Expedia Group, Inc. (EXPE) Financial Statements

Executive TeamFinancials
SegmentsShareholders

Expedia financial statements at a glance

Expedia reported revenue of $14.73 billion for fiscal year 2025 (ended December 31, 2025), up 7.6% from fiscal year 2024. Net income was $1.29 billion, a net margin of 8.8%.

At the end of fiscal year 2025 it had total assets of $24.45 billion, total liabilities of $23.17 billion and shareholders' equity of $1.28 billion, with total debt of $6.16 billion.

Its operations brought in $3.88 billion of cash.

The tables below show the income statement, balance sheet and cash flow statement; the key figures of the last 5 fiscal years are at the bottom of the page.

Figures from company filings, in USD; latest fiscal year ended December 31, 2025.

EXPE logo

Expedia Group, Inc.

EXPEUnited States
Consumer-Oriented Services
USD (Local)

Income Statement

Annual • USD

Revenue
14.73B
Prev Year: 13.69B
YoY: +7.6%
Total Revenue
-
Cost of Revenue
1.46B
Prev Year: 1.44B
YoY: +0.9%
Operating Expense
-
Gross Profit
13.28B
Prev Year: 12.25B
YoY: +8.4%
SG&A Expenses
8.92B
Prev Year: 8.47B
YoY: +5.3%
Net Non Operating Interest Income Expense
-
R&D Expense
1.28B
Prev Year: 1.31B
YoY: -2.8%
Other Income Expense
-
Depreciation/Amortization
887.00M
Prev Year: 838.00M
YoY: +5.8%
Pre-tax Income
-
Other Operating Expenses, Total
31.00M
Prev Year: -36.00M
YoY: +186.1%
Operating Expenses
12.86B
Prev Year: 12.36B
YoY: +4.0%
Net Income Common Stockholders
-
Operating Income
1.87B
Prev Year: 1.33B
YoY: +40.9%
Diluted NI Available to Com Stockholders
-
Interest Inc.(Exp.),Net-Non-Op., Total
-257.00M
Prev Year: 212.00M
YoY: -221.2%
Total Operating Income as Reported
-
Other, Net
-26.00M
Total Expenses
-
Net Income Before Taxes
1.59B
Prev Year: 1.54B
YoY: +3.2%
Net Income from Continuing and Discontinued Operation
-
Provision for Income Taxes
290.00M
Prev Year: 318.00M
YoY: -8.8%
Normalized Income
-
Net Income After Taxes
1.30B
Prev Year: 1.22B
YoY: +6.3%
Interest Income
-
Net Income Before Extra. Items
1.29B
Prev Year: 1.23B
YoY: +4.9%
Interest Expense
-
Net Income
1.29B
Prev Year: 1.23B
YoY: +4.9%
Net Interest Income
-
Income Available to Com Excl ExtraOrd
1.29B
Prev Year: 1.23B
YoY: +4.9%
EBIT
-
Income Available to Com Incl ExtraOrd
1.29B
Prev Year: 1.23B
YoY: +4.9%
EBITDA
-
Diluted Net Income
1.29B
Prev Year: 1.23B
YoY: +4.9%
Reconciled Depreciation
-
Diluted Weighted Average Shares
131.94M
Prev Year: 137.92M
YoY: -4.3%
Net Income from Continuing Operation Net Minority Interest
-
Diluted EPS Excluding ExtraOrd Items
9.807
Prev Year: 8.947
YoY: +9.6%
Total Unusual Items Excluding Goodwill
-
DPS - Common Stock Primary Issue
1.68
Prev Year: 0.4
YoY: +320.0%
Total Unusual Items
-
Diluted Normalized EPS
11.598
Prev Year: 10.87
YoY: +6.7%
Normalized EBITDA
-
Unusual Expense (Income)
289.00M
Prev Year: 334.00M
YoY: -13.5%
Tax Rate for Calcs
-
Minority Interest
-7.00M
Prev Year: 10.00M
YoY: -170.0%
Tax Effect of Unusual Items
-
Values in USD

Expedia key figures by fiscal year

FY2025FY2024FY2023FY2022FY2021
Revenue$14.7B$13.7B$12.8B$11.7B$8.6B
Gross profit$13.3B$12.2B$11.3B$10.0B$7.1B
Operating income$1.9B$1.3B$1.1B$1.1B$262.0M
Net income$1.3B$1.2B$797.0M$352.0M-$269.0M
Diluted EPS––––-$1.80
Total assets$24.5B$22.4B$21.6B$21.6B$21.5B
Total liabilities$23.2B$20.8B$20.1B$19.3B$18.0B
Shareholders' equity$1.3B$1.6B$1.5B$2.3B$2.1B
Cash––––$4.1B
Total debt$6.2B$6.3B$6.3B$6.2B$8.8B
Operating cash flow$3.9B$3.1B$2.7B$3.4B$3.7B
Capital spending––––$673.0M
Free cash flow––––$3.1B

In USD. Fiscal years as reported by the company; statements on this page go back to fiscal year 2020.

Questions and answers

What was Expedia's revenue in fiscal year 2025?

$14.73 billion, up 7.6% from $13.69 billion in fiscal year 2024.

How much profit does Expedia make?

Expedia reported net income of $1.29 billion for fiscal year 2025 (8.8% of revenue); operating income was $1.87 billion.

How much cash and debt does Expedia have?

At the end of fiscal year 2025: total debt of $6.16 billion.

Disclaimer: This analysis is for informational and educational purposes only and does not constitute financial, investment, tax, or legal advice. Data may be incomplete, delayed, or contain inaccuracies. Consult with a qualified financial advisor before making any investment decisions.
LinkedInLinkedInXXYouTubeYouTube