|
Cayman Islands
(State or other Jurisdiction of
incorporation or organization) |
| |
7011
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification Number) |
|
|
Copies to:
|
| |||
|
Li He, Esq.
James C. Lin, Esq. Davis Polk & Wardwell LLP c/o 18th Floor, The Hong Kong Club Building 3A Chater Road, Central Hong Kong +852 2533-3300 |
| |
Allen Wang, Esq.
Benjamin Su, Esq. Latham & Watkins LLP 18th Floor, One Exchange Square 8 Connaught Place, Central, Hong Kong +852 2912 2500 |
|
| | |
Per ADS
|
| |
Total
|
|
Initial public offering price
|
| |
US$
|
| |
US$
|
|
Underwriting discounts and commissions(1)
|
| |
US$
|
| |
US$
|
|
Proceeds, before expenses, to us
|
| |
US$
|
| |
US$
|
|
| BofA Securities | | | | | |
Citigroup
|
|
| CICC | | | | | |
CMBI
|
|
|
Redbridge Securities LLC
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 15 | | | |
| | | | 18 | | | |
| | | | 23 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 85 | | | |
| | | | 118 | | | |
| | | | 127 | | | |
| | | | 153 | | | |
| | | | 167 | | | |
| | | | 175 | | | |
| | | | 178 | | | |
| | | | 180 | | | |
| | | | 192 | | | |
| | | | 200 | | | |
| | | | 202 | | | |
| | | | 208 | | | |
| | | | 215 | | | |
| | | | 216 | | | |
| | | | 217 | | | |
| | | | 218 | | |
| | |
Years Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Summary Consolidated Statements of Comprehensive Income (loss) Data
|
| | | | | | | | | | | | | | | | | ||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Manachised hotels
|
| | | | 840,400 | | | | | | 926,307 | | | | | | 1,220,301 | | | | | | 560,852 | | | | | | 568,939 | | | | | | 84,940 | | |
Leased hotels
|
| | | | 614,829 | | | | | | 496,470 | | | | | | 630,238 | | | | | | 308,770 | | | | | | 254,455 | | | | | | 37,989 | | |
Retail revenues and others
|
| | | | 111,862 | | | | | | 143,775 | | | | | | 297,038 | | | | | | 120,719 | | | | | | 143,303 | | | | | | 21,395 | | |
Net revenues
|
| | | | 1,567,091 | | | | | | 1,566,552 | | | | | | 2,147,577 | | | | | | 990,341 | | | | | | 966,697 | | | | | | 144,324 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Hotel operating costs
|
| | | | (1,097,441) | | | | | | (1,150,101) | | | | | | (1,419,578) | | | | | | (661,830) | | | | | | (648,275) | | | | | | (96,785) | | |
Other operating costs
|
| | | | (81,337) | | | | | | (78,746) | | | | | | (163,324) | | | | | | (63,243) | | | | | | (73,605) | | | | | | (10,989) | | |
Selling and marketing expenses
|
| | | | (75,745) | | | | | | (70,972) | | | | | | (124,210) | | | | | | (44,387) | | | | | | (55,532) | | | | | | (8,291) | | |
General and administrative expenses
|
| | | | (138,241) | | | | | | (131,366) | | | | | | (197,064) | | | | | | (90,025) | | | | | | (87,377) | | | | | | (13,045) | | |
Technology and development expenses
|
| | | | (29,363) | | | | | | (33,649) | | | | | | (52,121) | | | | | | (18,623) | | | | | | (33,770) | | | | | | (5,042) | | |
Pre-opening expenses
|
| | | | (68,166) | | | | | | (61,878) | | | | | | (17,595) | | | | | | (17,480) | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | | | (1,490,293) | | | | | | (1,526,712) | | | | | | (1,973,892) | | | | | | (895,588) | | | | | | (898,559) | | | | | | (134,152) | | |
Other operating income
|
| | | | 14,602 | | | | | | 23,429 | | | | | | 22,371 | | | | | | 6,802 | | | | | | 26,767 | | | | | | 3,996 | | |
Income from operations
|
| | | | 91,400 | | | | | | 63,269 | | | | | | 196,056 | | | | | | 101,555 | | | | | | 94,905 | | | | | | 14,168 | | |
Interest income
|
| | | | 240 | | | | | | 707 | | | | | | 6,722 | | | | | | 1,914 | | | | | | 5,598 | | | | | | 836 | | |
Gain from short-term investments
|
| | | | 22,165 | | | | | | 11,046 | | | | | | 8,745 | | | | | | 4,363 | | | | | | 3,764 | | | | | | 562 | | |
Interest expenses
|
| | | | (4,294) | | | | | | (1,481) | | | | | | (7,937) | | | | | | (3,381) | | | | | | (3,321) | | | | | | (496) | | |
Other (expense) income, net
|
| | | | (1,187) | | | | | | 1,883 | | | | | | 301 | | | | | | (171) | | | | | | (1,878) | | | | | | (280) | | |
Income before income tax
|
| | | | 108,324 | | | | | | 75,424 | | | | | | 203,887 | | | | | | 104,280 | | | | | | 99,068 | | | | | | 14,790 | | |
Income tax expense
|
| | | | (47,493) | | | | | | (37,602) | | | | | | (64,217) | | | | | | (33,601) | | | | | | (31,523) | | | | | | (4,706) | | |
Net income
|
| | | | 60,831 | | | | | | 37,822 | | | | | | 139,670 | | | | | | 70,679 | | | | | | 67,545 | | | | | | 10,084 | | |
Less: net loss attributable to non-controlling interests
|
| | | | (4,129) | | | | | | (4,229) | | | | | | (5,384) | | | | | | (3,264) | | | | | | (1,502) | | | | | | (224) | | |
Net income attributable to the Company
|
| | | | 64,960 | | | | | | 42,051 | | | | | | 145,054 | | | | | | 73,943) | | | | | | 69,047 | | | | | | 10,308 | | |
Less: accretion of redeemable Class A ordinary shares
|
| | | | (48,964) | | | | | | (52,881) | | | | | | (15,115) | | | | | | (15,115) | | | | | | — | | | | | | — | | |
Net income (loss) available to shareholders
of the Company |
| | | | 15,996 | | | | | | (10,830) | | | | | | 129,939 | | | | | | 58,828 | | | | | | 69,047 | | | | | | 10,308 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Summary Consolidated Balance Sheets Data: | | | | | | | | | | | | | | | | ||||||||||
Cash and cash equivalents
|
| | | | 824,546 | | | | | | 1,038,583 | | | | | | 1,262,227 | | | | | | 188,446 | | |
Property and equipment, net
|
| | | | 467,450 | | | | | | 439,015 | | | | | | 395,393 | | | | | | 59,031 | | |
Total assets
|
| | | | 1,985,716 | | | | | | 2,245,147 | | | | | | 4,485,921 | | | | | | 669,730 | | |
Long-term borrowings, non-current portion
|
| | | | 31,165 | | | | | | 43,630 | | | | | | 4,000 | | | | | | 597 | | |
Deferred revenue (current and non-current)
|
| | | | 415,865 | | | | | | 501,644 | | | | | | 488,105 | | | | | | 72,872 | | |
Accrued expenses and other payables
|
| | | | 378,532 | | | | | | 447,380 | | | | | | 463,154 | | | | | | 69,147 | | |
Total liabilities
|
| | | | 1,419,919 | | | | | | 1,680,532 | | | | | | 3,849,085 | | | | | | 574,653 | | |
Mezzanine equity
|
| | | | 881,393 | | | | | | — | | | | | | — | | | | | | — | | |
Total (deficit) equity
|
| | | | (315,596) | | | | | | 564,615 | | | | | | 636,836 | | | | | | 95,077 | | |
| | |
Years Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Summary Consolidated Statements of Cash
Flows Data: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Net cash generated from operating activities
|
| | | | 224,114 | | | | | | 118,670 | | | | | | 417,879 | | | | | | 148,188 | | | | | | 138,982 | | | | | | 20,749 | | |
Net cash generated from (used in) investing
activities |
| | | | 264,859 | | | | | | (105,527) | | | | | | (42,225) | | | | | | (35,318) | | | | | | (13,932) | | | | | | (2,080) | | |
Net cash (used in) generated from financing
activities |
| | | | (10,084) | | | | | | 48,011 | | | | | | (161,080) | | | | | | (5,194) | | | | | | 94,799 | | | | | | 14,153 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |
June 30,
2021 |
| |
September 30,
2021 |
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
June 30,
2022 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Manachised hotels
|
| | | | 150,953 | | | | | | 203,687 | | | | | | 239,324 | | | | | | 246,436 | | | | | | 130,613 | | | | | | 198,584 | | | | | | 295,762 | | | | | | 301,348 | | | | | | 254,066 | | | | | | 306,786 | | | | | | 313,113 | | | | | | 346,336 | | | | | | 273,805 | | | | | | 295,134 | | |
Leased hotels
|
| | | | 130,756 | | | | | | 154,868 | | | | | | 169,457 | | | | | | 159,748 | | | | | | 52,661 | | | | | | 106,442 | | | | | | 167,241 | | | | | | 170,126 | | | | | | 124,891 | | | | | | 183,879 | | | | | | 167,038 | | | | | | 154,430 | | | | | | 111,581 | | | | | | 142,874 | | |
Retail revenues and others
|
| | | | 21,155 | | | | | | 26,318 | | | | | | 28,087 | | | | | | 36,302 | | | | | | 18,876 | | | | | | 32,821 | | | | | | 40,812 | | | | | | 51,266 | | | | | | 40,901 | | | | | | 79,818 | | | | | | 84,967 | | | | | | 91,352 | | | | | | 66,728 | | | | | | 76,575 | | |
Net revenues
|
| | | | 302,864 | | | | | | 384,873 | | | | | | 436,868 | | | | | | 442,486 | | | | | | 202,150 | | | | | | 337,847 | | | | | | 503,815 | | | | | | 522,740 | | | | | | 419,858 | | | | | | 570,483 | | | | | | 565,118 | | | | | | 592,118 | | | | | | 452,114 | | | | | | 514,583 | | |
Operating costs and expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Hotel operating
costs |
| | | | (226,707) | | | | | | (271,422) | | | | | | (288,449) | | | | | | (310,863) | | | | | | (222,862) | | | | | | (265,698) | | | | | | (331,203) | | | | | | (330,338) | | | | | | (307,402) | | | | | | (354,428) | | | | | | (363,311) | | | | | | (394,437) | | | | | | (323,168) | | | | | | (325,107) | | |
Other operating
costs |
| | | | (14,132) | | | | | | (16,480) | | | | | | (20,493) | | | | | | (30,232) | | | | | | (12,104) | | | | | | (17,670) | | | | | | (22,275) | | | | | | (26,697) | | | | | | (25,223) | | | | | | (38,020) | | | | | | (48,461) | | | | | | (51,620) | | | | | | (31,923) | | | | | | (41,682) | | |
Selling and marketing expenses
|
| | | | (14,467) | | | | | | (18,503) | | | | | | (18,436) | | | | | | (24,339) | | | | | | (11,073) | | | | | | (19,206) | | | | | | (20,370) | | | | | | (20,323) | | | | | | (14,302) | | | | | | (30,085) | | | | | | (38,526) | | | | | | (41,297) | | | | | | (23,776) | | | | | | (31,756) | | |
General and administrative
expenses |
| | | | (29,059) | | | | | | (34,686) | | | | | | (34,445) | | | | | | (40,051) | | | | | | (30,748) | | | | | | (33,379) | | | | | | (31,579) | | | | | | (35,660) | | | | | | (40,617) | | | | | | (49,408) | | | | | | (44,554) | | | | | | (62,485) | | | | | | (45,518) | | | | | | (41,859) | | |
Technology and development
expenses |
| | | | (5,996) | | | | | | (6,470) | | | | | | (7,917) | | | | | | (8,980) | | | | | | (8,122) | | | | | | (8,027) | | | | | | (8,677) | | | | | | (8,823) | | | | | | (8,467) | | | | | | (10,156) | | | | | | (16,076) | | | | | | (17,422) | | | | | | (17,808) | | | | | | (15,962) | | |
Pre-opening
expenses |
| | | | (9,523) | | | | | | (15,309) | | | | | | (18,955) | | | | | | (24,379) | | | | | | (21,286) | | | | | | (24,393) | | | | | | (8,662) | | | | | | (7,537) | | | | | | (6,780) | | | | | | (10,700) | | | | | | (115) | | | | | | — | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | | | (299,884) | | | | | | (362,870) | | | | | | (388,695) | | | | | | (438,844) | | | | | | (306,195) | | | | | | (368,373) | | | | | | (422,766) | | | | | | (429,378) | | | | | | (402,791) | | | | | | (492,797) | | | | | | (511,043) | | | | | | (567,261) | | | | | | (442,193) | | | | | | (456,366) | | |
Other operating
income |
| | | | 1,012 | | | | | | 265 | | | | | | 10,023 | | | | | | 3,302 | | | | | | 8,155 | | | | | | 3,065 | | | | | | 3,463 | | | | | | 8,746 | | | | | | 2,208 | | | | | | 4,594 | | | | | | 5,512 | | | | | | 10,057 | | | | | | 3,099 | | | | | | 23,668 | | |
Income (loss) from operation
|
| | | | 3,992 | | | | | | 22,268 | | | | | | 58,196 | | | | | | 6,944 | | | | | | (95,890) | | | | | | (27,461) | | | | | | 84,512 | | | | | | 102,108 | | | | | | 19,275 | | | | | | 82,280 | | | | | | 59,587 | | | | | | 34,914 | | | | | | 13,020 | | | | | | 81,885 | | |
Interest income
|
| | | | 56 | | | | | | 43 | | | | | | 46 | | | | | | 95 | | | | | | 148 | | | | | | 141 | | | | | | 220 | | | | | | 198 | | | | | | 390 | | | | | | 1,524 | | | | | | 2,085 | | | | | | 2,723 | | | | | | 1,917 | | | | | | 3,681 | | |
Gain from short-term investments
|
| | | | 4,585 | | | | | | 5,427 | | | | | | 5,773 | | | | | | 6,380 | | | | | | 3,431 | | | | | | 3,455 | | | | | | 1,891 | | | | | | 2,269 | | | | | | 2,137 | | | | | | 2,226 | | | | | | 2,021 | | | | | | 2,361 | | | | | | 1,760 | | | | | | 2,004 | | |
Interest expenses
|
| | | | (812) | | | | | | (1,372) | | | | | | (1,237) | | | | | | (873) | | | | | | (500) | | | | | | (571) | | | | | | (358) | | | | | | (52) | | | | | | (1,565) | | | | | | (1,816) | | | | | | (2,553) | | | | | | (2,003) | | | | | | (1,490) | | | | | | (1,831) | | |
Other (expense) income,
net |
| | | | (486) | | | | | | 665 | | | | | | (942) | | | | | | (424) | | | | | | 76 | | | | | | 605 | | | | | | 1,101 | | | | | | 101 | | | | | | 1,022 | | | | | | (1,193) | | | | | | (1,707) | | | | | | 2,179 | | | | | | (53) | | | | | | (1,825) | | |
Income (loss) before income tax
|
| | | | 7,335 | | | | | | 27,031 | | | | | | 61,836 | | | | | | 12,122 | | | | | | (92,735) | | | | | | (23,831) | | | | | | 87,366 | | | | | | 104,624 | | | | | | 21,259 | | | | | | 83,021 | | | | | | 59,433 | | | | | | 40,174 | | | | | | 15,154 | | | | | | 83,914 | | |
Income tax (expense) benefit
|
| | | | (5,465) | | | | | | (10,441) | | | | | | (20,795) | | | | | | (10,792) | | | | | | 16,657 | | | | | | (2,545) | | | | | | (24,966) | | | | | | (26,748) | | | | | | (9,790) | | | | | | (23,811) | | | | | | (17,323) | | | | | | (13,293) | | | | | | (7,944) | | | | | | (23,579) | | |
Net income (loss)
|
| | | | 1,870 | | | | | | 16,590 | | | | | | 41,041 | | | | | | 1,330 | | | | | | (76,078) | | | | | | (26,376) | | | | | | 62,400 | | | | | | 77,876 | | | | | | 11,469 | | | | | | 59,210 | | | | | | 42,110 | | | | | | 26,881 | | | | | | 7,210 | | | | | | 60,335 | | |
Less: Net (loss)
income attributable to non-controlling interests |
| | | | (673) | | | | | | (50) | | | | | | (995) | | | | | | (2,411) | | | | | | (2,154) | | | | | | (1,717) | | | | | | (751) | | | | | | 393 | | | | | | (772) | | | | | | (2,492) | | | | | | 131 | | | | | | (2,251) | | | | | | (614) | | | | | | (888) | | |
Net income (loss) attributable to the Company
|
| | | | 2,543 | | | | | | 16,640 | | | | | | 42,036 | | | | | | 3,741 | | | | | | (73,924) | | | | | | (24,659) | | | | | | 63,151 | | | | | | 77,483 | | | | | | 12,241 | | | | | | 61,702 | | | | | | 41,979 | | | | | | 29,132 | | | | | | 7,824 | | | | | | 61,223 | | |
| | |
As of
December 31, 2019 |
| |
As of
December 31, 2020 |
| |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| |
As of
September 30, 2022 |
| |||||||||||||||
Total hotels(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 391 | | | | | | 537 | | | | | | 712 | | | | | | 801 | | | | | | 847 | | |
Leased hotels
|
| | | | 29 | | | | | | 33 | | | | | | 33 | | | | | | 33 | | | | | | 33 | | |
All hotels
|
| | | | 420 | | | | | | 570 | | | | | | 745 | | | | | | 834 | | | | | | 880 | | |
Hotel rooms(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 44,983 | | | | | | 61,782 | | | | | | 81,594 | | | | | | 91,911 | | | | | | 97,649 | | |
Leased hotels
|
| | | | 4,104 | | | | | | 4,836 | | | | | | 5,060 | | | | | | 5,058 | | | | | | 5,058 | | |
All hotels
|
| | | | 49,087 | | | | | | 66,618 | | | | | | 86,654 | | | | | | 96,969 | | | | | | 102,707 | | |
| | | | | | | | |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2021 |
| |
Six Months Ended
June 30, 2021 |
| |
Six Months Ended
June 30, 2022 |
| ||||||||||||||||||||||||||||||||||||
| | |
Year Ended
December 31, 2019 |
| |
Exclusive of
requisitioned hotels(2) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(2) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(2) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(2) |
| |
Inclusive of
requisitioned hotels |
| |||||||||||||||||||||||||||
Occupancy rate (in percentage)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Manachised hotels
|
| | | | 72.3% | | | | | | 66.9% | | | | | | 63.2% | | | | | | 67.4% | | | | | | 66.8% | | | | | | 68.6% | | | | | | 68.0% | | | | | | 57.2% | | | | | | 56.0% | | |
Leased hotels
|
| | | | 83.0% | | | | | | 68.6% | | | | | | 67.6% | | | | | | 70.8% | | | | | | 71.1% | | | | | | 73.2% | | | | | | 73.2% | | | | | | 61.8% | | | | | | 64.1% | | |
All hotels
|
| | | | 73.4% | | | | | | 67.1% | | | | | | 63.5% | | | | | | 67.7% | | | | | | 67.0% | | | | | | 69.0% | | | | | | 68.4% | | | | | | 57.5% | | | | | | 56.5% | | |
ADR (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised
hotels |
| | | | 415.9 | | | | | | 382.2 | | | | | | 379.2 | | | | | | 407.4 | | | | | | 405.2 | | | | | | 405.7 | | | | | | 404.2 | | | | | | 363.0 | | | | | | 360.9 | | |
Leased hotels
|
| | | | 530.1 | | | | | | 467.7 | | | | | | 467.4 | | | | | | 517.0 | | | | | | 513.3 | | | | | | 506.9 | | | | | | 506.9 | | | | | | 436.4 | | | | | | 445.1 | | |
All hotels
|
| | | | 429.5 | | | | | | 389.8 | | | | | | 386.8 | | | | | | 415.2 | | | | | | 412.7 | | | | | | 413.3 | | | | | | 411.8 | | | | | | 367.9 | | | | | | 366.3 | | |
RevPAR (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised
hotels |
| | | | 313.7 | | | | | | 268.9 | | | | | | 251.6 | | | | | | 288.1 | | | | | | 283.7 | | | | | | 291.2 | | | | | | 287.5 | | | | | | 219.7 | | | | | | 215.2 | | |
Leased hotels
|
| | | | 463.7 | | | | | | 339.4 | | | | | | 334.1 | | | | | | 388.1 | | | | | | 387.5 | | | | | | 391.9 | | | | | | 391.9 | | | | | | 295.1 | | | | | | 311.5 | | |
All hotels
|
| | | | 329.5 | | | | | | 275.1 | | | | | | 258.3 | | | | | | 294.9 | | | | | | 290.5 | | | | | | 298.3 | | | | | | 294.7 | | | | | | 224.4 | | | | | | 220.6 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |
June 30,
2021 |
| |
September 30,
2021 |
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
June 30,
2022 |
| |
September 30,
2022 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Occupancy rate (in percentage)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 64.4% | | | | | | 73.2% | | | | | | 76.4% | | | | | | 73.1% | | | | | | 37.5% | | | | | | 30.7% | | | | | | 66.5% | | | | | | 65.2% | | | | | | 77.5% | | | | | | 76.8% | | | | | | 75.4% | | | | | | 74.8% | | | | | | 59.6% | | | | | | 58.9% | | | | | | 76.7% | | | | | | 76.4% | | | | | | 67.8% | | | | | | 67.5% | | | | | | 65.0% | | | | | | 63.9% | | | | | | 49.9% | | | | | | 48.0% | | | | | | 65.0% | | | | | | 63.6% | | | | | | 72.0% | | | | | | 69.8% | | |
Leased hotels
|
| | | | 78.6% | | | | | | 84.0% | | | | | | 85.8% | | | | | | 83.3% | | | | | | 34.6% | | | | | | 32.6% | | | | | | 73.4% | | | | | | 73.1% | | | | | | 81.7% | | | | | | 81.7% | | | | | | 79.1% | | | | | | 79.1% | | | | | | 66.1% | | | | | | 66.1% | | | | | | 80.3% | | | | | | 80.3% | | | | | | 71.0% | | | | | | 71.6% | | | | | | 65.9% | | | | | | 66.7% | | | | | | 50.9% | | | | | | 54.0% | | | | | | 72.4% | | | | | | 74.0% | | | | | | 71.6% | | | | | | 71.7% | | |
All hotels
|
| | | | 66.2% | | | | | | 74.4% | | | | | | 77.3% | | | | | | 74.0% | | | | | | 37.2% | | | | | | 30.8% | | | | | | 67.1% | | | | | | 65.8% | | | | | | 77.9% | | | | | | 77.2% | | | | | | 75.7% | | | | | | 75.1% | | | | | | 60.0% | | | | | | 59.4% | | | | | | 76.9% | | | | | | 76.6% | | | | | | 68.0% | | | | | | 67.8% | | | | | | 65.1% | | | | | | 64.1% | | | | | | 50.0% | | | | | | 48.3% | | | | | | 65.5% | | | | | | 64.2% | | | | | | 72.0% | | | | | | 69.9% | | |
ADR(2) (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Manachised hotels
|
| | | | 397.4 | | | | | | 417.6 | | | | | | 432.1 | | | | | | 410.4 | | | | | | 364.0 | | | | | | 355.7 | | | | | | 336.4 | | | | | | 333.0 | | | | | | 397.4 | | | | | | 395.4 | | | | | | 405.4 | | | | | | 404.6 | | | | | | 370.5 | | | | | | 369.2 | | | | | | 430.1 | | | | | | 428.9 | | | | | | 416.6 | | | | | | 413.4 | | | | | | 401.5 | | | | | | 398.8 | | | | | | 369.9 | | | | | | 369.6 | | | | | | 357.4 | | | | | | 354.7 | | | | | | 419.5 | | | | | | 413.4 | | |
Leased hotels
|
| | | | 499.4 | | | | | | 534.0 | | | | | | 550.5 | | | | | | 532.8 | | | | | | 444.3 | | | | | | 443.8 | | | | | | 391.9 | | | | | | 391.3 | | | | | | 494.0 | | | | | | 494.0 | | | | | | 511.3 | | | | | | 511.3 | | | | | | 458.6 | | | | | | 458.6 | | | | | | 546.2 | | | | | | 546.2 | | | | | | 532.0 | | | | | | 523.5 | | | | | | 522.5 | | | | | | 515.6 | | | | | | 460.0 | | | | | | 465.8 | | | | | | 420.1 | | | | | | 430.2 | | | | | | 506.3 | | | | | | 504.4 | | |
All hotels
|
| | | | 412.7 | | | | | | 432.6 | | | | | | 445.4 | | | | | | 422.5 | | | | | | 371.7 | | | | | | 363.4 | | | | | | 341.7 | | | | | | 338.3 | | | | | | 406.1 | | | | | | 404.0 | | | | | | 414.1 | | | | | | 413.1 | | | | | | 377.7 | | | | | | 376.3 | | | | | | 438.3 | | | | | | 437.0 | | | | | | 424.6 | | | | | | 421.0 | | | | | | 409.3 | | | | | | 406.3 | | | | | | 375.4 | | | | | | 375.8 | | | | | | 361.8 | | | | | | 359.5 | | | | | | 424.3 | | | | | | 418.2 | | |
RevPAR(2) (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Manachised hotels
|
| | | | 266.1 | | | | | | 316.5 | | | | | | 344.5 | | | | | | 315.4 | | | | | | 143.6 | | | | | | 114.3 | | | | | | 235.3 | | | | | | 228.4 | | | | | | 323.8 | | | | | | 318.8 | | | | | | 321.0 | | | | | | 317.8 | | | | | | 231.5 | | | | | | 228.1 | | | | | | 344.3 | | | | | | 341.8 | | | | | | 295.3 | | | | | | 292.0 | | | | | | 275.9 | | | | | | 269.4 | | | | | | 195.3 | | | | | | 189.3 | | | | | | 245.7 | | | | | | 239.5 | | | | | | 317.4 | | | | | | 303.6 | | |
Leased hotels
|
| | | | 412.8 | | | | | | 471.0 | | | | | | 497.5 | | | | | | 471.3 | | | | | | 161.4 | | | | | | 152.0 | | | | | | 305.1 | | | | | | 303.0 | | | | | | 427.5 | | | | | | 427.5 | | | | | | 428.0 | | | | | | 428.0 | | | | | | 320.2 | | | | | | 320.2 | | | | | | 462.8 | | | | | | 462.8 | | | | | | 399.7 | | | | | | 397.6 | | | | | | 369.0 | | | | | | 369.1 | | | | | | 256.7 | | | | | | 276.0 | | | | | | 332.8 | | | | | | 346.4 | | | | | | 384.4 | | | | | | 383.0 | | |
All hotels
|
| | | | 284.7 | | | | | | 334.2 | | | | | | 360.0 | | | | | | 329.2 | | | | | | 145.4 | | | | | | 117.4 | | | | | | 241.3 | | | | | | 234.5 | | | | | | 332.6 | | | | | | 327.7 | | | | | | 329.4 | | | | | | 326.1 | | | | | | 238.1 | | | | | | 234.7 | | | | | | 352.3 | | | | | | 349.8 | | | | | | 302.3 | | | | | | 298.9 | | | | | | 281.8 | | | | | | 275.5 | | | | | | 198.9 | | | | | | 194.3 | | | | | | 251.3 | | | | | | 245.4 | | | | | | 321.1 | | | | | | 307.7 | | |
| | |
As of June 30, 2022
|
| |||||||||||||||||||||
| | |
Actual
|
| |
As adjusted
|
| ||||||||||||||||||
| | |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||
Long-term borrowings, non-current portion
|
| | | | 4,000 | | | | | | 597 | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares (USD0.0001 par value; 2,900,000,000 shares authorized as of June 30, 2022; 303,289,537 shares issued and outstanding as of June 30, 2022 and shares issued and outstanding on an as adjusted basis as of June 30, 2022)
|
| | | | 218 | | | | | | 33 | | | | | | | | | | | | | | |
Class B ordinary shares (USD0.0001 par value; 100,000,000 shares authorized as of June 30, 2022; 73,680,917 shares issued and outstanding)
|
| | | | 56 | | | | | | 8 | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | 764,502 | | | | | | 114,137 | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (107,356) | | | | | | (16,028) | | | | | | | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (4,271) | | | | | | (638) | | | | | | | | | | | | | | |
Total equity attributable to shareholders of the Company
|
| | | | 653,149 | | | | | | 97,512 | | | | | | — | | | | | | — | | |
Non-controlling interests
|
| | | | (16,313) | | | | | | (2,435) | | | | | | — | | | | | | — | | |
Total capitalization
|
| | | | 640,836 | | | | | | 95,674 | | | | | | — | | | | | | — | | |
| | |
Per
Ordinary Share |
| |
Per ADS
|
|
Initial public offering price
|
| |
US$
|
| |
US$
|
|
Net tangible book value as of June 30, 2022
|
| |
US$
|
| |
US$
|
|
As adjusted net tangible book value after giving effect to this offering
|
| |
US$
|
| |
US$
|
|
Amount of dilution in net tangible book value to new investors in this offering
|
| |
US$
|
| |
US$
|
|
| | |
Ordinary shares
Purchased |
| |
Total Consideration
|
| |
Average
Price Per Ordinary Share |
| |
Average
Price Per ADS |
| ||||||
|
Amount
(in thousands |
| | | | ||||||||||||||
|
Number
|
| |
Percent
|
| |
of US$)
|
| |
Percent
|
| |
US$
|
| |
US$
|
| ||
Existing shareholders
|
| | | | | | | | | | | | | | | | | | |
New investors
|
| | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | | | | | | | | | | | | |
|
No.
|
| |
Equityholders of
Atour Shanghai |
| |
Equity
Interests Percentages Pre- Restructuring |
| |
Amount of
Equity Interests Beneficially Owned in Atour Shanghai |
| |
Relationships
with Existing Shareholders of Atour Lifestyle |
| |
Shareholders of
Atour Lifestyle Post-Restructuring |
| |
Shareholding
Percentages |
| |
Number of
Ordinary Shares held in Atour Lifestyle |
| ||||||||||||
|
1.
|
| |
Shanghai Lieduo Business
Service LLP (“Management SPV 1”)(1)(4) |
| | | | 15.10% | | | | | | 60,399,600 | | | | | | |
Sea Pearl Worldwide
Holding Limited (“Founder SPV”)(1) |
| | | | 20.06% | | | | | | 75,616,580 | | |
| | | | | | | | | | | | | | | | | | | | | |
Engine Holdings Limited
(“Engine”)(1)(10) |
| | | | 9.47% | | | | | | 35,691,412 | | |
|
2.
|
| |
Shanghai Haoduo Business
Service LLP (“Management SPV 2”)(1)(2)(5) |
| | | | 13.68% | | | | | | 54,710,800 | | | | | | |
Li Real Limited (“Li
Real”)(1)(10) |
| | | | 3.96% | | | | | | 14,926,416 | | |
|
3.
|
| |
Shanghai Gongduo
Business Service LLP (“Management SPV 3”)(1)(3)(6) |
| | | | 6.40% | | | | | | 25,600,000 | | | |
Affiliates
|
| |
Xing Duo Technology
Investment Limited, Vsixty Limited, Every |
| | | | 4.21% | | | | | | 15,859,032 | | |
|
4.
|
| |
Shanghai Zhaoduo
Business Service LLP (“Management SPV 4”)(1)(3)(7) |
| | | | 6.40% | | | | | | 25,600,000 | | | | | | |
Fair Limited, Rui Duo
Investment Limited, East Way Holding Limited, and Fortune River Limited(1)(8) |
| | | | | | | | | | | | |
| | | |
Sub-total
|
| | | | 41.58% | | | | | | 166,310,400 | | | | | | |
Sub-total
|
| | | | 37.70% | | | | | | 142,093,440 | | |
|
5.
|
| |
Shanghai Youshanfeng
Enterprise Management Center LLP (“External Investor 1”)(9) |
| | | | 4.87% | | | | | | 19,486,400 | | | |
Affiliate
|
| |
GLV Holding Limited(9)
|
| | | | 5.48% | | | | | | 20,673,814 | | |
|
6.
|
| |
Shanghai Dehui Duoyuan
Enterprise Management Consultation Center LLP (“External Investor 2”) |
| | | | 15.23% | | | | | | 60,912,400 | | | |
Affiliate
|
| |
Diviner Limited
|
| | | | 16.16% | | | | | | 60,912,400 | | |
|
7.
|
| |
Khorgos Junlian Chengyu
Venture Capital Investment Co., Ltd. (“External Investor 3”) |
| | | | 2.24% | | | | | | 8,968,800 | | | |
Affiliates
|
| |
Shanghai Yinan
Enterprise |
| | | | 26.26% | | | | | | 98,973,600 | | |
|
8.
|
| |
Zhuhai Junlian Lingheng
Equity Investment LLP (“External Investor 3”) |
| | | | 22.50% | | | | | | 90,004,800 | | | | | | |
Management
Partnership LLP |
| | | | | | | | | | | | |
|
9.
|
| |
Ctrip Computer
Technology (Shanghai) Co., Ltd. (“External Investor 4”) |
| | | | 12.10% | | | | | | 48,394,000 | | | |
Affiliate
|
| |
TRIP.COM TRAVEL
SINGAPORE PTE.LTD(10) |
| | | | 12.84% | | | | | | 48,394,000 | | |
|
10.
|
| |
Individual investor
(“External Investor 5”) |
| | | | 1.48% | | | | | | 5,923,200 | | | |
Affiliate
|
| |
IKARIA HOTEL
INVESTMENT HOLDING LIMITED(10) |
| | | | 1.57% | | | | | | 5,923,200 | | |
| | | |
Sub-total
|
| | | | 58.42% | | | | | | 233,689,600 | | | | | | |
Sub-total
|
| | | | 62.30% | | | | | | 234,877,014 | | |
| | | |
Total
|
| | | | 100% | | | | | | 400,000,000 | | | | | | |
Total
|
| | | | 100% | | | | | | 376,970,454 | | |
| | |
As of
December 31, 2019 |
| |
As of
December 31, 2020(1) |
| |
As of
December 31, 2021(1) |
| |
As of
June 30, 2022(1) |
| ||||||||||||||||||||||||||||||||||||
|
Number of
hotels |
| |
Percentage of
total hotels in the three stages |
| |
Number of
hotels |
| |
Percentage of
total hotels in the three stages |
| |
Number of
hotels |
| |
Percentage of
total hotels in the three stages |
| |
Number of
hotels |
| |
Percentage of
total hotels in the three stages |
| ||||||||||||||||||||||||||
Development stage
|
| | | | 283 | | | | | | 40.3% | | | | | | 288 | | | | | | 33.6% | | | | | | 338 | | | | | | 31.2% | | | | | | 343 | | | | | | 29.1% | | |
Ramp-up stage
|
| | | | 113 | | | | | | 16.1% | | | | | | 109 | | | | | | 12.7% | | | | | | 114 | | | | | | 10.5% | | | | | | 108 | | | | | | 9.2% | | |
Mature stage
|
| | | | 307 | | | | | | 43.7% | | | | | | 461 | | | | | | 53.7% | | | | | | 631 | | | | | | 58.3% | | | | | | 726 | | | | | | 61.7% | | |
| | |
As of
December 31, 2019 |
| |
As of
December 31, 2020 |
| |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||||||||
Total hotels(1) | | | | | | | | | | | | | | | | ||||||||||
Manachised hotels
|
| | | | 391 | | | | | | 537 | | | | | | 712 | | | | | | 801 | | |
Leased hotels
|
| | | | 29 | | | | | | 33 | | | | | | 33 | | | | | | 33 | | |
All hotels
|
| | | | 420 | | | | | | 570 | | | | | | 745 | | | | | | 834 | | |
Hotel rooms(1) | | | | | | | | | | | | | | | | ||||||||||
Manachised hotels
|
| | | | 44,983 | | | | | | 61,782 | | | | | | 81,594 | | | | | | 91,911 | | |
Leased hotels
|
| | | | 4,104 | | | | | | 4,836 | | | | | | 5,060 | | | | | | 5,058 | | |
All hotels
|
| | | | 49,087 | | | | | | 66,618 | | | | | | 86,654 | | | | | | 96,969 | | |
| | | | | | | | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
Year Ended
December 31, 2019 |
| |
Exclusive
of requisitioned hotels(2) |
| |
Inclusive
of requisitioned hotels |
| |
Exclusive
of requisitioned hotels(2) |
| |
Inclusive
of requisitioned hotels |
| |
Exclusive
of requisitioned hotels(2) |
| |
Inclusive
of requisitioned hotels |
| |
Exclusive
of requisitioned hotels(2) |
| |
Inclusive
of requisitioned hotels |
| |||||||||||||||||||||||||||
Occupancy rate (in percentage)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||
Manachised hotels
|
| | | | 72.3% | | | | | | 66.9% | | | | | | 63.2% | | | | | | 67.4% | | | | | | 66.8% | | | | | | 68.6% | | | | | | 68.0% | | | | | | 57.2% | | | | | | 56.0% | | |
Leased hotels
|
| | | | 83.0% | | | | | | 68.6% | | | | | | 67.6% | | | | | | 70.8% | | | | | | 71.1% | | | | | | 73.2% | | | | | | 73.2% | | | | | | 61.8% | | | | | | 64.1% | | |
All hotels
|
| | | | 73.4% | | | | | | 67.1% | | | | | | 63.5% | | | | | | 67.7% | | | | | | 67.0% | | | | | | 69.0% | | | | | | 68.4% | | | | | | 57.5% | | | | | | 56.5% | | |
ADR (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||
Manachised hotels
|
| | | | 415.9 | | | | | | 382.2 | | | | | | 379.2 | | | | | | 407.4 | | | | | | 405.2 | | | | | | 405.7 | | | | | | 404.2 | | | | | | 363.0 | | | | | | 360.9 | | |
Leased hotels
|
| | | | 530.1 | | | | | | 467.7 | | | | | | 467.4 | | | | | | 517.0 | | | | | | 513.3 | | | | | | 506.9 | | | | | | 506.9 | | | | | | 436.4 | | | | | | 445.1 | | |
All hotels
|
| | | | 429.5 | | | | | | 389.8 | | | | | | 386.8 | | | | | | 415.2 | | | | | | 412.7 | | | | | | 413.3 | | | | | | 411.8 | | | | | | 367.9 | | | | | | 366.3 | | |
RevPAR (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||
Manachised hotels
|
| | | | 313.7 | | | | | | 268.9 | | | | | | 251.6 | | | | | | 288.1 | | | | | | 283.7 | | | | | | 291.2 | | | | | | 287.5 | | | | | | 219.7 | | | | | | 215.2 | | |
Leased hotels
|
| | | | 463.7 | | | | | | 339.4 | | | | | | 334.1 | | | | | | 388.1 | | | | | | 387.5 | | | | | | 391.9 | | | | | | 391.9 | | | | | | 295.1 | | | | | | 311.5 | | |
All hotels
|
| | | | 329.5 | | | | | | 275.1 | | | | | | 258.3 | | | | | | 294.9 | | | | | | 290.5 | | | | | | 298.3 | | | | | | 294.7 | | | | | | 224.4 | | | | | | 220.6 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |
June 30,
2021 |
| |
September 30,
2021 |
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
June 30,
2022 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Occupancy rate (in percentage) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Manachised
hotels |
| | | | 64.4% | | | | | | 73.2% | | | | | | 76.4% | | | | | | 73.1% | | | | | | 37.5% | | | | | | 30.7% | | | | | | 66.5% | | | | | | 65.2% | | | | | | 77.5% | | | | | | 76.8% | | | | | | 75.4% | | | | | | 74.8% | | | | | | 59.6% | | | | | | 58.9% | | | | | | 76.7% | | | | | | 76.4% | | | | | | 67.8% | | | | | | 67.5% | | | | | | 65.0% | | | | | | 63.9% | | | | | | 49.9% | | | | | | 48.0% | | | | | | 65.0% | | | | | | 63.6% | | |
Leased hotels
|
| | | | 78.6% | | | | | | 84.0% | | | | | | 85.8% | | | | | | 83.3% | | | | | | 34.6% | | | | | | 32.6% | | | | | | 73.4% | | | | | | 73.1% | | | | | | 81.7% | | | | | | 81.7% | | | | | | 79.1% | | | | | | 79.1% | | | | | | 66.1% | | | | | | 66.1% | | | | | | 80.3% | | | | | | 80.3% | | | | | | 71.0% | | | | | | 71.6% | | | | | | 65.9% | | | | | | 66.7% | | | | | | 50.9% | | | | | | 54.0% | | | | | | 72.4% | | | | | | 74.0% | | |
All hotels
|
| | | | 66.2% | | | | | | 74.4% | | | | | | 77.3% | | | | | | 74.0% | | | | | | 37.2% | | | | | | 30.8% | | | | | | 67.1% | | | | | | 65.8% | | | | | | 77.9% | | | | | | 77.2% | | | | | | 75.7% | | | | | | 75.1% | | | | | | 60.0% | | | | | | 59.4% | | | | | | 76.9% | | | | | | 76.6% | | | | | | 68.0% | | | | | | 67.8% | | | | | | 65.1% | | | | | | 64.1% | | | | | | 50.0% | | | | | | 48.3% | | | | | | 65.5% | | | | | | 64.2% | | |
ADR(2) (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Manachised
hotels |
| | | | 397.4 | | | | | | 417.6 | | | | | | 432.1 | | | | | | 410.4 | | | | | | 364.0 | | | | | | 355.7 | | | | | | 336.4 | | | | | | 333.0 | | | | | | 397.4 | | | | | | 395.4 | | | | | | 405.4 | | | | | | 404.6 | | | | | | 370.5 | | | | | | 369.2 | | | | | | 430.1 | | | | | | 428.9 | | | | | | 416.6 | | | | | | 413.4 | | | | | | 401.5 | | | | | | 398.8 | | | | | | 369.9 | | | | | | 369.6 | | | | | | 357.4 | | | | | | 354.7 | | |
Leased hotels
|
| | | | 499.4 | | | | | | 534.0 | | | | | | 550.5 | | | | | | 532.8 | | | | | | 444.3 | | | | | | 443.8 | | | | | | 391.9 | | | | | | 391.3 | | | | | | 494.0 | | | | | | 494.0 | | | | | | 511.3 | | | | | | 511.3 | | | | | | 458.6 | | | | | | 458.6 | | | | | | 546.2 | | | | | | 546.2 | | | | | | 532.0 | | | | | | 523.5 | | | | | | 522.5 | | | | | | 515.6 | | | | | | 460.0 | | | | | | 465.8 | | | | | | 420.1 | | | | | | 430.2 | | |
All hotels
|
| | | | 412.7 | | | | | | 432.6 | | | | | | 445.4 | | | | | | 422.5 | | | | | | 371.7 | | | | | | 363.4 | | | | | | 341.7 | | | | | | 338.3 | | | | | | 406.1 | | | | | | 404.0 | | | | | | 414.1 | | | | | | 413.1 | | | | | | 377.7 | | | | | | 376.3 | | | | | | 438.3 | | | | | | 437.0 | | | | | | 424.6 | | | | | | 421.0 | | | | | | 409.3 | | | | | | 406.3 | | | | | | 375.4 | | | | | | 375.8 | | | | | | 361.8 | | | | | | 359.5 | | |
RevPAR(2) (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Manachised
hotels |
| | | | 266.1 | | | | | | 316.5 | | | | | | 344.5 | | | | | | 315.4 | | | | | | 143.6 | | | | | | 114.3 | | | | | | 235.3 | | | | | | 228.4 | | | | | | 323.8 | | | | | | 318.8 | | | | | | 321.0 | | | | | | 317.8 | | | | | | 231.5 | | | | | | 228.1 | | | | | | 344.3 | | | | | | 341.8 | | | | | | 295.3 | | | | | | 292.0 | | | | | | 275.9 | | | | | | 269.4 | | | | | | 195.3 | | | | | | 189.3 | | | | | | 245.7 | | | | | | 239.5 | | |
Leased hotels
|
| | | | 412.8 | | | | | | 471.0 | | | | | | 497.5 | | | | | | 471.3 | | | | | | 161.4 | | | | | | 152.0 | | | | | | 305.1 | | | | | | 303.0 | | | | | | 427.5 | | | | | | 427.5 | | | | | | 428.0 | | | | | | 428.0 | | | | | | 320.2 | | | | | | 320.2 | | | | | | 462.8 | | | | | | 462.8 | | | | | | 399.7 | | | | | | 397.6 | | | | | | 369.0 | | | | | | 369.1 | | | | | | 256.7 | | | | | | 276.0 | | | | | | 332.8 | | | | | | 346.4 | | |
All hotels
|
| | | | 284.7 | | | | | | 334.2 | | | | | | 360.0 | | | | | | 329.2 | | | | | | 145.4 | | | | | | 117.4 | | | | | | 241.3 | | | | | | 234.5 | | | | | | 332.6 | | | | | | 327.7 | | | | | | 329.4 | | | | | | 326.1 | | | | | | 238.1 | | | | | | 234.7 | | | | | | 352.3 | | | | | | 349.8 | | | | | | 302.3 | | | | | | 298.9 | | | | | | 281.8 | | | | | | 275.5 | | | | | | 198.9 | | | | | | 194.3 | | | | | | 251.3 | | | | | | 245.4 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| | |||||||||||||||||||||||||||||||||||
| | |
(in thousands except percentage)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||
Manachised hotels
|
| | | | 840,400 | | | | | | 53.6 | | | | | | 926,307 | | | | | | 59.1 | | | | | | 1,220,301 | | | | | | 56.8 | | | | | | 560,852 | | | | | | 56.6 | | | | | | 568,939 | | | | | | 84,940 | | | | | | 58.9 | | | | ||
Leased hotels
|
| | | | 614,829 | | | | | | 39.2 | | | | | | 496,470 | | | | | | 31.7 | | | | | | 630,238 | | | | | | 29.4 | | | | | | 308,770 | | | | | | 31.2 | | | | | | 254,455 | | | | | | 37,989 | | | | | | 26.3 | | | | ||
Retail revenues and others
|
| | | | 111,862 | | | | | | 7.2 | | | | | | 143,775 | | | | | | 9.2 | | | | | | 297,038 | | | | | | 13.8 | | | | | | 120,719 | | | | | | 12.2 | | | | | | 143,303 | | | | | | 21,395 | | | | | | 14.8 | | | | ||
Net revenues
|
| | | | 1,567,091 | | | | | | 100.0 | | | | | | 1,566,552 | | | | | | 100.0 | | | | | | 2,147,577 | | | | | | 100.0 | | | | | | 990,341 | | | | | | 100.0 | | | | | | 966,697 | | | | | | 144,324 | | | | | | 100.0 | | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| | |||||||||||||||||||||||||||||||||||
| | |
(in thousands except percentage)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Revenue
|
| | | | 1,567,091 | | | | | | 100.0 | | | | | | 1,566,552 | | | | | | 100.0 | | | | | | 2,147,577 | | | | | | 100.0 | | | | | | 990,341 | | | | | | 100.0 | | | | | | 966,697 | | | | | | 144,324 | | | | | | 100.0 | | | | ||
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||
Hotel operating costs
|
| | | | 1,097,441 | | | | | | 70.0 | | | | | | 1,150,101 | | | | | | 73.4 | | | | | | 1,419,578 | | | | | | 66.1 | | | | | | 661,830 | | | | | | 66.8 | | | | | | 648,275 | | | | | | 96,785 | | | | | | 67.1 | | | | ||
Other operating costs
|
| | | | 81,337 | | | | | | 5.2 | | | | | | 78,746 | | | | | | 5.0 | | | | | | 163,324 | | | | | | 7.6 | | | | | | 63,243 | | | | | | 6.4 | | | | | | 73,605 | | | | | | 10,989 | | | | | | 7.6 | | | | ||
Selling and marketing expenses
|
| | | | 75,745 | | | | | | 4.8 | | | | | | 70,972 | | | | | | 4.5 | | | | | | 124,210 | | | | | | 5.8 | | | | | | 44,387 | | | | | | 4.5 | | | | | | 55,532 | | | | | | 8,291 | | | | | | 5.7 | | | | ||
General and administrative
expenses |
| | | | 138,241 | | | | | | 8.8 | | | | | | 131,366 | | | | | | 8.4 | | | | | | 197,064 | | | | | | 9.2 | | | | | | 90,025 | | | | | | 9.1 | | | | | | 87,377 | | | | | | 13,045 | | | | | | 9.0 | | | | ||
Technology and development
expenses |
| | | | 29,363 | | | | | | 1.9 | | | | | | 33,649 | | | | | | 2.1 | | | | | | 52,121 | | | | | | 2.4 | | | | | | 18,623 | | | | | | 1.9 | | | | | | 33,770 | | | | | | 5,042 | | | | | | 3.5 | | | | ||
Pre-opening expenses
|
| | | | 68.166 | | | | | | 4.3 | | | | | | 61,878 | | | | | | 3.9 | | | | | | 17,595 | | | | | | 0.8 | | | | | | 17,480 | | | | | | 1.8 | | | | | | — | | | | | | — | | | | | | — | | | | ||
Total operating costs and expenses
|
| | | | 1,490,293 | | | | | | 95.1 | | | | | | 1,526,712 | | | | | | 97.5 | | | | | | 1,973,892 | | | | | | 91.9 | | | | | | 895,588 | | | | | | 90.4 | | | | | | 898,559 | | | | | | 134,152 | | | | | | 93.0 | | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Hotel operating costs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Manachised hotels
|
| | | | 597,302 | | | | | | 616,678 | | | | | | 795,661 | | | | | | 358,513 | | | | | | 361,217 | | | | | | 53,928 | | |
Leased hotels
|
| | | | 500,139 | | | | | | 533,423 | | | | | | 623,917 | | | | | | 303,317 | | | | | | 287,058 | | | | | | 42,857 | | |
Total hotel operating costs
|
| | | | 1,097,441 | | | | | | 1,150,101 | | | | | | 1,419,578 | | | | | | 661,830 | | | | | | 648,275 | | | | | | 96,785 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Rental expenses
|
| | | | 64,582 | | | | | | 56,286 | | | | | | 11,899 | | | | | | 11,784 | | | | | | — | | | | | | — | | |
Personnel cost
|
