GRAIL, Inc.
GRAL · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $126 | $93 | $56 | $15 |
| % Growth | 34.9% | 67.6% | 280.2% | – |
| Cost of Goods Sold | $204 | $189 | $172 | $115 |
| Gross Profit | -$78 | -$96 | -$116 | -$100 |
| % Margin | -62.1% | -102.7% | -209.6% | -684.4% |
| R&D Expenses | $322 | $339 | $330 | $460 |
| G&A Expenses | $214 | $200 | $174 | $181 |
| SG&A Expenses | $368 | $363 | $296 | $234 |
| Sales & Mktg Exp. | $154 | $162 | $122 | $54 |
| Other Operating Expenses | $1,421 | $718 | $4,700 | $471 |
| Operating Expenses | $2,111 | $1,420 | $5,326 | $1,165 |
| Operating Income | -$2,189 | -$1,515 | -$5,443 | -$1,265 |
| % Margin | -1,743% | -1,627.6% | -9,798.2% | -8,659.6% |
| Other Income/Exp. Net | $27 | $8 | $2 | $0 |
| Pre-Tax Income | -$2,162 | -$1,508 | -$5,441 | -$1,265 |
| Tax Expense | -$135 | -$42 | -$42 | -$17 |
| Net Income | -$2,027 | -$1,466 | -$5,399 | -$1,248 |
| % Margin | -1,613.9% | -1,574.2% | -9,719.3% | -8,539.4% |
| EPS | -63.54 | -47.2 | -173.87 | -40.18 |
| % Growth | -34.6% | 72.9% | -332.7% | – |
| EPS Diluted | -63.54 | -47.2 | -173.87 | -40.18 |
| Weighted Avg Shares Out | 32 | 31 | 31 | 31 |
| Weighted Avg Shares Out Dil | 32 | 31 | 31 | 31 |
| Supplemental Information | – | – | – | – |
| Interest Income | $27 | $8 | $2 | $0 |
| Interest Expense | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $158 | $159 | $155 | $58 |
| EBITDA | -$610 | -$638 | -$588 | -$1,207 |
| % Margin | -485.8% | -685.5% | -1,058% | -8,259% |