| 17:00 |
Baidu Announces Fourth Quarter and Fiscal Year 2025 Results
BEIJING, Feb. 26, 2026 /PRNewswire/ -- Baidu, Inc. (NASDAQ: BIDU and HKEX: 9888 (HKD Counter) and 89888 (RMB Counter)), ("Baidu" or the "Company"), a leading AI company with strong Internet foundation, today announced its unaudited financial results for the quarter and fiscal year ended December 31, 2025. "2025 marked a pivotal year as AI became the new core of Baidu. AI Cloud Infra gained strong momentum, with our differentiated full-stack end-to-end AI capabilities earning growing enterprise recognition. Our portfolio of AI applications continued to scale, addressing diverse needs across enterprises and individuals. Apollo Go further reinforced its global leadership, operating at industry-leading scales while accelerating international expansion into new markets. Meanwhile, AI-native Marketing Services continued to grow, unlocking new possibilities for the long term," said Robin Li, Co-founder and CEO of Baidu. "As our AI-first strategy takes clear shape, we're confident in our ability to create lasting value in the AI era." "We delivered several key achievements this quarter. First, revenue from Baidu Core AI-powered Business[1] exceeded RMB 11 billion in Q4, accounting for 43% of Baidu General Business[2] revenue. Second, total revenue of Baidu General Business grew 6% sequentially and Non-GAAP operating income of Baidu General Business increased 28% quarter over quarter to RMB 2.8 billion. Third, operating cash flow for Baidu turned positive in the second half of 2025, generating RMB 3.9 billion combined, compared to negative cash flow in the first half. Fourth, the Kunlunxin spin-off and separate listing is progressing, which we believe will unlock significant value for shareholders. Finally, we announced a new share repurchase program with up to US$5 billion authorization and introduced our first-ever dividend policy, with the first payment potentially to be made by year-end 2026." said Haijian He, CFO of Baidu. Operational Highlights[1] The following table sets forth selected revenue highlights for our Baidu Core AI-powered Business for the periods indicated:
| Q3 |
| Q4 |
| FY |
| FY |
| (In billions) | 2025 |
| 2025 |
| 2024 |
| 2025 |
| YoY |
| RMB |
| RMB |
| RMB |
| RMB |
|
| Baidu Core AI-powered Business | 9.6 |
| 11.3 |
| 27.0 |
| 40.0 |
| 48 % | - AI Cloud Infra | 4.2 |
| 5.8 |
| 14.8 |
| 19.8 |
| 34 % | - AI Applications | 2.6 |
| 2.7 |
| 9.8 |
| 10.2 |
| 5 % | - AI-native Marketing Services | 2.8 |
| 2.7 |
| 2.4 |
| 9.8 |
| 301 % |
|
|
|
|
|
|
|
|
| % of Baidu General Business | 39 % |
| 43 % |
| 26 % |
| 39 % |
| Corporate - Baidu's Board of Directors has authorized a new share repurchase program in February 2026, under which the Company may repurchase up to US$5 billion of its shares, effective through December 31, 2028. The Board has also approved, for the first time, the adoption of a dividend policy for the Company's ordinary shares, which may include regular and/or special distributions of dividends.
- Baidu announced its proposed spin-off and separate listing of Kunlunxin in January 2026.
- Baidu released an updated version of ERNIE 5.0, its native omni-modal foundation model in January 2026.
- Baidu earned a position in the global edition of the S&P Global Sustainability Yearbook 2026, demonstrating its further advancement in ESG performance. The selection stems from a comprehensive evaluation of 9,200 companies globally as part of the S&P Global 2025 Corporate Sustainability Assessment, underscoring Baidu's sustainability practices.
Baidu Core AI-powered Business AI Cloud Infra - Revenue from AI Cloud Infra was RMB 5.8 billion in the fourth quarter of 2025, with subscription-based revenue from AI accelerator infrastructure increasing by 143% year over year.
- Revenue from AI Cloud Infra was approximately RMB 20 billion for the full year 2025, up 34% year over year.
AI Applications - Revenue from AI Applications was RMB 2.7 billion in the fourth quarter of 2025, with full year 2025 revenue exceeding RMB 10 billion.
- Miaoda, Baidu's vibe coding platform, demonstrates industry-leading performance in platform capabilities and application quality, according to IDC's 2025 China No-Code Generative AI Application Development Platform Report, issued in November 2025.
- Baidu established the Personal Super Intelligence Business Group (PSIG), integrating Baidu Wenku and Baidu Drive to accelerate AI application innovation.
Robotaxi - In the fourth quarter of 2025, Apollo Go, Baidu's autonomous ride-hailing service, delivered 3.4 million fully driverless operational rides with weekly rides peaking at over 300,000 during the quarter. Total rides increased by over 200% year over year. As of February 2026, cumulative rides provided to the public by Apollo Go exceeded 20 million.
- Apollo Go accelerated its global footprint across multiple markets. In the UK, Apollo Go advanced partnerships with Uber and Lyft to pilot autonomous vehicles in London. In Switzerland, Apollo Go initiated testing in St. Gallen. In the Middle East, Apollo Go officially launched fully autonomous ride-hailing services in Abu Dhabi with AutoGo, secured Dubai's first fully driverless testing permit, and partnered with Uber to bring Apollo Go to the Uber platform in Dubai. In Asia, Apollo Go entered the South Korean market, starting with the Seoul metropolitan area. Apollo Go also expanded its Hong Kong testing into new districts and initiated cross-district testing.
- As of February 2026, Apollo Go's global footprint reached 26 cities. To date, Apollo Go fleets have accumulated over 300 million autonomous kilometers, including over 190 million fully driverless autonomous kilometers, with an outstanding safety record.
AI-native Marketing Services - Revenue from AI-native marketing services reached RMB 2.7 billion in the fourth quarter of 2025, up 110% year over year.
- Baidu App's MAUs reached 679 million in December 2025, remaining flat year over year.
- ERNIE Assistant's MAU reached 202 million in December 2025.
