GRAIL, Inc. (GRAL)
NASDAQ: GRAL · Real-Time Price · USD
43.06
-1.28 (-2.89%)
At close: Mar 13, 2026, 4:00 PM EDT
42.70
-0.36 (-0.84%)
After-hours: Mar 13, 2026, 7:59 PM EDT

GRAIL Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2023FY 2023FY 2023
Period Ending
Sep '25 Dec '24 Dec '23 Jan '23 Dec '19 Dec '18
Net Income
-406.24-2,027-1,466-5,399-244.86-275.72
Depreciation & Amortization
156.88158.06158.7154.7610.3114.08
Stock-Based Compensation
58.186.0897.2475.7328.3911.04
Other Adjustments
-142.631,230606.234,622-0.351.66
Change in Receivables
-1.59-3.37-1.38-8.68--
Changes in Inventories
4.373.07-1.94-14.08--
Changes in Accounts Payable
-4.69-14.642.892.34-6.55-0.34
Changes in Accrued Expenses
-11.09-12.922.3511.56-25.7238.08
Changes in Other Operating Activities
7.413.575.8-5.6-7.021.94
Operating Cash Flow
-328.71-577.16-595.8-561.31-245.79-209.26
Capital Expenditures
-1.12-5.21-12.89-22.86-3.33-15.99
Sale of Property, Plant & Equipment
----0.080.48
Purchases of Investments
-1,288-545.8---551.52-681.13
Proceeds from Sale of Investments
894.4---687.81603.25
Investing Cash Flow
-394.45-551.01-12.89-22.86133.04-93.39
Issuance of Common Stock
----3.242.85
Repurchase of Common Stock
-----0.26-0.28
Net Common Stock Issued (Repurchased)
----2.982.57
Issuance of Preferred Stock
----159.84299.56
Net Preferred Stock Issued (Repurchased)
----159.84299.56
Other Financing Activities
-1,244463.77604.82-2.49-1.51
Financing Cash Flow
-1,244463.77604.82160.33300.62
Effect of Exchange Rate Changes on Cash and Cash Equivalents
-0.44-0.060.31-0.510.120.48
Net Cash Flow
-723.6116.07-144.6220.1347.69-1.55
Free Cash Flow
-329.83-582.36-608.69-584.17-249.13-225.25
FCF Margin
-232.56%-463.68%-653.76%-1051.61%--
Free Cash Flow Per Share
-9.43-18.26-19.60-18.81-2.02-1.97
Levered Free Cash Flow
-254.48-1,895-1,311-5,273212.55313.48
Unlevered Free Cash Flow
-276.63-1,920-1,318-5,274223.56324.76
Updated Nov 13, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q