SHENZHEN, China, Dec. 1,
2020 /PRNewswire/ -- X Financial (NYSE: XYF) (the "Company" or
"we"), a leading technology-driven personal finance company in
China, today announced its
unaudited financial results for the third quarter ended
September 30, 2020.
Third Quarter 2020 Financial Highlights
- Total net revenue was RMB559.8
million (US$82.5 million),
representing a decrease of 34.5% year-over-year and an increase of
44.3% quarter-over-quarter.
- Loss from operations was RMB101.4
million (US$14.9 million),
compared with income from operations of RMB214.7 million in the same period of 2019 and
loss from operations of RMB341.5
million in the previous quarter.
- Net loss attributable to X Financial shareholders was
RMB113.0 million (US$16.6 million), compared with net income
attributable to X Financial shareholders of RMB169.6 million in the same period of 2019 and
net loss attributable to X Financial shareholders of RMB343.7 million in the previous quarter.
- Non-GAAP[1] adjusted net loss attributable to X
Financial shareholders was RMB111.7
million (US$16.5 million),
compared with non-GAAP adjusted net income attributable to X
Financial shareholders of RMB208.0
million in the same period of 2019 and non-GAAP adjusted net
loss attributable to X Financial shareholders of RMB325.9 million in the previous quarter.
- Net loss per basic and diluted American depositary share
("ADS")[2] was RMB2.10
(US$0.31) and RMB2.10 (US$0.31),
respectively, compared with net income per basic and diluted
American depositary share ("ADS") of RMB3.24 and RMB3.12, respectively, in the same period of
2019.
- Non-GAAP adjusted net loss per basic and adjusted diluted ADS
was RMB2.10 (US$0.31), and RMB2.10 (US$0.31),
respectively, compared with non-GAAP adjusted net income per basic
and adjusted diluted ADS of RMB3.96
and RMB3.84, respectively, in the
same period of 2019.
Third Quarter 2020 Operational Highlights
- The total loan facilitation amount[3] was
RMB8,027 million, representing a
decrease of 25.3% from RMB10,750
million in the same period of 2019 and an increase of 30.4%
from RMB6,153 million in the second
quarter of 2020.
- The loan facilitation amount of Xiaoying Credit Loan[4] was
RMB6,847 million, representing a
decrease of 15.3% from RMB8,086
million in the same period of 2019 and an increase of 49.4%
from RMB4,583 million in the second
quarter of 2020. Xiaoying Credit
Loan accounted for 85.3% of the Company's total loan
facilitation amount, compared with 75.2% in the same period of
2019.
- The total outstanding loan balance[5] as of
September 30, 2020 was RMB12,280 million, compared with RMB19,606 million as of September 30, 2019 and RMB12,185 million as of June 30, 2020.
- The average loan amount per transaction[6] of
Xiaoying Term Loan[7] was RMB9,041, representing a decrease of 29.6% from
RMB12,848 in the same period of 2019
and an increase of 8.2% from RMB8,356
for the second quarter of 2020.
- The delinquency rates for all outstanding loans that are past
due for 31-90 days and 91–180 days as of September 30, 2020 were 2.13% and 4.62%,
respectively, compared with 3.53% and 9.44%, respectively, as of
June 30, 2020, and 2.95% and 4.50%,
respectively, as of September 30,
2019.
- The number of cumulative borrowers, each of whom made at least
one transaction on the Company's lending platform, as of
September 30, 2020 was
6,326,338.
- Total cumulative registered users reached 51.1 million as of
September 30, 2020.
- Institutional funding accounted for 100.0% of the total loan
facilitation amount, compared with 97.4% in the second quarter of
2020.
[1] The
Company uses in this press release the following non-GAAP financial
measures: (i) adjusted net income (loss), (ii) adjusted net income
(loss) attributable to X Financial shareholders, (iii) adjusted net
income (loss) per basic ADS, and (iv) adjusted net income (loss)
per diluted ADS, each of which excludes share-based compensation
expense. 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.
|
[2] Each American
depositary share ("ADS") represents six Class A ordinary
shares. On November 19, 2020, a ratio change that has the same
effect as a 1-for-3 reverse ADS split took effect, and as a result,
one ADS currently represents six Class A ordinary
shares.
|
[3]
Represents the total amount of loans that X Financial facilitated
during the relevant period.
|
[4] X
Financial integrated Xiaoying Card Loan and Xiaoying Preferred Loan
into one general product category, Xiaoying Credit Loan, in
2018.
|
[5]
Represents the total amount of loans outstanding for loans X
Financial facilitated at the end of the relevant period. Loans that
are delinquent for more than 180 days are charged-off and are
excluded in the calculation of delinquency rate by balance, except
for Xiaoying Housing Loan. Xiaoying Housing Loan is a secured loan
product and the Company is entitled to payment by exercising its
rights to the collateral. X Financial does not charge off Xiaoying
Housing Loans delinquent for more than 180 days and such loans are
included in the calculation of delinquency rate by
balance.
|
[6]
Calculated by dividing the total loan facilitation amount by the
number of loans facilitated during the relevant period.
|
[7]
Xiaoying Term Loan refers to the loans with fixed repayment periods
including Xiaoying Credit Loan, Xiaoying Housing Loan, and Internet
Channel.
|
Mr. Justin Tang, the Founder,
Chief Executive Officer and Chairman of the Company, commented,
"Despite the impact from COVID-19 and the tightened regulatory
environment in China, we delivered
encouraging operational and financial results in the third quarter.
Thanks to the solid recovery in loan facilitation amount
of Xiaoying Credit Loan, our total loan facilitation amount
increased by 30.4% quarter-over-quarter to RMB8,027 million."
"We continued to adhere to our prudent risk management approach.
The delinquency rates for all outstanding loans that are past due
for 31-90 days and 91–180 days as of September 30, 2020 decreased further to 2.13% and
4.62%, respectively, compared with 3.53% and 9.44%, respectively,
as of June 30, 2020. As the epidemic
continues to ease and the macro economic environment recovers
gradually in China, our credit
risk profile continues to improve."
"Based on the solid progress we have made on the operational
front, we improved both our top and bottom lines. Our total net
revenue increased by 44.3% quarter-over-quarter and net loss
attributable to X Financial shareholders narrowed to RMB113.0 million from RMB343.7 million in the previous quarter,
demonstrating our strong capability to navigate in an uncertain
regulatory environment and challenging economy."
"In August 2020, the Supreme
People's Court of the PRC lowered the ceiling of the private
lending interest rate protected by law. We believe this new policy
is currently only applicable to private lending, which mainly
refers to loans made to individuals or companies by private
organizations or individuals instead of financial institutions. The
regulation does put pressure on the whole lending sector, but it's
not directly applicable to our business at this moment as we are a
financial institution regulated by local financial regulatory
authorities."
"Recently, the Chinese government also planned to impose tighter
regulations on small loans offered online by microloan companies.
The regulators have started seeking public opinion on the interim
measures for the administration of online small lending businesses.
The new ruling will significantly affect the fundamentals of the
online small lending industry with requirements on borrowing
limits, fund leverage, prohibition of multi-regional lending and
other measures. It is expected that the new regulations will be
finalized by the end of this year. Due to the low visibility caused
by regulatory uncertainties, it is difficult for companies in this
sector to precisely evaluate its impact on their businesses at this
moment but they will need to adjust their strategies and bring
substantial changes to their operations over a transitional period
of one to three years to comply with the new policies."
"Despite all the challenges ahead, we will continue to expand
and improve our offerings to cater to the growing demand for
personal financing in China. We
are on track to apply for an online microcredit license and will
keep a close watch on the evolving market dynamics and regulatory
environment. We have experienced reforms and navigated difficult
periods before, and emerged stronger as a key player in this
industry. We are confident that we are capable of making strategic
adjustments in a timely way to fit into the new business
environment."
Mr. Simon Cheng, President of the
Company, added, "We continued to expand our cooperation with
financial institutions. In the third quarter, we successfully
achieved 100% institutional funding for the new loans facilitated
through our platform, compared with 97.4% in the previous quarter.
