Hui Ying Financial Holdings Corp. Reports Unaudited Third Quarter 2017 Financial Results

Revenues increased by 102% to $14.28 million with loans facilitated through platform growing 73% to RMB 2.6 billion

SHANGHAI, Nov. 14, 2017 /PRNewswire/ -- Hui Ying Financial Holdings Corp. (OTCQB: SFHD) ("Hui Ying" or the "Company"), a leading online financial credit facility solution provider servicing Small-to-Medium Enterprises ("SMEs") and individual borrowers in China, today announced its financial results for the three and nine months ended September 30, 2017.

Third Quarter 2017 Highlights


                                          For the Three Months Ended September 30,
                                          ----------------------------------------

    ($ millions, except per share data)          2017                                2016 % Change
                                                 ----                                ---- --------

    Revenues                                   $14.28                               $7.07            101.9%

    Loan origination service fee                $8.39                               $5.11             64.3%

    Loan repayment management fee               $5.25                               $1.97            167.0%

    Financing income from entrusted loans       $0.64                 $                 -               NM

    Operating income                            $6.41                               $1.92            233.2%

    Other income (expenses)                   $(0.24)                              $0.04           -717.6%

    Net income                                  $4.76                               $1.46            226.3%

    EPS - diluted                               $0.06                               $0.02            179.0%
                                                -----                               -----             -----
    --  Total loans facilitated through our platform increased by 73.3% to RMB
        2.6 billion for the third quarter of 2017, from RMB 1.5 billion for the
        same period of last year, as China's online peer-to-peer lending
        platform industry continued to grow significantly during the third
        quarter, coupled with the increased marketing campaign, promotion
        activities on our platform as well as increased brand awareness of our
        online marketplace.
    --  Total revenues more than doubled to $14.28 million for the third quarter
        of 2017 from $7.07 million for the same period of last year, as a result
        of increase in loans facilitated through our platform and the
        contribution from the newly launched entrusted loan business. Revenues
        from loan origination service fee, loan repayment management fee and
        financing income from entrusted loans were $8.39 million, $5.25 million
        and $0.64 million, respectively, for the third quarter of 2017 compared
        to $5.11 million, $1.97 million and nil, respectively, for the same
        period of last year.
    --  Net income was $4.76 million, or $0.06 per diluted share, for the third
        quarter of 2017, compared to $1.46 million, or $0.02 per diluted share,
        for the same period of last year.

Bodang Liu, Chairman and Chief Executive Officer of Hui Ying, commented, "Our business continued to accelerate during the third quarter with loans facilitated through our platform increasing by 73.3% to RMB 2.6 billion, leading to revenues growth of 101.9% to $14.28 million and net income growth of 226.3% to $4.76 million, both were record high. Our recently launched entrusted loan business already making an impact, contributing 4.5% of revenues in the third quarter."

"We also completed the transaction of acquiring 4.4538% equity interest in Shenzhen TouZhiJia Financial Information Service Co., Ltd. ("TouZhiJia") in September. We view this as a strategic investment and expect to benefit meaningfully from TouZhiJia's vertical peer-to-peer lending search engine, www.touzhijia.com, through this strategic investment. As the peer-to-peer lending platform industry continues to evolve amidst dramatically changing competitive landscape and regulatory environment, we are optimistic about our outlook and expect the strong momentum to continue in the next several quarters," concluded Mr. Liu.

Third Quarter 2017 Financial Results

Revenues

For third quarter of 2017, total revenues increased by $7.21 million, or 101.9%, to $14.28 million from $7.07 million for the same period of last year. The increase of total revenues was mainly attributable to the increase in the volume of loans facilitated through our platform as well as financing income generated through our entrusted loan business which we launched in June 2017 and contributed 4.5% of total revenues in the third quarter this year. The total loan volume facilitated through our platform increased by 73.3% to RMB 2.6 billion for the third quarter of 2017 from RMB 1.5 billion for the same period of last year.

The loan origination service fee increased by $3.29 million, or 64.3%, to $8.39 million for the third quarter of 2017 from $5.11 million for the same period of last year. The loan repayment management fee increased by $3.29 million, or 167.0%, to $5.25 million for the third quarter of 2017 from $1.97 million for the same period of last year. The financing income from entrusted loans were $0.64 million for the third quarter of 2017, compared to $nil for the same period of last year. The loan origination service fee, loan repayment management fee, and financing income from entrusted loans accounted for 58.8%, 36.8% and 4.5%, respectively, of total revenues for the third quarter of 2017, compared to 72.2%, 27.8% and nil, respectively, for the same period of last year. The change is due to the shift in structure of our loan products towards longer duration loans. Since our loan repayment management fee is based on a certain percentage of the borrowing times duration of a loan, the more loans with longer terms, the more loan repayment management fees we generate. We expect this trend will continue as the industry becomes more regulated and investors are getting more comfortable investing in loans with longer terms. We will continue to adjust our loan product offerings accordingly.

Operating Expenses

Operating expenses increased by $2.72 million, or 52.9%, to $7.88 million for the third quarter of 2017 from $5.15 million for the same period of last year. Sales and marketing expenses increased by $1.88 million, or 42.0%, to $6.37 million for the third quarter of 2017 from $4.49 million for the same period of last year. The increase in sales and marketing expenses was associated with sales and marketing efforts and promotion activities that led to higher volume of loans facilitated through our platform. General and administrative expenses increased $0.85 million, or 161.3%, to $1.38 million for the third quarter of 2017 from $0.53 million for the same period of last year, primarily due to expenses related to public company listing on the OTCQB.

Operating Income

Operating income increased by $4.48 million, or 233.2%, to $6.41 million for the third quarter of 2017 from $1.92 million for the same period of last year. The increase in operating income was primarily driven by increase in total revenues and partially offset by increase in operating expenses. Operating margin was 44.9% for the third quarter of 2017, compared to 27.2% for the same period of last year.

Income before Income Taxes

Total other expense, including interest income, interest expenses and bank charges, realized gain on investments and others, was $0.24 million for the third quarter of 2017, compared to total other income of $0.04 million for the same period of last year. The change was primarily related to interest expense and bank changes.

Income before provision for income taxes increased by $4.20 million, or 214.2%, to $6.16 million for the third quarter of 2017 from $1.96 million for the same period of last year

Net Income

Provision for income taxes was $1.41 million for the third quarter of 2017, compared to $0.50 million for the same period of last year.

Net income increased by $3.30 million, or 226.3%, to $4.76 million for the third quarter of 2017 from $1.46 million for the same period of last year.

Earnings per Share

Basic and diluted earnings per share were $0.07 and $0.06, respectively, for the third quarter of 2017, compared to $0.02 and $0.02, respectively, for the same period of last year.

Nine Months Ended September 30, 2017 Financial Results


                                          For the Nine Months Ended September 30,
                                          ---------------------------------------

    ($ millions, except per share data)         2017                                2016 % Change
                                                ----                                ---- --------

    Revenues                                  $32.97                              $18.38             79.4%

    Loan origination service fee              $20.04                              $13.26             51.2%

    Loan repayment management fee             $12.29                               $5.13            139.8%

    Financing income from entrusted loans      $0.64                 $                 -               NM

    Operating income                          $12.57                               $3.08            307.7%

    Other income (expenses)                  $(0.00)                              $0.05           -103.9%

    Net income                                 $9.65                               $2.51            284.3%

    EPS - diluted                              $0.13                               $0.04            247.8%
                                               -----                               -----             -----

Revenues

For the nine months ended September 30, 2017, total revenues increased by $14.59 million, or 79.4%, to $32.97 million from $18.38 million for the same period of last year. The increase of total revenues was mainly attributable to the increase in the volume of loans facilitated through our platform as well as financing income generated through our entrusted loan business which we launched in June 2017 and contributed 1.9% of total revenues in the nine months ended September 30, 2017. The total loan volume facilitated through our platform increased by 61.5% to RMB 6.3 billion for the nine months ended September 30, 2017 from RMB 3.9 billion for the same period of last year.

The loan origination service fee increased by $6.78 million, or 51.2%, to $20.04 million for the nine months ended September 30, 2017 from $13.26 million for the same period of last year. The loan repayment management fee increased by $7.17 million, or 139.8%, to $12.29 million for the nine months ended September 30, 2017 from $5.13 million for the same period of last year. The financing income from entrusted loans were $0.64 million for the nine months ended September 30, 2017, compared to $nil for the same period of last year. The loan origination service fee, loan repayment management fee, and financing income from entrusted loans accounted for 60.8%, 37.3% and 1.9%, respectively, of total revenues for the nine months ended September 30, 2017, compared to 72.1%, 27.9% and nil, respectively, for the same period of last year. The change is due to the shift in structure of our loan products towards longer duration loans. Since our loan repayment management fee is based on a certain percentage of the borrowing times duration of a loan, the more loans with longer terms, the more loan repayment management fees we generate. We expect this trend will continue as the industry becomes more regulated and investors are getting more comfortable investing in loans with longer terms. We will continue to adjust our loan product offerings accordingly.

Operating Expenses

Operating expenses increased by $5.10 million, or 33.3%, to $20.40 million for the nine months ended September 30, 2017 from $15.30 million for the same period of last year. Sales and marketing expenses increased by $4.21 million, or 35.4%, to $16.10 million for the nine months ended September 30, 2017 from $11.89 million for the same period of last year. The increase in sales and marketing expenses was associated with sales and marketing efforts and promotion activities that led to higher volume of loans facilitated through our platform. General and administrative expenses increased $0.87 million, or 27.4%, to $4.03 million for the nine months ended September 30, 2017 from $3.16 million for the same period of last year, primarily due to expenses related to public company listing on the OTCQB.

Operating Income

Operating income increased by $9.49 million, or 307.7%, to $12.57 million for the nine months ended September 30, 2017 from $3.08 million for the same period of last year. The increase in operating income was primarily driven by increase in total revenues and partially offset by increase in operating expenses. Operating margin was 38.1% for the nine months ended September 30, 2017, compared to 16.8% for the same period of last year.

Income before Income Taxes

Total other expense, including interest income, interest expenses and bank charges, realized gain on investments and others, was $2,040 for the nine months ended September 30, 2017, compared to total other income of $51,680 for the same period of last year. The change was primarily related to the increase in interest expense and bank changes and partially offset by the increase in realized gain on investments and interest income.

Income before provision for income taxes increased by $9.43 million, or 300.9%, to $12.57 million for the nine months ended September 30, 2017 from $3.13 million for the same period of last year

Net Income

Provision for income taxes was $2.92 million for the nine months ended September 30, 2017, compared to $0.62 million for the same period of last year.

Net income increased by $7.14 million, or 284.3%, to $9.65 million for the nine months ended September 30, 2017 from $2.51 million for the same period of last year.

Earnings per Share

Basic and diluted earnings per share were $0.13 for the nine months ended September 30, 2017, compared to $0.04 for the same period of last year.

Loan Portfolio


                                         For the Nine        For the Year        For the Year
                                         Months Ended           Ended               Ended
                                        September 30,        December 31,        December 31,
                                                        2017                2016                 2015
                                                        ----                ----                 ----

    Number of borrowers                                1,444               1,067                  571

    Repeat borrower rate                                 21%                15%                  9%


    Number of investors                               53,754              39,999               43,302

    Repeat investor rate                                 56%                56%                 42%


    Number of loans                                   12,688               8,739                2,818

    Value of loans ($ millions)                       $956.6              $818.5               $513.0

    Average loan amount ($)                           75,516              93,658              182,039


    Loans outstanding -EoP ($ millions)               $443.6              $246.1               $186.0
                                                      ------              ------               ------

For the nine months ended September 30, 2017, the Company facilitated 12,688 loans with aggregate loan amount of $956.6 million. This compared to 8,739 loans with aggregate loan amount of $818.5 million for the year of 2016. For the nine months ended September 30, 2017, the company had 1,444 borrowers, of which 21% was repeated borrowers. This compared to 1,067 borrowers with 15% repeat borrower rate for the year of 2016. For the nine months ended September 30, 2017, the company had 53,754 investors, of which 56% was repeated investors. This compared to 39,999 investors with 56% repeat investor rate for the year of 2016.

