Earnings release
Page 1
Exhibit 99.1 MAKEMYTRIP LIMITED ANNOUNCES FISCAL 2026 THIRD QUARTER RESULTS Gurugram, India and New York, January 21, 2026 — MakeMyTrip Limited (NASDAQ: MMYT), India’s leading travel service provider, today announced its unaudited interim financial and operating results for its fiscal third quarter ended December 31, 2025. (in thousands) For the three months ended December 31, 2024 For the three months ended December 31, 2025 YoY Change YoY Change in constant currency For the nine months ended December 31, 2024 For the nine months ended December 31, 2025 YoY Change YoY Change in constant currency Financial Summary as per IFRS Revenue $ 267,362 $ 295,688 10.6% 15.4% $ 732,874 $ 793,875 8.3% 12.0% Air Ticketing $ 61,336 $ 60,068 -2.1% 2.7% $ 179,901 $ 181,222 0.7% 4.4% Hotels and Packages $ 147,089 $ 161,418 9.7% 14.4% $ 397,133 $ 411,295 3.6% 7.0% Bus Ticketing $ 31,836 $ 37,086 16.5% 21.2% $ 85,861 $ 109,327 27.3% 31.2% Others $ 27,101 $ 37,116 37.0% 43.3% $ 69,979 $ 92,031 31.5% 36.5% Results from Operating Activities $ 34,687 $ 40,889 17.9% $ 88,657 $ 115,687 30.5% Profit for the period $ 27,069 $ 7,284 -73.1% $ 66,054 $ 27,351 -58.6% Financial Summary as per non-IFRS measures Adjusted Margin Air Ticketing $ 93,762 $ 107,880 15.1% 20.4% $ 278,900 $ 307,758 10.3% 14.3% Hotels and Packages $ 121,860 $ 133,175 9.3% 14.6% $ 319,869 $ 360,873 12.8% 17.2% Bus Ticketing $ 35,028 $ 42,411 21.1% 26.1% $ 94,492 $ 122,753 29.9% 34.0% Others $ 19,792 $ 27,533 39.1% 45.5% $ 51,107 $ 69,528 36.0% 41.1% Adjusted Operating Profit $ 46,004 $ 50,707 10.2% $ 122,610 $ 142,234 16.0% Adjusted Net Profit $ 44,910 $ 51,381 14.4% $ 130,120 $ 137,162 5.4% Gross Bookings $ 2,612,414 $ 2,784,514 6.6% 11.8% $ 7,250,001 $ 7,840,311 8.1% 12.4% Air Ticketing $ 1,528,854 $ 1,534,238 0.4% 5.3% $ 4,336,882 $ 4,393,933 1.3% 5.3% Hotels and Packages $ 681,474 $ 750,438 10.1% 15.9% $ 1,810,023 $ 2,022,167 11.7% 16.3% Bus Ticketing $ 328,859 $ 420,595 27.9% 33.2% $ 908,291 $ 1,198,870 32.0% 36.8% Other Transport Services $ 73,227 $ 79,243 8.2% 14.1% $ 194,805 $ 225,341 15.7% 20.5% Notes: (1) Constant currency refers to our financial results assuming constant foreign exchange rates for the current fiscal period based on the rates in effect during the comparable fiscal period in the prior fiscal year. This is a non-IFRS measure. For more information, see “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release. IFRS refers to International Financial Reporting Standards as issued by the International Accounting Standards Board (IASB). Reconciliations of IFRS measures to non-IFRS financial measures and operating results are included at the end of this release. (2) This is a non-IFRS measure. For more information, see “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release. Reconciliations of IFRS measures to non-IFRS financial measures and operating results are included at the end of this release. Financial Highlights for Fiscal 2026 Third Quarter (Year over Year (YoY) growth % is based on constant currency(1)) • Gross Bookings increased by 11.8% YoY in 3Q26 to $2,784.5 million. • Adjusted Margin(2) – Air Ticketing increased by 20.4% YoY in 3Q26 to $107.9 million. • Adjusted Margin(2) – Hotels and Packages increased by 14.6% YoY in 3Q26 to $133.2 million. • Adjusted Margin(2) – Bus Ticketing increased by 26.1% YoY in 3Q26 to $42.4 million. • Adjusted Margin(2) – Others increased by 45.5% YoY in 3Q26 to $27.5 million. • Adjusted Operating Profit(2) improved to $50.7 million in 3Q26 versus $46.0 million in 3Q25, reflecting an improvement of $4.7 million YoY. • Adjusted Net Profit(2) improved to $51.4 million in 3Q26 versus $44.9 million in 3Q25, reflecting an improvement of $6.5 million YoY. Rajesh Magow, Group Chief Executive Officer, MakeMyTrip, commenting on the results, said, “Our diversified product portfolio of transport and accommodation options helped us mitigate the impact of slower growth in the domestic air travel market and deliver strong overall growth in this seasonal quarter. We remain focused on expanding our wallet share with Indian travelers each quarter, with comprehensive and differentiated offerings for new and existing customers. We are also progressing well on our AI journey to continuously improve customer experience and to make our organisation more efficient and agile”. (1) (1) (2) (2) (2)
Page 2
Mohit Kabra, Group Chief Operating Officer, MakeMyTrip, commenting on the results, said, “Our ability to serve a wide range of travel demands, coupled with the rapid expansion of our ancillary services, has allowed us to deliver another quarter of strong performance. We also had a very successful launch of our first of its kind 'Travel Ka Mahurat Sale' campaign to push our offerings to tap into seasonal travel demand”. Fiscal 2026 Third Quarter Financial Results Revenue. We generated revenue of $295.7 million in the quarter ended December 31, 2025, an increase of 10.6% (15.4% in constant currency(1)) over revenue of $267.4 million in the quarter ended December 31, 2024, which was primarily attributable to the robust travel demand in India for both domestic and international outbound travel in the quarter ended December 31, 2025 as compared to the quarter ended December 31, 2024. This increase in revenue was primarily attributable to an increase of 9.7% (14.4% in constant currency) in revenue from our hotels and packages business, an increase of 16.5% (21.2% in constant currency) in revenue from our bus ticketing business, and an increase of 37.0% (43.3% in constant currency) in revenue from our others business, partially offset by a marginal decrease in revenue from our air ticketing business (an increase of 2.7% in constant currency), each as further described below. The table below summarizes our segment profitability in terms of revenue and Adjusted Margin in each segment. For more information on non-IFRS measures and segment profitability measures, see “About Key Performance Indicators and Non-IFRS Measures” and “Information About Reportable Segments” in our condensed consolidated interim financial statements included elsewhere in this release. For the three months ended December 31 Air ticketing Hotels and packages Bus ticketing Others 2024 2025 2024 2025 2024 2025 2024 2025 (Amounts in USD thousands) Revenue as per IFRS 61,336 60,068 147,089 161,418 31,836 37,086 27,101 37,116 Add: Customer inducement costs recorded as a reduction of revenue 32,426 47,812 44,059 49,621 3,192 5,325 781 417 Less: Service cost — — 69,288 77,864 — — 8,090 10,000 Adjusted Margin 