| |
Cayman Islands
|
| |
7011
|
| |
Not Applicable
|
|
| |
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| |
Li He, Esq.
Davis Polk & Wardwell LLP c/o 18th Floor, The Hong Kong Club Building 3A Chater Road, Central Hong Kong +852 2533-3300 |
| |
Allen Wang, Esq.
Latham & Watkins LLP 18th Floor, One Exchange Square 8 Connaught Place, Central, Hong Kong +852 2912 2500 |
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 11 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 69 | | | |
| | | | | 70 | | | |
| | | | | 71 | | | |
| | | | | 72 | | | |
| | | | | 73 | | | |
| | | | | 75 | | | |
| | | | | 76 | | | |
| | | | | 102 | | | |
| | | | | 116 | | | |
| | | | | 130 | | | |
| | | | | 138 | | | |
| | | | | 141 | | | |
| | | | | 142 | | | |
| | | | | 154 | | | |
| | | | | 162 | | | |
| | | | | 164 | | | |
| | | | | 170 | | | |
| | | | | 177 | | | |
| | | | | 178 | | | |
| | | | | 179 | | | |
| | | | | 180 | | | |
| | | |
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 | | |
| | | |
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 |
| ||||||||||||||||||||||||||||||
|
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 | | |
| | | |
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)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
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 | | | | | | | | | | | | | | | | | | | | | | | |
|
Rui Zhao
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | | | | | | | | | | | | | | | | | | |
|
Shoudong Wang
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | | | | | | | | | | | | | | | | | | |
|
Hong Lu(2)
|
| | | | 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 | | | | | | | | | | | | | | | | | | | | | | | |
| Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sea Pearl Worldwide Holding Limited(1)
|
| | | | 44,215,930 | | | | | | 73,680,917 | | | | | | 30.0 | | | | | | 73.9 | | | | | | | | | | | | | | | | | | | | | | | |
|
Legend Capital(8)
|
| | | | 114,469,418 | | | | | | — | | | | | | 29.1 | | | | | | 10.8 | | | | | | | | | | | | | | | | | | | | | | | |
|
Diviner Limited(9)
|
| | | | 60,912,400 | | | | | | — | | | | | | 15.5 | | | | | | 5.8 | | | | | | | | | | | | | | | | | | | | | | | |
|
Trip.com Travel Singapore Pte. Ltd.(10)
|
| | | | 55,970,815 | | | | | | — | | | | | | 14.2 | | | | | | 5.3 | | | | | | | | | | | | | | | | | | | | | | | |
|
GLV Holding Limited(11)
|
| | | | 20,673,814 | | | | | | — | | | | | | 5.3 | | | | | | 2.0 | | | | | | | | | | | | | | | | | | | | | | | |
|
Engine Holdings Limited(12)
|
| | | | 19,691,412 | | | | | | — | | | | | | 5.0 | | | | | | 1.9 | | | | | | | | | | | | | | | | | | | | | | | |
|
Express Ocean Universe Limited(1)
|
| | | | — | | | | | | 73,680,917 | | | | | | 18.7 | | | | | | 69.7 | | | | | | | | | | | | | | | | | | | | | | | |
| Selling Shareholder: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Legend Capital(8)
|
| | | | 114,469,418 | | | | | | — | | | | | | 29.1 | | | | | | 10.8 | | | | |
|
(13)
|
| | | | | | | | | | | | | | | | |
| |
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 | |
| |
$.05 (or less) per ADS per calendar year
Registration or transfer fees |
| | Transfer and registration of shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw shares | |
| |
Persons depositing or withdrawing shares or ADS holders must pay:
|
| |
For:
|
|
| | Expenses of the depositary | | |
Cable (including SWIFT) and facsimile transmissions (when expressly provided in the deposit agreement)
Converting foreign currency to U.S. dollars
|
|
| | Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes | | | As necessary | |
| | Any charges incurred by the depositary or its agents for servicing the deposited securities | | | As necessary | |
|
Underwriter
|
| |
Number
of ADSs |
| |||
|
BofA Securities, Inc.
|
| | | | | | |
|
CMB International Capital Limited
|
| | | | | | |
|
Total
|
| | | | | | |
| | | |
Per ADS
|
| |
Without Option
|
| |
With Option
|
| |||||||||
|
Public offering price
|
| | | US$ | | | | | | US$ | | | | | | US$ | | | |
|
Underwriting discount
|
| | | US$ | | | | | | US$ | | | | | | US$ | | | |
|
Proceeds, before expenses, to the Selling Shareholder
|
| | | US$ | | | | | | US$ | | | | | | US$ | | | |
|
Expenses
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | US$ | | | |
|
FINRA filing fee
|
| | | US$ | | | |
|
Printing expenses
|
| | | US$ | | | |
|
Legal expenses
|
| | | US$ | | | |
|
Accounting expenses
|
| | | US$ | | | |
|
Miscellaneous
|
| | | US$ | | | |
| Total | | | | US$ | | | |
| | | |
Page
|
| |||
| Consolidated Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-9 | | | |
| | | | | F-11 | | | |
| Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | | F-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 | | |
|
Purchaser
|
| |
Date of Issuance
|
| |
Title and Number of
Securities |
| |
Consideration
|
|
| Ordinary Shares | | | | | | | | | | |
| Engine Holdings Limited | | |
February 3, 2021
|
| | 35,389,948 Class A ordinary shares | | | in exchange of the existing equity interests in Atour Shanghai held by affiliates of Engine Holdings Limited before our corporate restructuring completed prior to our initial public offering. | |
| Li Real Limited | | |
February 3, 2021
|
| | 14,876,172 Class A ordinary shares | | | in exchange of the existing equity interests in Atour Shanghai held by affiliates of Li Real Limited before our corporate restructuring completed prior to our initial public offering. | |
|
Purchaser
|
| |
Date of Issuance
|
| |
Title and Number of
Securities |
| |
Consideration
|
|
| GLV Holding Limited | | |
February 3, 2021
|
| | 20,673,814 Class A ordinary shares | | | in exchange of the existing equity interests in Atour Shanghai held by affiliates of GLV Holding Limited before our corporate restructuring completed prior to our initial public offering. | |
| Sea Pearl Worldwide Holding Limited | | |
February 3, 2021
|
| | 69,177,590 Class B ordinary shares | | | in exchange of the existing equity interests in Atour Shanghai held by affiliates of Sea Pearl Worldwide Holding Limited before our corporate restructuring completed prior to our initial public offering. | |
| Sea Pearl Worldwide Holding Limited | | | March 3, 2021 | | | 4,503,327 Class B ordinary shares | | | US$450.3 | |
| Engine Holdings Limited | | | March 3, 2021 | | | 301,464 Class A ordinary shares | | | US$30.1 | |
| Li Real Limited | | | March 3, 2021 | | | 50,244 Class A ordinary shares | | | US$5.0 | |
| Ikaria Hotel Investment Holding Limited | | | March 3, 2021 | | | 5,923,200 Class A ordinary shares | | | in exchange of the existing equity interests in Atour Shanghai held by affiliates of Ikaria Hotel Investment Holding Limited before our corporate restructuring completed prior to our initial public offering. | |
| Trip.com Travel Singapore Pte. Ltd. | | | March 3, 2021 | | | 48,394,000 Class A ordinary shares | | | in exchange of the existing equity interests in Atour Shanghai held by affiliates of Trip.com Travel Singapore Pte. Ltd. before our corporate restructuring completed prior to our initial public offering. | |
|
Purchaser
|
| |
Date of Issuance
|
| |
Title and Number of
Securities |
| |
Consideration
|
|
| Sea Pearl Worldwide Holding Limited | | |
March 29, 2021
|
| | 1,935,663 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interests in Atour Shanghai beneficially owned by a minority shareholder before our corporate restructuring completed prior to our initial public offering. The 1,935,663 Class A ordinary shares are held by Sea Pearl Worldwide Holding Limited on behalf and for the benefit of the minority shareholder. Haijun Wang disclaims economic interests with respect to the foregoing Class A ordinary shares. | |
| Shanghai Yi Nan Enterprise Management Partnership | | | April 23, 2021 | | | 98,973,600 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai held by affiliates of Shanghai Yi Nan Enterprise Management Partnership before our corporate restructuring completed prior to our initial public offering. | |
