Financhill
Buy
63

TCOM Quote, Financials, Valuation and Earnings

Last price:
$71.76
Seasonality move :
2.1%
Day range:
$70.62 - $72.08
52-week range:
$51.35 - $78.65
Dividend yield:
0.42%
P/E ratio:
11.44x
P/S ratio:
6.00x
P/B ratio:
1.99x
Volume:
1.2M
Avg. volume:
1.8M
1-year change:
6.75%
Market cap:
$46.9B
Revenue:
$7.4B
EPS (TTM):
$6.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3.1B $3B $6.3B $7.4B
Revenue Growth (YoY) -48.59% 17% -4.15% 111.1% 17.88%
 
Cost of Revenues $584M $712.9M $670.2M $1.1B $1.4B
Gross Profit $2.1B $2.4B $2.3B $5.1B $6B
Gross Profit Margin 77.99% 77.04% 77.48% 81.76% 81.26%
 
R&D Expenses $1.1B $1.4B $1.2B $1.7B $1.8B
Selling, General & Admin $1.2B $1.2B $1.1B $1.8B $2.2B
Other Inc / (Exp) -$126.6M -$27.4M $208M -$180.2M $199.7M
Operating Expenses $2.3B $2.6B $2.3B $3.5B $4B
Operating Income -$206.2M -$218.8M $13.1M $1.6B $2B
 
Net Interest Expenses $248.6M $242.7M $224.8M $291.7M $241.1M
EBT. Incl. Unusual Items -$177.5M -$73M $391.3M $1.5B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.4M $41.9M $101.3M $247M $361.8M
Net Income to Company -$473.6M -$100M $203M $1.4B $2.4B
 
Minority Interest in Earnings -$3.2M -$14.7M -$5.3M $11.9M $22.2M
Net Income to Common Excl Extra Items -$473.6M -$100M $203M $1.4B $2.4B
 
Basic EPS (Cont. Ops) -$6.26 -$0.13 $0.32 $2.14 $3.63
Diluted EPS (Cont. Ops) -$6.26 -$0.13 $0.32 $2.09 $3.44
Weighted Average Basic Share $75.1M $634.1M $648.4M $652.9M $654M
Weighted Average Diluted Share $75.1M $634.1M $657.1M $671.1M $688.7M
 
EBITDA $20.7M $310.1K $204.8M $1.7B $2.1B
EBIT -$206.2M -$218.8M $13.1M $1.6B $2B
 
Revenue (Reported) $2.7B $3.1B $3B $6.3B $7.4B
Operating Income (Reported) -$206.2M -$218.8M $13.1M $1.6B $2B
Operating Income (Adjusted) -$206.2M -$218.8M $13.1M $1.6B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $826.1M $1B $1.9B $2.2B $2.6B
Revenue Growth (YoY) 4.64% 21.74% 88.54% 16.8% 16.48%
 
Cost of Revenues $189.1M $185.5M $340.4M $390.6M $472.6M
Gross Profit $637M $820.2M $1.6B $1.8B $2.1B
Gross Profit Margin 77.12% 81.56% 82.05% 82.36% 81.68%
 
R&D Expenses $356.3M $363.5M $493.6M $507.8M $574.8M
Selling, General & Admin $318.8M $332.1M $522.6M $617.6M $748M
Other Inc / (Exp) -$131.9M -$71.8M $75.3M $248.7M --
Operating Expenses $675.1M $695.6M $1B $1.1B $1.3B
Operating Income -$38M $124.6M $539.4M $698.4M $784M
 
Net Interest Expenses $59.1M $57.6M $73M $55.7M $26M
EBT. Incl. Unusual Items -$154.1M $61.3M $616.5M $1B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.7M $40.4M $61.8M $100.6M $470.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$2.9M -$3.1M $3.2M $8.1M $4M
Net Income to Common Excl Extra Items -$134.2M $35.7M $640M $951.9M $2.8B
 
Basic EPS (Cont. Ops) -$0.20 $0.06 $0.97 $1.45 $4.27
Diluted EPS (Cont. Ops) -$0.20 $0.06 $0.94 $1.39 $4.02
Weighted Average Basic Share $643.9M $647.9M $654.1M $652.7M $655M
Weighted Average Diluted Share $643.9M $653.5M $674.1M $681.4M $695M
 