[1] The revenue and operational data presented are derived from the Company's internal management accounts and records, which have not been audited. [2] Starting this quarter, we redefined Baidu Core as Baidu General Business. Baidu General Business includes Baidu Core AI-powered Business, Legacy Business, and Others. Legacy Business mainly consists of traditional advertising services across Search, Feed and other properties. Fourth quarter 2025 revenues from Baidu Core AI-powered Business, Legacy Business, and Others were RMB 11.3 billion, RMB 12.3 billion, and RMB 2.5 billion, respectively, derived from the Company's internal management accounts and records, which have not been audited. | Fourth Quarter 2025 Financial Results for Baidu[3],[4],[5] Total revenues were RMB32.7 billion ($4.68 billion), increasing 5% quarter over quarter, primarily due to an increase in Baidu Core AI-powered Business. Cost of revenues was RMB18.3 billion ($2.61 billion), which remained flat quarter over quarter. Selling, general and administrative expenses were RMB7.4 billion ($1.06 billion), increasing 12% quarter over quarter, primarily due to an increase in expected credit losses. Research and development expenses were RMB5.6 billion ($800 million), increasing 8% quarter over quarter, primarily due to one-time employee severance costs to improve efficiency. Operating income was RMB1.5 billion ($212 million) and operating margin was 5%. Non-GAAP operating income was RMB3.0 billion ($424 million) and non-GAAP operating margin was 9%. Total other income, net was RMB1.2 billion ($178 million), compared to RMB1.9 billion last quarter. Income tax expense was RMB1.0 billion ($147 million), compared to income tax benefit of RMB1.8 billion last quarter. Net income attributable to Baidu was RMB1.8 billion ($255 million), net margin for Baidu was 5% and diluted earnings per ADS was RMB3.71 ($0.53). Non-GAAP net income attributable to Baidu was RMB3.9 billion ($559 million), non-GAAP net margin for Baidu was 12% and non-GAAP diluted earnings per ADS was RMB10.62 ($1.52). Adjusted EBITDA was RMB4.7 billion ($676 million) and adjusted EBITDA margin was 14%. We define total cash and investments as cash, cash equivalents, restricted cash, short-term investments, net, long-term time deposits and held-to-maturity investments, and adjusted long-term investments. As of December 31, 2025, total cash and investments were RMB294.1 billion ($42.06 billion). Operating cash flow was RMB2.6 billion ($373 million). [3] Starting this quarter, we focused on the quarter-over-quarter fluctuation for the quarterly results to present a more meaningful perspective of our financial information. [4] Unless otherwise noted, RMB to USD was converted at an exchange rate of RMB6.9931 as of December 31, 2025, as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System. Translations are provided solely for the convenience of the reader. [5] Non-GAAP measures are defined in the Non-GAAP Financial Measures section (see also "Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures" for more details). | Fiscal Year 2025 Results for Baidu[4],[5] Total revenues were RMB129.1 billion ($18.46 billion), decreasing 3% year over year, primarily due to a decrease in Legacy Business, partially offset by an increase in Baidu Core AI-powered Business. Cost of revenues was RMB72.4 billion ($10.36 billion), increasing 10% year over year, primarily due to an increase in costs related to Baidu Core AI-powered business. Selling, general and administrative expenses were RMB25.8 billion ($3.70 billion), increasing 9% year over year, primarily due to an increase in channel spending expenses and expected credit losses. Research and development expenses were RMB20.4 billion ($2.92 billion), decreasing 8% year over year, primarily due to a decrease in personnel-related expenses. Impairment of long-lived assets was RMB16.2 billion ($2.32 billion), attributable to an impairment loss of Core asset group. Operating loss was RMB5.8 billion ($833 million) and operating loss margin was 5%. Excluding impairment of long-lived assets, operating income was RMB10.4 billion ($1.48 billion). Non-GAAP operating income was RMB15.0 billion ($2.14 billion) and operating margin was 12%. Total other income, net was RMB12.5 billion ($1.79 billion), compared to RMB7.4 billion in the same period last year. Income tax expense was RMB1.3 billion ($180 million), compared to RMB4.4 billion in the same period last year. Net income attributable to Baidu was RMB5.6 billion ($799 million), net margin for Baidu was 4% and diluted earnings per ADS was RMB11.78 ($1.68). Excluding the impact of impairment of long-lived assets, net income attributable to Baidu was RMB19.4 billion ($2.77 billion). Non-GAAP net income attributable to Baidu was RMB18.9 billion ($2.71 billion), non-GAAP net margin for Baidu was 15% and non-GAAP diluted earnings per ADS was RMB53.41 ($7.64). Adjusted EBITDA was RMB22.9 billion ($3.27 billion) and adjusted EBITDA margin was 18%. Operating cash flow was negative RMB3.0 billion (negative $431 million), which remained positive for the past two consecutive quarters. For detailed financial information of Baidu General Business and iQIYI, please see the appended financial tables. [4] Unless otherwise noted, RMB to USD was converted at an exchange rate of RMB6.9931 as of December 31, 2025, as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System. Translations are provided solely for the convenience of the reader. [5] Non-GAAP measures are defined in the Non-GAAP Financial Measures section (see also "Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures" for more details). | Conference Call Information Baidu's management will hold an earnings conference call at 7:30 AM on Feb 26, 2026, U.S. Eastern Time (8:30 PM on Feb 26, 2026, Beijing Time). Please register in advance of the conference call using the link provided below. It will automatically direct you to the registration page of "Baidu Inc. Q4 2025 Earnings Conference Call". Please follow the steps to enter your registration details, then click "Register". Upon registering, you will then be provided with the dial-in number, the passcode, and your unique access PIN. This information will also be emailed to you as a calendar invite. For pre-registration, please click: https://s1.c-conf.com/diamondpass/10052617-fv4jhm.html In the 10 minutes prior to the call start time, you may use the conference access information (including dial-in number(s), the passcode and unique access PIN) provided in the calendar invite that you have received following your pre-registration. Additionally, a live and archived webcast of this conference call will be available at https://ir.baidu.com. About Baidu Founded in 2000, Baidu's mission is to make the complicated world simpler through technology. Baidu is a leading AI company with strong Internet foundation, trading on NASDAQ under "BIDU" and HKEX under "9888". One Baidu ADS represents eight Class A ordinary shares. 