Charged Alpha
CHARGED ALPHA · RESEARCH PACKET
Companion to the Q2 2026 earnings episode · published September 24, 2026

UXIN: Volume Nearly Doubled. Gross Margin Turned Negative.

Uxin Limited · Nasdaq: UXINQuarter ended June 30, 2026Results September 24, 2026 (pre-market)Used-car retailChina consumerPresented by Hudson & Lana
HOLDConviction 2 / 5Uncertainty: Very high
Fair value (probability-weighted)$1.12range $0.20–$3.02
Price, September 24 close$1.30-14% to weighted value
Probability-weighted$1.12-14% expected

Volume is real; owner economics are unproven. Retail units rose 88.8%, but gross margin turned negative, operations consumed cash and selected claims ahead of common equity approached the equity market value. Our $1.12 weighted value sits near the $1.30 close, leaving HOLD with very high uncertainty.

Layer 1 · fast

The 60-second read

Retail volume19,610+88.8% YoY
RevenueRMB1.151B+74.9% YoY
Gross margin−0.7%From 5.2% YoY
Operating lossRMB151.9MLoss widened
Quarter OCF−RMB63.8MOperations used cash
Current ratio0.74×RMB201.0M deficit
Q3 GM guide>6%Management outlook
Weighted value$1.12Very high uncertainty

Five things to know

  1. Demand scaled rapidly. Retail vehicle volume rose 88.8% to 19,610.
  2. The inventory reset was expensive. Gross margin fell to negative 0.7% and operating loss reached RMB151.9 million.
  3. Scale helped one cost line. Sales and marketing per retail vehicle fell about 14.9%, but that could not offset negative vehicle economics.
  4. Capital providers remain central. Current liabilities exceed current assets and historical growth has depended on financing.
  5. The next quarter is a margin test. Management guides to gross margin above 6%; static break-even at the Q2 expense base is about 12.45%.
Layer 1 · the call

Three scenarios, one probability-weighted number

Analyst scenarios, not management guidance; probabilities and multiples are judgments.

Probability-weighted scenarios · All forward inputs are analyst assumptions. The bear case uses an explicit residual-option floor.
BearBear: $0.20$0.20BaseBase: $1.20$1.20BullBull: $3.02$3.02WeightedWeighted: $1.12$1.12CloseClose: $1.30$1.30
BearBear: $0.20$0.20BaseBase: $1.20$1.20BullBull: $3.02$3.02WeightedWeighted: $1.12$1.12CloseClose: $1.30$1.30
Show the data
CaseProbability2028 revenue ($M)EV/salesNet claims ($M)ADS (M)Value/ADS
Bear0.356500.352802380.2
Base0.511000.5269.0234.01.2
Bull0.1513000.752502403.02
ScenarioProbability12-month valuevs $1.30What has to happenThe arithmetic
Bear35%$0.20−85%Inventory economics remain weak and funding pressure continues.Residual-option floor after enterprise value falls below selected claims.
Base50%$1.20−8%Volume grows, gross margin recovers gradually and financing remains available.$1.10B revenue × 0.50 EV/sales − $269M claims, divided by 234M ADSs.
Bull15%$3.02+132%Margin moves beyond the near-term guide and cash conversion improves sharply.$1.30B revenue × 0.75 EV/sales − $250M claims, divided by 240M ADSs.
Computed expected value: 35% × $0.20 + 50% × $1.20 + 15% × $3.02 = $1.123, displayed as $1.12.
Layer 1 · falsifiable

Signposts: what would change our mind

SignpostNow (Q2 2026)Green ifRed ifNext check
Q3 gross margin−0.7% in Q2Above 6%; above 8% strengthens the caseBelow 5%Quarter ends Sep. 30; research review Dec. 17, 2026
Retail volume19,610 in Q220,500 or moreBelow 19,610Quarter ends Sep. 30; research review Dec. 17, 2026
Operating cash flow−RMB63.8M in Q2PositiveBelow −RMB75MNext quarterly filing; research review Dec. 17, 2026
Adjusted EBITDA−RMB119.8M in Q2Better than −RMB25MWorse than −RMB75MNext quarterly filing; research review Dec. 17, 2026
Subscription fundingAt least $19M NIO-linked cash stated by releaseAll remaining stated cash settles with exact share countDelay, repricing or another emergency raiseNext financing update; research review Dec. 17, 2026
Current-asset coverage0.74× current ratioAt least 1.0× without new onerous claimsBelow 0.70×Next balance sheet; research review Dec. 17, 2026

Green and red thresholds are Charged Alpha decision rules. December 17 is a provider-calendar research review date, not an issuer-confirmed earnings date.

The tape applauded growth; the balance sheet still sets the terms

Uxin closed September 24 at $1.30 per ADS, up 19.3% from the prior close after releasing results before the market opened. Volume reached 16.1 million ADSs, about 71 times the provider's stored average. That reaction is evidence that investors welcomed the unit growth and promised margin rebound. It is not evidence that the quarter was profitable. The financial statement says the opposite: gross margin was negative 0.7%, operating loss was RMB151.9 million and operating cash outflow was RMB63.8 million.

Our rating is HOLD with two-out-of-five conviction and a probability-weighted value of $1.12 per ADS. That value is 13.8% below the close, yet the modeled range is unusually wide at $0.20 to $3.02. A narrow verdict would pretend to know how quickly a fragile balance sheet, very fast growth and volatile used-car prices resolve. HOLD means the price is too close to the uncertain center for a clean directional call; it does not mean the risk is modest. We would require a larger discount or stronger evidence before treating the shares as an attractive entry.

The year range warns against reading too much into one day. UXIN traded as high as $4.18 in January and as low as $0.8963 in August. The current price remains roughly 69% below that high even after the earnings-day jump. A financing price of $2.859 per ADS also sits well above the market. That negotiated price is useful evidence, but it is not a guaranteed appraisal: cash arrives in installments, closing conditions matter, and the share count expands as subscriptions settle.

This packet asks one question throughout: can Uxin convert rapid vehicle growth into enough gross profit and cash to support its stores, lease claims and dilution? Volume is the opening fact. Unit economics and funding determine what that fact is worth to an ADS holder. The research process separates management's outlook, observed cash receipts and our analytical assumptions so a favorable story cannot silently become a financial fact.

Daily closing price and our probability-weighted value · FMP daily closes through September 24, 2026. The $1.12 value is our model output, not a price forecast.
$0.00$1.00$2.00$3.00$4.00$5.00Weighted value $1.12Sep 25Dec 25Mar 26Jun 26Sep 26$1.30
$0.00$1.00$2.00$3.00$4.00$5.00Weighted value $1.12Sep 25Dec 25Mar 26Jun 26Sep 26$1.30
Show the data
DateClose ($)
2025-09-243.58
2025-10-232.73
2025-11-212.56
2025-12-233.56
2026-01-263.44
2026-02-253.59
2026-03-263.37
2026-04-272.98
2026-05-272.33
2026-06-261.51
2026-07-281.43
2026-08-261.16
2026-09-241.3
Market referenceValueContext
September 24 close$1.30Up 19.3% from $1.09
Day range$1.1707–$1.41FMP quote
52-week range$0.896–$4.18FMP daily history
Volume16.08MAbout 70.9× stored average
Charged Alpha weighted value$1.12Analyst scenario output
Price and volume are market observations; fair value is Charged Alpha judgment.
The visible $4.50 target predates this release · The sole dated target in saved provider news is from December 2025.
Sep. 24 closeSep. 24 close: $1.30$1.30Our weighted valueOur weighted value: $1.12$1.12Deutsche target, Dec. 2025Deutsche target, Dec. 2025: $4.50$4.50Subscription priceSubscription price: $2.86$2.86
Sep. 24 closeSep. 24 close: $1.30$1.30Our weighted valueOur weighted value: $1.12$1.12Deutsche target, Dec. 2025Deutsche target, Dec. 2025: $4.50$4.50Subscription priceSubscription price: $2.86$2.86
Show the data
ReferenceUSD/ADSVintage
September 24 close1.3FMP quote
Charged Alpha weighted value1.12Current model
Deutsche Bank target4.5Dec. 22, 2025
Share-subscription price2.859Dec. 2025 agreements

Volume nearly doubled while gross margin turned negative

Transaction volume reached 21,899 units and retail volume reached 19,610. Those figures grew 88.7% and 88.8% from the year-earlier quarter. Revenue rose 74.9% to RMB1,151.2 million. The company has built a much larger retail operation: retail volume is almost five times its June 2024 level, and revenue is nearly three times that starting point. Growth on this scale is commercially meaningful.

The revenue growth did not become gross profit. Cost of revenue was RMB1,159.8 million, greater than revenue, producing an RMB8.6 million gross loss. Gross margin fell from 7.0% in March and 5.2% a year earlier to negative 0.7%. Management attributes the decline to aggressive new-car price reductions, falling used-car prices and weaker gasoline-car demand as oil prices rose. It says Uxin sold affected inventory quickly to reset the book. That explanation is plausible; inventory fell 34.4% from December. The write-down in economics is still borne by current shareholders.

Operating expenses were RMB145.3 million, versus RMB96.7 million a year earlier. Sales and marketing was the largest line at RMB119.2 million. Operating loss widened to RMB151.9 million from RMB43.1 million a year earlier. Net loss was RMB178.4 million, and adjusted EBITDA loss was RMB119.8 million. Both GAAP and the company's preferred measure worsened sharply, so this is not a quarter where accounting exclusions reverse the operational conclusion.

Management guides the September quarter to 20,500–21,000 retail vehicles, RMB1,160–1,190 million of revenue and gross margin above 6%. The volume midpoint is only about 5.8% above Q2, while the margin promise requires a swing of more than 6.7 percentage points. The next print is primarily a margin test, not a volume test. A successful reset would show that Q2 cleared old inventory rather than exposing a structurally weak spread between vehicle purchase and sale prices.

