached a record high."
"The total loan amount facilitated and originated decreased by
12% year-on-year but increased 6% sequentially to RMB23 billion. Our total outstanding loan balance
was RMB42 billion at the end of
June 2024. Delinquency rates for
outstanding loans past due for 31-60 days and 91-180 days were
1.29% and 4.38%, respectively, at the end of the quarter, compared
to 1.61% and 4.37% a quarter ago and 0.96% and 2.50% a year ago. As
we have seen an improvement in our asset quality, we have decided
to ease our strict controls on loan volumes, and we expect our loan
volumes to gradually recover on a year-on-year basis in the second
half of the year. Meanwhile, we will continue to strengthen and
refine our risk management system to improve asset quality. Our
focus remains on sustainable profitability, and we employ flexible
tactics to adapt to evolving market conditions to achieve this and,
as always, to increase shareholder value."
Mr. Frank Fuya Zheng, Chief
Financial Officer of the Company, added, "We delivered strong
financial results this quarter. Total net revenue was RMB1.4 billion, up 12.5% year-on-year and 14%
sequentially. We continued to focus on cost control and improved
asset quality and, as a result, our net income grew 13%
year-on-year and 14% sequentially to RMB415
million, a record high in our history. In May 2024, we announced a new US$20 million share repurchase program. In
June 2024, we initiated a tender
offer to purchase 2 million ADSs, which was completed in
July 2024. We are pleased to have
executed this ADS buyback, which provided liquidity to shareholders
seeking an exit at a premium price and, at the same time, increased
remaining shareholders' stakes in the Company. We are committed to
profitable growth while exploring various avenues to further
increase returns for our shareholders."
Second Quarter 2024 Financial Results
Total net revenue in the second quarter of
2024 increased by 12.5% to RMB1,372.6 million (US$188.9 million) from RMB1,220.4 million in the same period of 2023,
primarily due to growth in various disaggregated revenue items
compared with the same period of 2023. Please refer to the analysis
of disaggregation of revenue below.
|
Three Months
Ended June 30,
|
|
(In thousands,
except for share and per share data)
|
2023
|
2024
|
YoY
|
|
RMB
|
% of Revenue
|
RMB
|
% of Revenue
|
|
Loan facilitation
service
|
715,503
|
58.6 %
|
732,249
|
53.3 %
|
2.3 %
|
Post-origination
service
|
140,317
|
11.5 %
|
154,669
|
11.3 %
|
10.2 %
|
Financing
income
|
274,639
|
22.5 %
|
351,012
|
25.6 %
|
27.8 %
|
Guarantee
income
|
-
|
0.0 %
|
45,564
|
3.3 %
|
100.0 %
|
Other
revenue
|
89,963
|
7.4 %
|
89,094
|
6.5 %
|
(1.0 %)
|
Total net
revenue
|
1,220,422
|
100.0 %
|
1,372,588
|
100.0 %
|
12.5 %
|
Loan facilitation service fees in the second quarter of
2024 increased by 2.3% to RMB732.2 million (US$100.8 million) from RMB715.5 million in the same period of 2023,
primarily due to a decrease in the expected prepayment rates this
quarter compared with the same period of 2023.
Post-origination service fees in the second
quarter of 2024 increased by 10.2% to RMB154.7 million (US$21.3 million) from RMB140.3 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 second quarter of 2024
increased by 27.8% to RMB351.0 million (US$48.3 million) from RMB274.6 million in the same period of 2023,
due to an increase in average loan balances
held by the Company compared with the same period of
2023.
Guarantee income in the second quarter of 2024
was RMB45.6 million (US$6.3
million), 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 second quarter of 2024
decreased by 1.0% to RMB89.1 million
(US$12.3 million), compared with
RMB90.0 million in the same period of
2023.
Origination and servicing expenses in the second quarter
of 2024 increased by 19.1% to RMB415.1 million (US$57.1 million) from RMB348.6 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
second quarter of 2024 decreased by 2.6% to RMB323.6 million (US$44.5 million) from RMB332.1 million in the same period of
2023.