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 "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Among other things, Baidu's and other parties' strategic and operational plans, contain forward-looking statements. Baidu may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission, in announcements made on the website of The Stock Exchange of Hong Kong Limited (the "Hong Kong Stock Exchange"), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including but not limited to statements about Baidu's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: Baidu's growth strategies; its future business development, including development of new products and services; its ability to attract and retain users and customers; competition in the Chinese Internet search and newsfeed market; competition for online marketing customers; changes in the Company's revenues and certain cost or expense items as a percentage of its revenues; the outcome of ongoing, or any future, litigation or arbitration, including those relating to intellectual property rights; the expected growth of the Chinese-language Internet search and newsfeed market and the number of Internet and broadband users in China; Chinese governmental policies relating to the Internet and Internet search providers, and general economic conditions in China and elsewhere. Further information regarding these and other risks is included in the Company's annual report on Form 20-F and other documents filed with the Securities and Exchange Commission, and announcements on the website of the Hong Kong Stock Exchange. Baidu does not undertake any obligation to update any forward-looking statement, except as required under applicable law. All information provided in this press release and in the attachments is as of the date of the press release, and Baidu undertakes no duty to update such information, except as required under applicable law. Non-GAAP Financial Measures To supplement Baidu's consolidated financial results presented in accordance with GAAP, Baidu uses the following non-GAAP financial measures: non-GAAP operating income, non-GAAP operating margin, non-GAAP net income attributable to Baidu, non-GAAP net margin, non-GAAP diluted earnings per ADS, adjusted EBITDA, adjusted EBITDA margin, adjusted long-term investments and free cash flow. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. Baidu believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding certain items that may not be indicative of its recurring core business operating results, such as operating performance excluding non-cash charges or non-operating in nature. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing its performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management's internal comparisons to Baidu's historical performance and liquidity. The Company believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision making. A limitation of using these non-GAAP financial measures is that these non-GAAP measures exclude certain items that have been and will continue to be for the foreseeable future a significant component in the Company's results of operations. These non-GAAP financial measures presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to the Company's data. Non-GAAP operating income represents operating income excluding share-based compensation expenses, amortization and impairment of intangible assets resulting from business combinations, impairment of long-lived assets, and one-time employee severance costs. Non-GAAP net income attributable to Baidu represents net income attributable to Baidu excluding share-based compensation expenses, amortization and impairment of intangible assets resulting from business combinations, impairment of long-lived assets, one-time employee severance costs, disposal gain or loss, impairment of long-term investments, and fair value gain or loss of long-term investments and exchangeable bonds, adjusted for related income tax effects. Baidu's share of equity method investments for these non-GAAP reconciling items, amortization and impairment of intangible assets not on the investees' books, accretion of their redeemable non-controlling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per share, adjusted for related income tax effects, are also excluded. Non-GAAP diluted earnings per ADS represents diluted earnings per ADS calculated by dividing non-GAAP net income attributable to Baidu, by the weighted average number of ordinary shares expressed in ADS. Adjusted EBITDA represents non-GAAP operating income excluding depreciation of fixed assets, and amortization of intangible assets excluding those resulting from business combinations. Adjusted long-term investments represent long-term investments, net, with publicly listed equity method investments adjusted to fair value based on quoted market prices. For more information on non-GAAP financial measures, please see the tables captioned "Reconciliations of non-GAAP financial measures to the nearest comparable GAAP measure." Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Condensed Consolidated Statements of Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (In millions except for per share (or ADS) information, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Twelve Months Ended |
|
|
| December 31, |
| September 30, |
| December 31, |
| December 31, |
| December 31, |
| December 31, |
| December 31, |
|
|
| 2024 |
| 2025 |
| 2025 |
| 2025 |
| 2024 |
| 2025 |
| 2025 |
|
|
| RMB |
| RMB |
| RMB |
| US$(2) |
| RMB |
| RMB |
| US$(2) |
| Revenue |
| 34,124 |
| 31,174 |
| 32,740 |
| 4,682 |
| 133,125 |
| 129,079 |
| 18,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue(1) |
| 18,014 |
| 18,315 |
| 18,277 |
| 2,614 |
| 66,102 |
| 72,436 |
| 10,358 |
| Selling, general and administrative(1) |
| 6,678 |
| 6,581 |
| 7,389 |
| 1,056 |
| 23,620 |
| 25,843 |
| 3,696 |
| Research and development(1) |
| 5,515 |
| 5,179 |
| 5,591 |
| 800 |
| 22,133 |
| 20,433 |
| 2,922 |
| Impairment of long-lived assets |
| - |
| 16,190 |
| - |
| - |
| - |
| 16,190 |
| 2,315 |
| Total costs and expenses |
| 30,207 |
| 46,265 |
| 31,257 |
| 4,470 |
| 111,855 |
| 134,902 |
| 19,291 |
| Operating income (loss) |
| 3,917 |
| (15,091) |
| 1,483 |
| 212 |
| 21,270 |
| (5,823) |
| (833) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest income |
| 2,001 |
| 1,930 |
| 2,051 |
| 293 |
| 7,962 |
| 8,602 |
| 1,230 |
| Interest expense |
| (643) |
| (631) |
| (651) |
| (93) |
| (2,824) |
| (2,784) |
| (398) |
| Foreign exchange gain (loss), net |
| 1,678 |
| (357) |
| (1,054) |
| (151) |
| 1,076 |
| (2,242) |
| (321) |
| Share of earnings (losses) from equity method investments |
| (399) |
| 735 |
| 1,193 |
| 171 |
| (691) |
| 3,196 |
| 457 |
| Others, net |
| 23 |
| 269 |
| (296) |
| (42) |
| 1,829 |
| 5,767 |
| 825 |
| Total other income, net |
| 2,660 |
| 1,946 |
| 1,243 |
| 178 |
| 7,352 |
| 12,539 |
| 1,793 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income (loss) before income taxes |
| 6,577 |
| (13,145) |
| 2,726 |
| 390 |
| 28,622 |
| 6,716 |
| 960 |
| Income tax expense (benefit) |
| 1,619 |
| (1,828) |
| 1,029 |
| 147 |
| 4,447 |
| 1,259 |
| 180 |
| Net income (loss) |
| 4,958 |
| (11,317) |
| 1,697 |
| 243 |
| 24,175 |
| 5,457 |
| 780 |
| Net income (loss) attributable to noncontrolling interests |
| (234) |
| (85) |
| (85) |
| (12) |
| 415 |
| (132) |
| (19) |
| Net income (loss) attributable to Baidu |
| 5,192 |
| (11,232) |
| 1,782 |
| 255 |
| 23,760 |
| 5,589 |
| 799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings (loss) per ADS (1 ADS representing 8 Class A ordinary shares): |
|
|
|
|
|
|
|
|
|
|
|
|
| -Basic |
| 14.41 |
| (33.88) |
| 4.48 |
| 0.64 |
| 66.40 |
| 13.67 |
| 1.95 |
| -Diluted |
| 14.26 |
| (33.88) |
| 3.71 |
| 0.53 |
| 65.91 |
| 11.78 |
| 1.68 |
| Earnings (loss) per share for Class A and Class B ordinary shares: |
|
|
|
|
|
|
|
|
|
|
|
|
| -Basic |
| 1.80 |
| (4.23) |
| 0.56 |
| 0.08 |
| 8.31 |
| 1.71 |
| 0.24 |
| -Diluted |
| 1.78 |
| (4.23) |
| 0.46 |
| 0.07 |
| 8.24 |
| 1.47 |
| 0.21 |
| Weighted average number of Class A and Class B ordinary shares outstanding (in millions): |
|
|
|
|
|
|
|
|
|
|
| -Basic |
| 2,775 |
| 2,713 |
| 2,721 |
| 2,721 |
| 2,790 |
| 2,726 |
| 2,726 |
| -Diluted |
| 2,783 |
| 2,713 |
| 2,758 |
| 2,758 |
| 2,798 |
| 2,744 |
| 2,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) Includes share-based compensation expenses as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue |
| 103 |
| 113 |
| 79 |
| 11 |
| 461 |
| 389 |
| 56 |
| Selling, general and administrative |
| 297 |
| 340 |
| 252 |
| 36 |
| 1,427 |
| 1,181 |
| 169 |
| Research and development |
| 685 |
| 591 |
| 398 |
| 58 |
| 2,896 |
| 2,035 |
| 292 |
| Total share-based compensation expenses |
| 1,085 |
| 1,044 |
| 729 |
| 105 |
| 4,784 |
| 3,605 |
| 517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (2) All translations from RMB to U.S. dollars are made at a rate of RMB6.9931 to US$1.00, the exchange rate in effect as of December 31, 2025 as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System. | Baidu, Inc. |
|
|
|
|
|
| Condensed Consolidated Balance Sheets |
|
|
|
|
|
| (In millions, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| December 31, |
| December 31, |
| December 31, |
|
| 2024 |
| 2025 |
| 2025 |
|
| RMB |
| RMB |
| US$ | ASSETS |
|
|
|
|
|
| Current assets: |
|
|
|
|
|
| Cash and cash equivalents |
| 24,832 |
| 24,606 |
| 3,519 | Restricted cash |
| 11,697 |
| 225 |
| 32 | Short-term investments, net |
| 102,608 |
| 90,661 |
| 12,964 | Accounts receivable, net |
| 10,104 |
| 12,972 |
| 1,855 | Amounts due from related parties |
| 790 |
| 761 |
| 109 | Other current assets, net |
| 18,818 |
| 22,745 |
| 3,253 | Total current assets |
| 168,849 |
| 151,970 |
| 21,732 |
|
|
|
|
|
|
| Non-current assets: |
|
|
|
|
|
| Fixed assets, net |
| 30,102 |
| 26,281 |
| 3,758 | Licensed copyrights, net |
| 6,930 |
| 5,963 |
| 853 | Produced content, net |
| 14,695 |
| 14,575 |
| 2,084 | Intangible assets, net |
| 772 |
| 3,891 |
| 556 | Goodwill |
| 22,586 |
| 36,783 |
| 5,260 | Long-term investments, net |
| 41,721 |
| 44,918 |
| 6,423 | Long-term time deposits and held-to-maturity investments |
| 98,535 |
| 123,862 |
| 17,712 | Amounts due from related parties |
| 137 |
| 167 |
| 24 | Deferred tax assets, net |
| 2,193 |
| 4,582 |
| 655 | Operating lease right-of-use assets |
| 10,898 |
| 8,610 |
| 1,231 | Receivables related to the proposed acquisition of YY Live, net |
| 13,547 |
| - |
| - | Other non-current assets |
| 16,815 |
| 27,555 |
| 3,941 | Total non-current assets |
| 258,931 |
| 297,187 |
| 42,497 |
|
|
|
|
|
|
| Total assets |
| 427,780 |
| 449,157 |
| 64,229 |
|
|
|
|
|
|
| LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY |
|
|
|
| Current liabilities: |
|
|
|
|
|
| Short-term loans |
| 10,669 |
| 7,626 |
| 1,091 | Accounts payable and accrued liabilities |
| 41,443 |
| 38,891 |
| 5,561 | Customer deposits and deferred revenue |
| 14,624 |
| 13,051 |
| 1,866 | Deferred income |
| 684 |
| 531 |
| 76 | Long-term loans, current portion |
| 168 |
| 14,765 |
| 2,111 | Convertible senior notes, current portion |
| 242 |
| 1,459 |
| 209 | Notes payable, current portion |
| 8,026 |
| 4,560 |
| 652 | Amounts due to related parties |
| 1,794 |
| 1,988 |
| 284 | Operating lease liabilities |
| 3,303 |
| 3,457 |
| 494 | Total current liabilities |
| 80,953 |
| 86,328 |
| 12,344 |
|
|
|
|
|
|
| Non-current liabilities: |
|
|
|
|
|
| Deferred income |
| 231 |
| 198 |
| 28 | Deferred revenue |
| 585 |
| 723 |
| 103 | Amounts due to related parties |
| 56 |
| 36 |
| 5 | Long-term loans |
| 15,596 |
| 3,369 |
| 482 | Notes payable |
| 27,996 |
| 51,021 |
| 7,296 | Convertible senior notes |
| 8,351 |
| 6,712 |
| 960 | Deferred tax liabilities |
| 3,870 |
| 4,985 |
| 713 | Operating lease liabilities |
| 4,973 |
| 4,108 |
| 587 | Other non-current liabilities |
| 1,557 |
| 1,951 |
| 280 | Total non-current liabilities |
| 63,215 |
| 73,103 |
| 10,454 |
|
|
|
|
|
|
| Total liabilities |
| 144,168 |
