SHENZHEN, China, Nov. 26,
2024 /PRNewswire/ -- X Financial (NYSE: XYF)
(the "Company" or "we"), a leading online personal finance company
in China, today announced its
unaudited financial results for the third quarter ended
September 30, 2024.
Third Quarter 2024 Operational Highlights
|
Three Months
Ended
September 30, 2023
|
Three Months
Ended
June 30, 2024
|
Three Months
Ended
September 30, 2024
|
|
|
|
QoQ
|
YoY
|
Total loan amount
facilitated and
originated (RMB in million)
|
29,462
|
22,749
|
28,338
|
24.6 %
|
(3.8 %)
|
Number of active
borrowers
|
1,809,815
|
1,642,605
|
1,965,248
|
19.6 %
|
8.6 %
|
- The total loan amount facilitated and originated[1]
in the third quarter of 2024 was RMB28,338
million, compared with RMB29,462
million in the same period of 2023.
- Total number of active borrowers[2] was 1,965,248 in
the third quarter of 2024, compared with 1,809,815 in the same
period of 2023.
|
As of
September 30, 2023
|
As of June
30, 2024
|
As of
September 30, 2024
|
Total outstanding loan
balance (RMB in million)
|
49,685
|
41,804
|
45,766
|
Delinquency rates for
all outstanding loans that are past
due for 31-60 days
|
1.11 %
|
1.29 %
|
1.02 %
|
Delinquency rates for
all outstanding loans that are past
due for 91-180 days
|
2.50 %
|
4.38 %
|
3.22 %
|
- The total outstanding loan balance[3] as of
September 30, 2024 was RMB45,766 million, compared with RMB49,685 million as of September 30, 2023.
- The delinquency rate for all outstanding loans that are past
due for 31-60 days[4] as of September 30, 2024 was 1.02%, compared with 1.11%
as of September 30, 2023.
- The delinquency rate for all outstanding loans that are past
due for 91-180 days[5] as of September 30, 2024 was 3.22%, compared with 2.50%
as of September 30, 2023.
[1]
Represents the total amount of loans that the Company facilitated
and originated during the relevant period.
|
[2]
Represents borrowers who made at least one transaction on the
Company's platform during the relevant period.
|
[3]
Represents the total amount of loans outstanding for loans that the
Company facilitated and originated at the end of the relevant
period. Loans that are delinquent for more than 60 days are
excluded in the outstanding loan balance, except for Xiaoying
Housing Loans. As Xiaoying Housing Loans is a secured loan product
and the Company is entitled to payment by exercising its rights to
the collateral, the Company does not exclude Xiaoying Housing Loans
delinquent for more than 60 days in the outstanding loan
balance.
|
[4]
Represents the balance of the outstanding principal and accrued
outstanding interest for Xiaoying Credit Loans that were 31 to 60
days past due as a percentage of the total balance of outstanding
principal and accrued outstanding interest for Xiaoying Credit
Loans that the Company facilitated and originated as of a specific
date. Xiaoying Credit Loans that are delinquent for more than 60
days are
excluded when calculating the denominator.
Starting from the first quarter of 2021, substantially all of the
loans facilitated and originated by the Company have been Xiaoying
Credit Loans.
|
[5] To make
the delinquency rate by balance comparable to the peers, the
Company also defines the delinquency rate as the balance of the
outstanding principal and accrued outstanding interest for Xiaoying
Credit Loans that were 91 to 180 days past due as a percentage of
the total balance of outstanding principal and accrued outstanding
interest for the Xiaoying Credit Loans that the Company facilitated
and originated as of a specific date. Xiaoying Credit Loans that
are delinquent for more than 180 days are excluded
when calculating the denominator.
