Common-Size Income Statement
Quarterly Data
Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31).
The common-size income statement reveals significant fluctuations in revenue composition and profitability over the observed period. A notable shift occurs in the revenue mix, with merchant revenues steadily increasing as a percentage of total revenues from 32.69% in March 2021 to 66.92% in December 2025. Conversely, agency revenues demonstrate a consistent decline, falling from 62.84% in March 2021 to 28.21% in December 2025. Advertising and other revenues exhibit more volatility, peaking at 7.92% in June 2021 before settling around 3-5% in recent periods.
- Revenue Composition
- The increasing dominance of merchant revenues suggests a strategic focus on direct booking and potentially higher margin transactions. The decline in agency revenues may indicate increased competition or a shift in consumer booking preferences. The relative stability of advertising revenues provides a consistent, albeit smaller, contribution to overall revenue.
Expense management demonstrates considerable variability. Marketing expenses initially represent a substantial portion of revenue, peaking at -45.74% in June 2021, before decreasing to -30.40% by December 2025. Sales and other expenses also show fluctuation, while personnel expenses remain consistently high, generally ranging between -10% and -22% of revenue. General and administrative, information technology, and depreciation & amortization expenses exhibit relatively stable percentages of revenue, though with some increases in later periods.
- Expense Trends
- The initial high marketing spend likely reflects efforts to stimulate demand following pandemic-related disruptions. The subsequent reduction suggests improved marketing efficiency or a shift in strategy. The consistent level of personnel expenses indicates a sustained investment in workforce. Increases in general and administrative, information technology, and depreciation expenses in recent periods may reflect scaling operations and investments in infrastructure.
Operating income demonstrates a dramatic recovery from initial losses to substantial gains. From a low of -27.26% in March 2021, operating income rises to 31.97% in December 2025, with peaks reaching over 40% in several quarters. However, net income is impacted by interest expense and income tax, resulting in lower, but still positive, percentages. Interest expense fluctuates, peaking in later periods, while income tax expense varies significantly, influenced by profitability levels.
- Profitability Analysis
- The significant improvement in operating income highlights successful cost management and revenue growth strategies. The impact of interest expense and income taxes reduces the overall net income margin, but the company maintains profitability throughout the observed period. The presence of impairment and transformation costs in later periods suggests potential restructuring or asset write-downs, warranting further investigation. The substantial increase in interest expense in the final periods could indicate increased debt financing.
Overall, the financial performance demonstrates a strong recovery and growth trajectory. The shift in revenue composition, coupled with effective expense management, has driven substantial improvements in profitability. However, the increasing interest expense and the presence of non-recurring items like impairment and transformation costs require ongoing monitoring.