Retail volume nearly quintupled in nine quarters · Company earnings releases; quarter labels follow calendar quarters after the fiscal-year change.
010.0K20.0K30.0KQ2 2024 · Retail vehicles: 40904090Q3 2024 · Retail vehicles: 60056005Q4 2024 · Retail vehicles: 85548554Q1 2025 · Retail vehicles: 75457545Q2 2025 · Retail vehicles: 1038510385Q3 2025 · Retail vehicles: 1402014020Q4 2025 · Retail vehicles: 1916019160Q1 2026 · Retail vehicles: 1653016530Q2 2026 · Retail vehicles: 1961019610Q2 2024Q3 2024Q4 2024Q1 2025Q2 2025Q3 2025Q4 2025Q1 2026Q2 2026
010.0K20.0K30.0KQ2 2024 · Retail vehicles: 40904090Q3 2024 · Retail vehicles: 60056005Q4 2024 · Retail vehicles: 85548554Q1 2025 · Retail vehicles: 75457545Q2 2025 · Retail vehicles: 1038510385Q3 2025 · Retail vehicles: 1402014020Q4 2025 · Retail vehicles: 1916019160Q1 2026 · Retail vehicles: 1653016530Q2 2026 · Retail vehicles: 1961019610Q22024Q32024Q42024Q12025Q22025Q32025Q42025Q12026Q22026
Show the data
QuarterRetail vehicles
Q2 20244090
Q3 20246005
Q4 20248554
Q1 20257545
Q2 202510385
Q3 202514020
Q4 202519160
Q1 202616530
Q2 202619610
Revenue expanded while gross margin broke · The two plotted series use different scales; the table carries exact values.
RevenueGross margin
−50005001,0001,500Q2 2024 · Revenue (RMB M): 401.2Q2 2024 · Gross margin (%): 6.4Q3 2024 · Revenue (RMB M): 497.2Q3 2024 · Gross margin (%): 7.0Q4 2024 · Revenue (RMB M): 596.8Q4 2024 · Gross margin (%): 7.0Q1 2025 · Revenue (RMB M): 504.2Q1 2025 · Gross margin (%): 7.0Q2 2025 · Revenue (RMB M): 658.3Q2 2025 · Gross margin (%): 5.2Q3 2025 · Revenue (RMB M): 879.3Q3 2025 · Gross margin (%): 7.5Q4 2025 · Revenue (RMB M): 1,197.9Q4 2025 · Gross margin (%): 6.8Q1 2026 · Revenue (RMB M): 1,073.7Q1 2026 · Gross margin (%): 7.0Q2 2026 · Revenue (RMB M): 1,151.21,151.2Q2 2026 · Gross margin (%): −0.7−0.7Q2 2024Q3 2024Q4 2024Q1 2025Q2 2025Q3 2025Q4 2025Q1 2026Q2 2026
−50005001,0001,500Q2 2024 · Revenue (RMB M): 401.2Q2 2024 · Gross margin (%): 6.4Q3 2024 · Revenue (RMB M): 497.2Q3 2024 · Gross margin (%): 7.0Q4 2024 · Revenue (RMB M): 596.8Q4 2024 · Gross margin (%): 7.0Q1 2025 · Revenue (RMB M): 504.2Q1 2025 · Gross margin (%): 7.0Q2 2025 · Revenue (RMB M): 658.3Q2 2025 · Gross margin (%): 5.2Q3 2025 · Revenue (RMB M): 879.3Q3 2025 · Gross margin (%): 7.5Q4 2025 · Revenue (RMB M): 1,197.9Q4 2025 · Gross margin (%): 6.8Q1 2026 · Revenue (RMB M): 1,073.7Q1 2026 · Gross margin (%): 7.0Q2 2026 · Revenue (RMB M): 1,151.21,151.2Q2 2026 · Gross margin (%): −0.7−0.7Q22024Q32024Q42024Q12025Q22025Q32025Q42025Q12026Q22026
Show the data
QuarterRevenue (RMB M)Gross margin (%)
Q2 2024401.26.4
Q3 2024497.27.0
Q4 2024596.87.0
Q1 2025504.27.0
Q2 2025658.35.2
Q3 2025879.37.5
Q4 20251197.96.8
Q1 20261073.77.0
Q2 20261151.19−0.7
Every quarter in the series carried a GAAP operating loss · Company releases. Adjusted EBITDA is the issuer's non-GAAP measure.
Operating incomeAdjusted EBITDA
−200−150−100−50050Q2 2024 · Operating income: −62.5Q2 2024 · Adjusted EBITDA: −33.9Q3 2024 · Operating income: −38.6Q3 2024 · Adjusted EBITDA: −9.2Q4 2024 · Operating income: −73.4Q4 2024 · Adjusted EBITDA: 2.0Q1 2025 · Operating income: −35.3Q1 2025 · Adjusted EBITDA: −8.9Q2 2025 · Operating income: −43.1Q2 2025 · Adjusted EBITDA: −16.5Q3 2025 · Operating income: −36.5Q3 2025 · Adjusted EBITDA: −5.3Q4 2025 · Operating income: −58.7Q4 2025 · Adjusted EBITDA: −27.2Q1 2026 · Operating income: −66.6Q1 2026 · Adjusted EBITDA: −34.3Q2 2026 · Operating income: −151.9−151.9Q2 2026 · Adjusted EBITDA: −119.8−119.8Q2 2024Q3 2024Q4 2024Q1 2025Q2 2025Q3 2025Q4 2025Q1 2026Q2 2026
−200−150−100−50050Q2 2024 · Operating income: −62.5Q2 2024 · Adjusted EBITDA: −33.9Q3 2024 · Operating income: −38.6Q3 2024 · Adjusted EBITDA: −9.2Q4 2024 · Operating income: −73.4Q4 2024 · Adjusted EBITDA: 2.0Q1 2025 · Operating income: −35.3Q1 2025 · Adjusted EBITDA: −8.9Q2 2025 · Operating income: −43.1Q2 2025 · Adjusted EBITDA: −16.5Q3 2025 · Operating income: −36.5Q3 2025 · Adjusted EBITDA: −5.3Q4 2025 · Operating income: −58.7Q4 2025 · Adjusted EBITDA: −27.2Q1 2026 · Operating income: −66.6Q1 2026 · Adjusted EBITDA: −34.3Q2 2026 · Operating income: −151.9−151.9Q2 2026 · Adjusted EBITDA: −119.8−119.8Q22024Q32024Q42024Q12025Q22025Q32025Q42025Q12026Q22026
Show the data
QuarterOperating income (RMB M)Adjusted EBITDA (RMB M)
Q2 2024−62.5−33.9
Q3 2024−38.6−9.2
Q4 2024−73.42.0
Q1 2025−35.3−8.9
Q2 2025−43.1−16.5
Q3 2025−36.5−5.3
Q4 2025−58.7−27.2
Q1 2026−66.6−34.3
Q2 2026−151.916−119.8
Q2 measure20252026Change
Retail vehicles10,38519,610+88.8%
RevenueRMB658.3MRMB1,151.2M+74.9%
Gross margin5.2%−0.7%−5.9 pts
Operating income−RMB43.1M−RMB151.9MLoss widened
Adjusted EBITDA−RMB16.5M−RMB119.8MLoss widened
Company-reported results; adjusted EBITDA is non-GAAP.

Retail scale is real; per-vehicle economics decide its value

Retail vehicle sales supplied RMB1,080.8 million, or about 93.9% of current revenue. Wholesale vehicle sales contributed RMB37.4 million and other revenue supplied the remaining RMB32.9 million. Uxin is economically a used-car retailer with associated services, not a high-margin marketplace that can scale revenue without carrying vehicles and physical infrastructure. That distinction explains why inventory pricing, throughput and lease commitments dominate the investment case.

Retail revenue per retail vehicle fell to about RMB55,116 from RMB58,508 a year earlier, a decline of roughly 5.8%. That result is consistent with management's description of falling used-car prices. Sales-and-marketing expense per retail vehicle improved to approximately RMB6,079 from RMB7,146. Scale is helping customer-acquisition and staffing cost per unit, but that saving was overwhelmed by the decline in vehicle economics this quarter. A lower expense per unit is encouraging only after each vehicle contributes positive gross profit.

The long-term opportunity depends on repeating the favorable part of this bridge after inventory reprices. If revenue per vehicle stabilizes and marketing expense grows slower than retail volume, fixed-cost absorption can improve. If competitive new-car discounts repeatedly force used inventory markdowns, scale can magnify gross losses before it produces operating leverage. Used vehicles are heterogeneous inventory; a corporate average cannot reveal every age, price band or local market, so future turnover and margin must be read together.

Uxin also continues opening large superstores through local partnerships. The July Shaoxing project is expected to hold more than 2,500 vehicles. Physical reach can deepen selection, customer confidence and reconditioning efficiency; it also creates lease claims, working-capital needs and local-partner obligations. A store announcement is a capacity fact, not a return-on-capital result. The evidence shareholders need is throughput, gross profit, cash generation and the full claim structure around each expansion.

