Trip.com Group Limited
Consumer CyclicalNASDAQ:TCOM · NASDAQ Global Select
-$0.53 today
Vol 0.94M · Avg 2.69M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$62.2B of revenue converted into $33.2B of net income for the selected period. Gross margin is 80.5% and net margin is 50.0%, showing how much revenue survives after costs and taxes. EPS is $47.68, 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 | $60.7B +13.9% | $53.3B +19.7% | $44.5B +122.1% | $20.0B +0.1% | $20.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $11.8B +18.0% | $10.0B +23.0% | $8.1B +79.9% | $4.5B -1.8% | $4.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $48.9B +13.0% | $43.3B +19.0% | $36.4B +134.4% | $15.5B +0.7% | $15.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 80.6% -0.7pp | 81.3% -0.5pp | 81.8% +4.3pp | 77.5% +0.4pp | 77.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $14.7B +12.1% | $13.1B +8.4% | $12.1B +45.3% | $8.3B -7.2% | $9.0B | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $18.9B +17.9% | $16.0B +23.5% | $12.9B +82.4% | $7.1B -9.5% | $7.8B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $33.6B +15.3% | $29.1B +16.2% | $25.1B +62.4% | $15.4B -8.3% | $16.8B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $822.0M -3.1% | $848.0M +4.2% | $814.0M -6.7% | $872.0M -14.3% | $1.0B | $374.2M | $1.2B | $631.8M |
| EBITDA | $39.8B +77.5% | $22.4B +53.2% | $14.6B +229.9% | $4.4B +100.9% | $2.2B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 65.5% +23.5pp | 42.1% +9.2pp | 32.9% +10.7pp | 22.1% +11.1pp | 11.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $15.3B +8.2% | $14.2B +25.2% | $11.3B +12768.2% | $88.0M +106.2% | -$1.4B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 25.3% -1.3pp | 26.6% +1.2pp | 25.4% +25.0pp | 0.4% +7.5pp | -7.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $2.5B +8.2% | $2.3B +12.0% | $2.1B +2.2% | $2.0B -4.0% | $2.1B | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $825.9M -52.4% | $1.7B -16.1% | $2.1B +36.5% | $1.5B -3.3% | $1.6B | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $22.8B +303.1% | $5.7B +1221.0% | $428.0M -78.2% | $2.0B +89.3% | $1.0B | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $38.1B +92.3% | $19.8B +68.7% | $11.8B +473.5% | $2.0B +646.4% | -$375.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 62.8% +25.6pp | 37.2% +10.8pp | 26.4% +16.2pp | 10.2% +12.1pp | -1.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $5.7B +117.2% | $2.6B +48.8% | $1.8B +156.6% | $682.0M +152.6% | $270.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $32.4B +89.8% | $17.1B +72.1% | $9.9B +606.9% | $1.4B +355.1% | -$550.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 53.3% +21.3pp | 32.0% +9.7pp | 22.3% +15.3pp | 7.0% +9.7pp | -2.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $49 +88.6% | $26 +71.8% | $15 +600.0% | $2 +349.4% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $46 +87.1% | $25 +67.7% | $15 +590.7% | $2 +346.0% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $657.8M +0.6% | $654.0M -2.5% | $671.0M +5.8% | $634.1M +0.3% | $632.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $698.4M +1.4% | $688.7M +2.6% | $671.1M +5.8% | $634.1M +0.0% | $634.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Ross Stores, Inc.
NASDAQ:ROST
$77.47B
Ford Motor Company
NYSE:F
$58.18B
eBay Inc.
NASDAQ:EBAY
$48.00B
D.R. Horton, Inc.
NYSE:DHI
$44.11B
Chipotle Mexican Grill, Inc.
NYSE:CMG
$41.39B
Carnival Corporation & plc
NYSE:CCL
$40.27B
JD.com, Inc.
NASDAQ:JD
$38.66B
Las Vegas Sands Corp.
NYSE:LVS
$33.37B
Copart, Inc.
NASDAQ:CPRT
$28.46B
Expedia Group, Inc.
NASDAQ:EXPE
$25.73B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TCOM generate?
Trip.com Group Limited (TCOM) reported $60.71B of revenue in fiscal 2025.
Is TCOM profitable?
Trip.com Group Limited (TCOM) reported $32.39B of net income, with a net margin of 53.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.