株探米国株
エドガーで原本を確認する
6-K 1 ea0270799-6k_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

 

December 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: December 23, 2025

 

1


 

EXHIBIT INDEX

 

Exhibit No. Description
99.1   GreenTree Hospitality Group Ltd. Reports Third Quarter 2025 Financial Results

 

2

EX-99.1 2 ea027079901ex99-1_greentree.htm GREENTREE HOSPITALITY GROUP LTD. REPORTS THIRD QUARTER 2025 FINANCIAL RESULTS

Exhibit 99.1

 

GreenTree Hospitality Group Ltd. Reports Third Quarter of 2025 Financial Results

 

Total revenues decreased by 15.0% year over year to RMB303.6 million (US$42.6 million) [1].

 

Income from operations was RMB70.1 million (US$9.8 million)[1] compared to RMB106.4 million for the third quarter of 2024.

 

Net income was RMB60.3 million (US$8.5 million)[1] compared to RMB65.2 million for the third quarter of 2024.

 

Adjusted EBITDA (non-GAAP) [2]decreased 6.1% year over year to RMB115.0 million (US$16.1 million)[1]

 

Cash from operations increased 3.8% year over year to RMB144.5 million (US$20.3 million) [1]

 

SHANGHAI, December 23, 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 third quarter of 2025.

 

Third Quarter of 2025 Operational Highlights

 

Hotels

 

A total of 4,533 hotels with 323,510 hotel rooms were in operation as of September 30, 2025.

 

The Company opened 41 hotels and had a pipeline of 1,248 hotels contracted for or under development as of September 30, 2025.

 

The average daily room rate was RMB173, a decrease of 4.1% from RMB181 in the third quarter of 2024.

 

The occupancy rate was 71.3%, decreased from 74.6% in the third quarter of 2024.

 

Revenue per available room, or RevPAR, was RMB124, an 8.4% 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. 1190 on September 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/h10/20251006/.

 

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, other general expenses, and other expense, net, 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 (non-GAAP) 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, income tax expenses related to dividend distribution, 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).

 

4. Each ADS represents one ordinary share.

 

1 / 20


 

Restaurants

 

A total of 185 restaurants were in operation as of September 30, 2025.

 

The AC (average check) was RMB37, a 19.3% year-over-year decrease.

 

The ADT (average daily tickets) was 100, down from 106 in the third quarter of 2024.

 

The ADS (average daily sales per store) was RMB3,714, a decrease of 24.1% from RMB4,891 in the third quarter of 2024.

 

Third Quarter Of 2025 Financial Results

 

   

Quarter Ended

September 30, 2024

 
    RMB     RMB     RMB     RMB  
    Hotel     Restaurant     Elimination     Total  
Revenues                        
Leased-and-operated revenues     118,159,125       41,117,277               159,276,402  
Franchised-and-managed revenues     167,928,127       1,757,933               169,686,060  
Wholesales and others     796,488       27,766,790       (544,290 )     28,018,988  
Total revenues     286,883,740       70,642,000       (544,290 )     356,981,450  

 

   

Quarter Ended

September 30, 2025

 
    RMB     RMB     RMB     RMB     US$  
    Hotel     Restaurant     Elimination     Total     Total  
Revenues                              
Leased-and-operated revenues     115,597,165       26,516,648       (34,568 )     142,079,245       19,957,753  
Franchised-and-managed revenues     138,566,905       1,848,818               140,415,723       19,724,080  
Wholesales and others     311,831       21,018,623       (219,986 )     21,110,468       2,965,370  
Total revenues     254,475,901       49,384,089       (254,554 )     303,605,436       42,647,203  

 

2 / 20


 

   

Nine Month Ended

September 30, 2024

 
    RMB     RMB     RMB     RMB  
    Hotel     Restaurant     Elimination     Total  
Revenues                        
Leased-and-operated revenues     346,552,738       130,792,112               477,344,850  
Franchised-and-managed revenues     476,898,409       5,527,686               482,426,095  
Wholesales and others     2,881,694       77,272,388       (1,004,493 )     79,149,589  
Total revenues     826,332,841       213,592,186       (1,004,493 )     1,038,920,534  

 

   

Nine Month Ended

September 30, 2025

 
    RMB     RMB     RMB     RMB     US$  
    Hotel     Restaurant     Elimination     Total     Total  
Revenues                              
Leased-and-operated revenues     310,356,692       85,575,101       (241,982 )     395,689,811       55,582,218  
Franchised-and-managed revenues     424,320,098       5,025,292               429,345,390       60,309,789  
Wholesales and others     1,790,129       56,530,382       (663,791 )     57,656,720       8,098,991  
Total revenues     736,466,919       147,130,775       (905,773 )     882,691,921       123,990,998  

 

3 / 20


 

Total revenues were RMB303.6 million (US$42.6 million)[1],a 15.0% year-over-year decrease.

 

Hotel revenues were RMB254.5 million (US$35.7 million)[1], a 11.3% year-over-year decrease due to an 8.4% year-over-year decrease in RevPAR and the closure of 7 L&O hotels since the fourth quarter of 2024 due to lease expirations and strategic reviews. The decrease was partially offset by revenues from new openings.

 

Restaurant revenues were RMB49.4 million (US$6.9 million)[1], a 30.1% year-over-year decrease, mainly due to lower ADS and the decrease in the number of L&O stores.

 

Total revenues for the first nine months of 2025 were RMB882.7 million (US$124.0 million)[1], a 15.0% year-over-year decrease.

 

Total revenues from leased-and-operated, or L&O, hotels and restaurants were RMB142.1 million (US$20.0 million)[1], a 10.8% year-over-year decrease.

 

Total revenues from L&O hotels were RMB115.6 million (US$16.2 million)[1], a 2.2% year-over-year decrease. The decrease was primarily attributable to a 7.9% year-over-year decrease in L&O hotels’ RevPAR, the closure of 7 L&O hotels since the fourth quarter of 2024, offset by revenues from the opening of 4 L&O hotels since the fourth quarter of 2024.

 

Total revenues from L&O restaurants were RMB26.5 million (US$3.7 million)[1], a 35.5% year-over-year decrease, mainly due to the closure of 8 L&O restaurants since the fourth quarter of 2024 and the year-over-year decrease in ADS.

 

Total revenues from L&O hotels and restaurants for the first nine months of 2025 were RMB395.7 million (US$55.6 million)[1], a 17.1% year-over-year decrease.

 

Total revenues from franchised-and-managed, or F&M, hotels and restaurants were RMB140.4 million (US$19.7 million)[1], a 17.2% year-over-year decrease.

 

Total revenues from F&M hotels were RMB138.6 million (US$19.5 million)[1], a 17.5% year-over-year decrease, primarily due to a temporary waiver of RMB15 million of management fees for hotels facing business difficulties. Excluding this temporary fee waiver, revenues from F&M hotels decreased 8.6% year over year, due to an 8.3% decrease in F&M hotels’ RevPAR.

 

Total revenues from F&M restaurants were RMB1.8 million (US$0.3 million)[1], a 5.2% year-over-year increase, mainly due to the opening of 28 franchised restaurants since the fourth quarter of 2024.

 

Total revenues from F&M hotels and restaurants for the first nine months of 2025 were RMB429.3 million (US$60.3 million)[1], a 11.0% year-over-year decrease.

 

4 / 20


 

Total revenues from wholesale and others were RMB21.1 million (US$3.0 million)[1], a 24.7% year-over-year decrease, mainly due to the decline in the wholesale segment of the restaurant business.

 

Total revenues from wholesale and others for the first nine months of 2025 were RMB57.7 million (US$8.1 million)[1], a 27.2% year-over-year decrease.

 

Total operating costs and expenses

 

   

Quarter Ended

September 30, 2024

 
    RMB     RMB     RMB     RMB  
    Hotel     Restaurant     Elimination     Total  
Operating costs and expenses                        
Operating costs     155,278,796       53,365,650       (475,648 )     208,168,798  
Selling and marketing expenses     12,899,411       2,881,942       (68,642 )     15,712,711  
General and administrative expenses     32,309,079       7,023,449               39,332,528  
Other operating expenses     1,363,201       654,777               2,017,978  
Other general expenses                                
Total operating costs and expenses     201,850,487       63,925,818       (544,290 )     265,232,015  

 

   

Quarter Ended

September 30, 2025

 
    RMB     RMB     RMB     RMB     US$  
    Hotel     Restaurant     Elimination     Total     Total  
Operating costs and expenses                              
Operating costs     134,346,844       43,015,455       (254,554 )     177,107,745       24,878,178  
Selling and marketing expenses     11,314,233       2,133,816               13,448,049       1,889,036  
General and administrative expenses     22,001,373       2,180,546               24,181,919       3,396,814  
Other operating expenses     5,652,433       1,158,623               6,811,056       956,743  
Other general expenses     19,483,576                       19,483,576       2,736,842  
Total operating costs and expenses     192,798,459       48,488,440       (254,554 )     241,032,345       33,857,613  

 

5 / 20


 

   

Nine Month Ended

September 30, 2024

 
    RMB     RMB     RMB     RMB  
    Hotel     Restaurant     Elimination     Total  
Operating costs and expenses                        
Operating costs     450,888,078       170,642,273       (916,517 )     620,613,834  
Selling and marketing expenses     41,576,925       8,473,078       (87,975 )     49,962,028  
General and administrative expenses     119,706,277       22,802,128               142,508,405  
Other operating expenses     2,301,445       2,136,726               4,438,171  
Other general expenses     11,756,531                       11,756,531  
Total operating costs and expenses     626,229,256       204,054,205       (1,004,492 )     829,278,969  

 

   

Nine Month Ended

September 30, 2025

 
    RMB     RMB     RMB     RMB     US$  
    Hotel     Restaurant     Elimination     Total     Total  
Operating costs and expenses                              
Operating costs     429,606,985       127,143,822       (905,774 )     555,845,033       78,079,089  
Selling and marketing expenses     34,279,177       6,698,306               40,977,483       5,756,073  
General and administrative expenses     93,293,494       12,655,909               105,949,403       14,882,624  
Other operating expenses     9,942,672       1,600,920               11,543,592       1,621,519  
Other general expenses     31,094,887                       31,094,887       4,367,873  
Total operating costs and expenses     598,217,215       148,098,957       (905,774 )     745,410,398       104,707,178  

 

Operating costs were RMB177.1 million (US$24.9 million)[1], a 14.9% year-over-year decrease.

 

Operating costs of the hotel business were RMB134.3 million (US$18.9 million)[1], a 13.5% year-over-year decrease. The decrease was mainly attributable to lower rental resulting from the closure of L&O hotels.

 

Operating costs of the restaurant business in the third quarter of 2025 were RMB43.0 million (US$6.0 million)[1], a 19.4% year-over-year decrease, due to the closure of L&O stores.

 

For the first nine months of 2025, operating costs were RMB555.8 million (US$78.1 million)[1], a 10.4% year-over-year decrease.

 

Selling and marketing expenses were RMB13.4 million (US$1.9 million)[1], a 14.4% year-over-year decrease.

 

Selling and marketing expenses of the hotel business were RMB11.3 million (US$1.6 million)[1], a 12.3% year-over-year decrease. The decrease was mainly due to lower staff related costs.

 

Selling and marketing expenses of the restaurant business were RMB2.1 million (US$0.3 million)[1], a 26.0% year-over-year decrease, mainly attributable to lower travelling expenses and lower sales-channel commissions.

 

6 / 20


 

For the first nine months of 2025, selling and marketing expenses were RMB41.0 million (US$5.8 million)[1], a 18.0% year-over-year decrease.

 

General and administrative, or G&A expenses were RMB24.2 million (US$3.4 million)[1], a 38.5% year-over-year decrease.

 

G&A expenses of the hotel business were RMB22.0 million (US$3.1 million)[1], a 31.9% year-over-year decrease. The decrease was mainly attributable to lower bad debt provisions for long-aged account receivables, lower staff related expenses, and lower consulting fees.

 

G&A expenses of the restaurant business were RMB2.2 million (US$0.3 million)[1], a 69.0% year-over-year decrease, mainly due to lower staff related expenses, lower office expenses, and a decrease in depreciation and amortization and bad debt provisions for long-aged account receivables.

 

General and administrative expenses for the first nine months of 2025 were RMB105.9 million (US$14.9 million)[1], a 25.7% year-over-year decrease.

 

Other general expenses were RMB19.5 million (US$2.7 million)[1], entirely attributable to provisions for loan receivables related to franchisee loans.

 

Other general expenses for the first nine months of 2025 were RMB31.1 million (US$4.4 million)[1], up from RMB11.8 million one year ago.

 

Gross profit was RMB126.5 million (US$17.8 million)[1], a year-over-year decrease of 15.0%. Gross margin was 41.7%, the same as the third quarter of 2024. Gross profit of the hotel business was RMB120.1 million (US$16.9 million)[1], an 8.7% year-over-year decrease. Gross profit of the restaurant business was RMB6.4 million (US$0.9 million)[1], a 63.1% year-over-year decrease.

 

Income from operations in the third quarter of 2025 was RMB70.1 million (US$9.8 million)[1], compared to income from operations of RMB106.4 million in the third quarter of 2024, with a margin of 23.1%. The lower profitability was due to the exemption of fees from franchisees, the loss from disposal of L&O hotels, and bad debt provisions. Excluding these, the adjusted income from operations decreased 1.9% year over year, and the margin for the third quarter of 2025 was 34.6%, up from 31.5% one year ago, thanks to lower operating costs and expenses.

 

Income from operations of the hotel business was RMB69.1 million (US$9.7 million)[1], compared to income from operations of RMB99.5 million in the third quarter of 2024, with a margin of 27.2%. Excluding the impact of the above-mentioned items on hotels, adjusted income from operations of the hotel business increased 3.6% year over year, and the margin for the third quarter of 2025 was 40.5%, up from 36.8% one year ago, due to lower operating costs and expenses.

 

7 / 20


 

Income from operations of the restaurant business in the third quarter of 2025 was RMB0.9 million (US$0.1 million)[1], compared to income from operations of RMB6.9 million in the third quarter of 2024, with a margin of 1.9%.

 

Income from operations for the first nine months of 2025 was RMB155.5 million (US$21.8 million)[1] compared to income from operations of RMB263.1 million in 2024, with a margin of 17.6%.

 

Net income in the third quarter of 2025 was RMB60.3 million (US$8.5 million)[1], compared to a net income of RMB65.2 million in the third quarter of 2024, and net margin was 19.9%. The decrease was mainly due to the decline in income from operations, which were negatively impacted by the above-mentioned items, and foreign exchange losses. Excluding these one-time or non-operation impacts, adjusted net income was RMB90.5 million, an increase of 5.7%, with a margin of 28.4%.

 

Net income of the hotel business was RMB59.5 million (US$8.4 million)[1], up from net income of RMB58.6 million in the third quarter of 2024, and net margin was 23.4%. Excluding the impact of the above-mentioned items, which were composed of impacts by exemption of fees from franchisees in 2025Q3, the disposal of L&O hotels, the bad debt provisions, as well as foreign exchange losses, the adjusted net income of hotel business was RMB89.6 million, an increase of 13.4% year over year, with a margin of 33.3%.

 

Net income of the restaurant business in the third quarter of 2025 was RMB0.9 million (US$0.1 million)[1], compared to a net income of RMB6.6 million in the third quarter of 2024, and net margin was 1.8%.

 

Net income for the first nine months of 2025 was RMB253.1 million (US$35.6 million)[1], compared to a net income of RMB184.8 million in 2024, and net margin was 28.7%.

 

Adjusted EBITDA (non-GAAP)[2] in the third quarter of 2025 was RMB115.0 million (US$16.1 million)[1], a year-over-year decrease of 6.1%. Adjusted EBITDA margin, defined as adjusted EBITDA (non-GAAP)[2] as a percentage of total revenues, was 37.9%, compared to 34.3% a year ago, primarily due to lower operating costs and disciplined expense management.

 

Adjusted EBITDA (non-GAAP)[2] of the hotel business in the third quarter of 2025 was RMB110.2 million (US$15.5 million)[1], a year-over-year decrease of 0.3%, with a margin of 43.3%, up from 38.5% one year ago.

 

Adjusted EBITDA (non-GAAP)[2] of the restaurant business in the third quarter of 2025 was RMB4.8 million (US$0.7 million)[1], a year-over-year decrease of 52.5%.

 

Adjusted EBITDA (non-GAAP)[2] for the first nine months of 2025 was RMB258.7 million (US$36.3 million)[1], a year-over-year decrease of 17.9%.

 

8 / 20


 

Core net income (non-GAAP)[3] in the third quarter of 2025 was RMB78.0 million (US$11.0 million)[1], a year-over-year decrease of 16.5%. The core net margin, defined as core net income (non-GAAP)[3] as a percentage of total revenues, was 25.7%, compared to 26.2% one year ago.

 

Core net income (non-GAAP)[3] of the hotel business in the third quarter of 2025 was RMB77.2 million (US$10.8 million)[1], a year-over-year decrease of 11.2%, with a margin of 30.3%, the same as one year ago.

 

Core net income (non-GAAP)[3] of the restaurant business in the third quarter of 2025 was RMB0.9 million (US$0.1 million)[1], a year-over-year decrease of 86.7%.

