X Financial Reports Second Quarter 2020 Unaudited Financial Results

SHENZHEN,China,Aug. 21,2020 -- X Financial (NYSE: XYF) (the "Company" or "we"),a leading technology-driven personal finance company in China,today announced its unaudited financial results for the second quarter ended June 30,2020.

Second Quarter 2020 Financial Highlights

Total net revenue decreased by 51.0% to RMB387.9 million (US$54.9 million) from RMB792.3 million in the same period of 2019.

Loss from operations was RMB341.5 million (US$48.3 million),compared with income from operations of RMB223.9 million in the same period of 2019.

Net loss attributable to X Financial shareholders was RMB343.7 million (US$48.6 million),compared with net income attributable to X Financial shareholders of RMB316.1 million in the same period of 2019.

Non-GAAP[1] adjusted net loss attributable to X Financial shareholders was RMB325.9 million (US$46.1 million),compared with non-GAAP adjusted net income attributable to X Financial shareholders of RMB355.0 million in the same period of 2019.

Net loss per basic and diluted American depositary share ("ADS")[2] were both RMB2.14 (US$0.30),compared with net income per basic and diluted American depositary share ("ADS") of RMB2.02 and RMB1.94,respectively,in the same period of 2019.

Non-GAAP adjusted net loss per basic and adjusted diluted ADS were both RMB2.04 (US$0.29),compared with non-GAAP adjusted net income per basic and adjusted diluted ADS of RMB2.26 and RMB2.18,in the same period of 2019.

Second Quarter 2020 Operational Highlights

The total loan facilitation amount[3] was RMB6,153 million,representing a decrease of 39.5% from RMB10,172 million in the same period of 2019 and a decrease of 9.8% from RMB6,823 million in the first quarter of 2020.

The loan facilitation amount of Xiaoying Credit Loan[4] was RMB4,583 million,representing a decrease of 39.9% from RMB7,619 million in the same period of 2019 and a decrease of 1.0% from RMB4,631 million in the first quarter of 2020. Xiaoying Credit Loan accounted for 74.5% of the Company's total loan facilitation amount,compared with 74.9% in the same period of 2019.

The total outstanding loan balance[5] as of June 30,2020 was RMB12,185 million,compared with RMB19,821 million as of June 30,2019 and RMB14,370 million as of March 31,2020.

The average loan amount per transaction[6] of Xiaoying Term Loan[7] was RMB8,356,representing a decrease of 35.0% from RMB12,865 in the same period of 2019 and a decrease of 46.9% from RMB15,745 for the first quarter of 2020.

The average consumption amount per user[8] of Xiaoying Revolving Loan[9] was RMB7,265,representing a decrease of 15.3% from RMB8,582 for the first quarter of 2020.

The delinquency rates for all outstanding loans that are past due for 31-90 days and 91–180 days as of June 30,2020 were 3.53% and 9.44%,compared with 6.71% and 7.12%,as of March 31,2020,and 3.10% and 4.99%,as of June 30,2019.

The number of cumulative borrowers,each of whom made at least one transaction on the Company's lending platform,2020 was 6,023,233.

Total cumulative registered users reached 47.1 million as of June 30,2020.

Institutional funding accounted for 97.4% of the total loan facilitation amount,compared with 81.7% in the first quarter of 2020.

The Gross Merchandise Value ("GMV")[10] of Xiaoying Online Mall[11] was RMB22.2 million,representing a decrease of 63.4% from RMB60.8 million in the first quarter of 2020.

Mr. Justin Tang,the Founder,Chief Executive Officer and Chairman of the Company,commented,"We continued to face great challenges due to COVID-19's impact on all social and economic sectors. However,we have shown and strengthened strong signs of gradual recovery in the market and made timely and strategic decisions that will help the business deal with these uncertainties and the adverse impact on the economy and market environment. As a result,we believe we are well positioned to capture potential market opportunities ahead under the accelerated industry consolidation due to COVID-19."

"During the second quarter,our number of active borrowers reached 625,707,representing an increase of 46.1% from 428,366 in the previous quarter,mainly due to an increase in the number of active borrowers of Xiaoying Credit Loan. In addition,the credit quality of our borrower base improved greatly during the quarter in part due to our comprehensive risk management capabilities and stringent assessment criteria for borrowers. Our total loan facilitation amount in July has recovered to the level in January 2020 before COVID-19,and so were the delinquency rates for outstanding loans."

"We continued to operate seamlessly in full compliance with related laws and regulations,and are progressively executing our smooth transition from a pure financial services provider to a more comprehensive business service provider. We believe it is crucial to follow an even more disciplined approach during this adjustment period to generate stronger results when the market recovers and for the sustainability of the business. Starting from the beginning of the second quarter,we actively expanded institutional funding and achieved 100% institutional funding for the new loans facilitated through our platform by the end of the quarter. Despite the impact from COVID-19,our risk management capabilities continue to be well recognized by our institutional partners,and as of June 30,the total credit lines provided by our institutional partners expanded to RMB62.1 billion from RMB58.6 billion as of March 31,2020. Furthermore,we are applying for a small loan license to provide more convenient financial services for our customers. We have made encouraging progress on this front and we are expecting to get the license by the end of this year. This initiative will further expand our product offerings to meet the demands of underserved consumers and SMEs in China."

"In conclusion,as China's economy continues to rebound thanks to the government's recent efforts to revive the economy and drive domestic consumption with continued policy stimulus. We expect that the Chinese government will continue to stabilize the domestic economy with a series of supportive and long-term sustainable policies to be adopted. We are confident of the strategic measures we have implemented to ride out these challenging market conditions,and our ability to create long-term value for our investors and shareholders."

Mr. Simon Cheng,President of the Company,added,"Regulatory compliance has always been our top priority and key competitive edge in the market. So far,our transition to 100% institutional funding has been very smooth and we expect to strengthen our relationship with financial partners and keep diversifying our institutional funding sources. At present,we have achieved 100% institutional funding for new loans facilitated through our platform. As of June 30,the outstanding loan balance of the P2P business was RMB1.6 billion,less than one seventh of the total outstanding loan balance,a significant decrease from RMB8.8 billion as of December 31,2019 and RMB14.9 billion as of June 30,2019. We are always doing more to step up our efforts to protect the interests of our investors with greater transparency and timely information."

"In the meantime,we are continuing to expand our institutional funding base. The number of financial partners continued to increase during the quarter. We are also in negotiations with more financial partners to reduce the funding costs even further. Building our platform out to scale with our proprietary technology-driven risk control infrastructure,we use cutting-edge data analysis and machine learning to profile borrowers on a variety of reliable social and behavioral data. We then use this information to set credit limits for borrowers based on individual risk assessment results. Our proven risk management capabilities and data intelligence have been well received by our institutional partners. As our business recovers with high-growth momentum,we expect to maintain closer cooperation with our financial partners and increase our institutional funding sources."

"We implemented more stringent risk policy and control measures to improve margins during the quarter. The GMV of Xiaoying Online Mall declined by 63.4% from the first quarter of 2020 to RMB22.2 million. Transaction volumes for our revolving loan product Yaoqianhua declined to RMB1,570 million from RMB2,192 million in the previous quarter. However,total cumulative registered users on the platform increased by 10.6% to 47.1 million as of June 30,demonstrating the continued value and quality of the loan products that we offer borrowers and consumers,even during such challenging market conditions."

"In conclusion,we will continue to closely monitor market conditions and ensure we are well positioned to capture the potential market opportunities ahead and foster the development of the business in a healthy and stable manner. We remain confident of the gradual recovery taking place all over China,which will signal a rebound of the economy from the COVID-19 epidemic. Most importantly,we have ample funding sources to capture the enormous growth opportunities in China's personal finance industry,and thrive when the market revives."

Mr. Kevin Zhang,Chief Financial Officer of the Company,"Although the last quarter was challenging,we continued to make progress on the execution of our business transition strategy. We did see an increase in the number of our active borrowers by 46.1% on a sequential basis and total cumulative registered users reached 47.1 million as of June 30,2020. Institutional funding accounted for 97.4% of the total loan facilitation amount,compared with 81.7% in the first quarter of 2020. During the second quarter,the percentage of loan products we facilitated that were covered by ZhongAn Insurance decreased further to 54.2% as we continued to reduce our insurance coverage rate to lower customer borrowing costs and enhance credit quality."

