GRAB Income Statement - Revenue & EPS

YoY

FY2026Q1

FY2025Q4

FY2025Q3

FY2025Q2

FY2025Q1

FY2024Q4

FY2024Q3

FY2024Q2

FY2024Q1

FY2023Q4

FY2023Q3

FY2023Q2

FY2023Q1

FY2022Q4

FY2022Q3

FY2022Q2

FY2022Q1

Total Revenue

955.00M

+23.54%

906.00M

+18.59%

873.00M

+21.93%

819.00M

+23.34%

773.00M

+18.38%

764.00M

+17%

716.00M

+16.42%

664.00M

+17.11%

653.00M

+24.38%

653.00M

+30.08%

615.00M

+60.99%

567.00M

+76.64%

525.00M

+130.26%

502.00M

382.00M

321.00M

228.00M

Revenue from Goods & Services

955.00M

+23.54%

906.00M

+18.59%

873.00M

+21.93%

819.00M

+23.34%

773.00M

+18.38%

764.00M

+17%

716.00M

+16.42%

664.00M

+17.11%

653.00M

+24.38%

653.00M

+30.08%

615.00M

+60.99%

567.00M

+76.64%

525.00M

+130.26%

502.00M

382.00M

321.00M

228.00M

Cost of Goods Sold

541.00M

+20.49%

509.00M

+17.82%

491.00M

+20.05%

465.00M

+19.85%

449.00M

+13.96%

432.00M

+14.59%

409.00M

+9.07%

388.00M

+3.19%

394.00M

+5.91%

377.00M

-2.84%

375.00M

+16.82%

376.00M

+11.57%

372.00M

+20%

388.00M

321.00M

337.00M

310.00M

Gross Profit

414.00M

+27.78%

397.00M

+19.58%

382.00M

+24.43%

354.00M

+28.26%

324.00M

+25.1%

332.00M

+20.29%

307.00M

+27.92%

276.00M

+44.5%

259.00M

+69.28%

276.00M

+142.11%

240.00M

+293.44%

191.00M

-1293.75%

153.00M

-286.59%

114.00M

61.00M

-16.00M

-82.00M

Selling General & Administrative Expenses

339.00M

+7.28%

302.00M

-7.93%

315.00M

+8.25%

320.00M

+2.24%

316.00M

+0.64%

328.00M

+2.18%

291.00M

-4.9%

313.00M

+7.56%

314.00M

-9.25%

321.00M

-7.49%

306.00M

-7.83%

291.00M

-18.03%

346.00M

-3.35%

347.00M

332.00M

355.00M

358.00M

Research & Development Expense

120.00M

-0.83%

91.00M

-2.15%

103.00M

+6.19%

113.00M

+8.65%

121.00M

+4.31%

93.00M

-8.82%

97.00M

-2.02%

104.00M

+14.29%

116.00M

-10.08%

102.00M

-7.27%

99.00M

-14.66%

91.00M

-24.79%

129.00M

+8.4%

110.00M

116.00M

121.00M

119.00M

Other Operating Expense - Net

5.00M

-141.67%

1000.00K

-101.16%

-5.00M

-117.24%

-15.00M

+114.29%

-12.00M

+140%

-86.00M

+230.77%

29.00M

+866.67%

-7.00M

-333.33%

-5.00M

+25%

-26.00M

-116.56%

3.00M

-107.14%

3.00M

-101.69%

-4.00M

-113.79%

157.00M

-42.00M

-177.00M

29.00M

Operating Profit

70.00M

+250%

94.00M

+4.44%

72.00M

-653.85%

49.00M

-263.33%

20.00M

-140%

90.00M

-573.68%

-13.00M

-81.16%

-30.00M

-70.87%

-50.00M

-73.54%

-19.00M

-95.13%

-69.00M

-69.87%

-103.00M

-46.91%

-189.00M

-59.7%

-390.00M

-229.00M

-194.00M

-469.00M

Financing Income- Net

6.00M

-91.04%

51.00M

-950%

21.00M

-74.07%

30.00M

+114.29%

67.00M

-937.5%

-6.00M

-125%

81.00M

+125%

14.00M

-60%

-8.00M

-366.67%

24.00M

-84.81%

36.00M

-181.82%

35.00M

-118.92%

3.00M

-75%

158.00M

-44.00M

-185.00M

12.00M

Interest Expense

-6.00M

-91.04%

-51.00M

-950%

-21.00M

-60.38%

-30.00M

+114.29%

-67.00M

-937.5%

6.00M

-125%

-53.00M

+47.22%

-14.00M

-60%

8.00M

-366.67%

-24.00M

-35.14%

-36.00M

-181.82%

-35.00M

-120.71%

-3.00M

-75%

-37.00M

44.00M

169.00M

-12.00M

Non-Interest Financial Income

-100%

28.00M

-100%

121.00M

-16.00M

Equity Earnings/(Loss) before Taxes

1000.00K

0.00

-100%

0.00

-100%

1000.00K

-125%

-3.00M

-2.00M

-50%

0.00

-100%

-4.00M

+300%

0.00

-100%

-4.00M

-2.00M

+100%

-1000.00K

-4.00M

-1000.00K

Income before Taxes

124.00M

+416.67%

164.00M

+1390.91%

38.00M

-19.15%

43.00M

-184.31%

24.00M

-123.53%

11.00M

+37.5%

47.00M

-156.63%

-51.00M

-66.67%

-102.00M

-57.32%

8.00M

-102.04%

-83.00M

-75.44%

-153.00M

-73.16%

-239.00M

-44.93%

-392.00M

-338.00M

-570.00M

-434.00M

Income Taxes

4.00M

-71.43%

11.00M

21.00M

-34.38%

23.00M

+35.29%

14.00M

+7.69%

0.00

-100%

32.00M

+100%

17.00M

-440%

13.00M

+18.18%

-3.00M

+200%

16.00M

+300%

-5.00M

-350%

11.00M

+1000%

-1000.00K

4.00M

2.00M

1000.00K

Net Income after Tax

120.00M

+1100%

153.00M

+1290.91%

17.00M

+13.33%

20.00M

-129.41%

10.00M

-108.7%

11.00M

15.00M

-115.15%

-68.00M

-54.05%

-115.00M

-54%

11.00M

-102.81%

-99.00M

-71.05%

-148.00M

-74.13%

-250.00M

-42.53%

-391.00M

-342.00M

-572.00M

-435.00M

Minority Interest

-16.00M

+14.29%

-19.00M

+26.67%

-20.00M

+81.82%

-15.00M

-14.00M

+27.27%

-15.00M

-37.5%

-11.00M

+37.5%

-15.00M

+15.38%

-11.00M

+83.33%

-24.00M

+380%

-8.00M

-46.67%

-13.00M

-48%

-6.00M

-50%

-5.00M

-15.00M

-25.00M

-12.00M

Income Available to Common Shares

136.00M

+466.67%

172.00M

+561.54%

37.00M

+42.31%

35.00M

-166.04%

24.00M

-123.08%

26.00M

-25.71%

26.00M

-128.57%

-53.00M

-60.74%

-104.00M

-57.38%

35.00M

-109.07%

-91.00M

-72.17%

-135.00M

-75.32%

-244.00M

-42.32%

-386.00M

-327.00M

-547.00M

-423.00M

EPS - Basic

0.03

+200%

0.04

+300%

0.01

-200%

0.01

-133.33%

0.01

-150%

-0.01

-66.67%

-0.03

-50%

0.01

-110%

-0.02

-75%

-0.03

-80%

-0.06

-45.45%

-0.10

-0.08

-0.15

-0.11

EPS - Diluted

0.03

+200%

0.04

+300%

0.01

-200%

0.01

-133.33%

0.01

-150%

-0.01

-66.67%

-0.03

-50%

0.01

-110%

-0.02

-75%

-0.03

-80%

-0.06

-45.45%

-0.10

-0.08

-0.15

-0.11

EBIT

70.00M

+250%

94.00M

+4.44%

72.00M

-653.85%

49.00M

-263.33%

20.00M

-140%

90.00M

-573.68%

-13.00M

-81.16%

-30.00M

-70.87%

-50.00M

-73.54%

-19.00M

-95.13%

-69.00M

-69.87%

-103.00M

-46.91%

-189.00M

-59.7%

-390.00M

-229.00M

-194.00M

-469.00M

EBITDA

124.00M

+106.67%

143.00M

+12.6%

119.00M

+417.39%

91.00M

+2175%

60.00M

-700%

127.00M

+605.56%

23.00M

-171.88%

4.00M

-105.97%

-10.00M

-93.51%

18.00M

-105.14%

-32.00M

-83.25%

-67.00M

-57.05%

-154.00M

-64.6%

-350.00M

-191.00M

-156.00M

-435.00M

Depreciation Depletion & Amortization

54.00M

+35%

49.00M

+32.43%

47.00M

+30.56%

42.00M

+23.53%

40.00M

37.00M

36.00M

-2.7%

34.00M

-5.56%

40.00M

+14.29%

37.00M

-7.5%

37.00M

-2.63%

36.00M

-5.26%

35.00M

+2.94%

40.00M

38.00M

34.00M

GRAB Financials

GRAB Financials

Summary

Key Indicators

Income Statement

Balance Sheet

Cash Flow