VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
GRAB
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
GRABGrab Holdings Limited
$3.74$14.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksGRABCash Flow

Grab Holdings Limited (GRAB) Cash Flow Statement

7Y historyFree accessUpdated daily

Cash conversion remains inconsistent, as evidenced by a $242.0 million working capital outflow in 2026Q1 that resulted in negative $29.0 million in free cash flow.

GRAB Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19
Cash from Operations12M231M852M86M-798M-954M-643M-2.11B
Operating CF Margin %-6.85%30.46%3.65%-55.69%-141.33%-137.1%249.94%
Operating CF Growth %-402.92%-72.89%890.7%110.78%16.35%-48.37%69.55%-
Net Income379M268M-105M-434M-1.68B-3.45B-2.74B-3.98B
Depreciation & Amortization192M177M147M145M150M345M387M647M
Stock-Based Compensation160M241M279M304M412M357M54M34M
Deferred Taxes000000147M0
Other Non-Cash Items-102M-24M88M-75M474M2.07B1.44B1.08B
Working Capital Changes-626M-431M443M146M-151M-281M75M108M
Change in Receivables-887M-701M-97M-11M-50M-94M-42M-75M
Change in Inventory-6M-9M-9M-1M6M-1M2M2M
Change in Payables-11M40M000042M0
Cash from Investing-633M-964M-231M1.87B-1.06B-2.76B-318M393M
Capital Expenditures-95M-97M-77M-71M-58M-73M-40M-98M
CapEx % of Revenue2.67%2.88%2.75%3.01%4.05%10.81%8.53%-11.6%
Acquisitions-116M-100M-23M0-168M0-3M-32M
Investments--------
Other Investing-142M-767M-131M1.94B-836M-2.68B-275M523M
Cash from Financing691M1.13B-771M-770M-1.12B6.57B1.58B1.95B
Debt Issued (Net)1.4B1.38B-561M-688M-945M1.78B-128M-97M
Equity Issued (Net)-638M-250M-226M0001.72B2.27B
Dividends Paid00000000
Share Repurchases-674M-274M-226M00000
Other Financing-75M-6M16M-82M-177M4.79B-12M-217M
Net Change in Cash841M1.33B-174M1.19B-3.04B2.82B632M244M
Free Cash Flow-88M134M775M15M-856M-1.03B-683M-2.25B
FCF Margin %-2.48%3.98%27.71%0.64%-59.73%-152.15%-145.63%266.51%
FCF Growth %-110.48%-82.71%5066.67%101.75%16.65%-50.37%69.67%-
FCF per Share-0.020.030.190.00-0.22-0.27-0.17-0.57
FCF Conversion (FCF/Net Income)-0.23x0.86x-8.11x-0.20x0.47x0.28x0.25x0.56x
Interest Paid7M26M34M80M160M108M00
Taxes Paid00000000

Key Metrics

Growth RegimeExpanding
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Regulatory and competitive pressure

Earnings Quality Remains Highly Volatile

Based on quarterly financial data, GRAB's operating cash flow frequently decouples from reported net income, as evidenced by the 2026Q1 period where the company reported $136.0 million in net income while simultaneously generating a negative $19.0 million in operating cash flow, highlighting significant underlying accrual adjustments.

The persistent gap between net income and operating cash flow suggests that accounting profits are not yet translating into reliable cash generation. Investors should monitor whether this divergence is driven by non-cash items or timing differences in working capital, as the current trend indicates that earnings quality remains strained despite the recent shift to GAAP profitability.

Free Cash Flow Trajectory Fluctuates

As reported in recent financial statements, GRAB's free cash flow has exhibited significant instability, swinging from a peak of $302.0 million in 2024Q3 to a negative $29.0 million in 2026Q1, reflecting the inherent difficulty in maintaining consistent cash conversion within a highly competitive multi-vertical platform model.

The erratic nature of free cash flow suggests that the company's path to self-funding is sensitive to seasonal shifts and competitive spending cycles. While the business has demonstrated the ability to generate positive cash flow in specific quarters, the lack of a sustained upward trend warrants caution regarding the long-term durability of these margins.

Working Capital Swings Impede Liquidity

According to historical quarterly filings, GRAB's operating cash flow is heavily influenced by working capital volatility, with a substantial $242.0 million outflow in 2026Q1 alone, which significantly offset the company's reported net income and highlights the operational complexity of managing a regional multi-vertical transaction ecosystem.

The frequent and large swings in working capital suggest that the timing of merchant payouts and consumer collections creates meaningful friction in cash conversion. This volatility implies that the company's cash position is susceptible to rapid changes in transaction volume and payment cycles, necessitating a close watch on liquidity management.

Aggressive Capital Deployment Outpaces Generation

Based on reported figures, GRAB has prioritized significant capital deployment, including $400.0 million in share repurchases during 2026Q1, despite the company generating negative free cash flow during the same period, which suggests a management strategy focused on supporting equity value over immediate cash preservation.

The decision to return capital to shareholders while operating cash flow remains inconsistent may indicate management's confidence in the long-term stability of the business. However, investors should consider whether this deployment strategy is sustainable if the current volatility in operating cash flow persists, as it may limit the company's flexibility to fund future growth initiatives.

GRAB — Frequently Asked Questions

Quick answers to the most common questions about buying GRAB stock.

How much cash does Grab Holdings Limited (GRAB) generate from operations?

Grab Holdings Limited (GRAB) generated $231.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Grab Holdings Limited's free cash flow?

Grab Holdings Limited (GRAB) generated $134.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Grab Holdings Limited's capital expenditure (CapEx)?

Grab Holdings Limited (GRAB) spent $97.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Grab Holdings Limited distribute cash to shareholders?

In 2025, Grab Holdings Limited (GRAB) spent $274.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.