Indicate by check mark whether the registrant files or will file annual
reports under cover of Form 20-F or Form 40-F.
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Exhibit 99.1
Tuniu Announces Unaudited Fourth Quarter and
Fiscal Year 2025 Financial Results and Shareholder Return Plan
NANJING, China, March 5, 2026 - Tuniu
Corporation (NASDAQ: TOUR) ("Tuniu" or the "Company"), a leading online leisure travel company in China, today announced
its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2025.
Highlights for the Fourth Quarter of 2025
| · | Net
revenues in the fourth quarter of 2025 increased by 20.3% year-over-year to RMB123.5 million
(US$17.7 million1). |
| · | Revenues
from package tours in the fourth quarter of 2025 increased by 35.3% year-over-year to RMB102.1
million (US$14.6 million). |
| · | Net
income in the fourth quarter of 2025 was RMB1.5 million (US$0.2 million), compared to a net
loss of RMB25.1 million in the fourth quarter of 2024. |
"We are pleased to report strong performance
for the fourth quarter of 2025," said Mr. Donald Dunde Yu, Tuniu’s founder, Chairman and Chief Executive Officer. "Net
revenues increased by 20.3% year-over-year, while revenues from packaged tours grew by 35.3% year-over-year. We achieved a year-over-year
return to profitability in the fourth quarter and once again delivered full-year profitability, marking the third consecutive year of
full-year non-GAAP profitability. In 2025, we adopted a proactive product strategy and an open sales channel approach,
driving sustained business growth. In addition, supported by new technologies, we continuously optimized our internal operations and
management, achieving ongoing cost reductions and efficiency improvements. Looking ahead to 2026, we will continue to enhance our performance
and profitability, striving to create greater value for both our customers and shareholders."
Fourth Quarter 2025 Results
Net revenues were RMB123.5 million (US$17.7
million) in the fourth quarter of 2025, representing a year-over-year increase of 20.3% from the corresponding period in 2024.
| · | Revenues
from packaged tours were RMB102.1 million (US$14.6 million) in the fourth quarter of
2025, representing a year-over-year increase of 35.3% from the corresponding period in 2024.
The increase was primarily due to the growth of organized tours and self-guided tours. |
| · | Other
revenues were RMB21.5 million (US$3.1 million) in the fourth quarter of 2025, representing
a year-over-year decrease of 21.4% from the corresponding period in 2024. The decrease was
primarily due to the decrease of merchandise sales. |
1
The conversion of Renminbi (“RMB”) into United States dollars (“US$”) is based on the exchange rate of US$1.00=RMB6.9931 on
December 31, 2025 as set forth in H.10 statistical release of the U.S. Federal Reserve Board and available at https://www.federalreserve.gov/releases/h10/default.htm.
Cost of revenues was RMB53.5 million (US$7.7
million) in the fourth quarter of 2025, representing a year-over-year increase of 62.5% from the corresponding period in 2024. As a percentage
of net revenues, cost of revenues was 43.3% in the fourth quarter of 2025, compared to 32.1% in the corresponding period in 2024.
Gross profit was RMB70.0 million (US$10.0
million) in the fourth quarter of 2025, which was almost in line with gross profit in the fourth quarter of 2024.
Operating expenses were RMB69.0 million
(US$9.9 million) in the fourth quarter of 2025, representing a year-over-year decrease of 16.4% from the corresponding period in 2024.
| · | Research
and product development expenses were RMB12.3 million (US$1.8 million) in the fourth
quarter of 2025, representing a year-over-year decrease of 7.6%. The decrease was primarily
due to the decrease in research and product development personnel related expenses. Research
and product development expenses as a percentage of net revenues were 10.0% in the fourth
quarter of 2025. |
| · | Sales
and marketing expenses were RMB44.1 million (US$6.3 million) in the fourth quarter of
2025, representing a year-over-year increase of 3.4%. The increase was primarily due to the
increase in promotion expenses. Sales and marketing expenses as a percentage of net revenues
were 35.7% in the fourth quarter of 2025. |
| · | General
and administrative expenses were RMB12.8 million (US$1.8 million) in the fourth quarter
of 2025, representing a year-over-year decrease of 52.2%. The decrease was primarily due
to the impairment of property and equipment, net recorded in the fourth quarter of 2024.
General and administrative expenses as a percentage of net revenues were 10.4% in the fourth
quarter of 2025. |
Income from operations was RMB1.1 million
(US$0.2 million) in the fourth quarter of 2025, compared to a loss from operations of RMB12.7 million in the fourth quarter of 2024.
Non-GAAP2 income from operations, which excluded share-based compensation expenses and amortization of acquired intangible
assets, was RMB3.1 million (US$0.4 million) in the fourth quarter of 2025.
Net income was RMB1.5 million (US$0.2
million) in the fourth quarter of 2025, compared to a net loss of RMB25.1 million in the fourth quarter of 2024. Non-GAAP net income,
which excluded share-based compensation expenses and amortization of acquired intangible assets, was RMB3.5 million (US$0.5 million)
in the fourth quarter of 2025.
2
The section below entitled "About Non-GAAP Financial Measures" provides information about the use of Non-GAAP financial measures
in this press release, and the table captioned “Reconciliations of GAAP and Non-GAAP Results" set forth at the end of this
press release reconciles Non-GAAP financial information with the Company's financial results under GAAP.
Net income attributable to ordinary shareholders
of Tuniu Corporation was RMB1.5 million (US$0.2 million) in the fourth quarter of 2025, compared to a net loss attributable to ordinary
shareholders of Tuniu Corporation of RMB24.2 million in the fourth quarter of 2024. Non-GAAP net income attributable to ordinary shareholders
of Tuniu Corporation, which excluded share-based compensation expenses and amortization of acquired intangible assets, was RMB3.5
million (US$0.5 million) in the fourth quarter of 2025.
As of December 31, 2025, the Company had
cash and cash equivalents, restricted cash, short-term investments and long-term deposits of RMB1.1 billion (US$162.9 million).
Fiscal Year 2025 Results
Net revenues were RMB578.0 million (US$82.6
million) in 2025, representing a year-over-year increase of 12.5% from 2024.
| · | Revenues
from packaged tours were RMB493.5 million (US$70.6 million) in 2025, representing a year-over-year
increase of 21.1% from 2024. The increase was primarily due to the growth of organized tours
and self-guided tours. |
| · | Other
revenues were RMB84.5 million (US$12.1 million) in 2025, representing a year-over-year
decrease of 20.4% from 2024. The decrease was primarily due to the decrease in the commission
fees received from other travel-related products. |
Cost of revenues was RMB243.0 million
(US$34.7 million) in 2025, representing a year-over-year increase of 56.2% from 2024. As a percentage of net revenues, cost of revenues
was 42.0% in 2025, compared to 30.3% in 2024.
Gross profit was RMB335.0 million (US$47.9
million) in 2025, representing a year-over-year decrease of 6.4% from 2024.
Operating expenses were RMB323.7 million
(US$46.3 million) in 2025, representing a year-over-year increase of 9.8% from 2024.
| · | Research
and product development expenses were RMB59.0 million (US$8.4 million) in 2025, representing
a year-over-year increase of 12.0%. The increase was primarily due to the increase in research
and product development personnel related expenses. Research and product development expenses
as a percentage of net revenues were 10.2% in 2025. |
| · | Sales
and marketing expenses were RMB193.9 million (US$27.7 million) in 2025, representing
a year-over-year increase of 7.5%. The increase was primarily due to the increase in promotion
expenses. Sales and marketing expenses as a percentage of net revenues were 33.5% in 2025. |
| · | General
and administrative expenses were RMB71.8 million (US$10.3 million) in 2025, representing
a year-over-year decrease of 18.0%. The decrease was primarily due to the decrease in general
and administrative personnel related expenses and impairment of property and equipment, net.
General and administrative expenses as a percentage of net revenues were 12.4% in 2025. |
Income from operations was RMB11.2 million
(US$1.6 million) in 2025, compared to an income from operations of RMB63.3 million in 2024. Non-GAAP income from operations, which
excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of property and equipment, net,
was RMB22.7 million (US$3.2 million) in 2025.
Net income was RMB29.7 million (US$4.2
million) in 2025, compared to a net income of RMB83.7 million in 2024. Non-GAAP net income, which excluded share-based compensation
expenses, amortization of acquired intangible assets and impairment of property and equipment, net, was RMB41.1 million (US$5.9 million)
in 2025.
Net income attributable to ordinary shareholders
of Tuniu Corporation was RMB31.1 million (US$4.5 million) in 2025, compared to a net income attributable to ordinary shareholders
of Tuniu Corporation of RMB77.2 million in 2024. Non-GAAP net income attributable to ordinary shareholders of Tuniu Corporation,
which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of property and equipment,
net, was RMB42.6 million (US$6.1 million) in 2025.
Business Outlook
For the first quarter of 2026, Tuniu expects
to generate RMB125.7 million to RMB131.6 million of net revenues, which represents a 7% to 12% increase year-over-year compared with
net revenues in the corresponding period in 2025. This forecast reflects Tuniu's current and preliminary view on the industry and its
operations, which is subject to change.
Share Repurchase Update
In August 2025, the Company's Board of Directors
authorized a share repurchase program under which the Company may repurchase up to US$10 million worth of its ordinary shares or American
depositary shares ("ADSs") representing ordinary shares. As of February 28, 2026 the Company had repurchased an aggregate
of approximately 4.5 million ADSs for approximately US$3.8 million from the open market under the share repurchase program.
Shareholder Return Plan
In March 2026, the Company's Board of Director
approved a three-year shareholder return plan, under which the Company may, during the three-year period from the date of approval, (i) declare
and distribute cash dividends of no more than US$30 million and (ii) repurchase of its Class A Ordinary Shares and/or ADSs
of no more than US$20 million. The shareholder return plan will run in addition to the Company’s existing share repurchase program
adopted in August 2025. Under the shareholder return plan, the Board of Directors reserves the discretion to determine the form,
timing, and amount of the capital return measures based on the Company’s financial condition, results of operations, capital requirements
and other relevant factors.
Conference Call Information
Tuniu’s management will hold an earnings
conference call at 8:00 am U.S. Eastern Time, on March 5, 2026, (9:00 pm, Beijing/Hong Kong Time, on March 5, 2026) to discuss
the fourth quarter and fiscal year 2025 financial results.
To participate in the conference call, please
dial the following numbers:
| |
United States |
1-888-346-8982 |
| |
Hong Kong |
852-301-84992 |
| |
Chinese mainland |
4001-201203 |
| |
International |
1-412-902-4272 |
Conference ID: Tuniu 4Q 2025 Earnings Conference Call
A telephone replay will be available one hour
after the end of the conference call through March 12, 2026. The dial-in details are as follows:
| |
United States |
1-855-669-9658 |
| |
International |
1-412-317-0088 |
Replay Access Code: 8431671
Additionally, a live and archived webcast of
the conference call will also be available on the Company’s investor relations website at http://ir.tuniu.com.
About Tuniu
Tuniu (Nasdaq: TOUR) is a leading online leisure
travel company in China that offers integrated travel service with a large selection of packaged tours, including organized and self-guided
tours, as well as travel-related services for leisure travelers through its website tuniu.com and mobile platform. Tuniu provides one-stop
leisure travel solutions and a compelling customer experience through its online platform and offline service network, including a dedicated
team of professional customer service representatives, 24/7 call centers, extensive networks of offline retail stores and self-operated
local tour operators. For more information, please visit http://ir.tuniu.com.
Safe Harbor Statement
This press release contains forward-looking statements
made under the "safe harbor" provisions of Section 21E of the Securities Exchange Act of 1934, as amended, and the U.S.
Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will,"
"expects," "anticipates," "future," "intends," "plans," "believes," "estimates,"
"confident" and similar statements. Tuniu may also make written or oral forward-looking statements in its reports filed with
or furnished to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written
materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical
facts, including statements about Tuniu's beliefs and expectations, are forward-looking statements that involve factors, risks and uncertainties
that could cause actual results to differ materially from those in the forward-looking statements. Such factors and risks include, but
are not limited to the following: Tuniu's goals and strategies; the growth of the online leisure travel market in China; the demand for
Tuniu’s products and services; its relationships with customers and travel suppliers; Tuniu’s ability to offer competitive
travel products and services; Tuniu’s future business development, results of operations and financial condition; competition in
the online travel industry in China; government policies and regulations relating to Tuniu’s structure, business and industry;
the impact of health epidemics on Tuniu’s business operations, the travel industry and the economy of China and elsewhere generally;
and the general economic and business condition in China and elsewhere. Further information regarding these and other risks, uncertainties
or factors is included in the Company's filings with the U.S. Securities and Exchange Commission. All information provided in this press
release is current as of the date of the press release, and Tuniu does not undertake any obligation to update such information, except
as required under applicable law.
