株探米国株
英語
エドガーで原本を確認する
6-K 1 tm2324828d1_6k.htm FORM 6-K

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

For the Month of August 2023

 

Commission File Number: 001-38652

 

X Financial

(Exact name of registrant as specified in its charter)

 

7-8F, Block A, Aerospace Science and Technology Plaza

No. 168, Haide Third Avenue, Nanshan District

Shenzhen, 518067, the People’s Republic of China

+86-755-86282977

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. Form 20-F x Form 40-F ¨

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation ST Rule 101(b)(1): Not Applicable Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation ST Rule 101(b)(7): Not Applicable

 

 

 

 


 

EXHIBIT INDEX

 

Exhibit   Description
99.1   Press Release titled “X Financial Reports Second Quarter 2023 Unaudited Financial Results”

 

 


 

SIGNATURES

 

 

  X Financial
   
  By: /s/ Yue (Justin) Tang
  Name: Yue (Justin) Tang
  Title: Chairman and Chief Executive Officer

 

Date: August 28, 2023

 

 

 

EX-99.1 2 tm2324828d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

X Financial Reports Second Quarter 2023 Unaudited Financial Results

 

SHENZHEN, China, August 28, 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 second quarter ended June 30, 2023.

 

Second Quarter 2023 Operational Highlights

 

    Three Months Ended     Three Months Ended     Three Months Ended              
    June 30, 2022     March 31, 2023     June 30, 2023     QoQ     YoY  
Total loan amount facilitated and originated (RMB in million)     16,879       24,088       25,874       7.4 %     53.3 %
Number of active borrowers     1,140,249       1,523,738       1,474,930       (3.2 )%     29.4 %

 

· The total loan amount facilitated and originated1 in the second quarter of 2023 was RMB25,874 million, representing an increase of 53.3% from RMB16,879 million in the same period of 2022.

· Total number of active borrowers2 was 1,474,930 in the second quarter of 2023, representing an increase of 29.4% from 1,140,249 in the same period of 2022.

 

    As of June 30, 2022     As of March 31, 2023     As of June 30, 2023  
Total outstanding loan balance (RMB in million)     29,075       41,531       45,071  
Delinquency rates for all outstanding loans that are past due for 31-60 days     0.93 %     1.05 %     0.96 %
Delinquency rates for all outstanding loans that are past due for 91-180 days     3.07 %     2.40 %     2.50 %

 

· The total outstanding loan balance3 as of June 30, 2023 was RMB45,071 million, compared with RMB29,075 million as of June 30, 2022.

· The delinquency rate for all outstanding loans that are past due for 31-60 days4 as of June 30, 2023 was 0.96%, compared with 0.93% as of June 30, 2022.

· The delinquency rate for all outstanding loans that are past due for 91-180 days5 as of June 30, 2023 was 2.50%, compared with 3.07% as of June 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 June 30, 2022, March 31, 2023 and June 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 June 30, 2022, March 31, 2023 and June 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.

 

1 / 8


 

Second Quarter 2023 Financial Highlights

 

(In thousands, except for share and per share data)   Three Months Ended
June 30, 2022
    Three Months Ended
March 31, 2023
    Three Months Ended
June 30, 2023
    QoQ     YoY  
    RMB     RMB     RMB              
Total net revenue     824,338       1,004,934       1,220,422       21.4 %     48.0 %
Total operating costs and expenses     (630,515 )     (700,897 )     (775,713 )     10.7 %     23.0 %
Income from operations     193,823       304,037       444,709       46.3 %     129.4 %
Net income     185,700       284,346       366,292       28.8 %     97.2 %
Non-GAAP adjusted net income     210,688       306,525       364,885       19.0 %     73.2 %
                                         
Net income per ADS—basic     3.36       5.94       7.62       28.3 %     126.8 %
Net income per ADS—diluted     3.30       5.82       7.50       28.9 %     127.3 %
                                         
Non-GAAP adjusted net income per ADS—basic     3.78       6.36       7.62       19.8 %     101.6 %
Non-GAAP adjusted net income per ADS—diluted     3.72       6.24       7.44       19.2 %     100.0 %

 

· Total net revenue in the second quarter of 2023 was RMB1,220.4 million (US$168.3 million), representing an increase of 48.0% from RMB824.3 million in the same period of 2022.

