GRAIL, Inc. (GRAL)
NASDAQ: GRAL · Real-Time Price · USD
59.65
-2.15 (-3.48%)
At close: May 15, 2026, 4:00 PM EDT
59.00
-0.65 (-1.09%)
Pre-market: May 18, 2026, 4:01 AM EDT

GRAIL Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2019
Period Ending
Mar '26 Dec '25 Dec '24 Dec '23 Jan '23 Dec '19
Net Income
-395.33-408.35-2,027-1,466-5,399-244.86
Depreciation & Amortization
155.86156.34158.06158.7154.7610.31
Stock-Based Compensation
58.8758.2886.0897.2475.7328.39
Other Adjustments
-127.12-117.691,230606.234,622-0.35
Change in Receivables
-1.341.69-3.37-1.38-8.68-
Changes in Inventories
1.472.623.07-1.94-14.08-
Changes in Accounts Payable
-1-2.73-14.642.892.34-6.55
Changes in Accrued Expenses
4.26.46-12.922.3511.56-25.72
Changes in Other Operating Activities
-0.594.393.575.8-5.6-7.02
Operating Cash Flow
-290.98-299.01-577.16-595.8-561.31-245.79
Capital Expenditures
-1.35-0.91-5.21-12.89-22.86-3.33
Sale of Property, Plant & Equipment
-----0.08
Purchases of Investments
-1,426-1,308-545.8---551.52
Proceeds from Sale of Investments
1,2341,224---687.81
Investing Cash Flow
-193.1-85.05-551.01-12.89-22.86133.04
Issuance of Common Stock
-423.32---3.24
Repurchase of Common Stock
------0.26
Net Common Stock Issued (Repurchased)
-423.32---2.98
Issuance of Preferred Stock
-----159.84
Net Preferred Stock Issued (Repurchased)
-----159.84
Other Financing Activities
--1,244463.77604.82-2.49
Financing Cash Flow
423.32423.321,244463.77604.82160.33
Effect of Exchange Rate Changes on Cash and Cash Equivalents
-0.17-0.15-0.060.31-0.510.12
Net Cash Flow
-60.9339.12116.07-144.6220.1347.69
Free Cash Flow
-292.33-299.92-582.36-608.69-584.17-249.13
FCF Margin
-187.25%-203.79%-463.68%-653.76%-1051.61%-
Free Cash Flow Per Share
-7.63-8.16-18.26-19.60-18.81-2.02
Levered Free Cash Flow
-236.73-242.19-1,895-1,311-5,273212.55
Unlevered Free Cash Flow
-258.74-263.32-1,920-1,318-5,274223.56
Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q