gross profit bridgeinconsistent2019-12-31
Withheld: gross profit could not be reconciled with the rest of this filer’s statement.
Revenue
$14.73B
Fiscal year ended 2025-12-31Operating income
$1.87B
Fiscal year ended 2025-12-31Free cash flow
$3.11B
Fiscal year ended 2025-12-31Expedia Group, Inc. (EXPE) reported revenue of $14.73B and net income of $1.29B for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Expedia Group, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Transportation Services.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $14.73B | $13.69B | $12.84B | $11.67B | $8.60B | $5.20B | $12.07B | $11.22B | $10.06B | $8.77B |
| Cost of revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $2.16B | $1.96B | $1.76B | $1.60B |
| Gross profit | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $8.30B | $7.18B |
| Operating income | $1.87B | $1.32B | $1.03B | $1.08B | $186.00M | -$2.72B | $903.00M | $714.00M | $625.00M | $462.00M |
| Net income | $1.29B | $1.23B | $797.00M | $352.00M | $12.00M | -$2.61B | $565.00M | $406.00M | $378.00M | $282.00M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 131.94M | shares 137.92M | shares 150.23M | shares 161.75M | shares 149.73M | shares 141.41M | shares 149.88M | shares 152.89M | shares 156.38M | shares 154.52M |
| Pretax income | $1.59B | $1.54B | $1.02B | $538.00M | -$38.00M | -$3.15B | $775.00M | $485.00M | $417.00M | $277.00M |
| Income tax expense | $290.00M | $318.00M | $330.00M | $195.00M | -$53.00M | -$423.00M | $203.00M | $87.00M | $45.00M | $16.00M |
| Diluted EPS | $9.81 | $8.95 | $5.31 | $2.17 | $-1.80 | $-19.00 | $3.77 | $2.65 | $2.42 | $1.82 |
| Selling, general & administrative | $8.11B | $7.65B | $6.88B | $6.18B | $4.20B | $3.12B | $6.87B | $6.50B | $5.97B | $5.04B |
| General & administrative | $765.00M | $805.00M | $771.00M | $748.00M | $705.00M | $589.00M | $807.00M | $774.00M | $676.00M | $678.00M |
| Selling & marketing | $7.35B | $6.85B | $6.11B | $5.43B | $3.50B | $2.53B | $6.06B | $5.72B | $5.30B | $4.37B |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $5.41B | $4.18B | $4.22B | $4.10B | $4.11B | $3.36B | $3.32B | $2.44B | $2.85B | $1.80B |
| Total assets | $24.45B | $22.39B | $21.64B | $21.56B | $21.55B | $18.69B | $21.42B | $18.03B | $18.52B | $15.78B |
| Current assets | $12.20B | $9.82B | $9.23B | $8.79B | $8.18B | $5.63B | $7.74B | $5.20B | $5.54B | $3.45B |
| Total liabilities | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Current liabilities | $16.66B | $13.61B | $11.78B | $10.78B | $9.45B | $5.41B | $10.71B | $8.06B | $7.88B | $6.13B |
| Total equity incl. NCI | $2.55B | $2.80B | $2.79B | $3.73B | $3.55B | $3.00B | $5.54B | $5.65B | $6.13B | $5.69B |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | $0 | $13.00M | $15.00M | $30.00M | $22.00M | $0 |
| Inventory | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | $4.17B | $3.21B | $2.79B | $2.08B | $1.26B | $701.00M | $2.52B | $2.15B | $1.87B | $1.34B |
| Goodwill | $6.87B | $6.84B | $6.85B | $7.14B | $7.17B | $7.38B | $8.13B | $8.12B | $8.23B | $7.94B |
| Long-term debt | $4.47B | $5.22B | $6.25B | $6.24B | $7.72B | $8.22B | $4.19B | $3.72B | $3.75B | $3.16B |
| Accounts payable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $3.88B | $3.08B | $2.69B | $3.44B | $3.75B | -$3.83B | $2.77B | $1.98B | $1.84B | $1.55B |
| Capital expenditures | $770.00M | $756.00M | $846.00M | $662.00M | $673.00M | $797.00M | $1.16B | $878.00M | $710.00M | $749.00M |
| Investing cash flow | -$531.00M | -$1.26B | -$800.00M | -$580.00M | -$931.00M | -$263.00M | -$1.55B | -$559.00M | -$1.58B | -$718.00M |
| Financing cash flow | -$2.14B | -$1.74B | -$2.10B | -$2.62B | -$973.00M | $4.08B | $175.00M | -$1.49B | $688.00M | -$691.00M |
| Net change in cash | $1.40B | -$87.00M | -$190.00M | $46.00M | $1.67B | $41.00M | $1.39B | -$212.00M | $1.10B | $105.00M |
| Stock-based compensation | $398.00M | $458.00M | $413.00M | $374.00M | $418.00M | $205.00M | $241.00M | $203.00M | $149.00M | $242.00M |
| Common dividends paid | $200.00M | $0 | $0 | Unavailable | Unavailable | $48.00M | $195.00M | $186.00M | $176.00M | $150.00M |
| Common share repurchases | $1.93B | $1.84B | $2.14B | $607.00M | $165.00M | $425.00M | $743.00M | $923.00M | $312.00M | $456.00M |
| Depreciation & amortization | $887.00M | $838.00M | $807.00M | $792.00M | $814.00M | $893.00M | $910.00M | $959.00M | Unavailable | Unavailable |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $3.11B | $2.33B | $1.84B | $2.78B | $3.08B | -$4.63B | $1.61B | $1.10B | $1.14B | $800.00M |
| Gross margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 82.5% | 81.8% |
| Operating margin | 12.7% | 9.6% | 8.0% | 9.3% | 2.2% | -52.3% | 7.5% | 6.4% | 6.2% | 5.3% |
| FCF margin | 21.1% | 17.0% | 14.4% | 23.8% | 35.8% | -89.1% | 13.3% | 9.8% | 11.3% | 9.1% |
| SBC / revenue | 2.7% | 3.3% | 3.2% | 3.2% | 4.9% | 3.9% | 2.0% | 1.8% | 1.5% | 2.8% |
| Current ratio | 0.73x | 0.72x | 0.78x | 0.82x | 0.87x | 1.04x | 0.72x | 0.64x | 0.70x | 0.56x |
| Revenue YoY growth | 7.6% | 6.6% | 10.0% | 35.7% | 65.4% | -56.9% | 7.5% | 11.6% | 14.7% | Unavailable |
| Net margin | 8.8% | 9.0% | 6.2% | 3.0% | 0.1% | -50.2% | 4.7% | 3.6% | 3.8% | 3.2% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 5.2% | 5.5% | 6.6% | 5.7% | 7.8% | 15.3% | 9.6% | 7.8% | 7.1% | 8.5% |
| Long-term debt / equity | 1.75x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 18.2% | 20.6% | 32.4% | 36.2% | Unavailable | Unavailable | 26.2% | 17.9% | 10.8% | 5.8% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open EXPE in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-06View SEC filing
10-Q · Filed 2026-05-08View SEC filing
10-K · Filed 2026-02-13View SEC filing
10-Q · Filed 2025-11-07View SEC filing
10-Q · Filed 2025-08-08View SEC filing
10-Q · Filed 2025-05-09View SEC filing
Reconciliation checks needing review
2 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
gross profit bridgeinconsistent2018-12-31
Withheld: gross profit could not be reconciled with the rest of this filer’s statement.