| | | | 2,084 | | | | | | 3,877 | | | | | | 3,605 | | | | | | 3,605 | | | | | | — | | | | | | — | | |
Others
|
| | | | 1,500 | | | | | | 1,715 | | | | | | 328 | | | | | | 2,091 | | | | | | — | | | | | | — | | |
Total pre-opening expenses
|
| | | | 68,166 | | | | | | 61,878 | | | | | | 17,595 | | | | | | 17,480 | | | | | | — | | | | | | — | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||
|
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||
Risk-free rate of return
|
| |
3.10%~3.20%
|
| |
2.90%~3.10%
|
| |
1.70%~3.20%
|
| |
3.10%
|
|
Volatility
|
| |
32.10%~33.68%
|
| |
34.30%~34.40%
|
| |
34.61%~37.64%
|
| |
38.99%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
|
Fair value of ordinary share (in RMB)
|
| |
6.12~9.94
|
| |
10.54~10.93
|
| |
11.93~31.74
|
| |
29.78
|
|
Exercise multiple
|
| |
2.2
|
| |
2.2
|
| |
2.2
|
| |
2.2
|
|
Expected term
|
| |
10
|
| |
10
|
| |
10
|
| |
10
|
|
Date
|
| |
Fair Value per
Ordinary Shares |
| |
Discount
for Lack of Marketability (DLOM) |
| |
Discount
Rate |
| |||||||||
July 31, 2017
|
| | | | 2.85 | | | | | | 18.00% | | | | | | 16.00% | | |
September 30, 2017
|
| | | | 3.55 | | | | | | 17.00% | | | | | | 15.00% | | |
June 30, 2018
|
| | | | 5.44 | | | | | | 17.00% | | | | | | 15.00% | | |
December 31, 2018
|
| | | | 6.12 | | | | | | 17.00% | | | | | | 15.00% | | |
March 31, 2019
|
| | | | 7.62 | | | | | | 17.00% | | | | | | 15.00% | | |
December 31, 2019
|
| | | | 9.94 | | | | | | 17.00% | | | | | | 14.00% | | |
June 30, 2020
|
| | | | 10.54 | | | | | | 17.00% | | | | | | 14.00% | | |
September 30, 2020
|
| | | | 10.93 | | | | | | 17.00% | | | | | | 14.00% | | |
December 31, 2020
|
| | | | 11.93 | | | | | | 14.00% | | | | | | 14.00% | | |
March 31, 2021
|
| | | | 20.96 | | | | | | 12.00% | | | | | | 13.00% | | |
April 30, 2021
|
| | | | 21.06 | | | | | | 12.00% | | | | | | 13.00% | | |
December 31, 2021
|
| | | | 31.74 | | | | | | 5.00% | | | | | | 11.00% | | |
June 30, 2022
|
| | | | 29.78 | | | | | | 5.80% | | | | | | 12.00% | | |
| | |
Year Ended December 31,
|
| |
For the six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||||||||||||||
| | |
(in thousands except percentage)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Manachised hotels
|
| | | | 840,400 | | | | | | 53.6 | | | | | | 926,307 | | | | | | 59.1 | | | | | | 1,220,301 | | | | | | 56.8 | | | | | | 560,852 | | | | | | 56.6 | | | | | | 568,939 | | | | | | 84,940 | | | | | | 58.9 | | |
Leased hotels
|
| | | | 614,829 | | | | | | 39.2 | | | | | | 496,470 | | | | | | 31.7 | | | | | | 630,238 | | | | | | 29.3 | | | | | | 308,770 | | | | | | 31.2 | | | | | | 254,455 | | | | | | 37,989 | | | | | | 26.3 | | |
Retail revenues and others
|
| | | | 111,862 | | | | | | 7.2 | | | | | | 143,775 | | | | | | 9.2 | | | | | | 297,038 | | | | | | 13.9 | | | | | | 120,719 | | | | | | 12.2 | | | | | | 143,303 | | | | | | 21,395 | | | | | | 14.8 | | |
Net revenues
|
| | |
|
1,567,091
|
| | | | | 100.0 | | | | |
|
1,566,552
|
| | | | | 100.0 | | | | |
|
2,147,577
|
| | | | | 100.0 | | | | |
|
990,341
|
| | | | | 100.0 | | | | |
|
966,697
|
| | | |
|
144,324
|
| | | | | 100.0 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Hotel operating costs
|
| | | | (1,097,441) | | | | | | (70.0) | | | | | | (1,150,101) | | | | | | (73.4) | | | | | | (1,419,578) | | | | | | (66.1) | | | | | | (661,830) | | | | | | (66.8) | | | | | | (648,275) | | | | | | (96,785) | | | | | | (67.1) | | |
Other operating costs
|
| | | | (81,337) | | | | | | (5.2) | | | | | | (78,746) | | | | | | (5.0) | | | | | | (163,324) | | | | | | (7.6) | | | | | | (63,243) | | | | | | (6.4) | | | | | | (73,605) | | | | | | (10,989) | | | | | | (7.6) | | |
Selling and marketing expenses
|
| | | | (75,745) | | | | | | (4.8) | | | | | | (70,972) | | | | | | (4.5) | | | | | | (124,210) | | | | | | (5.8) | | | | | | (44,387) | | | | | | (4.5) | | | | | | (55,532) | | | | | | (8,291) | | | | | | (5.7) | | |
General and administrative expenses
|
| | | | (138,241) | | | | | | (8.8) | | | | | | (131,366) | | | | | | (8.4) | | | | | | (197,064) | | | | | | (9.2) | | | | | | (90,025) | | | | | | (9.1) | | | | | | (87,377) | | | | | | (13,045) | | | | | | (9.0) | | |
Technology and development expenses
|
| | | | (29,363) | | | | | | (1.9) | | | | | | (33,649) | | | | | | (2.1) | | | | | | (52,121) | | | | | | (2.4) | | | | | | (18,623) | | | | | | (1.9) | | | | | | (33,770) | | | | | | (5,042) | | | | | | (3.5) | | |
Pre-opening expenses
|
| | | | (68,166) | | | | | | (4.3) | | | | | | (61,878) | | | | | | (3.9) | | | | | | (17,595) | | | | | | (0.8) | | | | | | (17,480) | | | | | | (1.8) | | | | | | — | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | |
|
(1,490,293)
|
| | | | | (95.1) | | | | |
|
(1,526,712)
|
| | | | | (97.5) | | | | |
|
(1,973,892)
|
| | | | | (91.9) | | | | |
|
(895,588)
|
| | | | | (90.4) | | | | |
|
(898,559)
|
| | | |
|
(134,152)
|
| | | | | (93.0) | | |
Other operating income
|
| | | | 14,602 | | | | | | 0.9 | | | | | | 23,429 | | | | | | 1.5 | | | | | | 22,371 | | | | | | 1.0 | | | | | | 6,802 | | | | | | 0.7 | | | | | | 26,767 | | | | | | 3,996 | | | | | | 2.8 | | |
Income from operation
|
| | |
|
91,400
|
| | | | | 5.8 | | | | |
|
63,269
|
| | | | | 4.0 | | | | |
|
196,056
|
| | | | | 9.1 | | | | |
|
101,555
|
| | | | | 10.3 | | | | |
|
94,905
|
| | | |
|
14,168
|
| | | | | 9.8 | | |
Interest income
|
| | | | 240 | | | | | | 0.0 | | | | | | 707 | | | | | | 0.0 | | | | | | 6,722 | | | | | | 0.3 | | | | | | 1,914 | | | | | | 0.2 | | | | | | 5,598 | | | | | | 836 | | | | | | 0.6 | | |
Gain from short-term investments
|
| | | | 22,165 | | | | | | 1.4 | | | | | | 11,046 | | | | | | 0.7 | | | | | | 8,745 | | | | | | 0.4 | | | | | | 4,363 | | | | | | 0.4 | | | | | | 3,764 | | | | | | 562 | | | | | | 0.4 | | |
Interest expenses
|
| | | | (4,294) | | | | | | (0.3) | | | | | | (1,481) | | | | | | (0.1) | | | | | | (7,937) | | | | | | (0.4) | | | | | | (3,381) | | | | | | (0.3) | | | | | | (3,321) | | | | | | (496) | | | | | | (0.3) | | |
Other (loss) income, net
|
| | | | (1,187) | | | | | | (0.1) | | | | | | 1,883 | | | | | | 0.1 | | | | | | 301 | | | | | | 0.0 | | | | | | (171) | | | | | | 0.0 | | | | | | (1,878) | | | | | | (280) | | | | | | (0.2) | | |
Income before income tax
|
| | |
|
108,324
|
| | | | | 6.9 | | | | |
|
75,424
|
| | | | | 4.8 | | | | |
|
203,887
|
| | | | | 9.5 | | | | |
|
104,280
|
| | | | | 10.5 | | | | |
|
99,068
|
| | | |
|
14,790
|
| | | | | 10.2 | | |
Income tax expense
|
| | | | (47,493) | | | | | | (3.0) | | | | | | (37,602) | | | | | | (2.4) | | | | | | (64,217) | | | | | | (3.0) | | | | | | (33,601) | | | | | | (3.4) | | | | | | (31,523) | | | | | | (4,706) | | | | | | (3.3) | | |
Net income
|
| | |
|
60,831
|
| | | | | 3.9 | | | | |
|
37,822
|
| | | | | 2.4 | | | | |
|
139,670
|
| | | | | 6.5 | | | | |
|
70,679
|
| | | | | 7.1 | | | | |
|
67,545
|
| | | |
|
10,084
|
| | | | | 7.0 | | |
Less: net loss attributable to non-controlling
interests |
| | | | (4,129) | | | | | | (0.3) | | | | | | (4,229) | | | | | | (0.3) | | | | | | (5,384) | | | | | | (0.3) | | | | | | (3,264) | | | | | | (0.3) | | | | | | (1,502) | | | | | | (224) | | | | | | (0.2) | | |
Net income attributable to the
Company |
| | |
|
64,960
|
| | | | | 4.1 | | | | |
|
42,051
|
| | | | | 2.7 | | | | |
|
145,054
|
| | | | | 6.8 | | | | |
|
73,943
|
| | | | | 7.5 | | | | |
|
69,047
|
| | | |
|
10,308
|
| | | | | 7.1 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net income (loss)
|
| | | | 60,831 | | | | | | 37,822 | | | | | | 139,670 | | | | | | 70,679 | | | | | | 67,545 | | | | | | 10,084 | | |
Interest expenses
|
| | | | 4,294 | | | | | | 1,481 | | | | | | 7,937 | | | | | | 3,381 | | | | | | 3,321 | | | | | | 496 | | |
Interest income
|
| | | | (240) | | | | | | (707) | | | | | | (6,722) | | | | | | (1,914) | | | | | | (5,598) | | | | | | (836) | | |
Income tax expense
|
| | | | 47,493 | | | | | | 37,602 | | | | | | 64,217 | | | | | | 33,601 | | | | | | 31,523 | | | | | | 4,706 | | |
Depreciation and
amortization |
| | | | 70,095 | | | | | | 84,955 | | | | | | 93,911 | | | | | | 45,716 | | | | | | 40,595 | | | | | | 6,061 | | |
EBITDA (Non-GAAP)
|
| | | | 182,473 | | | | | | 161,153 | | | | | | 299,013 | | | | | | 151,463 | | | | | | 137,386 | | | | | | 20,511 | | |
| | |
For the Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |
June 30,
2021 |
| |
September 30,
2021 |
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
June 30,
2022 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Manachised hotels
|
| | | | 150,953 | | | | | | 203,687 | | | | | | 239,324 | | | | | | 246,436 | | | | | | 130,613 | | | | | | 198,584 | | | | | | 295,762 | | | | | | 301,348 | | | | | | 254,066 | | | | | | 306,786 | | | | | | 313,113 | | | | | | 346,336 | | | | | | 273,805 | | | | | | 295,134 | | |
Leased
hotels |
| | | | 130,756 | | | | | | 154,868 | | | | | | 169,457 | | | | | | 159,748 | | | | | | 52,661 | | | | | | 106,442 | | | | | | 167,241 | | | | | | 170,126 | | | | | | 124,891 | | | | | | 183,879 | | | | | | 167,038 | | | | | | 154,430 | | | | | | 111,581 | | | | | | 142,874 | | |
Retail revenues
and others |
| | | | 21,155 | | | | | | 26,318 | | | | | | 28,087 | | | | | | 36,302 | | | | | | 18,876 | | | | | | 32,821 | | | | | | 40,812 | | | | | | 51,266 | | | | | | 40,901 | | | | | | 79,818 | | | | | | 84,967 | | | | | | 91,352 | | | | | | 66,728 | | | | | | 76,575 | | |
Net revenues
|
| | | | 302,864 | | | | | | 384,873 | | | | | | 436,868 | | | | | | 442,486 | | | | | | 202,150 | | | | | | 337,847 | | | | | | 503,815 | | | | | | 522,740 | | | | | | 419,858 | | | | | | 570,483 | | | | | | 565,118 | | | | | | 592,118 | | | | | | 452,114 | | | | | | 514,583 | | |
Operating costs and expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hotel operating costs
|
| | | | (226,707) | | | | | | (271,422) | | | | | | (288,449) | | | | | | (310,863) | | | | | | (222,862) | | | | | | (265,698) | | | | | | (331,203) | | | | | | (330,338) | | | | | | (307,402) | | | | | | (354,428) | | | | | | (363,311) | | | | | | (394,437) | | | | | | (323,168) | | | | | | (325,107) | | |
Other operating costs
|
| | | | (14,132) | | | | | | (16,480) | | | | | | (20,493) | | | | | | (30,232) | | | | | | (12,104) | | | | | | (17,670) | | | | | | (22,275) | | | | | | (26,697) | | | | | | (25,223) | | | | | | (38,020) | | | | | | (48,461) | | | | | | (51,620) | | | | | | (31,923) | | | | | | (41,682) | | |
Selling and marketing expenses
|
| | | | (14,467) | | | | | | (18,503) | | | | | | (18,436) | | | | | | (24,339) | | | | | | (11,073) | | | | | | (19,206) | | | | | | (20,370) | | | | | | (20,323) | | | | | | (14,302) | | | | | | (30,085) | | | | | | (38,526) | | | | | | (41,297) | | | | | | (23,776) | | | | | | (31,756) | | |
General and administrative expenses
|
| | | | (29,059) | | | | | | (34,686) | | | | | | (34,445) | | | | | | (40,051) | | | | | | (30,748) | | | | | | (33,379) | | | | | | (31,579) | | | | | | (35,660) | | | | | | (40,617) | | | | | | (49,408) | | | | | | (44,554) | | | | | | (62,485) | | | | | | (45,518) | | | | | | (41,859) | | |
Technology and development expenses
|
| | | | (5,996) | | | | | | (6,470) | | | | | | (7,917) | | | | | | (8,980) | | | | | | (8,122) | | | | | | (8,027) | | | | | | (8,677) | | | | | | (8,823) | | | | | | (8,467) | | | | | | (10,156) | | | | | | (16,076) | | | | | | (17,422) | | | | | | (17,808) | | | | | | (15,962) | | |
Pre-opening expenses
|
| | | | (9,523) | | | | | | (15,309) | | | | | | (18,955) | | | | | | (24,379) | | | | | | (21,286) | | | | | | (24,393) | | | | | | (8,662) | | | | | | (7,537) | | | | | | (6,780) | | | | | | (10,700) | | | | | | (115) | | | | | | — | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | | | (299,884) | | | | | | (362,870) | | | | | | (388,695) | | | | | | (438,844) | | | | | | (306,195) | | | | | | (368,373) | | | | | | (422,766) | | | | | | (429,378) | | | | | | (402,791) | | | | | | (492,797) | | | | | | (511,043) | | | | | | (567,261) | | | | | | (442,193) | | | | | | (456,366) | | |
Other operating income
|
| | | | 1,012 | | | | | | 265 | | | | | | 10,023 | | | | | | 3,302 | | | | | | 8,155 | | | | | | 3,065 | | | | | | 3,463 | | | | | | 8,746 | | | | | | 2,208 | | | | | | 4,594 | | | | | | 5,512 | | | | | | 10,057 | | | | | | 3,099 | | | | | | 23,668 | | |
Income (loss) from
operation |
| | | | 3,992 | | | | | | 22,268 | | | | | | 58,196 | | | | | | 6,944 | | | | | | (95,890) | | | | | | (27,461) | | | | | | 84,512 | | | | | | 102,108 | | | | | | 19,275 | | | | | | 82,280 | | | | | | 59,587 | | | | | | 34,914 | | | | | | 13,020 | | | | | | 81,885 | | |
Interest income
|
| | | | 56 | | | | | | 43 | | | | | | 46 | | | | | | 95 | | | | | | 148 | | | | | | 141 | | | | | | 220 | | | | | | 198 | | | | | | 390 | | | | | | 1,524 | | | | | | 2,085 | | | | | | 2,723 | | | | | | 1,917 | | | | | | 3,681 | | |
Gain from short-term investments
|
| | | | 4,585 | | | | | | 5,427 | | | | | | 5,773 | | | | | | 6,380 | | | | | | 3,431 | | | | | | 3,455 | | | | | | 1,891 | | | | | | 2,269 | | | | | | 2,137 | | | | | | 2,226 | | | | | | 2,021 | | | | | | 2,361 | | | | | | 1,760 | | | | | | 2,004 | | |
Interest
expenses |
| | | | (812) | | | | | | (1,372) | | | | | | (1,237) | | | | | | (873) | | | | | | (500) | | | | | | (571) | | | | | | (358) | | | | | | (52) | | | | | | (1,565) | | | | | | (1,816) | | | | | | (2,553) | | | | | | (2,003) | | | | | | (1,490) | | | | | | (1,831) | | |
Other (expense) income,
net |
| | | | (486) | | | | | | 665 | | | | | | (942) | | | | | | (424) | | | | | | 76 | | | | | | 605 | | | | | | 1,101 | | | | | | 101 | | | | | | 1,022 | | | | | | (1,193) | | | | | | (1,707) | | | | | | 2,179 | | | | | | (53) | | | | | | (1,825) | | |
Income (loss) before income
tax |
| | | | 7,335 | | | | | | 27,031 | | | | | | 61,836 | | | | | | 12,122 | | | | | | (92,735) | | | | | | (23,831) | | | | | | 87,366 | | | | | | 104,624 | | | | | | 21,259 | | | | | | 83,021 | | | | | | 59,433 | | | | | | 40,174 | | | | | | 15,154 | | | | | | 83,914 | | |
Income tax (expense)
benefit |
| | | | (5,465) | | | | | | (10,441) | | | | | | (20,795) | | | | | | (10,792) | | | | | | 16,657 | | | | | | (2,545) | | | | | | (24,966) | | | | | | (26,748) | | | | | | (9,790) | | | | | | (23,811) | | | | | | (17,323) | | | | | | (13,293) | | | | | | (7,944) | | | | | | (23,579) | | |
Net income
(loss) |
| | | | 1,870 | | | | | | 16,590 | | | | | | 41,041 | | | | | | 1,330 | | | | | | (76,078) | | | | | | (26,376) | | | | | | 62,400 | | | | | | 77,876 | | | | | | 11,469 | | | | | | 59,210 | | | | | | 42,110 | | | | | | 26,881 | | | | | | 7,210 | | | | | | 60,335 | | |
Less: Net (loss)
income attributable to non-controlling interests |
| | | | (673) | | | | | | (50) | | | | | | (995) | | | | | | (2,411) | | | | | | (2,154) | | | | | | (1,717) | | | | | | (751) | | | | | | 393 | | | | | | (772) | | | | | | (2,492) | | | | | | 131 | | | | | | (2,251) | | | | | | (614) | | | | | | (888) | | |
Net income (loss)
income attributable to the Company |
| | | | 2,543 | | | | | | 16,640 | | | | | | 42,036 | | | | | | 3,741 | | | | | | (73,924) | | | | | | (24,659) | | | | | | 63,151 | | | | | | 77,483 | | | | | | 12,241 | | | | | | 61,702 | | | | | | 41,979 | | | | | | 29,132 | | | | | | 7,824 | | | | | | 61,223 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |
2022
|
| | ||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| | ||||||||||||||||||||
| | |
(in thousands)
|
| | |||||||||||||||||||||||||||||||||||
Net cash flow generated from operating activities
|
| | | | 224,114 | | | | | | 118,670 | | | | | | 417,879 | | | | | | 148,188 | | | | | | 138,982 | | | | | | 20,749 | | | | ||
Net cash generated from (used in) investing activities
|
| | | | 264,859 | | | | | | (105,527) | | | | | | (42,225) | | | | | | (35,318) | | | | | | (13,932) | | | | | | (2,080) | | | | ||
Net cash (used in) generated from financing activities
|
| | | | (10,084) | | | | | | 48,011 | | | | | | (161,080) | | | | | | (5,194) | | | | | | 94,799 | | | | | | 14,153 | | | | ||
Net increase in cash and cash equivalents and restricted cash
|
| | | | 478,889 | | | | | | 61,154 | | | | | | 206,393 | | | | | | 107,676 | | | | | | 223,644 | | | | | | 33,389 | | | | ||
Cash and cash equivalents and
restricted cash at the beginning of the period |
| | | | 293,093 | | | | | | 771,982 | | | | | | 833,136 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 155,198 | | | | ||
Cash and cash equivalents and restricted cash at the end of the
period |
| | | | 771,982 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 940,812 | | | | | | 1,263,173 | | | | | | 188,587 | | | |
| | |
As of
December 31, 2020 |
| |
As of
December 31, 2021 |
| |
As of June 30,
2022 |
| | |||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| | ||||||||||||||
| | |
(in thousands)
|
| | |||||||||||||||||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 824,546 | | | | | | 1,038,583 | | | | | | 1,262,227 | | | | | | 188,446 | | | | ||
Restricted cash
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Short-term investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Accounts receivable, net of allowance of RMB14,966,
RMB14,731 and RMB17,326 (US$2,586.7), as of December 31, 2020 and 2021 and June 30, 2022, respectively |
| | | | 140,142 | | | | | | 99,961 | | | | | | 140,823 | | | | | | 21,024 | | | | ||
Prepayments and other current assets
|
| | | | 126,269 | | | | | | 167,161 | | | | | | 146,243 | | | | | | 21,834 | | | | ||
Amounts due from related parties
|
| | | | 33,592 | | | | | | 51,937 | | | | | | 54,865 | | | | | | 8,191 | | | | ||
Inventories
|
| | | | 30,343 | | | | | | 58,575 | | | | | | 40,209 | | | | | | 6,003 | | | | ||
Loans due from third parties
|
| | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | | | ||
Total current assets
|
| | | | 1,169,892 | | | | | | 1,416,217 | | | | | | 1,644,367 | | | | | | 245,498 | | | | ||
Current liabilities | | | | | | | | | | | | | | | | | ||||||||||||
Operating lease liabilities, current
|
| | | | — | | | | | | — | | | | | | 345,763 | | | | | | 51,621 | | | | ||
Accounts payable
|
| | | | 85,763 | | | | | | 161,277 | | | | | | 165,121 | | | | | | 24,653 | | | | ||
Deferred revenue
|
| | | | 186,797 | | | | | | 233,735 | | | | | | 216,380 | | | | | | 32,305 | | | | ||
Salary and welfare payable
|
| | | | 85,614 | | | | | | 95,238 | | | | | | 82,783 | | | | | | 12,359 | | | | ||
Accrued expenses and other payables
|
| | | | 378,532 | | | | | | 447,380 | | | | | | 463,154 | | | | | | 69,147 | | | | ||
Income taxes payable
|
| | | | 61,509 | | | | | | 46,176 | | | | | | 38,938 | | | | | | 5,813 | | | | ||
Short-term borrowings
|
| | | | 89,269 | | | | | | 64,808 | | | | | | 170,828 | | | | | | 25,504 | | | | ||
Current portion of long-term borrowings
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 30,130 | | | | | | 4,498 | | | | ||
Other amounts due to related parties
|
| | | | 9,997 | | | | | | 1,772 | | | | | | 2,541 | | | | | | 379 | | | | ||
Total current liabilities
|
| | | | 898,481 | | | | | | 1,051,386 | | | | | | 1,515,638 | | | | | | 226,279 | | | | ||
Net current assets
|
| | | | 271,411 | | | | | | 364,831 | | | | | | 128,729 | | | | | | 19,219 | | | |
| | |
Payment Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less
Than 1 Year |
| |
1 - 3 Years
|
| |
3 - 5 Years
|
| |
More
Than 5 Years |
| |||||||||||||||
| | |
(in RMB thousands)
|
| |||||||||||||||||||||||||||
Operating lease obligations
|
| | | | 2,713,233 | | | | | | 436,198 | | | | | | 673,112 | | | | | | 574,239 | | | | | | 1,029,684 | | |
Long-term debt and related interest payment obligations
|
| | | | 38,088 | | | | | | 31,931 | | | | | | 3,176 | | | | | | 1,084 | | | | | | 1,897 | | |
Total
|
| | | | 2,751,321 | | | | | | 468,129 | | | | | | 676,288 | | | | | | 575,323 | | | | | | 1,031,581 | | |
| | | | | |
As of June 30, 2022
|
| ||||||||||||
Brand
|
| |
Positioning
|
| |
Cities
|
| |
Properties
|
| |
Rooms
|
| |
Percentage
of Total Rooms |
| |||
| | | | | | | | |
Manachised
|
| |
Leased
|
| | | | | | |
Atour (Flagship)
|
| |
Upper midscale
|
| |
149
|
| |
666
|
| |
20
|
| |
79,541
|
| |
82.0%
|
|
Atour S
|
| |
Upscale
|
| |
20
|
| |
36
|
| |
11
|
| |
7,540
|
| |
7.8%
|
|
Atour Light
|
| |
Midscale
|
| |
29
|
| |
67
|
| |
1
|
| |
6,340
|
| |
6.5%
|
|
Atour X
|
| |
Upper midscale
|
| |
18
|
| |
29
|
| |
—
|
| |
3,054
|
| |
3.1%
|
|
ZHOTEL
|
| |
Upscale
|
| |
2
|
| |
3
|
| |
—
|
| |
280
|
| |
0.3%
|
|
A.T. House
|
| |
Luxury
|
| |
1
|
| |
—
|
| |
1
|
| |
214
|
| |
0.2%
|
|
Total
|
| | | | |
151
|
| |
801
|
| |
33
|
| |
96,969
|
| |
100.0%
|
|
| | | |
Lifestyle Themes and Inspirations
|
| |
Properties
|
| |||
|
Music Hotel
|
| |
Music and entertainment
|
| | | | 7 | | |
|
Basketball Hotel
|
| |
Sports community and entertainment
|
| | | | 4 | | |
|
Literature Hotel
|
| |
Culture and community
|
| | | | 1 | | |
| | |
Manachised(1)
|
| |
Leased
|
| |
Manachised
under development |
| |||||||||
Tier 1 cities
|
| | | | 144 | | | | | | 17 | | | | | | 51 | | |
New Tier 1 and Tier 2 cities
|
| | | | 485 | | | | | | 16 | | | | | | 174 | | |
Others
|
| | | | 172 | | | | | | — | | | | | | 118 | | |
Total | | | | | 801 | | | | | | 33 | | | | | | 343 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
|
2019
|
| |
2020(1)
|
| |
2021(1)
|
| |
2022(1)
|
| ||||||||||||||||||||||||||||||||||||||
|
Properties
|
| |
Rooms
|
| |
Properties
|
| |
Rooms
|
| |
Properties
|
| |
Rooms
|
| |
Properties
|
| |
Rooms
|
| ||||||||||||||||||||||||||
Manachised hotels at the beginning of the period
|
| | | | 226 | | | | | | 25,140 | | | | | | 391 | | | | | | 44,983 | | | | | | 537 | | | | | | 61,782 | | | | | | 712 | | | | | | 81,594 | | |
Add
|
| | | | 178 | | | | | | 21,004 | | | | | | 156 | | | | | | 18,273 | | | | | | 188 | | | | | | 21,340 | | | | | | 90 | | | | | | 10,639 | | |
Less
|
| | | | 13 | | | | | | 1,161 | | | | | | 10 | | | | | | 1,474 | | | | | | 13 | | | | | | 1,528 | | | | | | 1 | | | | | | 322 | | |
At the end of the period
|
| | | | 391 | | | | | | 44,983 | | | | | | 537 | | | | | | 61,782 | | | | | | 712 | | | | | | 81,594 | | | | | | 801 | | | | | | 91,911 | | |
Leased hotels at the beginning
of the period |
| | | | 26 | | | | | | 3,849 | | | | | | 29 | | | | | | 4,104 | | | | | | 33 | | | | | | 4,836 | | | | | | 33 | | | | | | 5,060 | | |
Add
|
| | | | 3 | | | | | | 255 | | | | | | 4 | | | | | | 732 | | | | | | 1 | | | | | | 238 | | | | | | 0 | | | | | | 0 | | |
Less
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 14 | | | | | | 0 | | | | | | 2 | | |
At the end of the period
|
| | | | 29 | | | | | | 4,104 | | | | | | 33 | | | | | | 4,836 | | | | | | 33 | | | | | | 5,060 | | | | | | 33 | | | | | | 5,058 | | |
Total hotels at the end of the period
|
| | | | 420 | | | | | | 49,087 | | | | | | 570 | | | | | | 66,618 | | | | | | 745 | | | | | | 86,654 | | | | | | 834 | | | | | | 96,969 | | |
Function
|
| |
Number of
Employees |
| |||
Hotel Development
|
| | | | 65 | | |
Hotel Management
|
| | | | 2,654 | | |
Technology and Development
|
| | | | 107 | | |
Retail and Supply Chain
|
| | | | 72 | | |
Sales and Marketing
|
| | | | 56 | | |
Others
|
| | | | 191 | | |
Total
|
| | | | 3,145 | | |
Directors and Executive Officers
|
| |
Age
|
| |
Position/Title
|
|
Haijun Wang | | | 45 | | |
Founder, Chairman of Board of Directors and Chief Executive Officer
|
|
Rui Zhao | | | 39 | | | Co-Chief Financial Officer | |
Shoudong Wang | | | 45 | | | Co-Chief Financial Officer | |
Hong Lu | | | 47 | | | Director, Senior Vice President | |
Gang Chen | | | 42 | | | Co-Chief Operating Officer | |
Xun Zhang | | | 51 | | | Co-Chief Operating Officer | |
Yisong Zhao | | | 48 | | | Chief People Officer | |
Lijun Gao | | | 38 | | | Director, Vice President | |
Shiwei Zhou | | | 47 | | | Director | |
Danyang Bian | | | 44 | | | Director | |
Hongbin Zhou | | | 49 | | | Director | |
Chao Zhang* | | | 46 | | | Independent Director | |
Cong Lin* | | | 61 | | | Independent Director | |
Can Wang* | | | 43 | | | Independent Director | |
| | |
Class A Ordinary
Shares Underlying Equity Awards Granted |
| |
Exercise Price
(US$/Share) |
| |
Date of
Grant(1) |
| |
Date of
Expiration |
| |||
Executive Officers | | | | | | | | | | | | | | | | |
Haijun Wang
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
Rui Zhao
|
| | | | * | | | |
*
|
| |
April 2, 2021
|
| |
April 1, 2031
|
|
Shoudong Wang
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
Hong Lu
|
| | | | 4,000,000 | | | |
0.85
|
| |
April 2, 2021
|
| |
April 1, 2031
|
|
Gang Chen
|
| | | | * | | | |
*
|
| |
April 2, 2021
|
| |
April 1, 2031
|
|
Xun Zhang
|
| | | | * | | | |
*
|
| |
April 15, 2021
|
| |
April 14, 2031
|
|
Lijun Gao
|
| | | | * | | | |
*
|
| |
April 2, 2021
|
| |
April 1, 2031
|
|
Yisong Zhao
|
| | | | * | | | |
*
|
| |
April 2, 2021
|
| |
April 1, 2031
|
|
Non-Employee Directors | | | | | | | | | | | | | | | | |
Shiwei Zhou
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
Danyang Bian
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
Hongbin Zhou
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
Chao Zhang**
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
Cong Lin**
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
Can Wang**
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
All directors and executive
officers as a group |
| | | | 9,295,196 | | | |
between 0.00 and 1.83
|
| |
April 2 or April 15, 2021
|
| |
April 1 or April 14, 2031
|
|
| | |
Ordinary Shares Beneficially Owned
Prior to This Offering |
| |
Ordinary Shares Beneficially
Owned After This Offering |
| |
Aggregate
Voting Power After This Offering |
| ||||||||||||
|
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
%**
|
| |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
%
|
| |
%***
|
| ||
Directors and Executive Officers:† | | | | | | | | | | | | | | | | | | | | | | |
Haijun Wang(1)
|
| |
44,412,523
|
| |
73,680,917
|
| |
31.3
|
| | | | | | | | | | | | |
Rui Zhao
|
| |
*
|
| |
—
|
| |
*
|
| | | | | | | | | | | | |
Shoudong Wang
|
| |
—
|
| |
—
|
| |
—
|
| | | | | | | | | | | | |
Hong Lu(2)
|
| |
4,000,000
|
| |
—
|
| |
1.1
|
| | | | | | | | | | | | |
Gang Chen
|
| |
*
|
| |
—
|
| |
*
|
| | | | | | | | | | | | |
Xun Zhang
|
| |
*
|
| |
—
|
| |
*
|
| | | | | | | | | | | | |
Yisong Zhao
|
| |
*
|
| |
—
|
| |
*
|
| | | | | | | | | | | | |
Lijun Gao
|
| |
*
|
| |
—
|
| |
*
|
| | | | | | | | | | | | |
Shiwei Zhou(3)
|
| |
—
|
| |
—
|
| |
—
|
| | | | | | | | | | | | |
Danyang Bian(4)
|
| |
—
|
| |
—
|
| |
—
|
| | | | | | | | | | | | |
Hongbin Zhou(5)
|
| |
—
|
| |
—
|
| |
—
|
| | | | | | | | | | | | |
Chao Zhang(6)††
|
| |
—
|
| |
—
|
| |
—
|
| | | | | | | | | | | | |
Cong Lin(7)††
|
| |
—
|
| |
—
|
| |
—
|
| | | | | | | | | | | | |
Can Wang(8)††
|
| |
—
|
| |
—
|
| |
—
|
| | | | | | | | | | | | |
All Directors and Executive Officers as a Group
|
| |
52,344,879
|
| |
73,680,917
|
| |
32.7
|
| | | | | | | | | | | | |
Principal Shareholders:
|
| | | | |
—
|
| | | | | | | | | | | | | | | |
Sea Pearl Worldwide Holding Limited(1)
|
| |
44,412,523
|
| |
73,680,917
|
| |
31.3
|
| | | | | | | | | | | | |
Legend Capital(9)
|
| |
114,469,418
|
| |
—
|
| |
30.4
|
| | | | | | | | | | | | |
Diviner Limited(10)
|
| |
60,912,400
|
| |
—
|
| |
16.2
|
| | | | | | | | | | | | |
Trip.com Travel Singapore Pte. Ltd.(11)
|
| |
55,970,815
|
| |
—
|
| |
14.8
|
| | | | | | | | | | | | |
| | |
Ordinary Shares Beneficially Owned
Prior to This Offering |
| |
Ordinary Shares
Beneficially Owned After This Offering |
| |
Aggregate
Voting Power After This Offering |
| ||||||||||||
|
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
%**
|
| |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
%
|
| |
%***
|
| ||
GLV Holding
Limited(12) |
| |
20,673,814
|
| |
—
|
| |
5.5
|
| | | | | | | | | | | | |
Engine Holdings Limited(13)
|
| |
19,691,412
|
| |
—
|
| |
5.2
|
| | | | | | | | | | | | |
Name of related parties
|
| |
Relationship with the Company
|
|
Trip.com Group Ltd. and its subsidiaries (collectively referred to as “Trip.com Group”) | | | Ultimate parent of a principal shareholder of the Company | |
| | |
Years Ended
December 31, |
| |
For the
six months ended June 30, |
| | ||||||||||||||||||||||||||||||||
|
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |
2022
|
| | ||||||||||||||||||||||
|
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| | ||||||||||||||||||||||
|
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||||
Hotel reservation payments collected on behalf of the Company
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Trip.com Group
|
| | | | 134,854 | | | | | | 257,963 | | | | | | 588,238 | | | | | | 255,130 | | | | | | 270,569 | | | | | | 40,395 | | | | ||
Hotel reservation service fees | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||
Trip.com Group
|
| | | | 13,744 | | | | | | 14,473 | | | | | | 21,276 | | | | | | 10,341 | | | | | | 5,056 | | | | | | 755 | | | |
| | |
As of
December 31, |
| |
As of June 30,
2022 |
| | ||||||||||||||||||||||||||
|
2019
|
| |
2020
|
| |
2021
|
| | |||||||||||||||||||||||||
|
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| | |||||||||||||||||||
|
(in thousands)
|
| ||||||||||||||||||||||||||||||||
Amounts due from related parties | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Trip.com Group
|
| | | | 16,601 | | | | | | 33,592 | | | | | | 51,937 | | | | | | 54,865 | | | | | | 8,191 | | | | ||
Other amounts due to related parties | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Wang Haijun(1)
|
| | | | 6,653 | | | | | | 6,235 | | | | | | — | | | | | | — | | | | | | — | | | | ||
Trip.com Group
|
| | | | 2,009 | | | | | | 3,762 | | | | | | 1,772 | | | | | | 2,541 | | | | | | 379 | | | |
|
Persons depositing or withdrawing shares or
ADS holders must pay: |
| |
For:
|
|
| $5.00 (or less) per 100 ADSs (or portion of 100 ADSs) | | | Issuance of ADSs, including issuances resulting from a distribution of shares or rights or other property | |
| | | | Cancellation of ADSs for the purpose of withdrawal, including if the deposit agreement terminates | |
| $.05 (or less) per ADS | | | Any cash distribution to ADS holders | |
| A fee equivalent to the fee that would be payable if securities distributed to you had been shares and the | | | Distribution of securities distributed to holders of deposited securities (including rights) that are | |
|
Persons depositing or withdrawing shares or
ADS holders must pay: |
| |
For:
|
|
| shares had been deposited for issuance of ADSs | | | distributed by the depositary to ADS holders | |
| $.05 (or less) per ADS per calendar year | | | Depositary services | |
| Registration or transfer fees | | | Transfer and registration of shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw shares | |
| Expenses of the depositary | | | Cable (including SWIFT) and facsimile transmissions (when expressly provided in the deposit agreement) | |
| | | | Converting foreign currency to U.S. dollars | |
| Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes | | | As necessary | |
| Any charges incurred by the depositary or its agents for servicing the deposited securities | | | As necessary | |
Underwriter
|
| |
Number
of Shares |
|
BofA Securities, Inc.
|
| |
|
|
Citigroup Global Markets Inc.
|
| | | |
China International Capital Corporation Hong Kong Securities Limited
|
| | | |
CMB International Capital Limited
|
| | | |
Redbridge Securities LLC
|
| | | |
Total
|
| | | |
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
Expenses
|
| |
Amount
|
|
U.S. Securities and Exchange Commission registration fee
|
| |
US$
|
|
Nasdaq listing fee
|
| |
US$
|
|
FINRA filing fee
|
| |
US$
|
|
Printing and engraving expenses
|
| |
US$
|
|
Legal fees and expenses
|
| |
US$
|
|
Accounting fees and expenses
|
| |
US$
|
|
Total | | |
US$
|
|
| | |
Page
|
| |||
Consolidated Financial Statements | | ||||||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-9 | | | |
| | | | F-11 | | | |
Unaudited Condensed Consolidated Financial Statements | | | |||||
| | | | F-41 | | | |
| | | | F-44 | | | |
| | | | F-45 | | | |
| | | | F-46 | | |
| | | | | |
As of December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2020
|
| |
2021
|
| |
2021
|
| |||||||||
| | | | | |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD ‘000
(Note 2(d)) |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | 824,546 | | | | | | 1,038,583 | | | | | | 155,056 | | |
Accounts receivable, net of allowance of RMB14,966 and RMB14,731 as of December 31, 2020 and 2021, respectively
|
| |
13(b)
|
| | | | 140,142 | | | | | | 99,961 | | | | | | 14,924 | | |
Prepayments and other current assets
|
| |
3
|
| | | | 126,269 | | | | | | 167,161 | | | | | | 24,956 | | |
Amounts due from related parties
|
| |
17(b)
|
| | | | 33,592 | | | | | | 51,937 | | | | | | 7,754 | | |
Inventories
|
| | | | | | | 30,343 | | | | | | 58,575 | | | | | | 8,745 | | |
Loans due from third parties
|
| |
4
|
| | | | 15,000 | | | | | | — | | | | | | — | | |
Total current assets
|
| | | | | | | 1,169,892 | | | | | | 1,416,217 | | | | | | 211,435 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | | | | 8,590 | | | | | | 946 | | | | | | 141 | | |
Contract costs
|
| |
2(j)
|
| | | | 52,610 | | | | | | 62,415 | | | | | | 9,318 | | |
Property and equipment, net
|
| |
5
|
| | | | 467,450 | | | | | | 439,015 | | | | | | 65,543 | | |
Intangible assets, net
|
| |
6
|
| | | | 3,324 | | | | | | 3,820 | | | | | | 570 | | |
Goodwill
|
| |
7
|
| | | | 17,446 | | | | | | 17,446 | | | | | | 2,605 | | |
Other assets
|
| |
3
|
| | | | 153,093 | | | | | | 182,581 | | | | | | 27,259 | | |
Deferred tax assets
|
| |
8
|
| | | | 113,311 | | | | | | 122,707 | | | | | | 18,320 | | |
Total non-current assets
|
| | | | | | | 815,824 | | | | | | 828,930 | | | | | | 123,756 | | |
Total assets
|
| | | | | | | 1,985,716 | | | | | | 2,245,147 | | | | | | 335,191 | | |
| | | | | |
As of December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2020
|
| |
2021
|
| |
2021
|
| |||||||||
| | | | | |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD’000
(Note 2(d)) |
| |||||||||
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | | | | 85,763 | | | | | | 161,277 | | | | | | 24,076 | | |
Deferred revenue
|
| |
13(b)
|
| | | | 186,797 | | | | | | 233,735 | | | | | | 34,896 | | |
Salary and welfare payable
|
| | | | | | | 85,614 | | | | | | 95,238 | | | | | | 14,219 | | |
Accrued expenses and other payables
|
| |
9
|
| | | | 378,532 | | | | | | 447,380 | | | | | | 66,792 | | |
Income taxes payable
|
| | | | | | | 61,509 | | | | | | 46,176 | | | | | | 6,894 | | |
Short-term borrowings
|
| |
10
|
| | | | 89,269 | | | | | | 64,808 | | | | | | 9,676 | | |
Current portion of long-term borrowings
|
| |
10
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 149 | | |
Other amounts due to related parties
|
| |
17(b)
|
| | | | 9,997 | | | | | | 1,772 | | | | | | 265 | | |
Total current liabilities
|
| | | | | | | 898,481 | | | | | | 1,051,386 | | | | | | 156,967 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Deferred revenue
|
| |
13(b)
|
| | | | 229,068 | | | | | | 267,909 | | | | | | 39,998 | | |
Long-term borrowings, non-current portion
|
| |
10
|
| | | | 31,165 | | | | | | 43,630 | | | | | | 6,514 | | |
Other non-current liabilities
|
| |
11
|
| | | | 261,205 | | | | | | 317,607 | | | | | | 47,417 | | |
Total non-current liabilities
|
| | | | | | | 521,438 | | | | | | 629,146 | | | | | | 93,929 | | |
Total liabilities
|
| | | | | | | 1,419,919 | | | | | | 1,680,532 | | | | | | 250,896 | | |
| | | | | |
As of December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2020
|
| |
2021
|
| |
2021
|
| |||||||||
| | | | | |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD’000
(Note 2(d)) |
| |||||||||
Mezzanine equity | | | | | | | | | | | | | | | | | | | | | | |
Redeemable Class A ordinary shares* (USD0.0001 par value, 48,394,000 shares authorized issued and outstanding as of December 31, 2020; Redemption value and liquidation preference of RMB296,272 and RMB227,635 as of December 31, 2020, respectively)
|
| |
12
|
| | | | 167,500 | | | | | | — | | | | | | — | | |
Redeemable Class A ordinary shares** (USD0.0001 par value,
104,896,800 shares authorized, issued and outstanding as of December 31, 2020; Redemption value and liquidation preference of RMB713,893 as of December 31, 2020) |
| |
12
|
| | | | 713,893 | | | | | | — | | | | | | — | | |
Total mezzanine equity
|
| | | | | | | 881,393 | | | | | | — | | | | | | — | | |
(Deficit) equity | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares with liquidation
preference***(USD0.0001 par value; 60,912,400 shares authorized, issued and outstanding as of December 31, 2020; Liquidation preference of RMB72,601 as of December 31, 2020) |
| |
12
|
| | | | 43 | | | | | | — | | | | | | — | | |
Class A ordinary shares (USD0.0001 par value; 2,685,796,800 and 2,900,000,000 shares authorized as of December 31, 2020 and 2021, respectively; 97,909,001 and 303,289,537 shares issued and outstanding as of December 31, 2020 and 2021, respectively)
|
| |
16(a)
|
| | | | 74 | | | | | | 218 | | | | | | 33 | | |
Class B ordinary shares (USD0.0001 par value; 100,000,000 shares authorized, and 73,680,917 shares issued and outstanding as of December 31, 2020 and 2021)
|
| |
16(a)
|
| | | | 56 | | | | | | 56 | | | | | | 8 | | |
Additional paid-in capital
|
| | | | | | | — | | | | | | 764,502 | | | | | | 114,137 | | |
Accumulated deficit
|
| | | | | | | (306,342) | | | | | | (176,403) | | | | | | (26,336) | | |
Accumulated other comprehensive loss
|
| | | | | | | — | | | | | | (8,947) | | | | | | (1,336) | | |
Total (deficit) equity attributable to shareholders of the Company
|
| | | | | | | (306,169) | | | | | | 579,426 | | | | | | 86,506 | | |
Non-controlling interests
|
| | | | | | | (9,427) | | | | | | (14,811) | | | | | | (2,211) | | |
Total (deficit) equity
|
| | | | | | | (315,596) | | | | | | 564,615 | | | | | | 84,295 | | |
Commitments and contingencies
|
| |
18
|
| | | | — | | | | | | — | | | | | | — | | |
Total liabilities, mezzanine equity and shareholders’ (deficit) equity
|
| | | | | | | 1,985,716 | | | | | | 2,245,147 | | | | | | 335,191 | | |
| | | | | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
Note
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| ||||||||||||
| | | | | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD ‘000
(Note 2(d)) |
| ||||||||||||
Revenues:
|
| |
13
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | | | | 840,400 | | | | | | 926,307 | | | | | | 1,220,301 | | | | | | 182,186 | | |
Leased hotels
|
| | | | | | | 614,829 | | | | | | 496,470 | | | | | | 630,238 | | | | | | 94,092 | | |
Retail revenues and others
|
| | | | | | | 111,862 | | | | | | 143,775 | | | | | | 297,038 | | | | | | 44,347 | | |
Net revenues
|
| | | | | | | 1,567,091 | | | | | | 1,566,552 | | | | | | 2,147,577 | | | | | | 320,625 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hotel operating costs
|
| | | | | | | (1,097,441) | | | | | | (1,150,101) | | | | | | (1,419,578) | | | | | | (211,937) | | |
Other operating costs
|
| | | | | | | (81,337) | | | | | | (78,746) | | | | | | (163,324) | | | | | | (24,384) | | |
Selling and marketing expenses
|
| | | | | | | (75,745) | | | | | | (70,972) | | | | | | (124,210) | | | | | | (18,544) | | |
General and administrative expenses
|
| | | | | | | (138,241) | | | | | | (131,366) | | | | | | (197,064) | | | | | | (29,421) | | |
Technology and development expenses
|
| | | | | | | (29,363) | | | | | | (33,649) | | | | | | (52,121) | | | | | | (7,781) | | |
Pre-opening expenses
|
| | | | | | | (68,166) | | | | | | (61,878) | | | | | | (17,595) | | | | | | (2,627) | | |
Total operating costs and expenses
|
| | | | | | | (1,490,293) | | | | | | (1,526,712) | | | | | | (1,973,892) | | | | | | (294,694) | | |
Other operating income
|
| |
2(w)/2(r)
|
| | | | 14,602 | | | | | | 23,429 | | | | | | 22,371 | | | | | | 3,340 | | |
Income from operation
|
| | | | | | | 91,400 | | | | | | 63,269 | | | | | | 196,056 | | | | | | 29,271 | | |
Interest income
|
| | | | | | | 240 | | | | | | 707 | | | | | | 6,722 | | | | | | 1,004 | | |
Gain from short-term investments
|
| | | | | | | 22,165 | | | | | | 11,046 | | | | | | 8,745 | | | | | | 1,306 | | |
Interest expenses
|
| | | | | | | (4,294) | | | | | | (1,481) | | | | | | (7,937) | | | | | | (1,185) | | |
Other (expense) income, net
|
| | | | | | | (1,187) | | | | | | 1,883 | | | | | | 301 | | | | | | 45 | | |
Income before income tax
|
| | | | | | | 108,324 | | | | | | 75,424 | | | | | | 203,887 | | | | | | 30,441 | | |
Income tax expense
|
| |
8
|
| | | | (47,493) | | | | | | (37,602) | | | | | | (64,217) | | | | | | (9,587) | | |
Net income
|
| | | | | | | 60,831 | | | | | | 37,822 | | | | | | 139,670 | | | | | | 20,854 | | |
Less: net loss attributable to non-controlling interests
|
| | | | | | | (4,129) | | | | | | (4,229) | | | | | | (5,384) | | | | | | (804) | | |
Net income attributable to the Company
|
| | | | | | | 64,960 | | | | | | 42,051 | | | | | | 145,054 | | | | | | 21,658 | | |
Less: accretion of redeemable Class A ordinary shares
|
| |
12
|
| | | | (48,964) | | | | | | (52,881) | | | | | | (15,115) | | | | | | (2,257) | | |
Net income (loss) available to shareholders of the Company
|
| | | | | | | 15,996 | | | | | | (10,830) | | | | | | 129,939 | | | | | | 19,401 | | |
Net income
|
| | | | | | | 60,831 | | | | | | 37,822 | | | | | | 139,670 | | | | | | 20,854 | | |
Other comprehensive loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment, net of nil tax
|
| | | | | | | — | | | | | | — | | | | | | (8,947) | | | | | | (1,336) | | |
Total comprehensive income
|
| | | | | | | 60,831 | | | | | | 37,822 | | | | | | 130,723 | | | | | | 19,518 | | |
Comprehensive loss attributable to non-controlling interests
|
| | | | | | | (4,129) | | | | | | (4,229) | | | | | | (5,384) | | | | | | (804) | | |
Comprehensive income attributable to
the Company |
| | | | | | | 64,960 | | | | | | 42,051 | | | | | | 136,107 | | | | | | 20,322 | | |
Net income (loss) per ordinary share
|
| |
14
|
| | | | | | | | | | | | | | | | | | | | | | | | |
— Basic and diluted
|
| | | | | | | 0.04 | | | | | | (0.06) | | | | | | 0.40 | | | | | | 0.06 | | |
Weighted average ordinary shares used in calculating net income (loss) per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
— Basic and diluted
|
| | | | | | | 171,589,918 | | | | | | 171,589,918 | | | | | | 323,163,367 | | | | | | 323,163,367 | | |
| | |
Note
|
| |
Class A ordinary
shares with liquidation preference |
| |
Class A ordinary
shares |
| |
Class B ordinary
shares |
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive loss |
| |
Total deficit
attributable to shareholders of the Company |
| |
Non-
controlling interests |
| |
Total
deficit |
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | |
Number of
shares |
| |
RMB’000
|
| |
Number of
shares |
| |
RMB’000
|
| |
Number of
shares |
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| ||||||||||||||||||||||||||||||||||||
Balances at January 1, 2019
|
| | | | | |
|
60,912,400
|
| | | |
|
43
|
| | | |
|
97,909,001
|
| | | |
|
74
|
| | | |
|
73,680,917
|
| | | |
|
56
|
| | | | | — | | | | |
|
(311,508)
|
| | | | | — | | | | |
|
(311,335)
|
| | | |
|
(1,069)
|
| | | |
|
(312,404)
|
| |
Profit (loss) for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 64,960 | | | | | | — | | | | | | 64,960 | | | | | | (4,129) | | | | | | 60,831 | | |
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total comprehensive income
(loss) |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 64,960 | | | | | | — | | | | | | 64,960 | | | | | | (4,129) | | | | | | 60,831 | | |
Acquisition of a subsidiary
|
| |
7
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 780 | | | | | | 780 | | |
Accretion to the redemption
value of redeemable Class A ordinary shares |
| |
12
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (48,964) | | | | | | — | | | | | | (48,964) | | | | | | — | | | | | | (48,964) | | |
Balances at December 31,
2019 and January 1, 2020 |
| | | | | |
|
60,912,400
|
| | | |
|
43
|
| | | |
|
97,909,001
|
| | | |
|
74
|
| | | |
|
73,680,917
|
| | | |
|
56
|
| | | | | — | | | | |
|
(295,512)
|
| | | | | — | | | | |
|
(295,339)
|
| | | |
|
(4,418)
|
| | | |
|
(299,757)
|
| |
Profit (loss) for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,051 | | | | | | — | | | | | | 42,051 | | | | | | (4,229) | | | | | | 37,822 | | |
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total comprehensive income
(loss) |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,051 | | | | | | — | | | | | | 42,051 | | | | | | (4,229) | | | | | | 37,822 | | |
Acquisition of non-controlling interest
|
| |
7
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (780) | | | | | | (780) | | |
Accretion to the redemption
value of redeemable Class A ordinary shares |
| |
12
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (52,881) | | | | | | — | | | | | | (52,881) | | | | | | — | | | | | | (52,881) | | |
Balances at December 31, 2020
|
| | | | | | | 60,912,400 | | | | | | 43 | | | | | | 97,909,001 | | | | | | 74 | | | | | | 73,680,917 | | | | | | 56 | | | | |
|
—
|
| | | | | (306,342) | | | | |
|
—
|
| | | | | (306,169) | | | | | | (9,427) | | | | | | (315,596) | | |
| | |
Note
|
| |
Class A ordinary
shares with liquidation preference |
| |
Class A ordinary
shares |
| |
Class B ordinary
shares |
| |
Additional
paid-in capital |
| |
Accumulated
(deficit)/ equity |
| |
Accumulated
other comprehensive loss |
| |
Total
(deficit)/equity attributable to shareholders of the Company |
| |
Non-
controlling interests |
| |
Total
(deficit)/ equity |
| | |||||||||||||||||||||||||||||||||||||||||||||||
| | | | | |
Number of
shares |
| |
RMB’000
|
| |
Number of
shares |
| |
RMB’000
|
| |
Number of
shares |
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| | | | ||||||||||||||||||||||||||||||||||||
Balances at January 1,2021
|
| | | | | | | 60,912,400 | | | | | | 43 | | | | | | 97,909,001 | | | | | | 74 | | | | | | 73,680,917 | | | | | | 56 | | | | | | — | | | | | | (306,342) | | | | | | — | | | | | | (306,169) | | | | | | (9,427) | | | | | | (315,596) | | | | | |
Profit (loss) for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 145,054 | | | | | | — | | | | | | 145,054 | | | | | | (5,384) | | | | | | 139,670 | | | | | |
Other comprehensive loss . . .
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,947) | | | | | | (8,947) | | | | | | — | | | | | | (8,947) | | | | | |
Total comprehensive income (loss) . . . . . . . .
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 145,054 | | | | | | (8,947) | | | | | | 136,107 | | | | | | (5,384) | | | | | | 130,723 | | | | | |
Accretion to the redemption value of redeemable
Class A ordinary shares |
| |
12
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,115) | | | | | | — | | | | | | (15,115) | | | | | | — | | | | | | (15,115) | | | | ||
Reclassification of Class A ordinary shares with liquidation preference upon termination of preference rights .
|
| |
12/
16(b) |
| | | | (60,912,400) | | | | | | (43) | | | | | | 60,912,400 | | | | | | 43 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Reclassification of redeemable
Class A ordinary shares upon termination of preference rights |
| |
12/
16(b) |
| | | | — | | | | | | — | | | | | | 153,290,800 | | | | | | 107 | | | | | | — | | | | | | — | | | | | | 896,401 | | | | | | — | | | | | | — | | | | | | 896,508 | | | | | | — | | | | | | 896,508 | | | | ||
Share repurchase
|
| |
16(c)
|
| | | | — | | | | | | — | | | | | | (8,822,664) | | | | | | (6) | | | | | | — | | | | | | — | | | | | | (111,254) | | | | | | — | | | | | | — | | | | | | (111,260) | | | | | | — | | | | | | (111,260) | | | | | |
Distribution to shareholders
|
| |
16(d)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,645) | | | | | | — | | | | | | — | | | | | | (20,645) | | | | | | — | | | | | | (20,645) | | | | ||
Balances at December 31,
2021 |
| | | | | | | — | | | | | | — | | | | | | 303,289,537 | | | | | | 218 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 764,502 | | | | | | (176,403) | | | | | | (8,947) | | | | | | 579,426 | | | | | | (14,811) | | | | | | 564,615 | | | | | |
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| ||||||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD ‘000
(Note 2(d)) |
| ||||||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | 60,831 | | | | | | 37,822 | | | | | | 139,670 | | | | | | 20,852 | | |
Adjustments to reconcile net income to net cash generated from
operating activities: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 70,095 | | | | | | 84,955 | | | | | | 93,911 | | | | | | 14,021 | | |
Gain from short-term investments
|
| | | | (22,165) | | | | | | (11,046) | | | | | | (8,745) | | | | | | (1,306) | | |
Net loss on disposal of property and equipment
|
| | | | 5 | | | | | | — | | | | | | 2,015 | | | | | | 301 | | |
Net loss on disposal of intangible asset
|
| | | | — | | | | | | — | | | | | | 199 | | | | | | 30 | | |
Allowance for doubtful accounts
|
| | | | 4,054 | | | | | | 3,208 | | | | | | 2,889 | | | | | | 431 | | |
Deferred income tax expense (benefit)
|
| | | | 1,656 | | | | | | (34,331) | | | | | | (9,396) | | | | | | (1,403) | | |
Changes in operating assets and liabilities, net of effect of the acquisition of a subsidiary:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (38,824) | | | | | | (63,087) | | | | | | 40,416 | | | | | | 6,034 | | |
Inventories
|
| | | | (4,955) | | | | | | (15,726) | | | | | | (28,232) | | | | | | (4,215) | | |
Amounts due from related parties
|
| | | | (10,294) | | | | | | (16,991) | | | | | | (18,345) | | | | | | (2,739) | | |
Contract costs
|
| | | | (18,591) | | | | | | (7,950) | | | | | | (9,805) | | | | | | (1,464) | | |
Prepayments and other current assets
|
| | | | (29,959) | | | | | | (50,535) | | | | | | (43,466) | | | | | | (6,489) | | |
Other assets
|
| | | | (52,259) | | | | | | (41,535) | | | | | | (8,923) | | | | | | (1,332) | | |
Accounts payable
|
| | | | 9,826 | | | | | | 4,843 | | | | | | 75,514 | | | | | | 11,274 | | |
Other amounts due to related parties
|
| | | | 1,044 | | | | | | 1,335 | | | | | | (8,225) | | | | | | (1,228) | | |
Deferred revenue
|
| | | | 66,631 | | | | | | 43,398 | | | | | | 85,779 | | | | | | 12,806 | | |
Salary and welfare payable
|
| | | | 19,331 | | | | | | (1,938) | | | | | | 9,624 | | | | | | 1,437 | | |
Accrued expenses and other payables
|
| | | | 151,336 | | | | | | 99,913 | | | | | | 64,935 | | | | | | 9,695 | | |
Income taxes payable
|
| | | | (6,511) | | | | | | 39,579 | | | | | | (15,333) | | | | | | (2,289) | | |
Other non-current liabilities
|
| | | | 22,863 | | | | | | 46,756 | | | | | | 53,397 | | | | | | 7,972 | | |
Net cash generated from operating activities
|
| | | | 224,114 | | | | | | 118,670 | | | | | | 417,879 | | | | | | 62,388 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of a subsidiary, net of cash acquired
|
| | | | (23,014) | | | | | | — | | | | | | — | | | | | | — | | |
Payment for purchases of property and equipment
|
| | | | (136,798) | | | | | | (112,750) | | | | | | (63,973) | | | | | | (9,551) | | |
Payment for purchases of intangible assets
|
| | | | (1,094) | | | | | | (1,223) | | | | | | (1,997) | | | | | | (298) | | |
Payment for purchase of short-term investments
|
| | | | (3,681,000) | | | | | | (3,395,902) | | | | | | (4,303,920) | | | | | | (642,558) | | |
Proceeds from maturities of short-term investments
|
| | | | 4,106,765 | | | | | | 3,419,348 | | | | | | 4,312,665 | | | | | | 643,864 | | |
Repayment of loans from third parties
|
| | | | — | | | | | | — | | | | | | 15,000 | | | | | | 2,239 | | |
Loans to third parties
|
| | | | — | | | | | | (15,000) | | | | | | — | | | | | | — | | |
Net cash generated from (used in) investing activities
|
| | | | 264,859 | | | | | | (105,527) | | | | | | (42,225) | | | | | | (6,304) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of non-controlling interests
|
| | | | — | | | | | | (780) | | | | | | — | | | | | | — | | |
Proceeds from borrowings
|
| | | | 34,980 | | | | | | 127,507 | | | | | | 218,434 | | | | | | 32,611 | | |
Repayment of borrowings
|
| | | | (45,064) | | | | | | (78,716) | | | | | | (230,430) | | | | | | (34,402) | | |
Repurchase of ordinary shares
|
| | | | — | | | | | | — | | | | | | (111,260) | | | | | | (16,611) | | |
Distribution to shareholders
|
| | | | — | | | | | | — | | | | | | (20,645) | | | | | | (3,082) | | |
Payment for initial public offering costs
|
| | | | — | | | | | | — | | | | | | (17,179) | | | | | | (2,565) | | |
Net cash (used in) generated from financing activities
|
| | | | (10,084) | | | | | | 48,011 | | | | | | (161,080) | | | | | | (24,049) | | |
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| ||||||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD ‘000
(Note 2(d)) |
| ||||||||||||
Effect of exchange rate changes on cash and cash equivalents
and restricted cash |
| | | | — | | | | | | — | | | | | | (8,181) | | | | | | (1,222) | | |
Net increase in cash and cash equivalents and restricted cash
|
| | | | 478,889 | | | | | | 61,154 | | | | | | 206,393 | | | | | | 30,813 | | |
Cash and cash equivalents and restricted cash at the beginning
of the year |
| | | | 293,093 | | | | | | 771,982 | | | | | | 833,136 | | | | | | 124,384 | | |
Cash and cash equivalents and restricted cash at the end of the year
|
| | | | 771,982 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 155,197 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax paid
|
| | | | 49,869 | | | | | | 38,955 | | | | | | 88,946 | | | | | | 13,279 | | |
Interest paid
|
| | | | 4,419 | | | | | | 1,754 | | | | | | 5,701 | | | | | | 851 | | |
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Payable for purchase of property and equipment
|
| | | | 24,637 | | | | | | 41,941 | | | | | | 38,357 | | | | | | 5,727 | | |
Interest payable
|
| | | | 1,509 | | | | | | 2,414 | | | | | | 1,276 | | | | | | 191 | | |
Payable for initial public offering costs
|
| | | | — | | | | | | — | | | | | | 6,181 | | | | | | 923 | | |
Accretion to the redemption value of redeemable Class A ordinary shares
|
| | | | 48,964 | | | | | | 52,881 | | | | | | 15,115 | | | | | | 2,257 | | |
Supplemental disclosure of cash and cash equivalents and restricted cash:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 763,232 | | | | | | 824,546 | | | | | | 1,038,583 | | | | | | 155,056 | | |
Restricted cash
|
| | | | 8,750 | | | | | | 8,590 | | | | | | 946 | | | | | | 141 | | |
Total cash, cash equivalents, and restricted cash
|
| | | | 771,982 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 155,197 | | |
|
Major subsidiaries
|
| |
Percentage of
Ownership |
| |
Date of
Incorporation, Merger or Acquisition |
| |
Place of
Incorporation |
| |
Major
Operation |
|
Shanghai Atour Business Management (Group) Co.,. . .Ltd .
|
| |
100%
|
| |
February 17,2013
|
| |
PRC
|
| |
Hotel management
|
|
Xi’an Jiaduo Hotel Management Co., Ltd
|
| |
100%
|
| |
August 30, 2013
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Qingju Investment Management Co., Ltd
|
| |
100%
|
| |
July 15, 2015
|
| |
PRC
|
| |
Investment management
|
|
Shanghai Hongwang Financial Information Service Co., Ltd
|
| |
100%
|
| |
January 27, 2016
|
| |
PRC
|
| |
Financial information
service management |
|
Shanghai Shankuai Information Technology Co., Ltd
|
| |
100%
|
| |
February 01, 2016
|
| |
PRC
|
| |
Retail management
|
|
Atour (Tianjin) Hotel Management Co., Ltd
|
| |
100%
|
| |
August 30, 2012
|
| |
PRC
|
| |
Hotel management
|
|
Gongyu (Shanghai) Culture Communication Co., Ltd
|
| |
100%
|
| |
December 02, 2014
|
| |
PRC
|
| |
Retail management
|
|
Yueduo (Shanghai) Apartment Management Service Co., Ltd
|
| |
80%
|
| |
March 23, 2017
|
| |
PRC
|
| |
Property Management
|
|
Hangzhou Anduo Hotel Management Co.,
Ltd |
| |
100%
|
| |
April 20, 2017
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Naiduo Hotel Management Co.,
Ltd |
| |
100%
|
| |
July 25, 2017
|
| |
PRC
|
| |
Hotel management
|
|
Major subsidiaries
|
| |
Percentage of
Ownership |
| |
Date of
Incorporation, Merger or Acquisition |
| |
Place of
Incorporation |
| |
Major
Operation |
|
Shanghai Zhouduo Hotel Management Co., Ltd
|
| |
100%
|
| |
August 04, 2017
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Chengduo Information Technology Co., Ltd
|
| |
100%
|
| |
November 15, 2017
|
| |
PRC
|
| |
Software and
information technology services |
|
Fuzhou Hailian Atour Hotel Management Co., Ltd
|
| |
51%
|
| |
September 21, 2015
|
| |
PRC
|
| |
Hotel management
|
|
Beijing Chengduo Data Technology Co., Ltd
|
| |
100%
|
| |
January 22, 2018
|
| |
PRC
|
| |
Technology services
|
|
Shanghai Xiangduo Enterprise Management Co., Ltd
|
| |
100%
|
| |
April 13, 2018
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Leiduo Information Technology Co., Ltd
|
| |
100%
|
| |
March 21, 2017
|
| |
PRC
|
| |
Retail management
|
|
Shanghai Guiduo Hotel Management Co.,
Ltd |
| |
100%
|
| |
May 08,2018
|
| |
PRC
|
| |
Hotel management
|
|
Atour (Shanghai) Travel Agency Co., Ltd
|
| |
100%
|
| |
July 05, 2018
|
| |
PRC
|
| |
Travel agency operation
|
|
Guangzhou Zhongduo Hotel Management Co.,Ltd
|
| |
100%
|
| |
July 19, 2018
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Banduo Hotel Management Co.,
Ltd |
| |
100%
|
| |
October 11, 2018
|
| |
PRC
|
| |
Hotel management
|
|
Chengdu Zhongchengyaduo Hotel Management Co., Ltd
|
| |
100%
|
| |
November 26, 2015
|
| |
PRC
|
| |
Hotel management
|
|
Beijing Yueduo Property Management Co.,
Ltd |
| |
80%
|
| |
February 13, 2019
|
| |
PRC
|
| |
Property Management
|
|
Shanghai Jiangduo Information Technology Co., Ltd
|
| |
100%
|
| |
March 07, 2019
|
| |
PRC
|
| |
Retail management
|
|
Shenzhen Jiaoduo Hotel Management Co.,
Ltd |
| |
100%
|
| |
March 25, 2019
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Xingduo Hotel Management Co.,
Ltd |
| |
90%
|
| |
May 24, 2019
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Huiduo Hotel Management Co.,
Ltd |
| |
90%
|
| |
July 15, 2019
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Mingduo Business Management Co., Ltd
|
| |
100%
|
| |
July 18, 2019
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Youduo Hotel Management Co.,
Ltd |
| |
100%
|
| |
July 26, 2019
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Yinduo Culture Communication Co., Ltd
|
| |
100%
|
| |
August 27, 2020
|
| |
PRC
|
| |
Retail management
|
|
Atour Hotel (HK) Holdings, Ltd
|
| |
100%
|
| |
March 05, 2021
|
| |
Hong Kong
|
| |
Investment holding
|
|
|
Leasehold improvements
|
| | Shorter of the lease term and the estimated useful lives of the assets | |
|
Equipment, fixtures and furniture, and other fixed assets
|
| |
5 - 10 years |
|
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |||||||||
Total interest expenses
|
| | | | 7,965 | | | | | | 6,130 | | | | | | 9,469 | | |
Less: interest expenses capitalized
|
| | | | (3,671) | | | | | | (4,649) | | | | | | (1,532) | | |
Interest expenses
|
| | | | 4,294 | | | | | | 1,481 | | | | | | 7,937 | | |
|
Purchased software
|
| | 5 years | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Balance at the beginning of the year
|
| | | | 3,269 | | | | | | 3,429 | | |
Addition during the year
|
| | | | — | | | | | | — | | |
Accretion expense
|
| | | | 160 | | | | | | 168 | | |
Balance at the end of the year
|
| | | | 3,429 | | | | | | 3,597 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Prepaid rental and property management fees
|
| | | | 9,990 | | | | | | 12,112 | | |
Prepayment for purchase of goods and services
|
| | | | 23,849 | | | | | | 12,247 | | |
VAT recoverable
|
| | | | 18,714 | | | | | | 25,425 | | |
Receivables on behalf of manachised hotels(i)
|
| | | | 60,837 | | | | | | 103,495 | | |
Contract assets (Note 13(b))
|
| | | | 3,438 | | | | | | 7,171 | | |
Deposits
|
| | | | 5,686 | | | | | | 2,904 | | |
Others
|
| | | | 7,196 | | | | | | 6,931 | | |
Subtotal
|
| | | | 129,710 | | | | | | 170,285 | | |
Less: allowance for doubtful accounts
|
| | | | (3,441) | | | | | | (3,124) | | |
Total
|
| | | | 126,269 | | | | | | 167,161 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
At the beginning of the year
|
| | | | 3,441 | | | | | | 3,441 | | |
Allowance made during the year
|
| | | | — | | | | | | 3,124 | | |
Allowance write off during the year
|
| | | | — | | | | | | (3,441) | | |
At the end of the year
|
| | | | 3,441 | | | | | | 3,124 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Long-term rental deposits
|
| | | | 75,458 | | | | | | 75,604 | | |
Contract assets (Note 13(b))
|
| | | | 52,926 | | | | | | 62,615 | | |
VAT recoverable
|
| | | | 6,248 | | | | | | 8,800 | | |
Payments for purchase of property and equipment
|
| | | | 3,239 | | | | | | 444 | | |
Deferred rental initial direct costs
|
| | | | 15,222 | | | | | | 11,758 | | |
Deferred initial public offering related costs
|
| | | | — | | | | | | 23,360 | | |
Total
|
| | | | 153,093 | | | | | | 182,581 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Cost: | | | | | | | | | | | | | |
Leasehold improvements
|
| | | | 421,550 | | | | | | 452,030 | | |
Equipment, fixture and furniture, and other fixed assets
|
| | | | 377,256 | | | | | | 407,259 | | |
Total cost
|
| | | | 798,806 | | | | | | 859,289 | | |
Less: accumulated depreciation
|
| | | | (331,356) | | | | | | (420,274) | | |
Property and equipment, net
|
| | | | 467,450 | | | | | | 439,015 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Purchased software
|
| | | | 6,521 | | | | | | 8,250 | | |
Total cost
|
| | | | 6,521 | | | | | | 8,250 | | |
Less: accumulated amortization
|
| | | | (3,197) | | | | | | (4,430) | | |
Intangible assets, net
|
| | | | 3,324 | | | | | | 3,820 | | |
| For the year ending December 31, | | | | | | | |
| 2022 | | | | | 1,486 | | |
|
2023
|
| | | | 905 | | |
|
2024
|
| | | | 719 | | |
|
2025
|
| | | | 539 | | |
|
2026
|
| | | | 171 | | |
|
Total
|
| | | | 3,820 | | |
| | |
Years ended
December 31, |
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |||||||||
Current income tax expense
|
| | | | 45,837 | | | | | | 71,933 | | | | | | 73,613 | | |
Deferred income tax expense (benefit)
|
| | | | 1,656 | | | | | | (34,331) | | | | | | (9,396) | | |
Total
|
| | | | 47,493 | | | | | | 37,602 | | | | | | 64,217 | | |
| | |
Years ended
December 31, |
| |||||||||||||||
|
2019
|
| |
2020
|
| |
2021
|
| |||||||||||
|
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |||||||||||
Income before income taxes
|
| | | | 108,324 | | | | | | 75,424 | | | | | | 203,887 | | |
Computed expected tax expense
|
| | | | 27,081 | | | | | | 18,856 | | | | | | 50,972 | | |
Increase (decrease) in income taxes resulting from: | | | | | | | | | | | | | | | | | | | |
Non-deductible expenses
|
| | | | 4,646 | | | | | | 2,470 | | | | | | 2,681 | | |
Tax rate difference for entities in other tax jurisdictions
|
| | | | — | | | | | | — | | | | | | 1,420 | | |
Additional deduction for research and development expenses
|
| | | | (1,628) | | | | | | (1,629) | | | | | | (9,922) | | |
Change in valuation allowance
|
| | | | 17,394 | | | | | | 17,905 | | | | | | 19,066 | | |
Total
|
| | | | 47,493 | | | | | | 37,602 | | | | | | 64,217 | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
RMB ‘000
|
| |
RMB ‘000
|
| ||||||||
Deferred tax assets (liabilities)
|
| | | | | | | | | | | | |
Tax losses carried forward
|
| | | | 64,124 | | | | | | 81,376 | | |
Allowance for doubtful accounts
|
| | | | 4,601 | | | | | | 5,339 | | |
Accrued payroll and other expenses
|
| | | | 5,710 | | | | | | 7,972 | | |
Deferred revenue
|
| | | | 60,777 | | | | | | 73,473 | | |
Contract costs
|
| | | | (13,153) | | | | | | (15,604) | | |
Deferred rent
|
| | | | 5,747 | | | | | | 6,117 | | |
Deferred rental initial direct costs
|
| | | | (3,806) | | | | | | (2,939) | | |
Property and equipment
|
| | | | 45,096 | | | | | | 41,438 | | |
Others
|
| | | | 1,504 | | | | | | 1,890 | | |
Total gross deferred tax assets
|
| | | | 170,600 | | | | | | 199,062 | | |
Valuation allowance on deferred tax assets
|
| | | | (57,289) | | | | | | (76,355) | | |
Deferred tax assets, net of valuation allowance
|
| | | | 113,311 | | | | | | 122,707 | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
RMB ‘000
|
| |
RMB ‘000
|
| ||||||||
Deferred tax assets
|
| | | | 113,311 | | | | | | 122,707 | | |
Deferred tax liabilities
|
| | | | — | | | | | | — | | |
Net deferred tax assets
|
| | | | 113,311 | | | | | | 122,707 | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
RMB ‘000
|
| |
RMB ‘000
|
| ||||||||
Balance at the beginning of the year
|
| | | | 39,384 | | | | | | 57,289 | | |
Addition during the year
|
| | | | 17,905 | | | | | | 19,066 | | |
Balance at the end of the year
|
| | | | 57,289 | | | | | | 76,355 | | |
| | |
As of December 31,
|
| ||||||
|
2020
|
| |
2021
|
| |||||
|
RMB ‘000
|
| |
RMB ‘000
|
| |||||
Balance at the beginning of the year
|
| | | | 6,601 | | | |
—
|
|
Additions on tax positions
|
| | | | — | | | |
—
|
|
Settlements
|
| | | | (6,601) | | | |
—
|
|
Balance at the end of the year
|
| | | | — | | | |
—
|
|
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Deposits
|
| | | | 34,424 | | | | | | 46,961 | | |
Payments received on behalf of manachised hotels(i)
|
| | | | 252,225 | | | | | | 287,516 | | |
Deferred rent
|
| | | | 8,783 | | | | | | 6,483 | | |
VAT and other taxes payable
|
| | | | 23,061 | | | | | | 22,120 | | |
Payable for purchase of property and equipment
|
| | | | 41,941 | | | | | | 38,357 | | |
Others
|
| | | | 18,098 | | | | | | 45,943 | | |
Total
|
| | | | 378,532 | | | | | | 447,380 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Short-term borrowings: | | | | | | | | | | | | | |
Bank loans(i)
|
| | | | 84,190 | | | | | | 62,000 | | |
Loan from third parties(ii)
|
| | | | 5,079 | | | | | | 2,808 | | |
Total
|
| | | | 89,269 | | | | | | 64,808 | | |
Current portion of long-term borrowings: | | | | | | | | | | | | | |
Bank loans(i)
|
| | | | 1,000 | | | | | | 1,000 | | |
Total
|
| | | | 1,000 | | | | | | 1,000 | | |
Long-term borrowings, non-current portion: | | | | | | | | | | | | | |
Bank loans(i)
|
| | | | 29,165 | | | | | | 41,630 | | |
Loan from third parties(ii)
|
| | | | 2,000 | | | | | | 2,000 | | |
Total
|
| | | | 31,165 | | | | | | 43,630 | | |
| For the year ending December 31, | | | | | | | |
|
2022
|
| | | | 1,000 | | |
|
2023
|
| | | | 40,590 | | |
|
2024
|
| | | | 1,000 | | |
|
2025
|
| | | | 500 | | |
| 2026 | | | | | 200 | | |
|
2027 and thereafter
|
| | | | 1,340 | | |
|
Total
|
| | | | 44,630 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Deposits received from franchisees
|
| | | | 85,263 | | | | | | 107,034 | | |
Deferred rent
|
| | | | 172,513 | | | | | | 204,056 | | |
Asset retirement obligations (Note 2(t))
|
| | | | 3,429 | | | | | | 3,597 | | |
Others
|
| | | | — | | | | | | 2,920 | | |
Total
|
| | | | 261,205 | | | | | | 317,607 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |||||||||
Balance at the beginning of the year
|
| | | | 612,048 | | | | | | 661,012 | | | | | | 713,893 | | |
Accretion to the redemption value of redeemable Class A ordinary Shares
|
| | | | 48,964 | | | | | | 52,881 | | | | | | 15,115 | | |
Reclassification of redeemable Class A ordinary shares to Class A ordinary shares upon the termination of the preference rights
|
| | | | — | | | | | | — | | | | | | (729,008) | | |
Balance at the end of the year
|
| | | | 661,012 | | | | | | 713,893 | | | | | | — | | |
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |||||||||
Upfront franchise fees
|
| | | | 27,166 | | | | | | 29,841 | | | | | | 32,356 | | |
Continuing franchise fees
|
| | | | 275,326 | | | | | | 351,933 | | | | | | 554,227 | | |
Sales of hotel supplies and other products
|
| | | | 458,025 | | | | | | 421,217 | | | | | | 514,557 | | |
Other transactions with the franchisees
|
| | | | 79,883 | | | | | | 123,316 | | | | | | 119,161 | | |
Manachised hotels revenues
|
| | | | 840,400 | | | | | | 926,307 | | | | | | 1,220,301 | | |
Room revenues
|
| | | | 571,566 | | | | | | 457,173 | | | | | | 579,946 | | |
Food and beverage revenues
|
| | | | 40,331 | | | | | | 36,244 | | | | | | 43,641 | | |
Others
|
| | | | 2,932 | | | | | | 3,053 | | | | | | 6,651 | | |
Leased hotels revenues
|
| | | | 614,829 | | | | | | 496,470 | | | | | | 630,238 | | |
Retail revenues
|
| | | | 63,588 | | | | | | 70,877 | | | | | | 191,596 | | |
Others | | | | | 48,274 | | | | | | 72,898 | | | | | | 105,442 | | |
Total | | | | | 1,567,091 | | | | | | 1,566,552 | | | | | | 2,147,577 | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
RMB’000
|
| |
RMB’000
|
| ||||||||
Accounts receivable
|
| | | | 155,108 | | | | | | 114,692 | | |
Less: Allowance for doubtful accounts
|
| | | | (14,966) | | | | | | (14,731) | | |
Accounts receivable, net
|
| | | | 140,142 | | | | | | 99,961 | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
RMB’000
|
| |
RMB’000
|
| ||||||||
At the beginning of the year
|
| | | | 11,758 | | | | | | 14,966 | | |
Allowance made (reverse) during the year
|
| | | | 3,208 | | | | | | (235) | | |
At the end of the year
|
| | | | 14,966 | | | | | | 14,731 | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
RMB’000
|
| |
RMB’000
|
| ||||||||
Current
|
| | | | 3,438 | | | | | | 7,171 | | |
Non-current
|
| | | | 52,926 | | | | | | 62,615 | | |
Contract assets
|
| | | | 56,364 | | | | | | 69,786 | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
RMB’000
|
| |
RMB’000
|
| ||||||||
Current
|
| | | | 186,797 | | | | | | 233,735 | | |
Non-current
|
| | | | 229,068 | | | | | | 267,909 | | |
Deferred revenue
|
| | | | 415,865 | | | | | | 501,644 | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
RMB’000
|
| |
RMB’000
|
| ||||||||
Upfront franchise fees
|
| | | | 256,885 | | | | | | 303,216 | | |
Advances from sales of hotel supplies and other products
|
| | | | 91,887 | | | | | | 111,633 | | |
Loyalty program
|
| | | | 28,694 | | | | | | 48,691 | | |
Others
|
| | | | 38,399 | | | | | | 38,104 | | |
Deferred revenue
|
| | | | 415,865 | | | | | | 501,644 | | |
| | |
Years ended December 31,
|
| |||||||||||||||
|
2019
|
| |
2020
|
| |
2021
|
| |||||||||||
|
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net income attributable to the Company
|
| | | | 64,960 | | | | | | 42,051 | | | | | | 145,054 | | |
Accretion to the redemption value of redeemable Class A ordinary shares
|
| | | | (48,964) | | | | | | (52,881) | | | | | | (15,115) | | |
Net income attributable to redeemable Class A ordinary shares and Class A ordinary shares with liquidation preferences
|
| | | | (8,882) | | | | | | — | | | | | | — | | |
Net income (loss) attributable to ordinary shares
|
| | | | 7,114 | | | | | | (10,830) | | | | | | 129,939 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares
|
| | | | 171,589,918 | | | | | | 171,589,918 | | | | | | 323,163,367 | | |
Basic and diluted net income (loss) per ordinary share (in RMB)
|
| | | | 0.04 | | | | | | (0.06) | | | | | | 0.40 | | |
| | |
Number of
share options |
| |
Weighted
average exercise price |
| |
Weighted remaining
contractual years |
| |
Aggregate
intrinsic value |
| ||||||||||||
| | | | | | | | |
(RMB)
|
| | | | | | | |
(RMB’000)
|
| ||||||
Outstanding at January 1, 2019
|
| | | | 8,881,697 | | | | | | 3.56 | | | | | | | | | | | | | | |
Grant
|
| | | | 3,786,730 | | | | | | 5.55 | | | | | | | | | | | | | | |
Forfeiture
|
| | | | (542,860) | | | | | | 4.33 | | | | | | | | | | | | | | |
Outstanding at January 1, 2020
|
| | | | 12,125,567 | | | | | | 4.15 | | | | | | 8.28 | | | | | | 70,176 | | |
Grant
|
| | | | 306,058 | | | | | | 5.57 | | | | | | | | | | | | | | |
Forfeiture
|
| | | | (767,705) | | | | | | 4.76 | | | | | | | | | | | | | | |
Outstanding at December 31, 2020
|
| | | | 11,663,920 | | | | | | 4.15 | | | | | | 7.34 | | | | | | 90,764 | | |
Grant
|
| | | | 6,472,328 | | | | | | 6.91 | | | | | | | | | | | | | | |
Forfeiture
|
| | | | (395,951) | | | | | | 8.22 | | | | | | | | | | | | | | |
Outstanding at December 31, 2021
|
| | | | 17,740,297 | | | | | | 5.06 | | | | | | | | | | | | | | |
Expect to vest as of December 31, 2021
|
| | | | 17,740,297 | | | | | | 5.06 | | | | | | 9.24 | | | | | | 473,237 | | |
| | |
2019
|
| |
2020
|
| |
2021
|
|
Risk-free rate of return(1)
|
| |
3.10%~3.20%
|
| |
2.90%~3.10%
|
| |
1.70%~3.20%
|
|
Volatility(2) | | |
32.10%~33.68%
|
| |
34.30%~34.40%
|
| |
34.61%~37.64%
|
|
Expected dividend yield(3)
|
| |
0%
|
| |
0%
|
| |
0%
|
|
Fair value of ordinary share (in RMB)(4)
|
| |
6.12~9.94
|
| |
10.54~10.93
|
| |
11.93~31.74
|
|
Exercise multiple(5)
|
| |
2.2
|
| |
2.2
|
| |
2.2
|
|
Expected term(6)
|
| |
10
|
| |
10
|
| |
10
|
|
Name of party
|
| |
Relationship
|
|
Wang Haijun | | | Founder, Chairman of Board of Directors and Chief Executive Officer. | |
Trip.com Group Ltd. and its subsidiaries (collectively referred to as “Trip.com Group”)
|
| |
Ultimate parent of a principal shareholder of the Company |
|
| | |
Years ended
December 31, |
| ||||||||||||
|
2020
|
| |
2021
|
| | ||||||||||
|
RMB’000
|
| |
RMB’000
|
| | ||||||||||
Hotel reservation payments collected on behalf of the Group | | | | | | | | | | | | | | | ||
Trip.com Group
|
| | | | 257,963 | | | | | | 588,238 | | | | ||
Hotel reservation service fees | | | | | | | | | | | | | | | ||
Trip.com Group
|
| | | | 14,473 | | | | | | 21,276 | | | |
| | |
As of December 31,
|
| ||||||||||||
|
2020
|
| |
2021
|
| | ||||||||||
|
RMB’000
|
| |
RMB’000
|
| | ||||||||||
Amounts due from related parties | | | | | | | | | | | | | | | ||
Trip.com Group
|
| | | | 33,592 | | | | | | 51,937 | | | | ||
Other amounts due to related parties | | | | | | | | | | | | | | | ||
Wang Haijun(i)
|
| | | | 6,235 | | | | | | — | | | | ||
Trip.com Group
|
| | | | 3,762 | | | | | | 1,772 | | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
RMB’000
|
| |
RMB’000
|
| ||||||||
Contracted for
|
| | | | 34,228 | | | | | | — | | |
| For the year ending December 31, | | | | | | | |
|
2022
|
| | | | 391,842 | | |
|
2023
|
| | | | 378,004 | | |
|
2024
|
| | | | 375,607 | | |
|
2025
|
| | | | 321,510 | | |
|
2026
|
| | | | 301,618 | | |
|
2027 and thereafter
|
| | | | 1,250,815 | | |
|
Total
|
| | | | 3,019,396 | | |
| For the year ending 31 December, 2021 | | | | | | | |
|
2022
|
| | | | 10,887 | | |
|
2023
|
| | | | 10,460 | | |
|
2024
|
| | | | 8,971 | | |
|
2025
|
| | | | 9,212 | | |
|
2026
|
| | | | 8,944 | | |
|
2027 and thereafter
|
| | | | 24,641 | | |
|
Total
|
| | | | 73,115 | | |
| | |
Note
|
| |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| |
As of
June 30, 2022 |
| |||||||||
| | | | | |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD’000
(Note 2(b)) |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | 1,038,583 | | | | | | 1,262,227 | | | | | | 188,446 | | |
Accounts receivable, net of allowance of RMB14,731 and RMB17,326 as of December 31, 2021 and June 30, 2022, respectively
|
| |
11(b)
|
| | | | 99,961 | | | | | | 140,823 | | | | | | 21,024 | | |
Prepayments and other current assets
|
| |
3
|
| | | | 167,161 | | | | | | 146,243 | | | | | | 21,834 | | |
Amounts due from related parties
|
| |
15(b)
|
| | | | 51,937 | | | | | | 54,865 | | | | | | 8,191 | | |
Inventories
|
| | | | | | | 58,575 | | | | | | 40,209 | | | | | | 6,003 | | |
Total current assets
|
| | | | | | | 1,416,217 | | | | | | 1,644,367 | | | | | | 245,498 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | | | | 946 | | | | | | 946 | | | | | | 141 | | |
Contract costs
|
| |
11(d)
|
| | | | 62,415 | | | | | | 64,147 | | | | | | 9,577 | | |
Property and equipment, net
|
| |
4
|
| | | | 439,015 | | | | | | 395,393 | | | | | | 59,031 | | |
Operating lease right-of-use assets
|
| |
6
|
| | | | — | | | | | | 2,069,930 | | | | | | 309,032 | | |
Intangible assets, net
|
| |
5
|
| | | | 3,820 | | | | | | 3,861 | | | | | | 576 | | |
Goodwill
|
| | | | | | | 17,446 | | | | | | 17,446 | | | | | | 2,605 | | |
Other assets
|
| |
3
|
| | | | 182,581 | | | | | | 168,801 | | | | | | 25,201 | | |
Deferred tax assets
|
| | | | | | | 122,707 | | | | | | 121,030 | | | | | | 18,069 | | |
Total non-current assets
|
| | | | | | | 828,930 | | | | | | 2,841,554 | | | | | | 424,232 | | |
Total assets
|
| | | | | | | 2,245,147 | | | | | | 4,485,921 | | | | | | 669,730 | | |
| | |
Note
|
| |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| |
As of
June 30, 2022 |
| |||||||||
| | | | | |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD’000
(Note 2(b)) |
| |||||||||
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Operating lease liabilities, current
|
| |
6
|
| | | | — | | | | | | 345,763 | | | | | | 51,621 | | |
Accounts payable
|
| | | | | | | 161,277 | | | | | | 165,121 | | | | | | 24,653 | | |
Deferred revenue
|
| |
11(b)
|
| | | | 233,735 | | | | | | 216,380 | | | | | | 32,305 | | |
Salary and welfare payable
|
| | | | | | | 95,238 | | | | | | 82,783 | | | | | | 12,359 | | |
Accrued expenses and other payables
|
| |
8
|
| | | | 447,380 | | | | | | 463,154 | | | | | | 69,147 | | |
Income taxes payable
|
| | | | | | | 46,176 | | | | | | 38,938 | | | | | | 5,813 | | |
Short-term borrowings
|
| |
9
|
| | | | 64,808 | | | | | | 170,828 | | | | | | 25,504 | | |
Current portion of long-term borrowings
|
| |
9
|
| | | | 1,000 | | | | | | 30,130 | | | | | | 4,498 | | |
Other amounts due to related parties
|
| |
15(b)
|
| | | | 1,772 | | | | | | 2,541 | | | | | | 379 | | |
Total current liabilities
|
| | | | | | | 1,051,386 | | | | | | 1,515,638 | | | | | | 226,279 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Operating lease liabilities, non-current
|
| |
6
|
| | | | — | | | | | | 1,934,835 | | | | | | 288,863 | | |
Deferred revenue
|
| |
11(b)
|
| | | | 267,909 | | | | | | 271,725 | | | | | | 40,567 | | |
Long-term borrowings, non-current portion
|
| |
9
|
| | | | 43,630 | | | | | | 4,000 | | | | | | 597 | | |
Other non-current liabilities
|
| |
10
|
| | | | 317,607 | | | | | | 122,887 | | | | | | 18,347 | | |
Total non-current liabilities
|
| | | | | | | 629,146 | | | | | | 2,333,447 | | | | | | 348,374 | | |
Total liabilities
|
| | | | | | | 1,680,532 | | | | | | 3,849,085 | | | | | | 574,653 | | |
| | |
Note
|
| |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| |
As of
June 30, 2022 |
| |||||||||
| | | | | |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD’000
Note 2(b)) |
| |||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares (USD0.0001 par value; 2,900,000,000 shares authorized as of December 31, 2021 and June 30, 2022; 303,289,537 shares issued and outstanding as of December 31, 2021 and June 30, 2022)
|
| |
14
|
| | | | 218 | | | | | | 218 | | | | | | 33 | | |
Class B ordinary shares (USD0.0001 par value; and 100,000,000
shares authorized; 73,680,917 shares issued and outstanding as of December 31, 2021 and June 30, 2022) |
| |
14
|
| | | | 56 | | | | | | 56 | | | | | | 8 | | |
Additional paid in capital
|
| | | | | | | 764,502 | | | | | | 764,502 | | | | | | 114,137 | | |
Accumulated deficit
|
| | | | | | | (176,403) | | | | | | (107,356) | | | | | | (16,028) | | |
Accumulated other comprehensive loss
|
| | | | | | | (8,947) | | | | | | (4,271) | | | | | | (638) | | |
Total equity attributable to shareholders of the Company
|
| | | | | | | 579,426 | | | | | | 653,149 | | | | | | 97,512 | | |
Non-controlling interests
|
| | | | | | | (14,811) | | | | | | (16,313) | | | | | | (2,435) | | |
Total equity
|
| | | | | | | 564,615 | | | | | | 636,836 | | | | | | 95,077 | | |
Commitments and contingencies
|
| |
16
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Total liabilities and shareholders’ equity
|
| | | | | | | 2,245,147 | | | | | | 4,485,921 | | | | | | 669,730 | | |
| | | | | |
For the six months ended June 30,
|
| |||||||||||||||
| | |
Note
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD ‘000
(Note 2(b)) |
| |||||||||
Revenues:
|
| |
11
|
| | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | | | | 560,852 | | | | | | 568,939 | | | | | | 84,940 | | |
Leased hotels
|
| | | | | | | 308,770 | | | | | | 254,455 | | | | | | 37,989 | | |
Retail revenues and others
|
| | | | | | | 120,719 | | | | | | 143,303 | | | | | | 21,395 | | |
Net revenues
|
| | | | | | | 990,341 | | | | | | 966,697 | | | | | | 144,324 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | |
Hotel operating costs
|
| | | | | | | (661,830) | | | | | | (648,275) | | | | | | (96,785) | | |
Other operating costs
|
| | | | | | | (63,243) | | | | | | (73,605) | | | | | | (10,989) | | |
Selling and marketing expenses
|
| | | | | | | (44,387) | | | | | | (55,532) | | | | | | (8,291) | | |
General and administrative expenses
|
| | | | | | | (90,025) | | | | | | (87,377) | | | | | | (13,045) | | |
Technology and development expenses
|
| | | | | | | (18,623) | | | | | | (33,770) | | | | | | (5,042) | | |
Pre-opening expenses
|
| | | | | | | (17,480) | | | | |
|
—
|
| | | |
|
—
|
| |
Total operating costs and expenses
|
| | | | | | | (895,588) | | | | | | (898,559) | | | | | | (134,152) | | |
Other operating income
|
| | | | | | | 6,802 | | | | | | 26,767 | | | | | | 3,996 | | |
Income from operation
|
| | | | | | | 101,555 | | | | | | 94,905 | | | | | | 14,168 | | |
Interest income
|
| | | | | | | 1,914 | | | | | | 5,598 | | | | | | 836 | | |
Gain from short-term investments
|
| | | | | | | 4,363 | | | | | | 3,764 | | | | | | 562 | | |
Interest expenses
|
| | | | | | | (3,381) | | | | | | (3,321) | | | | | | (496) | | |
Other loss, net
|
| | | | | | | (171) | | | | | | (1,878) | | | | | | (280) | | |
Income before income tax
|
| | | | | | | 104,280 | | | | | | 99,068 | | | | | | 14,790 | | |
Income tax expense
|
| |
7
|
| | | | (33,601) | | | | | | (31,523) | | | | | | (4,706) | | |
Net income
|
| | | | | | | 70,679 | | | | | | 67,545 | | | | | | 10,084 | | |
Less: net loss attributable to non-controlling interests
|
| | | | | | | (3,264) | | | | | | (1,502) | | | | | | (224) | | |
Net income attributable to the Company
|
| | | | | | | 73,943 | | | | | | 69,047 | | | | | | 10,308 | | |
Less: accretion of redeemable Class A ordinary shares
|
| |
12
|
| | | | (15,115) | | | | |
|
—
|
| | | |
|
—
|
| |
Net income available to shareholders of the Company
|
| | | | | | | 58,828 | | | | | | 69,047 | | | | | | 10,308 | | |
Net income
|
| | | | | | | 70,679 | | | | | | 67,545 | | | | | | 10,084 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | | | | (4,955) | | | | | | 4,676 | | | | | | 698 | | |
Other comprehensive (loss) income, net of income taxes
|
| | | | | | | (4,955) | | | | | | 4,676 | | | | | | 698 | | |
Total comprehensive income
|
| | | | | | | 65,724 | | | | | | 72,221 | | | | | | 10,782 | | |
Comprehensive loss attributable to non-controlling interests
|
| | | | | | | (3,264) | | | | | | (1,502) | | | | | | (224) | | |
Comprehensive income attributable to the Company
|
| | | | | | | 68,988 | | | | | | 73,723 | | | | | | 11,006 | | |
Net income per ordinary share
|
| |
12
|
| | | | | | | | | | | | | | | | | | |
—Basic and diluted
|
| | | | | | | 0.22 | | | | | | 0.18 | | | | | | 0.03 | | |
Weighted average ordinary shares used in calculating net
income per ordinary share |
| | | | | | | | | | | | | | | | | | | | | |
—Basic and diluted
|
| |
12
|
| | | | 268,464,450 | | | | | | 376,970,454 | | | | | | 376,970,454 | | |
| | |
For the six months ended June 30,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD ‘000
(Note 2(b)) |
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net cash generated from operating activities
|
| | | | 148,188 | | | | | | 138,982 | | | | | | 20,749 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Payment for purchases of property and equipment
|
| | | | (46,195) | | | | | | (17,096) | | | | | | (2,552) | | |
Payment for purchases of intangible assets
|
| | | | (1,486) | | | | | | (600) | | | | | | (90) | | |
Payment for purchases of short-term investments
|
| | | | (1,700,000) | | | | | | (1,086,200) | | | | | | (162,165) | | |
Proceeds from maturities of short-term investments
|
| | | | 1,704,363 | | | | | | 1,089,964 | | | | | | 162,727 | | |
Repayment of loans due from third parties
|
| | | | 8,000 | | | | | | — | | | | | | — | | |
Net cash used in investing activities
|
| | | | (35,318) | | | | | | (13,932) | | | | | | (2,080) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from borrowings
|
| | | | 218,434 | | | | | | 169,000 | | | | | | 25,231 | | |
Repayment of borrowings
|
| | | | (91,723) | | | | | | (73,480) | | | | | | (10,970) | | |
Repurchase of ordinary shares
|
| | | | (111,260) | | | | | | — | | | | | | — | | |
Payment for initial public offering costs
|
| | | | — | | | | | | (721) | | | | | | (108) | | |
Distribution to shareholders
|
| | | | (20,645) | | | | | | — | | | | | | — | | |
Net cash (used in) generated from financing activities
|
| | | | (5,194) | | | | | | 94,799 | | | | | | 14,153 | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | — | | | | | | 3,795 | | | | | | 567 | | |
Net increase in cash, cash equivalents and restricted cash
|
| | | | 107,676 | | | | | | 223,644 | | | | | | 33,389 | | |
Cash and cash equivalents and restricted cash at the beginning of the
period |
| | | | 833,136 | | | | | | 1,039,529 | | | | | | 155,198 | | |
Cash and cash equivalents and restricted cash at the end of the
period |
| | | | 940,812 | | | | | | 1,263,173 | | | | | | 188,587 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | |
Income tax paid
|
| | | | 57,157 | | | | | | 37,084 | | | | | | 5,537 | | |
Interest paid
|
| | | | 3,332 | | | | | | 2,962 | | | | | | 442 | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
Payable for purchase of property and equipment
|
| | | | 47,838 | | | | | | 19,125 | | | | | | 2,855 | | |
Interest payable
|
| | | | 1,317 | | | | | | — | | | | | | — | | |
Payable for initial public offering costs
|
| | | | — | | | | | | 9,869 | | | | | | 1,473 | | |
Accretion to the redemption value of redeemable Class A ordinary shares
|
| | | | 15,115 | | | | | | — | | | | | | — | | |
Supplemental disclosure of cash and cash equivalents and restricted cash:
|
| | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 939,900 | | | | | | 1,262,227 | | | | | | 188,446 | | |
Restricted cash
|
| | | | 912 | | | | | | 946 | | | | | | 141 | | |
Total cash and cash equivalents, and restricted cash
|
| | | | 940,812 | | | | | | 1,263,173 | | | | | | 188,587 | | |
Major subsidiaries
|
| |
Percentage of
Ownership |
| |
Date of
Incorporation, Merger or Acquisition |
| |
Place of
Incorporation |
| |
Major
Operation |
|
Shanghai Atour Business Management (Group) Co., Ltd
|
| |
100%
|
| |
February 17,2013
|
| |
PRC
|
| |
Hotel management
|
|
Xi’an Jiaduo Hotel Management Co., Ltd
|
| |
100%
|
| |
August 30, 2013
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Qingju Investment Management Co., Ltd
|
| |
100%
|
| |
July 15, 2015
|
| |
PRC
|
| |
Investment management
|
|
Shanghai Hongwang Financial Information Service Co., Ltd
|
| |
100%
|
| |
January 27, 2016
|
| |
PRC
|
| |
Financial information
service management |
|
Shanghai Shankuai Information Technology Co., Ltd
|
| |
100%
|
| |
February 01, 2016
|
| |
PRC
|
| |
Retail management
|
|
Atour (Tianjin) Hotel Management Co., Ltd
|
| |
100%
|
| |
August 30, 2012
|
| |
PRC
|
| |
Hotel management
|
|
Gongyu (Shanghai) Culture Communication Co., Ltd
|
| |
100%
|
| |
December 02, 2014
|
| |
PRC
|
| |
Retail management
|
|
Yueduo (Shanghai) Apartment Management Service Co., Ltd
|
| |
80%
|
| |
June 23, 2017
|
| |
PRC
|
| |
Property Management
|
|
Hangzhou Anduo Hotel Management Co.,
Ltd |
| |
100%
|
| |
April 20, 2017
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Naiduo Hotel Management Co.,
Ltd |
| |
100%
|
| |
July 25, 2017
|
| |
PRC
|
| |
Hotel management
|
|
Major subsidiaries
|
| |
Percentage of
Ownership |
| |
Date of
Incorporation, Merger or Acquisition |
| |
Place of
Incorporation |
| |
Major
Operation |
|
Shanghai Zhouduo Hotel Management Co., Ltd
|
| |
100%
|
| |
August 04, 2017
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Chengduo Information Technology Co., Ltd
|
| |
100%
|
| |
November 15, 2017
|
| |
PRC
|
| |
Software and
information technology services |
|
Fuzhou Hailian Atour Hotel Management Co., Ltd
|
| |
51%
|
| |
September 21, 2015
|
| |
PRC
|
| |
Hotel management
|
|
Beijing Chengduo Data Technology Co., Ltd
|
| |
100%
|
| |
January 22, 2018
|
| |
PRC
|
| |
Technology services
|
|
Shanghai Xiangduo Enterprise Management Co., Ltd
|
| |
100%
|
| |
April 13, 2018
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Leiduo Information Technology Co., Ltd
|
| |
100%
|
| |
June 21, 2017
|
| |
PRC
|
| |
Retail management
|
|
Shanghai Guiduo Hotel Management Co.,
Ltd |
| |
100%
|
| |
May 08,2018
|
| |
PRC
|
| |
Hotel management
|
|
Atour (Shanghai) Travel Agency Co., Ltd
|
| |
100%
|
| |
July 05, 2018
|
| |
PRC
|
| |
Travel agency operation
|
|
Guangzhou Zhongduo Hotel Management Co., Ltd
|
| |
100%
|
| |
July 19, 2018
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Banduo Hotel Management Co.,
Ltd |
| |
100%
|
| |
October 11, 2018
|
| |
PRC
|
| |
Hotel management
|
|
Chengdu Zhongchengyaduo Hotel Management Co., Ltd
|
| |
100%
|
| |
November 26, 2015
|
| |
PRC
|
| |
Hotel management
|
|
Beijing Yueduo Property Management Co.,
Ltd |
| |
80%
|
| |
February 13, 2019
|
| |
PRC
|
| |
Property Management
|
|
Shanghai Jiangduo Information Technology Co., Ltd
|
| |
100%
|
| |
June 07, 2019
|
| |
PRC
|
| |
Retail management
|
|
Shenzhen Jiaoduo Hotel Management Co.,
Ltd |
| |
100%
|
| |
June 25, 2019
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Xingduo Hotel Management Co.,
Ltd |
| |
90%
|
| |
May 24, 2019
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Huiduo Hotel Management Co.,
Ltd |
| |
90%
|
| |
July 15, 2019
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Mingduo Business Management Co., Ltd
|
| |
100%
|
| |
July 18, 2019
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Youduo Hotel Management Co.,
Ltd |
| |
100%
|
| |
July 26, 2019
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Yinduo Culture Communication Co., Ltd
|
| |
100%
|
| |
August 27, 2020
|
| |
PRC
|
| |
Retail management
|
|
Shanghai Rongduo Business Management Co., Ltd
|
| |
100%
|
| |
June 13, 2022
|
| |
PRC
|
| |
Hotel management
|
|
Atour Hotel (HK) Holdings, Ltd.
|
| |
100%
|
| |
June 05, 2021
|
| |
Hong Kong
|
| |
Investment holding
|
|
| | |
As of
December 31, 2021 |
| |
Effect of
adoption |
| |
As of
January 1, 2022 |
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB’000
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,038,583 | | | | | | — | | | | | | 1,038,583 | | |
Short-term investments
|
| | | | — | | | | | | — | | | | | | — | | |
Accounts receivable, net of allowance of RMB14,731 as of December 31,2021
|
| | | | 99,961 | | | | | | — | | | | | | 99,961 | | |
Prepayments and other current assets
|
| | | | 167,161 | | | | | | — | | | | | | 167,161 | | |
Amounts due from related parties
|
| | | | 51,937 | | | | | | — | | | | | | 51,937 | | |
Inventories
|
| | | | 58,575 | | | | | | — | | | | | | 58,575 | | |
Loans due from third parties
|
| | | | — | | | | | | — | | | | | | — | | |
Total current assets
|
| | | | 1,416,217 | | | | | | — | | | | | | 1,416,217 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | 946 | | | | | | — | | | | | | 946 | | |
Contract costs
|
| | | | 62,415 | | | | | | — | | | | | | 62,415 | | |
Property and equipment, net
|
| | | | 439,015 | | | | | | — | | | | | | 439,015 | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | 2,200,280(a) | | | | | | 2,200,280 | | |
Intangible assets, net
|
| | | | 3,820 | | | | | | — | | | | | | 3,820 | | |
Goodwill
|
| | | | 17,446 | | | | | | — | | | | | | 17,446 | | |
Other assets
|
| | | | 182,581 | | | | | | (11,758)(b) | | | | | | 170,823 | | |
Deferred tax assets
|
| | | | 122,707 | | | | | | — | | | | | | 122,707 | | |
Total non-current assets
|
| | | | 828,930 | | | | | | 2,188,522 | | | | | | 3,017,452 | | |
Total assets
|
| | | | 2,245,147 | | | | | | 2,188,522 | | | | | | 4,433,669 | | |
| | |
As of
December 31, 2021 |
| |
Effect of
adoption |
| |
As of
January 1, 2022 |
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB’000
|
| |||||||||
Current liabilities | | | | | | | | | | | | | | | | | | | |
Operating lease liabilities, current
|
| | | | — | | | | | | 317,483(c) | | | | | | 317,483 | | |
Accounts payable
|
| | | | 161,277 | | | | | | — | | | | | | 161,277 | | |
Deferred revenue
|
| | | | 233,735 | | | | | | — | | | | | | 233,735 | | |
Salary and welfare payable
|
| | | | 95,238 | | | | | | — | | | | | | 95,238 | | |
Accrued expenses and other payables
|
| | | | 447,380 | | | | | | (6,483)(d) | | | | | | 440,897 | | |
Income taxes payable
|
| | | | 46,176 | | | | | | — | | | | | | 46,176 | | |
Short-term borrowings
|
| | | | 64,808 | | | | | | — | | | | | | 64,808 | | |
Current portion of long-term borrowings
|
| | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
Other amounts due to related parties
|
| | | | 1,772 | | | | | | — | | | | | | 1,772 | | |
Total current liabilities
|
| | | | 1,051,386 | | | | | | 311,000 | | | | | | 1,362,386 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Operating lease liabilities, non-current
|
| | | | — | | | | | | 2,081,578(c) | | | | | | 2,081,578 | | |
Deferred revenue
|
| | | | 267,909 | | | | | | — | | | | | | 267,909 | | |
Long-term borrowings, non-current portion
|
| | | | 43,630 | | | | | | — | | | | | | 43,630 | | |
Other non-current liabilities
|
| | | | 317,607 | | | | | | (204,056)(d) | | | | | | 113,551 | | |
Total non-current liabilities
|
| | | | 629,146 | | | | | | 1,877,522 | | | | | | 2,506,668 | | |
Total liabilities
|
| | | | 1,680,532 | | | | | | 2,188,522 | | | | | | 3,869,054 | | |
| | |
As of
December 31, 2021 |
| |
Effect of
adoption |
| |
As of
January 1, 2022 |
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |||||||||
Equity | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares (USD0.0001 par value;
2,900,000,000 shares authorized as of December 31, 2021; 303,289,537 shares issued and outstanding as of December 31, 2021) |
| | | | 218 | | | | | | — | | | | | | 218 | | |
Class B ordinary shares (USD0.0001 par value; and
100,000,000 shares authorized; 73,680,917 shares issued and outstanding as of December 31, 2021) |
| | | | 56 | | | | | | — | | | | | | 56 | | |
Additional paid in Capital
|
| | | | 764,502 | | | | | | — | | | | | | 764,502 | | |
Accumulated deficit
|
| | | | (176,403) | | | | | | — | | | | | | (176,403) | | |
Accumulated other comprehensive loss
|
| | | | (8,947) | | | | | | — | | | | | | (8,947) | | |
Total equity attributable to shareholders of the Company
|
| | | | 579,426 | | | | | | — | | | | | | 579,426 | | |
Non-controlling interests
|
| | | | (14,811) | | | | | | — | | | | | | (14,811) | | |
Total equity
|
| | | | 564,615 | | | | | | — | | | | | | 564,615 | | |
Commitments and contingencies
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Total liabilities and shareholders’ equity
|
| | | | 2,245,147 | | | | | | 2,188,522 | | | | | | 4,433,669 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Prepaid rental and property management fees
|
| | | | 12,112 | | | | | | 6,385 | | |
Prepayment for purchase of goods and service
|
| | | | 12,247 | | | | | | 7,661 | | |
VAT recoverable
|
| | | | 25,425 | | | | | | 21,161 | | |
Receivables on behalf of manachised hotels(i)
|
| | | | 103,495 | | | | | | 90,858 | | |
Contract assets (Note 11(b))
|
| | | | 7,171 | | | | | | 8,679 | | |
Deposits
|
| | | | 2,904 | | | | | | 2,246 | | |
Others
|
| | | | 6,931 | | | | | | 12,377 | | |
Subtotal
|
| | | | 170,285 | | | | | | 149,367 | | |
Less: allowance for doubtful accounts
|
| | | | (3,124) | | | | | | (3,124) | | |
Total
|
| | | | 167,161 | | | | | | 146,243 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
At the beginning of the year/period
|
| | | | 3,441 | | | | | | 3,124 | | |
Allowance made during the year/period
|
| | | | 3,124 | | | | | | — | | |
Allowance write-off during the year/period
|
| | | | (3,441) | | | | | | — | | |
At the end of the year/period
|
| | | | 3,124 | | | | | | 3,124 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Long-term rental deposits
|
| | | | 75,604 | | | | | | 75,991 | | |
Contract assets (Note 11(b))
|
| | | | 62,615 | | | | | | 60,562 | | |
VAT recoverable
|
| | | | 8,800 | | | | | | 2,717 | | |
Prepayments for purchase of property and equipment
|
| | | | 444 | | | | | | 1,762 | | |
Deferred rental initial direct costs
|
| | | | 11,758 | | | | | | — | | |
Deferred initial public offering related costs
|
| | | | 23,360 | | | | | | 27,769 | | |
Total
|
| | | | 182,581 | | | | | | 168,801 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Cost: | | | | | | | | | | | | | |
Leasehold improvements
|
| | | | 452,030 | | | | | | 444,128 | | |
Equipment, fixture and furniture, and other fixed assets
|
| | | | 407,259 | | | | | | 411,592 | | |
Total cost
|
| | | | 859,289 | | | | | | 855,720 | | |
Less: accumulated depreciation
|
| | | | (420,274) | | | | | | (460,327) | | |
Property and equipment, net
|
| | | | 439,015 | | | | | | 395,393 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Purchased software
|
| | | | 8,250 | | | | | | 8,850 | | |
Total cost
|
| | | | 8,250 | | | | | | 8,850 | | |
Less: accumulated amortization
|
| | | | (4,430) | | | | | | (4,989) | | |
Intangible assets, net
|
| | | | 3,820 | | | | | | 3,861 | | |
|
Six months ending December 31, 2022
|
| | | | 914 | | |
|
2023
|
| | | | 1,153 | | |
|
2024
|
| | | | 897 | | |
|
2025
|
| | | | 694 | | |
|
2026
|
| | | | 203 | | |
|
Total
|
| | | | 3,861 | | |
| | |
As of
June 30, 2022 |
| |||
| | |
RMB ‘000
|
| |||
Assets | | | | | | | |
Operating lease right-of-use assets
|
| | | | 2,069,930 | | |
Liabilities | | | | | | | |
Current | | | | | | | |
Operating lease liabilities
|
| | | | 345,763 | | |
Non-current | | | | | | | |
Operating lease liabilities
|
| | | | 1,934,835 | | |
Total lease liabilities
|
| | | | 2,280,598 | | |
| | |
For the six
months ended June 30, 2022 |
| |
Account Classification
|
| |||
| | |
RMB ‘000
|
| | | | |||
Operating lease cost(a)
|
| | | | 166,427 | | | |
Hotel operating costs, Other operating costs
|
|
Variable lease cost
|
| | | | 4,081 | | | |
Hotel operating costs, Other operating costs
|
|
Sublease income
|
| | | | (4,616) | | | | Retail revenues and others | |
Total lease cost
|
| | | | 165,892 | | | | | |
| | |
For the six months
ended June 30, 2022 |
| |||
| | |
RMB ‘000
|
| |||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | |
Operating cash flows from operating leases
|
| | | | 152,780 | | |
| | |
For the six months
ended June 30, 2022 |
| |||
Lease term and Discount Rate | | | | | | | |
Weighted-average remaining lease term (years) | | | | | | | |
Operating leases
|
| | | | 8.19 | | |
Weighted-average discount rate | | | | | | | |
Operating leases
|
| | | | 4.40% | | |
| | |
Total
|
| |||
| | |
RMB ‘000
|
| |||
Six months ending December 31, 2022
|
| | | | 245,564 | | |
2023
|
| | | | 360,108 | | |
2024
|
| | | | 341,398 | | |
2025
|
| | | | 305,184 | | |
2026
|
| | | | 284,428 | | |
Thereafter
|
| | | | 1,176,551 | | |
Total undiscounted lease payment
|
| | | | 2,713,233 | | |
Less: imputed interest(a)
|
| | | | (432,635) | | |
Present value of lease liabilities
|
| | | | 2,280,598 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Deposits
|
| | | | 46,961 | | | | | | 47,664 | | |
Payments received on behalf of manachised hotels(i)
|
| | | | 287,516 | | | | | | 315,471 | | |
Deferred rent
|
| | | | 6,483 | | | | | | — | | |
VAT and other taxes payable
|
| | | | 22,120 | | | | | | 25,616 | | |
Payable for purchase of property and equipment
|
| | | | 38,357 | | | | | | 19,125 | | |
Others
|
| | | | 45,943 | | | | | | 55,278 | | |
Total
|
| | | | 447,380 | | | | | | 463,154 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Short-term borrowings: | | | | | | | | | | | | | |
Bank loans(i)
|
| | | | 62,000 | | | | | | 169,000 | | |
Loan from third parties
|
| | | | 2,808 | | | | | | 1,828 | | |
Total
|
| | | | 64,808 | | | | | | 170,828 | | |
Current portion of long-term borrowings: | | | | | | | | | | | | | |
Bank loans(i)
|
| | | | 1,000 | | | | | | 30,130 | | |
Total
|
| | | | 1,000 | | | | | | 30,130 | | |
Long-term borrowings, non-current portion: | | | | | | | | | | | | | |
Bank loans(i)
|
| | | | 41,630 | | | | | | 2,000 | | |
Loan from third parties
|
| | | | 2,000 | | | | | | 2,000 | | |
Total
|
| | | | 43,630 | | | | | | 4,000 | | |
|
Six months ending December 31, 2022
|
| | | | 500 | | |
|
2023
|
| | | | 30,630 | | |
|
2024
|
| | | | 1,000 | | |
|
2025
|
| | | | 500 | | |
|
2026
|
| | | | 200 | | |
|
2027 and thereafter
|
| | | | 1,300 | | |
|
Total
|
| | | | 34,130 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Deposits received from franchisees
|
| | | | 107,034 | | | | | | 116,424 | | |
Deferred rent
|
| | | | 204,056 | | | | | | — | | |
Asset retirement obligations
|
| | | | 3,597 | | | | | | 3,685 | | |
Others
|
| | | | 2,920 | | | | | | 2,778 | | |
Total
|
| | | | 317,607 | | | | | | 122,887 | | |
| | |
For the six months ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Upfront franchise fees
|
| | | | 15,392 | | | | | | 17,843 | | |
Continuing franchise fees
|
| | | | 257,819 | | | | | | 315,443 | | |
Sales of hotel supplies and other products
|
| | | | 233,714 | | | | | | 212,085 | | |
Other transactions with the franchisees
|
| | | | 53,927 | | | | | | 23,568 | | |
Manachised hotels revenues
|
| | | | 560,852 | | | | | | 568,939 | | |
Room revenues
|
| | | | 286,332 | | | | | | 231,525 | | |
Food and beverage revenues
|
| | | | 19,502 | | | | | | 21,281 | | |
Others
|
| | | | 2,936 | | | | | | 1,649 | | |
Leased hotels revenues
|
| | | | 308,770 | | | | | | 254,455 | | |
Retail revenues
|
| | | | 69,176 | | | | | | 94,384 | | |
Others | | | | | 51,543 | | | | | | 48,919 | | |
Total | | | | | 990,341 | | | | | | 966,697 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Accounts receivable
|
| | | | 114,692 | | | | | | 158,149 | | |
Less: Allowance for doubtful accounts
|
| | | | (14,731) | | | | | | (17,326) | | |
Accounts receivable, net
|
| | | | 99,961 | | | | | | 140,823 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
At the beginning of the year/period
|
| | | | 14,966 | | | | | | 14,731 | | |
Allowance (reversed) made during the year/period
|
| | | | (235) | | | | | | 2,595 | | |
At the end of the year/period
|
| | | | 14,731 | | | | | | 17,326 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Current
|
| | | | 7,171 | | | | | | 8,679 | | |
Non-current
|
| | | | 62,615 | | | | | | 60,562 | | |
Contract assets
|
| | | | 69,786 | | | | | | 69,241 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Current
|
| | | | 233,735 | | | | | | 216,380 | | |
Non-current
|
| | | | 267,909 | | | | | | 271,725 | | |
Contract liabilities
|
| | | | 501,644 | | | | | | 488,105 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Upfront franchise fees
|
| | | | 303,216 | | | | | | 311,202 | | |
Advances from sales of hotel supplies and other products
|
| | | | 111,633 | | | | | | 103,461 | | |
Loyalty program
|
| | | | 48,691 | | | | | | 43,064 | | |
Others
|
| | | | 38,104 | | | | | | 30,378 | | |
Deferred revenue
|
| | | | 501,644 | | | | | | 488,105 | | |
| | |
For the six months ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net income attributable to the Company
|
| | | | 73,943 | | | | | | 69,047 | | |
Accretion to the redemption value of
|
| | | | (15,115) | | | | | | — | | |
redeemable Class A ordinary shares(i)
|
| | | | | | | | | | | | |
Net income available to ordinary shares
|
| | | | 58,828 | | | | | | 69,047 | | |
Denominator: | | | | | | | | | | | | | |
Weighted average number of ordinary shares
|
| | | | 268,464,450 | | | | | | 376,970,454 | | |
Basic and diluted net income per ordinary share (in RMB)
|
| | | | 0.22 | | | | | | 0.18 | | |
| | |
Number of
share options |
| |
Weighted
average exercise price (RMB) |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value (RMB’000) |
| ||||||||||||
Outstanding at January 1, 2022
|
| | | | 17,740,297 | | | | | | 5.06 | | | | | | | | | | | | | | |
Grant
|
| | | | 620,095 | | | | | | 10.25 | | | | | | | | | | | | | | |
Forfeiture
|
| | | | (54,432) | | | | | | 5.02 | | | | | | | | | | | | | | |
Outstanding at June 30, 2022
|
| | | | 18,305,960 | | | | | | 5.24 | | | | | | 8.78 | | | | | | 449,232 | | |
Expect to vest as of June 30, 2022
|
| | | | 18,305,960 | | | | | | 5.24 | | | | | | 8.78 | | | | | | 449,232 | | |
| | |
For the six
months ended June 30, 2022 |
| |||
Risk-free rate of return(1)
|
| | | | 3.1% | | |
Volatility(2) | | | | | 38.99% | | |
Expected dividend yield(3)
|
| | | | 0% | | |
Fair value of ordinary share (in RMB)(4)
|
| | | | 29.78 | | |
Exercise Multiple(5)
|
| | | | 2.2 | | |
Expected term(6)
|
| | | | 10 | | |
Name of party
|
| |
Relationship
|
|
Trip.com Group Ltd. and its subsidiaries | | | Ultimate parent of a principal | |
(collectively referred to as “Trip.com Group”) | | | shareholder of the Company | |
| | |
For the six months ended June 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Hotel reservation payments collected on behalf of the Group | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 255,130 | | | | | | 270,569 | | |
Hotel reservation service fees | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 10,341 | | | | | | 5,056 | | |
| | |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Amounts due from related parties | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 51,937 | | | | | | 54,865 | | |
Other amounts due to related parties | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 1,772 | | | | | | 2,541 | | |
| | |
Class A
ordinary shares with liquidation preference |
| |
Class A
ordinary shares |
| |
Class B
ordinary shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive loss |
| |
Total
(deficit) equity attributable to shareholders of the Company |
| |
Non-
controlling interests |
| |
Total
(deficit) equity |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Number
of shares |
| |
RMB’000
|
| |
Number
of shares |
| |
RMB’000
|
| |
Number
of shares |
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| ||||||||||||||||||||||||||||||||||||
Balances at January 1, 2021
|
| | |
|
60,912,400
|
| | | |
|
43
|
| | | |
|
97,909,001
|
| | | |
|
74
|
| | | |
|
73,680,917
|
| | | |
|
56
|
| | | | | — | | | | |
|
(306,342)
|
| | | | | — | | | | |
|
(306,169)
|
| | | |
|
(9,427)
|
| | | |
|
(315,596)
|
| |
Profit (loss) for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,943 | | | | | | — | | | | | | 73,943 | | | | | | (3,264) | | | | | | 70,679 | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,955) | | | | | | (4,955) | | | | | | — | | | | | | (4,955) | | |
Total comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,943 | | | | | | (4,955) | | | | | | 68,988 | | | | | | (3,264) | | | | | | 65,724 | | |
Accretion to the redemption value of redeemable Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,115) | | | | | | — | | | | | | (15,115) | | | | | | — | | | | | | (15,115) | | |
Recalssification of Class A
ordinary shares with liquidation preference upon termination of preference rights |
| | | | (60,912,400) | | | | | | (43) | | | | | | 60,912,400 | | | | | | 43 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Reclassification of redeemable Class A ordinary shares upon termination of preference rights
|
| | | | — | | | | | | — | | | | | | 153,290,800 | | | | | | 107 | | | | | | — | | | | | | — | | | | | | 896,401 | | | | | | — | | | | | | — | | | | | | 896,508 | | | | | | — | | | | | | 896,508 | | |
Share repurchase
|
| | | | — | | | | | | — | | | | | | (8,822,664) | | | | | | (6) | | | | | | — | | | | | | — | | | | | | (111,254) | | | | | | — | | | | | | — | | | | | | (111,260) | | | | | | — | | | | | | (111,260) | | |
Distribution to shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,645) | | | | | | — | | | | | | — | | | | | | (20,645) | | | | | | — | | | | | | (20,645) | | |
Balances at June 30,
2021 |
| | | | — | | | | | | — | | | | | | 303,289,537 | | | | | | 218 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 764,502 | | | | | | (247,514) | | | | | | (4,955) | | | | | | 512,307 | | | | | | (12,691) | | | | | | 499,616 | | |
| | |
Class A ordinary shares
|
| |
Class B ordinary shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive loss |
| |
Total
equity attributable to shareholders of the Company |
| |
Non-
controlling interests |
| |
Total
equity |
| ||||||||||||||||||||||||||||||||||||
| | |
Number
of shares |
| |
RMB’000
|
| |
Number
of shares |
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| ||||||||||||||||||||||||||||||
Balances at January 1, 2022
|
| | | | 303,289,537 | | | | | | 218 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 764,502 | | | | | | (176,403) | | | | | | (8,947) | | | | | | 579,426 | | | | | | (14,811) | | | | | | 564,615 | | |
Profit (loss) for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 69,047 | | | | | | — | | | | | | 69,047 | | | | | | (1,502) | | | | | | 67,545 | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,676 | | | | | | 4,676 | | | | | | — | | | | | | 4,676 | | |
Total comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 69,047 | | | | | | 4,676 | | | | | | 73,723 | | | | | | (1,502) | | | | | | 72,221 | | |
Balances at June 30, 2022
|
| | | | 303,289,537 | | | | | | 218 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 764,502 | | | | | | (107,356) | | | | | | (4,271) | | | | | | 653,149 | | | | | | (16,313) | | | | | | 636,836 | | |
Purchaser
|
| |
Date of Issuance
|
| |
Title and Number of
Securities |
| |
Consideration
|
|
Ordinary Shares | | | | | | | | | | |
Engine Holdings Limited | | |
February 3, 2021
|
| | 35,389,948 Class A ordinary shares | | | in exchange of the existing equity interests in Atour Shanghai held by affiliates of Engine Holdings Limited before the Restructuring | |
Li Real Limited | | |
February 3, 2021
|
| | 14,876,172 Class A ordinary shares | | | in exchange of the existing equity interests in Atour Shanghai held by affiliates of Li Real Limited before the Restructuring | |
GLV Holding Limited | | |
February 3, 2021
|
| | 20,673,814 Class A ordinary shares | | | in exchange of the existing equity interests in Atour Shanghai held by affiliates | |
Purchaser
|
| |
Date of Issuance
|
| |
Title and Number of
Securities |
| |
Consideration
|
|
| | | | | | | | | of GLV Holding Limited before the Restructuring | |
Sea Pearl Worldwide Holding Limited | | |
February 3, 2021
|
| | 69,177,590 Class B ordinary shares | | | in exchange of the existing equity interests in Atour Shanghai held by affiliates of Sea Pearl Worldwide Holding Limited before the Restructuring | |
Sea Pearl Worldwide Holding Limited | | | March 3, 2021 | | | 4,503,327 Class B ordinary shares | | | US$450.3 | |
Engine Holdings Limited | | | March 3, 2021 | | | 301,464 Class A ordinary shares | | | US$30.1 | |
Li Real Limited | | | March 3, 2021 | | | 50,244 Class A ordinary shares | | | US$5.0 | |
Ikaria Hotel Investment Holding Limited | | | March 3, 2021 | | | 5,923,200 Class A ordinary shares | | | in exchange of the existing equity interests in Atour Shanghai held by affiliates of Ikaria Hotel Investment Holding Limited before the Restructuring | |
Trip.com Travel Singapore Pte. Ltd. | | | March 3, 2021 | | | 48,394,000 Class A ordinary shares | | | in exchange of the existing equity interests in Atour Shanghai held by affiliates of Trip.com Travel Singapore Pte. Ltd. before the Restructuring | |
Sea Pearl Worldwide Holding Limited | | |
March 29, 2021
|
| | 1,935,663 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interests in Atour Shanghai beneficially owned by a minority shareholder before the Restructuring. The 1,935,663 Class A ordinary shares are held by Sea Pearl Worldwide Holding Limited on behalf and for the benefit of the minority shareholder. Haijun Wang disclaims economic interests with respect to the foregoing Class A ordinary shares. | |
Shanghai Yi Nan Enterprise Management Partnership | | | April 23, 2021 | | | 98,973,600 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai held by affiliates of Shanghai Yi Nan | |
Purchaser
|
| |
Date of Issuance
|
| |
Title and Number of
Securities |
| |
Consideration
|
|
| | | | | | | | | Enterprise Management Partnership before the Restructuring | |
Diviner Limited | | | April 23, 2021 | | | 60,912,400 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai held by affiliates of Diviner Limited before the Restructuring. | |
Xing Duo Technology Investment Limited | | | May 17, 2021 | | | 5,360,625 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai beneficially owned by affiliates of Xing Duo Technology Investment Limited before the Restructuring. | |
Vsixty Limited | | | May 17, 2021 | | | 1,753,720 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai beneficially owned by affiliates of Vsixty Limited before the Restructuring. | |
Every Fair Limited | | | May 17, 2021 | | | 3,731,140 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai beneficially owned by affiliates of Every Fair Limited before the Restructuring. | |
Rui Duo Investment Limited | | | May 17, 2021 | | | 545,149 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai beneficially owned by affiliates of Rui Duo Investment Limited before the Restructuring. | |
Fortune River Limited | | | May 17, 2021 | | | 272,574 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai beneficially owned by affiliates of Fortune River Limited before the Restructuring. | |
Purchaser
|
| |
Date of Issuance
|
| |
Title and Number of
Securities |
| |
Consideration
|
|
East Way Holding Limited | | | May 17, 2021 | | | 4,195,824 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai beneficially owned by affiliates of East Way Holding Limited before the Restructuring. | |
Warrants | | | | | | | | | | |
Holgus Junlian Chengyu Venture Capital Co., Ltd. (
), Zhuhai Junlian Lingheng Equity Investment Enterprise LLP ( ) |
| |
February 8, 2021
|
| |
Warrant to purchase 98,973,600 Class A ordinary shares
|
| |
N/A
|
|
Trip.com Travel Singapore Pte. Ltd. | | |
February 8, 2021
|
| | Warrant to purchase 48,394,000 Class A ordinary shares | | | N/A | |
Ikaria Hotel Investment Holding Limited | | |
February 8, 2021
|
| | Warrant to purchase 5,923,200 Class A ordinary shares | | | N/A | |
Xing Duo Technology Investment Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 5,360,625 Class A ordinary shares | | | N/A | |
Vsixty Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 1,753,720 Class A ordinary shares | | | N/A | |
Diviner Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 60,912,400 Class A ordinary shares | | | N/A | |
Every Fair Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 3,731,140 Class A ordinary shares | | | N/A | |
Rui Duo Investment Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 545,149 Class A ordinary shares | | | N/A | |
Fortune River Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 272,574 Class A ordinary shares | | | N/A | |
East Way Holding Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 4,195,824 Class A ordinary shares | | | N/A | |
Options | | | | | | | | | | |
Certain executive officers, employees and consultants | | | April 2, 2021 | | | 17,923,060 ordinary shares underlying 17,923,060 options | | | Past and future services provided by these individuals to our group | |
|
Exhibit
Number |
| |
Description of Document
|
|
| 1.1† | | | | |
| 3.1† | | | | |
| 3.2† | | | | |
| 4.1† | | | | |
| 4.2† | | | | |
| 4.3† | | | | |
| 4.4† | | | | |
| 5.1† | | | | |
| 8.1† | | | | |
| 8.2† | | | | |
| 10.1† | | | | |
| 10.2† | | | | |
| 10.3† | | | | |
| 10.4† | | | | |
| 21.1† | | | | |
| 23.1 | | | | |
| 23.2† | | | | |
| 23.3† | | | | |
| 24.1† | | | | |
| 99.1† | | | | |
| 99.2† | | | | |
| 99.3† | | | | |
| 99.4† | | | | |
| 99.5† | | | | |
| 99.6† | | | | |
| 107† | | | |
|
Signature
|
| |
Title
|
|
|
/s/ Haijun Wang
Haijun Wang
|
| | Chairman of the Board of Director and Chief Executive Officer (principal executive officer) | |
|
/s/ Rui Zhao
Rui Zhao
|
| | Co-Chief Financial Officer (principal financial and accounting officer) | |
|
*
Hong Lu
|
| | Director, Senior Vice President | |
|
*
Lijun Gao
|
| | Director, Vice President | |
|
*
Shiwei Zhou
|
| | Director | |
|
*
Danyang Bian
|
| | Director | |
|
*
Hongbin Zhou
|
| | Director | |
| *By: | | |
/s/ Haijun Wang
|
| | | |
| | | |
Name: Haijun Wang
Attorney-in-fact |
| | | |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the use of our report dated June 17, 2022, with respect to the consolidated financial statements of Atour Lifestyle Holdings Limited, included herein and to the reference to our firm under the heading “Experts” in the prospectus.
/S/ KPMG Huazhen LLP
Shanghai, China
October 3, 2022