Revenue growth accelerated to 14.0% in Q2 2026, with gross margin expanding to 90.7% and operating margin reaching a record 23.9%, though EPS volatility persists due to one-off costs.
Expedia Group, Inc. (EXPE) annual income statement — 23-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 |
|---|
| Sales/Revenue | 15.7B | 14.73B | 13.69B | 12.84B | 11.67B | 8.6B | 5.2B | 12.07B | 11.22B | 10.06B | 8.77B | 6.67B | 5.76B | 4.77B | 4.03B | 3.45B | 3.35B | 2.96B | 2.94B | 2.67B | 2.24B | 2.12B | 1.84B | 2.34B |
| Revenue Growth % | 12% | 7.61% | 6.64% | 10.05% | 35.69% | 65.38% | -56.92% | 7.52% | 11.56% | 14.66% | 31.49% | 15.77% | 20.8% | 18.38% | 16.86% | 3.01% | 13.29% | 0.63% | 10.19% | 19.12% | 5.57% | 15% | -21.23% | - |
| Cost of Goods Sold | 1.5B | 1.46B | 1.44B | 1.57B | 1.66B | 1.52B | 1.68B | 2.07B | 1.97B | 1.76B | 1.6B | 1.31B | 1.18B | 1.04B | 898.6M | 761.27M | 692.83M | 607.25M | 634.74M | 562.4M | 502.64M | 470.72M | 412.7M | 1.2B |
| COGS % of Revenue | - | 9.88% | 10.54% | 12.25% | 14.2% | 17.7% | 32.31% | 17.12% | 17.51% | 17.46% | 18.2% | 19.63% | 20.46% | 21.76% | 22.3% | 22.07% | 20.69% | 20.55% | 21.61% | 21.1% | 22.46% | 22.21% | 22.39% | 51.26% |
| Gross Profit | 14.2B | 13.28B | 12.25B | 11.27B | 10.01B | 7.08B | 3.52B | 10B | 9.26B | 8.3B | 7.18B | 5.36B | 4.58B | 3.73B | 3.13B | 2.69B | 2.66B | 2.35B | 2.3B | 2.1B | 1.73B | 1.65B | 1.43B | 1.14B |
| Gross Margin % | 90.43% | 90.12% | 89.46% | 87.75% | 85.8% | 82.3% | 67.69% | 82.88% | 82.49% | 82.54% | 81.8% | 80.37% | 79.54% | 78.24% | 77.7% | 77.93% | 79.31% | 79.45% | 78.39% | 78.9% | 77.54% | 77.79% | 77.61% | 48.74% |
| Gross Profit Growth % | - | 8.4% | 8.72% | 12.55% | 41.46% | 101.08% | -64.81% | 8.03% | 11.5% | 15.7% | 33.83% | 16.98% | 22.8% | 19.21% | 16.52% | 1.22% | 13.08% | 1.99% | 9.48% | 21.21% | 5.23% | 15.27% | 25.42% | - |
| Operating Expenses | 11.25B | 11.11B | 10.93B | 10.23B | 8.93B | 6.89B | 5.05B | 9.1B | 8.47B | 7.64B | 6.6B | 4.95B | 4B | 3.22B | 2.58B | 2.21B | 1.92B | 1.74B | 1.74B | 1.57B | 1.38B | 1.25B | 1.19B | 885.22M |
| OpEx % of Revenue | - | 75.44% | 79.83% | 79.7% | 76.5% | 80.13% | 97.06% | 75.4% | 75.51% | 75.91% | 75.2% | 74.17% | 69.39% | 67.55% | 64.09% | 64.02% | 57.28% | 58.96% | 59.08% | 59.05% | 61.84% | 59.06% | 64.56% | 37.83% |
| Selling, General & Admin | 9.28B | 8.95B | 8.43B | 7.63B | 6.85B | 4.93B | 3.12B | 6.87B | 6.58B | 5.97B | 5.05B | 3.95B | 3.23B | 2.57B | 2.07B | 1.81B | 1.52B | 1.32B | 1.46B | 1.31B | 1.08B | 909.02M | 845.06M | 643.81M |
| SG&A % of Revenue | - | 60.75% | 61.59% | 59.46% | 58.7% | 57.29% | 59.93% | 56.91% | 58.59% | 59.38% | 57.51% | 59.27% | 56.11% | 53.93% | 51.27% | 52.34% | 45.35% | 44.58% | 49.6% | 49.29% | 48.08% | 42.89% | 45.85% | 27.52% |
