Trip.com Group Limited Reports Unaudited Third Quarter of 2025 Financial Results
Rhea-AI Summary
Trip.com Group (Nasdaq: TCOM) reported unaudited Q3 2025 results on Nov 17, 2025. Key results: net revenue RMB18.3 billion (US$2.6B), up 16% YoY and 24% QoQ; adjusted EBITDA RMB6.3 billion (US$892M). Accommodation revenue was RMB8.0 billion (+18% YoY). Transportation revenue was RMB6.3 billion (+12% YoY). Net income attributable to shareholders was RMB19.9 billion (US$2.8B), driven largely by a partial disposal of an investment. Cash and equivalents and related holdings totaled RMB107.7 billion as of Sept 30, 2025.
Positive
- Net revenue RMB18.3 billion (+16% YoY)
- Adjusted EBITDA RMB6.3 billion
- Accommodation revenue RMB8.0 billion (+18% YoY)
- Cash and equivalents RMB107.7 billion as of Sep 30, 2025
Negative
- Cost of revenue increased 20% YoY to RMB3.4 billion
- Sales and marketing expenses increased 24% YoY to RMB4.2 billion
- Income tax expense rose to RMB3.3 billion from RMB721 million YoY
News Market Reaction
On the day this news was published, TCOM declined 1.58%, reflecting a mild negative market reaction. Our momentum scanner triggered 4 alerts that day, indicating moderate trading interest and price volatility. This price movement removed approximately $744M from the company's valuation, bringing the market cap to $46.33B at that time.
Data tracked by StockTitan Argus on the day of publication.
Key Highlights for the Third Quarter of 2025
-
International businesses delivered robust performance across all segments during the third quarter of 2025
- Overall bookings on our international OTA platform increased by around60% year-over-year.
- Inbound travel bookings surged by over100% year-over-year.
- Outbound flight and hotel bookings have climbed to around140% of the volume for the same period in 2019.
"Travel demand stayed strong this summer, driven by travelers' enduring passion to explore the world," said James Liang, the Executive Chairman. "We are enhancing every stage of the journey with AI, and our immersive "Taste of
"We are pleased with our strong third-quarter performance, particularly in cross-border travel," said Jane Sun, the Chief Executive Officer. "We are committed to empowering our partners to enhance service capabilities and capture new opportunities, creating a more vibrant and connected global travel ecosystem defined by exceptional services and memorable experiences."
Third Quarter of 2025 Financial Results and Business Updates
For the third quarter of 2025, Trip.com Group reported net revenue of
Accommodation reservation revenue for the third quarter of 2025 was
Transportation ticketing revenue for the third quarter of 2025 was
Packaged-tour revenue for the third quarter of 2025 was
Corporate travel revenue for the third quarter of 2025 was RMB756 million (
Cost of revenue for the third quarter of 2025 increased by
Product development expenses for the third quarter of 2025 increased by
Sales and marketing expenses for the third quarter of 2025 increased by
General and administrative expenses for the third quarter of 2025 increased by
Income tax expense for the third quarter of 2025 was
Net income for the third quarter of 2025 was
Net income attributable to Trip.com Group's shareholders for the third quarter of 2025 was
Diluted earnings per ordinary share and per ADS was
As of September 30, 2025, the balance of cash and cash equivalents, restricted cash, short-term investment, and held to maturity time deposit and financial products was
Conference Call
Trip.com Group's management team will host a conference call at 7:00 PM on November 17, 2025,
The conference call will be available live on Webcast and for replay at: https://investors.trip.com. The call will be archived for twelve months on our website.
All participants must pre-register to join this conference call using the Participant Registration link below:
https://register-conf.media-server.com/register/BI832bb6185b5042c6a2f663b42d9981b6.
Upon registration, each participant will receive details for this conference call, including dial-in numbers and a unique access PIN. To join the conference, please dial the number provided, enter your PIN, and you will join the conference instantly.
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the
About Non-GAAP Financial Measures
To supplement Trip.com Group's consolidated financial statements, which are prepared and presented in accordance with United States Generally Accepted Accounting Principles ("GAAP"), Trip.com Group uses non-GAAP financial information related to adjusted net income attributable to Trip.com Group Limited, adjusted EBITDA, adjusted EBITDA margin, and adjusted diluted earnings per ordinary share and per ADS, each of which is adjusted from the most comparable GAAP result to exclude the share-based compensation charges that are not tax deductible, fair value changes of equity securities investments and exchangeable senior notes recorded in other income, net of tax, and other applicable items. Trip.com Group's management believes the non-GAAP financial measures facilitate better understanding of operating results from quarter to quarter and provide management with a better capability to plan and forecast future periods.
Non-GAAP information is not prepared in accordance with GAAP, does not have a standardized meaning under GAAP, and may be different from non-GAAP methods of accounting and reporting used by other companies. The presentation of this additional information should not be considered a substitute for GAAP results. A limitation of using non-GAAP financial measures is that non-GAAP measures exclude share-based compensation charges, fair value changes of equity securities investments and exchangeable senior notes recorded in other income, and their tax effects that have been and will continue to be significant recurring expenses in Trip.com Group's business for the foreseeable future.
Reconciliations of Trip.com Group's non-GAAP financial data to the most comparable GAAP data included in the consolidated statement of operations are included at the end of this press release.
About Trip.com Group Limited
Trip.com Group Limited (Nasdaq: TCOM; HKEX: 9961) is a leading global one-stop travel platform, integrating a comprehensive suite of travel products and services and differentiated travel content. It is the go-to destination for many travelers in
For further information, please contact:
Investor Relations
Trip.com Group Limited
Tel: +86 (21) 3406-4880 X 12229
Email: iremail@trip.com
|
Trip.com Group Limited |
|
|
|
|
|
|
|
|
|
Unaudited Consolidated Balance Sheets |
|
|
|
|
|
|
|
|
|
(In millions, except share and per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024 |
|
September 30, 2025 |
|
September 30, 2025 |
|
|
|
RMB (million) |
RMB (million) |
USD (million) |
|
||||
|
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash |
|
51,093 |
|
59,221 |
|
8,319 |
|
|
|
Short-term investments |
|
28,475 |
|
21,234 |
|
2,983 |
|
|
|
Accounts receivable, net |
|
12,459 |
|
16,344 |
|
2,296 |
|
|
|
Prepayments and other current assets |
|
20,093 |
|
28,614 |
|
4,019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
112,120 |
|
125,413 |
|
17,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, equipment and software |
|
5,053 |
|
5,505 |
|
773 |
|
|
|
Intangible assets and land use rights |
|
12,840 |
|
13,071 |
|
1,836 |
|
|
|
Right-of-use asset |
|
755 |
|
824 |
|
116 |
|
|
|
Investments (Includes held to maturity time deposit and |
|
47,194 |
|
59,752 |
|
8,393 |
|
|
|
Goodwill |
|
60,911 |
|
62,288 |
|
8,750 |
|
|
|
Other long-term assets |
|
454 |
|
485 |
|
68 |
|
|
|
Deferred tax asset |
|
3,254 |
|
3,240 |
|
455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
242,581 |
|
270,578 |
|
38,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
Short-term debt and current portion of long-term debt |
|
19,433 |
|
20,339 |
|
2,857 |
|
|
|
Accounts payable |
|
16,578 |
|
20,149 |
|
2,830 |
|
|
|
Advances from customers |
|
18,029 |
|
22,208 |
|
3,120 |
|
|
|
Other current liabilities |
|
19,970 |
|
21,783 |
|
3,060 |
|
|
|
Total current liabilities |
|
74,010 |
|
84,479 |
|
11,867 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liability |
|
4,098 |
|
3,846 |
|
540 |
|
|
|
Long-term debt |
|
20,134 |
|
11,033 |
|
1,550 |
|
|
|
Long-term lease liability |
|
561 |
|
563 |
|
79 |
|
|
|
Other long-term liabilities |
|
296 |
|
678 |
|
95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
99,099 |
|
100,599 |
|
14,131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
MEZZANINE EQUITY |
|
743 |
|
132 |
|
19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Trip.com Group Limited shareholders' equity |
|
141,807 |
|
168,095 |
|
23,612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests |
|
932 |
|
1,752 |
|
246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity |
|
142,739 |
|
169,847 |
|
23,858 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities, mezzanine equity and shareholders' |
|
242,581 |
|
270,578 |
|
38,008 |
|
|
|
|
|
|
|
|
|
|
|
|
Trip.com Group Limited |
|
|
|
|
|
|
|
|
|
|
|
Unaudited Consolidated Statements of Income |
|
|
|
|
|
|
|
|
||
|
(In millions, except share and per share data) |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended |
|
Quarter ended |
|
Quarter ended |
|
Quarter ended |
|
|
|
September 30, 2024 |
|
June 30, 2025 |
|
September 30, 2025 |
|
September 30, 2025 |
|
||
|
|
RMB (million) |
|
RMB (million) |
|
RMB (million) |
|
USD (million) |
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
Accommodation reservation |
|
6,802 |
|
6,225 |
|
8,047 |
|
1,130 |
|
|
|
Transportation ticketing |
|
5,650 |
|
5,397 |
|
6,306 |
|
886 |
|
|
|
Packaged-tour |
|
1,558 |
|
1,079 |
|
1,606 |
|
226 |
|
|
|
Corporate travel |
|
656 |
|
692 |
|
756 |
|
106 |
|
|
|
Others |
|
1,234 |
|
1,471 |
|
1,652 |
|
232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
15,900 |
|
14,864 |
|
18,367 |
|
2,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Sales tax and surcharges |
|
(27) |
|
(21) |
|
(29) |
|
(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
15,873 |
|
14,843 |
|
18,338 |
|
2,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
(2,800) |
|
(2,818) |
|
(3,359) |
|
(472) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
13,073 |
|
12,025 |
|
14,979 |
|
2,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
Product development * |
|
(3,640) |
|
(3,500) |
|
(4,083) |
|
(574) |
|
|
|
Sales and marketing * |
|
(3,382) |
|
(3,326) |
|
(4,181) |
|
(587) |
|
|
|
General and administrative * |
|
(1,045) |
|
(1,097) |
|
(1,141) |
|
(160) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
(8,067) |
|
(7,923) |
|
(9,405) |
|
(1,321) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
5,006 |
|
4,102 |
|
5,574 |
|
783 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
598 |
|
609 |
|
675 |
|
95 |
|
|
|
Interest expense |
|
(399) |
|
(265) |
|
(183) |
|
(26) |
|
|
|
Other income |
|
1,781 |
|
1,114 |
|
17,032 |
|
2,392 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax |
|
6,986 |
|
5,560 |
|
23,098 |
|
3,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
(721) |
|
(998) |
|
(3,344) |
|
(470) |
|
|
|
Equity in income of affiliates |
|
558 |
|
318 |
|
165 |
|
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
6,823 |
|
4,880 |
|
19,919 |
|
2,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to non- |
|
(58) |
|
(34) |
|
(29) |
|
(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to |
|
6,765 |
|
4,846 |
|
19,890 |
|
2,793 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ordinary share |
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
10.37 |
|
7.34 |
|
30.36 |
|
4.26 |
|
|
|
- Diluted |
|
9.93 |
|
6.97 |
|
28.61 |
|
4.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS |
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
10.37 |
|
7.34 |
|
30.36 |
|
4.26 |
|
|
|
- Diluted |
|
9.93 |
|
6.97 |
|
28.61 |
|
4.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
652,719,801 |
|
659,916,799 |
|
655,036,191 |
|
655,036,191 |
|
|
|
- Diluted |
|
681,411,847 |
|
695,705,348 |
|
695,035,857 |
|
695,035,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Share-based compensation included in Operating expenses above is as follows: |
|
|
|
|
|
||||
|
|
Product development |
|
221 |
|
258 |
|
257 |
|
36 |
|
|
|
Sales and marketing |
|
38 |
|
53 |
|
55 |
|
8 |
|
|
|
General and administrative |
|
200 |
|
255 |
|
248 |
|
35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trip.com Group Limited |
|
|
|
|
|
|
|
|
|
|
|
Unaudited Reconciliation of GAAP and Non-GAAP Results |
|
|
|
|
|
|
|
|
|
|
|
(In millions, except %, share and per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended |
|
Quarter ended |
|
Quarter ended |
|
Quarter ended |
|
|
|
September 30, 2024 |
|
June 30, 2025 |
|
September 30, 2025 |
|
September 30, 2025 |
|
||
|
|
RMB (million) |
|
RMB (million) |
|
RMB (million) |
|
USD (million) |
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Net income |
|
6,823 |
|
4,880 |
|
19,919 |
|
2,797 |
|
|
|
Less: Interest income |
|
(598) |
|
(609) |
|
(675) |
|
(95) |
|
|
|
Add: Interest expense |
|
399 |
|
265 |
|
183 |
|
26 |
|
|
|
Less: Other income |
|
(1,781) |
|
(1,114) |
|
(17,032) |
|
(2,392) |
|
|
|
Add: Income tax expense |
|
721 |
|
998 |
|
3,344 |
|
470 |
|
|
|
Less: Equity in income of affiliates |
|
(558) |
|
(318) |
|
(165) |
|
(23) |
|
|
|
Income from operations |
|
5,006 |
|
4,102 |
|
5,574 |
|
783 |
|
|
|
Add: Share-based compensation |
|
459 |
|
566 |
|
560 |
|
79 |
|
|
|
Add: Depreciation and amortization |
|
215 |
|
212 |
|
212 |
|
30 |
|
|
|
Adjusted EBITDA |
|
5,680 |
|
4,880 |
|
6,346 |
|
892 |
|
|
|
Adjusted EBITDA margin |
|
36 % |
|
33 % |
|
35 % |
|
35 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Trip.com Group Limited |
|
6,765 |
|
4,846 |
|
19,890 |
|
2,793 |
|
|
|
Add: Share-based compensation |
|
459 |
|
566 |
|
560 |
|
79 |
|
|
|
Less: Gain from fair value changes of equity securities investments |
|
(1,276) |
|
(447) |
|
(1,308) |
|
(184) |
|
|
|
Add: Tax effects on fair value changes of equity securities |
|
15 |
|
46 |
|
14 |
|
2 |
|
|
|
Non-GAAP net income attributable to Trip.com Group Limited |
|
5,963 |
|
5,011 |
|
19,156 |
|
2,690 |
|
|
|
Weighted average ordinary shares outstanding- |
|
681,411,847 |
|
695,705,348 |
|
695,035,857 |
|
695,035,857 |
|
|
|
Non-GAAP Diluted income per share |
|
8.75 |
|
7.20 |
|
27.56 |
|
3.87 |
|
|
|
Non-GAAP Diluted income per ADS |
|
8.75 |
|
7.20 |
|
27.56 |
|
3.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes for all the condensed consolidated financial schedules presented: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 1: The conversion of Renminbi (RMB) into |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
View original content:https://www.prnewswire.com/news-releases/tripcom-group-limited-reports-unaudited-third-quarter-of-2025-financial-results-302617153.html
SOURCE Trip.com Group Limited