GRAIL, Inc. (GRAL)
NASDAQ: GRAL · Real-Time Price · USD
71.68
-2.24 (-3.03%)
At close: May 29, 2026, 4:00 PM EDT
72.69
+1.01 (1.41%)
After-hours: May 29, 2026, 7:55 PM EDT
GRAIL Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2019 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '19 Dec 31, 2019 |
| 156.12 | 147.17 | 125.6 | 93.11 | 55.55 | - | |
Revenue Growth (YoY) | 19.44% | 17.18% | 34.90% | 67.61% | - | - |
Cost of Revenue | 79.18 | 75.86 | 69.73 | 54.83 | 38.11 | - |
Gross Profit | 76.94 | 71.32 | 55.87 | 38.28 | 17.44 | - |
Selling, General & Admin | 269.18 | 275.8 | 367.82 | 362.56 | 296.44 | 88.58 |
Depreciation & Amortization Expenses | 133.89 | 133.89 | 133.89 | 133.89 | 133.89 | - |
Research & Development | 190.19 | 195.79 | 322.38 | 338.75 | 329.58 | 167.09 |
Other Operating Expenses | 28 | 28 | 1,421 | 718.47 | 4,700 | - |
Total Operating Expenses | 621.26 | 633.48 | 2,245 | 1,554 | 5,460 | 255.66 |
Operating Income | -544.32 | -562.16 | -2,189 | -1,515 | -5,443 | 255.66 |
Interest Income | 28.86 | 28.65 | 26.73 | 7.95 | 1.74 | -12.43 |
Other Non-Operating Income (Expense) | -0.15 | -0.99 | 0.06 | -0.21 | -0.24 | 1.82 |
Total Non-Operating Income (Expense) | 28.71 | 27.66 | 26.8 | 7.75 | 1.5 | -10.61 |
Pretax Income | -515.62 | -534.5 | -2,162 | -1,508 | -5,441 | 245.05 |
Provision for Income Taxes | -120.29 | -126.15 | -135.36 | -41.95 | -42.29 | -0.2 |
Net Income | -395.33 | -408.35 | -2,027 | -1,466 | -5,399 | 244.86 |
Net Income to Common | -395.33 | -408.35 | -2,027 | -1,466 | -5,399 | 244.86 |
Net Income Growth | - | - | - | - | - | -11.19% |
Shares Outstanding (Basic) | 38 | 37 | 32 | 31 | 31 | 123 |
Shares Outstanding (Diluted) | 38 | 37 | 32 | 31 | 31 | 123 |
Shares Change (YoY) | 17.14% | 15.21% | 2.74% | - | -74.80% | 7.93% |
EPS (Basic) | -10.37 | -11.11 | -63.54 | -47.21 | -173.89 | -1.99 |
EPS (Diluted) | -10.37 | -11.11 | -63.54 | -47.21 | -173.89 | -1.99 |
Shares Outstanding | 41.13 | 40.33 | 33.89 | 137.04 | 137.04 | 135.85 |
Free Cash Flow | -292.33 | -299.92 | -582.36 | -608.69 | -584.17 | -249.13 |
Free Cash Flow Per Share | -7.63 | -8.16 | -18.26 | -19.60 | -18.81 | -2.02 |
Gross Margin | 49.28% | 48.46% | 44.48% | 41.11% | 31.40% | - |
Operating Margin | -348.66% | -381.98% | -1743.03% | -1627.61% | -9798.18% | - |
Profit Margin | -253.22% | -277.46% | -1613.92% | -1574.23% | -9719.35% | - |
FCF Margin | -187.25% | -203.79% | -463.68% | -653.76% | -1051.61% | - |
EBITDA | -388.46 | -405.82 | -2,031 | -1,357 | -5,288 | 265.97 |
EBITDA Margin | -248.82% | -275.75% | -1617.18% | -1457.16% | -9519.58% | - |
EBIT | -544.32 | -562.16 | -2,189 | -1,515 | -5,443 | 255.66 |
EBIT Margin | -348.66% | -381.98% | -1743.03% | -1627.61% | -9798.18% | - |
Effective Tax Rate | 23.33% | 23.60% | 6.26% | 2.78% | 0.78% | -0.08% |