|
Third Quarter 2024 Financial Highlights
(In thousands,
except for share and per share data)
|
Three Months
Ended
September 30, 2023
|
Three Months
Ended
June 30, 2024
|
Three Months
Ended
September 30, 2024
|
QoQ
|
YoY
|
|
RMB
|
RMB
|
RMB
|
|
|
Total net
revenue
|
1,396,864
|
1,372,588
|
1,582,497
|
15.3 %
|
13.3 %
|
Total operating costs
and expenses
|
(961,852)
|
(909,535)
|
(1,073,533)
|
18.0 %
|
11.6 %
|
Income from
operations
|
435,012
|
463,053
|
508,964
|
9.9 %
|
17.0 %
|
Net income
|
347,190
|
415,303
|
375,840
|
(9.5 %)
|
8.3 %
|
Non-GAAP adjusted net
income
|
374,507
|
374,661
|
433,625
|
15.7 %
|
15.8 %
|
|
|
|
|
|
|
Net income per
ADS—basic
|
7.26
|
8.46
|
7.86
|
(7.1 %)
|
8.3 %
|
Net income per
ADS—diluted
|
7.02
|
8.28
|
7.74
|
(6.5 %)
|
10.3 %
|
|
|
|
|
|
|
Non-GAAP adjusted net
income per ADS—basic
|
7.80
|
7.62
|
9.12
|
19.7 %
|
16.9 %
|
Non-GAAP adjusted net
income per ADS—diluted
|
7.56
|
7.50
|
8.88
|
18.4 %
|
17.5 %
|
- Total net revenue in the third quarter of 2024 was RMB1,582.5 million (US$225.5 million), representing an increase of
13.3% from RMB1,396.9 million in the
same period of 2023.
- Income from operations in the third quarter of 2024 was
RMB509.0 million (US$72.5 million), compared with RMB435.0 million in the same period of 2023.
- Net income in the third quarter of 2024 was RMB375.8 million (US$53.6
million), compared with RMB347.2
million in the same period of 2023.
- Non-GAAP[6] adjusted net income in the third quarter
of 2024 was RMB433.6 million
(US$61.8 million), compared with
RMB374.5 million in the same period
of 2023.
- Net income per basic and diluted American depositary share
("ADS") [7] in the third quarter of 2024 was
RMB7.86 (US$1.12) and RMB7.74 (US$1.10),
compared with RMB7.26 and
RMB7.02, respectively, in the same
period of 2023.
- Non-GAAP adjusted net income per basic and diluted ADS in the
third quarter of 2024 was RMB9.12
(US$1.30) and RMB8.88 (US$1.27),
compared with RMB7.80 and
RMB7.56, respectively, in the same
period of 2023.
[6] The
Company uses in this press release the following non-GAAP financial
measures: (i) adjusted net income (loss), (ii) adjusted net income
(loss) per basic ADS, (iii) adjusted net income (loss) per diluted
ADS, (iv) adjusted net income per basic share, and (v) adjusted net
income per diluted share, each of which excludes share-based
compensation expense, impairment losses on financial investments,
income (loss) from financial investments and impairment losses on
long-term investments. For more information on non-GAAP financial
measure, please see the section of "Use of Non-GAAP Financial
Measures Statement" and the table captioned "Unaudited
Reconciliations of GAAP and Non-GAAP Results" set forth at the end
of this press release.
|
[7] Each
American depositary share ("ADS") represents six Class A
ordinary shares.
|
Mr. Kent Li, President of the
Company, commented, "We are pleased to report another strong
quarter, with loan volumes exceeding our forecast and a significant
sequential improvement in asset quality. In the third quarter, we
continued to promptly adjust loan volumes based on risk levels. As
asset quality improved, we further intensified our borrower
acquisition efforts, which have yielded very positive results. Both
the top and bottom lines continued to grow year-over-year. Non-GAAP
adjusted net income reached a new record high."
"Specifically on the operational front, our total loan amount
facilitated and originated was down 4% year-on-year but up 25%
sequentially to RMB28 billion, above
the high end of our guidance. Delinquency rates for all outstanding
loans past due for 31-60 days and 91-180 days were 1.02% and 3.22%,
respectively, at the end of the quarter, compared to 1.29% and
4.38% a quarter ago and 1.11% and 2.50% a year ago. We are pleased
with these improvements in asset quality and will continue to
optimize our risk management system through advanced
technology."
"In September this year, the Chinese government unveiled a
comprehensive stimulus package aimed at improving liquidity,
boosting the property market, stabilizing financial markets and
stimulating consumption. We expect this will provide a meaningful
boost to the macroeconomic recovery. As an integral part of the
economy, the personal finance market we serve should benefit from
this upturn. We have already observed positive signs in the market
and are committed to adjusting loan volumes in line with risk
levels. As a result of this favorable environment, we are raising
our guidance and expect our monthly loan volume to exceed
RMB10 billion in the fourth quarter,
setting a new record."
