Try our mobile app

Published: 2021-08-09 17:00:32 ET
<<<  go to XYF company page
EX-99.1 2 tm2124392d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

X Financial Reports Second Quarter 2021 Unaudited Financial Results

 

SHENZHEN, China, August 9, 2021 /PRNewswire/ -- X Financial (NYSE: XYF) (the "Company" or “we”), a leading online personal finance company in China, today announced its unaudited financial results for the second quarter ended June 30, 2021.

 

Second Quarter 2021 Financial Highlights

 

Total net revenue in the second quarter of 2021 was RMB932.4 million (US$144.4 million), representing an increase of 140.4% from RMB387.9 million in the same period of 2020.

Income from operations in the second quarter of 2021 was RMB337.7 million (US$52.3 million), compared with loss from operations of RMB341.5 million in the same period of 2020.

Net income attributable to X Financial shareholders in the second quarter of 2021 was RMB223.2 million (US$34.6 million), compared with net loss attributable to X Financial shareholders of RMB343.7 million in the same period of 2020.

Non-GAAP1 adjusted net income attributable to X Financial shareholders in the second quarter of 2021 was RMB241.9 million (US$37.5 million), compared with Non-GAAP adjusted net loss attributable to X Financial shareholders of RMB325.9 million in the same period of 2020.

Net income per basic and diluted American depositary share (“ADS”) 2 in the second quarter of 2021 was RMB4.02 (US$0.62) and RMB3.96 (US$0.61), compared with net loss per basic and diluted ADS of RMB6.42 and RMB6.42, respectively, in the same period of 2020.

Non-GAAP adjusted net income per basic and adjusted diluted ADS in the second quarter of 2021 was RMB4.38 (US$0.68), and RMB4.26 (US$0.66), compared with Non-GAAP adjusted net loss per basic and diluted ADS of RMB6.12 and RMB6.12, respectively, in the same period of 2020.

 

Second Quarter 2021 Operational Highlights

 

The total loan facilitation amount3 in the second quarter of 2021 was RMB12,835 million, representing an increase of 108.6% from RMB6,153 million in the same period of 2020 and an increase of 18.2% from RMB10,855 million in the previous quarter. Xiaoying Credit Loan4 accounted for 100.0% of the Company’s total loan facilitation amount in the second quarter of 2021, compared with 74.5% in the same period of 2020.

 

 

 

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 and income (loss) from investments in VC funds. 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 is a category of online personal credit loan products facilitated through our platform, including Xiaoying Card Loan and other unsecured loan products we introduce from time to time.

 

 

1 / 8

 

 

The total outstanding loan balances5 as of June 30, 2021 was RMB20,504 million, compared with RMB10,814 million as of June 30, 2020 and RMB16,589 million as of March 31, 2021.

The delinquency rates for all outstanding loans that are past due for 31-60 days as of June 30, 2021 was 0.77%, compared with 0.82% as of March 31, 2021 and 1.80% as of June 30, 2020.

The number of cumulative borrowers6 was 7.5 million as of June 30, 2021.

Total cumulative registered users reached 61.8 million as of June 30, 2021.

 

Mr. Justin Tang, the Founder, Chief Executive Officer and Chairman of the Company, commented, “We are very pleased to deliver another strong quarter of operational and financial results. In the second quarter, total loan facilitation amount hit a historical high since our inception and our bottom line continued to maintain strong growth momentum on both a year-over-year and quarter-over-quarter basis, in line with our guidance.”

 

“During the quarter, we reduced the fees we charged for our loan facilitation service, which matches institutional funding partners with borrowers, as well as lowered the weighted average total borrowing cost for our loan products to attract and retain borrowers. With the effective management of our cost control policy, we continued to maintain strong momentum of profitable growth.”

 

“On the regulatory front, in April, the National People’s Congress Standing Committee released a second draft of the Personal Information Protection Law for public comments, demonstrating that the Chinese government is determined to strengthen user data security and privacy protection. We have always placed a high value on user data protection and continue to improve our self-regulated internal mechanism. We continue to closely monitor regulatory developments, and adjust our strategies and services in compliance with government policies and evolving market trends.”

 

“In conclusion, we are encouraged by the solid progress we made during the first half of the year and will continue to execute our proven strategy to drive sustainable long-term growth. We expect to commence operation of our microcredit business in the third quarter of 2021. Consumer confidence in China’s economy has continued to trend upward, and we see rising demand for consumer finance solutions. We are confident of leveraging our technology and service capabilities to capture the vast opportunities ahead and bring more valuable returns to our shareholders.”

 

Mr. Kent Li, President of the Company, added, “During the second quarter, our total loan facilitation amount reached RMB12.8 billion, an increase of 108.6% year-over-year and 18.2% quarter-over-quarter. This was mainly driven by the strong growth in the loan facilitation amount of Xiaoying Card Loan, which increased 180.1% year-over-year and 18.2% quarter-over-quarter. Xiaoying Card Loan has contributed 100% of our total loan facilitation amount since the first quarter of 2021. As of June 30, 2021, the total outstanding loan balance of Xiaoying Card Loan reached RMB20.4 billion, an increase of 24.9% compared with the previous quarter.”

 

“Recently, the Chinese government has been gradually introducing guiding principles for lower lending rates to the market to stimulate economic growth, which is expected to put some pressure on our revenues. For the second half of the year, we will continue to be fully compliant but will mitigate policy pressures by devising feasible solutions with our institutional funding partners. At the same time, we remain in active negotiations with existing funding partners to reduce funding costs, and our team continues to improve our risk management capabilities and take proactive measures on cost control.

 

 

 

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 60 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 60 days and such loans are included in the calculation of delinquency rate by balance.

6 Represents borrowers who made at least one transaction during that period from the commencement of the Company’s loan facilitation business to a certain date on the Company’s platform.

 

2 / 8

 

 

Mr. Frank Fuya Zheng, Chief Financial Officer of the Company, added, “We continued to deliver strong financial performance during the second quarter. Total net revenue increased 140.4% year-over-year to RMB932.4 million. With a combination of effective cost control and increasing economies of scale, our net income further improved to RMB223.2 million from a net loss of RMB343.6 million in the same period of last year and a net income of RMB192.8 million in the previous quarter.”

 

“We continue to experience steady improvement in our asset quality. As of June 30, 2021, the delinquency rates for all outstanding loans that are past due for 31-60 days was 0.77%, a decrease from 0.82% as of March 31, 2021 and 1.80% as of June 30, 2020, a clear demonstration of our risk management capabilities and premium borrower base. We also continued to strengthen cooperation with third-party financial guarantee companies during the quarter, whereby the proportion of loan amounts facilitated that was covered by these financial guarantee companies increased to 49.8% from 48.1% in the previous quarter.”

 

“Moving forward, we will continue to invest in the development of our technology capabilities, further improve operational efficiency and expand cooperation with more institutional funding partners. We expect to maintain the growth momentum in our operational performance in the third quarter.”

 

Second Quarter 2021 Financial Results

 

Total net revenue in the second quarter of 2021 increased by 140.4% to RMB932.4 million (US$144.4 million) from RMB387.9 million in the same period of 2020, primarily due to an increase in the total loan facilitation amount of Xiaoying Card Loan this quarter compared with the same period of 2020.

 

Loan facilitation service fees under the direct model in the second quarter of 2021 increased by 251.5% to RMB694.7 million (US$107.6 million) from RMB197.6 million in the same period of 2020, primarily due to an increase in the amount of Xiaoying Card Loan facilitated through the direct model compared with the same period of 2020, as a result of our improved ability to attract and retain more borrowers with better credit scores.

 

Loan facilitation service fees under the intermediary model in the second quarter of 2021 decreased by 98.5% to RMB0.02 million (US$0.003 million), compared with RMB1.2 million in the same period of 2020, primarily due to the fact that substantially all of the institutional funding partners invested their funds in the loans facilitated under the direct model and/or the trust model, depending on their investment strategies.

 

Post-origination service fees in the second quarter of 2021 increased by 49.0% to RMB72.7 million (US$11.3 million) from RMB48.8 million in the same period of 2020, as a result of 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.

 

3 / 8

 

 

Financing income in the second quarter of 2021 increased by 16.7% to RMB149.0 million (US$23.1 million) from RMB127.7 million in the same period of 2020, primarily due to a change in the product mix resulting from an increase in revenue generated by Xiaoying Card Loan this quarter compared with the same period of 2020, which carried a higher service fee rate; and also partially offset by 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 second quarter of 2021 increased by 27.6% to RMB15.9 million (US$2.5 million) from RMB12.5 million in the same period of 2020, primarily due to an increase in referral service fee for introducing borrowers to other platforms and technology service fees received for providing assistant technology development services.

 

Origination and servicing expenses in the second quarter of 2021 increased by 1.7% to RMB520.9 million (US$80.7 million) from RMB512.4 million in the same period of 2020, primarily due to the increase in commission fees resulting from the increased total loan facilitation amount in this quarter compared with the same period of 2020, and partially offset by the decline in collection expenses resulting from the decrease in delinquency rate. 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 RMB5.2 million compared with RMB15.7 million in the same period of 2020, 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 second quarter of 2021 decreased by 25.9% to RMB44.0 million (US$6.8 million) from RMB59.4 million in the same period of 2020, primarily due to a continuing cost reduction in general and administrative expenses.

 

Sales and marketing expenses in the second quarter of 2021 decreased by 63.2% to RMB5.5 million (US$0.9 million) from RMB15.1 million in the same period of 2020, primarily due to a continuing cost reduction in promotional and advertising activities.

 

Provision for accounts receivable and contract assets in the second quarter was RMB25.2 million (US$3.9 million) compared with RMB28.3 million in the same period of 2020, primarily due to a decrease in the average estimated default rate compared with the same period of 2020, and partially offset by an increase in accounts receivable from facilitation services as a result of the increase in total loan facilitation amount in the second quarter of 2021.

 

Reversal of provision for loans receivable in the second quarter of 2021 was RMB1.1 million (US$0.2 million), compared with provision for loans receivable of RMB110.5 million in the same period of 2020, primarily due to a decrease in the average estimated default rate compared with the same period of 2020.

 

Income from operations in the second quarter of 2021 was RMB337.7 million (US$52.3 million), compared with loss from operation of RMB341.5 million in the same period of 2020.

 

4 / 8

 

 

Income before income taxes and gain from equity in affiliates in the second quarter of 2021 was RMB279.9 million (US$43.3 million), compared with loss before income taxes and gain from equity in affiliates of RMB387.8 million in the same period of 2020.

 

Income tax expense in the second quarter of 2021 was RMB57.9 million (US$9.0 million), compared with income tax benefit of RMB43.3 million in the same period of 2020.

 

Net income attributable to X Financial shareholders in the second quarter of 2021 was RMB223.2 million (US$34.6 million), compared with net loss attributable to X Financial shareholders of RMB343.7 million in the same period of 2020.

 

Non-GAAP adjusted net income attributable to X Financial shareholders in the second quarter of 2021 was RMB241.9 million (US$37.5 million), compared with Non-GAAP adjusted net loss attributable to X Financial shareholders of RMB325.9 million in the same period of 2020.

 

Net income per basic and diluted ADS in the second quarter of 2021 was RMB4.02 (US$0.62), and RMB3.96 (US$0.61), compared with net loss per basic and diluted ADS of RMB6.42 and RMB6.42 in the same period of 2020.

 

Non-GAAP adjusted net income per basic and diluted ADS in the second quarter of 2021 was RMB4.38 (US$0.68), and RMB4.26 (US$0.66), compared with Non-GAAP adjusted net loss per basic and diluted ADS of RMB6.12 and RMB6.12 in the same period of 2020.

 

Cash and cash equivalents was RMB1,183.9 million (US$183.4 million) as of June 30, 2021, compared with RMB799.8 million as of March 31, 2021.

 

Business Outlook

 

For the third quarter of 2021, the Company expects total loan facilitation amount to be in the range of RMB14.5 billion to RMB15.5 billion and net income attributable to X Financial’s shareholders to be no less than RMB230 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 August 10, 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
Mainland China: 4001-201203
International: 1-412-902-4272
Passcode: X Financial

 

5 / 8

 

 

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 August 17, 2021:

 

United States: 1-877-344-7529
International: 1-412-317-0088
Passcode: 10159325

 

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 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 believe that the use of the non-GAAP financial measures facilitates investors’ assessment of our operating performance and help investors to identify underlying trends in our business that could otherwise be distorted by the effect of certain income or expenses that we include in income (loss) from operations and net income (loss). We also believe that the non-GAAP measures provide useful information about our core operating results, enhance the overall understanding of our past performance and future prospects and allow for greater visibility with respect to key metrics used by our management in its financial and operational decision-making.

 

We use in this press release the following non-GAAP financial measures: (i) adjusted net income, (ii) adjusted net income attributable to X Financial shareholders, (iii) adjusted net income per basic ADS, and (iv) adjusted net income per diluted ADS, each of which excludes investment income and 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.

 

6 / 8

 

 

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 RMB6.4566 to US$1.00, the exchange rate set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System as of June 30, 2021.

 

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

 

7 / 8

 

 

Phone: +86-10-5900-1548

E-mail: eyuan@christensenir.com

 

In US 

Ms. Linda Bergkamp 

Phone: +1-480-614-3004 

Email: lbergkamp@christensenir.com

 

8 / 8

 

 

X Financial            
Unaudited Condensed Consolidated Balance Sheets            
             
(In thousands, except for share and per share data)  As of December 31, 2020   As of June 30, 2021 
   RMB   RMB   USD 
ASSETS               
Cash and cash equivalents   746,388    1,183,853    183,355 
Restricted cash   852,134    631,008    97,731 
Accounts receivable and contract assets, net of allowance
for doubtful accounts
   413,307    733,095    113,542 
Loans receivable from Xiaoying Credit Loans and
Revolving Loans, net
   1,236,026    1,230,339    190,555 
Loans at fair value   1,585,732    746,013    115,543 
Deposits to institutional cooperators, net   907,923    1,293,685    200,366 
Prepaid expenses and other current assets, net   403,779    394,348    61,077 
Financial guarantee derivative   297,928    -    - 
Deferred tax assets, net   605,653    472,815    73,230 
Long term investments   295,615    284,306    44,033 
Property and equipment, net   11,137    8,053    1,247 
Intangible assets, net   37,440    36,653    5,677 
Loan receivable from Xiaoying Housing Loans, net   47,490    28,238    4,374 
Investments in VC funds   -    67,932    10,521 
Short-term investment   6,000    30,000    4,646 
Other non-current assets   51,458    41,078    6,362 
TOTAL ASSETS   7,498,010    7,181,416    1,112,259 
                
LIABILITIES               
Payable to investors at fair value   1,914,184    1,061,569    164,416 
Payable to institutional funding partners   1,460,395    1,284,456    198,937 
Guarantee liabilities   9,790    667    103 
Financial guarantee derivative   130,442    512,495    79,375 
Short-term bank borrowings   350,545    175,050    27,112 
Accrued payroll and welfare   34,781    27,511    4,261 
Other tax payable   73,077    137,466    21,291 
Income tax payable   75,917    40,210    6,228 
Deposit payable to channel cooperators   21,472    21,012    3,254 
Accrued expenses and other liabilities   323,748    377,668    58,493 
Other non-current liabilities   27,615    16,918    2,620 
TOTAL LIABILITIES   4,421,966    3,655,022    566,090 
                
Commitments and Contingencies               
Equity:               
Common shares   203    207    32 
Additional paid-in capital   3,068,045    3,110,092    481,692 
Retained earnings (accumulated deficit)   (14,551)   401,508    62,186 
Other comprehensive income   21,059    14,587    2,259 
Total X Financial shareholders' equity   3,074,756    3,526,394    546,169 
Non-controlling interests   1,288    -    - 
TOTAL EQUITY   3,076,044    3,526,394    546,169 
                
TOTAL LIABILITIES AND EQUITY   7,498,010    7,181,416    1,112,259 

 

 

 

 

X Financial                        
Unaudited Condensed Consolidated Statements of Comprehensive Income                
                         
   Three Months Ended June 30,   Six Months Ended June 30, 
(In thousands, except for share and per share data)  2020   2021   2021   2020   2021   2021 
   RMB   RMB   USD   RMB   RMB   USD 
 Net revenues                              
 Loan facilitation service-Direct Model   197,626    694,693    107,594    443,587    1,386,773    214,784 
 Loan facilitation service-Intermediary Model   1,218    18    3    38,231    161    25 
 Post-origination service   48,825    72,738    11,266    112,938    132,403    20,507 
 Financing income   127,729    149,006    23,078    302,346    280,458    43,437 
 Other revenue   12,470    15,912    2,464    19,760    38,921    6,028 
 Total net revenue   387,868    932,367    144,405    916,862    1,838,716    284,781 
                               
 Operating costs and expenses:                              
 Origination and servicing   512,375    520,874    80,673    921,576    1,093,376    169,342 
 General and administrative   59,415    44,037    6,820    145,021    86,571    13,408 
 Sales and marketing   15,084    5,547    859    26,897    10,072    1,560 
 Provision for accounts receivable and contract assets   28,259    25,228    3,907    110,375    42,482    6,580 
 (Reversal of) provision for loans receivable   110,535    (1,093)   (169)   153,366    25,496    3,949 
 (Reversal of) provision for contingent guarantee liabilities   3,714    (24)   (4)   21,590    (24)   (4)
 (Reversal of) provision for credit losses on deposits to institutional cooperators   -    78    12    -    (8,174)   (1,266)
 Provision for credit losses for other financial assets   -    -    -    9,597    -    - 
 Total operating costs and expenses   729,382    594,647    92,098    1,388,422    1,249,799    193,569 
                               
 Income (loss) from operations   (341,514)   337,720    52,307    (471,560)   588,917    91,212 
 Interest income (expense), net   3,784    7,278    1,127    10,237    9,608    1,488 
 Foreign exchange gain (loss)   12    3,768    584    (72)   2,194    340 
 Income (loss) from investments in VC funds   -    (224)   (35)   -    3,415    529 
 Fair value adjustments related to Consolidated Trusts   (14,309)   (7,729)   (1,197)   (46,660)   (7,678)   (1,189)
 Change in fair value of financial guarantee derivative   (39,521)   (61,889)   (9,585)   (117,042)   (95,616)   (14,809)
 Other income (loss), net   3,755    942    146    8,991    7,102    1,100 
                               
 Income (loss) before income taxes and gain
from equity in affiliates
   (387,793)   279,866    43,347    (616,106)   507,942    78,671 
                               
 Income tax benefit (expense)   43,334    (57,889)   (8,966)   74,487    (95,110)   (14,731)
 Gain from equity in affiliates, net of tax   841    1,243    193    1,661    3,227    500 
 Net income (loss)   (343,618)   223,220    34,574    (539,958)   416,059    64,440 
 Less: net income attributable to non-controlling interests   49    -    -    48    -    - 
 Net income (loss) attributable to X Financial shareholders   (343,667)   223,220    34,574    (540,006)   416,059    64,440 
                               
 Net income (loss)   (343,618)   223,220    34,574    (539,958)   416,059    64,440 
 Other comprehensive income, net of tax of nil:                              
 Foreign currency translation adjustments   (1,906)   (11,598)   (1,796)   10,209    (6,472)   (1,002)
 Comprehensive income (loss)   (345,524)   211,622    32,778    (529,749)   409,587    63,438 
 Less: comprehensive income attributable to non controlling interests   49    -    -    48    -    - 
 Comprehensive income (loss) attributable to X Financial shareholders   (345,573)   211,622    32,778    (529,797)   409,587    63,438 
                               
 Net income (loss) per share—basic   (1.07)   0.67    0.10    (1.68)   1.27    0.20 
 Net income (loss) per share—diluted   (1.07)   0.66    0.10    (1.68)   1.24    0.19 
                               
 Net income (loss) per ADS—basic   (6.42)   4.02    0.62    (10.08)   7.62    1.18 
 Net income (loss) per ADS—diluted   (6.42)   3.96    0.61    (10.08)   7.44    1.15 
                               
 Weighted average number of ordinary shares outstanding—basic   320,806,405    330,785,047    330,785,047    320,737,174    327,743,729    327,743,729 
 Weighted average number of ordinary shares outstanding—diluted   320,806,405    339,695,992    339,695,992    320,737,174    336,654,674    336,654,674 

 

 

 

 

X Financial                        
Unaudited Reconciliations of GAAP and Non-GAAP Results                        
                         
   Three Months Ended June 30,   Six Months Ended June 30, 
(In thousands, except for share and per share data)  2020   2021   2021   2020   2021   2021 
   RMB   RMB   USD   RMB   RMB   USD 
GAAP net income (loss)   (343,618)   223,220    34,574    (539,958)   416,059    64,440 
Less: Income (loss) from investments in VC funds (net of tax of nil)   -    (224)   (35)   -    3,415    529 
Add: Share-based compensation expenses (net of tax of nil)   17,754    18,438    2,856    54,156    41,287    6,395 
Non-GAAP adjusted net income (loss)   (325,864)   241,882    37,465    (485,802)   457,346    70,835 
                               
Net income (loss) attributable to X Financial shareholders   (343,667)   223,220    34,574    (540,006)   416,059    64,440 
Less: Income (loss) from investments in VC funds (net of tax of nil)   -    (224)   (35)   -    3,415    529 
Add: Share-based compensation expenses (net of tax of nil)   17,754    18,438    2,856    54,156    41,287    6,395 
Non-GAAP adjusted net income (loss) attributable to X Financial shareholders   (325,913)   241,882    37,465    (485,850)   460,761    71,364 
                               
 Non-GAAP adjusted net income (loss) per share—basic   (1.02)   0.73    0.11    (1.51)   1.41    0.22 
 Non-GAAP adjusted net income (loss) per share—diluted   (1.02)   0.71    0.11    (1.51)   1.37    0.21 
                               
 Non-GAAP adjusted net income (loss) per ADS—basic   (6.12)   4.38    0.68    (9.06)   8.46    1.31 
 Non-GAAP adjusted net income (loss) per ADS—diluted   (6.12)   4.26    0.66    (9.06)   8.22    1.27 
                               
 Weighted average number of ordinary shares outstanding—basic   320,806,405    330,785,047    330,785,047    320,737,174    327,743,729    327,743,729 
 Weighted average number of ordinary shares outstanding—diluted   320,806,405    339,695,992    339,695,992    320,737,174    336,654,674    336,654,674