X Financial Reports Fourth Quarter and Fiscal Year 2022 Unaudited Financial Results

    0
    176

    SHENZHEN, China, March 31, 2023 /PRNewswire/ — X Financial (NYSE: XYF) (the “Company” or “we”), a leading online personal finance company in China, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2022.

    Fourth Quarter and Fiscal Year 2022 Operational Highlights

    Three Months
    Ended December
    31, 2021

    Three Months
    Ended September
    30, 2022

    Three Months
    Ended December
    31, 2022

    Twelve Months
    Ended December
    31, 2021

    Twelve Months
    Ended December
    31, 2022

    QoQ

    YoY

    YoY

    Total loan facilitation
    amount (RMB in million)

    13,084

    19,825

    21,700

    9.5 %

    65.9 %

    51,859

    73,655

    42.0 %

    Number of active
    borrowers

    710,048

    1,415,059

    1,370,496

    (3.1 %)

    93.0 %

    2,371,537

    3,326,774

    40.3 %

    • The total loan amount facilitated and originated[1] in the fourth quarter of 2022 was RMB21,700 million, representing an increase of 65.9% from RMB13,084 million in the same period of 2021.
    • The total loan amount facilitated and originated in 2022 was RMB73,655 million, representing an increase of 42.0% from RMB51,859 million in 2021.
    • Total number of active borrowers[2] was 1,370,496 in the fourth quarter of 2022, representing an increase of 93.0% from 710,048 in the same period of 2021.
    • Total number of active borrowers was 3,326,774 in 2022, representing an increase of 40.3% from 2,371,537 in 2021.

    As of December 31,
    2021

    As of September 30,
    2022

    As of December 31,
    2022

    Total outstanding loan balance (RMB in million)

    24,912

    33,789

    37,992

    Delinquency rates for all outstanding loans that are past
    due for 31-60 days

    1.48 %

    0.77 %

    1.02 %

    Delinquency rates for all outstanding loans that are past
    due for 91-180 days

    2.62 %

    2.22 %

    1.93 %

    • The total outstanding loan balance[3] as of December 31, 2022 was RMB37,992 million, compared with RMB24,912 million as of December 31, 2021.
    • The delinquency rate for all outstanding loans that are past due for 31-60 days[4] as of December 31, 2022 was 1.02%, compared with 1.48% as of December 31, 2021.
    • The delinquency rate for all outstanding loans that are past due for 91-180 days[5] as of December 31, 2022 was 1.93%, compared with 2.62% as of December 31, 2021.

    [1] Represents the total amount of loans that the Company facilitated and originated during the relevant period.

    [2] Represents borrowers who made at least one transaction on the Company’s platform during the relevant period.

    [3] Represents the total amount of loans outstanding for loans that the Company facilitated and originated at the end of the relevant period. Loans that are delinquent for more than 60 days are charged-off and are excluded in the outstanding loan balance, except for Xiaoying Housing Loan. As Xiaoying Housing Loan is a secured loan product and the Company is entitled to payment by exercising its rights to the collateral, the Company does not exclude Xiaoying Housing loan delinquent for more than 60 days in the outstanding loan balance.

    [4] Represents the balance of the outstanding principal and accrued outstanding interest for loans that were 31 to 60 days past due as a percentage of the total balance of outstanding principal and accrued outstanding interest for loans that the Company facilitated and originated as of a specific date. Loans that are delinquent for more than 60 days are charged-off and excluded in the calculation of delinquency rate by balance. Xiaoying Housing Loan was launched in 2015 and ceased in 2019, and all the outstanding loan balance of housing loan as of December 31, 2021, September 30, 2022 and December 31, 2022 were overdue more than 60 days. To make the delinquency rate by balance comparable, the Company excludes Xiaoying Housing Loan in the calculation of delinquency rate.

    [5] To make the delinquency rate by balance comparable to the peers, the Company also defines the delinquency rate as the balance of the outstanding principal and accrued outstanding interest for loans that were 91 to 180 days past due as a percentage of the total balance of outstanding principal and accrued outstanding interest for the loans that the Company facilitated and originated as of a specific date. Loans that are delinquent for more than 180 days are excluded in the calculation of delinquency rate by balance, except for Xiaoying Housing Loan. All the outstanding loan balance of housing loan as of December 31, 2021, September 30, 2022 and December 31, 2022 were overdue more than 180 days. To make the delinquency rate by balance comparable, the Company excludes Xiaoying Housing Loan in the calculation of delinquency rate.