Both the total available credit lines and the number of financial
institutional partners have continued to expand. Our risk
management capabilities and proven record have been fully
recognized by our financial institutional partners."
"Our exit from the P2P business has progressed in an orderly
manner. The outstanding loan balance of the P2P business continued
to decrease from RMB1.6 billion as of
June 30, 2020 to RMB0.4 billion as of September 30, 2020 and further decreased to
RMB0.3 billion as of October 31, 2020. Protecting the interests of our
investors is always our top priority and we believe it helps us
minimize regulatory risks and establish a solid foundation of trust
and integrity in the personal finance sector."
"During the third quarter, our number of active borrowers
continued to grow to 692,997, representing an increase of 10.8%
from 625,707 in the previous quarter, mainly due to an increase in
the number of active borrowers of Xiaoying
Credit Loan. This is further acknowledgement of the high
value and quality of the loan products we offer to borrowers, as
well as the traction and growth momentum we gained as the market
continues to gradually recover."
"Overall, we will continue to strengthen our cooperation and
relationships with financial institutions and keep diversifying our
institutional funding sources. With China's steady economic rebound and
implementation of favorable policies to support domestic
consumption, we are confident in our execution capabilities to
create long-term value for our investors and shareholders."
Mr. Frank Fuya Zheng, Chief
Financial Officer of the Company, added, "We are pleased to have
seen gradual recovery during the third quarter, thanks to the
overall improving market conditions and our continuous efforts to
enhance the top line growth and reduce costs across various parts
of our business."
"We continued to strengthen our risk management capabilities and
focused on expanding the quality of our borrower base. The
improvement in our credit risk profile has brought a significant
decrease of RMB56.3 million in the
bad debt provisions for accounts receivable and loans receivable in
the third quarter when compared with the previous quarter. Together
with other cost control initiatives, we successfully narrowed the
net loss for the quarter. So far into the fourth quarter, we are
seeing more positive signs on the borrower side. As of October 31, 2020, the delinquency rates for all
outstanding loans that are past due for 31-90 days and 91–180 days
further dropped to 1.94% and 3.84%, respectively, an outstanding
performance showing the high effectiveness of our risk control
model and improvements in the quality of our borrowers."
"In addition, our efforts to expand and deepen our cooperation
with financial institutional partners continued to bear fruit. The
total number of financial institutions which we cooperate with
continued to increase during the third quarter, and at the same
time, we also managed to reduce overall funding costs in this
quarter. We will continue to engage with more financial
institutions to further optimize our cost structure. In the
meantime, we continued to diversify our partnerships with
third-party financial guarantee companies."
"In conclusion, we will continue to closely monitor regulations
and market conditions, and ensure we will adapt quickly in response
to any potential impact on our business due to changes in
the macro environment. In addition, we will continue to provide
more attractive loan products, further improve the credit quality
of our borrower base and explore additional cooperation
opportunities with financial institutions to capture untapped
growth in the personal finance industry."
Third Quarter 2020 Financial Results
Total net revenue decreased by 34.5% to RMB559.8 million (US$82.5
million) from RMB854.3 million
in the same period of 2019, primarily due to a decline in total
loan facilitation amount in this quarter when compared with the
same period of 2019.
Loan facilitation service fees under the direct model
decreased by 37.7% to RMB350.4
million (US$51.6 million) from
RMB562.1 million in the same period
of 2019, primarily due to the combined effect of (i) a decrease in
the amount of loans facilitated through direct model compared with
the same period of 2019, and (ii) a change in the product mix.
Loan facilitation service fees under the intermediary
model was RMB3.0 million
(US$0.4 million), compared with
RMB50.2 million in the same period of
2019, primarily due to the fact that substantially all of the
institutional investors invested their funds in the loans
facilitated under direct model and/or trust model, depending on
their investment strategies.
Post-origination service fees decreased by
37.1% to RMB49.5 million
(US$7.3 million) from RMB78.8 million in the same period of 2019, as a
result of the cumulative effect of decreased 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 increased by 1.8% to RMB138.8 million (US$20.4
million) from RMB136.4 million
in the same period of 2019, primarily due to an increase in average
loan balances held by the Company. These loans do not qualify for
sales accounting, and the service fees are recognized as financing
income over the life of the underlying financing using the
effective interest method.
Other revenue decreased by 32.6% to RMB18.1 million (US$2.7
million) from RMB26.9 million
in the same period of 2019, primarily due to a decrease in penalty
fees for late or early repayment and commission fees for
introducing borrowers to other platforms.
Origination and servicing expenses increased by 19.9% to
RMB561.2 million (US$82.7 million) from RMB468.2 million in the same period of 2019,
primarily due to the following factors: (i) an increase in
collection expenses resulting from a more active policy taken to
address the impact of COVID-19, and (ii) an increase in interest
expenses related to financing income. Meanwhile, to better
reflect the origination and servicing expenses incurred in
connection with the loans facilitated through the Consolidated
Trusts, the management fees paid to third-party trust companies,
amounting to RMB15.2 million compared
with RMB5.5 million in the same
period of 2019, have been reclassified from general and
administrative expenses to origination and servicing expenses. The
comparative figures have been reallocated to conform with the
current period's classification.
General and administrative expenses decreased by 37.1% to
RMB35.8 million (US$5.3 million) from RMB56.9 million in the same period of 2019,
primarily due to a decrease in share-based compensation
expenses.
Sales and marketing expenses decreased by 85.0% to
RMB3.9 million (US$0.6 million) from RMB25.9 million in the same period of 2019,
primarily due to a reduction in promotional and advertising
expenses since the outbreak of COVID-19.
Reversal of provision for contingent guarantee
liabilities was RMB19.4 million
(US$2.9 million) primarily
attributable to the decrease in estimated default of the loans
subject to guarantee liabilities facilitated in prior periods.
Provision for accounts receivable and contract
assets decreased by 71.2% to RMB24.3 million (US$3.6
million) from RMB84.7 million
in the same period of 2019, primarily due to the combined effect of
(i) a decrease in accounts receivable and contract assets, and (ii)
a decrease in the estimated default rates.
Provision for loans receivable was RMB58.1 million (US$8.6
million), compared with RMB3.9
million in the same period of 2019, primarily due to an
increase in loans receivable from credit loans and revolving
loans.
Loss from operation was RMB101.4 million (US$14.9
million), compared with income from operation
of RMB214.7 million in the same period of 2019.
Loss before income taxes and loss from equity in
affiliates was RMB108.2
million (US$15.9 million),
compared with income before income taxes and gain from equity in
affiliates of RMB188.1 million in the
same period of 2019.
Income tax expenses was RMB1.6
million (US$0.2 million),
compared with RMB26.5 million in the
same period of 2019, primarily due to a decrease in the taxable
income.
Net loss attributable to X Financial
shareholders was RMB113.0
million (US$16.6 million),
compared with net income attributable to X Financial shareholders
of RMB169.6 million in the same
period of 2019.
Non-GAAP adjusted net loss attributable to X Financial
shareholders was RMB111.7 million
(US$16.5 million), compared with
non-GAAP adjusted net income attributable to X Financial
shareholders of RMB208.0 million in
the same period of 2019.
Net loss per basic and diluted ADS was RMB2.10 (US$0.31),
and RMB2.10 (US$0.31), respectively, compared with net income
per basic and diluted ADS of RMB1.08
and RMB3.12, respectively, in the
same period of 2019.
Non-GAAP adjusted net loss per basic and diluted
ADS was RMB2.10
(US$0.31), and RMB2.10 (US$0.31),
respectively, compared with non-GAAP adjusted net income per basic
and diluted ADS of RMB3.96 and
RMB3.84, respectively, in the same
period of 2019.
Cash and cash equivalents was RMB324.3 million (US$47.8
million) as of September 30,
2020, compared with RMB333.5
million as of June 30,
2020.
Business Outlook
Given the ongoing regulatory changes, all market players are
taking a more prudent risk management approach and the Company
is in the process of reassessing its institutional cooperators.
Based on the Company's preliminary assessment, the deposits paid to
its institutional cooperators are subject to impairment risks.
Consequently, the Company is unable to reasonably determine a
near-term outlook for its business.
Conference Call
X Financial's management team will host an earnings conference
call at 7:00 AM U.S. Eastern Time on
Wednesday, December 2, 2020
(8:00 PM Beijing / Hong Kong Time on
the same day).
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 December 9,
2020:
United
States:
|
1-877-344-7529
|
International:
|
1-412-317-0088
|
Passcode:
|
10150253
|
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
technology-driven personal finance company
in China focused on meeting the huge demand for credit
from individuals and small-to-medium-sized enterprise owners. The
Company's proprietary big data-driven risk control system, WinSAFE,
builds risk profiles of prospective borrowers using a
variety data-driven credit assessment methodology to
accurately evaluate a borrower's value, payment capability, payment
attitude and overall creditworthiness. X Financial has established
a strategic partnership with ZhongAn Online P&C Insurance Co.,
Ltd. in multiple areas of its business operations to directly
complement its cutting-edge risk management and credit assessment
capabilities. ZhongAn Online P&C Insurance Co., Ltd. provides
credit insurance on X Financial's investment products
which significantly enhances investor confidence and allows the
Company to attract a diversified and low-cost funding base from
individuals, enterprises and financial institutions to support its
growth. X Financial leverages financial technology to provide
convenient, efficient, and secure investment services to a wide
range of high-quality borrowers and mass affluent investors which
complements traditional financial institutions and helps to promote
the development of inclusive finance in China.
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 also believe that the
use of the non-GAAP financial measures facilitates investors'
assessment of our operating performance.
We use in this press release the following non-GAAP financial
measures: (i) adjusted net income, (ii) adjusted net income
attributable to X Financial shareholders, (iii) adjusted net income
per basic ADS, and (iv) adjusted net income per diluted ADS, each
of which excludes share-based compensation expense. These non-GAAP
financial measures are not defined under U.S. GAAP and are not
presented in accordance with U.S. GAAP. 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.
New Accounting Pronouncements
In June 2016, the FASB issued
Accounting Standard Update ("ASU") No. 2016-13, Financial
Instruments—Credit Losses (Topic 326): Measurement of Credit Losses
on Financial Instruments, which requires the measurement of all
expected credit losses for financial assets held at the reporting
date based on historical experience, current conditions, and
reasonable and supportable forecasts. This ASU requires enhanced
disclosures to help investors and other financial statement users
better understand significant estimates and judgments used in
estimating credit losses, as well as the credit quality and
underwriting standards of the Group's portfolio. These disclosures
include qualitative and quantitative requirements that provide
additional information about the amounts recorded in the financial
statements. The Company have adopted the new standard effective
January 1, 2020, using a modified
retrospective basis under which prior comparative periods are not
restated. The impact of the adoption of this guidance on the
Group's consolidated statements of comprehensive income after tax
amounts to RMB17.2 million as of
January 1, 2020.
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
6.7896 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 September 30, 2020.
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
following: 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.
