H World Group Limited (01179.HK) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	26.5B	25.3B	23.9B	21.9B	13.9B
Cost of Revenue	15.6B	15.3B	14.0B	14.3B	12.3B
Gross Profit	10.8B	10.0B	9.9B	7.5B	1.6B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	3.7B	3.5B	3.7B	3.2B	2.3B
General & Admin Expense	2.3B	2.3B	2.5B	2.1B	1.7B
Selling & Marketing Expense	1.3B	1.3B	1.2B	1.1B	613.0M
Other Expenses	(324.8M)	(383.0M)	976.0M	(362.0M)	(392.0M)
Total Operating Expenses	3.6B	3.1B	4.7B	2.8B	1.9B
Cost and Expenses	19.2B	18.5B	18.7B	17.2B	14.2B
Operating Income (EBIT)	7.2B	6.8B	5.2B	4.7B	(197.0M)
Non-Operating
Interest Income	240.3M	217.2M	210.0M	248.0M	87.0M
Interest Expense	308.8M	328.3M	318.0M	385.0M	409.0M
Net Interest Income	(68.5M)	(111.0M)	(108.0M)	(137.0M)	(322.0M)
Other Non-Op Income/Expense	163.0M	457.0M	(436.0M)	621.0M	(1.3B)
Non-Operating Income (excl Interest)	(158.0M)	—	—	(1.0B)	903.0M
EBT (Pre-Tax Income)	7.4B	7.3B	4.8B	5.3B	(1.6B)
Income Tax Expense	2.4B	2.2B	1.7B	1.2B	207.0M
Bottom Line
Net Income	5.0B	5.1B	3.0B	4.1B	(1.8B)
Earnings from Cont. Ops	5.0B	5.1B	3.1B	4.1B	(1.8B)
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	5.0B	5.1B	3.0B	4.1B	(1.8B)
Per Share
Basic EPS	HK$1.62	HK$1.61	HK$9.60	HK$1.29	(HK$0.58)
Diluted EPS	HK$1.56	HK$1.60	HK$9.30	HK$1.28	(HK$0.58)
Revenue Per Share	HK$8.40	HK$8.24	HK$75.25	HK$6.92	HK$4.46
Shares
Basic Shares Outstanding	3.2B	3.1B	317.5M	3.2B	3.1B
Diluted Shares Outstanding	3.3B	3.2B	327.8M	3.2B	3.1B
Profitability Metrics
EBITDA	8.6B	8.1B	6.5B	7.1B	1.3B
D&A	1.2B	1.3B	1.3B	1.4B	1.5B
EBIT	7.4B	6.8B	5.2B	5.7B	(1.2B)

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026