- Total revenues increased by 15.3% year over
year to RMB460.9 million (US$63.2
million)[[1]].
- Income from operations was RMB137.8 million (US$18.9 million),
compared to RMB3.7 million for the third quarter
of 2022 .
- Net income was RMB117.4
million (US$16.1
million), compared to RMB-62.3
million for the third quarter of 2022.
- Adjusted EBITDA
(non-GAAP)[[2]] increased by
215.0% year over year to
RMB173.4 million
(US$23.8 million)[1].
- Core net income
(non-GAAP)[[3]] increased by
2625.6% year over year to RMB127.2
million (US$17.4
million)[1].
SHANGHAI, Nov. 21,
2023 /PRNewswire/ -- GreenTree Hospitality Group Ltd.
(NYSE: GHG) ("GreenTree", the "Company", "we", "us" and "our"), a
leading hospitality and restaurant management group in
China, today announced its
unaudited financial results for the third quarter of 2023. As Da
Niang Dumplings and Bellagio, two leading restaurant chain
businesses in China, were all
under the control of our founder, Alex S.
Xu, until their acquisition by the Company, the Company
accounted for the common-control acquisitions by using the pooling
of interest method. The consolidated balance sheets and
consolidated statements of comprehensive income/(loss) include the
results of each of the combining entities or businesses from the
earliest date presented or since the date when the combining
entities or businesses first came under common control. In this
report, the comparative financial data have been restated to
reflect the business combinations under common control.
Third Quarter of 2023 Operational
Highlights
Hotels
- A total of 4,185 hotels with 307,010 hotel rooms were in
operation as of September 30,
2023.
- The Company opened 130 hotels during the third quarter of
2023 and had a pipeline of 979 hotels contracted for or under
development as of September 30,
2023.
- The average daily room rate was RMB192 in the third quarter of 2023, an increase
of 14.2% from RMB168 in the third
quarter of 2022.
- The occupancy rate was 81.2% in the third quarter of 2023, up
from 71.1% in the third quarter of 2022.
- Revenue per available room, or RevPAR, was RMB156 in the third quarter of 2023, a 30.5%
year-over-year increase.
Restaurants
- A total of 206 restaurants were in operation as of September 30, 2023.
- The AC (average check) was RMB55
in the third quarter of 2023, a 5.7% year-over-year increase.
- The ADT (average daily tickets) was 119 in the third
quarter of 2023, up from 117 in the third quarter of 2022.
- The ADS (average daily sales per store) was RMB6,548 in the third quarter of 2023, an
increase of 7.4% from RMB6,096 in the
third quarter of 2022.
"We had a good third quarter with a sustained recovery in
tourism and business. The recovery in the hospitality industry
continued during the third quarter. RevPAR increased 30.5% year
over year, reaching as high as 110.0% of the third quarter of 2019
level in July and August with a surge in the tourist numbers during
the summer vacation. While the recovery of RevPAR slowed down
gradually in September, it remained healthy. During the Mid-Autumn
Festival and the National Day, we ushered in a new round of
development and growth.
We continued to focus on improving the profitability of our
restaurant business. To this effect, we further expanded the
proportion of franchised-and-managed restaurants to 74.8% and the
number of street stores to 60, and closed 10 unprofitable stores.
In the third quarter of 2023, the ADS of restaurant business
recovered to 107.4% of its third quarter of 2022 level.
"We are extremely appreciated for our team, franchisees, and
partners for their hard work and supporting each other, which
enabled our Group's stable development in the third quarter of
2023," said Mr. Alex S. Xu, Chairman and Chief Executive
Officer of GreenTree.
Third Quarter of 2023 Financial
Results
|
Quarter Ended
|
|
September 30,
2022
|
September 30,
2022
|
September 30,
2022
|
September 30,
2022
|
|
RMB
|
RMB
|
RMB
|
RMB
|
|
Hotel
|
Restaurant
|
Elimination
|
Total
|
Revenues
|
|
|
|
|
Leased-and-operated
revenues
|
82,933,960
|
114,605,522
|
10,237
|
197,549,719
|
Franchised-and-managed revenues
|
154,008,269
|
14,077,204
|
-
|
168,085,473
|
Wholesales and
others
|
4,491,130
|
29,617,936
|
-
|
34,109,066
|
Total revenues
|
241,433,359
|
158,300,662
|
10,237
|
399,744,258
|
|
Quarter Ended
|
|
September 30,
2023
|
September 30,
2023
|
September 30,
2023
|
September 30,
2023
|
September 30,
2023
|
|
RMB
|
RMB
|
RMB
|
RMB
|
US$
|
|
Hotel
|
Restaurant
|
Elimination
|
Total
|
Total
|
Revenues
|
|
|
|
|
|
Leased-and-operated
revenues
|
151,839,044
|
80,358,490
|
49,623
|
232,247,157
|
31,832,121
|
Franchised-and-managed revenues
|
186,043,016
|
17,153,919
|
-
|
203,196,935
|
27,850,457
|
Wholesales and
others
|
1,168,017
|
24,272,083
|
-
|
25,440,100
|
3,486,856
|
Total revenues
|
339,050,077
|
121,784,492
|
49,623
|
460,884,192
|
63,169,434
|
|
Nine Months Ended
|
|
September 30,
2022
|
September 30,
2022
|
September 30,
2022
|
September 30,
2022
|
|
RMB
|
RMB
|
RMB
|
RMB
|
|
Hotel
|
Restaurant
|
Elimination
|
Total
|
Revenues
|
|
|
|
|
Leased-and-operated
revenues
|
254,206,326
|
285,614,441
|
(219,518)
|
539,601,249
|
Franchised-and-managed revenues
|
429,547,816
|
32,306,514
|
-
|
461,854,330
|
Wholesales and
others
|
15,055,917
|
91,902,165
|
-
|
106,958,082
|
Total revenues
|
698,810,059
|
409,823,120
|
(219,518)
|
1,108,413,661
|
|
Nine Months Ended
|
|
September 30,
2023
|
September 30,
2023
|
September 30,
2023
|
September 30,
2023
|
September 30,
2023
|
|
RMB
|
RMB
|
RMB
|
RMB
|
US$
|
|
Hotel
|
Restaurant
|
Elimination
|
Total
|
Total
|
Revenues
|
|
|
|
|
|
Leased-and-operated
revenues
|
365,402,970
|
248,698,564
|
(1,075,557)
|
613,025,977
|
84,022,201
|
Franchised-and-managed revenues
|
533,460,017
|
34,509,812
|
|
567,969,829
|
77,846,742
|
Wholesales and
others
|
3,393,596
|
70,704,781
|
|
74,098,377
|
10,156,028
|
Total revenues
|
902,256,583
|
353,913,157
|
(1,075,557)
|
1,255,094,183
|
172,024,971
|
Total revenues were RMB460.9
million (US$63.2 million),a
15.3% year-over-year increase.
Hotel revenues were RMB339.1
million (US$46.5 million), a
40.4% year-over-year increase. The increase was mainly attributable
to the recovery in RevPAR and the increase in the number of
hotels.
Restaurant revenues were RMB121.8
million (US$16.7 million), a
23.1% year-over-year decrease. The decrease was mainly due to the
closure of 85 L&O stores over the past 12 months, and partially
offset by an increase in ADS.
Total revenues for the first nine months of 2023 were
RMB1,255.1 million (US$172.0
million)[1], representing a 13.2%
year-over-year increase.
Total revenues from leased-and-operated, or L&O,
hotels and restaurants were RMB232.2 million (US$31.8
million)[1], a 17.6% year-over-year increase.
Total revenues from L&O hotels were RMB151.8 million (US$20.8
million)[1], an 83.1% year-over-year increase.
The increase was primarily attributable to a 38.4% year-over-year
increase in the RevPAR of L&O hotels and one newly opened
L&O hotel in the third quarter of 2023 as compared to the third
quarter of 2022.
Total revenues from L&O restaurants were RMB80.4 million (US$11.0
million)[1], a 29.9% year-over-year decrease. The
decrease was mainly due to the closure of 85 L&O stores over
the past 12 months, and partially offset by an increase in
ADS.
Total revenues from L&O hotels and restaurants for the nine
months of 2023 were RMB613.0 million
(US$84.0 million)[1], a
13.6% year-over-year increase.
Total revenues from franchised-and-managed, or F&M,
hotels and restaurants were RMB203.2 million (US$27.9
million), a 20.9% year-over-year increase.
Total revenues from F&M hotels were RMB186.0 million (US$25.5
million), a 20.8% year-over-year increase. The increase was
mainly due to a 23.5% increase in F&M hotels' RevPAR
and a net increase of 174 F&M
hotels.
Total revenues from F&M restaurants were RMB17.2 million (US$2.4
million), a 21.9% year-over-year increase. The increase was
mainly due to a net increase of 23
F&M restaurants.
Total revenues from F&M hotels and restaurants for the first
nine months of 2023 were RMB568.0
million (US$77.8
million)[1], a 23.0% year-over-year decrease.
Total revenues from wholesale and others were
RMB25.4 million (US$3.5 million), a 25.4% year-over-year decrease,
mainly because of reduced business from supermarkets, partially
offset by increased business through distributors. Total revenues
from wholesale and others for the first nine months of 2023 were
RMB74.1 million (US$10.2 million), a 30.7% year-over-year
decrease.
Total operating costs and expenses
|
Quarter Ended
|
|
September 30,
2022
|
September 30,
2022
|
September 30,
2022
|
September 30,
2022
|
|
RMB
|
RMB
|
RMB
|
RMB
|
|
Hotel
|
Restaurant
|
Elimination
|
Total
|
Operating costs and expenses
|
|
|
|
|
Operating
costs
|
142,631,811
|
122,529,299
|
10,237
|
265,171,347
|
Selling and marketing
expenses
|
11,435,030
|
18,148,390
|
-
|
29,583,420
|
General and
administrative expenses
|
54,276,339
|
17,734,454
|
-
|
72,010,793
|
Other operating
expenses
|
335,350
|
315,396
|
-
|
650,746
|
Other general
expenses
|
40,288,592
|
-
|
-
|
40,288,592
|
Total operating costs and
expenses
|
248,967,122
|
158,727,539
|
10,237
|
407,704,898
|
|
Quarter Ended
|
|
September 30,
2023
|
September 30,
2023
|
September 30,
2023
|
September 30,
2023
|
September 30,
2023
|
|
RMB
|
RMB
|
RMB
|
RMB
|
US$
|
|
Hotel
|
Restaurant
|
Elimination
|
Total
|
Total
|
Operating costs and expenses
|
|
|
|
|
|
Operating
costs
|
159,920,582
|
87,814,484
|
49,623
|
247,784,689
|
33,961,717
|
Selling and marketing
expenses
|
14,277,225
|
12,026,085
|
|
26,303,310
|
3,605,169
|
General and
administrative expenses
|
26,655,780
|
11,858,500
|
|
38,514,280
|
5,278,821
|
Other operating
expenses
|
180,515
|
120,654
|
|
301,169
|
41,279
|
Other general
expenses
|
11,322,509
|
-
|
|
11,322,509
|
1,551,879
|
Total operating costs and
expenses
|
212,356,611
|
111,819,723
|
49,623
|
324,225,957
|
44,438,865
|
|
Nine Months Ended
|
|
September 30,
2022
|
September 30,
2022
|
September 30,
2022
|
September 30,
2022
|
|
RMB
|
RMB
|
RMB
|
RMB
|
|
Hotel
|
Restaurant
|
Elimination
|
Total
|
Operating costs and expenses
|
|
|
|
|
Operating
costs
|
450,381,839
|
357,441,041
|
299,842
|
808,122,722
|
Selling and marketing
expenses
|
30,287,636
|
27,865,825
|
|
58,153,461
|
General and
administrative expenses
|
154,000,741
|
39,581,650
|
|
193,582,391
|
Other operating
expenses
|
2,384,084
|
2,556,316
|
|
4,940,400
|
Other general
expenses
|
530,908,302
|
-
|
|
530,908,302
|
Total operating costs and
expenses
|
1,167,962,602
|
427,444,832
|
299,842
|
1,595,707,276
|
|
Nine Months Ended
|
|
September 30,
2023
|
September 30,
2023
|
September 30,
2023
|
September 30,
2023
|
September 30,
2023
|
|
RMB
|
RMB
|
RMB
|
RMB
|
US$
|
|
Hotel
|
Restaurant
|
Elimination
|
Total
|
Total
|
Operating costs and expenses
|
|
|
|
|
|
Operating
costs
|
444,284,960
|
292,122,643
|
(560,465)
|
735,847,138
|
100,856,242
|
Selling and marketing
expenses
|
39,115,830
|
21,411,730
|
|
60,527,560
|
8,295,992
|
General and
administrative expenses
|
117,191,327
|
33,197,310
|
|
150,388,637
|
20,612,478
|
Other operating
expenses
|
1,024,079
|
7,111,308
|
|
8,135,387
|
1,115,048
|
Other general
expenses
|
27,296,093
|
-
|
|
27,296,093
|
3,741,241
|
Total operating costs and
expenses
|
628,912,289
|
353,842,991
|
(560,465)
|
982,194,815
|
134,621,001
|
Operating costs were RMB247.8
million (US$34.0
million)[1], a 6.6% year-over-year decrease.
Operating costs of the hotel business were RMB159.9 million (US$21.9
million)[1], a 12.1% year-over-year increase. The
increase was mainly due to higher personnel costs, higher
consumables and higher utilities as business rebounded,as well as
higher depreciation and amortization with increase in assets,
partially offset by the deconsolidation of Argyle Hotel Management
Group (Australia) Pty Ltd., and
the disposal of our interest in Urban Hotel Group.
Operating costs of the restaurant business were RMB87.7 million (US$12.0
million)[1], a 28.3% year-over-year decrease. The
decrease was mainly due to the closure of 85 L&O stores over
the past 12 months.
For the first nine months of 2023, operating costs were
RMB735.8 million (US$100.9 million) [1],
representing an 8.9% decrease.
Selling and marketing expenses were RMB26.3 million (US$3.6
million)[1], an 11.1% year-over-year
decrease.
Selling and marketing expenses of the hotel business were
RMB14.3 million (US$2.0million)[1], a 24.9%
year-over-year increase. The increase was mainly attributable to
higher sales-channel commissions and higher sales staff
salaries.
Selling and marketing expenses of the restaurant business were
RMB12.0 million (US$1.6 million)[1], a 33.7%
year-over-year decrease. The decrease was mainly attributable to
lower sales-channel commissions.
For the first nine months of 2023,
selling and marketing expenses were RMB60.5
million (US$8.3
million) [1], a 4.1% increase.
General and administrative, or G&A expenses were
RMB38.5 million (US$5.3 million)[1], a 46.5%
year-over-year decrease.
G&A expenses of the hotel business were RMB26.7 million (US$3.7
million)[1], a 50.9% year-over-year decrease. The
decrease was mainly due to lower bad debts,lower staff related
expenses, and lower consulting
fees.
G&A expenses of the restaurant business were RMB11.9 million (US$1.6
million)[1], a 33.1% year-over-year decrease. The
decrease was mainly due to lower staff related expenses.
General and administrative expenses for the first nine months of
2023 were RMB150.4 million
(US$20.6
million) [1], a 22.3% year-over-year
decrease.
Other general expenses were RMB11.3 million (US$1.6
million)[1], a 71.9% year-over-year decrease.
These expenses include the provisions for loan receivables related
to franchisee loans. Other general expenses for the first nine
months of 2023 were RMB27.3 million
(US$3.7 million) [1],
a 94.9% year-over-year decrease.
Gross profit was RMB213.1
million (US$29.2
million)[1], a year-over-year increase of 58.4%.
Gross margin was 46.2%, compared to 33.7% a year ago. The gross
profit of the hotel business was RMB179.1
million (US$24.6
million)[1], an 81.3% year-over-year
increase, with a margin of 52.8%.
The gross profit of the restaurant business was RMB34.0 million (US$4.7
million)[1], a 5.0% year-over-year decrease with
a margin of 27.9%. Gross profit for the first nine months of 2023
was RMB519.2 million (US$71.2 million) [1], a 72.9%
year-over-year increase.
Income from operations was RMB137.8 million (US$18.9
million)[1] , compared to income from
operations of RMB3.7 million in the
third quarter of 2022, with a margin of 29.9%.
Income from operations of the hotel business was RMB127.5 million (US$17.5
million)[1], compared to a income from operations
of RMB1.3 million in the third
quarter of 2022, with a margin of 37.6%.
Income from operations of the restaurant business was
RMB10.3 million (US$1.4 million)[1], compared to income
from operations of RMB2.4 million in
the third quarter of 2022, with a margin of 8.5%.
Income from operations for the first nine months of 2023 was
RMB288.7 million (US$39.6
million) [1] compared to loss from
operations of RMB470.6 million in
2022, with a margin of 23.0%.
Net income was RMB117.4
million (US$16.1
million)[1], compared to a net loss of
RMB 62.3 million in the third
quarter of 2022, and net margin was 25.5%.
Net income of the hotel business was RMB108.5 million (US$14.9
million)[1], compared to a net loss of
RMB 61.6 million in the third quarter
of 2022, and net margin was 32.0%.
Net income of the restaurant business was RMB8.8 million (US$1.2
million)[1], compared to a net loss of
RMB0.6 million in the third quarter
of 2022, and net margin was 7.3%.
Net income for the first nine months of 2023 was RMB 294.7 million (US$40.4million)[1], compared to a net
loss of RMB 446.8 million in 2022,
and net margin was 23.5%.
Adjusted EBITDA (non-GAAP)[2] was was
RMB173.4 million (US$23.8 million)[1], a year-over-year
increase of 215.0%. Adjusted EBITDA margin, defined as adjusted
EBITDA (non-GAAP) as a percentage of total revenues, was 37.6%,
compared to 13.8% a year ago. Adjusted EBITDA (non-GAAP) for the
first nine months of 2023 was RMB400.3
million (US$54.9 million), a
year-over-year increase of 166.0%, with a
margin of 21.9%.
Core net income (non-GAAP) was RMB127.2 million (US$17.4
million)[1], increased from 4.67 million for the
third quarter of 2022. The core net margin, defined as core net
income (non-GAAP) as a percentage of total revenues, for the third
quarter of 2023 was 27.6%, compared to 1.2% one year ago. Core net
income (non-GAAP) for the first nine months of 2023 was
RMB263.3 million (US$36.1 million)[1], a year-over-year
increase of 202.5%.
Earnings per American Depositary Share, or ADS, (basic and
diluted) were RMB 1.15 (US$
0.16)[1], up from RMB-0.59 one year ago. Core net income
per ADS (basic and diluted) (non-GAAP) for the third quarter of
2023 was RMB1.25 (US$0.17)[1], up from
RMB0.05 a year ago. Earnings per
ADS (basic and diluted) for the first nine months of 2023 was
RMB2.94 (US$0.40)[1] up from RMB-3.97 one year ago. Core net income per ADS
(basic and diluted) (non-GAAP) was RMB2.58 (US$0.35)[1] for the nine months of
2023, an increase from RMB0.84 a year ago.
Cash flow Operating cash inflow was RMB154.8 million (US$21.2
million)[1] as a result of income from
operations. Investing cash outflow for the third quarter of 2023
was RMB95.1 million (US$13.0 million)[1], which was
primarily attributable to purchases of short-term
investments, and was partially
offset by repayment from franchisees. Financing cash outflow was
RMB296.2 million (US$40.6 million)[1], mainly
attributable to the repayment of bank loans by the end of the
September 30, 2023.
Cash and cash equivalents, restricted cash, short-term
investments, investments in equity securities and time
deposits. As of September 30,
2023, the Company had total cash and cash equivalents,
restricted cash, short term investments, investments in equity
securities and time deposits of RMB1,331.4
million (US$182.5
million)[1],compared to RMB1,440.1 million as of June 30, 2023. The decrease was primarily due to
repayment of bank loans and investment of property, partially
offset by cash from operating activities and repayment from
franchisees.
Guidance
Based on our performance in the first nine months of this year,
we revise our full year 2023 guidance for the total revenues of our
organic hotels upwards. We now expect them to grow 36% to 38%
year over year. We expect total
combined revenues from our restaurant and organic hotel businesses,
for the full year of 2023 to grow 17%-19% over the 2022 levels,
reflecting the impact of
the closure of restaurants.
The guidance set forth above reflects the Company's current and
preliminary views based on its recovery and may not be indicative
of the final financial results for any future periods or the full
year.
Share Repurchase Transaction
In October 2023, the Company
repurchased 554,158 of its ADSs from a single investor at a price
of US$4.40 per ADSs, for a total
consideration of US$2,438,295.20, in
a privately negotiated transaction. The repurchase was made under
the auspices of the Company's share repurchase program, which was
authorized by its board of directors in October 2023.
Conference Call
GreenTree's management will hold an earnings conference call at
9:00 PM U.S. Eastern Time on
November 21, 2023, (9:00 AM Beijing/Hong Kong Time on November
22, 2023).
Dial-in numbers for the live conference call are as follows:
International
|
1-412-902-4272
|
Mainland
China
|
4001-201-203
|
US
|
1-888-346-8982
|
Hong
Kong
|
800-905-945 or
852-3018-4992
|
Singapore
|
800-120-6157
|
Participants should ask to join the GreenTree call, please dial
in approximately 10 minutes before the scheduled time of the
call.
A telephone replay of the conference call will be available
after the conclusion of the live conference call until November 28, 2023.
Dial-in numbers for the replay are as follows:
International
Dial-in
|
1-412-317-0088
|
U.S. Toll
Free
|
1-877-344-7529
|
Canada Toll
Free
|
855-669-9658
|
Passcode:
|
8284002
|
Additionally, a live and archived webcast of this conference
call will be available at http://ir.998.com.
Use of Non-GAAP Financial Measures
We believe that Adjusted EBITDA and core net income, as we
present them, are useful financial metrics to assess our operating
and financial performance before the impact of investing and
financing transactions, income taxes and certain non-core and
non-recurring items in our financial statements.
The presentation of Adjusted EBITDA and core net income should
not be construed as an indication that our future results will be
unaffected by other charges and gains we consider to be outside the
ordinary course of our business.
The use of Adjusted EBITDA and core net income has certain
limitations because it does not reflect all items of income and
expenses that affect our operations. Items excluded from Adjusted
EBITDA and core net income are significant components in
understanding and assessing our operating and financial
performance. Depreciation and amortization expense for various
long-term assets, income tax and share-based compensation have been
and will be incurred and are not reflected in the presentation of
Adjusted EBITDA. Each of these items should also be considered in
the overall evaluation of our results. Additionally, Adjusted
EBITDA and core net income do not consider capital expenditures and
other investing activities and should not be considered as a
measure of our liquidity. We compensate for these limitations by
providing the relevant disclosure of our depreciation and
amortization, interest expense/income, gains/losses from
investments in equity securities, income tax expenses, share-based
compensation, share of loss in equity investees, government
subsidies and other relevant items both in our reconciliations to
the corresponding U.S. GAAP financial measures and in our
consolidated financial statements, all of which should be
considered when evaluating our performance.
The terms Adjusted EBITDA and core net income are not defined
under U.S. GAAP, and Adjusted EBITDA and core net income are not
measures of net income, operating income, operating performance or
liquidity presented in accordance with U.S. GAAP. When assessing
our operating and financial performance, you should not consider
this data in isolation or as a substitute for our net income,
operating income or any other operating performance measure that is
calculated in accordance with U.S. GAAP. In addition, our Adjusted
EBITDA and core net income may not be comparable to Adjusted EBITDA
and core net income or similarly titled measures utilized by other
companies since such other companies may not calculate Adjusted
EBITDA and core net income in the same manner as we do.
Reconciliations of the Company's non-GAAP financial measures,
including Adjusted EBITDA and core net income, to the consolidated
statement of operations information are included at the end of this
press release.
[1] The
conversion of Renminbi ("RMB") into United States dollars ("US$")
is based on the exchange rate of US$1.00=RMB 7.296 on September 30,
2023 as set forth in H.10 statistical release of the U.S. Federal
Reserve Board and available at
https://www.federalreserve.gov/releases/h10/20220103/.
|
[2] Adjusted
EBITDA (non-GAAP) is calculated as net income plus other operating
expenses, income tax expense, share of loss in equity investees,
net of tax, interest expense, depreciation and amortization, losses
from investment in equity securities and other general expenses,
but excludes other operating income, interest income and other,
net, gains from investment in equity securities, share of gains in
equity investees (net of tax), and other income, net. The
calculation of Adjusted EBITDA (non-GAAP) included in this report
has been aligned according to the above mentioned
definition.
|
[3] Core net
income is calculated as net income plus share-based compensation,
losses from investments in equity securities (net of 25% tax),
other expense(net of 25% tax), one-time fees and expense, and other
general expenses but excludes government subsidies (net of 25%
tax), gains from investment in equity securities (net of 25% tax),
and other income (net of 25% tax).
|
About GreenTree Hospitality Group Ltd.
GreenTree Hospitality Group Ltd. ("GreenTree" or the "Company")
(NYSE: GHG) is a leading hospitality and restaurant management
group in China. As of September 30, 2023, GreenTree had a total number
of 4,185 hotels and 206 restaurants. In 2023, HOTELS magazine
ranked GreenTree 12th among the 225 largest global hotel groups in
terms of number of hotels in its annual HOTELS' 225. GreenTree was
the fourth largest hospitality company in China in 2022 according to the China
Hospitality Association. In 2023, GreenTree completed its
acquisition of Da Niang Dumplings and Bellagio, two leading
restaurant chain businesses in China.
GreenTree has a broad portfolio of diverse brands spanning from
the economy to mid-scale, up-scale and luxury segments of the
hospitality industry mainly in China. Through its strong membership base,
expansive booking network, superior system management with moderate
charges, and fully supported by its operating departments including
Decoration, Engineering, Purchasing, Operation, IT and Finance,
GreenTree aims to keep closer relationships with all of its clients
and partners by providing a diverse brand portfolio that features
comfort, style and value.
For more information on GreenTree, please
visit http://ir.998.com
Safe Harbor Statements
This press release contains forward-looking statements made
under the "safe harbor" provisions of Section 21E of the Securities
Exchange Act of 1934, as amended, and the U.S. Private Securities
Litigation Reform Act of 1995. In some cases, these
forward-looking statements can be identified by words or phrases
such as "may," "will," "expect," "anticipate," "aim," "estimate,"
"intend," "plan," "believe," "potential," "continue," "is/are
likely to," "confident," "future," or other similar expressions.
GreenTree may also make written or oral forward-looking statements
in its reports filed with or furnished to the U.S. Securities and
Exchange Commission, in its annual report to shareholders, in press
releases and other written materials and in oral statements made by
its officers, directors or employees to third parties. Any
statements that are not historical facts, including statements
about or based on GreenTree's current beliefs, expectations,
assumptions, estimates and projections about us and our industry,
are forward-looking statements that involve known and unknown
factors, risks and uncertainties that may cause our actual results,
performance or achievements to be materially different from those
expressed or implied by the forward-looking statements. Such
factors and risks include, but not limited to the following:
GreenTree's goals and growth strategies; its future business
development, financial condition and results of operations; trends
in the hospitality industry in China and globally; competition in our
industry; fluctuations in general economic and business conditions
in China and other regions where
we operate; the regulatory environment in which we and our
franchisees operate; and assumptions underlying or related to any
of the foregoing. You should not place undue reliance on these
forward-looking statements. Further information regarding these and
other risks, uncertainties or factors is included in the Company's
filings with the U.S. Securities and Exchange Commission. All
information provided, including the forward-looking statements
made, in this press release are current as of the date of the press
release. Except as required by law, GreenTree undertakes no
obligation to update any such information or forward-looking
statements to reflect events or circumstances after the date on
which the information is provided or statements are made, or to
reflect the occurrence of unanticipated events.
Financial Tables and Operational Data Follow
GreenTree Hospitality Group
Ltd.
|
|
Unaudited Condensed Consolidated Balance
Sheets
|
|
|
December 31,
|
|
September 30,
|
|
September 30,
|
2022
|
|
2023
|
|
2023
|
|
RMB
|
|
RMB
|
|
US$
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
701,332,213
|
|
878,440,877
|
|
120,400,340
|
Restricted
cash
|
7,937,397
|
|
-
|
|
-
|
Short-term
investments
|
186,031,572
|
|
361,091,153
|
|
49,491,660
|
Investments in equity
securities
|
41,361,346
|
|
27,841,824
|
|
3,816,039
|
Accounts receivable,
net of allowance
|
140,429,505
|
|
129,829,644
|
|
17,794,633
|
Amounts due from
related parties
|
451,786,275
|
|
41,646,064
|
|
5,708,068
|
Prepaid
rent
|
-
|
|
129,472
|
|
17,746
|
Inventories
|
30,503,712
|
|
26,793,399
|
|
3,672,341
|
Other current
assets
|
142,169,713
|
|
137,543,314
|
|
18,851,880
|
Loans receivable,
net
|
181,667,170
|
|
126,767,946
|
|
17,374,993
|
Total current assets
|
1,883,218,903
|
|
1,730,083,693
|
|
237,127,700
|
|
|
|
|
|
|
Non-current assets:
|
|
|
|
|
|
Amounts due from a
related party
|
112,360,000
|
|
112,360,000
|
|
15,400,219
|
Restricted
cash
|
25,359,592
|
|
23,554,601
|
|
3,228,427
|
Long-term time
deposits
|
130,000,000
|
|
-
|
|
-
|
Loans receivable,
net
|
177,172,509
|
|
85,808,668
|
|
11,761,056
|
Property and
equipment, net
|
899,985,340
|
|
857,532,015
|
|
117,534,542
|
Intangible assets,
net
|
174,748,932
|
|
170,494,189
|
|
23,368,173
|
Goodwill
|
128,752,950
|
|
128,752,950
|
|
17,647,060
|
Long-term
investments
|
176,854,460
|
|
186,318,825
|
|
25,537,120
|
Operating lease
right-of-use assets
|
1,676,544,520
|
|
1,574,294,748
|
|
215,775,048
|
Other
assets
|
120,620,533
|
|
119,705,771
|
|
16,407,041
|
Deferred tax
assets
|
242,186,616
|
|
251,744,672
|
|
34,504,478
|
TOTAL ASSETS
|
5,747,804,355
|
|
5,240,650,132
|
|
718,290,864
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Short-term bank
loans
|
298,100,000
|
|
124,500,000
|
|
17,064,145
|
Long-term bank loans,
current portion
|
-
|
|
-
|
|
-
|
Accounts
payable
|
123,522,029
|
|
94,473,295
|
|
12,948,642
|
Advance from
customers
|
26,480,779
|
|
25,192,181
|
|
3,452,876
|
Amounts due to
related parties
|
24,810,304
|
|
25,569,971
|
|
3,504,656
|
Salary and welfare
payable
|
89,343,058
|
|
94,372,633
|
|
12,934,846
|
Deferred
rent
|
-
|
|
-
|
|
-
|
Deferred
revenue
|
199,656,130
|
|
190,662,815
|
|
26,132,513
|
Accrued expenses and
other current liabilities
|
455,519,530
|
|
530,299,587
|
|
72,683,606
|
Income tax
payable
|
74,672,133
|
|
116,316,300
|
|
15,942,475
|
Dividends
payable
|
-
|
|
-
|
|
-
|
Operating lease
liabilities, current
|
271,518,556
|
|
311,267,733
|
|
42,662,792
|
Deferred tax
liabilities
|
34,473,265
|
|
34,344,492
|
|
4,707,304
|
Total current liabilities
|
1,598,095,784
|
|
1,546,999,007
|
|
212,033,855
|
|
|
|
|
|
|
Long-term bank
loans
|
160,000,000
|
|
-
|
|
-
|
Deferred
rent
|
-
|
|
-
|
|
-
|
Deferred
revenue
|
232,857,456
|
|
220,202,708
|
|
30,181,292
|
Other long-term
liabilities
|
128,196,031
|
|
109,216,750
|
|
14,969,401
|
Operating lease
liabilities, non-current
|
1,521,589,481
|
|
1,388,610,641
|
|
190,324,923
|
Deferred tax
liabilities
|
63,815,023
|
|
41,258,161
|
|
5,654,901
|
Unrecognized tax
benefits
|
350,002,241
|
|
393,532,440
|
|
53,938,109
|
TOTAL LIABILITIES
|
4,054,556,016
|
|
3,699,819,707
|
|
507,102,481
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
Class A ordinary
shares
|
222,587,070
|
|
222,587,070
|
|
30,508,096
|
Class B ordinary
shares
|
115,534,210
|
|
115,534,210
|
|
15,835,281
|
Paid-in
capital
|
94,000,801
|
|
94,000,801
|
|
12,883,882
|
Treasury
Stock
|
(16,971,057)
|
|
(16,971,057)
|
|
(2,326,077)
|
Additional paid-in
capital
|
1,911,328,052
|
|
1,491,544,647
|
|
204,433,203
|
Retained
earnings (Accumulated
losses)
|
(698,677,163)
|
|
(426,129,808)
|
|
(58,405,950)
|
Accumulated other
comprehensive income
|
27,732,104
|
|
28,659,709
|
|
3,928,140
|
Total GreenTree Hospitality Group Ltd. shareholders'
equity
|
1,655,534,017
|
|
1,509,225,572
|
|
206,856,575
|
|
|
|
|
|
|
Non-controlling
interests
|
37,714,322
|
|
31,604,854
|
|
4,331,806
|
Total shareholders' equity
|
1,693,248,339
|
|
1,540,830,426
|
|
211,188,381
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS'
EQUITY
|
5,747,804,355
|
|
5,240,650,133
|
|
718,290,862
|
|
|
|
|
|
|
|
GreenTree Hospitality Group
Ltd.