· Income from operations in the second quarter of 2023 was RMB444.7 million (US$61.3 million), compared with RMB193.8 million in the same period of 2022.

· Net income in the second quarter of 2023 was RMB366.3 million (US$50.5 million), compared with RMB185.7 million in the same period of 2022.

· Non-GAAP6 adjusted net income in the second quarter of 2023 was RMB364.9 million (US$50.3 million), compared with RMB210.7 million in the same period of 2022.

· Net income per basic and diluted American depositary share (“ADS”) 7 in the second quarter of 2023 was RMB7.62 (US$1.05) and RMB7.50 (US$1.03), compared with RMB3.36 and RMB3.30, respectively, in the same period of 2022.

· Non-GAAP adjusted net income per basic and adjusted diluted ADS in the second quarter of 2023 was RMB7.62 (US$1.05) and RMB7.44 (US$1.03), compared with RMB3.78 and RMB3.72, respectively, in the same period of 2022.

 

Mr. Justin Tang, the Founder, Chief Executive Officer and Chairman of the Company, commented, “We are delighted to end the first half of 2023 with outstanding operational and financial performance in the second quarter. We continued to execute our proven strategy and maintain our growth momentum. In the first half of the year, the total loan facilitation and origination amount reached nearly RMB50 billion, an impressive increase of over 55% year-over-year. Our top line improved by 30%, while our bottom line nearly doubled in the first half, underpinned by our proven business model, consistent asset quality and optimized operational efficiency. Furthermore, our net income per basic ADS for the first half of the year grew more than 130% year-over-year, driven by our robust profitability and dedication to rewarding shareholders through our share repurchase program.”

 

 

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.

 

2 / 8


 

“On the regulatory side, with the recent settlement of fines imposed on some large financial platforms by the government, the market believes that the industry-wide rectification is expected to come to an end, and a more stable regulatory environment is expected. Financial regulatory authorities are now shifting their focus towards regular supervision. As a highly responsible company, we always operate in full compliance with regulations and laws and will continue to prioritize financial consumer protection.”

 

“Looking ahead to the second half of 2023, we are confident in our ability to achieve sustainable growth and enhance shareholder value. The normal regulatory environment provides a solid foundation for our continued growth and success. We remain committed to executing our share repurchase and dividend program to reward our valued shareholders.”

 

Mr. Kent Li, President of the Company, added, “During the second quarter, our total loan amount facilitated and originated increased by 53% year-over-year and 7% quarter-over-quarter to RMB26 billion, in line with our expectations, with the total outstanding loan balance reaching RMB45 billion at the end of June 2023. We continued to strengthen our risk management system to maintain healthy asset quality, with the delinquency rate for all outstanding loans past due for 31-60 days remaining stable at 0.96% at the end of June 2023, and the delinquency rate for all outstanding loans past due for 91-180 days at 2.50%, significantly improved from a year ago. We are proud of our consistently high quality risk control and stable prime borrowers base, which have been well received and recognized by our institutional funding partners. We will continue to work together to meet the financing needs of consumers and SMEs in support of China's economic recovery.”

 

Mr. Frank Fuya Zheng, Chief Financial Officer of the Company, added, “We are very pleased with our strong financial results for the second quarter. Total net revenue increased by 48% year-over-year and 21% quarter-over-quarter to RMB1,220 million. Our relentless focus on tightening cost control and improving operational efficiency enabled us to deliver revenue growth that outpaced cost and expense growth. As a result, net income for the second quarter surged by 97% year-over-year and 29% quarter-over-quarter, reaffirming our commitment to delivering substantial profits. The positive impact of our ongoing share repurchase program further contributed to our achievements, resulting in a noteworthy improvement in net income per basic ADS, rising by 127% from RMB3.36 in the same period last year to RMB7.62. To maximize shareholder value, our board of directors has also approved a special dividend of $0.17 per ADS, which is expected to be paid in October this year.”

 

“Given the stabilized regulatory environment, we expect to achieve steady growth in both operational and financial performance in the second half of the year, further solidifying our position in the market.”

 

Second Quarter 2023 Financial Results

 

Total net revenue in the second quarter of 2023 increased by 48.0% to RMB1,220.4 million (US$168.3 million) from RMB824.3 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 June 30,        
(In thousands, except for share and per share data)   2022     2023     YoY  
    RMB     % of Revenue     RMB     % of Revenue        
Loan facilitation service     471,531       57.2 %     715,503       58.6 %     51.7 %
Post-origination service     82,304       10.0 %     140,317       11.5 %     70.5 %
Financing income     234,756       28.5 %     274,639       22.5 %     17.0 %
Other revenue     35,747       4.3 %     89,963       7.4 %     151.7 %
Total net revenue     824,338       100.0 %     1,220,422       100.0 %     48.0 %

 

Loan facilitation service fees in the second quarter of 2023 increased by 51.7% to RMB715.5 million (US$98.7 million) from RMB471.5 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.

 

3 / 8


 

Post-origination service fees in the second quarter of 2023 increased by 70.5% to RMB140.3 million (US$19.4 million) from RMB82.3 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 second quarter of 2023 increased by 17.0% to RMB274.6 million (US$37.9 million) from RMB234.8 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 second quarter of 2023 increased by 151.7% to RMB90.0 million (US$12.4 million), compared with RMB35.7 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 second quarter of 2023 increased by 25.6% to RMB669.7 million (US$92.4 million) from RMB533.1 million in the same period of 2022, primarily due to the following factors: (i) an increase in commission fees resulting from the increased in total loan amount facilitated and originated this quarter compared with the same period of 2022 and (ii) an increase in interest expenses as a result of an increase in payable to institutional funding partners and investors.

 

Provision for loans receivable in the second quarter of 2023 was RMB55.4 million (US$7.6 million), compared with RMB32.2 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 second quarter of 2023 was RMB444.7 million (US$61.3 million), compared with RMB193.8 million in the same period of 2022.

 

Income before income taxes and gain from equity in affiliates in the second quarter of 2023 was RMB443.9 million (US$61.2 million), compared with RMB220.2 million in the same period of 2022.

 

Income tax expense in the second quarter of 2023 was RMB87.0 million (US$12.0 million), compared with RMB42.2 million in the same period of 2022.

 

Net income in the second quarter of 2023 was RMB366.3 million (US$50.5 million), compared with RMB185.7 million in the same period of 2022.

 

Non-GAAP adjusted net income in the second quarter of 2023 was RMB364.9 million (US$50.3 million), compared with RMB210.7 million in the same period of 2022.

 

Net income per basic and diluted ADS in the second quarter of 2023 was RMB7.62 (US$1.05), and RMB7.50 (US$1.03), compared with RMB3.36 and RMB3.30, respectively, in the same period of 2022.

 

4 / 8


 

Non-GAAP adjusted net income per basic and diluted ADS in the second quarter of 2023 was RMB7.62 (US$1.05), and RMB7.44 (US$1.03), compared with RMB3.78 and RMB3.72 respectively, in the same period of 2022.

 

Cash and cash equivalents was RMB1,320.4 million (US$182.1 million) as of June 30, 2023, compared with RMB921.2 million as of March 31, 2023.

 

Recent Development

 

Share Repurchase Plan

 

In the second quarter of 2023, the Company repurchased an aggregate of 405,845 ADSs for a total consideration of US$1.58 million. In 2022, the Company had repurchased an aggregate of 266,882 ADSs and 46,487,276 Class A ordinary shares for a total consideration of US$21.1 million.

 

On November 16, 2022, the Company announced that the board of directors (the “Board”) authorized to increase its share repurchase program to US$30 million from US$20 million, effective through September 2023. Under this plan, the Company has approximately US$7.3 million remaining for potential repurchases. On August 28, 2023, the Board approved the extension of the Company's existing share repurchase program for an additional twelve months, until the end of September 2024.

 

Declaration of Special Dividend

 

The Company today announced the Company’s board of directors has approved the declaration and payment of a special dividend of US$0.17 per ADS (approximately US$0.028 per ordinary share). The Special Dividend will be paid on or about October 18, 2023 to the holders of the Company’s ordinary shares of record as of the close of business on September 19, 2023, being the record date for determination of entitlements to the Special Dividend.

 

Business Outlook

 

The Company expects the total loan amount facilitated and originated for the third quarter of 2023 to be between RMB28.5 billion and RMB29.5 billion. The total loan amount facilitated and originated for 2023 is expected to be between RMB105 billion and RMB110 billion.

 

This forecast reflects the Company’s current and preliminary views, which are subject to changes.

 

Conference Call

 

X Financial’s management team will host an earnings conference call at 7:00 AM U.S. Eastern Time on August 29, 2023 (7:00 PM Beijing / Hong Kong Time on the same day).

 

5 / 8


 

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 September 5, 2023:

 

United States: 1-877-344-7529
International: 1-412-317-0088
Passcode: 5551060

 

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.

 

6 / 8


 

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 7.2513 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 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.

 

7 / 8


 

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

 

8 / 8


 

X Financial

Unaudited Condensed Consolidated Balance Sheets  

 

(In thousands, except for share and per share data)   As of December 31, 2022     As of June 30, 2023     As of June 30, 2023  
    RMB     RMB     USD  
ASSETS                        
Cash and cash equivalents     602,271       1,320,414       182,093  
Restricted cash     404,689       594,739       82,018  
Accounts receivable and contract assets, net     1,161,912       1,493,595       205,976  
Loans receivable from Xiaoying Credit Loans and other loans, net     3,810,393       4,302,970       593,407  
Loans at fair value     120,280       4,415       609  
Deposits to institutional cooperators, net     1,770,317       1,759,421       242,635  
Prepaid expenses and other current assets, net     71,082       26,992       3,722  
Deferred tax assets, net     88,428       79,943       11,025  
Long-term investments     495,995       517,017       71,300  
Property and equipment, net     5,861       7,465       1,029  
Intangible assets, net     36,550       35,931       4,955  
Loan receivable from Xiaoying Housing Loans, net     10,061       9,865       1,360  
Financial investments     192,620       201,932       27,848  
Other non-current assets     67,204       62,308       8,593  
TOTAL ASSETS     8,837,663       10,417,007       1,436,570  
                         
LIABILITIES                        
Payable to investors and institutional funding partners at amortized cost     2,627,910       3,034,343       418,455  
Payable to investors at fair value     141,289       3,537       488  
Financial guarantee derivative     107,890       -       -  
Short-term borrowings     70,209       662,709       91,392  
Accrued payroll and welfare     63,681       50,987       7,031  
Other tax payable     255,691       276,978       38,195  
Income tax payable     270,089       371,935       51,292  
Deposit payable to channel cooperators     19,700       19,700       2,717  
Accrued expenses and other current liabilities     476,035       507,175       69,943  
Dividend payable     -       58,693       8,094  
Other non-current liabilities     51,193       45,059       6,214  
Deferred tax liabilities     722       8,727       1,204  
TOTAL LIABILITIES     4,084,409       5,039,843       695,025  
                         
Commitments and Contingencies                        
Equity:                        
Common shares     207       207       29  
Treasury stock     (124,597 )     (132,201 )     (18,231 )
Additional paid-in capital     3,191,194       3,210,797       442,789  
Retained earnings     1,622,851       2,214,795       305,434  
Other comprehensive income     63,599       83,566       11,524  
Total X Financial shareholders' equity     4,753,254       5,377,164       741,545  
Non-controlling interests     -       -       -  
TOTAL EQUITY     4,753,254       5,377,164       741,545  
                         
TOTAL LIABILITIES AND EQUITY     8,837,663       10,417,007       1,436,570  

 

     

 

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)   2022     2023     2023     2022     2023     2023  
    RMB     RMB     USD     RMB     RMB     USD  
Net revenues                                                
Loan facilitation service     471,531       715,503       98,672       980,234       1,296,107       178,741  
Post-origination service     82,304       140,317       19,351       169,648       261,590       36,075  
Financing income     234,756       274,639       37,874       466,031       528,695       72,910  
Other revenue     35,747       89,963       12,406       96,780       138,964       19,164  
Total net revenue     824,338       1,220,422       168,303       1,712,693       2,225,356       306,890  
                                                 
Operating costs and expenses:                                                
Origination and servicing     533,062       669,720       92,359       997,561       1,303,529       179,765  
General and administrative     41,144       44,138       6,087       86,489       89,785       12,382  
Sales and marketing     4,567       3,431       473       9,225       5,468       754  
Provision for accounts receivable and contract assets     25,715       3,175       438       51,771       2,235       308  
Provision for loans receivable     32,224       55,449       7,647       65,964       75,826       10,457  
Reversal of provision for contingent guarantee liabilities     (14,000 )     -       -       (14,000 )     -       -  
(Reversal of) provision for credit losses on deposits to institutional cooperators     7,803       (200 )     (28 )     8,534       (234 )     (32 )
Reversal of provision for credit losses for other financial assets     -       -       -       (765 )     -       -  
Total operating costs and expenses     630,515       775,713       106,976       1,204,779       1,476,609       203,634  
                                                 
