Trip.com Group Limited Reports Unaudited Fourth Quarter and Full Year of 2025 Financial Results

    0
    42

    SINGAPORE, Feb. 26, 2026 /PRNewswire/ — Trip.com Group Limited (Nasdaq: TCOM; HKEX: 9961) ("Trip.com Group" or the "Company"), a leading global one-stop travel service provider of accommodation reservation, transportation ticketing, packaged tours, and corporate travel management, today announced its unaudited financial results for the fourth quarter and full year of 2025.

    Key Highlights for the Fourth Quarter and Full Year of 2025

    • International business delivered solid growth across all segments in 2025
      –  Overall bookings on the Company’s international OTA platform increased by around 60% year-over-year.
      –  The Company served approximately 20 million inbound travelers during the year.

    "Travel is more than an industry; it is an essential economic infrastructure that enables connection, mobility, and shared growth," said James Liang, Executive Chairman. "Inbound travel plays a meaningful role in expanding opportunity and contributing to local communities. Guided by a customer-centric and trust-based approach, we continue to scale our efforts. By investing consistently in inbound tourism, social responsibility initiatives, and AI innovations, we are building a resilient foundation for sustainable long-term development."

    "The travel market demonstrated strong resilience in 2025," said Jane Sun, Chief Executive Officer. "Inbound travel remains a key growth driver, contributing to economic growth and creating job opportunities for young talents and industry partners. We support this momentum by empowering and closely collaborating with local partners to generate incremental demand and long-term value. Following our "Globalization and Great Quality" strategy, we continue to work closely with merchants, destinations, and communities to build a dynamic travel ecosystem grounded in shared, sustainable success."

    Fourth Quarter and Full Year of 2025 Financial Results and Business Updates

    For the fourth quarter of 2025, Trip.com Group reported net revenue of RMB15.4 billion (US$2.2 billion), representing a 21% increase from the same period in 2024, primarily driven by resilient travel demand. Net revenue for the fourth quarter of 2025 decreased by 16% from the previous quarter, primarily due to seasonality.

    For the full year of 2025, net revenue was RMB62.4 billion (US$8.9 billion), representing a 17% increase from 2024.

    Accommodation reservation revenue for the fourth quarter of 2025 was RMB6.3 billion (US$899 million), representing a 21% increase from the same period in 2024, primarily driven by an increase in accommodation reservations. Accommodation reservation revenue for the fourth quarter of 2025 decreased by 22% from the previous quarter, primarily due to seasonality.

    For the full year of 2025, accommodation reservation revenue was RMB26.1 billion (US$3.7 billion), representing a 21% increase from 2024. The accommodation reservation revenue accounted for 42% of the total revenue in 2025.

    Transportation ticketing revenue for the fourth quarter of 2025 was RMB5.4 billion (US$768 million), representing a 12% increase from the same period in 2024, primarily driven by an increase in transportation reservations. Transportation ticketing revenue for the fourth quarter of 2025 decreased by 15% from the previous quarter, primarily due to seasonality.

    For the full year of 2025, transportation ticketing revenue was RMB22.5 billion (US$3.2 billion), representing an 11% increase from 2024. The transportation ticketing revenue accounted for 36% of the total revenue in 2025.

    Packaged-tour revenue for the fourth quarter of 2025 was RMB1.1 billion (US$151 million), representing a 21% increase from the same period in 2024, primarily driven by an increase in packaged-tour reservations. Packaged-tour revenue for the fourth quarter of 2025 decreased by 34% from the previous quarter, primarily due to seasonality.

    For the full year of 2025, packaged-tour revenue was RMB4.7 billion (US$670 million), representing an 8% increase from 2024. The packaged-tour revenue accounted for 7% of the total revenue in 2025.

    Corporate travel revenue for the fourth quarter of 2025 was RMB808 million (US$116 million), representing a 15% increase from the same period in 2024 and a 7% increase from the previous quarter, primarily driven by an increase in corporate travel reservations.

    For the full year of 2025, corporate travel revenue was RMB2.8 billion (US$405 million), representing a 13% increase from 2024. The corporate travel revenue accounted for 5% of the total revenue in 2025.

