GRAIL (GRAL) Financials

GRAIL logo
$63.74 0.00 (0.00%)
Closing price 06/18/2026 04:00 PM Eastern
Extended Trading
$64.00 +0.26 (+0.41%)
As of 06/18/2026 07:57 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for GRAIL

Annual Income Statements for GRAIL

This table shows GRAIL's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 1/1/2023 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-5,399 -1,466 -2,027 -408
Consolidated Net Income / (Loss)
-5,399 -1,466 -2,027 -408
Net Income / (Loss) Continuing Operations
-5,399 -1,466 -2,027 -408
Total Pre-Tax Income
-5,441 -1,508 -2,162 -535
Total Operating Income
-5,443 -1,515 -2,189 -562
Total Gross Profit
17 38 56 71
Total Revenue
56 93 126 147
Operating Revenue
56 93 126 147
Total Cost of Revenue
38 55 70 76
Operating Cost of Revenue
38 55 70 76
Total Operating Expenses
5,460 1,554 2,245 633
Selling, General & Admin Expense
174 200 214 159
Marketing Expense
122 162 154 117
Research & Development Expense
330 339 322 196
Amortization Expense
134 134 134 134
Impairment Charge
4,700 718 1,421 28
Total Other Income / (Expense), net
1.50 7.75 27 28
Interest & Investment Income
1.74 7.95 27 29
Other Income / (Expense), net
-0.24 -0.21 0.06 -0.99
Income Tax Expense
-42 -42 -135 -126
Basic Earnings per Share
($173.89) ($47.21) ($63.54) ($11.11)
Weighted Average Basic Shares Outstanding
31.05M 31.05M 31.90M 36.75M
Diluted Earnings per Share
($173.89) ($47.21) ($63.54) ($11.11)
Weighted Average Diluted Shares Outstanding
31.05M 31.05M 31.90M 36.75M
Weighted Average Basic & Diluted Shares Outstanding
- - 33.90M 41.02M

Quarterly Income Statements for GRAIL

This table shows GRAIL's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 6/30/2023 10/1/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-193 -891 -219 -1,585 -126 -97 -106 -114 -89 -99 -93
Consolidated Net Income / (Loss)
-193 -891 -219 -1,585 -126 -97 -106 -114 -89 -99 -93
Net Income / (Loss) Continuing Operations
-193 -891 -219 -1,585 -126 -97 -106 -114 -89 -99 -93
Total Pre-Tax Income
-203 -910 -224 -1,638 -172 -127 -146 -153 -119 -117 -128
Total Operating Income
-204 -912 -227 -1,641 -184 -137 -154 -159 -125 -124 -136
Total Gross Profit
9.19 6.40 12 16 11 18 14 16 20 22 19
Total Revenue
22 21 27 32 29 38 32 36 36 44 41
Operating Revenue
22 21 27 32 29 38 32 36 36 44 41
Total Cost of Revenue
13 14 15 16 17 21 18 20 16 21 22
Operating Cost of Revenue
13 14 15 16 17 21 18 20 16 21 22
Total Operating Expenses
214 919 239 1,657 195 154 167 175 145 147 155
Selling, General & Admin Expense
51 50 57 67 47 42 45 38 37 39 43
Marketing Expense
41 37 47 41 36 31 35 29 26 28 31
Research & Development Expense
89 80 102 94 78 48 54 47 49 47 48
Amortization Expense
33 33 33 33 33 33 33 33 33 33 33
Total Other Income / (Expense), net
1.53 2.33 2.94 2.81 11 9.94 7.20 6.00 6.57 7.89 8.24
Interest & Investment Income
1.85 2.53 2.90 2.81 12 9.37 7.78 6.81 6.11 7.96 7.99
Other Income / (Expense), net
-0.32 -0.20 0.04 0.01 -0.56 0.58 -0.58 -0.81 0.47 -0.06 0.26
Income Tax Expense
-9.80 -19 -5.57 -53 -47 -30 -40 -39 -30 -17 -34
Basic Earnings per Share
($6.22) ($28.71) ($7.05) ($51.06) ($3.94) ($1.49) ($3.10) ($3.18) ($2.46) ($2.37) ($2.29)
Weighted Average Basic Shares Outstanding
31.05M 31.05M 31.05M 31.05M 31.88M 31.90M 34.31M 35.79M 36.12M 36.75M 40.64M
Diluted Earnings per Share
($6.22) ($28.71) ($7.05) ($51.06) ($3.94) ($1.49) ($3.10) ($3.18) ($2.46) ($2.37) ($2.29)
Weighted Average Diluted Shares Outstanding
31.05M 31.05M 31.05M 31.05M 31.88M 31.90M 34.31M 35.79M 36.12M 36.75M 40.64M
Weighted Average Basic & Diluted Shares Outstanding
- - - 31.05M 33.60M 33.90M 35.97M 36.05M 38.98M 41.02M 42.92M