93,762 107,880 121,860 133,175 35,028 42,411 19,792 27,533 Air Ticketing. Revenue from our air ticketing business was $60.1 million for the quarter ended December 31, 2025 compared to $61.3 million for the quarter ended December 31, 2024, a decline of 2.1%, resulting from the depreciation of the Indian rupee against the U.S. Dollar during the quarter ended December 31, 2025. Additionally, growth in revenue from our air ticketing business during the quarter ended December 31, 2025 was muted due to exceptional supply side constraints from Indian airline carriers in the domestic market. In constant currency terms, revenue from our air ticketing business increased by 2.7% for the quarter ended December 31, 2025 compared to the quarter ended December 31, 2024. Our Adjusted Margin – Air ticketing increased by 15.1% (20.4% in constant currency) to $107.9 million in the quarter ended December 31, 2025, from $93.8 million in the quarter ended December 31, 2024. Adjusted Margin – Air ticketing includes customer inducement costs of $47.8 million in the quarter ended December 31, 2025 and $32.4 million in the quarter ended December 31, 2024, recorded as a reduction of revenue. The increase in revenue (in constant currency) from our air ticketing business and Adjusted Margin – Air ticketing was primarily due to a marginal increase in gross bookings by 0.4% (5.3% in constant currency) primarily driven by a 4.9% increase in the number of air ticketing flight segments (excluding flight segments booked as a component of bookings for our Hotels and Packages segment) in the quarter ended December 31, 2025 as compared to the quarter ended December 31, 2024. Further, our Adjusted Margin % (defined as Adjusted Margin as a percentage of gross bookings) – Air ticketing increased to 7.0% in the quarter ended December 31, 2025 as compared to 6.1% in the quarter ended December 31, 2024. Hotels and Packages. Revenue from our hotels and packages business increased by 9.7% (14.4% in constant currency) to $161.4 million in the quarter ended December 31, 2025, from $147.1 million in the quarter ended December 31, 2024. Our Adjusted Margin – Hotels and packages increased by 9.3% (14.6% in constant currency) to $133.2 million in the quarter ended December 31, 2025 from $121.9 million in the quarter ended December 31, 2024. Adjusted Margin – Hotels and packages includes customer inducement costs of $49.6 million in the quarter ended December 31, 2025 and $44.1 million in the quarter ended December 31, 2024, recorded as a reduction of revenue. The increase in revenue from our hotels and packages business and Adjusted Margin – Hotels and packages was primarily due to an increase in gross bookings by 10.1% (15.9% in constant currency), which was primarily driven by a 20.3% increase in the number of hotel-room nights in the quarter ended December 31, 2025 as compared to the quarter ended December 31, 2024, primarily due to robust travel demand in India for both domestic and international outbound travel. Our Adjusted Margin % – Hotels and packages decreased marginally to 17.7% in the quarter ended December 31, 2025 as compared to 17.9% in the quarter ended December 31, 2024. (2)
Page 3
Bus Ticketing. Revenue from our bus ticketing business increased by 16.5% (21.2% in constant currency) to $37.1 million in the quarter ended December 31, 2025, from $31.8 million in the quarter ended December 31, 2024. Our Adjusted Margin – Bus ticketing increased by 21.1% (26.1% in constant currency) to $42.4 million in the quarter ended December 31, 2025 from $35.0 million in the quarter ended December 31, 2024. Adjusted Margin – Bus ticketing includes customer inducement costs of $5.3 million in the quarter ended December 31, 2025 and $3.2 million in the quarter ended December 31, 2024, recorded as a reduction of revenue. The increase in revenue from our bus ticketing business and Adjusted Margin – Bus ticketing was primarily due to an increase in gross bookings by 27.9% (33.2% in constant currency) driven by a 33.3% increase in the number of bus tickets travelled in the quarter ended December 31, 2025 as compared to the quarter ended December 31, 2024, primarily due to robust travel demand in India. Our Adjusted Margin % – Bus ticketing decreased to 10.1% in the quarter ended December 31, 2025 as compared to 10.7% in the quarter ended December 31, 2024. Others. Revenue from our others business increased by 37.0% (43.3% in constant currency) to $37.1 million in the quarter ended December 31, 2025, from $27.1 million in the quarter ended December 31, 2024. Our Adjusted Margin – Others increased by 39.1% (45.5% in constant currency) to $27.5 million in the quarter ended December 31, 2025 from $19.8 million in the quarter ended December 31, 2024. Adjusted Margin – Others includes customer inducement costs of $0.4 million in the quarter ended December 31, 2025 and $0.8 million in the quarter ended December 31, 2024, recorded as a reduction of revenue. The increase in revenue from our others business and Adjusted Margin – Others was primarily led by growth in our ancillary services and other travel services. Other Income. Other income was $0.07 million in the quarter ended December 31, 2025 and $0.04 million in the quarter ended December 31, 2024. Service Cost. Service cost increased by 13.6% to $87.9 million in the quarter ended December 31, 2025 from $77.4 million in the quarter ended December 31, 2024, primarily due to robust travel demand, particularly for our packages and car booking businesses in India, in the quarter ended December 31, 2025 as compared to the quarter ended December 31, 2024. Personnel Expenses. Personnel expenses increased by 1.0% to $40.1 million in the quarter ended December 31, 2025 from $39.7 million in the quarter ended December 31, 2024, primarily due to the annual wage increases effected in the quarter ended June 30, 2025, which was partially offset by the decrease in the share-based compensation costs in the quarter ended December 31, 2025 as compared to the quarter ended December 31, 2024. Marketing and Sales Promotion Expenses. Marketing and sales promotion expenses increased by 10.5% to $52.3 million in the quarter ended December 31, 2025 from $47.3 million in the quarter ended December 31, 2024, primarily due to an increase in variable costs and discretionary expenditures such as expenses on events and brand building initiatives. Additionally, we incurred customer inducement costs recorded as a reduction of revenue of $103.2 million in the quarter ended December 31, 2025 and $80.5 million in the quarter ended December 31, 2024. The details are as follows: For the three months ended December 31 2024 2025 (Amounts in USD thousands) Marketing and sales promotion expenses 47,345 52,339 Customer inducement costs recorded as a reduction of revenue 80,458 103,175 Other Operating Expenses. Other operating expenses increased by 9.9% to $67.6 million in the quarter ended December 31, 2025 from $61.5 million in the quarter ended December 31, 2024, primarily due to an increase in operating expenses, including distribution costs, website hosting charges, payment gateway charges and technology and maintenance expenses linked to an increase in bookings in the quarter ended December 31, 2025 as compared to the quarter ended December 31, 2024. Depreciation and Amortization. Our depreciation and amortization expenses were $7.0 million in the quarter ended December 31, 2025 and $6.8 million in the quarter ended December 31, 2024. Results from Operating Activities. As a result of the foregoing factors, our results from operating activities were a profit of $40.9 million in the quarter ended December 31, 2025 as compared to a profit of $34.7 million in the quarter ended December 31, 2024. Our Adjusted Operating Profit was $50.7 million in the quarter ended December 31, 2025 as compared to $46.0 million in the quarter ended December 31, 2024. For a description of the components and calculation of “Adjusted Operating Profit” and a reconciliation of this non-IFRS measure to the most directly comparable IFRS measure “Results from operating activities”, see “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release. Net Finance Costs. Our net finance costs were $27.7 million in the quarter ended December 31, 2025 as compared to $4.8 million in the quarter ended December 31, 2024, primarily due to an increase of $24.2 million in interest expense on financial liabilities measured at amortized cost related to convertible senior notes due 2030, which was partially offset by a decrease of $1.5 million in foreign exchange losses in the quarter ended December 31, 2025 as compared to the quarter ended December 31, 2024.
Page 5
Income Tax Expense. Our income tax expense was $5.9 million in the quarter ended December 31, 2025 as compared to $2.8 million in the quarter ended December 31, 2024, primarily due to an increase in tax expense resulting from an increase in our taxable income, which was partially offset by a reversal of deferred tax liabilities in the quarter ended December 31, 2025. Profit for the Period. As a result of the foregoing factors, our profit for the quarter ended December 31, 2025 was $7.3 million as compared to a profit of $27.1 million in the quarter ended December 31, 2024. Our Adjusted Net Profit was $51.4 million in the quarter ended December 31, 2025, as compared to $44.9 million in the quarter ended December 31, 2024. For a description of the components and calculation of “Adjusted Net Profit” and a reconciliation of this non-IFRS measure to the most directly comparable IFRS measure “Profit for the period”, see “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release. Diluted Earnings per Share. As a result of the foregoing factors, diluted earnings per share was $0.07 for the quarter ended December 31, 2025 as compared to diluted earnings per share of $0.23 in the quarter ended December 31, 2024. Our Adjusted Diluted Earnings per share was $0.52 in the quarter ended December 31, 2025 as compared to $0.39 in the quarter ended December 31, 2024. For a description of the components and calculation of “Adjusted Diluted Earnings per Share” and a reconciliation of this non-IFRS measure to the most directly comparable IFRS measure “Diluted earnings per share”, see “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release. Liquidity. As at December 31, 2025, cash and cash equivalents and term deposits (including restricted cash and cash equivalents and term deposits of $10.4 million) on our balance sheet was $830.0 million. As at December 31, 2025, we had $0.7 million in bank overdrafts. Recent Developments On December 19, 2025, the National Company Law Tribunal of India (“NCLT”) approved the composite scheme of amalgamation and arrangement between our wholly-owned Indian subsidiaries, MakeMyTrip (India) Private Limited (“MMT India”) and redBus India Private Limited (“redBus India”), pursuant to which redBus India will merge with MMT India. The merger will be effective following the filing of a certified copy of the NCLT order approving the scheme with the Registrar of Companies, National Capital Territory of Delhi and Haryana, which we expect to complete during the fiscal year ending March 31, 2026. Repurchases of Shares and Convertible Notes The Company’s share repurchase program, pursuant to which the Company can repurchase its ordinary shares at any price determined by its board of directors from time to time, is effective until March 31, 2030. Furthermore, the board of directors has authorized the Company to repurchase its convertible senior notes due 2028 (the “2028 Notes”) and its convertible senior notes due 2030 (the “2030 Notes”) from time to time through open market purchases, privately negotiated transactions with individual holders or otherwise, in accordance with applicable securities laws (including Rule 14e-5 of the U.S. Securities Exchange Act of 1934) which remains effective until March 31, 2030. The aggregate amount of ordinary shares, 2028 Notes and 2030 Notes that may be repurchased by the Company pursuant to this existing program shall not exceed $200.0 million, with a sub-limit of $100.0 million during each fiscal year. The price and timing of any such repurchases will depend on prevailing market conditions, liquidity requirements, contractual restrictions and other factors as determined by the board of directors from time to time. There can be no assurance that we will execute any such repurchase pursuant to this existing program. Pursuant to the repurchase program, during the third quarter of fiscal 2026, we repurchased 550,000 ordinary shares for an aggregate price of $41.5 million and an aggregate principal amount of $5.0 million in 2030 Notes at an aggregate price of $4.6 million from the open market. There were no repurchases of 2028 Notes during the third quarter of fiscal 2026. As at December 31, 2025, we had remaining authority to repurchase an aggregate of up to $153.9 million of our outstanding ordinary shares, 2028 Notes and 2030 Notes (with a sub- limit of $53.9 million for fiscal 2026). Conference Call MakeMyTrip will host a live Zoom webinar to discuss the Company’s results for the quarter ended December 31, 2025 beginning at 7:30 AM EDT or 6:00 PM IST on January 21, 2026 through the Company’s Investor Relations website at https://investors.makemytrip.com/. To participate, please use the following link https://makemytrip.zoom.us/webinar/register/WN_gO7KkRz_QtGP-8pARfPn1Q to register for the live event. Registered participants will receive a confirmation email containing the Zoom access link and alternative phone dial-in details. A replay of the event will be available on the “Investor Relations” section of the Company’s website at http://investors.makemytrip.com, approximately two hours after the conclusion of the live event.
Page 6
About Key Performance Indicators and Non-IFRS Measures We refer to certain non-IFRS measures in various places within this release, including “Adjusted Operating Profit”, “Adjusted Net Profit”, “Adjusted Diluted Earnings per Share” and constant currency results. Our key performance indicators are “Adjusted Margin” and “Adjusted Margin %” which are also non-IFRS measures referred to in various places within this release. We evaluate our financial performance in each of our reportable segments based on our key performance indicators, Adjusted Margin and Adjusted Margin %, which are non-IFRS measures and segment profitability measures. Adjusted Margin represents IFRS revenue after adding back customer inducement costs in the nature of customer incentives, customer acquisition costs and loyalty program costs which are reported as a reduction of revenue, and deducting the cost of procurement of services primarily relating to sales to customers where we act as the principal. Adjusted Margin % represents Adjusted Margin as a percentage of gross bookings. As certain parts of our revenues are recognized on a “net” basis when we are acting as an agent, and other parts of our revenue are recognized on a “gross” basis when we are acting as the principal, we evaluate our financial performance in each of our reportable segments based on Adjusted Margin, which is a non-IFRS measure and a segment profitability measure, as we believe that Adjusted Margin reflects the value addition of the travel services that we provide to our customers. Income from packages, including income on airline tickets sold to customers as a part of tours and packages is accounted for on a “gross” basis as the Company controls the services before such services are transferred to travelers. Revenue from the packages business which is accounted for on a “gross” basis represents the total amount paid by customers for these travel services and products, while our cost of procuring the relevant services and products for sale to our customers in this business is classified as service cost. Similarly, in our car bookings business, we generally recognize revenue on a “gross” basis. We also refer to Adjusted Operating Profit, Adjusted Net Profit and Adjusted Diluted Earnings per Share which are non-IFRS measures and most directly comparable to results from operating activities, profit for the period and diluted earnings per share for the period, respectively, each of which is an IFRS measure. We use financial measures that exclude share-based compensation costs, amortization of acquired intangibles, gain on discontinuation of equity-accounted investment, change in fair value of financial asset measured at fair value through profit or loss (“FVTPL”), share of loss of equity-accounted investees, interest expense on financial liabilities measured at amortized cost, and income tax expense for our internal management reporting, budgeting and decision making purposes, including comparing our operating results to that of our competitors. A limitation of using Adjusted Operating Profit, Adjusted Net Profit and Adjusted Diluted Earnings per Share instead of results from operating activities, profit for the period and diluted earnings per share calculated in accordance with IFRS as issued by the IASB is that these non-IFRS financial measures exclude a recurring cost, for example, share-based compensation. Management compensates for this limitation by providing specific information on the IFRS amounts excluded from Adjusted Operating Profit, Adjusted Net Profit and Adjusted Diluted Earnings per Share. Because of varying available valuation methodologies and subjective assumptions that companies can use when applying IFRS 2 “Share based payment,” management believes that providing non-IFRS measures that exclude such expense allows investors to make additional comparisons between our operating results and those of other companies. In addition, reconciliations of IFRS measures to non-IFRS financial measures and operating results are included at the end of this release. Constant currency results are financial measures that are not prepared in accordance with IFRS and assume constant currency exchange rates used for translation based on the rates in effect during the comparable period in the prior fiscal year. Because the impact of changing foreign currency exchange rates may not provide an accurate baseline for analyzing trends in our business, management believes that percentage growth in constant currency is an important metric for evaluating our operations. Constant currency is a non-IFRS measure and it should not be considered as a substitute for measures prepared in accordance with IFRS. We believe that our current calculations of Adjusted Operating Profit, Adjusted Net Profit, Adjusted Diluted Earnings per Share, Adjusted Margin, Adjusted Margin % and constant currency results represent a balanced approach to adjusting for the impact of certain discrete, unusual or non-cash items and other items such as customer inducement costs in the nature of customer incentives, customer acquisition costs and loyalty program costs, which we believe are representative of our operating results and provide useful information to investors and analysts. We believe that investors and analysts in our industry use these non-IFRS measures and key performance indicators to compare our company and our performance to that of our global peers. However, the presentation of these non-IFRS measures and key performance indicators are not meant to be considered in isolation or as a substitute for our consolidated financial results prepared in accordance with IFRS as issued by the IASB. These non-IFRS measures and key performance indicators may not be comparable to similarly titled measures reported by other companies due to potential differences in the method of calculation.
Page 7
Safe Harbor Statement This release contains certain statements concerning the Company’s future growth prospects and forward-looking statements, as defined in the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on the Company’s current expectations, assumptions, estimates and projections about the Company and its industry. These forward-looking statements are subject to various risks and uncertainties. Generally, these forward-looking statements can be identified by the use of forward-looking terminology such as “aim”, “anticipate”, “believe”, “continue”, “estimate”, “expect”, “is/are likely to”, “intend”, “may”, “potential”, “plan”, “project”, “should”, “seek”, “will”, or other similar expressions. Such statements include, among other things, quotations from management as well as the Company’s strategic and operational plans. 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, a slow-down of economic growth in India and the global economic downturn, general declines or disruptions in the travel industry, volatility in the trading price of the Company’s shares, the Company’s reliance on its relationships with travel suppliers and strategic alliances, failure to further increase the Company’s brand recognition to obtain new business partners and consumers, 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 India and overseas, failure to successfully develop the Company’s corporate travel business, damage to or failure of the Company’s infrastructure and technology, loss of services of the Company’s key executives, and inflation in India and in other countries. These and other factors are more fully discussed in the “Risk Factors” section of the Company’s 20-F dated June 16, 2025, filed with the United States Securities and Exchange Commission. All information provided in this release is provided as of the date of issuance of this release, and we do not undertake any obligation to update any forward-looking statement, except as required under applicable law. About MakeMyTrip Limited We own and operate well-recognized online travel brands, including MakeMyTrip, Goibibo and redBus. Through our primary websites, www.makemytrip.com, www.goibibo.com and www.redbus.in, and mobile platforms, travelers can research, plan and book a wide range of travel services and products in India and overseas. Our services include air ticketing, hotel and alternative accommodations bookings, holiday planning and packaging, bus ticketing, rail ticketing, car hire, activities and experiences, and ancillary travel requirements such as facilitating access to third-party travel insurance, forex services and visa processing. We provide our customers with access to all major domestic full-service and low-cost airlines operating in India and all major airlines operating to and from India, a comprehensive set of domestic accommodation properties in India and a wide selection of properties outside of India, tickets for Indian Railways and bus services operated through all major Indian bus operators. For more details, please contact: Vipul Garg Senior Vice President - Investor Relations MakeMyTrip Limited Vipul.garg@go-mmt.com
Page 8
MAKEMYTRIP LIMITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF FINANCIAL POSITION (UNAUDITED) (Amounts in USD thousands) As atMarch 31,2025 As atDecember 31,2025 Assets Property, plant and equipment 26,457 22,726 Intangible assets and goodwill 597,791 561,458 Trade and other receivables 8,879 10,087 Investment in equity-accounted investees 1,914 1,608 Other investments 972 2,581 Term deposits 2,130 15,858 Non-current tax assets, net 18,044 22,608 Deferred tax assets, net 106,431 76,415 Other non-current assets 402 70 Total non-current assets 763,020 713,411 Inventories 363 687 Contract assets 507 9,921 Current tax assets, net 9,140 — Trade and other receivables 141,143 160,025 Term deposits 252,286 380,217 Other current assets 152,931 161,334 Cash and cash equivalents 508,898 433,889 Total current assets 1,065,268 1,146,073 Total assets 1,828,288 1,859,484 Equity Share capital 56 48 Share premium 2,203,445 2,711,190 Other components of equity (71,003) 95,112 Accumulated deficit (929,868) (2,817,970) Total equity attributable to owners of the Company 1,202,630 (11,620) Non-controlling interests 5,347 4,268 Total equity 1,207,977 (7,352) Liabilities Loans and borrowings 13,895 1,176,282 Employee benefits 14,705 15,235 Contract liabilities and related payables 175 147 Deferred tax liabilities, net 2,526 45,846 Other non-current liabilities 12,396 11,401 Total non-current liabilities 43,697 1,248,911 Bank overdraft 536 728 Loans and borrowings 222,142 234,111 Trade and other payables 146,999 177,481 Contract liabilities and related payables 120,098 110,389 Other current liabilities 86,839 95,216 Total current liabilities 576,614 617,925 Total liabilities 620,311 1,866,836 Total equity and liabilities 1,828,288 1,859,484 # Loans and borrowings include lease liabilities amounting to $13.2 million as at December 31, 2025 (as at March 31, 2025: $15.4 million). (#) (#)
Page 9
MAKEMYTRIP LIMITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME (UNAUDITED) (Amounts in USD thousands, except per share data and share count) For the three months ended December 31 For the nine months ended December 31 2024 2025 2024 2025 Revenue Air ticketing 61,336 60,068 179,901 181,222 Hotels and packages 147,089 161,418 397,133 411,295 Bus ticketing 31,836 37,086 85,861 109,327 Other revenue 27,101 37,116 69,979 92,031 Total revenue 267,362 295,688 732,874 793,875 Other income 37 74 229 1,851 Service cost Procurement cost of hotels and packages services 69,288 77,864 191,850 189,887 Other cost of providing services 8,090 10,000 20,390 24,378 Personnel expenses 39,736 40,137 117,314 120,796 Marketing and sales promotion expenses 47,345 52,339 123,221 134,195 Other operating expenses 61,502 67,558 171,556 189,669 Depreciation and amortization 6,751 6,975 20,115 21,114 Results from operating activities 34,687 40,889 88,657 115,687 Finance income 6,634 6,825 21,098 20,616 Finance costs 11,437 34,537 24,714 88,165 Net finance income (costs) (4,803) (27,712) (3,616) (67,549)Share of loss of equity-accounted investees (19) (22) (108) (51) Profit before tax 29,865 13,155 84,933 48,087 Income tax expense (2,796) (5,871) (18,879) (20,736) Profit for the period 27,069 7,284 66,054 27,351 Other comprehensive income (loss), net of tax Items that will not be reclassified to profit or loss: Remeasurements of defined benefit liability — — (466) 95 Equity instruments at fair value through other comprehensive income (FVOCI) - net change in fair value — — (452) — — — (918) 95 Items that are or may be reclassified subsequently to profit or loss: Foreign currency translation differences on foreign operations (19,113) (9,623) (22,535) (44,883) Other comprehensive income (loss) for the period, net of tax (19,113) (9,623) (23,453) (44,788) Total comprehensive income (loss) for the period 7,956 (2,339) 42,601 (17,437) Profit (loss) attributable to: Owners of the Company 27,020 7,247 65,903 27,556 Non-controlling interests 49 37 151 (205) Profit for the period 27,069 7,284 66,054 27,351 Total comprehensive income (loss) attributable to: Owners of the Company 8,027 (2,311) 42,600 (16,973)Non-controlling interests (71) (28) 1 (464) Total comprehensive income (loss) for the period 7,956 (2,339) 42,601 (17,437) Earnings per share (in USD) Basic 0.24 0.07 0.59 0.27 Diluted 0.23 0.07 0.57 0.26 Weighted average number of shares (including Class B Shares) Basic 113,031,070 97,701,599 112,408,095 103,554,892 Diluted 115,448,770 99,324,836 114,775,785 105,309,524
Page 10
MAKEMYTRIP LIMITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY (UNAUDITED) (Amounts in USD thousands) Attributable to owners of the Company Other components of equity Share Capital Share Premium Equity Compone nt of Converti ble Notes Treasur y Shares Reserve Fair Value Reserves Share Based Payment Reserve Foreign Currency Translati on Reserve Accumul ated Deficit Total Non- Controlli ng Interests Total Equity Balance as at April 1, 2025 56 2,203, 445 31,122 (21,7 22) (84) 118,41 2 (198,7 31) (929,8 68) 1,202, 630 5,347 1,207,97 7 Total comprehensive income (loss) for the period Profit (loss) for the period — — — — — — — 27,556 27,556 (205) 27,351 Other comprehensive income (loss) Foreign currency translation differences — — — — — — (44,62 4) — (44,62 4) (259) (44,883) Remeasurements of defined benefit liability — — — — — — — 95 95 — 95 Total other comprehensive income (loss) — — — — — — (44,62 4) 95 (44,52 9) (259) (44,788) Total comprehensive income (loss) for the period — — — — — — (44,62 4) 27,651 (16,97 3) (464) (17,437) Transactions with owners of the Company Contributions by owners Share-based payment — — — — — 19,955 — — 19,955 96 20,051 Issue of ordinary shares on exercise of share based awards * 10,689 — — — (9,361) — — 1,328 — 1,328 Transfer to accumulated deficit on expiry of share based awards — — — — — (49) — 49 — — — Issue of convertible notes — — 241,72 8 — — — — — 241,72 8 — 241,728 Issue of ordinary shares 9 1,621, 010 — — — — — — 1,621, 019 — 1,621,01 9 Repurchase of own shares (17) (1,123, 954) — — — — — (1,914, 846) (3,038, 817) — (3,038,8 17) Repurchase of convertible notes — — (840) — — — — 361 (479) — (479) Treasury shares acquired — — — (41,4 89) — — — — (41,48 9) — (41,489) Total contributions by owners (8) 507,74 5 240,88 8 (41,4 89) — 10,545 — (1,914, 436) (1,196, 755) 96 (1,196,6 59) Changes in ownership interests Recognition of financial liability for acquisition of non-controlling interest — — — — — — — (1,822) (1,822) (711) (2,533) Change in fair value of financial liability for acquisition of non-controlling interests — — — — — — 795 505 1,300 — 1,300 Total changes in ownership interests — — — — — — 795 (1,317) (522) (711) (1,233) Total transactions with owners of the Company (8) 507,74 5 240,88 8 (41,4 89) — 10,545 795 (1,915, 753) (1,197, 277) (615) (1,197,8 92) Balance as at December 31, 2025 48 2,711, 190 272,01 0 (63,2 11) (84) 128,95 7 (242,5 60) (2,817, 970) (11,62 0) 4,268 (7,352) *less than 1
Page 11
MAKEMYTRIP LIMITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF CASH FLOWS (UNAUDITED) (Amounts in USD thousands) For the nine months ended December 31 2024 2025 Profit for the period 66,054 27,351 Adjustments for non-cash items 69,449 127,655 Changes in working capital (38,062) (18,909) Net cash generated from operating activities 97,441 136,097 Net cash used in investing activities (27,216) (139,760) Net cash generated from (used in) financing activities 943 (54,362) Increase (decrease) in cash and cash equivalents 71,168 (58,025) Cash and cash equivalents (net of bank overdraft) at beginning of the period 327,065 508,362 Effect of exchange rate fluctuations on cash held (7,540) (17,176) Cash and cash equivalents (net of bank overdraft) at end of the period 390,693 433,161
Page 12
MAKEMYTRIP LIMITED INFORMATION ABOUT REPORTABLE SEGMENTS (UNAUDITED) (Amounts in USD thousands) For the three months ended December 31 Reportable segments Air ticketing Hotels and packages Bus ticketing All other segments Total Particulars 2024 2025 2024 2025 2024 2025 2024 2025 2024 2025 Consolidated Revenue 61,336 60,068 147,08 9 161,41 8 31,836 37,086 27,101 37,116 267,36 2 295,688 Add: Customer inducement costs recorded as a reduction of revenue* 32,426 47,812 44,059 49,621 3,192 5,325 781 417 80,458 103,175 Less: Service cost — — 69,288 77,864 — — 8,090 10,000 77,378 87,864 Adjusted Margin 93,762 107,88 0 121,86 0 133,17 5 35,028 42,411 19,792 27,533 270,44 2 310,999 Other income 37 74 Personnel expenses (39,736) (40,137) Marketing and sales promotion expenses (47,345) (52,339) Customer inducement costs recorded as a reduction of revenue* (80,458) (103,17 5) Other operating expenses (61,502) (67,558) Depreciation and amortization (6,751) (6,975) Finance income 6,634 6,825 Finance costs (11,437) (34,537) Share of loss of equity-accounted investees (19) (22) Profit before tax 29,865 13,155 For the nine months ended December 31 Reportable segments Air ticketing Hotels and packages Bus ticketing All other segments Total Particulars 2024 2025 2024 2025 2024 2025 2024 2025 2024 2025 Consolidated Revenue 179,90 1 181,22 2 397,13 3 411,29 5 85,861 109,32 7 69,979 92,031 732,87 4 793,875 Add: Customer inducement costs recorded as a reduction of revenue* 98,999 126,53 6 114,58 6 139,46 5 8,631 13,426 1,518 1,875 223,73 4 281,302 Less: Service cost — — 191,85 0 189,88 7 — — 20,390 24,378 212,24 0 214,265 Adjusted Margin 278,90 0 307,75 8 319,86 9 360,87 3 94,492 122,75 3 51,107 69,528 744,36 8 860,912 Other income 229 1,851 Personnel expenses (117,31 4) (120,79 6) Marketing and sales promotion expenses (123,22 1) (134,19 5) Customer inducement costs recorded as a reduction of revenue* (223,73 4) (281,30 2) Other operating expenses (171,55 6) (189,66 9) Depreciation and amortization (20,115) (21,114) Finance income 21,098 20,616 Finance costs (24,714) (88,165) Share of loss of equity-accounted investees (108) (51) Profit before tax 84,933 48,087 * For purposes of reporting to the Chief Operating Decision Maker (CODM), the segment profitability measure i.e. Adjusted Margin represents IFRS revenue after adding back certain customer inducement costs in the nature of customer incentives, customer acquisition costs and loyalty program costs which are reported as a reduction of revenue and reducing service cost.
Page 13
MAKEMYTRIP LIMITED RECONCILIATION OF IFRS TO NON-IFRS FINANCIAL MEASURES AND KEY PERFORMANCE INDICATORS (Unaudited) (Amounts in USD thousands, except per share data) The following tables reconcile our revenue (an IFRS measure) to Adjusted Margin (a segment profitability measure) for the periods indicated: For the three months ended December 31 Air ticketing Hotels and packages Bus ticketing Others 2024 2025 2024 2025 2024 2025 2024 2025 Revenue as per IFRS 61,336 60,068 147,089 161,418 31,836 37,086 27,101 37,116 Add: Customer inducement costs recorded as a reduction of revenue 32,426 47,812 44,059 49,621 3,192 5,325 781 417 Less: Service cost — — 69,288 77,864 — — 8,090 10,000 Adjusted Margin 93,762 107,880 121,860 133,175 35,028 42,411 19,792 27,533 For the nine months ended December 31 Air ticketing Hotels and packages Bus ticketing Others 2024 2025 2024 2025 2024 2025 2024 2025 Revenue as per IFRS 179,901 181,222 397,133 411,295 85,861 109,327 69,979 92,031 Add: Customer inducement costs recorded as a reduction of revenue 98,999 126,536 114,586 139,465 8,631 13,426 1,518 1,875 Less: Service cost — — 191,850 189,887 — — 20,390 24,378 Adjusted Margin 278,900 307,758 319,869 360,873 94,492 122,753 51,107 69,528 The following table reconciles our results from operating activities (an IFRS measure) to Adjusted Operating Profit (a non-IFRS measure) for the periods indicated: Reconciliation of Adjusted Operating Profit For the three months ended December 31 For the nine months ended December 31 (Unaudited) 2024 2025 2024 2025 Results from operating activities as per IFRS 34,687 40,889 88,657 115,687 Add: Acquisition related intangibles amortization 2,845 2,757 8,595 8,446 Add: Employee share-based compensation costs 8,472 7,061 25,358 19,462 Less: Gain on discontinuation of equity accounted investment — — — (1,361) Adjusted Operating Profit 46,004 50,707 122,610 142,234 The following table reconciles our profit for the period (an IFRS measure) to Adjusted Net Profit (a non-IFRS measure) for the periods indicated: Reconciliation of Adjusted Net Profit For the three months ended December 31 For the nine months ended December 31 (Unaudited) 2024 2025 2024 2025 Profit for the period as per IFRS 27,069 7,284 66,054 27,351 Add: Acquisition related intangibles amortization 2,845 2,757 8,595 8,446 Add: Employee share-based compensation costs 8,472 7,061 25,358 19,462 Less: Gain on discontinuation of equity accounted investment — — — (1,361) Add (Less): Change in fair value of financial asset measured at FVTPL — 187 — (109) Add: Interest expense on financial liabilities measured at amortized cost 3,709 28,199 11,126 62,586 Add: Income tax expense 2,796 5,871 18,879 20,736 Add: Share of loss of equity-accounted investees 19 22 108 51 Adjusted Net Profit 44,910 51,381 130,120 137,162 (2) (2)
Page 15
The following table reconciles our diluted earnings per share for the period (an IFRS measure) to Adjusted Diluted Earnings per Share (a non-IFRS measure) for the periods indicated: Reconciliation of Adjusted Diluted Earnings per Share For the three months ended December 31 For the nine months ended December 31 (Unaudited) 2024 2025 2024 2025 Diluted Earnings per Share for the period as per IFRS 0.23 0.07 0.57 0.26 Add: Acquisition related intangibles amortization 0.02 0.03 0.07 0.08 Add: Employee share-based compensation costs 0.07 0.07 0.22 0.18 Less: Gain on discontinuation of equity accounted investment — — — (0.01) Add (Less): Change in fair value of financial asset measured at FVTPL — * — * Add: Interest expense on financial liabilities measured at amortized cost 0.04 0.28 0.11 0.59 Add: Income tax expense 0.03 0.07 0.16 0.20 Add: Share of loss of equity-accounted investees * * * * Adjusted Diluted Earnings per Share 0.39 0.52 1.13 1.30 * Less than $0.01. The following tables reconcile our revenue (an IFRS measure) and Adjusted Margin (a segment profitability measure) in terms of reported amount and constant currency(1) amount for the period indicated: (Unaudited) For the three months ended December 31, 2025 Revenue Adjusted Margin Reported Amount and Constant Currency Amount Air Ticketing Hotels and Packages Bus Ticketing Others Total Air Ticketing Hotels and Packages Bus Ticketing Others Reported Amount 60,068 161,418 37,086 37,116 295,688 107,880 133,175 42,411 27,533 Impact of Foreign Currency Translation 2,925 6,806 1,496 1,721 12,948 4,999 6,477 1,748 1,269 Constant Currency Amount 62,993 168,224 38,582 38,837 308,636 112,879 139,652 44,159 28,802 (Unaudited) For the nine months ended December 31, 2025 Revenue Adjusted Margin Reported Amount and Constant Currency Amount Air Ticketing Hotels and Packages Bus Ticketing Others Total Air Ticketing Hotels and Packages Bus Ticketing Others Reported Amount 181,22 2 411,295 109,327 92,031 793,87 5 307,75 8 360,873 122,753 69,528 Impact of Foreign Currency Translation 6,633 13,680 3,330 3,514 27,157 11,038 13,944 3,829 2,597 Constant Currency Amount 187,85 5 424,975 112,657 95,545 821,03 2 318,79 6 374,817 126,582 72,125 The following tables reconcile our revenue (an IFRS measure) and Adjusted Margin (a segment profitability measure) in terms of reported growth and constant currency(1) growth for the period indicated: (Unaudited) For the three months ended December 31, 2025 Revenue Adjusted Margin Reported Growth and Constant Currency Growth (YoY) Air Ticketing Hotels and Packages Bus Ticketing Others Total Air Ticketing Hotels and Packages Bus Ticketing Others Reported Growth -2.1% 9.7% 16.5% 37.0% 10.6% 15.1% 9.3% 21.1% 39.1% Impact of Foreign Currency Translation 4.8% 4.7% 4.7% 6.3% 4.8% 5.3% 5.3% 5.0% 6.4% Constant Currency Growth 2.7% 14.4% 21.2% 43.3% 15.4% 20.4% 14.6% 26.1% 45.5% (Unaudited) For the nine months ended December 31, 2025 Revenue Adjusted Margin Reported Growth and Constant Currency Growth (YoY) Air Ticketing Hotels and Packages Bus Ticketing Others Total Air Ticketing Hotels and Packages Bus Ticketing Others Reported Growth 0.7% 3.6% 27.3% 31.5% 8.3% 10.3% 12.8% 29.9% 36.0% Impact of Foreign Currency Translation 3.7% 3.4% 3.9% 5.0% 3.7% 4.0% 4.4% 4.1% 5.1% Constant Currency Growth 4.4% 7.0% 31.2% 36.5% 12.0% 14.3% 17.2% 34.0% 41.1%
Page 16
MAKEMYTRIP LIMITED SELECTED OPERATING AND FINANCIAL DATA (Unaudited) For the three months ended December 31 For the nine months ended December 31 2024 2025 2024 2025 (in thousands, except percentages) Unit Metrics Air Ticketing – Flight segments 14,665 15,356 43,926 44,595 Hotels and Packages – Room nights 9,834 11,828 27,446 32,518 Standalone Hotels – Online – Room nights 9,549 11,514 26,720 31,781 Bus Ticketing – Bus tickets 27,522 36,682 77,638 104,685 Adjusted Margin Air Ticketing $ 93,762 $ 107,880 $ 278,900 $ 307,758 Hotels and Packages 121,860 133,175 319,869 360,873 Bus Ticketing 35,028 42,411 94,492 122,753 Others 19,792 27,533 51,107 69,528 Gross Bookings Air Ticketing $ 1,528,854 $ 1,534,238 $ 4,336,882 $4,393,933 Hotels and Packages 681,474 750,438 1,810,023 2,022,167 Bus Ticketing 328,859 420,595 908,291 1,198,870 Other Transport Services 73,227 79,243 194,805 225,341 $ 2,612,414 $ 2,784,514 $ 7,250,001 $7,840,311 Adjusted Margin % Air Ticketing 6.1% 7.0% 6.4% 7.0% Hotels and Packages 17.9% 17.7% 17.7% 17.8% Bus Ticketing 10.7% 10.1% 10.4% 10.2% Notes: (1) “Flight segments” means a flight between two cities, including flights booked as part of a longer itinerary or a package, and is reported net of cancellations. (2) “Standalone Hotels – Online” refers to Standalone Hotels booked on desktops, laptops, mobiles and other online platforms. Hotels and Packages – Room nights includes Standalone Hotels – Online – Room nights and is reported net of cancellations. (3) Excludes flight segments booked as a component of bookings for our Hotels and Packages segment. (4) “Bus tickets” means tickets issued to customers for bus journeys, and is reported net of cancellations. Prior to the quarter ended March 31, 2025, we reported “Travelled tickets” which was the total number of bus journeys undertaken by our customers for the relevant period. (1) (2) (4) (3) (3) (3)