Income from operations     193,823       444,709       61,327       507,914       748,747       103,256  
Interest income (expenses), net     1,691       (8,457 )     (1,166 )     2,718       (10,455 )     (1,442 )
Foreign exchange loss     (13,102 )     (11,798 )     (1,627 )     (12,146 )     (8,781 )     (1,211 )
Income (loss) from financial investments     (9,626 )     12,093       1,668       (9,626 )     2,579       356  
Fair value adjustments related to Consolidated Trusts     (3,250 )     (247 )     (34 )     (1,491 )     (800 )     (110 )
Change in fair value of financial guarantee derivative     44,758       667       92       24,625       24,966       3,443  
Other income, net     5,911       6,932       956       26,028       18,263       2,519  
                                                 
Income before income taxes and gain from equity in affiliates     220,205       443,899       61,216       538,022       774,519       106,811  
                                                 
Income tax expense     (42,243 )     (87,043 )     (12,004 )     (223,278 )     (139,607 )     (19,253 )
Gain from equity in affiliates, net of tax     7,738       9,436       1,301       10,888       15,725       2,169  
Net income     185,700       366,292       50,513       325,632       650,637       89,727  
Less: net income attributable to non-controlling interests     -       -       -       -       -       -  
Net income attributable to X Financial shareholders     185,700       366,292       50,513       325,632       650,637       89,727  
                                                 
Net income     185,700       366,292       50,513       325,632       650,637       89,727  
Other comprehensive income, net of tax of nil:                                                
Gain (loss) from equity in affiliates     (142 )     40       6       70       42       6  
Foreign currency translation adjustments     35,801       27,186       3,749       32,717       19,925       2,748  
Comprehensive income     221,359       393,518       54,268       358,419       670,604       92,481  
Less: comprehensive income attributable to non-controlling interests     -       -       -       -       -       -  
Comprehensive income attributable to X Financial shareholders     221,359       393,518       54,268       358,419       670,604       92,481  
                                                 
Net income per share—basic     0.56       1.27       0.18       0.98       2.26       0.31  
Net income per share—diluted     0.55       1.25       0.17       0.96       2.21       0.30  
                                                 
Net income per ADS—basic     3.36       7.62       1.05       5.88       13.56       1.87  
Net income per ADS—diluted     3.30       7.50       1.03       5.76       13.26       1.83  
                                                 
Weighted average number of ordinary shares outstanding—basic     331,967,010       287,607,857       287,607,857       331,886,487       287,955,066       287,955,066  
Weighted average number of ordinary shares outstanding—diluted     339,516,588       293,863,323       293,863,323       339,436,065       294,078,329       294,078,329  

 

     

 

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)   2022     2023     2023     2022     2023     2023  
    RMB     RMB     USD     RMB     RMB     USD  
GAAP net income     185,700       366,292       50,513       325,632       650,637       89,727  
Less: Income (loss) from financial investments (net of tax of nil)     (9,626 )     12,093       1,668       (9,626 )     2,579       356  
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)     15,362       10,686       1,474       29,337       23,351       3,220  
Non-GAAP adjusted net income     210,688       364,885       50,319       364,595       671,409       92,591  
                                                 
Non-GAAP adjusted net income per share—basic     0.63       1.27       0.18       1.10       2.33       0.32  
Non-GAAP adjusted net income per share—diluted     0.62       1.24       0.17       1.07       2.28       0.31  
                                                 
Non-GAAP adjusted net income per ADS—basic     3.78       7.62       1.05       6.60       13.98       1.93  
Non-GAAP adjusted net income per ADS—diluted     3.72       7.44       1.03       6.42       13.68       1.89  
                                                 
Weighted average number of ordinary shares outstanding—basic     331,967,010       287,607,857       287,607,857       331,886,487       287,955,066       287,955,066  
Weighted average number of ordinary shares outstanding—diluted     339,516,588       293,863,323       293,863,323       339,436,065       294,078,329       294,078,329