Annual Cash Flow Statements for GRAIL

This table details how cash moves in and out of GRAIL's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 1/1/2023 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
20 -145 116 39
Net Cash From Operating Activities
-561 -596 -577 -299
Net Cash From Continuing Operating Activities
-561 -596 -577 -299
Net Income / (Loss) Continuing Operations
-5,399 -1,466 -2,027 -408
Consolidated Net Income / (Loss)
-5,399 -1,466 -2,027 -408
Depreciation Expense
16 20 20 18
Amortization Expense
138 138 135 117
Non-Cash Adjustments To Reconcile Net Income
4,737 748 1,453 88
Changes in Operating Assets and Liabilities, net
-54 -37 -159 -114
Net Cash From Investing Activities
-23 -13 -551 -85
Net Cash From Continuing Investing Activities
-23 -13 -551 -85
Purchase of Property, Plant & Equipment
-23 -13 -5.21 -0.91
Purchase of Investments
0.00 0.00 -546 -1,308
Sale and/or Maturity of Investments
- 0.00 0.00 1,224
Net Cash From Financing Activities
605 464 1,244 423
Net Cash From Continuing Financing Activities
605 464 1,244 423
Issuance of Common Equity
609 464 1,244 423
Other Financing Activities, net
-4.18 -0.23 0.00 0.00

Quarterly Cash Flow Statements for GRAIL

This table details how cash moves in and out of GRAIL's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/1/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-87 -47 102 759 -106 -640 -80 -6.47 3.09 123 -180
Net Cash From Operating Activities
-158 -129 -207 -172 -105 -93 -95 -77 -63 -64 -87
Net Cash From Continuing Operating Activities
-158 -129 -207 -172 -105 -93 -95 -77 -63 -64 -87
Net Income / (Loss) Continuing Operations
-891 -188 -219 -1,585 -126 -97 -106 -114 -89 -99 -93
Consolidated Net Income / (Loss)
-891 -188 -219 -1,585 -126 -97 -106 -114 -89 -99 -93
Depreciation Expense
5.22 5.35 5.41 4.81 4.65 4.86 4.70 4.59 4.40 4.32 4.21
Amortization Expense
35 35 35 35 35 31 28 29 30 30 28
Non-Cash Adjustments To Reconcile Net Income
705 13 -14 1,436 22 11 17 43 15 14 17
Changes in Operating Assets and Liabilities, net
-11 5.87 -15 -62 -40 -44 -39 -40 -23 -12 -43
Net Cash From Investing Activities
-3.07 -3.90 -2.55 -1.39 -0.97 -546 15 70 67 -237 -93
Net Cash From Continuing Investing Activities
-3.07 -3.90 -2.55 -1.39 -0.97 -546 15 70 67 -237 -93
Purchase of Property, Plant & Equipment
-3.07 -3.90 -2.55 -1.39 -0.97 -0.30 -0.06 -0.37 -0.38 -0.09 -0.50
Purchase of Investments
- - 0.00 - - - -221 -282 -239 -566 -338
Sale and/or Maturity of Investments
- - 0.00 - - - 235 353 307 330 245
Net Cash From Financing Activities
74 86 312 932 - - 0.00 - - 423 0.00
Net Cash From Continuing Financing Activities
74 86 312 932 - - 0.00 - - 423 0.00
Effect of Exchange Rate Changes
- - -0.04 0.01 - - 0.06 0.13 -0.34 - 0.04