For more information, please contact:
X Financial
Mr. Frank Fuya Zheng
E-mail: ir@xiaoying.com
Christensen
In China
Mr. Eric Yuan
Phone: +86-10-5900-1548
E-mail: eyuan@christensenir.com
In US
Ms. Linda Bergkamp
Phone: +1-480-614-3004
Email: lbergkamp@christensenir.com
X
Financial
|
|
|
|
|
Unaudited
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
(In thousands,
except for share and per share data)
|
As of December 31,
2019
|
As of September
30, 2020
|
|
RMB
|
RMB
|
|
USD
|
ASSETS
|
|
|
|
|
Cash and cash
equivalents
|
1,005,980
|
324,251
|
|
47,757
|
Restricted
cash
|
514,323
|
758,207
|
|
111,672
|
Accounts
receivable and contract assets, net of
allowance for doubtful accounts
|
771,154
|
306,369
|
|
45,123
|
Loans
receivable from Xiaoying Credit Loans and
Revolving Loans, net
|
289,553
|
1,002,131
|
|
147,598
|
Loans at fair
value
|
2,782,333
|
1,839,056
|
|
270,864
|
Deposits to
institutional cooperators
|
518,720
|
1,850,925
|
|
272,612
|
Prepaid
expenses and other current assets
|
707,450
|
523,697
|
|
77,132
|
Financial
guarantee derivative
|
719,962
|
503,284
|
|
74,126
|
Deferred tax
assets, net
|
465,441
|
576,978
|
|
84,980
|
Long term
investments
|
292,142
|
302,044
|
|
44,486
|
Property and
equipment, net
|
20,139
|
13,121
|
|
1,933
|
Intangible
assets, net
|
35,127
|
37,786
|
|
5,565
|
Loan receivable
from Xiaoying Housing Loans, net
|
89,536
|
60,011
|
|
8,839
|
Other
non-current assets
|
68,772
|
40,058
|
|
5,900
|
TOTAL
ASSETS
|
8,280,632
|
8,137,918
|
|
1,198,587
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
Payable to
investors
|
3,006,349
|
3,259,161
|
|
480,023
|
Guarantee
liabilities
|
17,475
|
10,119
|
|
1,490
|
Financial
guarantee derivative
|
-
|
51,675
|
|
7,611
|
Short-term bank
borrowings
|
-
|
322,495
|
|
47,498
|
Accrued payroll
and welfare
|
63,649
|
49,210
|
|
7,248
|
Other tax
payable
|
58,086
|
39,311
|
|
5,790
|
Income tax
payable
|
340,996
|
294,006
|
|
43,302
|
Deposit payable
to channel cooperators
|
108,923
|
24,733
|
|
3,643
|
Accrued
expenses and other liabilities
|
274,440
|
315,104
|
|
46,410
|
Other
non-current liabilities
|
42,300
|
18,200
|
|
2,681
|
Deferred tax
liabilities
|
1,309
|
573
|
|
84
|
TOTAL
LIABILITIES
|
3,913,527
|
4,384,587
|
|
645,780
|
|
|
|
|
|
Commitments
and Contingencies
|
|
|
|
|
Equity:
|
|
|
|
|
Common
shares
|
201
|
201
|
|
30
|
Additional
paid-in capital
|
2,987,363
|
3,043,185
|
|
448,213
|
Retained
earnings
|
1,311,194
|
658,163
|
|
96,937
|
Other
comprehensive income
|
67,101
|
50,494
|
|
7,437
|
Total X
Financial shareholders' equity
|
4,365,859
|
3,752,043
|
|
552,617
|
Non-controlling
interests
|
1,246
|
1,288
|
|
190
|
TOTAL
EQUITY
|
4,367,105
|
3,753,331
|
|
552,807
|
|
|
|
|
|
TOTAL
LIABILITIES AND EQUITY
|
8,280,632
|
8,137,918
|
|
1,198,587
|
X
Financial
|
|
|
|
|
|
|
|
Unaudited
Condensed Consolidated Statements of Comprehensive
Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
(In thousands,
except for share and per share data)
|
2019
|
2020
|
