GRAIL Inc. (GRAL) — Financial statements
Income statement, balance sheet, and cash flow for GRAIL Inc. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 147↑17.2% | 126↑34.9% | 93↑67.6% | 56↑280.2% | 15 | |
| Cost of Revenue | 210↑3.0% | 204↑7.9% | 189↑9.7% | 172↑50.1% | 115 | |
| Gross Profit | -63↑19.8% | -78↑18.4% | -96↑17.9% | -116↓16.4% | -100 | |
| Operating Expenses | ||||||
| R&D Expenses | 196↓39.3% | 322↓4.8% | 339↑2.8% | 330↓28.4% | 460 | |
| General & Administrative Expenses | 159↓25.6% | 214↑6.8% | 200↑15.0% | 174↓3.6% | 181 | |
| Selling & Marketing Expenses | 117↓24.2% | 154↓5.1% | 162↑32.7% | 122↑128.5% | 54 | |
| SG&A Expenses | 276↓25.0% | 368↑1.5% | 363↑22.3% | 296↑26.7% | 234 | |
| Other Expenses | 0.00↓100.0% | 1,421↑97.8% | 718↓84.7% | 4,700↑897.8% | 471 | |
| Operating Expenses | 472↓77.7% | 2,111↑48.7% | 1,420↓73.3% | 5,326↑357.1% | 1,165 | |
| Total Costs & Expenses | 681↓70.6% | 2,315↑43.9% | 1,608↓70.7% | 5,498↑329.6% | 1,280 | |
| Operating Results | ||||||
| Operating Income | -534↑75.6% | -2,189↓44.5% | -1,515↑72.2% | -5,443↓330.2% | -1,265 | |
| Depreciation & Amortization | 156↓1.1% | 158↓0.4% | 159↑2.5% | 155↑164.8% | 58 | |
| EBITDA | -378↑38.1% | -610↑4.4% | -638↓8.6% | -588↑51.3% | -1,207 | |
| EBIT | -534↑30.5% | -768↑3.6% | -797↓7.3% | -742↑41.3% | -1,265 | |
| Interest & Other Income | ||||||
| Net Interest Income | 29↑7.2% | 27↑236.1% | 8↑357.1% | 2↑424.1% | 0.33 | |
| Interest Income | 29↑7.2% | 27↑236.1% | 8↑357.1% | 2↑424.1% | 0.33 | |
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Non-Operating Income | 0.00↑100.0% | -1,421↓97.8% | -718↑84.7% | -4,700↓5222601.1% | -0.09 | |
| Other Income / Expenses | -0.34↓101.3% | 27↑245.9% | 8↑415.7% | 2↑1568.9% | 0.09 | |
| Income Before Tax | -535↑75.3% | -2,162↓43.4% | -1,508↑72.3% | -5,441↓330.1% | -1,265 | |
| Income Tax Expense | -126↑6.8% | -135↓222.7% | -42↑0.8% | -42↓142.0% | -17 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | -408↑79.9% | -2,027↓38.3% | -1,466↑72.9% | -5,399↓332.7% | -1,248 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | -408↑79.9% | -2,027↓38.3% | -1,466↑72.9% | -5,399↓332.7% | -1,248 | |
| Bottom-Line Net Income | -408↑79.9% | -2,027↓38.3% | -1,466↑72.9% | -5,399↓332.7% | -1,248 | |
| EPS (Basic) | -11.11↑82.5% | -63.54↓34.6% | -47.20↑72.9% | -173.87↓332.7% | -40.18 | |
| EPS (Diluted) | -11.11↑82.5% | -63.54↓34.6% | -47.20↑72.9% | -173.87↓332.7% | -40.18 | |
| Weighted Average Shares | 37↑15.2% | 32↑2.7% | 31↑0.0% | 31↑0.0% | 31 | |
| Weighted Average Diluted Shares | 37↑15.2% | 32↑2.7% | 31↑0.0% | 31↑0.0% | 31 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.