Annual Balance Sheets for GRAIL

This table presents GRAIL's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Total Assets
3,914 2,983 2,922
Total Current Assets
156 820 954
Cash & Equivalents
97 214 250
Short-Term Investments
0.00 549 655
Accounts Receivable
17 20 18
Inventories, net
22 19 16
Prepaid Expenses
20 17 15
Plant, Property, & Equipment, net
85 69 52
Total Noncurrent Assets
3,673 2,094 1,916
Intangible Assets
2,687 2,017 1,851
Other Noncurrent Operating Assets
97 77 66
Total Liabilities & Shareholders' Equity
3,914 2,983 2,922
Total Liabilities
268 480 344
Total Current Liabilities
164 77 80
Accounts Payable
20 4.84 2.08
Accrued Expenses
74 57 64
Other Current Liabilities
16 15 14
Total Noncurrent Liabilities
104 403 264
Noncurrent Deferred & Payable Income Tax Liabilities
33 346 219
Other Noncurrent Operating Liabilities
71 57 46
Total Equity & Noncontrolling Interests
3,646 2,503 2,578
Total Preferred & Common Equity
0.00 2,503 2,578
Preferred Stock
0.00 0.00 0.00
Total Common Equity
3,646 2,503 2,578
Common Stock
11,421 12,305 12,787
Retained Earnings
-7,776 -9,803 -10,212
Accumulated Other Comprehensive Income / (Loss)
1.07 1.45 2.66

Quarterly Balance Sheets for GRAIL

This table presents GRAIL's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
3,270 3,118 2,848 2,703 2,601 2,803
Total Current Assets
1,019 910 728 652 589 877
Cash & Equivalents
959 854 134 127 127 69
Short-Term Investments
- - 541 475 413 754
Accounts Receivable
13 15 19 16 16 20
Inventories, net
26 21 19 20 18 17
Prepaid Expenses
21 20 15 13 15 17
Plant, Property, & Equipment, net
78 74 65 60 56 48
Total Noncurrent Assets
2,173 2,134 2,055 1,990 1,955 1,878
Intangible Assets
2,086 2,051 1,982 1,920 1,885 1,816
Other Noncurrent Operating Assets
87 83 73 71 70 62
Total Liabilities & Shareholders' Equity
3,270 3,118 2,848 2,703 2,601 2,803
Total Liabilities
575 530 434 388 361 303
Total Current Liabilities
88 94 75 71 77 75
Accounts Payable
16 7.32 5.77 6.28 3.41 4.67
Accrued Expenses
57 72 54 49 58 58
Other Current Liabilities
15 15 15 15 16 12
Total Noncurrent Liabilities
486 436 359 317 284 228
Noncurrent Deferred & Payable Income Tax Liabilities
422 375 305 266 236 184
Other Noncurrent Operating Liabilities
64 61 54 51 47 44
Total Equity & Noncontrolling Interests
2,695 2,588 2,414 2,315 2,240 2,501
Total Preferred & Common Equity
2,695 2,588 2,414 2,315 2,240 2,501
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
2,695 2,588 2,414 2,315 2,240 2,501
Common Stock
12,274 12,292 12,322 12,336 12,350 12,804
Retained Earnings
-9,581 -9,706 -9,910 -10,024 -10,113 -10,305
Accumulated Other Comprehensive Income / (Loss)
1.39 2.19 1.67 2.30 2.46 1.87

Annual Metrics And Ratios for GRAIL

This table displays calculated financial ratios and metrics derived from GRAIL's official financial filings.

Metric 2022 2023 2024 2025
Period end date 1/1/2023 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - - 38,982,223.00
DEI Adjusted Shares Outstanding
- - - 38,982,223.00
DEI Earnings Per Adjusted Shares Outstanding
- - - -10.48
Growth Metrics
- - - -
Profitability Metrics
- - - -
Net Operating Profit after Tax (NOPAT)
-3,810 -1,061 -1,532 -394
Return On Investment Capital (ROIC_SIMPLE)
- -29.09% -61.21% -15.27%
Earnings before Interest and Taxes (EBIT)
-5,443 -1,516 -2,189 -563
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-5,288 -1,357 -2,034 -428
Valuation Ratios
- - - -
Leverage & Solvency
- - - -
Liquidity Ratios
- - - -
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 -4,610 277 -327
Efficiency Ratios
- - - -
Capital & Investment Metrics
- - - -
Invested Capital
0.00 3,549 1,740 1,673
Increase / (Decrease) in Invested Capital
0.00 3,549 -1,809 -67
Book Value per Share
$0.00 $117.43 $74.50 $66.13
Tangible Book Value per Share
$0.00 $2.26 $14.48 $18.66
Total Capital
0.00 3,646 2,503 2,578
Total Debt
0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00
Net Debt
0.00 -97 -763 -904
Capital Expenditures (CapEx)
23 13 5.21 0.91
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -105 -21 -30
Debt-free Net Working Capital (DFNWC)
0.00 -7.55 743 874
Net Working Capital (NWC)
0.00 -7.55 743 874
Net Nonoperating Expense (NNE)
1,589 405 495 15
Net Nonoperating Obligations (NNO)
0.00 -97 -763 -904
Total Depreciation and Amortization (D&A)
155 159 155 135
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($63.54) ($11.11)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 31.90M 36.75M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($63.54) ($11.11)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 31.90M 36.75M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 33.90M 41.02M
Normalized Net Operating Profit after Tax (NOPAT)
-520 -558 -538 -374
Debt Service Ratios
- - - -
Payout Ratios
- - - -

Quarterly Metrics And Ratios for GRAIL

This table displays calculated financial ratios and metrics derived from GRAIL's official financial filings.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 6/30/2023 10/1/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - 33,600,772.00 - - - 38,982,223.00 41,020,255.00
DEI Adjusted Shares Outstanding
- - - - - 33,600,772.00 - - - 38,982,223.00 41,020,255.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - -2.89 - - - -2.54 -2.27
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 42.63% 38.27% - 19.15% 11.18% 26.32% - 28.11%
EBITDA Growth
0.00% 0.00% 0.00% -839.06% 83.41% - 35.27% 92.14% 37.42% - 14.85%
EBIT Growth
0.00% 0.00% 0.00% -701.85% 79.83% - 32.19% 90.27% 32.19% - 12.12%
NOPAT Growth
0.00% 0.00% 0.00% -703.11% 79.89% - 32.46% 90.32% 31.72% - 11.62%
Net Income Growth
0.00% 0.00% 0.00% -721.23% 85.90% - 51.48% 92.81% 29.21% - 12.26%
EPS Growth
0.00% 0.00% 0.00% -720.90% 86.28% - 56.03% 93.77% 37.56% - 26.13%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% 33.60% - 54.16% 55.20% 39.53% - 8.44%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 96.99% 97.13% - 98.18%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% -1.40% -1.98% - -3.54%
Revenue Q/Q Growth
0.00% -7.55% 0.00% 0.00% -10.38% - 0.00% 11.64% 1.83% - -6.45%
EBITDA Q/Q Growth
0.00% -409.76% 0.00% 0.00% 90.99% - 0.00% -3.82% 28.02% - -14.53%
EBIT Q/Q Growth
0.00% -345.85% 0.00% 0.00% 88.79% - 0.00% -3.55% 21.82% - -8.86%
NOPAT Q/Q Growth
0.00% -346.45% 0.00% 0.00% 88.82% - 0.00% -3.42% 21.13% - -9.13%
Net Income Q/Q Growth
0.00% -361.78% 0.00% 0.00% 92.07% - 0.00% -7.32% 21.94% - 6.04%
EPS Q/Q Growth
0.00% -361.58% 0.00% 0.00% 92.28% - 0.00% -2.58% 22.64% - 3.38%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -60.81% 0.00% 0.00% - -1.63% 18.99% 17.83% - -36.38%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 35.44% - 0.00% 95.30% 38.42% - -62.90%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% -0.13% - 0.00% -1.56% -0.70% - 0.25%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
41.02% 30.90% 43.27% 48.67% 39.23% - 42.54% 44.16% 54.54% - 46.99%
EBITDA Margin
-763.88% -4,211.89% -701.26% -5,029.13% -505.51% - -380.96% -354.28% -250.42% - -253.23%
Operating Margin
-911.78% -4,403.01% -851.10% -5,133.85% -640.47% - -482.48% -446.92% -346.17% - -332.88%
EBIT Margin
-913.21% -4,403.95% -850.94% -5,133.83% -642.43% - -484.31% -449.20% -344.88% - -332.25%
Profit (Net Income) Margin
-861.27% -4,301.94% -819.26% -4,958.83% -438.67% - -333.62% -320.69% -245.83% - -228.48%
Tax Burden Percent
95.17% 97.96% 97.52% 96.76% 72.90% - 72.54% 74.57% 74.95% - 73.07%
Interest Burden Percent
99.10% 99.72% 98.72% 99.83% 93.66% - 94.96% 95.74% 95.11% - 94.11%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% - -50.77% -24.37% -20.02% - -21.29%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% - -51.16% -24.01% -19.83% - -21.54%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% - 14.30% 7.48% 5.73% - 6.57%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.00% 0.00% - -36.47% -16.88% -14.29% - -14.73%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - -18.70%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% - -22.23% -20.20% -17.11% - -18.36%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% - -15.31% -14.42% -12.19% - -12.62%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.00% 0.00% - -36.47% -16.88% -14.29% - -14.73%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% - -79.31% 0.00% 0.00% - 0.00%
Net Operating Profit after Tax (NOPAT)
-143 -639 -159 -1,149 -128 -96 -108 -111 -88 -87 -95
NOPAT Margin
-638.25% -3,082.10% -595.77% -3,593.69% -448.33% - -337.74% -312.85% -242.32% - -233.02%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% -91.03% 0.65% - 0.39% -0.36% -0.18% - 0.25%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - -3.83% -4.45% -4.80% -3.92% -3.38% -3.80%
Cost of Revenue to Revenue
58.98% 69.10% 56.73% 51.33% 60.77% - 57.46% 55.84% 45.46% - 53.01%
SG&A Expenses to Revenue
225.94% 242.17% 213.57% 210.38% 165.50% - 141.58% 106.67% 103.35% - 104.86%
R&D to Revenue
395.78% 386.43% 380.32% 294.64% 273.04% - 168.44% 131.18% 134.41% - 117.74%
Operating Expenses to Revenue
952.80% 4,433.91% 894.37% 5,182.52% 679.70% - 525.02% 491.08% 400.70% - 379.87%
Earnings before Interest and Taxes (EBIT)
-205 -913 -227 -1,641 -184 -136 -154 -160 -125 -124 -136
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-171 -873 -187 -1,608 -145 -100 -121 -126 -91 -90 -103
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.17 - 0.36 0.80 0.95 - 0.85
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.80 - 2.01 4.68 6.01 - 3.10
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 - 6.62 13.77 15.03 - 13.58
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 - 0.11 0.73 0.94 - 0.77
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 - 1.46 9.29 11.22 - 8.31
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Financial Leverage
0.00 0.00 0.00 -0.36 -0.33 - -0.28 -0.31 -0.29 - -0.30
Leverage Ratio
0.00 0.00 0.00 1.21 1.20 - 1.18 1.19 1.18 - 1.15
Compound Leverage Factor
0.00 0.00 0.00 1.21 1.13 - 1.12 1.14 1.13 - 1.08
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Common Equity to Total Capital
0.00% 0.00% 0.00% 100.00% 100.00% - 100.00% 100.00% 100.00% - 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Altman Z-Score
0.00 0.00 0.00 0.00 0.00 - -3.53 -2.22 -1.77 - -0.71
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 0.00 0.00 11.55 9.65 - 9.71 9.23 7.61 - 11.74
Quick Ratio
0.00 0.00 0.00 11.03 9.22 - 9.25 8.76 7.19 - 11.29
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 -2,885 -1,863 0.00 -1,847 -87 -53 -21 -34
Operating Cash Flow to CapEx
0.00% -5,132.32% -8,135.24% 0.00% -10,770.44% - -153,245.16% -20,857.72% -16,470.05% - -17,294.04%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 - 0.05 0.05 0.05 - 0.06
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 - 6.77 9.04 9.01 - 7.87
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 - 3.89 3.37 3.80 - 4.41
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 - 2.02 1.94 2.18 - 2.78
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 - 12.63 6.77 14.05 - 15.17
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 - 53.92 40.39 40.52 - 46.35
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 - 93.75 108.22 95.93 - 82.77
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 - 28.90 53.89 25.99 - 24.06
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 - 118.77 94.72 110.47 - 105.07
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 0.00 0.00 1,736 1,734 1,740 1,739 1,712 1,700 1,673 1,678
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 - 0.15 0.08 0.08 - 0.09
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 1,736 1,734 0.00 1,739 -24 -34 -67 -62
Enterprise Value (EV)
0.00 0.00 0.00 0.00 -426 - 191 1,247 1,591 - 1,297
Market Capitalization
0.00 0.00 0.00 0.00 427 - 866 1,850 2,132 - 2,120
Book Value per Share
$0.00 $0.00 $0.00 $86.80 $83.34 $74.50 $71.21 $64.34 $62.14 $66.13 $60.96
Tangible Book Value per Share
$0.00 $0.00 $0.00 $19.62 $17.27 $14.48 $12.73 $10.98 $9.84 $18.66 $16.69
Total Capital
0.00 0.00 0.00 2,695 2,588 2,503 2,414 2,315 2,240 2,578 2,501
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
0.00 0.00 0.00 -959 -854 -763 -675 -603 -540 -904 -823
Capital Expenditures (CapEx)
0.00 3.07 2.55 0.00 0.97 0.30 0.06 0.37 0.38 0.09 0.50
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 -28 -38 -21 -22 -22 -28 -30 -20
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 931 815 743 653 581 512 874 803
Net Working Capital (NWC)
0.00 0.00 0.00 931 815 743 653 581 512 874 803
Net Nonoperating Expense (NNE)
50 253 60 436 -2.77 1.21 -1.31 2.79 1.27 12 -1.85
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 -959 -854 -763 -675 -603 -540 -904 -823
Total Depreciation and Amortization (D&A)
33 40 40 33 39 36 33 34 34 34 32
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% - -16.76% -16.05% -19.87% - -13.11%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% - 499.33% 432.81% 360.97% - 514.12%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% - 499.33% 432.81% 360.97% - 514.12%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($51.06) ($3.94) ($1.49) ($3.10) ($3.18) ($2.46) ($2.37) ($2.29)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 31.05M 31.88M 31.90M 34.31M 35.79M 36.12M 36.75M 40.64M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($51.06) ($3.94) ($1.49) ($3.10) ($3.18) ($2.46) ($2.37) ($2.29)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 31.05M 31.88M 31.90M 34.31M 35.79M 36.12M 36.75M 40.64M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 31.05M 33.60M 33.90M 35.97M 36.05M 38.98M 41.02M 42.92M
Normalized Net Operating Profit after Tax (NOPAT)
-143 -136 -159 -154 -128 -96 -108 -92 -88 -87 -95
Normalized NOPAT Margin
-638.25% -655.09% -595.77% -482.48% -448.33% - -337.74% -257.70% -242.32% - -233.02%
Pre Tax Income Margin
-904.97% -4,391.75% -840.08% -5,125.06% -601.73% - -459.88% -430.05% -328.00% - -312.67%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - 0.00%

Financials Breakdown Chart

Key Financial Trends

GRAIL’s latest quarter shows a company with strong liquidity, but still a very large operating loss profile. In Q1 2026, revenue increased to $40.8 million, but operating expenses remained far above gross profit, leading to a net loss of $93.2 million. The company also ended the quarter with a substantial cash and investments position, which gives it runway, although operating cash burn remains significant.

  • Revenue rose to $40.8 million in Q1 2026, up from $43.6 million in Q4 2025 and $31.8 million in Q1 2025, showing continued top-line growth over the past year.
  • Gross profit in Q1 2026 was $19.2 million, reflecting a gross margin of about 47%, which is solid for a high-growth diagnostic company.
  • The balance sheet remains strong, with $69.3 million in cash and $753.8 million in short-term investments at quarter-end, plus $877.3 million in current assets overall.
  • GRAIL generated positive investing cash flow over the last year by selling and maturing investments, helping support liquidity during a period of heavy operating losses.
  • Share count was relatively stable sequentially in Q1 2026 versus Q4 2025, suggesting dilution was not a major issue this quarter.
  • Q1 2026 operating revenue of $40.8 million was lower than Q4 2025, but still well above Q1 2025 levels, so the broader trend remains upward.
  • The company continues to invest heavily in R&D, marketing, and SG&A, which supports growth but keeps losses elevated.
  • Intangible assets remain very large at $1.82 billion, which means the balance sheet has a sizable non-cash asset base tied to prior acquisitions and accounting estimates.
  • In Q4 2025, GRAIL issued $423.3 million of common equity, and in 2024 it also relied on equity issuance to support operations, showing that external capital has been an important funding source.
  • GRAIL reported a net loss of $93.2 million in Q1 2026, and losses have remained persistent across the last four years.
  • Operating cash flow was negative ($86.9 million) in Q1 2026, indicating the core business is still consuming cash rather than generating it.
  • Operating expenses were $154.9 million in Q1 2026 versus only $19.2 million of gross profit, so the business is still far from operating breakeven.
  • Net cash and equivalents declined by $180.4 million in Q1 2026, reflecting ongoing burn and investment activity.
  • The company’s retained earnings remain deeply negative at ($10.3 billion), highlighting a long history of accumulated losses.

Bottom line: GRAIL’s revenue trajectory and liquidity position are encouraging, but the company is still posting large losses and burning cash. For retail investors, the key question is whether revenue can continue scaling fast enough to eventually absorb the high fixed-cost structure before the balance sheet needs more outside funding.

06/21/26 12:00 PM ETAI Generated. May Contain Errors.

GRAIL Financials - Frequently Asked Questions

According to the most recent income statement we have on file, GRAIL's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

GRAIL's net income appears to be on a downward trend, with a most recent value of -$408.35 million in 2025, falling from -$5.40 billion in 2022. The previous period was -$2.03 billion in 2024. See GRAIL's forecast for analyst expectations on what's next for the company.

GRAIL's total operating income in 2025 was -$562.16 million, based on the following breakdown:
  • Total Gross Profit: $71.32 million
  • Total Operating Expenses: $633.48 million

Over the last 3 years, GRAIL's total revenue changed from $55.55 million in 2022 to $147.17 million in 2025, a change of 164.9%.

GRAIL's total liabilities were at $344.15 million at the end of 2025, a 28.3% decrease from 2024, and a 28.6% increase since 2023.

In the past 2 years, GRAIL's cash and equivalents has ranged from $97.29 million in 2023 to $249.73 million in 2025, and is currently $249.73 million as of their latest financial filing in 2025.

Over the last 3 years, GRAIL's book value per share changed from 0.00 in 2022 to 66.13 in 2025, a change of 6,612.9%.



Financial statements for NASDAQ:GRAL last updated on 5/12/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners