Grab SPAC Presentation Deck

Pre-InterCo Financials¹ (Cont'd) ($B) Mobility GMV Pre Inter-Co Growth (%) Adjusted Net Revenue - Pre Inter-Co Growth (%) Take Rate (%) Contribution Profit - Pre Inter-Co % of GMV EBITDA - Pre Interco % of GMV Financial Services TPV - Pre Inter-Co Growth (%) Adjusted Net Revenue - Pre Inter-Co Growth (%) Contribution Profit - Pre Inter-Co % of GMV EBITDA - Pre Interco % of GMV Enterprise & Others GMV Growth (%) Adjusted Net Revenue Growth (%) EBITDA % of GMV 2018A 4.6 0.4 8% (0.4) (9%) (0.5) (11%) 2.2 0.1 (0.1) (5%) (0.2) (8%) 0.00 0.00 (0.00) (96%) Actuals 2019A 5.7 23% 0.6 54% 10% (0.2) (3%) (0.2) (4%) 7.8 255% 0.4 297% (0.3) (4%) (0.5) (6%) 0.01 57% 0.01 383% (0.01) (209%) 2020A 3.2 (43%) 0.5 (2%) 17% 0.3 10% 0.3 8% 8.9 15% 0.3 (5%) (0.1) (1%) (0.2) (3%) 0.03 357% 0.03 339% (0.00) (3%) 2021E 4.2 29% 0.8 55% 20% 0.5 13% 0.5 12% 11.0 23% 0.4 10% (0.1) (1%) (0.3) (3%) 0.1 251% 0.1 190% 0.0 10% Projections 2022E 6.1 46% 1.2 44% 20% 0.7 12% 0.7 12% 14.6 33% 0.4 17% (0.0) (0%) (0.3) (2%) 0.2 78% 0.2 82% 0.1 29% 2023E 7.9 30% 1.6 30% 20% 1.0 13% 1.0 12% 19.1 30% 0.6 44% 0.1 1% (0.1) (1%) 0.3 68% 0.3 73% 0.1 37% Note: 1. The "Pre-Interco" data set forth in this section does not reflect elimination of intra-group transactions, which means this data includes earnings and other amounts from transactions between entities within the group that are eliminated upon consolidation. Such data differs materially from the corresponding figures post-elimination of intra-group transactions. See page 45-47 for a reconciliation. Investors should not place under reliance on such data. 60

View entire presentation