Earnings release
Page 1
Exhibit 99.1 Trip.com Group Limited Reports Unaudited Second Quarter and First Half of 2025 Financial Results SINGAPORE, August 27, 2025 — 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 second quarter and first half of 2025. Key Highlights for the Second Quarter of 2025 • International businesses sustained strong growth across all segments during the second quarter of 2025 - Overall reservations on the Company’s international OTA platform increased by over 60% year-over-year. - Inbound travel bookings surged by over 100% year-over-year. - Outbound hotel and air ticket bookings have surpassed 120% of the pre-COVID level for the same period in 2019. “Travel is a key driver in national growth and global engagement. It serves not only as an engine for economic development but also as a catalyst for cultural exchange, global understanding and social vitality,” said James Liang, Executive Chairman. “Looking ahead, we remain confident in the industry’s long-term growth, and will continue to prioritize strategic investments in innovation, partnership development, and inbound travel expansion to stimulate global economic advancement.” “We are encouraged by the strong momentum across all segments of the travel industry,” said Jane Sun, Chief Executive Officer. “Our strategy focuses on capturing growing demand from every demographic, with special attention to inbound travel. At the same time, we are enhancing our service capabilities to provide global travelers with seamless local experiences. These efforts further reinforce our position as a trusted platform in the global travel landscape.” Second Quarter of 2025 Financial Results and Business Updates For the second quarter of 2025, Trip.com Group reported net revenue of RMB14.8 billion (US$2.1 billion), representing a 16% increase from the same period in 2024 and a 7% increase from the previous quarter, primarily driven by stronger travel demand, particularly during the holiday periods. Accommodation reservation revenue for the second quarter of 2025 was RMB6.2 billion (US$869 million), representing a 21% increase from the same period in 2024, primarily driven by an increase in accommodation reservations. Accommodation reservation revenue for the second quarter of 2025 increased by 12% from the previous quarter, primarily driven by stronger travel demand, particularly during the holiday periods.
Page 2
Transportation ticketing revenue for the second quarter of 2025 was RMB5.4 billion (US$753 million), representing an 11% increase from the same period in 2024, primarily driven by an increase in transportation reservations. Transportation ticketing revenue for the second quarter of 2025 was flat, compared to that of the previous quarter. Packaged-tour revenue for the second quarter of 2025 was RMB1.1 billion (US$151 million), representing a 5% increase from the same period in 2024, primarily driven by an increase in packaged-tour reservations. Packaged-tour revenue for the second quarter of 2025 increased by 14% from the previous quarter, primarily driven by stronger travel demand, particularly during the holiday periods. Corporate travel revenue for the second quarter of 2025 was RMB692 million (US$97 million), representing a 9% increase from the same period in 2024 and a 21% increase from the previous quarter, primarily driven by an increase in corporate travel reservations. Cost of revenue for the second quarter of 2025 increased by 22% to RMB2.8 billion (US$393 million) from the same period in 2024 and increased 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 19% for the second quarter of 2025. Product development expenses for the second quarter of 2025 increased by 17% to RMB3.5 billion (US$489 million) from the same period in 2024 primarily due to the increase in product development personnel related expenses. Product development expenses for the second quarter of 2025 decreased by 1% from the previous quarter. Product development expenses as a percentage of net revenue were 24% for the second quarter of 2025. Sales and marketing expenses for the second quarter of 2025 increased by 17% to RMB3.3 billion (US$464 million) from the same period in 2024 and increased by 11% 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 22% for the second quarter of 2025. General and administrative expenses for the second quarter of 2025 increased by 2% to RMB1.1 billion (US$153 million) from the same period in 2024 and increased by 6% from the previous quarter. General and administrative expenses as a percentage of net revenue were 7% for the second quarter of 2025. Income tax expense for the second quarter of 2025 was RMB998 million (US$139 million), compared to RMB693 million for the same period in 2024 and RMB638 million for the previous quarter. 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 income/(expense), and changes in valuation allowance provided for deferred tax assets. Net income for the second quarter of 2025 was RMB4.9 billion (US$681 million), compared to RMB3.9 billion for the same period in 2024 and RMB4.3 billion for the previous quarter. Adjusted EBITDA for the second quarter of 2025 was RMB4.9 billion (US$680 million), compared to RMB4.4 billion for the same period in 2024 and RMB4.2 billion for the previous quarter.
Page 3
Net income attributable to Trip.com Group’s shareholders for the second quarter of 2025 was RMB4.8 billion (US$676 million), compared to RMB3.8 billion for the same period in 2024 and RMB4.3 billion for the previous quarter. Excluding share-based compensation charges, fair value changes of equity securities investments and exchangeable senior notes recorded in other income/(expense), and their tax effects, non-GAAP net income attributable to Trip.com Group’s shareholders for the second quarter of 2025 was RMB5.0 billion (US$699 million), compared to RMB5.0 billion for the same period in 2024 and RMB4.2 billion for the previous quarter. Diluted earnings per ordinary share and per ADS was RMB6.97 (US$0.97) for the second quarter of 2025. Excluding share-based compensation charges, fair value changes of equity securities investments and exchangeable senior notes recorded in other income/(expense), and their tax effects, non-GAAP diluted earnings per ordinary share and per ADS was RMB7.20 (US$1.01) for the second quarter of 2025. Each ADS currently represents one ordinary share of the Company. As of June 30, 2025, the balance of cash and cash equivalents, restricted cash, short-term investment, and held to maturity time deposit and financial products was RMB94.1 billion (US$13.1 billion). Recent Development As part of the Company’s ongoing commitment to delivering value to its shareholders and ADS holders and in line with its regular capital return policy, as of August 27, 2025, U.S. Eastern Time, the Company had repurchased 7 million ADSs in aggregate with a total gross consideration of US$400 million pursuant to its existing share repurchase program authorized in February 2025. In August 2025, the board of directors of the Company (the “Board”) has authorized a new share repurchase program under which the Company may repurchase up to an aggregate of US$5 billion of its outstanding ordinary shares and/or ADSs. The share repurchases may be made from time to time in the open market at prevailing market prices, in privately negotiated transactions, in block trades and/or through other legally permissible means, depending on market conditions and in accordance with applicable rules and regulations as well as repurchase mandate granted or to be granted to the Board pursuant to the resolutions of shareholders passed at the annual general meeting of the Company (to the extent applicable). Conference Call Trip.com Group’s management team will host a conference call at 8:00 PM on August 27, 2025, U.S. Eastern Time (or 8:00 AM on August 28, 2025, 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/BI721587a0c39340f2abf725eb0ffb89eb.
Page 4
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 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 income/(expense), 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.
Page 5
Non-GAAP information is not prepared in accordance with GAAP, does not have a standardized meaning under GAAP, and may be different from non-GAAP methods of accounting and reporting used by other companies. The presentation of this additional information should not be considered a substitute for GAAP results. A limitation of using non-GAAP financial measures is that non-GAAP measures exclude share-based compensation charges, fair value changes of equity securities investments and exchangeable senior notes recorded in other income/(expense), 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 Tel: +86 (21) 3406-4880 X 12229 Email: iremail@trip.com
Page 6
Trip.com Group Limited Unaudited Consolidated Balance Sheets (In millions, except share and per share data) December 31, 2024RMB (million) June 30, 2025RMB (million) June 30, 2025USD (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 financial products of RMB10,453 million and RMB14,097 million as of December 31,2024 and June 30, 2025, respectively) 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.com 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’ equity 242,581 252,438 35,239 Page 1
Page 7
Trip.com Group Limited Unaudited Consolidated Statements of Income (In millions, except share and per share data) Three Months Ended Six Months Ended June 30, 2024RMB (million) March 31, 2025RMB (million) June 30, 2025RMB (million) June 30, 2025USD (million) June 30, 2024RMB (million) June 30, 2025RMB (million) June 30, 2025USD (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-controlling interests and mezzanine classified non-controlling interests (55) (37) (34) (5) (68) (71) (10) Net income attributable to Trip.com 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 outstanding - 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 Page 2
Page 8
Trip.com 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, 2024RMB (million) March 31, 2025RMB (million) June 30, 2025RMB (million) June 30, 2025USD (million) June 30, 2024RMB (million) June 30, 2025RMB (million) June 30, 2025USD (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.com 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 investments and exchangeable senior notes 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.com Group Limited 4,985 4,188 5,011 699 9,040 9,199 1,283 Weighted average ordinary shares outstanding- Diluted-non GAAP 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. Page 3