Unaudited Condensed Consolidated Statements of
Comprehensive Income
|
|
Quarter Ended
|
|
Nine Months Ended
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2023
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2023
|
|
RMB
|
|
RMB
|
|
US$
|
|
RMB
|
|
RMB
|
|
US$
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
Leased-and-operated
revenues
|
197,549,719
|
|
232,247,157
|
|
31,832,121
|
|
539,601,249
|
|
613,025,977
|
|
84,022,201
|
Franchised-and-managed revenues
|
168,085,473
|
|
203,196,935
|
|
27,850,457
|
|
461,854,330
|
|
567,969,829
|
|
77,846,742
|
Wholesales and
others
|
34,109,066
|
|
25,440,100
|
|
3,486,856
|
|
106,958,082
|
|
74,098,377
|
|
10,156,028
|
Total revenues
|
399,744,258
|
|
460,884,192
|
|
63,169,434
|
|
1,108,413,661
|
|
1,255,094,183
|
|
172,024,971
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs
|
(265,171,347)
|
|
(247,784,689)
|
|
(33,961,717)
|
|
(808,122,722)
|
|
(735,847,138)
|
|
(100,856,242)
|
Selling and marketing
expenses
|
(29,583,420)
|
|
(26,303,310)
|
|
(3,605,169)
|
|
(58,153,461)
|
|
(60,527,560)
|
|
(8,295,992)
|
General and
administrative expenses
|
(72,010,793)
|
|
(38,514,280)
|
|
(5,278,821)
|
|
(193,582,391)
|
|
(150,388,637)
|
|
(20,612,478)
|
Other operating
expenses
|
(650,746)
|
|
(301,169)
|
|
(41,279)
|
|
(4,940,400)
|
|
(8,135,387)
|
|
(1,115,048)
|
Other general
expenses
|
(40,288,592)
|
|
(11,322,509)
|
|
(1,551,879)
|
|
(530,908,302)
|
|
(27,296,093)
|
|
(3,741,241)
|
Total operating costs and
expenses
|
(407,704,898)
|
|
(324,225,957)
|
|
(44,438,865)
|
|
(1,595,707,276)
|
|
(982,194,815)
|
|
(134,621,001)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating
income
|
11,641,661
|
|
1,136,022
|
|
155,705
|
|
16,685,368
|
|
15,806,939
|
|
2,166,521
|
Income from operations
|
3,681,021
|
|
137,794,257
|
|
18,886,274
|
|
(470,608,247)
|
|
288,706,307
|
|
39,570,491
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income and
other, net
|
14,926,702
|
|
13,662,038
|
|
1,872,538
|
|
38,969,260
|
|
31,041,389
|
|
4,254,576
|
Interest
expense
|
(5,576,725)
|
|
(3,740,491)
|
|
(512,677)
|
|
(23,018,300)
|
|
(13,137,021)
|
|
(1,800,579)
|
Gains (losses) from
investment in equity securities
|
(63,542,030)
|
|
365,577
|
|
50,106
|
|
(41,854,446)
|
|
(4,434,821)
|
|
(607,843)
|
Other income,
net
|
20,442,641
|
|
1,779,998
|
|
243,969
|
|
35,194,410
|
|
76,749,505
|
|
10,519,395
|
Income before income taxes
|
(30,068,391)
|
|
149,861,379
|
|
20,540,210
|
|
(461,317,323)
|
|
378,925,359
|
|
51,936,040
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
(32,530,351)
|
|
(32,385,239)
|
|
(4,438,766)
|
|
14,128,239
|
|
(83,335,322)
|
|
(11,422,056)
|
Income (loss) before share of gains in equity
investees
|
(62,598,742)
|
|
117,476,140
|
|
16,101,444
|
|
(447,189,084)
|
|
295,590,037
|
|
40,513,984
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of
loss/(income) in equity investees, net of tax
|
344,898
|
|
(83,027)
|
|
(11,380)
|
|
420,023
|
|
(869,910)
|
|
(119,231)
|
Net income(loss)
|
(62,253,844)
|
|
117,393,113
|
|
16,090,064
|
|
(446,769,061)
|
|
294,720,127
|
|
40,394,753
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss/(income)
attributable to non-controlling interests
|
1,838,762
|
|
227,170
|
|
31,136
|
|
37,639,230
|
|
5,304,468
|
|
727,038
|
Net income attributable to ordinary
shareholders
|
(60,415,082)
|
|
117,620,283
|
|
16,121,200
|
|
(409,129,831)
|
|
300,024,595
|
|
41,121,791
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
Class A ordinary
share-basic and diluted
|
(0.59)
|
|
1.15
|
|
0.16
|
|
(3.97)
|
|
2.94
|
|
0.40
|
Class B ordinary
share-basic and diluted
|
(0.59)
|
|
1.15
|
|
0.16
|
|
(3.97)
|
|
2.94
|
|
0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per ADS
|
|
|
|
|
|
|
|
|
|
|
|
Class A ordinary
share-basic and diluted
|
(0.59)
|
|
1.15
|
|
0.16
|
|
(3.97)
|
|
2.94
|
|
0.40
|
Class B ordinary
share-basic and diluted
|
(0.59)
|
|
1.15
|
|
0.16
|
|
(3.97)
|
|
2.94
|
|
0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding
|
|
|
|
|
|
|
|
|
|
|
|
Class A ordinary
share-basic and diluted
|
68,286,954
|
|
67,416,046
|
|
67,416,046
|
|
68,286,954
|
|
67,416,046
|
|
67,416,046
|
Class B ordinary
share-basic and diluted
|
34,762,909
|
|
34,762,909
|
|
34,762,909
|
|
34,762,909
|
|
34,762,909
|
|
34,762,909
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income, net of
tax
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustments
|
|
|
(68,502)
|
|
(9,389)
|
|
(9,730,001)
|
|
927,605
|
|
127,139
|
Comprehensive income, net of
tax
|
(62,253,844)
|
|
117,324,611
|
|
16,080,675
|
|
(456,499,062)
|
|
295,647,732
|
|
40,521,892
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive
loss/(income) attributable to non-controlling interests
|
1,838,762
|
|
227,170
|
|
31,136
|
|
35,856,166
|
|
5,304,468
|
|
727,038
|
Comprehensive income
(loss) attributable to
ordinary shareholders
|
(60,415,082)
|
|
117,551,781
|
|
16,111,811
|
|
(420,642,896)
|
|
300,952,200
|
|
41,248,930
|
GreenTree Hospitality Group
Ltd.
Unaudited Hotel Business Results
|
|
Quarter Ended
|
|
Nine Months Ended
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2023
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2023
|
|
RMB
|
|
RMB
|
|
US$
|
|
RMB
|
|
RMB
|
|
US$
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
Leased-and-operated
revenues
|
82,933,960
|
|
151,839,044
|
|
20,811,272
|
|
254,206,326
|
|
365,402,970
|
|
50,082,644
|
Franchised-and-managed revenues
|
154,008,269
|
|
186,043,016
|
|
25,499,317
|
|
429,547,816
|
|
533,460,017
|
|
73,116,779
|
Others
|
4,491,130
|
|
1,168,017
|
|
160,090
|
|
15,055,917
|
|
3,393,596
|
|
465,131
|
Total revenues
|
241,433,359
|
|
339,050,077
|
|
46,470,679
|
|
698,810,059
|
|
902,256,583
|
|
123,664,554
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
Hotel operating
costs
|
(142,631,811)
|
|
(159,920,582)
|
|
(21,918,939)
|
|
(450,381,839)
|
|
(444,284,960)
|
|
(60,894,320)
|
Selling and marketing
expenses
|
(11,435,030)
|
|
(14,277,225)
|
|
(1,956,856)
|
|
(30,287,636)
|
|
(39,115,830)
|
|
(5,361,271)
|
General and
administrative expenses
|
(54,276,339)
|
|
(26,655,780)
|
|
(3,653,479)
|
|
(154,000,741)
|
|
(117,191,327)
|
|
(16,062,408)
|
Other operating
expenses
|
(335,350)
|
|
(180,515)
|
|
(24,742)
|
|
(2,384,084)
|
|
(1,024,079)
|
|
(140,362)
|
Other general
expenses
|
(40,288,592)
|
|
(11,322,509)
|
|
(1,551,879)
|
|
(530,908,302)
|
|
(27,296,093)
|
|
(3,741,241)
|
Total operating costs and
expenses
|
(248,967,122)
|
|
(212,356,611)
|
|
(29,105,895)
|
|
(1,167,962,602)
|
|
(628,912,289)
|
|
(86,199,602)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating income
|
8,795,882
|
|
796,141
|
|
109,120
|
|
12,713,280
|
|
14,587,926
|
|
1,999,442
|
Income from operations
|
1,262,119
|
|
127,489,607
|
|
17,473,904
|
|
(456,439,263)
|
|
287,932,220
|
|
39,464,394
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income and
other, net
|
14,771,377
|
|
13,514,958
|
|
1,852,379
|
|
38,501,515
|
|
30,587,298
|
|
4,192,338
|
Interest
expense
|
(4,820,142)
|
|
(3,004,677)
|
|
(411,825)
|
|
(19,998,754)
|
|
(10,896,629)
|
|
(1,493,507)
|
Gains (losses) from
investment in equity securities
|
(63,542,030)
|
|
365,577
|
|
50,106
|
|
(41,854,446)
|
|
(4,434,821)
|
|
(607,843)
|
Other income,
net
|
20,321,008
|
|
2,150,576
|
|
294,761
|
|
34,985,625
|
|
76,670,199
|
|
10,508,525
|
Income before income taxes
|
(32,007,668)
|
|
140,516,041
|
|
19,259,325
|
|
(444,805,323)
|
|
379,858,267
|
|
52,063,907
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
(29,954,576)
|
|
(31,888,801)
|
|
(4,370,724)
|
|
21,846,119
|
|
(78,620,126)
|
|
(10,775,785)
|
Income (loss) before share of gains in equity
investees
|
(61,962,244)
|
|
108,627,240
|
|
14,888,601
|
|
(422,959,204)
|
|
301,238,141
|
|
41,288,122
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of
loss/(income) in equity investees, net of tax
|
344,898
|
|
(83,027)
|
|
(11,380)
|
|
420,023
|
|
(869,910)
|
|
(119,231)
|
Net income(loss)
|
(61,617,346)
|
|
108,544,213
|
|
14,877,221
|
|
(422,539,181)
|
|
300,368,231
|
|
41,168,891
|
GreenTree Hospitality Group
Ltd.
Unaudited Restaurant Business Results
|
|
Quarter Ended
|
|
Nine Months Ended
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2023
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2023
|
|
RMB
|
|
RMB
|
|
US$
|
|
RMB
|
|
RMB
|
|
US$
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
Leased-and-operated
revenues
|
114,605,522
|
|
80,358,490
|
|
11,014,047
|
|
285,614,441
|
|
248,698,564
|
|
34,086,974
|
Franchised-and-managed revenues
|
14,077,204
|
|
17,153,919
|
|
2,351,140
|
|
32,306,514
|
|
34,509,812
|
|
4,729,963
|
Wholesales and
others
|
29,617,936
|
|
24,272,083
|
|
3,326,766
|
|
91,902,165
|
|
70,704,781
|
|
9,690,896
|
Total revenues
|
158,300,662
|
|
121,784,492
|
|
16,691,953
|
|
409,823,120
|
|
353,913,157
|
|
48,507,833
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
Restaurant operating
costs
|
(122,529,299)
|
|
(87,814,484)
|
|
(12,035,976)
|
|
(357,441,041)
|
|
(292,122,643)
|
|
(40,038,739)
|
Selling and marketing
expenses
|
(18,148,390)
|
|
(12,026,085)
|
|
(1,648,312)
|
|
(27,865,825)
|
|
(21,411,730)
|
|
(2,934,722)
|
General and
administrative expenses
|
(17,734,454)
|
|
(11,858,500)
|
|
(1,625,343)
|
|
(39,581,650)
|
|
(33,197,310)
|
|
(4,550,070)
|
Other operating
expenses
|
(315,396)
|
|
(120,654)
|
|
(16,537)
|
|
(2,556,316)
|
|
(7,111,308)
|
|
(974,686)
|
Other general
expenses
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Total operating costs and
expenses
|
(158,727,539)
|
|
(111,819,723)
|
|
(15,326,168)
|
|
(427,444,832)
|
|
(353,842,991)
|
|
(48,498,217)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating income
|
2,845,779
|
|
339,881
|
|
46,585
|
|
3,972,088
|
|
1,219,013
|
|
167,080
|
Income from operations
|
2,418,902
|
|
10,304,650
|
|
1,412,370
|
|
(13,649,624)
|
|
1,289,179
|
|
176,696
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income and
other, net
|
155,325
|
|
147,080
|
|
20,159
|
|
467,745
|
|
454,091
|
|
62,238
|
Interest
expense
|
(756,583)
|
|
(735,814)
|
|
(100,852)
|
|
(3,019,546)
|
|
(2,240,392)
|
|
(307,071)
|
Gains (losses) from
investment in equity securities
|
|
|
|
|
|
|
|
|
|
|
|
Other income,
net
|
121,633
|
|
(370,578)
|
|
(50,792)
|
|
208,785
|
|
79,306
|
|
10,870
|
Income before income taxes
|
1,939,277
|
|
9,345,338
|
|
1,280,885
|
|
(15,992,640)
|
|
(417,816)
|
|
(57,267)
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
(2,575,775)
|
|
(496,438)
|
|
(68,042)
|
|
(7,847,720)
|
|
(4,843,969)
|
|
(663,921)
|
Income (loss) before share of gains in equity
investees
|
(636,498)
|
|
8,848,900
|
|
1,212,843
|
|
(23,840,360)
|
|
(5,261,785)
|
|
(721,188)
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of
loss/(income) in equity investees, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
Net income(loss)
|
(636,498)
|
|
8,848,900
|
|
1,212,843
|
|
(23,840,360)
|
|
(5,261,785)
|
|
(721,188)
|
GreenTree Hospitality Group
Ltd.
|
Unaudited Condensed Consolidated
Statements
|
|
Quarter Ended
|
|
Quarter Ended
|
|
Quarter Ended
|
|
Quarter Ended
|
|
September 30,
2022
|
|
September 30,
2022
|
|
September 30,
2022
|
|
September 30,
2022
|
|
Hotel
|
|
Restaurant
|
|
Elimination
|
|
Total
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
Revenues
|
|
|
|
|
|
|
|
Leased-and-operated
revenues
|
82,933,960
|
|
114,605,522
|
|
10,237
|
|
197,549,719
|
Franchised-and-managed revenues
|
154,008,269
|
|
14,077,204
|
|
-
|
|
168,085,473
|
Wholesales and
Others
|
4,491,130
|
|
29,617,936
|
|
-
|
|
34,109,066
|
Total revenues
|
241,433,359
|
|
158,300,662
|
|
10,237
|
|
399,744,258
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
Operating
costs
|
(142,631,811)
|
|
(122,529,299)
|
|
(10,237)
|
|
(265,171,347)
|
Selling and marketing
expenses
|
(11,435,030)
|
|
(18,148,390)
|
|
-
|
|
(29,583,420)
|
General and
administrative expenses
|
(54,276,339)
|
|
(17,734,454)
|
|
-
|
|
(72,010,793)
|
Other operating
expenses
|
(335,350)
|
|
(315,396)
|
|
-
|
|
(650,746)
|
Other general
expenses
|
(40,288,592)
|
|
-
|
|
-
|
|
(40,288,592)
|
Total operating costs and
expenses
|
(248,967,122)
|
|
(158,727,539)
|
|
(10,237)
|
|
(407,704,898)
|
|
|
|
|
|
|
|
|
Other operating
income
|
8,795,882
|
|
2,845,779
|
|
-
|
|
11,641,661
|
Income from operations
|
1,262,119
|
|
2,418,902
|
|
-
|
|
3,681,021
|
GreenTree Hospitality Group
Ltd.
|
Unaudited Condensed Consolidated
Statements
|
|
Quarter Ended
|
|
Quarter Ended
|
|
Quarter Ended
|
|
Quarter Ended
|
|
September 30,
2023
|
|
September 30,
2023
|
|
September 30,
2023
|
|
September 30,
2023
|
|
Hotel
|
|
Restaurant
|
|
Elimination
|
|
Total
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
Revenues
|
|
|
|
|
|
|
|
Leased-and-operated
revenues
|
151,839,044
|
|
80,358,490
|
|
49,623
|
|
232,247,157
|
Franchised-and-managed revenues
|
186,043,016
|
|
17,153,919
|
|
-
|
|
203,196,935
|
Wholesales and
Others
|
1,168,017
|
|
24,272,083
|
|
-
|
|
25,440,100
|
Total revenues
|
339,050,077
|
|
121,784,492
|
|
49,623
|
|
460,884,192
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
Operating
costs
|
(159,920,582)
|
|
(87,814,484)
|
|
(49,623)
|
|
(247,784,689)
|
Selling and marketing
expenses
|
(14,277,225)
|
|
(12,026,085)
|
|
-
|
|
(26,303,310)
|
General and
administrative expenses
|
(26,655,780)
|
|
(11,858,500)
|
|
-
|
|
(38,514,280)
|
Other operating
expenses
|
(180,515)
|
|
(120,654)
|
|
-
|
|
(301,169)
|
Other general
expenses
|
(11,322,509)
|
|
-
|
|
-
|
|
(11,322,509)
|
Total operating costs and
expenses
|
(212,356,611)
|
|
(111,819,723)
|
|
(49,623)
|
|
(324,225,957)
|
|
|
|
|
|
|
|
|
Other operating
income
|
796,141
|
|
339,881
|
|
-
|
|
1,136,022
|
Income from operations
|
127,489,607
|
|
10,304,650
|
|
-
|
|
137,794,257
|
GreenTree Hospitality Group
Ltd.
|
Unaudited Condensed Consolidated Statements of Cash
Flows
|
|
Quarter Ended
|
|
Nine Months Ended
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2023
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2023
|
|
RMB
|
|
RMB
|
|
US$
|
|
RMB
|
|
RMB
|
|
US$
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
(62,253,843)
|
|
117,393,115
|
|
16,090,065
|
|
(446,769,061)
|
|
294,720,127
|
|
40,394,754
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
22,081,118
|
|
25,147,034
|
|
3,446,688
|
|
101,930,149
|
|
91,972,633
|
|
12,605,898
|
Impairment of long
lived assets
|
4,093,856
|
|
-
|
|
-
|
|
60,306,705
|
|
2,900,000
|
|
397,478
|
Impairment of
goodwill
|
-
|
|
-
|
|
-
|
|
91,236,480
|
|
-
|
|
-
|
Share of (gains)
losses in equity method investments
|
(344,898)
|
|
83,027
|
|
11,380
|
|
(420,023)
|
|
869,910
|
|
119,231
|
Non-cash lease
expense
|
68,815,360
|
|
58,627,753
|
|
8,035,602
|
|
110,474,620
|
|
193,450,844
|
|
26,514,644
|
Loss from disposal of
a subsidiary
|
1,316,908
|
|
-
|
|
-
|
|
15,261,833
|
|
1,223,952
|
|
167,757
|
Interest
income
|
-229,760
|
|
(2,025,838)
|
|
-277,664
|
|
(492,094)
|
|
(3,683,748)
|
|
(504,900)
|
Bad debt
expense
|
57,826,972
|
|
18,349,856
|
|
2,515,057
|
|
398,673,400
|
|
37,029,330
|
|
5,075,292
|
Losses and impairment
(Gains) on equity securities held
|
63,542,030
|
|
(365,577)
|
|
(50,106)
|
|
41,854,446
|
|
4,434,821
|
|
607,843
|
(Gains) losses on
disposal of property and equipment
|
(80,389)
|
|
10,173
|
|
1,394
|
|
2,969,646
|
|
238,014
|
|
32,623
|
Foreign exchange
(gains) losses
|
5,896,210
|
|
819,037
|
|
112,258
|
|
(6,127,943)
|
|
(269,162)
|
|
(36,892)
|
Share-based
compensation
|
(78,215)
|
|
(11,998)
|
|
(1,644)
|
|
192,924
|
|
16,594
|
|
2,274
|
Common control
acquisition
|
-
|
|
(2)
|
|
-
|
|
519,360
|
|
515,090
|
|
70,599
|
Changes in operating
assets and liabilities
|
(6,986,268)
|
|
(63,241,769)
|
|
(8,668,006)
|
|
(72,075,424)
|
|
(155,524,939)
|
|
(21,316,466)
|
Net cash provided by operating
activities
|
153,599,081
|
|
154,784,811
|
|
21,215,024
|
|
297,535,018
|
|
467,893,466
|
|
64,130,135
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property
and equipment
|
(30,565,776)
|
|
(833,691)
|
|
(114,267)
|
|
(61,337,333)
|
|
(72,566,925)
|
|
(9,946,125)
|
Purchases of
intangible assets
|
(224,507)
|
|
185,683
|
|
25,450
|
|
(284,722)
|
|
(166,598)
|
|
(22,834)
|
Proceeds from
disposal of property and equipment
|
(673,270)
|
|
(29,960)
|
|
(4,106)
|
|
1,615,553
|
|
14,666,721
|
|
2,010,241
|
Purchases of
investments
|
(33,200,000)
|
|
(150,860,480)
|
|
-20,677,149
|
|
(82,060,000)
|
|
(202,230,480)
|
|
(27,717,993)
|
Proceeds from
investments
|
70,152,639
|
|
27,211,463
|
|
3,729,641
|
|
576,447,988
|
|
198,654,647
|
|
27,227,885
|
Loan
advances
|
42,299,295
|
|
35,263,176
|
|
4,833,220
|
|
137,226,663
|
|
110,801,825
|
|
15,186,654
|
Loan
collections
|
(18,205,540)
|
|
(6,058,982)
|
|
(830,453)
|
|
(219,073,700)
|
|
(16,033,578)
|
|
(2,197,585)
|
Net cash (used in) provided by investing
activities
|
29,582,841
|
|
(95,122,791)
|
|
(13,037,664)
|
|
352,534,449
|
|
33,125,612
|
|
4,540,243
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Distribution to the
shareholders
|
-
|
|
-
|
|
-
|
|
(40,999,458)
|
|
-
|
|
-
|
Loan from non-
controlling interest
|
-
|
|
-
|
|
-
|
|
300,000
|
|
-
|
|
-
|
Repayment of
short-term borrowings
|
(31,743,600)
|
|
(296,200,000)
|
|
(40,597,588)
|
|
(200,843,600)
|
|
(450,600,000)
|
|
(61,759,868)
|
Proceeds from bank
borrowings
|
64,368,600
|
|
-
|
|
-
|
|
89,668,600
|
|
117,000,000
|
|
16,036,184
|
Capital contribution from non-controlling
interest holders
|
2,000,000
|
|
-
|
|
-
|
|
400,000
|
|
-
|
|
-
|
Net cash provided by (used in) financing
activities
|
34,625,000
|
|
(296,200,000)
|
|
(40,597,588)
|
|
(151,474,458)
|
|
(333,600,000)
|
|
(45,723,684)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
Effect of exchange
rate changes on cash and cash equivalents
|
2,792,626
|
|
(395,858)
|
|
(54,257)
|
|
3,442,014
|
|
(52,807)
|
|
(7,238)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash
equivalents
|
220,599,548
|
|
(236,933,838)
|
|
(32,474,485)
|
|
502,037,023
|
|
167,366,271
|
|
22,939,456
|
Cash and cash
equivalents at the beginning of the period
|
666,890,395
|
|
1,138,929,312
|
|
156,103,250
|
|
385,452,920
|
|
734,629,202
|
|
100,689,309
|
Cash and cash equivalents at the end of the
period
|
887,489,943
|
|
901,995,474
|
|
123,628,765
|
|
887,489,943
|
|
901,995,473
|
|
123,628,765
|
GreenTree Hospitality Group
Ltd.
Unaudited Reconciliation of GAAP and Non-GAAP
Results
|
|
Quarter Ended
|
|
Nine Months Ended
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2023
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2023
|
|
RMB
|
|
RMB
|
|
US$
|
|
RMB
|
|
RMB
|
|
US$
|
Net income
|
(62,253,843)
|
|
117,393,115
|
|
16,090,065
|
|
(446,769,061)
|
|
294,720,127
|
|
40,394,754
|
|
|
|
|
|
|
|
|
|
|
|
|
Deduct:
|
|
|
|
|
|
|
|
|
|
|
|
Other operating
income
|
11,641,661
|
|
1,136,022
|
|
155,705
|
|
16,685,368
|
|
15,806,939
|
|
2,166,521
|
Interest income and
other, net
|
14,926,702
|
|
13,662,038
|
|
1,872,538
|
|
38,969,260
|
|
31,041,389
|
|
4,254,576
|
Gains from investment
in equity securities
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Share of gain in
equity investees, net of tax
|
344,898
|
|
-
|
|
-
|
|
420,023
|
|
-
|
|
-
|
Other income,
net
|
20,442,641
|
|
1,779,998
|
|
243,969
|
|
35,194,410
|
|
76,749,505
|
|
10,519,395
|
|
|
|
|
|
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
Other operating
expenses
|
650,746
|
|
301,169
|
|
41,279
|
|
4,940,400
|
|
8,135,387
|
|
1,115,048
|
Other general
expenses
|
40,288,592
|
|
11,322,509
|
|
1,551,879
|
|
530,908,302
|
|
27,296,093
|
|
3,741,241
|
Income tax
expenses (benefits)
|
32,530,351
|
|
32,385,239
|
|
4,438,766
|
|
(14,128,239)
|
|
83,335,322
|
|
11,422,056
|
Share of loss in
equity investees, net of tax
|
-
|
|
83,027
|
|
11,380
|
|
-
|
|
869,910
|
|
119,231
|
Interest
expenses
|
5,576,725
|
|
3,740,491
|
|
512,677
|
|
23,018,300
|
|
13,137,021
|
|
1,800,579
|
Depreciation and
amortization
|
22,081,118
|
|
25,147,034
|
|
3,446,688
|
|
101,930,149
|
|
91,972,633
|
|
12,605,898
|
Losses from
investment in equity securities
|
63,542,030
|
|
(365,577)
|
|
(50,106)
|
|
41,854,446
|
|
4,434,821
|
|
607,843
|
Adjusted EBITDA (Non-GAAP)
|
55,059,817
|
|
173,428,949
|
|
23,770,416
|
|
150,485,236
|
|
400,303,481
|
|
54,866,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
Nine Months Ended
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2023
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2023
|
|
RMB
|
|
RMB
|
|
US$
|
|
RMB
|
|
RMB
|
|
US$
|
Net income
|
(62,253,843)
|
|
117,393,115
|
|
16,090,065
|
|
(446,769,061)
|
|
294,720,127
|
|
40,394,754
|
|
|
|
|
|
|
|
|
|
|
|
|
Deduct:
|
|
|
|
|
|
|
|
|
|
|
|
Government subsidies
(net of 25% tax)
|
5,914,992
|
|
-
|
|
-
|
|
7,166,057
|
|
6,671,305
|
|
914,378
|
Gains from investment
in equity securities (net
of 25% tax)
|
(16,265,688)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Other income
(net of 25% tax)
|
15,331,981
|
|
1,334,999
|
|
182,977
|
|
26,395,808
|
|
57,562,129
|
|
7,889,546
|
|
|
|
|
|
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation
|
(78,215)
|
|
(11,998)
|
|
(1,644)
|
|
192,924
|
|
16,594
|
|
2,274
|
Losses from
investments in equity securities (net of 25% tax)
|
31,390,835
|
|
(274,183)
|
|
(37,580)
|
|
31,390,835
|
|
3,326,116
|
|
455,882
|
One-time fees and
expenses
|
301,519
|
|
125,783
|
|
17,240
|
|
4,889,605
|
|
2,181,773
|
|
299,037
|
Other general
expenses
|
40,288,592
|
|
11,322,509
|
|
1,551,879
|
|
530,908,302
|
|
27,296,093
|
|
3,741,241
|
Impairment charges
and provisions for other assets
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Core net income (Non-GAAP)
|
4,667,603
|
|
127,220,227
|
|
17,436,983
|
|
87,050,740
|
|
263,307,269
|
|
36,089,264
|
|
|
|
|
|
|
|
|
|
|
|
|
Core net income per ADS
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
Class A ordinary
share-basic and diluted
|
0.05
|
|
1.25
|
|
0.17
|
|
0.84
|
|
2.58
|
|
0.35
|
Class B ordinary
share-basic and diluted
|
0.05
|
|
1.25
|
|
0.17
|
|
0.84
|
|
2.58
|
|
0.35
|
Hotel Operational Data
|
September 30, 2022
|
September 30, 2023
|
Total hotels in operation:
|
4,763
|
4,185
|
Leased and owned hotels
|
69
|
64
|
Franchised hotels
|
4,694
|
4,121
|
Total hotel rooms in operation
|
337,111
|
307,010
|
Leased and owned hotels
|
7,224
|
7,093
|
Franchised hotels
|
329,887
|
299,917
|
Number of cities
|
370
|
354
|
|
|
|
|
|
|
|
Quarter Ended
|
2022 Q3
|
2023 Q3
|
Occupancy rate (as a
percentage)
|
|
|
Leased-and-owned hotels
|
63.0 %
|
79.0 %
|
Franchised
hotels
|
71.3 %
|
81.3 %
|
Blended
|
71.1 %
|
81.2 %
|
Average daily rate (in
RMB)
|
|
|
Leased-and-owned hotels
|
237
|
268
|
Franchised
hotels
|
167
|
190
|
Blended
|
168
|
192
|
RevPAR (in RMB)
|
|
|
Leased-and-owned hotels
|
149
|
212
|
Franchised
hotels
|
119
|
155
|
Blended
|
120
|
156
|
|
|
|
|
Number of Hotels in Operation
|
Number of Hotel Rooms in
Operation
|
|
September 30,
2022
|
September 30,
2023
|
September 30,
2022
|
September 30, 2023
|
Mid-to-up-scale
|
544
|
455
|
48,381
|
43,485
|
GreenTree
Eastern
|
210
|
224
|
22,598
|
23,639
|
Deepsleep
Hotel
|
7
|
7
|
467
|
534
|
Gem
|
52
|
61
|
4,728
|
5,372
|
Gya
|
67
|
71
|
5,719
|
5,899
|
Vx
|
85
|
92
|
7,405
|
8,041
|
Urban Garden and
others
|
123
|
0
|
7,464
|
0
|
Mid-scale
|
3,050
|
2,965
|
236,871
|
230,655
|
GreenTree
Inn
|
2,255
|
2,282
|
182,842
|
182,041
|
GT
Alliance
|
533
|
552
|
38,312
|
39,379
|
GreenTree
Apartment
|
19
|
20
|
1,260
|
1,308
|
Vatica
|
111
|
111
|
8,007
|
7,927
|
City 118 Selected and
others
|
132
|
0
|
6,450
|
0
|
Economy hotels
|
1,169
|
765
|
51,859
|
32,870
|
Shell
|
668
|
765
|
28,917
|
32,870
|
City 118 and
others
|
501
|
0
|
22,942
|
0
|
Total
|
4,763
|
4,185
|
337,111
|
307,010
|
Restaurant Operational Data
|
September 30, 2022
|
September 30, 2023
|
Total restaurants in operation:
|
268
|
206
|
Leased and owned restaurants
|
137
|
52
|
Franchised restaurants
|
131
|
154
|
Number of cities
|
64
|
53
|
Da Niang Dumplings
|
234
|
171
|
Bellagio
|
34
|
35
|
Total restaurants in operation:
|
268
|
206
|
|
|
|
|
|
|
|
Quarter Ended
|
2022 Q3
|
2023 Q3
|
ADT
|
|
|
Leased-and-owned
restaurants
|
137
|
161
|
Franchised
restaurants
|
97
|
105
|
Blended
|
117
|
119
|
AC (in RMB)
|
|
|
Leased-and-owned
restaurants
|
58
|
86
|
Franchised
restaurants
|
42
|
39
|
Blended
|
52
|
55
|
ADS (in RMB)
|
|
|
Leased-and-owned
restaurants
|
8,004
|
13,740
|
Franchised
restaurants
|
4,101
|
4,119
|
Blended
|
6,096
|
6,548
|
|
|
|
For more information, please contact:
GreenTree
Ms. Selina
Yang
Phone: +86-158-2166-6251
E-mail: ir@998.com
Mr. Allen Wang
Phone: +86-181-0184-0639
E-mail: ir@998.com
Christensen
In Shanghai
Mr. Jerry Xu
Phone: +86-138-1680-0706
E-mail: jerry.xu@christensencomms.com
In Hong Kong
Ms. Karen Hui
Phone: +852-9266-4140
E-mail: karen.hui@christensencomms.com
In the US
Ms. Linda Bergkamp
Phone: +1-480-614-3004
E-mail: linda.bergkamp@christensencomms.com
View original
content:https://www.prnewswire.com/news-releases/greentree-hospitality-group-ltd-reports-third-quarter-2023-financial-results-301995340.html
SOURCE GreenTree Hospitality Group Ltd.