 

Core net income (non-GAAP)[3] for the first nine months of 2025 was RMB158.0 million (US$22.2 million)[1], a year-over-year decrease of 29.6%.

 

Earnings per American Depositary Share, or ADS[4], (basic and diluted) were RMB0.60 (US$0.08)[1], decreased from RMB0.65 one year ago.

 

Earnings per American Depositary Share, or ADS[4], (basic and diluted) for the first nine months of 2025 were RMB2.53 (US$0.36)[1], decreased from RMB1.83 one year ago.

 

Core net income per ADS[4] (basic and diluted) (non-GAAP) was RMB0.77 (US$0.11)[1], decreased from RMB0.92 a year ago.

 

Core net income per ADS[4] (basic and diluted) (non-GAAP) was RMB1.56 (US$0.22)[1] for the first nine months of 2025, a decrease from RMB2.21 a year ago.

 

Cash flow: Operating Cash inflow was RMB144.5 million (US$20.3 million)[1], as a result of income from operations. Investing cash outflow for the third quarter of 2025 was RMB167.4 million (US$23.5 million)[1], primarily due to an advance payment for the purchase of strategic assets. Financing cash outflow was nil (US$0.0 million)[1] in the third quarter.

 

Cash and cash equivalents, restricted cash, short-term investments, investments in equity securities and time deposits. As of September 30, 2025, the Company had total cash and cash equivalents, restricted cash, short term investments, investments in equity securities and time deposits of RMB2,014.6 million (US$283.0 million)[1],compared to RMB2,034.9 million as of June 30, 2025. The decrease of RMB20.3 million was mainly due to an advance payment for the purchase of strategic assets, and was offset by cash from operating activities.

 

Guidance

 

Based on our performance in the first nine months of this year and considering the impact from the closure of certain L&O hotels due to lease expirations and business strategy adjustments, we maintain our previous revenue guidance for the hotel business to be in the range of -10% to -13% year-over-year.

 

9 / 20


 

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.

 

10 / 20


 

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, 2025, GreenTree had a total number of 4,533 hotels and 185 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.

 

11 / 20


 

Financial Tables and Operational Data Follow

 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Balance Sheets
 
    December 31,     September 30,     September 30,  
    2024     2025     2025  
    RMB     RMB     US$  
ASSETS                  
Current assets:                  
Cash and cash equivalents     1,490,235,562       1,638,695,772       230,186,230  
Restricted cash     16,096,476       14,733,054       2,069,540  
Short-term investments     10,475       25,747       3,617  
Accounts receivable, net of allowance     99,688,034       105,663,744       14,842,498  
Amounts due from related parties     21,839,929       21,184,099       2,975,713  
Inventories     6,881,470       6,774,539       951,614  
Other current assets     114,898,590       107,569,096       15,110,140  
Loans receivable, net     85,463,467       46,212,004       6,491,362  
Total current assets     1,835,114,003       1,940,858,055       272,630,714  
                         
Non-current assets:                        
Amounts due from a related party     110,000,000       110,000,000       15,451,608  
Restricted cash     18,869,900       18,869,900       2,650,639  
Long-term time deposits     285,570,000       285,570,000       40,113,780  
Loans receivable, net     15,372,238       13,842,756       1,944,480  
Property and equipment, net     649,528,210       622,995,148       87,511,609  
Intangible assets, net     75,677,551       73,999,664       10,394,671  
Goodwill     96,074,468       96,074,468       13,495,500  
Long-term investments     184,024,217       208,539,976       29,293,437  
Operating lease right-of-use assets     1,328,582,419       1,297,598,192       182,272,537  
Other assets     102,545,847       273,179,697       38,373,325  
Deferred tax assets     245,760,095       241,431,976       33,913,749  
TOTAL ASSETS     4,947,118,948       5,182,959,832       728,046,049  
                         
LIABILITIES AND EQUITY                        
Current liabilities:                        
Long-term bank loans, current portion     400,000       400,000       56,188  
Accounts payable     56,488,405       49,486,457       6,951,321  
Advance from customers     25,684,437       27,019,373       3,795,389  
Amounts due to related parties     17,462,176       18,341,649       2,576,436  
Salary and welfare payable     78,234,582       74,551,051       10,472,124  
Deferred revenue     175,046,178       170,182,790       23,905,435  
Accrued expenses and other current liabilities     481,910,291       535,728,663       75,253,359  
Income tax payable     88,876,497       91,412,799       12,840,680  
Operating lease liabilities, current     241,363,244       217,018,055       30,484,345  
Total current liabilities     1,165,465,810       1,184,140,837       166,335,277  
                         
Long-term bank loans     256,200,000       256,000,000       35,960,107  
Deferred revenue     176,353,919       147,187,989       20,675,374  
Other long-term liabilities     120,975,955       123,126,896       17,295,533  
Operating lease liabilities, non-current     1,215,776,075       1,228,789,575       172,607,048  
Deferred tax liabilities     79,670,908       69,755,914       9,798,555  
Unrecognized tax benefits     440,072,214       441,868,751       62,068,935  
TOTAL LIABILITIES     3,454,514,881       3,450,869,962       484,740,829  
                         
Shareholders’ equity:                        
Class A ordinary shares     222,587,070       222,587,070       31,266,620  
Class B ordinary shares     115,534,210       115,534,210       16,228,994  
Treasury Stock     (37,043,116 )     (48,049,536 )     (6,749,478 )
Additional paid-in capital     1,609,972,272       1,609,972,272       226,151,464  
Retained earnings (Accumulated losses)     (458,337,569 )     (202,062,349 )     (28,383,530 )
Accumulated other comprehensive income     6,033,263       3,426,086       481,259  
Total GreenTree Hospitality Group Ltd. shareholders’ equity     1,458,746,130       1,701,407,753       238,995,329  
                         
Non-controlling interests     33,857,937       30,682,117       4,309,891  
Total shareholders’ equity     1,492,604,067       1,732,089,870       243,305,220  
                         
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY     4,947,118,948       5,182,959,832       728,046,049  

 

12 / 20


 

GreenTree Hospitality Group Ltd.
Unaudited Condensed Consolidated Statements of Comprehensive Income
 
    Quarter Ended     Nine Month Ended  
    September 30, 2024     September 30, 2025     September 30, 2025     September 30, 2024     September 30, 2025     September 30, 2025  
    RMB     RMB     US$     RMB     RMB     US$  
Revenues                                    
Leased-and-operated revenues     159,276,402       142,079,245       19,957,753       477,344,850       395,689,811       55,582,218  
Franchised-and-managed revenues     169,686,060       140,415,723       19,724,080       482,426,095       429,345,390       60,309,789  
Wholesales and others     28,018,988       21,110,468       2,965,370       79,149,589       57,656,720       8,098,991  
Total revenues     356,981,450       303,605,436       42,647,203       1,038,920,534       882,691,921       123,990,998  
                                                 
Operating costs and expenses                                                
Operating costs     (208,168,798 )     (177,107,745 )     (24,878,178 )     (611,613,834 )     (555,845,033 )     (78,079,089 )
Selling and marketing expenses     (15,712,711 )     (13,448,049 )     (1,889,036 )     (49,962,028 )     (40,977,483 )     (5,756,073 )
General and administrative expenses     (39,332,528 )     (24,181,919 )     (3,396,814 )     (151,508,405 )     (105,949,403 )     (14,882,624 )
Other operating expenses     (2,017,978 )     (6,811,056 )     (956,743 )     (4,438,171 )     (11,543,592 )     (1,621,519 )
Other general expenses             (19,483,576 )     (2,736,842 )     (11,756,531 )     (31,094,887 )     (4,367,873 )
Total operating costs and expenses     (265,232,015 )     (241,032,345 )     (33,857,613 )     (829,278,969 )     (745,410,398 )     (104,707,178 )
                                                 
Other operating income     14,654,068       7,498,608       1,053,323       53,422,304       18,260,956       2,565,101  
Income from operations     106,403,503       70,071,699       9,842,913       263,063,869       155,542,479       21,848,921  
                                                 
Interest income and other, net     7,488,034       9,850,340       1,383,669       27,438,533       28,413,766       3,991,258  
Interest expense     (116,161 )     (1,730,823 )     (243,127 )     (4,485,219 )     (5,548,738 )     (779,427 )
Gains (losses) from investment in equity securities     10,015,229       4,643,770       652,307       (5,409,426 )     29,444,565       4,136,054  
Other income, net     (34,653,121 )     (6,293,033 )     (883,977 )     (17,862,097 )     91,036,418       12,787,810  
Income before income taxes     89,137,484       76,541,953       10,751,785       262,745,660       298,888,490       41,984,616  
                                                 
Income tax expense     (24,330,641 )     (18,950,376 )     (2,661,944 )     (77,512,335 )     (49,134,106 )     (6,901,827 )
Income (loss) before share of gains in equity investees     64,806,843       57,591,577       8,089,841       185,233,325       249,754,384       35,082,789  
                                                 
Share of loss/(income) in equity investees, net of tax     405,064       2,741,144       385,046       (464,693 )     3,345,017       469,872  
Net income(loss)     65,211,907       60,332,721       8,474,887       184,768,632       253,099,401       35,552,661  
                                                 
Net loss/(income) attributable to non-controlling interests     288,968       480,612       67,511       1,319,147       3,175,820       446,105  
Net income attributable to ordinary shareholders     65,500,875       60,813,333       8,542,398       186,087,779       256,275,221       35,998,766  
                                                 
Net earnings per share                                                
Class A ordinary share-basic and diluted     0.65       0.60       0.08       1.83       2.53       0.36  
Class B ordinary share-basic and diluted     0.65       0.60       0.08       1.83       2.53       0.36  
                                                 
Net earnings per ADS[4]                                                
Class A ordinary share-basic and diluted     0.65       0.60       0.08       1.83       2.53       0.36  
Class B ordinary share-basic and diluted     0.65       0.60       0.08       1.83       2.53       0.36  
                                                 
Weighted average shares outstanding                                                
Class A ordinary share-basic and diluted     66,778,809       66,134,836       66,134,836       66,780,008       66,467,723       66,467,723  
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     6,463,594       (12,270,580 )     (1,723,638 )     (1,642,157 )     (2,607,177 )     (366,228 )
                                                 
Comprehensive income, net of tax     71,675,501       48,062,141       6,751,249       183,126,475       250,492,224       35,186,433  
                                                 
Comprehensive loss/(income) attributable to non-controlling interests     288,968       480,612       67,511       1,319,147       3,175,820       446,105  
Comprehensive income (loss) attributable to ordinary shareholders     71,964,469       48,542,753       6,818,760       184,445,622       253,668,044       35,632,538  

 

13 / 20


 

GreenTree Hospitality Group Ltd.

 

Unaudited Hotel Business Results

 

    Quarter Ended     Nine Month Ended  
    September 30,
2024
    September 30,
2025
    September 30,
2025
    September 30,
2024
    September 30,
2025
    September 30,
2025
 
    RMB     RMB     US$     RMB     RMB     US$  
Revenues                                    
Leased-and-operated revenues     118,159,125       115,597,165       16,237,837       346,552,738       310,356,692       43,595,546  
Franchised-and-managed revenues     167,928,127       138,566,905       19,464,378       476,898,409       424,320,098       59,603,891  
Others     796,488       311,831       43,803       2,881,694       1,790,129       251,458  
Total revenues     286,883,740       254,475,901       35,746,018       826,332,841       736,466,919       103,450,895  
                                                 
