GRAIL Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2023
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023
Revenue	134.52	125.6	93.11	55.55
Revenue Growth (YoY)	142.16%	34.90%	67.61%	-
Cost of Revenue	216.82	203.62	188.72	172
Gross Profit	-82.3	-78.02	-95.61	-116.45
Selling, General & Admin	302.29	367.82	362.56	296.44
Research & Development	237.51	322.38	338.75	329.58
Other Operating Expenses	-	1,421	718.47	4,700
Operating Income	-622.11	-2,189	-1,515	-5,443
Interest Income	35.62	26.73	7.95	1.74
Other Non-Operating Income (Expense)	-1.28	0.06	-0.21	-0.24
Total Non-Operating Income (Expense)	34.33	26.8	7.75	1.5
Pretax Income	-598.67	-2,162	-1,508	-5,441
Provision for Income Taxes	-155.72	-135.36	-41.95	-42.29
Net Income	-442.95	-2,027	-1,466	-5,399
Net Income to Common	-442.95	-2,027	-1,466	-5,399
Shares Outstanding (Basic)	34	32	31	31
Shares Outstanding (Diluted)	34	32	31	31
Shares Change (YoY)	9.19%	2.74%	-	-
EPS (Basic)	-12.15	-63.54	-47.21	-173.89
EPS (Diluted)	-12.15	-63.54	-47.21	-173.89
Free Cash Flow	-371.75	-582.36	-608.69	-584.17
Free Cash Flow Per Share	-10.97	-18.26	-19.60	-18.81
Gross Margin	-61.18%	-62.12%	-102.69%	-209.63%
Operating Margin	-462.46%	-1743.03%	-1627.61%	-9798.18%
Profit Margin	-329.28%	-1613.92%	-1574.23%	-9719.35%
FCF Margin	-276.35%	-463.68%	-653.76%	-1051.61%
EBITDA	-464.99	-2,031	-1,357	-5,288
EBITDA Margin	-345.66%	-1617.18%	-1457.16%	-9519.58%
EBIT	-622.11	-2,189	-1,515	-5,443
EBIT Margin	-462.46%	-1743.03%	-1627.61%	-9798.18%
Effective Tax Rate	26.01%	6.26%	2.78%	0.78%

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.