| Diviner Limited | | | April 23, 2021 | | | 60,912,400 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai held by affiliates of Diviner Limited before our corporate restructuring completed prior to our initial public offering. | |
|
Purchaser
|
| |
Date of Issuance
|
| |
Title and Number of
Securities |
| |
Consideration
|
|
| Xing Duo Technology Investment Limited | | | May 17, 2021 | | | 5,360,625 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai beneficially owned by affiliates of Xing Duo Technology Investment Limited before our corporate restructuring completed prior to our initial public offering. | |
| Vsixty Limited | | | May 17, 2021 | | | 1,753,720 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai beneficially owned by affiliates of Vsixty Limited before our corporate restructuring completed prior to our initial public offering. | |
| Every Fair Limited | | | May 17, 2021 | | | 3,731,140 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai beneficially owned by affiliates of Every Fair Limited before our corporate restructuring completed prior to our initial public offering. | |
| Rui Duo Investment Limited | | | May 17, 2021 | | | 545,149 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai beneficially owned by affiliates of Rui Duo Investment Limited before our corporate restructuring completed prior to our initial public offering. | |
|
Purchaser
|
| |
Date of Issuance
|
| |
Title and Number of
Securities |
| |
Consideration
|
|
| Fortune River Limited | | | May 17, 2021 | | | 272,574 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai beneficially owned by affiliates of Fortune River Limited before our corporate restructuring completed prior to our initial public offering. | |
| East Way Holding Limited | | | May 17, 2021 | | | 4,195,824 Class A ordinary shares | | | in exchange of cancellation and forfeiture of the existing equity interest in Atour Shanghai beneficially owned by affiliates of East Way Holding Limited before our corporate restructuring completed prior to our initial public offering. | |
| Warrants | | | | | | | | | | |
|
Holgus Junlian Chengyu Venture Capital Co., Ltd. (
( |
| |
February 8, 2021
|
| |
Warrant to purchase 98,973,600 Class A ordinary shares
|
| |
N/A
|
|
| Trip.com Travel Singapore Pte. Ltd. | | |
February 8, 2021
|
| | Warrant to purchase 48,394,000 Class A ordinary shares | | | N/A | |
| Ikaria Hotel Investment Holding Limited | | |
February 8, 2021
|
| | Warrant to purchase 5,923,200 Class A ordinary shares | | | N/A | |
| Xing Duo Technology Investment Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 5,360,625 Class A ordinary shares | | | N/A | |
| Vsixty Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 1,753,720 Class A ordinary shares | | | N/A | |
| Diviner Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 60,912,400 Class A ordinary shares | | | N/A | |
| Every Fair Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 3,731,140 Class A ordinary shares | | | N/A | |
| Rui Duo Investment Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 545,149 Class A ordinary shares | | | N/A | |
|
Purchaser
|
| |
Date of Issuance
|
| |
Title and Number of
Securities |
| |
Consideration
|
|
| Fortune River Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 272,574 Class A ordinary shares | | | N/A | |
| East Way Holding Limited | | |
March 29, 2021
|
| | Warrant to purchase a total of 4,195,824 Class A ordinary shares | | | N/A | |
| Options | | | | | | | | | | |
| Certain executive officers, employees and consultants | | | April 2, 2021 | | | 17,923,060 ordinary shares underlying 17,923,060 options | | | Past and future services provided by these individuals to our group | |
| |
Exhibit
Number |
| |
Description of Document
|
|
| | 1.1** | | | Form of Underwriting Agreement | |
| | 3.1* | | | Ninth Amended and Restated Memorandum and Articles of Association of the Registrant, as currently in effect (incorporated herein by reference to Exhibit 3.2 to the registration statement on Form F-1 (File No. 333-256881), as amended, initially filed with the SEC on September 20, 2021) | |
| | 4.1* | | | Form of Registrant’s Specimen American Depositary Receipt (included in Exhibit 4.3) | |
| | 4.2* | | | Registrant’s Specimen Certificate for Ordinary Shares (incorporated herein by reference to Exhibit 4.2 to the registration statement on Form F-1 (File No. 333-256881), as amended, initially filed with the SEC on June 8, 2021) | |
| | 4.3 | | | Deposit Agreement dated November 10, 2022 among the Registrant, the depositary, owners and holders of the American Depositary Shares | |
| | 4.4* | | | Shareholders Agreement dated March 3, 2021 by and among Atour Lifestyle Holdings Limited and certain other parties as listed therein (incorporated herein by reference to Exhibit 4.4 to the registration statement on Form F-1 (File No. 333-256881), as amended, initially filed with the SEC on June 8, 2021) | |
| | 5.1 | | | Opinion of Maples and Calder (Hong Kong) LLP regarding the validity of the ordinary shares being registered | |
| | 8.1 | | | Opinion of Maples and Calder (Hong Kong) LLP regarding certain Cayman Islands tax matters (included in Exhibit 5.1) | |
| | 8.2 | | | Opinion of JunHe LLP regarding certain PRC tax matters (included in Exhibit 99.2) | |
| | 10.1* | | | Public Company Share Incentive Plan (incorporated herein by reference to Exhibit 10.1 to the registration statement on Form F-1 (File No. 333-256881), as amended, initially filed with the SEC on June 8, 2021) | |
| | 10.2* | | | Form of Indemnification Agreement with the Registrant’s directors (incorporated herein by reference to Exhibit 10.2 to the registration statement on Form F-1 (File No. 333-256881), as amended, initially filed with the SEC on June 8, 2021) | |
| | 10.3* | | | Form of Employment Agreement between the Registrant and an executive officer of the Registrant (incorporated herein by reference to Exhibit 10.3 to the registration statement on Form F-1 (File No. 333-256881), as amended, initially filed with the SEC on June 8, 2021) | |
| | 10.4* | | | English translation of the Collaboration Agreement dated January 1, 2018 by and among Shanghai Atour Business Management (Group) Co., Ltd. and certain subsidiaries of Trip.com Group Ltd | |
| | 21.1 | | | Principal Subsidiaries of the Registrant | |
| | 23.1** | | | Consent of KPMG Huazhen LLP, Independent Registered Public Accounting Firm | |
| | 23.2 | | | Consent of Maples and Calder (Hong Kong) LLP (included in Exhibit 5.1) | |
| | 23.3 | | | Consent of Junhe LLP (included in Exhibit 99.2) | |
| | 24.1 | | | Powers of Attorney (included on signature page) | |
| | 99.1* | | | Code of Business Conduct and Ethics of the Registrant (incorporated by reference to Exhibit 99.1 of our registration statement on Form F-1 (File No. 333-256881), as amended, initially filed with the SEC on September 20, 2021) | |
| | 99.2 | | | Opinion of JunHe LLP regarding certain PRC law matters | |
| | 99.3 | | | Consent of Frost & Sullivan | |
| |
Exhibit
Number |
| |
Description of Document
|
|
| | 101.INS | | | Inline XBRL Instance Document — this instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | |
| | 101.SCH** | | | Inline XBRL Taxonomy Extension Schema Document | |
| | 101.CAL** | | | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |
| | 101.DEF** | | | Inline XBRL Taxonomy Extension Definition Linkbase Document | |
| | 101.LAB** | | | Inline XBRL Taxonomy Extension Label Linkbase Document | |
| | 101.PRE** | | | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |
| |
104**
|
| | Cover Page Interactive Data File (embedded within the Exhibit 101 Inline XBRL document set) | |
| |
107**
|
| | Filing Fee Table | |
| |
Signature
|
| |
Title
|
|
| |
Hiajun Wang
|
| |
Chairman of the Board of Director and
Chief Executive Officer (principal executive officer) |
|
| |
Shoudong Wang
|
| |
Co-Chief Financial Officer
(principal financial and accounting officer) |
|
| |
Hong Lu
|
| |
Director, Senior Vice President
|
|
| |
Lijun Gao
|
| |
Director, Chief Compliance Officer
|
|
| |
Shiwei Zhou
|
| |
Director
|
|
| |
Hongbin Zhou
|
| |
Director
|
|
| |
Chao Zhang
|
| |
Independent Director
|
|
| |
Cong Lin
|
| |
Independent Director
|
|
| |
Can Wang
|
| |
Independent Director
|
|