About Non-GAAP Financial Measures
To supplement the Company's unaudited consolidated
financial results presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), the Company
has provided non-GAAP information related to income from operations, net income, net income attributable to ordinary shareholders of
Tuniu Corporation, which excludes share-based compensation expenses, amortization of acquired intangible assets, net gain on disposals
of subsidiaries and impairment of property and equipment, net. The presentation of this non-GAAP financial measure is not intended to
be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. We believe
that the non-GAAP financial measures used in this press release are useful for understanding and assessing underlying business performance
and operating trends, and management and investors benefit from referring to these non-GAAP financial measures in assessing our financial
performance and when planning and forecasting future periods.
This non-GAAP financial measure is not defined
under U.S. GAAP and is not presented in accordance with U.S. GAAP. The non-GAAP financial measure has limitations as an analytical tool.
Further, this non-GAAP measure may differ from the non-GAAP information used by other companies, including peer companies, and therefore
its comparability may be limited. The Company compensates for these limitations by reconciling the non-GAAP financial measure to the
nearest U.S. GAAP performance measure, all of which should be considered when evaluating performance. Tuniu encourages investors and
others to review its financial information in its entirety and not rely on a single financial measure.
For more information on these non-GAAP financial
measures, please see the table captioned "Reconciliations of GAAP and non-GAAP Results" set forth at the end of this press
release.
For investor and media inquiries, please contact:
China
Mary Chen
Investor Relations Director
Tuniu Corporation
Phone: +86-25-6960-9988
E-mail: ir@tuniu.com
(Financial Tables Follow)
| Tuniu Corporation |
| Unaudited Condensed Consolidated Balance
Sheets |
| (All amounts in thousands, except per
share information) |
| |
| | |
December 31, 2024 | | |
December 31, 2025 | | |
December 31, 2025 | |
| | |
RMB | | |
RMB | | |
US$ | |
| ASSETS | |
| | | |
| | | |
| | |
| Current assets | |
| | | |
| | | |
| | |
| Cash and cash equivalents | |
| 465,004 | | |
| 207,228 | | |
| 29,633 | |
| Restricted cash | |
| 26,061 | | |
| 10,222 | | |
| 1,462 | |
| Short-term investments | |
| 432,823 | | |
| 853,704 | | |
| 122,078 | |
| Accounts receivable, net | |
| 43,313 | | |
| 66,834 | | |
| 9,557 | |
| Amounts due from related parties | |
| 752 | | |
| 1,293 | | |
| 185 | |
| Prepayments and
other current assets | |
| 235,443 | | |
| 157,558 | | |
| 22,530 | |
| Total current
assets | |
| 1,203,396 | | |
| 1,296,839 | | |
| 185,445 | |
| | |
| | | |
| | | |
| | |
| Non-current assets | |
| | | |
| | | |
| | |
| Long-term investments | |
| 534,041 | | |
| 227,012 | | |
| 32,462 | |
| Property and equipment, net | |
| 32,849 | | |
| 18,860 | | |
| 2,697 | |
| Intangible assets, net | |
| 22,210 | | |
| 19,645 | | |
| 2,809 | |
| Land use right, net | |
| 88,467 | | |
| - | | |
| - | |
| Operating lease right-of-use assets,
net | |
| 9,266 | | |
| 6,873 | | |
| 983 | |
| Other non-current
assets | |
| 19,208 | | |
| 30,754 | | |
| 4,398 | |
| Total non-current
assets | |
| 706,041 | | |
| 303,144 | | |
| 43,349 | |
| Total assets | |
| 1,909,437 | | |
| 1,599,983 | | |
| 228,794 | |
| | |
| | | |
| | | |
| | |
| LIABILITIES AND EQUITY | |
| | | |
| | | |
| | |
| Current liabilities | |
| | | |
| | | |
| | |
| Short-term borrowings | |
| 36 | | |
| 35 | | |
| 5 | |
| Accounts and notes payable | |
| 290,112 | | |
| 219,440 | | |
| 31,380 | |
| Amounts due to related parties | |
| 3,121 | | |
| 980 | | |
| 140 | |
| Salary and welfare payable | |
| 23,148 | | |
| 19,594 | | |
| 2,802 | |
| Taxes payable | |
| 5,060 | | |
| 4,077 | | |
| 583 | |
| Advances from customers | |
| 247,151 | | |
| 184,461 | | |
| 26,378 | |
| Operating lease liabilities, current | |
| 2,994 | | |
| 3,340 | | |
| 478 | |
| Accrued expenses
and other current liabilities | |
| 322,034 | | |
| 204,388 | | |
| 29,226 | |
| Total current
liabilities | |
| 893,656 | | |
| 636,315 | | |
| 90,992 | |
| | |
| | | |
| | | |
| | |
| Non-current liabilities | |
| | | |
| | | |
| | |
| Operating lease liabilities, non-current | |
| 1,680 | | |
| 1,023 | | |
| 146 | |
| Deferred tax liabilities | |
| 5,151 | | |
| 4,534 | | |
| 648 | |
| Total non-current
liabilities | |
| 6,831 | | |
| 5,557 | | |
| 794 | |
| Total liabilities | |
| 900,487 | | |
| 641,872 | | |
| 91,786 | |
| | |
| | | |
| | | |
| | |
| Equity | |
| | | |
| | | |
| | |
| Ordinary shares | |
| 249 | | |
| 249 | | |
| 36 | |
| Less: Treasury stock | |
| (329,668 | ) | |
| (380,260 | ) | |
| (54,376 | ) |
| Additional paid-in capital | |
| 9,146,928 | | |
| 9,122,119 | | |
| 1,304,446 | |
| Accumulated other comprehensive income | |
| 313,460 | | |
| 307,446 | | |
| 43,964 | |
| Accumulated deficit | |
| (8,050,378 | ) | |
| (8,019,253 | ) | |
| (1,146,739 | ) |
| Total Tuniu Corporation shareholders’
equity | |
| 1,080,591 | | |
| 1,030,301 | | |
| 147,331 | |
| Noncontrolling interests | |
| (71,641 | ) | |
| (72,190 | ) | |
| (10,323 | ) |
| Total equity | |
| 1,008,950 | | |
| 958,111 | | |
| 137,008 | |
| Total liabilities
and equity | |
| 1,909,437 | | |
| 1,599,983 | | |
| 228,794 | |
| Tuniu Corporation |
| Unaudited Condensed Consolidated Statements
of Comprehensive (Loss)/Income |
| (All amounts in thousands, except per
share information) |
| |
| | |
Quarter Ended | | |
Quarter Ended | | |
Quarter Ended | | |
Quarter Ended | |
| | |
December 31, 2024 | | |
September 30, 2025 | | |
December 31, 2025 | | |
December 31, 2025 | |
| | |
RMB | | |
RMB | | |
RMB | | |
US$ | |
| Revenues | |
| | | |
| | | |
| | | |
| | |
| Packaged tours | |
| 75,440 | | |
| 179,018 | | |
| 102,090 | | |
| 14,599 | |
| Others | |
| 27,292 | | |
| 23,042 | | |
| 21,454 | | |
| 3,068 | |
| Net revenues | |
| 102,732 | | |
| 202,060 | | |
| 123,544 | | |
| 17,667 | |
| Cost of revenues | |
| (32,935 | ) | |
| (92,455 | ) | |
| (53,503 | ) | |
| (7,651 | ) |
| Gross profit | |
| 69,797 | | |
| 109,605 | | |
| 70,041 | | |
| 10,016 | |
| | |
| | | |
| | | |
| | | |
| | |
| Operating expenses | |
| | | |
| | | |
| | | |
| | |
| Research and product development | |
| (13,325 | ) | |
| (15,734 | ) | |
| (12,314 | ) | |
| (1,761 | ) |
| Sales and marketing | |
| (42,697 | ) | |
| (61,533 | ) | |
| (44,144 | ) | |
| (6,313 | ) |
| General and administrative | |
| (26,841 | ) | |
| (18,497 | ) | |
| (12,836 | ) | |
| (1,836 | ) |
| Other operating income/(loss) | |
| 369 | | |
| (2 | ) | |
| 328 | | |
| 47 | |
| Total operating expenses | |
| (82,494 | ) | |
| (95,766 | ) | |
| (68,966 | ) | |
| (9,863 | ) |
| (Loss)/income from operations | |
| (12,697 | ) | |
| 13,839 | | |
| 1,075 | | |
| 153 | |
| Other (expenses)/income | |
| | | |
| | | |
| | | |
| | |
| Interest and investment (loss)/income,
net | |
| (5,609 | ) | |
| 8,912 | | |
| 1,749 | | |
| 250 | |
| Interest expense | |
| (612 | ) | |
| (576 | ) | |
| (312 | ) | |
| (45 | ) |
| Foreign exchange losses, net | |
| (6,102 | ) | |
| (858 | ) | |
| (644 | ) | |
| (92 | ) |
| Other income/(loss), net | |
| 49 | | |
| (480 | ) | |
| 247 | | |
| 35 | |
| (Loss)/income before income tax expense | |
| (24,971 | ) | |
| 20,837 | | |
| 2,115 | | |
| 301 | |
| Income tax expense | |
| (283 | ) | |
| (625 | ) | |
| (474 | ) | |
| (68 | ) |
| Equity in income/(loss) of affiliates | |
| 188 | | |
| (844 | ) | |
| (105 | ) | |
| (15 | ) |
| Net (loss)/income | |
| (25,066 | ) | |
| 19,368 | | |
| 1,536 | | |
| 218 | |
| Net loss attributable to noncontrolling
interests | |
| (859 | ) | |
| (383 | ) | |
| (10 | ) | |
| (1 | ) |
| Net (loss)/income attributable to
ordinary shareholders of Tuniu Corporation | |
| (24,207 | ) | |
| 19,751 | | |
| 1,546 | | |
| 219 | |
| | |
| | | |
| | | |
| | | |
| | |
| Net (loss)/income | |
| (25,066 | ) | |
| 19,368 | | |
| 1,536 | | |
| 218 | |
| Other comprehensive (loss)/income: | |
| | | |
| | | |
| | | |
| | |
| Foreign currency
translation adjustment, net of nil tax | |
| 8,568 | | |
| (1,314 | ) | |
| (2,213 | ) | |
| (316 | ) |
| Comprehensive (loss)/income | |
| (16,498 | ) | |
| 18,054 | | |
| (677 | ) | |
| (98 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Net (loss)/income per ordinary share attributable to ordinary
shareholders - basic and diluted | |
| (0.07 | ) | |
| 0.06 | | |
| 0.00 | | |
| - | |
| Net (loss)/income per ADS - basic and diluted* | |
| (0.21 | ) | |
| 0.18 | | |
| 0.00 | | |
| - | |
| | |
| | | |
| | | |
| | | |
| | |
| Weighted average number of ordinary shares used in computing basic (loss)/income
per share | |
| 354,106,851 | | |
| 339,255,345 | | |
| 331,409,074 | | |
| 331,409,074 | |
| Weighted average number of ordinary shares used in computing diluted (loss)/income
per share | |
| 354,106,851 | | |
| 341,395,417 | | |
| 333,434,286 | | |
| 333,434,286 | |
| | |
| | | |
| | | |
| | | |
| | |
| Share-based compensation expenses included are as follows： | |
| | | |
| | | |
| | | |
| | |
| Cost of revenues | |
| 66 | | |
| 65 | | |
| 65 | | |
| 9 | |
| Research and product development | |
| 66 | | |
| 65 | | |
| 65 | | |
| 9 | |
| Sales and marketing | |
| 32 | | |
| 32 | | |
| 32 | | |
| 5 | |
| General and administrative | |
| 1,253 | | |
| 1,247 | | |
| 1,237 | | |
| 177 | |
| Total | |
| 1,417 | | |
| 1,409 | | |
| 1,399 | | |
| 200 | |
*Each ADS represents three
of the Company's ordinary shares.
