vs
Grab Holdings Ltd（GRAB）与Lumen Technologies, Inc.（LUMN）财务数据对比。点击上方公司名可切换其他公司
Lumen Technologies, Inc.的季度营收约是Grab Holdings Ltd的1.9倍（$2.7B vs $1.5B），Grab Holdings Ltd净利率更高（1.8% vs -0.1%，领先1.8%）
Grab Holdings是总部位于新加坡纬壹科技城的跨国科技企业，旗下核心产品为移动端超级应用，覆盖网约车、外卖配送、数字支付等多元服务，业务布局新加坡、马来西亚、印度尼西亚、泰国、越南等共8个东南亚国家，是东南亚地区头部的本地生活及数字服务提供商。
Lumen Technologies是总部位于美国路易斯安那州门罗市的电信企业，依托自有光纤、铜线网络、数据中心及云计算资源，为客户提供网络、安全、云、语音及各类托管通信服务，2023年3月起纳入标普600指数，此前曾为标普500指数成分股。
GRAB vs LUMN — 直观对比
营收规模更大
LUMN
是对方的1.9倍
$1.5B
净利率更高
GRAB
高出1.8%
-0.1%
损益表 — Q4 FY2024 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.5B | $2.7B |
| 净利润 | $26.0M | $-2.0M |
| 毛利率 | 43.1% | 40.7% |
| 营业利润率 | -2.5% | -7.3% |
| 净利率 | 1.8% | -0.1% |
| 营收同比 | — | -11.0% |
| 净利润同比 | — | -102.4% |
| 每股收益（稀释后） | $0.01 | $-0.01 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收GRABLUMN
| Q4 25 | — | $2.7B | ||
| Q3 25 | — | $2.8B | ||
| Q2 25 | — | $2.9B | ||
| Q1 25 | — | $2.9B | ||
| Q4 24 | $1.5B | $3.1B | ||
| Q3 24 | — | $3.0B | ||
| Q2 24 | — | $3.0B | ||
| Q1 24 | — | $3.1B |
净利润GRABLUMN
| Q4 25 | — | $-2.0M | ||
| Q3 25 | — | $-621.0M | ||
| Q2 25 | — | $-915.0M | ||
| Q1 25 | — | $-201.0M | ||
| Q4 24 | $26.0M | $85.0M | ||
| Q3 24 | — | $-148.0M | ||
| Q2 24 | — | $-49.0M | ||
| Q1 24 | — | $57.0M |
毛利率GRABLUMN
| Q4 25 | — | 40.7% | ||
| Q3 25 | — | 39.4% | ||
| Q2 25 | — | 43.4% | ||
| Q1 25 | — | 42.0% | ||
| Q4 24 | 43.1% | 44.7% | ||
| Q3 24 | — | 43.0% | ||
| Q2 24 | — | 45.2% | ||
| Q1 24 | — | 46.0% |
营业利润率GRABLUMN
| Q4 25 | — | -7.3% | ||
| Q3 25 | — | -4.1% | ||
| Q2 25 | — | -21.0% | ||
| Q1 25 | — | 3.7% | ||
| Q4 24 | -2.5% | 5.0% | ||
| Q3 24 | — | 4.2% | ||
| Q2 24 | — | 4.5% | ||
| Q1 24 | — | 1.5% |
净利率GRABLUMN
| Q4 25 | — | -0.1% | ||
| Q3 25 | — | -22.1% | ||
| Q2 25 | — | -31.9% | ||
| Q1 25 | — | -6.9% | ||
| Q4 24 | 1.8% | 2.8% | ||
| Q3 24 | — | -5.0% | ||
| Q2 24 | — | -1.6% | ||
| Q1 24 | — | 1.9% |
每股收益（稀释后）GRABLUMN
| Q4 25 | — | $-0.01 | ||
| Q3 25 | — | $-0.62 | ||
| Q2 25 | — | $-0.92 | ||
| Q1 25 | — | $-0.20 | ||
| Q4 24 | $0.01 | $0.08 | ||
| Q3 24 | — | $-0.15 | ||
| Q2 24 | — | $-0.05 | ||
| Q1 24 | — | $0.06 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $3.0B | $1.0B |
| 总债务越低越好 | — | $17.4B |
| 股东权益账面价值 | $6.4B | $-1.1B |
| 总资产 | $9.3B | $34.3B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资GRABLUMN
| Q4 25 | — | $1.0B | ||
| Q3 25 | — | $2.4B | ||
| Q2 25 | — | $1.6B | ||
| Q1 25 | — | $1.9B | ||
| Q4 24 | $3.0B | $1.9B | ||
| Q3 24 | — | $2.6B | ||
| Q2 24 | — | $1.5B | ||
| Q1 24 | — | $1.6B |
总债务GRABLUMN
| Q4 25 | — | $17.4B | ||
| Q3 25 | — | $17.6B | ||
| Q2 25 | — | $17.6B | ||
| Q1 25 | — | $17.3B | ||
| Q4 24 | — | $17.5B | ||
| Q3 24 | — | $18.1B | ||
| Q2 24 | — | $18.4B | ||
| Q1 24 | — | $18.6B |
股东权益GRABLUMN
| Q4 25 | — | $-1.1B | ||
| Q3 25 | — | $-1.2B | ||
| Q2 25 | — | $-595.0M | ||
| Q1 25 | — | $289.0M | ||
| Q4 24 | $6.4B | $464.0M | ||
| Q3 24 | — | $342.0M | ||
| Q2 24 | — | $466.0M | ||
| Q1 24 | — | $504.0M |
总资产GRABLUMN
| Q4 25 | — | $34.3B | ||
| Q3 25 | — | $34.3B | ||
| Q2 25 | — | $33.0B | ||
| Q1 25 | — | $33.5B | ||
| Q4 24 | $9.3B | $33.5B | ||
| Q3 24 | — | $34.0B | ||
| Q2 24 | — | $32.9B | ||
| Q1 24 | — | $33.2B |
负债/权益比GRABLUMN
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 59.98× | ||
| Q4 24 | — | 37.70× | ||
| Q3 24 | — | 53.05× | ||
| Q2 24 | — | 39.51× | ||
| Q1 24 | — | 36.89× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $591.0M | $562.0M |
| 自由现金流经营现金流 - 资本支出 | — | $-1.1B |
| 自由现金流率自由现金流/营收 | — | -39.4% |
| 资本支出强度资本支出/营收 | — | 59.9% |
| 现金转化率经营现金流/净利润 | 22.73× | — |
| 过去12个月自由现金流最近4个季度 | — | $371.0M |
8季度趋势，按日历期对齐
经营现金流GRABLUMN
| Q4 25 | — | $562.0M | ||
| Q3 25 | — | $2.5B | ||
| Q2 25 | — | $570.0M | ||
| Q1 25 | — | $1.1B | ||
| Q4 24 | $591.0M | $688.0M | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $511.0M | ||
| Q1 24 | — | $1.1B |
自由现金流GRABLUMN
| Q4 25 | — | $-1.1B | ||
| Q3 25 | — | $1.5B | ||
| Q2 25 | — | $-321.0M | ||
| Q1 25 | — | $304.0M | ||
| Q4 24 | — | $-227.0M | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $-242.0M | ||
| Q1 24 | — | $389.0M |
自由现金流率GRABLUMN
| Q4 25 | — | -39.4% | ||
| Q3 25 | — | 52.4% | ||
| Q2 25 | — | -11.2% | ||
| Q1 25 | — | 10.4% | ||
| Q4 24 | — | -7.4% | ||
| Q3 24 | — | 39.8% | ||
| Q2 24 | — | -8.0% | ||
| Q1 24 | — | 12.7% |
资本支出强度GRABLUMN
| Q4 25 | — | 59.9% | ||
| Q3 25 | — | 37.1% | ||
| Q2 25 | — | 31.1% | ||
| Q1 25 | — | 27.2% | ||
| Q4 24 | — | 29.7% | ||
| Q3 24 | — | 28.6% | ||
| Q2 24 | — | 25.0% | ||
| Q1 24 | — | 23.3% |
现金转化率GRABLUMN
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 22.73× | 8.09× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 19.33× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
GRAB
暂无分部数据
LUMN
| Large Enterprise | $758.0M | 28% |
| Wholesale | $661.0M | 24% |
| Mid Market Enterprise | $472.0M | 17% |
| Fiber Broadband | $232.0M | 8% |
| Other Broadband | $218.0M | 8% |
| Other | $184.0M | 7% |
| Voice And Other | $166.0M | 6% |
| International And Other | $77.0M | 3% |
