Trip.com Group Ltd
HKEX:9961
Income Statement
Earnings Waterfall
Trip.com Group Ltd
Revenue
|
19.7B
CNY
|
Cost of Revenue
|
-4.4B
CNY
|
Gross Profit
|
15.3B
CNY
|
Operating Expenses
|
-15.6B
CNY
|
Operating Income
|
-376m
CNY
|
Other Expenses
|
-1.1B
CNY
|
Net Income
|
-1.5B
CNY
|
Income Statement
Trip.com Group Ltd
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
17 693
N/A
|
20 424
+15%
|
20 306
-1%
|
20 023
-1%
|
20 024
+0%
|
18 145
-9%
|
19 693
+9%
|
|
Gross Profit | ||||||||
Cost of Revenue |
(3 845)
|
(4 196)
|
(4 390)
|
(4 598)
|
(4 631)
|
(4 384)
|
(4 432)
|
|
Gross Profit |
13 848
N/A
|
16 228
+17%
|
15 916
-2%
|
15 425
-3%
|
15 393
0%
|
13 761
-11%
|
15 261
+11%
|
|
Operating Income | ||||||||
Operating Expenses |
(14 549)
|
(15 915)
|
(16 639)
|
(16 836)
|
(16 376)
|
(15 237)
|
(15 637)
|
|
Selling, General & Administrative |
(6 353)
|
(7 294)
|
(7 721)
|
(7 844)
|
(7 635)
|
(6 950)
|
(7 164)
|
|
Research & Development |
(6 034)
|
(6 459)
|
(6 756)
|
(8 992)
|
(8 741)
|
(8 287)
|
(8 473)
|
|
Other Operating Expenses |
(2 162)
|
(2 162)
|
(2 162)
|
0
|
0
|
0
|
0
|
|
Operating Income |
(701)
N/A
|
313
N/A
|
(723)
N/A
|
(1 411)
-95%
|
(983)
+30%
|
(1 476)
-50%
|
(376)
+75%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
228
|
26
|
(362)
|
461
|
3 788
|
2 206
|
1 143
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
|
Total Other Income |
6 251
|
3 751
|
2 157
|
575
|
(5 824)
|
(2 786)
|
(1 406)
|
|
Pre-Tax Income |
5 778
N/A
|
4 090
-29%
|
1 072
-74%
|
(471)
N/A
|
(3 019)
-541%
|
(2 056)
+32%
|
(639)
+69%
|
|
Net Income | ||||||||
Tax Provision |
(650)
|
(546)
|
(396)
|
(270)
|
(215)
|
(291)
|
(473)
|
|
Income from Continuing Operations |
5 128
|
3 544
|
676
|
(741)
|
(3 234)
|
(2 347)
|
(1 112)
|
|
Income to Minority Interest |
52
|
68
|
90
|
95
|
92
|
106
|
108
|
|
Equity Earnings Affiliates |
(1 294)
|
103
|
522
|
96
|
(177)
|
(362)
|
(484)
|
|
Net Income (Common) |
3 886
N/A
|
3 715
-4%
|
1 288
-65%
|
(550)
N/A
|
(3 319)
-503%
|
(2 603)
+22%
|
(1 488)
+43%
|
|
EPS (Diluted) |
6.17
N/A
|
5.84
-5%
|
2
-66%
|
-0.87
N/A
|
-5.12
-489%
|
-3.99
+22%
|
-2.27
+43%
|