Exhibit 99.2
CNFINANCE HOLDINGS LIMITED
Index to Unaudited Condensed Consolidated Financial
Statements
CNFINANCE HOLDINGS LIMITED
Condensed consolidated balance sheets as of December 31, 2021 and September 30, 2022(unaudited)
Note | December 31, 2021 | September 30, 2022 | ||||||||
RMB | RMB | |||||||||
Assets | ||||||||||
Cash, cash equivalents and restricted cash | ||||||||||
Loans principal, interest and financing service fee receivables | 4 | |||||||||
Allowance for credit losses | ||||||||||
Net loans principal, interest and financing service fee receivables | ||||||||||
Loans held-for-sale (include RMB | ||||||||||
Investment securities | 5 | |||||||||
Property and equipment | ||||||||||
Intangible assets and goodwill | 6 | |||||||||
Deferred tax assets | ||||||||||
Deposits | ||||||||||
Guaranteed assets | ||||||||||
Right-of-use assets | ||||||||||
Other assets | ||||||||||
Total assets | ||||||||||
Liabilities and shareholders’ equity | ||||||||||
Interest-bearing borrowings | 7 | |||||||||
Borrowings under agreements to repurchase | ||||||||||
Other borrowings | ||||||||||
Accrued employee benefits | ||||||||||
Income taxes payable | ||||||||||
Deferred tax liabilities | ||||||||||
Lease liabilities | ||||||||||
Credit risk mitigation position | 8 | |||||||||
Other liabilities | ||||||||||
Total liabilities | ||||||||||
Ordinary shares | ||||||||||
Treasury stock | ( | ) | ||||||||
Additional paid-in capital | ||||||||||
Retained earnings | ||||||||||
Accumulated other comprehensive losses | 9 | ( | ) | ( | ) | |||||
Total shareholders’ equity | ||||||||||
Total liabilities and shareholders’ equity |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
2
CNFINANCE HOLDINGS LIMITED
Unaudited condensed consolidated statements of comprehensive income for the nine months ended September 30, 2021 and 2022
Nine months ended September 30, | ||||||||||
Note | 2021 | 2022 | ||||||||
RMB | RMB | |||||||||
Interest and fees income | ||||||||||
Interest and financing service fees on loans | 10 | |||||||||
Interest on deposits with banks | ||||||||||
Total interest and fees income | ||||||||||
Interest and fees expenses | ||||||||||
Interest expenses on interest-bearing borrowings | ( | ) | ( | ) | ||||||
Total interest and fees expenses | ( | ) | ( | ) | ||||||
Net interest and fees income | ||||||||||
Interest income charged to sales partners | 11 | |||||||||
Collaboration cost for sales partners | 12 | ( | ) | ( | ) | |||||
Net interest and fees income after collaboration cost | ||||||||||
Provision for credit losses (net of increase in guaranteed recoverable
assets of RMB | ( | ) | ( | ) | ||||||
Net interest and fees income after collaboration cost and provision for credit losses | ||||||||||
Realized gains on sales of investments, net | ||||||||||
Net gains on sales of loans | 13 | |||||||||
Other gains, net | ||||||||||
Total non-interest incomes | ||||||||||
Operating expenses | ||||||||||
Employee compensation and benefits | ( | ) | ( | ) | ||||||
Share-based compensation expenses | 17 | ( | ) | ( | ) | |||||
Taxes and surcharges | ( | ) | ( | ) | ||||||
Operating lease cost | 19 | ( | ) | ( | ) | |||||
Other expenses | 14 | ( | ) | ( | ) | |||||
Total operating expenses | ( | ) | ( | ) |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
CNFINANCE HOLDINGS LIMITED
Unaudited condensed consolidated statements of comprehensive income for the nine months ended September 30, 2021 and 2022
Nine
months ended September 30, | ||||||||||
Note | 2021 | 2022 | ||||||||
RMB | RMB | |||||||||
Income before income tax expense | ||||||||||
Income tax expense | 15 | ( | ) | ( | ) | |||||
Net income | ||||||||||
Earnings per share | 16 | |||||||||
Basic | ||||||||||
Diluted | ||||||||||
Other comprehensive (losses)/income | ||||||||||
Net unrealized income on investment securities | ||||||||||
Foreign currency translation adjustment | ( | ) | ||||||||
Comprehensive income |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
CNFINANCE HOLDINGS LIMITED
Unaudited condensed consolidated statements of cash flows for the nine months ended September 30, 2021 and 2022
Nine months ended September 30, |
||||||||
2021 | 2022 | |||||||
RMB | RMB | |||||||
Cash flows from operating activities: | ||||||||
Net income | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Provision for credit losses | ||||||||
Depreciation and amortization | ||||||||
Share-based compensation expenses | ||||||||
Net losses/(gains) on disposal of property and equipment | ( |
) | ||||||
Foreign exchange gains | ( |
) | ( |
) | ||||
Deferred tax benefit | ( |
) | ( |
) | ||||
Gains on sale of loans | ( |
) | ( |
) | ||||
Profit and loss arising from fair value changes | ( |
) | ||||||
Loans held-for-sale: | ||||||||
Originations and purchases | ( |
) | ( |
) | ||||
Proceeds from sales and paydowns of loans originally classified as held for sale | ||||||||
Changes in operating assets and liabilities: | ||||||||
Deposits | ( |
) | ||||||
Credit risk mitigation position | ||||||||
Other operating assets | ( |
) | ( |
) | ||||
Other operating liabilities | ( |
) | ( |
) | ||||
Net cash provided by operating activities | ||||||||
Cash flows from investing activities: | ||||||||
Loans originated, net of principal collected | ( |
) | ( |
) | ||||
Proceeds from sales of investment securities | ||||||||
Cash received from disposal of investment in equity securities | - | |||||||
Proceeds from disposal of property and equipment and intangible assets | ||||||||
Proceeds from sales of loans | ||||||||
Purchases of investment securities | ( |
) | ( |
) | ||||
Purchases of property, equipment and intangible assets | ( |
) | ( |
) | ||||
Net cash used in investing activities | ( |
) | ( |
) |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
CNFINANCE HOLDINGS LIMITED
Unaudited condensed consolidated statements of cash flows for the nine months ended September 30, 2021 and 2022
Nine months ended September 30, | ||||||||
2021 | 2022 | |||||||
RMB | RMB | |||||||
Cash flows from financing activities: | ||||||||
Proceeds from interest-bearing borrowings | ||||||||
Repurchase of ordinary shares | ( | ) | ||||||
Repayment of interest-bearing borrowings | ( | ) | ( | ) | ||||
Net cash provided by/(used in) financing activities | ( | ) | ||||||
Net increase/(decrease) in cash, cash equivalents and restricted cash | ( | ) | ||||||
Cash, cash equivalents and restricted cash at the beginning of the period | ||||||||
Effect of exchange rate change on cash, cash equivalents and restricted cash | ( | ) | ||||||
Cash, cash equivalents and restricted cash at the end of the period | ||||||||
Supplemental disclosures of cash flow information: | ||||||||
Income taxes paid | ||||||||
Interest expense paid |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
CNFINANCE HOLDINGS LIMITED
Unaudited condensed consolidated statements of changes in shareholders’ equity for the nine months ended September 30, 2021 and 2022
Note | Ordinary Shares | Treasury Stock | Additional paid-in capital | Accumulated income/(losses) | Retained earnings | Total equity | ||||||||||||||||||||
RMB | RMB | RMB | RMB | RMB | RMB | |||||||||||||||||||||
Balance as of January 1, 2021 | ( | ) | ||||||||||||||||||||||||
Net income | ||||||||||||||||||||||||||
Foreign currency translation adjustment | ( | ) | (1,618,941) | |||||||||||||||||||||||
Share-based compensation | 17 | |||||||||||||||||||||||||
Balance as of September 30, 2021 | ( | ) | ||||||||||||||||||||||||
Balance as of January 1, 2022 | ( | ) | ||||||||||||||||||||||||
Repurchase of ordinary shares | ( | ) | ( | ) | ||||||||||||||||||||||
Net income | ||||||||||||||||||||||||||
Foreign currency translation adjustment | ||||||||||||||||||||||||||
Share-based compensation | 17 | |||||||||||||||||||||||||
Balance as of September 30, 2022 | ( | ) | ( | ) |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
7
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
1. | BASIC OF PRESENTATION |
Basis of preparation
The accompanying unaudited interim condensed consolidated balance sheet as of September 30, 2022, the unaudited interim condensed consolidated statements of comprehensive loss for the nine months ended September 30, 2021 and 2022, the cashflows for the nine months ended September 30, 2021 and 2022, and the related footnote disclosures are unaudited. These unaudited interim condensed consolidated financial statements of the Company have been prepared in accordance with U.S. Generally Accepted Accounting Principles (“U.S. GAAP”) for interim financial information using accounting policies that are consistent with those used in the preparation of the Company’s audited consolidated financial statements for the year ended December 31, 2021. Accordingly, these unaudited interim condensed consolidated financial statements do not include all of the information and footnotes required by U.S. GAAP for annual financial statements.
In the opinion of management, the accompanying unaudited interim condensed consolidated financial statements contain all normal recurring adjustments necessary to present fairly the financial position, operating results and cash flows of the Company for each of the periods presented. The results of operations for the nine months ended September 30, 2022 are not necessarily indicative of results to be expected for any other interim period or for the full year of 2022. The consolidated balance sheet as of December 31, 2021 was derived from the audited consolidated financial statements at that date but does not include all of the disclosures required by U.S. GAAP for annual financial statements. These unaudited interim condensed consolidated financial statements should be read in conjunction with the Company’s consolidated financial statements for the year ended December 31, 2021.
Variable interest entities (“VIEs”)
Structured funds
The Group grants loans to customers through structured funds set up by trust companies. The assets of the structured funds can only be used to settle obligations of consolidated VIEs. The Group is general partner of the funds, promising the expected returns for limited partners, and providing credit enhancement on the loans to customers under the funds. The Group is also the manager of the funds, making decisions in the loan origination process. The Group is the primary beneficiary of the funds as it has the power to direct the activities that most significantly impact the economic performance of the funds and it has obligation to absorb losses of the funds that could potentially be significant to the funds or the right to receive benefits from the funds that could potentially be significant to the funds. The Group consolidates the structured funds as it is the primary beneficiary of the funds as of September 30, 2022.
8
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
(a) | Recently issued accounting standards |
ASU 2022-02 - Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures
The ASU 2022-02 is to be adopted on a prospective basis and will be effective for the Group on January 1, 2023, although early adoption is permitted. Adoption of the accounting standard is not expected to have an impact on the Group’s operating results or financial position.
ASU 2022-03 -Accounting Standards Update No. 2022-03—Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions
The ASU 2022-03 is to be adopted on a prospective basis and will be effective for the Group on January 1, 2024, although early adoption is permitted. Adoption of the accounting standard is not expected to have an impact on the Group’s operating results or financial position, as the Company excludes such restrictions when valuing equity securities.
(b) | Principles of consolidation |
The accompanying unaudited condensed consolidated financial statements include the unaudited condensed financial statements of the Group, its subsidiaries and consolidated VIEs. All intercompany transactions and balances have been eliminated in consolidation. The Group accounts for investments over which it has significant influence but not a controlling financial interest using the equity method of accounting.
(c) | Currency translation for financial statements presentation |
The Group uses Renminbi (“RMB”) as its reporting currency. The United States Dollar (“USD”) is the functional currency of the Company incorporated in Cayman and the Group’s subsidiary Sincere Fame incorporated in British Virgin Islands, and the Hong Kong Dollar (“HKD”) is the functional currency of the Group’s subsidiary China Financial Services Group Limited incorporated in Hong Kong and the RMB is the functional currency of the Group’s PRC subsidiaries.
The financial statements of the Group are translated from the functional currency to the reporting currency, RMB. Assets and liabilities of the subsidiaries are translated into RMB using the exchange rate in effect at each balance sheet date. Income and expenses items are generally translated at the average exchange rates prevailing during the period. Foreign currency translation adjustments arising from these are accumulated as a separate component of shareholders’ deficit on the unaudited condensed consolidated financial statements. The resulting exchange differences are recorded in the unaudited condensed consolidated statements of comprehensive income.
(d) | Use of estimates |
The preparation of unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the unaudited condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant items subject to such estimates and assumptions include, allowance for loans principal, interest and financing service fee receivables, guarantee assets, the valuation allowance for deferred tax assets, unrecognized tax benefits, the indefinite reinvestment assertion, guarantee liabilities, the fair value of investment securities and the fair value of share-based compensation.
9
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
(e) | Revenue recognition |
Interest and financing service fees on loans which are amortized over the contractual life of the related loans are recognized in unaudited condensed consolidated statements of comprehensive income in accordance with ASC 310 using the effective interest method.
Service fees under commercial bank partnership is recognized in accordance with ASC 606 when following conditions are met: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract and (v) recognize revenue when (or as) the entity satisfies a performance obligation.
The criteria of revenue recognition as they relate to each of the following major revenue generating activities are described below:
(i) | Interest and financing service fees on loans |
Interest and financing service fees on loans, which include financing service fees on loans, are collected from borrowers for loans and related services.
Interest and financing service fees on loans include the amortization of any discount or premium or differences between the initial carrying amount of an interest-bearing asset and its amount at maturity calculated using the effective interest basis.
The effective interest method is a method of calculating the amortized cost of a financial asset and of allocating the interest and financing service fees on loans over the years. The effective interest rate is the rate that exactly discounts estimated future cash payments or receipts through the expected life of the financial instrument. When calculating the effective interest rate, the Group estimates cash flows considering all contractual terms of the financial instrument but does not consider future credit losses. Interest on the impaired assets is recognized using the rate of interest used to discount future cash flows.
(ii) | Service fees under commercial bank partnership |
The Group charges certain percentage of the loan granted under the commercial bank partnership as service fees for its loan introduction service, guarantee service, post-loan service provided to the commercial banks. The loan introduction service fees are recognized at the point of time when the loan agreements between commercial banks and the borrowers are effective, and the post-loan service fees and the guarantee service fees are recognized over the period of the loan terms and guarantee terms, respectively.
(iii) | Interest income charged to sales partners |
In the event of a loan defaults and the sales partner chooses to repurchase such loan in installments, the Group charges certain percentage of the loan as the interest income charged to sales partners.
10
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
(iv) | Realized gains/(losses) on sales of investments |
Realized gains/(losses) consist of realized gains and losses from the sale of investment securities, presented on a net basis.
(v) | Net gains/(losses) on sales of loans |
Net gains/(losses) on sales of loans refer to any gains and losses from the disposal of loans which is accounted for as a sale under ASC 860.
(vi) | Gains on confiscation of credit risk mitigation positions (or “CRMPs”) |
Gains on confiscation of credit risk mitigation positions are recognized to the extent confiscated CRMPs exceed previously recognized allowance for loan losses and guarantee asset when sales partners surrender the CRMPs and the obligation of refunding the CRMPs is released.
(f) | Loans |
(i) | On-balance sheet loans |
Loans are reported at their outstanding principal balances net of any unearned income and unamortized deferred fees and costs. Loan origination fees and certain direct origination costs are generally deferred and recognized as adjustments to income over the lives of the related loans.
The Group facilitates credit to borrowers through structured funds which are considered as consolidated VIEs and the Group evaluated VIEs for consolidation in accordance with ASC 810. Providing credit strengthening arrangement since March 2018 for the loans to customers under the funds is one of the key factors to determine that the Group should consolidate the structured funds as it is the primary beneficiary of the funds. As a result, the loan principal remains on the Group’s unaudited condensed consolidated balance sheets, whilst the funds received from senior tranches holders are recorded as Other Borrowings in the Group’s unaudited condensed consolidated balance sheets as disclosed in Note 7(b).
Non-accrual policies
Loans principal, interest and financing service fee receivables are placed on non-accrual status when payments are 90 days contractually past due. When a loan principal, interest and financing service fee receivable is placed on non-accrual status, interest and financing service fees accrual cease. If the loan is non-accrual, the cost recovery method is used and cash collected is applied to first reduce the carrying value of the loan. Otherwise, interest income may be recognized to the extent cash is received. Loans principal, interest and financing service fee receivables may be returned to accrual status when all of the borrower’s delinquent balances of loans principal, interest and financing service fee have been settled and the borrower continue to perform in accordance with the loan terms for a period of at least six months.
11
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
Charge-off policies
For the year ended December 31, 2019, in order to align the Group’s charge-off policies with ASC 326-20-35-8 (superseded ASC 310-10-35-41), the Group revised its charge-off policies as follows:
Loans principal, interest and financing service fee receivables are charged down to net realizable value (fair value of collaterals, less estimated costs to sell) when the Group has determined the remaining balance is uncollectable after exhausting all collection efforts. In order to comply with ASC 310 and ASC 326, the Group considers loans principal, interest and financing service fee receivables meeting any of the following conditions as uncollectable and charged-off: (i) death of the borrower; (ii) identification of fraud, and the fraud is officially reported to and filed with relevant law enforcement departments; (iii) sales of loans to third parties; (iv) settlement with the borrower, where the Group releases irrecoverable loans through private negotiations with the borrower where the borrower cannot repay the loan in full through self-funding or voluntary sale of the collateral; (v) disposal through legal proceedings, including but not limited to online arbitrations, judicial auctions and court enforcements; or (vi) loans are 180 days past due unless both well-secured and in the process of collection.
Allowance for credit losses
Allowance for credit losses represents management’s best estimate of probable losses inherent in the portfolio.
Commencing January 1, 2020, CNFinance adopted ASC 326, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”, which replaced the incurred loss methodology for determining the provision for credit losses and allowance for credit losses (“ACL”) with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) model. ASC 326 defines the ACL as a valuation account that is deducted from the amortized cost of a financial asset to present the net amount that management expects to collect on the financial asset over its expected life. All financial assets carried at amortized cost are in the scope of ASC 326, while assets measured at fair value are excluded. The allowance for credit losses is adjusted each period for changes in expected lifetime credit losses.
12
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
The allowance for credit losses includes an asset-specific component and a statistically based component. The Group aggregates loans sharing similar risk characteristics into pools for purposes of measuring expected credit losses. Pools are reassessed periodically to confirm that all loans within each pool continue to share similar risk characteristics. Expected credit losses for loans that do not share similar risk characteristics with other financial assets are measured individually.
Estimation of CECLs requires CNFinance to make assumptions regarding the likelihood and severity of credit loss events and their impact on expected cash flows, which drive the probability of default (PD), loss given default (LGD) and exposure at default (EAD) models. In its loss forecasting framework, ECL is determined primarily by utilizing models for the borrowers’ PD, LGD and EAD and the Group incorporates forward-looking information through the use of macroeconomic scenarios applied over the forecasted life of the assets. These macroeconomic scenarios include variables that have historically been key drivers of increases and decreases in credit losses. These variables include, but are not limited to, gross-domestic product rates, interest rates and consumer price indexes.
The ACL for financial assets held at amortized cost is a valuation account that is deducted from, or added to, the amortized cost basis of the financial assets to present the net amount expected to be collected. When credit expectations change, the valuation account is adjusted with changes reported in provision for credit losses. If amounts previously charged off are subsequently expected to be collected, the Group may recognize a negative allowance, which is limited to the amount that was previously charged off.
The asset-specific component is calculated under ASC 310-10-35, on an individual basis for the loans whose payments are contractually past due more than 90 days or which are considered impaired. A financial asset is collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the sale or operation of the collateral. When a collateral-dependent financial asset is probable of foreclosure, the Group will measure the ACL based on the fair value of the collateral and we will measure the ACL based on the collateral’s net realizable value (fair value of collateral, less estimated costs to sell).
Under the collaboration model, when the Group grants a loan through a trust plan, the loan is with the borrower and guarantee is entered into with a separate counterparty (the sales partner). As such, under the definition of ASC 326-20-20, the guarantee arrangement and lending arrangement would be considered freestanding arrangements. As sale partners will provide guarantee of the entire loan to the Group, collection for loss is probable and estimable when a loss on an insured loan is incurred and recognized. In this case, the Group will recognize guarantee loss recoverable asset in the amount that the Group determines is probable to receive from the guarantor with an offsetting entry to “provision for credit losses” when the Group concludes that the loss recovery is collectible. However, potential recovery that exceeds the recognized loss, if any, (gain contingency) will not be recognized until cash is received. Therefore, the amounts estimated to be recoverable from the proceeds of guarantees will be reported as a separate asset (guarantee asset) in the balance sheet. The increase in guaranteed recoverable assets are included in the income statement as a reduction of the “provision for credit losses”, separate disclosure of the increase in guaranteed recoverable assets will be included in the rollforward of the “allowance for credit losses”. The income statement caption will be modified as “provision for credit losses, net of increase in increase in guaranteed recoverable assets.
13
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
Loans held-for-sale
Loans held-for-sale are measured at the lower of cost or fair value, with valuation changes recorded in noninterest revenue. The valuation is performed on an individual loan basis. Loan origination fees or costs and purchase price discounts or premiums are deferred in a contra loan account until the related loan is sold. The deferred fees or costs and discounts or premiums are adjustments to the basis of the loan and therefore are included in the periodic determination of the lower of cost or fair value adjustments.
The loan is derecognized if the Group does not retain any risk and rewards after transferring the loan. Such transfer would be recorded as sales according to ASC 860-10-40-5. At the time of derecognition, any related loan loss allowance is released. Gains and losses on loans transfer as a sale are recognized in the noninterest income.
(ii) | Off-balance sheet loans |
For loans funded by the proceeds from third-party commercial banks, each underlying loan and borrower has to be approved by the third-party commercial banks individually. Once the loan is approved by and originated by the third-party commercial bank, the fund is provided by the third-party commercial bank to the borrower and a lending relationship between the borrower and the third-party commercial bank is established through a loan agreement. Effectively, the Group offers loan facilitation and matching services to the borrowers who have credit needs and the commercial banks who originate loans directly to borrowers referred by the Group. The Group continues to provide post-origination services to the borrowers over the term of the loan agreement. Under this scenario, the Group determines that it is not the legal lender or borrower in the loan origination and repayment process. Accordingly, the Group does not record loans principal, interest and financing service fee receivables arising from these loans nor interest-bearing borrowings to the third-party commercial banks.
(g) | Income tax |
Income taxes are accounted for under the asset and liability
method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial
statement carrying amounts of existing assets and liabilities and their respective tax bases and for operating loss and tax credit carry
forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in
which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change
in tax rates is recognized in income in the period that includes the enactment date. The Group recognizes the effect of income tax positions
only if those positions are more likely than not of being sustained. Recognized income tax positions are measured at the largest amount
that is greater than
14
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
(h) | Share-based compensation |
The Group measures the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award and recognizes the cost over the period the employee is required to provide service in exchange for the award, which generally is the vesting period. The Group recognizes compensation cost using a front-loading approach for an award with only service conditions that have a graded vesting schedule over the requisite service period for the entire award, net of estimated forfeitures, provided that the cumulative amount of compensation cost recognized at any date at least equals the portion of the grant-date value of such award that is vested at that date. Forfeiture rates are estimated based on historical and future expectations of employee turnover rates.
(p) | Guarantee liabilities |
The estimated fair value of the guarantee liabilities at inception of the loans is determined based on a discounted cash flow model, but with reference to estimates of expected loss rates using CECL lifetime methodology. Subsequent to initial recognition, the guarantee liabilities continue to be reduced by recording a credit to net income as the guarantor is released from the guaranteed risk over the terms of the underlying loans, as “other gains, net” in the consolidated statements of comprehensive income.
The expected credit losses of the guarantee are accounted for in addition to and separately from the guarantee liability accounted for under ASC 460. The contingent guarantee liabilities are determined using CECL lifetime methodology and recognized in full amount at loan inceptions. At each reporting date, the Group measures the contingent guarantee liabilities of the underlying loans, on a portfolio basis, and the relevant credit losses of guarantee are recorded as “other gains, net” in the consolidated statements of comprehensive income.
(i) | Fair value measurements |
The Group uses valuation approaches that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. The Group determines fair value based on assumptions that market participants would use in pricing an asset or liability in the principal or most advantageous market. When considering market participant assumptions in fair value measurements, the following fair value hierarchy distinguishes between observable and unobservable inputs, which are categorized in one of the following levels in accordance with ASU 2011-04 (see Note 3 to the unaudited condensed consolidated financial statements):
● | Level 1 Inputs: Unadjusted quoted prices in active markets for identical assets or liabilities accessible to the reporting entity at the measurement date. |
● | Level 2 Inputs: Other than quoted prices included in Level 1 inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the asset or liability. |
● | Level 3 Inputs: Unobservable inputs for the asset or liability used to measure fair value to the extent that observable inputs are not available, thereby allowing for situations in which there is little, if any, market activity for the asset or liability at measurement date. |
15
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
3 | Fair value measurements |
The level in the fair value hierarchy within which a fair value measurement in its entirety falls is based on the lowest level input that is significant to the fair value measurement in its entirety. In situations where there is little, if any, market activity for the asset or liability at the measurement date, the fair value measurement reflects management’s own judgments about the assumptions that market participants would use in pricing the asset or liability. Those judgments are developed by management based on the best information available in the circumstances.
Fair Value Hierarchy
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market. Valuation techniques that are consistent with the market, income or cost approach, are used to measure fair value.
Assets recorded at fair value on a recurring basis mainly include marketable securities. Additionally, from time to time, the Group records fair value adjustments on a nonrecurring basis. These nonrecurring adjustments typically involve application of LOCOM (the lower of cost or fair value) accounting, write-downs of individual assets or application of the measurement alternative for nonmarketable equity securities.
Fair Value Measurements
A description of the valuation techniques applied to the Group’s major categories of assets and liabilities measured at fair value is as follows.
The Group determines fair value primarily based on pricing sources with reasonable levels of price transparency. Where quoted prices are available in an active market, the Group classifies the assets and liabilities within Level 1 of the valuation hierarchy. If quoted market prices are not available, fair value is primarily determined using pricing models using observable trade data, market data, quoted prices of securities with similar characteristics or discounted cash flows. Such instruments would generally be classified within Level 2 of the valuation hierarchy.
The following table presents the Group’s fair value hierarchy for those assets measured at fair value on a recurring basis as of December 31, 2021 and September 30, 2022.
September 30, 2022 | ||||||||||||||||
Fair value | Level 1 | Level 2 | Level 3 | |||||||||||||
RMB | RMB | RMB | RMB | |||||||||||||
Wealth management products | ||||||||||||||||
Total |
16
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
3 | Fair value measurements (continued) |
December 31, 2021 | ||||||||||||||||
Fair value | Level 1 | Level 2 | Level 3 | |||||||||||||
RMB | RMB | RMB | RMB | |||||||||||||
Wealth management products | ||||||||||||||||
Total |
The following table presents the Group’s fair value hierarchy for those assets measured at fair value on a non-recurring basis as of December 31, 2021 and September 30, 2022.
September 30, 2022 | ||||||||||||||||
Fair value | Level 1 | Level 2 | Level 3 | |||||||||||||
RMB | RMB | RMB | RMB | |||||||||||||
Loans(1) | ||||||||||||||||
Loans held-for-sale(2) | ||||||||||||||||
Equity securities(3) | ||||||||||||||||
Total |
December 31, 2021 | ||||||||||||||||
Fair value | Level 1 | Level 2 | Level 3 | |||||||||||||
RMB | RMB | RMB | RMB | |||||||||||||
Loans(1) | ||||||||||||||||
Loans held-for-sale(2) | ||||||||||||||||
Equity securities(3) | ||||||||||||||||
Total |
(1) |
(2) |
(3) |
During the year ended December 31, 2021 and nine months ended September 30, 2022, there were no transfers between instruments in Level 1 and Level 2. The Group does not have level 3 instruments as of December 31, 2021 and September 30, 2022.
17
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
4 | Loans principal, interest and financing service fee receivables |
Note | December 31, 2021 | September 30, 2022 | ||||||||
RMB | RMB | |||||||||
Home equity loan: | (i) | |||||||||
Loans principal, interest and financing service fee receivables | ||||||||||
Less: allowance for credit losses | (a) | |||||||||
- Individually assessed | ( | ) | ( | ) | ||||||
- Collectively assessed | ( | ) | ( | ) | ||||||
Subtotal | ( | ) | ( | ) | ||||||
Net loans principal, interest and financing service fee receivables of home equity loan | ||||||||||
Corporate loan: | (ii) | |||||||||
Loans principal, interest and financing service fee receivables | ||||||||||
Less: allowance for credit losses | ( | ) | ||||||||
Net loans principal, interest and financing service fee receivables of corporate loan | ||||||||||
Net loans principal, interest and financing service fee receivables |
18
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
4 | Loans principal, interest and financing service fee receivables (continued) |
(i) | Home equity loan |
(a) | Allowance for credit losses |
The table below presents the components of allowances for loans principal, interest and financing service fee receivables by impairment methodology with the recorded investment as of September 30, 2021 and September 30, 2022.
Nine months ended September 30, 2022 | ||||||||||||
Allowance for loans which are collectively assessed | Allowance for loans which are individually assessed | Total | ||||||||||
RMB | RMB | RMB | ||||||||||
As of January 1 | ||||||||||||
Provision for credit losses | ||||||||||||
Charge-offs(1) | ( | ) | ( | ) | ( | ) | ||||||
Increase in guaranteed recoverable assets | ||||||||||||
Recoveries | ||||||||||||
As of September 30 | ||||||||||||
Net loans principal, interest and financing service fee receivables | ||||||||||||
Recorded investment |
19
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
4 | Loans principal, interest and financing service fee receivables (continued) |
Nine months ended September 30, 2021 | ||||||||||||
Allowance for loans which are collectively assessed | Allowance for loans which are individually assessed | Total | ||||||||||
Subtotal | Subtotal | RMB | ||||||||||
RMB | RMB | |||||||||||
As of January 1 | ||||||||||||
Provision for credit losses | ( | ) | ||||||||||
Charge-offs(1) | ( | ) | ( | ) | ( | ) | ||||||
Increase in guaranteed recoverable assets | ||||||||||||
Recoveries | ||||||||||||
As of September 30 | ||||||||||||
Net loans principal, interest and financing service fee receivables | ||||||||||||
Recorded investment |
(1) | In 2020, the Group revised its charge-off policy so that loans that are 180 days past due are charged down to net realizable value (fair value of collateral, less estimated costs to sell) unless the loans are both well-secured and in the process of collection. |
20
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
4 | Loans principal, interest and financing service fee receivables (continued) |
The Group charges off loans principal, interest and financing service fee receivables if the remaining balance is considered uncollectable. Recovery of loans principal, interest and financing service fee receivables previously charged off would be recorded when received.
For the description of the Group’s related accounting policies of allowance for credit losses, see Note 2(f) Loans.
The following tables present the aging of allowance for credit losses as of September 30, 2022.
Total current | 1 - 30 days past due | 31 - 90 days past due | 91 - 180 days past due | Total loans | ||||||||||||||||
RMB | RMB | RMB | RMB | RMB | ||||||||||||||||
The collaboration model | ||||||||||||||||||||
First lien | ||||||||||||||||||||
Second lien | ||||||||||||||||||||
Subtotal | ||||||||||||||||||||
The traditional facilitation model | ||||||||||||||||||||
First lien | ||||||||||||||||||||
Second lien | ||||||||||||||||||||
Subtotal | ||||||||||||||||||||
Allowance for credit losses |
21
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
4 | Loans principal, interest and financing service fee receivables (continued) |
The following tables present the aging of allowance for credit losses as of December 31,2021.
Total current | 1 - 30 days past due | 31 - 90 days past due | 91 - 180 days past due | Total loans | ||||||||||||||||
RMB | RMB | RMB | RMB | RMB | ||||||||||||||||
The collaboration model | ||||||||||||||||||||
First lien | ||||||||||||||||||||
Second lien | ||||||||||||||||||||
Subtotal | ||||||||||||||||||||
The traditional facilitation model | ||||||||||||||||||||
First lien | ||||||||||||||||||||
Second lien | ||||||||||||||||||||
Subtotal | ||||||||||||||||||||
Allowance for credit losses |
22
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
4 | Loans principal, interest and financing service fee receivables (continued) |
(b) | Loan delinquency and non-accrual details |
The following tables present the aging of past-due loan principal and financing service fee receivables as of September 30, 2022.
Total current | 1 - 30 days past due | 31 - 90 days past due | 91 - 180 days past due | 181 - 270 days past due | 271 - 360 days past due | over 360 days past due | Total loans | Total non-accrual | ||||||||||||||||||||||||||||
RMB | RMB | RMB | RMB | RMB | RMB | RMB | RMB | RMB | ||||||||||||||||||||||||||||
The collaboration model | ||||||||||||||||||||||||||||||||||||
First lien | ||||||||||||||||||||||||||||||||||||
Second lien | ||||||||||||||||||||||||||||||||||||
Subtotal | ||||||||||||||||||||||||||||||||||||
The traditional facilitation model | ||||||||||||||||||||||||||||||||||||
First lien | - | - | - | |||||||||||||||||||||||||||||||||
Second lien | - | - | - | - | - | |||||||||||||||||||||||||||||||
Subtotal | - | - | - | |||||||||||||||||||||||||||||||||
Loans principal, interest and financing service fee receivables |
23
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
4 | Loans principal, interest and financing service fee receivables (continued) |
The following tables present the aging of past-due loan principal and financing service fee receivables as of December 31, 2021.
Total current | 1 - 30 days past due | 31 - 90 days past due | 91 - 180 days past due | 181 - 270 days past due | 271 - 360 days past due | over 360 days past due | Total loans | Total non-accrual | ||||||||||||||||||||||||||||
RMB | RMB | RMB | RMB | RMB | RMB | RMB | RMB | RMB | ||||||||||||||||||||||||||||
The collaboration model | ||||||||||||||||||||||||||||||||||||
First lien | ||||||||||||||||||||||||||||||||||||
Second lien | ||||||||||||||||||||||||||||||||||||
Subtotal | ||||||||||||||||||||||||||||||||||||
The traditional facilitation model | ||||||||||||||||||||||||||||||||||||
First lien | ||||||||||||||||||||||||||||||||||||
Second lien | ||||||||||||||||||||||||||||||||||||
Subtotal | ||||||||||||||||||||||||||||||||||||
Loans principal, interest and financing service fee receivables |
Loans principal, interest and financing service fee receivables are placed on non-accrual status when payments are 90 days contractually past.
Any interest accrued on non-accrual loans is reversed at 90 days and charged against current earnings, and interest is thereafter included in earnings only to the extent actually received in cash. When there is doubt regarding the ultimate collectability of principal, all cash receipts are thereafter applied to reduce the recorded investment in the loan.
24
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
4 | Loans principal, interest and financing service fee receivables (continued) |
(c) | Impaired loans |
(1) | Impaired loans summary |
Recorded investment | ||||||||||||||||||||
Unpaid balance | Impaired loans | Impaired loans with related allowance for credit losses | Impaired loans without related allowance for credit losses | Related allowance for credit losses | ||||||||||||||||
RMB | RMB | RMB | RMB | RMB | ||||||||||||||||
First lien | ||||||||||||||||||||
Second lien | ||||||||||||||||||||
As of September 30, 2022 | ||||||||||||||||||||
First lien | ||||||||||||||||||||
Second lien | ||||||||||||||||||||
As of December 31, 2021 |
Impaired loans are those loans where the Group, based on current information and events, believes it is probable all amounts due according to the contractual terms of the loan will not be collected. All amounts due according to the contractual terms means that both the contractual interest payments and the contractual principal payments of a loan will be collected as scheduled in the loan agreement. Impaired loans without an allowance generally represent loans that the fair value of the underlying collateral meets or exceeds the loan’s amortized cost.
25
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
4 | Loans principal, interest and financing service fee receivables (continued) |
(2) | Average recorded investment in impaired loans |
Nine months ended September 30, 2021 | Nine months ended September 30, 2022 | |||||||||||||||
Average recorded investment | Interest and fees income recognized | Average recorded investment | Interest and fees income recognized | |||||||||||||
RMB | RMB | RMB | RMB | |||||||||||||
First lien | ||||||||||||||||
Second lien | ||||||||||||||||
Impaired loans |
(i) | Average recorded investment represents ending balance for the last three quarters and does not include the related allowance for credit losses. |
(ii) | The interest and fees income recognized are those interest and financing service fees recognized related to impaired loans. All the amounts are recognized on cash basis. |
No debt restructuring in which contractual terms of loans are modified, has occurred during the period from January 1 to September 30, 2021 and 2022.
26
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
4 | Loans principal, interest and financing service fee receivables (continued) |
The Group transferred loans with carrying amounts of RMB
The Group carries out pre-approval, review and credit approval of loans by professionals for credit risk arising from micro credit business. During the post-transaction monitoring process, the Group conducts a visit of customers regularly after disbursement of loans, and conducts on-site inspection when the Group considers it is necessary. The review focuses on the status of the collateral. The Group delegates sales partners to assist in the aforementioned credit risk assessment activities.
The Group adopts a loan risk classification approach to manage the loan portfolio risk. Loans are classified as non-impaired and impaired based on the different risk level. When one or more event demonstrates there is objective evidence of impairment and causes losses, corresponding loans are considered to be classified as impaired. The allowance for credit losses on impaired loans are determined with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) model.
The Group applies a series of criteria in determining the classification of loans. The loan classification criteria focus on a number of factors, including (i) the borrower’s ability to repay the loan; (ii) the borrower’s repayment history; (iii) the borrower’s willingness to repay; (iv) the net realizable value of any collateral; and (v) the prospect for the support from any financially responsible guarantor. The Group also takes into account the length of time for which payments of principal and interest on a loan are overdue.
(d) | Loans held-for-sale |
Loans held-for-sale are measured at the lower of cost or fair value,
with valuation changes recorded in noninterest revenue. The valuation is performed on an individual loan basis. Loans transferred to held-for-sale
category were RMB
(ii) | Corporate loan |
Corporate loan represents loans granted to businesses to assist its
funding of operating costs and capital expenditures, which are not collateralized. Net loans principal, interest and financing service
fee receivables of corporate loan were
27
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
5 | Investment securities |
Investment securities consist of equity securities and debt securities.
(a) | Equity securities |
The carrying amount and fair value of the equity securities by major security type and class of security as of December 31, 2021 and September 30, 2022 was as follows:
Aggregate cost basis |
Profits
and losses from fair value changes |
Aggregate fair value |
||||||||||
RMB | RMB | RMB | ||||||||||
As of September 30, 2022: | ||||||||||||
Wealth management products | ||||||||||||
Total |
Aggregate cost basis |
Profits
and losses from fair value changes |
Aggregate fair value |
||||||||||
RMB | RMB | RMB | ||||||||||
As of December 31, 2021: | ||||||||||||
Wealth management products | ||||||||||||
Total |
The investments in asset management products principally invests in bonds listed and traded between banks and exchanges, monetary market instruments, treasury bonds, convertible or exchangeable bonds and other fixed income financial instruments.
Wealth management products are investment products issued by commercial banks and other financial institutions in China. The wealth management products invest in a pool of liquid financial assets in the interbank market or exchange, including debt securities, asset backed securities, interbank lending, reverse repurchase agreements and bank deposits. The products can be redeemed on weekdays on demand.
28
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
5 | Investment securities (continued) |
(b) | Debt securities |
Amortized cost | Impairment | Net amortized cost | ||||||||||
RMB | RMB | RMB | ||||||||||
As of September 30, 2022: | ||||||||||||
Investment in partnership | ( | ) | ||||||||||
Corporate bond | ( | ) | ||||||||||
Total | ( | ) |
Amortized cost | Impairment | Net amortized cost | ||||||||||
RMB | RMB | RMB | ||||||||||
As of December 31, 2021: | ||||||||||||
Investment in partnership | ( | ) | ||||||||||
Total | ( | ) | ||||||||||
The debt securities are in the form of investments in partnership and corporate bond. The partnerships guarantee investment principle and a fixed interest income to the Group. The Group has the intent and ability to hold the debt securities to maturity or payoff.
29
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
6 | Intangible assets and goodwill |
(a) | Intangible assets |
December 31, 2021 | September 30, 2022 | |||||||||||||||||||||||
Gross carrying value |
Accumulated amortisation |
Net carrying value |
Gross carrying value |
Accumulated amortisation |
Net carrying Value |
|||||||||||||||||||
RMB | RMB | RMB | RMB | RMB | RMB | |||||||||||||||||||
Amortized intangible assets: | ||||||||||||||||||||||||
Software | ( |
) | ( |
) | ||||||||||||||||||||
Cooperation agreement | ( |
) | ( |
) | ||||||||||||||||||||
Total amortized intangible assets | ( |
) | ( |
) | ||||||||||||||||||||
Unamortized intangible assets: | ||||||||||||||||||||||||
Trademarks |
As of December 31, 2021 and September 30, 2022, accumulated amortization
was RMB
Software | ||||
RMB | ||||
Nine months ended September 30, 2022 (actual) | ||||
Remainder of 2022 | ||||
Estimate for year ended December 31, 2023 | ||||
2024 | ||||
2025 | ||||
2026 | ||||
2027 |
7 | Interest-bearing borrowings |
(a) | Borrowings under agreements to repurchase |
Financial assets sold under agreements to repurchase are effectively short-term collateralized borrowings. In these transactions, the Group receives cash in exchange for transferring financial assets as collateral and recognizes an obligation to reacquire the financial assets for cash at the transaction’s maturity. These types of transactions create risks, including (1) fair value of the financial assets transferred may decline below the amount of obligation to reacquire the financial assets, and therefore create an obligation to pledge additional amounts, or to replace collaterals pledged, and (2) the Group does not have sufficient liquidity to repurchase the financial assets at the transaction’s maturity.
30
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
7 | Interest-bearing borrowings (continued) |
Note | Fixed interest rate per annum | Term | December 31, 2021 | September 30, 2022 | ||||||||||||
RMB | RMB | |||||||||||||||
Repurchase agreements | ||||||||||||||||
Financial institution | (i) | % | ||||||||||||||
Interest payable | ||||||||||||||||
Financial institution | (i) | |||||||||||||||
Total repurchase agreements |
(i) | Funds obtained from financial institutions |
On July 27, 2021, the Group transferred loan principals, interests
and financing service fee receivables with carrying amount of RMB
On August 29, 2022, the Group transferred loan principals, interests
and financing service fee receivables with carrying amount of RMB
The below table provides the underlying collateral types of the gross obligations under repurchase agreements. For more information about pledged assets, refer to the Note 7(c).
December 31, 2021 | September 30, 2022 | |||||||
RMB | RMB | |||||||
Underlying collateral types of gross obligations | ||||||||
Repurchase agreements: | ||||||||
Loans principal, interest and financing service fee receivables | ||||||||
Total repurchase agreements |
31
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
7 | Interest-bearing borrowings (continued) |
The below table provides the contractual maturities of the gross obligations under repurchase agreements.
Overnight | Up to 30 days | 30 to 90 days | Greater
than | Total gross obligations | ||||||||||||||||
RMB | RMB | RMB | RMB | RMB | ||||||||||||||||
Repurchase agreements | ||||||||||||||||||||
As of September 30,2022 | ||||||||||||||||||||
As of December 31,2021 |
(b) | Other borrowings |
Note | Fixed interest rate per annum | Term | December
31 | September
30 | ||||||||||
RMB | RMB | |||||||||||||
Short-term: | ||||||||||||||
Investors of consolidated VIEs | (i) | % | ||||||||||||
Long-term: | ||||||||||||||
Investors of consolidated VIEs | (i) | % | ||||||||||||
Interest payable to | ||||||||||||||
Investors of consolidated VIEs | (i) | |||||||||||||
Total |
(i) | The financial liabilities arising from the VIEs with underlying
investments in loans to customers are classified as payable in these unaudited condensed consolidated financial statements. It is because
the Group has an obligation to pay senior tranches holders upon maturity dates based on the related terms of those consolidated structured
funds. As of September 30, 2022, the borrowings from VIEs have principal RMB |
Aggregate annual maturities of long-term borrowing obligations (based on final maturity dates) are as follows:
September 30, 2022 | ||||||||||||||||||||||||||||
2023 | 2024 | 2025 | 2026 | 2027 | Thereafter | Total | ||||||||||||||||||||||
RMB | RMB | RMB | RMB | RMB | RMB | |||||||||||||||||||||||
Investors of consolidated VIEs |
32
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
7 | Interest-bearing borrowings (continued) |
(c) | Pledged assets |
The Group pledges certain assets to secure borrowings under agreements to repurchase and other borrowings. The table provides the total carrying amounts of pledged assets by asset types.
December 31, 2021 | September 30, 2022 | |||||||
RMB | RMB | |||||||
Loans principal, interest and financing service fee receivables | ||||||||
Total |
Amounts presented above include carrying value of RMB
8 | Credit risk mitigation position |
December
31, 2021 | September
30, 2022 | |||||||
RMB | RMB | |||||||
Balance at the beginning of the year/period | ||||||||
Increase during the year/period | ||||||||
Decrease during the year/period | ( | ) | ( | ) | ||||
Confiscation during the year/period | ( | ) | ( | ) | ||||
Balance at the end of the year/period |
Under the collaboration model, the Group collaborates with sales partners
who are dedicated to introduce the Group’s loan services to prospective borrowers. The sales partners need to place security deposits
ranging from
33
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
9 | Accumulated other comprehensive losses |
Balance as of January 1, 2021 | Other comprehensive loss, net | Balance as of September 30, 2021 | ||||||||||
RMB | RMB | RMB | ||||||||||
Foreign currency translation adjustment (RMB) | ( | ) | ( | ) | ( | ) |
Balance as of January 1, 2022 | Other comprehensive loss, net | Balance as of | ||||||||||
RMB | RMB | RMB | ||||||||||
Foreign currency translation adjustment (RMB) | ( | ) | ( | ) |
The amounts reclassified out of accumulated other comprehensive income represent realized gains on the investment securities upon their sales, which were then recorded in “realized gains/(losses) on sales of investments, net ” in the unaudited condensed consolidated statements of comprehensive income.
10 | Interest and financing service fees on loans |
Interest and financing service fees on loans, which include financing
service fees on loans, are recognized in the unaudited condensed consolidated statements of comprehensive income using the effective interest
method. Interest income on loans which is recognized with contractual interest rate were RMB
34
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
10 | Interest and financing service fees on loans (continued) |
Interest and fees income and costs from traditional facilitation model and new collaboration model for the period from January 1, 2022 to September 30, 2022 are listed as below:
Nine months ended September 30, 2022 | ||||||||||||
Traditional facilitation model | Collaboration Model | Total | ||||||||||
RMB | RMB | RMB | ||||||||||
Interest and financing service fees on loans | ||||||||||||
Interests on deposits with banks | ||||||||||||
Interest expense on interest-bearing borrowings | ( | ) | ( | ) | ( | ) | ||||||
Net interest and fees income | ||||||||||||
Interest income charged to sales partners | ||||||||||||
Collaboration cost for sales partners | ( | ) | ( | ) | ||||||||
Net interest and fees income after collaboration cost | ||||||||||||
Provision for credit losses | ( | ) | ( | ) | ||||||||
Net interest and fees income after collaboration cost and provision for credit losses |
11 | Interest income charged to sales partners |
In the event of a loan defaults and the sales partner chooses to repurchase such loan in installments, the Group charges certain percentage of the loan as the interest income charged to sales partners.
12 | Collaboration cost for sales partners |
The Group started to develop a new collaboration model in December
2018. Under such model, the Group collaborates with sales partners who are dedicated to introduce CNFinance Holdings Limited and its loan
services to prospective borrowers. The unique feature of this collaboration model is that the sales partners will be required to deposit
an amount equal to
13 | Net gains on sales of loans |
As mentioned in Note 4, the Group transferred the delinquent loans
to third parties. Net gains on sale of loans which summarizes the received from sales of loans are net gains of RMB
35
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
14 | Other expenses |
Nine months ended September 30, | ||||||||
2021 | 2022 | |||||||
RMB | RMB | |||||||
Advertising and promotion expenses | ||||||||
Litigation and Attorney fees | ||||||||
Consulting fees | ||||||||
Entertainment and travelling expenses | ||||||||
Office and commute expenses | ||||||||
Directors and officers liability insurance | ||||||||
Depreciation and amortization | ||||||||
Communication expenses | ||||||||
Research and development expenses | ||||||||
Others | ||||||||
Total |
15 | Income tax expense |
The reconciliation of the PRC statutory income tax rate of
Nine months ended September 30, | ||||||||
2021 | 2022 | |||||||
RMB | RMB | |||||||
PRC statutory income tax rate | % | % | ||||||
(Decrease)/increase in effective income tax rate resulting from: | ||||||||
Effect of tax-free income | ( | )% | ( | )% | ||||
Effect of non-deductible share option expense | % | % | ||||||
Effect of zero tax rate in foreign countries | % | % | ||||||
Effect of differential tax rates for non-PRC entities | ( | )% | ( | )% | ||||
Effect of non-deductible expenses | % | % | ||||||
Changes in valuation allowance | % | ( | )% | |||||
Others | % | ( | )% | |||||
Effective income tax rate | % | % |
The Group’s only major jurisdiction is China where tax returns generally remain open and subject to examination by tax authorities for tax years 1999 onwards.
The Group did not have any significant unrecognized tax benefits, and no interest and penalty expenses were recorded in the nine months ended September 30, 2021 and September 30, 2022.
36
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
16 | Earnings per share |
The following table sets forth the computation of basic and
diluted earnings per share for the
Nine months ended September 30, | ||||||||
2021 | 2022 | |||||||
RMB | RMB | |||||||
Net income | ||||||||
Basic weighted average number of common shares outstanding | ||||||||
Effect of dilutive share options | ||||||||
Dilutive weighted average number of ordinary shares | ||||||||
Basic earnings per share | ||||||||
Diluted earnings per share |
During the nine months ended September 30, 2021 and 2022, the Group
issued
17 | Share-based compensation expenses |
(a) | Description of share-based compensation arrangements |
On January 3, 2017, the Group adopted a new share incentive plan, or
the 2017 Share Incentive Plan. Options to purchase
On August 27, 2018, 2018 Share Incentive Plan (the “2018 Option”)
for granting shares award of CNFinance Holdings Limited to certain management members and employees of the Group was issued to concurrently
replace the 2017 Share Incentive Plan which granted Sincere Fame’s share. Except for the above mentioned change of grantor, all
terms of the 2017 Share Incentive Plan and the 2018 Share Incentive Plan were the same. No change in the fair value, vesting conditions
or the classification of the 2017 Share Incentive Plan and the 2018 Share Incentive Plan. In connection
with the 2018 Option,
On December 31, 2019, the Group granted options to certain management
and employees to purchase
37
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
17 | Share-based compensation expenses (continued) |
Share-based payment transactions with employees, such as share options are measured based on the grant date fair value of the equity instrument. The Group recognizes the compensation costs net of estimated forfeitures over the applicable vesting period. The estimate of forfeitures will be adjusted over the requisite service period to the extent that actual forfeitures differ, or are expected to differ, from such estimates. Changes in estimated forfeitures will be recognized through a cumulative catch-up adjustment in the period of change and will also impact the amount of stock compensation expenses to be recognized in future periods. There were no market conditions associated with the share option grants.
(b) | Fair value of share options and assumptions |
The fair value of options granted to employees is determined based on a number of factors including valuations. In determining the fair value of equity instruments, the Group referred to valuation reports prepared by an independent third-party appraisal firm, based on data the Group provided. The valuation reports provided the Group with guidelines in determining the fair value of the equity instruments, but the Group is ultimately responsible for the determination of all amounts related to share-based compensation recorded in the financial statements.
Excluding the options containing service vesting conditions, the Group calculated the estimated fair value of the options on the respective grant dates using a binomial option pricing model with assistance from independent valuation firms, with the following assumptions:
Share awards granted on January 3, 2017 (2018 Option) | Share awards granted on December 31, 2019 (2019 Option) | |||||||
Expected volatility | % | % | ||||||
Expected dividends | ||||||||
Risk-free interest rate | % | % | ||||||
Expected term (in years) | ||||||||
Expected life (in years) |
The contractual life of the share option is used as an input into the binomial option pricing model. Exercise multiple and post-vesting forfeit are incorporated into the model as well.
2018 Option
When the options of the 2018 Option were issued, the Group’s
shares had not been publicly traded and its shares were rarely traded privately. Therefore, the expected volatility is estimated based
on the historical volatility of comparable entities with publicly traded shares for the period before the date of grant with length commensurate
to contractual life of the options. Since the contractual life of the options is
2019 Option
When the options of the 2019 Option were issued, the Group’s
shares were already publicly traded. Since the shares have only been publicly traded for just over a year, the expected volatility is
estimated based on the historical volatility of comparable entities with publicly traded shares for the period before the date of grant
with length commensurate to contractual life of the options.
38
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
17 | Share-based compensation expenses (continued) |
The Group has not declared or paid any cash dividends on its capital stock and does not anticipate any dividend payments on its ordinary shares in the foreseeable future.
If any of the assumptions used in the binomial option pricing model changes significantly, share-based compensation expenses for future awards may differ materially compared with the awards granted previously.
A summary of share option activity under the 2018 Option is as follows:
Number of shares | Weighted exercise | Weighted average grant date fair value | ||||||||||
RMB | RMB | |||||||||||
Balance, December 31, 2016 | ||||||||||||
Granted | ||||||||||||
Exercised | ||||||||||||
Surrendered | ||||||||||||
Balance, December 31, 2017 | ||||||||||||
Exercisable, December 31, 2017 | ||||||||||||
Expected to vest, December 31, 2017 | ||||||||||||
Balance, December 31, 2017 | ||||||||||||
Granted | ||||||||||||
Exercised | ||||||||||||
Surrendered | ||||||||||||
Balance, December 31, 2018 | ||||||||||||
Exercisable, December 31, 2018 | ||||||||||||
Expected to vest, December 31, 2018 | ||||||||||||
Balance, December 31, 2018 | ||||||||||||
Granted | ||||||||||||
Exercised | ||||||||||||
Surrendered | ||||||||||||
Balance, December 31, 2019 | ||||||||||||
Exercisable, December 31, 2019 | ||||||||||||
Expected to vest, December 31, 2019 |
39
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
17 | Share-based compensation expenses (continued) |
A summary of share option activity under the 2019 Option is as follows:
Number of shares | Weighted average exercise price | Weighted average grant date fair value | ||||||||||
RMB | RMB | |||||||||||
Balance, December 31, 2018 | ||||||||||||
Granted | ||||||||||||
Exercised | ||||||||||||
Surrendered | ||||||||||||
Balance, December 31, 2019 | ||||||||||||
Exercisable, December 31, 2019 | ||||||||||||
Expected to vest, December 31, 2019 | ||||||||||||
Balance, December 31, 2019 | ||||||||||||
Granted | ||||||||||||
Exercised | ||||||||||||
Surrendered | ||||||||||||
Balance, December 31, 2020 | ||||||||||||
Exercisable, December 31, 2020 | ||||||||||||
Expected to vest, December 31, 2020 | ||||||||||||
Balance, December 31, 2020 | ||||||||||||
Granted | ||||||||||||
Exercised | ||||||||||||
Surrendered | ||||||||||||
Balance, December 31, 2021 | ||||||||||||
Exercisable, December 31, 2021 | ||||||||||||
Expected to vest, December 31, 2021 | ||||||||||||
Balance, December 31, 2021 | ||||||||||||
Granted | ||||||||||||
Exercised | ||||||||||||
Surrendered | ||||||||||||
Balance, September 30, 2022 | ||||||||||||
Exercisable, September 30, 2022 | ||||||||||||
Expected to vest, September 30, 2022 |
40
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
17 | Share-based compensation expenses (continued) |
The following table sets forth the fair value of options and ordinary shares estimated at the dates of option grants indicated below with the assistance from an independent valuation firm.
Date of options grant | Options granted | Exercise price | Fair value of option | Fair value of ordinary shares | ||||||
January 3, 2017 | ||||||||||
January 3, 2017 | ||||||||||
December 31, 2019 | ||||||||||
December 31, 2019 |
For the option granted on January 3, 2017, the Group recognized compensation
expenses of RMB
For the 2019 Option, the Group recognized compensation expenses of
RMB
18 | Material related party transactions |
The Group did not have any related party transactions in the nine months ended September 30, 2021 and September 30, 2022.
19 | Operating leases |
The Group leases multiple office spaces which are contracted under various non-cancelable operating leases, most of which provide extension or early termination options and are generally expired in 1 to 4 years. The Group does not enter into any finance leases or leases where the Group is a lessor. Moreover, the existing operating lease agreements do not contain any residual value guarantees or material restrictive covenants.
Management determines if an arrangement is a lease at inception and record the leases in the financial statements upon lease commencement, which is the date when the underlying office space is made available for use by the lessor. The incremental borrowing rates determined for computing the lease liabilities are based on the People’s Bank of China (PBOC) Benchmark Rates for terms of loans ranging from zero (exclusive) to 5 years and above.
41
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
19 | Operating leases (continued) |
The following tables present the operating lease cost and other supplemental information:
Nine
months ended September 30, | ||||||||
2021 | 2022 | |||||||
RMB | RMB | |||||||
Operating lease cost (1) |
(1) | Amounts include short-term leases that are immaterial. |
December 31, 2021 | September 30, 2022 | |||||||
RMB | RMB | |||||||
Weighted-average remaining lease term | ||||||||
Weighted-average discount rate | % | % | ||||||
Cash paid for amounts included in the measurement of lease liabilities under operating cash flows | ||||||||
ROU assets obtained in exchange for new operating lease liabilities |
The following represents the Group’s future undiscounted cash flows for each of the next five years and thereafter and reconciliation to the lease liabilities (excluding short-term operating leases) as of September 30, 2022:
RMB | ||||
Remainder of 2022 | ||||
Year ended December 31, | ||||
2023 | ||||
2024 | ||||
2025 | ||||
2026 | ||||
2027 | ||||
Thereafter | ||||
Total future operating lease payments | ||||
Less: imputed interest | ( | ) | ||
Total present value of operating lease liabilities |
42
CNFINANCE HOLDINGS LIMITED
Notes to the unaudited condensed consolidated financial statements
(Expressed in Renminbi unless otherwise stated)
20 | Commitments and contingencies |
The Group has not entered into any financial guarantees or other commitments to guarantee the payment obligations of any unconsolidated third parties. In addition, the Group has not entered into any derivative contracts that are indexed to the Group’s shares and classified as shareholders’ equity, or that are not reflected in the Group’s unaudited condensed consolidated financial statements. Furthermore, the Group does not have any retained or contingent interest in assets transferred to an unconsolidated entity that serves as credit, liquidity or market risk support to such entity. Moreover, the Group does not have any variable interest in any unconsolidated entity that provides financing, liquidity, market risk or credit support to the Group or engages in leasing, hedging or product development services with the Group.
21 | Subsequent events |
The Group has considered subsequent events through December 2, 2022, which was the date of these unaudited condensed consolidated financial statements were issued, and has determined none of these events were required to be recognized or disclosed in the unaudited condensed consolidated financial statements and related notes.
43