2020
|
|
2019
|
2020
|
2020
|
|
RMB
|
RMB
|
USD
|
|
RMB
|
RMB
|
USD
|
Net
revenues
|
|
|
|
|
|
|
|
Loan
facilitation service-Direct Model
|
562,066
|
350,381
|
51,606
|
|
1,662,568
|
793,967
|
116,939
|
Loan
facilitation service-Intermediary Model
|
50,186
|
2,959
|
436
|
|
221,137
|
41,190
|
6,067
|
Post-origination service
|
78,768
|
49,514
|
7,293
|
|
248,326
|
162,452
|
23,927
|
Financing
income
|
136,353
|
138,826
|
20,447
|
|
214,344
|
441,171
|
64,977
|
Other
revenue
|
26,901
|
18,120
|
2,669
|
|
76,571
|
37,881
|
5,579
|
Total net
revenue
|
854,274
|
559,800
|
82,451
|
|
2,422,946
|
1,476,661
|
217,489
|
|
|
|
|
|
|
|
|
Operating
costs and expenses:
|
|
|
|
|
|
|
|
Origination and
servicing
|
468,226
|
561,241
|
82,662
|
|
1,231,021
|
1,520,781
|
223,987
|
General and
administrative
|
56,914
|
35,791
|
5,271
|
|
164,904
|
142,846
|
21,039
|
Sales and
marketing
|
25,854
|
3,874
|
571
|
|
83,299
|
30,771
|
4,532
|
(Reversal of)
provision for contingent guarantee liabilities
|
-
|
(19,438)
|
(2,863)
|
|
-
|
2,152
|
317
|
Provision for
accounts receivable and contract assets
|
84,659
|
24,346
|
3,586
|
|
188,915
|
134,722
|
19,842
|
Provision for
loans receivable
|
3,923
|
58,135
|
8,562
|
|
44,390
|
211,501
|
31,151
|
(Reversal of)
credit losses for other financial assets
|
-
|
(2,718)
|
(400)
|
|
-
|
6,879
|
1,013
|
Total
operating costs and expenses
|
639,576
|
661,231
|
97,389
|
|
1,712,529
|
2,049,652
|
301,881
|
|
|
|
|
|
|
|
|
Income
(loss) from operations
|
214,698
|
(101,431)
|
(14,938)
|
|
710,417
|
(572,991)
|
(84,392)
|
Interest
income, net
|
7,286
|
5,752
|
847
|
|
12,692
|
15,990
|
2,355
|
Foreign
exchange gain (loss)
|
692
|
8,984
|
1,323
|
|
(159)
|
8,911
|
1,312
|
Investment
loss
|
-
|
-
|
-
|
|
(12,538)
|
-
|
-
|
Change in fair
value of financial guarantee derivative
|
(84,690)
|
(26,579)
|
(3,915)
|
|
(198,952)
|
(143,621)
|
(21,153)
|
Fair value
adjustments related to Consolidated Trusts
|
49,079
|
3,245
|
478
|
|
130,930
|
(43,416)
|
(6,394)
|
Other income
(loss), net
|
1,042
|
1,798
|
265
|
|
10,028
|
10,789
|
1,589
|
|
|
|
|
|
|
|
|
Income
(loss) before income taxes and gain (loss) from equity in
affiliates
|
188,107
|
(108,231)
|
(15,940)
|
|
652,418
|
(724,338)
|
(106,683)
|
|
|
|
|
|
|
|
|
Income tax benefit
(expense)
|
(26,514)
|
(1,576)
|
(232)
|
|
27,358
|
72,912
|
10,739
|
Gain (loss)
from equity in affiliates
|
7,983
|
(3,224)
|
(475)
|
|
15,027
|
(1,564)
|
(230)
|
Net income
(loss)
|
169,576
|
(113,031)
|
(16,647)
|
|
694,803
|
(652,990)
|
(96,174)
|
Less: net
income (loss) attributable to non-controlling
interests
|
-
|
(7)
|
(1)
|
|
200
|
41
|
6
|
Net income
(loss) attributable to X Financial
shareholders
|
169,576
|
(113,024)
|
(16,646)
|
|
694,603
|
(653,031)
|
(96,180)
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
169,576
|
(113,031)
|
(16,647)
|
|
694,803
|
(652,990)
|
(96,174)
|
Other
comprehensive income, net of tax of nil:
|
|
|
|
|
|
|
|
Foreign
currency translation adjustments
|
4,644
|
(26,816)
|
(3,950)
|
|
7,375
|
(16,607)
|
(2,446)
|
Comprehensive income
(loss)
|
174,220
|
(139,847)
|
(20,597)
|
|
702,178
|
(669,597)
|
(98,620)
|
Less:
comprehensive income (loss) attributable to non controlling
interests
|
-
|
(7)
|
(1)
|
|
200
|
41
|
6
|
Comprehensive income (loss) attributable to
X Financial shareholders
|
174,220
|
(139,840)
|
(20,596)
|
|
701,978
|
(669,638)
|
(98,626)
|
|
|
|
|
|
|
|
|
Net income per
share—basic
|
0.54
|
(0.35)
|
(0.05)
|
|
2.23
|
(2.03)
|
(0.30)
|
Net income per
share—diluted
|
0.52
|
(0.35)
|
(0.05)
|
|
2.18
|
(2.03)
|
(0.30)
|
|
|
|
|
|
|
|
|
Net income per
ADS—basic
|
3.24
|
(2.10)
|
(0.31)
|
|
13.38
|
(12.18)
|
(1.79)
|
Net income per
ADS—diluted
|
3.12
|
(2.10)
|
(0.31)
|
|
13.08
|
(12.18)
|
(1.79)
|
|
|
|
|
|
|
|
|
Weighted
average number of ordinary shares
outstanding—basic
|
316,387,394
|
321,262,508
|
321,262,508
|
|
311,794,242
|
320,913,563
|
320,913,563
|
Weighted
average number of ordinary shares
outstanding—diluted
|
323,103,017
|
327,099,971
|
327,099,971
|
|
318,509,865
|
326,751,026
|
326,751,026
|
X
Financial
|
|
|
|
|
|
|
|
Unaudited
Reconciliations of GAAP and Non-GAAP Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
(In thousands,
except for share and per share data)
|
2019
|
2020
|
2020
|
|
2019
|
2020
|
2020
|
|
RMB
|
RMB
|
USD
|
|
RMB
|
RMB
|
USD
|
GAAP net income
(loss)
|
169,576
|
(113,031)
|
(16,647)
|
|
694,803
|
(652,990)
|
(96,174)
|
Add: Share-based
compensation expenses (net of tax of nil)
|
38,421
|
1,292
|
190
|
|
119,574
|
55,448
|
8,167
|
Non-GAAP adjusted
net income (loss)
|
207,997
|
(111,739)
|
(16,457)
|
|
814,377
|
(597,542)
|
(88,007)
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to X Financial shareholders
|
169,576
|
(113,024)
|
(16,646)
|
|
694,603
|
(653,031)
|
(96,180)
|
Add: Share-based
compensation expenses (net of tax of nil)
|
38,421
|
1,292
|
190
|
|
119,574
|
55,448
|
8,167
|
Non-GAAP adjusted
net income (loss) attributable to X Financial
shareholders
|
207,997
|
(111,732)
|
(16,456)
|
|
814,177
|
(597,583)
|
(88,013)
|
|
|
|
|
|
|
|
|
Non-GAAP
adjusted net income (loss) per share—basic
|
0.66
|
(0.35)
|
(0.05)
|
|
2.61
|
(1.86)
|
(0.27)
|
Non-GAAP
adjusted net income (loss) per share—diluted
|
0.64
|
(0.35)
|
(0.05)
|
|
2.56
|
(1.86)
|
(0.27)
|
|
|
|
|
|
|
|
|
Non-GAAP
adjusted net income (loss) per ADS—basic
|
3.96
|
(2.10)
|
(0.31)
|
|
15.66
|
(11.16)
|
(0.54)
|
Non-GAAP
adjusted net income (loss) per ADS—diluted
|
3.84
|
(2.10)
|
(0.31)
|
|
15.36
|
(11.16)
|
(0.54)
|
|
|
|
|
|
|
|
|
Weighted
average number of ordinary shares
outstanding—basic
|
316,387,394
|
321,262,508
|
321,262,508
|
|
311,794,242
|
320,913,563
|
320,913,563
|
Weighted
average number of ordinary shares
outstanding—diluted
|
323,103,017
|
327,099,971
|
327,099,971
|
|
318,509,865
|
326,751,026
|
326,751,026
|
View original
content:http://www.prnewswire.com/news-releases/x-financial-reports-third-quarter-2020-unaudited-financial-results-301182363.html
SOURCE X Financial