Grab Holdings Limited (BKK:GRAB80)
Thailand · Delayed Price · Currency is THB 21.50
+1.00 (4.88%)
At close: Oct 7, 2025
Grab Holdings Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| 3,072 | 2,797 | 2,359 | 1,433 | 675 | 469 | Upgrade | |
Revenue Growth (YoY) | 18.88% | 18.57% | 64.62% | 112.30% | 43.92% | - | Upgrade |
Cost of Revenue | 1,812 | 1,679 | 1,541 | 1,387 | 1,070 | 963 | Upgrade |
Gross Profit | 1,260 | 1,118 | 818 | 46 | -395 | -494 | Upgrade |
Selling, General & Admin | 832 | 836 | 843 | 924 | 785 | 477 | Upgrade |
Research & Development | 425 | 410 | 421 | 465 | 356 | 257 | Upgrade |
Other Operating Expenses | 12 | -3 | -1 | -1 | 19 | 51 | Upgrade |
Operating Expenses | 1,300 | 1,274 | 1,289 | 1,408 | 1,160 | 785 | Upgrade |
Operating Income | -40 | -156 | -471 | -1,362 | -1,555 | -1,279 | Upgrade |
Interest Expense | -33 | -41 | -99 | -165 | -1,675 | -1,433 | Upgrade |
Interest & Investment Income | 175 | 187 | 197 | 107 | - | 42 | Upgrade |
Earnings From Equity Investments | -2 | -8 | -7 | -8 | -8 | -8 | Upgrade |
Currency Exchange Gain (Loss) | 28 | -65 | 1 | -1 | 2 | 11 | Upgrade |
Other Non Operating Income (Expenses) | - | -8 | -4 | -7 | -353 | -42 | Upgrade |
EBT Excluding Unusual Items | 128 | -91 | -383 | -1,436 | -3,589 | -2,709 | Upgrade |
Merger & Restructuring Charges | -13 | -14 | -56 | -8 | -1 | - | Upgrade |
Impairment of Goodwill | - | - | - | -3 | -8 | -28 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | -39 | -294 | 37 | -15 | Upgrade |
Gain (Loss) on Sale of Assets | 10 | 10 | 11 | 3 | 1 | -9 | Upgrade |
Asset Writedown | - | - | - | -3 | - | - | Upgrade |
Other Unusual Items | - | - | 1 | 7 | 8 | 18 | Upgrade |
Pretax Income | 125 | -95 | -466 | -1,734 | -3,552 | -2,743 | Upgrade |
Income Tax Expense | 69 | 63 | 19 | 6 | 3 | 2 | Upgrade |
Earnings From Continuing Operations | 56 | -158 | -485 | -1,740 | -3,555 | -2,745 | Upgrade |
Minority Interest in Earnings | 55 | 53 | 51 | 57 | 106 | 137 | Upgrade |
Net Income | 111 | -105 | -434 | -1,683 | -3,449 | -2,608 | Upgrade |
Net Income to Common | 111 | -105 | -434 | -1,683 | -3,449 | -2,608 | Upgrade |
Shares Outstanding (Basic) | 4,070 | 3,995 | 3,895 | 3,814 | 540 | 181 | Upgrade |
Shares Outstanding (Diluted) | 4,121 | 3,995 | 3,895 | 3,814 | 540 | 181 | Upgrade |
Shares Change (YoY) | 4.83% | 2.58% | 2.10% | 606.46% | 198.00% | 17.56% | Upgrade |
EPS (Basic) | 0.03 | -0.03 | -0.11 | -0.44 | -6.39 | -14.39 | Upgrade |
EPS (Diluted) | 0.02 | -0.03 | -0.11 | -0.44 | -6.39 | -14.39 | Upgrade |
Free Cash Flow | 651 | 775 | 15 | -856 | -1,027 | -665 | Upgrade |
Free Cash Flow Per Share | 0.16 | 0.19 | 0.00 | -0.22 | -1.90 | -3.67 | Upgrade |
Gross Margin | 41.02% | 39.97% | 34.68% | 3.21% | -58.52% | -105.33% | Upgrade |
Operating Margin | -1.30% | -5.58% | -19.97% | -95.05% | -230.37% | -272.71% | Upgrade |
Profit Margin | 3.61% | -3.75% | -18.40% | -117.45% | -510.96% | -556.08% | Upgrade |
Free Cash Flow Margin | 21.19% | 27.71% | 0.64% | -59.74% | -152.15% | -141.79% | Upgrade |
EBITDA | 114 | -9 | -326 | -1,212 | -1,210 | -892 | Upgrade |
EBITDA Margin | 3.71% | -0.32% | -13.82% | -84.58% | -179.26% | -190.19% | Upgrade |
D&A For EBITDA | 154 | 147 | 145 | 150 | 345 | 387 | Upgrade |
EBIT | -40 | -156 | -471 | -1,362 | -1,555 | -1,279 | Upgrade |
EBIT Margin | -1.30% | -5.58% | -19.97% | -95.05% | -230.37% | -272.71% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.