Financhill
Sell
42

GRAB Quote, Financials, Valuation and Earnings

Last price:
$4.94
Seasonality move :
-1.71%
Day range:
$4.65 - $4.94
52-week range:
$2.98 - $5.72
Dividend yield:
0%
P/E ratio:
246.00x
P/S ratio:
6.96x
P/B ratio:
3.13x
Volume:
51.2M
Avg. volume:
36.6M
1-year change:
38.98%
Market cap:
$20.3B
Revenue:
$2.8B
EPS (TTM):
$0.02
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) -- 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 $465M $421M $410M
Selling, General & Admin $477M $785M $924M $843M $836M
Other Inc / (Exp) -$115M $31M -$381M -$177M -$186M
Operating Expenses $701M $1.1B $1.4B $1.2B $1.2B
Operating Income -$1.2B -$1.5B -$1.3B -$387M -$55M
 
Net Interest Expenses $1.4B $2B $58M -- --
EBT. Incl. Unusual Items -$2.7B -$3.6B -$1.7B -$466M -$95M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $3M $6M $19M $63M
Net Income to Company -$2.7B -$3.6B -$1.7B -$466M -$95M
 
Minority Interest in Earnings $137M $106M $57M $51M $53M
Net Income to Common Excl Extra Items -$2.6B -$3.4B -$1.7B -$434M -$105M
 
Basic EPS (Cont. Ops) -$0.66 -$6.39 -$0.44 -$0.11 -$0.03
Diluted EPS (Cont. Ops) -$0.66 -$6.39 -$0.44 -$0.11 -$0.03
Weighted Average Basic Share $3.9B $539.9M $3.8B $3.9B $4B
Weighted Average Diluted Share $3.9B $539.9M $3.8B $3.9B $4B
 
EBITDA -$923M -$1.5B -$1.4B -$222M $93M
EBIT -$1.3B -$1.9B -$1.6B -$367M -$54M
 
Revenue (Reported) $469M $675M $1.4B $2.4B $2.8B
Operating Income (Reported) -$1.2B -$1.5B -$1.3B -$387M -$55M
Operating Income (Adjusted) -$1.3B -$1.9B -$1.6B -$367M -$54M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $216M $228M $525M $653M $773M
Revenue Growth (YoY) -- 5.56% 130.26% 24.38% 18.38%
 
Cost of Revenues $241M $310M $372M $394M $449M
Gross Profit -$25M -$82M $153M $259M $324M
Gross Profit Margin -11.57% -35.97% 29.14% 39.66% 41.92%
 
R&D Expenses $75M $119M $128M $116M $121M
Selling, General & Admin $134M $239M $217M $198M $195M
Other Inc / (Exp) -$3M $30M -$53M -$41M -$59M
Operating Expenses $203M $355M $342M $312M $308M
Operating Income -$228M -$437M -$189M -$53M $16M
 
Net Interest Expenses $434M $27M -- $8M --
EBT. Incl. Unusual Items -$665M -$434M -$239M -$102M $24M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $1M $11M $13M $14M
Net Income to Company -$665M -$434M -$239M -$102M $24M
 
Minority Interest in Earnings $9M $12M $6M $11M $14M
Net Income to Common Excl Extra Items -$657M -$423M -$244M -$104M $24M
 
Basic EPS (Cont. Ops) -$0.17 -$0.11 -$0.06 -$0.03 $0.01
Diluted EPS (Cont. Ops) -$0.17 -$0.11 -$0.06 -$0.03 $0.01
Weighted Average Basic Share $3.9B $3.7B $3.9B $3.9B $4.1B
Weighted Average Diluted Share $3.9B $3.7B $3.9B $3.9B $4.2B
 
EBITDA -$139M -$363M -$158M -$10M $69M
EBIT -$223M -$397M -$193M -$50M $29M
 
Revenue (Reported) $216M $228M $525M $653M $773M
Operating Income (Reported) -$228M -$437M -$189M -$53M $16M
Operating Income (Adjusted) -$223M -$397M -$193M -$50M $29M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $686M $1.7B $2.5B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.1B $1.4B $1.5B $1.7B
Gross Profit -- -$453M $312M $966M $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $399M $473M $408M $415M
Selling, General & Admin -- $890M $902M $824M $833M
Other Inc / (Exp) -$3M $16M -$465M -$157M -$204M
Operating Expenses -- $1.3B $1.4B $1.2B $1.2B
Operating Income -- -$1.7B -$1B -$259M $13M
 
Net Interest Expenses $434M $1.6B $27M -- --
EBT. Incl. Unusual Items -- -$3.3B -$1.5B -$330M $31M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4M $16M $21M $64M
Net Income to Company -- -$3.3B -$1.5B -$329M $31M
 