    Fourth Quarter 2022 Financial Highlights

     Three Months Ended December 31,

    (In thousands, except for share and per share data)

    2021

    2022

    2022

    YoY

     RMB

     RMB

     USD

    Total net revenue

    823,398

    955,640

    138,554

    16.1 %

    Total operating costs and expenses

    (511,824)

    (681,687)

    (98,836)

    33.2 %

    Income from operations

    311,574

    273,953

    39,718

    (12.1 %)

    Net income

    145,521

    274,639

    39,816

    88.7 %

    Non-GAAP adjusted net income

    182,950

    277,939

    40,294

    51.9 %

    Net income per ADS—basic

    2.64

    5.28

    0.77

    100.0 %

    Net income per ADS—diluted

    2.58

    5.16

    0.75

    100.0 %

    Non-GAAP adjusted net income per ADS—basic

    3.30

    5.34

    0.77

    61.8 %

    Non-GAAP adjusted net income per ADS—diluted

    3.24

    5.22

    0.76

    61.1 %

    • Total net revenue in the fourth quarter of 2022 was RMB955.6 million (US$138.6 million), representing an increase of 16.1% from RMB823.4 million in the same period of 2021.
    • Income from operations in the fourth quarter of 2022 was RMB274.0 million (US$39.7 million), compared with RMB311.6 million in the same period of 2021.
    • Net income in the fourth quarter of 2022 was RMB274.6 million (US$39.8 million), compared with RMB145.5 million in the same period of 2021.
    • Non-GAAP[6] adjusted net income in the fourth quarter of 2022 was RMB277.9 million (US$40.3 million), compared with RMB183.0 million in the same period of 2021.
    • Net income per basic and diluted American depositary share (“ADS”)[7] in the fourth quarter of 2022 was RMB5.28 (US$0.77) and RMB5.16 (US$0.75), compared with RMB2.64 and RMB2.58, respectively, in the same period of 2021.
    • Non-GAAP adjusted net income per basic and adjusted diluted ADS in the fourth quarter of 2022 was RMB5.34 (US$0.77) and RMB5.22 (US$0.76), compared with RMB3.30 and RMB3.24, respectively, in the same period of 2021.

    [6] The Company uses in this press release the following non-GAAP financial measures: (i) adjusted net income (loss), (ii) adjusted net income (loss) per basic ADS, and (iii) adjusted net income (loss) per diluted ADS, each of which excludes share-based compensation expense, impairment losses on financial investments, income (loss) from financial investments and impairment losses on long-term investments. For more information on non-GAAP financial measure, please see the section of “Use of Non-GAAP Financial Measures Statement” and the table captioned “Unaudited Reconciliations of GAAP and Non-GAAP Results” set forth at the end of this press release.

    [7] Each American depositary share (“ADS”) represents six Class A ordinary shares. 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.

    Fiscal Year 2022 Financial Highlights

     Twelve Months Ended December 31,

    (In thousands, except for share and per share data)

    2021

    2022

    2022

    YoY

     RMB

     RMB

     USD

    Total net revenue

    3,626,465

    3,562,950

    516,579

    (1.8 %)

    Total operating costs and expenses

    (2,315,422)

    (2,480,657)

    (359,663)

    7.1 %

    Income from operations

    1,311,043

    1,082,293

    156,916

    (17.4 %)

    Net income

    825,407

    811,995

    117,727

    (1.6 %)

    Non-GAAP adjusted net income

    913,842

    873,658

    126,667

    (4.4 %)

    Net income per ADS—basic

    15.06

    15.42

    2.24

    2.4 %

    Net income per ADS—diluted

    14.70

    15.12

    2.19

    2.9 %

    Non-GAAP adjusted net income per ADS—basic

    16.68

    16.56

    2.40

    (0.7 %)

