Please wait

 

 

RECONCILIATION BETWEEN U.S. GAAP AND IFRS ACCOUNTING STANDARDS

 

The consolidated financial statements are prepared in accordance with U.S. GAAP, which differ in certain respects from IFRS Accounting Standards issued by the International Accounting Standards Board. The effects of material differences between the financial statements of the Group prepared under U.S. GAAP and IFRS Accounting Standards are as follows:

 

   Year ended December 31, 2024 
       IFRS adjustments     
Consolidated Statement of Operations  Amounts as
reported
under
U.S. GAAP
   Expected
credit
losses,
net of tax
   Effective
interest
rate
on loans
receivable,
net of tax
   Share-based
compensation
   Financial
guarantee,
net of tax
   Amounts as
reported
under
IFRS
 
   (In thousands of Renminbi (“RMB”)) 
       (Note i)   (Note ii)   (Note iii)   (Note iv)     
   RMB   RMB   RMB   RMB   RMB   RMB 
Revenue, net of value-added tax and related surcharges:                        
Credit driven services  11,719,027   -   (105,947)  -   -   11,613,080 
Financing income  6,636,511   -   (105,947)  -   -   6,530,564 
Total net revenue  17,165,656   -   (105,947)  -   -   17,059,709 
                         
Operating costs and expenses:                        
Facilitation, origination and servicing  2,900,704   -   -   (24,992)  -   2,875,712 
Sales and marketing  1,725,877   -   -   (2,352)  -   1,723,525 
General and administrative  449,505   -   -   (8,028)  -   441,477 
Provision for loans receivable  2,773,323   (75,771)  -   -   -   2,697,552 
Provision for financial assets receivable  296,857   -   -   -   68,598   365,455 
Provision for contingent liabilities  478,404   518,454   -   -   -   996,858 
Total operating costs and expenses  9,637,086   442,683   -   (35,372)  68,598   10,112,995 
                         
Income from operations  7,528,570   (442,683)  (105,947)  35,372   (68,598)  6,946,714 
Income before income tax expense  7,892,422   (442,683)  (105,947)  35,372   (68,598)  7,310,566 
Income tax expense  (1,644,306)  65,872   15,546   -   10,207   (1,552,681)
                         
Net income  6,248,116   (376,811)  (90,401)  35,372   (58,391)  5,757,885 
                         
Net income attributable to ordinary shareholders of the Company  6,264,314   (376,811)  (90,401)  35,372   (58,391)  5,774,083 

 

 

 

   Year ended December 31, 2025 
       IFRS adjustments     
Consolidated Statement of Operations  Amounts as
reported
under
U.S. GAAP
   Expected
credit
losses,
net of tax
   Effective
interest
rate
on loans
receivable,
net of tax
   Share-based
compensation
   Financial
guarantee,
net of tax
   Convertible
senior notes
   Amounts as
reported
under
IFRS
 
   (In thousands of Renminbi (“RMB”)) 
       (Note i)   (Note ii)   (Note iii)   (Note iv)   (Note v)     
   RMB   RMB   RMB   RMB   RMB   RMB   RMB 
Revenue, net of value-added tax and related surcharges:                            
Credit driven services  13,977,218      (38,962)           13,938,256 
Financing income  8,569,063      (38,962)           8,530,101 
Total net revenue  19,205,059      (38,962)           19,166,097 
                             
Operating costs and expenses:                            
Facilitation, origination and servicing  3,001,938         7,435         3,009,373 
Sales and marketing  2,469,546         35         2,469,581 
General and administrative  658,980         (16,107)        642,873 
Provision for loans receivable  3,625,042   (123,936)              3,501,106 
Provision for financial assets receivable  234,924            101,516      336,440 
Provision for contingent liabilities  1,667,742   2,715               1,670,457 
Total operating costs and expenses  12,526,640   (121,221)     (8,637)  101,516      12,498,298 
                             
Income from operations  6,678,419   121,221   (38,962)  8,637   (101,516)     6,667,799 
Interest income, net  278,626               39,602   318,228 
Fair value changes of convertible senior notes                 540,021   540,021 
Gain on debt extinguishment  270,135               (270,135)   
Income before income tax expense  7,376,135   121,221   (38,962)  8,637   (101,516)  309,488   7,675,003 
Income tax expense  (1,400,492)  (18,298)  5,881      15,324      (1,397,585)
                             
Net income  5,975,643   102,923   (33,081)  8,637   (86,192)  309,488   6,277,418 
                             
Net income attributable to ordinary shareholders of the Company  5,989,691   102,923   (33,081)  8,637   (86,192)  309,488   6,291,466 

 

2

 

 

   As of December 31, 2024 
       IFRS adjustments     
Consolidated Balance Sheet  Amounts as
reported
under
U.S. GAAP
   Expected
credit
losses,
net of tax
   Effective
interest
rate
on loans
receivable,
net of tax
   Share-based
compensation
   Financial
guarantee,
net of tax
   Amounts as
reported
under
IFRS
 
   (In thousands of Renminbi (“RMB”)) 
       (Note i)   (Note ii)   (Note iii)   (Note iv)     
   RMB   RMB   RMB   RMB   RMB   RMB 
ASSETS                        
Current assets:                        
Financial assets receivable, net  1,553,912            (1,545,875)  8,037 
Amounts due from related parties  8,510            168   8,678 
Loans receivable, net  26,714,428      (140,502)        26,573,926 
Total current assets  42,780,568      (140,502)     (1,545,707)  41,094,359 
Non-current assets:                        
Financial assets receivable, net-non current  170,779            (170,779)   
Amounts due from related parties  51               51 
Loans receivable, net-noncurrent  2,537,749   224,446   (17,023)        2,745,172 
Deferred tax assets  1,206,325   135,222         (124,964)  1,216,583 
Total non-current assets  5,352,050   359,668   (17,023)     (295,743)  5,398,952 
TOTAL ASSETS  48,132,618   359,668   (157,525)     (1,841,450)  46,493,311 
                         
LIABILITIES AND EQUITY                        
LIABILITIES                        
Current liabilities:                        
Contract liabilities              295,578   295,578 
Guarantee liabilities-stand ready  2,383,202            (2,383,202)   
Guarantee liabilities-contingent  1,820,350   (284,558)           1,535,792 
Other tax payable  109,161      (8,917)        100,244 
Total current liabilities  17,472,209   (284,558)  (8,917)     (2,087,624)  15,091,110 
Non-current liabilities:                        
Deferred tax liabilities  439,435      (23,202)        416,233 
Total non-current liabilities  6,414,190      (23,202)        6,390,988 
TOTAL LIABILITIES  23,886,399   (284,558)  (32,119)     (2,087,624)  21,482,098 
SHAREHOLDERS' EQUITY                        
Additional paid-in capital  4,339,413         (17,867)     4,321,546 
Retained earnings  20,952,340   644,226   (125,406)  17,867   246,174   21,735,201 
TOTAL QFIN HOLDINGS, INC. EQUITY  24,190,043   644,226   (125,406)     246,174   24,955,037 
TOTAL EQUITY  24,246,219   644,226   (125,406)     246,174   25,011,213 
                         
TOTAL LIABILITIES AND EQUITY  48,132,618   359,668   (157,525)     (1,841,450)  46,493,311 

 

3

 

 

   As of December 31, 2025 
       IFRS adjustments     
Consolidated Balance Sheet  Amounts as
reported
under
U.S. GAAP
   Expected
credit
losses,
net of tax
   Effective
interest
rate
on loans
receivable,
net of tax
   Share-based
compensation
   Financial
guarantee,
net of tax
   Convertible
senior notes
   Amounts as
reported
under
IFRS
 
   (In thousands of Renminbi (“RMB”)) 
       (Note i)   (Note ii)   (Note iii)   (Note iv)   (Note v)     
   RMB   RMB   RMB   RMB   RMB   RMB   RMB 
ASSETS                            
Current assets:                            
Financial assets receivable, net  1,510,205            (1,474,316)     35,889 
Loans receivable, net  34,680,954      (195,477)           34,485,477 
Prepaid expenses and other assets  772,999      1,921            774,920 
Total current assets  49,481,458      (193,556)     (1,474,316)     47,813,586 
Non-current assets:                            
Financial assets receivable, net-noncurrent  209,459            (209,459)     - 
Loans receivable, net-noncurrent  4,002,159   348,382   (3,347)           4,347,194 
Deferred tax assets  1,379,933   116,924         (109,640)     1,387,217 
Total non-current assets  7,468,337   465,306   (3,347)     (319,099)     7,611,197 
                             
TOTAL ASSETS  56,949,795   465,306   (196,903)     (1,793,415)     55,424,783 
                             
LIABILITIES AND EQUITY                            
LIABILITIES                            
Current liabilities:                            
Accrued expenses and other current liabilities  2,935,726               (3,300)  2,932,426 
Contract liabilities              361,468      361,468 
Convertible senior notes-current  1,019,130               (1,019,130)   
Guarantee liabilities-stand ready  2,314,865            (2,314,865)      
Guarantee liabilities-contingent  1,872,149   (281,843)              1,590,306 
Other tax payable  9,333      (9,333)            
Total current liabilities  20,359,829   (281,843)  (9,333)     (1,953,397)  (1,022,430)  17,092,826 
                             
Non-current liabilities:                            
Deferred tax liabilities  320,149      (29,083)           291,066 
Convertible senior notes-noncurrent  1,583,213               717,126   2,300,339 
Total non-current liabilities  12,432,923      (29,083)        717,126   13,120,966 
TOTAL LIABILITIES  32,792,752   (281,843)  (38,416)     (1,953,397)  (305,304)  30,213,792 
SHAREHOLDERS' EQUITY                            
Additional paid-in capital  3,874,816         (26,504)        3,848,312 
Retained earnings  24,502,158   747,149   (158,487)  26,504   159,982   309,488   25,586,794 
Other comprehensive loss  (195,694)              (4,184)  (199,878)
TOTAL QFIN HOLDINGS, INC. EQUITY  24,114,915   747,149   (158,487)     159,982   305,304   25,168,863 
TOTAL EQUITY  24,157,043   747,149   (158,487)     159,982   305,304   25,210,991 
                             
TOTAL LIABILITIES AND EQUITY  56,949,795   465,306   (196,903)     (1,793,415)     55,424,783 

 

4

 

 

Notes:

 

(i)Expected credit losses, net of tax

 

Under U.S. GAAP, ASC 326 requires recognition of allowances upon origination or acquisition of financial assets at an estimate to reflect expected credit losses over the contractual term of the financial assets (the current expected credit loss or the “CECL” model) and adjusted as of each subsequent reporting period. Under IFRS Accounting Standards, in accordance with IFRS 9, only the portion of lifetime expected credit loss (“ECL”) that results from default events that are possible within 12 months after the reporting date is recorded (“stage 1”) upon initial recognition. Lifetime expected credit losses are subsequently recorded only if there is a significant increase in the credit risk of the asset (“stage 2”). Once there is objective evidence of impairment (“stage 3”), lifetime ECL continues to be recognized, but interest revenue is calculated on the net carrying amount (that is, amortized cost net of the credit allowance). Accordingly, the reconciliation includes a difference in the credit losses for loans receivable and guarantee liabilities to reflect the difference between IFRS 9 and ASC 326.

 

(ii)Effective interest rate on loans receivable, net of tax

 

The Group recognizes revenue fees and interests charged to the borrowers over the lifetime of the loans using the effective interest method under “financing income” in the consolidated statement of operations. Under U.S. GAAP, the effective interest rate is computed on the basis of the contractual cash flows over the contractual term of the loan. Under IFRS Accounting Standards, the effective interest rate is computed on the basis of the estimated cash flows that are expected to be received over the expected life of a loan by considering all of the loan's contractual terms (e.g., prepayment and similar options). Accordingly, the reconciliation includes a difference in financing income and loans receivable as a result.

 

(iii)Share-based compensation

 

The Group granted options and restricted shares with service condition only to employees and the share-based compensation expenses were recognized over the vesting period using straight-line method under U.S. GAAP. The Group is allowed to make an accounting policy election to account for awards forfeitures as they occur or by estimating expected forfeitures as compensation cost is recognized. The Group elects to account for forfeitures of all the rewards in the period they occur as a deduction to expense. While under IFRS Accounting Standards, the graded vesting method must be applied and in regard of forfeitures of the awards, the Group is required to estimate the forfeitures. Accordingly, the reconciliation includes an income of RMB35,372 and RMB8,637 in the consolidated statements of operations for each of the years ended December 31, 2024 and 2025, respectively.

 

(iv)Financial guarantee, net of tax

 

Under U.S. GAAP, the Group adopted ASC 326, Financial Instruments – Credit Losses, which requires gross accounting for guarantee liability. As a result, at inception of the guarantee, the Group will recognize both a stand-ready guarantee liability under ASC 460 with an associated financial assets receivable, and a contingent guarantee liability with an allowance under CECL model. Subsequent to the initial recognition, the ASC 460 stand-ready guarantee liability is released into guarantee revenue on a straight-line basis over the term of the guarantee, while the contingent guarantee is reduced by the payouts made by the Group to compensate the investors upon borrowers' default. Under IFRS Accounting Standards, according to IFRS 9 and IFRS 15, the Group chose to apply the accounting policy that guarantee premium receivable is accrued and the corresponding revenue recognized on a monthly basis as the service fees are due and collected by installment rather than upfront. After initial recognition, the Group subsequently measure the financial guarantees at the higher of (1) the amount of the loss allowance and (2) the amount initially recognized less, when appropriate, the cumulative amount of income recognized in accordance with the principles of IFRS 15. Accordingly, the reconciliation includes a difference in financial guarantee to reduce the liabilities recorded.

 

(v)Convertible senior notes

 

Under U.S. GAAP, the convertible senior notes of the Group were measured as a liability. Issuance costs related to the convertible senior notes were recorded as a direct deduction from the principal amount of the convertible senior notes, and the discount caused by issuance cost is amortized over the period from the date of issuance to the maturity date of the convertible senior notes, using the effective interest method. Under IFRS Accounting Standards, the convertible senior notes are designated as financial liabilities at fair value through profit or loss such that the convertible senior notes are initially recognized at fair value. Issuance costs related to the convertible senior notes were charged into profit or loss initially. Subsequent to initial recognition, the Group considered that the amounts of changes in fair value of the convertible senior notes that are attributed to changes in own credit risk of the convertible senior notes recognized in other comprehensive income were insignificant. The amounts of changes in fair value of the convertible senior notes are recognized in the profit or loss.

 

As of December 31, 2025, under U.S. GAAP, the carrying amount of RMB1,019,130 of the convertible senior notes are recorded as current liabilities as the Group had a plan to repurchase such portion of the convertible senior notes within one year and the Group repurchased such portion of the convertible senior notes in January 2026. Under IFRS Accounting Standards, the classification liabilities as current or non-current should not be affected by the management intentions or expectations to settle the liability within 12 months. The convertible senior notes are recorded as non-current liabilities as there were no contractual obligations for the Group to repurchase within one year as of December 31, 2025.

 

Tax impacts for each difference have been reflected in respective columns.

 

5