Financhill
Buy
58

TCOM Quote, Financials, Valuation and Earnings

Last price:
$62.76
Seasonality move :
7.89%
Day range:
$62.94 - $64.23
52-week range:
$38.23 - $77.18
Dividend yield:
0.48%
P/E ratio:
18.39x
P/S ratio:
5.71x
P/B ratio:
2.05x
Volume:
3.1M
Avg. volume:
2.8M
1-year change:
32.47%
Market cap:
$41.2B
Revenue:
$7.4B
EPS (TTM):
$3.43
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) -48.6% 16.85% -3.8% 110.92% 18.04%
 
Cost of Revenues $584.1M $712.1M $671.9M $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 $2.2B $2.5B $2.2B $3.5B $3.9B
Operating Income -$119.1M -$133.4M $105.1M $1.7B $2.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$177.5M -$72.9M $392.3M $1.5B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.4M $41.8M $101.5M $247.4M $362.9M
Net Income to Company -$473.7M -$99.9M $203.5M $1.4B $2.4B
 
Minority Interest in Earnings $3.2M $14.7M $5.4M -$11.9M -$22.3M
Net Income to Common Excl Extra Items -$470.5M -$85.2M $208.9M $1.4B $2.4B
 
Basic EPS (Cont. Ops) -$0.78 -$0.13 $0.32 $2.15 $3.64
Diluted EPS (Cont. Ops) -$0.78 -$0.13 $0.32 $2.09 $3.45
Weighted Average Basic Share $600.9M $634.1M $648.4M $652.9M $654M
Weighted Average Diluted Share $600.9M $634.1M $657.1M $671.1M $688.7M
 
EBITDA $298.1M $388.3M $809.9M $2B $2.8B
EBIT $71.1M $169.4M $617.7M $1.8B $2.6B
 
Revenue (Reported) $2.7B $3.1B $3B $6.3B $7.4B
Operating Income (Reported) -$119.1M -$133.4M $105.1M $1.7B $2.1B
Operating Income (Adjusted) $71.1M $169.4M $617.7M $1.8B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $633.1M $646.4M $1.3B $1.7B $1.9B
Revenue Growth (YoY) -6.57% 2.1% 107.89% 23.81% 14.26%
 
Cost of Revenues $159.4M $167.9M $239.2M $312.8M $371.8M
Gross Profit $473.8M $478.6M $1.1B $1.4B $1.5B
Gross Profit Margin 74.83% 74.03% 82.2% 81.2% 80.44%
 
R&D Expenses $342.9M $310.6M $390.7M $434.5M $484.5M
Selling, General & Admin $252.1M $224.5M $386.6M $453.2M $554.9M
Other Inc / (Exp) $386.5M -$111.2M $231.4M $106.1M $156.3M
Operating Expenses $595.1M $535M $767.3M $887.7M $1B
Operating Income -$121.3M -$56.5M $337.4M $463.3M $489.8M
 
Net Interest Expenses -- -- $6.6M -- --
EBT. Incl. Unusual Items $266.9M -$128.4M $562.2M $582.4M $694.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M -$2.2M $49.8M $92.8M $87.7M
Net Income to Company -- -- $493M $604.5M --
 
Minority Interest in Earnings $2.3M $1.9M $146.1K -$1.8M -$5.1M
Net Income to Common Excl Extra Items $274.3M -$155.6M $493.1M $602.6M $587.9M
 
Basic EPS (Cont. Ops) $0.45 -$0.24 $0.76 $0.93 $0.89
Diluted EPS (Cont. Ops) $0.44 -$0.24 $0.73 $0.89 $0.84
Weighted Average Basic Share $604.6M $647.8M $651.8M $651.3M $660.2M
Weighted Average Diluted Share $629.5M $647.8M $672.7M $675.9M $702.1M
 
EBITDA $329.7M -$74.7M $677.2M $691M $734M
EBIT $329.7M -$74.7M $633.2M $652.1M $734M
 
Revenue (Reported) $633.1M $646.4M $1.3B $1.7B $1.9B
Operating Income (Reported) -$121.3M -$56.5M $337.4M $463.3M $489.8M
Operating Income (Adjusted) $329.7M -$74.7M $633.2M $652.1M $734M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.6B $3.1B $3.7B $6.6B $7.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $568.2M $720.7M $740.9M $1.2B $1.5B
Gross Profit $2B $2.4B $2.9B $5.4B $6.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1.4B $1.3B $1.8B $1.9B
Selling, General & Admin $941.6M $1.2B $1.2B $1.9B $2.3B
Other Inc / (Exp) $898.7M -$442M $529.6M -$308.3M $251.2M
Operating Expenses $2.2B $2.5B $2.4B $3.6B $4.1B
Operating Income -$106.6M -$154M $489.9M $1.8B $2.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $852.3M -$470.1M $1.1B $1.5B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94.6M $33.3M $151M $290.3M $357.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $8M $14.3M $3.9M -$13.7M -$25.6M
Net Income to Common Excl Extra Items $586.5M -$517.1M $831.5M $1.5B $2.4B
 
Basic EPS (Cont. Ops) $0.97 -$0.80 $1.28 $2.31 $3.61
Diluted EPS (Cont. Ops) $0.96 -$0.80 $1.25 $2.24 $3.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B -$236.8M $1.3B $1.9B $2.7B
EBIT $1.1B -$236.8M $1.3B $1.8B $2.7B
 
Revenue (Reported) $2.6B $3.1B $3.7B $6.6B $7.7B
Operating Income (Reported) -$106.6M -$154M $489.9M $1.8B $2.1B
Operating Income (Adjusted) $1.1B -$236.8M $1.3B $1.8B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $633.1M $646.4M $1.3B $1.7B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $159.4M $167.9M $239.2M $312.8M $371.8M
Gross Profit $473.8M $478.6M $1.1B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $342.9M $310.6M $390.7M $434.5M $484.5M
Selling, General & Admin $252.1M $224.5M $386.6M $453.2M $554.9M
Other Inc / (Exp) $386.5M -$111.2M $231.4M $106.1M $156.3M
Operating Expenses $595.1M $535M $767.3M $887.7M $1B
Operating Income -$121.3M -$56.5M $337.4M $463.3M $489.8M
 
Net Interest Expenses -- -- $6.6M -- --
EBT. Incl. Unusual Items $266.9M -$128.4M $562.2M $582.4M $694.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M -$2.2M $49.8M $92.8M $87.7M
Net Income to Company -- -- $493M $604.5M --
 
Minority Interest in Earnings $2.3M $1.9M $146.1K -$1.8M -$5.1M
Net Income to Common Excl Extra Items $274.3M -$155.6M $493.1M $602.6M $587.9M
 
Basic EPS (Cont. Ops) $0.45 -$0.24 $0.76 $0.93 $0.89
Diluted EPS (Cont. Ops) $0.44 -$0.24 $0.73 $0.89 $0.84
Weighted Average Basic Share $604.6M $647.8M $651.8M $651.3M $660.2M
Weighted Average Diluted Share $629.5M $647.8M $672.7M $675.9M $702.1M
 
EBITDA $329.7M -$74.7M $677.2M $691M $734M
EBIT $329.7M -$74.7M $633.2M $652.1M $734M
 
Revenue (Reported) $633.1M $646.4M $1.3B $1.7B $1.9B
Operating Income (Reported) -$121.3M -$56.5M $337.4M $463.3M $489.8M
Operating Income (Adjusted) $329.7M -$74.7M $633.2M $652.1M $734M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8B $3.1B $2.5B $5.9B $6.6B
Short Term Investments $3.8B $4.6B $3.7B $2.5B $3.9B
Accounts Receivable, Net $630.5M $729.4M $795.2M $1.6B $1.7B
Inventory -- -- -- -- --
Prepaid Expenses $671.2M $655.2M $762.2M $999.8M $1.3B
Other Current Assets $100.7M $87.2M $108.4M $134.7M $138.2M
Total Current Assets $8.9B $10.4B $8.9B $12.5B $15.4B
 
Property Plant And Equipment $1B $990.9M $877.8M $826.5M $808.3M
Long-Term Investments $7.3B $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 $28.7B $30.1B $27.8B $30.9B $33.2B
 
Accounts Payable $689.7M $944.3M $1.1B $2.3B $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 $8.9B $10.2B $10.1B
 
Long-Term Debt $3.5B $1.7B $1.9B $2.7B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $13.1B $12.8B $11.4B $13.6B $13.6B
 
Common Stock $918.4K $941.3K $869.7K $846.4K $821.9K
Other Common Equity Adj -$148.6M -$136.5M -$136.7M -$46.3M $173M
Common Equity $15.4B $17.2B $16.3B $17.2B $19.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $185.7M $122.2M $106.7M $116M $127.7M
Total Equity $15.5B $17.3B $16.4B $17.4B $19.7B
 
Total Liabilities and Equity $28.7B $30.1B $27.8B $30.9B $33.2B
Cash and Short Terms $6.6B $7.7B $6.2B $8.4B $10.5B
Total Debt $8.6B $8B $6.6B $6.3B $5.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.5B $3.3B $4.4B $5.9B $7.8B
Short Term Investments $4.7B $4.8B $2.5B $3.6B $3B
Accounts Receivable, Net $661.4M $625.9M $1.3B $1.7B $1.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $1.5B $2.2B $2B $2.9B
Total Current Assets $10.3B $10.1B $10.5B $14.1B $15.5B
 
Property Plant And Equipment $1B $958.8M $856.9M $805.2M $800.1M
Long-Term Investments $7.3B $6.7B $8.2B $6.7B $7.1B
Goodwill $9B $9.3B $8.6B $8.3B $8.4B
Other Intangibles $2B $2B $1.9B $1.8B $1.8B
Other Long-Term Assets $62M $62.8M $86.6M $84M $64.7M
Total Assets $30B $29.5B $30.4B $32.1B $34.1B
 
Accounts Payable $755.5M $660.8M $1.6B $2.5B $2.3B
Accrued Expenses -- -- -- $171.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.9B $1.9B $2B -- $2.7B
Total Current Liabilities $10B $8.5B $10.8B $12.2B $10.6B
 
Long-Term Debt $3.5B $3.2B $2B $1.2B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $14.2B $12.3B $13.4B $14B $13.9B
 
Common Stock -- -- -- $843.1K --
Other Common Equity Adj -- -- -- -$29.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $143.7M $119.9M $107.1M $117.3M $137.7M
Total Equity $15.8B $17.3B $17B $18.1B $20.2B
 
Total Liabilities and Equity $30B $29.5B $30.4B $32.1B $34.1B
Cash and Short Terms $8.2B $8.1B $7B $9.5B $10.8B
Total Debt $9.7B $8B $7.7B $6.6B $5.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$473.7M -$99.9M $203.5M $1.4B $2.4B
Depreciation & Amoritzation $226.9M $218.8M $192.2M $148.7M $154.3M
Stock-Based Compensation $271.4M $260.4M $176.9M $259.3M $284.6M
Change in Accounts Receivable $589.8M -$43.5M -$139M -$996.1M -$128.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$554M $383.3M $393.2M $3.1B $2.7B
 
Capital Expenditures $77.1M $88.4M $74.1M $85.7M $82.4M
Cash Acquisitions -$184.8M -$6.8M -$744.4K -- $169.6M
Cash From Investing -$553.7M -$642.4M $169.1M $836.8M -$843.4M
 
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 -- -- -- -$228.6M -$302.7M
Other Financing Activities -$302M -$49.7M -$17.3M -$37.3M -$27.6M
Cash From Financing $873M $607M -$1000M -$360.1M -$935.1M
 
Beginning Cash (CF) $3.2B $3B $3.2B $2.6B $6.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$234.6M $347.9M -$437.7M $3.6B $956.5M
Ending Cash (CF) $2.8B $3.3B $2.8B $6.2B $7.1B
 
Levered Free Cash Flow -$631.1M $294.9M $319M $3B $2.7B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -- -- -- $493M $604.5M
Depreciation & Amoritzation -- -- -- $44M $38.9M
Stock-Based Compensation -- -- -- $55.2M $62.9M
Change in Accounts Receivable -- -- -- -$738.7M -$150.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $463.9M $342.8M
 
Capital Expenditures -- -- -- $16.2M $17.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $335.5M -$608.1M
 
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 $331.1M
 
Beginning Cash (CF) -- -- -- $2.7B $6.1B
Foreign Exchange Rate Adjustment -- -- -- $17.1M $44.6M
Additions / Reductions -- -- -- $1.7B $65.8M
Ending Cash (CF) -- -- -- $4.5B $6.3B
 
Levered Free Cash Flow -- -- -- $447.7M $325.8M
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 $17.1M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $493M $604.5M --
Depreciation & Amoritzation -- -- $44M $38.9M --
Stock-Based Compensation -- -- $55.2M $62.9M --
Change in Accounts Receivable -- -- -$738.7M -$150.9M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $463.9M $342.8M --
 
Capital Expenditures -- -- $16.2M $17.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $335.5M -$608.1M --
 
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 $331.1M --
 
Beginning Cash (CF) -- -- $2.7B $6.1B --
Foreign Exchange Rate Adjustment -- -- $17.1M $44.6M --
Additions / Reductions -- -- $1.7B $65.8M --
Ending Cash (CF) -- -- $4.5B $6.3B --
 
Levered Free Cash Flow -- -- $447.7M $325.8M --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock