Grab Holdings Ltd
NASDAQ:GRAB
Cash Flow Statement
Cash Flow Statement
Grab Holdings Ltd
Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||
Net Income |
(1 004)
|
(1 342)
|
(1 734)
|
(1 539)
|
(1 120)
|
(866)
|
(466)
|
|
Depreciation & Amortization |
72
|
110
|
150
|
151
|
150
|
148
|
145
|
|
Stock-Based Compensation |
232
|
322
|
412
|
394
|
348
|
328
|
304
|
|
Other Non-Cash Items |
433
|
588
|
837
|
863
|
663
|
582
|
313
|
|
Cash Taxes Paid |
10
|
19
|
26
|
26
|
30
|
28
|
45
|
|
Cash Interest Paid |
71
|
119
|
160
|
154
|
136
|
105
|
80
|
|
Change in Working Capital |
(206)
|
(130)
|
(51)
|
35
|
7
|
224
|
94
|
|
Cash from Operating Activities |
(705)
N/A
|
(774)
-10%
|
(798)
-3%
|
(490)
+39%
|
(300)
+39%
|
88
N/A
|
86
-2%
|
|
Investing Cash Flow | ||||||||
Capital Expenditures |
(27)
|
(43)
|
(74)
|
(73)
|
(85)
|
(100)
|
(92)
|
|
Other Items |
(1 214)
|
(1 359)
|
(988)
|
1 259
|
1 517
|
2 162
|
1 963
|
|
Cash from Investing Activities |
(1 241)
N/A
|
(1 402)
-13%
|
(1 062)
+24%
|
1 186
N/A
|
1 432
+21%
|
2 062
+44%
|
1 871
-9%
|
|
Financing Cash Flow | ||||||||
Net Issuance of Common Stock |
0
|
30
|
8
|
12
|
20
|
8
|
10
|
|
Net Issuance of Debt |
(100)
|
(143)
|
(945)
|
(1 543)
|
(1 484)
|
(1 463)
|
(688)
|
|
Other |
(103)
|
(161)
|
(185)
|
(148)
|
(158)
|
(113)
|
(92)
|
|
Cash from Financing Activities |
(203)
N/A
|
(274)
-35%
|
(1 122)
-309%
|
(1 679)
-50%
|
(1 622)
+3%
|
(1 568)
+3%
|
(770)
+51%
|
|
Change in Cash | ||||||||
Effect of Foreign Exchange Rates |
(49)
|
(94)
|
(57)
|
(34)
|
(21)
|
(11)
|
(1)
|
|
Net Change in Cash |
(2 198)
N/A
|
(2 544)
-16%
|
(3 039)
-19%
|
(1 017)
+67%
|
(511)
+50%
|
571
N/A
|
1 186
+108%
|
|
Free Cash Flow | ||||||||
Free Cash Flow |
(732)
N/A
|
(817)
-12%
|
(872)
-7%
|
(563)
+35%
|
(385)
+32%
|
(12)
+97%
|
(6)
+50%
|