GRAIL, Inc.
GRAL · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $125,595 | $93,105 | $55,550 | $14,612 |
| % Growth | 34.9% | 67.6% | 280.2% | – |
| Cost of Goods Sold | $203,617 | $188,716 | $171,997 | $114,615 |
| Gross Profit | -$78,022 | -$95,611 | -$116,447 | -$100,003 |
| % Margin | -62.1% | -102.7% | -209.6% | -684.4% |
| R&D Expenses | $322,380 | $338,745 | $329,576 | $460,212 |
| G&A Expenses | $213,862 | $200,268 | $174,108 | $180,530 |
| SG&A Expenses | $367,820 | $362,560 | $296,436 | $234,056 |
| Sales & Mktg Exp. | $153,958 | $162,292 | $122,328 | $53,526 |
| Other Operating Expenses | $1,420,936 | $718,466 | $4,700,431 | $471,071 |
| Operating Expenses | $2,111,136 | $1,419,771 | $5,326,443 | $1,165,339 |
| Operating Income | -$2,189,158 | -$1,515,382 | -$5,442,890 | -$1,265,342 |
| % Margin | -1,743% | -1,627.6% | -9,798.2% | -8,659.6% |
| Other Income/Exp. Net | $26,797 | $7,746 | $1,502 | $90 |
| Pre-Tax Income | -$2,162,361 | -$1,507,636 | -$5,441,388 | -$1,265,252 |
| Tax Expense | -$135,356 | -$41,951 | -$42,290 | -$17,477 |
| Net Income | -$2,027,005 | -$1,465,685 | -$5,399,098 | -$1,247,775 |
| % 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 | 31,901 | 31,053 | 31,053 | 31,053 |
| Weighted Avg Shares Out Dil | 31,901 | 31,053 | 31,053 | 31,053 |
| Supplemental Information | – | – | – | – |
| Interest Income | $26,733 | $7,954 | $1,740 | $332 |
| Interest Expense | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $158,056 | $158,697 | $154,763 | $58,449 |
| EBITDA | -$610,166 | -$638,219 | -$587,696 | -$1,206,803 |
| % Margin | -485.8% | -685.5% | -1,058% | -8,259% |