GRAIL, Inc.
GRAL · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | $569,437 | $424,179 | $424,179 | $424,179 |
| - Cash | $214,234 | $97,287 | $241,596 | $221,155 |
| + Debt | $68,141 | $84,407 | $96,010 | $110,556 |
| Enterprise Value | $423,344 | $411,299 | $278,593 | $313,580 |
| Revenue | $125,595 | $93,105 | $55,550 | $14,612 |
| % Growth | 34.9% | 67.6% | 280.2% | – |
| Gross Profit | -$78,022 | -$95,611 | -$116,447 | -$100,003 |
| % Margin | -62.1% | -102.7% | -209.6% | -684.4% |
| EBITDA | -$610,166 | -$638,219 | -$587,696 | -$1,206,803 |
| % Margin | -485.8% | -685.5% | -1,058% | -8,259% |
| 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 Diluted | -63.54 | -47.2 | -173.87 | -40.18 |
| % Growth | -34.6% | 72.9% | -332.7% | – |
| Operating Cash Flow | -$577,156 | -$595,800 | -$561,313 | -$688,130 |
| Capital Expenditures | -$5,208 | -$12,887 | -$22,859 | -$69,926 |
| Free Cash Flow | -$582,364 | -$608,687 | -$584,172 | -$758,056 |