Try our mobile app

Published: 2023-11-28 06:06:36 ET
<<<  go to UXIN company page
EX-99.1 2 uxin-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

img232616285_0.jpg 

Uxin Reports Unaudited First Quarter of Fiscal Year 2024 Financial Results

 

BEIJING, Nov.28,2023–Uxin Limited (“Uxin” or the “Company”) (Nasdaq: UXIN), China's leading used car retailer, today announced its unaudited financial results for the first quarter ended June 30, 2023.

 

Highlights for the Quarter Ended June 30, 2023

Transaction volume was 3,254 units for the three months ended June 30, 2023, a decrease of 9.8% from 3,607 units in the last quarter and a decrease of 40.6% from 5,475 units in the same period last year.
Retail transaction volume was 1,687 units, a decrease of 25.3% from 2,259 units in the last quarter and a decrease of 29.9% from 2,407 units in the same period last year.
Total revenues were RMB289.0 million (US$39.9 million) for the three months ended June 30, 2023, a decrease of 15.9% from RMB343.8 million in the last quarter and a decrease of 53.8% fromRMB626.2 million in the same period last year.
Gross margin was 6.1% for the three months ended June 30, 2023, compared with 2.3% in the last quarter and 1.1% in the same period last year.
Non-GAAP adjusted EBITDA was a loss of RMB46.6 million (US$6.4 million), compared with a loss of RMB40.8 million in the last quarter and RMB76.3 million in the same period last year.

Financial Results for the Quarter Ended June 30, 2023

Total revenues were RMB289.0 million (US$39.9 million) for the three months ended June 30, 2023, a decrease of 15.9% from RMB343.8 million in the last quarter and a decrease of 53.8% from RMB626.2 million in the same period last year. The decreases were mainly due to the decline of total transaction volume.

Retail vehicle sales revenue was RMB186.8million (US$25.8 million) for the three months ended June 30, 2023, representing a decrease of 29.1% from RMB263.7 million in the last quarter and a decrease of 46.4% from RMB348.4 million in the same period last year. For the three months ended June 30, 2023, retail transaction volume was 1,687 units, a decrease of 25.3% from 2,259 units last quarter and a decrease of 29.9% from 2,407 units in the same period last year. The decreases in retail transaction volume were mainly due to the market factors. Starting from March 2023, the aggressive pricing promotion in China’s new car sector had a significant impact on the used car sector, with customers showing stronger wait-and-see sentiment to buy used cars. Accordingly, the Company has maintained a prudent inventory procurement strategy and has not significantly increased its inventory, which constrained retail sales growth. Additionally, with the proactive optimization of inventory structure, the retail average selling price (ASP) declined.

Wholesale vehicle sales revenue was RMB94.6 million (US$13.1 million) for the three months ended June 30, 2023, compared with RMB73.6 million in the last quarter and RMB264.0 million in the same period last year. For the three months ended June 30, 2023, wholesale transaction volume was 1,567 units, representing an increase of 16.2% from 1,348 units last quarter and a decrease of 48.9% from 3,068 units in the same period last year. The quarter-over-quarter increase was mainly due to the natural increase in vehicle acquisition volume and wholesale transaction volume after the Spring Festival, which is normally the off-peak season. Compared with the same period last year, as the Company continued to improve its inventory capacity and reconditioning capabilities, an increased number of acquired vehicles were reconditioned to meet the Company’s retail standards, rather than being sold through wholesale channels. As a result, the wholesale vehicle sales revenue declined.

Other revenue was RMB7.6 million (US$1.0 million) for the three months ended June 30, 2023, compared with RMB6.5 million in the last quarter and RMB13.8 million in the same period last year.

Cost of revenues was RMB271.4 million (US$37.4 million) for the three months ended June 30, 2023, compared with RMB336.0 million in the last quarter and RMB619.4 million in the same period last year.

Gross margin was 6.1% for the three months ended June 30, 2023, compared with 2.3% in the last quarter and 1.1% in the same period last year. The increases in gross margin were due to the combination of several factors. The penetration rate of value-added services, which have high gross margins, continues to improve. In the meanwhile, with the improving inventory structure and vehicle pricing capabilities, both the sales margin and the sales turnover rate increased. Moreover, along with Xi’an IRC’s operation which enhanced the Company’s reconditioning capability, the Company’s reconditioning cost per retail vehicle has decreased significantly, which further fueled the Company’s gross margin resurgence.

 


 

Total operating expenses were RMB87.8 million (US$12.1 million) for the three months ended June 30, 2023. Total operating expenses excluding the impact of share-based compensation were RMB77.7 million.

Sales and marketing expenses were RMB46.5 million (US$6.4 million) for the three months ended June 30, 2023, a decrease of 11.2% from RMB52.4 million in the last quarter and a decrease of 28.2% from RMB64.8 million in the same period last year. The decreases were mainly due to decline in marketing expenses driven by the adoption of more cost-effective promotion measures.

General and administrative expenses were RMB33.1 million (US$4.6 million) for the three months ended June 30, 2023, representing a decrease of 13.6% from RMB38.3 million in the last quarter and a decrease of 27.4% from RMB45.6 million in the same period last year. The decreases were mainly due to the declines in professional fees.

Research and development expenses were RMB8.9 million (US$1.2 million) for the three months ended June 30, 2023, representing a decrease of 5.0% from RMB9.3 million in the last quarter and a decrease of 1.1% from RMB9.0 million in the same period last year.

Other operating income, net was RMB7.0 million (US$1.0million) for the three months ended June 30, 2023, representing a decrease of 85.4% from RMB47.9 million in the last quarter. The decrease was mainly due to the decline in liability waiver gain.

Loss from operations was RMB63.2 million (US$8.7 million) for the three months ended June 30, 2023, compared with RMB57.4 million for the last quarter and RMB96.6 million in the same period last year.

Fair value impact related to the senior convertible preferred shares resulted in a loss of RMB36.9 million (US$5.1 million) for the three months ended June 30, 2023, compared with a gain of RMB0.5million in the last quarter. The impact was mainly due to the fair value change of the warrants issued in relation to the senior convertible preferred shares during the period. The fair value impact was a non-cash loss.

Net (loss)/income from operations was RMB91.6 million (US$12.6 million) for the three months ended June 30, 2023, compared with net loss of RMB79.8 million for the last quarter and net income of RMB160.0 million for the same period last year.

Non-GAAP adjusted EBITDA was a loss of RMB46.6 million (US$6.4million) for the three months ended June 30, 2023, compared with RMB40.8 million in the last quarter and RMB76.3 million in the same period last year.

Liquidity

The Company has incurred accumulated and recurring losses from operations, and cash outflows from operating activities. In addition, the Company’s current liabilities exceeded its current assets by approximately RMB272.6 million as of June 30, 2023.

The Company’s ability to continue as a going concern is dependent on management’s ability to increase sales, achieve higher gross profit margin and control operating costs and expenses to reduce the cash that will be used in operating cash flows, and to seek financing arrangements, including but not limited to proceeds from the subscription of the Company’s senior convertible preferred shares issued from exercise of the warrants, and funds from renewal of the existing borrowings and new facilities and equity financings. There is uncertainty regarding the execution of these business and financing plans, which raises substantial doubt about the Company’s ability to continue as a going concern. The accompanying unaudited financial information does not include any adjustment that is reflective of these uncertainties.

About Uxin

Uxin is China's leading used car retailer, pioneering industry transformation with advanced production, new retail experiences, and digital empowerment. We offer high-quality and value-for-money vehicles as well as superior after-sales services through a reliable, one-stop, and hassle-free transaction experience. Under our omni-channel strategy, we are able to leverage our pioneering online platform to serve customers nationwide and establish market leadership in selected regions through offline inspection and reconditioning centers. Leveraging our extensive industry data and continuous technology innovation throughout more than ten years of operation, we have established strong used car management and operation capabilities. We are committed to upholding our customer-centric approach and driving the healthy development of the used car industry.

Use of Non-GAAP Financial Measures

 


 

In evaluating the business, the Company considers and uses certain non-GAAP measures, including adjusted EBITDA and adjusted net loss from operations per share – basic and diluted, as supplemental measures to review and assess its operating performance. The presentation of the non-GAAP financial measure is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. The Company defines adjusted EBITDA as EBITDA excluding share-based compensation, fair value impact of the issuance of senior convertible preferred shares, foreign exchange losses, other income/(expenses) and dividend from long-term investment. The Company defines adjusted net loss attributable to ordinary shareholders per share – basic and diluted as net loss attributable to ordinary shareholders per share excluding impact of share-based compensation, fair value impact of the issuance of senior convertible preferred shares and deemed dividend to preferred shareholders due to triggering of a down round feature. The Company presents the non-GAAP financial measures because they are used by the management to evaluate the operating performance and formulate business plans. The Company also believes that the use of the non-GAAP measures facilitate investors' assessment of its operating performance as this measure excludes certain finance or non-cash items that the Company does not believe directly reflect its core operations. We believe that excluding these items enables us to more effectively evaluate our performance period-over-period and relative to our competitors.

The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools. One of the key limitations of using adjusted EBITDA is that it does not reflect all items of income and expenses that affect the Company’s operations. Share-based compensation, fair value impact of the issuance of senior convertible preferred shares, other income/(expenses) and dividend from long-term investment have been and may continue to be incurred in the business. Further, the non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited.

The Company compensates for these limitations by reconciling the non-GAAP financial measure to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating the Company’s performance. The Company encourages you to review its financial information in its entirety and not rely on a single financial measure.

Reconciliations of Uxin’s non-GAAP financial measures to the most comparable U.S. GAAP measure are included at the end of this press release.

Exchange Rate Information

This announcement contains translations of certain RMB amounts into U.S. dollars (“US$”) at specified rates solely for the convenience of the reader, except for those transaction amounts that were actually settled in U.S. dollars. Unless otherwise stated, all translations from RMB to US$ were made at the rate of RMB7.2513 to US$1.00, representing the index rate as of June 30, 2023 set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System. The Company makes no representation that the RMB or US$ amounts referred could be converted into US$ or RMB, as the case may be, at any particular rate or at all.

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates” and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as Uxin’s strategic and operational plans, contain forward-looking statements. Uxin may also make written or oral forward-looking statements in its periodic reports to 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. Statements that are not historical facts, including statements about Uxin’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: Uxin’s goal and strategies; its expansion plans; its future business development, financial condition and results of operations; Uxin’s expectations regarding demand for, and market acceptance of, its services; its ability to provide differentiated and superior customer experience, maintain and enhance customer trust in its platform, and assess and mitigate various risks, including credit; its expectations regarding maintaining and expanding its relationships with business partners, including financing partners; trends and competition in China’s used car e-commerce industry; the laws and regulations relating to Uxin’s industry; the general economic and business conditions; and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in Uxin’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and Uxin does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

For investor and media enquiries, please contact:

Uxin Limited Investor Relations

Uxin Limited

Phone: +86 10 5691-6765

Email: ir@xin.com

The Blueshirt Group

Mr. Jack Wang

 


 

Phone: +86 166-0115-0429

Email: Jack@blueshirtgroup.com

 


 

Uxin Limited

Unaudited Consolidated Statements of Comprehensive Loss

(In thousands except for number of shares and per share data)

 

 

 

For the three months ended June 30,

 

 

 

2022

 

 

 

2023

 

 

 

RMB

 

 

 

RMB

 

 

US$

 

Revenues

 

 

 

 

 

 

 

 

 

 

   Retail vehicle sales

 

 

348,393

 

 

 

186,849

 

 

 

25,768

 

   Wholesale vehicle sales

 

 

263,956

 

 

 

 

94,647

 

 

 

13,052

 

   Others

 

 

13,821

 

 

 

 

7,526

 

 

 

1,038

 

Total revenues

 

 

626,170

 

 

 

 

289,022

 

 

 

39,858

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

(619,411

)

 

 

 

(271,381

)

 

 

(37,425

)

Gross profit

 

 

6,759

 

 

 

 

17,641

 

 

 

2,433

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

(64,798

)

 

 

 

(46,548

)

 

 

(6,419

)

General and administrative

 

 

(45,575

)

 

 

 

(33,103

)

 

 

(4,565

)

Research and development

 

 

(8,960

)

 

 

 

(8,861

)

 

 

(1,222

)

Reversal of credit losses, net

 

 

377

 

 

 

 

696

 

 

 

96

 

Total operating expenses

 

 

(118,956

)

 

 

 

(87,816

)

 

 

(12,110

)

 

 

 

 

 

 

 

 

 

 

 

Other operating income, net

 

 

15,580

 

 

 

 

6,985

 

 

 

963

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(96,617

)

 

 

 

(63,190

)

 

 

(8,714

)

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

270

 

 

 

 

102

 

 

 

14

 

Interest expenses

 

 

(5,448

)

 

 

 

(5,120

)

 

 

(706

)

Other income

 

 

14,249

 

 

 

 

2,367

 

 

 

326

 

Other expenses

 

 

(1,727

)

 

 

 

(272

)

 

 

