Grab Holdings Ltd
NASDAQ:GRAB
Income Statement
Earnings Waterfall
Grab Holdings Ltd
Revenue
|
2.4B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
860m
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
-392m
USD
|
Other Expenses
|
-42m
USD
|
Net Income
|
-434m
USD
|
Income Statement
Grab Holdings Ltd
Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|
Revenue | ||||||
Revenue |
1 433
N/A
|
1 730
+21%
|
1 976
+14%
|
2 209
+12%
|
2 359
+7%
|
|
Gross Profit | ||||||
Cost of Revenue |
(1 356)
|
(1 418)
|
(1 457)
|
(1 511)
|
(1 499)
|
|
Gross Profit |
77
N/A
|
312
+305%
|
519
+66%
|
698
+34%
|
860
+23%
|
|
Operating Income | ||||||
Operating Expenses |
(1 396)
|
(1 381)
|
(1 325)
|
(1 305)
|
(1 252)
|
|
Selling, General & Administrative |
(926)
|
(904)
|
(870)
|
(861)
|
(843)
|
|
Research & Development |
(466)
|
(476)
|
(446)
|
(429)
|
(421)
|
|
Other Operating Expenses |
(4)
|
(1)
|
(9)
|
(15)
|
12
|
|
Operating Income |
(1 319)
N/A
|
(1 069)
+19%
|
(806)
+25%
|
(607)
+25%
|
(392)
+35%
|
|
Pre-Tax Income | ||||||
Interest Income Expense |
(361)
|
(406)
|
(197)
|
(139)
|
53
|
|
Non-Reccuring Items |
(54)
|
(64)
|
(119)
|
(121)
|
(127)
|
|
Pre-Tax Income |
(1 734)
N/A
|
(1 539)
+11%
|
(1 122)
+27%
|
(867)
+23%
|
(466)
+46%
|
|
Net Income | ||||||
Tax Provision |
(6)
|
(16)
|
(9)
|
(21)
|
(19)
|
|
Income from Continuing Operations |
(1 740)
|
(1 555)
|
(1 131)
|
(888)
|
(485)
|
|
Income to Minority Interest |
57
|
51
|
39
|
32
|
51
|
|
Net Income (Common) |
(1 683)
N/A
|
(1 504)
+11%
|
(1 092)
+27%
|
(856)
+22%
|
(434)
+49%
|
|
EPS (Diluted) |
-0.44
N/A
|
-0.39
+11%
|
-0.27
+31%
|
-0.21
+22%
|
-0.11
+48%
|