Schedule of Reported Segment Revenues |
The following tables provide information about
reported segment revenues, and measures of a segment’s profit or loss, together with relevant reconciliations and other required
disclosures:
| |
Year Ended December 31, 2022 | |
| |
Hotel business | | |
Restaurant business | | |
Consolidated | |
| |
RMB | | |
RMB | | |
RMB | |
Revenue from external customers | |
| 936,801,282 | | |
| 532,272,993 | | |
| 1,469,074,275 | |
Intersegment revenue | |
| — | | |
| 1,514,259 | | |
| 1,514,259 | |
| |
| 936,801,282 | | |
| 533,787,252 | | |
| 1,470,588,534 | |
Reconciliation of revenue: | |
| | | |
| | | |
| | |
Elimination of intersegment revenues | |
| | | |
| | | |
| (1,514,259 | ) |
Total revenues | |
| | | |
| | | |
| 1,469,074,275 | |
| |
| | | |
| | | |
| | |
Less: | |
| | | |
| | | |
| | |
Total operating costs and expenses * | |
| (1,399,392,154 | ) | |
| (580,020,769 | ) | |
| (1,979,412,923 | ) |
Segment income (loss) from operations | |
| (462,590,872 | ) | |
| (46,233,517 | ) | |
| (508,824,389 | ) |
| |
| | | |
| | | |
| | |
Reconciliation of income (loss) from operations: | |
| | | |
| | | |
| | |
Other operating income | |
| 19,448,889 | | |
| 4,544,259 | | |
| 23,993,148 | |
Elimination of intersegment gross margin | |
| | | |
| | | |
| (1,698,589 | ) |
Income from operations | |
| | | |
| | | |
| (486,529,830 | ) |
| |
| | | |
| | | |
| | |
Reconciliation of net (loss) income | |
| | | |
| | | |
| | |
Other segment income (expense)** | |
| (15,918,607 | ) | |
| (1,715,618 | ) | |
| (17,634,225 | ) |
Income tax benefit (expense) | |
| 45,592,418 | | |
| (1,944,162 | ) | |
| 43,648,256 | |
Share of loss in equity method investments, net of tax | |
| (1,598,301 | ) | |
| — | | |
| (1,598,301 | ) |
Segment net (loss) income | |
| (415,066,473 | ) | |
| (45,349,038 | ) | |
| (460,415,511 | ) |
Elimination of intersegment income tax impact | |
| | | |
| | | |
| 424,647 | |
Net Loss | |
| | | |
| | | |
| (461,689,453 | ) |
| |
| | | |
| | | |
| | |
Other segment disclosures | |
| | | |
| | | |
| | |
Interest revenue | |
| 47,383,941 | | |
| 721,184 | | |
| 48,105,125 | |
Interest expense | |
| (25,375,848 | ) | |
| (2,611,994 | ) | |
| (27,987,842 | ) |
|
|
Year Ended December 31, 2023 |
|
|
|
Hotel business |
|
|
Restaurant business |
|
|
Consolidated |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
Revenue from external customers |
|
|
1,191,906,073 |
|
|
|
435,351,616 |
|
|
|
1,627,257,689 |
|
Intersegment revenue |
|
|
— |
|
|
|
6,284,350 |
|
|
|
6,284,350 |
|
|
|
|
1,191,906,073 |
|
|
|
441,635,966 |
|
|
|
1,633,542,039 |
|
Reconciliation of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Elimination of intersegment revenues |
|
|
|
|
|
|
|
|
|
|
(6,284,350 |
) |
Total revenues |
|
|
|
|
|
|
|
|
|
|
1,627,257,689 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
Total operating costs and expenses* |
|
|
(881,148,053 |
) |
|
|
(448,102,058 |
) |
|
|
(1,329,250,111 |
) |
Segment income (loss) from operations |
|
|
310,758,020 |
|
|
|
(6,466,092 |
) |
|
|
304,291,928 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of income (loss) from operations: |
|
|
|
|
|
|
|
|
|
|
|
|
Other operating income |
|
|
24,525,333 |
|
|
|
2,644,568 |
|
|
|
27,169,901 |
|
Elimination of intersegment gross margin |
|
|
|
|
|
|
|
|
|
|
4,187,097 |
|
Income from operations |
|
|
|
|
|
|
|
|
|
|
335,648,926 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net (loss) income |
|
|
|
|
|
|
|
|
|
|
|
|
Other segment income (expense) ** |
|
|
44,832,395 |
|
|
|
(109,463 |
) |
|
|
44,722,932 |
|
Income tax benefit (expense) |
|
|
(113,125,742 |
) |
|
|
(4,279,739 |
) |
|
|
(117,405,481 |
) |
Share of loss in equity method investments, net of tax |
|
|
(1,392,002 |
) |
|
|
— |
|
|
|
(1,392,002 |
) |
Segment net (loss) income |
|
|
265,598,004 |
|
|
|
(8,210,726 |
) |
|
|
257,387,278 |
|
Elimination of intersegment income tax impact |
|
|
|
|
|
|
|
|
|
|
(1,046,774 |
) |
Net income |
|
|
|
|
|
|
|
|
|
|
260,527,601 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other segment disclosures |
|
|
|
|
|
|
|
|
|
|
|
|
Interest revenue |
|
|
41,240,610 |