(38

)

Foreign exchange losses

 

 

(2,748

)

 

 

 

(425

)

 

 

(59

)

Fair value impact of the issuance of senior convertible preferred shares

 

 

252,190

 

 

 

 

(36,869

)

 

 

(5,084

)

Income/(loss) before income tax expense

 

 

160,169

 

 

 

 

(103,407

)

 

 

(14,261

)

Dividend from long-term investment

 

-

 

 

 

 

11,970

 

 

 

1,651

 

Equity in loss of affiliates and dividend from affiliate, net of tax

 

 

(38

)

 

 

 

-

 

 

 

-

 

Income tax expense

 

 

(151

)

 

 

 

(165

)

 

 

(23

)

Net income/(loss), net of tax

 

 

159,980

 

 

 

 

(91,602

)

 

 

(12,633

)

Less: net loss attributable to non-controlling interests shareholders

 

 

(3

)

 

 

 

(2

)

 

 

-

 

Net income/(loss) attributable to UXIN LIMITED's ordinary shareholders

 

 

159,983

 

 

 

 

(91,600

)

 

 

(12,633

)

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss), net of tax

 

 

159,980

 

 

 

 

(91,602

)

 

 

(12,633

)

Foreign currency translation, net of tax nil

 

 

(58,660

)

 

 

 

3,314

 

 

 

457

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income/(loss)

 

 

101,320

 

 

 

 

(88,288

)

 

 

(12,176

)

Less: total comprehensive loss attributable to non-controlling interests shareholders

 

 

(3

)

 

 

 

(2

)

 

 

-

 

Total comprehensive income/(loss) attributable to UXIN LIMITED's ordinary shareholders

 

 

101,323

 

 

 

 

(88,286

)

 

 

(12,176

)

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss) attributable to UXIN LIMITED's ordinary shareholders

 

 

159,983

 

 

-

 

 

(91,600

)

 

 

(12,633

)

Weighted average shares outstanding – basic

 

 

1,189,841,431

 

 

 

 

1,423,659,403

 

 

 

1,423,659,403

 

Weighted average shares outstanding – diluted

 

 

1,193,043,619

 

 

 

 

1,423,659,403

 

 

 

1,423,659,403

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss) per share for ordinary shareholders, basic

 

 

0.09

 

 

 

 

(0.06

)

 

 

(0.01

)

Net income/(loss) per share for ordinary shareholders, diluted

 

 

0.09

 

 

 

 

(0.06

)

 

 

(0.01

)

 

 

 


 

Uxin Limited

Unaudited Consolidated Balance Sheets

(In thousands except for number of shares and per share data)

 

 


 

 

 

As of March 31,

 

 

As of June 30,

 

 

 

2023

 

 

2023

 

 

 

RMB

 

 

RMB

 

 

US$

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

92,713

 

 

 

63,679

 

 

 

8,782

 

Restricted cash

 

 

618

 

 

 

715

 

 

 

99

 

Accounts receivable, net

 

 

790

 

 

 

1,052

 

 

 

147

 

Loans recognized as a result of payments under guarantees, net of provision for credit losses of RMB10,337 and RMB8,686 as of March 31, 2023 and June 30, 2023, respectively

 

 

-

 

 

 

-

 

 

 

-

 

Other receivables, net of provision for credit losses of RMB26,541 and RMB26,559 as of March 31, 2023 and June 30, 2023, respectively

 

 

15,345

 

 

 

15,342

 

 

 

2,116

 

Inventory, net

 

 

110,893

 

 

 

112,413

 

 

 

15,502

 

Prepaid expenses and other current assets

 

 

61,390

 

 

 

61,856

 

 

 

8,530

 

Total current assets

 

 

281,749

 

 

 

255,057

 

 

 

35,176

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

Property, equipment and software, net

 

 

63,725

 

 

 

68,746

 

 

 

9,481

 

Long-term investments

 

 

288,712

 

 

 

288,712

 

 

 

39,815

 

Right-of-use assets, net

 

 

84,461

 

 

 

115,883

 

 

 

15,981

 

Total non-current assets

 

 

436,898

 

 

 

473,341

 

 

 

65,277

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

718,647

 

 

 

728,398

 

 

 

100,453

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

80,668

 

 

 

80,776

 

 

 

11,140

 

Warrant liabilities (i)

 

 

8

 

 

 

38,010

 

 

 

5,242

 

Other payables and other current liabilities

 

 

344,502

 

 

 

372,741

 

 

 

51,403

 

Short-term borrowing (ii)

 

 

20,000

 

 

 

36,177

 

 

 

4,989

 

Current portion of long-term debt (iii)

 

 

158,736

 

 

 

-

 

 

 

-

 

Total current liabilities

 

 

603,914

 

 

 

527,704

 

 

 

72,774

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

Long-term borrowings

 

 

291,950

 

 

 

291,950

 

 

 

40,262

 

Consideration payable to WeBank

 

 

58,559

 

 

 

29,256

 

 

 

4,035

 

Operating lease liabilities

 

 

77,462

 

 

 

106,774

 

 

 

14,725

 

Long-term debt (iii)

 

 

264,560

 

 

 

-

 

 

 

-

 

Total non-current liabilities

 

 

692,531

 

 

 

427,980

 

 

 

59,022

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,296,445

 

 

 

955,684

 

 

 

131,796

 

 

 

 

 

 

 

 

 

 

 

Mezzanine equity

 

 

 

 

 

 

 

 

 

Senior convertible preferred shares (US$0.0001 par value, 1,720,000,000 shares authorized as of March 31, 2023 and June 30, 2023; 1,151,221,338 shares issued and outstanding as of March 31, 2023 and June 30, 2023)

 

 

1,245,721

 

 

 

1,245,721

 

 

 

173,448

 

Subscription receivable from shareholders (iii)

 

 

(550,074

)

 

 

(121,425

)

 

 

(18,400

)

Total Mezzanine equity

 

 

695,647

 

 

 

1,124,296

 

 

 

155,048

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ deficit

 

 

 

 

 

 

 

 

 

Ordinary shares

 

 

806

 

 

 

806

 

 

 

111

 

Additional paid-in capital

 

 

15,451,803

 

 

 

15,461,954

 

 

 

2,132,301

 

Accumulated other comprehensive income

 

 

220,185

 

 

 

223,499

 

 

 

30,822

 

Accumulated deficit

 

 

(16,946,064

)

 

 

(17,037,664

)

 

 

(2,349,601

)

Total Uxin’s shareholders’ deficit

 

 

(1,273,270

)

 

 

(1,351,405

)

 

 

(186,367

)

Non-controlling interests

 

 

(175

)

 

 

(177

)

 

 

(24

)

Total shareholders’ deficit

 

 

(1,273,445

)

 

 

(1,351,582

)

 

 

(186,391

)

 


 

 

 

 

 

 

 

 

 

 

 

Total liabilities, mezzanine equity and shareholders’ deficit

 

 

718,647

 

 

 

728,398

 

 

 

100,453

 

 

(i) On June 30, 2023, the Company entered into an amendment agreement (“2023 Warrant Agreement”) with Alpha Wealth Global Limited (“Alpha”) and Joy Capital, regarding certain warrants in accordance with 2021 Subscription Agreement. Pursuant to the foregoing definitive agreement and certain assignments of warrants among Alpha, NIO Capital and Joy Capital, Alpha and Joy Capital (either together or separately) are entitled, at their discretion, to exercise their respective warrants in full to subscribe for a total of 480,629,186 senior convertible preferred shares of the Company in an aggregate amount of US$21,964,754 at an amended exercise price of US$0.0457 per share or US$1.37 per ADS, representing a modification from the prior exercise price of US$0.3433 per share or US$10.3 per ADS (or US$1.03 per ADS prior to the ADS Ratio Change) no later than September 30, 2023. During the reported quarter, a loss of approximately US$5.1 million (equivalent to RMB36.9 million) was recorded in fair value impact of the issuance of senior convertible preferred shares.

 

(ii) In March 2023, the Company obtained inventory-pledging facilities with two reputable banks in the PRC pursuant to which the banks will finance the Company's future purchases of used car inventories, up to an aggregate amount of RMB250 million (equivalent to approximately US $34.5 million). As of June 30, 2023, a total of RMB16.2 million of inventory-pledging loans were recorded in "short-term borrowing".

 

(iii) On April 4, 2023, NIO Capital, NBNW Investment Limited (“NBNW”, an affiliate of NIO Capital) and the long-term debt holders of the Company, namely WP, TPG, and Magic Carpet, entered into assignment agreements to assign all the rights under the then outstanding long-term debt of US$61.6 million to NBNW and then further assign to NIO Capital. Concurrently, the Company entered into a supplemental agreement with NIO Capital, agreeing to offset its subscription receivable by US$61.6 million with its obligation under long-term debt due to NIO Capital after the assignment. In April 2023, US$1.6million was received and the remaining subscription receivable of US$18.4million is expected to be received no later than December 31, 2023.

 

* Share-based compensation charges included are as follows:

 

 

 

For the three months ended June 30,

 

 

 

2022

 

 

2023

 

 

 

RMB

 

 

RMB

 

 

US$

 

Sales and marketing

 

 

-

 

 

 

332

 

 

 

46

 

General and administrative

 

 

11,690

 

 

 

9,425

 

 

 

1,300

 

Research and development

 

 

-

 

 

 

394

 

 

 

54

 

 

 


 

Uxin Limited

Unaudited Reconciliations of GAAP And Non-GAAP from Continuing Operation Results

(In thousands except for number of shares and per share data)

 

 

 

For the three months ended June 30,

 

 

 

2022

 

 

2023

 

 

 

RMB

 

 

RMB

 

 

US$

 

Net income/(loss), net of tax

 

 

159,980

 

 

 

(91,602

)

 

 

(12,633

)

 

 

 

 

 

 

 

 

 

 

Add: Income tax expense

 

 

151

 

 

 

165

 

 

 

23

 

Interest income

 

 

(270

)

 

 

(102

)

 

 

(14

)

Interest expenses

 

 

5,448

 

 

 

5,120

 

 

 

706

 

Depreciation

 

 

8,705

 

 

 

6,413

 

 

 

884

 

EBITDA

 

 

174,014

 

 

 

(80,006

)

 

 

(11,034

)

 

 

 

 

 

 

 

 

 

 

Add: Share-based compensation expenses

 

 

11,690

 

 

 

10,151

 

 

 

1,400

 

- Sales and marketing

 

 

-

 

 

 

332

 

 

 

46

 

- General and administrative

 

 

11,690

 

 

 

9,425

 

 

 

1,300

 

- Research and development

 

 

-

 

 

 

394

 

 

 

54

 

Other income

 

 

(14,249

)

 

 

(2,367

)

 

 

(326

)

Other expenses

 

 

1,727

 

 

 

272

 

 

 

38

 

Foreign exchange losses

 

 

2,748

 

 

 

425

 

 

 

59

 

Dividend from long-term investment

 

 

-

 

 

 

(11,970

)

 

 

(1,651

)

Fair value impact of the issuance of senior convertible preferred shares

 

 

(252,190

)

 

 

36,869

 

 

 

5,084

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjusted EBITDA

 

 

(76,260

)

 

 

(46,626

)

 

 

(6,430

)

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended June 30,

 

 

 

2022

 

 

2023

 

 

 

RMB

 

 

RMB

 

 

US$

 

Net income/( loss) attributable to ordinary shareholders

 

 

159,983

 

 

 

(91,600

)

 

 

(12,633

)

Add: Share-based compensation expenses

 

 

11,690

 

 

 

10,151

 

 

 

1,400

 

- Sales and marketing

 

 

-

 

 

 

332

 

 

 

46

 

- General and administrative

 

 

11,690

 

 

 

9,425

 

 

 

1,300

 

- Research and development

 

 

-

 

 

 

394

 

 

 

54

 

Fair value impact of the issuance of senior convertible preferred shares

 

 

(252,190

)

 

 

36,869

 

 

 

5,084

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjusted net loss attributable to ordinary shareholders

 

 

(80,517

)

 

 

(44,580

)

 

 

(6,149

)

 

 

 

 

 

 

 

 

 

 

Net income/(loss) per share for ordinary shareholders - basic

 

 

0.09

 

 

 

(0.06

)

 

 

(0.01

)

Net income/(loss) per share for ordinary shareholders – diluted

 

 

0.09

 

 

 

(0.06

)

 

 

(0.01

)

Non-GAAP adjusted net loss to ordinary shareholders per share – basic and diluted

 

 

(0.07

)

 

 

(0.03

)

 

 

-

 

Weighted average shares outstanding – basic

 

 

1,189,841,431

 

 

 

1,423,659,403

 

 

 

1,423,659,403

 

Weighted average shares outstanding – diluted

 

 

1,193,043,619

 

 

 

1,423,659,403

 

 

 

1,423,659,403

 

 

Note: The conversion of Renminbi (RMB) into U.S. dollars (USD) is based on the certified exchange rate of USD1.00 = RMB7.2513 as of June 30, 2023 set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System.