Grab Holdings Ltd GRAB

Industrials SIC 7389 - Services-Business Services, NEC NAICS Administrative and Support and Waste Management and Remediation Services › Administrative and Support Services derived Nasdaq

Last close —
Market cap —
52-week range — - —

No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.

Valuation FY2025 figures against the last close

P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS—

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Revenue $3.37B$2.80B$2.36B$1.43B$675.0M$469.0M-$845.0M—
Cost of revenue ———$68.0M————
Gross profit ———$1.36B————
Operating income $65.0M-$168.0M-$519.0M-$1.37B-$1.55B-$1.30B-$3.01B—
Net income $200.0M-$158.0M-$485.0M-$1.74B-$3.56B-$2.75B-$3.99B—

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Total assets $11.98B$9.29B$8.79B$9.17B$11.18B$5.44B——
Total equity $6.76B$6.35B$6.47B$6.66B$8.02B-$6.29B-$4.22B-$1.06B

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001855612-26-000020.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -4B -2B 0 2B 4B Revenue, FY2019: -845M Net income, FY2019: -4B Revenue, FY2020: 469M Net income, FY2020: -2.7B Revenue, FY2021: 675M Net income, FY2021: -3.6B Revenue, FY2022: 1.4B Gross profit, FY2022: 1.4B Net income, FY2022: -1.7B Revenue, FY2023: 2.4B Net income, FY2023: -485M Revenue, FY2024: 2.8B Net income, FY2024: -158M Revenue, FY2025: 3.4B Net income, FY2025: 200M FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue — -$845.0M $469.0M $675.0M $1.43B $2.36B $2.80B $3.37B
Gross profit — — — — $1.36B — — —
Net income — -$3.99B -$2.75B -$3.56B -$1.74B -$485.0M -$158.0M $200.0M

Others in SIC 7389

TickerCompanyMarket capP/ERevenue growth
MA Mastercard Inc $550.02B 37.7x 16.4%
ACN Accenture plc $152.67B 20.5x 7.4%
UBER Uber Technologies, Inc $136.24B 14.1x 18.3%
MELI MERCADOLIBRE INC $91.77B 45.9x 34.3%
DASH DoorDash, Inc. $77.93B 84.2x 27.9%
EBAY EBAY INC $54.03B 28.0x 7.9%
PYPL PayPal Holdings, Inc. $50.30B 10.5x 4.3%
MSCI MSCI Inc. $44.76B 39.2x 9.7%