Provision for loans receivable in the second quarter of
2024 was RMB95.9 million
(US$13.2 million), compared with
RMB55.4 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
second quarter of 2024 was RMB21.4
million (US$2.9 million),
due to increase in the 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 second quarter of
2024 was RMB463.1 million
(US$63.7 million), compared with
RMB445.1 million in the same
period of 2023.
Income before income taxes and gain from equity in
affiliates in the second quarter of 2024 was
RMB504.0 million (US$69.4 million), compared with RMB443.9 million in the same period of
2023.
Income tax expense in the second quarter of 2024 was
RMB89.6 million (US$12.3 million), compared with RMB87.0 million in the same period of
2023.
Net income in the second quarter of 2024 was
RMB415.3 million (US$57.1 million), compared with RMB366.3 million in the same period of
2023.
Non-GAAP adjusted net income in the second quarter of
2024 was RMB374.7 million
(US$51.6 million), compared with
RMB364.9 million in the same period
of 2023.
Net income per basic and diluted ADS in the second
quarter of 2024 was RMB8.46 (US$1.16), and RMB8.28 (US$1.14), compared with
RMB7.62 and RMB7.50, respectively, in the same period of
2023.
Non-GAAP adjusted net income per basic and diluted
ADS in the second quarter of 2024 was RMB7.62 (US$1.05), and RMB7.50 (US$1.03), compared with
RMB7.62 and RMB7.44 respectively, in the same period of
2023.
Cash and cash equivalents was RMB1,612.2 million (US$221.8 million) as of June 30, 2024, compared with RMB1,413.1 million as of March 31, 2024.
Recent Development
Share Repurchase Plan
On May 30, 2024, the Company
announced that its board of directors authorized a new US$20 million share repurchase program, effective
through November 30, 2025. On
June 5, 2024, the Company announced
that it had commenced a tender offer under the share repurchase
program to purchase up to 2 million ADSs at a price of $4.52 per ADS. On July 15,
2024, the Company announced the results of the tender offer.
A total of 2,026,640 ADSs were validly tendered and not withdrawn.
The total repurchase amount of the tender offer was approximately
US$9.2 million. Following the
completion of the tender offer, the Company has about US$10.8 million left for potential repurchases
under its new US$20 million plan.
Additionally, approximately US$5.5
million remains under our US$30
million plan which is effective until the end of
September 2024.
Declaration of Semi-Annual Dividend
In March 2024, the Company
approved a semi-annual dividend policy. Pursuant to the semi-annual
dividend policy, the Board today approved the declaration and
payment of a semi-annual dividend of US$0.17 per ADS (approximately US$0.028 per ordinary share) for the first half
of 2024. The holders of the Company's ordinary shares shown on the
Company's record at the close of trading on September 4, 2024 (U.S. Eastern Daylight Time)
will be entitled to the semi-annual dividend. These shareholders,
including the Bank of New York Mellon, the depositary of our ADS
program (the "Depositary"), will receive the payments of dividends
on or about September 27, 2024.
Dividends to the Company's ADS holders will be paid by the
Depositary on or after September 27,
2024, and the precise timing of receipt will vary based on
the processing efficiency of the respective holding brokerage.
Business Outlook
The Company expects the total loan amount facilitated and
originated for the third quarter of 2024 to be between RMB26.0 billion and RMB27.5 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
August 22, 2024 (7:00 PM Beijing / Hong Kong Time on August 22, 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 August 29,
2024:
United
States:
|
1-877-344-7529
|
International:
|
1-412-317-0088
|
Passcode:
|
3590885
|
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, (iii) adjusted net income (loss) per diluted
ADS, (iv) adjusted net income per basic share, and (v) adjusted net
income per diluted share, 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 RMB
7.2672 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 June 28, 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 June 30,
2024
|
As of June 30,
2024
|
|
RMB
|
RMB
|
USD
|
ASSETS
|
|
|
|
Cash and cash
equivalents
|
1,195,352
|
1,612,200
|
221,846
|
Restricted cash,
net
|
749,070
|
590,210
|
81,216
|
Accounts
receivable and contract assets, net
|
1,659,588
|
1,510,866
|
207,902
|
Loans receivable
from Xiaoying Credit Loans and other loans, net
|
4,947,833
|
5,080,810
|
699,143
|
Deposits to
institutional cooperators, net
|
1,702,472
|
1,589,195
|
218,681
|
Prepaid expenses
and other current assets, net
|
48,767
|
34,878
|
4,799
|
Deferred tax
assets, net
|
135,958
|
192,391
|
26,474
|
Long-term
investments
|
493,411
|
497,278
|
68,428
|
Property and
equipment, net
|
8,642
|
10,423
|
1,434
|
Intangible
assets, net
|
36,810
|
36,504
|
5,023
|
Loan receivable
from Xiaoying Housing Loans, net
|
8,657
|
6,494
|
894
|
Financial
investments
|
608,198
|
756,323
|
104,074
|
Other non-current
assets
|
55,265
|
57,655
|
7,934
|
TOTAL
ASSETS
|
11,650,023
|
11,975,227
|
1,647,848
|
|
|
|
|
LIABILITIES
|
|
|
|
Payable to
investors and institutional funding partners at amortized
cost
|
3,584,041
|
3,134,236
|
431,285
|
Guarantee
liabilities
|
61,907
|
82,838
|
11,399
|
Deferred
guarantee income
|
46,597
|
84,566
|
11,637
|
Short-term
borrowings
|
565,000
|
474,500
|
65,293
|
Accrued payroll
and welfare
|
86,771
|
58,757
|
8,086
|
Other tax
payable
|
289,819
|
268,198
|
36,905
|
Income tax
payable
|
446,500
|
472,584
|
65,030
|
Accrued expenses
and other current liabilities
|
595,427
|
674,731
|
92,846
|
Dividend
payable
|
59,226
|
-
|
-
|
Other non-current
liabilities
|
37,571
|
35,359
|
4,866
|
Deferred tax
liabilities
|
30,040
|
35,137
|
4,835
|
TOTAL
LIABILITIES
|
5,802,899
|
5,320,906
|
732,182
|
|
|
|
|
Commitments
and Contingencies
|
|
|
|
Equity:
|
|
|
|
Common
shares
|
207
|
207
|
28
|
Treasury
stock
|
(111,520)
|
(101,788)
|
(14,006)
|
Additional
paid-in capital
|
3,196,942
|
3,206,740
|
441,262
|
Retained
earnings
|
2,692,018
|
3,469,948
|
477,481
|
Other
comprehensive income
|
69,477
|
79,214
|
10,901
|
Total X
Financial shareholders' equity
|
5,847,124
|
6,654,321
|
915,666
|
Non-controlling
interests
|
-
|
-
|
-
|
TOTAL
EQUITY
|
5,847,124
|
6,654,321
|
915,666
|
|
|
|
|
TOTAL
LIABILITIES AND EQUITY
|
11,650,023
|
11,975,227
|
1,647,848
|
X
Financial
|
|
|
|
|
|
|
|
Unaudited Condensed
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
Three Months
Ended June 30,
|
|
Six Months
Ended June 30,
|
(In thousands,
except for share and per share data)
|
2023
|
2024
|
2024
|
|
2023
|
2024
|
2024
|
|
RMB
|
RMB
|
USD
|
|
RMB
|
RMB
|
USD
|
Net
revenues
|
|
|
|
|
|
|
|
Loan facilitation
service
|
715,503
|
732,249
|
100,761
|
|
1,296,107
|
1,346,399
|
185,271
|
Post-origination
service
|
140,317
|
154,669
|
21,283
|
|
261,590
|
307,411
|
42,301
|
Financing
income
|
274,639
|
351,012
|
48,301
|
|
528,695
|
685,640
|
94,347
|
Guarantee
income
|
-
|
45,564
|
6,270
|
|
-
|
78,490
|
10,801
|
Other
revenue
|
89,963
|
89,094
|
12,260
|
|
138,964
|
162,622
|
22,378
|
Total net
revenue
|
1,220,422
|
1,372,588
|
188,875
|
|
2,225,356
|
2,580,562
|
355,098
|
|
|
|
|
|
|
|
|
Operating costs and
expenses:
|
|
|
|
|
|
|
|
Origination and
servicing1
|
348,604
|
415,071
|
57,116
|
|
720,088
|
841,618
|
115,811
|
Borrower acquisitions
and marketing1
|
332,119
|
323,636
|
44,534
|
|
604,061
|
572,010
|
78,711
|
General and
administrative1
|
36,566
|
39,073
|
5,377
|
|
74,633
|
77,547
|
10,671
|
Provision for accounts
receivable and contract assets
|
3,175
|
9,016
|
1,241
|
|
2,235
|
17,671
|
2,432
|
Provision for loans
receivable
|
55,449
|
95,865
|
13,192
|
|
75,826
|
157,405
|
21,660
|
Provision for
contingent guarantee liabilities
|
-
|
21,376
|
2,941
|
|
-
|
69,269
|
9,532
|
Change in fair value of
financial guarantee derivative2
|
(667)
|
-
|
-
|
|
(24,966)
|
-
|
-
|
Fair value adjustments
related to Consolidated Trusts2
|
247
|
-
|
-
|
|
800
|
-
|
-
|
(Reversal of) provision
for credit losses for
deposits and other financial assets
|
(200)
|
5,498
|
757
|
|
(234)
|
5,448
|
750
|
Total operating
costs and expenses
|
775,293
|
909,535
|
125,158
|
|
1,452,443
|
1,740,968
|
239,567
|
|
|
|
|
|
|
|
|
Income from
operations
|
445,129
|
463,053
|
63,717
|
|
772,913
|
839,594
|
115,531
|
Interest expenses,
net
|
(8,457)
|
(1,818)
|
(250)
|
|
(10,455)
|
(6,109)
|
(841)
|
Foreign exchange
loss
|
(11,798)
|
(7,807)
|
(1,074)
|
|
(8,781)
|
(8,231)
|
(1,133)
|
Income from financial
investments
|
12,093
|
51,276
|
7,056
|
|
2,579
|
101,522
|
13,970
|
Other income (loss),
net
|
6,932
|
(657)
|
(90)
|
|
18,263
|
3,388
|
466
|
|
|
|
|
|
|
|
|
Income before income
taxes and gain from equity in affiliates
|
443,899
|
504,047
|
69,359
|
|
774,519
|
930,164
|
127,993
|
|
|
|
|
|
|
|
|
Income tax expense
|
(87,043)
|
(89,568)
|
(12,325)
|
|
(139,607)
|
(154,593)
|
(21,273)
|
Gain from equity in
affiliates, net of tax
|
9,436
|
824
|
113
|
|
15,725
|
2,869
|
395
|
Net
income
|
366,292
|
415,303
|
57,147
|
|
650,637
|
778,440
|
107,115
|
Less: net income
attributable to non-controlling interests
|
-
|
-
|
-
|
|
-
|
-
|
-
|
Net income
attributable to X Financial shareholders
|
366,292
|
415,303
|
57,147
|
|
650,637
|
778,440
|
107,115
|
|
|
|
|
|
|
|
|
Net
income
|
366,292
|
415,303
|
57,147
|
|
650,637
|
778,440
|
107,115
|
Other comprehensive
income, net of tax of nil:
|
|
|
|
|
|
|
|
Gain from equity in
affiliates
|
40
|
-
|
-
|
|
42
|
30
|
4
|
Income from financial
investments
|
-
|
2,294
|
316
|
|
-
|
4,519
|
622
|