|
|
|
130,552 |
|
|
|
41,371,162 |
|
Interest expense |
|
|
(13,706,157 |
) |
|
|
(347,684 |
) |
|
|
(14,053,841 |
) |
| |
Year Ended December 31, 2024 | |
| |
Hotel business | | |
Restaurant business | | |
Consolidated | | |
Consolidated | |
| |
RMB | | |
RMB | | |
RMB | | |
USD | |
Revenue from external customers | |
| 1,066,502,811 | | |
| 276,937,385 | | |
| 1,343,440,196 | | |
| 184,050,552 | |
Intersegment revenue | |
| 207,413 | | |
| 1,500,428 | | |
| 1,707,841 | | |
| 233,973 | |
| |
| 1,066,710,224 | | |
| 278,437,813 | | |
| 1,345,148,037 | | |
| 184,284,525 | |
Reconciliation of revenue: | |
| | | |
| | | |
| | | |
| | |
Elimination of intersegment revenues | |
| | | |
| | | |
| (1,707,841 | ) | |
| (233,973 | ) |
Total revenues | |
| | | |
| | | |
| 1,343,440,196 | | |
| 184,050,552 | |
| |
| | | |
| | | |
| | | |
| | |
Less: | |
| | | |
| | | |
| | | |
| | |
Total operating costs and expenses* | |
| (851,935,422 | ) | |
| (391,435,679 | ) | |
| (1,243,371,101 | ) | |
| (170,341,142 | ) |
Segment income (loss) from operations | |
| 214,774,802 | | |
| (112,997,866 | ) | |
| 101,776,936 | | |
| 13,943,384 | |
| |
| | | |
| | | |
| | | |
| | |
Reconciliation of income (loss) from operations: | |
| | | |
| | | |
| | | |
| | |
Other operating income | |
| 56,818,174 | | |
| 3,329,384 | | |
| 60,147,558 | | |
| 8,240,182 | |
Elimination of intersegment gross margin | |
| | | |
| | | |
| — | | |
| — | |
Income (loss) from operations | |
| | | |
| | | |
| 161,924,494 | | |
| 22,183,566 | |
| |
| | | |
| | | |
| | | |
| | |
Reconciliation of net (loss) income | |
| | | |
| | | |
| | | |
| | |
Other segment income (expense) ** | |
| 39,741,684 | | |
| 71,217 | | |
| 39,812,901 | | |
| 5,454,346 | |
Income tax benefit (expense) | |
| (107,223,277 | ) | |
| 18,496,308 | | |
| (88,726,969 | ) | |
| (12,155,545 | ) |
Share of loss in equity method investments, net of tax | |
| (1,165,474 | ) | |
| — | | |
| (1,165,474 | ) | |
| (159,669 | ) |
Segment net (loss) income | |
| 202,945,909 | | |
| (91,100,957 | ) | |
| 111,844,952 | | |
| 15,322,698 | |
Elimination of intersegment income tax impact | |
| | | |
| | | |
| (4,530,600 | ) | |
| (620,690 | ) |
Net income | |
| | | |
| | | |
| 107,314,352 | | |
| 14,702,008 | |
| |
| | | |
| | | |
| | | |
| | |
Other segment disclosures | |
| | | |
| | | |
| | | |
| | |
Interest revenue | |
| 39,982,179 | | |
| 89,889 | | |
| 40,072,068 | | |
| 5,489,851 | |
Interest expense | |
| (6,310,152 | ) | |
| — | | |
| (6,310,152 | ) | |
| (864,487 | ) |
|
Schedule of Revenues Disaggregated by Segment |
The following table presents
the Group’s revenues disaggregated by segment and by types of products or services.
| |
Year Ended December 31, | |
| |
2022 | | |
2023 | | |
2024 | | |
2024 | |
| |
RMB | | |
RMB | | |
RMB | | |
USD | |
Revenue: | |
| | |
| | |
| | |
| |
Leased-and-operated hotels | |
| 338,506,220 | | |
| 490,924,060 | | |
| 437,521,898 | | |
| 59,940,254 | |
Franchised-and-managed hotels | |
| 582,441,077 | | |
| 696,321,236 | | |
| 625,072,856 | | |
| 85,634,630 | |
Wholesale and others | |
| 15,853,985 | | |
| 4,660,777 | | |
| 4,115,470 | | |
| 563,818 | |
Hotel business subtotal | |
| 936,801,282 | | |
| 1,191,906,073 | | |
| 1,066,710,224 | | |
| 146,138,702 | |
Revenue: | |
| | | |
| | | |
| | | |
| | |
Leased-and-operated restaurants | |
| 362,806,697 | | |
| 296,890,282 | | |
| 159,118,741 | | |
| 21,799,178 | |
Franchised-and-managed restaurants | |
| 6,022,291 | | |
| 8,923,712 | | |
| 10,287,456 | | |
| 1,409,376 | |
Wholesale and others | |
| 164,958,264 | | |
| 135,821,972 | | |
| 109,031,616 | | |
| 14,937,270 | |
Restaurant business subtotal | |
| 533,787,252 | | |
| 441,635,966 | | |
| 278,437,813 | | |
| 38,145,824 | |
Inter-segment* | |
| (1,514,259 | ) | |
| (6,284,350 | ) | |
| (1,707,841 | ) | |
| (233,974 | ) |
Total revenue | |
| 1,469,074,275 | | |
| 1,627,257,689 | | |
| 1,343,440,196 | | |
| 184,050,552 | |
* | The
inter segment eliminations mainly consist of labor services related to restaurant staff and prepared meals and frozen foods provided
by restaurant business segment to hotel business segment. |
|