Uxin Reports Unaudited Financial Results for the Quarter and Full Year Ended December 31, 2024
Dear Shareholders,
On behalf of
2024 was a challenging year for the broader Chinese economy, marked by ongoing macroeconomic headwinds and an intense price war in the new car segment that weighed on the used-car market. Despite these pressures,
We are especially proud of the strong performance of our superstores' operations in 2024. This success further validates the scalability and replicability of our business model. In the sections that follow, I will outline four key milestones that reflect our progress.
First, fueled by our industry-leading product and service capabilities,
This remarkable growth was underpinned by enhanced operational execution across our business. We scaled our inventory levels in a disciplined manner, ending the year with stock roughly three times higher than at the start of 2024. At the same time, we maintained an efficient inventory turnover cycle of approximately 30 days, which supported sustained sales growth.
Second, as we scaled our operations, we also continued to strengthen brand equity and customer loyalty in the core markets where our superstores operate. We actively collected and analyzed customer feedback to refine our after-sales service processes, improving response times and elevating service quality. As a result, our Net Promoter Score reached 65 in the fourth quarter, up from an average of 60 in the prior year, further reinforcing our position as a trusted leader in
At the same time, we continue to strengthen our digital capabilities, leveraging data to build intelligent, technology-driven decision-making across every aspect of our operations. Recently, we began integrating large language models into our business processes to further enhance efficiency in areas such as pricing, vehicle reconditioning, and customer acquisition. The use of digital technologies is enabling greater standardization and scalability across our platform, laying a solid foundation for the large-scale replication and expansion of our superstore model.
Lastly, our financial position continues to strengthen. In the fourth quarter of 2024, we delivered positive adjusted EBITDA for the first time on a quarterly basis. As our sales volume grows, we are starting to achieve meaningful economies of scale. Our gross margin has improved from 4.8% in the fourth quarter of 2023 to 7.0% in the same period of 2024. With additional superstores coming online and our business scale expanding, we are confident in our ability to deliver sustainable and growing profitability in the quarters and years ahead.
Looking ahead to 2025, we will continue to build on the foundation of our large-scale superstore model, executing a disciplined regional expansion strategy to further scale our operations and drive profitability.
First, we aim to unlock additional capacity at our existing superstores and increase our market share in their respective cities. Currently, both our
Second, we plan to open between two to four new superstores in key regional markets while strengthening our integrated online-offline retail ecosystem. As previously disclosed,
Third, for our full-year operational targets in 2025, we aim to achieve another year of over 100% growth in retail transaction volume and to deliver our first full-year positive adjusted EBITDA. As we pursue expansion, we remain committed to maintaining the long-term health of our financial position.
As a pioneer and leader in
Chairman and Chief Executive Officer of
Highlights for the Quarter Ended
-
Transaction volume was 9,439 units for the three months ended
December 31, 2024 , an increase of 34.0% from 7,046 units in the last quarter and an increase of 116.8% from 4,354 units in the same period last year. - Retail transaction volume was 8,554 units, an increase of 42.4% from 6,005 units in the last quarter and an increase of 177.6% from 3,081 units in the same period last year.
-
Total revenues were
RMB596.8 million (US$81.8 million ) for the three months endedDecember 31, 2024 , an increase of 20.0% fromRMB497.2 million in the last quarter and an increase of 45.4% fromRMB410.5 million in the same period last year. -
Gross margin was 7.0% for the three months ended
December 31, 2024 , compared with 7.0% in the last quarter and 4.8% in the same period last year. -
Loss from operations was
RMB73.4 million (US$10.1 million ) for the three months endedDecember 31, 2024 , compared withRMB38.6 million in the last quarter andRMB73.1 million in the same period last year. -
Non-GAAP adjusted EBITDA
[1] was a gain of
RMB2.0million (US$0.3 million ), compared with a loss ofRMB9.2 million in the last quarter and a loss ofRMB43.8 million in the same period last year.
