GRAIL, Inc. (GRAL)
NASDAQ: GRAL · Real-Time Price · USD
73.96
+3.07 (4.33%)
At close: Aug 19, 2026, 4:00 PM EDT
73.60
-0.36 (-0.49%)
After-hours: Aug 19, 2026, 7:52 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 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 2, 2022 |
| 165.26 | 147.17 | 125.6 | 93.11 | 55.55 | 14.61 | |
Revenue Growth | 23.07% | 17.18% | 34.90% | 67.61% | 280.17% | - |
Cost of Revenue | 83.12 | 75.86 | 69.73 | 54.83 | 38.11 | 11.54 |
Gross Profit | 82.15 | 71.32 | 55.87 | 38.28 | 17.44 | 3.08 |
Selling, General & Admin | 291.19 | 275.89 | 336.43 | 345.24 | 296.44 | 234.06 |
Research & Development | 190.93 | 195.73 | 313.3 | 338.75 | 329.58 | 282.51 |
Amortization of Goodwill & Intangibles | 133.89 | 133.89 | 133.89 | 133.89 | 133.89 | 44.63 |
Operating Expenses | 616.01 | 605.51 | 783.62 | 817.87 | 759.9 | 561.2 |
Operating Income | -533.86 | -534.2 | -727.75 | -779.6 | -742.46 | -558.12 |
Interest & Investment Income | 29.28 | 28.65 | 26.73 | 7.95 | 1.74 | 0.33 |
Currency Exchange Gain (Loss) | 1.5 | - | 0.06 | - | - | -0.24 |
Other Non Operating Income (Expenses) | -0.99 | -0.99 | - | -0.21 | -0.24 | - |
EBT Excluding Unusual Items | -504.08 | -506.54 | -700.95 | -771.85 | -740.96 | -558.03 |
Merger & Restructuring Charges | 0.03 | 0.03 | -40.47 | -17.32 | - | -707.22 |
Impairment of Goodwill | - | - | -888.94 | -608.47 | -4,700 | - |
Asset Writedown | -25.42 | -28 | -532 | -110 | - | - |
Pretax Income | -529.47 | -534.5 | -2,162 | -1,508 | -5,441 | -1,265 |
Income Tax Expense | -137.88 | -126.15 | -135.36 | -41.95 | -42.29 | -17.48 |
Net Income | -391.59 | -408.35 | -2,027 | -1,466 | -5,399 | -1,248 |
Net Income to Common | -391.59 | -408.35 | -2,027 | -1,466 | -5,399 | -1,248 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 40 | 37 | 32 | 31 | 31 | - |
Shares Outstanding (Diluted) | 40 | 37 | 32 | 31 | 31 | - |
Shares Change | 18.48% | 15.21% | 2.74% | - | -74.89% | - |
EPS (Basic) | -9.75 | -11.11 | -63.54 | -47.21 | -173.89 | - |
EPS (Diluted) | -9.75 | -11.11 | -63.54 | -47.21 | -173.89 | - |
EPS Growth | - | - | - | - | - | - |
Free Cash Flow | -296.16 | -299.92 | -582.36 | -608.69 | -584.17 | -758.06 |
Free Cash Flow Per Share | -7.37 | -8.16 | -18.25 | -19.60 | -18.81 | - |
Gross Margin | 49.71% | 48.46% | 44.48% | 41.11% | 31.40% | 21.05% |
Operating Margin | -323.04% | -362.98% | -579.44% | -837.33% | -1336.56% | -3819.61% |
Profit Margin | -236.95% | -277.46% | -1613.92% | -1574.23% | -9719.35% | -8539.39% |
Free Cash Flow Margin | -179.21% | -203.79% | -463.68% | -653.76% | -1051.62% | -5187.90% |
EBITDA | -378.49 | -377.85 | -569.7 | -620.9 | -587.7 | -499.67 |
EBITDA Margin | -229.02% | -256.74% | - | - | - | - |
D&A For EBITDA | 155.37 | 156.34 | 158.06 | 158.7 | 154.76 | 58.45 |
EBIT | -533.86 | -534.2 | -727.75 | -779.6 | -742.46 | -558.12 |
Revenue as Reported | 165.26 | 147.17 | 125.6 | 93.11 | 55.55 | 14.61 |
Advertising Expenses | - | 15.1 | 17.7 | 21.9 | 24.5 | 7.6 |