Selected Consolidated Statement of Balance Sheet Data As of December 31, 2021 As of December 31, 2022 As of December 31, 2023 Consolidated Consolidated Consolidated VIEs, VIEs, VIEs, The Trusts and Group The Trusts and Group The Trusts and Group Company Partnerships Subsidiaries Eliminations Consolidated Company Partnerships Subsidiaries Eliminations Consolidated Company Partnerships Subsidiaries Eliminations Consolidated RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB (in thousands) (in thousands) (in thousands) Cash and cash equivalents 4,771 212,767 367,224 — 584,762 14,280 116,524 471,467 — 602,271 1,202 295,278 898,872 — 1,195,352 Restricted cash, net — 220,812 186,464 — 407,276 — 403,439 1,250 — 404,689 — 716,870 32,200 — 749,070 Accounts receivable and contract assets, net — 67,918 679,562 — 747,480 — 65,290 1,096,622 — 1,161,912 — 83,535 1,576,053 — 1,659,588 Loans receivable from Xiaoying Credit Loans and other loans, net — 2,458,221 25,852 — 2,484,073 — 3,777,595 32,798 — 3,810,393 — 4,876,731 71,102 — 4,947,833 Loan receivable from Xiaoying Housing Loans, net — 12,083 — — 12,083 — 10,061 — — 10,061 — 8,657 — — 8,657 Loans at fair value — 389,679 — — 389,679 — 120,280 — — 120,280 — — — — — Deposits to institutional cooperators, net — 2,702 1,497,705 — 1,500,407 — — 1,770,317 — 1,770,317 — — 1,702,472 — 1,702,472 Prepaid expenses and other current assets, net 371 104,088 108,668 — 213,127 426 53,328 17,328 — 71,082 411 25,281 23,076 — 48,768 Deferred tax assets, net — 128,555 146,313 — 274,868 — 2,277 86,151 — 88,428 — 118,587 17,371 — 135,958 Long-term investments — 556,571 3,467 — 560,038 — 495,995 — — 495,995 — 493,411 - — 493,411 Financial investments — — 82,844 — 82,844 — — 192,620 — 192,620 — — 608,198 — 608,198 Property and equipment, net — 2,673 3,515 — 6,188 — 605 5,256 — 5,861 — 1,055 7,588 — 8,643 Intangible assets, net — 29,554 7,263 — 36,817 — 28,712 7,838 — 36,550 — 28,153 8,657 — 36,810 Other non-current assets — 4,851 26,427 — 31,278 — 2,470 64,734 — 67,204 — 23 55,242 — 55,265 Financial guarantee derivative — 11,819 — — 11,819 — — — — — — — — — — Intercompany receivables 1,077,450 5,303,896 9,615,500 (15,996,846) — 1,024,112 4,470,491 6,046,377 (11,540,980) — 1,047,722 6,084,772 4,207,837 (11,340,331) — Investments in Consolidated VIEs, Trusts and Partnerships and subsidiaries 2,899,792 1,566,351 3,669,742 (8,135,885) — 3,717,374 2,299,383 3,492,373 (9,509,130) — 4,857,620 2,331,412 4,600,589 (11,789,621) — Total Assets 3,982,384 11,072,540 16,420,546 (24,132,731) 7,342,739 4,756,192 11,846,450 13,285,131 (21,050,110) 8,837,663 5,906,955 15,063,765 13,809,257 (23,129,952) 11,650,025 As of December 31, 2021 As of December 31, 2022 As of December 31, 2023 Consolidated Consolidated Consolidated VIEs, VIEs, VIEs, The Trusts and Group The Trusts and Group The Trusts and Group Company Partnerships Subsidiaries Eliminations Consolidated Company Partnerships Subsidiaries Eliminations Consolidated Company Partnerships Subsidiaries Eliminations Consolidated RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB (in thousands) (in thousands) Payable to investors and institutional funding partners at amortized cost — 1,466,068 21,311 — 1,487,379 — 2,627,910 — — 2,627,910 — 3,584,041 — — 3,584,041 Payable to investors at fair value — 462,714 — — 462,714 — 141,289 — — 141,289 — — — — — Guarantee liabilities — — — — — — — — — — — — 61,907 — 61,907 Financial guarantee derivative — 565,953 — — 565,953 — 107,890 — — 107,890 — — — — — Deferred guarantee income — — — — — — — — — — — — 46,597 — 46,597 Short-term borrowings — — 166,500 — 166,500 — 20,000 50,209 — 70,209 — 320,000 245,000 — 565,000 Accrued payroll and welfare — 8,959 35,646 — 44,605 — 12,047 51,634 — 63,681 — 15,011 71,760 — 86,771 Other taxes payable — 100,333 119,213 — 219,546 — 123,106 132,585 — 255,691 — 126,901 162,920 — 289,821 Income taxes payable (receivable) — 8,190 108,959 — 117,149 — (1,872) 271,960 — 270,088 — 28,267 418,233 — 446,500 Deposit payable to channel cooperators — — 21,012 — 21,012 — — 19,700 — 19,700 — — 19,700 — 19,700 Dividend payable — — — — — — — — — — 59,226 — — — 59,226 Accrued expenses and other current liabilities 5,489 85,485 177,993 — 268,967 2,938 102,150 370,948 — 476,036 605 69,990 505,132 — 575,727 Other non-current liabilities — — 12,019 — 12,019 — 1,937 49,256 — 51,193 — — 37,571 — 37,571 Deferred tax liabilities — — — — — — — 722 — 722 — — 30,040 — 30,040 Intercompany payables — 6,747,134 9,249,711 (15,996,845) — — 5,424,862 6,116,118 (11,540,980) — — 7,411,124 3,929,207 (11,340,331) — Total Liability 5,489 9,444,836 9,912,364 (15,996,845) 3,365,844 2,938 8,559,319 7,063,132 (11,540,980) 4,084,409 59,831 11,555,334 5,528,067 (11,340,331) 5,802,901 Total shareholder’s equity 3,976,895 1,627,704 6,508,182 (8,135,886) 3,976,895 4,753,254 3,287,131 6,221,999 (9,509,130) 4,753,254 5,847,124 3,508,431 8,281,190 (11,789,621) 5,847,124 Selected Consolidated Statement of Comprehensive Income (Loss) Data Year ended December 31, 2021 Year ended of December 31, 2022 Year ended December 31, 2023 Consolidated Consolidated Consolidated VIEs, VIEs, VIEs, The Trusts and Group The Trusts and Group The Trusts and Group Company Partnerships Subsidiaries Eliminations Consolidated Company Partnerships Subsidiaries Eliminations Consolidated Company Partnerships Subsidiaries Eliminations Consolidated RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB (in thousands) (in thousands) (in thousands) Total net revenue — 1,388,256 2,238,209 — 3,626,465 — 1,350,810 2,212,140 — 3,562,950 — 1,500,275 3,314,609 — 4,814,884 Intercompany revenues — 72,826 1,357,422 (1,430,248) — — 61,267 857,646 (918,913) — — 59,711 1,131,338 (1,191,049) — Origination and servicing, general and administrative and sales and marketing expenses (9,578) (394,031) (1,768,086) — (2,171,695) (8,739) (330,622) (1,974,353) — (2,313,714) (5,899) (816,332) (2,246,668) — (3,068,899) Intercompany costs — (899,267) (530,981) 1,430,248 — — (492,732) (426,181) 918,913 — — (465,773) (725,276) 1,191,049 — Net income (loss) 825,407 (130,549) 962,420 (831,871) 825,407 811,996 306,566 511,016 (817,582) 811,996 1,186,794 32,028 1,158,470 (1,190,498) 1,186,794 8 Table of Contents The following table presents the roll-forward of investments in our consolidated VIEs, Trusts and Partnership and subsidiaries in FY 2021, FY 2022 and FY 2023. Investments in Consolidated VIEs, Trusts and Partnerships and subsidiaries RMB in thousands Balance as of December 31, 2020 2,067,922 Equity in earnings of the Consolidated VIEs, Trusts and Partnerships 695,893 Equity in earnings of subsidiaries 135,977 Balance as of December 31, 2021 2,899,792 Equity in earnings of the Consolidated VIEs, Trusts and Partnerships 738,032 Equity in earnings of subsidiaries 79,550 Balance as of December 31, 2022 3,717,374 Equity in earnings of the Consolidated VIEs, Trusts and Partnerships 438,091 Equity in earnings of subsidiaries 752,407 Dividend distributed from subsidiaries (50,252) Balance as of December 31, 2023 4,857,620 Consolidated VIEs, The Trusts and Company Partnerships Subsidiaries Amount due from (due to) Consolidated VIEs, Trusts and Partnerships and subsidiaries RMB in thousands RMB in thousands RMB in thousands Balance as of December 31, 2020 1,008,811 (1,359,821) 351,010 The Company transferred to the subsidiaries (4,545) — 4,545 The Consolidated VIEs, Trusts and Partnerships transferred to the subsidiaries — 701,508 (701,508) Intercompany transactions 96,661 (784,924) 688,263 Impact of foreign exchange rate (23,478) — 23,478 Balance as of December 31, 2021 1,077,449 (1,443,237) 365,788 The Company transferred to the subsidiaries (164,708) — 164,708 The Consolidated VIEs, Trusts and Partnerships transferred to the subsidiaries — 277,495 (277,495) Intercompany transactions 23,157 211,371 (234,528) Impact of foreign exchange rate 88,214 — (88,214) Balance as of December 31, 2022 1,024,112 (954,371) (69,741) The Company transferred to the subsidiaries (74,702) — 74,702 The Consolidated VIEs, Trusts and Partnerships transferred to the subsidiaries — 1,171,533 (1,171,533) The subsidiaries transferred to Consolidated VIEs, Trusts and Partnerships — (1,460,639) 1,460,639 Intercompany transactions (741) (82,875) 83,616 Impact of foreign exchange rate 99,053 — (99,053) Balance as of December 31, 2023 1,047,722 (1,326,352) 278,630 Transfers of Cash through Our Organizations X Financial is a holding company with no operations of its own.
Selected Consolidated Statement of Balance Sheet Data As of December 31, 2022 As of December 31, 2023 As of December 31, 2024 Consolidated Consolidated Consolidated VIEs, VIEs, VIEs, The Trusts and Group The Trusts and Group The Trusts and Group Company Partnerships Subsidiaries Eliminations Consolidated Company Partnerships Subsidiaries Eliminations Consolidated Company Partnerships Subsidiaries Eliminations Consolidated RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB (in thousands) (in thousands) (in thousands) Cash and cash equivalents 14,280 116,524 471,467 — 602,271 1,202 295,278 898,872 — 1,195,352 1,360 180,684 802,567 — 984,611 Restricted cash, net — 403,439 1,250 — 404,689 — 716,870 32,200 — 749,070 — 532,604 144,189 — 676,793 Accounts receivable and contract assets, net — 65,290 1,096,622 — 1,161,912 — 83,535 1,576,053 — 1,659,588 — 74,751 1,954,799 — 2,029,550 Loans receivable from Xiaoying Credit Loans and other loans, net — 3,777,595 32,798 — 3,810,393 — 4,876,731 71,102 — 4,947,833 — 4,775,127 53,190 — 4,828,317 Loan receivable from Xiaoying Housing Loans, net — 10,061 — — 10,061 — 8,657 — — 8,657 — — — — — Loans at fair value — 120,280 — — 120,280 — — — — — — — — — — Deposits to institutional cooperators, net — — 1,770,317 — 1,770,317 — — 1,702,472 — 1,702,472 — — 1,958,297 — 1,958,297 Prepaid expenses and other current assets 426 53,328 17,328 — 71,082 411 25,281 23,076 — 48,768 391 19,491 14,196 — 34,078 Deferred tax assets, net — 2,277 86,151 — 88,428 — 118,587 17,371 — 135,958 — 174,396 23,317 — 197,713 Long-term investments — 495,995 — — 495,995 — 493,411 — — 493,411 — 498,038 — — 498,038 Financial investments — — 192,620 — 192,620 — — 608,198 — 608,198 — 33,428 480,048 — 513,476 Property and equipment, net — 605 5,256 — 5,861 — 1,055 7,588 — 8,643 — 1,138 14,695 — 15,833 Intangible assets, net — 28,712 7,838 — 36,550 — 28,153 8,657 — 36,810 — 27,706 8,887 — 36,593 Other non-current assets — 2,470 64,734 — 67,204 — 23 55,242 — 55,265 — 22 44,929 — 44,951 Financial guarantee derivative — — — — — — — — — — — — 1,038 — 1,038 Intercompany receivables 1,024,112 4,470,491 6,046,377 (11,540,980) — 1,047,722 6,084,772 4,207,837 (11,340,331) — 910,228 3,511,778 4,438,533 (8,860,539) — Investments in Consolidated VIEs, Trusts and Partnerships and subsidiaries 3,717,374 2,299,383 3,492,373 (9,509,130) — 4,857,620 2,331,412 4,600,589 (11,789,621) — 6,286,783 2,487,967 5,873,197 (14,647,947) — Total Assets 4,756,192 11,846,450 13,285,131 (21,050,110) 8,837,663 5,906,955 15,063,765 13,809,257 (23,129,952) 11,650,025 7,198,762 12,317,130 15,811,882 (23,508,486) 11,819,288 As of December 31, 2022 As of December 31, 2023 As of December 31, 2024 Consolidated Consolidated Consolidated VIEs, VIEs, VIEs, The Trusts and Group The Trusts and Group The Trusts and Group Company Partnerships Subsidiaries Eliminations Consolidated Company Partnerships Subsidiaries Eliminations Consolidated Company Partnerships Subsidiaries Eliminations Consolidated RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB (in thousands) (in thousands) Payable to investors and institutional funding partners at amortized cost — 2,627,910 — — 2,627,910 — 3,584,041 — — 3,584,041 — 2,184,086 — — 2,184,086 Payable to investors at fair value — 141,289 — — 141,289 — — — — — — — — — — Guarantee liabilities — — — — — — — 61,907 — 61,907 — — 187,641 — 187,641 Financial guarantee derivative — 107,890 — — 107,890 — — — — — — — — — — Deferred guarantee income — — — — — — — 46,597 — 46,597 — — 164,725 — 164,725 Short-term borrowings — 20,000 50,209 — 70,209 — 320,000 245,000 — 565,000 — 10,000 318,500 — 328,500 Accrued payroll and welfare — 12,047 51,634 — 63,681 — 15,011 71,760 — 86,771 — 18,482 76,235 — 94,717 Other taxes payable — 123,106 132,585 — 255,691 — 126,901 162,920 — 289,821 — 119,684 160,309 — 279,993 Income taxes payable (receivable) — (1,872) 271,960 — 270,088 — 28,267 418,233 — 446,500 — 174,426 417,065 — 591,491 Deposit payable to channel cooperators — — 19,700 — 19,700 — — 19,700 — 19,700 — — 12,016 — 12,016 Dividend payable — — — — — 59,226 — — — 59,226 — — — — — Accrued expenses and other current liabilities 2,938 102,150 370,948 — 476,036 605 69,990 505,132 — 575,727 245,607 94,826 589,057 — 929,490 Other non-current liabilities — 1,937 49,256 — 51,193 — — 37,571 — 37,571 — — 27,516 — 27,516 Deferred tax liabilities — — 722 — 722 — — 30,040 — 30,040 — 643 65,316 — 65,959 Intercompany payables — 5,424,862 6,116,118 (11,540,980) — — 7,411,124 3,929,207 (11,340,331) — — 5,639,171 3,221,368 (8,860,539) — Total Liability 2,938 8,559,319 7,063,132 (11,540,980) 4,084,409 59,831 11,555,334 5,528,067 (11,340,331) 5,802,901 245,607 8,241,318 5,239,748 (8,860,539) 4,866,134 Total shareholder’s equity 4,753,254 3,287,131 6,221,999 (9,509,130) 4,753,254 5,847,124 3,508,431 8,281,190 (11,789,621) 5,847,124 6,953,155 4,075,812 10,572,134 (14,647,947) 6,953,154 Selected Consolidated Statement of Comprehensive Income Data Year ended December 31, 2022 Year ended of December 31, 2023 Year ended December 31, 2024 Consolidated Consolidated Consolidated VIEs, VIEs, VIEs, The Trusts and Group The Trusts and Group The Trusts and Group Company Partnerships Subsidiaries Eliminations Consolidated Company Partnerships Subsidiaries Eliminations Consolidated Company Partnerships Subsidiaries Eliminations Consolidated RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB (in thousands) (in thousands) (in thousands) Total net revenue — 1,350,810 2,212,140 — 3,562,950 — 1,500,275 3,314,609 — 4,814,884 — 1,809,619 4,062,163 — 5,871,782 Intercompany revenues — 61,267 857,646 (918,913) — — 59,711 1,131,338 (1,191,049) — — 76,661 544,729 (621,390) — Origination and servicing, general and administrative and sales and marketing expenses (8,739) (330,622) (1,974,353) — (2,313,714) (5,899) (816,332) (2,246,668) — (3,068,899) (7,503) (896,578) (2,592,463) — (3,496,544) Intercompany costs — (492,732) (426,181) 918,913 — — (465,773) (725,276) 1,191,049 — — (544,070) (77,320) 621,390 — Net income 811,996 306,566 511,016 (817,582) 811,996 1,186,794 32,028 1,158,470 (1,190,498) 1,186,794 1,539,906 156,556 1,390,946 (1,547,502) 1,539,906 8 Table of Contents The following table presents the roll-forward of investments in our consolidated VIEs, Trusts and Partnership and subsidiaries in FY 2022, FY 2023 and FY 2024. Investments in Consolidated VIEs, Trusts and Partnerships and subsidiaries RMB in thousands Balance as of December 31, 2021 2,899,792 Equity in earnings of the Consolidated VIEs, Trusts and Partnerships 738,032 Equity in earnings of subsidiaries 79,550 Balance as of December 31, 2022 3,717,374 Equity in earnings of the Consolidated VIEs, Trusts and Partnerships 438,091 Equity in earnings of subsidiaries 752,407 Dividend distributed from subsidiaries (50,252) Balance as of December 31, 2023 4,857,620 Equity in earnings of the Consolidated VIEs, Trusts and Partnerships 623,965 Equity in earnings of subsidiaries 923,537 Dividend distributed from subsidiaries (118,339) Balance as of December 31, 2024 6,286,783 Consolidated VIEs, The Trusts and Company Partnerships Subsidiaries Amount due from (due to) Consolidated VIEs, Trusts and Partnerships and subsidiaries RMB in thousands RMB in thousands RMB in thousands Balance as of December 31, 2021 1,077,449 (1,443,237) 365,788 The Company transferred to the subsidiaries (164,708) — 164,708 The Consolidated VIEs, Trusts and Partnerships transferred to the subsidiaries — 277,495 (277,495) Intercompany transactions 23,157 211,371 (234,528) Impact of foreign exchange rate 88,214 — (88,214) Balance as of December 31, 2022 1,024,112 (954,371) (69,741) The Company transferred to the subsidiaries (74,702) — 74,702 The Consolidated VIEs, Trusts and Partnerships transferred to the subsidiaries — 1,171,533 (1,171,533) — (1,460,639) 1,460,639 Intercompany transactions (741) (82,875) 83,616 Impact of foreign exchange rate 99,053 — (99,053) Balance as of December 31, 2023 1,047,722 (1,326,352) 278,630 The Company transferred to the subsidiaries (188,679) — 188,679 The Consolidated VIEs, Trusts and Partnerships transferred to the subsidiaries — 1,199,360 (1,199,360) The subsidiaries transferred to Consolidated VIEs, Trusts and Partnerships — (1,881,194) 1,881,194 Intercompany transactions (491) (119,207) 119,698 Impact of foreign exchange rate 51,676 — (51,676) Balance as of December 31, 2024 910,228 (2,127,393) 1,217,165 Transfers of Cash through Our Organizations X Financial is a holding company with no operations of its own.