| | |
Per Class A Ordinary Share
|
| |
Total
|
|
Public offering price
|
| |
HK$ (1)
|
| |
HK$
|
|
Underwriting discounts and commissions(2)
|
| |
HK$
|
| |
HK$
|
|
Proceeds to us (before expenses)(3)
|
| |
HK$
|
| |
HK$
|
|
|
Citigroup
|
| |
CICC
|
|
|
CCBI
|
| |
FUTU
|
| |
Tiger Brokers
|
|
| | | | | S-iii | | | |
| | | | | S-vi | | | |
| | | | | S-vii | | | |
| | | | | S-viii | | | |
| | | | | S-1 | | | |
| | | | | S-25 | | | |
| | | | | S-27 | | | |
| | | | | S-41 | | | |
| | | | | S-45 | | | |
| CAPITALIZATION | | | | | S-48 | | |
| DILUTION | | | | | S-49 | | |
| | | | | S-50 | | | |
| | | | | S-58 | | | |
| | | | | S-61 | | | |
| | | | | S-62 | | | |
| | | | | S-63 | | | |
| | | | | S-66 | | | |
| | | | | S-86 | | | |
| | | | | S-92 | | | |
| | | | | S-93 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 18 | | | |
| | | | | 26 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 35 | | |
| | |
Nine months ended September 30,
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||
| | |
(in thousands, except for percentages)
(unaudited) |
| |||||||||||||||||||||||||||
Net revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit-driven services
|
| | | | 7,476,006 | | | | | | 61.2 | | | | | | 8,809,503 | | | | | | 1,238,420 | | | | | | 69.7 | | |
Loan facilitation and servicing fees-capital heavy
|
| | | | 1,846,102 | | | | | | 15.1 | | | | | | 1,724,628 | | | | | | 242,444 | | | | | | 13.6 | | |
Financing income
|
| | | | 1,468,075 | | | | | | 12.0 | | | | | | 2,485,871 | | | | | | 349,458 | | | | | | 19.7 | | |
Revenue from releasing of guarantee liabilities
|
| | | | 4,088,453 | | | | | | 33.5 | | | | | | 4,522,107 | | | | | | 635,708 | | | | | | 35.8 | | |
Other services fees
|
| | | | 73,376 | | | | | | 0.6 | | | | | | 76,897 | | | | | | 10,810 | | | | | | 0.6 | | |
Platform services
|
| | | | 4,737,574 | | | | | | 38.8 | | | | | | 3,837,872 | | | | | | 539,520 | | | | | | 30.3 | | |
Loan facilitation and servicing fees-capital light
|
| | | | 4,192,673 | | | | | | 34.3 | | | | | | 3,169,165 | | | | | | 445,514 | | | | | | 25.0 | | |
Referral services fees
|
| | | | 442,889 | | | | | | 3.6 | | | | | | 468,031 | | | | | | 65,795 | | | | | | 3.7 | | |
Other services fees
|
| | | | 102,012 | | | | | | 0.9 | | | | | | 200,676 | | | | | | 28,211 | | | | | | 1.5 | | |
Total net revenue
|
| | | | 12,213,580 | | | | | | 100.0 | | | | | | 12,647,375 | | | | | | 1,777,940 | | | | | | 100.0 | | |
Operating costs and expenses(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Facilitation, origination and servicing
|
| | | | 1,662,927 | | | | | | 13.6 | | | | | | 1,787,872 | | | | | | 251,335 | | | | | | 14.1 | | |
Funding costs
|
| | | | 245,995 | | | | | | 2.0 | | | | | | 366,105 | | | | | | 51,466 | | | | | | 2.9 | | |
Sales and marketing
|
| | | | 1,462,210 | | | | | | 12.0 | | | | | | 1,791,761 | | | | | | 251,882 | | | | | | 14.2 | | |
General and administrative
|
| | | | 416,777 | | | | | | 3.4 | | | | | | 318,869 | | | | | | 44,826 | | | | | | 2.5 | | |
Provision for loans receivable
|
| | | | 742,286 | | | | | | 6.1 | | | | | | 1,098,859 | | | | | | 154,475 | | | | | | 8.7 | | |
Provision for financial assets receivable
|
| | | | 173,661 | | | | | | 1.4 | | | | | | 279,361 | | | | | | 39,272 | | | | | | 2.2 | | |
Provision for accounts receivable and contract assets
|
| | | | 286,202 | | | | | | 2.4 | | | | | | 170,787 | | | | | | 24,009 | | | | | | 1.4 | | |
| | |
Nine months ended September 30,
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||
| | |
(in thousands, except for percentages)
(unaudited) |
| |||||||||||||||||||||||||||
Provision for contingent liabilities
|
| | | | 1,918,899 | | | | | | 15.7 | | | | | | 3,305,458 | | | | | | 464,674 | | | | | | 26.1 | | |
Total operating costs and expenses
|
| | | | 6,908,957 | | | | | | 56.6 | | | | | | 9,119,072 | | | | | | 1,281,939 | | | | | | 72.1 | | |
Income from operations
|
| | | | 5,304,623 | | | | | | 43.4 | | | | | | 3,528,303 | | | | | | 496,001 | | | | | | 27.9 | | |
Interest income, net
|
| | | | 109,790 | | | | | | 0.9 | | | | | | 126,007 | | | | | | 17,714 | | | | | | 1.0 | | |
Foreign exchange gain (loss)
|
| | | | 17,897 | | | | | | 0.2 | | | | | | (155,241) | | | | | | (21,823) | | | | | | (1.2) | | |
Other income, net
|
| | | | 38,737 | | | | | | 0.3 | | | | | | 227,485 | | | | | | 31,979 | | | | | | 1.8 | | |
Investment gain (loss)
|
| | | | 10,115 | | | | | | 0.1 | | | | | | (8,996) | | | | | | (1,265) | | | | | | (0.1) | | |
Income before income tax expense
|
| | |
|
5,481,162
|
| | | |
|
44.8
|
| | | |
|
3,717,558
|
| | | |
|
522,606
|
| | | |
|
29.4
|
| |
Income taxes expense
|
| | | | (1,021,956) | | | | | | (8.4) | | | | | | (579,891) | | | | | | (81,520) | | | | | | (4.6) | | |
Net income
|
| | | | 4,459,206 | | | | | | 36.4 | | | | | | 3,137,667 | | | | | | 441,086 | | | | | | 24.8 | | |
Net (income) loss attributable to non-controlling interests
|
| | | | (42) | | | | | | (0.0) | | | | | | 14,505 | | | | | | 2,039 | | | | | | 0.1 | | |
Net income attributable to ordinary shareholders of the Company
|
| | | | 4,459,164 | | | | | | 36.4 | | | | | | 3,152,172 | | | | | | 443,125 | | | | | | 24.9 | | |
|
| | |
Nine months ended September 30,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
(unaudited) |
| |||||||||||||||
Facilitation, origination and servicing
|
| | | | 53,116 | | | | | | 53,490 | | | | | | 7,520 | | |
Sales and marketing expenses
|
| | | | 8,933 | | | | | | 2,409 | | | | | | 339 | | |
General and administrative expenses
|
| | | | 134,322 | | | | | | 92,484 | | | | | | 13,001 | | |
Total | | | | | 196,371 | | | | | | 148,383 | | | | | | 20,860 | | |
| | |
As of December 31,
|
| |
As of September 30,
|
| ||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
| | | | | | | | |
(unaudited)
|
| |||||||||
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 6,116,360 | | | | | | 7,219,700 | | | | | | 1,014,929 | | |
Restricted cash
|
| | | | 2,643,587 | | | | | | 3,009,630 | | | | | | 423,087 | | |
Short term investments
|
| | | | — | | | | | | 30,000 | | | | | | 4,217 | | |
Security deposit prepaid to third-party guarantee companies
|
| | | | 874,886 | | | | | | 549,548 | | | | | | 77,254 | | |
Funds receivable from third party payment service providers
|
| | | | 153,151 | | | | | | 983,851 | | | | | | 138,308 | | |
Accounts receivable and contract assets, net
|
| | | | 3,097,254 | | | | | | 3,109,128 | | | | | | 437,074 | | |
Financial assets receivable, net
|
| | | | 3,806,243 | | | | | | 3,321,117 | | | | | | 466,875 | | |
Amounts due from related parties
|
| | | | 837,324 | | | | | | 518,001 | | | | | | 72,819 | | |
Loans receivable, net
|
| | | | 9,844,481 | | | | | | 14,002,507 | | | | | | 1,968,441 | | |
Prepaid expenses and other assets
|
| | | | 383,937 | | | | | | 534,340 | | | | | | 75,116 | | |
Total current assets
|
| | | | 27,757,223 | | | | | | 33,277,822 | | | | | | 4,678,120 | | |
| | |
As of December 31,
|
| |
As of September 30,
|
| ||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
| | | | | | | | |
(unaudited)
|
| |||||||||
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Payable to investors of the consolidated trusts-current
|
| | | | 2,304,518 | | | | | | 6,173,089 | | | | | | 867,799 | | |
Accrued expenses and other current liabilities
|
| | | | 2,258,329 | | | | | | 2,267,693 | | | | | | 318,787 | | |
Amounts due to related parties
|
| | | | 214,057 | | | | | | 203,324 | | | | | | 28,583 | | |
Short term loans
|
| | | | 397,576 | | | | | | 639,764 | | | | | | 89,937 | | |
| | |
As of December 31,
|
| |
As of September 30,
|
| ||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
| | | | | | | | |
(unaudited)
|
| |||||||||
Guarantee liabilities-stand ready
|
| | | | 4,818,144 | | | | | | 4,385,117 | | | | | | 616,450 | | |
Guarantee liabilities-contingent
|
| | | | 3,285,081 | | | | | | 3,404,333 | | | | | | 478,574 | | |
Income tax payable
|
| | | | 624,112 | | | | | | 683,342 | | | | | | 96,063 | | |
Other tax payable
|
| | | | 241,369 | | | | | | 186,270 | | | | | | 26,185 | | |
Total current liabilities
|
| | | | 14,143,186 | | | | | | 17,942,932 | | | | | | 2,522,378 | | |
Net current assets
|
| | | | 13,614,037 | | | | | | 15,334,890 | | | | | | 2,155,742 | | |
| | |
As of December 31,
|
| |
As of September 30,
|
| ||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
| | | | | | | | |
(unaudited)
|
| |||||||||
Non-current assets: | | | | | | | | | | | | | | | | | | | |
Accounts receivable and contract assets, net-noncurrent
|
| | | | 223,474 | | | | | | 298,161 | | | | | | 41,915 | | |
Financial assets receivable, net-noncurrent
|
| | | | 597,965 | | | | | | 755,977 | | | | | | 106,274 | | |
Amounts due from related parties
|
| | | | 140,851 | | | | | | 72,245 | | | | | | 10,156 | | |
Loans receivable, net-noncurrent
|
| | | | 2,859,349 | | | | | | 3,289,501 | | | | | | 462,431 | | |
Property and equipment, net
|
| | | | 24,941 | | | | | | 25,170 | | | | | | 3,538 | | |
Land use rights, net
|
| | | | 1,018,908 | | | | | | 1,003,366 | | | | | | 141,051 | | |
Intangible assets
|
| | | | 4,961 | | | | | | 4,835 | | | | | | 680 | | |
Deferred tax assets
|
| | | | 834,717 | | | | | | 1,170,598 | | | | | | 164,560 | | |
Other non-current assets
|
| | | | 42,606 | | | | | | 64,702 | | | | | | 9,097 | | |
Total non-current assets
|
| | | | 5,747,772 | | | | | | 6,684,555 | | | | | | 939,702 | | |
| | |
As of December 31,
|
| |
As of September 30,
|
| ||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
| | | | | | | | |
(unaudited)
|
| |||||||||
Non-current liabilities: | | | | | | | | | | | | | | | | | | | |
Deferred tax liabilities
|
| | | | 121,426 | | | | | | 196,517 | | | | | | 27,626 | | |
Payable to investors of the consolidated trusts-noncurrent
|
| | | | 4,010,597 | | | | | | 3,802,348 | | | | | | 534,526 | | |
Other long-term liabilities
|
| | | | 13,177 | | | | | | 31,067 | | | | | | 4,366 | | |
Total non-current liabilities
|
| | | | 4,145,200 | | | | | | 4,029,932 | | | | | | 566,518 | | |
Non-controlling interests
|
| | | | 12,746 | | | | | | 88,241 | | | | | | 12,405 | | |
TOTAL EQUITY
|
| | | | 15,216,609 | | | | | | 17,989,513 | | | | | | 2,528,926 | | |
| | |
Nine months ended September 30,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | | | | | | | |
(in thousands)
(unaudited) |
| | | | | | | |||
Summary Consolidated Cash Flows Data: | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | | 3,778,316 | | | | | | 4,130,038 | | | | | | 580,590 | | |
Net cash (used in) investing activities
|
| | | | (5,718,813) | | | | | | (5,675,628) | | | | | | (797,867) | | |
Net cash provided by financing activities
|
| | | | 1,806,770 | | | | | | 3,010,269 | | | | | | 423,176 | | |
Effect of foreign exchange rate changes
|
| | | | (2,709) | | | | | | 4,704 | | | | | | 663 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | (136,436) | | | | | | 1,469,383 | | | | | | 206,562 | | |
Cash, cash equivalents, and restricted cash at the beginning of period
|
| | | | 6,774,266 | | | | | | 8,759,947 | | | | | | 1,231,454 | | |
Cash, cash equivalents, and restricted cash at the end of period
|
| | | | 6,637,830 | | | | | | 10,229,330 | | | | | | 1,438,016 | | |
| | |
Taxation Scenario(1)
|
| |||
| | |
(Statutory Tax and Standard Rates)
|
| |||
Hypothetical pre-tax earnings(2)
|
| | | | 100% | | |
Tax on earnings at statutory rate of 25%(3)
|
| | | | (25)% | | |
Net earnings available for distribution
|
| | | | 75% | | |
Withholding tax at standard rate of 10%
|
| | | | (7.5)% | | |
Net distribution to Parent/Shareholders
|
| | | | 67.5% | | |
| | |
For the Year Ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
VIEs
|
| |
The Company
|
| |
Subsidiaries
|
| |
Eliminations
|
| |
Consolidated
Total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Total net revenues
|
| | | | 15,657,693 | | | | | | — | | | | | | 6,646,999 | | | | | | (5,669,047) | | | | | | 16,635,645 | | |
Total operating costs and expenses
|
| | | | 14,025,365 | | | | | | 51,233 | | | | | | 1,187,973 | | | | | | (5,415,125) | | | | | | 9,849,446 | | |
Income (loss) from operations
|
| | | | 1,632,328 | | | | | | (51,233) | | | | | | 5,459,026 | | | | | | (253,922) | | | | | | 6,786,199 | | |
Income (loss) before income tax expense
|
| | | | 1,821,437 | | | | | | (56,749) | | | | | | 5,511,943 | | | | | | (253,922) | | | | | | 7,022,709 | | |
Net income (loss)
|
| | | | 1,314,343 | | | | | | (56,749) | | | | | | 4,760,841 | | | | | | (253,922) | | | | | | 5,764,513 | | |
Net income (loss) attributable to ordinary shareholders of the Company
|
| | | | 1,331,597 | | | | | | (56,749) | | | | | | 4,760,799 | | | | | | (253,922) | | | | | | 5,781,725 | | |
| | |
For the Year Ended December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
VIEs
|
| |
The Company
|
| |
Subsidiaries
|
| |
Eliminations
|
| |
Consolidated
Total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Total net revenues
|
| | | | 13,146,052 | | | | | | — | | | | | | 1,325,096 | | | | | | (907,194) | | | | | | 13,563,954 | | |
Total operating costs and expenses
|
| | | | 10,080,665 | | | | | | 16,453 | | | | | | 282,711 | | | | | | (606,033) | | | | | | 9,773,796 | | |
Income (loss) from operations
|
| | | | 3,065,387 | | | | | | (16,453) | | | | | | 1,042,385 | | | | | | (301,161) | | | | | | 3,790,158 | | |
Income (loss) before income tax expense
|
| | | | 3,334,648 | | | | | | (4,030) | | | | | | 1,052,288 | | | | | | (301,161) | | | | | | 4,081,745 | | |
Net income (loss)
|
| | | | 2,848,966 | | | | | | (4,030) | | | | | | 951,934 | | | | | | (301,161) | | | | | | 3,495,709 | | |
Net income (loss) attributable to ordinary shareholders of the Company
|
| | | | 2,848,966 | | | | | | (4,030) | | | | | | 952,831 | | | | | | (301,161) | | | | | | 3,496,606 | | |
| | |
For the Year Ended December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
VIEs
|
| |
The Company
|
| |
Subsidiaries
|
| |
Eliminations
|
| |
Consolidated
Total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Total net revenues
|
| | | | 8,596,654 | | | | | | — | | | | | | 632,146 | | | | | | (8,953) | | | | | | 9,219,847 | | |
Total operating costs and expenses
|
| | | | 5,810,090 | | | | | | 12,922 | | | | | | 261,770 | | | | | | 241,474 | | | | | | 6,326,256 | | |
Income (loss) from operations
|
| | | | 2,786,564 | | | | | | (12,922) | | | | | | 370,376 | | | | | | (250,427) | | | | | | 2,893,591 | | |
Income (loss) before income tax expense
|
| | | | 2,859,300 | | | | | | (12,248) | | | | | | 370,662 | | | | | | (250,427) | | | | | | 2,967,287 | | |
Net income (loss)
|
| | | | 2,426,948 | | | | | | (12,248) | | | | | | 337,031 | | | | | | (250,427) | | | | | | 2,501,304 | | |
Net income (loss) attributable to ordinary shareholders of the Company
|
| | | | 2,426,948 | | | | | | (12,248) | | | | | | 337,322 | | | | | | (250,427) | | | | | | 2,501,595 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
VIEs
|
| |
The Company
|
| |
Subsidiaries
|
| |
Eliminations
|
| |
Consolidated
Total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 4,605,851 | | | | | | 7,117 | | | | | | 1,503,392 | | | | | | — | | | | | | 6,116,360 | | |
Restricted cash
|
| | | | 2,643,587 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,643,587 | | |
Security deposit prepaid to third-party guarantee companies
|
| | | | 874,886 | | | | | | — | | | | | | — | | | | | | — | | | | | | 874,886 | | |
Accounts receivable and contract assets, net
|
| | | | 2,350,775 | | | | | | — | | | | | | 969,953 | | | | | | — | | | | | | 3,320,728 | | |
Financial assets receivable, net
|
| | | | 4,404,208 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,404,208 | | |
Loans receivable, net
|
| | | | 12,703,830 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,703,830 | | |
Land use rights, net
|
| | | | 1,018,908 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,018,908 | | |
Intercompany receivables
|
| | | | 2,493,660 | | | | | | 1,711,633 | | | | | | 4,823,879 | | | | | | (9,029,172) | | | | | | — | | |
Investments in subsidiaries and VIEs
|
| | | | — | | | | | | 14,032,928 | | | | | | 1,399,998 | | | | | | (15,432,926) | | | | | | — | | |
Total assets
|
| | | | 33,145,997 | | | | | | 15,761,812 | | | | | | 9,059,284 | | | | | | (24,462,098) | | | | | | 33,504,995 | | |
Payable to investors of the consolidated trusts-current
|
| | | | 2,304,518 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,304,518 | | |
Guarantee liabilities-stand ready
|
| | | | 4,818,144 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,818,144 | | |
Guarantee liabilities-contingent
|
| | | | 3,285,081 | | | | | | 3,285,081 | | | | | | | | | | | | | | | | | | | | |
Income tax payable
|
| | | | 449,553 | | | | | | — | | | | | | 174,559 | | | | | | — | | | | | | 624,112 | | |
Payable to investors of the consolidated trusts-noncurrent
|
| | | | 4,010,597 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,010,597 | | |
Intercompany payables
|
| | | | 6,493,367 | | | | | | — | | | | | | 2,535,805 | | | | | | (9,029,172) | | | | | | — | | |
Total liabilities
|
| | | | 23,790,132 | | | | | | 557,949 | | | | | | 2,969,477 | | | | | | (9,029,172) | | | | | | 18,288,386 | | |
Total equity
|
| | | | 9,355,865 | | | | | | 15,203,863 | | | | | | 6,089,807 | | | | | | (15,432,926) | | | | | | 15,216,609 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
VIEs
|
| |
The Company
|
| |
Subsidiaries
|
| |
Eliminations
|
| |
Consolidated
Total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 3,709,740 | | | | | | 19,560 | | | | | | 689,116 | | | | | | — | | | | | | 4,418,416 | | |
Restricted cash
|
| | | | 2,355,850 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,355,850 | | |
Security deposit prepaid to third-party guarantee companies
|
| | | | 915,144 | | | | | | — | | | | | | — | | | | | | — | | | | | | 915,144 | | |
Accounts receivable and contract assets, net
|
| | | | 2,624,294 | | | | | | — | | | | | | 78,171 | | | | | | — | | | | | | 2,702,465 | | |
Financial assets receivable, net
|
| | | | 4,125,931 | | | | | | — | | | | | | 84,877 | | | | | | — | | | | | | 4,210,808 | | |
Loans receivable, net
|
| | | | 7,553,042 | | | | | | — | | | | | | 35,272 | | | | | | — | | | | | | 7,588,314 | | |
Intercompany receivables
|
| | | | 1,315,646 | | | | | | 1,593,585 | | | | | | 912,129 | | | | | | (3,821,360) | | | | | | — | | |
Investments in subsidiaries and VIEs
|
| | | | — | | | | | | 7,940,534 | | | | | | 900,000 | | | | | | (8,840,534) | | | | | | — | | |
Total assets
|
| | | | 24,615,835 | | | | | | 9,564,894 | | | | | | 2,868,470 | | | | | | (12,661,894) | | | | | | 24,387,305 | | |
Payable to investors of the consolidated trusts-current
|
| | | | 3,117,634 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,117,634 | | |
Guarantee liabilities-stand ready
|
| | | | 4,173,497 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,173,497 | | |
Guarantee liabilities-contingent
|
| | | | 3,543,454 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,543,454 | | |
Income tax payable
|
| | | | 1,151,275 | | | | | | — | | | | | | 76,039 | | | | | | — | | | | | | 1,227,314 | | |
Payable to investors of the consolidated trusts-noncurrent
|
| | | | 1,468,890 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,468,890 | | |
Intercompany payables
|
| | | | 2,411,185 | | | | | | — | | | | | | 1,410,175 | | | | | | (3,821,360) | | | | | | — | | |
Total liabilities
|
| | | | 17,104,312 | | | | | | 84,316 | | | | | | 1,538,947 | | | | | | (3,821,360) | | | | | | 14,906,215 | | |
Total equity
|
| | | | 7,511,523 | | | | | | 9,480,578 | | | | | | 1,329,523 | | | | | | (8,840,534) | | | | | | 9,481,090 | | |
| | |
As of December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
VIEs
|
| |
The Company
|
| |
Subsidiaries
|
| |
Eliminations
|
| |
Consolidated
Total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 1,829,395 | | | | | | 6,905 | | | | | | 271,823 | | | | | | — | | | | | | 2,108,123 | | |
Restricted cash
|
| | | | 1,727,727 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,727,727 | | |
Security deposit prepaid to third-party guarantee companies
|
| | | | 932,983 | | | | | | — | | | | | | — | | | | | | — | | | | | | 932,983 | | |
Accounts receivable and contract assets, net
|
| | | | 2,133,339 | | | | | | — | | | | | | 218,533 | | | | | | — | | | | | | 2,351,872 | | |
Financial assets receivable, net
|
| | | | 1,824,008 | | | | | | — | | | | | | 147,816 | | | | | | — | | | | | | 1,971,824 | | |
Loans receivable, net
|
| | | | 9,238,242 | | | | | | — | | | | | | 1,323 | | | | | | — | | | | | | 9,239,565 | | |
Intercompany receivables
|
| | | | 1,016,899 | | | | | | 1,624,749 | | | | | | 75,385 | | | | | | (2,717,033) | | | | | | — | | |
Investments in subsidiaries and VIEs
|
| | | | — | | | | | | 5,566,792 | | | | | | 900,000 | | | | | | (6,466,792) | | | | | | — | | |
Total assets
|
| | | | 20,755,954 | | | | | | 7,219,025 | | | | | | 1,564,447 | | | | | | (9,183,825) | | | | | | 20,355,601 | | |
Payable to investors of the consolidated trusts-current
|
| | | | 4,423,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,423,717 | | |
Guarantee liabilities-stand ready
|
| | | | 2,106,211 | | | | | | — | | | | | | 105,914 | | | | | | — | | | | | | 2,212,125 | | |
Guarantee liabilities-contingent
|
| | | | 734,730 | | | | | | — | | | | | | — | | | | | | — | | | | | | 734,730 | | |
Income tax payable
|
| | | | 1,035,887 | | | | | | — | | | | | | 20,332 | | | | | | — | | | | | | 1,056,219 | | |
Payable to investors of the consolidated trusts-noncurrent
|
| | | | 3,442,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,442,500 | | |
Intercompany payables
|
| | | | 1,670,984 | | | | | | — | | | | | | 1,046,049 | | | | | | (2,717,033) | | | | | | — | | |
Total liabilities
|
| | | | 14,663,006 | | | | | | 5,583 | | | | | | 1,189,315 | | | | | | (2,717,033) | | | | | | 13,140,871 | | |
Total equity
|
| | | | 6,092,948 | | | | | | 7,213,442 | | | | | | 375,132 | | | | | | (6,466,792) | | | | | | 7,214,730 | | |
| | |
For the Year Ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
VIEs
|
| |
The Company
|
| |
Subsidiaries
|
| |
Eliminations
|
| |
Consolidated
Total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | | 1,273,002 | | | | | | (25,552) | | | | | | 4,542,250 | | | | | | — | | | | | | 5,789,700 | | |
Net cash (used in) provided by investing activities
|
| | | | (6,047,434) | | | | | | (153,778) | | | | | | (3,675,260) | | | | | | 3,812,144 | | | | | | (6,064,328) | | |
Net cash provided by (used in) financing activities
|
| | | | 5,958,279 | | | | | | 169,291 | | | | | | (51,706) | | | | | | (3,812,144) | | | | | | 2,263,720 | | |
| | |
For the Year Ended December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
VIEs
|
| |
The Company
|
| |
Subsidiaries
|
| |
Eliminations
|
| |
Consolidated
Total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | | 4,935,904 | | | | | | (1,679) | | | | | | 391,585 | | | | | | — | | | | | | 5,325,810 | | |
Net cash (used in) provided by investing activities
|
| | | | 932,141 | | | | | | (70,776) | | | | | | (59,350) | | | | | | 90,755 | | | | | | 892,770 | | |
Net cash provided by (used in) financing activities
|
| | | | (3,364,319) | | | | | | 86,305 | | | | | | 86,369 | | | | | | (90,755) | | | | | | (3,282,400) | | |
| | |
For the Year Ended December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
VIEs
|
| |
The Company
|
| |
Subsidiaries
|
| |
Eliminations
|
| |
Consolidated
Total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | | 2,839,085 | | | | | | (33,600) | | | | | | 167,590 | | | | | | — | | | | | | 2,973,075 | | |
Net cash (used in) provided by investing activities
|
| | | | (8,899,002) | | | | | | (294,330) | | | | | | (1,654) | | | | | | 334,545 | | | | | | (8,860,441) | | |
Net cash provided by (used in) financing activities
|
| | | | 7,940,466 | | | | | | (3,080) | | | | | | 105,017 | | | | | | (334,545) | | | | | | 7,707,858 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Unaudited)
|
| | | | | | | | | | ||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit-driven services
|
| | | | 8,013,391 | | | | | | 86.9 | | | | | | 11,403,675 | | | | | | 84.1 | | | | | | 10,189,167 | | | | | | 61.2 | | | | | | 4,856,038 | | | | | | 63.8 | | | | | | 5,868,397 | | | | | | 876,129 | | | | | | 69.0 | | |
Loan facilitation and servicing
fees-capital heavy |
| | | | 6,273,131 | | | | | | 68.0 | | | | | | 4,596,555 | | | | | | 33.9 | | | | | | 2,326,027 | | | | | | 14.0 | | | | | | 1,265,047 | | | | | | 16.6 | | | | | | 1,141,771 | | | | | | 170,462 | | | | | | 13.4 | | |
Financing income
|
| | | | 1,309,616 | | | | | | 14.2 | | | | | | 2,184,180 | | | | | | 16.1 | | | | | | 2,184,128 | | | | | | 13.1 | | | | | | 897,528 | | | | | | 11.8 | | | | | | 1,608,820 | | | | | | 240,191 | | | | | | 18.9 | | |
Revenue from releasing of guarantee liabilities
|
| | | | 285,407 | | | | | | 3.1 | | | | | | 4,506,935 | | | | | | 33.2 | | | | | | 5,583,135 | | | | | | 33.6 | | | | | | 2,647,734 | | | | | | 34.8 | | | | | | 3,074,515 | | | | | | 459,013 | | | | | | 36.2 | | |
Other services fees
|
| | | | 145,237 | | | | | | 1.6 | | | | | | 116,005 | | | | | | 0.9 | | | | | | 95,877 | | | | | | 0.5 | | | | | | 45,729 | | | | | | 0.6 | | | | | | 43,291 | | | | | | 6,463 | | | | | | 0.5 | | |
Platform services
|
| | | | 1,206,456 | | | | | | 13.1 | | | | | | 2,160,279 | | | | | | 15.9 | | | | | | 6,446,478 | | | | | | 38.8 | | | | | | 2,744,729 | | | | | | 36.2 | | | | | | 2,634,849 | | | | | | 393,373 | | | | | | 31.0 | | |
Loan facilitation and servicing
fees-capital light |
| | | | 814,581 | | | | | | 8.8 | | | | | | 1,826,654 | | | | | | 13.5 | | | | | | 5,677,941 | | | | | | 34.2 | | | | | | 2,392,602 | | | | | | 31.5 | | | | | | 2,128,955 | | | | | | 317,845 | | | | | | 25.1 | | |
Referral services fees
|
| | | | 375,551 | | | | | | 4.1 | | | | | | 265,300 | | | | | | 2.0 | | | | | | 620,317 | | | | | | 3.7 | | | | | | 286,594 | | | | | | 3.8 | | | | | | 382,650 | | | | | | 57,128 | | | | | | 4.5 | | |
Other services fees
|
| | | | 16,324 | | | | | | 0.2 | | | | | | 68,325 | | | | | | 0.5 | | | | | | 148,220 | | | | | | 0.9 | | | | | | 65,533 | | | | | | 0.9 | | | | | | 123,244 | | | | | | 18,400 | | | | | | 1.4 | | |
Total net revenue
|
| | | | 9,219,847 | | | | | | 100.0 | | | | | | 13,563,954 | | | | | | 100.0 | | | | | | 16,635,645 | | | | | | 100.0 | | | | | | 7,600,767 | | | | | | 100.0 | | | | | | 8,503,246 | | | | | | 1,269,502 | | | | | | 100.0 | | |
Operating costs and expenses(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Facilitation, origination and servicing
|
| | | | 1,083,372 | | | | | | 11.8 | | | | | | 1,600,564 | | | | | | 11.8 | | | | | | 2,252,157 | | | | | | 13.5 | | | | | | 1,035,735 | | | | | | 13.6 | | | | | | 1,170,561 | | | | | | 174,760 | | | | | | 13.8 | | |
Funding costs
|
| | | | 344,999 | | | | | | 3.7 | | | | | | 595,623 | | | | | | 4.4 | | | | | | 337,426 | | | | | | 2.0 | | | | | | 162,242 | | | | | | 2.1 | | | | | | 227,630 | | | | | | 33,984 | | | | | | 2.7 | | |
Sales and marketing
|
| | | | 2,851,519 | | | | | | 30.9 | | | | | | 1,079,494 | | | | | | 8.0 | | | | | | 2,090,374 | | | | | | 12.6 | | | | | | 884,946 | | | | | | 11.6 | | | | | | 1,167,657 | | | | | | 174,327 | | | | | | 13.7 | | |
General and administrative
|
| | | | 428,189 | | | | | | 4.6 | | | | | | 455,952 | | | | | | 3.4 | | | | | | 557,295 | | | | | | 3.4 | | | | | | 243,774 | | | | | | 3.2 | | | | | | 216,148 | | | | | | 32,270 | | | | | | 2.5 | | |
Provision for loans
receivable |
| | | | 486,991 | | | | | | 5.3 | | | | | | 698,701 | | | | | | 5.2 | | | | | | 965,419 | | | | | | 5.8 | | | | | | 381,887 | | | | | | 5.0 | | | | | | 907,317 | | | | | | 135,459 | | | | | | 10.7 | | |
Provision for financial assets receivable
|
| | | | 166,176 | | | | | | 1.8 | | | | | | 312,058 | | | | | | 2.3 | | | | | | 243,946 | | | | | | 1.5 | | | | | | 103,576 | | | | | | 1.4 | | | | | | 164,217 | | | | | | 24,517 | | | | | | 1.9 | | |
Provision for accounts receivable and contract assets
|
| | | | 230,280 | | | | | | 2.5 | | | | | | 237,277 | | | | | | 1.7 | | | | | | 324,605 | | | | | | 2.0 | | | | | | 157,116 | | | | | | 2.1 | | | | | | 117,025 | | | | | | 17,471 | | | | | | 1.4 | | |
Provision for contingent
liabilities |
| | | | — | | | | | | — | | | | | | 4,794,127 | | | | | | 35.3 | | | | | | 3,078,224 | | | | | | 18.5 | | | | | | 1,220,586 | | | | | | 16.1 | | | | | | 2,162,638 | | | | | | 322,873 | | | | | | 25.4 | | |
Expense on guarantee
liabilities |
| | | | 734,730 | | | | | | 8.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total operating costs and
expenses |
| | | | 6,326,256 | | | | | | 68.6 | | | | | | 9,773,796 | | | | | | 72.1 | | | | | | 9,849,446 | | | | | | 59.3 | | | | | | 4,189,862 | | | | | | 55.1 | | | | | | 6,133,193 | | | | | | 915,661 | | | | | | 72.1 | | |
Income from operations
|
| | | | 2,893,591 | | | | | | 31.4 | | | | | | 3,790,158 | | | | | | 27.9 | | | | | | 6,786,199 | | | | | | 40.7 | | | | | | 3,410,905 | | | | | | 44.9 | | | | | | 2,370,053 | | | | | | 353,841 | | | | | | 27.9 | | |
Interest (expense) income,
net |
| | | | (41,707) | | | | | | (0.5) | | | | | | 77,169 | | | | | | 0.6 | | | | | | 126,256 | | | | | | 0.8 | | | | | | 82,875 | | | | | | 1.1 | | | | | | 68,188 | | | | | | 10,180 | | | | | | 0.8 | | |
Foreign exchange (loss)
gain |
| | | | (24,875) | | | | | | (0.3) | | | | | | 101,534 | | | | | | 0.7 | | | | | | 35,549 | | | | | | 0.2 | | | | | | 13,895 | | | | | | 0.2 | | | | | | (86,658) | | | | | | (12,938) | | | | | | (1.0) | | |
Investment income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,115 | | | | | | 0.1 | | | | | | — | | | | | | 0.0 | | | | | | (8,996) | | | | | | (1,343) | | | | | | (0.1) | | |
Other income, net
|
| | | | 140,278 | | | | | | 1.5 | | | | | | 112,884 | | | | | | 0.8 | | | | | | 64,590 | | | | | | 0.4 | | | | | | 50,811 | | | | | | 0.7 | | | | | | 203,458 | | | | | | 30,375 | | | | | | 2.4 | | |
Income before income tax
expense |
| | | | 2,967,287 | | | | | | 32.2 | | | | | | 4,081,745 | | | | | | 30.1 | | | | | | 7,022,709 | | | | | | 42.2 | | | | | | 3,558,486 | | | | | | 46.9 | | | | | | 2,546,045 | | | | | | 380,115 | | | | | | 30.0 | | |
Income tax expense
|
| | | | (465,983) | | | | | | (5.1) | | | | | | (586,036) | | | | | | (4.3) | | | | | | (1,258,196) | | | | | | (7.6) | | | | | | (663,357) | | | | | | (8.7) | | | | | | (396,732) | | | | | | (59,231) | | | | | | (4.7) | | |
Net income
|
| | | | 2,501,304 | | | | | | 27.1 | | | | | | 3,495,709 | | | | | | 25.8 | | | | | | 5,764,513 | | | | | | 34.6 | | | | | | 2,895,129 | | | | | | 38.2 | | | | | | 2,149,313 | | | | | | 320,884 | | | | | | 25.3 | | |
Net loss (income) attributable
to non-controlling interests |
| | | | 291 | | | | | | 0.0 | | | | | | 897 | | | | | | 0.0 | | | | | | 17,212 | | | | | | 0.1 | | | | | | (42) | | | | | | 0.0 | | | | | | 10,024 | | | | | | 1,497 | | | | | | 0.1 | | |
Net income attributable to
ordinary shareholders of the Company |
| | | | 2,501,595 | | | | | | 27.1 | | | | | | 3,496,606 | | | | | | 25.8 | | | | | | 5,781,725 | | | | | | 34.7 | | | | | | 2,895,087 | | | | | | 38.1 | | | | | | 2,159,337 | | | | | | 322,381 | | | | | | 25.4 | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(Unaudited)
|
| | | | | | | | ||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Facilitation, origination and servicing
|
| | | | 55,601 | | | | | | 72,192 | | | | | | 75,209 | | | | | | 30,893 | | | | | | 34,704 | | | | | | 5,181 | | |
Sales and marketing expenses
|
| | | | 6,805 | | | | | | 8,164 | | | | | | 12,340 | | | | | | 5,565 | | | | | | 525 | | | | | | 78 | | |
General and administrative expenses
|
| | | | 188,022 | | | | | | 220,805 | | | | | | 166,373 | | | | | | 90,373 | | | | | | 63,604 | | | | | | 9,496 | | |
Total | | | | | 250,428 | | | | | | 301,161 | | | | | | 253,922 | | | | | | 126,831 | | | | | | 98,833 | | | | | | 14,755 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Total current assets
|
| | | | 19,503,488 | | | | | | 21,876,042 | | | | | | 27,757,223 | | | | | | 30,807,848 | | | | | | 4,599,491 | | |
Total current liabilities
|
| | | | 9,667,187 | | | | | | 13,384,508 | | | | | | 14,143,186 | | | | | | 16,823,516 | | | | | | 2,511,684 | | |
Net current assets
|
| | | | 9,836,301 | | | | | | 8,491,534 | | | | | | 13,614,037 | | | | | | 13,984,332 | | | | | | 2,087,807 | | |
Total non-current assets
|
| | | | 852,113 | | | | | | 2,511,263 | | | | | | 5,747,772 | | | | | | 6,858,260 | | | | | | 1,023,911 | | |
Total non-current liabilities
|
| | | | 3,473,684 | | | | | | 1,521,707 | | | | | | 4,145,200 | | | | | | 3,821,614 | | | | | | 570,553 | | |
Non-controlling interests
|
| | | | 1,288 | | | | | | 512 | | | | | | 12,746 | | | | | | 2,722 | | | | | | 406 | | |
TOTAL EQUITY
|
| | | | 7,214,730 | | | | | | 9,481,090 | | | | | | 15,216,609 | | | | | | 17,020,978 | | | | | | 2,541,165 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(Unaudited)
|
| | | | | | | | | | | | | |||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Summary Consolidated Cash Flows Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | | 2,973,075 | | | | | | 5,325,810 | | | | | | 5,789,700 | | | | | | 2,001,639 | | | | | | 2,537,911 | | | | | | 378,900 | | |
Net cash (used in)/provided by investing activities
|
| | | | (8,860,441) | | | | | | 892,770 | | | | | | (6,064,328) | | | | | | (2,287,998) | | | | | | (2,694,432) | | | | | | (402,267) | | |
Net cash provided by/(used in) financing activities
|
| | | | 7,707,858 | | | | | | (3,282,400) | | | | | | 2,263,720 | | | | | | 1,351,545 | | | | | | 2,129,177 | | | | | | 317,877 | | |
Net increase in cash and cash equivalents
|
| | | | 1,822,254 | | | | | | 2,938,416 | | | | | | 1,985,681 | | | | | | 1,062,434 | | | | | | 1,970,279 | | | | | | 294,155 | | |
Cash, cash equivalents, and restricted cash at the beginning of year
|
| | | | 2,013,596 | | | | | | 3,835,850 | | | | | | 6,774,266 | | | | | | 6,774,266 | | | | | | 8,759,947 | | | | | | 1,307,826 | | |
Cash, cash equivalents, and restricted cash at the end of year
|
| | | | 3,835,850 | | | | | | 6,774,266 | | | | | | 8,759,947 | | | | | | 7,836,700 | | | | | | 10,730,226 | | | | | | 1,601,981 | | |
| | |
For the fiscal year ended December 31,
|
| |
For the six months ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(Unaudited)
|
| | | | | | | |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Reconciliation of income from operations
and net income to adjusted income from operations (non-GAAP financial measure) and adjusted net income (non-GAAP financial measure): |
| | | | | | | ||||||||||||||||||||||||||||||
Income from operations
|
| | | | 2,893,591 | | | | | | 3,790,158 | | | | | | 6,786,199 | | | | | | 3,410,905 | | | | | | 2,370,053 | | | | | | 353,841 | | |
Add: Share-based compensation expenses
|
| | | | 250,428 | | | | | | 301,161 | | | | | | 253,922 | | | | | | 126,831 | | | | | | 98,833 | | | | | | 14,755 | | |
Adjusted income from operations (non-GAAP financial measure)
|
| | | | 3,144,019 | | | | | | 4,091,319 | | | | | | 7,040,121 | | | | | | 3,537,736 | | | | | | 2,468,886 | | | | | | 368,596 | | |
Net income
|
| | | | 2,501,304 | | | | | | 3,495,709 | | | | | | 5,764,513 | | | | | | 2,895,129 | | | | | | 2,149,313 | | | | | | 320,884 | | |
Add: Share-based compensation
expenses |
| | | | 250,428 | | | | | | 301,161 | | | | | | 253,922 | | | | | | 126,831 | | | | | | 98,833 | | | | | | 14,755 | | |
Adjusted net income (non- GAAP financial
measure) |
| | | | 2,751,732 | | | | | | 3,796,870 | | | | | | 6,018,435 | | | | | | 3,021,960 | | | | | | 2,248,146 | | | | | | 335,639 | | |
| | |
As of September 30, 2022
|
| |||||||||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||||||||||||||
| | |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands, except for share and per share data)
|
| |||||||||||||||||||||
Equity: | | | | | | ||||||||||||||||||||
Ordinary Shares (US$0.00001 par value, 5,000,000,000
ordinary shares authorized, 275,612,432 class A ordinary shares issued and 272,702,117 class A ordinary shares outstanding, 39,820,586 class B ordinary shares issued and outstanding on an actual basis; 320,973,018 class A ordinary shares issued and 318,062,703 class A ordinary shares outstanding, 0 class B ordinary shares issued and outstanding on an adjusted basis.) |
| | | | 22 | | | | | | 3 | | | | | | 22 | | | | | | 3 | | |
Additional paid-in capital
|
| | | | 5,820,649 | | | | | | 797,393 | | | | | | 6,187,816 | | | | | | 847,692 | | |
Other Comprehensive loss
|
| | | | (30,662) | | | | | | (4,200) | | | | | | (30,662) | | | | | | (4,200) | | |
Retained Earnings
|
| | | | 12,111,263 | | | | | | 1,659,168 | | | | | | 12,111,263 | | | | | | 1,659,168 | | |
Total 360 Digitech, Inc. Equity
|
| | | | 17,901,272 | | | | | | 2,452,364 | | | | | | 18,268,439 | | | | | | 2,502,663 | | |
Total capitalization
|
| | | | 17,901,272 | | | | | | 2,452,364 | | | | | | 18,268,439 | | | | | | 2,502,663 | | |
| | |
Per Class A
Ordinary Share |
| |
Per ADS
|
| ||||||
| | |
US$
|
| |
US$
|
| ||||||
Assumed public offering price | | | | | 11.31 | | | | | | 22.62 | | |
Actual net tangible book value as of September 30, 2022
|
| | | | 7.33 | | | | | | 14.66 | | |
As adjusted net tangible book value after giving effect to the Global Offering
|
| | | | 7.36 | | | | | | 14.72 | | |
Dilution in net tangible book value to new investors in the Global Offering
|
| | | | 3.95 | | | | | | 7.90 | | |
Directors and Executive Officers
|
| |
Age
|
| |
Position/Title
|
| |||
Hongyi Zhou
|
| | | | 52 | | | | Chairman of the Board of Directors | |
Haisheng Wu
|
| | | | 40 | | | | Chief Executive Officer and Director | |
Alex Xu
|
| | | | 53 | | | | Director and Chief Financial Officer | |
Eric Xiaohuan Chen
|
| | | | 41 | | | | Director | |
Dan Zhao
|
| | | | 42 | | | | Director | |
Jiao Jiao
|
| | | | 41 | | | | Director | |
Gang Xiao
|
| | | | 47 | | | | Independent Director | |
Yongjin Fu
|
| | | | 51 | | | | Independent Director | |
Andrew Y Yan
|
| | | | 65 | | | | Independent Director | |
Zhiqiang He
|
| | | | 40 | | | | Senior Vice President | |
Yan Zheng
|
| | | | 35 | | | | Chief Risk Officer | |
| | |
Ordinary Shares
|
| |
Exercise Price
|
| | | | | | | ||||||
| | |
Underlying Awards
|
| |
(US$/Share)
|
| |
Date of Grant
|
| |
Date of Expiration
|
| ||||||
Haisheng Wu
|
| | | | 3,766,862 | | | | | | 0.00001 | | | |
May 20, 2018
|
| |
May 19, 2028
|
|
Haisheng Wu
|
| | | | * | | | | | | — | | | |
February 20, 2020
|
| |
February 19, 2030
|
|
Haisheng Wu
|
| | | | 3,520,000 | | | | | | — | | | |
November 20, 2020
|
| |
November 19, 2030
|
|
Zhiqiang He
|
| | | | * | | | | | | 0.00001 | | | |
May 20, 2018
|
| |
May 19, 2028
|
|
Zhiqiang He
|
| | | | * | | | | | | — | | | |
November 20, 2020
|
| |
November 19, 2030
|
|
Yan Zheng
|
| | | | * | | | | | | 0.00001 | | | |
May 20, 2018
|
| |
May 19, 2028
|
|
Yan Zheng
|
| | | | * | | | | | | — | | | |
November 20, 2020
|
| |
November 19, 2030
|
|
Alex Xu
|
| | | | * | | | | | | — | | | |
November 20, 2019
|
| |
November 19, 2029
|
|
Alex Xu
|
| | | | * | | | | | | — | | | |
November 20, 2021
|
| |
November 19, 2031
|
|
|
Board Diversity Matrix
|
| | | |
| Country of Principal Executive Offices: | | |
PRC
|
|
| Foreign Private Issuer | | |
Yes
|
|
| Disclosure Prohibited Under Home Country Law | | |
No
|
|
| Total Number of Directors | | |
9
|
|
| | |
Female
|
| |
Male
|
| |
Non-Binary
|
| |
Did Not Disclose
Gender |
|
Part I: Gender Identity | | | | | | | | | | | | | |
| | |
1
|
| |
8
|
| | | | | | |
Part II: Demographic Background | | | | | | ||||||||
Underrepresented Individual in Home Country Jurisdiction | | | | | | | | ||||||
LGBTQ+ | | | | | | | | ||||||
Did Not Disclose Demographic Background | | | | | | | |
| | |
Ordinary Shares Beneficially Owned Prior to the
Global Offering |
| |
Ordinary Shares Beneficially
Owned Immediately After the Global Offering |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Total
Ordinary Shares on an As- Converted Basis |
| |
% of
Beneficial Ownership† |
| |
% of
Aggregate Voting Power†† |
| |
Total
Class A Ordinary Shares |
| |
% of
Beneficial Ownership† |
| |
% of
Aggregate Voting Power after the Global Offering†† |
| ||||||||||||||||||||||||
Directors and Executive Officers**
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hongyi Zhou(1)
|
| | | | 4,948,714 | | | | | | 39,820,586 | | | | | | 44,769,300 | | | | | | 14.3% | | | | | | 75.0% | | | | | | 44,769,300 | | | | | | 14.1% | | | | | | 14.1% | | |
Haisheng Wu(2)
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Eric Xiaohuan Chen(3)
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Dan Zhao
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gang Xiao
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yongjin Fu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Y Yan(4)
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Alex Zuoli Xu(5)
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Zhiqiang He(6)
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Yan Zheng(7)
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Jiao Jiao
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and Executive Officers as a Group
|
| | | | 8,998,932 | | | | | | 39,820,586 | | | | | | 48,819,518 | | | | | | 15.6% | | | | | | 75.3% | | | | | | 48,819,518 | | | | | | 15.3% | | | | | | 15.3% | | |
Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aerovane Company Limited(1)
|
| | | | — | | | | | | 39,820,586 | | | | | | 39,820,586 | | | | | | 12.7% | | | | | | 74.5% | | | | | | 39,820,586 | | | | | | 12.5% | | | | | | 12.5% | | |
FountainVest China Capital Partners GP3 Ltd.(8)
|
| | | | 23,432,634 | | | | | | — | | | | | | 23,432,634 | | | | | | 7.5% | | | | | | 2.2% | | | | | | 23,432,634 | | | | | | 7.4% | | | | | | 7.4% | | |
Morgan Stanley(9)
|
| | | | 16,847,902 | | | | | | — | | | | | | 16,847,902 | | | | | | 5.4% | | | | | | 1.6% | | | | | | 16,847,902 | | | | | | 5.3% | | | | | | 5.3% | | |
Hong Kong Underwriters
|
| |
Number of Class A
Ordinary Shares |
| |||
Citigroup Global Markets Asia Limited
|
| | | | | | |
China International Capital Corporation Hong Kong Securities Limited
|
| | | | | | |
CCB International Capital Limited
|
| | | | | | |
Futu Securities International (Hong Kong) Limited
|
| | | | | | |
Tiger Brokers (HK) Global Limited
|
| | | | | | |
Livermore Holdings Limited
|
| | | | | | |
Total:
|
| | | | 560,000 | | |
International Underwriters
|
| |
Number of Class A
Ordinary Shares |
| | |||||
Citigroup Global Markets Limited
|
| | | | | | | | ||
China International Capital Corporation Hong Kong Securities Limited
|
| | | | | | | | ||
CCB International Capital Limited
|
| | | | | | | | ||
Futu Securities International (Hong Kong) Limited
|
| | | |||||||
Tiger Brokers (HK) Global Limited
|
| | | | | | | | | |
Livermore Holdings Limited
|
| | | | | | | | ||
Total:
|
| | | | 4,980,000 | | | |
Period
|
| |
High (US$)
|
| |
Low (US$)
|
| |
ADTV
(ADSs)(1) |
| |||||||||
Fiscal year ended December 31, 2021
|
| | | | 44.05 | | | | | | 11.79 | | | | | | 2,781.858 | | |
Fiscal year of 2022 (up to November 9, 2022)
|
| | | | 22.54 | | | | | | 9.69 | | | | | | 1,175,622 | | |
Paid by us
|
| |
No Exercise
|
| |
Full Exercise
|
|
Per class A ordinary share
|
| |
HK$
|
| |
HK$
|
|
Total
|
| |
HK$
|
| |
HK$
|
|
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 18 | | | |
| | | | | 26 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 35 | | |
|
Persons depositing or withdrawing shares or ADS holders must pay:
|
| |
For:
|
|
| $5.00 (or less) per 100 ADSs (or portion of 100 ADSs) | | |
Issuance of ADSs, including issuances resulting from a distribution of shares or rights or other property
Cancellation of ADSs for the purpose of withdrawal, including if the deposit agreement terminates
|
|
| $.05 (or less) per ADS | | | Any cash distribution to ADS holders | |
| A fee equivalent to the fee that would be payable if securities distributed to you had been shares and the shares had been deposited for issuance of ADSs | | | Distribution of securities distributed to holders of deposited securities (including rights) that are distributed by the depositary to ADS holders | |
| $.05 (or less) per ADS per calendar year | | | Depositary services | |
| Registration or transfer fees | | | Transfer and registration of shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw shares | |
| Expenses of the depositary | | |
Cable and facsimile transmissions (when expressly provided in the deposit agreement)
Converting foreign currency to U.S. dollars
|
|
| Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes | | | As necessary | |
| Any charges incurred by the depositary or its agents for servicing the deposited securities | | | As necessary | |