Financials in USD. Standardized financial statements.
A compact view of how GRAIL, Inc. turns revenue into operating income and net income.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue? | $147.17M | $125.59M | $93.11M | $55.55M | $14.61M | $0 | $0 | $0 |
| Revenue Growth? | +17.2% | +34.9% | +67.6% | +280.2% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $209.75M | $203.62M | $188.72M | $172.00M | $114.61M | $0 | $0 | $0 |
| Gross Profit? | -$62.57M | -$78.02M | -$95.61M | -$116.45M | -$100.00M | $0 | $0 | $0 |
| Gross Margin? | -42.5% | -62.1% | -102.7% | -209.6% | -684.4% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $471.59M | $2.11B | $1.42B | $5.33B | $1.17B | $316.42M | $255.66M | $287.50M |
| Operating Income? | -$534.16M | -$2.19B | -$1.52B | -$5.44B | -$1.27B | -$316.42M | -$255.66M | -$287.50M |
| EBITDA? | -$377.82M | -$610.17M | -$638.22M | -$587.70M | -$1.21B | -$308.73M | -$243.14M | -$269.42M |
| Income Before Tax | -$534.50M | -$2.16B | -$1.51B | -$5.44B | -$1.27B | -$312.12M | -$245.05M | -$275.23M |
| Income Tax Expense | -$126.15M | -$135.36M | -$41.95M | -$42.29M | -$17.48M | $33,000 | -$195,000 | $485,000 |
| Net Income? | -$408.35M | -$2.03B | -$1.47B | -$5.40B | -$1.25B | -$312.16M | -$244.85M | -$275.72M |
| EPS? | $-11.11 | $-63.54 | $-47.20 | $-173.87 | $-40.18 | $-2.52 | $-1.99 | $-2.42 |
| Diluted EPS? | $-11.11 | $-63.54 | $-47.20 | $-173.87 | $-40.18 | $-2.52 | $-1.99 | $-2.42 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality