Financhill
Sell
46

GRAB Quote, Financials, Valuation and Earnings

Last price:
$4.96
Seasonality move :
-13.13%
Day range:
$4.83 - $4.99
52-week range:
$2.90 - $5.72
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.39x
P/B ratio:
3.13x
Volume:
8M
Avg. volume:
44.6M
1-year change:
53.42%
Market cap:
$19.9B
Revenue:
$2.4B
EPS (TTM):
-$0.02
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -$845M $469M $675M $1.4B $2.4B
Revenue Growth (YoY) -- -- 43.92% 112.3% 64.62%
 
Cost of Revenues $1.3B $963M $1.1B $1.4B $1.5B
Gross Profit -$2.2B -$494M -$395M $77M $860M
Gross Profit Margin -- -105.33% -58.52% 5.37% 36.46%
 
R&D Expenses $231M $257M $356M $465M $421M
Selling, General & Admin $542M $477M $785M $924M $843M
Other Inc / (Exp) -$80M -$115M $31M -$381M -$177M
Operating Expenses $759M $701M $1.1B $1.4B $1.2B
Operating Income -$2.9B -$1.2B -$1.5B -$1.3B -$387M
 
Net Interest Expenses $977M $1.4B $2B $58M --
EBT. Incl. Unusual Items -$4B -$2.7B -$3.6B -$1.7B -$466M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M $2M $3M $6M $19M
Net Income to Company -$4B -$2.7B -$3.6B -$1.7B -$466M
 
Minority Interest in Earnings $241M $137M $106M $57M $51M
Net Income to Common Excl Extra Items -$3.7B -$2.6B -$3.4B -$1.7B -$434M
 
Basic EPS (Cont. Ops) -$0.95 -$0.66 -$6.39 -$0.44 -$0.11
Diluted EPS (Cont. Ops) -$0.95 -$0.66 -$6.39 -$0.44 -$0.11
Weighted Average Basic Share $3.9B $3.9B $539.9M $3.8B $3.9B
Weighted Average Diluted Share $3.9B $3.9B $539.9M $3.8B $3.9B
 
EBITDA -$2.3B -$923M -$1.5B -$1.4B -$222M
EBIT -$2.9B -$1.3B -$1.9B -$1.6B -$367M
 
Revenue (Reported) -$845M $469M $675M $1.4B $2.4B
Operating Income (Reported) -$2.9B -$1.2B -$1.5B -$1.3B -$387M
Operating Income (Adjusted) -$2.9B -$1.3B -$1.9B -$1.6B -$367M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $157M $382M $615M $716M
Revenue Growth (YoY) -- -- 143.31% 61% 16.42%
 
Cost of Revenues -- $266M $321M $375M $409M
Gross Profit -- -$109M $61M $240M $307M
Gross Profit Margin -- -69.43% 15.97% 39.02% 42.88%
 
R&D Expenses -- $93M $116M $99M $97M
Selling, General & Admin -- $203M $216M $207M $194M
Other Inc / (Exp) -- -$1M -$68M -$59M -$56M
Operating Expenses -- $293M $329M $300M $285M
Operating Income -- -$402M -$268M -$60M $22M
 
Net Interest Expenses -- $581M $2M -- --
EBT. Incl. Unusual Items -- -$984M -$338M -$83M $47M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4M $4M $16M $32M
Net Income to Company -- -$984M -$338M -$84M $47M
 
Minority Interest in Earnings -- $18M -- $8M $11M
Net Income to Common Excl Extra Items -- -$970M -$342M -$91M $26M
 
Basic EPS (Cont. Ops) -- -$0.25 -$0.08 -$0.02 $0.01
Diluted EPS (Cont. Ops) -- -$0.25 -$0.08 -$0.02 $0.01
Weighted Average Basic Share -- $3.9B $3.8B $3.9B $4B
Weighted Average Diluted Share -- $3.9B $3.8B $3.9B $4.3B
 
EBITDA -- -$305M -$260M -$28M $58M
EBIT -- -$390M -$298M -$65M $22M
 
Revenue (Reported) -- $157M $382M $615M $716M
Operating Income (Reported) -- -$402M -$268M -$60M $22M
Operating Income (Adjusted) -- -$390M -$298M -$65M $22M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $1.1B $2.2B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1.3B $1.5B $1.6B
Gross Profit -- -- -$212M $698M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $451M $427M $419M
Selling, General & Admin -- -- $923M $859M $820M
Other Inc / (Exp) -- -$15M -$230M -$348M -$104M
Operating Expenses -- -- $1.4B $1.3B $1.2B
Operating Income -- -- -$1.6B -$577M -$105M
 
Net Interest Expenses -- $1.4B $648M -- --
EBT. Incl. Unusual Items -- -- -$2.4B -$867M -$98M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $4M $21M $60M
Net Income to Company -- -- -$2.4B -$866M -$98M
 
Minority Interest in Earnings -- $60M $83M $27M $62M
Net Income to Common Excl Extra Items -- -- -$2.4B -$804M -$96M
 
Basic EPS (Cont. Ops) -- -- -$0.62 -$0.21 -$0.02
Diluted EPS (Cont. Ops) -- -- -$0.62 -$0.21 -$0.02
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -$1.9B -$584M $125M
EBIT -- -- -$2.1B -$732M -$22M
 
Revenue (Reported) -- -- $1.1B $2.2B $2.7B
Operating Income (Reported) -- -- -$1.6B -$577M -$105M
Operating Income (Adjusted) -- -- -$2.1B -$732M -$22M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $552M $931M $1.7B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $773M $968M $1.1B $1.2B
Gross Profit -- -$221M -$37M $584M $843M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $259M $355M $318M $317M
Selling, General & Admin -- $551M $689M $624M $601M
Other Inc / (Exp) -- -$15M -$228M -$194M -$129M
Operating Expenses -- $791M $1B $939M $908M
Operating Income -- -$1B -$1.1B -$355M -$65M
 
Net Interest Expenses -- $1.4B $41M -- $8M
EBT. Incl. Unusual Items -- -$2.4B -$1.3B -$475M -$106M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $7M $7M $22M $63M
Net Income to Company -- -$2.4B -$1.3B -$474M -$106M
 
Minority Interest in Earnings -- $60M $37M $27M $38M
Net Income to Common Excl Extra Items -- -$2.4B -$1.3B -$470M -$131M
 
Basic EPS (Cont. Ops) -- -$0.61 -$0.34 -$0.11 -$0.03
Diluted EPS (Cont. Ops) -- -$0.61 -$0.34 -$0.11 -$0.03
Weighted Average Basic Share -- $11.8B $11.4B $11.7B $11.9B
Weighted Average Diluted Share -- $11.8B $11.4B $11.7B $12.2B
 
EBITDA -- -$698M -$1.1B -$285M $62M
EBIT -- -$953M -$1.2B -$393M -$48M
 
Revenue (Reported) -- $552M $931M $1.7B $2B
Operating Income (Reported) -- -$1B -$1.1B -$355M -$65M
Operating Income (Adjusted) -- -$953M -$1.2B -$393M -$48M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.4B $2B $4.8B $2B $3.1B
Short Term Investments $1.2B $1.3B $3.2B $3.1B $1.9B
Accounts Receivable, Net $69M $84M $95M $100M $119M
Inventory $5M $3M $4M $48M $49M
Prepaid Expenses $107M $69M $129M $124M $163M
Other Current Assets -- $28M $23M $24M $27M
Total Current Assets $3.1B $3.8B $8.7B $5.7B $5.8B
 
Property Plant And Equipment $534M $384M $441M $492M $512M
Long-Term Investments $165M $386M $1.3B $1.8B $1.3B
Goodwill $681M $656M $647M $807M $807M
Other Intangibles $499M $257M $28M $97M $109M
Other Long-Term Assets -- -- -- -- --
Total Assets $5B $5.4B $11.2B $9.2B $8.8B
 
Accounts Payable $99M $109M $167M $189M $185M
Accrued Expenses $489M $482M $587M $633M $605M
Current Portion Of Long-Term Debt $133M $121M $122M $83M $87M
Current Portion Of Capital Lease Obligations $28M $19M $22M $34M $38M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $783M $836M $1B $1.1B $1.5B
 
Long-Term Debt $163M $91M $1.9B $1.1B $544M
Capital Leases -- -- -- -- --
Total Liabilities $9.2B $11.7B $3.2B $2.5B $2.3B
 
Common Stock -- -- -- $22.3B $22.7B
Other Common Equity Adj -- -- -- $153M $138M
Common Equity -$4.3B -$6.4B $7.7B $6.6B $6.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $67M $105M $286M $54M $19M
Total Equity -$4.2B -$6.3B $8B $6.7B $6.5B
 
Total Liabilities and Equity $5B $5.4B $11.2B $9.2B $8.8B
Cash and Short Terms $2.6B $3.3B $8.1B $5.1B $5B
Total Debt $296M $212M $2.1B $1.2B $631M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $2.4B $3B $2.9B
Short Term Investments -- -- $4.1B $1.8B $2.8B
Accounts Receivable, Net -- -- $310M $148M $262M
Inventory -- -- $42M $46M $56M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $223M $227M $172M
Total Current Assets -- -- $7.1B $5.5B $6.5B
 
Property Plant And Equipment -- -- $470M $475M $524M
Long-Term Investments -- -- $1.4B $1.5B $902M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $129M $183M $113M
Total Assets -- -- $10.1B $8.6B $9.2B
 
Accounts Payable -- -- $845M $895M $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $1B $1.4B $2.4B
 
Long-Term Debt -- -- $2B $657M $228M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $3.2B $2.3B $2.7B
 
Common Stock -- -- $22.3B $22.6B $23.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $1M -- -- --
Minority Interest, Total -- -- $46M $42M $73M
Total Equity -- -- $6.9B $6.3B $6.4B
 
Total Liabilities and Equity -- -- $10.1B $8.6B $9.2B
Cash and Short Terms -- -- $6.6B $4.8B $5.7B
Total Debt -- -- $2.1B $778M $328M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$4B -$2.7B -$3.6B -$1.7B -$466M
Depreciation & Amoritzation $647M $387M $345M $150M $145M
Stock-Based Compensation $34M $54M $357M $412M $304M
Change in Accounts Receivable -$75M $31M -$181M -$160M -$195M
Change in Inventories $2M $2M -$1M $6M -$1M
Cash From Operations -$2.1B -$643M -$954M -$798M $86M
 
Capital Expenditures $140M $40M $85M $74M $92M
Cash Acquisitions -$32M -$3M -$8M -$372M --
Cash From Investing $393M -$288M -$2.8B -$1.1B $1.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $8M $2B $109M $116M
Long-Term Debt Repaid -$97M -$136M -$200M -$1.1B -$804M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $124M $329M $4.4B -$25M -$18M
Cash From Financing $2B $1.6B $6.6B -$1.1B -$770M
 
Beginning Cash (CF) $1.1B $1.5B $2.2B $5B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $232M $647M $2.9B -$3B $1.2B
Ending Cash (CF) $1.4B $2.2B $5B $2B $3.1B
 
Levered Free Cash Flow -$2.3B -$683M -$1B -$872M -$6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$984M -$338M -$84M $47M
Depreciation & Amoritzation -- $86M $38M $36M $36M
Stock-Based Compensation -- $106M $91M $70M $54M
Change in Accounts Receivable -- -$23M $52M -$50M -$150M
Change in Inventories -- $1M $4M -$2M -$8M
Cash From Operations -- -$270M -$69M $319M $338M
 
Capital Expenditures -- $20M $16M $31M $36M
Cash Acquisitions -- -- -$76M -- -$1M
Cash From Investing -- -$470M -$161M $469M $65M
 
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 -- $163M -$71M -$17M -$129M
 
Beginning Cash (CF) -- $3.3B $2.8B $2.3B $2.4B
Foreign Exchange Rate Adjustment -- -$17M -$45M -$35M $164M
Additions / Reductions -- -$577M -$301M $771M $274M
Ending Cash (CF) -- $2.7B $2.4B $3B $2.9B
 
Levered Free Cash Flow -- -$290M -$85M $288M $302M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$2.4B -$866M -$98M
Depreciation & Amoritzation -- -- $199M $148M $147M
Stock-Based Compensation -- $246M $433M $328M $296M
Change in Accounts Receivable -- -- -$231M -$140M -$406M
Change in Inventories -- -- $11M -$3M -$10M
Cash From Operations -- -- -$1.2B $88M $573M
 
Capital Expenditures -- $42M $86M $100M $92M
Cash Acquisitions -- -$1M -$284M -$95M -$44M
Cash From Investing -- -- -$3B $2.1B -$90M
 
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 -- -- -- -- --
Other Financing Activities -- -- $3.9B -$27M $18M
Cash From Financing -- -- $3.8B -$1.6B -$757M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$341M $582M -$274M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$1.2B -$12M $481M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$2.4B -$1.3B -$474M -$106M
Depreciation & Amoritzation -- $256M $110M $108M $110M
Stock-Based Compensation -- $246M $322M $238M $230M
Change in Accounts Receivable -- -$66M -$116M -$96M -$307M
Change in Inventories -- -$1M $11M $2M -$7M
Cash From Operations -- -$573M -$774M $112M $599M
 
Capital Expenditures -- $42M $43M $69M $69M
Cash Acquisitions -- -$1M -$277M -- -$44M
Cash From Investing -- -$1.2B -$1.4B $1.7B -$239M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2B $88M $88M $94M
Long-Term Debt Repaid -- -$143M -$231M -$749M -$629M
Repurchase of Common Stock -- -- -- -- -$189M
Other Financing Activities -- $442M -$13M -$15M $21M
Cash From Financing -- $2.5B -$274M -$720M -$707M
 
Beginning Cash (CF) -- $8.5B $11.2B $6.6B $7.7B
Foreign Exchange Rate Adjustment -- -$48M -$94M -$48M $94M
Additions / Reductions -- $746M -$2.5B $1.1B -$347M
Ending Cash (CF) -- $9.2B $8.6B $7.7B $7.4B
 
Levered Free Cash Flow -- -$615M -$817M $43M $530M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
60
QMCO alert for Dec 26

Quantum [QMCO] is up 49.62% over the past day.

Buy
53
ARQQ alert for Dec 26

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.73% over the past day.

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

Show me the best stock