| 159,431 |
| 22,798 |
|
|
|
|
|
|
| Redeemable noncontrolling interests |
| 9,870 |
| 13,166 |
| 1,883 |
|
|
|
|
|
|
| Equity |
|
|
|
|
|
| Total Baidu shareholders' equity |
| 263,620 |
| 266,330 |
| 38,085 | Noncontrolling interests |
| 10,122 |
| 10,230 |
| 1,463 | Total equity |
| 273,742 |
| 276,560 |
| 39,548 |
|
|
|
|
|
|
| Total liabilities, redeemable noncontrolling interests, and equity |
| 427,780 |
| 449,157 |
| 64,229 | Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Selected Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (In millions, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended |
| Three months ended |
| Three months ended |
| Three months ended |
|
| December 31, 2024 (RMB) |
| September 30, 2025 (RMB) |
| December 31, 2025 (RMB) |
| December 31, 2025 (US$) |
|
| Baidu General Business | iQIYI | Elim & adj(2) |
| Baidu, Inc. |
| Baidu General Business | iQIYI | Elim & adj(2) |
| Baidu, Inc. |
| Baidu General Business | iQIYI | Elim & adj(2) |
| Baidu, Inc. |
| Baidu General Business | iQIYI | Elim & adj(2) |
| Baidu, Inc. | Revenue |
| 27,698 | 6,613 | (187) |
| 34,124 |
| 24,659 | 6,682 | (167) |
| 31,174 |
| 26,112 | 6,794 | (166) |
| 32,740 |
| 3,734 | 972 | (24) |
| 4,682 | YOY |
|
|
|
|
|
|
|
|
|
|
|
|
| (6 %) | 3 % |
|
| (4 %) |
|
|
|
|
|
| QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
| 6 % | 2 % |
|
| 5 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue(1) |
| 13,180 | 4,995 | (161) |
| 18,014 |
| 12,996 | 5,467 | (148) |
| 18,315 |
| 13,042 | 5,376 | (141) |
| 18,277 |
| 1,865 | 769 | (20) |
| 2,614 | Selling, general and administrative(1) |
| 5,816 | 882 | (20) |
| 6,678 |
| 5,677 | 925 | (21) |
| 6,581 |
| 6,455 | 946 | (12) |
| 7,389 |
| 923 | 135 | (2) |
| 1,056 | Research and development(1) |
| 5,064 | 451 | - |
| 5,515 |
| 4,767 | 412 | - |
| 5,179 |
| 5,174 | 417 | - |
| 5,591 |
| 740 | 60 | - |
| 800 | Impairment of long-lived assets |
| - | - | - |
| - |
| 16,190 | - | - |
| 16,190 |
| - | - | - |
| - |
| - | - | - |
| - | Total costs and expenses |
| 24,060 | 6,328 | (181) |
| 30,207 |
| 39,630 | 6,804 | (169) |
| 46,265 |
| 24,671 | 6,739 | (153) |
| 31,257 |
| 3,528 | 964 | (22) |
| 4,470 | YOY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| (1 %) | 8 % |
|
| 1 % |
|
|
|
|
|
| Selling, general and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
| 11 % | 7 % |
|
| 11 % |
|
|
|
|
|
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
| 2 % | (8 %) |
|
| 1 % |
|
|
|
|
|
| Impairment of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
| - | - |
|
| - |
|
|
|
|
|
| Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
| 3 % | 6 % |
|
| 3 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| 0 % | (2 %) |
|
| (0 %) |
|
|
|
|
|
| Selling, general and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
| 14 % | 2 % |
|
| 12 % |
|
|
|
|
|
| Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
| 9 % | 1 % |
|
| 8 % |
|
|
|
|
|
| Impairment of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
| (100 %) | - |
|
| (100 %) |
|
|
|
|
|
| Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
| (38 %) | (1 %) |
|
| (32 %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income (loss) |
| 3,638 | 285 | (6) |
| 3,917 |
| (14,971) | (122) | 2 |
| (15,091) |
| 1,441 | 55 | (13) |
| 1,483 |
| 206 | 8 | (2) |
| 212 | YOY |
|
|
|
|
|
|
|
|
|
|
|
|
| (60 %) | (81 %) |
|
| (62 %) |
|
|
|
|
|
| QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
| - | - |
|
| - |
|
|
|
|
|
| Operating margin |
| 13 % | 4 % |
|
| 11 % |
| (61 %) | (2 %) |
|
| (48 %) |
| 6 % | 1 % |
|
| 5 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: total other income (loss), net |
| 3,125 | (465) | - |
| 2,660 |
| 2,031 | (85) | - |
| 1,946 |
| 1,270 | (27) | - |
| 1,243 |
| 182 | (4) | - |
| 178 | Less: income tax expense (benefit) |
| 1,612 | 7 | - |
| 1,619 |
| (1,868) | 40 | - |
| (1,828) |
| 993 | 36 | - |
| 1,029 |
| 142 | 5 | - |
| 147 | Less: net income (loss) attributable to NCI |
| (132) | 2 | (104)(3) |
| (234) |
| 49 | 2 | (136)(3) |
| (85) |
| (79) | (2) | (4)(3) |
| (85) |
| (11) | - | (1)(3) |
| (12) | Net income (loss) attributable to Baidu |
| 5,283 | (189) | 98 |
| 5,192 |
| (11,121) | (249) | 138 |
| (11,232) |
| 1,797 | (6) | (9) |
| 1,782 |
| 257 | (1) | (1) |
| 255 | YOY |
|
|
|
|
|
|
|
|
|
|
|
|
| (66 %) | (97 %) |
|
| (66 %) |
|
|
|
|
|
| QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
| - | (98 %) |
|
| - |
|
|
|
|
|
| Net margin |
| 19 % | (3 %) |
|
| 15 % |
| (45 %) | (4 %) |
|
| (36 %) |
| 7 % | (0 %) |
|
| 5 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP financial measures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income (loss) (non-GAAP) |
| 4,647 | 406 |
|
| 5,047 |
| 2,225 | (22) |
|
| 2,205 |
| 2,837 | 143 |
|
| 2,967 |
| 406 | 20 |
|
| 424 | YOY |
|
|
|
|
|
|
|
|
|
|
|
|
| (39 %) | (65 %) |
|
| (41 %) |
|
|
|
|
|
| QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
| 28 % | - |
|
| 35 % |
|
|
|
|
|
| Operating margin (non-GAAP) |
| 17 % | 6 % |
|
| 15 % |
| 9 % | (0 %) |
|
| 7 % |
| 11 % | 2 % |
|
| 9 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income (loss) attributable to Baidu (non-GAAP) |
| 6,741 | (59) |
|
| 6,709 |
| 3,836 | (148) |
|
| 3,770 |
| 3,869 | 109 |
|
| 3,907 |
| 553 | 14 |
|
| 559 | YOY |
|
|
|
|
|
|
|
|
|
|
|
|
| (43 %) | - |
|
| (42 %) |
|
|
|
|
|
| QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
| 1 % | - |
|
| 4 % |
|
|
|
|
|
| Net margin (non-GAAP) |
| 24 % | (1 %) |
|
| 20 % |
| 16 % | (2 %) |
|
| 12 % |
| 15 % | 2 % |
|
| 12 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA |
| 6,516 | 444 |
|
| 6,954 |
| 4,398 | 30 |
|
| 4,429 |
| 4,544 | 196 |
|
| 4,727 |
| 650 | 28 |
|
| 676 | YOY |
|
|
|
|
|
|
|
|
|
|
|
|
| (30 %) | (56 %) |
|
| (32 %) |
|
|
|
|
|
| QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
| 3 % | 553 % |
|
| 7 % |
|
|
|
|
|
| Adjusted EBITDA margin |
| 24 % | 7 % |
|
| 20 % |
| 18 % | 0 % |
|
| 14 % |
| 17 % | 3 % |
|
| 14 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) Includes share-based compensation as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue |
| 74 | 29 |
|
| 103 |
| 83 | 30 |
|
| 113 |
| 56 | 23 |
|
| 79 |
| 8 | 3 |
|
| 11 | Selling, general and administrative |
| 240 | 57 |
|
| 297 |
| 304 | 36 |
|
| 340 |
| 219 | 33 |
|
| 252 |
| 31 | 5 |
|
| 36 | Research and development |
| 652 | 33 |
|
| 685 |
| 559 | 32 |
|
| 591 |
| 368 | 30 |
|
| 398 |
| 54 | 4 |
|
| 58 | Total share-based compensation |
| 966 | 119 |
|
| 1,085 |
| 946 | 98 |
|
| 1,044 |
| 643 | 86 |
|
| 729 |
| 93 | 12 |
|
| 105 | (2) Relates to intersegment eliminations and adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (3) Relates to the net income attributable to iQIYI noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Selected Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (In millions except for per ADS information, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Twelve months ended |
| Twelve months ended |
| Twelve months ended |
|
| December 31, 2024 (RMB) |
| December 31, 2025 (RMB) |
| December 31, 2025 (US$) |
|
| Baidu General Business | iQIYI | Elim & adj(2) |
| Baidu, Inc. |
| Baidu General Business | iQIYI | Elim & adj(2) |
| Baidu, Inc. |
| Baidu General Business | iQIYI | Elim & adj(2) |
| Baidu, Inc. | Revenue |
| 104,712 | 29,225 | (812) |
| 133,125 |
| 102,485 | 27,290 | (696) |
| 129,079 |
| 14,655 | 3,902 | (99) |
| 18,458 | YOY |
|
|
|
|
|
|
| (2 %) | (7 %) |
|
| (3 %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue(1) |
| 44,830 | 21,954 | (682) |
| 66,102 |
| 51,498 | 21,541 | (603) |
| 72,436 |
| 7,364 | 3,080 | (86) |
| 10,358 | Selling, general and administrative(1) |
| 20,049 | 3,682 | (111) |
| 23,620 |
| 22,071 | 3,857 | (85) |
| 25,843 |
| 3,156 | 552 | (12) |
| 3,696 | Research and development(1) |
| 20,355 | 1,778 | - |
| 22,133 |
| 18,770 | 1,663 | - |
| 20,433 |
| 2,684 | 238 | - |
| 2,922 | Impairment of long-lived assets |
| - | - | - |
| - |
| 16,190 | - | - |
| 16,190 |
| 2,315 | - | - |
| 2,315 | Total costs and expenses |
| 85,234 | 27,414 | (793) |
| 111,855 |
| 108,529 | 27,061 | (688) |
| 134,902 |
| 15,519 | 3,870 | (98) |
| 19,291 | YOY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue |
|
|
|
|
|
|
| 15 % | (2 %) |
|
| 10 % |
|
|
|
|
|
| Selling, general and administrative |
|
|
|
|
|
|
| 10 % | 5 % |
|
| 9 % |
|
|
|
|
|
| Research and development |
|
|
|
|
|
|
| (8 %) | (6 %) |
|
| (8 %) |
|
|
|
|
|
| Impairment of long-lived assets |
|
|
|
|
|
|
| - | - |
|
| - |
|
|
|
|
|
| Cost and expenses |
|
|
|
|
|
|
| 27 % | (1 %) |
|
| 21 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income (loss) |
| 19,478 | 1,811 | (19) |
| 21,270 |
| (6,044) | 229 | (8) |
| (5,823) |
| (864) | 32 | (1) |
| (833) | YOY |
|
|
|
|
|
|
| - | (87 %) |
|
| - |
|
|
|
|
|
| Operating margin |
| 19 % | 6 % |
|
| 16 % |
| (6 %) | 1 % |
|
| (5 %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: total other income (loss), net |
| 8,311 | (959) | - |
| 7,352 |
| 12,828 | (289) | - |
| 12,539 |
| 1,834 | (41) | - |
| 1,793 | Less: income tax expense |
| 4,386 | 61 | - |
| 4,447 |
| 1,115 | 144 | - |
| 1,259 |
| 159 | 21 | - |
| 180 | Less: net income (loss) attributable to NCI |
| (28) | 27 | 416(3) |
| 415 |
| (22) | 3 | (113)(3) |
| (132) |
| (3) | - | (16)(3) |
| (19) | Net income (loss) attributable to Baidu |
| 23,431 | 764 | (435) |
| 23,760 |
| 5,691 | (207) | 105 |
| 5,589 |
| 814 | (30) | 15 |
| 799 | YOY |
|
|
|
|
|
|
| (76 %) | (127 %) |
|
| (76 %) |
|
|
|
|
|
| Net margin |
| 22 % | 3 % |
|
| 18 % |
| 6 % | (1 %) |
|
| 4 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP financial measures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income (non-GAAP) |
| 23,890 | 2,363 |
|
| 26,234 |
| 14,319 | 639 |
|
| 14,950 |
| 2,048 | 91 |
|
| 2,138 | YOY |
|
|
|
|
|
|
| (40 %) | (73 %) |
|
| (43 %) |
|
|
|
|
|
| Operating margin (non-GAAP) |
| 23 % | 8 % |
|
| 20 % |
| 14 % | 2 % |
|
| 12 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income attributable to Baidu (non-GAAP) |
| 26,335 | 1,512 |
|
| 27,002 |
| 18,827 | 280 |
|
| 18,941 |
| 2,692 | 39 |
|
| 2,709 | YOY |
|
|
|
|
|
|
| (29 %) | (81 %) |
|
| (30 %) |
|
|
|
|
|
| Net margin (non-GAAP) |
| 25 % | 5 % |
|
| 20 % |
| 18 % | 1 % |
|
| 15 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA |
| 30,587 | 2,510 |
|
| 33,078 |
| 22,051 | 815 |
|
| 22,857 |
| 3,153 | 117 |
|
| 3,269 | YOY |
|
|
|
|
|
|
| (28 %) | (68 %) |
|
| (31 %) |
|
|
|
|
|
| Adjusted EBITDA margin |
| 29 % | 9 % |
|
| 25 % |
| 22 % | 3 % |
|
| 18 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) Includes share-based compensation as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue |
| 340 | 121 |
|
| 461 |
| 277 | 112 |
|
| 389 |
| 40 | 16 |
|
| 56 | Selling, general and administrative |
| 1,153 | 274 |
|
| 1,427 |
| 1,018 | 163 |
|
| 1,181 |
| 146 | 23 |
|
| 169 | Research and development |
| 2,746 | 150 |
|
| 2,896 |
| 1,908 | 127 |
|
| 2,035 |
| 273 | 19 |
|
| 292 | Total share-based compensation |
| 4,239 | 545 |
|
| 4,784 |
| 3,203 | 402 |
|
| 3,605 |
| 459 | 58 |
|
| 517 | (2) Relates to intersegment eliminations and adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (3) Relates to the net loss attributable to iQIYI noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Condensed Consolidated Statements of Cash Flows |
|
|
|
|
|
|
|
|
|
|
|
|
|
| (In millions,unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended |
| Three months ended |
| Three months ended |
| Three months ended |
|
| December 31, 2024 (RMB) |
| September 30, 2025 (RMB) |
| December 31, 2025 (RMB) |
| December 31, 2025 (US$) |
|
| Baidu excl. iQIYI | iQIYI | Baidu, Inc. |
| Baidu excl. iQIYI | iQIYI | Baidu, Inc. |
| Baidu excl. iQIYI | iQIYI | Baidu, Inc. |
| Baidu excl. iQIYI | iQIYI | Baidu, Inc. | Net cash provided by (used in) operating activities |
| 1,836 | 520 | 2,356 |
| 1,523 | (267) | 1,256 |
| 2,562 | 47 | 2,609 |
| 366 | 7 | 373 | Net cash provided by (used in) investing activities |
| (4,741) | (896) | (5,637) |
| 2,233 | 763 | 2,996 |
| (17,439) | (947) | (18,386) |
| (2,494) | (135) | (2,629) | Net cash provided by (used in) financing activities |
| (1,784) | 114 | (1,670) |
| 4,532 | 151 | 4,683 |
| 595 | 518 | 1,113 |
| 85 | 74 | 159 | Effect of exchange rate changes on cash, cash equivalents and restricted cash |
| 582 | 61 | 643 |
| (186) | (16) | (202) |
| (295) | (10) | (305) |
| (42) | (1) | (43) | Net increase (decrease) in cash, cash equivalents and restricted cash |
| (4,107) | (201) | (4,308) |
| 8,102 | 631 | 8,733 |
| (14,577) | (392) | (14,969) |
| (2,085) | (55) | (2,140) | Cash, cash equivalents and restricted cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| At beginning of period |
| 37,106 | 3,791 | 40,897 |
| 26,928 | 4,139 | 31,067 |
| 35,030 | 4,770 | 39,800 |
| 5,009 | 682 | 5,691 | At end of period |
| 32,999 | 3,590 | 36,589 |
| 35,030 | 4,770 | 39,800 |
| 20,453 | 4,378 | 24,831 |
| 2,924 | 627 | 3,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash provided by (used in) operating activities |
| 1,836 | 520 | 2,356 |
| 1,523 | (267) | 1,256 |
| 2,562 | 47 | 2,609 |
| 366 | 7 | 373 | Less: Capital expenditures |
| (2,312) | (21) | (2,333) |
| (3,378) | (23) | (3,401) |
| (1,952) | (20) | (1,972) |
| (279) | (3) | (282) | Free cash flow |
| (476) | 499 | 23 |
| (1,855) | (290) | (2,145) |
| 610 | 27 | 637 |
| 87 | 4 | 91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Note: Baidu excl. iQIYI represents Baidu, Inc. minus iQIYI's consolidated cash flows. |
|
|
|
|
|
|
|
|
|
|
|
| Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
| Condensed Consolidated Statements of Cash Flows |
|
|
|
|
|
|
|
|
|
| (In millions,unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Twelve months ended |
| Twelve months ended |
| Twelve months ended |
|
| December 31, 2024 (RMB) |
| December 31, 2025 (RMB) |
| December 31, 2025 (US$) |
|
| Baidu excl. iQIYI | iQIYI | Baidu, Inc. |
| Baidu excl. iQIYI | iQIYI | Baidu, Inc. |
| Baidu excl. iQIYI | iQIYI | Baidu, Inc. | Net cash provided by (used in) operating activities |
| 19,126 | 2,108 | 21,234 |
| (3,119) | 106 | (3,013) |
| (446) | 15 | (431) | Net cash used in investing activities |
| (6,110) | (2,445) | (8,555) |
| (24,809) | (327) | (25,136) |
| (3,547) | (47) | (3,594) | Net cash provided by (used in) financing activities |
| (12,391) | (1,368) | (13,759) |
| 16,078 | 1,064 | 17,142 |
| 2,299 | 152 | 2,451 | Effect of exchange rate changes on cash, cash equivalents and restricted cash |
| 81 | 14 | 95 |
| (696) | (55) | (751) |
| (101) | (6) | (107) | Net increase (decrease) in cash, cash equivalents and restricted cash |
| 706 | (1,691) | (985) |
| (12,546) | 788 | (11,758) |
| (1,795) | 114 | (1,681) | Cash, cash equivalents and restricted cash |
|
|
|
|
|
|
|
|
|
|
|
| At beginning of period |
| 32,293 | 5,281 | 37,574 |
| 32,999 | 3,590 | 36,589 |
| 4,719 | 513 | 5,232 | At end of period |
| 32,999 | 3,590 | 36,589 |
| 20,453 | 4,378 | 24,831 |
| 2,924 | 627 | 3,551 |
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash provided by (used in) operating activities |
| 19,126 | 2,108 | 21,234 |
| (3,119) | 106 | (3,013) |
| (446) | 15 | (431) | Less: Capital expenditures |
| (8,055) | (79) | (8,134) |
| (11,978) | (95) | (12,073) |
| (1,712) | (14) | (1,726) | Free cash flow |
| 11,071 | 2,029 | 13,100 |
| (15,097) | 11 | (15,086) |
| (2,158) | 1 | (2,157) |
|
|
|
|
|
|
|
|
|
|
|
|
| Note: Baidu excl. iQIYI represents Baidu, Inc. minus iQIYI's consolidated cash flows. |
|
|
|
|
|
|
|
| Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (In millions except for per ADS information, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended |
| Three months ended |
| Three months ended |
| Three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| December 31, 2024 (RMB) |
| September 30, 2025 (RMB) |
| December 31, 2025 (RMB) |
| December 31, 2025 (US$) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Baidu General Business | iQIYI | Baidu, Inc. |
| Baidu General Business | iQIYI | Baidu, Inc. |
| Baidu General Business | iQIYI | Baidu, Inc. |
| Baidu General Business | iQIYI | Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income (loss) |
| 3,638 | 285 | 3,917 |
| (14,971) | (122) | (15,091) |
| 1,441 | 55 | 1,483 |
| 206 | 8 | 212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Share-based compensation expenses |
| 966 | 119 | 1,085 |
| 946 | 98 | 1,044 |
| 643 | 86 | 729 |
| 93 | 12 | 105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Amortization and impairment of intangible assets resulting from business combinations |
| 43 | 2 | 45 |
| 60 | 2 | 62 |
| 45 | 2 | 47 |
| 6 | - | 6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Impairment of long-lived assets |
| - | - | - |
| 16,190 | - | 16,190 |
| - | - | - |
| - | - | - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: One-time employee severance costs |
| - | - | - |
| - | - | - |
| 708 | - | 708 |
| 101 | - | 101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income (loss) (non-GAAP) |
| 4,647 | 406 | 5,047 |
| 2,225 | (22) | 2,205 |
| 2,837 | 143 | 2,967 |
| 406 | 20 | 424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Depreciation of fixed assets and amortization of intangible assets(1) |
| 1,869 | 38 | 1,907 |
| 2,173 | 52 | 2,224 |
| 1,707 | 53 | 1,760 |
| 244 | 8 | 252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA |
| 6,516 | 444 | 6,954 |
| 4,398 | 30 | 4,429 |
| 4,544 | 196 | 4,727 |
| 650 | 28 | 676 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income (loss) attributable to Baidu |
| 5,283 | (189) | 5,192 |
| (11,121) | (249) | (11,232) |
| 1,797 | (6) | 1,782 |
| 257 | (1) | 255 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Share-based compensation expenses |
| 965 | 119 | 1,019 |
| 945 | 98 | 989 |
| 642 | 86 | 681 |
| 92 | 12 | 98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Amortization and impairment of intangible assets resulting from business combinations |
| 41 | 2 | 42 |
| 58 | 2 | 59 |
| 43 | 2 | 44 |
| 6 | - | 6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Impairment of long-lived assets |
| - | - | - |
| 16,190 | - | 16,190 |
| - | - | - |
| - | - | - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: One-time employee severance costs |
| - | - | - |
| - | - | - |
| 708 | - | 708 |
| 101 | - | 101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Disposal loss (gain) |
| 7 | - | 7 |
| (101) | - | (101) |
| 31 | - | 31 |
| 4 | - | 4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Impairment of long-term investments |
| 84 | 14 | 90 |
| 97 | - | 97 |
| 59 | 10 | 64 |
| 8 | 1 | 9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Fair value loss (gain) of long-term investments and exchangeable bonds |
| (288) | (5) | (290) |
| 279 | 1 | 279 |
| 923 | 17 | 931 |
| 132 | 2 | 133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Reconciling items on equity method investments(2) |
| 679 | - | 679 |
| 15 | - | 15 |
| (431) | - | (431) |
| (62) | - | (62) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Tax effects on non-GAAP adjustments(3) |
| (30) | - | (30) |
| (2,526) | - | (2,526) |
| 97 | - | 97 |
| 15 | - | 15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income (loss) attributable to Baidu (non-GAAP) |
| 6,741 | (59) | 6,709 |
| 3,836 | (148) | 3,770 |
| 3,869 | 109 | 3,907 |
| 553 | 14 | 559 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted earnings (loss) per ADS |
|
|
| 14.26 |
|
|
| (33.88) |
|
|
| 3.71 |
|
|
| 0.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Accretion of the redeemable noncontrolling interests |
|
|
| 0.55 |
|
|
| 0.75 |
|
|
| 0.75 |
|
|
| 0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Non-GAAP adjustments to earnings per ADS |
|
|
| 4.37 |
|
|
| 44.25 |
|
|
| 6.16 |
|
|
| 0.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted earnings per ADS (non-GAAP) |
|
|
| 19.18 |
|
|
| 11.12 |
|
|
| 10.62 |
|
|
| 1.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) This represents amortization of intangible assets excluding those resulting from business combinations. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (2) This represents Baidu's share of equity method investments for other non-GAAP reconciling items, amortization and impairment of intangible assets not on the investee's books, accretion of their redeemable noncontrolling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per share. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (3) This represents tax impact of all non-GAAP adjustments. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (In millions except for per ADS information, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Twelve months ended |
| Twelve months ended |
| Twelve months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| December 31, 2024 (RMB) |
| December 31, 2025 (RMB) |
| December 31, 2025 (US$) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Baidu General Business | iQIYI | Baidu, Inc. |
| Baidu General Business | iQIYI | Baidu, Inc. |
| Baidu General Business | iQIYI | Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income (loss) |
| 19,478 | 1,811 | 21,270 |
| (6,044) | 229 | (5,823) |
| (864) | 32 | (833) |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Share-based compensation expenses |
| 4,239 | 545 | 4,784 |
| 3,203 | 402 | 3,605 |
| 459 | 58 | 517 |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Amortization and impairment of intangible assets resulting from business combinations |
| 173 | 7 | 180 |
| 262 | 8 | 270 |
| 37 | 1 | 38 |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Impairment of long-lived assets |
| - | - | - |
| 16,190 | - | 16,190 |
| 2,315 | - | 2,315 |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: One-time employee severance costs |
| - | - | - |
| 708 | - | 708 |
| 101 | - | 101 |
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income (non-GAAP) |
| 23,890 | 2,363 | 26,234 |
| 14,319 | 639 | 14,950 |
| 2,048 | 91 | 2,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Depreciation of fixed assets and amortization of intangible assets(1) |
| 6,697 | 147 | 6,844 |
| 7,732 | 176 | 7,907 |
| 1,105 | 26 | 1,131 |
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA |
| 30,587 | 2,510 | 33,078 |
| 22,051 | 815 | 22,857 |
| 3,153 | 117 | 3,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income (loss) attributable to Baidu |
| 23,431 | 764 | 23,760 |
| 5,691 | (207) | 5,589 |
| 814 | (30) | 799 |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Share-based compensation expenses |
| 4,235 | 545 | 4,482 |
| 3,199 | 402 | 3,381 |
| 457 | 57 | 484 |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Amortization and impairment of intangible assets resulting from business combinations |
| 165 | 7 | 168 |
| 254 | 8 | 258 |
| 36 | 1 | 37 |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Impairment of long-lived assets |
| - | - | - |
| 16,190 | - | 16,190 |
| 2,315 | - | 2,315 |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: One-time employee severance costs |
| - | - | - |
| 708 | - | 708 |
| 101 | - | 101 |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Disposal loss (gain) |
| (1,982) | 22 | (1,972) |
| (423) | - | (428) |
| (60) | - | (61) |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Impairment of long-term investments |
| 172 | 193 | 260 |
| 257 | 38 | 275 |
| 37 | 5 | 39 |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Fair value loss (gain) of long-term investments |
| (393) | (19) | (403) |
| (4,004) | 34 | (3,989) |
| (573) | 5 | (570) |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Reconciling items on equity method investments(2) |
| 1,050 | - | 1,050 |
| (603) | 5 | (601) |
| (86) | 1 | (86) |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Tax effects on non-GAAP adjustments(3) |
| (343) | - | (343) |
| (2,442) | - | (2,442) |
| (349) | - | (349) |
|
|
|
|
|
|
|
|
|
|
|
|
| Net income attributable to Baidu (non-GAAP) |
| 26,335 | 1,512 | 27,002 |
| 18,827 | 280 | 18,941 |
| 2,692 | 39 | 2,709 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted earnings per ADS |
|
|
| 65.91 |
|
|
| 11.78 |
|
|
| 1.68 |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Accretion of the redeemable noncontrolling interests |
|
|
| 1.68 |
|
|
| 2.71 |
|
|
| 0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
| Add: Non-GAAP adjustments to earnings per ADS |
|
|
| 9.26 |
|
|
| 38.92 |
|
|
| 5.57 |
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted earnings per ADS (non-GAAP) |
|
|
| 76.85 |
|
|
| 53.41 |
|
|
| 7.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) This represents amortization of intangible assets excluding those resulting from business combinations. |
|
|
|
|
|
|
|
|
|
|
|
|
| (2) This represents Baidu's share of equity method investments for other non-GAAP reconciling items, amortization and impairment of intangible assets not on the investee's books, accretion of their redeemable noncontrolling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per share. |
|
|
|
|
|
|
|
|
|
|
|
|
|
| (3) This represents tax impact of all non-GAAP adjustments. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 06:00 |
Trip.com Group Limited Reports Unaudited Fourth Quarter and Full Year of 2025 Financial Results
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: [email protected] 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|