SHENZHEN, China, Nov. 22,
2023 /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 third quarter ended
September 30, 2023.
Third Quarter 2023 Operational Highlights
|
Three Months
Ended
September 30, 2022
|
Three Months
Ended
June 30, 2023
|
Three Months
Ended
September 30, 2023
|
|
|
|
QoQ
|
YoY
|
Total loan amount
facilitated and
originated (RMB in million)
|
19,825
|
25,874
|
29,462
|
13.9 %
|
48.6 %
|
Number of active
borrowers
|
1,415,059
|
1,474,930
|
1,809,815
|
22.7 %
|
27.9 %
|
- The total loan amount facilitated and originated[1]
in the third quarter of 2023 was RMB29,462
million, representing an increase of 48.6% from RMB19,825 million in the same period of
2022.
- Total number of active borrowers[2] was 1,809,815 in
the third quarter of 2023, representing an increase of 27.9% from
1,415,059 in the same period of 2022.
|
As of September 30,
2022
|
As of June 30,
2023
|
As of September 30,
2023
|
Total outstanding loan
balance (RMB in million)
|
33,789
|
45,071
|
49,685
|
Delinquency rates for
all outstanding loans that are past
due for 31-60 days
|
0.77 %
|
0.96 %
|
1.11 %
|
Delinquency rates for
all outstanding loans that are past
due for 91-180 days
|
2.22 %
|
2.50 %
|
2.50 %
|
- The total outstanding loan balance[3] as of
September 30, 2023 was RMB49,685 million, compared with RMB33,789 million as of September 30, 2022.
- The delinquency rate for all outstanding loans that are past
due for 31-60 days[4] as of September 30, 2023 was 1.11%, compared with 0.77%
as of September 30, 2022.
- The delinquency rate for all outstanding loans that are past
due for 91-180 days[5] as of September 30, 2023 was 2.50%, compared with 2.22%
as of September 30, 2022.
[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 September 30, 2022, June 30, 2023 and September
30, 2023 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 September 30, 2022, June 30, 2023 and September
30, 2023 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.
|
Third Quarter 2023 Financial Highlights
(In thousands,
except for share and
per share data)
|
Three Months
Ended
September 30, 2022
|
Three Months
Ended
June 30, 2023
|
Three Months
Ended
September 30, 2023
|
QoQ
|
YoY
|
|
RMB
|
RMB
|
RMB
|
|
|
Total net
revenue
|
894,617
|
1,220,422
|
1,396,864
|
14.5 %
|
56.1 %
|
Total operating costs
and expenses
|
(594,191)
|
(775,713)
|
(962,120)
|
24.0 %
|
61.9 %
|
Income from
operations
|
300,426
|
444,709
|
434,744
|
(2.2 %)
|
44.7 %
|
Net income
|
211,724
|
366,292
|
347,190
|
(5.2 %)
|
64.0 %
|
Non-GAAP adjusted net
income
|
231,125
|
364,885
|
374,507
|
2.6 %
|
62.0 %
|
|
|
|
|
|
|
Net income per
ADS—basic
|
3.96
|
7.62
|
7.26
|
(4.7 %)
|
83.3 %
|
Net income per
ADS—diluted
|
3.84
|
7.50
|
7.02
|
(6.4 %)
|
82.8 %
|
|
|
|
|
|
|
Non-GAAP adjusted net
income per
ADS—basic
|
4.32
|
7.62
|
7.80
|
2.4 %
|
80.6 %
|
Non-GAAP adjusted net
income per
ADS—diluted
|
4.20
|
7.44
|
7.56
|
1.6 %
|
80.0 %
|
- Total net revenue in the third quarter of 2023 was RMB1,396.9 million (US$191.5 million), representing an increase of
56.1% from RMB894.6 million in the
same period of 2022.
- Income from operations in the third quarter of 2023 was
RMB434.7 million (US$59.6 million), compared with RMB300.4 million in the same period of 2022.
- Net income in the third quarter of 2023 was RMB347.2 million (US$47.6
million), compared with RMB211.7
million in the same period of 2022.
- Non-GAAP[6] adjusted net income in the third quarter
of 2023 was RMB374.5 million
(US$51.3 million), compared with
RMB231.1 million in the same period
of 2022.
- Net income per basic and diluted American depositary share
("ADS") [7] in the third quarter of 2023 was
RMB7.26 (US$1.00) and RMB7.02 (US$0.96),
compared with RMB3.96 and
RMB3.84, respectively, in the same
period of 2022.
- Non-GAAP adjusted net income per basic and adjusted diluted ADS
in the third quarter of 2023 was RMB7.80 (US$1.07)
and RMB7.56 (US$1.04), compared with RMB4.32 and RMB4.20, respectively, in the same period of
2022.
[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. Justin Tang, the Founder,
Chief Executive Officer and Chairman of the Company, commented, "We
are pleased to see that our established strategy continued to
deliver strong results in the third quarter. Our loan facilitation
and origination amount reached the high end of our previous
guidance, and both our top line and bottom line showed substantial
year-over-year improvement. During the quarter, as macroeconomic
conditions improved moderately and the regulatory environment
stabilized, the personal finance business has returned to normal
across the industry, resulting in increased competition. As a
result, our unit borrower acquisition cost increased
quarter-over-quarter. Our loan delinquencies fluctuated within
their historical low-to-middle range. Going forward, we will
continue to execute on our proven strategy and enhance our ability
to drive long-term growth and returns for our shareholders."
Mr. Kent Li, President of the
Company, added, "During the third quarter, our total loan amount
facilitated and originated increased by 49% year-over-year and 14%
quarter-over-quarter to RMB29
billion, with the total outstanding loan balance reaching
nearly RMB50 billion at the end of
September 2023. Our delinquency rates
for all outstanding loans past due for 31-60 days and 91-180 days
were 1.11% and 2.50%, respectively, at the end of the quarter,
compared with 0.77% and 2.22%, respectively, a year ago. We have
enhanced our efforts to acquire more quality borrowers, but we
expect the delinquency rates to continue to fluctuate for some
time. We will maintain healthy asset quality leveraging our
cutting-edge risk management system and focusing more on asset
quality than on expanding the borrower base."
Mr. Frank Fuya Zheng, Chief
Financial Officer of the Company, added, "We are very pleased with
our solid financial results in the third quarter. Total net revenue
increased by 56% year-over-year and 14.5% quarter-over-quarter to
RMB1,397 million. While our net
income saw a remarkable 64% year-over-year increase to RMB347 million, there was a slight decline
quarter-over-quarter. This decrease was primarily attributed to the
rising costs of borrower acquisition and managing asset quality
risks. We remain dedicated to achieving balanced growth in revenue
and earnings in the long term, which is clearly a key driver of
shareholder value. To achieve this goal, we will take a
comprehensive consideration of borrower acquisition costs and risk
control based on close monitoring of market dynamics, to ensure
that we grow both our revenue scale and profits in a sustainable
manner."
Third Quarter 2023 Financial Results
Total net revenue in the third quarter of
2023 increased by 56.1% to RMB1,396.9 million (US$191.5 million) from RMB894.6 million in the same period of 2022,
primarily due to an increase in the total loan amount facilitated
and originated this quarter compared with the same period of
2022.
|
Three Months
Ended September 30,
|
|
(In thousands,
except for share and per share data)
|
2022
|
2023
|
YoY
|
|
RMB
|
% of Revenue
|
RMB
|
% of Revenue
|
|
Loan facilitation
service
|
501,972
|
56.1 %
|
829,385
|
59.4 %
|
65.2 %
|
Post-origination
service
|
96,026
|
10.7 %
|
168,186
|
12.0 %
|
75.1 %
|
Financing
income
|
251,607
|
28.1 %
|
300,950
|
21.5 %
|
19.6 %
|
Other
revenue
|
45,012
|
5.1 %
|
98,343
|
7.1 %
|
118.5 %
|
Total net
revenue
|
894,617
|
100.0 %
|
1,396,864
|
100.0 %
|
56.1 %
|
Loan facilitation service fees in the third quarter of
2023 increased by 65.2% to RMB829.4 million (US$113.7 million) from RMB502.0 million in the same period of 2022,
primarily due to an increase in the total loan amount facilitated
this quarter compared with the same period of 2022.