EBITDA $3.6M $155.8M $567.6M $728.4M $814.1M
EBIT -$38M $124.6M $539.4M $698.4M $784M
 
Revenue (Reported) $826.1M $1B $1.9B $2.2B $2.6B
Operating Income (Reported) -$38M $124.6M $539.4M $698.4M $784M
Operating Income (Adjusted) -$38M $124.6M $539.4M $698.4M $784M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $3B $5.5B $7.1B $8.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $675.4M $676M $1B $1.3B $1.6B
Gross Profit $2.4B $2.3B $4.5B $5.8B $6.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.3B $1.6B $1.8B $2B
Selling, General & Admin $1.2B $1.1B $1.7B $2.1B $2.5B
Other Inc / (Exp) $239.4M -$179.8M $325.9M $119.5M --
Operating Expenses $2.6B $2.4B $3.3B $3.8B $4.6B
Operating Income -$111.4M -$67.3M $1.3B $2B $2.2B
 
Net Interest Expenses $243.5M $220.4M $283.1M $264.8M $147.1M
EBT. Incl. Unusual Items $162.2M -$107.8M $1.7B $2.2B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.6M $70.2M $226.3M $343.8M $771.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$13.8M -$16.6M $8.7M $23.7M $18.8M
Net Income to Common Excl Extra Items $181M -$253.5M $1.5B $2.3B $4.4B
 
Basic EPS (Cont. Ops) $2.10 -$0.37 $2.31 $3.45 $6.65
Diluted EPS (Cont. Ops) $2.07 -$0.37 $2.25 $3.31 $6.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $71.9M $1.4B $2.1B $2.3B
EBIT -$111.4M -$67.3M $1.3B $2B $2.2B
 
Revenue (Reported) $3.1B $3B $5.5B $7.1B $8.3B
Operating Income (Reported) -$111.4M -$67.3M $1.3B $2B $2.2B
Operating Income (Adjusted) -$111.4M -$67.3M $1.3B $2B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.4B $2.3B $4.8B $5.6B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $538M $501.1M $865.6M $1B $1.2B
Gross Profit $1.8B $1.8B $4B $4.6B $5.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1B $942.4M $1.3B $1.4B $1.6B
Selling, General & Admin $898.8M $773.1M $1.4B $1.6B $1.9B
Other Inc / (Exp) $123.4M -$112.1M $26.9M $329.4M $156.3M
Operating Expenses $1.9B $1.7B $2.7B $3B $3.5B
Operating Income -$109M $42.8M $1.3B $1.7B $1.9B
 
Net Interest Expenses $186.6M $164.4M $223.1M $196.1M $102.2M
EBT. Incl. Unusual Items $40.7M $7.6M $1.3B $2.1B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36M $64.4M $191.7M $288.7M $698.2M
Net Income to Company -- -- $493M $601.7M --
 
Minority Interest in Earnings -$7.1M -$8.9M $5.4M $17.5M $14M
Net Income to Common Excl Extra Items $36.2M -$115.4M $1.2B $2.1B $4.1B
 
Basic EPS (Cont. Ops) $0.09 -$0.16 $1.87 $3.17 $6.19
Diluted EPS (Cont. Ops) $0.07 -$0.17 $1.81 $3.04 $5.84
Weighted Average Basic Share $1.9B $1.9B $2B $2B $2B
Weighted Average Diluted Share $1.9B $2B $2B $2B $2.1B
 
EBITDA $3.6M $142.8M $1.4B $1.7B $1.9B
EBIT -$109M $42.8M $1.3B $1.7B $1.9B
 
Revenue (Reported) $2.4B $2.3B $4.8B $5.6B $6.6B
Operating Income (Reported) -$109M $42.8M $1.3B $1.7B $1.9B
Operating Income (Adjusted) -$109M $42.8M $1.3B $1.7B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.8B $8B $6.3B $8.7B $10.9B
Short Term Investments $3.8B $4.6B $3.7B $2.5B $3.9B
Accounts Receivable, Net $629.8M $729.4M $1B $2B $2.1B
Inventory -- -- -- -- --
Prepaid Expenses $69.4M $35.1M $34.5M $23.7M $23.3M
Other Current Assets $100.7M $87.2M $108.4M $134.7M $138.2M
Total Current Assets $8.9B $10.4B $8.8B $12.5B $15.4B
 
Property Plant And Equipment $1B $990.2M $871.2M $826.1M $808.4M
Long-Term Investments $7.4B $7.1B $7.3B $7B $6.5B
Goodwill $9.1B $9.3B $8.6B $8.4B $8.3B
Other Intangibles $2B $2B $1.9B $1.8B $1.8B
Other Long-Term Assets $7.8M -- $10M $11M $4.8M
Total Assets $28.6B $30.1B $27.6B $30.9B $33.2B
 
Accounts Payable $689M $944.4M $1.1B $2.4B $2.3B
Accrued Expenses $785.4M $849.7M $822.4M $959.9M $1.2B
Current Portion Of Long-Term Debt $4.2B $6.3B $4.1B $3.1B $2.1B
Current Portion Of Capital Lease Obligations $62.6M $56.9M $39.7M $19.8M $26.6M
Other Current Liabilities -- -- -- -- $2.7B
Total Current Liabilities $8.9B $10.4B $8.8B $10.2B $10.1B
 
Long-Term Debt $3.6B $1.8B $2B $2.8B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.1B $12.8B $11.3B $13.6B $13.6B
 
Common Stock $917.5K $941.4K $863.1K $846K $822K
Other Common Equity Adj -$148.6M -$136.5M -$136.7M -$46.3M $173M
Common Equity $15.3B $17.2B $16.2B $17.2B $19.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $185.5M $122.2M $105.9M $115.9M $127.7M
Total Equity $15.5B $17.3B $16.3B $17.3B $19.7B
 
Total Liabilities and Equity $28.6B $30.1B $27.6B $30.9B $33.2B
Cash and Short Terms $6.8B $8B $6.3B $8.7B $10.9B
Total Debt $8.8B $1.8B $2B $2.8B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.9B $6.7B $8.5B $10.9B $11.3B
Short Term Investments $5.7B $4B $3.3B $4.9B --
Accounts Receivable, Net $806.7M $867.4M $1.8B $2B $2.3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.2B $1.9B $2.6B $3.5B --
Total Current Assets $11.9B $9.5B $12.8B $16.3B $17.6B
 
Property Plant And Equipment $997.5M $859.5M $796.7M $825.5M $889M
Long-Term Investments $6.7B $6.6B $7.3B $6.7B $8.4B
Goodwill $9.2B $8.3B $8.1B $8.7B --
Other Intangibles $2B $1.8B $1.7B $1.8B --
Other Long-Term Assets $64M $56.7M $88.1M $77.7M --
Total Assets $31.1B $27.4B $31.1B $34.8B $38B
 
Accounts Payable $1.1B $1B $2.5B $2.5B $2.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.1B $1.8B $2.3B $2.7B --
Total Current Liabilities $11.4B $8.7B $10.9B $11.5B $11.9B
 
Long-Term Debt $2B $2.5B $2.8B $2.8B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $13.9B $11.8B $14.2B $14.8B $14.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $143M $100.5M $108.3M $140M $246M
Total Equity $17.2B $15.6B $16.9B $20B $23.9B
 
Total Liabilities and Equity $31.1B $27.4B $31.1B $34.8B $38B
Cash and Short Terms $8.9B $6.7B $8.5B $10.9B $11.3B
Total Debt $9B $2.5B $2.8B $2.8B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$473.6M -$100M $203M $1.4B $2.4B
Depreciation & Amoritzation $226.9M $219.1M $191.7M $148.5M $153.8M
Stock-Based Compensation $271.4M $260.6M $176.4M $258.9M $283.7M
Change in Accounts Receivable $581M -$49.5M -$139.7M -$982.6M -$154.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$553.9M $383.8M $392.2M $3.1B $2.7B
 
Capital Expenditures $648.5M $981.5M $857.6M $3.7B $1.2B
Cash Acquisitions $441.5M $56.3M $18M $37.3M $27.5M
Cash From Investing -$855.5M -$692.9M $151.5M $798.2M -$868.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.6B $4.6B $4.9B $6.7B $6.3B
Long-Term Debt Repaid -$2B -$5.2B -$5.9B -$6.9B -$7.1B
Repurchase of Common Stock -- -- -- $228.2M $301.8M
Other Financing Activities -$302M -$49.7M -$17.3M -$37.3M -$27.6M
Cash From Financing $1.2B $657.4M -$980.3M -$322.2M -$904.8M
 
Beginning Cash (CF) $3B $3.3B $2.7B $6.2B $7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$337.9M $276.2M -$402.3M $3.6B $987.9M
Ending Cash (CF) $2.5B $3.5B $2.3B $9.8B $8B
 
Levered Free Cash Flow -$1.2B -$597.7M -$465.4M -$571.3M $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $3.2B $2.7B $5.2B $6B $8.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- $55.2M $62.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- $16.2M $427.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $493M $601.7M --
Depreciation & Amoritzation -- -- $44M $38.7M --
Stock-Based Compensation -- -- $55.2M $62.6M --
Change in Accounts Receivable -- -- -$738.7M -$152.5M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $463.9M $341.3M --
 
Capital Expenditures -- -- $16.2M $427.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $335.5M -$605.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.2B $1.1B --
Long-Term Debt Repaid -- -- -$1.2B -$838.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$38.3M -- --
Cash From Financing -- -- $949.8M $329.6M --
 
Beginning Cash (CF) $11B $9.4B $14.7B $19.3B $24.2B
Foreign Exchange Rate Adjustment -- -- -- $44.4M --
Additions / Reductions -- -- $1.7B $109.9M --
Ending Cash (CF) -- -- $4.5B $6.4B --
 
Levered Free Cash Flow -- -- $447.7M -$85.8M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock