Fourth Quarter 2018 Operational Highlights
- Transaction volume for the 2C business increased to 168,395 units in the fourth quarter of 2018, representing year-on-year growth of 93.6%.
- Transaction volume for the 2B business decreased to 72,081 units in the fourth quarter of 2018, representing year-on-year decline of 37.1%, due to the Company’s change of approach in serving consumers with car-selling needs, as well as dealers’ growing appetite for retail transactions through Uxin’s 2C platform.
- GMV for the 2C business increased to
RMB13,058 million in the fourth quarter of 2018, representing year-on-year growth of 73.7%. - GMV for the 2B business decreased to
RMB3,349 million in the fourth quarter of 2018, representing year-on-year decline of 40.2%. - Loan facilitation continues to be an important component of Uxin’s transaction services.
Uxin facilitated financing for 79,738 used car transactions on its platform in the fourth quarter of 2018. - M3+ delinquency rate by balance1 was 1.41% as of
December 31, 2018 , improved from 1.43% as ofSeptember 30, 2018 .
Fourth Quarter 2018 Financial Highlights
- Total revenues in the fourth quarter were
RMB1,136.7 million (US$165.6 million ), representing year-on-year growth of 61.6%.
º 2C transaction facilitation revenue in the fourth quarter wasRMB317.5 million (US$46.3 million ), representing year-on-year growth of 263.2%.
º 2C loan facilitation revenue in the fourth quarter wasRMB619.8 million (US$90.3 million ), representing year-on-year growth of 81.3%.
º 2B transaction facilitation revenue in the fourth quarter wasRMB145.7 million (US$21.2 million ), representing year-on-year decline of 16.4%. - Gross profit was
RMB783.3 million (US$114.1 million ) in the fourth quarter of 2018. Gross margin increased to 68.9% in the fourth quarter of 2018, compared to 64.9% in the same period last year. - Loss from operations in the fourth quarter of 2018 was
RMB266.0 million (US$38.8 million ), compared toRMB483.1 million in the same period last year. - Non-GAAP adjusted loss from operations in the fourth quarter was
RMB193.7 million (US$28.2 million ), compared toRMB454.9 million in the same period last year. - Net loss in the fourth quarter was
RMB314.6 million (US$45.8 million ), compared to a net loss ofRMB901.6 million in the same period last year. Net loss as a percentage of total revenues was 27.7% in the fourth quarter of 2018, decreased from 128.2% in the same period last year. - Non-GAAP adjusted net loss in the fourth quarter was
RMB242.2 million (US$35.3 million ), compared toRMB488.7 million in the same period last year. Non-GAAP adjusted net loss as a percentage of total revenues was 21.3% in the fourth quarter of 2018, decreased from 69.5% in the same period last year.
Full Year 2018 Operational Highlights
- Transaction volume for the 2C business increased to 494,826 units in the full year 2018, representing year-on-year growth of 74.3%.
- Transaction volume for the 2B business decreased to 319,672 units in the full year 2018, representing year-on-year decline of 8.8%, due to the Company’s change of approach in serving consumers with car-selling needs, as well as dealers’ growing appetite for retail transactions through Uxin’s 2C platform.
- GMV for the 2C business increased to
RMB39,809 million in the full year 2018, representing year-on-year growth of 53.0%. - GMV for the 2B business decreased to
RMB15,253 million in the full year 2018, representing year-on-year decline of 12.2%. - Loan facilitation continues to be an important component of Uxin’s transaction services.
Uxin facilitated financing for 228,082 used car transactions on its platform in the full year 2018. - M3+ delinquency rate by balance was 1.41% as of
December 31, 2018 , compared to 1.37% as ofDecember 31, 2017 .
Full Year 2018 Financial Highlights
- Total revenues in the full year 2018 were
RMB3,315.4 million (US$483.1 million ), representing year-on-year growth of 69.9%.
º 2C transaction facilitation revenue in the full year 2018 wasRMB645.3 million (US$94.0 million ), representing year-on-year growth of 180.3%.
º 2C loan facilitation revenue in the full year 2018 wasRMB1,774.1 million (US$258.5 million ), representing year-on-year growth of 87.8%.
º 2B transaction facilitation revenue in the full year 2018 wasRMB606.6 million (US$88.4 million ), representing year-on-year growth of 16.8%. - Gross profit was
RMB2,176.5 million (US$317.1 million ) in the full year 2018. Gross margin increased to 65.6% in the full year 2018, compared to 61.7% in the prior year. - Loss from operations in the full year 2018 was
RMB2,565.9 million (US$373.9 million ), compared toRMB1,823.2 million in the prior year. - Non-GAAP adjusted loss from operations in the full year 2018 was
RMB1,513.9 million (US$220.6 million ), compared toRMB1,657.3 million in the prior year. - Net loss in the full year 2018 was
RMB1,538.3 million (US$224.1 million ), compared to a net loss ofRMB2,747.8 million in the prior year. Net loss as a percentage of total revenues was 46.4% in the full year 2018, decreased from 140.8% in the prior year. - Non-GAAP adjusted net loss in the full year 2018 was
RMB1,671.3 million (US$243.5 million ), compared toRMB1,696.1 million in the prior year. Non-GAAP adjusted net loss as a percentage of total revenues was 50.4% in the full year 2018, decreased from 86.9% in the prior year.
Mr.
Mr. Dai added, “Looking into 2019, we will continue to increase our focus on the 2C business. From a commercial perspective, we see much greater growth potential in the 2C business, especially in terms of cross-regional transactions. We have identified a number of strategic initiatives to strengthen our capabilities on this front. For example, we will adopt a franchise model to complement our self-operated service centers, in order to better penetrate lower-tier cities and expand coverage of our offline network. Regarding our 2B business, while it may decline as a proportion of total revenues as a result of our strategic shift to the 2C business, it will continue to serve as an important arm of our group, as it enables us to strengthen our relationships with dealers and enhance the stickiness to our platform, thus facilitating the growth of our 2C business. As we implement these initiatives and continue to enhance our value proposition, we are confident that we will solidify our position as China’s largest used car e-commerce platform.”
Mr.
Fourth Quarter 2018 Financial Results
Total revenues in the fourth quarter of 2018 increased by 61.6% to
2C Business: Revenue of the 2C business increased to
- 2C transaction facilitation revenue was
RMB317.5 million (US$46.3 million ) in the fourth quarter of 2018, representing an increase of 263.2% fromRMB87.4 million in the same period last year, primarily due to the increases in the transaction volume and GMV of used cars sold through the 2C business. The transaction volume for the 2C business increased to 168,395 units in the fourth quarter of 2018, representing year-on-year growth of 93.6%. The GMV for the 2C business increased toRMB13,058 million in the fourth quarter of 2018, representing year-on-year growth of 73.7%. As a result of the Company’s greater efforts to facilitate cross-regional transactions and higher pricing power generated from enhanced service and user experience, the take rate for 2C transaction facilitation reached 2.4% during the quarter, compared to 1.2% in the same period last year. As the main driver, the take rate for cross-regional transactions exceeded 5% during the quarter.
- 2C loan facilitation revenue increased to
RMB619.8 million (US$90.3 million ) in the fourth quarter of 2018, representing an increase of 81.3% fromRMB341.9 million in the same period last year, primarily due to the increases in the transaction volume and amount of loans facilitated. The attach rate3 of the loan facilitation services slightly increased to 47.4% in the fourth quarter of 2018, mainly driven by the increasing volume of cross-regional transactions. The average service fee rate for used car loan facilitation, as measured by the used car loan facilitation revenue divided by the total amount of used car loans facilitated, was 7.0% in the fourth quarter of 2018, compared to 7.4% in the same period last year.
2B Business:
- 2B transaction facilitation revenue was
RMB145.7 million (US$21.2 million ) in the fourth quarter of 2018, representing a decrease of 16.4% from the same period last year, due to the decline in transaction volume. The transaction volume for the 2B business decreased to 72,081 units in the fourth quarter of 2018, due to the Company’s change of approach in serving consumers with car-selling needs as disclosed in the earnings release for the second quarter of 2018, as well as dealers’ growing appetite for retail transactions through the Company’s 2C platform. The GMV for the 2B business decreased toRMB3,349 million in the fourth quarter, representing year-on-year decrease of 40.2%. The take rate for 2B transaction facilitation increased to 4.3% in the fourth quarter, compared to 3.1% in the same period last year, as a result of Uxin’s increasing pricing power.
Cost of revenues increased by 43.1% year-on-year to
Gross margin was 68.9% in the fourth quarter of 2018, compared to 64.9% in the same period last year.
Total operating expenses were
- Sales and marketing expenses slightly decreased by 0.8% year-on-year to
RMB688.9 million (US$100.4 million ) in the fourth quarter of 2018. The well-managed sales and marketing expenses reflects the Company’s continuous efforts of enhancing operating efficiency and focus on conversion. Sales and marketing expenses excluding share-based compensation expenses as a percentage of total revenues was 60.6% during the quarter, compared to 98.7% in the same period last year.
- General and administrative expenses increased by 79.4% year-on-year to
RMB272.1 million (US$39.6 million ) in the fourth quarter of 2018. The increase was mainly due to the increases in salaries and benefits expenses, share-based compensation expenses and professional service fees. The general and administrative expenses, excluding share-based compensation expenses ofRMB71.6 million , wereRMB200.5 million which represented 17.6% of total revenues, compared to 17.6% in the same period last year.
- Research and development expenses increased by 23.3% year-on-year to
RMB96.6 million (US$14.1 million ) in the fourth quarter of 2018. The increase was primarily due to the increase in salaries and benefits expenses. The research and development expenses, excluding share-based compensation expenses ofRMB0.8 million , wereRMB95.8 million which represented 8.4% of total revenues, compared to 11.1% in the same period last year.
Gains/Loss from guarantee liability resulted in a gain of
Loss from operations in the fourth quarter of 2018 was
Fair value change of derivative liabilities was nil in the fourth quarter of 2018, compared to a loss of
Net loss in the fourth quarter of 2018 was
Non-GAAP adjusted net loss, which excludes share-based compensation expenses of
As of
Full Year 2018 Financial Results
Total revenues in the full year 2018 increased by 69.9% to
2C Business: Revenue of the 2C business increased to
- 2C transaction facilitation revenue was
RMB645.3 million (US$94.0 million ) in the full year 2018, representing an increase of 180.3% fromRMB230.3 million in the prior year, primarily due to the increases in the transaction volume and GMV of used cars sold through the 2C business. The transaction volume for the 2C business increased to 494,826 units in the full year 2018, representing year-on-year growth of 74.3%. The GMV for the 2C business increased toRMB39,809 million in the full year 2018, representing year-on-year growth of 53.0%. As a result of the Company’s greater efforts to facilitate cross-regional transactions and higher pricing power generated from enhanced service and user experience, the take rate for 2C transaction facilitation increased to 1.6% in the full year 2018, compared to 0.9% in the prior year.
- 2C loan facilitation revenue increased to
RMB1,774.1 million (US$258.5 million ) in the full year 2018, representing an increase of 87.8% fromRMB944.4 million in the prior year, primarily due to the increases in the transaction volume and amount of loans facilitated. The attach rate of the loan facilitation services slightly increased to 46.1% in the full year 2018, mainly driven by the increasing volume of cross-regional transactions. The average service fee rate for used car loan facilitation was 7.0% in the full year 2018, compared to 6.2% in the prior year.
2B Business:
- 2B transaction facilitation revenue was
RMB606.6 million (US$88.4 million ) in the full year 2018, representing an increase of 16.8% from the prior year, due to the increase in take rate. The transaction volume for the 2B business decreased to 319,672 units in the full year 2018, due to the Company’s change of approach in serving consumers with car-selling needs as disclosed in the earnings release for the second quarter of 2018, as well as dealers’ growing appetite for retail transactions through the Company’s 2C platform. Despite the impact of the change in business approach, B2B business experienced 8.9% year-on-year growth in terms of number of transactions in the full year 2018. The GMV for the 2B business decreased toRMB15,253 million in the full year 2018, representing year-on-year decrease of 12.2%. Excluding the impact of the change in business approach, B2B business experienced 6.0% year-on-year growth in terms of GMV. The take rate for 2B transaction facilitation increased to 4.0% in the full year 2018, compared to 3.0% in the prior year, as a result of Uxin’s increasing pricing power.
Cost of revenues increased by 52.3% year-on-year to
Gross margin was 65.6% in the full year 2018, compared to 61.7% in the prior year.
Total operating expenses were
- Sales and marketing expenses increased by 22.0% year-on-year to
RMB2,687.0 million (US$391.5 million ) in the full year 2018. The increase was primarily due to the increase in salaries and benefits expenses. Sales and marketing expenses excluding share-based compensation expenses as a percentage of total revenues was 81.0% in the full year 2018, compared to 112.9% in the prior year.
- General and administrative expenses increased by 187.4% year-on-year to
RMB1,724.1 million (US$251.2 million ) in the full year 2018. The increase was mainly due to the increases in share-based compensation expenses and salaries and benefits expenses. The general and administrative expenses, excluding share-based compensation expenses ofRMB1,033.5 million , wereRMB690.6 million which represented 20.8% of total revenues, compared to 22.2% in the prior year.
- Research and development expenses increased by 45.8% year-on-year to
RMB329.4 million (US$48.0 million ) in the full year 2018. The increase was primarily due to the increases in salaries and benefits expenses, share-based compensation expenses and rental expenses. The research and development expenses, excluding share-based compensation expenses ofRMB18.0 million , wereRMB311.4 million which represented 9.4% of total revenues, compared to 11.6% in the prior year.
Gains/Loss from guarantee liability resulted in a loss of
Loss from operations in the full year 2018 was
Fair value change of derivative liabilities was a gain of
Net loss in the full year 2018 was
Non-GAAP adjusted net loss, which excludes share-based compensation expenses of
Recent Update
With the Company’s great efforts in executing 2C business initiatives, cross-regional transactions experienced exponential growth towards the end of 2018, and started to contribute an increasingly significant portion of transaction volume as well as revenues.
Business Outlook
For the first quarter of 2019,
1M3+ delinquency rate is defined as the outstanding principal balance of used car loans that were 90 or more calendar days past due as a percentage of the sum of total outstanding principal balance of the used car loans facilitated through the Company’s 2C business (including the principal of loans it paid financing partners under its guarantee to financing partners) as of a specific date.
2Take rate is measured by the revenue of the 2C/2B used car business divided by the GMV of the 2C/2B business.
3The attach rate of used car loan facilitation services in the 2C business was measured by the number of used car loans facilitated divided by the total number of 2C used car transactions.
Conference Call
The Company’s management will host an earnings conference call at
Dial-in details for the earnings conference call are as follows:
| U.S.: |
+1 866 519 4004 or +1 845 675 0437 |
| International: |
+65 6713 5090 |
| Mainland China: |
400 620 8038 or 800 819 0121 |
| Hong Kong: |
800 906 601 or +852 3018 6771 |
| Conference ID: |
5079833 |
Additionally, a live and archived webcast of the conference call will be available on the Company’s investor relations website at http://ir.xin.com/.
A replay of the conference call will be accessible approximately one hour after the conclusion of the live call until
| U.S.: |
+1 646 254 3697 |
| International: |
+61 2 8199 0299 |
| Conference ID: |
5079833 |
About
Use of Non-GAAP Financial Measures
In evaluating the business, the Company considers and uses a non-GAAP measure, adjusted loss from operations, adjusted net loss and adjusted net loss per share, as a supplemental measure to review and assess its operating performance. The presentation of the non-GAAP financial measure is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. The Company defines adjusted loss from operations excluding share-based compensation. The Company defines adjusted net loss as net (loss)/income excluding share-based compensation and fair value change of derivative liabilities. The Company presents the non-GAAP financial measure because it is used by the management to evaluate the operating performance and formulate business plans. Adjusted net loss enables the management to assess the Company’s operating results without considering the impact of share-based compensation and fair value change of derivative liabilities, which are non-cash charges. The Company also believes that the use of the non-GAAP measure facilitates investors' assessment of its operating performance.
The non-GAAP financial measure is not defined under U.S. GAAP and is not presented in accordance with U.S. GAAP. The non-GAAP financial measure has limitations as analytical tools. One of the key limitations of using adjusted net loss is that it does not reflect all items of income and expense that affect the Company’s operations. Share-based compensation and fair value change of derivative liabilities have been and may continue to be incurred in the business and is not reflected in the presentation of adjusted net loss. Further, the non-GAAP measure may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited.
The Company compensates for these limitations by reconciling the non-GAAP financial measure to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating the Company’s performance. The Company encourages you to review its financial information in its entirety and not rely on a single financial measure.
Reconciliations of Uxin’s non-GAAP financial measures to the most comparable U.S. GAAP measure are included at the end of this press release.
Exchange Rate Information
This announcement contains translations of certain RMB amounts into U.S. dollars (“US$”) at specified rates solely for the convenience of the reader, except for those transaction amounts that were actually settled in U.S. dollars. Unless otherwise stated, all translations from RMB to US$ were made at the rate of
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the United States 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” and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as Uxin’s strategic and operational plans, contain forward-looking statements.
For investor enquiries, please contact:
Uxin Investor Relations
Tel: +86 10 5691-6765
Email: ir@xin.com
For media enquiries, please contact:
Brunswick Group
Tel: +86 10 5960-8600
Email: uxin@brunswickgroup.com
Uxin Limited
Unaudited Consolidated Statements of Comprehensive Loss
(In thousands except for number of shares and per share data)
| Three months ended | Year ended | |||||||||||||
|
December 31, 2017
|
December 31, 2018 |
December 31, 2017
|
December 31,2018 | |||||||||||
| RMB’000 | RMB’000 | USD’000 | RMB’000 | RMB’000 | USD’000 | |||||||||
| Revenues: | ||||||||||||||
| 2C Transaction facilitation revenue | 87,410 | 317,493 | 46,260 | 230,250 | 645,335 | 94,028 | ||||||||
| 2C Loan facilitation revenue | 341,939 | 619,827 | 90,312 | 944,406 | 1,774,065 | 258,489 | ||||||||
| 2B Transaction facilitation revenue | 174,233 | 145,659 | 21,223 | 519,276 | 606,599 | 88,384 | ||||||||
| Others | 99,851 | 53,683 | 7,822 | 257,440 | 289,450 | 42,174 | ||||||||
| Total revenues | 703,433 | 1,136,662 | 165,617 | 1,951,372 | 3,315,449 | 483,075 | ||||||||
| Operating cost and expenses: | ||||||||||||||
| Cost of revenue | (246,983 | ) | (353,335 | ) | (51,483 | ) | (747,788 | ) | (1,138,995 | ) | (165,957 | ) | ||
| Sales and marketing | (694,499 | ) | (688,930 | ) | (100,380 | ) | (2,203,139 | ) | (2,686,956 | ) | (391,502 | ) | ||
| General and administrative | (151,695 | ) | (272,077 | ) | (39,643 | ) | (599,905 | ) | (1,724,060 | ) | (251,204 | ) | ||
| Research and development | (78,345 | ) | (96,585 | ) | (14,073 | ) | (226,010 | ) | (329,430 | ) | (47,999 | ) | ||
| (Losses)/gains from guarantee liability | (15,053 | ) | 8,230 | 1,199 | 2,284 | (1,931 | ) | (281 | ) | |||||
| Total operating cost and expenses | (1,186,575 | ) | (1,402,697 | ) | (204,380 | ) | (3,774,558 | ) | (5,881,372 | ) | (856,943 | ) | ||
| Loss from operations | (483,142 | ) | (266,035 | ) | (38,763 | ) | (1,823,186 | ) | (2,565,923 | ) | (373,868 | ) | ||
| Interest expenses | (34,191 | ) | (35,357 | ) | (5,151 | ) | (30,183 | ) | (120,453 | ) | (17,550 | ) | ||
| Other expenses | (1,433 | ) | (10,911 | ) | (1,590 | ) | (12,112 | ) | (16,813 | ) | (2,450 | ) | ||
| Foreign exchange gains/(losses) | 130 | (710 | ) | (103 | ) | 477 | (8,232 | ) | (1,199 | ) | ||||
| Fair value change of derivative liabilities | (384,674 | ) | - | - | (885,821 | ) | 1,185,090 | 172,673 | ||||||
| Loss before income tax expense | (903,310 | ) | (313,013 | ) | (45,607 | ) | (2,750,825 | ) | (1,526,331 | ) | (222,394 | ) | ||
| Income tax credit/(expense) | 1,703 | (4,183 | ) | (609 | ) | (570 | ) | (14,585 | ) | (2,125 | ) | |||
| Equity in gains of affiliates | - | 2,631 | 383 | 3,597 | 2,631 | 383 | ||||||||
| Net loss | (901,607 | ) | (314,565 | ) | (45,833 | ) | (2,747,798 | ) | (1,538,285 | ) | (224,136 | ) | ||
| Less: net loss attributable to non-controlling interests shareholders | (3,275 | ) | (552 | ) | (80 | ) | (25,202 | ) | (15,771 | ) | (2,298 | ) | ||
| Net loss attributable to UXIN LIMITED | (898,332 | ) | (314,013 | ) | (45,753 | ) | (2,722,596 | ) | (1,522,514 | ) | (221,838 | ) | ||
| Accretion on redeemable preferred shares | (142,485 | ) | - | - | (555,824 | ) | (318,951 | ) | (46,473 | ) | ||||
| Deemed dividend to preferred shareholders | (347,557 | ) | - | - | (587,564 | ) | (544,773 | ) | (79,376 | ) | ||||
| Deemed dividend from preferred shareholders | 33,976 | - | - | 92,779 | - | - | ||||||||
| Net loss attributable to ordinary shareholders | (1,354,398 | ) | (314,013 | ) | (45,753 | ) | (3,773,205 | ) | (2,386,238 | ) | (347,687 | ) | ||
| Net loss | (901,607 | ) | (314,565 | ) | (45,833 | ) | (2,747,798 | ) | (1,538,285 | ) | (224,136 | ) | ||
| Foreign currency translation | 18,346 | 9,069 | 1,321 | 43,406 | 4,818 | 702 | ||||||||
| Total comprehensive loss | (883,261 | ) | (305,496 | ) | (44,512 | ) | (2,704,392 | ) | (1,533,467 | ) | (223,434 | ) | ||
| Less: total comprehensive loss attributable to non-controlling interests shareholders | (3,462 | ) | (2,009 | ) | (293 | ) | (27,861 | ) | (22,359 | ) | (3,258 | ) | ||
| Total comprehensive loss attributable to Uxin’s shareholders | (879,799 | ) | (303,487 | ) | (44,219 | ) | (2,676,531 | ) | (1,511,108 | ) | (220,176 | ) | ||
| Net loss attributable to ordinary shareholders | (1,354,398 | ) | (314,013 | ) | (45,753 | ) | (3,773,205 | ) | (2,386,238 | ) | (347,687 | ) | ||
| Weighted average shares outstanding-basic | 49,318,860 | 877,898,987 | 877,898,987 | 49,318,860 | 477,848,763 | 477,848,763 | ||||||||
| Weighted average shares outstanding-diluted | 49,318,860 | 877,898,987 | 877,898,987 | 49,318,860 | 477,848,763 | 477,848,763 | ||||||||
| Net loss per share-basic | (27.46 | ) | (0.36 | ) | (0.05 | ) | (76.51 | ) | (4.99 | ) | (0.73 | ) | ||
| Net loss per share-diluted | (27.46 | ) | (0.36 | ) | (0.05 | ) | (76.51 | ) | (4.99 | ) | (0.73 | ) | ||
* Share-based compensation charges included are as follows:
| Three months ended | Year ended | ||||||
| December 31, 2017 | December 31, 2018 | December 31, 2017 | December 31,2018 | ||||
| RMB’000 | RMB’000 | USD’000 | RMB’000 | RMB’000 | USD’000 | ||
| Cost of revenue | - | - | - | - | 158 | 23 | |
| Sales and marketing | - | 7 | 1 | - | 411 | 60 | |
| General and administrative | 28,217 | 71,576 | 10,429 | 165,873 | 1,033,498 | 150,585 | |
| Research and development | - | 789 | 115 | - | 17,965 | 2,618 | |
Uxin Limited
Unaudited Consolidated Balance Sheets
(In thousands except for number of shares and per share data)
| As of | As of | |||||||
| December 31, 2017 | December 31, 2018 | |||||||
| RMB | RMB | USD | ||||||
| ASSETS: | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | 291,973 | 800,997 | 116,709 | |||||
| Restricted cash | 1,617,230 | 2,013,030 | 293,308 | |||||
| Accounts receivable | 40,155 | 51,610 | 7,520 | |||||
| Short-term investments | 1,000 | 596,078 | 86,851 | |||||
| Amounts due from related parties | 608,291 | - | - | |||||
| Advance to consumers on behalf of financing partners | 827,417 | 521,908 | 76,044 | |||||
| Loan recognized as a result of payment under the guarantee, net | 252,555 | 553,688 | 80,675 | |||||
| Advance to sellers | 246,287 | 692,714 | 100,932 | |||||
| Other receivables, net | 251,649 | 707,404 | 103,072 | |||||
| Inventory | 77,941 | 19,380 | 2,823 | |||||
| Prepaid expenses and other current assets | 249,769 | 417,314 | 60,805 | |||||
| Financial lease receivables, net | 438,693 | 294,511 | 42,912 | |||||
| Total current assets | 4,902,960 | 6,668,634 | 971,651 | |||||
| Non-current assets: | ||||||||
| Property, equipment and software, net | 156,625 | 199,271 | 29,035 | |||||
| Intangible assets, net | 9,949 | 21,179 | 3,086 | |||||
| Goodwill | 75,849 | 110,424 | 16,089 | |||||
| Long term investments | 40,628 | 349,882 | 50,979 | |||||
| Other non-current assets | 112,902 | - | - | |||||
| Total non-current assets | 395,953 | 680,756 | 99,189 | |||||
| TOTAL ASSETS | 5,298,913 | 7,349,390 | 1,070,840 | |||||
| LIABILITIES, MEZZANINE EQUITY, AND SHAREHOLDERS’ (DEFICIT)/EQUITY | ||||||||
| Current liabilities: | ||||||||
| Short-term borrowings | 426,783 | 624,588 | 91,005 | |||||
| Accounts payable | 65,694 | 156,320 | 22,777 | |||||
| Guarantee liabilities | 173,907 | 321,255 | 46,808 | |||||
| Deposit of interests from consumers and payable to financing partners—current | 732,273 | 482,827 | 70,350 | |||||
| Advance from buyers collected on behalf of sellers | 226,891 | 375,803 | 54,756 | |||||
| Other payables and accruals | 927,389 | 1,197,300 | 174,452 | |||||
| Deferred revenue | 27,598 | 115,160 | 16,779 | |||||
| Other current liabilities | 163,355 | - | - | |||||
| Derivative liabilities | 1,596,424 | - | - | |||||
| Convertible bonds | - | 1,188,192 | 173,125 | |||||
| Total current liabilities | 4,340,314 | 4,461,445 | 650,052 | |||||
| Non-current liabilities: | ||||||||
| Long-term borrowings | 374,104 | 481,801 | 70,201 | |||||
| Deposit of interests from consumers and payable to financing partners—non-current | 343,823 | 29,742 | 4,334 | |||||
| Deferred tax liabilities | 1,653 | 4,759 | 693 | |||||
| Total non-current liabilities | 719,580 | 516,302 | 75,228 | |||||
| Total liabilities | 5,059,894 | 4,977,747 | 725,280 | |||||
| Mezzanine equity | ||||||||
| Series A | 94,411 | - | - | |||||
| Series A-1 | 69,193 | - | - | |||||
| Series B | 180,294 | - | - | |||||
| Series C | 408,559 | - | - | |||||
| Series D | 1,703,667 | - | - | |||||
| Series E | 1,146,351 | - | - | |||||
