Form 40-F ☐
|
Exhibits
|
Press Release of Xinyuan Real Estate Co., Ltd., dated March 14, 2022. |
Signature
|
XINYUAN REAL ESTATE CO., LTD.
|
|||
By:
|
/s/ Yu (Brian) Chen
|
||
Name:
|
Yu (Brian) Chen
|
||
Title:
|
Chief Financial Officer
|
• |
Total revenues for the six months ended June 30, 2021 increased 91.5% to US$785.6 million from US$410.1 million for the first half of 2020.
|
• |
Net loss for the six months ended June 30, 2021 increased 1.5% to US$70.2 million from net loss of US$69.2 million in the first half of 2020.
|
• |
Diluted net loss per ADS attributable to shareholders was US$1.22 for the six months ended June 30, 2021, which remains unchanged compared to the first half of 2020.
|
Six months ended
|
||||||||
June 30,
2021
|
June 30,
2020
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
Total revenue
|
785,600
|
410,130
|
||||||
Total costs of revenue
|
(683,213
|
)
|
(362,806
|
)
|
||||
Gross profit
|
102,387
|
47,324
|
||||||
Selling and distribution expenses
|
(33,913
|
)
|
(22,283
|
)
|
||||
General and administrative expenses
|
(68,457
|
)
|
(73,112
|
)
|
||||
Operating income/(loss)
|
17
|
(48,071
|
)
|
|||||
Interest income
|
6,793
|
8,491
|
||||||
Interest expense
|
(84,163
|
)
|
(60,697
|
)
|
||||
Gain on short-term investments
|
2,442
|
4,361
|
||||||
Other income/(expense)
|
174
|
(1,322
|
)
|
|||||
Loss on extinguishment of debt
|
-
|
(778
|
)
|
|||||
Exchange gain/(loss)
|
9,057
|
(2,810
|
)
|
|||||
Share of gain/(loss) of equity investees
|
3,472
|
(551
|
)
|
|||||
Loss from operations before income taxes
|
(62,208
|
)
|
(101,377
|
)
|
||||
Income tax (expenses)/benefits
|
(8,013
|
)
|
32,178
|
|||||
Net loss
|
(70,221
|
)
|
(69,199
|
)
|
||||
Net loss attributable to non-controlling interest
|
4,917
|
3,436
|
||||||
Net loss attributable to Xinyuan Real Estate Co., Ltd. shareholders
|
(65,304
|
)
|
(65,763
|
)
|
||||
Loss per ADS:
|
||||||||
Basic
|
(1.22
|
)
|
(1.22
|
)
|
||||
Diluted
|
(1.22
|
)
|
(1.22
|
)
|
||||
ADS used in computation:
|
||||||||
Basic
|
53,466
|
53,722
|
||||||
Diluted
|
53,471
|
53,722
|
June 30,
2021 |
December 31,
2020 |
|||||||
(unaudited)
|
(audited)
|
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
1,017,197
|
1,027,848
|
|||||||
Short-term investments
|
106,266
|
6,111
|
||||||
224,711
|
96,119
|
|||||||
Other receivables
|
360,951
|
335,841
|
||||||
Deposits for land use rights
|
151,295
|
78,153
|
||||||
Other deposits and prepayments
|
352,748
|
323,322
|
||||||
Advances to suppliers
|
54,434
|
45,870
|
||||||
Real estate properties development completed and under development
|
3,397,959
|
3,449,829
|
||||||
Amounts due from related parties
|
261,672
|
233,441
|
||||||
Amounts due from employees
|
4,246
|
529
|
||||||
Other current assets
|
2,653
|
3,846
|
||||||
Total current assets
|
5,934,132
|
5,600,909
|
||||||
Restricted cash, non-current
|
218,596
|
232,134
|
||||||
Real estate properties held for lease, net
|
469,107
|
483,108
|
||||||
Property and equipment, net
|
40,891
|
42,760
|
||||||
Long-term investment
|
904,606
|
874,277
|
||||||
Deferred tax assets
|
299,148
|
272,534
|
||||||
Deposits for land use rights and properties
|
35,603
|
35,250
|
||||||
Amounts due from related parties
|
15,083
|
14,934
|
||||||
Contract cost assets
|
32,773
|
28,708
|
||||||
Operating lease right-of-use assets
|
2,816
|
8,517
|
||||||
Other assets
|
78,973
|
76,192
|
||||||
TOTAL ASSETS
|
8,031,728
|
7,669,323
|
June 30,
2021 |
December 31,
2020 |
|||||||
(unaudited)
|
(audited)
|
|||||||
LIABILITIES AND
|
||||||||
SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Accounts payable and notes payable
|
1,151,251
|
1,237,030
|
||||||
Short-term bank loans and other debt
|
19,744
|
13,625
|
||||||
Customer deposits
|
1,422,459
|
952,939
|
||||||
Income tax payable
|
223,849
|
278,096
|
||||||
Other payables and accrued liabilities
|
785,768
|
595,476
|
||||||
Payroll and welfare payable
|
906
|
18,102
|
||||||
Current portion of long-term bank loans and other debt
|
1,557,396
|
1,393,588
|
||||||
Lease liability, current portion
|
2,268
|
6,984
|
||||||
Mandatorily redeemable non-controlling interests
|
10,858
|
8,980
|
||||||
Amounts due to related parties
|
19,997
|
31,512
|
||||||
Total current liabilities
|
5,194,496
|
4,536,332
|
||||||
Non-current liabilities
|
||||||||
Long-term bank loans
|
406,151
|
589,018
|
||||||
Other long-term debt
|
910,101
|
1,013,016
|
||||||
Deferred tax liabilities
|
438,009
|
389,967
|
||||||
Unrecognized tax benefits
|
101,824
|
101,199
|
||||||
Lease liability
|
6,647
|
3,161
|
||||||
Amounts due to related parties
|
10,836
|
10,728
|
||||||
TOTAL LIABILITIES
|
7,068,064
|
6,643,421
|
||||||
Shareholders’ equity
|
||||||||
Common shares
|
16
|
16
|
||||||
Treasury shares
|
(116,062
|
)
|
(116,062
|
)
|
||||
Additional paid-in capital
|
581,407
|
552,215
|
||||||
Statutory reserves
|
175,345
|
177,696
|
||||||
Retained earnings
|
(33,441
|
)
|
34,501
|
|||||
Accumulated other comprehensive (loss)/income
|
(2,429
|
)
|
17,105
|
|||||
Total Xinyuan Real Estate Co., Ltd. shareholders’ equity
|
604,836
|
665,471
|
||||||
Non-controlling interest
|
358,828
|
360,431
|
||||||
Total equity
|
963,664
|
1,025,902
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
8,031,728
|
7,669,323
|