CNFinance Announces Fourth Quarter 2022 and Fiscal Year 2022 Unaudited Financial Results

GUANGZHOU,China,March 22,2023 -- CNFinance Holdings Limited (NYSE: CNF) ("CNFinance" or the "Company"),a leading home equity loan service provider in China,today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31,2022.

Fourth Quarter 2022 Operational and Financial Highlights

Total loan origination volume[1] was RMB2.9 billion (US$425.9 million) during the fourth quarter of 2022,representing a decrease of 6.5% from RMB3.1 billion in the same period of 2021.

Total volume of loans recommended to commercial banks was RMB1.9 billion (US$276.3 million) during the fourth quarter of 2022.

Total number of transactions[2] was 7,079 during the fourth quarter of 2022,representing an increase of 27.3% from 5,559 in the same period of 2021.

Total interest and fees income were RMB454.5 million (US$65.9 million) in the fourth quarter of 2022,representing a decrease of 1.2% from RMB460.0 million in the same period of 2021.

Net income was RMB30.5 million (US$4.4 million) in the fourth quarter of 2022,comparing with a net loss of RMB104.6 million in the same period of 2021.

Basic and diluted earnings per ADS were RMB0.45 (US$0.07) and RMB0.40 (US$0.06),respectively,in the fourth quarter of 2022,as compared to RMB(1.53) and RMB(1.53),in the same period of 2021.

Fiscal Year 2022 Operational and Financial Highlights

Total loan origination volume[1] was RMB12.2 billion (US$1.8 billion) during the fiscal year of 2022,representing a decrease of 4.7% from RMB12.8 billion in 2021.

Total volume of loans recommended to commercial banks was RMB2.5 billion (US$367.3 million) during the fiscal year of 2022.

Total outstanding loan principal[3] was RMB11.2 billion as of December 31,2022,as compared to RMB10.4 billion as of December 31,2021.

Total number of active borrowers[4] was 21,781 as of December 31,as compared to 22,741 as of December 31,2021.

Total number of transactions[2] was 23,923 during the fiscal year of 2022,representing an increase of 8.1% from 22,122 in 2021.

Total interest and fees income were RMB1,731.4 million (US$251.0 million) for the fiscal year of 2022,representing a decrease of 4.6% from RMB1,8158. million in 2021.

Net income was RMB137.8 million (US$20.0 million) for the fiscal year of 2022,representing an increase of 111.3% from RMB65.2 million in 2021.

Basic and diluted earnings per ADS were RMB2.01 (US$0.29) and RMB1.80 (US$0.26),in the fiscal year of 2022,as compared to RMB0.95 and RMB0.90,in 2021.

"The year 2022 is another important year in the history of CNFinance. In 2022,China's real estate market continued to face downward pressures,and we have experienced the adjustment to China's pandemic prevention and control policies. During the year,the management considered the challenges and chances in a synergetic way and strove to promote high-quality development of our services. With the joint efforts of every employee,we were able to deliver a solid result at year end. We concluded the year facilitating loans of over RMB12.2 billion with trust company partners and introducing loans of RMB2.5 billion to the commercial bank partners. The commercial bank partnership model has grown and become a new contributor to the Company's revenue stream. At the same time,interest income charged to sales partners also increased significantly in the fiscal year of 2022 as compared to that of 2021. We recorded a net income of 137.8 million,representing a year on year increase of 111.3%.

As we affirm the achievements we have made,we must not lose sight of the difficulties confronting us. We implemented a series of measures to improve our management efficiencies and will continue to refine our collaboration model with commercial banks. We plan to invest more in technology to increase the overall efficiency in borrower acquisition and initial screening process. We will also work closely with commercial bank partners to provide better post-loan services to MSE owners. We believe such advancements will help CNFinance build more solid foundations to pursue continuous development in China's inclusive finance industry and allow us to provide better services to more MSE owners and help them achieve their business goals." Commented Mr.Zhai Bin,Chairman and CEO of CNFinance.

[1] Refers to the total amount of loans CNFinance originated under the trust lending model during the relevant period.

[2] Refers to the total number of loans CNFinance originated under the trust lending model and loans recommended to commercial banks during the relevant period.

[3] Refers to the total amount of loans outstanding for loans CNFinance originated under the trust lending model at the end of the relevant period.

[4] Refers to borrowers with outstanding loan principal of home equity loans originated under the trust lending model as at the end of a specific period.

Fourth Quarter 2022 Financial Results

Total interest and fees income for the fourth quarter of 2022 decreased by 1.2% to RMB454.5 million (US$65.9 million) as compared to RMB460.0 million for the same period of 2021.

Interest and financing service fees on loans decreased by 6.1% to RMB417.7 million (US$60.6 million) for the fourth quarter of 2022 as compared to RMB444.7 million for the same period of 2021,primarily attributable to a decrease in the balance of average daily outstanding loan principal. Such decrease was mainly as a result of the Company's transferal of loans under the traditional facilitation model to third parties in bulk during the fourth quarter of 2021 along with the impact of strict pandemic prevention and control measures taken from January to November 2022,which was partially offset by an increase in the total outstanding loan principal under the collaboration model.

Interest income charged to sales partners,representing fee charged to sales partners who choose to repurchase default loans in installments,increased by 190.2% to RMB32.5 million (US$4.7 million) for the fourth quarter of 2022 from RMB11.2 million in the same period of 2021,primarily attributable to an increase in the delinquent loans that were repurchased by the sales partners in installments.

Interest on deposits with banksincreased by 4.9% to RMB4.3 million (US$0.6 million) for the fourth quarter of 2022 as compared to RMB4.1 million for the same period of 2021,primarily due to the higher daily average amount of time deposits.

Total interest and fees expensesdecreased by 1.9% to RMB201.2 million (US$29.2 million) for the fourth quarter of 2022 as compared to RMB205.2 million for the same period of 2021,primarily due to a decrease in daily average outstanding principal of other borrowings.

Net interest and fees income decreased by 0.6% to RMB253.3 million (US$36.7 million) for the fourth quarter of 2022 as compared to RMB254.8 million for the same period of 2021.

Net revenueunder the commercial bank partnership model,representing fees charged to commercial banks for services including introducing borrowers,initial credit assessment,facilitating loans from the banks to the borrower and providing technical assistance to the borrower and banks,net of fees paid to third-party insurance company,was RMB56.3 million (US$8.2 million) for the fourth quarter of 2022. The Company has started to collaborate with commercial banks since 2021 and such collaboration grew and scaled in the second half of 2022.

Collaboration cost for sales partners representing sales incentives paid to sales partners decreased to RMB79.6 million (US$11.5 million) for the fourth quarter of 2022 from RMB119.5 million in the same period of 2021,primarily attributable to a lower average fee rate the Company paid to sales partners in the fourth quarter of 2022 as compared to the same period of 2021. The fee rate under collaboration model varies based on different collaboration model types and the terms of the loan.

Net interest and fees income after collaboration cost was RMB230.0 million (US$33.4 million) for the fourth quarter of 2022,representing an increase of 69.9% from RMB135.4 million in the same period of 2021.

Provision for credit losses,representing provision for credit losses under the trust lending model and the expected credit losses of guarantee under the commercial bank partnership model in relation to certain financial guarantee arrangements the Company entered into with a third-party guarantor,who provides guarantee services to commercial bank partners,was RMB142.7 million (US$20.7 million) for the fourth quarter of 2022 as compared to a reversal of RMB302.8 million for the same period of 2021,. The reversal in 2021 was primarily due to the fact that the Company transferred loans under the traditional facilitation model to third parties in bulk during the fourth quarter of 2021 and the allowance of such loans was reversed. The increase in provision for credit losses in the fourth quarter of 2022 was mainly due to economic uncertainty caused by COVID-19 pandemic and the relevant prevention and control measures,as well as the downward pressure faced by China's real estate market during the fourth quarter of 2022.

Net losses on sales of loans was RMB1.3 million (US$0.2 million) for the fourth quarter of 2022 as compared to RMB468.6 million in the same period of 2021,primarily attributable to the fact that the Company transferred loans under the traditional facilitation model to third parties in bulk during the fourth quarter of 2021. Such loans were all facilitated prior to 2019,and the majority of them were long past due.

Other gains,netwas RMB24.6 million (US$3.6 million) for the fourth quarter of 2022,as compared to RMB7.3 million for the same period of 2021,primarily attributable to the increase of Credit Risk Mitigation Position forfeited by the sales partners.

Operating expenses decreased by 20.8% to RMB84.2 million (US$12.3million) for the fourth quarter of 2022,compared with RMB106.3 million for the same period of 2021.

Employee compensation and benefitsdecreased by 10.9% to RMB55.6 million (US$8.1 million) for the fourth quarter of 2022 as compared to RMB62.4 million for the same period of 2021,primarily due to a decrease in compensation associated with decreased operational headcounts.

Share-based compensation expensesdecreased by 70.2% to RMB1.4 million (US$0.2 million) for the fourth quarter of 2022 from RMB4.7 million in the same period of 2021. According to the Company's share option plan adopted on December 31,2019,approximately 50%,30% and 20% of the option granted will be vested on December 31,2020,2021 and 2022,respectively. Related compensation cost of the option grants will be recognized over the requisite period.

Taxes and surchargesincreased by 9.9% to RMB11.1 million (US$1.6 million) for the fourth quarter of 2022,as compared to RMB10.1 million for the same period of 2021,primarily attributable to an increase in the non-deductible value added tax ("VAT"). The increase in VAT was attributable to the characterization of certain amounts as "service fees charged to trust plans" which are a non-deductible item. According to PRC tax regulations,"service fees charged to trust plans" incur a 6% VAT on the subsidiary level,but are not recorded as an input VAT on a consolidated trust plan level.

Operating lease costremained at RMB3.2 million (US$0.5 million) for the fourth quarter of 2022.

Other expenses decreased by 50.2% to RMB12.9 million (US$1.9 million) for the fourth quarter of 2022 as compared to RMB25.9 million for the same period of 2021,such expenses were mainly attributable to decreases in (a) attorney's fees associated with legal proceedings mainly as a result of the Company's business transition to collaboration model,under which relevant attorney fees are borne by sales partners,and (b) the cost related to promoting the collaboration model.

Income tax expense/(benefit)recorded an income tax benefit of RMB0.5 million (US$0.1 million) for the fourth quarter of 2022 as compared to an income tax benefit of RMB15.7 million for the same period of 2021. One subsidiary turned losses into incomes during the fourth quarter in 2022,resulting in reversal of the full valuation allowance of the deferred tax asset.

Net income/(loss) was a net income of RMB30.5 million (US$4.4 million) for the fourth quarter of 2022 as compared to a net loss of RMB104.6 million for the same period of 2021.

Basic and diluted earnings per ADS were RMB0.45 (US$0.07) and RMB0.40 (US$0.06),compared to RMB(1.53) and RMB(1.53),for the same period of 2021. One ADS represents 20 ordinary shares.

Fiscal Year 2022 Financial Results

Total interest and fees income for fiscal year 2022 decreased by 4.6% to RMB1,731.4 million (US$251.0 million) as compared to RMB1,815.8 million for the same period of 2021.

Interest and financing service fees on loans decreased by 9.8% to RMB1,596.3 million (US$231.4 million) for the fiscal year of 2022 as compared to RMB1,770.4 million for the same period of 2021,increased by 265.3% to RMB122.0 million (US$17.7 million) for the fiscal year of 2022 from RMB33.4 million in the same period of 2021,primarily attributable to an increase in the delinquent loans that were repurchased by the sales partners in installments.

Interest on deposits with banksincreased by 9.2% to RMB13.1 million (US$1.9 million) for the fiscal year of 2022 as compared to RMB12.0 million for the same period of 2021,primarily due to the higher daily average amount of time deposits.

Total interest and fees expenses increased by 1.2% to RMB784.8 million (US$113.8 million) for the fiscal year of 2022 as compared to RMB775.6 million for the same period of 2021,primarily due to an increase in daily average outstanding principal of other borrowings.

Net interest and fees income decreased by 9.0% to RMB946.6 million (US$137.2 million) for the fiscal year of 2022 as compared to RMB1,040.2 million for the same period of 2021.

Net revenueunder the commercial bank partnership model, representing fees charged to commercial banks for introducing borrowers,was RMB57.6 million (US$8.4 million) for the fiscal year of 2022. The Company has started to collaborate with commercial banks since 2021 and such collaboration grew and scaled in the second half of 2022.

Collaboration cost for sales partners representing sales incentives paid to sales partners decreased to RMB320.8 million (US$46.5 million) for the fiscal year of 2022 as compared to RMB425.7 million for the same period of 2021,primarily attributable to a lower average fee rate the Company paid to sales partners in the fiscal year of 2022 as compared to the same period of 2021. The fee rate under collaboration model varies based on different collaboration model types and the terms of the loan.

Net interest and fees income after collaboration cost was RMB683.4 million (US$99.1 million) for the fiscal year of 2022,representing an increase of 11.2% as compared to RMB614.6 million for the same period of 2021.

Provision for credit losses,representing the provision for credit losses under the trust lending model and the expected credit losses of guarantee under the commercial bank partnership model in relation to certain financial guarantee arrangements the Company entered into with a third-party guarantor,was RMB238.1 million (US$34.5 million) for the fiscal year of 2022 as compared to a reversal of RMB272.8 million for the same period of 2021. The reversal in 2021 was primarily due to the fact that the Company transferred loans under the traditional facilitation model to third parties in bulk during the fourth quarter of 2021 and the allowance of such loans was reversed. The increase in provision for credit losses in the fiscal year of 2022 was mainly due to economic uncertainty caused by COVID-19 pandemic and the relevant prevention and control measures,as well as the downward pressure faced by China's real estate market during 2022.

Net losses on sales of loans was RMB 44.6 million (US$6.5 million) for the fiscal year of 2022 as compared to RMB450.7 million in the same period of 2021,netwas RMB89.9 million (US$13.0 million) for the fiscal year of 2022,compared with RMB18.9 million in the same period of 2021,primarily attributable to the increase of Credit Risk Mitigation Position forfeited by the sales partners.

Total operating expenses decreased by 11.1% to RMB338.6 million (US$49.1 million) for the fiscal year of 2022 as compared to RMB381.0 million for the same period of 2021.

Employee compensation and benefits decreased by 6.7% to RMB197.0 million (US$28.6 million) for the fiscal year of 2022 as compared to RMB211.2 million for the same period of 2021,primarily due to a decrease in compensation associated with decreased operational headcounts.

Share-based compensation expensesdecreased by 69.1% to RMB5.8 million (US$0.8 million) for the fiscal year of 2022 as compared to RMB18.8 million for the same period of 2021. According to the Company's share option plan adopted on December 31,respectively. Related compensation cost of the option grants will be recognized over the requisite period.

Taxes and surchargesincreased by 0.6 % to RMB35.9 million (US$5.2 million) for the fiscal year of 2022 as compared to RMB35.7 million for the same period of 2021.

Operating lease cost decreased by 5.4% to RMB14.0 million (US$2.0 million) for the fiscal year of 2022 as compared to RMB14.8 million for the same period of 2021.

Other expensesdecreased by 14.5% to RMB85.9 million (US$12.5 million) for the fiscal year of 2022 as compared to RMB100.5 million for the same period of 2021,primarily due to a decrease in attorney's fees associated with legal proceedings mainly as a result of the Company's business transition to collaboration model,under which relevant attorney fees are borne by sales partners.

Income tax expenses increased by 21.7% toRMB34.8 million (US$5.0 million) for the fiscal year of 2022 as compared to RMB28.6 million for the same period of 2021,primarily due to an increase in the amount of taxable income.

Effective tax ratedecreased to 20.19% for the fiscal yearof 2022 from 30.46% in the same period of 2021,primarily due to the combined effect of (a) the non-deductible share-based compensation expenses which decreased to RMB5.8 million (US$0.8 million) for the fiscal yearof 2022 from RMB18.8 million in the same period of 2021; and (b) one subsidiary turned losses into incomes during the fourth quarter in 2022,resulting in reversal of the full valuation allowance of the deferred tax asset.

Net income increased by 111.3% to RMB137.8 million (US$20.0 million) for the fiscal year of 2022 as compared to RMB65.2 million for the same period of 2021.

Basic and diluted earnings per ADS were RMB2.01 (US$0.29) and RMB1.80 (US$0.26),compared to RMB0.95 and RMB0.90,in the same period of 2021. One ADS represents 20 ordinary shares.

As of December 31,the Company held cash and cash equivalents of RMB1.8 billion (US$256.9 million),compared with RMB2.2 billion as of December 31,2021,including RMB1.2 billion(US$ 167.8 million) and RMB1.5 billion from structured funds as of December 31,2022 and December 31,which could only be used to grant new loans and activities.

The delinquency ratio for loans originated by the Company increased from 24.1% as of December 31,2021 to 33.2% as of December 31,2022. The delinquency ratio for first lien loans increased from 30.1% as of December 31,2021 to 40.1% as of December 31,and the delinquency ratio for second lien loans increased from 20.3% as of December 31,2021 to 31.0% as of December 31,2022. The pandemic prevention and control measures taken in 2022 has negatively impacted the efficiency of bad debt collection and legal proceedings against borrowers at default,and therefore has caused the Company's delinquency ratio to increase.

The delinquency ratio (excluding loans held for sale) for loans originated by the Company increased from 16.2% as of December 31,2021 to 18.3% as of December 31,2022. The delinquency ratio for first lien loans (excluding loans held for sale) increased to 21.8% as of December 31,2022 from 19.3% as of December 31,and the delinquency ratio for second lien loans (excluding loans held for sale) increased from 14.3% as of December 31,2021 to 17.6% as of December 31,2022.

The NPL ratio for loans originated by the Company increased from 9.4% as of December 31,2021 to 17.7% as of December 31,2022. The NPL ratio for first lien loans increased to 21.6% as of December 31,2022 from 13.5% as of December 31,and the NPL ratio for second lien loans increased from 6.8% as of December 31,2021 to 15.1% as of December 31,and therefore has caused the Company's NPL ratio to increase.

The NPL ratio (excluding loans held for sale) for loans originated by the Company decreased from 2.1% as of December 31,2021 to 1.1% as of December 31,2022. The NPL ratio for first lien loans (excluding loans held for sale) decreased from 3.1% as of December 31,and the NPL ratio for second lien loans (excluding loans held for sale) decreased from 1.6% as of December 31,2021 to 1.2% as of December 31,2022.

Recent Development

Share Repurchase

On March 16,the Company's board of directors authorized a share repurchase program under which the Company may repurchase up toUS$20 millionof its ordinary shares in the form of American depositary shares ("ADSs") during a period of up to 12 months commencing on March 16,2022. As of December 31,the Company had repurchased an aggregate of approximately US$13.0 million worth of its ADSs under this share repurchase program.

Conference Call

CNFinance's management will host an earnings conference call at 8:00 AM U.S. Eastern Time on Wednesday,2023 (8:00 PM Beijing/ Hong Kong Time on Friday,2022).

Dial-in numbers for the live conference call are as follows:

International:

+1-412-902-4272

Mainland China

+86-4001-201203

United States:

+1-888-346-8982

Hong Kong:

+852-3018-4992

Passcode:

CNFinance

A telephone replay of the call will be available after the conclusion of the conference call until 11:59 PM ET on March 29,2023.

Dial-in numbers for the replay are as follows:

International:

+1-412-317-0088

United States:

+1-877-344-7529

Passcode:

4889416

A live and archived webcast of the conference call will be available on the Investor Relations section of CNFinance's website at http://ir.cashchina.cn/.

Statement Regarding Preliminary Unaudited Financial Information

The unaudited financial information set out in this earnings release is preliminary and subject to potential adjustments. Adjustments to the consolidated financial statements may be identified when audit work has been performed for the Company's year-end audit,which could result in significant differences from this preliminary unaudited financial information.

Exchange Rate

The Company's business is primarily conducted in China and all of the revenues are denominated in Renminbi ("RMB"). 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 31,2022. No representation is made that the RMB amounts could have been,or could be,converted,realized or settled into U.S. dollars at that rate on December 30,or at any other rate.

Safe Harbor Statement

This press release contains forward-looking statements made under the "safe harbor" provisions of Section 21E of the Securities Exchange Act of 1934,as amended,and the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will","expects","anticipates","future","intends","plans","believes","estimates","confident" and similar statements. The Company may also make written or oral forward-looking statements in its reports filed with or furnished to the U.S. Securities and Exchange Commission,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: its goals and strategies,its ability to achieve and maintain profitability,its ability to retain existing borrowers and attract new borrowers,its ability to maintain and enhance the relationship and business collaboration with its trust company partners and to secure sufficient funding from them,the effectiveness of its risk assessment process and risk management system,its ability to maintain low delinquency ratios for loans it originated,fluctuations in general economic and business conditions in China,the impact and future development of COVID-19 pandemic in China and across the globe,and relevant government laws,regulations,rules,policies or guidelines relating to the Company's corporate structure,business and industry. Further information regarding these and other risks is included in the Company's filings with the U.S. Securities and Exchange Commission. All information provided in this press release is current as of the date of the press release,and the Company does not undertake any obligation to update such information,except as required under applicable law.

About CNFinance Holdings Limited

CNFinance Holdings Limited (NYSE: CNF) ("CNFinance" or the "Company") is a leading home equity loan service provider in China. CNFinance conducts business by collaborating with sales partners and trust company partners. Sales partners are responsible for recommending micro- and small-enterprise ("MSE") owners with financing needs to the Company and the Company introduces eligible borrowers to its trust company partners who will then conduct their own risk assessments and make credit decisions. The Company's primary target borrower segment is MSE owners who own real properties in Tier 1 and Tier 2 cities in China. The loans CNFinance facilitated are primarily funded through a trust lending model with its trust company partners who are well-established with sufficient funding sources and have licenses to engage in lending business nationwide. The Company's risk mitigation mechanism is embedded in the design of its loan products,supported by an integrated online and offline process focusing on risks of both borrowers and collateral and further enhanced by effective post-loan management procedures.

For more information,please contact:

CNFinance

E-mail: ir@cashchina.cn

CNFINANCEHOLDINGS LIMITED

Unaudited condensed consolidated balance sheets

(In thousands,except for number of shares)

December31,

2021

December 31,

2022

RMB

RMB

US$

Assets

Cash,cash equivalents and restricted cash

2,231,437

1,772,184

256,943

Loans principal,interest and financing service fee receivables

9,412,718

9,744,369

1,800

Allowance for credit losses

975,851

1,051,715

152,484

Net loans principal,interest and financing service fee receivables

8,436,867

8,692,654

1,260,316

Loans held-for-sale (including RMB24,696 thousand and RMB8,705

thousand measured at fair value as of December 31,2021 and

December 31,respectively)*

733,975

1,844,590

267,440

Investment securities

1,088,044

518,645

75,196

Property and equipment

3,042

2,284

331

Intangible assets and goodwill

4,009

3,488

506

Deferred tax assets

21,068

76,905

11,150

Deposits

156,954

145,093

21,037

Right-of-use assets

16,197

29,777

4,317

Guaranteed assets*

1,289,752

726,411

105,320

Other assets

404,826

669,889

97,125

Total assets

14,386,171

14,481,920

2,099,681

Liabilities and shareholders' equity

Interest-bearing borrowings

Borrowings under agreements to repurchase

45,250

112,642

16,332

Other borrowings

8,041,892

7,727,559

1,120,391

Accrued employee benefits

24,224

31,645

4,588

Income taxes payable

154,957

184,480

26,747

Deferred tax liabilities

151,829

73,779

10,697

Lease liabilities

15,521

28,583

4,144

Credit risk mitigation position

1,348,450

1,354,653

196,406

Other liabilities

785,761

1,079,221

156,472

Total liabilities

10,567,884

10,592,562

1,535,777

Ordinary shares (USD0.0001 par value; 3,800,000,000 shares

authorized; 1,559,576,960 shares issued and 1,371,643,240 shares

outstanding as of December 31,2021 and December 31,2022)

917

917

133

Treasury stock

-

(87,631)

(12,705)

Additional paid-in capital

1,018,429

1,024,203

148,496

Retained earnings

2,824,335

2,962,081

429,461

Accumulated other comprehensive losses

(25,394)

(10,212)

(1,481)

Total shareholders' equity

3,818,287

3,889,358

563,904

Total liabilities and shareholders' equity

14,681

* In 2022,the majority of sales partners chose to fulfill their guaranteed obligations by making instalment payments.

When sales partners sign the creditor's rights transfer agreement,the loans to be transferred will be recognized as"held-

for-sale loans (HFS)",andHFSwould be measured at the lower of the cost and fair value. In 2022,the Company

reassessed the fair value ofHFS,such reassessment had (i)impacted the balance of bothHFSand Guaranteed assets

while the actual effect on these two accounts will offset to zero,and therefore had no impact on total assets as of

September 30,2022; (ii) led to a reclassification between provision for credit losses and gains on sales of loan,and

had no impact on net income in the nine months ended September 30,2022.

CNFINANCEHOLDINGS LIMITED

Unaudited condensed consolidated statements of comprehensive income

(In thousands,except for earnings per share and earnings per ADS)

Fiscal year ended December 31,

2021

2022

2022

RMB

RMB

US$

Interest and fees income

Interest and financing service fees on loans

1,770,352

1,596,270

231,438

Interest income charged to sales partners

33,449

122,019

17,691

Interest on deposits with banks

11,973

13,064

1,894

Total interest and fees income

1,815,774

1,731,353

251,023

Interest expenses on interest-bearing borrowings

(775,566)

(784,777)

(113,782)

Total interest and fees expenses

(775,566)

(784,777)

(113,782)

Net interest and fees income

1,040,208

946,576

137,241

Net revenue under the commercial bank partnership model

107

57,551

8,344

Collaboration cost for sales partners

(425,736)

(320,827)

(46,516)

Net interest and fees income after collaboration cost

614,579

683,300

99,069

Provision for credit losses*

272,787

(238,085)

(34,519)

Net interest and fees income after collaboration cost and

provision for creditlosses

887,366

445,215

64,550

Realized gains on sales of investments,net

19,170

20,567

2,982

Net losses on sales of loans*

(450,721)

(44,555)

(6,460)

Other gains,net

18,879

89,914

13,036

Total non-interest income

(412,672)

65,926

9,558

Operating expenses

Employee compensation and benefits

(211,169)

(197,036)

(28,568)

Share-based compensation expenses

(18,766)

(5,774)

(837)

Taxes and surcharges

(35,729)

(35,891)

(5,204)

Operating lease cost

(14,764)

(13,967)

(2,025)

Other expenses

(100,501)

(85,889)

(12,452)

Total operating expenses

(380,929)

(338,557)

(49,086)

Income before income tax expense

93,765

172,584

25,022

Income tax expense

(28,558)

(34,838)

(5,051)

Net income

65,207

137,746

19,971

Earnings per share

Basic

0.05

0.10

0.014

Diluted

0.05

0.09

0.013

Earnings per ADS (1 ADS equals 20 ordinary shares)

Basic

0.95

2.01

0.29

Diluted

0.90

1.80

0.26

Other comprehensive (losses)/income

Foreign currency translation adjustment

(6,937)

15,182

2,201

Comprehensive income

58,270

152,928

22,172

CNFINANCEHOLDINGS LIMITED

Unaudited condensed consolidated statements of comprehensive income

(In thousands,except for earnings per share and earnings per ADS)

Three months ended December 31,

2021

2022

2022

RMB

RMB

US$

Interest and fees income

Interest and financing service fees on loans

444,695

417,712

60,563

Interest income charged to sales partners

11,189

32,518

4,715

Interest on deposits with banks

4,067

4,308

624

Total interest and fees income

459,951

454,538

65,902

Interest expenses on interest-bearing borrowings

(205,199)

(201,187)

(29,169)

Total interest and fees expenses

(205,199)

(201,187)

(29,169)

Net interest and fees income

254,752

253,351

36,733

Net revenue under the commercial bank partnership model

107

56,283

8,160

Collaboration cost for sales partners

(119,455)

(79,663)

(11,550)

Net interest and fees income after collaboration cost

135,404

229,971

33,343

Provision for credit losses

302,842

(142,662)

(20,684)

Net interest and fees income after collaboration cost and

provision for creditlosses

438,246

87,309

12,659

Realized gains on sales of investments,net

9,117

3,633

527

Net losses on sales of loans

(468,599)

(1,344)

(195)

Other gains,net

7,254

24,593

3,565

Total non-interest income

(452,228)

26,882

3,897

Operating expenses

Employee compensation and benefits

(62,416)

(55,614)

(8,063)

Share-based compensation expenses

(4,692)

(1,444)

(209)

Taxes and surcharges

(10,071)

(11,068)

(1,605)

Operating lease cost

(3,226)

(3,202)

(464)

Other expenses

(25,916)

(12,860)

(1,865)

Total operating expenses

(106,321)

(84,188)

(12,206)

Income before income tax expense

(120,303)

30,003

4,350

Income tax benefits/(expense)

15,654

529

77

Net (losses)/income

(104,649)

30,532

4,427

Earnings per share

Basic

(0.08)

0.02

0.003

Diluted

(0.08)

0.02

0.003

Earnings per ADS (1 ADS equals 20 ordinary shares)

Basic

(1.53)

0.45

0.07

Diluted

(1.53)

0.40

0.06

Other comprehensive losses

Foreign currency translation adjustment

(5,318)

(3,566)

(517)

Comprehensive (losses)/ income

(109,967)

26,966

3,910