Financhill
Buy
69

GRAB Quote, Financials, Valuation and Earnings

Last price:
$5.32
Seasonality move :
-13.62%
Day range:
$5.15 - $5.30
52-week range:
$3.36 - $6.62
Dividend yield:
0%
P/E ratio:
180.48x
P/S ratio:
6.87x
P/B ratio:
3.33x
Volume:
34.7M
Avg. volume:
55.7M
1-year change:
-0.38%
Market cap:
$21.5B
Revenue:
$2.8B
EPS (TTM):
$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $469M $675M $1.4B $2.4B $2.8B
Revenue Growth (YoY) 155.5% 43.92% 112.3% 64.62% 18.57%
 
Cost of Revenues $963M $1.1B $1.4B $1.5B $1.6B
Gross Profit -$494M -$395M $77M $860M $1.2B
Gross Profit Margin -105.33% -58.52% 5.37% 36.46% 41.97%
 
R&D Expenses $257M $356M $466M $421M $410M
Selling, General & Admin $477M $786M $926M $843M $836M
Other Inc / (Exp) -$115M $31M -$381M -$177M -$186M
Operating Expenses $774M $1.2B $1.4B $1.3B $1.2B
Operating Income -$1.3B -$1.5B -$1.3B -$404M -$72M
 
Net Interest Expenses $1.5B $1.7B $166M $99M $41M
EBT. Incl. Unusual Items -$2.7B -$3.5B -$1.7B -$459M -$87M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $3M $6M $19M $63M
Net Income to Company -$2.9B -$3.7B -$1.7B -$466M -$95M
 
Minority Interest in Earnings -$137M -$106M -$57M -$51M -$53M
Net Income to Common Excl Extra Items -$2.7B -$3.6B -$1.7B -$485M -$158M
 
Basic EPS (Cont. Ops) -$41.73 -$6.39 -$0.44 -$0.11 -$0.03
Diluted EPS (Cont. Ops) -$41.73 -$6.39 -$0.44 -$0.11 -$0.03
Weighted Average Basic Share $62.5M $539.9M $3.8B $3.9B $4B
Weighted Average Diluted Share $62.5M $539.9M $3.8B $3.9B $4B
 
EBITDA -$881M -$1.2B -$1.2B -$259M $75M
EBIT -$1.3B -$1.5B -$1.3B -$404M -$72M
 
Revenue (Reported) $469M $675M $1.4B $2.4B $2.8B
Operating Income (Reported) -$1.3B -$1.5B -$1.3B -$404M -$72M
Operating Income (Adjusted) -$1.3B -$1.5B -$1.3B -$404M -$72M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $157M $382M $615M $716M $873M
Revenue Growth (YoY) -- 143.31% 61% 16.42% 21.93%
 
Cost of Revenues $266M $321M $375M $409M $491M
Gross Profit -$109M $61M $240M $307M $382M
Gross Profit Margin -69.43% 15.97% 39.02% 42.88% 43.76%
 
R&D Expenses $93M $116M $99M $97M $103M
Selling, General & Admin $203M $216M $207M $194M $212M
Other Inc / (Exp) -$1M -$68M -$59M -$56M --
Operating Expenses $296M $332M $306M $291M $313M
Operating Income -$405M -$271M -$66M $16M $69M
 
Net Interest Expenses $594M $82M $18M -- $27M
EBT. Incl. Unusual Items -$982M -$334M -$79M $49M $38M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $4M $16M $32M $21M
Net Income to Company -$984M -$338M -$84M $47M $38M
 
Minority Interest in Earnings -$18M -$15M -$8M -$11M -$20M
Net Income to Common Excl Extra Items -$988M -$342M -$99M $15M $17M
 
Basic EPS (Cont. Ops) -$15.52 -$0.08 -$0.02 $0.01 $0.01
Diluted EPS (Cont. Ops) -$15.52 -$0.08 -$0.02 $0.01 $0.01
Weighted Average Basic Share $62.5M $3.9B $3.9B $4B $4.1B
Weighted Average Diluted Share $62.5M $3.9B $3.9B $4.3B $4.2B
 