Retail vehicles supplied almost all current revenue · Exhibit 99.1; other revenue is total revenue less the two separately reported vehicle lines.
Retail vehicle salesRetail vehicle sales: 1,080.81,080.8Wholesale vehicle salesWholesale vehicle sales: 37.437.4Other revenueOther revenue: 32.932.9
Retail vehicle salesRetail vehicle sales: 1,080.81,080.8Wholesale vehicle salesWholesale vehicle sales: 37.437.4Other revenueOther revenue: 32.932.9
Show the data
Q2 2026 revenue sourceRMB M
Retail vehicle sales1080.829
Wholesale vehicle sales37.427
Other revenue32.934
Scale improved marketing cost per vehicle, while revenue per vehicle fell · Computed from filed retail revenue, volume and sales-and-marketing expense.
Revenue/vehicleMarketing/vehicle
020.0K40.0K60.0K80.0KQ2 2025 · Retail revenue / vehicle: 58,50958,509Q2 2025 · Sales and marketing / vehicle: 7,1467,146Q2 2026 · Retail revenue / vehicle: 55,11655,116Q2 2026 · Sales and marketing / vehicle: 6,0796,079Q2 2025Q2 2026
020.0K40.0K60.0K80.0KQ2 2025 · Retail revenue / vehicle: 58,50958,509Q2 2025 · Sales and marketing / vehicle: 7,1467,146Q2 2026 · Retail revenue / vehicle: 55,11655,116Q2 2026 · Sales and marketing / vehicle: 6,0796,079Q22025Q22026
Show the data
QuarterRetail revenue/vehicle (RMB)Marketing/vehicle (RMB)
Q2 2025585097146
Q2 2026551166079
Operating lensCurrent evidenceInvestor implication
Retail revenue mix93.9% of revenueVehicle economics dominate
Retail revenue/vehicle~RMB55,116Down about 5.8% YoY
Marketing/vehicle~RMB6,079Improved about 14.9% YoY
InventoryRMB358.1MDown 34.4% since December
Shaoxing capacityMore than 2,500 vehicles expectedCapacity, not yet return on capital

Six percent gross margin would still leave work to do

At the current expense base, Uxin needs a gross margin near 12.4% merely to cover operating expenses after other operating income. This is a static calculation, not a forecast: RMB145.3 million of operating expense less RMB2.0 million of other operating income, divided by RMB1,151.2 million of revenue. Management's Q3 guide of above 6% would be a substantial recovery, yet on Q2 revenue and costs it would still leave a material operating loss.

The hurdle can fall if revenue grows without proportional expense. Sales and marketing increased 60.6% year over year while revenue rose 74.9%, so some operating leverage exists. General and administrative expense rose only 13.0%, and research and development remained small. But a retailer cannot solve negative gross margin with overhead discipline alone. A vehicle must first sell for more than its acquisition, reconditioning and direct selling cost.

Interest expense adds RMB25.0 million after the operating line. Even a return to the Q1 gross margin of 7% would leave lenders and lessors ahead of common equity. Adjusted EBITDA removes share compensation and other specified items, but the adjusted loss of RMB119.8 million is still large. The company needs both gross-margin repair and continuing operating leverage before adjusted profitability becomes durable, then must turn that profit into cash.

Annual history supports caution. Revenue rose 78.6% in 2025, yet GAAP operating loss remained RMB173.6 million and operating cash outflow doubled to RMB504.4 million. The pattern is improving scale without proven owner economics. One restored-margin quarter would be useful; several quarters of positive operating cash would be stronger proof. A business can report impressive growth and still destroy common-equity value if every increment requires outside funding at an expanding share count.

Gross loss plus operating costs produced the larger loss · Exhibit 99.1; signs show contribution to operating income.
Gross profit/(loss)Gross profit/(loss): −8.6−8.6Operating expensesOperating expenses: −145.3−145.3Other operating incomeOther operating income: 2.02.0Operating incomeOperating income: −151.9−151.9
Gross profit/(loss)Gross profit/(loss): −8.6−8.6Operating expensesOperating expenses: −145.3−145.3Other operating incomeOther operating income: 2.02.0Operating incomeOperating income: −151.9−151.9
Show the data
Bridge itemRMB M
Gross profit/(loss)−8.633
Operating expenses−145.294
Other operating income2.011
Operating income−151.916
A six-percent recovery is still below static break-even · Static calculation from Q2 operating costs; it is not guidance.
Q2 gross marginQ2 gross margin: −0.7%−0.7%Q3 guide thresholdQ3 guide threshold: 6.0%6.0%Static break-even marginStatic break-even margin: 12.4%12.4%
Q2 gross marginQ2 gross margin: −0.7%−0.7%Q3 guide thresholdQ3 guide threshold: 6.0%6.0%Static break-even marginStatic break-even margin: 12.4%12.4%
Show the data
MeasurePercent
Q2 actual gross margin−0.7
Q3 company outlook>6.0
Break-even at Q2 expense base12.45
Annual revenue grew, but operating income stayed negative · Company releases and current Form 20-F.
RevenueOperating income
−1,00001,0002,0003,0004,000FY2023 · Revenue: 1,399.41,399.4FY2023 · Operating income: −260.1−260.1FY2024 · Revenue: 1,814.41,814.4FY2024 · Operating income: −284.4−284.4FY2025 · Revenue: 3,239.73,239.7FY2025 · Operating income: −173.6−173.6FY2023FY2024FY2025
−1,00001,0002,0003,0004,000FY2023 · Revenue: 1,399.41,399.4FY2023 · Operating income: −260.1−260.1FY2024 · Revenue: 1,814.41,814.4FY2024 · Operating income: −284.4−284.4FY2025 · Revenue: 3,239.73,239.7FY2025 · Operating income: −173.6−173.6FY2023FY2024FY2025
Show the data
PeriodRevenue (RMB M)Operating incomeNet income
FY20231399.4−260.1−306.6
FY20241814.4−284.4−342.1
FY20253239.7−173.6−262.5
Current-quarter lineRMB MInterpretation
Revenue1151.19Scale
Cost of revenue1159.823Exceeded revenue
Gross profit/(loss)−8.633Core trading loss
Operating expenses145.294Expense hurdle
Operating income−151.916GAAP loss
Net income−178.392After interest and other items
Adjusted EBITDA−119.8Issuer non-GAAP loss

The core economics, not an adjustment, caused the loss

The principal quality issue is not a non-cash reconciliation. Revenue is reported, cost of revenue exceeds it, operating expenses are real and adjusted EBITDA remains deeply negative. Share-based compensation was about RMB10.0 million within operating expense, far smaller than the RMB151.9 million GAAP operating loss. Removing it does not change the conclusion. The negative-margin event occurred at the core trading level.

Uxin reports in renminbi and trades in the United States through ADSs. The subscription disclosure proves that one ADS represents 300 ordinary shares: US$0.00953 per ordinary share is stated as US$2.859 per ADS. The current-quarter weighted average was 67.508 billion ordinary shares, or about 225.0 million ADS equivalents. The balance-sheet par-value line implies roughly 231 million ADS equivalents at June 30, while the provider snapshot carries 219.8 million. We use 234 million in the base scenario to allow for reported post-quarter and remaining installments. It is a model assumption, not an asserted exact fully diluted count.

That distinction changes valuation. At $1.30, the provider's count implies a $285.8 million market value. The balance-sheet-derived count implies roughly $300.3 million. This packet uses the latter as the current equity reference and states the denominator in every forward scenario. A low per-ADS price does not make a company cheap if the number of ADS equivalents rises or if claims ahead of the ADS are large.

Fiscal history also requires care. Uxin changed its year end from March to December. The Form 20-F therefore presents a fiscal year ended March 2024, a nine-month transition period ended December 2024 and a year ended December 2025. We show period lengths rather than pretending all columns cover twelve months. Currency translation can also change dollar comparisons even when the underlying renminbi result is unchanged, so operating history is analyzed in renminbi.

Nine-quarter net-loss history · Company releases; negative values are net losses.
−200−150−100−500Q2 2024 · Net income: −49.8Q3 2024 · Net income: −59.2Q4 2024 · Net income: −90.3Q1 2025 · Net income: −51.4Q2 2025 · Net income: −67.6Q3 2025 · Net income: −60.7Q4 2025 · Net income: −82.8Q1 2026 · Net income: −91.6Q2 2026 · Net income: −178.4−178.4Q2 2024Q3 2024Q4 2024Q1 2025Q2 2025Q3 2025Q4 2025Q1 2026Q2 2026
−200−150−100−500Q2 2024 · Net income: −49.8Q3 2024 · Net income: −59.2Q4 2024 · Net income: −90.3Q1 2025 · Net income: −51.4Q2 2025 · Net income: −67.6Q3 2025 · Net income: −60.7Q4 2025 · Net income: −82.8Q1 2026 · Net income: −91.6Q2 2026 · Net income: −178.4−178.4Q22024Q32024Q42024Q12025Q22025Q32025Q42025Q12026Q22026
Show the data
QuarterNet income (RMB M)
Q2 2024−49.8
Q3 2024−59.2
Q4 2024−90.3
Q1 2025−51.4
Q2 2025−67.6
Q3 2025−60.7
Q4 2025−82.8
Q1 2026−91.6
Q2 2026−178.392
Share-count referenceADS equivalentsUse
Q2 weighted average ordinary shares / 300~225.0MHistorical EPS denominator
June balance-sheet par-value implication~231.0MCurrent equity reference
FMP snapshot219.8MProvider market-cap basis
Base scenario234.0MExplicit forward assumption
Bull scenario240.0MExplicit forward assumption
One ADS equals 300 ordinary shares. Forward denominators are analyst assumptions.
Fiscal columnLengthWhy it matters
Year ended Mar. 202412 monthsOld fiscal year
Transition ended Dec. 20249 monthsNot comparable as a full year
Year ended Dec. 202512 monthsCurrent year-end convention

Inventory released capital, yet the quarter still consumed cash

Cash was RMB82.6 million, essentially unchanged from RMB83.0 million at December despite a large reduction in inventory. Inventory fell to RMB358.1 million from RMB545.6 million, a 34.4% decline. The company still used RMB63.8 million of operating cash in Q2, so the inventory reset did not make the quarter self-funding. A smaller inventory balance can help liquidity while the loss on clearing that inventory hurts earnings.

Current assets of RMB564.9 million were below current liabilities of RMB766.0 million by RMB201.0 million. The current ratio was 0.74, and cash covered only 10.8% of current liabilities. Management says its cash, operating plans and financing plans are sufficient for at least twelve months. That is the issuer's liquidity assessment. The balance-sheet arithmetic remains a reason to require evidence from actual cash receipts, liability settlements and future cash conversion.

Claims ahead of common equity are substantial. Borrowings were about US$48.4 million at the release exchange rate. Finance-lease liabilities were about US$173.6 million, and redeemable non-controlling interests were about US$70.0 million. Less US$12.2 million of cash, this selected claims bridge totals about US$279.9 million before operating leases. That amount is close to the equity market value. Lease assets support operations, but the payment claims do not disappear when equity value is calculated.

Historical cash flow reinforces the point. Operations used RMB262.4 million in the fiscal year ended March 2024, RMB194.0 million in the nine-month transition period and RMB504.4 million in calendar 2025. Financing supplied RMB205.3 million, RMB198.3 million and RMB581.5 million over those respective periods. Growth has been funded by capital providers. Common-equity value depends on the terms and endurance of that funding as much as it depends on vehicle volume.

Current liabilities still exceed current assets · Exhibit 99.1 balance sheet; RMB millions.
Current assetsCurrent liabilities
05001,0001,500Dec. 2025 · Current assets: 743.9743.9Dec. 2025 · Current liabilities: 976.9976.9Jun. 2026 · Current assets: 564.9564.9Jun. 2026 · Current liabilities: 766.0766.0Dec. 2025Jun. 2026
05001,0001,500Dec. 2025 · Current assets: 743.9743.9Dec. 2025 · Current liabilities: 976.9976.9Jun. 2026 · Current assets: 564.9564.9Jun. 2026 · Current liabilities: 766.0766.0Dec.2025Jun.2026
Show the data
DateCurrent assetsCurrent liabilitiesWorking-capital balance
Dec. 31, 2025743.896976.891−232.995
Jun. 30, 2026564.915765.957−201.042
Inventory fell sharply; cash barely changed · Exhibit 99.1. The quarter still used RMB63.8M of operating cash.
InventoryCash
0200400600800Dec. 2025 · Inventory: 545.6545.6Dec. 2025 · Cash: 83.083.0Jun. 2026 · Inventory: 358.1358.1Jun. 2026 · Cash: 82.682.6Dec. 2025Jun. 2026
0200400600800Dec. 2025 · Inventory: 545.6545.6Dec. 2025 · Cash: 83.083.0Jun. 2026 · Inventory: 358.1358.1Jun. 2026 · Cash: 82.682.6Dec.2025Jun.2026
Show the data
DateInventoryCash
Dec. 31, 2025545.55483.006
Jun. 30, 2026358.05782.584
Operations consumed cash while financing supplied it · Form 20-F. Period lengths differ because Uxin changed its fiscal year.
Operating cash flowFinancing cash flow
−1,000−50005001,000FY ended Mar. 2024 · Operating cash flow: −262.4−262.4FY ended Mar. 2024 · Financing cash flow: 205.3205.39 months ended Dec. 2024 · Operating cash flow: −194.0−194.09 months ended Dec. 2024 · Financing cash flow: 198.3198.3FY ended Dec. 2025 · Operating cash flow: −504.4−504.4FY ended Dec. 2025 · Financing cash flow: 581.5581.5FY ended Mar. 20249 months ended Dec. 2024FY ended Dec. 2025
−1,000−50005001,000FY ended Mar. 2024 · Operating cash flow: −262.4−262.4FY ended Mar. 2024 · Financing cash flow: 205.3205.39 months ended Dec. 2024 · Operating cash flow: −194.0−194.09 months ended Dec. 2024 · Financing cash flow: 198.3198.3FY ended Dec. 2025 · Operating cash flow: −504.4−504.4FY ended Dec. 2025 · Financing cash flow: 581.5581.5FYendedMar.20249monthsendedDec.2024FYendedDec.2025
Show the data
Filed periodMonthsOperating cash flowCapexFinancing cash flow
FY ended Mar. 202412−262.446−12.693205.301
9 months ended Dec. 20249−193.98−5.163198.31
FY ended Dec. 202512−504.352−21.475581.539
Claims ahead of common equity approach the equity market value · Computed at the release conversion rate; operating lease liabilities are excluded.
Estimated equity market valueEstimated equity market value: $300.3M$300.3MBorrowingsBorrowings: $48.4M$48.4MFinance leasesFinance leases: $173.6M$173.6MRedeemable NCIRedeemable NCI: $70.0M$70.0MCash offsetCash offset: −$12.2M−$12.2M
Estimated equity market valueEstimated equity market value: $300.3M$300.3MBorrowingsBorrowings: $48.4M$48.4MFinance leasesFinance leases: $173.6M$173.6MRedeemable NCIRedeemable NCI: $70.0M$70.0MCash offsetCash offset: −$12.2M−$12.2M
Show the data
ClaimUSD M
Estimated equity market value300.3
Borrowings48.4
Finance leases173.6
Redeemable NCI70.0
Cash12.2
Selected net claims279.9
Liquidity measureValueReading
CashRMB82.6M10.8% of current liabilities
Current assetsRMB564.9MBelow current liabilities
Current liabilitiesRMB766.0MRMB201.0M current deficit
Current ratio0.74×Funding plans remain important
Selected net claims$279.9MBefore operating leases

A wide range reflects residual common-equity risk

Positive earnings and free cash flow do not exist to support a conventional price-to-earnings or discounted-cash-flow model. We therefore use explicit 2028 enterprise-value-to-revenue scenarios, subtract selected claims and divide by a stated ADS count. The multiples are analyst assumptions, not a claimed peer median. This method is transparent about its weakness: revenue value is only a bridge to future profit, so each multiple embeds a view of eventual margin and cash conversion.

The bear case assumes US$650 million of 2028 revenue at 0.35 times sales. Subtracting US$280 million of claims produces negative formulaic common equity, so we assign a twenty-cent residual-option floor. The base case assumes US$1.1 billion of revenue at 0.50 times sales, US$269 million of claims and 234 million ADSs, yielding $1.20. The bull case assumes US$1.3 billion at 0.75 times sales, lower claims of US$250 million and 240 million ADSs, yielding $3.02. None of those revenue figures is management guidance.

Weights of 35%, 50% and 15% produce $1.12 per ADS. The weighting reflects asymmetry: a genuine recovery can create large upside from a low absolute share price, but common equity is residual to leases, borrowings, local-partner claims and future dilution. The weighted value is 13.8% below the current $1.30 close, while the close is 8.3% above the $1.20 base. That difference is too small relative to the model range for a high-conviction sell.

Our research entry reference is $0.84, twenty-five percent below the weighted value, provided the operating thesis has not deteriorated. It is not a forecast or trade instruction. If gross margin clears 8%, operating cash turns positive and subscription cash is fully received, fair value can move upward without the price falling. If margin stays below 6% or funding slips, the base should move down. Price and evidence must be considered together.

Probability-weighted scenarios · All forward inputs are analyst assumptions. The bear case uses an explicit residual-option floor.
BearBear: $0.20$0.20BaseBase: $1.20$1.20BullBull: $3.02$3.02WeightedWeighted: $1.12$1.12CloseClose: $1.30$1.30
BearBear: $0.20$0.20BaseBase: $1.20$1.20BullBull: $3.02$3.02WeightedWeighted: $1.12$1.12CloseClose: $1.30$1.30
Show the data
CaseProbability2028 revenue ($M)EV/salesNet claims ($M)ADS (M)Value/ADS
Bear0.356500.352802380.2
Base0.511000.5269.0234.01.2
Bull0.1513000.752502403.02
ScenarioEnterprise-value mathEquity bridgeADS denominatorValue/ADS
Bear$650M × 0.35 = $227.5M$227.5M − $280M; residual-option floor238M$0.20
Base$1.10B × 0.50 = $550M$550M − $269M = $281M234M$1.20
Bull$1.30B × 0.75 = $975M$975M − $250M = $725M240M$3.02
2028 revenue, multiples, claims and ADS counts are analyst assumptions.
Cross-checkValueRelationship
Weighted scenario$1.123Displayed as $1.12
September 24 close$1.30$1.12 is 13.8% below
Base scenario$1.208.3% below close
Research entry reference$0.8425% below weighted value; conditional, not advice

The visible target is old enough to require fresh work

The provider consensus labels UXIN a Hold based on one buy and two holds, but its dated grade history consists of actions from 2018 and 2019. That distribution should not be presented as a fresh three-analyst vote on this release. The only dated price-target news in the saved data is Deutsche Bank's December 22, 2025 initiation at $4.50, when the shares were $3.83. It predates the current negative-margin quarter and the subsequent price decline.

The $4.50 target is useful as a record of a prior bullish case. It stands above the $2.859 subscription price and far above the current market. But a target's age matters when share issuance, store expansion, liquidity and unit economics are changing quickly. We do not average the stale target into fair value or describe the earnings-day move as validation of it. Current information should not inherit an old confidence level without new work.

Our $1.12 is more cautious because it explicitly subtracts borrowings, finance leases and redeemable non-controlling interests and assumes further ADS issuance. A bullish analyst may expect rapid margin normalization, much higher store throughput and lower capital needs. Those are legitimate differences in assumptions. The next two quarters can resolve more than a static consensus badge can.

The correct comparison is between models, not labels. The market closed at $1.30, the negotiated subscription price was $2.859, the dated target was $4.50, and our weighted scenario is $1.12. Each number has a different date and purpose. A financing counterparty may value strategic access or negotiate protections that public ADS holders do not receive; a research target may use a different horizon; a market close incorporates the day's risk appetite.

The visible $4.50 target predates this release · The sole dated target in saved provider news is from December 2025.
Sep. 24 closeSep. 24 close: $1.30$1.30Our weighted valueOur weighted value: $1.12$1.12Deutsche target, Dec. 2025Deutsche target, Dec. 2025: $4.50$4.50Subscription priceSubscription price: $2.86$2.86
Sep. 24 closeSep. 24 close: $1.30$1.30Our weighted valueOur weighted value: $1.12$1.12Deutsche target, Dec. 2025Deutsche target, Dec. 2025: $4.50$4.50Subscription priceSubscription price: $2.86$2.86
Show the data
ReferenceUSD/ADSVintage
September 24 close1.3FMP quote
Charged Alpha weighted value1.12Current model
Deutsche Bank target4.5Dec. 22, 2025
Share-subscription price2.859Dec. 2025 agreements
Street dataSaved observationTreatment
Dated price target$4.50 from Deutsche Bank, Dec. 22, 2025Historical context only
Provider consensus1 buy, 2 holdsUnderlying dated grade history is 2018–2019
Subscription price$2.859 per ADSNegotiated financing price, not public-market appraisal
Charged Alpha$1.12 weighted valueCurrent claims-adjusted scenario work
Dates and methods differ; these references are not averaged.

Management has set a measurable margin test

Management says it accelerated the sale of inventory hurt by falling prices, improved pricing accuracy and returned to a steadier procurement-to-sales cycle. The inventory balance supports the first part: it fell 34.4% from December. The Q3 gross-margin guide above 6% is the measurable test of the second part. We do not treat an outlook as achieved performance. The stronger evidence will be reported margin, operating cash and the age of remaining inventory.

Financing disclosure requires two separate records. A December 18, 2025 Abundant Grace arrangement committed US$10 million at $2.50 per ADS. By June 30, US$7 million had been paid, all associated shares had been delivered and US$3 million remained as a subscription receivable. A December 26, 2025 set of agreements with an NIO Capital affiliate and Prestige Shine committed US$50 million at $2.859 per ADS.

The current release says NIO-designated parties had paid US$15 million by June 30, another US$4 million arrived by the release date and a further US$4 million remained subject to closing conditions. It also describes NIO-affiliate commitments of US$20 million. Those figures do not reconcile arithmetically on their face. We preserve each disclosure rather than inventing a missing allocation. The practical questions are how much cash has settled, how many shares have issued and what remains conditional.

The chief executive also announced an intention to buy up to US$5 million of ADSs over twelve months. An intention is not a completed purchase. Insider buying can become positive evidence when filings show executed transactions. Until then, financing receipts and operating cash matter more to liquidity than a plan. Management deserves credit for setting a specific margin target; shareholders should still require the financial statement to confirm it.

Management guides to similar volume and a margin recovery · Q3 ranges are company guidance; chart series use different units.
Retail vehiclesRevenue
010.0K20.0K30.0KQ2 actual · Retail vehicles: 19,610.019,610.0Q2 actual · Revenue (RMB M): 1,151.21,151.2Q3 low · Retail vehicles: 20,500.020,500.0Q3 low · Revenue (RMB M): 1,160.01,160.0Q3 high · Retail vehicles: 21,000.021,000.0Q3 high · Revenue (RMB M): 1,190.01,190.0Q2 actualQ3 lowQ3 high
010.0K20.0K30.0KQ2 actual · Retail vehicles: 19,610.019,610.0Q2 actual · Revenue (RMB M): 1,151.21,151.2Q3 low · Retail vehicles: 20,500.020,500.0Q3 low · Revenue (RMB M): 1,160.01,160.0Q3 high · Retail vehicles: 21,000.021,000.0Q3 high · Revenue (RMB M): 1,190.01,190.0Q2actualQ3lowQ3high
Show the data
MeasureRetail vehiclesRevenue (RMB M)Gross margin
Q2 actual196101151.19−0.7%
Q3 low205001160>6.0%
Q3 high210001190>6.0%
Two separate subscription arrangements remain important · Issuer disclosure. The release's NIO-linked figures do not reconcile arithmetically on their face.
Older commitmentOlder commitment: $10.0M$10.0MOlder cash receivedOlder cash received: $7.0M$7.0MNew aggregate commitmentNew aggregate commitment: $50.0M$50.0MNIO-linked cash by Jun. 30NIO-linked cash by Jun. 30: $15.0M$15.0MAdditional by releaseAdditional by release: $4.0M$4.0MRelease-stated remainderRelease-stated remainder: $4.0M$4.0M
Older commitmentOlder commitment: $10.0M$10.0MOlder cash receivedOlder cash received: $7.0M$7.0MNew aggregate commitmentNew aggregate commitment: $50.0M$50.0MNIO-linked cash by Jun. 30NIO-linked cash by Jun. 30: $15.0M$15.0MAdditional by releaseAdditional by release: $4.0M$4.0MRelease-stated remainderRelease-stated remainder: $4.0M$4.0M
Show the data
ArrangementCommitment ($M)Reported receivedReported outstandingPrice/ADS
Dec. 18, 2025 Abundant Grace10732.5
Dec. 26, 2025 aggregate agreements50At least 19 NIO-linked by release42.859
Management statementEvidence todayVerification needed
Inventory resetInventory down 34.4% from DecemberSustained margin recovery
Q3 gross margin above 6%Company outlookReported margin above threshold
NIO-linked fundingAt least $19M stated received by releaseExact cash and updated share count
Remaining installment$4M stated subject to conditionsClosing receipt
CEO ADS purchase intentionUp to $5M over 12 monthsFiled executed purchases

Funding and gross-margin repair rank ahead of the growth story

Inventory-price risk is first. A used-car retailer owns vehicles whose prices can fall before sale. This quarter proves the consequence: rapid turnover can release inventory but also crystallize gross loss. Management's view that the hit is temporary is testable, not certain. Another round of new-car incentives or weak gasoline-car demand can reopen the spread.

Liquidity and funding risk are second. Current liabilities exceed current assets, cash is small relative to near-term obligations, and operations have consumed cash. Financing has repeatedly filled the gap. Delayed installments, tougher terms or another inventory shock can move value from existing ADS holders to new capital providers. The twelve-month liquidity conclusion relies on management plans as well as current resources.

Dilution and denominator risk are third. One ADS represents 300 ordinary shares, and billions of ordinary shares are involved in subscriptions. A per-ADS price can look low while the total equity claim expands. Every valuation must state its denominator and include claims ahead of common equity. Redeemable local-partner interests also sit outside ordinary shareholders.

The strongest bull case is that Q2 was a deliberate inventory purge. Retail volume has genuine momentum, marketing cost per vehicle improved, local partnerships support expansion, Q3 guidance requires only modest additional volume, and the subscription price sits far above the market. If gross margin rebounds above 6% immediately and then advances toward double digits while expenses grow slower than sales, common equity could be worth multiples of the bear case.

The strongest bear case is that six-percent gross margin still cannot support the expense and lease structure. Continued volume growth could require more inventory, more stores and more outside capital before Uxin reaches break-even. In that case the business can grow while per-ADS value fails to compound.

