Expedia Group (EXPE) FY2025 results: revenue $14.7 billion, up 7.6% on the year
Expedia Group, Inc. (EXPE) reported revenue of $14.7 billion for fiscal 2025, the year ended 31 December 2025, up 7.6% on the year before. Net income was $1.3 billion, up 4.9%, and diluted earnings per share $9.81. The figures are the company's own, from the 10-K it filed with the SEC on 13 February 2026.
this yearthe year beforeHover a bar for its figure.
The year in brief
What management said about the year
Guidance figures: 1 raised, 6 new.
- Bookings and revenue both grew 11%: Fourth quarter gross bookings were $27,003 million and revenue $3,547 million, each up 11%. Full-year gross bookings were $119,590 million and revenue $14,733 million, each up 8%.
- GAAP profit fell, adjusted rose: GAAP net income attributable to Expedia Group was $205 million, down 31%. Adjusted net income grew 52%, and adjusted EPS was $3.78 versus $2.39.
- B2B bookings up 24%, B2C up 5%: B2B gross bookings were $8,659 million in the quarter and B2C gross bookings were $18,344 million, according to the segment table.
- Lodging revenue rose 11%: Lodging revenue was $2,819 million in the quarter, up 11%, and $11,752 million for the full year, up 7%.
- Adjusted EBITDA margin up 368 bps: Adjusted EBITDA was $848 million, up 32%, at a 23.9% margin versus 20.2% a year earlier.
From this 10-K
Expedia Group runs a travel marketplace connecting travellers, supply partners and advertisers across a portfolio of consumer brands, and it also sells solutions to business partners. At the end of 2025 it had approximately 3.6 million lodging properties available, including approximately 2.4 million online bookable alternative accommodations through Vrbo and approximately 1.2 million hotels and alternative accommodations through the other brands, plus over 500 airlines, packages, rental cars, cruises, insurance and activities and experiences. Travel suppliers distribute through its apps, desktop and mobile sites, alternative distribution channels, business partnerships and call centres, and its advertising and media businesses sell access to that audience. The reportable segments are B2C, built on Expedia, Hotels.com and Vrbo; B2B, which supplies airlines, offline travel agents, online retailers, corporate travel managers and financial institutions with travel technology and rates and availability; and trivago, which earns advertising revenue by referring users from its hotel metasearch sites.
The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025
Income statement (profit and loss)
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Revenue | 14,733 | 13,691 | 12,839 | +7.6% | |
| Cost of revenue | 1,456 | 1,443 | 1,573 | +0.9% | |
| Gross profit | 13,277 | 12,248 | 11,266 | +8.4% | |
| Gross margin | 90.1% | 89.5% | 87.7% | ||
| Operating income | 1,871 | 1,319 | 1,033 | +41.8% | |
| Operating margin | 12.7% | 9.6% | 8.0% | ||
| Interest expense | 299 | 246 | 245 | +21.5% | |
| Pre-tax income | 1,591 | 1,542 | 1,018 | +3.2% | |
| Income tax | 290 | 318 | 330 | -8.8% | |
| Effective tax rate | 18.2% | 20.6% | 32.4% | ||
| Net income | 1,294 | 1,234 | 797 | +4.9% | |
| Net margin | 8.8% | 9.0% | 6.2% | ||
| Diluted EPS | $9.81 | $8.95 | $5.31 | +9.6% |
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Operating cash flow | 3,880 | 3,085 | 2,690 | +25.8% | |
| Capital expenditure | 770 | 756 | 846 | +1.9% | |
| Free cash flow | 3,110 | 2,329 | 1,844 | +33.5% | |
| Free cash flow margin | 21.1% | 17.0% | 14.4% | ||
| Cash from investing | -531 | -1,262 | -800 | ||
| Cash from financing | -2,136 | -1,745 | -2,096 | ||
| Depreciation and amortisation | 887 | 838 | 807 | +5.8% | |
| Share-based compensation | 398 | 458 | 413 | -13.1% | |
| Buybacks | 1,930 | 1,839 | 2,137 | +4.9% | |
| Dividends paid | 200 | 0.0 | 0.0 | ||
| Dividend per share | $1.60 | n/a | n/a | ||
| Diluted shares, weighted | 132m | 138m | 150m | -4.3% | |
| Shares outstanding at period end | 117m | 123m | 132m | -5.1% |
Balance sheet
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | 1,284 | 1,557 | 1,534 | -17.5% | |
| Non-controlling interest | 1,263 | 1,242 | 1,252 | +1.7% | |
| Debt | 6,161 | 6,266 | 6,253 | -1.7% | |
| Operating lease liabilities | 254 | 265 | 314 | -4.2% | |
| Other liabilities | 15,490 | 13,058 | 12,289 | +18.6% | |
| Total liabilities and equity | 24,452 | 22,388 | 21,642 | +9.2% | |
| Fixed assets | 2,447 | 2,413 | 2,359 | +1.4% | |
| Goodwill | 6,872 | 6,844 | 6,849 | +0.4% | |
| Intangible assets | 819 | 817 | 1,023 | +0.2% | |
| Investments | 600 | 502 | 28.0 | +19.5% | |
| Cash and equivalents | 5,413 | 4,183 | 4,225 | +29.4% | |
| Receivables | 4,166 | 3,213 | 2,786 | +29.7% | |
| Other assets | 4,135 | 4,416 | 4,372 | -6.4% | |
| Total assets | 24,452 | 22,388 | 21,642 | +9.2% |
10-K for the year ended 31 December 2025, filed 13 February 2026: the filing.