SHENZHEN, China, April 24, 2021 /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 fourth quarter and fiscal year ended December 31, 2020.
Fourth Quarter 2020 Financial Highlights
Fourth Quarter 2020 Operational Highlights
Fiscal Year 2020 Financial Highlights
Fiscal Year 2020 Operational Highlights
Mr. Justin Tang, the Founder, Chief Executive Officer and Chairman of the Company, commented, "We are very pleased to close out 2020 with a substantial business recovery in the fourth quarter. Our top line saw a year-over-year growth, mainly driven by the recovery in the loan facilitation amount which was almost back to the levels of the same period of 2019. With unprecedented challenges due to the impact of COVID-19, I am very proud of the resourcefulness of our team in navigating the challenging environment after our business was significantly impacted. We also have successfully completed our business transformation from the P2P model to the loan facilitation model based on 100% institutional funding."
"In February 2021, the China Banking and Insurance Regulatory Commission (CBIRC) finalized guidelines on internet loan businesses by commercial banks with a clarification on capital limits in joint-lending and other requirements. The changes could be favorable for the industry in the long run, along with the Chinese government's work on the Anti-Monopoly Law, we believe all these initiatives will help to build a healthy and sustainable business environment for the online lending industry, and provide more opportunities for qualified loan facilitators of a certain scale. At present, some of our funding partners have been gradually adjusting the way they cooperate with us in order to comply with the new regulations. In the meantime, we will closely monitor regulatory developments and the evolving industry landscape, and adjust our strategies and services in compliance with government policies and market trends."
"Looking ahead, our business recovery has continued to be driven by growing market demand so far this year. Leveraging our quality borrower base, cutting-edge risk management system, trustworthy brand and strengthened partnerships with financial institutions, we will continue to improve our top line and bottom line in the short-term, and we believe we are on track to deliver long-term sustainable growth."
Mr. Simon Cheng, President of the Company, added, "We are encouraged by the operational performance during the quarter that will help drive more growth in 2021. Driven by increasing demand for Xiaoying Card Loan, our flagship product, our loan facilitation amount of Xiaoying Card Loan increased by 16.8% quarter-over-quarter, at the meantime the total number of loans facilitated by Xiaoying Card Loan increased by 14.3% quarter-over-quarter. As of the end of 2020, our total outstanding loan balance of Xiaoying Card Loan reached RMB13.0 billion, an increase of 19.6% quarter-over-quarter."
"In 2021, we will continue to optimize our product portfolio with a focus on Xiaoying Card Loan, which targets prime borrowers and has proven to meet customers' needs and fits better into our strategy to drive long-term profitable growth. By the end of 2020, we have also cleared all outstanding loans in our P2P business and exited all related P2P businesses."
"In the meantime, we further strengthened our cooperation with financial institutions after we achieved 100% institutional funding for the new loans facilitated through our platform by the end of the second quarter of 2020. Moving forward this year, we will continue to expand our cooperation with more financial institutions, especially regional funding partners to enable more geographic coverage of our loan product offerings. In the meantime, we will explore more opportunities to deepen our cooperation with existing funding partners by leveraging our proven capabilities in offering better products, technologies and risk management systems."
Mr. Frank Fuya Zheng, Chief Financial Officer of the Company, added, "We are pleased to announce solid growth in total net revenue and improved asset quality. Our total net revenue increased 28.0% quarter-over-quarter and 7.7% year-over-year. Taking advantage of big data and AI-driven technology, we are constantly improving risk control and asset quality, resulting in further improvements in delinquency rates. As of December 31, 2020, the delinquency rates for all outstanding loans that are past due for 31-90 days and 91-180 days dropped to 1.50% and 2.53%, respectively, the lowest level in three years. The improvement in our credit risk profile has brought a significant decrease of RMB62.0 million in the bad debt provisions for accounts receivable and loans receivable in the fourth quarter when compared to the previous quarter."
"In addition, we continued to expand our partnerships with third-party financial guarantee companies to further optimize financing costs for borrowers. During the fourth quarter, the proportion of loan amount we facilitated covered by third-party financial guarantee companies increased to 38.8% from 25.3% in the previous quarter. We expect to increase the coverage ratio of third-party financial guarantee companies to over 50% in 2021."
"In conclusion, our business profitability is expected to steadily improve in the first half of 2021 as we further improve our investments in the effective acquisition of high-quality borrowers and optimize our cost structure. We will continue to evaluate market conditions to capture more growth opportunities and increase our market share in the consumer finance industry."
Fourth Quarter 2020 Financial Results
Total net revenue in the fourth quarter of 2020 increased by 7.7% to RMB716.3 million (US$109.8 million) from RMB665.1 million in the same period of 2019, primarily due to a change in the product mix with the increased loan facilitation amount of Xiaoying Card Loan, partially offset by a slight 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 in the fourth quarter of 2020 increased by 46.1% to RMB472.6 million (US$72.4 million) from RMB323.4 million in the same period of 2019, primarily due to (i) a change in the product mix resulting from an increase in revenue generated by Xiaoying Card Loan in this quarter, which had carried a higher service fee rate; and (ii) an increase in the amount of loans facilitated through direct model compared with the same period of 2019, as our improved ability to attract and retain more borrowers with better credit score.
Loan facilitation service fees under the intermediary model in the fourth quarter of 2020 was RMB0.2 million (US$0.03 million), compared with RMB17.7 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 instead of loans facilitated under intermediary model, depending on their investment strategies.
Post-origination service fees in the fourth quarter of 2020 decreased by 49.8% to RMB41.4 million (US$6.3 million) from RMB82.4 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 in the fourth quarter of 2020 decreased by 11.5% to RMB171.7 million (US$26.3 million) from RMB194.1 million in the same period of 2019, primarily due to a decrease 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 in the fourth quarter of 2020 decreased by 35.9% to RMB30.5 million (US$4.7 million) from RMB47.5 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 in the fourth quarter of 2020 increased by 30.8% to RMB550.7 million (US$84.4 million) from RMB421.2 million in the same period of 2019, primarily due to the following factors: (i) an increase in collection expenses resulting from more collection efforts made to address the increase of delinquency rate in the first half of the year due to the impact of COVID-19, and (ii) an increase in interest expenses as a result of an increase in payable to institutional funding partners. 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 RMB9.3 million compared with RMB7.9 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 in the fourth quarter of 2020 decreased by 19.5% to RMB36.4 million (US$5.6 million) from RMB45.2 million in the same period of 2019, primarily due to a decrease in share-based compensation expenses.
Sales and marketing expenses in the fourth quarter of 2020 decreased by 75.5% to RMB4.9 million (US$0.7 million) from RMB19.9 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 accounts receivable and contract assets in the fourth quarter was RMB13.2 million (US$2.0 million) compared with provision for accounts receivable and contract assets of RMB52.3 million in the same period of 2019, primarily due to a decrease in the estimated default rates.
Provision for loans receivable in the fourth quarter of 2020 was RMB33.7 million (US$5.2 million), compared with RMB16.7 million in the same period of 2019, primarily due to an increase in loans receivable from credit loans and revolving loans.
Provision for deposits to institutional cooperators in the fourth quarter of 2020 was RMB970.3 million (US$148.7 million), compared with nil in the same period of 2019. The Company collaborates with a number of institutions that provide guarantee for loans facilitated by the Company. The Company is required to pay deposits to such institutional cooperators and the amount of deposit is separately agreed with each institutional cooperator. To maintain the collaborative relationship with one of its institutional cooperators and to avoid any material adverse impact on the Company's current business model and future transaction cost, the Company used deposits amounting to RMB970.0 million to compensate for such institutional cooperator's loss for the amount it had paid under investors' claims arising from defaults by borrowers. The Company also assumed the right of subrogation and related rights against the defaulting borrowers, which were sold to a third party with the consideration of RMB10.0 million. The Company has recognized above loss of RMB960 million as impairment of the deposits and has also provided an allowance for impairment of RMB10.3 million for the potential losses of the remaining deposits.
Loss from operations in the fourth quarter of 2020 was RMB857.3 million (US$131.4 million) compare with income from operation of RMB102.2 million in the same period of 2019.
Loss before income taxes and loss from equity in affiliates in the fourth quarter of 2020 was RMB877.2 million (US$134.4 million), compared with income before income taxes and gain from equity in affiliates of RMB11.5 million in the same period of 2019.
Income tax benefit in the fourth quarter of 2020 was RMB227.0 million (US$34.8 million), compared with RMB65.7 million in the same period of 2019.
Net loss attributable to X Financial shareholders in the fourth quarter of 2020 was RMB655.5 million (US$100.5 million), compared with net income attributable to X Financial shareholders of RMB79.7 million in the same period of 2019.
Non-GAAP adjusted net loss attributable to X Financial shareholders in the fourth quarter of 2020 was RMB630.8 million (US$96.7 million), compared with Non-GAAP adjusted net income attributable to X Financial shareholders of RMB117.2 million in the same period of 2019.
Net loss per basic and diluted ADS in the fourth quarter of 2020 was RMB12.24 (US$1.88), and RMB12.24 (US$1.88), compared with net income per basic and diluted ADS of RMB1.50 and RMB1.44 in the same period of 2019.
Non-GAAP adjusted net loss per basic and diluted ADS in the fourth quarter of 2020 was RMB11.76 (US$1.80), and RMB11.76 (US$1.80), compared with Non-GAAP adjusted net income per basic and diluted ADS of RMB2.22 and RMB2.16 in the same period of 2019.
Cash and cash equivalents was RMB746.4 million (US$114.4 million) as of December 31, 2020, compared with RMB324.3 million as of September 30, 2020.
Fiscal Year 2020 Financial Results
Total net revenue in 2020 decreased by 29.0% to RMB2,193.0 million (US$336.1 million) from RMB3,088.1 million in 2019, primarily due to a decline in total loan facilitation amount as a result of a more stringent risk policy put in place to address impact of COVID-19 when compared with 2019.
Loan facilitation service fees under the direct model in 2020 decreased by 36.2% to RMB1,266.5 million (US$194.1 million) from RMB1,986.0 million in 2019, primarily due to a decline in loan facilitation amount as a result of a more stringent risk policy put in place to address impact of COVID-19 when compared with 2019.
Loan facilitation service fees under the intermediary model in 2020 was RMB41.4 million (US$6.3 million), compared with RMB238.9 million in 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 instead of loans facilitated under intermediary model, depending on their investment strategies.
Post-origination service fees in 2020 decreased by 38.4% to RMB203.8 million (US$31.2 million) from RMB330.7 million in 2019, as a result of the cumulative effect of decreased volume of loans facilitated during the year. 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 2020 increased by 50.1% to RMB612.9 million (US$93.9 million) from RMB408.4 million in 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 in 2020 decreased by 44.9% to RMB68.3 million (US$10.5 million) from RMB124.1 million in 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 in 2020 increased by 25.4% to RMB2,071.5 million (US$317.5 million) from RMB1,652.2 million in 2019, primarily due to the following factors: (i) an increase in collection expenses resulting from more collection efforts made to address the increase of delinquency rate in the first half of the year due to 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 RMB62.4 million compared with RMB17.4 million in 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 in 2020 decreased by 14.7% to RMB179.2 million (US$27.5 million) from RMB210.1 million in 2019, primarily due to a decrease in share-based compensation expenses.
Sales and marketing expenses in 2020 decreased by 65.5% to RMB35.6 million (US$5.5 million) from RMB103.2 million in 2019, primarily due to a reduction in promotional and advertising expenses since the outbreak of COVID-19.
Provision for accounts receivable and contract assets in 2020 decreased by 49.6% to RMB121.5 million (US$18.6 million) from RMB241.2 million in 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 in 2020 was RMB245.2 million (US$37.6 million), compared with RMB61.1 million in 2019, primarily due to an increase in loans receivable from credit loans and revolving loans.
Provision for deposits to institutional cooperator in 2020 was RMB970.3 million (US$148.7 million), compared with nil in 2019. The reason for the impairment loss was elaborated in the same item under section headed Fourth Quarter 2020 Financial Results.
Loss from operations in 2020 was RMB1,430.3 million (US$219.2 million), compared with income from operation of RMB812.6 million in 2019.
Loss before income taxes and loss from equity in affiliates in 2020 was RMB1,601.5 million (US$245.4 million), compared with income before income taxes and gain from equity in affiliates of RMB663.9 million in 2019.
Income tax benefit in 2020 was RMB299.9 million (US$46.0 million), compared with income tax benefit of RMB93.1 million in 2019.
Net loss attributable to X Financial shareholders in 2020 was RMB1,308.5 million (US$200.5 million), compared with net income attributable to X Financial shareholders of RMB774.3 million in 2019.
Non-GAAP adjusted net loss attributable to X Financial shareholders in 2020 was RMB1,228.4 million (US$188.3 million), compared with non-GAAP adjusted net income attributable to X Financial shareholders of RMB931.4 million in 2019.