| Research & Development | 1.28B | 1.28B | 1.31B | 1.36B | 1.18B | 1.07B | 1.01B | 1.26B | 1.62B | 1.39B | 1.24B | 830.24M | 686.15M | 577.82M | 484.9M | 381M | 362.45M | 319.71M | 208.95M | 182.48M | 140.37M | 112.28M | 0 | 0 |
| R&D % of Revenue | - | 8.67% | 9.6% | 10.58% | 10.12% | 12.49% | 19.43% | 10.47% | 14.41% | 13.79% | 14.08% | 12.44% | 11.91% | 12.11% | 12.03% | 11.05% | 10.83% | 10.82% | 7.11% | 6.85% | 6.27% | 5.3% | - | - |
| Other Operating Expenses | 4M | 887M | 1.18B | 1.24B | 896M | 890M | 920M | 968M | -110M | -60.8M | -31.68M | 113.09M | 17.68M | -2.79M | -20.27M | 21.93M | 37.12M | 105.34M | 69.44M | 77.57M | 167.4M | 342.67M | 1.19B | 885.22M |
| Operating Income | 2.95B | 2.16B | 1.32B | 1.03B | 1.08B | 186M | -1.53B | 903M | 714M | 625.14M | 461.7M | 413.57M | 517.76M | 366.06M | 431.72M | 479.61M | 731.91M | 571.41M | -2.43B | 529.07M | 351.33M | 397.05M | 240.47M | 243.52M |
| Operating Margin % | 18.79% | 14.68% | 9.63% | 8.05% | 9.3% | 2.16% | -29.37% | 7.48% | 6.36% | 6.21% | 5.26% | 6.2% | 8.98% | 7.67% | 10.71% | 13.91% | 21.86% | 19.33% | -82.7% | 19.85% | 15.7% | 18.73% | 13.05% | 10.41% |
| Operating Income Growth % | - | 63.99% | 27.69% | -4.79% | 483.33% | 112.18% | -269.1% | 26.47% | 14.21% | 35.4% | 11.64% | -20.12% | 41.44% | -15.21% | -9.98% | -34.47% | 28.09% | 123.53% | -559.1% | 50.59% | -11.52% | 65.11% | -1.25% | - |
| EBITDA | 3.85B | 3.05B | 2.16B | 1.84B | 1.88B | 1B | -634M | 1.81B | 1.67B | 1.51B | 1.26B | 913.91M | 863.2M | 649.53M | 627.68M | 634.54M | 887.44M | 773.54M | -2.22B | 729.01M | 600.8M | 677.89M | 585.25M | 484.93M |
| EBITDA Margin % | 24.53% | 20.7% | 15.75% | 14.33% | 16.09% | 11.63% | -12.19% | 15.02% | 14.91% | 15.06% | 14.31% | 13.7% | 14.98% | 13.61% | 15.57% | 18.4% | 26.51% | 26.17% | -75.64% | 27.35% | 26.85% | 31.98% | 31.76% | 20.73% |
| EBITDA Growth % | 65.28% | 41.4% | 17.23% | -1.97% | 87.7% | 257.73% | -134.97% | 8.37% | 10.45% | 20.6% | 37.42% | 5.88% | 32.89% | 3.48% | -1.08% | -28.5% | 14.72% | 134.82% | -404.72% | 21.34% | -11.37% | 15.83% | 20.69% | - |
| D&A (Non-Cash Add-back) | 901M | 887M | 838M | 807M | 792M | 814M | 893M | 910M | 959M | 889.54M | 794.2M | 500.35M | 345.43M | 283.48M | 195.95M | 154.93M | 155.53M | 202.12M | 207.53M | 199.94M | 249.47M | 280.83M | 344.78M | 241.41M |
| EBIT | 3.02B | 1.89B | 1.79B | 1.26B | 815M | 313M | -2.79B | 948M | 675M | 598.48M | 449.75M | 1.05B | 562.73M | 388.05M | 437.85M | 492.79M | 492.27M | 542.26M | -2.44B | 549.88M | 351.33M | 397.05M | 240.47M | 255.18M |
| Net Interest Income | -95M | -44M | -11M | -38M | -217M | -342M | -342M | -114M | -119M | -148M | -153M | -109.5M | -70.8M | -62.58M | -61.39M | -70.5M | -59.38M | -78.03M | -41.57M | -13.48M | 0 | 0 | 0 | 0 |
| Interest Income | 260M | 255M | 235M | 207M | 60M | 9M | 18M | 59M | 71M | 34.14M | 19.73M | 16.7M | 27.29M | 24.78M | 26.4M | 20.22M | 7.16M | 6.21M | 30.41M | 39.42M | 0 | 0 | 0 | 0 |
| Interest Expense | 355M | 299M | 246M | 245M | 277M | 351M | 360M | 173M | 190M | 181.71M | 173.15M | 126.19M | 98.09M | 87.36M | 87.79M | 90.72M | 101.29M | 84.23M | 71.98M | 52.9M | 0 | 0 | 0 | 0 |
| Other Income/Expense | -282M | -572M | 223M | -15M | -547M | -224M | -1.62B | -128M | -229M | -209.24M | -303.4M | 512.4M | -53.12M | -65.37M | -81.67M | -77.54M | -111.35M | -113.39M | -85.75M | -32.09M | 33.57M | 16.82M | 29.07M | 11.98M |
| Pretax Income | 2.67B | 1.59B | 1.54B | 1.02B | 538M | -38M | -3.15B | 775M | 485M | 416.76M | 276.6M | 925.96M | 464.64M | 300.69M | 350.06M | 402.07M | 620.57M | 458.02M | -2.51B | 496.98M | 384.9M | 413.87M | 269.54M | 255.5M |
| Pretax Margin % | 16.99% | 10.8% | 11.26% | 7.93% | 4.61% | -0.44% | -60.61% | 6.42% | 4.32% | 4.14% | 3.15% | 13.88% | 8.06% | 6.3% | 8.69% | 11.66% | 18.53% | 15.5% | -85.62% | 18.65% | 17.2% | 19.53% | 14.63% | 10.92% |
| Income Tax | 629M | 290M | 318M | 330M | 195M | -53M | -423M | 203M | 87M | 45.41M | 15.31M | 203.21M | 91.69M | 84.33M | 47.08M | 75.73M | 195.01M | 154.4M | 5.97M | 203.11M | 139.45M | 185.98M | 106.37M | 97.2M |
| Effective Tax Rate % | 23.58% | 18.23% | 20.62% | 32.42% | 36.25% | 139.47% | 13.42% | 26.19% | 17.94% | 10.89% | 5.54% | 21.95% | 19.73% | 28.05% | 13.45% | 18.84% | 31.42% | 33.71% | -0.24% | 40.87% | 36.23% | 44.94% | 39.46% | 38.04% |
| Net Income | 2.04B | 1.29B | 1.23B | 797M | 352M | 12M | -2.61B | 565M | 406M | 377.96M | 281.85M | 764.47M | 398.1M | 232.85M | 280.17M | 472.29M | 421.5M | 299.53M | -2.52B | 295.86M | 244.93M | 228.73M | 163.47M | 111.41M |
| Net Margin % | 12.97% | 8.78% | 9.01% | 6.21% | 3.02% | 0.14% | -50.24% | 4.68% | 3.62% | 3.76% | 3.21% | 11.46% | 6.91% | 4.88% | 6.95% | 13.69% | 12.59% | 10.13% | -85.73% | 11.1% | 10.95% | 10.79% | 8.87% | 4.76% |
| Net Income Growth % | 82.93% | 4.86% | 54.83% | 126.42% | 2833.33% | 100.46% | -562.3% | 39.16% | 7.42% | 34.1% | -63.13% | 92.03% | 70.97% | -16.89% | -40.68% | 12.05% | 40.72% | 111.9% | -950.99% | 20.79% | 7.08% | 39.92% | 46.73% | - |
| Net Income (Continuing) | 2.04B | 1.3B | 1.22B | 688M | 343M | 15M | -2.73B | 572M | 398M | 372M | 261M | 722.75M | 372.95M | 216.36M | 302.98M | 326.34M | 305.5M | 303.62M | -2.52B | 293.87M | 244.93M | 228.73M | 163.17M | 158.3M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 148.15M | 119.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 1.26B | 1.26B | 1.24B | 1.25B | 1.45B | 1.5B | 1.49B | 1.57B | 1.58B | 1.63B | 1.56B | 723.85M | 669.53M | 478.39M | 109.13M | 105.3M | 64.16M | 67.05M | 52.94M | 61.94M | 61.76M | 71.77M | 18.43M | 0 |
| EPS (Diluted) | 16.45 | 9.81 | 8.95 | 5.31 | 2.18 | -1.80 | -19.00 | 3.77 | 2.66 | 2.42 | 1.82 | 5.70 | 2.99 | 1.67 | 2.00 | 3.41 | 2.93 | 2.06 | -17.60 | 1.88 | 1.40 | 1.30 | 0.96 | 0.66 |
| EPS Growth % | 96.58% | 9.61% | 68.55% | 143.58% | 221.11% | 90.53% | -603.98% | 41.73% | 9.92% | 32.97% | -68.07% | 90.64% | 79.04% | -16.5% | -41.35% | 16.38% | 42.23% | 111.7% | -1036.17% | 34.29% | 7.69% | 35.42% | 45.45% | - |
| EPS (Basic) | - | 10.32 | 9.39 | 5.50 | 2.25 | -1.80 | -19.00 | 3.84 | 2.71 | 2.49 | 1.87 | 5.87 | 3.09 | 1.73 | 2.09 | 3.48 | 2.98 | 2.08 | -17.60 | 2.00 | 1.44 | 1.36 | 0.97 | 0.66 |
| Diluted Shares Outstanding | 123.76M | 131.94M | 137.92M | 150.23M | 161.75M | 149.73M | 141.41M | 149.88M | 152.89M | 156.38M | 154.52M | 134.02M | 133.17M | 139.59M | 139.93M | 138.7M | 144.01M | 146.07M | 143.08M | 157.12M | 176.09M | 174.76M | 170.27M | 170.27M |
| Basic Shares Outstanding | 121.03M | 125.36M | 131.43M | 144.97M | 156.67M | 149.73M | 141.41M | 147.19M | 149.96M | 151.62M | 150.37M | 130.16M | 128.91M | 134.91M | 134.2M | 135.89M | 141.23M | 144.11M | 143.08M | 148.32M | 169.02M | 168.41M | 167.77M | 167.77M |
| Dividend Payout Ratio | - | 15.46% | - | - | - | 558.33% | - | 34.51% | 45.81% | 46.51% | 53.28% | 14.2% | 21.28% | 32.54% | 46.55% | 16.21% | 18.76% | - | - | - | - | - | - | - |
Quick answers to the most common questions about buying EXPE stock.
For fiscal year 2025, Expedia Group, Inc. (EXPE) reported total revenue of $14.73B. This represents a 529.7% increase compared to $2.34B in 2003.
Expedia Group, Inc. (EXPE) is profitable, generating $1.29B in net income for the fiscal year ending 2025 with a net profit margin of 8.8%.
Expedia Group, Inc. (EXPE) reported an operating income of $2.16B, resulting in an operating profit margin of 14.7%. This margin reflects the operational efficiency of the business before interest and taxes.
Expedia Group, Inc. (EXPE) generated $13.28B in gross profit for the year, representing a gross profit margin of 90.1%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
EPS volatility from one-off costs
Metrics are mathematically derived from official filings.
Top-Line Momentum Accelerates
Revenue growth accelerated to 14.0% in Q2 2026, up from 6.4% a year earlier, according to the latest quarterly report, suggesting strengthening travel demand and successful B2B expansion.
The 14.0% year-over-year revenue growth in Q2 2026 marks the fastest pace in the observed period, building on a sequential acceleration from 8.7% in Q3 2025. This uptick appears driven by both volume growth and improved take rates, as gross bookings likely benefited from resilient consumer travel spending. The raised full-year revenue guidance to $4.65B–$4.75B reinforces the view that top-line momentum is durable, though investors should monitor whether this pace is sustainable given potential macro headwinds.
