| | |
Per ADS
|
| |
Total
|
|
Initial public offering price
|
| |
US$11.00
|
| |
US$52,250,000
|
|
Underwriting discounts and commissions(1)
|
| |
US$0.77
|
| |
US$3,657,500
|
|
Proceeds, before expenses, to us
|
| |
US$10.23
|
| |
US$48,592,500
|
|
| BofA Securities | | |
Citigroup
|
| |
CICC
|
| |
CMBI
|
|
| Redbridge Securities LLC | | | | | | | | |
Tiger Brokers
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 17 | | | |
| | | | 20 | | | |
| | | | 25 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 81 | | | |
| | | | 87 | | | |
| | | | 120 | | | |
| | | | 129 | | | |
| | | | 155 | | | |
| | | | 169 | | | |
| | | | 177 | | | |
| | | | 180 | | | |
| | | | 182 | | | |
| | | | 194 | | | |
| | | | 202 | | | |
| | | | 204 | | | |
| | | | 210 | | | |
| | | | 218 | | | |
| | | | 219 | | | |
| | | | 220 | | | |
| | | | 221 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||
| | |
(in thousands except percentage)
|
| |||||||||||||||||||||||||||
| | |
(unaudited)
|
| |||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 873,965 | | | | | | 56.2 | | | | | | 995,977 | | | | | | 140,012 | | | | | | 60.8 | | |
Leased hotels
|
| | | | 475,808 | | | | | | 30.6 | | | | | | 414,020 | | | | | | 58,202 | | | | | | 25.3 | | |
Retail revenues and others
|
| | | | 205,686 | | | | | | 13.2 | | | | | | 226,813 | | | | | | 31,885 | | | | | | 13.9 | | |
Net revenues
|
| | | | 1,555,459 | | | | | | 100.0 | | | | | | 1,636,810 | | | | | | 230,099 | | | | | | 100.0 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hotel operating costs
|
| | | | (1,025,141) | | | | | | (65.9) | | | | | | (1,037,383) | | | | | | (145,833) | | | | | | (63.4) | | |
Other operating costs
|
| | | | (111,704) | | | | | | (7.2) | | | | | | (118,550) | | | | | | (16,665) | | | | | | (7.2) | | |
Selling and marketing expenses
|
| | | | (82,913) | | | | | | (5.3) | | | | | | (85,937) | | | | | | (12,081) | | | | | | (5.3) | | |
General and administrative expenses
|
| | | | (134,579) | | | | | | (8.7) | | | | | | (132,968) | | | | | | (18,692) | | | | | | (8.1) | | |
Technology and development expenses
|
| | | | (34,699) | | | | | | (2.2) | | | | | | (50,216) | | | | | | (7,059) | | | | | | (3.1) | | |
Pre-opening expenses
|
| | | | (17,595) | | | | | | (1.1) | | | | | | — | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | | | (1,406,631) | | | | | | (90.4) | | | | | | (1,425,054) | | | | | | (200,330) | | | | | | (87.1) | | |
Other operating income
|
| | | | 12,314 | | | | | | 0.8 | | | | | | 31,583 | | | | | | 4,440 | | | | | | 1.9 | | |
Income from operation
|
| | | | 161,142 | | | | | | 10.4 | | | | | | 243,339 | | | | | | 34,209 | | | | | | 14.9 | | |
Interest income
|
| | | | 3,999 | | | | | | 0.3 | | | | | | 9,485 | | | | | | 1,333 | | | | | | 0.6 | | |
Gain from short-term investments
|
| | | | 6,384 | | | | | | 0.4 | | | | | | 6,537 | | | | | | 919 | | | | | | 0.4 | | |
Interest expenses
|
| | | | (5,934) | | | | | | (0.4) | | | | | | (4,855) | | | | | | (683) | | | | | | (0.3) | | |
Other loss, net
|
| | | | (1,878) | | | | | | (0.1) | | | | | | (3,059) | | | | | | (430) | | | | | | (0.2) | | |
Income before income tax
|
| | | | 163,713 | | | | | | 10.5 | | | | | | 251,447 | | | | | | 35,348 | | | | | | 15.4 | | |
Income tax expense
|
| | | | (50,924) | | | | | | (3.3) | | | | | | (72,762) | | | | | | (10,229) | | | | | | (4.4) | | |
Net income
|
| | | | 112,789 | | | | | | 7.3 | | | | | | 178,685 | | | | | | 25,119 | | | | | | 10.9 | | |
Less: net loss attributable to non-controlling interests
|
| | | | (3,133) | | | | | | (0.2) | | | | | | (1,692) | | | | | | (238) | | | | | | (0.1) | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||
| | |
(in thousands except percentage)
|
| |||||||||||||||||||||||||||
| | |
(unaudited)
|
| |||||||||||||||||||||||||||
Net income attributable to the Company
|
| | | | 115,922 | | | | | | 7.5 | | | | | | 180,377 | | | | | | 25,357 | | | | | | 11.0 | | |
Less: accretion of redeemable Class A ordinary shares
|
| | | | (15,115) | | | | | | (1.0) | | | | | | — | | | | | | — | | | | | | — | | |
Net income available to shareholders of the
Company |
| | | | 100,807 | | | | | | 6.5 | | | | | | 180,377 | | | | | | 25,357 | | | | | | 11.0 | | |
Net income
|
| | | | 112,789 | | | | | | 7.3 | | | | | | 178,685 | | | | | | 25,119 | | | | | | 10.9 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | (3,859) | | | | | | (0.2) | | | | | | 9,404 | | | | | | 1,322 | | | | | | 0.6 | | |
Other comprehensive (loss) income, net of income taxes
|
| | | | (3,859) | | | | | | (0.2) | | | | | | 9,404 | | | | | | 1,322 | | | | | | 0.6 | | |
Total comprehensive income
|
| | | | 108,930 | | | | | | 7.0 | | | | | | 188,089 | | | | | | 26,441 | | | | | | 11.5 | | |
Comprehensive loss attributable to non-controlling interests
|
| | | | (3,133) | | | | | | (0.2) | | | | | | (1,692) | | | | | | (238) | | | | | | (0.1) | | |
Comprehensive income attributable to the Company
|
| | | | 112,063 | | | | | | 7.2 | | | | | | 189,781 | | | | | | 26,679 | | | | | | 11.6 | | |
|
| | |
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$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Long-term borrowings, non-current portion
|
| | | | 4,000 | | | | | | 597 | | | | | | 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 317,539,537 shares issued and outstanding on an as adjusted basis as of June 30, 2022) |
| | | | 218 | | | | | | 33 | | | | | | 228 | | | | | | 34 | | |
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 | | | | | | 56 | | | | | | 8 | | |
Additional paid-in capital
|
| | | | 764,502 | | | | | | 114,137 | | | | | | 1,060,187 | | | | | | 158,282 | | |
Accumulated deficit
|
| | | | (107,356) | | | | | | (16,028) | | | | | | (107,356) | | | | | | (16,028) | | |
Accumulated other comprehensive loss
|
| | | | (4,271) | | | | | | (638) | | | | | | (4,271) | | | | | | (638) | | |
Total equity attributable to shareholders of the Company
|
| | | | 653,149 | | | | | | 97,512 | | | | | | 948,844 | | | | | | 141,658 | | |
Non-controlling interests
|
| | | | (16,313) | | | | | | (2,435) | | | | | | (16,313) | | | | | | (2,435) | | |
Total capitalization
|
| | | | 640,836 | | | | | | 95,674 | | | | | | 936,531 | | | | | | 139,820 | | |
| | |
Per
Ordinary Share |
| |
Per ADS
|
|
Initial public offering price
|
| |
US$3.67
|
| |
US$11.00
|
|
Net tangible book value as of June 30, 2022
|
| |
US$0.24
|
| |
US$0.72
|
|
As adjusted net tangible book value after giving effect to this offering
|
| |
US$0.35
|
| |
US$1.04
|
|
Amount of dilution in net tangible book value to new investors in this offering
|
| |
US$3.32
|
| |
US$9.96
|
|
| | |
Ordinary shares
Purchased |
| |
Total Consideration
|
| |
Average
Price Per Ordinary Share |
| |
Average
Price Per ADS |
| ||||||||||||||||||||||||
|
Amount
(in thousands |
| | | | | | | |||||||||||||||||||||||||||||
|
Number
|
| |
Percent
|
| |
of US$)
|
| |
Percent
|
| |
US$
|
| |
US$
|
| ||||||||||||||||||||
Existing shareholders
|
| | | | 376,970,454 | | | | | | 96.4% | | | | | | 132,690 | | | | | | 71.7% | | | | | | 0.35 | | | | | | 1.05 | | |
New investors
|
| | | | 14,250,000 | | | | | | 3.6% | | | | | | 52,250 | | | | | | 28.3% | | | | | | 3.67 | | | | | | 11.00 | | |
Total
|
| | | | 391,220,454 | | | | | | 100.0% | | | | | | 184,940 | | | | | | 100.0% | | | | | | — | | | | | | — | | |
|
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 | | | | | | 2,091 | | | | | | 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,
|
| |
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 | | | 52 | | | Co-Chief Operating Officer | |
Yisong Zhao | | | 48 | | | Chief People Officer | |
Lijun Gao | | | 39 | | | 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
|
| |
44,412,523
|
| |
73,680,917
|
| |
30.2
|
| |
74.1
|
|
Rui Zhao
|
| |
*
|
| |
—
|
| |
*
|
| |
*
|
| |
—
|
| |
*
|
| |
*
|
|
Shoudong Wang
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| | | |
Hong Lu(2)
|
| |
4,000,000
|
| |
—
|
| |
1.1
|
| |
4,000,000
|
| |
—
|
| |
1.0
|
| |
*
|
|
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
|
| |
52,594,879
|
| |
73,680,917
|
| |
32.8
|
| |
52,594,879
|
| |
73,680,917
|
| |
31.6
|
| |
74.3
|
|
Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | |
Sea Pearl Worldwide Holding Limited(1)
|
| |
44,412,523
|
| |
73,680,917
|
| |
31.3
|
| |
44,412,523
|
| |
73,680,917
|
| |
30.2
|
| |
74.1
|
|
Legend Capital(9)
|
| |
114,469,418
|
| |
—
|
| |
30.4
|
| |
114,469,418
|
| |
—
|
| |
29.3
|
| |
10.9
|
|
Diviner Limited(10)
|
| |
60,912,400
|
| |
—
|
| |
16.2
|
| |
60,912,400
|
| |
—
|
| |
15.6
|
| |
5.8
|
|
| | |
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 |
| |
%
|
| |
%***
|
| ||
Trip.com Travel Singapore Pte. Ltd.(11)
|
| |
55,970,815
|
| |
—
|
| |
14.8
|
| |
55,970,815
|
| |
—
|
| |
14.3
|
| |
5.3
|
|
GLV Holding
Limited(12) |
| |
20,673,814
|
| |
—
|
| |
5.5
|
| |
20,673,814
|
| |
—
|
| |
5.3
|
| |
2.0
|
|
Engine Holdings Limited(13)
|
| |
19,691,412
|
| |
—
|
| |
5.2
|
| |
19,691,412
|
| |
—
|
| |
5.0
|
| |
—
|
|
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 ADSs |
| |||
BofA Securities, Inc.
|
| | | | 2,660,000 | | |
Citigroup Global Markets Inc.
|
| | | | 1,377,500 | | |
China International Capital Corporation Hong Kong Securities Limited
|
| | | | 356,250 | | |
CMB International Capital Limited
|
| | | | 356,250 | | |
Redbridge Securities LLC
|
| | | | — | | |
Tiger Brokers (NZ) Limited
|
| | | | — | | |
Total
|
| | | | 4,750,000 | | |
| | |
Per ADS
|
| |
Without Option
|
| |
With Option
|
|
Public offering price
|
| |
US$11.00
|
| |
US$52,250,000
|
| |
US$60,087,500
|
|
Underwriting discount
|
| |
US$0.77
|
| |
US$3,657,500
|
| |
US$4,206,125
|
|
Proceeds, before expenses, to us
|
| |
US$10.23
|
| |
US$48,592,500
|
| |
US$55,881,375
|
|
Expenses
|
| |
Amount
|
|
U.S. Securities and Exchange Commission registration fee
|
| |
US$ 65,400.00
|
|
Nasdaq listing fee
|
| |
US$ 150,000.00
|
|
FINRA filing fee
|
| |
US$ 44,850.00
|
|
Printing and engraving expenses
|
| |
US$ 290,000.00
|
|
Legal fees and expenses
|
| |
US$3,336,335.72
|
|
Accounting fees and expenses
|
| |
US$ 559,860.26
|
|
Total | | |
US$4,446,445.98
|
|
| | |
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%
|
| |
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
|
|
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) | | |
Reclassification 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 | | |