Earnings release
Page 1
InvestorRoom Uxin Reports Unaudited Financial Results for the Quarter Ended June 30,2025 BEIJING, Sept. 29, 2025 /PRNewswire/ -- Uxin Limited ("Uxin" or the "Company") (Nasdaq: UXIN), China's leading used car retailer, today announced itsunaudited financial results for the quarter ended June 30, 2025.Highlights for the Quarter Ended June 30, 2025 Transaction volume was 11,606 units for the three months ended June 30, 2025, an increase of 40.4% from 8,264 units in the last quarter and an increase of107.1% from 5,605 units in the same period last year.Retail transaction volume was 10,385 units for the three months ended June 30, 2025, an increase of 37.6% from 7,545 units in the last quarter and anincrease of 153.9% from 4,090 units in the same period last year.Total revenues were RMB658.3 million (US$91.9 million) for the three months ended June 30, 2025, an increase of 30.6% from RMB504.2 million in thelast quarter and an increase of 64.1% from RMB401.2 million in the same period last year.Gross margin was 5.2% for the three months ended June 30, 2025, compared with 7.0% in the last quarter and 6.4% in the same period last year.Loss from operations was RMB43.1 million (US$6.0 million) for the three months ended June 30, 2025, compared with RMB35.3 million in the last quarterand RMB62.5 million in the same period last year.Non-GAAP adjusted EBITDA was a loss of RMB16.5 million (US$2.3 million) for the three months ended June 30, 2025, compared with a loss ofRMB8.9 million in the last quarter and a loss of RMB33.9 million in the same period last year. This is a non-GAAP measure. The Company believes that the non-GAAP measures help investors and users of our financial information understand the effect ofadjusting items on our selected reported results and provide alternate measurements of its performance, both in the current period and across periods. See "Use ofNon-GAAP Financial Measures" and "Unaudited Reconciliations of GAAP And Non-GAAP Results" contained in this press release for a reconciliation andadditional information on non-GAAP measures.Mr. Kun Dai, Founder, Chairman and Chief Executive Officer of Uxin, commented, "Our business sustained its strong growth momentum in the second quarter of2025, with retail transaction volume reaching 10,385 units, representing a 154% year-over-year increase and marking the fifth consecutive quarter of growth above140%. Importantly, we have also maintained healthy operating efficiency, with inventory turnover days stable at around 30, and customer satisfaction, as measuredby NPS (net promoter score), at an industry-leading 65. Reflecting this strength, we now expect retail transaction volume growth of over 125% year-over-year in thethird quarter. Accordingly, we are raising our full-year 2025 growth guidance to approximately 130% compared to calendar year 2024."Mr. Dai continued, "Since opening in February, our Wuhan superstore has performed ahead of expectations, achieving monthly sales of about 1,400 units withsteadily improving profitability. At the same time, the expansion of our new superstores is progressing on schedule, with our Zhengzhou superstore officiallycommencing operations on September 27. We believe that the continued ramp-up of newly launched superstores, together with the sales momentum at our existinglocations, will serve as strong and sustainable growth drivers for our business performance in the years ahead."Mr. Feng Lin, Chief Financial Officer of Uxin, stated, "Our strong sales growth this quarter was driven by improved inventory availability at existing stores and thecontinued ramp-up of our new superstore in Wuhan. Total revenues reached RMB658.3 million, including RMB607.6 million from retail vehicle sales, representing87% year-over-year growth and 31% sequential growth. Our gross margin was 5.2%, reflecting the temporary impact of the new car price war in China, as well asthe early-stage ramp-up of our Wuhan superstore. Looking ahead, we anticipate that unhealthy price competition in China's new car market will be largely resolvedthanks to supportive government policies and sales and profitability of our Wuhan superstore will continue to improve. As a result, we anticipate a strong rebound inour overall gross margin in the near future. Specifically, for the third quarter of 2025, we expect retail transaction volume of 13,500 to 14,000 units, representingover 125% year-over-year growth, total revenues of between RMB830 million and RMB860 million, and gross margin recovery to approximately 7.5%."Financial Results for the Quarter Ended June 30, 2025Total revenues were RMB658.3 million (US$91.9 million) for the three months ended June 30, 2025, an increase of 30.6% from RMB504.2 million in the lastquarter and an increase of 64.1% from RMB401.2 million in the same period last year. The increases were mainly due to the increase in retail vehicle sales revenue.Retail vehicle sales revenue was RMB607.6 million (US$84.8 million) for the three months ended June 30, 2025, representing an increase of 30.5% fromRMB465.5 million in the last quarter and an increase of 87.0% from RMB325.0 million in the same period last year. For the three months ended June 30, 2025,retail transaction volume was 10,385 units, representing an increase of 37.6% from 7,545 units last quarter and an increase of 153.9% from 4,090 units in the sameperiod last year. By offering quality products and services, the Company's superstores have earned customer trust and established Uxin as the well-recognized brandin regional markets, leading to a high in-store customer conversion rate. Additionally, since the Company's newly launched superstore in Wuhan commenced trialoperations in February 2025, both its inventory levels and sales have increased rapidly.Wholesale vehicle sales revenue was RMB29.9 million (US$4.2 million) for the three months ended June 30, 2025, compared with RMB22.5 million in the lastquarter and RMB63.9 million in the same period last year. For the three months ended June 30, 2025, wholesale transaction volume was 1,221 units, representing anincrease of 69.8% from 719 units last quarter and a decrease of 19.4% from 1,515 units in the same period last year. Wholesale vehicle sales represent vehiclespurchased by the Company from individuals that do not meet the Company's retail standards and are subsequently sold through online and offline channels.Other revenue was RMB20.8 million (US$2.9 million) for the three months ended June 30, 2025, compared with RMB16.2 million in the last quarter andRMB12.3 million in the same period last year.Cost of revenues was RMB624.1 million (US$87.1 million) for the three months ended June 30, 2025, compared with RMB468.9 million in the last quarter andRMB375.6 million in the same period last year.Gross margin was 5.2% for the three months ended June 30, 2025, compared with 7.0% in the last quarter and 6.4% in the same period last year. The quarter-over-quarter decrease in gross margin was mainly due to aggressive promotions in the new car sector in China during this quarter, which also put pressure on the grossmargin for used cars. The year-over-year decrease in gross margin was mainly due to the trial operation of our new superstore in Wuhan, which commenced inFebruary 2025. As the store is still in the early stage of operation, it is currently in a gross profit ramp-up phase. The Company expects that its overall gross marginwill recover in the third quarter of 2025.Total operating expenses were RMB96.7 million (US$13.5 million) for the three months ended June 30, 2025. Total operating expenses excluding the impact ofshare-based compensation were RMB86.8 million. [1] [1] 2025-09-29 13:01 Uxin Reports Unaudited Financial Results for the Quarter Ended June 30, 2025 - Sep 29, 2025 https://ir.xin.com/2025-09-29-Uxin-Reports-Unaudited-Financial-Results-for-the-Quarter-Ended-June-30,-2025?printable 1/6
Page 2
Sales and marketing expenses were RMB74.2 million (US$10.4 million) for the three months ended June 30, 2025, an increase of 20.3% from RMB61.7million in the last quarter and an increase of 25.0% from RMB59.4 million in the same period last year. The increases were mainly due to the increasedsalaries for the sales teams. General and administrative expenses were RMB19.4 million (US$2.7 million) for the three months ended June 30, 2025, representing an increase of 6.0%from RMB18.3 million in the last quarter and a decrease of 30.9% from RMB28.1 million in the same period last year. The year-over-year decrease wasmainly due to the impact of share-based compensation expenses. Research and development expenses were RMB3.1 million (US$0.4 million) for the three months ended June 30, 2025, representing an increase of 6.6%from RMB2.9 million in the last quarter and a decrease of 8.6% from RMB3.4 million in the same period last year. Other operating income, net was RMB19.4 million (US$2.7 million) for the three months ended June 30, 2025, compared with RMB11.9 million for the lastquarter and RMB2.8 million in the same period last year. The increases were mainly due to gains from derecognition of certain long-aged liabilities.Loss from operations was RMB43.1 million (US$6.0 million) for the three months ended June 30, 2025, compared with RMB35.3 million in the last quarter andRMB62.5 million in the same period last year.Interest expenses were RMB23.1 million (US$3.2 million) for the three months ended June 30, 2025, representing an increase of 2.5% from RMB22.5 million inthe last quarter and an increase of 1.0% from RMB22.9 million in the same period last year.Net loss from operations was net loss of RMB67.6 million (US$9.4 million) for the three months ended June 30, 2025, compared with net loss of RMB51.4 millionin the last quarter and net loss of RMB49.8 million in the same period last year.Non-GAAP adjusted EBITDA was a loss of RMB16.5 million (US$2.3 million) for the three months ended June 30, 2025, compared with a loss of RMB8.9million in the last quarter and a loss of RMB33.9 million in the same period last year.LiquidityThe Company has incurred net losses since inception. For the quarter ended June 30, 2025, the Company incurred net loss of RMB67.6 million and operating cashoutflow of RMB131.8 million, and the Company's current liabilities exceeded current assets by approximately RMB202.2 million and the Company hadaccumulated deficit in the amount of RMB19.7 billion as of June 30, 2025. Based on the Company's liquidity assessment, which considers the management's plan toaddress these adverse conditions and events including growing its vehicle sales revenue by increasing the sales volume, improving the gross profit margin byincreasing the value-added services offered to its customers, maintaining vehicle turnover rate by managing reasonable vehicle prices, raising funds from plannedfinancings, and adjusting its operation scale if and when necessary, the Company believes that it is probable to effectively implement these plans and accordingly, itscurrent cash and cash equivalents which included funds from equity and debt financings and the cash flows from operations are sufficient for the Company to meetits anticipated working capital requirements and other capital commitments and the Company will be able to meet its payment obligations when liabilities that falldue within the next twelve months from the date of this release.Recent DevelopmentOn September 27, 2025, Uxin officially opened its fourth used car superstore in Zhengzhou, Henan Province. The new facility spans approximately 150,000 squaremeters, can display up to 5,000 vehicles and integrates an advanced reconditioning factory. Situated in central China's key transportation hub, Zhengzhou providesstrong market fundamentals with over 13 million residents and 5 million registered vehicles. The superstore's opening marks another successful replication of Uxin'slarge-scale superstore model and further strengthens the Company's market presence in central China.Business OutlookFor the three months ended September 30, 2025, the Company expects its retail transaction volume to range between 13,500 units and 14,000 units. The Companyestimates that its total revenues including retail vehicle sales revenue, wholesale vehicle sales revenue and other revenue to range between RMB830 million andRMB860 million. The Company expects its gross profit margin to be around 7.5%. These forecasts reflect the Company's current and preliminary views on themarket and operational conditions, which are subject to changes.Conference CallUxin's management team will host a conference call on Monday, September 29, 2025, at 8:00 A.M. U.S. Eastern Time (8:00 P.M. Beijing/Hong Kong time on thesame day) to discuss the financial results. In advance of the conference call, all participants must use the following link to complete the online registration process.Upon registering, each participant will receive access details for this conference including an event passcode, a unique access PIN, dial-in numbers, and an e-mailwith detailed instructions to join the conference call.Conference Call Preregistration: https://dpregister.com/sreg/10203124/fff4e64580A telephone replay of the call will be available after the conclusion of the conference call until October 6, 2025, 2025. The dial-in details for the replay are asfollows:U.S.: +1 877 344 7529International: +1 412 317 0088Replay PIN: 8674929A live webcast and archive of the conference call will be available on the Investor Relations section of Uxin's website at http://ir.xin.com.About UxinUxin is China's leading used car retailer, pioneering industry transformation with advanced production, new retail experiences, and digital empowerment. We offerhigh-quality and value-for-money vehicles as well as superior after-sales services through a reliable, one-stop, and hassle-free transaction experience. Under ouromni-channel strategy, we are able to leverage our pioneering online platform to serve customers nationwide and establish market leadership in selected regionsthrough offline superstores with inventory capacities ranging from 2,000 to 8,000 vehicles. Leveraging our extensive industry data and continuous technologyinnovation throughout more than ten years of operation, we have established strong used car management and operation capabilities. We are committed to upholdingour customer-centric approach and driving the healthy development of China's used car industry.Use of Non-GAAP Financial MeasuresIn evaluating the business, the Company considers and uses certain non-GAAP measures, including Adjusted EBITDA and adjusted net loss from operations pershare – basic and diluted, as supplemental measures to review and assess its operating performance. The presentation of the non-GAAP financial measure is notintended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. The Company definesAdjusted EBITDA as EBITDA excluding share-based compensation, foreign exchange (losses)/gain, other income/(expenses), structure realignment cost which wasmainly severance cost and equity in income of affiliates. The Company defines adjusted net loss attributable to ordinary shareholders per share – basic and diluted as 2025-09-29 13:01 Uxin Reports Unaudited Financial Results for the Quarter Ended June 30, 2025 - Sep 29, 2025 https://ir.xin.com/2025-09-29-Uxin-Reports-Unaudited-Financial-Results-for-the-Quarter-Ended-June-30,-2025?printable 2/6
Page 3
net loss attributable to ordinary shareholders per share excluding impact of share-based compensation, deemed dividend to preferred shareholders due to triggeringof a down round feature and accretion on redeemable non-controlling interests. The Company presents the non-GAAP financial measures because they are used bythe management to evaluate the operating performance and formulate business plans. The Company also believes that the use of the non-GAAP measures facilitateinvestors' assessment of its operating performance as this measure excludes certain finance or non-cash items that the Company does not believe directly reflect itscore operations. The Company believe that excluding these items enables us to evaluate our performance period-over-period more effectively and relative to ourcompetitors.The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures havelimitations as analytical tools. One of the key limitations of using Adjusted EBITDA is that it does not reflect all items of income and expenses that affect theCompany's operations. Share-based compensation, other income/(expenses) and foreign exchange (losses)/gain have been and may continue to be incurred in thebusiness. Further, the non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore theircomparability may be limited.The Company compensates for these limitations by reconciling the non-GAAP financial measure to the nearest U.S. GAAP performance measure, all of whichshould be considered when evaluating the Company's performance. The Company encourages you to review its financial information in its entirety and not rely on asingle financial measure.Reconciliations of Uxin's non-GAAP financial measures to the most comparable U.S. GAAP measure are included at the end of this press release.Exchange Rate InformationThis announcement contains translations of certain RMB amounts into U.S. dollars ("US$") at specified rates solely for the convenience of the reader, except forthose transaction amounts that were actually settled in U.S. dollars. Unless otherwise stated, all translations from RMB to US$ were made at the rate of RMB7.1636to US$1.00, representing the index rate as of June 30, 2025 set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System. TheCompany makes no representation that the RMB or US$ amounts referred could be converted into US$ or RMB, as the case may be, at any particular rate or at all.Safe Harbor StatementThis announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the United States Private SecuritiesLitigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends,""plans," "believes," "estimates" and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well asUxin's strategic and operational plans, contain forward-looking statements. Uxin may also make written or oral forward-looking statements in its periodic reports tothe SEC, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to thirdparties. Statements that are not historical facts, including statements about Uxin's beliefs and expectations, are forward-looking statements. Forward-lookingstatements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-lookingstatement, including but not limited to the following: Uxin's goal and strategies; its expansion plans; its future business development, financial condition and resultsof operations; Uxin's expectations regarding demand for, and market acceptance of, its products and services; its ability to provide differentiated and superiorcustomer experience, maintain and enhance customer trust in its platform, and assess and mitigate various risks, including credit; its expectations regardingmaintaining and expanding its relationships with business partners, including financing partners; trends and competition in China's used car e-commerce industryand other related industries; the laws and regulations relating to Uxin's industry; the general economic and business conditions; and assumptions underlying orrelated to any of the foregoing. Further information regarding these and other risks is included in Uxin's filings with the SEC. All information provided in this pressrelease and in the attachments is as of the date of this press release, and Uxin does not undertake any obligation to update any forward-looking statement, except asrequired under applicable law.For investor and media enquiries, please contact: Uxin Limited Investor RelationsUxin LimitedEmail: ir@xin.comThe Blueshirt GroupMr. Jack WangPhone: +86 166-0115-0429Email: Jack@blueshirtgroup.co Uxin Limited Unaudited Consolidated Statements of Comprehensive Loss(In thousands except for number of shares and per share data) For the three months ended June 30,For the six months ended June 302024 2025 2024 2025RMB RMB US$ RMB RMB URevenuesRetail vehicle sales 324,967 607,611 84,819 594,388 1,073,129Wholesale vehicle sales 63,897 29,889 4,172 103,619 52,436 Others 12,320 20,771 2,900 22,328 36,935Total revenues 401,184 658,271 91,891 720,335 1,162,500 Cost of revenues (375,599)(624,064) (87,116) (673,708)(1,092,952)(Gross profit 25,585 34,207 4,775 46,627 69,548 Operating expensesSales and marketing (59,353) (74,213) (10,360)(110,168) (135,916)General and administrative (28,119) (19,443) (2,714) (103,455)(37,777)Research and development (3,380) (3,089) (431) (9,407) (5,988)Reversal of credit losses, net - 19 3 359 414Total operating expenses (90,852) (96,726) (13,502)(222,671)(179,267) Other operating income, net 2,783 19,379 2,705 3,718 31,327 2025-09-29 13:01 Uxin Reports Unaudited Financial Results for the Quarter Ended June 30, 2025 - Sep 29, 2025 https://ir.xin.com/2025-09-29-Uxin-Reports-Unaudited-Financial-Results-for-the-Quarter-Ended-June-30,-2025?printable 3/6
Page 4
Loss from operations (62,484) (43,140) (6,022) (172,326)(78,392) Interest income 16 43 6 24 50Interest expenses (22,858) (23,098) (3,224) (46,828) (45,640)Other income 633 480 67 1,255 6,765Other expenses (800) (1,498) (209) (4,886) (2,153)Net gain from extinguishment of debt35,222 - - 35,222 -Foreign exchange gains/(losses) 479 (353) (49) 990 423Loss before income tax expense (49,792) (67,566) (9,431) (186,549)(118,947)Income tax expense (38) (39) (5) (50) (39)Equity in loss of affiliates, net of tax - - - (5,951) -Net loss, net of tax (49,830) (67,605) (9,436) (192,550)(118,986)Add: net profit attribute to redeemable non-controllinginterests and non-controlling interests shareholders(1,641) (6,192) (864) (3,270) (7,882)Net loss attributable to UXIN LIMITED(51,471) (73,797) (10,300)(195,820)(126,868)Deemed dividend to preferred shareholders due totriggering of a down round feature - - - (1,781,454) -Net loss attributable to ordinary shareholders (51,471) (73,797) (10,300)(1,977,274)(126,868) Net loss (49,830) (67,605) (9,436) (192,550)(118,986)Foreign currency translation, net of tax nil(1,216) 16 2 (1,150) 91Total comprehensive loss (51,046) (67,589) (9,434) (193,700)(118,895)Add: net profit attribute to redeemable non-controllinginterests and non-controlling interests shareholders(1,641) (6,192) (864) (3,270) (7,882)Total comprehensive loss attributable to UXIN LIMITED(52,687) (73,781) (10,298)(196,970)(126,777) Net loss attributable to ordinary shareholders (51,471) (73,797) (10,300)(1,977,274)(126,868)Weighted average shares outstanding – basic56,412,679,30463,168,535,22463,168,535,22430,439,110,90360,735,577,40760,735Weighted average shares outstanding – diluted56,412,679,30463,168,535,22463,168,535,22430,439,110,90360,735,577,40760,735 Net loss per share for ordinary shareholders, basic(0.00) (0.00) (0.00) (0.06) (0.00)Net loss per share for ordinary shareholders, diluted(0.00) (0.00) (0.00) (0.06) (0.00) Uxin LimitedUnaudited Consolidated Balance Sheets (In thousands except for number of shares and per share data) As of December 31, As of June 30,2024 2025RMB RMB US$ASSETSCurrent assetsCash and cash equivalents 25,112 68,267 9,530Restricted cash 767 37 5Accounts receivable, net 4,150 3,597 502Loans recognized as a result of payments underguarantees, net of provision for credit losses ofRMB7,710 and RMB7,706 as of December 31, 2024 andJune 30, 2025, respectively - - -Other receivables, net of provision for credit losses ofRMB21,113 and RMB15,149 as of December 31, 2024and June 30, 2025, respectively 14,998 13,077 1,825Inventory, net 207,390 279,446 39,009Prepaid expenses and other current assets 86,977 83,087 11,599Total current assets 339,394 447,511 62,470 Non-current assetsProperty, equipment and software, net 71,420 75,499 10,539Finance lease right-of-use assets, net 1,346,728 1,332,908 186,067Operating lease right-of-use assets, net 194,388 187,781 26,213Total non-current assets 1,612,536 1,596,188 222,819 Total assets 1,951,930 2,043,699 285,289 LIABILITIES, MEZZANINE EQUITY ANDSHAREHOLDERS' DEFICITCurrent liabilitiesAccounts payable 81,584 75,485 10,537Other payables and other current liabilities 306,391 278,826 38,923Current portion of operating lease liabilities 14,563 15,943 2,226Current portion of finance lease liabilities 183,852 57,921 8,085Short-term borrowings from third parties 174,616 221,582 30,932Short-term borrowing from related parties 1,000 - -Total current liabilities 762,006 649,757 90,703 Non-current liabilitiesLong-term borrowing from related party (i) 53,913 - - 2025-09-29 13:01 Uxin Reports Unaudited Financial Results for the Quarter Ended June 30, 2025 - Sep 29, 2025 https://ir.xin.com/2025-09-29-Uxin-Reports-Unaudited-Financial-Results-for-the-Quarter-Ended-June-30,-2025?printable 4/6
Page 5