    Cost of revenue for the fourth quarter of 2025 increased by 23% to RMB3.2 billion (US$463 million) from the same period in 2024 and decreased by 4% from the previous quarter, which was generally in line with the fluctuations in net revenue from the respective periods. Cost of revenue as a percentage of net revenue was 21% for the fourth quarter of 2025.

    For the full year of 2025, cost of revenue was RMB12.1 billion (US$1.7 billion), representing a 21% increase from 2024. Cost of revenue as a percentage of net revenue was 19% in 2025.

    Product development expenses for the fourth quarter of 2025 increased by 19% to RMB4.0 billion (US$576 million) from the same period in 2024 and decreased by 1% from the previous quarter, primarily due to the fluctuations in product development personnel related expenses. Product development expenses as a percentage of net revenue were 26% for the fourth quarter of 2025.

    For the full year of 2025, product development expenses increased by 15% to RMB15.1 billion (US$2.2 billion) from 2024. Product development expenses as a percentage of net revenue were 24% in 2025.

    Sales and marketing expenses for the fourth quarter of 2025 increased by 30% to RMB4.4 billion (US$629 million) from the same period in 2024 and increased by 5% from the previous quarter, primarily due to the increase in expenses relating to sales and marketing promotion activities. Sales and marketing expenses as a percentage of net revenue were 29% for the fourth quarter of 2025.

    For the full year of 2025, sales and marketing expenses increased by 25% to RMB14.9 billion (US$2.1 billion) from 2024. Sales and marketing expenses as a percentage of net revenue were 24% in 2025.

    General and administrative expenses for the fourth quarter of 2025 increased by 16% to RMB1.2 billion (US$171 million) from the same period in 2024 and increased by 5% from the previous quarter, primarily due to an increase in general and administrative personnel related expenses. General and administrative expenses as a percentage of net revenue were 8% for the fourth quarter of 2025.

    For the full year of 2025, general and administrative expenses increased by 9% to RMB4.5 billion (US$640 million) from 2024. General and administrative expenses as a percentage of net revenue were 7% in 2025.

    Income tax expense for the fourth quarter of 2025 was RMB835 million (US$119 million), compared to RMB526 million for the same period in 2024 and RMB3.3 billion for the previous quarter. The quarter-over-quarter decrease was due to higher taxable income recorded in the previous quarter primarily derived from gain from investments recorded in other (expense)/income. The change in Trip.com Group’s effective tax rate was primarily due to the combined impacts of changes in respective profitability of its subsidiaries with different tax rates, changes in deferred tax liabilities relating to withholding tax, certain non-taxable income or loss resulting from the fair value changes in equity securities investments and exchangeable senior notes recorded in other (expense)/income, changes in valuation allowance provided for deferred tax assets, and tax arising from the partial disposal of certain investment in accordance with the local indirect transfer tax rules.

    For the full year of 2025, income tax expense was RMB5.8 billion (US$832 million), compared to RMB2.6 billion in 2024. The increase was primarily due to the income tax expense related to the gain from investments recorded in other (expense)/income.

    Net income for the fourth quarter of 2025 was RMB4.3 billion (US$613 million), compared to RMB2.2 billion for the same period in 2024 and RMB19.9 billion for the previous quarter. The quarter-over-quarter decrease was primarily due to the gain from investments recorded in other (expense)/income in the previous quarter. Adjusted EBITDA for the fourth quarter of 2025 was RMB3.4 billion (US$490 million), compared to RMB3.0 billion for the same period in 2024 and RMB6.3 billion for the previous quarter.

    For the full year of 2025, net income was RMB33.4 billion (US$4.8 billion), compared to RMB17.2 billion in 2024. The increase was primarily due to the gain from investments recorded in other (expense)/income in the amount of RMB19.9 billion (US$ 2.8 billion) in 2025, compared to RMB1.1 billion in 2024. 

    Net income attributable to Trip.com Group’s shareholders for the fourth quarter of 2025 was RMB4.3 billion (US$614 million), compared to RMB2.2 billion for the same period in 2024 and RMB19.9 billion for the previous quarter. The quarter-over-quarter decrease was primarily due to the gain from investments recorded in other (expense)/income in the previous quarter. Excluding share-based compensation charges, fair value changes of equity securities investments and exchangeable senior notes recorded in other (expense)/income, and their tax effects, non-GAAP net income attributable to Trip.com Group’s shareholders for the fourth quarter of 2025 was RMB3.5 billion (US$500 million), compared to RMB3.0 billion for the same period in 2024 and RMB19.2 billion for the previous quarter. The quarter-over-quarter decrease was primarily due to other investments-related gain recorded in other (expense)/income in the previous quarter.

    For the full year of 2025, net income attributable to Trip.com Group’s shareholders was RMB33.3 billion (US$4.8 billion), compared to RMB17.1 billion in 2024. The increase was primarily due to the gain from investments recorded in other (expense)/income in the amount of RMB19.9 billion (US$ 2.8 billion) in 2025, compared to RMB1.1 billion in 2024. Excluding share-based compensation charges, fair value changes of equity securities investments and exchangeable senior notes recorded in other (expense)/income, and their tax effects, non-GAAP net income attributable to Trip.com Group’s shareholders was RMB31.8 billion (US$4.6 billion) in 2025, compared to RMB18.0 billion in 2024. The increase was primarily due to other investments-related gain recorded in other (expense)/income in the amount of RMB15.9 billion (US$ 2.3 billion) in 2025, compared to RMB61 million in 2024. 

    Diluted earnings per ordinary share and per ADS was RMB6.11 (US$0.87) for the fourth quarter of 2025. Excluding share-based compensation charges, fair value changes of equity securities investments and exchangeable senior notes recorded in other (expense)/income, and their tax effects, non-GAAP diluted earnings per ordinary share and per ADS was RMB4.97 (US$0.71) for the fourth quarter of 2025. Each ADS currently represents one ordinary share of the Company.

    For the full year of 2025, diluted earnings per share and per ADS was RMB47.67 (US$6.82). Excluding share-based compensation charges, fair value changes of equity securities investments and exchangeable senior notes recorded in other (expense)/income, and their tax effects, non-GAAP diluted earnings per share and per ADS was RMB45.59 (US$6.52).

    As of December 31, 2025, the balance of cash and cash equivalents, restricted cash, short-term investment, and held to maturity time deposit and financial products was RMB105.8 billion (US$15.1 billion).

    Board Composition Changes

    The Company today announced a series of changes to its board of directors, effective February 25, 2026.

    Mr. Min Fan has resigned from his positions as a director and the president of the Company, and Mr. Qi Ji has resigned from his position as a director. As co-founders of the Company, Mr. Fan and Mr. Ji have made foundational and immeasurable contributions to its inception, growth, and success. The board expresses its most sincere gratitude and deepest appreciation for their vision, extraordinary leadership, and years of dedicated service.

    Concurrently, the Company announced the appointments of Ms. May Yihong Wu and Ms. Iris Yang Xiao as new independent directors. These appointments reflect the board’s ongoing commitment to maintaining diverse expertise and fresh perspectives, positioning it to effectively guide the Company’s evolving strategy and oversee future opportunities and risks.

    Additionally, Mr. Gabriel Li has been appointed to serve on the compensation committee of the board of directors.

    Ms. May Yihong Wu has been serving as an independent director, the chairwoman of the audit committee and a member of the compensation committee of MakeMyTrip Limited (Nasdaq: MMYT) since May 2024, an independent non-executive director and chairwoman of the audit committee of Alibaba Health Information Technology Limited (HKEX: 0241) since August 2023, an independent non-executive director and chairwoman of the audit committee of Swire Properties Limited (HKEX: 1972) since May 2017, and an independent director and a member of the corporate governance and nominating committee of Noah Holdings Limited (Nasdaq: NOAH; HKEX: 6686) since November 2010, where she was also a member of the compensation committee from November 2010 to May 2015 and has been the chairwoman of the compensation committee since May 2015. From July 2019 to May 2023, Ms. Wu also served as a board adviser of Homeinns Hotel Group, where she also served as the chief strategy officer from May 2010 to June 2019 and chief financial officer from July 2006 to April 2010. Ms. Wu holds an MBA degree from the Kellogg School of Management at Northwestern University, a master’s degree in economics from Brooklyn College of the City University of New York, and a bachelor’s degree in biochemistry from Fudan University.

    Ms. Iris Yang Xiao served as an investment analyst of Capital International Investors, Hong Kong from June 2020 to June 2025. Prior to that, Ms. Xiao worked at Principal Global Investors from March 2013 to March 2020, including as a portfolio manager and as an equity analyst. Prior to that, Ms. Xiao served as a portfolio manager of Ping An of China Asset Management from March 2010 to February 2013. Ms. Xiao holds a bachelor’s degree in international economics and trade from Shanghai Jiao Tong University and a master’s degree in global finance from the New York University Stern Business School and the Hong Kong University of Science and Technology.

    According to the Company’s current articles of association, each of Ms. Wu and Ms. Xiao will hold office as a director of the Company until the first annual general meeting following her appointment, at which point she will be eligible for re-election.

    Recent Development

    In January 2026, the Company received a notice of an investigation from the State Administration for Market Regulation ("SAMR") that it had commenced an investigation pursuant to the PRC Anti-monopoly Law. The investigation is ongoing and the Company is fully cooperating with the SAMR. The Company will continue to actively communicate with the SAMR on compliance with regulatory requirements. The Company cannot predict the status or results of the investigation as of now, and will provide further updates when the investigation is concluded. The Company’s business operations remain normal. The Company remain fully committed to providing high-quality products and services to users and partners worldwide.

    Conference Call

    Trip.com Group’s management team will host a conference call at 7:00 PM on February 25, 2026, U.S. Eastern Time (or 8:00 AM on February 26, 2026, Hong Kong Time) following this announcement.

    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/BI5133b541361040a6adb984eec1e12037

    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 U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "may," "will," "expect," "anticipate," "future," "intend," "plan," "believe," "estimate," "is/are likely to," "confident," or other similar statements. Among other things, quotations from management in this press release, as well as Trip.com Group’s strategic and operational plans, contain forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, severe or prolonged downturn in the global or Chinese economy, general declines or disruptions in the travel industry, volatility in the trading price of Trip.com Group’s ADSs or shares, Trip.com Group’s reliance on its relationships and contractual arrangements with travel suppliers and strategic alliances, failure to compete against new and existing competitors, failure to successfully manage current growth and potential future growth, risks associated with any strategic investments or acquisitions, seasonality in the travel industry in the relevant jurisdictions where Trip.com Group operates, failure to successfully develop Trip.com Group’s existing or future business lines, damage to or failure of Trip.com Group’s infrastructure and technology, loss of services of Trip.com Group’s key executives, adverse changes in economic and business conditions in the relevant jurisdictions where Trip.com Group operates, any regulatory developments in laws, regulations, rules, policies or guidelines applicable to Trip.com Group, any investigation, enforcement or legal/administrative proceeding against Trip.com Group in connection with its business operation and other risks outlined in Trip.com Group’s filings with the U.S. Securities and Exchange Commission or the Stock Exchange of Hong Kong Limited. All information provided in this press release and in the attachments is as of the date of the issuance, and Trip.com Group does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

    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 (expense)/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 (expense)/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 Asia, and increasingly for travelers around the world, to explore travel, get inspired, make informed and cost-effective travel bookings, enjoy hassle-free on-the-go support, and share travel experience. Founded in 1999 and listed on Nasdaq in 2003 and HKEX in 2021, the Company currently operates under a portfolio of brands, including Ctrip, Qunar, Trip.com, and Skyscanner, with the mission "to pursue the perfect trip for a better world."

    For further information, please contact:

    Investor Relations
    Trip.com Group Limited
    Email: iremail@trip.com

     

    Trip.com Group Limited

    Unaudited Consolidated Balance Sheets

    (In millions, except share and per share data)

    December 31, 2024

    December 31, 2025

    December 31, 2025

    RMB (million)

    RMB (million)

    USD (million)

    ASSETS

    Current assets:

    Cash, cash equivalents and restricted cash

    51,093

    46,451

    6,642

    Short-term investments

    28,475

    32,007

    4,577

    Accounts receivable, net 

    12,459

    15,241

    2,179

    Prepayments and other current assets 

    20,093

    27,351

    3,911

    Total current assets

    112,120

    121,050

    17,309

    Property, equipment and software

    5,053

    5,445

    779

    Intangible assets and land use rights

    12,840

    13,013

    1,861

    Right-of-use asset

    755

    881

    126

    Investments (Includes held to maturity time deposit and

    financial products of RMB10,453 million and RMB27,302

    million as of December 31,2024 and December 31, 2025,

    respectively)

    47,194

    61,375

    8,777

    Goodwill

    60,911

    62,268

    8,904

    Other long-term assets

    454

    600

    86

    Deferred tax asset

    3,254

    2,755

    394

    Total assets

    242,581

    267,387

    38,236

    LIABILITIES

    Current liabilities:

    Short-term debt and current portion of long-term debt

    19,433

    19,335

    2,765

    Accounts payable

    16,578

    19,150

    2,738

    Advances from customers

    18,029

    18,185

    2,600

    Other current liabilities

    19,970

    21,499

    3,074

    Total current liabilities

    74,010

    78,169

    11,177

    Deferred tax liability

    4,098

    3,949

    565

    Long-term debt

    20,134

    11,430

    1,634

    Long-term lease liability

    561

    585

    84

    Other long-term liabilities

    296

    654

    94

    Total liabilities

    99,099

    94,787

    13,554

    MEZZANINE EQUITY

    743

    131

    19

    SHAREHOLDERS’ EQUITY

    Total Trip.com Group Limited shareholders’ equity

    141,807

    170,818

    24,427

    Non-controlling interests

    932

    1,651

    236

    Total shareholders’ equity

    142,739

    172,469

    24,663

    Total liabilities, mezzanine equity and

    shareholders’ equity

    242,581

    267,387

    38,236

     

     

    Trip.com Group Limited

    Unaudited Consolidated Statements of Income

    (In millions, except share and per share data)

    Three Months Ended

    Year Ended

    December 31, 2024

    September 30, 2025

    December 31, 2025

    December 31, 2025

    December 31, 2024

    December 31, 2025

    December 31, 2025

    RMB (million)

    RMB (million)

    RMB (million)

    USD (million)

    RMB (million)

    RMB (million)

    USD (million)

    Revenue:

      Accommodation reservation 

    5,178

    8,047

    6,287

    899

    21,612

    26,100

    3,732

      Transportation ticketing 

    4,780

    6,306

    5,368

    768

    20,301

    22,489

    3,216

      Packaged-tour 

    870

    1,606

    1,056

    151

    4,336

    4,688

    670

      Corporate travel

    702

    756

    808

    116

    2,502

    2,829

    405

      Others

    1,238

    1,652

    1,910

    273

    4,626

    6,404

    916

      Total revenue

    12,768

    18,367

    15,429

    2,207

    53,377

    62,510

    8,939

      Less: Sales tax and surcharges

    (24)

    (29)

    (31)

    (4)

    (83)

    (101)

    (14)

      Net revenue

    12,744

    18,338

    15,398

    2,203

    53,294

    62,409

    8,925

      Cost of revenue

    (2,640)

    (3,359)

    (3,240)

    (463)

    (9,990)

    (12,122)

    (1,733)

      Gross profit

    10,104

    14,979

    12,158

    1,740

    43,304

    50,287

    7,192

      Operating expenses:

      Product development *

    (3,397)

    (4,083)

    (4,028)

    (576)

    (13,139)

    (15,136)

    (2,164)

      Sales and marketing *

    (3,373)

    (4,181)

    (4,398)

    (629)

    (11,902)

    (14,904)

    (2,131)

      General and administrative *

    (1,033)

    (1,141)

    (1,198)

    (171)

    (4,086)

    (4,474)

    (640)

      Total operating expenses

    (7,803)

    (9,405)

    (9,624)

    (1,376)

    (29,127)

    (34,514)

    (4,935)

      Income from operations

    2,301

    5,574

    2,534

    364

    14,177

    15,773

    2,257

      Interest income 

    517

    675

    679

    97

    2,341

    2,603

    372

      Interest expense

    (323)

    (183)

    (115)

    (16)

    (1,735)

    (849)

    (121)

      Other (expense)/income

    (137)

    17,032

    2,038

    291

    2,220

    21,321

    3,049

      Income before income tax

      expense and equity in

      income/(loss) of affiliates

    2,358

    23,098

    5,136

    736

    17,003

    38,848

    5,557

      Income tax expense

    (526)

    (3,344)

    (835)

    (119)

    (2,604)

    (5,815)

    (832)

      Equity in income/(loss) of affiliates

    359

    165

    (28)

    (4)

    2,828

    353

    50

      Net income

    2,191

    19,919

    4,273

    613

    17,227

    33,386

    4,775

      Net (income)/loss attributable to

      non-controlling interests and

      mezzanine classified non-

      controlling interests

    (34)