| Tuniu Corporation |
| Unaudited Condensed Consolidated Statements
of Comprehensive Income |
| (All amounts in thousands, except per
share information) |
| |
| | |
Year Ended | | |
Year Ended | | |
Year Ended | |
| | |
December 31, 2024 | | |
December 31, 2025 | | |
December 31, 2025 | |
| | |
RMB | | |
RMB | | |
US$ | |
| Revenues | |
| | | |
| | | |
| | |
| Packaged tours | |
| 407,462 | | |
| 493,481 | | |
| 70,567 | |
| Others | |
| 106,160 | | |
| 84,493 | | |
| 12,082 | |
| Net revenues | |
| 513,622 | | |
| 577,974 | | |
| 82,649 | |
| Cost of revenues | |
| (155,590 | ) | |
| (242,992 | ) | |
| (34,747 | ) |
| Gross profit | |
| 358,032 | | |
| 334,982 | | |
| 47,902 | |
| | |
| | | |
| | | |
| | |
| Operating expenses | |
| | | |
| | | |
| | |
| Research and product development | |
| (52,682 | ) | |
| (58,979 | ) | |
| (8,434 | ) |
| Sales and marketing | |
| (180,321 | ) | |
| (193,884 | ) | |
| (27,725 | ) |
| General and administrative | |
| (87,657 | ) | |
| (71,848 | ) | |
| (10,274 | ) |
| Other operating income | |
| 25,888 | | |
| 964 | | |
| 138 | |
| Total operating expenses | |
| (294,772 | ) | |
| (323,747 | ) | |
| (46,295 | ) |
| Income from operations | |
| 63,260 | | |
| 11,235 | | |
| 1,607 | |
| Other income/(expenses) | |
| | | |
| | | |
| | |
| Interest and investment income | |
| 19,866 | | |
| 25,769 | | |
| 3,685 | |
| Interest expense | |
| (3,320 | ) | |
| (2,022 | ) | |
| (289 | ) |
| Foreign exchange losses, net | |
| (6,837 | ) | |
| (3,827 | ) | |
| (547 | ) |
| Other income/(loss),
net | |
| 10,081 | | |
| (652 | ) | |
| (93 | ) |
| Income before income tax expense | |
| 83,050 | | |
| 30,503 | | |
| 4,363 | |
| Income tax expense | |
| (837 | ) | |
| (1,425 | ) | |
| (204 | ) |
| Equity in income of affiliates | |
| 1,486 | | |
| 579 | | |
| 83 | |
| Net income | |
| 83,699 | | |
| 29,657 | | |
| 4,242 | |
| Net income/(loss) attributable to noncontrolling
interests | |
| 6,525 | | |
| (1,468 | ) | |
| (210 | ) |
| Net income attributable to ordinary
shareholders of Tuniu Corporation | |
| 77,174 | | |
| 31,125 | | |
| 4,452 | |
| | |
| | | |
| | | |
| | |
| Net income | |
| 83,699 | | |
| 29,657 | | |
| 4,242 | |
| Other comprehensive income: | |
| | | |
| | | |
| | |
| Foreign currency
translation adjustment, net of nil tax | |
| 8,044 | | |
| (6,013 | ) | |
| (860 | ) |
| Comprehensive income | |
| 91,743 | | |
| 23,644 | | |
| 3,382 | |
| | |
| | | |
| | | |
| | |
| Net income per ordinary share attributable to ordinary shareholders
- basic and diluted | |
| 0.21 | | |
| 0.09 | | |
| 0.01 | |
| Net income per ADS - basic and diluted* | |
| 0.63 | | |
| 0.27 | | |
| 0.03 | |
| | |
| | | |
| | | |
| | |
| Weighted average number of ordinary shares used in computing basic income per
share | |
| 361,482,355 | | |
| 340,747,065 | | |
| 340,747,065 | |
| Weighted average number of ordinary shares used in computing diluted income
per share | |
| 363,718,947 | | |
| 342,960,072 | | |
| 342,960,072 | |
| | |
| | | |
| | | |
| | |
| Share-based compensation expenses included are as follows： | |
| | | |
| | | |
| | |
| Cost of revenues | |
| 261 | | |
| 260 | | |
| 37 | |
| Research and product development | |
| 261 | | |
| 260 | | |
| 37 | |
| Sales and marketing | |
| 126 | | |
| 127 | | |
| 18 | |
| General and administrative | |
| 8,758 | | |
| 4,958 | | |
| 709 | |
| Total | |
| 9,406 | | |
| 5,605 | | |
| 801 | |
*Each ADS represents three
of the Company's ordinary shares.
Reconciliations of
GAAP and Non-GAAP Results
(All
amounts in thousands, except per share information)
| | |
Quarter Ended December 31, 2025 |
| | |
GAAP Result | |
Share-based
Compensation | |
Amortization
of acquired
intangible assets | |
Impairment
of property and equipment, net | |
Non-GAAP
Result | |
| Income from operations | |
| 1,075 | |
| 1,399 | |
| 591 | |
| - | |
| 3,065 | |
| | |
| | |
| | |
| | |
| | |
| | |
| Net income | |
| 1,536 | |
| 1,399 | |
| 591 | |
| - | |
| 3,526 | |
| | |
| | |
| | |
| | |
| | |
| | |
| Net income attributable to ordinary shareholders | |
| 1,546 | |
| 1,399 | |
| 591 | |
| - | |
| 3,536 | |
| | |
Quarter Ended September 30, 2025 |
| | |
GAAP Result | |
Share-based
Compensation | |
Amortization
of acquired
intangible assets | |
Impairment
of property and equipment, net | |
Non-GAAP
Result | |
| Income from operations | |
| 13,839 | |
| 1,409 | |
| 591 | |
| - | |
| 15,839 | |
| | |
| | |
| | |
| | |
| | |
| | |
| Net income | |
| 19,368 | |
| 1,409 | |
| 591 | |
| - | |
| 21,368 | |
| | |
| | |
| | |
| | |
| | |
| | |
| Net income attributable to ordinary shareholders | |
| 19,751 | |
| 1,409 | |
| 591 | |
| - | |
| 21,751 | |
| | |
Quarter Ended December 31, 2024 |
| | |
GAAP Result | |
Share-based
Compensation | |
Amortization
of acquired
intangible assets | |
Impairment
of property and equipment, net | |
Non-GAAP
Result | |
| (Loss)/income from operations | |
| (12,697 | ) |
| 1,417 | |
| 764 | |
| 15,641 | |
| 5,125 | |
| | |
| | |
| | |
| | |
| | |
| | |
| Net loss | |
| (25,066 | ) |
| 1,417 | |
| 764 | |
| 15,641 | |
| (7,244 | ) |
| | |
| | |
| | |
| | |
| | |
| | |
| Net loss attributable to ordinary shareholders | |
| (24,207 | ) |
| 1,417 | |
| 764 | |
| 15,641 | |
| (6,385 | ) |
Reconciliations of
GAAP and Non-GAAP Results
(All
amounts in thousands, except per share information)
| | |
Year Ended
December 31, 2025 | |
| | |
GAAP Result | |
Share-based
Compensation | |
Amortization
of acquired
intangible assets | |
Net gain
on
disposals of subsidiaries | |
Impairment
of property and equipment, net | |
Non-GAAP
Result | |
| Income from operations | |
11,235 | |
| 5,605 | |
| 2,536 | |
| - | |
| 3,316 | |
| 22,692 | |
| | |
| |
| | |
| | |
| | |
| | |
| | |
| Net income | |
29,657 | |
| 5,605 | |
| 2,536 | |
| - | |
| 3,316 | |
| 41,114 | |
| | |
| |
| | |
| | |
| | |
| | |
| | |
| Net income attributable to ordinary shareholders | |
31,125 | |
| 5,605 | |
| 2,536 | |
| - | |
| 3,316 | |
| 42,582 | |
| | |
Year Ended
December 31, 2024 | |
| | |
GAAP Result | |
Share-based
Compensation | |
Amortization
of acquired
intangible assets | |
Net gain
on
disposals of subsidiaries | |
Impairment
of property and equipment, net | |
Non-GAAP
Result | |
| Income from operations | |
63,260 | |
| 9,406 | |
| 3,184 | |
| (24,618 | ) |
| 15,641 | |
| 66,873 | |
| | |
| |
| | |
| | |
| | |
| | |
| | |
| Net income | |
83,699 | |
| 9,406 | |
| 3,184 | |
| (24,618 | ) |
| 15,641 | |
| 87,312 | |
| | |
| |
| | |
| | |
| | |
| | |
| | |
| Net income attributable to ordinary shareholders | |
77,174 | |
| 9,406 | |
| 3,184 | |
| (24,618 | ) |
| 15,641 | |
| 80,787 | |
