Grab Holdings Limited (BKK:GRAB80)

Grab Holdings Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	3,370	2,797	2,359	1,433	675
Revenue Growth (YoY)	20.49%	18.57%	64.62%	112.30%	43.92%
Cost of Revenue	1,914	1,623	1,499	1,356	1,070
Gross Profit	1,456	1,174	860	77	-395
Selling, General & Admin	826	836	843	924	785
Research & Development	428	410	421	465	356
Other Operating Expenses	157	113	132	78	31
Operating Income	65	-168	-519	-1,373	-1,555
Interest Income	241	179	191	99	20
Interest Expense	-71	-106	-99	-166	-1,701
Other Non-Operating Income (Expense)	34	-17	-39	-294	-316
Total Non-Operating Income (Expense)	203	81	60	-353	-1,989
Pretax Income	269	-95	-466	-1,734	-3,552
Provision for Income Taxes	69	63	19	6	3
Net Income	200	-158	-485	-1,740	-3,555
Net Income to Common	200	-158	-485	-1,740	-3,555
Shares Outstanding (Basic)	4,092	3,995	3,895	3,814	556
Shares Outstanding (Diluted)	4,206	3,995	3,895	3,814	556
Shares Change (YoY)	5.28%	2.58%	2.10%	585.64%	207.05%
EPS (Basic)	0.07	-0.03	-0.11	-0.44	-6.39
EPS (Diluted)	0.06	-0.03	-0.11	-0.44	-6.39
Free Cash Flow	-18	775	15	-856	-1,027
Free Cash Flow Growth	-	5066.67%	-	-	-
Free Cash Flow Per Share	-0.00	0.19	0.00	-0.22	-
Gross Margin	43.20%	41.97%	36.46%	5.37%	-58.52%
Operating Margin	1.93%	-6.01%	-22.00%	-95.81%	-230.37%
Profit Margin	5.93%	-5.65%	-20.56%	-121.42%	-526.67%
FCF Margin	-0.53%	27.71%	0.64%	-59.73%	-152.15%
EBITDA	242	-21	-374	-1,223	-1,210
EBITDA Margin	7.18%	-0.75%	-15.85%	-85.35%	-179.26%
EBIT	65	-168	-519	-1,373	-1,555
EBIT Margin	1.93%	-6.01%	-22.00%	-95.81%	-230.37%
Effective Tax Rate	25.65%	-66.32%	-4.08%	-0.35%	-0.08%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.