"In the early onset of the third quarter,our business was already on track for a steady recovery. In July,our total loan facilitation amount was back to the level in January 2020 before COVID-19,and so were the delinquency rates for outstanding loans. The delinquency rates for all outstanding loans that are past due for 31-90 days as of June 30,2020 was 3.53%,compared with 6.71% as of March 31,2020. We expect this improvement trend to continue in the upcoming quarters. In the meantime,we continue to take a disciplined and prudent approach on cost control and will conform our business operation towards a healthier margin profile. In light of the accelerated combination of efforts to improve our top-line and reduce operational expenses,we expect to resume the profit during the second half of 2020."

"We will continue to prioritize long-term value for our shareholders by focusing on improving operational efficiency and lowering our customer borrowing costs. In addition to improving the quality of our underlying assets and risk control management systems,we have largely strengthened our internal efforts to acquire more quality borrowers for Xiaoying Credit Loan,our core loan business,and expect to facilitate more loans in the coming quarters."

[1] The Company uses in this press release the following non-GAAP financial measures: (i) adjusted net income (loss),(ii) adjusted net income (loss) attributable to X Financial shareholders,(iii) adjusted net income (loss) per basic ADS,and (iv) adjusted net income (loss) per diluted ADS,each of which excludes share-based compensation expense. For more information on non-GAAP financial measure,please see the section of "Use of Non-GAAP Financial Measures Statement" and the table captioned "Unaudited Reconciliations of GAAP and Non-GAAP Results" set forth at the end of this press release.

[2] Each American depositary share ("ADS") represents two ClassA ordinary shares.

[3] Represents the total amount of loans that X Financial facilitated during the relevant period.

[4] X Financial integrated Xiaoying Card Loan and Xiaoying Preferred Loan into one general product category,Xiaoying Credit Loan,in 2018.

[5] Represents the total amount of loans outstanding for loans X Financial facilitated at the end of the relevant period. Loans that are delinquent for more than 180 days are charged-off and are excluded in the calculation of delinquency rate by balance,except for Xiaoying Housing Loan. Xiaoying Housing Loan is a secured loan product and the Company is entitled to payment by exercising its rights to the collateral. X Financial does not charge off Xiaoying Housing Loans delinquent for more 180 days and such loans are included in the calculation of delinquency rate by balance.

[6] Calculated by dividing the total loan facilitation amount by the number of loans facilitated during the relevant period.

[7] Xiaoying Term Loan refers to the loans with fixed repayment periods including Xiaoying Credit Loan,Xiaoying Housing Loan,and Internet Channel.

[8] Calculated by dividing the total amount of consumption by the number of active users during the relevant period.

[9] Xiaoying Revolving Loan refers to the loans with revolving credit,including Yaoqianhua which was previously named as Xiaoying Wallet.

[10] Gross Merchandise Volume ("GMV") refers to a total sales value for merchandise sold through Xiaoying Online Mall.

[11] Xiaoying Online Mall was launched in March 2019 and is a product that providesinstallment loans to our individual customers enabling them to purchase goods online.

Second Quarter 2020 Financial Results

Total net revenue decreased by 51.0% to RMB387.9 million (US$54.9 million) from RMB792.3 million in the same period of 2019,primarily due to a decrease in transaction volumes as a result of a more stringent risk policy put in place to address impact of COVID-19,and also partially offset by an increase in the proportion of total net revenue generated by the loans facilitated through the Consolidated Trusts which was recorded over the life of the underlying financing using the effective interest method.

Loan facilitation service fees under the direct model decreased by 58.3% to RMB197.6 million (US$28.0) from RMB474.1 million in the same period of 2019,primarily due to a decrease in the total transaction volumes under the direct model compared with the same period of 2019.

Loan facilitation service fees under the intermediary modelwas RMB1.2 million (US$0.2 million),compared with RMB135.8 million in the same period of 2019,primarily due to a decrease in loans facilitated under the intermediary model whose transfer qualifies for sales accounting.

