2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | CN¥930M | CN¥1.2B | CN¥945M | CN¥1.6B | CN¥1.3B |
Cost of Revenue | CN¥393M | CN¥651M | CN¥594M | CN¥947M | CN¥823M |
Gross Profit | CN¥537M | CN¥555M | CN¥351M | CN¥680M | CN¥521M |
Gross Profit % | 58% | 46% | 37% | 42% | 39% |
R&D Expenses | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | CN¥245M | CN¥208M | -CN¥409M | CN¥261M | CN¥107M |
Dep. & Amort. | CN¥66M | CN¥98M | CN¥110M | CN¥117M | CN¥116M |
Def. Tax | CN¥76M | CN¥32M | CN¥0 | CN¥0 | CN¥0 |
Stock Comp. | CN¥233K | CN¥2.5M | -CN¥62K | CN¥63K | CN¥0 |
Chg. in WC | -CN¥81M | CN¥24M | -CN¥286M | -CN¥266M | -CN¥267M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | CN¥611M | CN¥298M | CN¥676M | CN¥766M | CN¥1.5B |
ST Investments | CN¥544M | CN¥715M | CN¥197M | CN¥444M | CN¥10K |
Cash & ST Inv. | CN¥1.2B | CN¥1B | CN¥873M | CN¥1.2B | CN¥1.5B |
Receivables | CN¥111M | CN¥104M | CN¥149M | CN¥138M | CN¥259M |
Inventory | CN¥3.8M | CN¥2.3M | CN¥2.2M | CN¥20M | CN¥6.9M |
Q4 performance was negatively impacted by the closure of 12 leased and managed hotels, lower RevPAR, and continued optimization of the restaurant business; total revenue decreased 18.2% YoY to RMB304.5 million.
Strategic focus for 2025 includes opening approximately 480 new hotels (up from 405 in 2024), upgrading 700-800 existing hotels by summer 2026, and continuing the phased closure of leased and managed hotels, especially in lower-tier cities.
Restaurant business transformation progressed, with franchised and managed stores now accounting for almost 90% of all stores (up from 78% YoY), and street stores rising to 50% of the total; plan to open 60 new restaurants in 2025.
Financial highlights: Adjusted net income (excluding impairments) increased 26.8% YoY to RMB77.3 million (margin 25.4%), adjusted EBITDA decreased 38.3% to RMB71.5 million (margin 23.5%), and cash from operations improved to RMB74.2 million from negative RMB13.5 million YoY.
Forward-looking guidance: Expect total organic hotel revenues for full year 2025 to be flat versus 2024, with RevPAR also expected to remain flat; plan for net addition of 280 hotels (480 openings, 200 closures) in 2025.