Post-origination service fees in the third
quarter of 2023 increased by 75.1% to RMB168.2 million (US$23.1 million) from RMB96.0 million in the same period of 2022,
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 third quarter of 2023
increased by 19.6% to RMB301.0 million (US$41.2 million) from RMB251.6 million in the same period of 2022,
primarily due to an increase in average loan balances compared with
the same period of 2022.
Other revenue in the third quarter of 2023 increased by
118.5% to RMB98.3 million
(US$13.5 million), compared with
RMB45.0 million in the same
period of 2022, primarily due to an increase in referral service
fee for introducing borrowers to other platforms.
Origination and servicing expenses in the third quarter
of 2023 increased by 50.1% to RMB811.1 million (US$111.2 million) from RMB540.5 million in the same period of 2022,
primarily due to the increase in borrower acquisition cost and
collection expenses resulting from the increased in total loan
amount facilitated and originated this quarter compared with the
same period of 2022.
Provision for loans receivable in the third quarter of
2023 was RMB53.9 million
(US$7.4 million), compared with
RMB17.2 million in the same period of
2022, primarily due to an increase in loans receivable held by the
Company as a result of the increase in total loan amount
facilitated and originated this quarter compared with the same
period of 2022.
Income from operations in the third quarter of
2023 was RMB434.7 million
(US$59.6 million), compared with
RMB300.4 million in the same
period of 2022.
Income before income taxes and gain (loss) from equity in
affiliates in the third quarter of 2023 was
RMB417.5 million (US$57.2 million), compared with RMB302.9 million in the same period of
2022.
Income tax expense in the third quarter of 2023 was
RMB74.2 million (US$10.2 million), compared with RMB91.1 million in the same period of
2022.
Net income in the third quarter of 2023 was
RMB347.2 million (US$47.6 million), compared with RMB211.7 million in the same period of
2022.
Non-GAAP adjusted net income in the third quarter of
2023 was RMB374.5 million
(US$51.3 million), compared with
RMB231.1 million in the same period
of 2022.
Net income per basic and diluted ADS in the third
quarter of 2023 was RMB7.26 (US$1.00), and RMB7.02 (US$0.96), compared with
RMB3.96 and RMB3.84, respectively, in the same period of
2022.
Non-GAAP adjusted net income per basic and diluted
ADS in the third quarter of 2023 was RMB7.80 (US$1.07), and RMB7.56 (US$1.04), compared with
RMB4.32 and RMB4.20 respectively, in the same period of
2022.
Cash and cash equivalents was RMB1,427.9 million (US$195.7 million) as of September 30, 2023, compared with RMB1,320.4 million as of June 30, 2023.
Recent Development
Share Repurchase Plan
In the third quarter of 2023, the Company repurchased an
aggregate of 395,962 ADSs for a total consideration of US$1.73 million. Since the beginning of 2023, the
Company had repurchased an aggregate of 801,807 ADSs for a total
consideration of US$3.31 million. The
Company has approximately US$5.6
million remaining for potential repurchases under our
current plan.
Changes to the Board and management
The Board of Directors (the "Board") has approved the following
changes to the Board and management, effective as of the date of
this announcement:
Mr. Shaoyong (Simon) Cheng
resigned as Vice Chairman while remaining as a Non-Executive
Director of the Board.
Mr. Kan (Kent) Li resigned as Chief
Risk Officer and continues to serve as President and Director of
the Board.
Mr. Yufan Jiang, who joined X
Financial in 2015, was appointed as Chief Risk Officer.
Mr. Ding (Gardon) Gao resigned as Chief Technology Officer.
Business Outlook
The Company expects the total loan amount facilitated and
originated for the fourth quarter of 2023 to be between
RMB26.5 billion and RMB28.0 billion. The total loan amount
facilitated and originated for 2023 is expected to be between
RMB105.9 billion and RMB107.4 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 9:00 PM U.S. Eastern Time on
November 22, 2023 (10:00 AM Beijing / Hong Kong Time on November 23, 2023).
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 November 29,
2023:
United
States:
|
1-877-344-7529
|
International:
|
1-412-317-0088
|
Passcode:
|
2808165
|
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, (ii) adjusted net income per
basic ADS, and (iii) adjusted net income 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 RMB7.2960 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,
2023.
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. Eric Yuan
Phone: +86-10-5900-1548
E-mail: eric.yuan@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,
2022
|
As of September 30,
2023
|
As of September 30,
2023
|
|
RMB
|
RMB
|
USD
|
ASSETS
|
|
|
|
Cash and cash
equivalents
|
602,271
|
1,427,862
|
195,705
|
Restricted
cash
|
404,689
|
599,701
|
82,196
|
Accounts
receivable and contract assets, net
|
1,161,912
|
1,740,978
|
238,621
|
Loans receivable
from Xiaoying Credit Loans and other loans, net
|
3,810,393
|
4,522,614
|
619,876
|
Loans at fair
value
|
120,280
|
-
|
-
|
Deposits to
institutional cooperators, net
|
1,770,317
|
1,828,885
|
250,670
|
Prepaid expenses
and other current assets, net
|
71,082
|
27,827
|
3,814
|
Deferred tax
assets, net
|
88,428
|
118,172
|
16,197
|
Long-term
investments
|
495,995
|
522,410
|
71,602
|
Property and
equipment, net
|
5,861
|
8,549
|
1,172
|
Intangible
assets, net
|
36,550
|
36,512
|
5,004
|
Loan receivable
from Xiaoying Housing Loans, net
|
10,061
|
9,865
|
1,352
|
Financial
investments
|
192,620
|
259,066
|
35,508
|
Other non-current
assets
|
67,204
|
58,811
|
8,061
|
TOTAL
ASSETS
|
8,837,663
|
11,161,252
|
1,529,778
|
|
|
|
|
LIABILITIES
|
|
|
|
Payable to
investors and institutional funding partners at amortized
cost
|
2,627,910
|
3,229,839
|
442,686
|
Payable to
investors at fair value
|
141,289
|
-
|
-
|
Guarantee
liabilities
|
-
|
41,146
|
5,640
|
Financial
guarantee derivative
|
107,890
|
-
|
-
|
Short-term
borrowings
|
70,209
|
557,500
|
76,412
|
Accrued payroll
and welfare
|
63,681
|
71,090
|
9,744
|
Other tax
payable
|
255,691
|
291,138
|
39,905
|
Income tax
payable
|
270,089
|
408,670
|
56,013
|
Deposit payable
to channel cooperators
|
19,700
|
19,700
|
2,700
|
Accrued expenses
and other current liabilities
|
476,035
|
681,834
|
93,453
|
Dividend
payable
|
-
|
58,693
|
8,045
|
Other non-current
liabilities
|
51,193
|
41,370
|
5,670
|
Deferred tax
liabilities
|
722
|
42,818
|
5,869
|
TOTAL
LIABILITIES
|
4,084,409
|
5,443,798
|
746,137
|
|
|
|
|
Commitments
and Contingencies
|
|
|
|
Equity:
|
|
|
|
Common
shares
|
207
|
207
|
28
|
Treasury
stock
|
(124,597)
|
(131,551)
|
(18,031)
|
Additional
paid-in capital
|
3,191,194
|
3,209,546
|
439,905
|
Retained
earnings
|
1,622,851
|
2,561,984
|
351,149
|
Other
comprehensive income
|
63,599
|
77,268
|
10,590
|
Total X
Financial shareholders' equity
|
4,753,254
|
5,717,454
|
783,641
|
Non-controlling
interests
|
-
|
-
|
-
|
TOTAL
EQUITY
|
4,753,254
|
5,717,454
|
783,641
|
|
|
|
|
TOTAL
LIABILITIES AND EQUITY
|
8,837,663
|
11,161,252
|
1,529,778
|
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)
|
2022
|
2023
|
2023
|
|
2022
|
2023
|
2023
|
|
RMB
|
RMB
|
USD
|
|
RMB
|
RMB
|
USD
|
Net
revenues
|
|
|
|
|
|
|
|
Loan facilitation
service
|
501,972
|
829,385
|
113,677
|
|
1,482,206
|
2,125,492
|
291,323
|
Post-origination
service
|
96,026
|
168,186
|
23,052
|
|
265,673
|
429,775
|
58,906
|
Financing
income
|
251,607
|
300,950
|
41,249
|
|
717,638
|
829,645
|
113,712
|
Other
revenue
|
45,012
|
98,343
|
13,479
|
|
141,791
|
237,308
|
32,526
|
Total net
revenue
|
894,617
|
1,396,864
|
191,457
|
|
2,607,308
|
3,622,220
|
496,467
|
|
|
|
|
|
|
|
|
Operating costs and
expenses:
|
|
|
|
|
|
|
|
Origination and
servicing
|
540,451
|
811,078
|
111,167
|
|
1,538,011
|
2,114,607
|
289,831
|
General and
administrative
|
42,590
|
48,588
|
6,660
|
|
129,078
|
138,373
|
18,966
|
Sales and
marketing
|
3,726
|
3,360
|
461
|
|
12,952
|
8,828
|
1,210
|
(Reversal of) provision
for accounts receivable and contract assets
|
(4,385)
|
3,748
|
514
|
|
47,386
|
5,983
|
820
|
Provision for loans
receivable
|
17,216
|
53,946
|
7,394
|
|
83,180
|
129,772
|
17,787
|
(Reversal of) provision
for contingent guarantee liabilities
|
-
|
41,594
|
5,701
|
|
(14,000)
|
41,594
|
5,701
|
(Reversal of) provision
for credit losses on deposits to institutional
cooperators
|
(5,407)
|
(194)
|
(27)
|
|
3,127
|
(427)
|
(59)
|
Reversal of provision
for credit losses for other financial assets
|
-
|
-
|
-
|
|
(765)
|
-
|
-
|
Total operating
costs and expenses
|
594,191
|
962,120
|
131,870
|
|
1,798,969
|
2,438,730
|
334,256
|
|
|
|
|
|
|
|
|
Income from
operations
|
300,426
|
434,744
|
59,587
|
|
808,339
|
1,183,490
|
162,211
|
Interest income
(expenses), net
|
643
|
(7,322)
|
(1,004)
|
|
3,359
|
(17,778)
|
(2,437)
|
Foreign exchange gain
(loss)
|
(13,991)
|
1,526
|
209
|
|
(26,137)
|
(7,255)
|
(994)
|
Income (loss) from
financial investments
|
1,823
|
(16,490)
|
(2,260)
|
|
(7,802)
|
(13,911)
|
(1,907)
|
Impairment losses on
financial investments
|
(8,875)
|
-
|
-
|
|
(8,875)
|
-
|
-
|
Fair value adjustments
related to Consolidated Trusts
|
(4,886)
|
268
|
37
|
|
(6,377)
|
(531)
|
(73)
|
Change in fair value of
financial guarantee derivative
|
21,649
|
-
|
-
|
|
46,274
|
24,966
|
3,422
|
Other income,
net
|
6,106
|
4,742
|
650
|
|
32,134
|
23,005
|
3,153
|
|
|
|
|
|
|
|
|
Income before income
taxes and gain (loss) from equity in affiliates
|
302,895
|
417,468
|
57,219
|
|
840,915
|
1,191,986
|
163,375
|
|
|
|
|
|
|
|
|
Income tax expense
|
(91,104)
|
(74,172)
|
(10,166)
|
|
(314,380)
|
(213,779)
|
(29,301)
|
Gain (loss) from equity
in affiliates, net of tax
|
(67)
|
3,894
|
534
|
|
10,821
|
19,619
|
2,689
|
Net
income
|
211,724
|
347,190
|
47,587
|
|
537,356
|
997,826
|
136,763
|
Less: net income
attributable to non-controlling interests
|
-
|
-
|
-
|
|
-
|
-
|
-
|
Net income
attributable to X Financial shareholders
|
211,724
|
347,190
|
47,587
|
|
537,356
|
997,826
|
136,763
|
|
|
|
|
|
|
|
|
Net
income
|
211,724
|
347,190
|
47,587
|
|
537,356
|
997,826
|
136,763
|
Other comprehensive
income, net of tax of nil:
|
|
|
|
|
|
|
|
Gain from equity in
affiliates
|
96
|
4
|
1
|
|
166
|
45
|
6
|
Foreign currency
translation adjustments
|
37,254
|
(6,301)
|
(864)
|
|
69,971
|
13,624
|
1,867
|
Comprehensive
income
|
249,074
|
340,893
|
46,724
|
|
607,493
|
1,011,495
|
138,636
|
Less: comprehensive
income attributable to non-controlling interests
|
-
|
-
|
-
|
|
-
|
-
|
-
|
Comprehensive income
attributable to X Financial shareholders
|
249,074
|
340,893
|
46,724
|
|
607,493
|
1,011,495
|
138,636
|
|
|
|
|
|
|
|
|
Net income per
share—basic
|
0.66
|
1.21
|
0.17
|
|
1.64
|
3.47
|
0.48
|
Net income per
share—diluted
|
0.64
|
1.17
|
0.16
|
|
1.60
|
3.43
|
0.47
|
|
|
|
|
|
|
|
|
Net income per
ADS—basic
|
3.96
|
7.26
|
1.00
|
|
9.84
|
20.82
|
2.85
|
Net income per
ADS—diluted
|
3.84
|
7.02
|
0.96
|
|
9.60
|
20.58
|
2.82
|
|
|
|
|
|
|
|
|
Weighted average number
of ordinary shares outstanding—basic
|
321,742,209
|
287,806,370
|
287,806,370
|
|
328,467,902
|
287,412,729
|
287,412,729
|
Weighted average number
of ordinary shares outstanding—diluted
|
328,981,034
|
297,114,127
|
297,114,127
|
|
335,706,728
|
291,209,263
|
291,209,263
|
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)
|
2022
|
2023
|
2023
|
|
2022
|
2023
|
2023
|
|
RMB
|
RMB
|
USD
|
|
RMB
|
RMB
|
USD
|
GAAP net
income
|
211,724
|
347,190
|
47,587
|
|
537,356
|
997,826
|
136,763
|
Less: Income (loss)
from financial investments (net of tax of nil)
|
1,823
|
(16,490)
|
(2,260)
|
|
(7,802)
|
(13,911)
|
(1,907)
|
Less: Impairment losses
on financial investments (net of tax of nil)
|
(8,875)
|
-
|
-
|
|
(8,875)
|
-
|
-
|
Less: Impairment losses
on long-term investments (net of tax)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
Add: Share-based
compensation expenses (net of tax of nil)
|
12,349
|
10,827
|
1,484
|
|
41,686
|
34,178
|
4,684
|
Non-GAAP adjusted
net income
|
231,125
|
374,507
|
51,331
|
|
595,719
|
1,045,915
|
143,354
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net
income per share—basic
|
0.72
|
1.30
|
0.18
|
|
1.81
|
3.64
|
0.50
|
Non-GAAP adjusted net
income per share—diluted
|
0.70
|
1.26
|
0.17
|
|
1.77
|
3.59
|
0.49
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net
income per ADS—basic
|
4.32
|
7.80
|
1.07
|
|
10.86
|
21.84
|
2.99
|
Non-GAAP adjusted net
income per ADS—diluted
|
4.20
|
7.56
|
1.04
|
|
10.62
|
21.54
|
2.95
|
|
|
|
|
|
|
|
|
Weighted average number
of ordinary shares outstanding—basic
|
321,742,209
|
287,806,370
|
287,806,370
|
|
328,467,902
|
287,412,729
|
287,412,729
|
Weighted average number
of ordinary shares outstanding—diluted
|
328,981,034
|
297,114,127
|
297,114,127
|
|
335,706,728
|
291,209,263
|
291,209,263
|
View original
content:https://www.prnewswire.com/news-releases/x-financial-reports-third-quarter-2023-unaudited-financial-results-301995795.html
SOURCE X Financial