株探米国株
英語
エドガーで原本を確認する
6-K 1 ea0259635-6k_greentree.htm REPORT OF FOREIGN PRIVATE ISSUER

 

 

UNITED STATES 

SECURITIES AND EXCHANGE COMMISSION 

Washington, D.C. 20549

 

Form 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER 

PURSUANT TO RULE 13a-16 OR 15d-16 

UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

September 2025

 

Commission File Number: 001-38425

 

GreenTree Hospitality Group Ltd. 

(Registrant’s name)

 

Kosmos Group, 3F, Building 1, Binjiang International Plaza, No. 1058 Yangshupu Road, Yangpu District, Shanghai, China.200082 

People’s Republic of China 

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F ☒            Form 40-F ☐

 

 

 

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  GREENTREE HOSPITALITY GROUP LTD.
     
  By: /s/ Alex S. Xu
  Name: Alex S. Xu
  Title: Chairman and Chief Executive Officer

 

Date: September 30, 2025

 

1


 

EXHIBIT INDEX

 

Exhibit No.   Description
     
99.1   Green Tree Hospitality Group Ltd. Reports First Half 2025 Financial Results

 

 

2

 

 

EX-99.1 2 ea025963501ex99-1_greentree.htm GREEN TREE HOSPITALITY GROUP LTD. REPORTS FIRST HALF 2025 FINANCIAL RESULTS

Exhibit 99.1

 

GreenTree Hospitality Group Ltd. Reports First Half 2025 Financial Results

 

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

 

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

 

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

 

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

 

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

 

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

 

First Half 2025 Operational Highlights

 

Hotels

 

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

 

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

 

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

 

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

 

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

 

 

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

 

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

 

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

 

1 / 15


 

Restaurants

 

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

 

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

 

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

 

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

 

First Half 2025 Financial Results

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

2 / 15


 

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

 

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

 

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

 

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

 

Total operating costs and expenses

 

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

 

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

 

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

 

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

 

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

 

3 / 15


 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

4 / 15


 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

Guidance

 

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

 

Dividend distribution

 

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

 

Use of Non-GAAP Financial Measures

 

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

 

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

 

5 / 15


 

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

 

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

 

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

 

About GreenTree Hospitality Group Ltd.

 

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

 

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

 

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

 

Safe Harbor Statements

 

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

 

Financial Tables and Operational Data Follow

 

6 / 15


 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Balance Sheets

 

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

 

7 / 15


 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Statements of Comprehensive Income

 

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

 

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

 

8 / 15


 

GreenTree Hospitality Group Ltd.

Unaudited Hotel Business Results

 

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

 

9 / 15


 

GreenTree Hospitality Group Ltd.

Unaudited Restaurant Business Results

 

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

 

10 / 15


 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Statements of Cash Flows

 

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

 

11 / 15


 

GreenTree Hospitality Group Ltd.

Unaudited Reconciliation of GAAP and Non-GAAP Results

 

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

 

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

 

12 / 15


 

Hotel Operational Data 

 

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

 

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

 

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

 

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

 

13 / 15


 

Restaurant Operational Data

 

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

 

 

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

 

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

 

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

 

14 / 15


 

For more information, please contact:

 

GreenTree

 

Ms. Selina Yang

 

Phone: +86-158-2166-6251

 

E-mail: ir@998.com

 

Ms. Hannah Zhang

 

Phone: +86-182-2560-8592

 

E-mail: ir@998.com

 

Christensen

 

In Shanghai

 

Mr. Jerry Xu

 

Phone: +86-138-1680-0706

 

E-mail: jerry.xu@christensencomms.com

 

In Hong Kong

 

Ms. Karen Hui

 

Phone: +852-9266-4140

 

E-mail: karen.hui@christensencomms.com

 

In the US

 

Ms. Linda Bergkamp

 

Phone: +1-480-614-3004

 

E-mail: linda.bergkamp@christensencomms.com

 

 

15 / 15