| Series F | 1,563,657 | - | - | |||||
| Series G | 3,214,932 | - | - | |||||
| Redeemable non-controlling interests | 39,580 | - | - | |||||
| Total mezzanine equity | 8,420,644 | - | - | |||||
| Shareholders’ (deficit)/equity: | ||||||||
| Ordinary shares | 30 | 575 | 84 | |||||
| Additional paid-in capital | - | 12,967,986 | 1,889,496 | |||||
| Accumulated other comprehensive income | 76,607 | 86,061 | 12,539 | |||||
| Accumulated deficit | (8,207,801 | ) | (10,680,489 | ) | (1,556,197 | ) | ||
| Total Uxin’s shareholders’ (deficit)/equity | (8,131,164 | ) | 2,374,133 | 345,922 | ||||
| Non-controlling interests | (50,461 | ) | (2,490 | ) | (362 | ) | ||
| Total shareholders' (deficit)/equity | (8,181,625 | ) | 2,371,643 | 345,560 | ||||
| TOTAL LIABILITIES, MEZZANINE EQUITY, AND SHAREHOLDERS’ (DEFICIT)/EQUITY | 5,298,913 | 7,349,390 | 1,070,840 | |||||
Uxin Limited
Unaudited Reconciliations of GAAP And Non-GAAP Results
(In thousands except for number of shares and per share data)
| Three months ended | Year ended | ||||||||||||||
|
December 31, 2017
|
December 31, 2018 |
December 31, 2017
|
December 31,2018 | ||||||||||||
| RMB’000 | RMB’000 | USD’000 | RMB’000 | RMB’000 | USD’000 | ||||||||||
| Loss from operations | (483,142 | ) | (266,035 | ) | (38,763 | ) | (1,823,186 | ) | (2,565,923 | ) | (373,868 | ) | |||
| Add: Share-based compensation expenses | |||||||||||||||
| - Cost of revenue | - | - | - | - | 158 | 23 | |||||||||
| - Sales and marketing | - | 7 | 1 | - | 411 | 60 | |||||||||
| - General and administrative | 28,217 | 71,576 | 10,429 | 165,873 | 1,033,498 | 150,585 | |||||||||
| - Research and development | - | 789 | 115 | - | 17,965 | 2,618 | |||||||||
| Non-GAAP adjusted loss from operations | (454,925 | ) | (193,663 | ) | (28,218 | ) | (1,657,313 | ) | (1,513,891 | ) | (220,582 | ) | |||
| Three months ended | Year ended | |||||||||||||
|
December 31, 2017
|
December 31, 2018 |
December 31, 2017
|
December 31,2018 | |||||||||||
| RMB’000 | RMB’000 | USD’000 | RMB’000 | RMB’000 | USD’000 | |||||||||
| Net loss | (901,607 | ) | (314,565 | ) | (45,833 | ) | (2,747,798 | ) | (1,538,285 | ) | (224,136 | ) | ||
| Add: Share-based compensation expenses | ||||||||||||||
| - Cost of revenue | - | - | - | - | 158 | 23 | ||||||||
| - Sales and marketing | - | 7 | 1 | - | 411 | 60 | ||||||||
| - General and administrative | 28,217 | 71,576 | 10,429 | 165,873 | 1,033,498 | 150,585 | ||||||||
| - Research and development | - | 789 | 115 | - | 17,965 | 2,618 | ||||||||
| Fair value change of derivative liabilities | 384,674 | - | - | 885,821 | (1,185,090 | ) | (172,673 | ) | ||||||
| Non-GAAP adjusted net loss | (488,716 | ) | (242,193 | ) | (35,288 | ) | (1,696,104 | ) | (1,671,343 | ) | (243,523 | ) | ||
| Non-GAAP adjusted net loss per share—basic | (9.84 | ) | (0.27 | ) | (0.04 | ) | (33.83 | ) | (3.45 | ) | (0.50 | ) | ||
| Non-GAAP adjusted net loss per share—diluted | (9.84 | ) | (0.27 | ) | (0.04 | ) | (33.83 | ) | (3.45 | ) | (0.50 | ) | ||
| Weighted average shares outstanding—basic | 49,318,860 | 877,898,987 | 877,898,987 | 49,318,860 | 477,848,763 | 477,848,763 | ||||||||
| Weighted average shares outstanding—diluted | 49,318,860 | 877,898,987 | 877,898,987 | 49,318,860 | 477,848,763 | 477,848,763 | ||||||||
Note: The conversion of Renminbi (RMB) into U.S. dollars (USD) is based on the certified exchange rate of
Source: Uxin Limited