**Special Report**: Quantifying the Impact of China's Tax Crackdown on Futu's Quarterly Revenue

Date: August 3, 2025 Subject: Futu Holdings Limited (NASDAQ: FUTU)

1. Executive Summary & Key Judgments

This report analyzes the impact of a hypothetical, intensified tax investigation by Chinese authorities targeting Futu's remaining mainland Chinese users, beginning in May 2025. Our key judgment is that the impact on Futu's total quarterly revenue is minimal, estimated to be a reduction of between 1.1% and 3.5%.

This conclusion is based on three core findings:

  1. Successful International Pivot: Futu's aggressive and successful expansion into international markets has made its overall revenue base large and geographically diverse.
  2. Contained and Depleting Mainland Segment: The mainland Chinese user base is already a small, declining, and ring-fenced segment due to prior regulations prohibiting new accounts and new fund inflows.
  3. Strong Financial Health: Futu's robust balance sheet and consistent growth in international client assets provide a substantial buffer to absorb shocks from this legacy segment.

The risk associated with the mainland China user base, while a major concern in previous years, has been effectively neutralized as a threat to Futu's overall growth story.

2. Background: From Mainland Reliance to Global Powerhouse

Historically, Futu's growth was heavily tied to mainland China. As of early 2022, this segment accounted for an estimated 44% of total revenue. However, a series of regulatory actions by the China Securities Regulatory Commission (CSRC) fundamentally altered this landscape:

  • Dec 2022: Ban on soliciting new mainland clients.
  • May 2023: Futu's app removed from mainland app stores.
  • Official Edict: Existing mainland clients were permitted to trade but explicitly forbidden from depositing new funds, creating a one-way capital street.

Our analysis now incorporates a new stress test: a tax crackdown beginning in May 2025 that causes 50% of the remaining mainland users to cease activity immediately.

3. Methodology: Modeling the Quarterly Revenue Shock

To quantify the impact, we will use the two most credible scenarios developed during our research, which account for both official rules and real-world user behavior.

  • Scenario A (Realistic Attrition): A conservative model assuming high user attrition due to the strict "no new funds" rule.
  • Scenario C ("Grey Market Workaround"): A more generous model assuming a sophisticated minority (30%) of users can still deposit funds via Hong Kong bank accounts, making the user base "stickier."

Baseline Projections (Pre-Shock):

  • Total Projected 2025 Futu Revenue: $2.1 Billion
  • Total Projected Quarterly Revenue: $2.1B / 4 = $525 Million
Metric Scenario A (Realistic) Scenario C (Grey Market)
Annual Mainland Revenue $45.8 Million $146.1 Million
Quarterly Mainland Revenue $11.45 Million $36.53 Million

4. Quantitative Impact Analysis

The tax crackdown shock event occurs in May, affecting the entire second quarter (May, June, July). We calculate the direct revenue loss for this quarter.

Step 1: Calculate the Quarterly Revenue Loss The event causes a 50% reduction in the projected quarterly revenue from the mainland segment.

  • Loss (Scenario A): $11.45 Million * 50% = $5.73 Million
  • Loss (Scenario C): $36.53 Million * 50% = $18.27 Million

Step 2: Calculate the Impact on Total Quarterly Revenue We compare this loss to the company's total projected quarterly revenue of $525 million.

  • Impact % (Scenario A): ($5.73M / $525M) * 100 = 1.09%
  • Impact % (Scenario C): ($18.27M / $525M) * 100 = 3.48%

The following chart visualizes the negligible impact of this revenue loss on the company's total quarterly earnings.

5. Cross-Verification: Why This Impact is Contained

Our conclusion that this shock is manageable is strongly supported by Futu's fundamental financial data, which validates the core assumption of a successful international pivot.

  • Validated Growth: Futu's total revenue grew by 36% in 2024, and total assets surged by 63.5%—all after the mainland business was curtailed. This demonstrates that international growth is powerful and more than compensates for the mainland decline.
  • Validated ARPU: Our model's use of a ~$700 Average Revenue Per User is validated by the actual 2024 figure of $726.

The data clearly shows a healthy, expanding global business that is no longer dependent on its legacy mainland segment.

6. Conclusion & Investment Outlook

The era of viewing Futu through the lens of Chinese regulatory risk is over. While the mainland segment was once the company's engine, it is now a small, firewalled, and rapidly depreciating asset.

Our analysis demonstrates that even a severe shock like an accelerated tax crackdown would have a negligible impact on Futu's overall financial performance, reducing total quarterly revenue by a mere 1-3.5%. The company's growth trajectory is now firmly tied to its success in markets like Hong Kong, Singapore, Japan, and North America.

Investors should focus on the execution of this international strategy—client acquisition costs, ARPU trends in new markets, and competitive positioning—as these factors will determine Futu's future, not the final chapter of its mainland China story.