Trip Group Limited Reports Unaudited Second Quarter And First Half Of 2025 Financial Results
| Trip Group Limited |
|
|
|
|
|
|
|
| Unaudited Consolidated Balance Sheets |
|
|
|
|
|
|
|
| (In millions, except share and per share data) |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
December 31, 2024 |
|
June 30, 2025 |
|
June 30, 2025 |
| |
RMB (million) |
RMB (million) |
USD (million) |
||||
| |
|
|
|
||||
| |
|
|
|
||||
| |
|
|
|
|
|
|
|
| |
|||||||
| |
ASSETS |
|
|
|
|
|
|
| |
Current assets: |
|
|
|
|
|
|
| |
Cash, cash equivalents and restricted cash |
|
51,093 |
|
58,313 |
|
8,140 |
| |
Short-term investments |
|
28,475 |
|
21,705 |
|
3,030 |
| |
Accounts receivable, net |
|
12,459 |
|
14,413 |
|
2,012 |
| |
Prepayments and other current assets |
|
20,093 |
|
22,085 |
|
3,083 |
| |
|
|
|
|
|
|
|
| |
Total current assets |
|
112,120 |
|
116,516 |
|
16,265 |
| |
|
|
|
|
|
|
|
| |
Property, equipment and software |
|
5,053 |
|
5,394 |
|
753 |
| |
Intangible assets and land use rights |
|
12,840 |
|
12,967 |
|
1,810 |
| |
Right-of-use asset |
|
755 |
|
766 |
|
107 |
| |
Investments (Includes held to maturity time deposit and |
|
47,194 |
|
51,121 |
|
7,136 |
| |
Goodwill |
|
60,911 |
|
61,884 |
|
8,639 |
| |
Other long-term assets |
|
454 |
|
514 |
|
72 |
| |
Deferred tax asset |
|
3,254 |
|
3,276 |
|
457 |
| |
|
|
|
|
|
|
|
| |
Total assets |
|
242,581 |
|
252,438 |
|
35,239 |
| |
|
|
|
|
|
|
|
| |
LIABILITIES |
|
|
|
|
|
|
| |
Current liabilities: |
|
|
|
|
|
|
| |
Short-term debt and current portion of long-term debt |
|
19,433 |
|
28,202 |
|
3,937 |
| |
Accounts payable |
|
16,578 |
|
19,506 |
|
2,723 |
| |
Advances from customers |
|
18,029 |
|
19,692 |
|
2,749 |
| |
Other current liabilities |
|
19,970 |
|
20,054 |
|
2,800 |
| |
Total current liabilities |
|
74,010 |
|
87,454 |
|
12,209 |
| |
|
|
|
|
|
|
|
| |
Deferred tax liability |
|
4,098 |
|
3,640 |
|
508 |
| |
Long-term debt |
|
20,134 |
|
10,938 |
|
1,527 |
| |
Long-term lease liability |
|
561 |
|
543 |
|
76 |
| |
Other long-term liabilities |
|
296 |
|
383 |
|
53 |
| |
|
|
|
|
|
|
|
| |
Total liabilities |
|
99,099 |
|
102,958 |
|
14,373 |
| |
|
|
|
|
|
|
|
| |
MEZZANINE EQUITY |
|
743 |
|
791 |
|
110 |
| |
|
|
|
|
|
|
|
| |
SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Total Trip Group Limited shareholders' equity |
|
141,807 |
|
147,646 |
|
20,610 |
| |
|
|
|
|
|
|
|
| |
Non-controlling interests |
|
932 |
|
1,043 |
|
146 |
| |
|
|
|
|
|
|
|
| |
Total shareholders' equity |
|
142,739 |
|
148,689 |
|
20,756 |
| |
|
|
|
|
|
|
|
| |
Total liabilities, mezzanine equity and shareholders' |
|
242,581 |
|
252,438 |
|
35,239 |
| Trip Group Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unaudited Consolidated Statements of Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
| (In millions, except share and per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||||
| |
June 30, 2024 |
|
March 31, 2025 |
|
June 30, 2025 |
|
June 30, 2025 |
|
June 30, 2024 |
|
June 30, 2025 |
|
June 30, 2025 |
|
||
| |
RMB (million) |
|
RMB (million) |
|
RMB (million) |
|
USD (million) |
|
RMB (million) |
|
RMB (million) |
|
USD (million) |
|
||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
||||||||||||||||
| |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Accommodation reservation |
|
5,136 |
|
5,541 |
|
6,225 |
|
869 |
|
9,632 |
|
11,766 |
|
1,642 |
|
| |
Transportation ticketing |
|
4,871 |
|
5,418 |
|
5,397 |
|
753 |
|
9,871 |
|
10,815 |
|
1,510 |
|
| |
Packaged-tour |
|
1,025 |
|
947 |
|
1,079 |
|
151 |
|
1,908 |
|
2,026 |
|
283 |
|
| |
Corporate travel |
|
633 |
|
573 |
|
692 |
|
97 |
|
1,144 |
|
1,265 |
|
177 |
|
| |
Others |
|
1,123 |
|
1,371 |
|
1,471 |
|
205 |
|
2,154 |
|
2,842 |
|
397 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total revenue |
|
12,788 |
|
13,850 |
|
14,864 |
|
2,075 |
|
24,709 |
|
28,714 |
|
4,009 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Less: Sales tax and surcharges |
|
(16) |
|
(20) |
|
(21) |
|
(3) |
|
(32) |
|
(41) |
|
(6) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net revenue |
|
12,772 |
|
13,830 |
|
14,843 |
|
2,072 |
|
24,677 |
|
28,673 |
|
4,003 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Cost of revenue |
|
(2,312) |
|
(2,705) |
|
(2,818) |
|
(393) |
|
(4,550) |
|
(5,523) |
|
(771) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Gross profit |
|
10,460 |
|
11,125 |
|
12,025 |
|
1,679 |
|
20,127 |
|
23,150 |
|
3,232 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Product development * |
|
(2,993) |
|
(3,525) |
|
(3,500) |
|
(489) |
|
(6,102) |
|
(7,025) |
|
(981) |
|
| |
Sales and marketing * |
|
(2,835) |
|
(2,999) |
|
(3,326) |
|
(464) |
|
(5,147) |
|
(6,325) |
|
(883) |
|
| |
General and administrative * |
|
(1,077) |
|
(1,038) |
|
(1,097) |
|
(153) |
|
(2,008) |
|
(2,135) |
|
(298) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total operating expenses |
|
(6,905) |
|
(7,562) |
|
(7,923) |
|
(1,106) |
|
(13,257) |
|
(15,485) |
|
(2,162) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Income from operations |
|
3,555 |
|
3,563 |
|
4,102 |
|
573 |
|
6,870 |
|
7,665 |
|
1,070 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Interest income |
|
634 |
|
640 |
|
609 |
|
85 |
|
1,226 |
|
1,249 |
|
174 |
|
| |
Interest expense |
|
(514) |
|
(286) |
|
(265) |
|
(37) |
|
(1,013) |
|
(551) |
|
(77) |
|
| |
Other (expense)/income |
|
(183) |
|
1,137 |
|
1,114 |
|
155 |
|
576 |
|
2,251 |
|
314 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Income before income tax expense and equity in income/(loss) of affiliates |
|
3,492 |
|
5,054 |
|
5,560 |
|
776 |
|
7,659 |
|
10,614 |
|
1,481 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Income tax expense |
|
(693) |
|
(638) |
|
(998) |
|
(139) |
|
(1,357) |
|
(1,636) |
|
(228) |
|
| |
Equity in income/(loss) of affiliates |
|
1,089 |
|
(102) |
|
318 |
|
44 |
|
1,911 |
|
216 |
|
30 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income |
|
3,888 |
|
4,314 |
|
4,880 |
|
681 |
|
8,213 |
|
9,194 |
|
1,283 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income attributable to non- |
|
(55) |
|
(37) |
|
(34) |
|
(5) |
|
(68) |
|
(71) |
|
(10) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income attributable to Trip Group Limited |
|
3,833 |
|
4,277 |
|
4,846 |
|
676 |
|
8,145 |
|
9,123 |
|
1,273 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Earnings per ordinary share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
- Basic |
|
5.84 |
|
6.48 |
|
7.34 |
|
1.02 |
|
12.46 |
|
13.82 |
|
1.93 |
|
| |
- Diluted |
|
5.57 |
|
6.09 |
|
6.97 |
|
0.97 |
|
11.93 |
|
13.05 |
|
1.82 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Earnings per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
- Basic |
|
5.84 |
|
6.48 |
|
7.34 |
|
1.02 |
|
12.46 |
|
13.82 |
|
1.93 |
|
| |
- Diluted |
|
5.57 |
|
6.09 |
|
6.97 |
|
0.97 |
|
11.93 |
|
13.05 |
|
1.82 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Weighted average ordinary shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
- Basic |
|
655,857,569 |
|
660,203,576 |
|
659,916,799 |
|
659,916,799 |
|
653,603,638 |
|
660,060,247 |
|
660,060,247 |
|
| |
- Diluted |
|
687,977,626 |
|
702,144,923 |
|
695,705,348 |
|
695,705,348 |
|
682,766,701 |
|
698,925,198 |
|
698,925,198 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
* Share-based compensation included in Operating expenses above is as follows: |
|
|
|
|
|
|
|
|
|
|
|
||||
| |
Product development |
|
322 |
|
220 |
|
258 |
|
36 |
|
536 |
|
478 |
|
67 |
|
| |
Sales and marketing |
|
55 |
|
41 |
|
53 |
|
7 |
|
93 |
|
94 |
|
13 |
|
| |
General and administrative |
|
297 |
|
219 |
|
255 |
|
35 |
|
495 |
|
474 |
|
66 |
|
| Trip Group Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unaudited Reconciliation of GAAP and Non-GAAP Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (In millions, except %, share and per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||
| |
June 30, 2024 |
|
March 31, 2025 |
|
June 30, 2025 |
|
June 30, 2025 |
|
June 30, 2024 |
|
June 30, 2025 |
|
June 30, 2025 |
||
| |
RMB (million) |
|
RMB (million) |
|
RMB (million) |
|
USD (million) |
|
RMB (million) |
|
RMB (million) |
|
USD (million) |
||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|||||||||||||||
| |
Net income |
|
3,888 |
|
4,314 |
|
4,880 |
|
681 |
|
8,213 |
|
9,194 |
|
1,283 |
| |
Less: Interest income |
|
(634) |
|
(640) |
|
(609) |
|
(85) |
|
(1,226) |
|
(1,249) |
|
(174) |
| |
Add: Interest expense |
|
514 |
|
286 |
|
265 |
|
37 |
|
1,013 |
|
551 |
|
77 |
| |
Add: Other expense/(income) |
|
183 |
|
(1,137) |
|
(1,114) |
|
(155) |
|
(576) |
|
(2,251) |
|
(314) |
| |
Add: Income tax expense |
|
693 |
|
638 |
|
998 |
|
139 |
|
1,357 |
|
1,636 |
|
228 |
| |
Less: Equity in (income)/loss of affiliates |
|
(1,089) |
|
102 |
|
(318) |
|
(44) |
|
(1,911) |
|
(216) |
|
(30) |
| |
Income from operations |
|
3,555 |
|
3,563 |
|
4,102 |
|
573 |
|
6,870 |
|
7,665 |
|
1,070 |
| |
Add: Share-based compensation |
|
674 |
|
480 |
|
566 |
|
78 |
|
1,124 |
|
1,046 |
|
146 |
| |
Add: Depreciation and amortization |
|
207 |
|
204 |
|
212 |
|
29 |
|
416 |
|
416 |
|
58 |
| |
Adjusted EBITDA |
|
4,436 |
|
4,247 |
|
4,880 |
|
680 |
|
8,410 |
|
9,127 |
|
1,274 |
| |
Adjusted EBITDA margin |
|
35 % |
|
31 % |
|
33 % |
|
33 % |
|
34 % |
|
32 % |
|
32 % |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income attributable to Trip Group Limited |
|
3,833 |
|
4,277 |
|
4,846 |
|
676 |
|
8,145 |
|
9,123 |
|
1,273 |
| |
Add: Share-based compensation |
|
674 |
|
480 |
|
566 |
|
78 |
|
1,124 |
|
1,046 |
|
146 |
| |
Add: Loss/(gain) from fair value changes of equity securities |
|
435 |
|
(526) |
|
(447) |
|
(62) |
|
(244) |
|
(973) |
|
(136) |
| |
Add: Tax effects on fair value changes of equity securities investments and exchangeable senior notes |
|
43 |
|
(43) |
|
46 |
|
7 |
|
15 |
|
3 |
|
0 |
| |
Non-GAAP net income attributable to Trip Group Limited |
|
4,985 |
|
4,188 |
|
5,011 |
|
699 |
|
9,040 |
|
9,199 |
|
1,283 |
| |
Weighted average ordinary shares outstanding- |
|
687,977,626 |
|
702,144,923 |
|
695,705,348 |
|
695,705,348 |
|
682,766,701 |
|
698,925,198 |
|
698,925,198 |
| |
Non-GAAP Diluted income per share |
|
7.25 |
|
5.96 |
|
7.20 |
|
1.01 |
|
13.24 |
|
13.16 |
|
1.84 |
| |
Non-GAAP Diluted income per ADS |
|
7.25 |
|
5.96 |
|
7.20 |
|
1.01 |
|
13.24 |
|
13.16 |
|
1.84 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Notes for all the condensed consolidated financial schedules presented: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Note 1: The conversion of Renminbi (RMB) into U.S. dollars (USD) is based on the certified exchange rate of USD1.00=RMB7.1636 on June 30, 2025 published by the Federal Reserve Board. |
SOURCE Trip Group Limited
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE? 440k+Newsrooms &
Influencers 9k+
Digital Media
Outlets 270k+
Journalists
Opted In GET STARTED
Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment