| | |
Per ADS
|
| |
Total
|
|
Offering price
|
| |
US$14.800
|
| |
US$85,248,000
|
|
Underwriting discounts and commissions(1)
|
| |
US$0.444
|
| |
US$2,557,440
|
|
Proceeds, before expenses, to the Selling Shareholder
|
| |
US$14.356
|
| |
US$82,690,560
|
|
|
BofA Securities
|
| |
CMBI
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 20 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 103 | | | |
| | | | 117 | | | |
| | | | 131 | | | |
| | | | 139 | | | |
| | | | 142 | | | |
| | | | 143 | | | |
| | | | 155 | | | |
| | | | 163 | | | |
| | | | 165 | | | |
| | | | 171 | | | |
| | | | 178 | | | |
| | | | 179 | | | |
| | | | 180 | | | |
| | | | 181 | | |
| | |
Year ended December 31,
|
| |
Three Months ended March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 926,307 | | | | | | 1,220,301 | | | | | | 1,360,843 | | | | | | 273,805 | | | | | | 446,798 | | | | | | 65,059 | | |
Leased hotels
|
| | | | 496,470 | | | | | | 630,238 | | | | | | 552,929 | | | | | | 111,581 | | | | | | 187,310 | | | | | | 27,274 | | |
Retail revenues and others
|
| | | | 143,775 | | | | | | 297,038 | | | | | | 349,211 | | | | | | 66,728 | | | | | | 139,828 | | | | | | 20,361 | | |
Net revenues
|
| | | | 1,566,552 | | | | | | 2,147,577 | | | | | | 2,262,983 | | | | | | 452,114 | | | | | | 773,936 | | | | | | 112,694 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hotel operating costs
|
| | | | (1,150,101) | | | | | | (1,419,578) | | | | | | (1,393,312) | | | | | | (323,168) | | | | | | (381,632) | | | | | | (55,570) | | |
Other operating costs
|
| | | | (78,746) | | | | | | (163,324) | | | | | | (186,685) | | | | | | (31,923) | | | | | | (71,654) | | | | | | (10,434) | | |
Selling and marketing expense
|
| | | | (70,972) | | | | | | (124,210) | | | | | | (139,929) | | | | | | (23,776) | | | | | | (56,009) | | | | | | (8,156) | | |
General and administrative expense
|
| | | | (131,366) | | | | | | (197,064) | | | | | | (350,009) | | | | | | (45,518) | | | | | | (193,204) | | | | | | (28,133) | | |
Technology and development expense
|
| | | | (33,649) | | | | | | (52,121) | | | | | | (66,182) | | | | | | (17,808) | | | | | | (16,790) | | | | | | (2,445) | | |
Pre-opening expense
|
| | | | (61,878) | | | | | | (17,595) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | |
|
(1,526,712)
|
| | | |
|
(1,973,892)
|
| | | | | (2,136,117) | | | | |
|
(442,193)
|
| | | |
|
(719,289)
|
| | | |
|
(104,738)
|
| |
Other operating income
|
| | | | 23,429 | | | | | | 22,371 | | | | | | 38,094 | | | | | | 3,099 | | | | | | 7,230 | | | | | | 1,053 | | |
Income from operations
|
| | |
|
63,269
|
| | | |
|
196,056
|
| | | | | 164,960 | | | | | | 13,020 | | | | | | 61,877 | | | | | | 9,009 | | |
Interest income
|
| | | | 707 | | | | | | 6,722 | | | | | | 14,456 | | | | | | 1,917 | | | | | | 4,843 | | | | | | 705 | | |
Gain from short-term investment
|
| | | | 11,046 | | | | | | 8,745 | | | | | | 8,455 | | | | | | 1,760 | | | | | | 4,110 | | | | | | 598 | | |
Change in fair value of short-term investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,244 | | | | | | 181 | | |
Interest expenses
|
| | | | (1,481) | | | | | | (7,937) | | | | | | (6,501) | | | | | | (1,490) | | | | | | (1,927) | | | | | | (281) | | |
Other income (expenses), net
|
| | | | 1,883 | | | | | | 301 | | | | | | (814) | | | | | | (53) | | | | | | 551 | | | | | | 80 | | |
Income before income tax
|
| | | | 75,424 | | | | | | 203,887 | | | | | | 180,556 | | | | | | 15,154 | | | | | | 70,698 | | | | | | 10,292 | | |
Income tax expense
|
| | | | (37,602) | | | | | | (64,217) | | | | | | (84,474) | | | | | | (7,944) | | | | | | (52,626) | | | | | | (7,663) | | |
Net income
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
Less: net (loss) income attributable to non-controlling interests
|
| | | | (4,229) | | | | | | (5,384) | | | | | | (2,017) | | | | | | (614) | | | | | | 197 | | | | | | 26 | | |
Net income attributable to the Company
|
| | | | 42,051 | | | | | | 145,054 | | | | | | 98,099 | | | | | | 7,824 | | | | | | 17,875 | | | | | | 2,603 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Summary Consolidated Balance Sheets Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,038,583 | | | | | | 1,589,161 | | | | | | 1,974,927 | | | | | | 287,572 | | |
Property and equipment, net
|
| | | | 439,015 | | | | | | 360,300 | | | | | | 342,562 | | | | | | 49,881 | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | 1,932,000 | | | | | | 1,868,615 | | | | | | 272,091 | | |
Total assets
|
| | | | 2,245,147 | | | | | | 4,762,026 | | | | | | 5,199,436 | | | | | | 757,096 | | |
Short-term borrowings
|
| | | | 64,808 | | | | | | 142,828 | | | | | | 181,848 | | | | | | 26,479 | | |
Long-term borrowings (current and non-current)
|
| | | | 44,630 | | | | | | 31,130 | | | | | | 31,130 | | | | | | 4,533 | | |
Deferred revenue (current and non-current)
|
| | | | 501,644 | | | | | | 480,837 | | | | | | 519,114 | | | | | | 75,589 | | |
Accrued expenses and other payables
|
| | | | 447,380 | | | | | | 330,282 | | | | | | 532,373 | | | | | | 77,520 | | |
Operating lease liabilities (current and non-current)
|
| | | | — | | | | | | 2,125,000 | | | | | | 2,063,728 | | | | | | 300,502 | | |
Total liabilities
|
| | | | 1,680,532 | | | | | | 3,574,620 | | | | | | 3,855,486 | | | | | | 561,403 | | |
Total equity
|
| | | | 564,615 | | | | | | 1,187,406 | | | | | | 1,343,950 | | | | | | 195,693 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net cash generated from operating activities
|
| | | | 118,670 | | | | | | 417,879 | | | | | | 283,677 | | | | | | (75,202) | | | | | | 361,657 | | | | | | 52,664 | | |
Net cash used in investing
activities |
| | | | (105,527) | | | | | | (42,225) | | | | | | (192,225) | | | | | | (7,525) | | | | | | (13,509) | | | | | | (1,968) | | |
Net cash generated from/ (used in) financing activities
|
| | | | 48,011 | | | | | | (161,080) | | | | | | 456,310 | | | | | | 56,452 | | | | | | 39,020 | | | | | | 5,681 | | |
Net increase / (decrease) in cash and
cash equivalents and restricted cash |
| | | | 61,154 | | | | | | 206,393 | | | | | | 550,578 | | | | | | (26,992) | | | | | | 385,766 | | | | | | 56,172 | | |
Cash and cash equivalents and
restricted cash at the beginning of the period |
| | | | 771,982 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 231,538 | | |
Cash and cash equivalents and restricted cash at the end of the period
|
| | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 1,012,537 | | | | | | 1,975,873 | | | | | | 287,710 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net income (GAAP)
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
Share-based compensation expense, net of tax
effect of nil(1) |
| | | | — | | | | | | — | | | | | | 163,193 | | | | | | — | | | | | | 141,580 | | | | | | 20,616 | | |
Adjusted Net income (Non-GAAP)
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 259,275 | | | | | | 7,210 | | | | | | 159,652 | | | | | | 23,245 | | |
Net income (GAAP)
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
Interest expenses
|
| | | | 1,481 | | | | | | 7,937 | | | | | | 6,501 | | | | | | 1,490 | | | | | | 1,927 | | | | | | 281 | | |
Interest income
|
| | | | (707) | | | | | | (6,722) | | | | | | (14,456) | | | | | | (1,917) | | | | | | (4,843) | | | | | | (705) | | |
Income tax expense
|
| | | | 37,602 | | | | | | 64,217 | | | | | | 84,474 | | | | | | 7,944 | | | | | | 52,626 | | | | | | 7,663 | | |
Depreciation and amortization
|
| | | | 84,955 | | | | | | 93,911 | | | | | | 88,561 | | | | | | 19,042 | | | | | | 21,897 | | | | | | 3,188 | | |
EBITDA (Non-GAAP)
|
| | | | 161,153 | | | | | | 299,013 | | | | | | 261,162 | | | | | | 33,769 | | | | | | 89,679 | | | | | | 13,058 | | |
Share-based compensation expense, net of tax
effect of nil(1) |
| | | | — | | | | | | — | | | | | | 163,193 | | | | | | — | | | | | | 141,580 | | | | | | 20,616 | | |
Adjusted EBITDA (Non-GAAP)
|
| | | | 161,153 | | | | | | 299,013 | | | | | | 424,355 | | | | | | 33,769 | | | | | | 231,259 | | | | | | 33,674 | | |
| | |
As of December 31,
2020 |
| |
As of December 31,
2021 |
| |
As of December 31,
2022 |
| |
As of March 31,
2023 |
| ||||||||||||
Total hotels(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 537 | | | | | | 712 | | | | | | 899 | | | | | | 935 | | |
Leased hotels
|
| | | | 33 | | | | | | 33 | | | | | | 33 | | | | | | 33 | | |
All hotels
|
| | | | 570 | | | | | | 745 | | | | | | 932 | | | | | | 968 | | |
Hotel rooms(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 61,782 | | | | | | 81,594 | | | | | | 102,945 | | | | | | 107,520 | | |
Leased hotels
|
| | | | 4,836 | | | | | | 5,060 | | | | | | 5,053 | | | | | | 5,044 | | |
All hotels
|
| | | | 66,618 | | | | | | 86,654 | | | | | | 107,998 | | | | | | 112,564 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
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 |
| |
Exclusive of
requisitioned hotels(2) |
| |
Inclusive of
requisitioned hotels |
| ||||||||||||||||||||||||||||||
Occupancy rate (in percentage) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 66.9% | | | | | | 63.2% | | | | | | 67.4% | | | | | | 66.8% | | | | | | 62.9% | | | | | | 60.6% | | | | | | 49.9% | | | | | | 48.0% | | | | | | 72.1% | | | | | | 70.9% | | |
Leased hotels
|
| | | | 68.6% | | | | | | 67.6% | | | | | | 70.8% | | | | | | 71.1% | | | | | | 65.8% | | | | | | 67.2% | | | | | | 50.9% | | | | | | 54.0% | | | | | | 80.4% | | | | | | 80.4% | | |
All hotels
|
| | | | 67.1% | | | | | | 63.5% | | | | | | 67.7% | | | | | | 67.0% | | | | | | 63.0% | | | | | | 60.9% | | | | | | 50.0% | | | | | | 48.3% | | | | | | 72.5% | | | | | | 71.3% | | |
ADR (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 382.2 | | | | | | 379.2 | | | | | | 407.4 | | | | | | 405.2 | | | | | | 386.4 | | | | | | 379.0 | | | | | | 369.9 | | | | | | 369.6 | | | | | | 437.2 | | | | | | 437.0 | | |
Leased hotels
|
| | | | 467.7 | | | | | | 467.4 | | | | | | 517.0 | | | | | | 513.3 | | | | | | 465.0 | | | | | | 463.2 | | | | | | 460.0 | | | | | | 465.8 | | | | | | 544.8 | | | | | | 544.6 | | |
All hotels
|
| | | | 389.8 | | | | | | 386.8 | | | | | | 415.2 | | | | | | 412.7 | | | | | | 391.2 | | | | | | 383.9 | | | | | | 375.4 | | | | | | 375.8 | | | | | | 442.9 | | | | | | 442.6 | | |
RevPAR (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 268.9 | | | | | | 251.6 | | | | | | 288.1 | | | | | | 283.7 | | | | | | 256.3 | | | | | | 243.2 | | | | | | 195.3 | | | | | | 189.3 | | | | | | 330.5 | | | | | | 324.6 | | |
Leased hotels
|
| | | | 339.4 | | | | | | 334.1 | | | | | | 388.1 | | | | | | 387.5 | | | | | | 330.6 | | | | | | 336.9 | | | | | | 256.7 | | | | | | 276.0 | | | | | | 463.7 | | | | | | 463.5 | | |
All hotels
|
| | | | 275.1 | | | | | | 258.3 | | | | | | 294.9 | | | | | | 290.5 | | | | | | 260.7 | | | | | | 248.1 | | | | | | 198.9 | | | | | | 194.3 | | | | | | 336.8 | | | | | | 331.0 | | |
| | |
As of March 31, 2023
|
| |||||||||
| | |
(in thousands)
(unaudited) |
| |||||||||
| | |
RMB
|
| |
USD
|
| ||||||
Long-term borrowing, non-current portion
|
| | | | 2,000 | | | | | | 291 | | |
Equity | | | | | | | | | | | | | |
Class A ordinary shares (USD0.0001 par value; 2,900,000,000 shares authorized; 319,677,037 shares issued and outstanding)
|
| | | | 229 | | | | | | 33 | | |
Class B ordinary shares (USD0.0001 par value; and 100,000,000 shares authorized; 73,680,917 shares issued and outstanding)
|
| | | | 56 | | | | | | 8 | | |
Additional paid in capital
|
| | | | 1,427,769 | | | | | | 207,899 | | |
Accumulated deficit
|
| | | | (61,457) | | | | | | (8,949) | | |
Accumulated other comprehensive loss
|
| | | | (12,945) | | | | | | (1,885) | | |
Total equity attributable to shareholders of the Company
|
| | | | 1,353,652 | | | | | | 197,106 | | |
Non-controlling interests
|
| | | | (9,702) | | | | | | (1,413) | | |
Total capitalization
|
| | | | 1,345,950 | | | | | | 195,984 | | |
| | |
As of December 31,
2020(1) |
| |
As of December 31,
2021(1) |
| |
As of December 31,
2022(1) |
| |
As of March 31,
2023(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
|
| | | | 288 | | | | | | 33.6% | | | | | | 338 | | | | | | 31.2% | | | | | | 363 | | | | | | 28.0% | | | | | | 413 | | | | | | 29.9% | | |
Ramp-up stage
|
| | | | 109 | | | | | | 12.7% | | | | | | 114 | | | | | | 10.5% | | | | | | 124 | | | | | | 9.6% | | | | | | 106 | | | | | | 7.7% | | |
Mature stage
|
| | | | 461 | | | | | | 53.7% | | | | | | 631 | | | | | | 58.3% | | | | | | 808 | | | | | | 62.4% | | | | | | 862 | | | | | | 62.4% | | |
| | |
As of December 31,
2020 |
| |
As of December 31,
2021 |
| |
As of December 31,
2022 |
| |
As of March 31,
2023 |
| ||||||||||||
Total hotels(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 537 | | | | | | 712 | | | | | | 899 | | | | | | 935 | | |
Leased hotels
|
| | | | 33 | | | | | | 33 | | | | | | 33 | | | | | | 33 | | |
All hotels
|
| | | | 570 | | | | | | 745 | | | | | | 932 | | | | | | 968 | | |
Hotel rooms(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 61,782 | | | | | | 81,594 | | | | | | 102,945 | | | | | | 107,520 | | |
Leased hotels
|
| | | | 4,836 | | | | | | 5,060 | | | | | | 5,053 | | | | | | 5,044 | | |
All hotels
|
| | | | 66,618 | | | | | | 86,654 | | | | | | 107,998 | | | | | | 112,564 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
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 |
| |
Exclusive
of requisitioned hotels(2) |
| |
Inclusive
of requisitioned hotels |
| ||||||||||||||||||||||||||||||
Occupancy rate (in percentage)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 66.9% | | | | | | 63.2% | | | | | | 67.4% | | | | | | 66.8% | | | | | | 62.9% | | | | | | 60.6% | | | | | | 49.9% | | | | | | 48.0% | | | | | | 72.1% | | | | | | 70.9% | | |
Leased hotels
|
| | | | 68.6% | | | | | | 67.6% | | | | | | 70.8% | | | | | | 71.1% | | | | | | 65.8% | | | | | | 67.2% | | | | | | 50.9% | | | | | | 54.0% | | | | | | 80.4% | | | | | | 80.4% | | |
All hotels
|
| | | | 67.1% | | | | | | 63.5% | | | | | | 67.7% | | | | | | 67.0% | | | | | | 63.0% | | | | | | 60.9% | | | | | | 50.0% | | | | | | 48.3% | | | | | | 72.5% | | | | | | 71.3% | | |
ADR (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 382.2 | | | | | | 379.2 | | | | | | 407.4 | | | | | | 405.2 | | | | | | 386.4 | | | | | | 379.0 | | | | | | 369.9 | | | | | | 369.6 | | | | | | 437.2 | | | | | | 437.0 | | |
Leased hotels
|
| | | | 467.7 | | | | | | 467.4 | | | | | | 517.0 | | | | | | 513.3 | | | | | | 465.0 | | | | | | 463.2 | | | | | | 460.0 | | | | | | 465.8 | | | | | | 544.8 | | | | | | 544.6 | | |
All hotels
|
| | | | 389.8 | | | | | | 386.8 | | | | | | 415.2 | | | | | | 412.7 | | | | | | 391.2 | | | | | | 383.9 | | | | | | 375.4 | | | | | | 375.8 | | | | | | 442.9 | | | | | | 442.6 | | |
RevPAR (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 268.9 | | | | | | 251.6 | | | | | | 288.1 | | | | | | 283.7 | | | | | | 256.3 | | | | | | 243.2 | | | | | | 195.3 | | | | | | 189.3 | | | | | | 330.5 | | | | | | 324.6 | | |
Leased hotels
|
| | | | 339.4 | | | | | | 334.1 | | | | | | 388.1 | | | | | | 387.5 | | | | | | 330.6 | | | | | | 336.9 | | | | | | 256.7 | | | | | | 276.0 | | | | | | 463.7 | | | | | | 463.5 | | |
All hotels
|
| | | | 275.1 | | | | | | 258.3 | | | | | | 294.9 | | | | | | 290.5 | | | | | | 260.7 | | | | | | 248.1 | | | | | | 198.9 | | | | | | 194.3 | | | | | | 336.8 | | | | | | 331.0 | | |
| | |
Year Ended December 31,
|
| |
Three months ended March 31
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||||||||||||||
| | |
(in thousands except percentage)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 926,307 | | | | | | 59.1 | | | | | | 1,220,301 | | | | | | 56.8 | | | | | | 1,360,843 | | | | | | 60.1 | | | | | | 273,805 | | | | | | 60.6 | | | | | | 446,798 | | | | | | 65,059 | | | | | | 57.7 | | |
Leased hotels
|
| | | | 496,470 | | | | | | 31.7 | | | | | | 630,238 | | | | | | 29.4 | | | | | | 552,929 | | | | | | 24.5 | | | | | | 111,581 | | | | | | 24.7 | | | | | | 187,310 | | | | | | 27,274 | | | | | | 24.2 | | |
Retail revenues and others
|
| | | | 143,775 | | | | | | 9.2 | | | | | | 297,038 | | | | | | 13.8 | | | | | | 349,211 | | | | | | 15.4 | | | | | | 66,728 | | | | | | 14.7 | | | | | | 139,828 | | | | | | 20,361 | | | | | | 18.1 | | |
Net revenues
|
| | | | 1,566,552 | | | | | | 100.0 | | | | | | 2,147,577 | | | | | | 100.0 | | | | | | 2,262,983 | | | | | | 100.0 | | | | | | 452,114 | | | | | | 100.0 | | | | | | 773,936 | | | | | | 112,694 | | | | | | 100.0 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| | |||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | |||||||||||||||||||||||||||
| | |
(in thousands except percentage)
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Net revenues
|
| | | | 1,566,552 | | | | | | 100.0 | | | | | | 2,147,577 | | | | | | 100.0 | | | | | | 2,262,983 | | | | | | 100.0 | | | | | | 452,114 | | | | | | 100.0 | | | | | | 773,936 | | | | | | 112,694 | | | | | | 100.0 | | | | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hotel operating costs
|
| | | | 1,150,101 | | | | | | 73.4 | | | | | | 1,419,578 | | | | | | 66.1 | | | | | | 1,393,312 | | | | | | 61.6 | | | | | | 323,168 | | | | | | 71.5 | | | | | | 381,632 | | | | | | 55,570 | | | | | | 49.3 | | | | | |
Other operating costs
|
| | | | 78,746 | | | | | | 5.0 | | | | | | 163,324 | | | | | | 7.6 | | | | | | 186,685 | | | | | | 8.2 | | | | | | 31,923 | | | | | | 7.1 | | | | | | 71,654 | | | | | | 10,434 | | | | | | 9.3 | | | | | |
Selling and marketing expenses
|
| | | | 70,972 | | | | | | 4.5 | | | | | | 124,210 | | | | | | 5.8 | | | | | | 139,929 | | | | | | 6.2 | | | | | | 23,776 | | | | | | 5.3 | | | | | | 56,009 | | | | | | 8,156 | | | | | | 7.2 | | | | | |
General and administrative expenses
|
| | | | 131,366 | | | | | | 8.4 | | | | | | 197,064 | | | | | | 9.2 | | | | | | 350,009 | | | | | | 15.5 | | | | | | 45,518 | | | | | | 10.1 | | | | | | 193,204 | | | | | | 28,133 | | | | | | 25.0 | | | | | |
Technology and development expenses
|
| | | | 33,649 | | | | | | 2.1 | | | | | | 52,121 | | | | | | 2.4 | | | | | | 66,182 | | | | | | 2.9 | | | | | | 17,808 | | | | | | 3.9 | | | | | | 16,790 | | | | | | 2,445 | | | | | | 2.2 | | | | | |
Pre-opening expenses
|
| | | | 61,878 | | | | | | 3.9 | | | | | | 17,595 | | | | | | 0.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | |
Total operating costs and expenses
|
| | | | 1,526,712 | | | | | | 97.5 | | | | | | 1,973,892 | | | | | | 91.9 | | | | | | 2,136,117 | | | | | | 94.4 | | | | | | 442,193 | | | | | | 97.8 | | | | | | 719,289 | | | | | | 104,738 | | | | | | 92.9 | | | | | |
| | |
Year ended December 31,
|
| |
Three Months Ended March 31
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Hotel operating costs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 616,678 | | | | | | 795,661 | | | | | | 801,910 | | | | | | 174,029 | | | | | | 226,599 | | | | | | 32,995 | | |
Leased hotels
|
| | | | 533,423 | | | | | | 623,917 | | | | | | 591,402 | | | | | | 149,139 | | | | | | 155,033 | | | | | | 22,575 | | |
Total hotel operating costs
|
| | | | 1,150,101 | | | | | | 1,419,578 | | | | | | 1,393,312 | | | | | | 323,168 | | | | | | 381,632 | | | | | | 55,570 | | |
| | |
Year ended December 31,
|
| |
Three Months Ended March 31
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Rental expenses
|
| | | | 56,286 | | | | | | 11,899 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Personnel cost
|
| | | | 3,877 | | | | | | 3,605 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Others
|
| | | | 1,715 | | | | | | 2,091 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total pre-opening expenses
|
| | | | 61,878 | | | | | | 17,595 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
|
| | | | | | | | | | | |
(unaudited)
|
|
Risk-free rate of return
|
| |
2.90% ~ 3.10%
|
| |
1.70% ~ 3.20%
|
| |
3.10% ~ 4.00%
|
| |
3.8%
|
|
Volatility
|
| |
34.30% ~ 34.40%
|
| |
34.61% ~ 37.64%
|
| |
38.98% ~ 40.44%
|
| |
40.24% – 40.39%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
|
Fair value of ordinary share (in RMB)
|
| |
10.54 ~ 10.93
|
| |
11.93 ~ 31.74
|
| |
28.80 ~ 43.56
|
| |
42.0 – 54.0
|
|
Exercise multiple
|
| |
2.2
|
| |
2.2
|
| |
2.2
|
| |
2.2 – 2.8
|
|
Expected term
|
| |
10
|
| |
10
|
| |
10
|
| |
10
|
|
Date
|
| |
Fair Value
per Ordinary Shares |
| |
Discount for
Lack of Marketability (DLOM) |
| |
Discount
Rate |
| |||||||||
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% | | |
Date
|
| |
Fair Value
per Ordinary Shares |
| |
Discount for
Lack of Marketability (DLOM) |
| |
Discount
Rate |
| |||||||||
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,
|
| |
Three Months Ended March 31
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||||||||||||||
| | |
(in thousands except percentage)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 926,307 | | | | | | 59.1 | | | | | | 1,220,301 | | | | | | 56.8 | | | | | | 1,360,843 | | | | | | 60.1 | | | | | | 273,805 | | | | | | 60.6 | | | | | | 446,798 | | | | | | 65,059 | | | | | | 57.7 | | |
Leased hotels
|
| | | | 496,470 | | | | | | 31.7 | | | | | | 630,238 | | | | | | 29.4 | | | | | | 552,929 | | | | | | 24.5 | | | | | | 111,581 | | | | | | 24.7 | | | | | | 187,310 | | | | | | 27,274 | | | | | | 24.2 | | |
Retail revenues and others
|
| | | | 143,775 | | | | | | 9.2 | | | | | | 297,038 | | | | | | 13.8 | | | | | | 349,211 | | | | | | 15.4 | | | | | | 66,728 | | | | | | 14.7 | | | | | | 139,828 | | | | | | 20,361 | | | | | | 18.1 | | |
Net revenues
|
| | |
|
1,566,552
|
| | | |
|
100.0
|
| | | |
|
2,147,577
|
| | | |
|
100.0
|
| | | |
|
2,262,983
|
| | | |
|
100.0
|
| | | |
|
452,114
|
| | | |
|
100.0
|
| | | |
|
773,936
|
| | | |
|
112,694
|
| | | |
|
100.0
|
| |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hotel operating costs
|
| | | | (1,150,101) | | | | | | (73.4) | | | | | | (1,419,578) | | | | | | (66.1) | | | | | | (1,393,312) | | | | | | (61.6) | | | | | | (323,168) | | | | | | (71.5) | | | | | | (381,632) | | | | | | (55,570) | | | | | | (49.3) | | |
Other operating costs
|
| | | | (78,746) | | | | | | (5.0) | | | | | | (163,324) | | | | | | (7.6) | | | | | | (186,685) | | | | | | (8.2) | | | | | | (31,923) | | | | | | (7.1) | | | | | | (71,654) | | | | | | (10,434) | | | | | | (9.3) | | |
Selling and marketing expenses
|
| | | | (70,972) | | | | | | (4.5) | | | | | | (124,210) | | | | | | (5.8) | | | | | | (139,929) | | | | | | (6.2) | | | | | | (23,776) | | | | | | (5.3) | | | | | | (56,009) | | | | | | (8,156) | | | | | | (7.2) | | |
General and administrative expenses
|
| | | | (131,366) | | | | | | (8.4) | | | | | | (197,064) | | | | | | (9.2) | | | | | | (350,009) | | | | | | (15.5) | | | | | | (45,518) | | | | | | (10.1) | | | | | | (193,204) | | | | | | (28,133) | | | | | | (25.0) | | |
Technology and development
expenses |
| | | | (33,649) | | | | | | (2.1) | | | | | | (52,121) | | | | | | (2.4) | | | | | | (66,182) | | | | | | (2.9) | | | | | | (17,808) | | | | | | (3.9) | | | | | | (16,790) | | | | | | (2,445) | | | | | | (2.2) | | |
Pre-opening expense
|
| | | | (61,878) | | | | | | (3.9) | | | | | | (17,595) | | | | | | (0.8) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | |
|
(1,526,712)
|
| | | |
|
(97.5)
|
| | | |
|
(1,973,892)
|
| | | |
|
(91.9)
|
| | | |
|
(2,136,117)
|
| | | |
|
(94.4)
|
| | | |
|
(442,193)
|
| | | |
|
(97.8)
|
| | | |
|
(719,289)
|
| | | |
|
(104,738)
|
| | | |
|
(92.9)
|
| |
Other operating income
|
| | | | 23,429 | | | | | | 1.5 | | | | | | 22,371 | | | | | | 1.0 | | | | | | 38,094 | | | | | | 1.7 | | | | | | 3,099 | | | | | | 0.7 | | | | | | 7,230 | | | | | | 1,053 | | | | | | 0.9 | | |
Income from operations
|
| | | | 63,269 | | | | | | 4.0 | | | | | | 196,056 | | | | | | 9.1 | | | | | | 164,960 | | | | | | 7.3 | | | | | | 13,020 | | | | | | 2.9 | | | | | | 61,877 | | | | | | 9,009 | | | | | | 8.0 | | |
Interest income
|
| | | | 707 | | | | | | 0.0 | | | | | | 6,722 | | | | | | 0.3 | | | | | | 14,456 | | | | | | 0.6 | | | | | | 1,917 | | | | | | 0.4 | | | | | | 4,843 | | | | | | 705 | | | | | | 0.6 | | |
Gain from short-term investments
|
| | | | 11,046 | | | | | | 0.7 | | | | | | 8,745 | | | | | | 0.4 | | | | | | 8,455 | | | | | | 0.4 | | | | | | 1,760 | | | | | | 0.4 | | | | | | 4,110 | | | | | | 598 | | | | | | 0.5 | | |
Change in fair value of short-term investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 1,244 | | | | | | 181 | | | | | | 0.2 | | |
Interest expenses
|
| | | | (1,481) | | | | | | (0.1) | | | | | | (7,937) | | | | | | (0.4) | | | | | | (6,501) | | | | | | (0.3) | | | | | | (1,490) | | | | | | (0.3) | | | | | | (1,927) | | | | | | (281) | | | | | | (0.2) | | |
Other income (expenses), net
|
| | | | 1,883 | | | | | | 0.1 | | | | | | 301 | | | | | | 0.0 | | | | | | (814) | | | | | | (0.0) | | | | | | (53) | | | | | | (0.0) | | | | | | 551 | | | | | | 80 | | | | | | 0.1 | | |
| | |
Year ended December 31,
|
| |
Three Months Ended March 31
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||||||||||||||
| | |
(in thousands except percentage)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income before income tax
|
| | | | 75,424 | | | | | | 4.8 | | | | | | 203,887 | | | | | | 9.5 | | | | | | 180,556 | | | | | | 8.0 | | | | | | 15,154 | | | | | | 3.4 | | | | | | 70,698 | | | | | | 10,292 | | | | | | 9.1 | | |
Income tax expense
|
| | | | (37,602) | | | | | | (2.4) | | | | | | (64,217) | | | | | | (3.0) | | | | | | (84,474) | | | | | | (3.7) | | | | | | (7,944) | | | | | | (1.8) | | | | | | (52,626) | | | | | | (7,663) | | | | | | (6.8) | | |
Net income
|
| | | | 37,822 | | | | | | 2.4 | | | | | | 139,670 | | | | | | 6.5 | | | | | | 96,082 | | | | | | 4.2 | | | | | | 7,210 | | | | | | 1.6 | | | | | | 18,072 | | | | | | 2,629 | | | | | | 2.3 | | |
Less: net (loss) income attributable to
non-controlling interests |
| | | | (4,229) | | | | | | (0.3) | | | | | | (5,384) | | | | | | (0.3) | | | | | | (2,017) | | | | | | (0.1) | | | | | | (614) | | | | | | (0.1) | | | | | | 197 | | | | | | 26 | | | | | | 0.0 | | |
Net income attributable to the Company
|
| | |
|
42,051
|
| | | |
|
2.7
|
| | | |
|
145,054
|
| | | |
|
6.8
|
| | | |
|
98,099
|
| | | |
|
4.3
|
| | | |
|
7,824
|
| | | |
|
1.7
|
| | | |
|
17,875
|
| | | |
|
2,603
|
| | | |
|
2.3
|
| |
|
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net income (GAAP)
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
Share-based compensation expense, net of tax
effect of nil(1) |
| | | | — | | | | | | — | | | | | | 163,193 | | | | | | — | | | | | | 141,580 | | | | | | 20,616 | | |
Adjusted Net income (Non-GAAP)
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 259,275 | | | | | | 7,210 | | | | | | 159,652 | | | | | | 23,245 | | |
Net income (GAAP)
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
Interest expenses
|
| | | | 1,481 | | | | | | 7,937 | | | | | | 6,501 | | | | | | 1,490 | | | | | | 1,927 | | | | | | 281 | | |
Interest income
|
| | | | (707) | | | | | | (6,722) | | | | | | (14,456) | | | | | | (1,917) | | | | | | (4,843) | | | | | | (705) | | |
Income tax expense
|
| | | | 37,602 | | | | | | 64,217 | | | | | | 84,474 | | | | | | 7,944 | | | | | | 52,626 | | | | | | 7,663 | | |
Depreciation and amortization
|
| | | | 84,955 | | | | | | 93,911 | | | | | | 88,561 | | | | | | 19,042 | | | | | | 21,897 | | | | | | 3,188 | | |
EBITDA (Non-GAAP)
|
| | | | 161,153 | | | | | | 299,013 | | | | | | 261,162 | | | | | | 33,769 | | | | | | 89,679 | | | | | | 13,058 | | |
Share-based compensation expense, net of tax
effect of nil(1) |
| | | | — | | | | | | — | | | | | | 163,193 | | | | | | — | | | | | | 141,580 | | | | | | 20,616 | | |
Adjusted EBITDA (Non-GAAP)
|
| | | | 161,153 | | | | | | 299,013 | | | | | | 424,355 | | | | | | 33,769 | | | | | | 231,259 | | | | | | 33,674 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net cash generated from operating activities
|
| | | | 118,670 | | | | | | 417,879 | | | | | | 283,677 | | | | | | (75,202) | | | | | | 361,657 | | | | | | 52,664 | | |
Net cash used in investing
activities |
| | | | (105,527) | | | | | | (42,225) | | | | | | (192,225) | | | | | | (7,525) | | | | | | (13,509) | | | | | | (1,968) | | |
Net cash generated from/ (used in) financing activities
|
| | | | 48,011 | | | | | | (161,080) | | | | | | 456,310 | | | | | | 56,452 | | | | | | 39,020 | | | | | | 5,681 | | |
Net increase / (decrease) in cash and
cash equivalents and restricted cash |
| | | | 61,154 | | | | | | 206,393 | | | | | | 550,578 | | | | | | (26,992) | | | | | | 385,766 | | | | | | 56,172 | | |
Cash and cash equivalents and
restricted cash at the beginning of the period |
| | | | 771,982 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 231,538 | | |
Cash and cash equivalents and restricted cash at the end of the period
|
| | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 1,012,537 | | | | | | 1,975,873 | | | | | | 287,710 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2022 |
| |
As of March 31, 2023
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,038,583 | | | | | | 1,589,161 | | | | | | 1,974,927 | | | | | | 287,572 | | |
Short-term investments
|
| | | | — | | | | | | 157,808 | | | | | | 158,374 | | | | | | 23,061 | | |
Accounts receivable, net of allowance of RMB14,731, RMB19,468 and RMB19,243 (US$2,802.0), as of December 31, 2021 and 2022 and March 31, 2023, respectively
|
| | | | 99,961 | | | | | | 132,699 | | | | | | 114,465 | | | | | | 16,667 | | |
Prepayment and other current assets
|
| | | | 167,161 | | | | | | 133,901 | | | | | | 222,112 | | | | | | 32,342 | | |
Amounts due from related parties
|
| | | | 51,937 | | | | | | 53,630 | | | | | | 102,885 | | | | | | 14,981 | | |
Inventories
|
| | | | 58,575 | | | | | | 57,460 | | | | | | 65,079 | | | | | | 9,476 | | |
Total current assets
|
| | | | 1,416,217 | | | | | | 2,124,659 | | | | | | 2,637,842 | | | | | | 384,099 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating lease liabilities, current
|
| | | | — | | | | | | 319,598 | | | | | | 321,370 | | | | | | 46,795 | | |
Accounts payable
|
| | | | 161,277 | | | | | | 184,901 | | | | | | 217,904 | | | | | | 31,731 | | |
Deferred revenue, current
|
| | | | 233,735 | | | | | | 202,996 | | | | | | 228,812 | | | | | | 33,318 | | |
Salary and welfare payable
|
| | | | 95,238 | | | | | | 103,539 | | | | | | 92,770 | | | | | | 13,508 | | |
Accrued expenses and other payables
|
| | | | 447,380 | | | | | | 330,282 | | | | | | 532,373 | | | | | | 77,520 | | |
Income taxes payable
|
| | | | 46,176 | | | | | | 31,336 | | | | | | 61,049 | | | | | | 8,889 | | |
Short-term borrowings
|
| | | | 64,808 | | | | | | 142,828 | | | | | | 181,848 | | | | | | 26,479 | | |
Current portion of long-term borrowings
|
| | | | 1,000 | | | | | | 29,130 | | | | | | 29,130 | | | | | | 4,242 | | |
Amounts due to related parties
|
| | | | 1,772 | | | | | | 3,004 | | | | | | 5,607 | | | | | | 816 | | |
Total current liabilities
|
| | | | 1,051,386 | | | | | | 1,347,614 | | | | | | 1,670,863 | | | | | | 243,298 | | |
Net current assets
|
| | | | 364,831 | | | | | | 777,045 | | | | | | 966,979 | | | | | | 140,801 | | |
| | |
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
|
| | | | 2,427,577 | | | | | | 402,745 | | | | | | 632,224 | | | | | | 559,734 | | | | | | 832,874 | | |
| | | | | |
As of March 31, 2023
|
| |||||||||||||||||||||
Brand
|
| |
Positioning
|
| |
Cities
|
| |
Properties
|
| |
Rooms
|
| |||||||||||||||
| | | | | | | | | | | |
Manachised
|
| |
Leased
|
| | | | | | | ||||||
|
| |
Luxury
|
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | 214 | | |
|
| |
Upscale
|
| | | | 22 | | | | | | 48 | | | | | | 9 | | | | | | 8,878 | | |
|
| |
Upscale
|
| | | | 1 | | | | | | 1 | | | | | | — | | | | | | 52 | | |
|
| |
Upper midscale
|
| | | | 160 | | | | | | 755 | | | | | | 22 | | | | | | 90,444 | | |
|
| |
Upper midscale
|
| | | | 34 | | | | | | 57 | | | | | | — | | | | | | 6,077 | | |
|
| |
Midscale
|
| | | | 31 | | | | | | 74 | | | | | | 1 | | | | | | 6,899 | | |
Total | | | | | | | | 168 | | | | | | 935 | | | | | | 33 | | | | | | 112,564 | | |
| | |
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
|
| | | | 169 | | | | | | 17 | | | | | | 58 | | |
New Tier 1 and Tier 2 cities
|
| | | | 560 | | | | | | 16 | | | | | | 193 | | |
Others
|
| | | | 206 | | | | | | — | | | | | | 162 | | |
Total
|
| | | | 935 | | | | | | 33 | | | | | | 413 | | |
| | |
Year Ended December 31,
|
| | | | |
Three Months Ended
March 31, |
| |||||||||||||||||||||||||||||||||||||||
|
2020(1)
|
| |
2021(1)
|
| |
2022(1)
|
| |
2023(1)
|
| ||||||||||||||||||||||||||||||||||||||
|
Properties
|
| |
Rooms
|
| |
Properties
|
| |
Rooms
|
| |
Properties
|
| |
Rooms
|
| |
Properties
|
| |
Rooms
|
| ||||||||||||||||||||||||||
Manachised hotels at the beginning of the period
|
| | | | 391 | | | | | | 44,983 | | | | | | 537 | | | | | | 61,782 | | | | | | 712 | | | | | | 81,594 | | | | | | 899 | | | | | | 102,945 | | |
Add
|
| | | | 156 | | | | | | 18,273 | | | | | | 188 | | | | | | 21,340 | | | | | | 191 | | | | | | 22,373 | | | | | | 38 | | | | | | 5,477 | | |
Less
|
| | | | 10 | | | | | | 1,474 | | | | | | 13 | | | | | | 1,528 | | | | | | 4 | | | | | | 1,022 | | | | | | 2 | | | | | | 902 | | |
At the end of the period
|
| | | | 537 | | | | | | 61,782 | | | | | | 712 | | | | | | 81,594 | | | | | | 899 | | | | | | 102,945 | | | | | | 935 | | | | | | 107,520 | | |
Leased hotels at the beginning of the
period |
| | | | 29 | | | | | | 4,104 | | | | | | 33 | | | | | | 4,836 | | | | | | 33 | | | | | | 5,060 | | | | | | 33 | | | | | | 5,053 | | |
Add
|
| | | | 4 | | | | | | 732 | | | | | | 1 | | | | | | 238 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Less
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 14 | | | | | | — | | | | | | 7 | | | | | | — | | | | | | 9 | | |
At the end of the period
|
| | | | 33 | | | | | | 4,836 | | | | | | 33 | | | | | | 5,060 | | | | | | 33 | | | | | | 5,053 | | | | | | 33 | | | | | | 5,044 | | |
Total hotels at the end of the period
|
| | | | 570 | | | | | | 66,618 | | | | | | 745 | | | | | | 86,654 | | | | | | 932 | | | | | | 107,998 | | | | | | 968 | | | | | | 112,564 | | |
Function
|
| |
Number of
Employees |
| |||
Hotel Development
|
| | | | 95 | | |
Hotel Management
|
| | | | 2,995 | | |
Technology and Development
|
| | | | 96 | | |
Function
|
| |
Number of
Employees |
| |||
Retail and Supply Chain
|
| | | | 86 | | |
Sales and Marketing
|
| | | | 50 | | |
Others
|
| | | | 179 | | |
Total
|
| | | | 3,501 | | |
|
Directors and Executive Officers
|
| |
Age
|
| |
Position/Title
|
|
Haijun Wang | | |
46
|
| |
Founder, Chairman of Board of Directors and Chief Executive Officer
|
|
Rui Zhao | | |
40
|
| | Co-Chief Financial Officer | |
Shoudong Wang | | |
45
|
| | Co-Chief Financial Officer | |
Hong Lu | | |
47
|
| | Director, Senior Vice President | |
Gang Chen | | |
43
|
| | Co-Chief Operating Officer | |
Xun Zhang | | |
52
|
| | Co-Chief Operating Officer | |
Lijun Gao | | |
39
|
| | Director, Chief Compliance Officer | |
Shiwei Zhou | | |
47
|
| | Director | |
Hongbin Zhou | | |
49
|
| | Director | |
Chao Zhang | | |
46
|
| | Independent Director | |
Cong Lin | | |
62
|
| | 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
|
| | | | 4,000,000 | | | | | | 3.01 | | | |
March 30, 2023
|
| |
March 29, 2033
|
|
Rui Zhao
|
| | | | * | | | | | | * | | | |
April 2, 2021 and
November 16, 2022 |
| |
April 1, 2031 and
November 15, 2032 |
|
Shoudong Wang
|
| | | | * | | | | | | * | | | |
November 16, 2022 and
December 24, 2022 |
| |
November 15, 2032 and
December 23, 2032 |
|
Hong Lu
|
| | | | 4,300,000 | | | | | | 0.85 – 1.70 | | | |
April 2, 2021 and
November 16, 2022 |
| |
April 1, 2031 and
November 15, 2032 |
|
Gang Chen
|
| | | | * | | | | | | * | | | |
April 2, 2021 and
June 27, 2022 |
| |
April 1, 2031 and
June 26, 2032 |
|
Xun Zhang
|
| | | | * | | | | | | * | | | |
April 15, 2021
|
| |
April 14, 2031
|
|
Lijun Gao
|
| | | | * | | | | | | * | | | |
April 2, 2021 and
December 24, 2022 |
| |
April 1, 2031 and
December 23, 2032 |
|
Non-Employee Directors | | | | | | | | | | | | | | | | | | | |
Shiwei Zhou
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
Hongbin Zhou
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
Chao Zhang**
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
Cong Lin**
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
Can Wang**
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
All directors and executive
officers as a group |
| | | | 13,595,196 | | | | | | 0 – 3.01 | | | | | | | | |
| | |
Ordinary Shares Beneficially Owned
Prior to This Secondary Offering |
| |
Ordinary Shares Being
Sold in This Secondary Offering |
| |
Ordinary Shares Beneficially Owned
After This Secondary Offering |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
% of
Beneficial Ownership |
| |
% of
Aggregate Voting Power*** |
| |
Class A
Ordinary Shares |
| |
% of
Beneficial Ownership |
| |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
% of
Beneficial Ownership |
| |
% of
Aggregate Voting Power*** |
| ||||||||||||||||||||||||||||||
Directors and Executive Officers:†
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Haijun Wang(1)
|
| | | | 48,215,930 | | | | | | 73,680,917 | | | | | | 30.7 | | | | | | 74.0 | | | | | | — | | | | | | — | | | | | | 48,215,930 | | | | | | 73,680,917 | | | | | | 30.7 | | | | | | 74.0 | | |
Rui Zhao
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Shoudong Wang
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Hong Lu(2)
|
| | | | 4,300,000 | | | | | | — | | | | | | 1.1 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 4,300,000 | | | | | | — | | | | | | 1.1 | | | | | | 0.4 | | |
Gang Chen
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Xun Zhang
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Lijun Gao
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Shiwei Zhou(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hongbin Zhou(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chao Zhang(5)††
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cong Lin(6)††
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Can Wang(7)††
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and Executive Officers as a Group
|
| | | | 56,823,456 | | | | | | 73,680,917 | | | | | | 32.1 | | | | | | 74.2 | | | | | | — | | | | | | — | | | | | | 56,823,456 | | | | | | 73,680,917 | | | | | | 32.1 | | | | | | 74.2 | | |
Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sea Pearl Worldwide Holding Limited(1)
|
| | | | 44,215,930 | | | | | | 73,680,917 | | | | | | 30.0 | | | | | | 73.9 | | | | | | — | | | | | | — | | | | | | 44,215,930 | | | | | | 73,680,917 | | | | | | 30.0 | | | | | | 73.9 | | |
Legend Capital(8)
|
| | | | 114,469,418 | | | | | | — | | | | | | 29.1 | | | | | | 10.8 | | | | | | 17,280,000(13) | | | | | | 4.4 | | | | | | 97,189,418 | | | | | | — | | | | | | 24.7 | | | | | | 9.2 | | |
Diviner Limited(9)
|
| | | | 60,912,400 | | | | | | — | | | | | | 15.5 | | | | | | 5.8 | | | | | | — | | | | | | — | | | | | | 60,912,400 | | | | | | — | | | | | | 15.5 | | | | | | 5.8 | | |
Trip.com Travel Singapore Pte. Ltd.(10)
|
| | | | 55,970,815 | | | | | | — | | | | | | 14.2 | | | | | | 5.3 | | | | | | — | | | | | | — | | | | | | 55,970,815 | | | | | | — | | | | | | 14.2 | | | | | | 5.3 | | |
GLV Holding Limited(11)
|
| | | | 20,673,814 | | | | | | — | | | | | | 5.3 | | | | | | 2.0 | | | | | | — | | | | | | — | | | | | | 20,673,814 | | | | | | — | | | | | | 5.3 | | | | | | 2.0 | | |
Engine Holdings Limited(12)
|
| | | | 19,691,412 | | | | | | — | | | | | | 5.0 | | | | | | 1.9 | | | | | | — | | | | | | — | | | | | | 19,691,412 | | | | | | — | | | | | | 5.0 | | | | | | 1.9 | | |
Express Ocean Universe Limited(1)
|
| | | | — | | | | | | 73,680,917 | | | | | | 18.7 | | | | | | 69.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,680,917 | | | | | | 18.7 | | | | | | 69.7 | | |
Selling Shareholder: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Legend Capital(8)
|
| | | | 114,469,418 | | | | | | — | | | | | | 29.1 | | | | | | 10.8 | | | | | | 17,280,000(13) | | | | | | 4.4 | | | | | | 97,189,418 | | | | | | — | | | | | | 24.7 | | | | | | 9.2 | | |
|
Name of related parties
|
| |
Relationship with the Company
|
|
| Trip.com Group Ltd. and its subsidiaries (collectively referred to as “Trip.com Group”) | | | Ultimate parent of a principal shareholder of the Company | |
| | |
Years Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Hotel reservation payments collected on behalf of the Company
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 257,963 | | | | | | 588,238 | | | | | | 692,771 | | | | | | 88,757 | | | | | | 290,397 | | | | | | 42,285 | | |
Hotel reservation service fees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 14,473 | | | | | | 21,276 | | | | | | 11,334 | | | | | | 2,839 | | | | | | 6,159 | | | | | | 897 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Amounts due from related parties | | | | | | | | | | | | | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 51,937 | | | | | | 53,630 | | | | | | 102,885 | | | | | | 14,981 | | |
Amounts due to related parties | | | | | | | | | | | | | | | | | | | | | | | | | |
Wang Haijun(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Trip.com Group
|
| | | | 1,772 | | | | | | 3,004 | | | | | | 5,607 | | | | | | 816 | | |
|
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
A fee equivalent to the fee that would be payable if securities distributed to you had been shares and the shares had been deposited for issuance of ADSs |
| | Any cash distribution to ADS holders Distribution of securities distributed to holders of deposited securities (including rights) that are Depositary services | |
|
$.05 (or less) per ADS per calendar year
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 | |
|
Persons depositing or withdrawing shares or ADS holders must pay:
|
| |
For:
|
|
| 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.
|
| | | | 4,032,000 | | |
CMB International Capital Limited
|
| | | | 1,728,000 | | |
Total
|
| | | | 5,760,000 | | |
| | |
Per ADS
|
| |
Without Option
|
| |
With Option
|
|
Public offering price
|
| |
US$14.800
|
| |
US$85,248,000
|
| |
US$98,035,200
|
|
Underwriting discount
|
| |
US$0.444
|
| |
US$2,557,440
|
| |
US$2,941,056
|
|
Proceeds, before expenses, to the Selling Shareholder
|
| |
US$14.356
|
| |
US$82,690,560
|
| |
US$95,094,144
|
|
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | US$ | 12,859.55 | | |
FINRA filing fee
|
| | | US$ | 18,003.92 | | |
Printing expenses
|
| | | US$ | 400,000.00 | | |
Legal expenses
|
| | | US$ | 828,304.07 | | |
Accounting expenses
|
| | | US$ | 200,000.00 | | |
Total | | | | US$ | 1,459,167.54 | | |
| | |
Page
|
| |||
Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-9 | | | |
| | | | F-11 | | | |
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-44 | | | |
| | | | F-47 | | | |
| | | | F-48 | | | |
| | | | F-49 | | |
| | | | | |
As of December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD’000
Note 2(d) |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | 1,038,583 | | | | | | 1,589,161 | | | | | | 230,407 | | |
Short-term investments
|
| | | | | | | — | | | | | | 157,808 | | | | | | 22,880 | | |
Accounts receivable, net of allowance of RMB14,731 and RMB19,468 as of December 31, 2021 and 2022,
respectively |
| |
13(b)
|
| | | | 99,961 | | | | | | 132,699 | | | | | | 19,239 | | |
Prepayments and other current assets
|
| |
3
|
| | | | 167,161 | | | | | | 133,901 | | | | | | 19,414 | | |
Amounts due from related parties
|
| |
17(b)
|
| | | | 51,937 | | | | | | 53,630 | | | | | | 7,776 | | |
Inventories
|
| | | | | | | 58,575 | | | | | | 57,460 | | | | | | 8,331 | | |
Total current assets
|
| | | | | | | 1,416,217 | | | | | | 2,124,659 | | | | | | 308,047 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | | | | 946 | | | | | | 946 | | | | | | 137 | | |
Contract costs
|
| |
2(j)
|
| | | | 62,415 | | | | | | 67,270 | | | | | | 9,753 | | |
Property and equipment, net
|
| |
4
|
| | | | 439,015 | | | | | | 360,300 | | | | | | 52,239 | | |
Operating lease right-of-use assets
|
| |
6
|
| | | | — | | | | | | 1,932,000 | | | | | | 280,114 | | |
Intangible assets, net
|
| |
5
|
| | | | 3,820 | | | | | | 5,537 | | | | | | 803 | | |
Goodwill
|
| |
7
|
| | | | 17,446 | | | | | | 17,446 | | | | | | 2,529 | | |
Other assets
|
| |
3
|
| | | | 182,581 | | | | | | 141,335 | | | | | | 20,492 | | |
Deferred tax assets
|
| |
8
|
| | | | 122,707 | | | | | | 112,533 | | | | | | 16,315 | | |
Total non-current assets
|
| | | | | | | 828,930 | | | | | | 2,637,367 | | | | | | 382,382 | | |
Total assets
|
| | | | | | | 2,245,147 | | | | | | 4,762,026 | | | | | | 690,429 | | |
| | | | | |
As of December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD’000
Note 2(d) |
| |||||||||
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Operating lease liabilities, current
|
| |
6
|
| | | | — | | | | | | 319,598 | | | | | | 46,337 | | |
Accounts payable
|
| | | | | | | 161,277 | | | | | | 184,901 | | | | | | 26,808 | | |
Deferred revenue
|
| |
13(b)
|
| | | | 233,735 | | | | | | 202,996 | | | | | | 29,432 | | |
Salary and welfare payable
|
| | | | | | | 95,238 | | | | | | 103,539 | | | | | | 15,012 | | |
Accrued expenses and other payables
|
| |
9
|
| | | | 447,380 | | | | | | 330,282 | | | | | | 47,886 | | |
Income taxes payable
|
| | | | | | | 46,176 | | | | | | 31,336 | | | | | | 4,543 | | |
Short-term borrowings
|
| |
10
|
| | | | 64,808 | | | | | | 142,828 | | | | | | 20,708 | | |
Current portion of long-term borrowings
|
| |
10
|
| | | | 1,000 | | | | | | 29,130 | | | | | | 4,223 | | |
Amounts due to related parties
|
| |
17(b)
|
| | | | 1,772 | | | | | | 3,004 | | | | | | 436 | | |
Total current liabilities
|
| | | | | | | 1,051,386 | | | | | | 1,347,614 | | | | | | 195,385 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Operating lease liabilities, non-current
|
| |
6
|
| | | | — | | | | | | 1,805,402 | | | | | | 261,759 | | |
Deferred revenue
|
| |
13(b)
|
| | | | 267,909 | | | | | | 277,841 | | | | | | 40,283 | | |
Long-term borrowings, non-current portion
|
| |
10
|
| | | | 43,630 | | | | | | 2,000 | | | | | | 290 | | |
Other non-current liabilities
|
| |
11
|
| | | | 317,607 | | | | | | 141,763 | | | | | | 20,554 | | |
Total non-current liabilities
|
| | | | | | | 629,146 | | | | | | 2,227,006 | | | | | | 322,886 | | |
Total liabilities
|
| | | | | | | 1,680,532 | | | | | | 3,574,620 | | | | | | 518,271 | | |
| | | | | | | | |
As of December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | | | | | | | |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD’000
Note 2(d) |
| |||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares (USD0.0001 par value; 2,900,000,000 shares authorized; 303,289,537 and 319,677,037 shares issued and outstanding as of December 31, 2021 and 2022, respectively)
|
| | | | 16 | | | | | | 218 | | | | | | 229 | | | | | | 33 | | |
Class B ordinary shares (USD0.0001 par value; 100,000,000 shares authorized; 73,680,917 shares issued and outstanding)
|
| | | | 16 | | | | | | 56 | | | | | | 56 | | | | | | 8 | | |
Additional paid in capital
|
| | | | | | | | | | 764,502 | | | | | | 1,286,189 | | | | | | 186,480 | | |
Accumulated deficit
|
| | | | | | | | | | (176,403) | | | | | | (78,304) | | | | | | (11,353) | | |
Accumulated other comprehensive loss
|
| | | | | | | | | | (8,947) | | | | | | (10,865) | | | | | | (1,575) | | |
Total equity attributable to shareholders of the Company
|
| | | | | | | | | | 579,426 | | | | | | 1,197,305 | | | | | | 173,593 | | |
Non-controlling interests
|
| | | | | | | | | | (14,811) | | | | | | (9,899) | | | | | | (1,435) | | |
Total equity
|
| | | | | | | | | | 564,615 | | | | | | 1,187,406 | | | | | | 172,158 | | |
Commitments and contingencies
|
| | | | 18 | | | | | | — | | | | | | — | | | | | | — | | |
Total liabilities and shareholders’ equity
|
| | | | | | | | | | 2,245,147 | | | | | | 4,762,026 | | | | | | 690,429 | | |
| | | | | | | | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
Note
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||||||||
| | | | | | | | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD ‘000
Note 2(d) |
| ||||||||||||
Revenues:
|
| | | | 13 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | | | | | | | 926,307 | | | | | | 1,220,301 | | | | | | 1,360,843 | | | | | | 197,304 | | |
Leased hotels
|
| | | | | | | | | | 496,470 | | | | | | 630,238 | | | | | | 552,929 | | | | | | 80,167 | | |
Retail revenues and others
|
| | | | | | | | | | 143,775 | | | | | | 297,038 | | | | | | 349,211 | | | | | | 50,631 | | |
Net revenues
|
| | | | | | | | | | 1,566,552 | | | | | | 2,147,577 | | | | | | 2,262,983 | | | | | | 328,102 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hotel operating costs
|
| | | | | | | | | | (1,150,101) | | | | | | (1,419,578) | | | | | | (1,393,312) | | | | | | (202,011) | | |
Other operating costs
|
| | | | | | | | | | (78,746) | | | | | | (163,324) | | | | | | (186,685) | | | | | | (27,068) | | |
Selling and marketing expenses
|
| | | | | | | | | | (70,972) | | | | | | (124,210) | | | | | | (139,929) | | | | | | (20,288) | | |
General and administrative expenses
|
| | | | | | | | | | (131,366) | | | | | | (197,064) | | | | | | (350,009) | | | | | | (50,746) | | |
Technology and development expenses
|
| | | | | | | | | | (33,649) | | | | | | (52,121) | | | | | | (66,182) | | | | | | (9,594) | | |
Pre-opening expenses
|
| | | | | | | | | | (61,878) | | | | | | (17,595) | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | | | | | | | | | (1,526,712) | | | | | | (1,973,892) | | | | | | (2,136,117) | | | | | | (309,707) | | |
Other operating income
|
| |
2(s), 2(w)
|
| | | | 23,429 | | | | | | 22,371 | | | | | | 38,094 | | | | | | 5,523 | | | |||
Income from operations
|
| | | | | | | | | | 63,269 | | | | | | 196,056 | | | | | | 164,960 | | | | | | 23,918 | | |
Interest income
|
| | | | | | | | | | 707 | | | | | | 6,722 | | | | | | 14,456 | | | | | | 2,097 | | |
Gain from short-term investments
|
| | | | | | | | | | 11,046 | | | | | | 8,745 | | | | | | 8,455 | | | | | | 1,226 | | |
Interest expenses
|
| | | | | | | | | | (1,481) | | | | | | (7,937) | | | | | | (6,501) | | | | | | (943) | | |
Other income (expenses), net
|
| | | | | | | | | | 1,883 | | | | | | 301 | | | | | | (814) | | | | | | (118) | | |
Income before income tax
|
| | | | | | | | | | 75,424 | | | | | | 203,887 | | | | | | 180,556 | | | | | | 26,180 | | |
Income tax expense
|
| | | | 8 | | | | | | (37,602) | | | | | | (64,217) | | | | | | (84,474) | | | | | | (12,248) | | |
Net income
|
| | | | | | | | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 13,932 | | |
Less: net loss attributable to non-controlling interests
|
| | | | | | | | | | (4,229) | | | | | | (5,384) | | | | | | (2,017) | | | | | | (291) | | |
Net income attributable to the Company
|
| | | | | | | | | | 42,051 | | | | | | 145,054 | | | | | | 98,099 | | | | | | 14,223 | | |
Less: accretion of redeemable Class A ordinary shares*
|
| | | | 12 | | | | | | (52,881) | | | | | | (15,115) | | | | | | — | | | | | | — | | |
Net (loss) income available to shareholders of the Company
|
| | | | | | | | | | (10,830) | | | | | | 129,939 | | | | | | 98,099 | | | | | | 14,223 | | |
Net income
|
| | | | | | | | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 13,932 | | |
Other comprehensive loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | | | | | | | — | | | | | | (8,947) | | | | | | (1,918) | | | | | | (279) | | |
Other comprehensive loss, net of income taxes
|
| | | | | | | | | | — | | | | | | (8,947) | | | | | | (1,918) | | | | | | (279) | | |
Total comprehensive income
|
| | | | | | | | | | 37,822 | | | | | | 130,723 | | | | | | 94,164 | | | | | | 13,653 | | |
Comprehensive loss attributable to non-controlling
interests |
| | | | | | | | | | (4,229) | | | | | | (5,384) | | | | | | (2,017) | | | | | | (291) | | |
Comprehensive income attributable to the Company
|
| | | | | | | | | | 42,051 | | | | | | 136,107 | | | | | | 96,181 | | | | | | 13,944 | | |
Net (loss) income per ordinary share
|
| | | | 14 | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Basic
|
| | | | | | | | | | (0.06) | | | | | | 0.40 | | | | | | 0.26 | | | | | | 0.04 | | |
– Diluted
|
| | | | | | | | | | (0.06) | | | | | | 0.40 | | | | | | 0.26 | | | | | | 0.04 | | |
Weighted average ordinary shares used in calculating
net (loss) income per ordinary share |
| | | | 14 | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Basic
|
| | | | | | | | | | 171,589,918 | | | | | | 323,163,367 | | | | | | 379,321,522 | | | | | | 379,321,522 | | |
– Diluted
|
| | | | | | | | | | 171,589,918 | | | | | | 323,163,367 | | | | | | 381,598,689 | | | | | | 381,598,689 | | |
| | | | | | | | |
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 to shareholders of the Company |
| |
Non-
controlling interests |
| |
Total
(deficit) equity |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Note
|
| |
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, 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
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (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 and
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 | | | |||
Shares 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 | | |
| | | | | | | | |
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 |
| ||||||||||||||||||||||||||||||||||||
| | |
Note
|
| |
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 year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,099 | | | | | | — | | | | | | 98,099 | | | | | | (2,017) | | | | | | 96,082 | | |
Other comprehensive loss
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,918) | | | | | | (1,918) | | | | | | — | | | | | | (1,918) | | |
Total comprehensive income
(loss) |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,099 | | | | | | (1,918) | | | | | | 96,181 | | | | | | (2,017) | | | | | | 94,164 | | |
Acquisition of non-controlling interest
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,279) | | | | | | — | | | | | | — | | | | | | (7,279) | | | | | | 6,929 | | | | | | (350) | | |
Initial public offering (“IPO”) proceeds net of listing
expenses |
| |
16(a)
|
| | | | 16,387,500 | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 365,773 | | | | | | — | | | | | | — | | | | | | 365,784 | | | | | | — | | | | | | 365,784 | | | |||
Share-based compensation
|
| | | | 15 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 163,193 | | | | | | — | | | | | | — | | | | | | 163,193 | | | | | | — | | | | | | 163,193 | | |
Balances at December 31, 2022
|
| | | | | | | | | | 319,677,037 | | | | | | 229 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 1,286,189 | | | | | | (78,304) | | | | | | (10,865) | | | | | | 1,197,305 | | | | | | (9,899) | | | | | | 1,187,406 | | |
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD ‘000
Note 2(d) |
| ||||||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 13,932 | | |
Adjustments to reconcile net income to net cash generated from operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 84,955 | | | | | | 93,911 | | | | | | 88,561 | | | | | | 12,840 | | |
Reduction in the carrying amount of ROU assets
|
| | | | — | | | | | | — | | | | | | 268,280 | | | | | | 38,897 | | |
Gain from short-term investments
|
| | | | (11,046) | | | | | | (8,745) | | | | | | (8,455) | | | | | | (1,226) | | |
Net loss on disposal of property and equipment
|
| | | | — | | | | | | 2,015 | | | | | | 2,022 | | | | | | 293 | | |
Net loss on disposal of intangible asset
|
| | | | — | | | | | | 199 | | | | | | — | | | | | | — | | |
Allowance for doubtful accounts
|
| | | | 3,208 | | | | | | 2,889 | | | | | | 4,737 | | | | | | 687 | | |
Deferred income tax (benefit) expense
|
| | | | (34,331) | | | | | | (9,396) | | | | | | 10,174 | | | | | | 1,475 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 163,193 | | | | | | 23,661 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (63,087) | | | | | | 40,416 | | | | | | (37,475) | | | | | | (5,433) | | |
Inventories
|
| | | | (15,726) | | | | | | (28,232) | | | | | | 1,115 | | | | | | 162 | | |
Amounts due from related parties
|
| | | | (16,991) | | | | | | (18,345) | | | | | | (1,693) | | | | | | (245) | | |
Contract costs
|
| | | | (7,950) | | | | | | (9,805) | | | | | | (4,855) | | | | | | (704) | | |
Prepayments and other current assets
|
| | | | (50,535) | | | | | | (43,466) | | | | | | 33,260 | | | | | | 4,822 | | |
Other assets
|
| | | | (41,535) | | | | | | (8,923) | | | | | | 6,033 | | | | | | 875 | | |
Accounts payable
|
| | | | 4,843 | | | | | | 75,514 | | | | | | 23,624 | | | | | | 3,423 | | |
Amounts due to related parties
|
| | | | 1,335 | | | | | | (8,225) | | | | | | 1,232 | | | | | | 179 | | |
Deferred revenue
|
| | | | 43,398 | | | | | | 85,779 | | | | | | (20,807) | | | | | | (3,017) | | |
Salary and welfare payable
|
| | | | (1,938) | | | | | | 9,624 | | | | | | 8,301 | | | | | | 1,204 | | |
Accrued expenses and other payables
|
| | | | 99,913 | | | | | | 64,935 | | | | | | (88,963) | | | | | | (12,898) | | |
Income taxes payable
|
| | | | 39,579 | | | | | | (15,333) | | | | | | (14,840) | | | | | | (2,153) | | |
Operating lease liabilities
|
| | | | — | | | | | | — | | | | | | (274,061) | | | | | | (39,735) | | |
Other non-current liabilities
|
| | | | 46,756 | | | | | | 53,397 | | | | | | 28,212 | | | | | | 4,090 | | |
Net cash generated from operating activities
|
| | | | 118,670 | | | | | | 417,879 | | | | | | 283,677 | | | | | | 41,129 | | |
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |
USD ‘000
Note 2(d) |
| ||||||||||||
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Payment for purchases of property and equipment
|
| | | | (112,750) | | | | | | (63,973) | | | | | | (36,425) | | | | | | (5,281) | | |
Payment for purchases of intangible assets
|
| | | | (1,223) | | | | | | (1,997) | | | | | | (2,805) | | | | | | (407) | | |
Payment for purchase of short-term investments
|
| | | | (3,395,902) | | | | | | (4,303,920) | | | | | | (2,931,000) | | | | | | (424,955) | | |
Proceeds from maturities of short-term investments
|
| | | | 3,419,348 | | | | | | 4,312,665 | | | | | | 2,778,005 | | | | | | 402,773 | | |
Repayment of loans from third parties
|
| | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | |
Loans to third parties
|
| | | | (15,000) | | | | | | — | | | | | | — | | | | | | — | | |
Net cash used in investing activities
|
| | | | (105,527) | | | | | | (42,225) | | | | | | (192,225) | | | | | | (27,870) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of non-controlling interest
|
| | | | (780) | | | | | | — | | | | | | (350) | | | | | | (51) | | |
Proceeds from borrowings
|
| | | | 127,507 | | | | | | 218,434 | | | | | | 199,000 | | | | | | 28,852 | | |
Repayment of borrowings
|
| | | | (78,716) | | | | | | (230,430) | | | | | | (134,480) | | | | | | (19,498) | | |
Repurchase of ordinary shares
|
| | | | — | | | | | | (111,260) | | | | | | — | | | | | | — | | |
Distribution to shareholders
|
| | | | — | | | | | | (20,645) | | | | | | — | | | | | | — | | |
Proceeds from initial public offering
|
| | | | — | | | | | | — | | | | | | 400,068 | | | | | | 58,005 | | |
Payment for initial public offering costs
|
| | | | — | | | | | | (17,179) | | | | | | (7,928) | | | | | | (1,149) | | |
Net cash generated from (used in) financing activities
|
| | | | 48,011 | | | | | | (161,080) | | | | | | 456,310 | | | | | | 66,159 | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | — | | | | | | (8,181) | | | | | | 2,816 | | | | | | 408 | | |
Net increase in cash and cash equivalents and restricted cash
|
| | | | 61,154 | | | | | | 206,393 | | | | | | 550,578 | | | | | | 79,826 | | |
Cash and cash equivalents and restricted cash at the beginning of the year
|
| | | | 771,982 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 150,718 | | |
Cash and cash equivalents and restricted cash at the end
of the year |
| | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 230,544 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax paid
|
| | | | 38,955 | | | | | | 88,946 | | | | | | 82,784 | | | | | | 12,003 | | |
Interest paid
|
| | | | 1,754 | | | | | | 5,701 | | | | | | 4,647 | | | | | | 674 | | |
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Payable for purchase of property and equipment
|
| | | | 41,941 | | | | | | 38,357 | | | | | | 12,617 | | | | | | 1,829 | | |
Interest payable
|
| | | | 2,414 | | | | | | 1,276 | | | | | | 3,130 | | | | | | 454 | | |
Payable for initial public offering costs
|
| | | | — | | | | | | 6,181 | | | | | | 9,177 | | | | | | 1,331 | | |
Accretion to the redemption value of redeemable Series A shares
|
| | | | 52,881 | | | | | | 15,115 | | | | | | — | | | | | | — | | |
Supplemental disclosure of cash and cash equivalents and
restricted cash: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 824,546 | | | | | | 1,038,583 | | | | | | 1,589,161 | | | | | | 230,407 | | |
Restricted cash
|
| | | | 8,590 | | | | | | 946 | | | | | | 946 | | | | | | 137 | | |
Total cash, cash equivalents, and restricted cash
|
| | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 230,544 | | |
Subsidiaries
|
| |
Percentage of
Ownership |
| |
Date of
Incorporation, Merger or Acquisition |
| |
Place of
Incorporation |
| |
Major
Operation |
|
Atour (Tianjin) Hotel Management Co., Ltd.
|
| |
100%
|
| |
August 30, 2012
|
| |
PRC
|
| |
Hotel management
|
|
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
|
|
Gongyu (Shanghai) Culture Communication Co., Ltd.
|
| |
100%
|
| |
December 02, 2014
|
| |
PRC
|
| |
Retail management
|
|
Shanghai Qingju Investment Management Co.,
Ltd. |
| |
100%
|
| |
July 15, 2015
|
| |
PRC
|
| |
Investment management
|
|
Fuzhou Hailian Atour Hotel Management Co.,
Ltd. |
| |
51%
|
| |
September 21, 2015
|
| |
PRC
|
| |
Hotel management
|
|
Chengdu Zhongchengyaduo Hotel Management Co., Ltd.
|
| |
100%
|
| |
November 26, 2015
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Hongwang Financial Information Service Co., Ltd.
|
| |
100%
|
| |
January 27, 2016
|
| |
PRC
|
| |
Financial information
service management |
|
Subsidiaries
|
| |
Percentage of
Ownership |
| |
Date of
Incorporation, Merger or Acquisition |
| |
Place of
Incorporation |
| |
Major
Operation |
|
Shanghai Shankuai Information Technology Co., Ltd.
|
| |
100%
|
| |
February 01,2016
|
| |
PRC
|
| |
Retail management
|
|
Hangzhou Anduo Hotel Management Co., Ltd.
|
| |
100%
|
| |
April 20, 2017
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Leiduo Information Technology Co., Ltd.
|
| |
100%
|
| |
March 21, 2017
|
| |
PRC
|
| |
Retail management
|
|
Yueduo (Shanghai) Apartment Management Service Co., Ltd.
|
| |
80%
|
| |
March 23, 2017
|
| |
PRC
|
| |
Property Management
|
|
Shanghai Naiduo Hotel Management Co., Ltd.
|
| |
100%
|
| |
July 25, 2017
|
| |
PRC
|
| |
Hotel management
|
|
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
Technology services |
|
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 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
|
|
Beijing Yueduo Property Management Co., Ltd.
|
| |
80%
|
| |
February 13, 2019
|
| |
PRC
|
| |
Property Management
|
|
Shanghai Xingduo Hotel Management Co., Ltd.
|
| |
100%
|
| |
May 24, 2019
|
| |
PRC
|
| |
Hotel 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 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
|
|
Shanghai Rongduo Commercial Management Co., Ltd.
|
| |
100%
|
| |
June 13, 2022
|
| |
PRC
|
| |
Hotel management
|
|
| | |
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 | | |
| | |
As of
December 31, 2021 |
| |
Effect of
adoption |
| |
As of
January 1, 2022 |
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB’000
|
| |||||||||
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 | | |
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 | | |
|
| | |
As of
December 31, 2021 |
| |
Effect of
adoption |
| |
As of
January 1, 2022 |
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB’000
|
| |||||||||
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 | | |
Equity | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares
|
| | | | 218 | | | | | | — | | | | | | 218 | | |
Class B ordinary shares
|
| | | | 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
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Financial institutions in the mainland PRC | | | | | | | | | | | | | |
– Denominated in RMB
|
| | | | 965,855 | | | | | | 1,290,408 | | |
– Denominated in USD
|
| | | | 3,270 | | | | | | 3,541 | | |
Total cash balances held at mainland PRC financial institutions
|
| | | | 969,125 | | | | | | 1,293,949 | | |
Hong Kong | | | | | | | | | | | | | |
– Denominated in RMB
|
| | | | 9,859 | | | | | | 9,884 | | |
– Denominated in USD
|
| | | | 5,554 | | | | | | 5,990 | | |
Total cash balances held at the Hong Kong financial institutions
|
| | | | 15,413 | | | | | | 15,874 | | |
Cayman Islands | | | | | | | | | | | | | |
– Denominated in RMB
|
| | | | 272 | | | | | | 273 | | |
– Denominated in USD
|
| | | | 53,773 | | | | | | 279,065 | | |
Total cash balances held at the Cayman Islands financial institutions
|
| | | | 54,045 | | | | | | 279,338 | | |
Total cash and cash equivalents balances held at financial institutions
|
| | | | 1,038,583 | | | | | | 1,589,161 | | |
|
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,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |||||||||
Total interest expenses
|
| | | | 6,130 | | | | | | 9,469 | | | | | | 6,501 | | |
Less: interest expenses capitalized
|
| | | | (4,649) | | | | | | (1,532) | | | | | | — | | |
Interest expenses
|
| | | | 1,481 | | | | | | 7,937 | | | | | | 6,501 | | |
|
Purchased software
|
| | 5 years | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Balance at the beginning of the year
|
| | | | 3,429 | | | | | | 3,597 | | |
Accretion expense
|
| | | | 168 | | | | | | 176 | | |
Balance at the end of the year
|
| | | | 3,597 | | | | | | 3,773 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Prepaid rental and property management fees
|
| | | | 12,112 | | | | | | 5,467 | | |
Prepayment for purchase of goods and services
|
| | | | 12,247 | | | | | | 5,990 | | |
VAT recoverable
|
| | | | 25,425 | | | | | | 23,183 | | |
Receivables on behalf of manachised hotels(i)
|
| | | | 103,495 | | | | | | 81,473 | | |
Contract assets (Note 13(b))
|
| | | | 7,171 | | | | | | 8,741 | | |
Deposits
|
| | | | 2,904 | | | | | | 2,165 | | |
Others
|
| | | | 6,931 | | | | | | 10,006 | | |
Subtotal
|
| | | | 170,285 | | | | | | 137,025 | | |
Less: allowance for doubtful accounts
|
| | | | (3,124) | | | | | | (3,124) | | |
Total
|
| | | | 167,161 | | | | | | 133,901 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
At the beginning of the year
|
| | | | 3,441 | | | | | | 3,124 | | |
Allowance made during the year
|
| | | | 3,124 | | | | | | — | | |
Allowance write-off during the year
|
| | | | (3,441) | | | | | | — | | |
At the end of the year
|
| | | | 3,124 | | | | | | 3,124 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Long-term rental deposits
|
| | | | 75,604 | | | | | | 75,954 | | |
Contract assets (Note 13(b))
|
| | | | 62,615 | | | | | | 58,288 | | |
VAT recoverable
|
| | | | 8,800 | | | | | | 6,744 | | |
Prepayments for purchase of property and equipment
|
| | | | 444 | | | | | | 349 | | |
Deferred rental initial direct costs
|
| | | | 11,758 | | | | | | — | | |
Deferred initial public offering related costs
|
| | | | 23,360 | | | | | | — | | |
Total
|
| | | | 182,581 | | | | | | 141,335 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Cost: | | | | | | | | | | | | | |
Leasehold improvements
|
| | | | 452,030 | | | | | | 443,695 | | |
Equipment, fixture and furniture, and other fixed assets
|
| | | | 407,259 | | | | | | 420,004 | | |
Total cost
|
| | | | 859,289 | | | | | | 863,699 | | |
Less: accumulated depreciation
|
| | | | (420,274) | | | | | | (503,399) | | |
Property and equipment, net
|
| | | | 439,015 | | | | | | 360,300 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Purchased software
|
| | | | 8,250 | | | | | | 11,055 | | |
Total cost
|
| | | | 8,250 | | | | | | 11,055 | | |
Less: accumulated amortization
|
| | | | (4,430) | | | | | | (5,518) | | |
Intangible assets, net
|
| | | | 3,820 | | | | | | 5,537 | | |
| | |
RMB’000
|
| |||
For the year ending December 31, | | | | | | | |
2023
|
| | | | 1,978 | | |
2024
|
| | | | 1,419 | | |
2025
|
| | | | 1,173 | | |
2026
|
| | | | 616 | | |
2027
|
| | | | 351 | | |
Total
|
| | | | 5,537 | | |
| | |
As of
December 31, 2022 |
| |||
| | |
RMB’000
|
| |||
Assets | | | | | | | |
Operating lease right-of-use assets
|
| | | | 1,932,000 | | |
Liabilities | | | | | | | |
Current | | | | | | | |
Operating lease liabilities
|
| | | | 319,598 | | |
Non-current | | | | | | | |
Operating lease liabilities
|
| | | | 1,805,402 | | |
Total lease liabilities
|
| | | | 2,125,000 | | |
| | |
Years ended
December 31, 2022 |
| |
Account Classification
|
| |||
| | |
RMB ‘000
|
| | | | |||
Operating lease cost
|
| | | | 362,689 | | | |
Hotel operating costs, Other operating costs, General and administrative expenses
|
|
Variable lease cost(a)
|
| | | | (20,684) | | | | Hotel operating costs, Other operating costs | |
Sublease income
|
| | | | (9,019) | | | | Retail revenues and others | |
Total lease cost
|
| | | | 332,986 | | | | | |
| | |
Years ended
December 31, 2022 |
| |||
| | |
RMB ‘000
|
| |||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | |
Operating cash flows from operating leases
|
| | | | 341,348 | | |
| | |
As of
December 31, 2022 |
| |||
Lease term and Discount Rate | | | | | | | |
Weighted-average remaining lease term (years) | | | | | | | |
Operating leases
|
| | | | 7.82 | | |
Weighted-average discount rate | | | | | | | |
Operating leases
|
| | | | 4.39% | | |
| | |
RMB ‘000
|
| |||
2023
|
| | | | 404,020 | | |
2024
|
| | | | 341,576 | | |
2025
|
| | | | 304,923 | | |
2026
|
| | | | 284,170 | | |
Thereafter
|
| | | | 1,175,366 | | |
Total undiscounted lease payment
|
| | | | 2,510,055 | | |
Less: imputed interest(a)
|
| | | | (385,055) | | |
Present value of lease liabilities
|
| | | | 2,125,000 | | |
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |||||||||
Current income tax expense
|
| | | | 71,933 | | | | | | 73,613 | | | | | | 74,300 | | |
Deferred income tax (benefit) expense
|
| | | | (34,331) | | | | | | (9,396) | | | | | | 10,174 | | |
Total
|
| | | | 37,602 | | | | | | 64,217 | | | | | | 84,474 | | |
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |||||||||
Income before income taxes
|
| | | | 75,424 | | | | | | 203,887 | | | | | | 180,556 | | |
Computed expected tax expense
|
| | | | 18,856 | | | | | | 50,972 | | | | | | 45,139 | | |
Increase (decrease) in income taxes resulting from: | | | | | | | | | | | | | | | | | | | |
Non-deductible expenses
|
| | | | 1,952 | | | | | | 2,721 | | | | | | 1,619 | | |
Additional deduction for research and development expenses
|
| | | | (1,629) | | | | | | (9,922) | | | | | | (8,714) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 40,798 | | |
Tax loss expiration
|
| | | | — | | | | | | — | | | | | | 2,800 | | |
Change in valuation allowance
|
| | | | 17,905 | | | | | | 19,066 | | | | | | 1,085 | | |
Others
|
| | | | 518 | | | | | | 1,380 | | | | | | 1,747 | | |
Total
|
| | | | 37,602 | | | | | | 64,217 | | | | | | 84,474 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Deferred tax assets (liabilities) | | | | | | | | | | | | | |
Tax losses carried forward
|
| | | | 81,376 | | | | | | 77,103 | | |
Allowance for doubtful accounts
|
| | | | 5,339 | | | | | | 6,523 | | |
Accrued payroll and other expenses
|
| | | | 7,972 | | | | | | 8,783 | | |
Deferred revenue
|
| | | | 73,473 | | | | | | 74,816 | | |
Contract costs
|
| | | | (15,604) | | | | | | (16,818) | | |
Deferred rent
|
| | | | 6,117 | | | | | | — | | |
Deferred rental initial direct costs
|
| | | | (2,939) | | | | | | — | | |
Operating lease liabilities
|
| | | | — | | | | | | 486,083 | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | (483,000) | | |
Property and equipment
|
| | | | 41,438 | | | | | | 33,280 | | |
Others
|
| | | | 1,890 | | | | | | 3,203 | | |
Total gross deferred tax assets
|
| | | | 199,062 | | | | | | 189,973 | | |
Valuation allowance on deferred tax assets
|
| | | | (76,355) | | | | | | (77,440) | | |
Deferred tax assets, net of valuation allowance
|
| | | | 122,707 | | | | | | 112,533 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Deferred tax assets
|
| | | | 122,707 | | | | | | 112,533 | | |
Deferred tax liabilities
|
| | | | — | | | | | | — | | |
Net deferred tax assets
|
| | | | 122,707 | | | | | | 112,533 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Balance at the beginning of the year
|
| | | | 57,289 | | | | | | 76,355 | | |
Addition during the year
|
| | | | 19,066 | | | | | | 3,885 | | |
Reduction as a result of expiry of tax losses carried forward
|
| | | | — | | | | | | (2,800) | | |
Balance at the end of the year
|
| | | | 76,355 | | | | | | 77,440 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Deposits
|
| | | | 46,961 | | | | | | 53,203 | | |
Payments received on behalf of manachised hotels(i)
|
| | | | 287,516 | | | | | | 199,395 | | |
Deferred rent
|
| | | | 6,483 | | | | | | — | | |
VAT and other taxes payable
|
| | | | 22,120 | | | | | | 19,871 | | |
Payable for purchase of property and equipment
|
| | | | 38,357 | | | | | | 12,617 | | |
Others
|
| | | | 45,943 | | | | | | 45,196 | | |
Total
|
| | | | 447,380 | | | | | | 330,282 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Short-term borrowings: | | | | | | | | | | | | | |
Bank loans(i)
|
| | | | 62,000 | | | | | | 141,000 | | |
Loan from third parties
|
| | | | 2,808 | | | | | | 1,828 | | |
Total
|
| | | | 64,808 | | | | | | 142,828 | | |
Current portion of long-term borrowings: | | | | | | | | | | | | | |
Bank loans(i)
|
| | | | 1,000 | | | | | | 29,130 | | |
Total
|
| | | | 1,000 | | | | | | 29,130 | | |
Long-term borrowings, non-current portion: | | | | | | | | | | | | | |
Bank loans(i)
|
| | | | 41,630 | | | | | | — | | |
Loan from third parties
|
| | | | 2,000 | | | | | | 2,000 | | |
Total
|
| | | | 43,630 | | | | | | 2,000 | | |
| | |
RMB ‘000
|
| |||
For the year ending December 31, | | | | | | | |
2023
|
| | | | 29,130 | | |
2024
|
| | | | — | | |
2025
|
| | | | 500 | | |
2026
|
| | | | 200 | | |
2027 and thereafter
|
| | | | 1,300 | | |
Total
|
| | | | 31,130 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Deposits received from franchisees
|
| | | | 107,034 | | | | | | 129,101 | | |
Deferred rent
|
| | | | 204,056 | | | | | | — | | |
Asset retirement obligations (Note 2(t))
|
| | | | 3,597 | | | | | | 3,773 | | |
Others
|
| | | | 2,920 | | | | | | 8,889 | | |
Total
|
| | | | 317,607 | | | | | | 141,763 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Balance at the beginning of the year
|
| | | | 661,012 | | | | | | 713,893 | | |
Accretion to the redemption value
|
| | | | 52,881 | | | | | | 15,115 | | |
Reclassification of redeemable Class A ordinary shares to Class A ordinary
shares |
| | | | — | | | | | | (729,008) | | |
Balance at the end of the year
|
| | | | 713,893 | | | | | | — | | |
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |||||||||
Upfront franchise fees
|
| | | | 29,841 | | | | | | 32,356 | | | | | | 38,066 | | |
Continuing franchise fees
|
| | | | 351,933 | | | | | | 554,227 | | | | | | 757,158 | | |
Sales of hotel supplies and other products
|
| | | | 421,217 | | | | | | 514,557 | | | | | | 516,865 | | |
Other transactions with the franchisees
|
| | | | 123,316 | | | | | | 119,161 | | | | | | 48,754 | | |
Manachised hotels revenues
|
| | | | 926,307 | | | | | | 1,220,301 | | | | | | 1,360,843 | | |
Room revenues
|
| | | | 457,173 | | | | | | 579,946 | | | | | | 505,557 | | |
Food and beverage revenues
|
| | | | 36,244 | | | | | | 43,641 | | | | | | 43,313 | | |
Others
|
| | | | 3,053 | | | | | | 6,651 | | | | | | 4,059 | | |
Leased hotels revenues
|
| | | | 496,470 | | | | | | 630,238 | | | | | | 552,929 | | |
Retail revenues
|
| | | | 70,877 | | | | | | 191,596 | | | | | | 253,607 | | |
Others | | | | | 72,898 | | | | | | 105,442 | | | | | | 95,604 | | |
Total | | | | | 1,566,552 | | | | | | 2,147,577 | | | | | | 2,262,983 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Accounts receivable
|
| | | | 114,692 | | | | | | 152,167 | | |
Less: Allowance for doubtful accounts
|
| | | | (14,731) | | | | | | (19,468) | | |
Accounts receivable, net
|
| | | | 99,961 | | | | | | 132,699 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
At the beginning of the year
|
| | | | 14,966 | | | | | | 14,731 | | |
Allowance (reversed) made during the year
|
| | | | (235) | | | | | | 4,737 | | |
At the end of the year
|
| | | | 14,731 | | | | | | 19,468 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Current
|
| | | | 7,171 | | | | | | 8,741 | | |
Non-current
|
| | | | 62,615 | | | | | | 58,288 | | |
Contract assets
|
| | | | 69,786 | | | | | | 67,029 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Current
|
| | | | 233,735 | | | | | | 202,996 | | |
Non-current
|
| | | | 267,909 | | | | | | 277,841 | | |
Contract liabilities
|
| | | | 501,644 | | | | | | 480,837 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Upfront franchise fees
|
| | | | 303,216 | | | | | | 319,537 | | |
Advances from sales of hotel supplies and other products
|
| | | | 111,633 | | | | | | 92,144 | | |
Loyalty program
|
| | | | 48,691 | | | | | | 36,877 | | |
Others
|
| | | | 38,104 | | | | | | 32,279 | | |
Deferred revenue
|
| | | | 501,644 | | | | | | 480,837 | | |
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net income attributable to the Company
|
| | | | 42,051 | | | | | | 145,054 | | | | | | 98,099 | | |
Accretion to the redemption value of redeemable Class A ordinary shares(i)
|
| | | | (52,881) | | | | | | (15,115) | | | | | | — | | |
Net (loss) income available to ordinary shares
|
| | | | (10,830) | | | | | | 129,939 | | | | | | 98,099 | | |
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |||||||||
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares (for basic calculation)
|
| | | | 171,589,918 | | | | | | 323,163,367(iii) | | | | | | 379,321,522 | | |
Effect of dilutive share-based awards(iv)
|
| | | | — | | | | | | — | | | | | | 2,277,167 | | |
Weighted average number of ordinary shares and dilutive potential ordinary shares outstanding (for diluted calculation)
|
| | | | 171,589,918(ii) | | | | | | 323,163,367 | | | | | | 381,598,689 | | |
Basic net (loss) income per ordinary share (in RMB)
|
| | | | (0.06) | | | | | | 0.40 | | | | | | 0.26 | | |
Diluted net (loss) income per ordinary share (in RMB)
|
| | | | (0.06) | | | | | | 0.40 | | | | | | 0.26 | | |
|
| | |
Number of
share options |
| |
Weighted
average exercise price |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value |
| ||||||||||||
| | | | | | | | |
(RMB)
|
| | | | | | | |
(RMB’000)
|
| ||||||
Outstanding at January 1, 2022
|
| | | | 17,740,297 | | | | | | 5.06 | | | | | | 9.24 | | | | | | 473,237 | | |
Grant | | | | | | | | | | | | | | | | | | | | | | | | | |
– Prior to IPO
|
| | | | 640,095 | | | | | | 10.33 | | | | | | — | | | | | | — | | |
– Post IPO
|
| | | | 3,628,971 | | | | | | 8.41 | | | | | | — | | | | | | — | | |
Forfeiture
|
| | | | (564,432) | | | | | | 5.35 | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2022
|
| | | | 21,444,931 | | | | | | 5.78 | | | | | | 8.35 | | | | | | 764,494 | | |
Exercisable as of December 31, 2022
|
| | | | 19,681,140 | | | | | | 5.52 | | | | | | 8.56 | | | | | | 706,750 | | |
| | |
2020
|
| |
2021
|
| |
2022
|
|
Risk-free rate of return(1)
|
| |
2.90%~3.10%
|
| |
1.70%~3.20%
|
| |
3.10%~4.00%
|
|
Volatility(2) | | |
34.30%~34.40%
|
| |
34.61%~37.64%
|
| |
38.98%~40.44%
|
|
Expected dividend yield(3)
|
| |
0%
|
| |
0%
|
| |
0%
|
|
Fair value of ordinary share (in RMB)(4)
|
| |
10.54~10.93
|
| |
11.93~31.74
|
| |
28.80~43.56
|
|
Exercise multiple(5)
|
| |
2.2
|
| |
2.2
|
| |
2.2
|
|
Expected term(6)
|
| |
10
|
| |
10
|
| |
10
|
|
| | |
Year ended
December 31, 2022 |
| |||
| | |
RMB ‘000
|
| |||
Hotel operating costs
|
| | | | 2,111 | | |
Selling and marketing expenses
|
| | | | 618 | | |
General and administrative expenses
|
| | | | 160,464 | | |
Total
|
| | | | 163,193 | | |
Name of party
|
| |
Relationship
|
|
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
|
| |
2022
|
| |||||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| |
RMB ‘000
|
| |||||||||
Hotel reservation payments collected on behalf of the Group | | | | | | | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 257,963 | | | | | | 588,238 | | | | | | 692,771 | | |
Hotel reservation service fees | | | | | | | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 14,473 | | | | | | 21,276 | | | | | | 11,334 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
RMB ‘000
|
| |
RMB ‘000
|
| ||||||
Amounts due from related parties | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 51,937 | | | | | | 53,630 | | |
Amounts due to related parties | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 1,772 | | | | | | 3,004 | | |
| | |
Note
|
| |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| |
As of
March 31, 2023 |
| |||||||||
| | | | | |
RMB
|
| |
RMB
|
| |
USD
(Note 2(b)) |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | 1,589,161 | | | | | | 1,974,927 | | | | | | 287,572 | | |
Short-term investments
|
| | | | | | | 157,808 | | | | | | 158,374 | | | | | | 23,061 | | |
Accounts receivable, net of allowance of RMB19,468 and
RMB19,243 as of December 31, 2022 and March 31, 2023, respectively |
| |
11(b)
|
| | | | 132,699 | | | | | | 114,465 | | | | | | 16,667 | | |
Prepayments and other current assets
|
| |
3
|
| | | | 133,901 | | | | | | 222,112 | | | | | | 32,342 | | |
Amounts due from related parties
|
| |
15(b)
|
| | | | 53,630 | | | | | | 102,885 | | | | | | 14,981 | | |
Inventories
|
| | | | | | | 57,460 | | | | | | 65,079 | | | | | | 9,476 | | |
Total current assets
|
| | | | | | | 2,124,659 | | | | | | 2,637,842 | | | | | | 384,099 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | | | | 946 | | | | | | 946 | | | | | | 138 | | |
Contract costs
|
| |
11(d)
|
| | | | 67,270 | | | | | | 72,278 | | | | | | 10,524 | | |
Property and equipment, net
|
| |
4
|
| | | | 360,300 | | | | | | 342,562 | | | | | | 49,881 | | |
Operating lease right-of-use assets
|
| |
6
|
| | | | 1,932,000 | | | | | | 1,868,615 | | | | | | 272,091 | | |
Intangible assets, net
|
| |
5
|
| | | | 5,537 | | | | | | 5,238 | | | | | | 763 | | |
Goodwill
|
| | | | | | | 17,446 | | | | | | 17,446 | | | | | | 2,540 | | |
Other assets
|
| |
3
|
| | | | 141,335 | | | | | | 147,000 | | | | | | 21,405 | | |
Deferred tax assets
|
| | | | | | | 112,533 | | | | | | 107,509 | | | | | | 15,655 | | |
Total non-current assets
|
| | | | | | | 2,637,367 | | | | | | 2,561,594 | | | | | | 372,997 | | |
Total assets
|
| | | | | | | 4,762,026 | | | | | | 5,199,436 | | | | | | 757,096 | | |
| | |
Note
|
| |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| |
As of
March 31, 2023 |
| |||||||||
| | | | | |
RMB
|
| |
RMB
|
| |
USD
(Note 2(b)) |
| |||||||||
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Operating lease liabilities, current
|
| |
6
|
| | | | 319,598 | | | | | | 321,370 | | | | | | 46,795 | | |
Accounts payable
|
| | | | | | | 184,901 | | | | | | 217,904 | | | | | | 31,731 | | |
Deferred revenue, current
|
| |
11(b)
|
| | | | 202,996 | | | | | | 228,812 | | | | | | 33,318 | | |
Salary and welfare payable
|
| | | | | | | 103,539 | | | | | | 92,770 | | | | | | 13,508 | | |
Accrued expenses and other payables
|
| |
8
|
| | | | 330,282 | | | | | | 532,373 | | | | | | 77,520 | | |
Income taxes payable
|
| | | | | | | 31,336 | | | | | | 61,049 | | | | | | 8,889 | | |
Short-term borrowings
|
| |
9
|
| | | | 142,828 | | | | | | 181,848 | | | | | | 26,479 | | |
Current portion of long-term borrowings
|
| |
9
|
| | | | 29,130 | | | | | | 29,130 | | | | | | 4,242 | | |
Amounts due to related parties
|
| |
15(b)
|
| | | | 3,004 | | | | | | 5,607 | | | | | | 816 | | |
Total current liabilities
|
| | | | | | | 1,347,614 | | | | | | 1,670,863 | | | | | | 243,298 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Operating lease liabilities, non-current
|
| |
6
|
| | | | 1,805,402 | | | | | | 1,742,358 | | | | | | 253,707 | | |
Deferred revenue, non-current
|
| |
11(b)
|
| | | | 277,841 | | | | | | 290,302 | | | | | | 42,271 | | |
Long-term borrowings, non-current portion
|
| |
9
|
| | | | 2,000 | | | | | | 2,000 | | | | | | 291 | | |
Other non-current liabilities
|
| |
10
|
| | | | 141,763 | | | | | | 149,963 | | | | | | 21,836 | | |
Total non-current liabilities
|
| | | | | | | 2,227,006 | | | | | | 2,184,623 | | | | | | 318,105 | | |
Total liabilities
|
| | | | | | | 3,574,620 | | | | | | 3,855,486 | | | | | | 561,403 | | |
| | |
Note
|
| |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| |
As of
March 31, 2023 |
| |||||||||
| | | | | |
RMB
|
| |
RMB
|
| |
USD
Note 2(b)) |
| |||||||||
Shareholders’ equity | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares (USD0.0001 par value; 2,900,000,000 shares authorized; 319,677,037 shares issued and outstanding)
|
| |
14
|
| | | | 229 | | | | | | 229 | | | | | | 33 | | |
Class B ordinary shares (USD0.0001 par value; and 100,000,000
shares authorized; 73,680,917 shares issued and outstanding) |
| |
14
|
| | | | 56 | | | | | | 56 | | | | | | 8 | | |
Additional paid in capital
|
| | | | | | | 1,286,189 | | | | | | 1,427,769 | | | | | | 207,899 | | |
Accumulated deficit
|
| | | | | | | (78,304) | | | | | | (61,457) | | | | | | (8,949) | | |
Accumulated other comprehensive loss
|
| | | | | | | (10,865) | | | | | | (12,945) | | | | | | (1,885) | | |
Total equity attributable to shareholders of the Company
|
| | | | | | | 1,197,305 | | | | | | 1,353,652 | | | | | | 197,106 | | |
Non-controlling interests
|
| | | | | | | (9,899) | | | | | | (9,702) | | | | | | (1,413) | | |
Total shareholders’ equity
|
| | | | | | | 1,187,406 | | | | | | 1,343,950 | | | | | | 195,693 | | |
Commitments and contingencies
|
| |
16
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Total liabilities and shareholders’ equity
|
| | | | | | | 4,762,026 | | | | | | 5,199,436 | | | | | | 757,096 | | |
| | | | | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
Note
|
| |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | | | | |
RMB
|
| |
RMB
|
| |
USD
(Note 2(b)) |
| |||||||||
Revenues:
|
| |
11
|
| | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | | | | 273,805 | | | | | | 446,798 | | | | | | 65,059 | | |
Leased hotels
|
| | | | | | | 111,581 | | | | | | 187,310 | | | | | | 27,274 | | |
Retail revenues and others
|
| | | | | | | 66,728 | | | | | | 139,828 | | | | | | 20,361 | | |
Net revenues
|
| | | | | | | 452,114 | | | | | | 773,936 | | | | | | 112,694 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | |
Hotel operating costs
|
| | | | | | | (323,168) | | | | | | (381,632) | | | | | | (55,570) | | |
Other operating costs
|
| | | | | | | (31,923) | | | | | | (71,654) | | | | | | (10,434) | | |
Selling and marketing expenses
|
| | | | | | | (23,776) | | | | | | (56,009) | | | | | | (8,156) | | |
General and administrative expenses
|
| | | | | | | (45,518) | | | | | | (193,204) | | | | | | (28,133) | | |
Technology and development expenses
|
| | | | | | | (17,808) | | | | | | (16,790) | | | | | | (2,445) | | |
Total operating costs and expenses
|
| | | | | | | (442,193) | | | | | | (719,289) | | | | | | (104,738) | | |
Other operating income
|
| | | | | | | 3,099 | | | | | | 7,230 | | | | | | 1,053 | | |
Income from operations
|
| | | | | | | 13,020 | | | | | | 61,877 | | | | | | 9,009 | | |
Interest income
|
| | | | | | | 1,917 | | | | | | 4,843 | | | | | | 705 | | |
Gain from short-term investments
|
| | | | | | | 1,760 | | | | | | 4,110 | | | | | | 598 | | |
Change in fair value of short-term investments
|
| | | | | |
|
—
|
| | | | | 1,244 | | | | | | 181 | | |
Interest expenses
|
| | | | | | | (1,490) | | | | | | (1,927) | | | | | | (281) | | |
Other (expenses) income, net
|
| | | | | | | (53) | | | | | | 551 | | | | | | 80 | | |
Income before income tax
|
| | | | | | | 15,154 | | | | | | 70,698 | | | | | | 10,292 | | |
Income tax expense
|
| |
7
|
| | | | (7,944) | | | | | | (52,626) | | | | | | (7,663) | | |
Net income
|
| | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
Less: net (loss) income attributable to non-controlling interests
|
| | | | | | | (614) | | | | | | 197 | | | | | | 26 | | |
Net income attributable to the Company
|
| | | | | | | 7,824 | | | | | | 17,875 | | | | | | 2,603 | | |
Net income
|
| | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | | | | (219) | | | | | | (2,080) | | | | | | (303) | | |
Other comprehensive loss, net of income taxes
|
| | | | | | | (219) | | | | | | (2,080) | | | | | | (303) | | |
Total comprehensive income
|
| | | | | | | 6,991 | | | | | | 15,992 | | | | | | 2,326 | | |
Comprehensive (loss) income attributable to non-controlling interests
|
| | | | | | | (614) | | | | | | 197 | | | | | | 26 | | |
Comprehensive income attributable to the Company
|
| | | | | | | 7,605 | | | | | | 15,795 | | | | | | 2,300 | | |
Net income per ordinary share
|
| |
12
|
| | | | | | | | | | | | | | | | | | |
– Basic
|
| | | | | | | 0.02 | | | | | | 0.05 | | | | | | 0.01 | | |
– Diluted
|
| | | | | | | 0.02 | | | | | | 0.04 | | | | | | 0.01 | | |
Weighted average ordinary shares used in calculating net
income per ordinary share |
| | | | | | | | | | | | | | | | | | | | | |
– Basic
|
| |
12
|
| | | | 376,970,454 | | | | | | 393,958,225 | | | | | | 393,958,225 | | |
– Diluted
|
| | | | | | | 376,970,454 | | | | | | 412,310,616 | | | | | | 412,310,616 | | |
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
(Note 2(b)) |
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net cash (used in) generated from operating activities.
|
| | | | (75,202) | | | | | | 361,657 | | | | | | 52,664 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Payment for purchases of property and equipment
|
| | | | (8,907) | | | | | | (17,619) | | | | | | (2,566) | | |
Payment for purchases of intangible assets
|
| | | | (378) | | | | |
|
—
|
| | | |
|
—
|
| |
Payment for purchases of short-term investments
|
| | | | (672,850) | | | | | | (1,328,350) | | | | | | (193,423) | | |
Proceeds from maturities of short-term investments
|
| | | | 674,610 | | | | | | 1,332,460 | | | | | | 194,021 | | |
Net cash used in investing activities
|
| | | | (7,525) | | | | | | (13,509) | | | | | | (1,968) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from borrowings
|
| | | | 58,000 | | | | | | 40,000 | | | | | | 5,824 | | |
Repayment of borrowings
|
| | | | (1,230) | | | | | | (980) | | | | | | (143) | | |
Payment for initial public offering costs
|
| | | | (318) | | | | |
|
—
|
| | | |
|
—
|
| |
Net cash generated from financing activities
|
| | | | 56,452 | | | | | | 39,020 | | | | | | 5,681 | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | (717) | | | | | | (1,402) | | | | | | (205) | | |
Net (decrease) increase in cash and cash equivalents and restricted
cash |
| | | | (26,992) | | | | | | 385,766 | | | | | | 56,172 | | |
Cash and cash equivalents and restricted cash at the beginning of the period
|
| | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 231,538 | | |
Cash and cash equivalents and restricted cash at the end of the
period |
| | | | 1,012,537 | | | | | | 1,975,873 | | | | | | 287,710 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | |
Income tax paid
|
| | | | 4,623 | | | | | | 17,708 | | | | | | 2,578 | | |
Interest paid
|
| | | | 1,337 | | | | | | 2,549 | | | | | | 371 | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
Payable for purchase of property and equipment
|
| | | | 25,241 | | | | | | 8,092 | | | | | | 1,178 | | |
Interest payable.
|
| | | | 3,426 | | | | | | 2,508 | | | | | | 365 | | |
Payable for initial public offering costs
|
| | | | 8,591 | | | | |
|
—
|
| | | |
|
—
|
| |
Supplemental disclosure of cash and cash equivalents and restricted cash:
|
| | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,011,591 | | | | | | 1,974,927 | | | | | | 287,572 | | |
Restricted cash
|
| | | | 946 | | | | | | 946 | | | | | | 138 | | |
Total cash and cash equivalents, and restricted cash
|
| | | | 1,012,537 | | | | | | 1,975,873 | | | | | | 287,710 | | |
Subsidiaries
|
| |
Percentage of
Ownership |
| |
Date of
Incorporation, Merger or Acquisition |
| |
Place of
Incorporation |
| |
Major
Operation |
|
Atour (Tianjin) Hotel Management Co., Ltd.
|
| |
100%
|
| |
August 30, 2012
|
| |
PRC
|
| |
Hotel management
|
|
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
|
|
Gongyu (Shanghai) Culture Communication Co., Ltd.
|
| |
100%
|
| |
December 02, 2014
|
| |
PRC
|
| |
Retail management
|
|
Shanghai Qingju Investment Management Co., Ltd.
|
| |
100%
|
| |
July 15, 2015
|
| |
PRC
|
| |
Investment management
|
|
Fuzhou Hailian Atour Hotel Management Co., Ltd.
|
| |
51%
|
| |
September 21, 2015
|
| |
PRC
|
| |
Hotel management
|
|
Chengdu Zhongchengyaduo Hotel Management Co., Ltd.
|
| |
100%
|
| |
November 26, 2015
|
| |
PRC
|
| |
Hotel management
|
|
Subsidiaries
|
| |
Percentage of
Ownership |
| |
Date of
Incorporation, Merger or Acquisition |
| |
Place of
Incorporation |
| |
Major
Operation |
|
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
|
|
Hangzhou Anduo Hotel Management Co., Ltd.
|
| |
100%
|
| |
April 20, 2017
|
| |
PRC
|
| |
Hotel management
|
|
Shanghai Leiduo Information Technology Co., Ltd. | | |
100%
|
| |
March 21, 2017
|
| |
PRC
|
| |
Retail management
|
|
Yueduo (Shanghai) Apartment Management Service Co., Ltd.
|
| |
80%
|
| |
March 23, 2017
|
| |
PRC
|
| |
Property Management
|
|
Shanghai Naiduo Hotel Management Co., Ltd.
|
| |
100%
|
| |
July 25, 2017
|
| |
PRC
|
| |
Hotel management
|
|
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
Technology services |
|
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 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
|
|
Beijing Yueduo Property Management Co., Ltd.
|
| |
80%
|
| |
February 13, 2019
|
| |
PRC
|
| |
Property Management
|
|
Shanghai Xingduo Hotel Management Co., Ltd.
|
| |
100%
|
| |
May 24, 2019
|
| |
PRC
|
| |
Hotel 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 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
|
|
Shanghai Rongduo Commercial Management Co., Ltd.
|
| |
100%
|
| |
June 13, 2022
|
| |
PRC
|
| |
Hotel management
|
|
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Prepaid rental and property management fees
|
| | | | 5,467 | | | | | | 6,625 | | |
Prepayment for purchase of goods and service
|
| | | | 5,990 | | | | | | 7,978 | | |
VAT recoverable
|
| | | | 23,183 | | | | | | 19,912 | | |
Receivables on behalf of manachised hotels(i)
|
| | | | 81,473 | | | | | | 157,964 | | |
Contract assets (Note 11(b))
|
| | | | 8,741 | | | | | | 9,227 | | |
Deposits
|
| | | | 2,165 | | | | | | 2,185 | | |
Others
|
| | | | 10,006 | | | | | | 21,345 | | |
Subtotal
|
| | | | 137,025 | | | | | | 225,236 | | |
Less: allowance for doubtful accounts
|
| | | | (3,124) | | | | | | (3,124) | | |
Total
|
| | | | 133,901 | | | | | | 222,112 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
At the beginning of the year/period
|
| | | | 3,124 | | | | | | 3,124 | | |
Allowance made/reversed during the year/period
|
| | | | — | | | | | | — | | |
At the end of the year/period
|
| | | | 3,124 | | | | | | 3,124 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Long-term rental deposits
|
| | | | 75,954 | | | | | | 76,248 | | |
Contract assets (Note 11(b))
|
| | | | 58,288 | | | | | | 56,263 | | |
VAT recoverable
|
| | | | 6,744 | | | | | | 2,069 | | |
Prepayments for purchase of property and equipment
|
| | | | 349 | | | | | | 12,420 | | |
Total
|
| | | | 141,335 | | | | | | 147,000 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Cost: | | | | | | | | | | | | | |
Leasehold improvements
|
| | | | 443,695 | | | | | | 441,663 | | |
Equipment, fixture and furniture, and other fixed assets
|
| | | | 420,004 | | | | | | 425,674 | | |
Total cost
|
| | | | 863,699 | | | | | | 867,337 | | |
Less: accumulated depreciation
|
| | | | (503,399) | | | | | | (524,775) | | |
Property and equipment, net
|
| | | | 360,300 | | | | | | 342,562 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Purchased software
|
| | | | 11,055 | | | | | | 11,055 | | |
Total cost
|
| | | | 11,055 | | | | | | 11,055 | | |
Less: accumulated amortization
|
| | | | (5,518) | | | | | | (5,817) | | |
Intangible assets, net
|
| | | | 5,537 | | | | | | 5,238 | | |
| | |
RMB
|
| |||
Nine months ending December 31, 2023
|
| | | | 918 | | |
2024
|
| | | | 1,064 | | |
2025
|
| | | | 1,048 | | |
2026
|
| | | | 776 | | |
2027
|
| | | | 623 | | |
Thereafter
|
| | | | 809 | | |
Total
|
| | | | 5,238 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Assets | | | | | | | | | | | | | |
Operating lease right-of-use assets
|
| | | | 1,932,000 | | | | | | 1,868,615 | | |
Liabilities | | | | | | | | | | | | | |
Current | | | | | | | | | | | | | |
Operating lease liabilities
|
| | | | 319,598 | | | | | | 321,370 | | |
Non-current | | | | | | | | | | | | | |
Operating lease liabilities
|
| | | | 1,805,402 | | | | | | 1,742,358 | | |
Total lease liabilities
|
| | | | 2,125,000 | | | | | | 2,063,728 | | |
| | |
For the three months
ended March 31, |
| |
Account Classification
|
| | |||||||||||
| | |
2022
|
| |
2023
|
| | | | |||||||||
| | |
RMB
|
| |
RMB
|
| | | | | ||||||||
Operating lease cost
|
| | | | 91,895 | | | | | | 91,599 | | | |
Hotel operating costs, Other operating costs
|
| | ||
Variable lease cost(a)
|
| | | | (247) | | | | | | (4,743) | | | |
Hotel operating costs, Other operating costs
|
| | ||
Sublease income
|
| | | | (3,065) | | | | | | (3,188) | | | |
Retail revenues and others
|
| | ||
Total lease cost
|
| | | | 88,583 | | | | | | 83,668 | | | | | | |
| | |
For the three months
ended March 31, |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash flows from operating leases
|
| | | | 81,495 | | | | | | 86,435 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
Lease term and Discount Rate | | | | | | | | | | | | | |
Weighted-average remaining lease term (years) | | | | | | | | | | | | | |
Operating leases
|
| | | | 7.82 | | | | | | 7.67 | | |
Weighted-average discount rate | | | | | | | | | | | | | |
Operating leases
|
| | | | 4.39% | | | | | | 4.39% | | |
| | |
Total
|
| |||
| | |
RMB
|
| |||
Nine months ending December 31, 2023
|
| | | | 317,585 | | |
2024
|
| | | | 341,436 | | |
2025
|
| | | | 304,783 | | |
2026
|
| | | | 284,021 | | |
2027
|
| | | | 280,851 | | |
Thereafter
|
| | | | 898,901 | | |
Total undiscounted lease payment
|
| | | | 2,427,577 | | |
Less: imputed interest(a)
|
| | | | (363,849) | | |
Present value of lease liabilities
|
| | | | 2,063,728 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Deposits
|
| | | | 53,203 | | | | | | 55,793 | | |
Payments received on behalf of manachised hotels(i)
|
| | | | 199,395 | | | | | | 410,444 | | |
VAT and other taxes payable
|
| | | | 19,871 | | | | | | 26,569 | | |
Payable for purchase of property and equipment
|
| | | | 12,617 | | | | | | 8,092 | | |
Others
|
| | | | 45,196 | | | | | | 31,475 | | |
Total
|
| | | | 330,282 | | | | | | 532,373 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Short-term borrowings: | | | | | | | | | | | | | |
Bank loans(i)
|
| | | | 141,000 | | | | | | 181,000 | | |
Loan from third parties
|
| | | | 1,828 | | | | | | 848 | | |
Total
|
| | | | 142,828 | | | | | | 181,848 | | |
Current portion of long-term borrowings: | | | | | | | | | | | | | |
Bank loans(i)
|
| | | | 29,130 | | | | | | 29,130 | | |
Total
|
| | | | 29,130 | | | | | | 29,130 | | |
Long-term borrowings, non-current portion: | | | | | | | | | | | | | |
Loan from third parties
|
| | | | 2,000 | | | | | | 2,000 | | |
Total
|
| | | | 2,000 | | | | | | 2,000 | | |
|
Nine months ending March 31, 2023
|
| | | | 29,130 | | |
|
2024
|
| | | | — | | |
|
2025
|
| | | | 500 | | |
|
2026
|
| | | | 200 | | |
|
2027 and thereafter
|
| | | | 1,300 | | |
|
Total
|
| | | | 31,130 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Deposits received from franchisees
|
| | | | 129,101 | | | | | | 137,326 | | |
Asset retirement obligations
|
| | | | 3,773 | | | | | | 3,820 | | |
Others
|
| | | | 8,889 | | | | | | 8,817 | | |
Total
|
| | | | 141,763 | | | | | | 149,963 | | |
| | |
For the three months
ended March 31, |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Upfront franchise fees
|
| | | | 8,036 | | | | | | 10,693 | | |
Continuing franchise fees
|
| | | | 151,726 | | | | | | 278,429 | | |
Sales of hotel supplies and other products
|
| | | | 102,267 | | | | | | 140,679 | | |
Other transactions with the franchisees
|
| | | | 11,776 | | | | | | 16,997 | | |
Manachised hotels revenues
|
| | | | 273,805 | | | | | | 446,798 | | |
Room revenues
|
| | | | 100,788 | | | | | | 173,754 | | |
Food and beverage revenues
|
| | | | 9,580 | | | | | | 12,263 | | |
Others
|
| | | | 1,213 | | | | | | 1,293 | | |
Leased hotels revenues
|
| | | | 111,581 | | | | | | 187,310 | | |
Retail revenues
|
| | | | 41,175 | | | | | | 112,933 | | |
Others | | | | | 25,553 | | | | | | 26,895 | | |
| | |
For the three months
ended March 31, |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Total | | | | | 452,114 | | | | | | 773,936 | | |
|
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Accounts receivable
|
| | | | 152,167 | | | | | | 133,708 | | |
Less: allowance for doubtful accounts
|
| | | | (19,468) | | | | | | (19,243) | | |
Accounts receivable, net
|
| | | | 132,699 | | | | | | 114,465 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
At the beginning of the year/period
|
| | | | 14,731 | | | | | | 19,468 | | |
Cumulative effect of the adoption of ASU 2016-13
|
| | |
|
—
|
| | | | | 1,371 | | |
Allowance made (reversed) during the year/period
|
| | | | 4,737 | | | | | | (1,596) | | |
At the end of the year/period
|
| | | | 19,468 | | | | | | 19,243 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Current
|
| | | | 8,741 | | | | | | 9,227 | | |
Non-current
|
| | | | 58,288 | | | | | | 56,263 | | |
Contract assets
|
| | | | 67,029 | | | | | | 65,490 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Current
|
| | | | 202,996 | | | | | | 228,812 | | |
Non-current
|
| | | | 277,841 | | | | | | 290,302 | | |
Contract liabilities
|
| | | | 480,837 | | | | | | 519,114 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Upfront franchise fees
|
| | | | 319,537 | | | | | | 333,905 | | |
Advances from sales of hotel supplies and other products
|
| | | | 92,144 | | | | | | 106,087 | | |
Loyalty program
|
| | | | 36,877 | | | | | | 33,346 | | |
Others
|
| | | | 32,279 | | | | | | 45,776 | | |
Deferred revenue
|
| | | | 480,837 | | | | | | 519,114 | | |
| | |
For the three months ended March 31,
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net income attributable to the Company
|
| | | | 7,824 | | | | | | 17,875 | | |
Denominator: | | | | | | | | | | | | | |
Weighted average number of ordinary shares (for basic calculation)
|
| | | | 376,970,454 | | | | | | 393,958,225 | | |
Effect of dilutive share-based awards.
|
| | | | —(i) | | | | | | 18,352,391(ii) | | |
Weighted average number of ordinary shares and dilutive potential ordinary shares outstanding (for diluted calculation).
|
| | | | 376,970,454 | | | | | | 412,310,616 | | |
Basic net income per ordinary share (in RMB)
|
| | | | 0.02 | | | | | | 0.05 | | |
Diluted net income per ordinary share (in RMB)
|
| | | | 0.02 | | | | | | 0.04 | | |
| | |
Number of
share options |
| |
Weighted average
exercise price per share |
| |
Weighted
remaining contractual years |
| |
Aggregate
intrinsic value |
| ||||||||||||
| | | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| ||||||
Outstanding at January 1, 2023
|
| | | | 21,444,931 | | | | | | 5.78 | | | | | | 8.35 | | | | | | 764,494 | | |
Grant
|
| | | | 4,033,274 | | | | | | | | | | | | | | | | | | | | |
Forfeiture
|
| | | | (1,000) | | | | | | | | | | | | | | | | | | | | |
Outstanding at March 31, 2023
|
| | | | 25,477,205 | | | | | | 8.11 | | | | | | 8.54 | | | | | | 1,321,995 | | |
Exercisable as of March 31, 2023
|
| | | | 23,912,776 | | | | | | 8.06 | | | | | | 8.56 | | | | | | 1,241,983 | | |
| | |
For the three months
ended March 31, 2023 |
|
Risk-free rate of return(1)
|
| |
3.8%
|
|
Volatility(2) | | |
40.2% – 40.4%
|
|
Expected dividend yield(3)
|
| |
0%
|
|
Fair value of ordinary share (in RMB)(4)
|
| |
42.0 – 54.0
|
|
Exercise Multiple(5)
|
| |
2.2 – 2.8
|
|
Expected term(6)
|
| |
10
|
|
| | |
For the three months
ended March 31, 2023 |
| |||
| | |
RMB
|
| |||
Hotel operating costs
|
| | | | 124 | | |
Selling and marketing expenses
|
| | | | 38 | | |
General and administrative expenses
|
| | | | 141,418 | | |
Total
|
| | | | 141,580 | | |
Name of party
|
| |
Relationship
|
|
Trip.com Group Ltd. and its subsidiaries
(collectively referred to as “Trip.com Group”) |
| |
Ultimate parent of a principal
shareholder of the Company |
|
| | |
For the three months ended March 31,
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Hotel reservation payments collected on behalf of the Group | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 88,757 | | | | | | 290,397 | | |
Hotel reservation service fees | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 2,839 | | | | | | 6,159 | | |
| | |
As of
December 31, 2022 |
| |
As of
March 31, 2023 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Amounts due from related parties | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 53,630 | | | | | | 102,885 | | |
Amounts due to related parties | | | | | | | | | | | | | |
Trip.com Group
|
| | | | 3,004 | | | | | | 5,607 | | |
| | |
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
shareholders’ equity |
| ||||||||||||||||||||||||||||||||||||
| | |
Number
of shares |
| |
RMB
|
| |
Number
of shares |
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||||||||
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,824 | | | | | | — | | | | | | 7,824 | | | | | | (614) | | | | | | 7,210 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (219) | | | | | | (219) | | | | | | — | | | | | | (219) | | |
Total comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,824 | | | | | | (219) | | | | | | 7,605 | | | | | | (614) | | | | | | 6,991 | | |
Balances at March 31, 2022
|
| | | | 303,289,537 | | | | | | 218 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 764,502 | | | | | | (168,579) | | | | | | (9,166) | | | | | | 587,031 | | | | | | (15,425) | | | | | | 571,606 | | |
| | |
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
shareholders’ equity |
| ||||||||||||||||||||||||||||||||||||
| | |
Number
of shares |
| |
RMB
|
| |
Number
of shares |
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||||||||
Balances at January 1, 2023
|
| | | | 319,677,037 | | | | | | 229 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 1,286,189 | | | | | | (78,304) | | | | | | (10,865) | | | | | | 1,197,305 | | | | | | (9,899) | | | | | | 1,187,406 | | |
Cumulative effect of the adoption
of ASU 2016-13 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,028) | | | | | | — | | | | | | (1,028) | | | | | | — | | | | | | (1,028) | | |
Profit for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,875 | | | | | | — | | | | | | 17,875 | | | | | | 197 | | | | | | 18,072 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,080) | | | | | | (2,080) | | | | | | — | | | | | | (2,080) | | |
Total comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,875 | | | | | | (2,080) | | | | | | 15,795 | | | | | | 197 | | | | | | 15,992 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 141,580 | | | | | | — | | | | | | — | | | | | | 141,580 | | | | | | — | | | | | | 141,580 | | |
Balances at March 31, 2023
|
| | | | 319,677,037 | | | | | | 229 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 1,427,769 | | | | | | (61,457) | | | | | | (12,945) | | | | | | 1,353,652 | | | | | | (9,702) | | | | | | 1,343,950 | | |