Net loss per basic and diluted ADS in 2020 was RMB24.42 (US$3.74), and RMB24.42 (US$3.74), respectively, compared with net income per basic and diluted ADS of RMB14.82 and RMB14.52, respectively, in 2019.
Non-GAAP adjusted net loss per basic and diluted ADS in 2020 was RMB22.92 (US$3.51), and RMB22.92 (US$3.51), respectively, compared with non-GAAP adjusted net income per basic and diluted ADS of RMB17.82 and RMB17.46, respectively, in 2019.
Cash and cash equivalents was RMB746.4 million (US$114.4 million) as of December 31, 2020, compared with RMB1,006.0 million as of December 31, 2019.
Business Outlook
The Company's business visibility has improved to a certain level, therefore, the Company will provide quarterly guidance moving forward. For the first quarter of 2021, the Company expects total loan facilitations to be RMB10.9 billion and the preliminary result of net income attributable to X Financial's shareholders to be no less than RMB110 million. For the second quarter of 2021, the Company expects total loan facilitations to be in the range of RMB9.0 billion to RMB12.0 billion and net income attributable to X Financial's shareholders to be no less than RMB140 million. 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 Monday, April 26, 2021 (7:00 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 |
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 May 3, 2021:
United States: |
1-877-344-7529 |
International: |
1-412-317-0088 |
Passcode: |
10154438 |
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 facilitating loans to prime borrowers under a robust 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 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 cumulative effect of the adoption of this guidance resulted in a decrease of RMB17.2 million, net of tax, on the Group's opening balance of retained earnings 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 RMB6.5250 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 December 31, 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
[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] Xiaoying Credit Loan a category of online personal credit loan products facilitated through our platform, including Xiaoying Card Loan, Xiaoying Preferred Loan and other unsecured loan products we introduce from time to time. We ceased the operation of Xiaoying Preferred Loan in October 2019.
[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.
X Financial |
||||
Unaudited Condensed Consolidated Balance Sheets |
||||
(In thousands, except for share and per share data) |
As of December 31, 2019 |
As of December 31, 2020 |
||
RMB |
RMB |
USD |
||
ASSETS |
||||
Cash and cash equivalents |
1,005,980 |
746,388 |
114,389 |
|
Restricted cash |
514,323 |
852,134 |
130,595 |
|
Accounts receivable and contract assets, net of allowance for doubtful accounts |
771,154 |
413,307 |
63,342 |
|
Loans receivable from Xiaoying Credit Loans and Revolving Loans, net |
289,553 |
1,236,026 |
189,429 |
|
Loans at fair value |
2,782,333 |
1,585,732 |
243,024 |
|
Deposits to institutional cooperators, net |
518,720 |
907,923 |
139,145 |
|
Prepaid expenses and other current assets, net |
707,450 |
403,779 |
61,882 |
|
Financial guarantee derivative |
719,962 |
297,928 |
45,659 |
|
Deferred tax assets, net |
465,441 |
639,905 |
98,070 |
|
Long term investments |
292,142 |
295,615 |
45,305 |
|
Property and equipment, net |
20,139 |
11,137 |
1,707 |
|
Intangible assets, net |
35,127 |
37,440 |
5,738 |
|
Loan receivable from Xiaoying Housing Loans, net |
89,536 |
47,490 |
7,278 |
|
Short-term investment |
- |
6,000 |
920 |
|
Other non-current assets |
68,772 |
51,458 |
7,886 |
|
TOTAL ASSETS |
8,280,632 |
7,532,262 |
1,154,369 |
|
LIABILITIES |
||||
Payable to institutional funding partners |
3,006,349 |
3,374,579 |
517,177 |
|
Guarantee liabilities |
17,475 |
9,790 |
1,500 |
|
Financial guarantee derivative |
- |
130,442 |
19,991 |
|
Short-term bank borrowings |
- |
350,545 |
53,723 |
|
Accrued payroll and welfare |
63,649 |
34,781 |
5,330 |
|
Other tax payable |
58,086 |
73,077 |
11,201 |
|
Income tax payable |
340,996 |
110,169 |
16,884 |
|
Deposit payable to channel cooperators |
108,923 |
21,472 |
3,291 |
|
Accrued expenses and other liabilities |
274,440 |
323,748 |
49,617 |
|
Other non-current liabilities |
42,300 |
27,615 |
4,232 |
|
Deferred tax liabilities |
1,309 |
- |
- |
|
TOTAL LIABILITIES |
3,913,527 |
4,456,218 |
682,946 |
|
Commitments and Contingencies |
||||
Equity: |
||||
Common shares |
201 |
203 |
31 |
|
Additional paid-in capital |
2,987,363 |
3,068,045 |
470,198 |
|
Retained earnings |
1,311,194 |
(14,551) |
(2,230) |
|
Other comprehensive income |
67,101 |
21,059 |
3,227 |
|
Total X Financial shareholders' equity |
4,365,859 |
3,074,756 |
471,226 |
|
Non-controlling interests |
1,246 |
1,288 |
197 |
|
TOTAL EQUITY |
4,367,105 |
3,076,044 |
471,423 |
|
TOTAL LIABILITIES AND EQUITY |
8,280,632 |
7,532,262 |
1,154,369 |
|
X Financial |
|||||||
Unaudited Condensed Consolidated Statements of Comprehensive Income |
|||||||
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||
(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 |
323,435 |
472,566 |
72,424 |
1,986,003 |
1,266,533 |
194,105 |
|
Loan facilitation service-Intermediary Model |
17,730 |
183 |
28 |
238,867 |
41,373 |
6,341 |
|
Post-origination service |
82,369 |
41,390 |
6,343 |
330,695 |
203,842 |
31,240 |
|
Financing income |
194,056 |
171,692 |
26,313 |
408,401 |
612,863 |
93,925 |
|
Other revenue |
47,513 |
30,466 |
4,669 |
124,084 |
68,347 |
10,475 |
|
Total net revenue |
665,103 |
716,297 |
109,777 |
3,088,050 |
2,192,958 |
336,086 |
|
Operating costs and expenses: |
|||||||
Origination and servicing |
421,200 |
550,726 |
84,402 |
1,652,221 |
2,071,506 |
317,472 |
|
General and administrative |
45,177 |
36,380 |
5,575 |
210,083 |
179,225 |
27,468 |
|
Sales and marketing |
19,858 |
4,858 |
745 |
103,158 |
35,629 |
5,460 |
|
(Reversal of) provision for accounts receivable and contract assets |
52,272 |
(13,236) |
(2,029) |
241,187 |
121,485 |
18,618 |
|
Provision for loans receivable |
16,685 |
33,703 |
5,165 |
61,074 |
245,204 |
37,579 |
|
(Reversal of) provision for contingent guarantee liabilities |
7,748 |
(1,271) |
(195) |
7,748 |
881 |
135 |
|
Provision for deposits to institutional cooperators |
- |
970,318 |
148,708 |
- |
970,318 |
148,708 |
|
Reversal of credit losses for other financial assets |
- |
(7,854) |
(1,204) |
- |
(975) |
(149) |
|
Total operating costs and expenses |
562,940 |
1,573,624 |
241,167 |
2,275,471 |
3,623,273 |
555,291 |
|
Income (loss) from operations |
102,163 |
(857,327) |
(131,390) |
812,579 |
(1,430,315) |
(219,205) |
|
Interest income (expense), net |
6,694 |
5,735 |
879 |
19,386 |
21,724 |
3,329 |
|
Foreign exchange gain |
775 |
6,488 |
994 |
616 |
15,399 |
2,360 |
|
Investment loss |
- |
- |
- |
(12,538) |
- |
- |
|
Fair value adjustments related to Consolidated Trusts |
(66,767) |
(13,965) |
(2,140) |
64,163 |
(57,380) |
(8,794) |
|
Change in fair value of financial guarantee derivative |
(47,420) |
(20,049) |
(3,073) |
(246,372) |
(163,670) |
(25,084) |
|
Other income (loss), net |
16,053 |
1,920 |
294 |
26,081 |
12,709 |
1,948 |
|
Income (loss) before income taxes and gain (loss) from equity in affiliates |
11,498 |
(877,198) |
(134,436) |
663,915 |
(1,601,533) |
(245,446) |
|
Income tax benefit |
65,745 |
226,968 |
34,784 |
93,103 |
299,878 |
45,958 |
|
Gain (loss) from equity in affiliates |
2,429 |
(5,242) |
(803) |
17,458 |
(6,806) |
(1,043) |
|
Net income (loss) |
79,672 |
(655,472) |
(100,455) |
774,476 |
(1,308,461) |
(200,531) |
|
Less: net income attributable to non-controlling interests |
- |
- |
- |
200 |
41 |
6 |
|
Net income (loss) attributable to X Financial shareholders |
79,672 |
(655,472) |
(100,455) |
774,276 |
(1,308,502) |
(200,537) |
|
Net income (loss) |
79,672 |
(655,472) |
(100,455) |
774,476 |
(1,308,461) |
(200,531) |
|
Other comprehensive income, net of tax of nil: |
|||||||
Foreign currency translation adjustments |
7,231 |
(29,435) |
(4,511) |
14,606 |
(46,042) |
(7,056) |
|
Comprehensive income (loss) |
86,903 |
(684,907) |
(104,966) |
789,082 |
(1,354,503) |
(207,587) |
|
Less: comprehensive income attributable to non controlling interests |
- |
- |
- |
200 |
41 |
6 |
|
Comprehensive income (loss) attributable to X Financial shareholders |
86,903 |
(684,907) |
(104,966) |
788,882 |
(1,354,544) |
(207,593) |
|
Net income (loss) per share—basic |
0.25 |
(2.04) |
(0.31) |
2.47 |
(4.07) |
(0.62) |
|
Net income (loss) per share—diluted |
0.24 |
(2.04) |
(0.31) |
2.42 |
(4.07) |
(0.62) |
|
Net income (loss) per ADS—basic |
1.50 |
(12.24) |
(1.88) |
14.82 |
(24.42) |
(3.74) |
|
Net income (loss) per ADS—diluted |
1.44 |
(12.24) |
(1.88) |
14.52 |
(24.42) |
(3.74) |
|
Weighted average number of ordinary shares outstanding—basic |
319,584,790 |
322,041,770 |
322,041,770 |
313,757,887 |
321,236,089 |
321,236,089 |
|
Weighted average number of ordinary shares outstanding—diluted |
325,574,294 |
322,041,770 |
322,041,770 |
319,747,392 |
321,236,089 |
321,236,089 |
|
X Financial |
|||||||
Unaudited Reconciliations of GAAP and Non-GAAP Results |
|||||||
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||
(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) |
79,672 |
(655,472) |
(100,455) |
774,476 |
(1,308,461) |
(200,531) |
|
Add: Share-based compensation expenses (net of tax of nil) |
37,542 |
24,692 |
3,784 |
157,116 |
80,140 |
12,282 |
|
Non-GAAP adjusted net income (loss) |
117,214 |
(630,780) |
(96,671) |
931,592 |
(1,228,321) |
(188,249) |
|
Net income (loss) attributable to X Financial shareholders |
79,672 |
(655,472) |
(100,455) |
774,276 |
(1,308,502) |
(200,537) |
|
Add: Share-based compensation expenses (net of tax of nil) |
37,542 |
24,692 |
3,784 |
157,116 |
80,140 |
12,282 |
|
Non-GAAP adjusted net income (loss) attributable to X Financial shareholders |
117,214 |
(630,780) |
(96,671) |
931,392 |
(1,228,362) |
(188,255) |
|
Non-GAAP adjusted net income (loss) per share—basic |
0.37 |
(1.96) |
(0.30) |
2.97 |
(3.82) |
(0.59) |
|
Non-GAAP adjusted net income (loss) per share—diluted |
0.36 |
(1.96) |
(0.30) |
2.91 |
(3.82) |
(0.59) |
|
Non-GAAP adjusted net income (loss) per ADS—basic |
2.22 |
(11.76) |
(1.80) |
17.82 |
(22.92) |
(3.51) |
|
Non-GAAP adjusted net income (loss) per ADS—diluted |
2.16 |
(11.76) |
(1.80) |
17.46 |
(22.92) |
(3.51) |
|
Weighted average number of ordinary shares outstanding—basic |
319,584,790 |
322,041,770 |
322,041,770 |
313,757,887 |
321,236,089 |
321,236,089 |
|
Weighted average number of ordinary shares outstanding—diluted |
325,574,294 |
322,041,770 |
322,041,770 |
319,747,392 |
321,236,089 |
321,236,089 |
|
View original content:http://www.prnewswire.com/news-releases/x-financial-reports-fourth-quarter-and-fiscal-year-2020-unaudited-financial-results-301276134.html
