← TripAdvisor, Inc.
| Annual Trend | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $1.5b |
$1.6b
+5.14%
|
$1.6b
+3.79%
|
$1.6b
-3.41%
|
$604.0m
-61.28%
|
$902.0m
+49.34%
|
$1.5b
+65.41%
|
$1.8b
+19.84%
|
$1.8b
+2.63%
|
$1.9b
+3.05%
|
$1.8b
-3.22%
|
|
| Cost of Revenue | $1.2b |
$72.0m
-93.85%
|
$86.0m
+19.44%
|
$94.0m
+9.30%
|
$55.0m
-41.49%
|
$74.0m
+34.55%
|
$116.0m
+56.76%
|
$149.0m
+28.45%
|
$128.0m
-14.09%
|
$145.0m
+13.28%
|
$144.4m
-0.41%
|
|
| Cost of Goods and Service, Excluding Depreciation, Depletion, and Amortization | — | $72.0m |
$86.0m
+19.44%
|
$94.0m
+9.30%
|
$55.0m
-41.49%
|
$74.0m
+34.55%
|
$116.0m
+56.76%
|
$149.0m
+28.45%
|
$131.0m
-12.08%
|
$145.0m
+10.69%
|
$144.4m
-0.41%
|
|
| Cost of sales (exclusive of depreciation and amortization as shown separately below) | — | $72.0m |
$86.0m
+19.44%
|
$94.0m
+9.30%
|
$55.0m
-41.49%
|
$74.0m
+34.55%
|
$116.0m
+56.76%
|
$149.0m
+28.45%
|
$131.0m
-12.08%
|
$145.0m
+10.69%
|
— | |
| Gross Profit (Calculated) (derived) | $309.0m |
$1.5b
+380.26%
|
$1.5b
+3.03%
|
$1.5b
-4.12%
|
$549.0m
-62.55%
|
$828.0m
+50.82%
|
$1.4b
+66.18%
|
$1.6b
+19.11%
|
$1.7b
+4.15%
|
$1.7b
+2.28%
|
— | |
| Selling and Marketing Expense | $756.0m | $849.0m | $778.0m | $672.0m | $316.0m | $469.0m | $784.0m | $940.0m | — | — | $1.4b | |
| General and Administrative Expense | $143.0m | $157.0m | $177.0m | $187.0m | $173.0m | $167.0m | $172.0m | $191.0m | $91.0m | $68.0m | $599.9m | |
| Other General and Administrative Expense | — | — | — | — | — | — | — | — | $73.0m | $72.0m | — | |
| Labor and Related Expense | — | — | — | — | — | — | — | — | $595.0m | $573.0m | — | |
| Amortization of Intangible Assets | $32.0m | $32.0m | $34.0m | $33.0m | $26.0m | $20.0m | $13.0m | $9.0m | $6.0m | $3.0m | — | |
| Restructuring and Related Cost, Incurred Cost | — | — | — | $1.0m | $41.0m | $0 | $0 | $22.0m | $21.0m | $43.0m | — | |
| Restructuring and other related reorganization costs (Note 7) | — | — | — | $1.0m | $41.0m | $0 | $0 | $22.0m | $21.0m | $43.0m | — | |
| Operating expenses: | ||||||||||||
| Operating Income (Loss) | $166.0m |
$124.0m
-25.30%
|
$183.0m
+47.58%
|
$187.0m
+2.19%
|
($329.0m)
-275.94%
|
($131.0m)
+60.18%
|
$101.0m
+177.10%
|
$126.0m
+24.75%
|
$92.0m
-26.98%
|
$80.0m
-13.04%
|
$82.7m
+3.38%
|
|
| Other Operating Income (Expense), Net | $166.0m | $124.0m | $183.0m | $187.0m | ($4.0m) | ($3.0m) | $2.0m | $3.0m | ($1.0m) | ($1.0m) | — | |
| Investment Income, Interest | $1.0m | $1.0m | $7.0m | $17.0m | $3.0m | $1.0m | $15.0m | $47.0m | $48.0m | $40.0m | — | |
| Foreign Currency Transaction Gain (Loss), before Tax | ($4.0m) | $1.0m | ($6.0m) | ($2.0m) | $5.0m | ($4.0m) | ($5.0m) | ($5.0m) | ($2.0m) | ($9.0m) | — | |
| Other income (expense): | ||||||||||||
| Other Nonoperating Income (Expense) | ($3.0m) | $1.0m | $2.0m | ($3.0m) | ($8.0m) | ($10.0m) | ($5.0m) | ($4.0m) | ($7.0m) | ($12.0m) | — | |
| Income (Loss) from Equity Method Investments | — | — | — | ($1.0m) | ($3.0m) | ($3.0m) | ($2.0m) | ($2.0m) | ($2.0m) | ($2.0m) | — | |
| Other income (expense), net (Note 16) | ($3.0m) | $1.0m | $2.0m | ($3.0m) | ($8.0m) | ($10.0m) | ($5.0m) | ($4.0m) | ($7.0m) | ($12.0m) | — | |
| Interest Expense (non-operating) | $12.0m | $15.0m | $12.0m | $7.0m | $35.0m | $45.0m | $44.0m | $44.0m | $46.0m | $63.0m | $64.7m | |
| Nonoperating Income (Expense) | ($15.0m) | ($14.0m) | ($10.0m) | $7.0m | ($40.0m) | ($54.0m) | ($34.0m) | ($1.0m) | ($5.0m) | ($35.0m) | — | |
| Interest Income (Expense), Nonoperating, Net | $1.0m | $1.0m | $7.0m | $17.0m | $3.0m | $1.0m | $15.0m | $47.0m | $48.0m | $40.0m | $33.0m | |
| Total other income (expense), net | ($15.0m) | ($14.0m) | ($10.0m) | $7.0m | ($40.0m) | ($54.0m) | ($34.0m) | ($1.0m) | ($5.0m) | ($35.0m) | — | |
| Income (Loss) from Continuing Operations before Income Taxes, Domestic | $64.0m | $81.0m | $104.0m | $92.0m | ($262.0m) | ($127.0m) | $37.0m | $95.0m | $61.0m | $26.0m | $9.4m | |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $151.0m | $110.0m | $173.0m | $194.0m | ($369.0m) | ($185.0m) | $67.0m | $125.0m | $87.0m | $45.0m | $9.4m | |
| (Provision) benefit for income taxes (Note 10) | ($31.0m) | ($129.0m) | ($60.0m) | ($68.0m) | $80.0m | $37.0m | ($47.0m) | ($115.0m) | ($82.0m) | ($5.0m) | — | |
| Current Income Tax Expense (Benefit) | $51.0m | $100.0m | $66.0m | $62.0m | ($79.0m) | $7.0m | $66.0m | $140.0m | $96.0m | $7.0m | $10.9m | |
| Net Income (Loss) Attributable to Parent | $120.0m |
($19.0m)
-115.83%
|
$113.0m
+694.74%
|
$126.0m
+11.50%
|
($289.0m)
-329.37%
|
($148.0m)
+48.79%
|
$20.0m
+113.51%
|
$10.0m
-50.00%
|
$5.0m
-50.00%
|
$40.0m
+700.00%
|
$5.0m
-87.50%
|
|
| Earnings Per Share, Basic | $0.83 | ($0.14) | $0.82 | $0.91 | ($2.14) | ($1.08) | $0.14 | $0.07 | $0.04 | $0.32 | $0.00 | |
| Earnings Per Share, Diluted | $0.82 | ($0.14) | $0.81 | $0.89 | ($2.14) | ($1.08) | $0.14 | $0.08 | $0.04 | $0.31 | ($0.01) | |
| Common Stock, Dividends, Per Share, Declared | $0.00 | $0.00 | $0.00 | $3.50 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | — | |
| Weighted Average Number of Shares Outstanding, Basic | 145.4m | 140.4m | 138.1m | 139.0m | 134.9m | 137.2m | 139.9m | 139.4m | 139.1m | 124.5m | 116.5m | |
| Weighted Average Number of Shares Outstanding, Diluted | 146.9m | 140.4m | 140.4m | 140.7m | 134.9m | 137.2m | 145.7m | 144.8m | 145.0m | 131.0m | 119.7m | |
| Additional Financial Items | ||||||||||||
| Business Combination, Acquisition Related Costs | — | — | — | — | — | — | — | — | $3.0m | — | — | |
| Costs and Expenses | $1.3b | $1.4b | $1.4b | $1.4b | $933.0m | $1.0b | $1.4b | $1.7b | $1.7b | $1.8b | — | |
| Goodwill, Impairment Loss | $0 | $0 | $0 | $0 | $3.0m | $0 | $0 | $0 | $0 | $0 | $0 | |
| Marketing | — | — | — | — | — | — | $576.0m | $705.0m | $729.0m | $791.0m | — | |
| Personnel (including stock-based compensation of $108, $120, and $96 - Note 13) | — | — | — | — | — | — | $503.0m | $570.0m | $595.0m | $573.0m | — | |
| Technology | $243.0m | $243.0m | $275.0m | $294.0m | $220.0m | $212.0m | $222.0m | $273.0m | $91.0m | $99.0m | — | |
| Depreciation and amortization | $69.0m | $79.0m | $82.0m | $93.0m | $125.0m | $111.0m | $97.0m | $87.0m | $85.0m | $92.0m | $95.2m |
Values abbreviated: b = billions, m = millions, k = thousands. Per share data in USD.