[1] This is a non-GAAP measure. We believe non-GAAP measures help investors and users of our financial information understand the effect of adjusting items on our selected reported results and provide alternate measurements of our performance, both in the current period and across periods. See our Financial Supplement, filed as Exhibit 99.1 to our Current Report on Form 6-K on
Highlights for the Full Year Ended
-
Transaction volume was 26,148 units for the full year ended
December 31, 2024 , an increase of 73.2% from 15,099 units in the prior year. -
Retail transaction volume was 21,773 units for the full year ended
December 31, 2024 , an increase of 133.8% from 9,314 units in the prior year. -
Total revenues were
RMB1,814.4 million (US$248.6 million ) for the full year endedDecember 31, 2024 , an increase of 29.7% fromRMB1,399.4 million in the prior year. -
Gross margin was 6.8% for the full year ended
December 31, 2024 , compared with 4.8% in the prior year. -
Loss from operations was
RMB284.4 million (US$39.0 million ) for the full year endedDecember 31, 2024 , compared withRMB260.1 million in the prior year. -
Non-GAAP adjusted EBITDA was a loss of
RMB80.8 million (US$11.1 million ) for the full year endedDecember 31, 2024 , compared withRMB177.1 million in the prior year.
Mr.
Financial Results for the Quarter Ended
Total revenues were
Retail vehicle sales revenue
was
Wholesale vehicle sales revenue
was
Other revenue was
Cost of revenues was
Gross margin was 7.0% for the three months ended
Total operating expenses were
-
Sales and marketing expenses
were
RMB61.8 million (US$8.5 million ) for the three months endedDecember 31, 2024 , an increase of 10.2% fromRMB56.1 million in the last quarter and an increase of 9.0% fromRMB56.7 million in the same period last year. The increases were mainly due to the increased salaries for the sales teams. -
General and administrative expenses
were
RMB69.3 million (US$9.5 million ) for the three months endedDecember 31, 2024 , representing an increase of 165.9% fromRMB26.1 million in the last quarter and an increase of 105.0% fromRMB33.8 million in the same period last year. The increases were mainly due to the impact of share-based compensation expenses. -
Research and development expenses
were
RMB2.4 million (US$0.3 million ) for the three months endedDecember 31, 2024 , representing an increase of 1.4% fromRMB2.4 million in the last quarter and a decrease of 75.3% fromRMB9.7 million in the same period last year. The year-over-year decrease was mainly due to a decrease of the salaries and benefits expenses of employees engaged in research and development.
Other operating income, net was
Loss from operations was
Interest expenses were
Net loss from operations was
Non-GAAP adjusted EBITDA was
Financial Results for the Full Year Ended
Total revenues were
Retail vehicle sales revenue
was
Wholesale vehicle sales revenue
was
Other revenue was
Cost of revenues was
Gross margin was 6.8% for the full year ended
Total operating expenses were
-
Sales and marketing expenses
were
RMB228.0 million (US$31.2 million ) for the full year endedDecember 31, 2024 , representing an increase of 11.7% fromRMB204.1 million in the prior year. The increase was mainly due to an increase of the salaries and benefits expenses of our sales teams and an increase in right-of-use assets depreciation expenses as a result of relocation to our superstore inHefei ("Hefei Superstore") inSeptember 2023 . -
General and administrative expenses
were
RMB198.9 million (US$27.2 million ) for the full year endedDecember 31, 2024 , representing an increase of 41.7% fromRMB140.4 million in the prior year. The increase was mainly due to an increase in sharedbased compensation for personnel performing general and administrative functions. -
Research and development expenses
were
RMB14.2 million (US$1.9 million ) for the full year endedDecember 31, 2024 , representing a decrease of 61.8% fromRMB37.1 million in the prior year. The decrease was mainly due to a decrease of the salaries and benefits expenses of employees engaged in research and development as a result of the decrease in headcount.
Other operating income, net was
Loss from operations was
Interest expenses were
Fair value impact of the issuance of senior convertible preferred shares was nil for the full year ended
Net loss from operations was
Non-GAAP adjusted EBITDA was a loss of
Liquidity
The Company has incurred net losses since inception. For the full year ended
Therefore, the Company's ability to continue as a going concern is dependent on the effective implementation of management's plan to mitigate these conditions and events. A summary of management's plan includes:
As of the date of the issuance of this release, the Company is entitled to a consideration receivable of
On
In
As of
Pursuant to an equity investment agreement entered into in
In 2024, the Company entered into two equity investment agreements with the non-controlling shareholders of two subsidiaries of the Company established in
With funds from the above equity and debt financings, management plans to grow the Company's vehicle sales revenue by increasing the sales volume, improve the Company's gross profit margin by increasing the value-added services offered to its customers, and maintain vehicle turnover rate by managing reasonable vehicle prices. Management's plan also contemplates that, in view of the uncertainties surrounding the implementation of the above equity and debt financings plans, management will, if and when necessary, make adjustments to the Company's operation scale by adjusting vehicle purchase volume based on its liquidity position, and also to optimize the Company's cost structure to reduce the expenses such as labor costs, advertising expenses and certain administrative expenses according to the Company's operation scale.
Management has concluded that it is probable to effectively implement the above plan, and has prepared a cash flows forecast covering a period of not less than twelve months from the date of this release after considering the effective implementation of management's plan. Management concluded that as result of its evaluation, management's plan has alleviated the substantial doubt of the Company's ability to continue as a going concern, and the Company's current cash and cash equivalents, funds from the planned equity and debt financings and the cash flows from operations are sufficient for the Company to meet its anticipated working capital requirements and other capital commitments and the Company will be able to meet its payment obligations when liabilities that fall due within the next twelve months from the date of this release. The Company's consolidated financial statements have been prepared on a going concern basis.
Entry into Definitive Agreements for Financing
On
Launch of Wuhan Superstore
In
Business Outlook
For the three months ended
Conference Call
Conference Call Preregistration: https://dpregister.com/sreg/10199329/ff08f81804
A telephone replay of the call will be available after the conclusion of the conference call until
U.S.: |
+1 877 344 7529 |
International: |
+1 412 317 0088 Replay |
PIN: |
6757589 |
A live webcast and archive of the conference call will be available on the Investor Relations section of
About Uxin
Use of Non-GAAP Financial Measures
In evaluating the business, the Company considers and uses certain non-GAAP measures, including Adjusted EBITDA and adjusted net loss from operations per share – basic and diluted, as supplemental measures 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
The non-GAAP financial measures are not defined under
The Company compensates for these limitations by reconciling the non-GAAP financial measure to the nearest
Reconciliations of
Exchange Rate Information
This announcement contains translations of certain RMB amounts into
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
For investor and media enquiries, please contact:
Uxin Limited Investor Relations
Email: ir@xin.com
The Blueshirt Group
Mr.
Phone: +86 166-0115-0429
Email: Jack@blueshirtgroup.com
|
|
Uxin Limited |
||||||||||
|
|
Unaudited Consolidated Statements of Comprehensive Loss |
||||||||||
|
|
(In thousands except for number of shares and per share data) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
For the twelve months ended |
||||||||
|
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||
|
|
RMB |
|
RMB |
|
US$ |
|
RMB |
|
RMB |
|
US$ |
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
Retail vehicle sales |
|
319,221 |
|
553,127 |
|
75,778 |
|
1,018,675 |
|
1,591,913 |
|
218,091 |
Wholesale vehicle sales |
|
82,205 |
|
25,506 |
|
3,494 |
|
349,744 |
|
166,951 |
|
22,872 |
Others |
|
9,063 |
|
18,169 |
|
2,489 |
|
30,945 |
|
55,493 |
|
7,603 |
Total revenues |
|
410,489 |
|
596,802 |
|
81,761 |
|
1,399,364 |
|
1,814,357 |
|
248,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
(390,638) |
|
(554,856) |
|
(76,015) |
|
(1,332,036) |
|
(1,690,924) |
|
(231,656) |
Gross profit |
|
19,851 |
|
41,946 |
|
5,746 |
|
67,328 |
|
123,433 |
|
16,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
(56,687) |
|
(61,779) |
|
(8,464) |
|
(204,070) |
|
(228,006) |
|
(31,237) |
General and administrative |
|
(33,831) |
|
(69,341) |
|
(9,500) |
|
(140,358) |
|
(198,871) |
|
(27,245) |
Research and development |
|
(9,713) |
|
(2,395) |
|
(328) |
|
(37,122) |
|
(14,163) |
|
(1,940) |
Reversal of/(Provision for) credit losses, net |
|
435 |
|
123 |
|
17 |
|
(10,812) |
|
644 |
|
88 |
Total operating expenses |
|
(99,796) |
|
(133,392) |
|
(18,275) |
|
(392,362) |
|
(440,396) |
|
(60,334) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating income, net |
|
6,867 |
|
18,070 |
|
2,476 |
|
64,973 |
|
32,612 |
|
4,468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
(73,078) |
|
(73,376) |
|
(10,053) |
|
(260,061) |
|
(284,351) |
|
(38,956) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
14 |
|
11 |
|
2 |
|
307 |
|
45 |
|
6 |
Interest expenses |
|
(25,798) |
|
(22,108) |
|
(3,029) |
|
(44,304) |
|
(93,031) |
|
(12,745) |
Other income |
|
1,446 |
|
7,695 |
|
1,054 |
|
16,155 |
|
10,448 |
|
1,431 |
Other expenses |
|
(1,205) |
|
(1,386) |
|
(190) |
|
(20,172) |
|
(7,603) |
|
(1,042) |
Net gain from extinguishment of debt |
|
- |
|
- |
|
- |
|
- |
|
35,222 |
|
4,825 |
Foreign exchange gains/(losses) |
|
475 |
|
(1,169) |
|
(160) |
|
1,136 |
|
790 |
|
108 |
Fair value impact of the issuance of senior convertible preferred shares |
|
20,076 |
|
- |
|
- |
|
(11,269) |
|
- |
|
- |
Loss before income tax expense |
|
(78,070) |
|
(90,333) |
|
(12,376) |
|
(318,208) |
|
(338,480) |
|
(46,373) |
Income tax expense |
|
(26) |
|
(1) |
|
- |
|
(380) |
|
(51) |
|
(7) |
Equity in income of affiliates, net of tax |
|
- |
|
- |
|
- |
|
- |
|
(3,522) |
|
(483) |
Dividend from long-term investment |
|
- |
|
- |
|
- |
|
11,970 |
|
- |
|
- |
Net loss, net of tax |
|
(78,096) |
|
(90,334) |
|
(12,376) |
|
(306,618) |
|
(342,053) |
|
(46,863) |
Add: net profit attribute to redeemable non- controlling interests and non-controlling interests shareholders |
|
(1,237) |
|
(1,669) |
|
(229) |
|
(1,207) |
|
(6,607) |
|
(905) |
Net loss attributable to |
|
(79,333) |
|
(92,003) |
|
(12,605) |
|
(307,825) |
|
(348,660) |
|
(47,768) |
Deemed dividend to preferred shareholders due to triggering of a down round feature |
|
- |
|
- |
|
- |
|
(278,800) |
|
(1,781,454) |
|
(244,058) |
Net loss attributable to ordinary shareholders |
|
(79,333) |
|
(92,003) |
|
(12,605) |
|
(586,625) |
|
(2,130,114) |
|
(291,826) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
(78,096) |
|
(90,334) |
|
(12,376) |
|
(306,618) |
|
(342,053) |
|
(46,863) |
Foreign currency translation, net of tax nil |
|
1,233 |
|
10,609 |
|
1,453 |
|
16,896 |
|
2,696 |
|
369 |
Total comprehensive loss |
|
(76,863) |
|
(79,725) |
|
(10,923) |
|
(289,722) |
|
(339,357) |
|
(46,494) |
Add: net profit attribute to redeemable non- controlling interests and non-controlling interests shareholders |
|
(1,237) |
|
(1,669) |
|
(229) |
|
(1,207) |
|
(6,607) |
|
(905) |
Total comprehensive loss attributable to
|
|
(78,100) |
|
(81,394) |
|
(11,152) |
|
(290,929) |
|
(345,964) |
|
(47,399) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to ordinary shareholders |
|
(79,333) |
|
(92,003) |
|
(12,605) |
|
(586,625) |
|
(2,130,114) |
|
(291,826) |
Weighted average shares outstanding – basic |
|
1,440,893,942 |
|
57,399,022,224 |
|
57,399,022,224 |
|
1,427,969,924 |
|
43,746,361,436 |
|
43,746,361,436 |
Weighted average shares outstanding – diluted |
|
1,440,893,942 |
|
57,399,022,224 |
|
57,399,022,224 |
|
1,427,969,924 |
|
43,746,361,436 |
|
43,746,361,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share for ordinary shareholders, basic |
|
(0.06) |
|
- |
|
- |
|
(0.41) |
|
(0.05) |
|
(0.01) |
Net loss per share for ordinary shareholders, diluted |
|
(0.06) |
|
- |
|
- |
|
(0.41) |
|
(0.05) |
|
(0.01) |
|
||||||
Unaudited Consolidated Balance Sheets |
||||||
(In thousands except for number of shares and per share data) |
||||||
|
|
|
|
|
|
|
|
|
As of |
|
As of |
||
|
|
2023 |
|
2024 |
||
|
RMB |
|
RMB |
|
US$ |
|
ASSETS |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
|
19,350 |
|
25,112 |
|
3,440 |
Restricted cash |
|
616 |
|
767 |
|
105 |
Accounts receivable, net |
|
2,492 |
|
4,150 |
|
569 |
Loans recognized as a result of payments under guarantees, net of provision for credit
losses of
respectively |
|
- |
|
- |
|
- |
Other receivables, net of provision for credit
losses of
respectively |
|
18,883 |
|
14,998 |
|
2,055 |
Inventory, net |
|
117,022 |
|
207,390 |
|
28,412 |
Prepaid expenses and other current assets |
|
78,245 |
|
86,977 |
|
11,916 |
Total current assets |
|
236,608 |
|
339,394 |
|
46,497 |
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
Property, equipment and software, net |
|
72,428 |
|
71,420 |
|
9,784 |
Long-term investments (i) |
|
288,712 |
|
- |
|
- |
Other non-current assets |
|
428 |
|
- |
|
- |
Finance lease right-of-use assets, net |
|
1,554,795 |
|
1,346,728 |
|
184,501 |
Operating lease right-of-use assets, net |
|
172,459 |
|
194,388 |
|
26,631 |
Total non-current assets |
|
2,088,822 |
|
1,612,536 |
|
220,916 |
|
|
|
|
|
|
|
Total assets |
|
2,325,430 |
|
1,951,930 |
|
267,413 |
|
|
|
|
|
|
|
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS' DEFICIT |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Accounts payable |
|
81,148 |
|
81,584 |
|
11,177 |
Other payables and other current liabilities |
|
379,286 |
|
306,391 |
|
41,975 |
Current portion of operating lease liabilities |
|
- |
|
14,563 |
|
1,995 |
Current portion of finance lease liabilities |
|
65,826 |
|
183,852 |
|
25,188 |
Short-term borrowing from third parties |
|
66,580 |
|
174,616 |
|
23,922 |
Short-term borrowing from related party |
|
- |
|
1,000 |
|
137 |
Current portion of long-term debt (i) |
|
291,950 |
|
- |
|
- |
Total current liabilities |
|
884,790 |
|
762,006 |
|
104,394 |
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
Long-term borrowings from related party (iii) |
|
- |
|
53,913 |
|
7,386 |
Consideration payable to |
|
- |
|
27,237 |
|
3,731 |
Finance lease liabilities |
|
1,372,959 |
|
1,141,118 |
|
156,333 |
Operating lease liabilities |
|
158,064 |
|
180,920 |
|
24,785 |
Total non-current liabilities |
|
1,531,023 |
|
1,403,188 |
|
192,235 |
|
|
|
|
|
|
|
Total liabilities |
|
2,415,813 |
|
2,165,194 |
|
296,629 |
|
|
|
|
|
|
|
Mezzanine equity |
|
|
|
|
|
|
Senior convertible preferred shares ( par value, 1,720,000,000 shares authorized as of
1,370,039,718 and nil shares issued and
outstanding as of
|
|
1,330,414 |
|
- |
|
- |
Subscription receivable from shareholders |
|
(107,879) |
|
- |
|
- |
Redeemable non-controlling interests |
|
148,341 |
|
154,977 |
|
21,232 |
Total Mezzanine equity |
|
1,370,876 |
|
154,977 |
|
21,232 |
|
|
|
|
|
|
|
Shareholders' deficit |
|
|
|
|
|
|
Ordinary shares |
|
813 |
|
39,816 |
|
5,455 |
Additional paid-in capital |
|
15,766,016 |
|
19,007,948 |
|
2,604,078 |
Subscription receivable from shareholders |
|
- |
|
(60,467) |
|
(8,284) |
Accumulated other comprehensive income |
|
225,024 |
|
227,718 |
|
31,198 |
Accumulated deficit |
|
(17,452,902) |
|
(19,583,017) |
|
(2,682,862) |
Total |
|
(1,461,049) |
|
(368,002) |
|
(50,415) |
Non-controlling interests |
|
(210) |
|
(239) |
|
(33) |
Total shareholders' deficit |
|
(1,461,259) |
|
(368,241) |
|
(50,448) |
|
|
|
|
|
|
|
Total liabilities, mezzanine equity and shareholders' deficit |
|
2,325,430 |
|
1,951,930 |
|
267,413 |
|
|
|
|
|
|
|
(i) Current portion of long-term debt outstanding as of
in an investment. The long-term borrowing will be due in agreement with the borrower, mutually agreed that if the Group successfully disposes the investment pledged and pays the borrower
cash proceeds of transaction, the Group also entered into a financial advisory agreement with a third party financial advisor and a supplement
agreement in which the Group will incur the advisory expense of investment. However, if the sale of investment transaction fails, the Group is still obligated to repay all the principal and interests under the original borrowing agreement. Given the uncertainty of the sale of investment, the Group did not account for the extinguishment of the borrowing as a result of a troubled debt restructuring until the completion of the sale of investment and
settlement of the borrowing in
extinguishment of debt amounting to
million derecognized (including principal of
repayment schedule of the last two instalments of
the monthly repayments of
the Group classified the payables to Webank amounting to
"Consideration payable to WeBank" in non-current liabilities.
2024, the Company's Anhui subsidiary ("Uxin Anhui") entered into a loan agreement with Pintu ( Co., Ltd. ("Pintu Beijing"), pursuant to which Pintu Beijing agreed to extend loan to Uxin Anhui in a principal amount of the RMB
equivalent of mutually agreed by Uxin Anhui and Pintu Beijing. The interest rate is 5.35% per annum within 12 months after the drawdown date,
and 8% per annum after 12 months until the loan is repaid in full. The loan is guaranteed by Uxin's
guarantee agreement entered on the same date. On RMB amount received was classified as "Long-term borrowings from related party" in non-current liabilities. Subsequently in
owned subsidiary of Pintu Beijing). Pursuant to this agreement and subject to the fulfilment of specified conditions, allot and issue, while Lightwind agreed to subscribe for, a total of 1,543,845,204 Class A Ordinary Shares of the Company, with an
aggregate subscription amount of
term loan of the loan under the repayment schedule to Pintu Beijing. In substance, the Company issued a forward contract to Lightwind, as Lightwind is obligated to purchase the shares, and the Company is required to issue them upon the satisfaction of the closing conditions at the pre-agreed price and amount which shall be a deemed dividend to the forward contract holder recorded in the additional paid-in capital. In addition, given that this forward contract is considered indexed to the Company's own stock and meet the requirement for equity classification, it was also classified under the Company's equity and was initially measured at fair value
amounting to
Concurrently, Lightwind made an equivalent investment in the Company as the specified conditions for the investment had been fulfilled. |
|
|
|
|
|
|
|
|
|
|
|
|
|
* Share-based compensation charges included are as follows: |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
For the twelve months ended |
||||||||
|
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||
|
|
RMB |
|
RMB |
|
US$ |
|
RMB |
|
RMB |
|
US$ |
Sales and marketing |
|
451 |
|
— |
|
— |
|
1,852 |
|
136 |
|
19 |
General and administrative |
|
10,886 |
|
58,887 |
|
8,067 |
|
42,384 |
|
125,051 |
|
17,132 |
Research and development |
|
141 |
|
— |
|
— |
|
1,894 |
|
128 |
|
18 |
|
|
|
||||||||||
|
|
Unaudited Reconciliations of GAAP And Non-GAAP Results |
||||||||||
|
|
(In thousands except for number of shares and per share data) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
For the twelve months ended |
||||||||
|
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||
|
|
RMB |
|
RMB |
|
US$ |
|
RMB |
|
RMB |
|
US$ |
Net loss, net of tax |
|
(78,096) |
|
(90,334) |
|
(12,376) |
|
(306,618) |
|
(342,053) |
|
(46,863) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Income tax expense |
|
26 |
|
1 |
|
- |
|
380 |
|
51 |
|
7 |
Interest income |
|
(14) |
|
(11) |
|
(2) |
|
(307) |
|
(45) |
|
(6) |
Interest expenses |
|
25,798 |
|
22,108 |
|
3,029 |
|
44,304 |
|
93,031 |
|
12,745 |
Depreciation |
|
17,814 |
|
16,489 |
|
2,259 |
|
36,811 |
|
64,305 |
|
8,810 |
EBITDA |
|
(34,472) |
|
(51,747) |
|
(7,090) |
|
(225,430) |
|
(184,711) |
|
(25,307) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Share-based compensation expenses |
|
11,478 |
|
58,887 |
|
8,067 |
|
46,130 |
|
125,315 |
|
17,169 |
- Sales and marketing |
|
451 |
|
- |
|
- |
|
1,852 |
|
136 |
|
19 |
- General and administrative |
|
10,886 |
|
58,887 |
|
8,067 |
|
42,384 |
|
125,051 |
|
17,132 |
- Research and development |
|
141 |
|
- |
|
- |
|
1,894 |
|
128 |
|
18 |
Other income |
|
(1,446) |
|
(7,695) |
|
(1,054) |
|
(16,155) |
|
(10,448) |
|
(1,431) |
Other expenses |
|
1,205 |
|
1,386 |
|
190 |
|
20,172 |
|
7,603 |
|
1,042 |
Foreign exchange gains/(losses) |
|
(475) |
|
1,169 |
|
160 |
|
(1,136) |
|
(790) |
|
(108) |
Structure realignment cost |
|
- |
|
- |
|
- |
|
- |
|
13,948 |
|
1,911 |
Equity in income of affiliates, net of tax |
|
- |
|
- |
|
- |
|
- |
|
3,522 |
|
483 |
Dividend from long-term investment |
|
- |
|
- |
|
- |
|
(11,970) |
|
- |
|
- |
Net gain from extinguishment of debt |
|
- |
|
- |
|
- |
|
- |
|
(35,222) |
|
(4,825) |
Fair value impact of the issuance of senior convertible preferred shares |
|
(20,076) |
|
- |
|
- |
|
11,269 |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted EBITDA |
|
(43,786) |
|
2,000 |
|
273 |
|
(177,120) |
|
(80,783) |
|
(11,066) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
For the twelve months ended |
||||||||
|
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||
|
|
RMB |
|
RMB |
|
US$ |
|
RMB |
|
RMB |
|
US$ |
Net loss attributable to ordinary shareholders |
|
(79,333) |
|
(92,003) |
|
(12,605) |
|
(586,625) |
|
(2,130,114) |
|
(291,826) |
Add: Share-based compensation expenses |
|
11,478 |
|
58,887 |
|
8,067 |
|
46,130 |
|
125,315 |
|
17,169 |
- Sales and marketing |
|
451 |
|
- |
|
- |
|
1,852 |
|
136 |
|
19 |
- General and administrative |
|
10,886 |
|
58,887 |
|
8,067 |
|
42,384 |
|
125,051 |
|
17,132 |
- Research and development |
|
141 |
|
- |
|
- |
|
1,894 |
|
128 |
|
18 |
Fair value impact of the issuance of senior convertible preferred shares |
|
(20,076) |
|
- |
|
- |
|
11,269 |
|
- |
|
- |
Add: accretion on redeemable non-controlling interests |
|
1,251 |
|
1,668 |
|
229 |
|
1,251 |
|
6,636 |
|
683 |
Deemed dividend to preferred shareholders due to triggering of a down round feature |
|
- |
|
- |
|
- |
|
278,800 |
|
1,781,454 |
|
244,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net loss attributable to ordinary shareholders |
|
(86,680) |
|
(31,448) |
|
(4,309) |
|
(249,175) |
|
(216,709) |
|
(29,916) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share for ordinary shareholders – basic |
|
(0.06) |
|
- |
|
- |
|
(0.41) |
|
(0.05) |
|
(0.01) |
Net loss per share for ordinary shareholders – diluted |
|
(0.06) |
|
- |
|
- |
|
(0.41) |
|
(0.05) |
|
(0.01) |
Non-GAAP adjusted net loss to ordinary shareholders per share – basic and diluted |
|
(0.06) |
|
- |
|
- |
|
(0.17) |
|
- |
|
- |
Weighted average shares outstanding – basic |
|
1,440,893,942 |
|
57,399,022,224 |
|
57,399,022,224 |
|
1,427,969,924 |
|
43,746,361,436 |
|
43,746,361,436 |
Weighted average shares outstanding – diluted |
|
1,440,893,942 |
|
57,399,022,224 |
|
57,399,022,224 |
|
1,427,969,924 |
|
43,746,361,436 |
|
43,746,361,436 |
|
|
|
|
|
|
|
||||||
Note: The conversion of Renminbi (RMB) into
statistical release of the |
View original content:https://www.prnewswire.com/news-releases/uxin-reports-unaudited-financial-results-for-the-quarter-and-full-year-ended-december-31-2024-302442328.html
SOURCE