For the nine months ended September 30, 2017, by guarantor type, pawn shops were the largest segment for us with 6,959 loans and aggregate loan amount of $648.0 million, followed by asset or investment management companies with 2,148 loans and aggregate loan amount of $56.5 million, and micro credit companies with 875 loans and aggregate loan amount of $97.2 million. Financial guarantee companies accounted for 476 loans with aggregate loan amount of $37.3 million while others accounted for 2,210 loans with aggregate loan amount of $117.6 million for the nine months ended September 30, 2017. The following table summarizes comparison of number of loans and loan amount for the nine months ended September 30, 2017 versus the years of 2016 and 2015.


                                                  Number of Loans                                Value of Loans ($ millions)
                                                  ---------------                                 --------------------------

    Guarantor type                  For the Nine             For the Year   For the Year    For the Nine                 For the Year     For the Year
                                    Months Ended                Ended          Ended        Months Ended                     Ended            Ended
                                   September 30,             December 31,   December 31,    September 30,                December 31,     December 31,
                                             2017                      2016            2015             2017                         2016              2015
                                             ----                      ----            ----             ----                         ----              ----

    Pawn shops                              6,959                     6,152           1,489                        $648.0                           $572.3  $323.4

    Financing guarantee companies             476                       351              17                          37.3                             46.2     1.9

    Asset or investment management
     companies                              2,148                     1,143               -                         56.5                             71.8       -

    Micro credit companies                    875                       837             308                          97.2                            111.6   100.5

    Others                                  2,210                       256           1,005                         117.6                             16.7    87.3
                                            -----                       ---           -----                         -----                             ----    ----

    Total                                  12,668                     8,739           2,818                        $956.6                           $818.5  $513.0
                                           ======                     =====           =====                        ======                           ======  ======

As of September 30, 2017, we had outstanding loan balances of $443.6 million, compared to $246.1 million at the end of 2016.

Financial Condition

As of September 30, 2017, the Company had cash and cash equivalents of $12.94 million, compared to $8.56 million at the end of 2016. The cash held in private loan risk reserve accounts was $13.10 million and $7.30 million as of September 30, 2017 and December 31, 2016, respectively. Short term investments were $nil as of September 30, 2017, compared to $8.27 million at the end of 2016. As of September 30, 2017, we had $50.49 million in total current assets and $19.04 million in total current liabilities, representing a current ratio of 2.65. As of December 31, 2016, we had $19.99 million in total current assets and $9.05 million in total current liabilities, with a current ratio of 2.21.

Net cash provided by operating activities was $20.23 million for the nine months ended September 30, 2017, compared to $2.91 million for the same period of last year. Net cash used in investing activities was $29.58 million for the nine months ended September 30, 2017, compared to $0.04 million for the same period of last year. Net cash provided by financing activities was $13.28 for the nine months ended September 30, 2017, related to cash proceeds received from issuance of senior convertible promissory notes on June 30, 2017, compared to nil for the same period of last year.

Recent Developments

On September 29, 2017, the Company announced the change of its corporate name to Hui Ying Financial Holdings Corporation.

On September 7, 2017, the Company announced that Puhui Equity Investment Co., Ltd. ("Puhui"), a wholly owned subsidiary of the Company's variable interest entity -- Benefactum Alliance Business Consultant (Beijing) Co., Ltd., entered into a definitive share transfer agreement on September 1, 2017 to acquire a 4.4538% equity interest in Shenzhen TouZhiJia Financial Information Service Co., Ltd. ("TouZhiJia") from certain selling shareholders for an aggregate purchase price of RMB19,100,008 (approximately US$2.87 million). TouZhiJia's main businesses include vertical Peer-to-Peer ("P2P") search engine, private wealth management and secondary loan exchange services. TouZhiJia Financial, as a service provider, refers potential investors to the Company through online channel.

On August 14, 2017, the Company announced that FINRA has approved the effectiveness of a one (1) -for- five (5) reverse stock split (the "Reverse Split") of the Company's authorized and issued and outstanding shares of common stock, effective at the market open on August 7, 2017 under the symbol of "SFHDD". The symbol reverted back to "SFHD" after 20 business days.

On July 7, 2017, the Company announced the launch of entrusted loan services (the "Services") with the engagement of Qingdao Weichuang Private Capital Management Co., Ltd. as the trustee of the Services at the launch. The Company also announced that it has entered into a series of entrusted loan contracts, pursuant to which the Company, as the trustor and provider of the funds, entrusted the trustee to grant entrusted loans in the aggregate principal amount of RMB 50 million to five SME borrowers.

On July 7, 2017, the Company announced the closing of its offering of $13,189,163.87 aggregate principal amount of senior convertible promissory notes, dated June 30, 2017, to certain investors in China.

About Hui Ying Financial Holdings Corporation

Hui Ying Financial Holdings Corporation, previously known as Sino Fortune Holding Corporation, is a leading online financial credit facility solution provider servicing under-served SME and individual borrowers in China. Through operating an electronic online financial platform, www.hyjf.com, the Company matches investors with SME and individual borrowers in China. The Company also sets aside risk reserve funds with the aim of limiting losses to investors from borrower defaults. In addition, the company provides investors with access to a liquid secondary market, giving them an opportunity to exit their investments before the underlying loans become due. For more information, please visit: ir.hyjf.com.

Forward-Looking Statements

This press release may contain projections or other forward-looking statements regarding future events or our future financial performance. All statements other than present and historical facts and conditions contained in this release, including any statements regarding our future results of operations and financial positions, business strategy, plans and our objectives for future operations, are forward-looking statements (within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended). These statements are only predictions and reflect our current beliefs and expectations with respect to future events and are based on assumptions and subject to risk and uncertainties and subject to change at any time. We operate in a very competitive and rapidly changing environment. New risks emerge from time to time. Given these risks and uncertainties, you should not place undue reliance on these forward-looking statements. Actual events or results may differ materially from those contained in the projections or forward-looking statements.

Forward-looking statements in this release are made pursuant to the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995.

For investors and media inquiries please contact:

At the Company:
Ede Yang
Email: ir@hyjf.com

Investor Relations:
Tony Tian, CFA
Weitian Group LLC
Email: tony.tian@weitian-ir.com
Phone: +1-732-910-9692




                               HUI YING FINANCIAL HOLDINGS CORPORATION

                      (f/k/a SINO FORTUNE HOLDING CORPORATION AND SUBSIDIARIES)

                                CONDENSED CONSOLIDATED BALANCE SHEETS

                                             (Unaudited)


                                                  September 30,                 December 31,
                                                  -------------                 ------------

                                                           2017                          2016
                                                           ----                          ----

                      ASSETS

    Current assets

    Cash and cash equivalents                                     $12,942,309                             $8,561,695

    Short-term investments                                    -                               8,274,306

    Accounts receivable                                             572,440                                281,038

    Short-term loans receivable                                  35,312,326                                      -

    Prepayments                                                     587,237                              2,078,926

    Other receivables                                             1,079,850                                792,849
                                                                  ---------                                -------

    Total current assets                                         50,494,162                             19,988,814

    Property and equipment - net                                    792,133                                279,408

    Investment in an equity investee                              2,870,067                                      -

    Intangible assets                                                15,004                                 17,745
                                                                     ------                                 ------

    Total assets                                                  $54,171,366                            $20,285,967
                                                                  ===========                            ===========


       LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities

    Accounts payable and
     accrued liabilities                                             $470,282                               $227,895

    Taxes payable                                                 4,002,070                              1,285,160