EBITDA -$320M -$233M -$29M $52M $116M
EBIT -$405M -$271M -$66M $16M $69M
 
Revenue (Reported) $157M $382M $615M $716M $873M
Operating Income (Reported) -$405M -$271M -$66M $16M $69M
Operating Income (Adjusted) -$405M -$271M -$66M $16M $69M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $771M $1.1B $2.2B $2.7B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.3B $1.5B $1.6B $1.8B
Gross Profit -$246M -$213M $699M $1.1B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $309M $451M $428M $420M $430M
Selling, General & Admin $682M $949M $861M $821M $849M
Other Inc / (Exp) -$15M -$230M -$348M -$104M --
Operating Expenses $1B $1.4B $1.3B $1.2B $1.3B
Operating Income -$1.3B -$1.6B -$590M -$123M $119M
 
Net Interest Expenses $1.9B $494M $216M $100M $94M
EBT. Incl. Unusual Items -$3.1B -$2.4B -$856M -$92M $118M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M $4M $23M $58M $58M
Net Income to Company -$5.3B -$2.6B -$866M -$98M $116M
 
Minority Interest in Earnings -$119M -$97M -$32M -$61M -$65M
Net Income to Common Excl Extra Items -$3.1B -$2.4B -$887M -$157M $58M
 
Basic EPS (Cont. Ops) -$47.54 -$0.62 -$0.22 -$0.02 $0.03
Diluted EPS (Cont. Ops) -$47.54 -$0.62 -$0.22 -$0.02 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$898M -$1.4B -$441M $24M $284M
EBIT -$1.3B -$1.6B -$590M -$123M $119M
 
Revenue (Reported) $771M $1.1B $2.2B $2.7B $3.2B
Operating Income (Reported) -$1.3B -$1.6B -$590M -$123M $119M
Operating Income (Adjusted) -$1.3B -$1.6B -$590M -$123M $119M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $552M $931M $1.7B $2B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $773M $968M $1.1B $1.2B $1.4B
Gross Profit -$221M -$37M $585M $842M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $259M $356M $318M $317M $337M
Selling, General & Admin $551M $689M $625M $601M $614M
Other Inc / (Exp) -$15M -$228M -$194M -$129M -$88M
Operating Expenses $810M $1B $943M $918M $945M
Operating Income -$1B -$1.1B -$358M -$76M $115M
 
Net Interest Expenses $1.5B $288M $81M $83M $43M
EBT. Incl. Unusual Items -$2.4B -$1.3B -$466M -$100M $104M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M $7M $23M $62M $58M
Net Income to Company -$2.4B -$1.3B -$474M -$106M $105M
 
Minority Interest in Earnings -$60M -$52M -$27M -$37M -$49M
Net Income to Common Excl Extra Items -$2.5B -$1.3B -$496M -$168M $47M
 
Basic EPS (Cont. Ops) -$38.32 -$0.34 -$0.12 -$0.03 $0.02
Diluted EPS (Cont. Ops) -$38.32 -$0.34 -$0.12 -$0.03 $0.02
Weighted Average Basic Share $187.5M $11.5B $11.7B $11.9B $12.3B
Weighted Average Diluted Share $196.6M $11.5B $11.7B $12.2B $12.6B
 
EBITDA -$776M -$973M -$249M $34M $244M
EBIT -$1B -$1.1B -$358M -$76M $115M
 
Revenue (Reported) $552M $931M $1.7B $2B $2.5B
Operating Income (Reported) -$1B -$1.1B -$358M -$76M $115M
Operating Income (Adjusted) -$1B -$1.1B -$358M -$76M $115M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.5B $8.2B $4.9B $5B $5.6B
Short Term Investments $1.3B $3.2B $3.1B $1.9B $2.7B
Accounts Receivable, Net $84M $95M $100M $119M $138M
Inventory $3M $4M $48M $49M $59M
Prepaid Expenses $34M $81M $70M $55M $85M
Other Current Assets $28M $23M $24M $27M $95M
Total Current Assets $3.8B $8.7B $5.7B $5.8B $6.6B
 
Property Plant And Equipment $384M $441M $492M $512M $567M
Long-Term Investments $386M $1.3B $1.8B $1.4B $1B
Goodwill $656M $647M $807M $807M $845M
Other Intangibles $257M $28M $97M $109M $130M
Other Long-Term Assets -- -- -- -- $119M
Total Assets $5.4B $11.2B $9.2B $8.8B $9.3B
 
Accounts Payable $109M $167M $189M $185M $208M
Accrued Expenses $482M $587M $633M $605M $724M
Current Portion Of Long-Term Debt $121M $122M $83M $87M $90M
Current Portion Of Capital Lease Obligations $19M $22M $34M $38M $33M
Other Current Liabilities -- -- -- -- $98M
Total Current Liabilities $836M $1B $1.1B $1.5B $2.6B
 
Long-Term Debt $10.9B $2B $1.2B $668M $241M
Capital Leases -- -- -- -- --
Total Liabilities $11.7B $3.2B $2.5B $2.3B $2.9B
 
Common Stock $140M $21.5B $22.3B $22.7B $23.5B
Other Common Equity Adj -- -- $153M $138M -$119M
Common Equity -$6.4B $7.7B $6.6B $6.4B $6.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $105M $286M $54M $19M -$48M
Total Equity -$6.3B $8B $6.7B $6.5B $6.4B
 
Total Liabilities and Equity $5.4B $11.2B $9.2B $8.8B $9.3B
Cash and Short Terms $3.5B $8.2B $4.9B $5B $5.6B
Total Debt $11B $2.1B $1.3B $706M $274M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $57.4K $6.6B $4.8B $5.7B $6.9B
Short Term Investments -- $4.1B $1.8B $2.8B --
Accounts Receivable, Net -- $310M $148M $262M $230M
Inventory -- $42M $46M $56M $79M
Prepaid Expenses $166K -- -- -- --
Other Current Assets -- $223M $227M $172M --
Total Current Assets $223.4K $7.1B $5.5B $6.5B $8B
 
Property Plant And Equipment -- $470M $475M $524M $712M
Long-Term Investments $500M $1.4B $1.5B $1B $1.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $129M $183M $113M --
Total Assets $500.2M $10.1B $8.6B $9.2B $11.4B
 
Accounts Payable -- $845M $895M $1.1B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7M $1B $1.4B $2.4B $4.4B
 
Long-Term Debt -- $2B $657M $228M $320M
Capital Leases -- -- -- -- --
Total Liabilities $90.2M $3.2B $2.3B $2.7B $4.8B
 
Common Stock $500M $22.3B $22.6B $23.3B $23.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $1M -- -- -- --
Minority Interest, Total -- $46M $42M $73M $43M
Total Equity $410.1M $6.9B $6.3B $6.4B $6.5B
 
Total Liabilities and Equity $500.2M $10.1B $8.6B $9.2B $11.4B
Cash and Short Terms $57.4K $6.6B $4.8B $5.7B $6.9B
Total Debt $89.8K $2B $657M $228M $320M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9B -$3.7B -$1.7B -$466M -$95M
Depreciation & Amoritzation $387M $345M $150M $145M $147M
Stock-Based Compensation -- -- $412M $304M $279M
Change in Accounts Receivable $31M -$181M -$160M -$195M -$373M
Change in Inventories $2M -$1M $6M -$1M -$9M
Cash From Operations -$609M -$1B -$903M $189M $1B
 
Capital Expenditures $40M $85M $74M $92M $113M
Cash Acquisitions $3M $460M $281M $27M $83M
Cash From Investing -$40M -$2.8B -$1.1B $1.7B -$446M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8M $2B $109M $116M $120M
Long-Term Debt Repaid -$136M -$200M -$1.1B -$804M -$681M
Repurchase of Common Stock -- -- $39M -- $226M
Other Financing Activities $329M $4.4B -$25M -$18M $25M
Cash From Financing $1.3B $6.7B -$979M -$673M -$713M
 
Beginning Cash (CF) $1.9B $4.4B $1.4B $2.5B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $632M $2.8B -$3B $1.2B -$174M
Ending Cash (CF) $2.5B $7.2B -$1.6B $3.7B $1.9B
 
Levered Free Cash Flow -$649M -$1.1B -$977M $97M $896M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$984M -$338M -$84M $47M $38M
Depreciation & Amoritzation $86M $38M $36M $36M $47M
Stock-Based Compensation $106M $91M $70M $54M $55M
Change in Accounts Receivable -$23M $52M $69M -$37M $187M
Change in Inventories $1M $4M -$2M -$8M -$4M
Cash From Operations -$298M -$99M $359M $378M -$83M
 
Capital Expenditures $20M $16M $31M $36M $33M
Cash Acquisitions -- $2M -- $61M $105M
Cash From Investing -$253M -$147M $422M -$40M -$480M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M $23M $39M $37M --
Long-Term Debt Repaid -$42M -$66M -$61M -$49M --
Repurchase of Common Stock -- -- -- $58M --
Other Financing Activities $225M $19M $14M -$60M --
Cash From Financing -$26M -$52M -$10M -$64M -$21M
 
Beginning Cash (CF) $57.4K $2.4B $3B $2.9B $3.3B
Foreign Exchange Rate Adjustment -$17M -$46M -$35M $164M -$16M
Additions / Reductions -$594M -$344M $736M $438M -$600M
Ending Cash (CF) -$610.9M $2.1B $3.7B $3.5B $2.7B
 
Levered Free Cash Flow -$318M -$115M $328M $342M -$116M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.3B -$2.6B -$866M -$98M $116M
Depreciation & Amoritzation -- $199M $148M $147M $165M
Stock-Based Compensation $246M $433M $328M $296M $245M
Change in Accounts Receivable -- -$231M -$21M -$319M -$279M
Change in Inventories -- $11M -$3M -$10M -$5M
Cash From Operations -$1.2B -$1.3B $146M $741M $415M
 
Capital Expenditures $82M $86M $100M $92M $115M
Cash Acquisitions $3M $628M $140M $61M $242M
Cash From Investing -$790M -$3.5B $1.9B -$325M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $109M $109M $122M --
Long-Term Debt Repaid -- -$288M -$1.6B -$684M --
Repurchase of Common Stock -- $39M -- $189M $311M
Other Financing Activities -- $3.9B -$27M $18M --
Cash From Financing $3.4B $4.4B -$1.4B -$690M $1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$418M $581M -$133M $395M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.3B -$1.3B $46M $649M $300M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.4B -$1.3B -$474M -$106M $105M
Depreciation & Amoritzation $256M $110M $108M $110M $128M
Stock-Based Compensation $246M $322M $238M $230M $196M
Change in Accounts Receivable -$66M -$116M $23M -$101M -$7M
Change in Inventories -$1M $11M $2M -$7M -$3M
Cash From Operations -$627M -$870M $179M $731M $137M
 
Capital Expenditures $42M $43M $69M $69M $71M
Cash Acquisitions -- $168M $27M $61M $220M
Cash From Investing -$750M -$1.4B $1.6B -$422M -$1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $88M $88M $94M $1.6B
Long-Term Debt Repaid -$143M -$231M -$749M -$629M -$131M
Repurchase of Common Stock -- $39M -- $189M $274M
Other Financing Activities $442M -$13M -$15M $21M -$1M
Cash From Financing $2.1B -$184M -$639M -$656M $1.2B
 
Beginning Cash (CF) $1.1M $8.6B $7.3B $7.4B $9.3B
Foreign Exchange Rate Adjustment -$48M -$95M -$48M $94M $49M
Additions / Reductions $698M -$2.6B $1.1B -$253M $316M
Ending Cash (CF) $651.1M $6B $8.3B $7.3B $9.6B
 
Levered Free Cash Flow -$669M -$913M $110M $662M $66M

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

GET BETTER TRADE IDEAS

Popular

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

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

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

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock