Please wait

 

GreenTree Hospitality Group Ltd. Reports First Half 2025 Financial Results

 

Total revenues decreased by 14.2% year over year to RMB585.1 million (US$81.7 million)1.

 

Income from operations was RMB91.5 million (US$12.8 million)1 compared to RMB156.7 million for the first half of 2024.

 

Net income was RMB198.8 million (US$27.7 million)1 compared to RMB119.6 million for the first half of 2024.

 

Adjusted EBITDA (non-GAAP) 2decreased by 22.2% year over year to RMB149.7 million (US$20.9 million)1

 

Core net income (non-GAAP) 3decreased by 29.6% year over year to RMB92.1 million (US$12.9 million)1.

 

SHANGHAI, September 30, 2025 /PRNewswire/ -- GreenTree Hospitality Group Ltd. (NYSE: GHG) (“GreenTree”, the “Company”, “we”, “us” and “our”), a leading hospitality and restaurant management group in China, today announced its unaudited financial results for the first half of 2025.

 

First Half 2025 Operational Highlights

 

Hotels

 

A total of 4,509 hotels with 321,977 hotel rooms were in operation as of June 30, 2025.

 

The Company opened 138 hotels and had a pipeline of 1,245 hotels contracted for or under development as of June 30, 2025.

 

The average daily room rate was RMB157 in the first quarter of 2025, a decrease of 6.9% from RMB169 in the first quarter of 2024, and RMB166 in the second quarter of 2025, a 3.9% year-over-year decrease.

 

The occupancy rate was 64.0% in the first quarter of 2025, down from 67.8% in the first quarter of 2024, and 67.9% in the second quarter of 2025, compared to 72.5% in the second quarter of 2024.

 

Revenue per available room, or RevPAR, was RMB100 in the first quarter of 2025, a 12.1% year-over-year decrease, and RMB113 in the second quarter of 2025, a 10.0% year-over-year decrease.

 

 

1.The conversion of Renminbi (“RMB”) into United States dollars (“US$”) is based on the exchange rate of US$1.00=RMB 7.1636 on June 30, 2025 as set forth in H.10 statistical release of the U.S. Federal Reserve Board and available at https://www.federalreserve.gov/releases/h10/20250707/.

 

2.Adjusted EBITDA (non-GAAP) is calculated as net income plus other operating expenses, income tax expense, share of loss in equity investees, net of tax, interest expense, depreciation and amortization, losses from investment in equity securities and other general expenses, but excludes other operating income, interest income and other, net, gains from investment in equity securities, share of gains in equity investees (net of tax), and other income, net. The calculation of Adjusted EBITDA (non-GAAP) included in this report has been aligned according to the above mentioned definition.

 

3.Core net income is calculated as net income plus share-based compensation, losses from investments in equity securities (net of 25% tax), other expense(net of 25% tax), one-time fees and expense, and other general expenses but excludes government subsidies (net of 25% tax), gains from investment in equity securities (net of 25% tax), and other income (net of 25% tax).

 

1 / 15

 

Restaurants

 

A total of 183 restaurants were in operation as of June 30, 2025

 

The AC (average check) was RMB48 in the first quarter of 2025, a 21.5% year-over-year decrease, and RMB43 in the second quarter of 2025, a 23.8% year-over-year decrease.

 

The ADT (average daily tickets) was 83 in the first quarter of 2025, down from 94 in the first quarter of 2024, and 85 in the second quarter of 2025, compared to 90 in the second quarter of 2024.

 

The ADS (average daily sales per store) was RMB 4,029 in the first quarter of 2025, a decrease of 37.1% from RMB 5,525 in the first quarter of 2024, and RMB 3,629 in the second quarter of 2025, a 30.5% year-over-year decrease.

 

First Half 2025 Financial Results

 

   Six months Ended 
   June 30, 
2024
   June 30,
2024
   June 30,
2024
   June 30,
2024
 
   RMB   RMB   RMB   RMB 
   Hotel   Restaurant   Elimination   Total 
Revenues                
Leased-and-operated revenues   228,393,612    89,674,836    -    318,068,448 
Franchised-and-managed revenues   308,970,282    3,769,753    -    312,740,035 
Wholesales and others   2,085,205    49,505,598    -460,202    51,130,601 
Total revenues   539,449,099    142,950,187    -460,202    681,939,084 

 

   Six months Ended 
   June 30,
2025
   June 30,
2025
   June 30,
2025
   June 30,
2025
   June 30,
2025
 
   RMB   RMB   RMB   RMB   US$ 
   Hotel   Restaurant   Elimination   Total   Total 
Revenues                    
Leased-and-operated revenues   194,759,527    59,058,453    -207,413    253,610,567    35,402,670 
Franchised-and-managed revenues   291,753,194    3,176,474    -    294,929,668    41,170,594 
Wholesales and others   1,478,298    35,511,759    -443,807    36,546,250    5,101,660 
Total revenues   487,991,019    97,746,686    -651,220    585,086,485    81,674,924 

 

Total revenues for the first half of 2025 were RMB585.1 million (US$81.7 million)1, a 14.2% year-over-year decrease.

 

Hotel revenues were RMB488.0 million (US$68.1 million), a 9.5% year-over-year decrease due to an 11% year-over-year decrease in blended RevPAR across the first half year and the closure of 9 L&O hotels since the third quarter of last year. The decrease was partially offset by revenues from new openings.

 

Restaurant revenues were RMB97.7 million (US$13.6 million), a 31.6% year-over-year decrease, mainly due to the decrease in the number of L&O stores and lower ADS in the second quarter low season.

 

Total revenues from leased-and-operated, or L&O, hotels and restaurants were RMB253.6 million (US$35.4 million)1, a 20.3% year-over-year decrease.

 

Total revenues from L&O hotels were RMB 194.8 million (US$27.2 million)1, a 14.7% year-over-year decrease. The decrease was primarily attributable to the closing of 9 L&O hotels since the third quarter of last year, a 3.4% year-over-year decrease in RevPAR, and a reduction in sublease revenues mainly due to lease expiration.

 

Total revenues from L&O restaurants were RMB59.1 million (US$8.2 million)1, a 34.1% year-over-year decrease, mainly due to the closure of 13 L&O restaurants since the third quarter of 2024 and the year-over-year decrease in ADS.

 

2 / 15

 

Total revenues from franchised-and-managed, or F&M, hotels and restaurants were RMB294.9 million (US$41.2 million), a 5.7% year-over-year decrease.

 

Total revenues from F&M hotels were RMB291.8 million (US$40.7 million)1, a 5.6% year-over-year decrease, primarily due to a 11% decrease in F&M hotels’ blended RevPAR across the first half year and partially offset by new openings.

 

Total revenues from F&M restaurants were RMB3.2 million (US$0.4 million)1, a 15.7% year-over-year decrease, mainly due to the year-over-year decrease in ADS and partially offset by new openings.

 

Total revenues from wholesale and others were RMB36.5 million (US$ 5.1 million)1, a 28.5% year-over-year decrease, mainly due to the decline in the wholesale segment of the restaurant business.

 

Total operating costs and expenses

 

   Six Months Ended 
   June 30,
2024
   June 30,
2024
   June 30,
2024
   June 30,
2024
 
   RMB   RMB   RMB   RMB 
   Hotel   Restaurant   Elimination   Total 
Operating costs and expenses                
Operating costs   295,609,282    117,276,623    -440,869    412,445,036 
Selling and marketing expenses   28,677,514    5,591,136    -19,334    34,249,316 
General and administrative expenses   87,397,198    15,778,679    -    103,175,877 
Other operating expenses   938,244    1,481,949    -    2,420,193 
Other general expenses   11,756,531    -    -    11,756,531 
Total operating costs and expenses   424,378,769    140,128,387    -460,203    564,046,953 

 

   Six Months Ended 
   June 30,
2025
   June 30,
2025
   June 30,
2025
   June 30,
2025
   June 30,
2025
 
   RMB   RMB   RMB   RMB   US$ 
   Hotel   Restaurant   Elimination   Total   Total 
Operating costs and expenses                    
Operating costs   286,868,623    84,128,367    -651,220    370,345,770    51,698,276 
Selling and marketing expenses   22,964,944    4,564,490    -    27,529,434    3,842,961 
General and administrative expenses   79,683,639    10,475,363    -    90,159,002    12,585,711 
Other operating expenses   4,290,239    442,297    -    4,732,536    660,637 
Other general expenses   11,611,311    -    -    11,611,311    1,620,877 
Total operating costs and expenses   405,418,756    99,610,517    -651,220    504,378,053    70,408,462 

 

Operating costs were RMB370.3 million (US$51.7 million)1, a 10.2% year-over-year decrease.

 

Operating costs of the hotel business were RMB286.9 million (US$40.0 million)1, a 0.9% year-over-year decrease. The decrease was mainly attributable to lower depreciation and amortization and lower consumable, food and beverage caused by the closing of L&O hotels, partially offset by the rental increase caused by the renewal of certain lease agreements.

 

Operating costs of the restaurant business were RMB84.1 million (US$11.7 million)1, a 28.3% year-over-year decrease. The decrease was mainly due to the closure of L&O stores.

 

3 / 15

 

Selling and marketing expenses were RMB27.5 million (US$3.8 million)1, a 19.6% year-over-year decrease.

 

Selling and marketing expenses of the hotel business were RMB23.0 million (US$3.2 million)1, a19.9% year-over-year decrease. The decrease was mainly due to lower advertising expenses, traveling and meal expenses.

 

Selling and marketing expenses of the restaurant business were RMB4.6 million (US$0.6 million)1, an 18.4% year-over-year decrease.

 

General and administrative, or G&A expenses were RMB90.2 million (US$12.6 million)1, a 12.6% year-over-year decrease.

 

G&A expenses of the hotel business were RMB79.7 million (US$11.1 million)1, a 14.7% year-over-year decrease. The decrease was mainly due to a decrease in depreciation and amortization and lower consulting fees.

 

G&A expenses of the restaurant business were RMB10.5 million (US$1.5 million)1, a 33.6% year-over-year decrease, mainly due to lower staff related expenses.

 

Other general expenses of the hotel business were RMB11.6 million (US$1.6 million)1, a 1.2% year-over-year decrease. These expenses for the first half of 2025 include only the provisions for loan receivables related to franchisee loans.

 

Gross profit was RMB214.7 million (US$30.0 million)1, a year-over-year decrease of 22.1%. Gross margin was 36.7%, compared to 40.4% in the first half of 2024. Gross profit of the hotel business was RMB201.1 million (US$28.1 million)1, a 19.5% year-over-year decrease. Gross profit of the restaurant business was RMB13.6 million (US$1.9 million)1, a 47.0% year-over-year decrease.

 

Income from operations was RMB91.5 million (US$12.8 million)1 , compared to RMB156.7 million in the first half of 2024, with a margin of 15.6%.

 

Income from operations of the hotel business was RMB93.0 million (US$13.0 million)1 , compared to income from operations of RMB151.9 million in the first half of 2024, with a margin of 19.1%.

 

Income from operations of the hotel business in the first half of 2024 included the gain form the disposal of a property. Excluding this impact and the impact from the closing of L&O hotels, as well as the impact of bad debts, income from operations purely related to operations decreased by approximately 12.1%.

 

Income (loss) from operations of the restaurant business in the first half of 2025 was a loss of RMB1.5 million (US$0.2 million)1, compared to income from operations of RMB4.7 million in the first half of 2024, with a margin of -1.5%.

 

Net income in the first half of 2025 was RMB198.8 million (US$27.7 million)1, compared to net income of RMB119.6 million in the first half of 2024, and net margin was 34.0%.

 

Net income of the hotel business was RMB200.6 million (US$28.0 million)1, compared to a net income of RMB120.4 million in the first half of 2024, and net margin was 41.1%. Hotel net income was impacted by the divestment of our ownership in Argyle, the realized gain from an equity investment, foreign exchange losses, the closure of L&O hotels, and bad debt expenses driven by accounts receivables. Excluding these factors, net income decreased by almost 9.5%.

 

4 / 15

 

Net income (loss) of the restaurant business in the first half of 2025 was a loss of RMB1.8 million (US$0.3 million)1, compared to a net income of RMB3.7 million in the first half of 2024, and net margin was -1.9%.

 

Adjusted EBITDA (non-GAAP)2 was RMB149.7 million (US$20.9 million)1, a year-over-year decrease of 22.2%. Adjusted EBITDA margin, defined as adjusted EBITDA (non-GAAP) as a percentage of total revenues, was 25.6%, compared to 28.2% in the first half of 2024.

 

Core net income (non-GAAP) was RMB92.1 million (US$12.9 million)1, a year-over-year decrease of 29.6%. The core net margin, defined as core net income (non-GAAP) as a percentage of total revenues, for the first half of 2025 was 15.7%, compared to 19.2% in the first half of 2024.

 

Earnings per American Depositary Share, or ADS, (basic and diluted) were RMB1.99 (US$0.28)1, increased from RMB1.19 in the first half of 2024.

 

Core net income per ADS (basic and diluted) (non-GAAP) was RMB0.91 (US$0.13)1, decreased from RMB1.29 in the first half of 2024.

 

Cash flow- Operating cash inflow was RMB104.8 million (US$14.6 million)1 as a result of income from operations. Investing cash inflow for the first half of 2025 was RMB77.0 million (US$10.8 million)1, which was primarily due to the disposal of our ownership in Argyle. Financing cash outflow was RMB0.2 million (US$0.03 million)1, due to the repayment of bank loans by the end of June 2025.

 

Cash and cash equivalents, restricted cash, short-term investments, investments in equity securities and time deposits. As of June 30, 2025, the Company had total cash and cash equivalents, restricted cash, short term investments, investments in equity securities and time deposits of RMB2,034.9 million (US$284.1 million)1,compared to RMB1,839.1 million as of December 31, 2024. The increase was mainly attributable to continued operating cash inflow and the divestment of our investment in Argyle.

 

Guidance

 

Based on our performance in the first half of 2025 and considering the impact from closure of certain L&O hotels due to lease expiration and business strategy adjustments, we adjust our previous revenue guidance for the hotel business to -10% to -13% year-over-year.

 

Dividend distribution

 

The board of directors has approved the payment of a cash dividend of US$0.06 per ordinary share, or US$0.06 per American Depositary Share(“ADS”) payable to holders of the Company’s ordinary shares shown on the Company’s record at the close of trading on October 31, 2025 (the “Record Date”).

 

Use of Non-GAAP Financial Measures

 

We believe that Adjusted EBITDA and core net income, as we present them, are useful financial metrics to assess our operating and financial performance before the impact of investing and financing transactions, income taxes and certain non-core and non-recurring items in our financial statements.

 

The presentation of Adjusted EBITDA and core net income should not be construed as an indication that our future results will be unaffected by other charges and gains we consider to be outside the ordinary course of our business.

 

5 / 15

 

The use of Adjusted EBITDA and core net income has certain limitations because it does not reflect all items of income and expenses that affect our operations. Items excluded from Adjusted EBITDA and core net income are significant components in understanding and assessing our operating and financial performance. Depreciation and amortization expense for various long-term assets, income tax and share-based compensation have been and will be incurred and are not reflected in the presentation of Adjusted EBITDA. Each of these items should also be considered in the overall evaluation of our results. Additionally, Adjusted EBITDA and core net income do not consider capital expenditures and other investing activities and should not be considered as a measure of our liquidity. We compensate for these limitations by providing the relevant disclosure of our depreciation and amortization, interest expense/income, gains/losses from investments in equity securities, income tax expenses, share-based compensation, share of loss in equity investees, government subsidies and other relevant items both in our reconciliations to the corresponding U.S. GAAP financial measures and in our consolidated financial statements, all of which should be considered when evaluating our performance.

 

The terms Adjusted EBITDA and core net income are not defined under U.S. GAAP, and Adjusted EBITDA and core net income are not measures of net income, operating income, operating performance or liquidity presented in accordance with U.S. GAAP. When assessing our operating and financial performance, you should not consider this data in isolation or as a substitute for our net income, operating income or any other operating performance measure that is calculated in accordance with U.S. GAAP. In addition, our Adjusted EBITDA and core net income may not be comparable to Adjusted EBITDA and core net income or similarly titled measures utilized by other companies since such other companies may not calculate Adjusted EBITDA and core net income in the same manner as we do.

 

Reconciliations of the Company’s non-GAAP financial measures, including Adjusted EBITDA and core net income, to the consolidated statement of operations information are included at the end of this press release.

 

About GreenTree Hospitality Group Ltd.

 

GreenTree Hospitality Group Ltd. (“GreenTree” or the “Company”) (NYSE: GHG) is a leading hospitality and restaurant management group in China. As of June 30, 2025, GreenTree had a total number of 4,509 hotels and 183 restaurants. In 2024, HOTELS magazine ranked GreenTree 13th among the 225 largest global hotel groups in terms of number of hotels in its annual HOTELS’ 225. GreenTree was the fourth largest hospitality company in China in 2024 according to the China Hospitality Association.

 

GreenTree has a broad portfolio of diverse brands spanning from the economy to mid-scale, up-scale and luxury segments of the hospitality industry mainly in China. Through its strong membership base, expansive booking network, and efficient system, GreenTree aims to keep closer relationships with all of its clients and partners by providing a diverse brand portfolio that features comfort, style and value.

 

For more information on GreenTree, please visit http://ir.998.com

 

Safe Harbor Statements

 

This press release contains forward-looking statements made under the “safe harbor” provisions of Section 21E of the Securities Exchange Act of 1934, as amended, and the U.S. Private Securities Litigation Reform Act of 1995. In some cases, these forward-looking statements can be identified by words or phrases such as “may,” “will,” “expect,” “anticipate,” “aim,” “estimate,” “intend,” “plan,” “believe,” “potential,” “continue,” “is/are likely to,” “confident,” “future,” or other similar expressions. GreenTree may also make written or oral forward-looking statements in its reports filed with or furnished to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about or based on GreenTree’s current beliefs, expectations, assumptions, estimates and projections about us and our industry, are forward-looking statements that involve known and unknown factors, risks and uncertainties that may cause our actual results, performance or achievements to be materially different from those expressed or implied by the forward-looking statements. Such factors and risks include, but not limited to the following: GreenTree’s goals and growth strategies; its future business development, financial condition and results of operations; trends in the hospitality industry in China and globally; competition in our industry; fluctuations in general economic and business conditions in China and other regions where we operate; the regulatory environment in which we and our franchisees operate; and assumptions underlying or related to any of the foregoing. You should not place undue reliance on these forward-looking statements. Further information regarding these and other risks, uncertainties or factors is included in the Company’s filings with the U.S. Securities and Exchange Commission. All information provided, including the forward-looking statements made, in this press release are current as of the date of the press release. Except as required by law, GreenTree undertakes no obligation to update any such information or forward-looking statements to reflect events or circumstances after the date on which the information is provided or statements are made, or to reflect the occurrence of unanticipated events.

 

Financial Tables and Operational Data Follow

 

6 / 15

 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Balance Sheets

 

   December 31   June 30,   June 30, 
   2024   2025   2025 
   RMB   RMB   US$ 
ASSETS            
Current assets:            
Cash and cash equivalents   1,490,235,562    1,666,620,666    232,651,274 
Restricted cash   16,096,476    11,391,736    1,590,225 
Short-term investments   10,475    33,622    4,693 
Investments in equity securities   -    -    - 
Accounts receivable, net of allowance   99,688,034    118,040,098    16,477,762 
Amounts due from related parties   21,839,929    21,683,467    3,026,895 
Inventories   6,881,470    7,269,088    1,014,726.00 
Other current assets   114,898,590    140,022,478    19,546,384 
Loans receivable, net   85,463,467    64,146,183    8,954,462 
Total current assets   1,835,114,003    2,029,207,338    283,266,421 
                
Non-current assets:               
Amounts due from a related party   110,000,000    110,000,000    15,355,408 
Restricted cash   18,869,900    18,869,900    2,634,136 
Long-term time deposits   285,570,000    285,570,000    39,864,035 
Loans receivable, net   15,372,238    12,404,118    1,731,548 
Property and equipment, net   649,528,210    631,282,765    88,123,676 
Intangible assets, net   75,677,551    74,635,340    10,418,692 
Goodwill   96,074,468    96,074,468    13,411,479 
Long-term investments   184,024,217    202,703,037    28,296,253 
Operating lease right-of-use assets   1,328,582,419    1,352,475,974    188,798,366 
Other assets   102,545,848    136,936,782    19,115,638 
Deferred tax assets   245,760,095    243,030,389    33,925,734 
TOTAL ASSETS   4,947,118,949    5,193,190,111    724,941,386 
                
LIABILITIES AND EQUITY               
Current liabilities:               
Long-term bank loans, current portion   -    -    - 
Short-term bank loans   400,000    400,000    55,838 
Accounts payable   56,488,405    48,217,419    6,730,892 
Advance from customers   25,684,437    27,171,457    3,792,989 
Amounts due to related parties   17,462,176    15,717,073    2,194,019 
Salary and welfare payable   78,234,585    78,631,590    10,976,547 
Deferred revenue   175,046,178    158,656,395    22,147,579 
Accrued expenses and other current liabilities   481,910,291    528,230,470    73,738,130 
Income tax payable   88,876,497    85,376,977    11,918,166 
Dividends payable   -    -    - 
Operating lease liabilities, current   241,363,244    253,428,345    35,377,233 
Total current liabilities   1,165,465,813    1,195,829,726    166,931,393 
                
Long-term bank loans   256,200,000    256,000,000    35,736,222 
Deferred revenue   176,353,919    167,654,624    23,403,683 
Other long-term liabilities   120,975,955    119,503,626    16,682,063 
Operating lease liabilities, non-current   1,215,776,075    1,259,009,381    175,750,933 
Deferred tax liabilities   79,670,908    59,930,841    8,366,023 
Unrecognized tax benefits   440,072,214    445,234,185    62,152,296 
TOTAL LIABILITIES   3,454,514,884    3,503,162,383    489,022,613 
                
Shareholders’ equity:               
Class A ordinary shares   222,587,070    222,587,070    31,071,957 
Class B ordinary shares   115,534,210    115,534,210    16,127,954 
Treasury Stock   (37,043,116)   (48,049,536)   (6,707,457)
Additional paid-in capital   1,680,148,272    1,609,972,272    224,743,463 
Retained earnings (Accumulated losses)   (528,513,571)   (256,875,683)   (35,858,463)
Accumulated other comprehensive income   6,033,263    15,696,666    2,191,170 
Total GreenTree Hospitality Group Ltd. shareholders’ equity   1,458,746,128    1,658,864,999    231,568,624 
                
Non-controlling interests   33,857,937    31,162,729    4,350,149 
Total shareholders’ equity   1,492,604,065    1,690,027,728    235,918,773 
                
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY   4,947,118,949    5,193,190,111    724,941,386 

 

7 / 15

 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Statements of Comprehensive Income

 

   Six Months Ended 
   June 30,
2024
   June 30,
2025
   June 30,
2025
 
   RMB   RMB   US$ 
Revenues            
Leased-and-operated revenues   318,068,448    253,610,567    35,402,670 
Franchised-and-managed revenues   312,740,035    294,929,668    41,170,594 
Wholesales and others   51,130,601    36,546,250    5,101,660 
Total revenues   681,939,084    585,086,485    81,674,924 
                
Operating costs and expenses               
Operating costs   (412,445,036)   (370,345,770)   (51,698,276)
Selling and marketing expenses   (34,249,316)   (27,529,434)   (3,842,961)
General and administrative expenses   (103,175,877)   (90,159,002)   (12,585,711)
Other operating expenses   (2,420,193)   (4,732,536)   (660,637)
Other general expenses   (11,756,531)   (11,611,311)   (1,620,877)
Total operating costs and expenses   (564,046,953)   (504,378,053)   (70,408,462)
                
Other operating income   38,768,237    10,762,347    1,502,366 
Income from operations   156,660,367    91,470,779    12,768,828 
                
Interest income and other, net   19,950,499    18,563,426    2,591,354 
Interest expense   (4,369,058)   (3,817,915)   (532,960)
Gains (losses) from investment in equity securities   (15,424,655)   24,800,795    3,462,057 
Other income, net   16,791,024    97,329,451    13,586,667 
Income before income taxes   173,608,177    228,346,536    31,875,946 
                
Income tax expense   (53,181,694)   (30,183,730)   (4,213,486)
Income (loss) before share of gains in equity investees   120,426,483    198,162,806    27,662,460 
                
Share of loss/(income) in equity investees, net of tax   (869,757)   603,873    84,297 
Net income(loss)   119,556,726    198,766,679    27,746,757 
                
Net loss/(income) attributable to non-controlling interests   1,030,179    2,695,208    376,237 
Net income attributable to ordinary shareholders   120,586,905    201,461,887    28,122,994 
                
Net earnings per share1               
Class A ordinary share-basic and diluted   1.19    1.99    0.28 
Class B ordinary share-basic and diluted   1.19    1.99    0.28 
                
Net earnings per ADS1               
Class A ordinary share-basic and diluted   1.19    1.99    0.28 
Class B ordinary share-basic and diluted   1.19    1.99    0.28 
                
Weighted average shares outstanding               
Class A ordinary share-basic and diluted   66,780,612    66,636,925    66,636,925 
Class B ordinary share-basic and diluted   34,762,909    34,762,909    34,762,909 
                
Other comprehensive income, net of tax               
Foreign currency translation adjustments   (8,105,751)   9,663,403    1,348,959 
Unrealized gains(loss) on available-for-sale investments, net of tax               
                
Comprehensive income, net of tax   111,450,975    208,430,082    29,095,716 
                
Comprehensive loss/(income) attributable to non-controlling interests   1,030,179    2,695,208    376,237 
Comprehensive income (loss) attributable to ordinary shareholders   112,481,154    211,125,290    29,471,953 

 

1.Each ADS represents one ordinary share. EPS per ADS equals EPS per ordinary share.

 

8 / 15

 

GreenTree Hospitality Group Ltd.

Unaudited Hotel Business Results

 

   Six Months Ended 
   June 30,
2024
   June 30,
2025
   June 30,
2025
 
   RMB   RMB   US$ 
Revenues            
Leased-and-operated revenues   228,393,613    194,759,527    27,187,382 
Franchised-and-managed revenues   308,970,282    291,753,194    40,727,175 
Others   2,085,206    1,478,297    206,362 
Total revenues   539,449,101    487,991,018    68,120,919 
                
Operating costs and expenses               
Hotel operating costs   (295,609,282)   (286,868,623)   (40,045,316)
Selling and marketing expenses   (28,677,514)   (22,964,944)   (3,205,783)
General and administrative expenses   (87,397,198)   (79,683,639)   (11,123,407)
Other operating expenses   (938,244)   (4,290,239)   (598,894)
Other general expenses   (11,756,531)   (11,611,311)   (1,620,877)
Total operating costs and expenses   (424,378,769)   (405,418,756)   (56,594,277)
                
Other operating income   36,850,398    10,391,669    1,450,621 
Income from operations   151,920,730    92,963,931    12,977,263 
                
Interest income and other, net   19,908,718    18,502,925    2,582,909 
Interest expense   (4,369,058)   (3,769,199)   (526,160)
Gains (losses) from investment in equity securities   (10,784,976)   24,800,795    3,462,057 
Other income, net   16,709,039    97,352,813    13,589,929 
Income before income taxes   173,384,453    229,851,265    32,085,998 
                
Income tax expense   (52,101,925)   (29,850,815)   (4,167,013)
Income (loss) before share of gains in equity investees   121,282,528    200,000,450    27,918,985 
                
Share of loss/(income) in equity investees, net of tax   (869,757)   603,873    84,297 
Net income(loss)   120,412,771    200,604,323    28,003,282 

 

9 / 15

 

GreenTree Hospitality Group Ltd.

Unaudited Restaurant Business Results

 

   Six Months Ended 
   June 30,
2024
   June 30,
2025
   June 30,
2025
 
   RMB   RMB   US$ 
Revenues            
Leased-and-operated revenues   89,674,836    59,058,453    8,244,242 
Franchised-and-managed revenues   3,769,753    3,176,474    443,419 
Wholesales and others   49,505,597    35,511,759    4,957,250 
Total revenues   142,950,186    97,746,686    13,644,911 
                
Operating costs and expenses               
Restaurant operating costs   (117,276,623)   (84,128,367)   (11,743,867)
Selling and marketing expenses   (5,591,136)   (4,564,490)   (637,178)
General and administrative expenses   (15,778,679)   (10,475,363)   (1,462,304)
Other operating expenses   (1,481,949)   (442,297)   (61,743)
Other general expenses   -    -    - 
Total operating costs and expenses   (140,128,387)   (99,610,517)   (13,905,092)
                
Other operating income   1,917,838    370,679    51,745 
Income from operations   4,739,637    (1,493,152)   (208,436)
                
Interest income and other, net   41,782    60,501    8,446 
Interest expense   -    (48,716)   (6,800)
Gains (losses) from investment in equity securities   -    -    - 
Other income, net   (27,094)   (23,362)   (3,262)
Income before income taxes   4,754,325    (1,504,729)   (210,052)
                
Income tax expense   (1,079,769)   (332,915)   (46,473)
Income (loss) before share of gains in equity investees   3,674,556    (1,837,644)   (256,525)
                
Share of loss/(income) in equity investees, net of tax   -    -    - 
Net income(loss)   3,674,556    (1,837,644)   (256,525)

 

10 / 15

 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Statements of Cash Flows

 

   Six Months Ended 
   June 30,
2024
   June 30,
2025
   June 30,
2025
 
   RMB   RMB   US$ 
             
Operating activities:            
Net (loss) income   119,556,728    198,766,679    27,746,759 
                
Adjustments to reconcile net income to net cash provided by operating activities:               
Depreciation and amortization   60,479,676    52,696,207    7,356,107 
Noncash lease expense   137,229,448    129,173,622    18,031,942 
Loss from disposal of a subsidiary   (839,682)   -    - 
Bad debt expenses   21,768,072    25,491,737    3,558,509 
Losses (Gains) and impairment on equity securities held   15,424,655    (24,800,795)   (3,462,057)
(Gains) losses on disposal of property, plant and equipment   (25,116,235)   190,764    26,630 
Foreign exchange (gains)losses   (8,763,951)   5,889,694    822,170 
Others non-cash expense(income)   (4,315,806)   (603,873)   (84,297)
(Gains) from the disposal of long-term investments   -    (114,042,806)   (15,919,762)
Accounts receivable   (7,729,152)   (32,232,489)   (4,499,482)
Inventories   14,889,563    (387,618)   (54,109)
Amounts due from related parties   299,828    433,622    60,531 
Other current assets   5,084,951    (24,680,055)   (3,445,203)
Other assets   1,300,958    (9,355,971)   (1,306,043)
Accounts payable   (12,560,243)   (8,291,559)   (1,157,457)
Amounts due to related parties   (1,404,655)   (1,960,078)   (273,616)
Salary and welfare payable   (1,424,059)   397,005    55,420 
Deferred revenue   (31,702,936)   (25,089,078)   (3,502,300)
Advance from customers   (417,287)   1,487,020    207,580 
Accrued expenses and other current liabilities   (3,285,616)   46,320,173    6,466,047 
Income tax payable   (8,261,323)   (3,499,520)   (488,514)
Unrecognized tax benefits   (6,196,090)   5,161,971    720,583 
Operating lease liabilities   (109,769,095)   (97,768,770)   (13,647,994)
Other long-term liabilities   (8,319,829)   (1,472,329)   (205,529)
Deferred taxes   13,966,300    (17,010,361)   (2,374,555)
Net cash provided by operating activities   159,894,221    104,813,193    14,631,360 
                
Investing activities:               
Purchases of property, plant and equipment   (20,193,926)   (19,357,542)   (2,702,209)
Purchases of intangible assets   -    -    - 
Proceeds from disposal of property, plant and equipment   139,733,100    237,334    33,131 
Payment for acquisition of minority equity   (966,000)   -    - 
Proceeds from disposal of a long-term investment   -    109,036,386    15,220,893 
Advances for purchases of property and equipment   -    (25,034,964)   (3,494,746)
Purchases of short-term investments   -    (23,147)   (3,231)
Proceeds from short-term investments   419,362,037    -    - 
Proceeds from long-term time deposits   (222,230,000)   -    - 
Proceeds from disposal of subsidiaries   1,500,000    -    - 
Loan to related parties   (270,000)   (625,000)   (87,247)
Repayment from related parties   -    118,982    16,609 
Loan to third parties   (1,200,000)   -    - 
Repayment of loan from third parties   5,595,889    -    - 
Loan to franchisees   (1,600,000)   (2,010,000)   (280,585)
Repayment from franchisees   50,977,221    14,684,093    2,049,820 
Net cash (used in) provided by investing activities   370,708,321    77,026,142    10,752,435 
                
Financing activities:               
Distribution to the shareholders   (760,321)   -    - 
Repayment of short-term loans   (117,000,000)   (200,000)   (27,919)
Proceeds from bank loans   200,000,000    -    - 
Net cash provided by (used in) financing activities   82,239,679    (200,000)   (27,919)
                
Effect of exchange rate changes on cash and cash equivalents and restricted cash   (2,799,929)   (9,958,977)   (1,390,220)
                
Net (decrease) increase in cash and cash equivalents   610,042,292    171,680,358    23,965,656 
Cash and cash equivalents at the beginning of the period   791,600,712    1,525,201,938    212,909,981 
Cash and cash equivalents at the end of the period   1,401,643,003    1,696,882,296    236,875,637 

 

11 / 15

 

GreenTree Hospitality Group Ltd.

Unaudited Reconciliation of GAAP and Non-GAAP Results

 

   Six Months Ended 
   June 30,
2024
   June 30,
2025
   June 30,
2025
 
   RMB   RMB   US$ 
Net income   119,556,728    198,766,679    27,746,759 
                
Deduct:               
Other operating income   38,768,236    10,762,348    1,502,366 
Interest income and other, net   19,950,499    18,563,426    2,591,354 
Gains from investment in equity securities   -    24,800,795    3,462,057 
Share of gain in equity investees, net of tax   -    603,873    84,297 
Other income, net   16,791,024    97,329,451    13,586,667 
                
Add:               
Other operating expenses   2,420,193    4,732,536    660,637 
Other general expenses   11,756,531    11,611,311    1,620,877 
Income tax expenses (benefits)   53,181,694    30,183,730    4,213,486 
Share of loss in equity investees, net of tax   869,757    -    - 
Interest expenses   4,369,058    3,817,915    532,960 
Depreciation and amortization   60,479,676    52,696,207    7,356,106 
Losses from investment in equity securities   15,424,655    -    - 
Other expense, net   -    -    - 
Adjusted EBITDA (Non-GAAP)   192,548,532    149,748,485    20,904,084 

 

   Six Months Ended 
   June 30,
2024
   June 30,
2025
   June 30,
2025
 
Net income   119,556,728    198,766,679    27,746,759 
                
Deduct:               
Government subsidies (net of 25% tax)   469,886    5,447,641    760,461 
Gains from investment in equity securities   -    18,600,596    3,462,057 
Other income (net of 25% tax)   12,593,268    101,507,790    14,169,941 
                
Add:               
Share-based compensation   31,324    -    - 
Losses from investments in equity securities (net of 25% tax)   11,568,491    -    - 
Other expense (net of 25% tax)   -    -    - 
One-time fees and expenses   1,055,008    -    - 
Other general expenses   11,756,531    11,611,311    1,620,877 
Income tax expenses related to dividend distribution   -    7,299,300    1,018,943 
Core net income (Non-GAAP)   130,904,926    92,121,263    11,994,120 
                
Core net income per ADS (Non-GAAP)               
Class A ordinary share-basic and diluted   1.29    0.91    0.12 
Class B ordinary share-basic and diluted   1.29    0.91    0.12 

 

12 / 15

 

Hotel Operational Data 

 

   June 30,
2024
   June 30,
2025
 
Total hotels in operation:   4,272    4,509 
Leased and owned hotels   62    55 
Franchised hotels   4,210    4,454 
Total hotel rooms in operation   312,734    321,977 
Leased and owned hotels   6,937    6,772 
Franchised hotels   305,797    315,245 
Number of cities   353    357 

 

   Quarter Ended 
   2024 Q1   2025 Q1 
Occupancy rate (as a percentage)        
Leased-and-owned hotels   66.6%   61.0%
Franchised hotels   67.9%   64.1%
Blended   67.8%   64.0%
Average daily rate (in RMB)          
Leased-and-owned hotels   235    236 
Franchised hotels   167    155 
Blended   169    157 
RevPAR (in RMB)          
Leased-and-owned hotels   157    144 
Franchised hotels   113    99 
Blended   114    100 

 

   Quarter Ended 
   2024 Q2   2025 Q2 
Occupancy rate (as a percentage)        
Leased-and-owned hotels   70.7%   72.3%
Franchised hotels   72.6%   67.8%
Blended   72.5%   67.9%
Average daily rate (in RMB)          
Leased-and-owned hotels   250    245 
Franchised hotels   171    164 
Blended   173    166 
RevPAR (in RMB)          
Leased-and-owned hotels   177    177 
Franchised hotels   124    111 
Blended   135    113 

 

   Number of Hotels
in Operation
   Number of Hotel Rooms
in Operation
 
   June 30,
2024
   June 30,
2025
   June 30,
2024
   June 30,
2025
 
Mid-to-up-scale   505    569    47,697    52,773 
GreenTree Eastern   227    236    24,493    25,107 
Deepsleep Hotel   7    8    534    610 
Gem   82    119    7,258    10,781 
Gya   75    72    6,238    6,012 
Vx   99    108    8,695    9,024 
Others   15    26    499    1,239 
Mid-scale   2,948    3,005    229,970    226,336 
GreenTree Inn   2,315    2,366    182,957    184,561 
GT Alliance   428    408    32,726    25,930 
GreenTree Apartment   21    24    1,385    1,545 
Vatica   109    107    7,705    7,481 
Geli   75    100    5,197    6,819 
Economy hotels   819    935    35,067    42,868 
Shell   819    935    35,067    42,868 
Others   -    -    -    - 
Total   4,272    4,509    312,734    321,977 

 

13 / 15

 

Restaurant Operational Data

 

   June 30,
2024
   June 30,
2025
 
Total restaurants in operation:   183    183 
Leased and owned restaurants   24    15 
Franchised restaurants   159    168 
Number of cities1   64    53 
Da Niang Dumplings   155    164 
Bellagio   28    19 

 

 

1.Store mix shifted to fewer cities due to closures and relocations.

 

   Quarter Ended 
   2024 Q1   2025 Q1 
ADT        
Leased-and-owned restaurants   155    210 
Franchised restaurants   81    71 
Blended   94    83 
AC (in RMB)          
Leased-and-owned restaurants   113    98 
Franchised restaurants   42    35 
Blended   59    48 
ADS (in RMB)          
Leased-and-owned restaurants   17,580    20,545 
Franchised restaurants   3,364    2,459 
Blended   5,525    4,029 

 

   Quarter Ended 
   2024 Q2   2025 Q2 
ADT        
Leased-and-owned restaurants   165    215 
Franchised restaurants   73    74 
Blended   90    85 
AC (in RMB)          
Leased-and-owned restaurants   105    88 
Franchised restaurants   38    32 
Blended   53    43 
ADS (in RMB)          
Leased-and-owned restaurants   17,306    18,931 
Franchised restaurants   2,814    2,363 
Blended   4,737    3,629 

 

14 / 15

 

For more information, please contact:

 

GreenTree

 

Ms. Selina Yang

 

Phone: +86-158-2166-6251

 

E-mail: ir@998.com

 

Ms. Hannah Zhang

 

Phone: +86-182-2560-8592

 

E-mail: ir@998.com

 

Christensen

 

In Shanghai

 

Mr. Jerry Xu

 

Phone: +86-138-1680-0706

 

E-mail: jerry.xu@christensencomms.com

 

In Hong Kong

 

Ms. Karen Hui

 

Phone: +852-9266-4140

 

E-mail: karen.hui@christensencomms.com

 

In the US

 

Ms. Linda Bergkamp

 

Phone: +1-480-614-3004

 

E-mail: linda.bergkamp@christensencomms.com

 

 

15 / 15