    (29)

    8

    1

    (160)

    (92)

    (13)

      Net income attributable to

      Trip.com Group Limited

    2,157

    19,890

    4,281

    614

    17,067

    33,294

    4,762

      Earnings per ordinary share 

    – Basic

    3.28

    30.36

    6.53

    0.93

    26.10

    50.62

    7.24

    – Diluted

    3.09

    28.61

    6.11

    0.87

    24.78

    47.67

    6.82

      Earnings per ADS 

    – Basic

    3.28

    30.36

    6.53

    0.93

    26.10

    50.62

    7.24

    – Diluted

    3.09

    28.61

    6.11

    0.87

    24.78

    47.67

    6.82

      Weighted average ordinary shares

      outstanding 

    – Basic

    656,190,044

    655,036,191

    655,910,664

    655,910,664

    654,035,399

    657,754,190

    657,754,190

    – Diluted

    698,171,269

    695,035,857

    700,452,261

    700,452,261

    688,704,882

    698,378,891

    698,378,891

      * Share-based compensation included in Operating expenses above is as follows:

        Product development 

    219

    257

    304

    43

    976

    1,039

    149

        Sales and marketing 

    40

    55

    67

    10

    171

    216

    31

        General and administrative 

    200

    248

    293

    42

    895

    1,015

    145

     

     

    Trip.com Group Limited

    Unaudited Reconciliation of  GAAP and Non-GAAP Results

    (In millions, except %, share and per share data)

    Three Months Ended

    Year Ended

    December 31, 2024

    September 30, 2025

    December 31, 2025

    December 31, 2025

    December 31, 2024

    December 31, 2025

    December 31, 2025

    RMB (million)

    RMB (million)

    RMB (million)

    USD (million)

    RMB (million)

    RMB (million)

    USD (million)

    Net income

    2,191

    19,919

    4,273

    613

    17,227

    33,386

    4,775

    Less: Interest income

    (517)

    (675)

    (679)

    (97)

    (2,341)

    (2,603)

    (372)

    Add: Interest expense

    323

    183

    115

    16

    1,735

    849

    121

    Add: Other expense/(income)

    137

    (17,032)

    (2,038)

    (291)

    (2,220)

    (21,321)

    (3,049)

    Add: Income tax expense

    526

    3,344

    835

    119

    2,604

    5,815

    832

    Less: Equity in (income)/loss of affiliates

    (359)

    (165)

    28

    4

    (2,828)

    (353)

    (50)

    Income from operations

    2,301

    5,574

    2,534

    364

    14,177

    15,773

    2,257

    Add: Share-based compensation

    459

    560

    664

    95

    2,042

    2,270

    325

    Add: Depreciation and amortization

    220

    212

    217

    31

    851

    845

    121

    Adjusted EBITDA

    2,980

    6,346

    3,415

    490

    17,070

    18,888

    2,703

    Adjusted EBITDA margin

    23 %

    35 %

    22 %

    22 %

    32 %

    30 %

    30 %

    Net income attributable to Trip.com Group Limited

    2,157

    19,890

    4,281

    614

    17,067

    33,294

    4,762

    Add: Share-based compensation

    459

    560

    664

    95

    2,042

    2,270

    325

    Add: Loss/(gain) from fair value changes of equity securities

    investments and exchangeable senior notes

    438

    (1,308)

    (1,673)

    (239)

    (1,082)

    (3,954)

    (565)

    Add: Tax effects on fair value changes of equity securities

    investments and exchangeable senior notes

    (16)

    14

    212

    30

    14

    229

    33

    Non-GAAP net income attributable to Trip.com Group Limited

    3,038

    19,156

    3,484

    500

    18,041

    31,839

    4,555

    Weighted average ordinary shares outstanding-
     Diluted-non GAAP 

    698,171,269

    695,035,857

    700,452,261

    700,452,261

    688,704,882

    698,378,891

    698,378,891

    Non-GAAP Diluted income per share 

    4.35

    27.56

    4.97

    0.71

    26.20

    45.59

    6.52

    Non-GAAP Diluted income per ADS 

    4.35

    27.56

    4.97

    0.71

    26.20

    45.59

    6.52

    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=RMB6.9931 on December 31, 2025 published by the Federal Reserve Board.