Mr. Frank Fuya Zheng, Chief
Financial Officer of the Company, added, "I'm pleased to report
that our strategy of balancing business growth and profitability
continued to pay off. Total net revenue was RMB1.6 billion, up 13% year-on-year and 15%
sequentially, while non-GAAP adjusted net income reached a record
high of RMB434 million, up 16%
year-on-year and sequentially. As we continue to deliver strong
profitability and execute on our proven strategy, we have full
confidence in our future. We will continue to execute our
semi-annual dividend policy and explore opportunities under our
share repurchase program to return more value to our shareholders
over the long term."
Third Quarter 2024 Financial Results
Total net revenue in the third quarter of
2024 increased by 13.3% to RMB1,582.5 million (US$225.5 million) from RMB1,396.9 million in the same period of 2023,
primarily due to growth in various disaggregated revenue items
compared with the same period of 2023. Please refer to analysis of
disaggregation of revenue below.
|
Three Months
Ended September 30,
|
|
(In thousands,
except for share and per share data)
|
2023
|
2024
|
YoY
|
|
RMB
|
% of Revenue
|
RMB
|
% of Revenue
|
|
Loan facilitation
service
|
829,385
|
59.4 %
|
878,282
|
55.5 %
|
5.9 %
|
Post-origination
service
|
168,186
|
12.0 %
|
186,109
|
11.8 %
|
10.7 %
|
Financing
income
|
300,950
|
21.5 %
|
335,765
|
21.2 %
|
11.6 %
|
Guarantee
income
|
7,920
|
0.6 %
|
53,576
|
3.4 %
|
576.5 %
|
Other
revenue
|
90,423
|
6.5 %
|
128,765
|
8.1 %
|
42.4 %
|
Total net
revenue
|
1,396,864
|
100.0 %
|
1,582,497
|
100.0 %
|
13.3 %
|
Loan facilitation service fees in the third quarter
of 2024 increased by 5.9% to RMB878.3 million (US$125.2 million) from RMB829.4 million in the same period of 2023,
primarily due to a decrease in the expected prepayment rates this
quarter compared with the same period of 2023.
Post-origination service fees in the third
quarter of 2024 increased by 10.7% to RMB186.1 million (US$26.5 million) from RMB168.2 million in the same period of 2023,
primarily due to the cumulative effect of increased volume of loans
facilitated in the previous quarters. Revenues from
post-origination services are recognized on a straight-line basis
over the term of the underlying loans as the services are being
provided.
Financing income in the third quarter of 2024
increased by 11.6% to RMB335.8 million (US$47.8 million) from RMB301.0 million in the same period of 2023,
primarily due to an increase in average loan receivables held by
the Company compared with the same period of 2023.
Guarantee income in the third quarter of 2024
was RMB53.6 million (US$7.6
million), compared with RMB7.9
million in the same period of 2023, due to the
cumulative effect of increased volume of loans facilitated covered
by guarantee service in the previous quarters compared with the
same period of 2023. Revenues from guarantee service are recognized
systematically when the Company released from the underlying
risk.
Other revenue in the third quarter of 2024
increased by 42.4% to RMB128.8
million (US$18.3 million),
compared with RMB90.4 million in the
same period of 2023, primarily due to an increase in referral
service fee for introducing borrowers to other platforms.
Origination and servicing expenses in the third
quarter of 2024 increased by 13.6% to RMB457.5 million (US$65.2 million) from RMB402.9 million in the same period of 2023,
primarily due to the increase in collection expenses resulting from
the cumulative effect of increased volume of loans facilitated and
originated in the previous quarters compared with the same period
of 2023.
Borrower acquisitions and marketing expenses in the
third quarter of 2024 increased by 20.7% to RMB506.8 million (US$72.2 million) from RMB419.9 million in the same period of 2023,
primarily due to intensified efforts in borrower acquisitions
compared with the same period of 2023.
Reversal of provision for loans receivable in the third
quarter of 2024 was RMB35 thousand
(US$5 thousand), compared with
provision for loans receivable of RMB53.9
million in the same period of 2023, primarily due to a
decrease in the average estimated default rate compared with the
same period of 2023, and partially offset by an increase in loans
receivable held by the Company as a result of the cumulative effect
of increased volume of loans facilitated and originated in the
previous quarters compared with the same period of 2023.
Provision for contingent guarantee liabilities in the
third quarter of 2024 was RMB56.4
million (US$8.0 million),
compared with RMB41.6 million in the
same period of 2023, primarily due to an increase in guarantee
liabilities held by the Company as a result of the increased volume
of loans facilitated covered by the guarantee service this quarter
compared with the same period of 2023.
Income from operations in the third quarter of
2024 was RMB509.0 million
(US$72.5 million), compared with
RMB435.0 million in the same
period of 2023.
Income before income taxes and gain from equity in
affiliates in the third quarter of 2024 was RMB473.5 million (US$67.5 million), compared with RMB417.5 million in the same period of
2023.
Income tax expense in the third quarter of 2024 was
RMB100.3 million (US$14.3 million), compared with RMB74.2 million in the same period of 2023.
Net income in the third quarter of 2024 was
RMB375.8 million (US$53.6 million), compared with RMB347.2 million in the same period of
2023.
Non-GAAP adjusted net income in the third quarter of 2024
was RMB433.6 million (US$61.8 million), compared with RMB374.5 million in the same period of 2023.
Net income per basic and diluted ADS in the third quarter
of 2024 was RMB7.86 (US$1.12), and RMB7.74 (US$1.10), compared with
RMB7.26 and RMB7.02, respectively, in the same period of
2023.
Non-GAAP adjusted net income per basic and diluted ADS in
the third quarter of 2024 was RMB9.12 (US$1.30), and RMB8.88 (US$1.27), compared with
RMB7.80 and RMB7.56 respectively, in the same period of
2023.
Cash and cash equivalents was RMB1,044.1 million (US$148.8 million) as of September 30, 2024, compared with RMB1,612.2 million as of June 30, 2024.
Recent Development
Share Repurchase Plans
On September 4, 2024, the Company
further extended the period of the US$30
million share repurchase program until March 31, 2026. In the third quarter of 2024, the
Company repurchased an aggregate of 1,689,722 Class A ordinary
shares with 10,038 Class A ordinary shares represented by ADSs for
a total consideration of approximately US$1.3 million. The Company has approximately
US$4.1 million remaining for
potential repurchases under its US$30
million share repurchase plan.
As previously disclosed, on May 30,
2024, the Company announced that its board of directors
authorized a new US$20 million share
repurchase plan, effective through November
30, 2025. The Company completed a tender offer in
July 2024 under the new share
repurchase program, with a total repurchase amount of approximately
US$9.2 million. The Company has
approximately US$10.8 million
remaining under its US$20 million
plan.
Business Outlook
The Company expects the total loan amount facilitated and
originated for the fourth quarter of 2024 to be between
RMB30.0 billion and RMB31.0 billion. The total loan amount
facilitated and originated for 2024 is expected to be between
RMB102.6 billion and RMB103.6 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
November 27, 2024 (8:00 PM Beijing / Hong Kong Time on November 27, 2024).
Dial-in details for the earnings conference call are as
follows:
United
States:
|
1-888-346-8982
|
Hong Kong:
|
852-301-84992
|
Mainland
China:
|
4001-201203
|
International:
|
1-412-902-4272
|
Passcode:
|
X Financial
|
Please dial in ten minutes before the call is scheduled to begin
and provide the passcode to join the call.
A replay of the conference call may be accessed by phone at the
following numbers until December 4,
2024:
United
States:
|
1-877-344-7529
|
International:
|
1-412-317-0088
|
Passcode:
|
3088426
|
Additionally, a live and archived webcast of the conference call
will be available at http://ir.xiaoyinggroup.com.
About X Financial
X Financial (NYSE: XYF) (the "Company") is a leading online
personal finance company in China.
The Company is committed to connecting borrowers on its platform
with its institutional funding partners. With its proprietary big
data-driven technology, the Company has established strategic
partnerships with financial institutions across multiple areas of
its business operations, enabling it to facilitate and originate
loans to prime borrowers under a risk assessment and control
system.
For more information, please visit:
http://ir.xiaoyinggroup.com.
Use of Non-GAAP Financial Measures Statement
In evaluating our business, we consider and use non-GAAP
measures as supplemental measures to review and assess our
operating performance. We present the non-GAAP financial measures
because they are used by our management to evaluate our operating
performance and formulate business plans. We believe that the use
of the non-GAAP financial measures facilitates investors'
assessment of our operating performance and help investors to
identify underlying trends in our business that could otherwise be
distorted by the effect of certain income or expenses that we
include in income (loss) from operations and net income (loss). We
also believe that the non-GAAP measures provide useful information
about our core operating results, enhance the overall understanding
of our past performance and future prospects and allow for greater
visibility with respect to key metrics used by our management in
its financial and operational decision-making.
We use in this press release the following non-GAAP financial
measures: (i) adjusted net income (loss), (ii) adjusted net income
(loss) per basic ADS, (iii) adjusted net income (loss) per diluted
ADS, (iv) adjusted net income per basic share, and (v) adjusted net
income per diluted share, each of which excludes share-based
compensation expense, impairment losses on financial investments,
income (loss) from financial investments and impairment losses on
long-term investments. These non-GAAP financial measures have
limitations as analytical tools, and when assessing our operating
performance, investors should not consider them in isolation, or as
a substitute for the financial information prepared and presented
in accordance with U.S. GAAP.
We mitigate these limitations by reconciling the non-GAAP
financial measures to the most directly comparable U.S. GAAP
financial measures, which should be considered when evaluating our
performance. We encourage you to review our financial information
in its entirety and not rely on a single financial measure.
For more information on these non-GAAP financial measures,
please see the table captioned "Reconciliations of GAAP and
Non-GAAP results" set forth at the end of this press release.
Exchange Rate Information
This announcement contains translations of certain RMB amounts
into U.S. dollars at specified rates solely for the convenience of
the reader. Unless otherwise noted, all translations from RMB to
U.S. dollars are made at a rate of RMB
7.0176 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, 2024.
Disclaimer
Safe Harbor Statement
This announcement contains forward-looking statements within the
meaning of Section 21E of the Securities Exchange Act of 1934, as
amended. These forward-looking statements are made under the "safe
harbor" provisions of the U.S. Private Securities Litigation Reform
Act of 1995. These statements can be identified by terminology such
as "will," "expects," "anticipates," "future," "intends," "plans,"
"believes," "estimates," "potential," "continue," "ongoing,"
"targets," "guidance" and similar statements. The Company may also
make written or oral forward-looking statements in its periodic
reports to the U.S. Securities and Exchange Commission (the "SEC"),
in its annual report to shareholders, in press releases and other
written materials and in oral statements made by its officers,
directors or employees to third parties. Any statements that are
not historical facts, including statements about the Company's
beliefs and expectations, are forward-looking statements that
involve factors, risks and uncertainties that could cause actual
results to differ materially from those in the forward-looking
statements. Such factors and risks include, but not limited to the
followings: the Company's goals and strategies; its future business
development, financial condition and results of operations; the
expected growth of the credit industry, and marketplace lending in
particular, in China; the demand
for and market acceptance of its marketplace's products and
services; its ability to attract and retain borrowers and investors
on its marketplace; its relationships with its strategic
cooperation partners; competition in its industry; and relevant
government policies and regulations relating to the corporate
structure, business and industry. Further information regarding
these and other risks, uncertainties or factors is included in the
Company's filings with the SEC. All information provided in this
announcement is current as of the date of this announcement, and
the Company does not undertake any obligation to update such
information, except as required under applicable law.
Use of Projections
This announcement also contains certain financial forecasts (or
guidance) with respect to the Company's projected financial
results. The Company's independent auditors have not audited,
reviewed, compiled or performed any procedures with respect to the
projections or guidance for the purpose of their inclusion in this
announcement, and accordingly, they did not express an opinion or
provide any other form assurance with respect thereto for the
purpose of this announcement. This guidance should not be relied
upon as being necessarily indicative of future results. The
assumptions and estimates underlying the prospective financial
information are inherently uncertain and are subject to a wide
variety of significant business, economic and competitive risks and
uncertainties that could actual results to differ materially from
those contained in the prospective financial information.
Accordingly, there can be no assurance that the prospective results
are indicative of the future performance of the Company, or that
actual results will not differ
materially from those set forth in the prospective financial
information. Inclusion of the prospective financial information in
this announcement should not be regarded as a representation by any
person that the results contained in the prospective financial
information will actually be achieved. You should review this
information together with the Company's historical information.
For more information, please contact:
X Financial
Mr. Frank Fuya Zheng
E-mail: ir@xiaoying.com
Christensen IR
In China
Mr. Rene Vanguestaine
Phone: +86-178-1749 0483
E-mail: rene.vanguestaine@christensencomms.com
In US
Ms. Linda Bergkamp
Phone: +1-480-614-3004
Email: linda.bergkamp@christensencomms.com
X
Financial
|
|
|
|
Unaudited Condensed
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
(In thousands,
except for share and per share data)
|
As of December 31,
2023
|
As of September 30,
2024
|
As of September 30,
2024
|
|
RMB
|
RMB
|
USD
|
ASSETS
|
|
|
|
Cash and cash
equivalents
|
1,195,352
|
1,044,144
|
148,789
|
Restricted cash,
net
|
749,070
|
489,372
|
69,735
|
Accounts
receivable and contract assets, net
|
1,659,588
|
1,709,428
|
243,592
|
Loans receivable
from Credit Loans and other loans, net
|
4,947,833
|
4,938,195
|
703,687
|
Deposits to
institutional cooperators, net
|
1,702,472
|
1,739,539
|
247,882
|
Prepaid expenses
and other current assets, net
|
48,767
|
40,824
|
5,817
|
Deferred tax
assets, net
|
135,958
|
192,644
|
27,452
|
Long term
investments
|
493,411
|
491,782
|
70,078
|
Property and
equipment, net
|
8,642
|
11,566
|
1,648
|
Intangible
assets, net
|
36,810
|
36,236
|
5,164
|
Loan receivable
from Housing Loans, net
|
8,657
|
6,494
|
925
|
Financial
investments
|
608,198
|
866,804
|
123,519
|
Other non-current
assets
|
55,265
|
53,259
|
7,589
|
TOTAL
ASSETS
|
11,650,023
|
11,620,287
|
1,655,877
|
|
|
|
|
LIABILITIES
|
|
|
|
Payable to
investors and institutional funding partners at amortized
cost
|
3,584,041
|
2,406,552
|
342,931
|
Guarantee
liabilities
|
61,907
|
102,638
|
14,626
|
Deferred
guarantee income
|
46,597
|
106,054
|
15,113
|
Short-term
borrowings
|
565,000
|
433,500
|
61,773
|
Accrued payroll
and welfare
|
86,771
|
93,047
|
13,259
|
Other tax
payable
|
289,819
|
292,939
|
41,743
|
Income tax
payable
|
446,500
|
496,489
|
70,749
|
Accrued expenses
and other current liabilities
|
595,427
|
732,591
|
104,394
|
Dividend
payable
|
59,226
|
-
|
-
|
Other non-current
liabilities
|
37,571
|
30,915
|
4,405
|
Deferred tax
liabilities
|
30,040
|
29,003
|
4,133
|
TOTAL
LIABILITIES
|
5,802,899
|
4,723,728
|
673,126
|
|
|
|
|
Commitments
and Contingencies
|
|
|
|
Equity:
|
|
|
|
Common
shares
|
207
|
207
|
29
|
Treasury
stock
|
(111,520)
|
(155,007)
|
(22,088)
|
Additional
paid-in capital
|
3,196,942
|
3,194,909
|
455,271
|
Retained
earnings
|
2,692,018
|
3,788,885
|
539,912
|
Other
comprehensive income
|
69,477
|
67,568
|
9,628
|
Total X
Financial shareholders' equity
|
5,847,124
|
6,896,562
|
982,752
|
Non-controlling
interests
|
-
|
-
|
-
|
TOTAL
EQUITY
|
5,847,124
|
6,896,562
|
982,752
|
|
|
|
|
TOTAL
LIABILITIES AND EQUITY
|
11,650,023
|
11,620,290
|
1,655,878
|
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)
|
2023
|
2024
|
2024
|
|
2023
|
2024
|
2024
|
|
RMB
|
RMB
|
USD
|
|
RMB
|
RMB
|
USD
|
Net
revenues
|
|
|
|
|
|
|
|
Loan facilitation
service
|
829,385
|
878,282
|
125,154
|
|
2,125,492
|
2,224,681
|
317,015
|
Post-origination
service
|
168,186
|
186,109
|
26,520
|
|
429,775
|
493,520
|
70,326
|
Financing
income
|
300,950
|
335,765
|
47,846
|
|
829,645
|
1,021,405
|
145,549
|
Guarantee
income
|
7,920
|
53,576
|
7,635
|
|
7,920
|
132,067
|
18,819
|
Other
revenue
|
90,423
|
128,765
|
18,349
|
|
229,388
|
291,387
|
41,522
|
Total net
revenue
|
1,396,864
|
1,582,497
|
225,504
|
|
3,622,220
|
4,163,060
|
593,231
|
|
|
|
|
|
|
|
|
Operating costs and
expenses:
|
|
|
|
|
|
|
|
Origination and
servicing[1]
|
402,939
|
457,545
|
65,200
|
|
1,123,027
|
1,299,164
|
185,129
|
Borrower acquisitions
and marketing[1]
|
419,887
|
506,758
|
72,212
|
|
1,023,948
|
1,078,768
|
153,723
|
General and
administrative[1]
|
40,200
|
49,499
|
7,054
|
|
114,833
|
127,047
|
18,104
|
Provision for accounts
receivable and contract assets
|
3,748
|
4,799
|
684
|
|
5,983
|
22,470
|
3,202
|
(Reversal of) provision
for loans receivable
|
53,946
|
(35)
|
(5)
|
|
129,772
|
157,370
|
22,425
|
Provision for
contingent guarantee liabilities
|
41,594
|
56,366
|
8,032
|
|
41,594
|
125,635
|
17,903
|
Change in fair value of
financial guarantee derivative[2]
|
-
|
-
|
-
|
|
(24,966)
|
-
|
-
|
Fair value adjustments
related to Consolidated Trusts[2]
|
(268)
|
-
|
-
|
|
531
|
-
|
-
|
(Reversal of) provision
for credit losses for
deposits and other financial assets
|
(194)
|
(1,399)
|
(199)
|
|
(427)
|
4,049
|
577
|
Total operating
costs and expenses
|
961,852
|
1,073,533
|
152,978
|
|
2,414,295
|
2,814,503
|
401,063
|
|
|
|
|
|
|
|
|
Income from
operations
|
435,012
|
508,964
|
72,526
|
|
1,207,925
|
1,348,557
|
192,168
|
Interest income
(expenses), net
|
(7,322)
|
1,211
|
173
|
|
(17,778)
|
(4,898)
|
(698)
|
Foreign exchange (gain)
loss
|
1,526
|
4,881
|
696
|
|
(7,255)
|
(3,351)
|
(478)
|
Income (loss) from
financial investments
|
(16,490)
|
(47,635)
|
(6,788)
|
|
(13,911)
|
53,887
|
7,679
|
Other income,
net
|
4,742
|
6,048
|
862
|
|
23,005
|
9,437
|
1,345
|
|
|
|
|
|
|
|
|
Income before income
taxes and gain from equity in affiliates
|
417,468
|
473,469
|
67,469
|
|
1,191,986
|
1,403,632
|
200,016
|
|
|
|
|
|
|
|
|
Income tax
expense
|
(74,172)
|
(100,331)
|
(14,297)
|
|
(213,779)
|
(254,924)
|
(36,326)
|
Gain from equity in
affiliates, net of tax
|
3,894
|
2,702
|
385
|
|
19,619
|
5,572
|
794
|
Net
income
|
347,190
|
375,840
|
53,557
|
|
997,826
|
1,154,280
|
164,484
|
Less: net income
attributable to non-controlling interests
|
-
|
-
|
-
|
|
-
|
-
|
-
|
Net income
attributable to X Financial shareholders
|
347,190
|
375,840
|
53,557
|
|
997,826
|
1,154,280
|
164,484
|
|
|
|
|
|
|
|
|
Net
income
|
347,190
|
375,840
|
53,557
|
|
997,826
|
1,154,280
|
164,484
|
Other comprehensive
income, net of tax of nil:
|
|
|
|
|
|
|
|
Gain (loss) from equity
in affiliates
|
4
|
(449)
|
(64)
|
|
45
|
(418)
|
(60)
|
Income from financial
investments
|
-
|
1,580
|
225
|
|
-
|
6,100
|
869
|
Foreign currency
translation adjustments
|
(6,301)
|
(12,778)
|
(1,821)
|
|
13,624
|
(7,590)
|
(1,082)
|
Comprehensive
income
|
340,893
|
364,193
|
51,897
|
|
1,011,495
|
1,152,372
|
164,211
|
Less: comprehensive
income attributable to non-controlling interests
|
-
|
-
|
-
|
|
-
|
-
|
-
|
Comprehensive income
attributable to X Financial shareholders
|
340,893
|
364,193
|
51,897
|
|
1,011,495
|
1,152,372
|
164,211
|
|
|
|
|
|
|
|
|
Net income per
share—basic
|
1.21
|
1.31
|
0.19
|
|
3.47
|
3.96
|
0.56
|
Net income per
share—diluted
|
1.17
|
1.29
|
0.18
|
|
3.43
|
3.87
|
0.55
|
|
|
|
|
|
|
|
|
Net income per
ADS—basic
|
7.26
|
7.86
|
1.12
|
|
20.82
|
23.76
|
3.39
|
Net income per
ADS—diluted
|
7.02
|
7.74
|
1.10
|
|
20.58
|
23.22
|
3.31
|
|
|
|
|
|
|
|
|
Weighted average number
of ordinary shares outstanding—basic
|
287,806,370
|
285,857,203
|
285,857,203
|
|
287,412,729
|
291,622,784
|
291,622,784
|
Weighted average number
of ordinary shares outstanding—diluted
|
297,114,127
|
292,339,641
|
292,339,641
|
|
291,209,263
|
298,036,305
|
298,036,305
|
[1] Starting in the
first quarter of 2024, management has concluded to separate
expenses related to borrower acquisitions from origination and
servicing expenses and indirect expenses of the borrower
acquisitions from general and administrative
expenses to a single line item as theses expenses become more and
more significant and thus deemed to be useful to financial
statement users. Furtherly, management has determined to embed the
sales and marketing expenses, which is not
considered as material, in other line item. In conclusion,
management has decided to combine these two line items into one
captioned borrower acquisitions and marketing expenses. Management
has correspondingly conformed prior period
presentation to current period presentation to enhance
comparability. This change in presentation does not affect any
subtotal line on the face of consolidated statements of
comprehensive income.
|
(In thousands,
except for share and per share data)
|
Three Months Ended
September 30, 2023
|
Changes
|
|
|
|
|
|
|
|
|
|
|
|
before
re-grouping
|
after
re-grouping
|
|
|
|
|
|
|
|
|
|
|
|
|
RMB
|
RMB
|
RMB
|
|
|
|
|
|
|
|
|
|
|
|
Origination and
servicing
|
811,078
|
402,939
|
(408,139)
|
|
|
|
|
|
|
|
|
|
|
|
Borrower acquisitions
and marketing expenses
|
-
|
419,887
|
419,887
|
|
|
|
|
|
|
|
|
|
|
|
Sales and
marketing
|
3,360
|
-
|
(3,360)
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative
|
48,588
|
40,200
|
(8,388)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[2] Starting in the
first quarter of 2024, management has considered the facts that
fair value change related to financial guarantee services and
Consolidated Trusts are generated from ordinary course of
businesses, and has concluded to reclass the
amount to captions above total operating costs and expenses. Prior
to the reclassification, management classified all amount of fair
value changes to captions below total operating costs and expenses.
This reclassification does not have impact on net
income for any prior periods presented.
|
X
Financial
|
|
|
|
|
|
|
|
Unaudited
Reconciliations of GAAP and Non-GAAP Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
(In thousands,
except for share and per share data)
|
2023
|
2024
|
2024
|
|
2023
|
2024
|
2024
|
|
RMB
|
RMB
|
USD
|
|
RMB
|
RMB
|
USD
|
GAAP net
income
|
347,190
|
375,840
|
53,557
|
|
997,826
|
1,154,280
|
164,484
|
Less: Income (loss)
from financial investments (net of tax of nil)
|
(16,490)
|
(47,635)
|
(6,788)
|
|
(13,911)
|
53,887
|
7,679
|
Less: Impairment losses
on financial investments (net of tax of nil)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
Less: Impairment losses
on long-term investments (net of tax)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
Add: Share-based
compensation expenses (net of tax of nil)
|
10,827
|
10,150
|
1,446
|
|
34,178
|
30,096
|
4,289
|
Non-GAAP adjusted
net income
|
374,507
|
433,625
|
61,791
|
|
1,045,915
|
1,130,489
|
161,094
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net
income per share—basic
|
1.30
|
1.52
|
0.22
|
|
3.64
|
3.88
|
0.55
|
Non-GAAP adjusted net
income per share—diluted
|
1.26
|
1.48
|
0.21
|
|
3.59
|
3.79
|
0.54
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net
income per ADS—basic
|
7.80
|
9.12
|
1.30
|
|
21.84
|
23.28
|
3.32
|
Non-GAAP adjusted net
income per ADS—diluted
|
7.56
|
8.88
|
1.27
|
|
21.54
|
22.74
|
3.24
|
|
|
|
|
|
|
|
|
Weighted average number
of ordinary shares outstanding—basic
|
287,806,370
|
285,857,203
|
285,857,203
|
|
287,412,729
|
291,622,784
|
291,622,784
|
Weighted average number
of ordinary shares outstanding—diluted
|
297,114,127
|
292,339,641
|
292,339,641
|
|
291,209,263
|
298,036,305
|
298,036,305
|
View original
content:https://www.prnewswire.com/news-releases/x-financial-reports-third-quarter-2024-unaudited-financial-results-302316439.html
SOURCE X Financial