Operating costs and expenses                                                
Hotel operating costs     (155,278,796 )     (134,346,844 )     (18,871,589 )     (450,888,078 )     (429,606,985 )     (60,346,535 )
Selling and marketing expenses     (12,899,411 )     (11,314,233 )     (1,589,301 )     (41,576,925 )     (34,279,177 )     (4,815,168 )
General and administrative expenses     (32,309,079 )     (22,001,373 )     (3,090,514 )     (119,706,277 )     (93,293,494 )     (13,104,859 )
Other operating expenses     (1,363,201 )     (5,652,433 )     (793,993 )     (2,301,445 )     (9,942,672 )     (1,396,639 )
Other general expenses             (19,483,576 )     (2,736,842 )     (11,756,531 )     (31,094,887 )     (4,367,873 )
Total operating costs and expenses     (201,850,487 )     (192,798,459 )     (27,082,239 )     (626,229,256 )     (598,217,215 )     (84,031,074 )
                                                 
Other operating income     14,496,942       7,458,115       1,047,635       51,347,340       17,849,784       2,507,344  
Income from operations     99,530,195       69,135,557       9,711,414       251,450,925       156,099,488       21,927,165  
                                                 
Interest income and other, net     7,467,287       9,815,879       1,378,828       27,376,005       28,318,804       3,977,919  
Interest expense     (115,851 )     (1,706,980 )     (239,778 )     (4,484,909 )     (5,476,179 )     (769,234 )
Gains (losses) from investment in equity securities     10,015,229       4,643,770       652,306       (769,747 )     29,444,565       4,136,053  
Other income, net     (34,647,093 )     (6,292,964 )     (883,967 )     (17,938,054 )     91,059,849       12,791,101  
Income before income taxes     82,249,767       75,595,262       10,618,803       255,634,220       299,446,527       42,063,004  
                                                 
Income tax expense     (24,053,937 )     (18,884,574 )     (2,652,700 )     (76,155,862 )     (48,735,389 )     (6,845,819 )
Income (loss) before share of gains in equity investees     58,195,830       56,710,688       7,966,103       179,478,358       250,711,138       35,217,185  
                                                 
Share of loss/(income) in equity investees, net of tax     405,064       2,741,144       385,046       (464,693 )     3,345,017       469,872  
Net income(loss)     58,600,894       59,451,832       8,351,149       179,013,665       254,056,155       35,687,057  

 

14 / 20


 

GreenTree Hospitality Group Ltd.

 

Unaudited Restaurant Business Results

 

    Quarter Ended     Nine Month Ended  
    September 30,
2024
    September 30,
2025
    September 30,
2025
    September 30,
2024
    September 30,
2025
    September 30,
2025
 
    RMB     RMB     US$     RMB     RMB     US$  
Revenues                                    
Leased-and-operated revenues     41,117,277       26,516,648       3,724,772       130,792,112       85,575,101       12,020,663  
Franchised-and-managed revenues     1,757,933       1,848,818       259,702       5,527,686       5,025,292       705,898  
Wholesales and others     27,766,790       21,018,623       2,952,468       77,272,388       56,530,382       7,940,776  
Total revenues     70,642,000       49,384,089       6,936,942       213,592,186       147,130,775       20,667,337  
                                                 
Operating costs and expenses                                                
Restaurant operating costs     (53,365,650 )     (43,015,455 )     (6,042,346 )     (170,642,273 )     (127,143,822 )     (17,859,787 )
Selling and marketing expenses     (2,881,942 )     (2,133,816 )     (299,735 )     (8,473,078 )     (6,698,306 )     (940,905 )
General and administrative expenses     (7,023,449 )     (2,180,546 )     (306,299 )     (22,802,128 )     (12,655,909 )     (1,777,765 )
Other operating expenses     (654,777 )     (1,158,623 )     (162,751 )     (2,136,726 )     (1,600,920 )     (224,880 )
Total operating costs and expenses     (63,925,818 )     (48,488,440 )     (6,811,131 )     (204,054,205 )     (148,098,957 )     (20,803,337 )
                                                 
Other operating income     157,126       40,493       5,688       2,074,964       411,172       57,757  
Income from operations     6,873,308       936,142       131,499       11,612,945       (557,010 )     (78,243 )
                                                 
Interest income and other, net     20,746       34,461       4,841       62,528       94,962       13,339  
Interest expense     (310 )     (23,843 )     (3,349 )     (310 )     (72,559 )     (10,192 )
Other income, net     (6,028 )     (69 )     (10 )     (33,122 )     (23,431 )     (3,291 )
Income before income taxes     6,887,716       946,691       132,981       11,642,041       (558,038 )     (78,387 )
                                                 
Income tax expense     (276,704 )     (65,802 )     (9,243 )     (1,356,473 )     (398,717 )     (56,007 )
Income (loss) before share of gains in equity investees     6,611,012       880,889       123,738       10,285,568       (956,755 )     (134,394 )
                                                 
Share of loss/(income) in equity investees, net of tax                                                
Net income(loss)     6,611,012       880,889       123,738       10,285,568       (956,755 )     (134,394 )

 

15 / 20


 

GreenTree Hospitality Group Ltd.

 

Unaudited Condensed Consolidated Statements of Cash Flows

 

    Quarter Ended     Nine Month Ended  
    September 30,
2024
    September 30,
2025
    September 30,
2025
    September 30,
2024
    September 30,
2025
    September 30,
2025
 
    RMB     RMB     US$     RMB     RMB     US$  
                                     
Operating activities:                                                
Net (loss) income     65,211,908       60,332,721       8,474,887       184,768,634       253,099,401       35,552,661  
                                                 
Depreciation and amortization     28,690,959       26,099,091       3,666,118       89,170,635       78,795,298       11,068,310  
Gains from disposal of a long-term investment                                     (114,042,806 )     (16,019,498 )
Others non-cash expense(income)     (1,588,624 )     (2,741,144 )     (385,046 )     (5,904,430 )     (3,345,017 )     (469,872 )
Noncash lease expense     68,398,682       50,999,606       7,163,872       205,628,129       180,173,228       25,308,783  
Loss from disposal of a subsidiary     (4,925,221 )     775,483       108,931       (5,764,903 )     775,483       108,931  
Bad debt expenses     12,615,651       19,733,285       2,771,918       34,383,723       45,225,022       6,352,721  
(Gains) losses and impairment on equity securities held     (10,015,229 )     (4,643,770 )     (652,307 )     5,409,426       (29,444,565 )     (4,136,054 )
Loss (gains) on disposal of property, plant and equipment     332,997       276,296       38,811       (24,783,238 )     467,060       65,608  
Foreign exchange (gains)losses     7,449,403       4,237,778       595,277       (1,314,548 )     10,127,472       1,422,598  
Accounts receivable     (5,363,153 )     5,854,925       822,436       (13,092,304 )     (20,377,565 )     (2,862,420 )
Inventories     223,113       494,549       69,469       15,112,676       106,931       15,021  
Amounts due from related parties     2,188,419       139,368       19,577       2,488,246       572,990       80,487  
Other current assets     (6,330,209 )     33,546,181       4,712,204       (1,245,258 )     8,866,126       1,245,417  
Other assets     (2,775,493 )     (192,983 )     (27,108 )     (1,474,535 )     (9,548,953 )     (1,341,333 )
Accounts payable     (7,758,061 )     (1,610,758 )     (226,262 )     (20,318,304 )     (9,902,317 )     (1,390,970 )
Amounts due to related parties     788,969       2,624,576       368,672       (615,685 )     664,498       93,341  
Salary and welfare payable     (10,164,582 )     (4,090,971 )     (574,655 )     (11,588,641 )     (3,693,966 )     (518,888 )
Deferred revenue     17,893,291       (8,940,240 )     (1,255,828 )     (13,809,645 )     (34,029,318 )     (4,780,070 )
Advance from customers     (706,088 )     (61,982 )     (8,707 )     (1,123,375 )     1,425,038       200,174  
Accrued expenses and other current liabilities     35,754,773       7,204,618       1,012,027       32,469,157       53,524,791       7,518,583  
Income tax payable     20,169,690       6,014,530       844,856       11,908,367       2,515,010       353,281  
Unrecognized tax benefits     (4,844,361 )     (3,365,434 )     (472,740 )     (11,040,451 )     1,796,537       252,358  
Operating lease liabilities     (80,036,795 )     (62,408,812 )     (8,766,514 )     (189,805,890 )     (160,177,582 )     (22,500,012 )
Other long-term liabilities     6,321,131       3,623,270       508,958       (1,998,698 )     2,150,941       302,141  
Deferred taxes     7,711,357       10,604,620       1,489,622       21,677,657       (6,405,741 )     (899,809 )
Net cash provided by operating activities     139,242,527       144,504,803       20,298,468       299,136,745       249,317,996       35,021,489  
                                                 
Investing activities:                                                
Purchases of property, plant and equipment     (8,771,704 )     (29,290,174 )     (4,114,366 )     (28,965,630 )     (48,647,716 )     (6,833,504 )
Proceeds from disposal of property, plant and equipment     451,660       4,114       578       140,184,760       241,448       33,916  
Payment for acquisition of minority equity     966,000                                          
Purchases of a long-term investment     (6,800,000 )                     (6,800,000 )                
Proceeds from disposal of a long-term investment                                     109,036,386       15,316,250  
Advances for purchases of property and equipment             (135,480,304 )     (19,030,805 )             (160,515,267 )     (22,547,446 )
Purchases of short-term investments             7,875       1,106               (15,272 )     (2,145 )
Proceeds from short-term investments                             419,362,037                  
Purchase of long-term time deposits                             (222,230,000 )                
Proceeds from disposal of subsidiaries     1,307,500                       2,807,500                  
Loan to related parties             360,000       50,569       (270,000 )     (265,000 )     (37,224 )
Repayment from related parties                                     118,982       16,713  
Loan to third parties                             (1,200,000 )                
Repayment of loan from third parties     304,111                       5,900,000                  
Loan to fanchisees     (4,050,000 )     (7,121,960 )     (1,000,416 )     (5,650,000 )     (9,131,960 )     (1,282,759 )
Repayment from franchisees     16,489,580       4,133,925       580,689       67,466,801       18,818,018       2,643,351  
Net cash (used in) provided by investing activities     (102,853 )     (167,386,524 )     (23,512,645 )     370,605,468       (90,360,381 )     (12,692,848 )
                                                 
Financing activities:                                                
Distribution to the shareholders                             (760,321 )                
Repurchase of ordinary shares     (300,122 )                     (300,122 )                
Repayment of short-term loans                             (117,000,000 )     (200,000 )     (28,094 )
Proceeds from bank loans                             200,000,000                  
Capital contribution from non-controlling interest holders     (966,000 )                     (966,000 )                
Net cash provided by (used in) financing activities     (1,266,122 )                     80,973,557       (200,000 )     (28,094 )
                                                 
Effect of exchange rate changes on cash and cash equivalents and restricted cash     142,061       (1,701,849 )     (239,057 )     (2,657,865 )     (11,660,827 )     (1,637,984 )
                                                 
Net (decrease) increase in cash and cash equivalents     138,015,613       (24,583,570 )     (3,453,234 )     748,057,905       147,096,788       20,662,563  
Cash and cash equivalents at the beginning of the period     1,401,643,004       1,696,882,296       238,359,643       791,600,712       1,525,201,938       214,243,846  
Cash and cash equivalents at the end of the period     1,539,658,617       1,672,298,726       234,906,409       1,539,658,617       1,672,298,726       234,906,409  

 

16 / 20


 

GreenTree Hospitality Group Ltd.

 

Unaudited Reconciliation of GAAP and Non-GAAP Results

 

    Quarter Ended     Nine Month Ended  
    September 30,
2024
    September 30,
2025
    September 30,
2025
    September 30,
2024
    September 30,
2025
    September 30,
2025
 
    RMB     RMB     US$     RMB     RMB     US$  
Net income     65,211,908       60,332,721       8,474,887       184,768,634       253,099,401       35,552,661  
                                                 
Deduct:                                                
Other operating income     14,654,068       7,498,608       1,053,323       53,422,304       18,260,956       2,565,101  
Interest income and other, net     7,488,034       9,850,340       1,383,669       27,438,533       28,413,766       3,991,258  
Gains from investment in equity securities     10,015,229       4,643,770       652,307               29,444,565       4,136,054  
Share of gain in equity investees, net of tax     405,064       2,741,144       385,046               3,345,017       469,872  
Other income, net                                     91,036,418       12,787,810  
                                                 
Add:                                                
Other operating expenses     2,017,978       6,811,056       956,743       4,438,171       11,543,592       1,621,519  
Other general expenses             19,483,576       2,736,842       11,756,531       31,094,887       4,367,873  
Income tax expenses     24,330,641       18,950,376       2,661,944       77,512,335       49,134,106       6,901,827  
Share of loss in equity investees, net of tax                             464,693                  
Interest expenses     116,161       1,730,823       243,127       4,485,219       5,548,738       779,427  
Depreciation and amortization     28,690,959       26,099,091       3,666,118       89,170,635       78,795,298       11,068,310  
Losses from investment in equity securities                             5,409,426                  
Other expense, net     34,653,121       6,293,033       883,977       17,862,097                  
Adjusted EBITDA (Non-GAAP)     122,458,373       114,966,814       16,149,293       315,006,904       258,715,300       36,341,522  

 

    Quarter Ended     Nine Month Ended  
    September 30,
2024
    September 30,
2025
    September 30,
2025
    September 30,
2024
    September 30,
2025
    September 30,
2025
 
    RMB     RMB     US$     RMB     RMB     US$  
Net income     65,211,908       60,332,721       8,474,887       184,768,634       253,099,401       35,552,661  
                                                 
Deduct:                                                
Government subsidies (net of 25% tax)     4,374,750       3,857,357       541,840       4,844,636       9,304,998       1,307,065  
Gains from investment in equity securities (net of 25% tax)     7,511,422       4,643,770       652,307               29,444,565       4,136,054  
Other income (net of 25% tax)                                     96,788,015       13,595,732  
                                                 
Add:                                                
Share-based compensation     15,662                       46,986                  
Losses from investments in equity securities (net of 25% tax)                             4,057,070                  
Other expense (net of 25% tax)     25,989,841       4,719,775       662,983       13,396,573                  
One-time fees and expenses     658,981                       1,713,989                  
Other general expenses             19,483,576       2,736,842       11,756,531       31,094,887       4,367,873  
Income tax expenses related to dividend distribution     13,496,240       2,000,000       280,938       13,496,240       9,299,300       1,306,265  
Core net income (Non-GAAP)     93,486,460       78,034,945       10,961,503       224,391,387       157,956,010       22,187,948  
                                                 
Core net income per ADS[4] (Non-GAAP)                                                
Class A ordinary share-basic and diluted     0.92       0.77       0.11       2.21       1.56       0.22  
Class B ordinary share-basic and diluted     0.92       0.77       0.11       2.21       1.56       0.22  

 

 

17 / 20


 

Hotel Operational Data

 

    September 30,
2024
    September 30,
2025
 
Total hotels in operation:     4,336       4,533  
Leased and owned hotels     56       52  
Franchised hotels     4,280       4,481  
Total hotel rooms in operation     316,461       323,510  
Leased and owned hotels     6,367       6,155  
Franchised hotels     310,094       317,355  
Number of cities     351       356  

 

    Quarter Ended  
    September 30,
2024
    September 30,
2025
 
Occupancy rate (as a percentage)            
Leased-and-operated hotels     75.9 %     70.9 %
Franchised hotels     74.6 %     71.4 %
Blended     74.6 %     71.3 %
Average daily rate (in RMB)                
Leased-and-operated hotels     258       254  
Franchised hotels     179       171  
Blended     181       173  
RevPAR (in RMB)                
Leased-and-operated hotels     196       180  
Franchised hotels     133       122  
Blended     135       124  

 

    Number of Hotels
in Operation
    Number of Hotel Rooms
in Operation
 
    September 30,
2024
    September 30,
2025
    September 30,
2024
    September 30,
2025
 
Mid-to-up-scale     527       572       49,763       53,108  
GreenTree Eastern     234       237       25,245       25,143  
Deepsleep Hotel     7       8       534       610  
Gem     91       122       8,178       11,162  
Gya     73       72       6,071       6,010  
Vx     104       107       9,109       8,944  
Others     18       26       626       1,239  
Mid-scale     2,965       3,016       230,580       227,049  
GreenTree Inn     2,336       2,391       184,086       186,236  
GT Alliance     498       495       37,366       31,819  
GreenTree Apartment     23       24       1,495       1,545  
Vatica     108       106       7,633       7,449  
Economy hotels     844       945       36,118       43,353  
Shell     844       945       36,118       43,353  
Total     4,336       4,533       316,461       323,510  

 

18 / 20


 

Restaurant Operational Data

 

    September 30,
2024
    September 30,
2025
 
Total restaurants in operation:     182       185  
Leased and owned restaurants     22       14  
Franchised restaurants     160       171  
Number of cities     53       53  
Da Niang Dumplings     159       167  
Bellagio     23       18  

 

    Quarter Ended  
    2024 Q3     2025 Q3  
ADT            
Leased-and-operated restaurants     188       223  
Franchised restaurants     89       89  
Blended     106       100  
AC (in RMB)                
Leased-and-operated restaurants     100       79  
Franchised restaurants     33       30  
Blended     46       37  
ADS (in RMB)                
Leased-and-operated restaurants     18,860       17,556  
Franchised restaurants     2,950       2,628  
Blended     4,891       3,714  

 

19 / 20


 

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

 

20 / 20