Risk severity and current evidence · Severity is Charged Alpha judgment, not statistical probability.
Liquidity/fundingLiquidity/funding: 55Gross-margin recoveryGross-margin recovery: 55DilutionDilution: 44Used-car pricingUsed-car pricing: 44New-store executionNew-store execution: 33ADR/China structureADR/China structure: 33
Liquidity/fundingLiquidity/funding: 55Gross-margin recoveryGross-margin recovery: 55DilutionDilution: 44Used-car pricingUsed-car pricing: 44New-store executionNew-store execution: 33ADR/China structureADR/China structure: 33
Show the data
RiskSeverity (1–5)Current evidence
Liquidity/funding5Current deficit and negative OCF
Gross-margin recovery5−0.7% actual versus >6% guide
Dilution4Large subscriptions
Used-car pricing4Inventory markdown pressure
New-store execution3Capacity precedes returns
ADR/China structure3Foreign issuer and ADS claims
CaseEvidence that supports itEvidence that would break it
BullRapid unit growth, lower marketing cost per unit, >6% margin guide, $2.859 financing priceMargin misses, financing slips or cash burn worsens
BearNegative gross margin, current deficit, lease claims, dilution and repeated cash usePositive operating cash with sustained >8% gross margin
BaseMargin normalizes gradually while outside funding remains availableEither durable self-funding or another inventory shock

The next print is a margin and cash test

The next decision should be evidence-driven. The September quarter ends September 30, and the current release does not announce the next earnings date. We use December 17, 2026 as a research-review date because the provider calendar currently carries it; it is not an issuer-confirmed appointment. Any later issuer announcement supersedes it.

Gross margin is the primary checkpoint. Above 6% would satisfy management's immediate promise; above 8% would move the business closer to a plausible path toward break-even. Below 5% would suggest the inventory reset has not restored economics. Operating cash flow is the second checkpoint because a margin recovery funded by more working capital does less for shareholders.

Subscription receipts and share issuance must be read together. Green evidence is full settlement of the release-stated remaining cash with an exact updated share count. Red evidence is a delayed closing, revised price or new financing need before operations become self-funding. The balance-sheet test is whether current assets catch current liabilities without another large increase in lease or borrowing claims.

Our rating can rise if margin, cash and funding all improve together. It can fall if volume remains strong but gross margin stays weak, because that combination would show scale without economics. Adjusted EBITDA better than negative RMB25 million would show progress; another loss worse than RMB75 million would make the six-percent guide insufficient even if achieved. Checkpoints are decision rules, not predictions.

Q3 retail-volume thresholds · Current release; guidance is preliminary and subject to change.
Q2 actualQ2 actual: 1961019610Q3 low guideQ3 low guide: 2050020500Q3 high guideQ3 high guide: 2100021000
Q2 actualQ2 actual: 1961019610Q3 low guideQ3 low guide: 2050020500Q3 high guideQ3 high guide: 2100021000
Show the data
MeasureRetail vehicles
Q2 actual19610
Q3 low guide20500
Q3 high guide21000
MeasureStarting pointGreen ifRed ifReview date
Q3 gross margin−0.7% in Q2Above 6%; above 8% strengthens the caseBelow 5%Quarter ends Sep. 30; research review Dec. 17, 2026
Retail volume19,610 in Q220,500 or moreBelow 19,610Quarter ends Sep. 30; research review Dec. 17, 2026
Operating cash flow−RMB63.8M in Q2PositiveBelow −RMB75MNext quarterly filing; research review Dec. 17, 2026
Adjusted EBITDA−RMB119.8M in Q2Better than −RMB25MWorse than −RMB75MNext quarterly filing; research review Dec. 17, 2026
Subscription fundingAt least $19M NIO-linked cash stated by releaseAll remaining stated cash settles with exact share countDelay, repricing or another emergency raiseNext financing update; research review Dec. 17, 2026
Current-asset coverage0.74× current ratioAt least 1.0× without new onerous claimsBelow 0.70×Next balance sheet; research review Dec. 17, 2026
December 17 is a provider-calendar research date, not an issuer-confirmed earnings date.

Sources, definitions and reproducible assumptions

The current-period source is Uxin's Form 6-K accession 0001493152-26-044074 and Exhibit 99.1, accepted by the SEC at 08:03:41 UTC on September 24, 2026. The issuer posted the same release at 04:20 Eastern. The current Form 20-F is accession 0001493152-26-020425. Prior quarterly figures come from SEC-filed earnings exhibits. Market prices, volume, targets and grade snapshots are saved FMP records and are labeled by date and limitation.

All operating figures are in renminbi unless a dollar sign or USD label appears. The release conversion is US$1 equals RMB6.7851. One ADS represents 300 ordinary shares, established by the issuer's subscription equivalence. Per-vehicle values divide revenue or expense by retail volume. The current-ratio and claims calculations use the June 30 balance sheet.

The enterprise claims bridge includes borrowings, finance-lease liabilities and redeemable non-controlling interests, less cash. It excludes operating-lease liabilities so unlike lease definitions are not silently mixed; readers can add those claims separately. Scenario values use 2028 revenue, an explicit EV/revenue multiple, selected claims and an ADS denominator. The model contains no management long-range forecast and no unverified peer-multiple claim.

Historical cash-flow columns have different lengths because of the fiscal-year change. We preserve the issuer's labels. The $4.50 target is dated December 2025 and is not described as current consensus. The financing disclosure's arithmetic ambiguity is documented rather than repaired with an assumption. Reproducible inputs and formulas are stored in data.json. This packet is designed to show where evidence ends and judgment begins.

Primary sourceUseURL
Current Form 6-K / Exhibit 99.1Quarter, outlook, financing and balance sheethttps://www.sec.gov/Archives/edgar/data/1729173/000149315226044074/ex99-1.htm
Current Form 20-FAnnual and cash-flow historyhttps://www.sec.gov/Archives/edgar/data/1729173/000149315226020425/form20-f.htm
SEC-filed prior earnings exhibitsNine-quarter operating historySaved under _src/history with accession receipts
FMP quote and historyDated market observationsSaved JSON with collection receipt
Derived measureFormulaResult
Current ratioCurrent assets ÷ current liabilities0.74×
Static break-even margin(Operating expense − other operating income) ÷ revenue12.45%
Selected net claimsBorrowings + finance leases + redeemable NCI − cash$279.9M
Weighted value35% × $0.20 + 50% × $1.20 + 15% × $3.02$1.123
ADS equivalenceOrdinary shares ÷ 300Stated per denominator
DefinitionPolicy
CurrencyRMB unless USD or $ is shown
Market timeSeptember 24, 2026 close unless dated otherwise
Adjusted EBITDAIssuer non-GAAP measure
Research checkpointNot an issuer-confirmed earnings date
Scenario rangeAnalyst judgment, not management guidance