ATAT
Atour Lifestyle Holdings Limited (ATAT)
Last Price$30.45.5%
Market Cap$4,057.7M
$925.9M
+76.1% YoY
$161.8M
+168.2% YoY
($367.1M)
Net Debt to FCF - (1.6x)
$229.0M
24.7% margin

ATAT Income Statement

ATAT Income Statement Overview

Annual
Quarterly
LTM
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$659.2M 106.2% YoY
$270.1M 179.9% YoY
41.0% margin
Cost of revenue
$389.1M 74.3% YoY
Operating income
$130.6M 460.2% YoY
19.8% margin
Other: $4,732.5K
Net interest: $3,470.6K
Operating expenses
$139.6M 90.7% YoY
Pre-tax income
$138.8M 443.9% YoY
21.0% margin
Net income
$104.1M 651.4% YoY
15.8% margin
Income tax
$34.3M
24.7% tax rate
R&D
$10.9M 16.8% YoY
1.7% of revenue
SG&A
$130.1M 88.0% YoY
19.7% of revenue

ATAT Income statement key metrics

Annual
Quarterly
LTM

Revenue

$659.2M +106.2% YoY

Operating Income

$130.6M +460.2% YoY

Net Income

$104.1M +651.4% YoY

ATAT Balance Sheet

ATAT Balance Sheet Overview

Annual
Quarterly
LTM
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$927.8M
Current assets ($597.4M, 64.4% of total)
$506.0M (54.5%)
Other current assets
$67.8M (7.3%)
Non-current assets ($330.4M, 35.6% of total)
$598.2K (0.1%)
Other non-current assets
$51.1M (5.5%)
Financial position
($231.2M)
$506.0M$274.8M
Cash & Short-term Investments
Total Debt

ATAT Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$927.8M +38.3% YoY

Liabilities

$637.6M +26.6% YoY

Shareholder's Equity

$290.2M +73.5% YoY

ATAT Cash Flow Statement

ATAT Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$224.7M$281.0M($84.8M)($20.8M)$1,470.7K$401.5M

ATAT Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$281.0M +601.0% YoY

Capital Expenditure (CAPEX)

($5,895.1K) +6.4% YoY

Free Cash Flow (FCF)

$275.1M +696.5% YoY

ATAT Financials

USD
CNY
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'19Dec'20Dec'21Dec'22Dec'23
% growth
226.9
0.0%
227.1
0.1%
332.8
46.5%
336.9
1.2%
659.2
95.7%
Cost of Goods Sold (COGS)170.7178.2245.3235.2389.1
% margin
56.2
24.8%
49.0
21.6%
87.5
26.3%
101.7
30.2%
270.1
41.0%
Operating Expenses43.039.857.177.1139.6
Research & Development Expenses (R&D)4.34.98.19.910.9
Selling, General & Administrative Expenses (SG&A)31.029.349.872.9130.1
13.2
5.8%
9.2
4.0%
30.4
9.1%
24.6
7.3%
130.6
19.8%
Interest Income0.00.11.02.24.2
Interest Expense0.60.21.21.00.7
Pre-tax Income15.710.931.626.9138.8
% effective tax rate
6.9
43.8%
5.5
49.9%
10.0
31.5%
12.6
46.8%
34.3
24.7%
% margin
9.4
4.1%
6.1
2.7%
22.5
6.8%
14.6
4.3%
104.1
15.8%
EPS0.020.020.050.040.25
Diluted EPS0.020.020.050.040.25
% margin
23.2
10.2%
21.9
9.6%
47.4
14.2%
41.0
12.2%
142.4
21.6%