    Deferred tax liability                                    -                                  16,673

    Interest payable                                                348,252                                      -

    Due to related party                                            601,538                                      -

    Liabilities from risk reserve fund
     guarantee, without recourse to the
     Company                                                     13,101,290                              7,297,123

    Other payables                                                  519,235                                219,911
                                                                    -------                                -------

    Total current liabilities                                    19,042,667                              9,046,762
                                                                 ----------                              ---------


    Convertible notes payable                                    13,189,164                                      -
                                                                 ----------                                    ---

    Total long-term liabilities                                  13,189,164                                      -
                                                                 ----------                                    ---

    Total liabilities                                            32,231,831                              9,046,762
                                                                 ----------                              ---------


    Stockholders' equity

    Preferred stock, $0.001 par value,
     10,000,000 shares authorized, none
     issued                                                   -                                       -

    Common stock, $0.001 par value,
     598,000,000 shares authorized,
     72,364,178 shares issued and
     outstanding as of September 30,
     2017 and December 31, 2016                                      72,364                                 72,364

    Additional paid-in capital                                    9,527,326                              9,527,326

    Retained earnings                                            11,955,875                              2,310,480

    Accumulated other comprehensive loss                            383,970                               (670,965
                                                                    -------                               --------

    Total stockholders' equity                                   21,939,535                             11,239,205
                                                                 ----------                             ----------

    Total liabilities and
     stockholders' equity                                         $54,171,366                            $20,285,967
                                                                  ===========                            ===========




                                                                                   HUI YING FINANCIAL HOLDINGS CORPORATION

                                                                          (f/k/a SINO FORTUNE HOLDING CORPORATION AND SUBSIDIARIES)

                                                               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

                                                                                                 (Unaudited)


                                                                                    For The Three Months                         For The Nine Months Ended
                                                                                    Ended September 30,                                September 30,
                                                                                    -------------------                                -------------

                                                                                   2017                        2016                                           2017 2016
                                                                                   ----                        ----                                           ---- ----


    Revenues:

    Financing income from entrusted loans                                                     $636,449                         $                                -           $636,449  $             -

    Loan facilitation and repayment management fees and others                            13,646,313                                                  7,074,552          32,332,058       18,382,099
                                                                                          ----------                                                  ---------          ----------       ----------

    Total revenue                                                                         14,282,762                                                  7,074,552          32,968,507       18,382,099
                                                                                          ----------                                                  ---------          ----------       ----------


    Operating expenses

    Selling, general and administrative expenses                                           7,753,250                                                  5,016,297          20,134,827       15,057,766

    Business and related taxes                                                                58,117                                                     82,028             123,657          122,573

    Depreciation                                                                              64,872                                                     53,629             141,330          119,176
                                                                                              ------                                                     ------             -------          -------

    Total operating expenses                                                               7,876,239                                                  5,151,954          20,399,814       15,299,515
                                                                                           ---------                                                  ---------          ----------       ----------


    Income from Operations                                                                 6,406,523                                                  1,922,598          12,568,693        3,082,584
                                                                                           ---------                                                  ---------          ----------        ---------


    Other income (expenses)

    Interest income                                                                           27,237                                                     23,657             183,265           83,182

    Interest expense and bank charges                                                      (339,300)                                                   (1,486)          (489,840)         (6,312)

    Realized gain on investments                                                              93,752                                                          -            310,793                -

    Other                                                                                   (23,702)                                                    17,016             (6,258)        (25,190)
                                                                                             -------                                                     ------              ------          -------

    Total other income (expense)                                                           (242,013)                                                    39,187             (2,040)          51,680
                                                                                            --------                                                     ------              ------           ------


    Income before provision for income taxes                                               6,164,510                                                  1,961,785          12,566,653        3,134,264

    Provision for income taxes                                                           (1,405,154)                                                 (503,232)        (2,921,258)       (624,721)
                                                                                          ----------                                                   --------          ----------         --------

    Net income                                                                             4,759,356                                                  1,458,553           9,645,395        2,509,543


    Other comprehensive income

    Net unrealized gain on investments (net of tax effect)                                  (50,018)                                                         -           (50,018)               -

    Foreign currency translation adjustment                                                  614,489                                                   (24,158)          1,104,953         (45,326)
                                                                                             -------                                                    -------           ---------          -------

    Total comprehensive income                                                              $5,323,827                                                 $1,434,395         $10,700,330       $2,464,217
                                                                                            ==========                                                 ==========         ===========       ==========


    Net income per common share

    Basic                                                                                        $0.07                                                      $0.02               $0.13            $0.04
                                                                                                 =====                                                      =====               =====            =====

    Diluted                                                                                      $0.06                                                      $0.02               $0.13            $0.04
                                                                                                 =====                                                      =====               =====            =====

    Weighted average number of common shares outstanding

    Basic                                                                                 72,364,178                                                 67,500,000          72,364,178       67,500,000
                                                                                          ==========                                                 ==========          ==========       ==========

    Diluted                                                                               78,958,760                                                 67,500,000          74,594,599       67,500,000
                                                                                          ==========                                                 ==========          ==========       ==========




                              HUI YING FINANCIAL HOLDINGS CORPORATION

                     (f/k/a SINO FORTUNE HOLDING CORPORATION AND SUBSIDIARIES)

                          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                            (Unaudited)


                                                    For The Nine Months Ended
                                                          September 30,
                                                          -------------

                                                     2017                      2016
                                                     ----                      ----

    Cash flows from operating
     activities:

    Net income                                                 $9,645,395                       $2,509,543

    Adjustments to reconcile net income
     to net cash provided by
     operating activities:

    Depreciation                                                141,330                          119,176

    Accrued interest for convertible
     notes                                                      348,252                                -

    Changes in operating assets and
     liabilities:

        (increase) decrease:

        Accounts receivable                                   (272,943)                           (752)

        Prepayments                                           1,547,000                        (720,051)

        Other receivables                                     (246,844)                       (802,900)

        Increase (decrease):                                    228,775                        (792,708)

        Accounts payable and accrued
         liabilities

        Taxes payable                                         2,601,664                          474,045

        Due to related party                                    588,140                                -

        Liabilities from risk reserve fund
         guarantee                                            5,364,095                        2,122,641

        Other payables                                          283,324                                -
                                                                -------                              ---

    Net cash provided by operating
     activities                                              20,228,188                        2,908,994
                                                             ----------                        ---------


    Cash flows from investing
     activities:

      Purchases of property and equipment                     (627,301)                        (17,886)

      Purchase of intangible asset                      -                           (18,850)

      Purchase of short-term investments                    (7,345,919)                               -

      Proceeds from disposal of short-
       term investments                                      15,720,267                                -

      Disbursements for short-term
       entrusted loans made                                (34,525,821)

      Investment in an equity investee                      (2,806,142)                               -
                                                             ----------                              ---

    Net cash used in investing
     activities                                            (29,584,916)                        (36,736)
                                                            -----------                          -------


    Cash flows from financing
     activities:

      Proceeds from issuance of
       convertible notes                                     13,275,151                                -
                                                             ----------                              ---

    Net cash provided by financing
     activities                                              13,275,151                                -
                                                             ----------                              ---


    Effect of exchange rate change                              462,191                        (191,649)
                                                                -------                         --------


    Cash and cash equivalents:

      Net increase                                            4,380,614                        2,680,609

      Balance at beginning of period                          8,561,695                        5,712,741
                                                              ---------                        ---------

      Balance at end of period                                $12,942,309                       $8,393,350
                                                              ===========                       ==========


    Supplemental Disclosures of Cash
     flow Information:

      Cash paid for income
       taxes                                                     $415,719                   $            -
                                                                 ========                 ===          ===

View original content:http://www.prnewswire.com/news-releases/hui-ying-financial-holdings-corp-reports-unaudited-third-quarter-2017-financial-results-300555798.html

SOURCE Hui Ying Financial Holdings Corporation