Minority Interest in Earnings $9M $109M $31M $56M $56M
Net Income to Common Excl Extra Items -- -$3.2B -$1.5B -$295M $23M
 
Basic EPS (Cont. Ops) -- -$0.83 -$0.39 -$0.07 $0.02
Diluted EPS (Cont. Ops) -- -$0.83 -$0.39 -$0.07 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$1.7B -$1.2B -$74M $175M
EBIT -- -$2B -$1.4B -$224M $28M
 
Revenue (Reported) -- $686M $1.7B $2.5B $2.9B
Operating Income (Reported) -- -$1.7B -$1B -$259M $13M
Operating Income (Adjusted) -- -$2B -$1.4B -$224M $28M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $216M $228M $525M $653M $773M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $241M $310M $372M $394M $449M
Gross Profit -$25M -$82M $153M $259M $324M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $75M $119M $128M $116M $121M
Selling, General & Admin $134M $239M $217M $198M $195M
Other Inc / (Exp) -$3M $30M -$53M -$41M -$59M
Operating Expenses $203M $355M $342M $312M $308M
Operating Income -$228M -$437M -$189M -$53M $16M
 
Net Interest Expenses $434M $27M -- $8M --
EBT. Incl. Unusual Items -$665M -$434M -$239M -$102M $24M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $1M $11M $13M $14M
Net Income to Company -$665M -$434M -$239M -$102M $24M
 
Minority Interest in Earnings $9M $12M $6M $11M $14M
Net Income to Common Excl Extra Items -$657M -$423M -$244M -$104M $24M
 
Basic EPS (Cont. Ops) -$0.17 -$0.11 -$0.06 -$0.03 $0.01
Diluted EPS (Cont. Ops) -$0.17 -$0.11 -$0.06 -$0.03 $0.01
Weighted Average Basic Share $3.9B $3.7B $3.9B $3.9B $4.1B
Weighted Average Diluted Share $3.9B $3.7B $3.9B $3.9B $4.2B
 
EBITDA -$139M -$363M -$158M -$10M $69M
EBIT -$223M -$397M -$193M -$50M $29M
 
Revenue (Reported) $216M $228M $525M $653M $773M
Operating Income (Reported) -$228M -$437M -$189M -$53M $16M
Operating Income (Adjusted) -$223M -$397M -$193M -$50M $29M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2B $4.8B $2B $3.1B $3B
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 $69M $129M $124M $163M $134M
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 $1.3B $896M
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 $91M $1.9B $1.1B $544M $116M
Capital Leases -- -- -- -- --
Total Liabilities $11.7B $3.2B $2.5B $2.3B $2.9B
 
Common Stock -- -- $22.3B -- --
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 $3.3B $8.1B $5.1B $5B $5.6B
Total Debt $212M $2.1B $1.2B $631M $206M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $3.4B $2.4B $2.1B $2.8B
Short Term Investments -- $4.1B $2.5B $1.9B $3.1B
Accounts Receivable, Net -- $304M $340M $203M $267M
Inventory -- $45M $47M $48M $74M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $226M $266M $282M $244M
Total Current Assets -- $8.1B $5.5B $4.8B $6.9B
 
Property Plant And Equipment -- $508M $479M $485M $605M
Long-Term Investments -- $1.3B $1.3B $1.6B $757M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $126M $178M $194M $137M
Total Assets -- $10.9B $8.4B $8.2B $9.6B
 
Accounts Payable -- $801M $859M $855M $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $998M $1B $1.5B $2.8B
 
Long-Term Debt -- $2.1B $668M $206M $253M
Capital Leases -- -- -- -- --
Total Liabilities -- $3.3B $1.9B $1.9B $3.2B
 
Common Stock -- $22.1B $22.5B $22.9B $23.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $62M -- -- -- --
Minority Interest, Total -- $46M $45M $49M -$11M
Total Equity -- $7.7B $6.5B $6.3B $6.5B
 
Total Liabilities and Equity -- $10.9B $8.4B $8.2B $9.6B
Cash and Short Terms -- $7.5B $4.9B $4B $5.9B
Total Debt -- $2.2B $781M $298M $385M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.7B -$3.6B -$1.7B -$466M -$95M
Depreciation & Amoritzation $387M $345M $150M $145M $147M
Stock-Based Compensation $54M $357M $412M $304M $279M
Change in Accounts Receivable $31M -$181M -$160M -$195M -$373M
Change in Inventories $2M -$1M $6M -$1M -$9M
Cash From Operations -$643M -$954M -$798M $86M $852M
 
Capital Expenditures $40M $85M $74M $92M $113M
Cash Acquisitions -$3M -$8M -$274M -- -$66M
Cash From Investing -$288M -$2.8B -$1.1B $1.9B -$231M
 
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 -- -- -- -- -$226M
Other Financing Activities $329M $4.4B -$25M -$18M $25M
Cash From Financing $1.6B $6.6B -$1.1B -$770M -$771M
 
Beginning Cash (CF) $1.5B $2.2B $5B $2B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $647M $2.9B -$3B $1.2B -$150M
Ending Cash (CF) $2.2B $5B $2B $3.1B $3B
 
Levered Free Cash Flow -$683M -$1B -$872M -$6M $739M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$665M -$434M -$239M -$102M $24M
Depreciation & Amoritzation $84M $34M $35M $40M $40M
Stock-Based Compensation $34M $121M $103M $94M $80M
Change in Accounts Receivable $6M -$116M -$19M -$90M -$139M
Change in Inventories -- $9M $1M $1M -$2M
Cash From Operations -$151M -$446M -$158M -$11M $73M
 
Capital Expenditures $11M $13M $11M $14M $26M
Cash Acquisitions -- -$175M -- -$38M -$45M
Cash From Investing -$682M -$1.1B $1.2B -$352M -$213M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $30M $25M $30M $32M
Long-Term Debt Repaid -$36M -$45M -$638M -$531M -$56M
Repurchase of Common Stock -- -- -- -$97M --
Other Financing Activities $41M -$34M -$3M -$2M $20M
Cash From Financing $2B -$86M -$643M -$610M --
 
Beginning Cash (CF) $2B $5B $2B $3.1B $3B
Foreign Exchange Rate Adjustment -$26M -$5M $18M -$52M $4M
Additions / Reductions $1.2B -$1.6B $381M -$973M -$140M
Ending Cash (CF) $3.2B $3.4B $2.4B $2.1B $2.8B
 
Levered Free Cash Flow -$162M -$459M -$169M -$25M $47M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$3.3B -$1.5B -$329M $31M
Depreciation & Amoritzation -- $295M $151M $150M $147M
Stock-Based Compensation $34M $444M $394M $295M $265M
Change in Accounts Receivable -- -$303M -$63M -$266M -$422M
Change in Inventories -- $8M -$2M -$1M -$12M
Cash From Operations -- -$1.2B -$510M $233M $936M
 
Capital Expenditures $11M $87M $72M $95M $125M
Cash Acquisitions -- -$183M -$99M -$38M -$73M
Cash From Investing -- -$3.1B $1.2B $337M -$92M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $78M $104M $121M $122M
Long-Term Debt Repaid -- -$209M -$1.6B -$697M -$206M
Repurchase of Common Stock -- -- -- -$97M -$129M
Other Financing Activities -- $4.3B $6M -$17M $47M
Cash From Financing -- $4.4B -$1.7B -$737M -$161M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $54M -$1B -$167M $683M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$1.3B -$582M $138M $811M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$665M -$434M -$239M -$102M $24M
Depreciation & Amoritzation $84M $34M $35M $40M $40M
Stock-Based Compensation $34M $121M $103M $94M $80M
Change in Accounts Receivable $6M -$116M -$19M -$90M -$139M
Change in Inventories -- $9M $1M $1M -$2M
Cash From Operations -$151M -$446M -$158M -$11M $73M
 
Capital Expenditures $11M $13M $11M $14M $26M
Cash Acquisitions -- -$175M -- -$38M -$45M
Cash From Investing -$682M -$1.1B $1.2B -$352M -$213M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $30M $25M $30M $32M
Long-Term Debt Repaid -$36M -$45M -$638M -$531M -$56M
Repurchase of Common Stock -- -- -- -$97M --
Other Financing Activities $41M -$34M -$3M -$2M $20M
Cash From Financing $2B -$86M -$643M -$610M --
 
Beginning Cash (CF) $2B $5B $2B $3.1B $3B
Foreign Exchange Rate Adjustment -$26M -$5M $18M -$52M $4M
Additions / Reductions $1.2B -$1.6B $381M -$973M -$140M
Ending Cash (CF) $3.2B $3.4B $2.4B $2.1B $2.8B
 
Levered Free Cash Flow -$162M -$459M -$169M -$25M $47M

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

GET BETTER TRADE IDEAS

Popular

Why Is Apple Stock Not Joining the Broader Market Rally?
Why Is Apple Stock Not Joining the Broader Market Rally?

The S&P 500 has sprinted 4.92% higher so far in…

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock