greeksoup/ stock research

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.

Revenue
$14.7 billion
+7.6% on the year
FY2018FY2025
Operating margin
12.7%
9.6% a year earlier
FY2018FY2025
Net income
$1.3 billion
+4.9% on the year
FY2018FY2025
Diluted EPS
$9.81
+9.6% on the year
FY2018FY2025

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.
Read the Q4 FY2025 earnings call summary

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.

Expedia Group, Inc., the 10-K for 2025

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.

How it got here

The company began nearly 30 years ago as one of the first online travel agencies, building proprietary technology to connect suppliers and their inventory to travellers and then opening that marketplace to other businesses. Competition rose as booking moved from offline to online, and a run of acquisitions widened the business but added complexity. In 2020 it shifted to a platform operating model, managing marketing investment across the whole brand portfolio on one marketing technology platform, and it closed or sold several businesses, including the corporate travel company Egencia in November 2021, which was replaced by a ten-year lodging supply agreement with the buyer, American Express Global Business Travel. In 2023 the Hotels.com and Vrbo front ends were migrated onto the Brand Expedia stack to create a single unified front end, and One Key, the loyalty programme spanning the three core brands, launched in the United States that year, reached the United Kingdom in 2024 and expanded further in 2025, with most Expedia Rewards members migrating across. General managers were introduced for each core consumer brand in 2024.

How it makes money

Under the merchant model the company is the merchant of record: it books hotel rooms, alternative accommodations, airline seats, car rentals and destination services from suppliers, taking payment from the traveller generally at booking, without controlling the rooms or bearing inventory risk, and most merchant transactions are lodging. Under the agency model it passes the booking to the travel provider and takes commissions or ticketing fees, recognising air revenue at booking and hotel revenue when the stay occurs, and most agency gross bookings are air. Under the advertising model it sells travel and non-travel advertisers access to traffic across its transaction sites and on the majority-owned metasearch site trivago. In 2025 merchant was 70% of total revenue, agency 22%, and advertising, media and other 8%. The Expedia Traveler Preference programme lets travellers at participating hotels choose to pay Expedia in advance or pay the hotel at the time of stay, and travellers can also assemble multi-component packages, usually cheaper than booking each part separately, or buy pre-assembled packages, mostly under the merchant model.

Marketing and suppliers

Marketing is managed across the brand portfolio rather than brand by brand, with decisions taken market by market and segment by segment on relative growth prospects, expected returns and competition, and most of the effort goes to Expedia, Hotels.com and Vrbo. The channels are brand advertising online and offline, loyalty programmes, mobile apps, search engine marketing and optimisation, metasearch, social media, personalised communication on the sites and direct email, alongside coupons and supplier-backed offers. Affiliate partners are paid commission for bookings that come through links on their sites. Supply comes from hotel companies, property owners and managers, airlines large and small, car rental companies, cruise lines, destination service providers and other partners, with global distribution system partners alongside them, and strategic account managers and local hotel market managers work with suppliers on merchandising, promotions and exposure across the points of sale.

People

At 31 December 2025 the company had approximately 16,000 employees across nearly 50 countries, approximately half of them in technology roles, with headquarters in Seattle.

From Expedia Group's annual report on Form 10-K for the year ended 31 December 2025. The filing

Written from the 10-K filed 13 February 2026: read the full 10-K.

The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025

Income statement (profit and loss)

$ millionFY2025FY2024FY2023On the yearLast 8 years
Revenue14,73313,69112,839+7.6%
Cost of revenue1,4561,4431,573+0.9%
Gross profit13,27712,24811,266+8.4%
Gross margin90.1%89.5%87.7%
Operating income1,8711,3191,033+41.8%
Operating margin12.7%9.6%8.0%
Interest expense299246245+21.5%
Pre-tax income1,5911,5421,018+3.2%
Income tax290318330-8.8%
Effective tax rate18.2%20.6%32.4%
Net income1,2941,234797+4.9%
Net margin8.8%9.0%6.2%
Diluted EPS$9.81$8.95$5.31+9.6%
$ million except per share.
Read moreFree 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

$ millionFY2025FY2024FY2023On the yearLast 8 years
Operating cash flow3,8803,0852,690+25.8%
Capital expenditure770756846+1.9%
Free cash flow3,1102,3291,844+33.5%
Free cash flow margin21.1%17.0%14.4%
Cash from investing-531-1,262-800
Cash from financing-2,136-1,745-2,096
Depreciation and amortisation887838807+5.8%
Share-based compensation398458413-13.1%
Buybacks1,9301,8392,137+4.9%
Dividends paid2000.00.0
Dividend per share$1.60n/an/a
Diluted shares, weighted132m138m150m-4.3%
Shares outstanding at period end117m123m132m-5.1%

Balance sheet

$ millionFY2025FY2024FY2023On the yearLast 8 years
Shareholders' equity1,2841,5571,534-17.5%
Non-controlling interest1,2631,2421,252+1.7%
Debt6,1616,2666,253-1.7%
Operating lease liabilities254265314-4.2%
Other liabilities15,49013,05812,289+18.6%
Total liabilities and equity24,45222,38821,642+9.2%
Fixed assets2,4472,4132,359+1.4%
Goodwill6,8726,8446,849+0.4%
Intangible assets8198171,023+0.2%
Investments60050228.0+19.5%
Cash and equivalents5,4134,1834,225+29.4%
Receivables4,1663,2132,786+29.7%
Other assets4,1354,4164,372-6.4%
Total assets24,45222,38821,642+9.2%

10-K for the year ended 31 December 2025, filed 13 February 2026: the filing.