GRAIL, Inc.
GRAL · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $36 | $36 | $32 | $38 |
| % Growth | 1.8% | 11.6% | -16.8% | – |
| Cost of Goods Sold | $50 | $53 | $52 | $54 |
| Gross Profit | -$14 | -$18 | -$20 | -$16 |
| % Margin | -37.9% | -50% | -62.6% | -41.7% |
| R&D Expenses | $49 | $47 | $54 | $48 |
| G&A Expenses | $0 | $38 | $45 | $42 |
| SG&A Expenses | $63 | $66 | $80 | $73 |
| Sales & Mktg Exp. | $0 | $29 | $35 | $31 |
| Other Operating Expenses | $0 | $28 | $0 | $0 |
| Operating Expenses | $112 | $141 | $134 | $121 |
| Operating Income | -$125 | -$159 | -$154 | -$137 |
| % Margin | -346.2% | -446.9% | -482.5% | -358% |
| Other Income/Exp. Net | $7 | $6 | $7 | $10 |
| Pre-Tax Income | -$119 | -$153 | -$146 | -$127 |
| Tax Expense | -$30 | -$39 | -$40 | -$30 |
| Net Income | -$89 | -$114 | -$106 | -$97 |
| % Margin | -245.8% | -320.7% | -333.6% | -253.8% |
| EPS | -2.46 | -3.18 | -3.1 | -2.89 |
| % Growth | 22.6% | -2.6% | -7.3% | – |
| EPS Diluted | -2.46 | -3.18 | -3.1 | -2.89 |
| Weighted Avg Shares Out | 36 | 35 | 34 | 32 |
| Weighted Avg Shares Out Dil | 36 | 35 | 34 | 32 |
| Supplemental Information | – | – | – | – |
| Interest Income | $6 | $7 | $8 | $9 |
| Interest Expense | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $39 | $39 | $39 | $39 |
| EBITDA | -$80 | -$92 | -$114 | -$97 |
| % Margin | -220.3% | -257.9% | -359.1% | -254.9% |