Gross Margin Expansion Reflects Mix Shift
Gross margin reached 90.7% in Q2 2026, up from 90.0% in the prior-year quarter, as reported in the income statement, indicating a favorable shift toward higher-margin B2B and loyalty-driven bookings.
The 70 basis point year-over-year gross margin improvement suggests that the company is successfully shifting its revenue mix toward higher-margin segments, particularly the B2B 'Travel-as-a-Service' platform. This structural enhancement may be partly offset by increased competition in marketing channels, but the current trajectory implies pricing power. However, the sustainability of this margin expansion depends on the company's ability to maintain its take rate without resorting to discounting, especially as regulatory pressures on Vrbo could alter the mix.
Operating Leverage Emerges in Q2
Operating income surged to $1.0B in Q2 2026, a 23.9% operating margin versus 14.0% a year ago, based on reported figures, demonstrating significant operating leverage as revenue scales.
The operating margin expansion of nearly 10 percentage points year-over-year indicates that SG&A and R&D costs are growing slower than revenue, a sign of improved cost discipline. This leverage likely stems from the ongoing tech consolidation and more efficient marketing spend, as direct traffic increases. However, the Q1 2026 operating loss of -$44M highlights the seasonality and volatility in this metric, suggesting that the Q2 performance may not be linear. Investors should watch whether this leverage persists through the typically weaker Q1 period.
EPS Volatility Masks Underlying Strength
Q2 2026 EPS of $7.16 exceeded the reported $5.76 headline, but the quarter included a $217M stock-based compensation charge, according to the income statement, suggesting reported earnings may understate cash profitability.
The significant discrepancy between the reported EPS of $5.76 and the diluted EPS of $7.16 in Q2 2026 indicates that one-off items or below-the-line adjustments are distorting the headline figure. The $217M SBC expense, while non-cash, reduces reported net income and may obscure the company's true earnings power. Additionally, the Q1 2026 net loss of -$6M, despite positive operating income, suggests tax or other non-operating items are creating volatility. This warrants a closer look at the quality of earnings, as the market may be overreacting to the headline miss.
Marketing Efficiency Drives Cost Control
SG&A as a percentage of revenue fell to 58.1% in Q2 2026 from 60.5% in the prior-year quarter, based on the income statement, indicating improved marketing efficiency and cost discipline.
The reduction in SG&A intensity suggests that the company is gaining more direct traffic, reducing its reliance on expensive performance marketing. This is a critical driver of margin expansion, as marketing is the largest variable cost. The stable R&D spend, around $325M per quarter, indicates continued investment in the unified tech platform, which may yield further efficiencies. However, the front-loaded marketing spend in Q1 remains a seasonal drag, and any intensification of competition for keywords could reverse this trend.
Q2 2026 Marks a Profitability Inflection
Q2 2026 operating margin of 23.9% is the highest in the observed period, up from 14.0% a year ago, as reported in the income statement, signaling a potential structural shift in profitability.
The jump in operating margin from 14.0% in Q2 2025 to 23.9% in Q2 2026 represents a significant inflection point, likely driven by the culmination of tech consolidation and improved marketing efficiency. This suggests that the company may be entering a phase of sustained margin expansion, as the benefits of the unified platform begin to materialize. However, the sustainability of this margin level is uncertain, given the seasonal weakness in Q1 and potential competitive pressures. If the company can maintain margins above 20% on a full-year basis, it would represent a re-rating opportunity.
What Could Invalidate the Base Case
Despite the strong Q2 2026 operating margin of 23.9%, the reported EPS miss of $5.76 versus $8.44 consensus, as per the latest earnings release, raises concerns about earnings quality and sustainability.
The significant gap between the reported EPS and the consensus estimate suggests that one-off costs or below-the-line items may be masking underlying profitability issues. The Q1 2026 net loss of -$6M, despite positive operating income, indicates that non-operating items can swing results dramatically. Additionally, the reliance on stock-based compensation, which totaled $217M in Q2 2026, dilutes shareholders and may not be fully reflected in the headline EPS. If these volatility drivers persist, the market may continue to discount the stock, limiting the potential for a re-rating despite the top-line momentum.