    Non-GAAP adjusted net income per ADS—diluted

    16.26

    16.26

    2.36

    0.0 %

    • Total net revenue in 2022 was RMB3,563.0 million (US$516.6 million), representing a decrease of 1.8% from RMB3,626.5 million in 2021.
    • Income from operations in 2022 was RMB1,082.3 million (US$156.9 million), compared with RMB1,311.0 million in 2021.
    • Net income in 2022 was RMB812.0 million (US$117.7 million), compared with RMB825.4 million in 2021.
    • Non-GAAP adjusted net income in 2022 was RMB873.7 million (US$126.7 million), compared with RMB913.8 million in 2021.
    • Net income per basic and diluted American depositary share (“ADS”) in 2022 was RMB15.42 (US$2.24) and RMB15.12 (US$2.19), compared with RMB15.06 and RMB14.70, respectively, in 2021.
    • Non-GAAP adjusted net income per basic and adjusted diluted ADS in 2022 was RMB16.56 (US$2.40) and RMB16.26 (US$2.36), compared with RMB16.68 and RMB16.26, respectively, in 2021.

    Mr. Justin Tang, the Founder, Chief Executive Officer and Chairman of the Company, commented, “We are very pleased to end the year with another solid quarter. The loan facilitation amount in the fourth quarter of 2022 exceeded our guidance and our total net revenue grew rapidly, increasing on both an annual and quarterly basis. Despite the very challenging environment in the midst of the COVID-19 resurgence throughout the year, we achieved a 42% increase in the loan facilitation amount in 2022 and maintained our asset quality at historical high levels. This further demonstrates the resilience of our business model, especially during challenging times, and confirms that we are on the right track for sustainable growth thanks to strong execution by our team and continuous optimization of our risk control system.”

    “With the end of the strict COVID control policy and the reopening of China in December last year, the country’s focus has shifted back to stimulating economic growth. We believe that domestic consumption will play an important role in driving China’s economic growth this year and, so far in the first quarter, we have seen a recovery in consumer sentiment. In addition, small and medium-sized enterprises (“SMEs”) are expected to receive more support from the government to drive their business recovery and future growth. All of these factors will benefit the overall personal finance market in China, where our business is rooted.”

    “On the regulatory side, according to the central bank, Ant Group and 13 other platform companies have basically completed business rectification under the government’s guidance and supervision, and regulators will continue to promote the healthy development of the platform economy. While we believe that the overall regulatory environment will be broadly stable this year, we will closely monitor and adapt quickly to any policy changes, and ensure compliance in our operations as always.”

    “In conclusion, we are cautiously optimistic about the outlook for this year and expect continued rapid growth in our loan facilitation amount and expansion in both our top and bottom lines.”

    Mr. Kent Li, President of the Company, added, “During the fourth quarter, our total loan amount facilitated and originated reached RMB21.7 billion, up 65.9% year-over-year and 9.5% quarter-over-quarter, bringing our total loan amount for the full year to RMB73.7 billion. Our premium borrower base remained stable and we continued to improve asset quality by leveraging our data-driven and technology-empowered risk control system. Our delinquency rate for all outstanding loans past due for 31-60 days decreased to 1.02% as of the end of December 2022 from 1.48% a year ago. In addition, we have continued to strengthen collaborations with our institutional funding partners, and with more credit lines provided by them since the fourth quarter, we see further opportunities to optimize our funding costs and improve operational efficiency.”

    Mr. Frank Fuya Zheng, Chief Financial Officer of the Company, added, “We were pleased to resume year-over-year top line growth in the fourth quarter. Total net revenue was RMB955.6 million, up 16.1% year-over-year and 6.8% quarter-over-quarter. We have also significantly improved our bottom line on both an annual and quarterly basis. Net income for the quarter was RMB274.6 million, up 88.7% year-over-year and 29.7% quarter-over-quarter. Despite macro headwinds in 2022, we remained confident in our prospects and continued our efforts to reward our shareholders. Through an expanded share repurchase program, we repurchased a total of 266,882 ADSs and 46,487,276 Class A ordinary shares in 2022, which will be accretive to earnings per share in 2023 as certain shares will be canceled or held as treasury shares during the year. In 2023, we will continue to execute our share repurchase plan, which will further enhance shareholders’ value. With a stabilized regulatory environment and a gradual post-pandemic economic recovery, we expect revenue growth to accelerate and earnings to improve in line with top line growth. Looking ahead, we remain committed to returning value to our shareholders while maintaining sustainable business growth with healthy fundamentals, a proven strategy and strong execution capabilities.”

    Fourth Quarter 2022 Financial Results

    Total net revenue in the fourth quarter of 2022 increased by 16.1% to RMB955.6 million (US$138.6 million) from RMB823.4 million in the same period of 2021, primarily due to an increase in the total loan amount facilitated and originated this quarter compared with the same period of 2021.

     Three Months Ended December 31,

    (In thousands, except for share and per share data)

    2021

    2022

    YoY

     RMB

     % of Revenue

     RMB

     % of Revenue

    Loan facilitation service

    487,774

    59.2 %

    562,137

    58.8 %

    15.2 %

    Post-origination service

    94,767

    11.5 %

    106,777

    11.2 %

    12.7 %

    Financing income

    219,094

    26.6 %

    248,639

    26.0 %

    13.5 %

    Other revenue

    21,763

    2.7 %

    38,087

    4.0 %

    75.0 %

    Total net revenue

    823,398

    100.0 %

    955,640

    100.0 %

    16.1 %

    Loan facilitation service fees in the fourth quarter of 2022 increased by 15.2% to RMB562.1 million (US$81.5 million) from RMB487.8 million in the same period of 2021, primarily due to an increase in the total loan amount facilitated this quarter compared with the same period of 2021.

    Post-origination service fees in the fourth quarter of 2022 increased by 12.7% to RMB106.8 million (US$15.5 million) from RMB94.8 million in the same period of 2021, 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 fourth quarter of 2022 increased by 13.5% to RMB248.6 million (US$36.0 million) from RMB219.1 million in the same period of 2021, primarily due to an increase in average loan balances compared with the same period of 2021.

    Other revenue in the fourth quarter of 2022 increased by 75.0% to RMB38.1 million (US$5.5 million), compared with RMB21.8 million in the same period of 2021, primarily due to an increase in referral service fee for introducing borrowers to other platforms.

    Origination and servicing expenses in the fourth quarter of 2022 increased by 52.6% to RMB588.7 million (US$85.4 million) from RMB385.8 million in the same period of 2021, primarily due to an increase in commission fees resulting from the increase in total loan amount facilitated and originated this quarter compared with the same period of 2021.

    Reversal of provision for accounts receivable and contract assets in the fourth quarter of 2022 was RMB25.6 million (US$3.7 million), compared with provision for accounts receivable and contract assets of RMB19.5 million in the same period of 2021, primarily due to a decrease in the average estimated default rate which reflects an improvement in the credit quality of customers due to the Company’s comprehensive risk management capabilities and stringent assessment criteria compared with the same period of 2021 .

    Provision for loans receivable in the fourth quarter of 2022 was RMB75.4 million (US$10.9 million), compared with RMB40.3 million in the same period of 2021, primarily due to an increase in loans receivable held by the Company as a result of the increase in total loan amount facilitated and originated this quarter compared with the same period of 2021.

    Income from operations in the fourth quarter of 2022 was RMB274.0 million (US$39.7 million), compared with RMB311.6 million in the same period of 2021.

    Income before income taxes and loss from equity in affiliates in the fourth quarter of 2022 was RMB382.5 million (US$55.5 million), compared with income before income taxes and loss from equity in affiliates of RMB301.1 million in the same period of 2021.

    Income tax expense in the fourth quarter of 2022 was RMB75.0 million (US$10.9 million), compared with RMB154.2 million in the same period of 2021.

    Net income in the fourth quarter of 2022 was RMB274.6 million (US$39.8 million), compared with RMB145.5 million in the same period of 2021.

    Non-GAAP adjusted net income in the fourth quarter of 2022 was RMB277.9 million (US$40.3 million), compared with RMB183.0 million in the same period of 2021.

    Net income per basic and diluted ADS in the fourth quarter of 2022 was RMB5.28 (US$0.77), and RMB5.16 (US$0.75), compared with RMB2.64 and RMB2.58, respectively, in the same period of 2021.

    Non-GAAP adjusted net income per basic and diluted ADS in the fourth quarter of 2022 was RMB5.34 (US$0.77), and RMB5.22 (US$0.76), compared with RMB3.30 and RMB3.24 respectively, in the same period of 2021.

    Cash and cash equivalents was RMB602.3 million (US$87.3 million) as of December 31, 2022, compared with RMB653.7 million as of September 30, 2022.

    Fiscal Year 2022 Financial Results

    Total net revenue in 2022 decreased by 1.8% to RMB3,563.0 million (US$516.6 million) from RMB3,626.5 million in 2021, primarily due to a decrease in average total borrowing cost of the borrowers; and also partially offset by an increase in the total loan amount facilitated and originated this year compared with 2021.

     Twelve Months Ended December 31,

    (In thousands, except for share and per share data)

    2021

    2022

    YoY

     RMB

     % of Revenue

     RMB

     % of Revenue

    Loan facilitation service

    2,545,593

    70.2 %

    2,044,344

    57.4 %

    (19.7 %)

    Post-origination service

    315,590

    8.7 %

    372,451

    10.5 %

    18.0 %

    Financing income

    671,901

    18.5 %

    966,277

    27.1 %

    43.8 %

    Other revenue

    93,381

    2.6 %

    179,878

    5.0 %

    92.6 %

    Total net revenue

    3,626,465

    100.0 %

    3,562,950

    100.0 %

    (1.8 %)

    Loan facilitation service fees in 2022 decreased by 19.7% to RMB2,044.3 million (US$296.4 million) from RMB2,545.6 million in 2021, primarily due to a decrease in average total borrowing cost of the borrowers; and also partially offset by an increase in the total loan amount facilitated this year compared with 2021.

    Post-origination service fees in 2022 increased by 18.0% to RMB372.5 million (US$54.0 million) from RMB315.6 million in 2021, primarily due to the cumulative effect of increased volume of loans facilitated during the year. Revenues from post-origination services are recognized on a straight-line basis over the term of the underlying loans as the services are being provided.

    Financing income in 2022 increased by 43.8% to RMB966.3 million (US$140.1 million) from RMB671.9 million in 2021, primarily due to an increase in average loan balances compared with 2021.

    Other revenue in 2022 increased by 92.6% to RMB179.9 million (US$26.1 million), compared with RMB93.4 million in 2021, primarily due to an increase in referral service fee for introducing borrowers to other platforms and an increase in technology service fees received for providing assistant technology development services.

    Origination and servicing expenses in 2022 increased by 8.3% to RMB2,126.7 million (US$308.3 million) from RMB1,963.0 million in 2021, primarily due to the following factors: (i) an increase in commission fees resulting from the increase in total loan amount facilitated and originated this year, (ii) an increase in interest expenses as a result of an increase in payable to institutional funding partners and investors, and (iii) partially offset by a decrease in insurance fee paid to insurance company.

    Provision for accounts receivable and contract assets in 2022 was RMB21.8 million (US$3.2 million), compared with RMB77.2 million in 2021, primarily due to a decrease in the average estimated default rate which reflects an improvement in the credit quality of customers due to the Company’s comprehensive risk management capabilities and stringent assessment criteria compared with 2021.

    Provision for loans receivable in 2022 was RMB158.6 million (US$23.0 million), compared with RMB76.0 million in 2021, primarily due to an increase in loans receivable held by the Company as a result of the increase in the total loan amount facilitated and originated this year compared with 2021.

    Income from operations in 2022 was RMB1,082.3 million (US$156.9 million), compared with RMB1,311.0 million in 2021.

    Income before income taxes and loss from equity in affiliates in 2022 was RMB1,223.5 million (US$177.4 million), compared with income before income taxes and gain from equity in affiliates of RMB1,190.8 million in 2021.

    Income tax expense in 2022 was RMB389.4 million (US$56.5 million), compared with RMB368.7 million in 2021.

    Net income in 2022 was RMB812.0 million (US$117.7 million), compared with RMB825.4 million in 2021.

    Non-GAAP adjusted net income in 2022 was RMB873.7 million (US$126.7 million), compared with RMB913.8 million in 2021.

    Net income per basic and diluted ADS in 2022 was RMB15.42 (US$2.24), and RMB15.12 (US$2.19), compared with RMB15.06 and RMB14.70, respectively, in 2021.

    Non-GAAP adjusted net income per basic and diluted ADS in 2022 was RMB16.56 (US$2.40), and RMB16.26 (US$2.36), compared with RMB16.68 and RMB16.26 respectively, in 2021.

    Cash and cash equivalents was RMB602.3 million (US$87.3 million) as of December 31, 2022, compared with RMB584.8 million as of December 31, 2021.

    Share Repurchase Plan

    On November 16, 2022, the Company announced that its board of directors authorized to increase its share repurchase program to US$30 million from US$20 million, effective through September 2023. In the fourth quarter, the Company repurchased an aggregate of 48,704 ADSs and 18,285,504 Class A ordinary shares (representing 3,096,288 ADSs) or 6.4% of total outstanding shares for a total consideration of US$7.6 million.

    As of the date of this announcement, the Company repurchased an aggregate of 266,882 ADSs and 46,487,276 Class A ordinary shares (representing 8,014,761 ADSs) or 16.5% of total outstanding shares for a total consideration of US$21.1 million.

    Business Outlook

    For the first quarter of 2023, the Company expects the total loan amount facilitated and originated to be between RMB23.8 billion and RMB24.8 billion.

    Conference Call

    X Financial’s management team will host an earnings conference call at 7:00 AM U.S. Eastern Time on March 31, 2023 (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

    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 April 7, 2023:

    United States:

    1-877-344-7529

    International:

    1-412-317-0088

    Passcode:

    4045690

    Additionally, a live and archived webcast of the conference call will be available at http://ir.xiaoyinggroup.com.

    About X Financial

    X Financial (NYSE: XYF) (the “Company”) is a leading online personal finance company in China. The Company is committed to connecting borrowers on its platform with its institutional funding partners. With its proprietary big data-driven technology, the Company has established strategic partnerships with financial institutions across multiple areas of its business operations, enabling it to facilitate and originate loans to prime borrowers under a risk assessment and control system.

    For more information, please visit: http://ir.xiaoyinggroup.com.

    Use of Non-GAAP Financial Measures Statement

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

    We use in this press release the following non-GAAP financial measures: (i) adjusted net income, (ii) adjusted net income per basic ADS, and (iii) adjusted net income per diluted ADS, each of which excludes share-based compensation expense, impairment losses on financial investments, income (loss) from financial investments and impairment losses on long-term investments. These non-GAAP financial measures have limitations as analytical tools, and when assessing our operating performance, investors should not consider them in isolation, or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP.

    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 RMB6.8972 to US$1.00, the exchange rate set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System as of December 30, 2022.

    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 IR

    In China
    Mr. Eric Yuan
    Phone: +86-10-5900-1548
    E-mail: eric.yuan@christensencomms.com

    In US
    Ms. Linda Bergkamp
    Phone: +1-480-614-3004
    Email: linda.bergkamp@christensencomms.com

    X Financial

    Unaudited Condensed Consolidated Balance Sheets

    (In thousands, except for share and per share data)

    As of December 31, 2021

    As of December 31, 2022

    As of December 31, 2022

     RMB 

    RMB

    USD

     ASSETS 

     Cash and cash equivalents 

    584,762

    602,271

    87,321

     Restricted cash 

    407,276

    404,689

    58,674

     Accounts receivable and contract assets, net 

    747,480

    1,161,912

    168,461

     Loans receivable from Xiaoying Credit Loans and other loans, net 

    2,484,073

    3,810,393

    552,455

     Loans at fair value 

    389,679

    120,280

    17,439

     Deposits to institutional cooperators, net 

    1,500,407

    1,770,317

    256,672

     Prepaid expenses and other current assets, net 

    213,127

    71,082

    10,306

     Financial guarantee derivative 

    11,817

     Deferred tax assets, net 

    274,869

    88,428

    12,821

     Long-term investments 

    560,038

    495,995

    71,913

     Property and equipment, net 

    6,188

    5,861

    850

     Intangible assets, net 

    36,817

    36,550

    5,299

     Loan receivable from Xiaoying Housing Loans, net 

    12,083

    10,061

    1,459

     Financial investments 

    82,844

    192,620

    27,927

     Other non-current assets 

    31,277

    67,204

    9,744

     TOTAL ASSETS 

    7,342,737

    8,837,663

    1,281,341

     LIABILITIES 

     Payable to investors and institutional funding partners at amortized cost 

    1,487,379

    2,627,910

    381,011

     Payable to investors at fair value 

    462,714

    141,289

    20,485

     Financial guarantee derivative 

    565,953

    107,890

    15,643

     Short-term borrowings 

    166,500

    70,209

    10,179

     Accrued payroll and welfare 

    44,605

    63,681

    9,233

     Other tax payable 

    219,544

    255,691

    37,072

     Income tax payable 

    117,148

    270,089

    39,159

     Deposit payable to channel cooperators 

    21,012

    19,700

    2,856

     Accrued expenses and other current liabilities 

    268,967

    476,035

    69,019

     Other non-current liabilities 

    12,019

    51,193

    7,422

     Deferred tax liabilities 

    722

    105

     TOTAL LIABILITIES 

    3,365,841

    4,084,409

    592,184

     Commitments and Contingencies 

     Equity: 

     Common shares 

    207

    207

    30

     Treasury stock   

    (124,597)

    (18,065)

     Additional paid-in capital 

    3,159,523

    3,191,194

    462,680

     Retained earnings 

    810,856

    1,622,851

    235,291

     Other comprehensive income 

    6,310

    63,599

    9,221

     Total X Financial shareholders’ equity 

    3,976,896

    4,753,254

    689,157

     Non-controlling interests 

     TOTAL EQUITY 

    3,976,896

    4,753,254

    689,157

     TOTAL LIABILITIES AND EQUITY 

    7,342,737

    8,837,663

    1,281,341

    X Financial

    Unaudited Condensed Consolidated Statements of Comprehensive Income

     Three Months Ended December 31, 

     Twelve Months Ended December 31, 

    (In thousands, except for share and per share data)

    2021

    2022

    2022

    2021

    2022

    2022

    RMB

    RMB

    USD

    RMB

    RMB

    USD

    Net revenues

    Loan facilitation service

    487,774

    562,137

    81,502

    2,545,593

    2,044,344

    296,402

    Post-origination service

    94,767

    106,777

    15,481

    315,590

    372,451

    54,000

    Financing income

    219,094

    248,639

    36,049

    671,901

    966,277

    140,097

    Other revenue

    21,763

    38,087

    5,522

    93,381

    179,878

    26,080

    Total net revenue

    823,398

    955,640

    138,554

    3,626,465

    3,562,950

    516,579

    Operating costs and expenses:

    Origination and servicing

    385,797

    588,730

    85,358

    1,963,006

    2,126,742

    308,349

    General and administrative

    62,208

    42,445

    6,154

    187,859

    171,524

    24,869

    Sales and marketing

    5,318

    2,497

    362

    20,830

    15,448

    2,240

    (Reversal of) provision for accounts receivable and contract assets

    19,529

    (25,550)

    (3,704)

    77,248

    21,836

    3,166

    Provision for loans receivable

    40,322

    75,396

    10,931

    76,017

    158,576

    22,992

    Reversal of provision for contingent guarantee liabilities

    (24)

    (14,000)

    (2,030)

    (Reversal of) provision for credit losses on deposits to institutional cooperators

    (509)

    (1,831)

    (265)

    (8,291)

    1,296

    188

    Reversal of provision for credit losses for other financial assets

    (841)

    (1,223)

    (765)

    (111)

    Total operating costs and expenses

    511,824

    681,687

    98,836

    2,315,422

    2,480,657

    359,663

    Income from operations

    311,574

    273,953

    39,718

    1,311,043

    1,082,293

    156,916

    Interest income, net

    3,720

    396

    57

    19,709

    3,756

    545

    Foreign exchange gain (loss)

    3,907

    6,175

    895

    5,147

    (19,963)

    (2,894)

    Income from financial investments

    28,702

    4,161

    20,900

    3,030

    Impairment losses on financial investments

    (8,875)

    (1,287)

    Impairment losses on long-term investments

    (26,866)

    (3,895)

    (26,866)

    (3,895)

    Fair value adjustments related to Consolidated Trusts

    (7,158)

    209

    30

    (7,267)

    (6,168)

    (894)

    Change in fair value of financial guarantee derivative

    (26,681)

    91,380

    13,249

    (170,339)

    137,654

    19,958

    Other income, net

    15,761

    8,590

    1,245

    32,506

    40,724

    5,904

    Income before income taxes and gain (loss) from equity in affiliates

    301,123

    382,539

    55,460

    1,190,799

    1,223,455

    177,383

    Income tax expense

    (154,169)

    (74,977)

    (10,871)

    (368,734)

    (389,358)

    (56,452)

    Gain (loss) from equity in affiliates, net of tax

    (1,433)

    (32,923)

    (4,773)

    3,342

    (22,102)

    (3,204)

    Net income

    145,521

    274,639

    39,816

    825,407

    811,995

    117,727

    Less: net income attributable to non-controlling interests

    Net income attributable to X Financial shareholders

    145,521

    274,639

    39,816

    825,407

    811,995

    117,727

    Net income

    145,521

    274,639

    39,816

    825,407

    811,995

    117,727

    Other comprehensive income, net of tax of nil:

    Gain from equity in affiliates

    39

    6

    204

    30

    Foreign currency translation adjustments

    (10,234)

    (12,887)

    (1,868)

    (14,749)

    57,085

    8,277

    Comprehensive income

    135,287

    261,791

    37,954

    810,658

    869,284

    126,034

    Less: comprehensive income attributable to non-controlling interests

    Comprehensive income attributable to X Financial shareholders

    135,287

    261,791

    37,954

    810,658

    869,284

    126,034

    Net income per share—basic

    0.44

    0.88

    0.13

    2.51

    2.57

    0.37

    Net income per share—diluted 

    0.43

    0.86

    0.12

    2.45

    2.52

    0.37

    Net income per ADS—basic

    2.64

    5.28

    0.77

    15.06

    15.42

    2.24

    Net income per ADS—diluted 

    2.58

    5.16

    0.75

    14.70

    15.12

    2.19

    Weighted average number of ordinary shares outstanding—basic

    330,853,651

    311,832,013

    311,832,013

    329,230,273

    316,444,826

    316,444,826

    Weighted average number of ordinary shares outstanding—diluted

    338,504,460

    317,710,296

    317,710,296

    336,881,082

    322,403,387

    322,403,387

    X Financial

    Unaudited Reconciliations of GAAP and Non-GAAP Results

    Three Months Ended December 31,

    Twelve Months Ended December 31,

    (In thousands, except for share and per share data)

    2021

    2022

    2022

    2021

    2022

    2022

    RMB

    RMB

    USD

    RMB

    RMB

    USD

    GAAP net income

    145,521

    274,639

    39,816

    825,407

    811,995

    117,727

    Less: Income from financial investments (net of tax of nil)

    28,702

    4,161

    20,900

    3,030

    Less: Impairment losses on financial investments (net of tax of nil)

    (8,875)

    (1,287)

    Less: Impairment losses on long-term investments (net of tax)

    (20,150)

    (2,921)

    (20,150)

    (2,921)

    Add: Share-based compensation expenses (net of tax of nil)

    37,429

    11,852

    1,718

    88,435

    53,538

    7,762

    Non-GAAP adjusted net income

    182,950

    277,939

    40,294

    913,842

    873,658

    126,667

    Non-GAAP adjusted net income per share—basic

    0.55

    0.89

    0.13

    2.78

    2.76

    0.40

    Non-GAAP adjusted net income per share—diluted 

    0.54

    0.87

    0.13

    2.71

    2.71

    0.39

    Non-GAAP adjusted net income per ADS—basic

    3.30

    5.34

    0.77

    16.68

    16.56

    2.40

    Non-GAAP adjusted net income per ADS—diluted 

    3.24

    5.22

    0.76

    16.26

    16.26

    2.36

    Weighted average number of ordinary shares outstanding—basic

    330,853,651

    311,832,013

    311,832,013

    329,230,273

    316,444,826

    316,444,826

    Weighted average number of ordinary shares outstanding—diluted

    338,504,460

    317,710,296

    317,710,296

    336,881,082

    322,403,387

    322,403,387