Post-origination servicefees decreased by 49.4% to RMB48.8 million (US$6.9 million) from RMB96.6 million in the same period of 2019,as a result of the cumulative effect of decreased volume of loans facilitated in the previous quarters. Revenues from post-origination services are recognized on a straight-line basis over the term of the underlying loans as the services are being provided.

Financing incomeincreased by 112.2% to RMB127.7 million (US$18.1 million) from RMB60.2 million in the same period of 2019,primarily due to the following factors: (i) an increase of average loan balances held by the Consolidated Trusts due to the establishment of new trusts since the second half of 2019,and (ii) an increase in loans facilitated through other financial partners. 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 decreased by 51.3%to RMB12.5 million (US$1.8 million) from RMB25.6 million in the same period of 2019,primarily due to a decrease in penalty fees for late or early repayment and commission fees for introducing borrowers to other platforms.

Origination and servicing expenses increased by 17.6%to RMB496.7 million (US$70.3 million) from RMB422.3 million in the same period of 2019,primarily due to the following factors: (i) an increase in customer acquisition costs,and (ii) an increase in interest expense related to loans facilitated through the Consolidated Trusts.

General and administrative expenses increased by 34.9%to RMB75.1 million (US$10.6 million) from RMB55.7 million in the same period of 2019,primarily due toan increase in management fee paid to third-party trusts companies compared with the same period of 2019.

Sales and marketing expenses decreased by 43.6%to RMB15.1 million (US$2.1 million) from RMB26.8 million in the same period of 2019,primarily due to a reduction in promotional and advertising expenses since the outbreak of COVID-19.

Provision for contingent guarantee liabilities was RMB3.7 million (US$0.5 million),compared with nil in the same period of 2019,primarily attributable to the increase,caused by the pandemic,in estimated default rate of the loans subject to guarantee liabilities facilitated in prior periods.

Provision for accounts receivable and contract assetsdecreased by 25.3%to RMB28.3 million (US$4.0 million) from RMB37.9 million in the same period of 2019,primarily due to a combined effect of (i) a decrease in accounts receivable and contract assets,and (ii) a change in the estimated default rates.

Provision for loans receivable was RMB110.5 million (US$15.6 million),compared with RMB25.8 million in the same period of 2019,primarily due to an increase in loans receivable which was in line with an increase in the proportion of total net revenue generated by the loans facilitated through other financial partners.

Loss from operationwas RMB341.5 million (US$48.3 million),compared with income from operation ofRMB223.9 million in the same period of 2019.

Loss before income taxes and gain from equity in affiliateswas RMB387.8 million (US$54.9 million),compared with income before income taxes and gain from equity in affiliates of RMB205.3 million in the same period of 2019.

Income tax benefit was RMB43.3 million (US$6.1 million),compared with RMB107.5 million in the same period of 2019,primarily because of a tax exemption recorded in the second quarter of 2019.

Net loss attributable to X Financial shareholderswas RMB343.7 million (US$48.6 million),compared with net income attributable to X Financial shareholders of RMB316.1 million in the same period of 2019.

Non-GAAP adjusted net loss attributable to X Financial shareholders was RMB325.9 million (US$46.1 million),compared with non-GAAP adjusted net income attributable to X Financial shareholders of RMB355.0 million in the same period of 2019.

Net loss per basic and diluted ADS were both RMB2.14 (US$0.30),compared with net income per basic and diluted ADS of RMB2.02 and RMB1.94,in the same period of 2019.

Non-GAAP adjusted net loss per basic and diluted ADSwere both RMB2.04 (US$0.29),compared with non-GAAP adjusted net income per basic and diluted ADS of RMB2.26 and RMB2.18,in the same period of 2019.

Cash and cash equivalentswas RMB333.5 million (US$47.2 million) as of June 30,compared with RMB611.6 million as of March 31,2020.

Business Outlook

In light of the continued steady recovery in the business that is seeing,the Company currently expects a quarter-on-quarter growth over 20% in the total loan facilitation for the third quarter. Providing the stable epidemic situation maintaining in China,as well as the accelerated combination of efforts to improve the top-line and reduce operational costs and expenses,the Company expects to be able to resume the profit during the second half of 2020. 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 8:00 AM U.S. Eastern Time on Friday,August 21,2020 (8:00 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 August 28,2020:

United States:

1-877-344-7529

International:

1-412-317-0088

Passcode:

10147262

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 technology-driven personal finance company inChinafocused on meeting the huge demand for credit from individuals and small-to-medium-sized enterprise owners. The Company's proprietary big data-driven risk control system,WinSAFE,builds risk profiles of prospective borrowers using a varietydata-driven credit assessment methodology to accurately evaluate a borrower's value,payment capability,payment attitude and overall creditworthiness. X Financial has established a strategic partnership with ZhongAn Online P&C Insurance Co.,Ltd. in multiple areas of its business operations to directly complement its cutting-edge risk management and credit assessment capabilities. ZhongAn Online P&C Insurance Co.,Ltd. provides credit insurance onX Financial'sinvestment products which significantly enhances investor confidence and allows the Company to attract a diversified and low-cost funding base from individuals,enterprises and financial institutions to support its growth. X Financial leverages financial technology to provide convenient,efficient,and secure investment services to a wide range of high-quality borrowers and mass affluent investors which complements traditional financial institutions and helps to promote the development of inclusive finance inChina.

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

Use of Non-GAAP Financial Measures Statement

In evaluating our business,we consider and use non-GAAP measures as supplemental measures to review and assess our operating performance. We present the non-GAAP financial measures because they are used by our management to evaluate our operating performance and formulate business plans. We also believe that the use of the non-GAAP financial measures facilitates investors' assessment of our operating performance.

We use in this press release the following non-GAAP financial measures: (i) adjusted net income,(ii) adjusted net income attributable to X Financial shareholders,(iii) adjusted net income per basic ADS,and (iv) adjusted net income per diluted ADS,each of which excludes share-based compensation expense. These non-GAAP financial measuresare 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 forthe financial information prepared and presented in accordance with U.S. GAAP.

We mitigate these limitations by reconciling the non-GAAP financial measures to the most directly comparable U.S. GAAP financial measures,which should be considered when evaluating our performance. We encourage you to review our financial information in its entirety and not rely on a single financial measure.

For more information on these non-GAAP financial measures,please see the table captioned "Reconciliations of GAAP and Non-GAAP results" set forth at the end of this press release.

New Accounting Pronouncements

In June 2016,the FASB issued Accounting Standard Update ("ASU") No. 2016-13,Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,which requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience,current conditions,and reasonable and supportable forecasts. This ASU requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses,as well as the credit quality and underwriting standards of the Group's portfolio. These disclosures include qualitative and quantitative requirements that provide additional information about the amounts recorded in the financial statements. The Company have adopted the new standard effective January 1,using a modified retrospective basis under which prior comparative periods are not restated. The impact of the adoption of this guidance on the Group's consolidated statements of comprehensive income after tax amounts to RMB17.2 million as of January 1,2020.

Exchange Rate Information

This announcement contains translations of certain RMB amounts into U.S. dollars at specified rates solely for the convenience of the reader. Unless otherwise noted,all translations from RMB to U.S. dollars are made at a rate of RMB7.0651 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 30,2020.

Safe Harbor Statement

This announcement contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934,as amended. These forward-looking statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "potential," "continue," "ongoing," "targets," "guidance" and similar statements. The Company may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the "SEC"),in its annual report to shareholders,in press releases and other written materials and in oral statements made by its officers,directors or employees to third parties. Any statements that are not historical facts,including statements about the Company's beliefs and expectations,are forward-looking statements that involve factors,risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such factors and risks include,but not limited to the following: the Company's goals and strategies; its future business development,financial condition and results of operations; the expected growth of the credit industry,and marketplace lending in particular,in China; the demand for and market acceptance of its marketplace's products and services; its ability to attract and retain borrowers and investors on its marketplace; its relationships with its strategic cooperation partners; competition in its industry; and relevant government policies and regulations relating to the corporate structure,business and industry. Further information regarding these and other risks,uncertainties or factors is included in the Company's filings with the SEC. All information provided in this announcement is current as of the date of this announcement,and the Company does not undertake any obligation to update such information,except as required under applicable law.

For more information,please contact:

X Financial

Mr. Frank Fuya Zheng

E-mail: ir@xiaoying.com

Christensen

In China

Mr. Eric Yuan

Phone: +86-10-5900-1548

E-mail: eyuan@christensenir.com

In US

Ms. Linda Bergkamp

Phone: +1-480-614-3004

Email: lbergkamp@christensenir.com

X Financial

Unaudited Condensed Consolidated Balance Sheets

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

As of December 31,2019

As of June 30,2020

RMB

RMB

USD

ASSETS

Cash and cash equivalents

1,005,980

333,493

47,203

Restricted cash

514,323

1,063,012

150,460

Accounts receivable and contract assets,net of

allowance for doubtful accounts

771,154

246,581

34,901

Loans receivable from Xiaoying Credit Loans and

Revolving Loans,net

289,553

713,080

100,930

Loans at fair value

2,782,333

1,798,739

254,595

Deposits to institutional cooperators

518,720

1,846,547

261,362

Prepaid expenses and other current assets

707,450

615,537

87,124

Financial guarantee derivative

719,962

470,687

66,621

Deferred tax assets,net

465,441

572,160

80,984

Long term investments

292,142

301,450

42,667

Property and equipment,net

20,139

16,463

2,330

Intangible assets,net

35,127

38,222

5,410

Loan receivable from Xiaoying Housing Loans,net

89,536

62,102

8,790

Other non-current assets

68,772

46,134

6,530

TOTAL ASSETS

8,280,632

8,124,207

1,149,907

LIABILITIES

Payable to investors

3,006,349

3,101,778

439,028

Guarantee liabilities

17,475

21,015

2,974

Short-term bank borrowings

-

341,495

48,335

Accrued payroll and welfare

63,649

42,789

6,056

Other tax payable

58,086

62,496

8,846

Income tax payable

340,996

286,590

40,564

Deposit payable to channel cooperators

108,923

31,273

4,426

Accrued expenses and other liabilities

274,440

320,691

45,391

Other non-current liabilities

42,300

23,467

3,322

Deferred tax liabilities

1,309

584

83

TOTAL LIABILITIES

3,913,527

4,232,178

599,025

Commitments and Contingencies

Equity:

Common shares

201

202

29

Additional paid-in capital

2,987,363

3,042,034

430,572

Retained earnings

1,311,194

771,188

109,155

Other comprehensive income

67,101

77,310

10,943

Total X Financial shareholders' equity

4,365,859

3,890,734

550,699

Non-controlling interests

1,246

1,295

183

TOTAL EQUITY

4,367,105

3,892,029

550,882

TOTAL LIABILITIES AND EQUITY

8,907

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)

2019

2020

2020

2019

2020

2020

RMB

RMB

USD

RMB

RMB

USD

Net revenues

Loan facilitation service-Direct Model

474,120

197,626

27,972

1,100,502

443,587

62,787

Loan facilitation service-Intermediary Model

135,788

1,218

172

170,951

38,231

5,411

Post-origination service

96,550

48,825

6,911

169,558

112,938

15,985

Financing income

60,190

127,729

18,079

77,992

302,346

42,794

Other revenue

25,605

12,470

1,765

49,670

19,760

2,797

Total net revenue

792,253

387,868

54,899

1,568,673

916,862

129,774

Operating costs and expenses:

Origination and servicing

422,297

496,701

70,303

758,836

921,576

130,441

General and administrative

55,680

75,089

10,628

111,951

145,021

20,526

Sales and marketing

26,760

15,084

2,135

57,445

26,897

3,807

Provision for contingent guarantee liabilities

-

3,714

526

-

21,590

3,056

Provision for accounts receivable and

contract assets

37,853

28,259

4,000

104,256

110,375

15,623

Provision for loans receivable

25,751

110,535

15,645

40,467

153,366

21,708

Credit losses for other financial assets

-

-

-

-

9,597

1,358

Total operating costs and expenses

568,341

729,382

103,237

1,072,955

1,388,422

196,519

Income (loss) from operations

223,912

(341,514)

(48,338)

495,718

(471,560)

(66,745)

Interest income,net

4,644

3,784

536

5,406

10,237

1,449

Foreign exchange gain (loss)

22

12

2

(851)

(72)

(10)

Investment loss

(12,538)

-

-

(12,538)

-

-

Change in fair value of financial guarantee

derivative

(61,271)

(39,521)

(5,594)

(114,262)

(117,042)

(16,566)

Fair value adjustments related to

Consolidated Trusts

49,295

(14,309)

(2,025)

81,851

(46,660)

(6,604)

Other income (loss),net

1,272

3,755

531

8,986

8,991

1,273

Income (loss) before income taxes and

gain from equity in affiliates

205,336

(387,793)

(54,888)

464,310

(616,106)

(87,203)

Incometaxbenefit (expense)

107,477

43,334

6,134

53,872

74,487

10,543

Gain from equity in affiliates

3,249

841

119

7,045

1,661

235

Net income (loss)

316,062

(343,618)

(48,635)

525,227

(539,958)

(76,425)

Less: net income (loss) attributable to

non-controlling interests

-

49

7

200

48

7

Net income (loss) attributable to

X Financial shareholders

316,667)

(48,642)

525,027

(540,006)

(76,432)

Net income (loss)

316,425)

Other comprehensive income,net of tax of nil:

Foreign currency translation adjustments

21,614

(1,906)

(270)

2,731

10,209

1,445

Comprehensive income (loss)

337,676

(345,524)

(48,905)

527,958

(529,749)

(74,980)

Less: comprehensive income (loss) attributable to

non controlling interests

-

49

7

200

48

7

Comprehensive income (loss) attributable to

X Financial shareholders

337,573)

(48,912)

527,758

(529,797)

(74,987)

Net income per share--basic

1.01

(1.07)

(0.15)

1.70

(1.68)

(0.24)

Net income per share--diluted

0.97

(1.07)

(0.15)

1.63

(1.68)

(0.24)

Net income per ADS--basic

2.02

(2.14)

(0.30)

3.40

(3.36)

(0.48)

Net income per ADS--diluted

1.94

(2.14)

(0.30)

3.26

(3.36)

(0.48)

Weighted average number of ordinary shares

outstanding--basic

312,856,055

320,806,405

320,405

309,459,601

320,737,174

320,174

Weighted average number of ordinary shares

outstanding--diluted

325,115,232

326,779,421

326,421

321,718,778

326,710,190

326,190

X Financial

Unaudited Reconciliations of GAAP and Non-GAAP Results

Three Months Ended June 30,except for share and per share data)

2019

2020

2020

2019

2020

2020

RMB

RMB

USD

RMB

RMB

USD

GAAP net income (loss)

316,958)

(76,425)

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

38,954

17,754

2,513

81,153

54,156

7,665

Non-GAAP adjusted net income (loss)

355,016

(325,864)

(46,122)

606,380

(485,802)

(68,760)

Net income (loss) attributable to X Financial shareholders

316,006)

(76,432)

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

38,665

Non-GAAP adjusted net income (loss) attributable to

X Financial shareholders

355,913)

(46,129)

606,180

(485,850)

(68,767)

Non-GAAP adjusted net income (loss) per share--basic

1.13

(1.02)

(0.14)

1.96

(1.51)

(0.21)

Non-GAAP adjusted net income (loss) per share--diluted

1.09

(1.02)

(0.14)

1.88

(1.51)

(0.21)

Non-GAAP adjusted net income (loss) per ADS--basic

2.26

(2.04)

(0.29)

3.92

(3.02)

(0.42)

Non-GAAP adjusted net income (loss) per ADS--diluted

2.18

(2.04)

(0.29)

3.76

(3.02)

(0.42)

Weighted average number of ordinary shares outstanding

--basic

312,174

320,174

Weighted average number of ordinary shares outstanding

--diluted

325,190

326,190

View original content:/news-releases/x-financial-reports-second-quarter-2020-unaudited-financial-results-301115523.html