Long-term borrowing from third party - 14,317 2,000Consideration payable to WeBank 27,237 6,485 905Finance lease liabilities 1,141,118 1,178,042 164,448Operating lease liabilities 180,920 175,552 24,506Total non-current liabilities 1,403,188 1,374,396 191,859 Total liabilities 2,165,194 2,024,153 282,562 Mezzanine equityRedeemable non-controlling interests (ii) 154,977 304,709 42,536Total Mezzanine equity 154,977 304,709 42,536 Shareholders' deficitOrdinary shares (iii) 39,816 43,733 6,105Additional paid-in capital (iii) 19,007,94819,213,9902,682,169Subscription receivable from shareholders (60,467) (60,467) (8,441)Accumulated other comprehensive income 227,718 227,809 31,801Accumulated deficit (19,583,017)(19,709,885)(2,751,395)Total Uxin's shareholders' deficit (368,002) (284,820) (39,761)Non-controlling interests (239) (343) (48)Total shareholders' deficit (368,241) (285,163) (39,809) Total liabilities, mezzanine equity and shareholders'deficit 1,951,930 2,043,699 285,289 (i) Long-term borrowing from related party outstanding as of December 31, 2024 amounted to RMB53.9 million. On September 12, 2024, the Company'sAnhui subsidiary ("Uxin Anhui") entered into a loan agreement with Pintu (Beijing) information Technology Co., Ltd. ("Pintu Beijing"), pursuant towhich Pintu Beijing agreed to extend loan to Uxin Anhui in a principal amount of the RMB equivalent of US$7.5 million for a term of 18 months from thedrawdown date unless other repayment schedule is negotiated and mutually agreed by Uxin Anhui and Pintu Beijing. The interest rate is 5.35% perannum within 12 months after the drawdown date, and 8% per annum after 12 months until the loan is repaid in full. The loan is guaranteed by Uxin'sShaanxi subsidiary pursuant to a guarantee agreement entered on the same date. On September 13, 2024, Uxin Anhui made the drawdown of this loan,and the total RMB amount received was classified as "Long-term borrowings from related party" in non-current liabilities. Subsequently in November2024, the Company entered into a Share Subscription Agreement with Lightwind Global Limited ("Lightwind", a wholly-owned subsidiary of PintuBeijing). Pursuant to this agreement and subject to the fulfilment of specified conditions, Uxin agreed to allot and issue, while Lightwind agreed tosubscribe for, a total of 1,543,845,204 Class A Ordinary Shares of the Company, with an aggregate subscription amount of US$7.5 million. When thespecified conditions were fulfilled and a repayment schedule of the long-term loan of US$7.5 million was mutually agreed, Lightwind shall investequivalent amount in the Company after Uxin Anhui repays the loan under the repayment schedule to Pintu Beijing. In March 2025, a revised repayment schedule was mutually agreed by Uxin Anhui and Pintu Beijing. Pursuant to which, Uxin Anhui fully repaid the totalamount of principal and interests, amounting to RMB55.0 million, to Pintu Beijing by 2 installments, RMB15.0 million in March 2025 and RMB40.0 millionin April 2025. Concurrently, Lightwind made an equivalent investment in the Company as the specified conditions for the investment had been fulfilled. (ii) On October 16, 2024, the Company, through Uxin Anhui, entered into an agreement with Wuhan Junshan Urban Asset Operation Co.,Ltd. ("WuhanJunshan"), a company indirectly controlled by Wuhan City Economic & Technological Development Zone, to establish a subsidiary, Wuhan YouxinIntelligent Remanufacturing Co., Ltd. ("Uxin Wuhan"). Uxin Anhui will contribute RMB66.7 million and Wuhan Junshan will contribute RMB33.3 million,representing approximately 66.7% and 33.3% of Uxin Wuhan's total registered capital, respectively. As of June 30, 2025, the Company and WuhanJunshan each made contributions of RMB14.0 million to Uxin Wuhan, respectively, and the investment from Wuhan Junshan was recognized asredeemable non-controlling interests. On September 20, 2023, the Company entered into an equity investment agreement with Hefei Construction Investment. Pursuant to the agreement, HefeiConstructionInvestment will invest by multiple instalments in Uxin Hefei, and each instalment will be made after the lease payment is made by the Hefeisubsidiary, over a 10-yearperiod. As of June 30, 2025, the first-year and second-year rentals of approximately RMB147.1 million and RMB127.7 millionwas converted intothe investment of approximately 12.02% and 8.40% equity interests in Uxin Hefei by Hefei Construction Investment, respectively. Theinvestment was recognized as redeemable non-controlling interests. (iii) On March 4, 2025, the Company entered into a share subscription agreement with Fame Dragon Global Limited (the "Investor"), an investmentvehicle of NIO Capital, pursuant to which the Investor agreed to purchase 5,738,268,233 Class A Ordinary Shares of the Company for a totalconsideration of US$27.8 million. As of June 30, 2025, the Company had received US$19.0 million from Fame Dragon Global and issued 3,911,074,516Class A Ordinary Shares of the Company to the Investor and entities designted by the Investor. In substance, the Company issued a forward contract to the Investor, as the Investor is obligated to purchase the shares, and the Company is requiredto issue them upon the satisfaction of the closing conditions at the pre-agreed price and amount which shall be a deemed dividend to the forwardcontract holder recorded in the additional paid-in capital. In addition, given that this forward contract is considered indexed to the Company's own stockand meet the requirement for equity classification, it was also classified under the Company's equity and was initially measured at fair value amounting toRMB180.8 million with no subsequent remeasurement. * Share-based compensation charges included are as follows: For the three months ended June 30, For the six months ended June 30,2024 2025 2024 2025RMB RMBUS$ RMB RMB US$Sales and marketing 136 1,190 166 136 2,356 329General and administrative 11,7848,1321,135 52,17216,1572,255Research and development 128 625 87 128 1,242 173 Uxin LimitedUnaudited Reconciliations of GAAP And Non-GAAP Results (In thousands except for number of shares and per share data) 2025-09-29 13:01 Uxin Reports Unaudited Financial Results for the Quarter Ended June 30, 2025 - Sep 29, 2025 https://ir.xin.com/2025-09-29-Uxin-Reports-Unaudited-Financial-Results-for-the-Quarter-Ended-June-30,-2025?printable 5/6
Page 6
For the three months ended June 30, For the2024 2025 2024RMB RMB US$ RMBNet loss, net of tax (49,830) (67,605) (9,436) (192,550) Add: Income tax expense 38 39 5 50Interest income (16) (43) (6) (24)Interest expenses 22,858 23,098 3,224 46,828Depreciation 16,577 16,649 2,324 32,337EBITDA (10,373) (27,862) (3,889) (113,359) Add: Share-based compensation expenses 12,048 9,947 1,388 52,436- Sales and marketing 136 1,190 166 136- General and administrative 11,784 8,132 1,135 52,172- Research and development 128 625 87 128Other income (633) (480) (67) (1,255)Other expenses 800 1,498 209 4,886Foreign exchange (gains)/losses (479) 353 49 (990)Structure realignment cost - - - 13,948Equity in loss of affiliates, net of tax - - - 5,951Net gain from extinguishment of debt (35,222) - - (35,222) Non-GAAP adjusted EBITDA (33,859) (16,544) (2,310) (73,605) For the three months ended June 30, For the2024 2025 2024RMB RMB US$ RMBNet loss attributable to ordinary shareholders (51,471) (73,797) (10,300) (1,977,274)Add: Share-based compensation expenses 12,048 9,947 1,388 52,436- Sales and marketing 136 1,190 166 136- General and administrative 11,784 8,132 1,135 52,172- Research and development 128 625 87 128Add: accretion on redeemable non-controllinginterests 1,650 6,298 879 3,300Deemed dividend to preferred shareholders due totriggering of a down round feature - - - 1,781,454 Non-GAAP adjusted net loss attributable to ordinaryshareholders (37,773) (57,552) (8,033) (140,084) Net loss per share for ordinary shareholders - basic(0.00) (0.00) (0.00) (0.06)Net loss per share for ordinary shareholders - diluted (0.00) (0.00) (0.00) (0.06)Non-GAAP adjusted net loss to ordinaryshareholders per share - basic and diluted (0.00) (0.00) (0.00) (0.00)Weighted average shares outstanding - basic56,412,679,30463,168,535,22463,168,535,22430,439,110,903Weighted average shares outstanding - diluted56,412,679,30463,168,535,22463,168,535,22430,439,110,903 Note: The conversion of Renminbi (RMB) into U.S. dollars (USD) is based on the certified exchange rate of USD1.00 = RMB7.1636 as of June 30, 2025 set forth in tGovernors of the Federal Reserve System. SOURCE Uxin Limitedhttps://ir.xin.com/2025-09-29-Uxin-Reports-Unaudited-Financial-Results-for-the-Quarter-Ended-June-30,-2025 2025-09-29 13:01 Uxin Reports Unaudited Financial Results for the Quarter Ended June 30, 2025 - Sep 29, 2025 https://ir.xin.com/2025-09-29-Uxin-Reports-Unaudited-Financial-Results-for-the-Quarter-Ended-June-30,-2025?printable 6/6