Foreign currency
translation adjustments
|
27,186
|
3,970
|
546
|
|
19,925
|
5,188
|
714
|
Comprehensive
income
|
393,518
|
421,567
|
58,009
|
|
670,604
|
788,177
|
108,455
|
Less: comprehensive
income attributable to non-controlling interests
|
-
|
-
|
-
|
|
-
|
-
|
-
|
Comprehensive income
attributable to X Financial shareholders
|
393,518
|
421,567
|
58,009
|
|
670,604
|
788,177
|
108,455
|
|
|
|
|
|
|
|
|
Net income per
share—basic
|
1.27
|
1.41
|
0.19
|
|
2.26
|
2.65
|
0.36
|
Net income per
share—diluted
|
1.25
|
1.38
|
0.19
|
|
2.21
|
2.60
|
0.36
|
|
|
|
|
|
|
|
|
Net income per
ADS—basic
|
7.62
|
8.46
|
1.16
|
|
13.56
|
15.90
|
2.19
|
Net income per
ADS—diluted
|
7.50
|
8.28
|
1.14
|
|
13.26
|
15.60
|
2.15
|
|
|
|
|
|
|
|
|
Weighted average number
of ordinary shares outstanding—basic
|
287,607,857
|
293,914,248
|
293,914,248
|
|
287,955,066
|
294,224,447
|
294,224,447
|
Weighted average number
of ordinary shares outstanding—diluted
|
293,863,323
|
300,458,575
|
300,458,575
|
|
294,078,329
|
299,681,672
|
299,681,672
|
|
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 theses
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
June 30, 2023
|
Changes
|
|
|
|
|
|
|
|
|
|
|
before
re-grouping
|
after
re-grouping
|
|
|
|
|
|
|
|
|
|
|
|
RMB
|
RMB
|
RMB
|
|
|
|
|
|
|
|
|
|
|
Origination and
servicing
|
669,720
|
348,604
|
(321,116)
|
|
|
|
|
|
|
|
|
|
|
Borrower acquisitions
and marketing expenses
|
-
|
332,119
|
332,119
|
|
|
|
|
|
|
|
|
|
|
Sales and
marketing
|
3,431
|
-
|
(3,431)
|
|
|
|
|
|
|
|
|
|
|
General and
administrative
|
44,138
|
36,566
|
(7,572)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
June 30,
|
|
Six Months Ended
June 30,
|
(In thousands,
except for share and per share data)
|
2023
|
2024
|
2024
|
|
2023
|
2024
|
2024
|
|
RMB
|
RMB
|
USD
|
|
RMB
|
RMB
|
USD
|
GAAP net
income
|
366,292
|
415,303
|
57,147
|
|
650,637
|
778,440
|
107,115
|
Less: Income (loss)
from financial investments (net of tax of nil)
|
12,093
|
51,276
|
7,056
|
|
2,579
|
101,522
|
13,970
|
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)
|
10,686
|
10,634
|
1,463
|
|
23,351
|
19,946
|
2,745
|
Non-GAAP adjusted
net income
|
364,885
|
374,661
|
51,554
|
|
671,409
|
696,864
|
95,890
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net
income per share—basic
|
1.27
|
1.27
|
0.17
|
|
2.33
|
2.37
|
0.33
|
Non-GAAP adjusted net
income per share—diluted
|
1.24
|
1.25
|
0.17
|
|
2.28
|
2.33
|
0.32
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net
income per ADS—basic
|
7.62
|
7.62
|
1.05
|
|
13.98
|
14.22
|
1.96
|
Non-GAAP adjusted net
income per ADS—diluted
|
7.44
|
7.50
|
1.03
|
|
13.68
|
13.98
|
1.92
|
|
|
|
|
|
|
|
|
Weighted average number
of ordinary shares outstanding—basic
|
287,607,857
|
293,914,248
|
293,914,248
|
|
287,955,066
|
294,224,447
|
294,224,447
|
Weighted average number
of ordinary shares outstanding—diluted
|
293,863,323
|
300,458,575
|
300,458,575
|
|
294,078,329
|
299,681,672
|
299,681,672
|
View original
content:https://www.prnewswire.com/news-releases/x-financial-reports-second-quarter-2024-unaudited-financial-results-302227496.html
SOURCE X Financial