H World Group Limited
NASDAQ:HTHT · NASDAQ Global Select
+$0.28 today
Vol 2.65M · Avg 2.17M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:HTHT · Revenue to Net Income
Key Ratios
Analysis
$25.8B of revenue converted into $5.0B of net income for the selected period. Gross margin is 40.5% and net margin is 19.2%, showing how much revenue survives after costs and taxes. EPS is $15.50, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $24.6B +3.0% | $23.9B +9.2% | $21.9B +57.9% | $13.9B +8.4% | $12.8B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $14.9B +6.3% | $14.0B -2.2% | $14.3B +17.0% | $12.3B +8.6% | $11.3B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $9.7B -1.7% | $9.9B +30.8% | $7.5B +370.7% | $1.6B +6.7% | $1.5B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 39.4% -1.9pp | 41.3% +6.8pp | 34.5% +22.9pp | 11.6% -0.2pp | 11.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $3.5B -4.1% | $3.7B +15.5% | $3.2B +39.4% | $2.3B +4.6% | $2.2B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $3.4B -26.3% | $4.7B +64.8% | $2.8B +49.1% | $1.9B +41.8% | $1.3B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.2B -13.1% | $1.3B -5.8% | $1.4B -2.9% | $1.5B -3.1% | $1.5B | $374.2M | $1.2B | $631.8M |
| EBITDA | $8.6B +32.7% | $6.5B -9.7% | $7.1B +2659.8% | $259.0M -82.7% | $1.5B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 34.8% +7.8pp | 27.0% -5.6pp | 32.7% +30.8pp | 1.9% -9.9pp | 11.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $6.3B +20.4% | $5.2B +10.3% | $4.7B +1703.4% | -$294.0M -279.3% | $164.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 25.4% +3.7pp | 21.8% +0.2pp | 21.5% +23.7pp | -2.1% -3.4pp | 1.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $216.9M +3.3% | $210.0M -15.3% | $248.0M +185.1% | $87.0M -2.2% | $89.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $327.8M +3.1% | $318.0M -17.4% | $385.0M -5.9% | $409.0M +1.0% | $405.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $817.1M +287.4% | -$436.0M -170.2% | $621.0M +146.1% | -$1.3B -113.3% | -$632.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $7.1B +48.6% | $4.8B -10.7% | $5.3B +424.9% | -$1.6B -250.9% | -$468.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 28.8% +8.8pp | 19.9% -4.4pp | 24.4% +36.2pp | -11.8% -8.2pp | -3.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $2.1B +26.5% | $1.7B +38.0% | $1.2B +481.6% | $207.0M +1625.0% | $12.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $4.9B +62.1% | $3.0B -25.4% | $4.1B +325.3% | -$1.8B -289.9% | -$465.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 20.1% +7.3pp | 12.8% -5.9pp | 18.7% +31.7pp | -13.1% -9.4pp | -3.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $16 +64.3% | $10 -23.4% | $13 +320.7% | -$6 -286.7% | -$2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $15 +58.3% | $10 -23.2% | $13 +311.9% | -$6 -293.3% | -$2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $307.1M -1.4% | $311.5M -4.3% | $325.6M +4.6% | $311.1M +0.4% | $310.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $324.7M -0.9% | $327.8M -2.2% | $335.1M +7.7% | $311.1M -0.1% | $311.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Hyatt Hotels Corporation
NYSE:H
$19.20B
SharkNinja, Inc.
NYSE:SN
$18.90B
Ball Corporation
NYSE:BALL
$15.37B
Deckers Outdoor Corporation
NYSE:DECK
$14.68B
Toll Brothers, Inc.
NYSE:TOL
$13.99B
Texas Roadhouse, Inc.
NASDAQ:TXRH
$11.41B
Wynn Resorts, Limited
NASDAQ:WYNN
$10.62B
Domino's Pizza, Inc.
NASDAQ:DPZ
$10.46B
Service Corporation International
NYSE:SCI
$10.01B
Atour Lifestyle Holdings Limited
NASDAQ:ATAT
$4.63B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HTHT generate?
H World Group Limited (HTHT) reported $24.62B of revenue in fiscal 2025.
Is HTHT profitable?
H World Group Limited (HTHT) reported $4.94B of net income, with a net margin of 20.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.