Go Pro

GRAIL (GRAL) Financials

GRAIL logo
$76.23 -1.33 (-1.71%)
Closing price 09/11/2026 04:00 PM Eastern
Extended Trading
$76.73 +0.50 (+0.66%)
As of 09/11/2026 07:30 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 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-891 -219 -1,585 -126 -97 -106 -114 -89 -99 -93 -110
Consolidated Net Income / (Loss)
-891 -219 -1,585 -126 -97 -106 -114 -89 -99 -93 -110
Net Income / (Loss) Continuing Operations
-891 -219 -1,585 -126 -97 -106 -114 -89 -99 -93 -110
Total Pre-Tax Income
-910 -224 -1,638 -172 -127 -146 -153 -119 -117 -128 -167
Total Operating Income
-912 -227 -1,641 -184 -137 -154 -159 -125 -124 -136 -174
Total Gross Profit
6.40 12 16 11 18 14 16 20 22 19 21
Total Revenue
21 27 32 29 38 32 36 36 44 41 45
Operating Revenue
21 27 32 29 38 32 36 36 44 41 45
Total Cost of Revenue
14 15 16 17 21 18 20 16 21 22 24
Operating Cost of Revenue
14 15 16 17 21 18 20 16 21 22 24
Total Operating Expenses
919 239 1,657 195 154 167 175 145 147 155 195
Selling, General & Admin Expense
50 57 67 47 42 45 38 37 39 43 51
Marketing Expense
37 47 41 36 31 35 29 26 28 31 38
Research & Development Expense
80 102 94 78 48 54 47 49 47 48 47
Amortization Expense
33 33 33 33 33 33 33 33 33 33 33
Impairment Charge
718 - 1,421 0.00 - - 28 0.00 - - 25
Total Other Income / (Expense), net
2.33 2.94 2.81 11 9.94 7.20 6.00 6.57 7.89 8.24 7.08
Interest & Investment Income
2.53 2.90 2.81 12 9.37 7.78 6.81 6.11 7.96 7.99 7.23
Other Income / (Expense), net
-0.20 0.04 0.01 -0.56 0.58 -0.58 -0.81 0.47 -0.06 0.26 -0.16
Income Tax Expense
-19 -5.57 -53 -47 -30 -40 -39 -30 -17 -34 -56
Basic Earnings per Share
($28.71) ($7.05) ($51.06) ($3.94) ($1.49) ($3.10) ($3.18) ($2.46) ($2.37) ($2.29) ($2.56)
Weighted Average Basic Shares Outstanding
31.05M 31.05M 31.05M 31.88M 31.90M 34.31M 35.79M 36.12M 36.75M 40.64M 43.11M
Diluted Earnings per Share
($28.71) ($7.05) ($51.06) ($3.94) ($1.49) ($3.10) ($3.18) ($2.46) ($2.37) ($2.29) ($2.56)
Weighted Average Diluted Shares Outstanding
31.05M 31.05M 31.05M 31.88M 31.90M 34.31M 35.79M 36.12M 36.75M 40.64M 43.11M
Weighted Average Basic & Diluted Shares Outstanding
- - 31.05M 33.60M 33.90M 35.97M 36.05M 38.98M 41.02M 42.92M 44.67M

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Change in Cash & Equivalents
-47 102 759 -106 -640 -80 -6.47 3.09 123 -180 -14
Net Cash From Operating Activities
-129 -207 -172 -105 -93 -95 -77 -63 -64 -87 -81
Net Cash From Continuing Operating Activities
-129 -207 -172 -105 -93 -95 -77 -63 -64 -87 -81
Net Income / (Loss) Continuing Operations
-188 -219 -1,585 -126 -97 -106 -114 -89 -99 -93 -110
Consolidated Net Income / (Loss)
-188 -219 -1,585 -126 -97 -106 -114 -89 -99 -93 -110
Depreciation Expense
5.35 5.41 4.81 4.65 4.86 4.70 4.59 4.40 4.32 4.21 4.11
Amortization Expense
35 35 35 35 31 28 29 30 30 28 28
Non-Cash Adjustments To Reconcile Net Income
13 -14 1,436 22 11 17 43 15 14 17 45
Changes in Operating Assets and Liabilities, net
5.87 -15 -62 -40 -44 -39 -40 -23 -12 -43 -48
Net Cash From Investing Activities
-3.90 -2.55 -1.39 -0.97 -546 15 70 67 -237 -93 -47
Net Cash From Continuing Investing Activities
-3.90 -2.55 -1.39 -0.97 -546 15 70 67 -237 -93 -47
Purchase of Property, Plant & Equipment
-3.90 -2.55 -1.39 -0.97 -0.30 -0.06 -0.37 -0.38 -0.09 -0.50 -0.43
Purchase of Investments
- 0.00 - - - -221 -282 -239 -566 -338 -462
Sale and/or Maturity of Investments
- 0.00 - - - 235 353 307 330 245 416
Net Cash From Financing Activities
86 312 932 - - 0.00 - - 423 0.00 114
Net Cash From Continuing Financing Activities
86 312 932 - - 0.00 - - 423 0.00 114
Effect of Exchange Rate Changes
- -0.04 0.01 - - 0.06 0.13 -0.34 - 0.04 -0.00

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 Q2 2026
Period end date 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
3,270 3,118 2,848 2,703 2,601 2,803 2,844
Total Current Assets
1,019 910 728 652 589 877 915
Cash & Equivalents
959 854 134 127 127 69 56
Short-Term Investments
- - 541 475 413 754 806
Accounts Receivable
13 15 19 16 16 20 20
Inventories, net
26 21 19 20 18 17 18
Prepaid Expenses
21 20 15 13 15 17 16
Plant, Property, & Equipment, net
78 74 65 60 56 48 44
Total Noncurrent Assets
2,173 2,134 2,055 1,990 1,955 1,878 1,885
Intangible Assets
2,086 2,051 1,982 1,920 1,885 1,816 1,781
Other Noncurrent Operating Assets
87 83 73 71 70 62 103
Total Liabilities & Shareholders' Equity
3,270 3,118 2,848 2,703 2,601 2,803 2,844
Total Liabilities
575 530 434 388 361 303 301
Total Current Liabilities
88 94 75 71 77 75 84
Accounts Payable
16 7.32 5.77 6.28 3.41 4.67 7.24
Accrued Expenses
57 72 54 49 58 58 64
Other Current Liabilities
15 15 15 15 16 12 12
Total Noncurrent Liabilities
486 436 359 317 284 228 217
Noncurrent Deferred & Payable Income Tax Liabilities
422 375 305 266 236 184 134
Other Noncurrent Operating Liabilities
64 61 54 51 47 44 84
Total Equity & Noncontrolling Interests
2,695 2,588 2,414 2,315 2,240 2,501 2,543
Total Preferred & Common Equity
2,695 2,588 2,414 2,315 2,240 2,501 2,543
Preferred Stock
0.00 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 2,543
Common Stock
12,274 12,292 12,322 12,336 12,350 12,804 12,956
Retained Earnings
-9,581 -9,706 -9,910 -10,024 -10,113 -10,305 -10,415
Accumulated Other Comprehensive Income / (Loss)
1.39 2.19 1.67 2.30 2.46 1.87 1.84

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 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
DEI Shares Outstanding
- - - - 33,600,772.00 - - - 38,982,223.00 41,020,255.00 42,916,593.00
DEI Adjusted Shares Outstanding
- - - - 33,600,772.00 - - - 38,982,223.00 41,020,255.00 42,916,593.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - -2.89 - - - -2.54 -2.27 -2.57
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 42.63% 38.27% - 19.15% 11.18% 26.32% - 28.11% 25.72%
EBITDA Growth
0.00% 0.00% -839.06% 83.41% - 35.27% 92.14% 37.42% - 14.85% -12.34%
EBIT Growth
0.00% 0.00% -701.85% 79.83% - 32.19% 90.27% 32.19% - 12.12% -8.94%
NOPAT Growth
0.00% 0.00% -703.11% 79.89% - 32.46% 90.32% 31.72% - 11.62% -9.40%
Net Income Growth
0.00% 0.00% -721.23% 85.90% - 51.48% 92.81% 29.21% - 12.26% 3.28%
EPS Growth
0.00% 0.00% -720.90% 86.28% - 56.03% 93.77% 37.56% - 26.13% 19.50%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 33.60% - 54.16% 55.20% 39.53% - 8.44% -4.89%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% - 0.00% 96.99% 97.13% - 98.18% -4.61%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% - 0.00% -1.40% -1.98% - -3.54% -1.80%
Revenue Q/Q Growth
-7.55% 0.00% 0.00% -10.38% - 0.00% 11.64% 1.83% - -6.45% 9.57%
EBITDA Q/Q Growth
-409.76% 0.00% 0.00% 90.99% - 0.00% -3.82% 28.02% - -14.53% -36.97%
EBIT Q/Q Growth
-345.85% 0.00% 0.00% 88.79% - 0.00% -3.55% 21.82% - -8.86% -28.36%
NOPAT Q/Q Growth
-346.45% 0.00% 0.00% 88.82% - 0.00% -3.42% 21.13% - -9.13% -28.00%
Net Income Q/Q Growth
-361.78% 0.00% 0.00% 92.07% - 0.00% -7.32% 21.94% - 6.04% -18.31%
EPS Q/Q Growth
-361.58% 0.00% 0.00% 92.28% - 0.00% -2.58% 22.64% - 3.38% -11.79%
Operating Cash Flow Q/Q Growth
0.00% -60.81% 0.00% 0.00% - -1.63% 18.99% 17.83% - -36.38% 7.20%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 35.44% - 0.00% 95.30% 38.42% - -62.90% -170.80%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -0.13% - 0.00% -1.56% -0.70% - 0.25% 0.21%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
30.90% 43.27% 48.67% 39.23% - 42.54% 44.16% 54.54% - 46.99% 46.78%
EBITDA Margin
-4,211.89% -701.26% -5,029.13% -505.51% - -380.96% -354.28% -250.42% - -253.23% -316.56%
Operating Margin
-4,403.01% -851.10% -5,133.85% -640.47% - -482.48% -446.92% -346.17% - -332.88% -388.89%
EBIT Margin
-4,403.95% -850.94% -5,133.83% -642.43% - -484.31% -449.20% -344.88% - -332.25% -389.24%
Profit (Net Income) Margin
-4,301.94% -819.26% -4,958.83% -438.67% - -333.62% -320.69% -245.83% - -228.48% -246.71%
Tax Burden Percent
97.96% 97.52% 96.76% 72.90% - 72.54% 74.57% 74.95% - 73.07% 66.13%
Interest Burden Percent
99.72% 98.72% 99.83% 93.66% - 94.96% 95.74% 95.11% - 94.11% 95.84%
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% - -50.77% -24.37% -20.02% - -21.29% -26.52%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% - -51.16% -24.01% -19.83% - -21.54% -28.08%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% - 14.30% 7.48% 5.73% - 6.57% 8.46%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.00% - -36.47% -16.88% -14.29% - -14.73% -18.05%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% - -18.70% -21.26%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% - -22.23% -20.20% -17.11% - -18.36% -23.20%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% - -15.31% -14.42% -12.19% - -12.62% -14.70%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.00% - -36.47% -16.88% -14.29% - -14.73% -18.05%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% - -79.31% 0.00% 0.00% - 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-639 -159 -1,149 -128 -96 -108 -111 -88 -87 -95 -122
NOPAT Margin
-3,082.10% -595.77% -3,593.69% -448.33% - -337.74% -312.85% -242.32% - -233.02% -272.22%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% -91.03% 0.65% - 0.39% -0.36% -0.18% - 0.25% 1.56%
Return On Investment Capital (ROIC_SIMPLE)
- - - - -3.83% -4.45% -4.80% -3.92% -3.38% -3.80% -4.78%
Cost of Revenue to Revenue
69.10% 56.73% 51.33% 60.77% - 57.46% 55.84% 45.46% - 53.01% 53.22%
SG&A Expenses to Revenue
242.17% 213.57% 210.38% 165.50% - 141.58% 106.67% 103.35% - 104.86% 113.47%
R&D to Revenue
386.43% 380.32% 294.64% 273.04% - 168.44% 131.18% 134.41% - 117.74% 106.14%
Operating Expenses to Revenue
4,433.91% 894.37% 5,182.52% 679.70% - 525.02% 491.08% 400.70% - 379.87% 435.67%
Earnings before Interest and Taxes (EBIT)
-913 -227 -1,641 -184 -136 -154 -160 -125 -124 -136 -174
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-873 -187 -1,608 -145 -100 -121 -126 -91 -90 -103 -141
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.17 - 0.36 0.80 0.95 - 0.85 1.15
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.80 - 2.01 4.68 6.01 - 3.10 3.85
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 - 6.62 13.77 15.03 - 13.58 17.73
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 - 0.11 0.73 0.94 - 0.77 1.23
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 - 1.46 9.29 11.22 - 8.31 12.52
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 -0.36 -0.33 - -0.28 -0.31 -0.29 - -0.30 -0.30
Leverage Ratio
0.00 0.00 1.21 1.20 - 1.18 1.19 1.18 - 1.15 1.14
Compound Leverage Factor
0.00 0.00 1.21 1.13 - 1.12 1.14 1.13 - 1.08 1.09
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% 100.00% 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 - -3.53 -2.22 -1.77 - -0.71 0.92
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 11.55 9.65 - 9.71 9.23 7.61 - 11.74 10.95
Quick Ratio
0.00 0.00 11.03 9.22 - 9.25 8.76 7.19 - 11.29 10.55
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 -2,885 -1,863 0.00 -1,847 -87 -53 -21 -34 -91
Operating Cash Flow to CapEx
-5,132.32% -8,135.24% 0.00% -10,770.44% - -153,245.16% -20,857.72% -16,470.05% - -17,294.04% -18,687.50%
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 - 0.05 0.05 0.05 - 0.06 0.06
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 - 6.77 9.04 9.01 - 7.87 9.16
Inventory Turnover
0.00 0.00 0.00 0.00 - 3.89 3.37 3.80 - 4.41 4.43
Fixed Asset Turnover
0.00 0.00 0.00 0.00 - 2.02 1.94 2.18 - 2.78 3.16
Accounts Payable Turnover
0.00 0.00 0.00 0.00 - 12.63 6.77 14.05 - 15.17 12.29
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 - 53.92 40.39 40.52 - 46.35 39.83
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 - 93.75 108.22 95.93 - 82.77 82.34
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 - 28.90 53.89 25.99 - 24.06 29.70
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 - 118.77 94.72 110.47 - 105.07 92.48
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 0.00 1,736 1,734 1,740 1,739 1,712 1,700 1,673 1,678 1,681
Invested Capital Turnover
0.00 0.00 0.00 0.00 - 0.15 0.08 0.08 - 0.09 0.10
Increase / (Decrease) in Invested Capital
0.00 0.00 1,736 1,734 0.00 1,739 -24 -34 -67 -62 -31
Enterprise Value (EV)
0.00 0.00 0.00 -426 - 191 1,247 1,591 - 1,297 2,068
Market Capitalization
0.00 0.00 0.00 427 - 866 1,850 2,132 - 2,120 2,930
Book Value per Share
$0.00 $0.00 $86.80 $83.34 $74.50 $71.21 $64.34 $62.14 $66.13 $60.96 $59.25
Tangible Book Value per Share
$0.00 $0.00 $19.62 $17.27 $14.48 $12.73 $10.98 $9.84 $18.66 $16.69 $17.74
Total Capital
0.00 0.00 2,695 2,588 2,503 2,414 2,315 2,240 2,578 2,501 2,543
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 -959 -854 -763 -675 -603 -540 -904 -823 -862
Capital Expenditures (CapEx)
3.07 2.55 0.00 0.97 0.30 0.06 0.37 0.38 0.09 0.50 0.43
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 -28 -38 -21 -22 -22 -28 -30 -20 -30
Debt-free Net Working Capital (DFNWC)
0.00 0.00 931 815 743 653 581 512 874 803 831
Net Working Capital (NWC)
0.00 0.00 931 815 743 653 581 512 874 803 831
Net Nonoperating Expense (NNE)
253 60 436 -2.77 1.21 -1.31 2.79 1.27 12 -1.85 -11
Net Nonoperating Obligations (NNO)
0.00 0.00 -959 -854 -763 -675 -603 -540 -904 -823 -862
Total Depreciation and Amortization (D&A)
40 40 33 39 36 33 34 34 34 32 32
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% - -16.76% -16.05% -19.87% - -13.11% -18.41%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% - 499.33% 432.81% 360.97% - 514.12% 502.94%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% - 499.33% 432.81% 360.97% - 514.12% 502.94%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($51.06) ($3.94) ($1.49) ($3.10) ($3.18) ($2.46) ($2.37) ($2.29) ($2.56)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 31.05M 31.88M 31.90M 34.31M 35.79M 36.12M 36.75M 40.64M 43.11M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($51.06) ($3.94) ($1.49) ($3.10) ($3.18) ($2.46) ($2.37) ($2.29) ($2.56)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 31.05M 31.88M 31.90M 34.31M 35.79M 36.12M 36.75M 40.64M 43.11M
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 31.05M 33.60M 33.90M 35.97M 36.05M 38.98M 41.02M 42.92M 44.67M
Normalized Net Operating Profit after Tax (NOPAT)
-136 -159 -154 -128 -96 -108 -92 -88 -87 -95 -104
Normalized NOPAT Margin
-655.09% -595.77% -482.48% -448.33% - -337.74% -257.70% -242.32% - -233.02% -232.40%
Pre Tax Income Margin
-4,391.75% -840.08% -5,125.06% -601.73% - -459.88% -430.05% -328.00% - -312.67% -373.06%
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 financial statements show a company with strong revenue growth and substantial liquidity, but it remains deeply unprofitable and cash-flow negative. The analysis below focuses on the available quarterly data from 2023 through the second quarter of 2026; some prior periods were restated, so comparisons should be interpreted with care.

  • Revenue has expanded substantially. Quarterly revenue increased from $20.7 million in Q3 2023 to $44.7 million in Q2 2026. The latest quarter was up approximately 9.6% from Q1 2026 and 25.7% from the restated Q2 2025.
  • Gross profit is growing in dollars. Q2 2026 gross profit reached $20.9 million, compared with $15.7 million in Q2 2025. This indicates that revenue growth is generating additional gross profit, even though the gross margin remains under pressure.
  • Liquidity remains a significant strength. GRAIL held $55.6 million in cash and $806.0 million in short-term investments at June 30, 2026, for total cash and short-term investments of approximately $861.5 million.
  • The balance sheet has limited traditional debt pressure. Total liabilities were $301.0 million versus $2.54 billion of shareholders’ equity. Current assets of $914.7 million substantially exceeded current liabilities of $83.5 million, providing considerable near-term financial flexibility.
  • Operating cash burn improved sequentially. Cash used in operating activities declined to $80.7 million in Q2 2026 from $87.0 million in Q1 2026. This was also better than the $95.0 million used in Q1 2025, although the improvement has not yet produced positive operating cash flow.
  • Operating losses have improved from earlier periods. The Q2 2026 net loss of $110.2 million was smaller than the $114.0 million restated loss in Q2 2025 and far below the unusually large loss reported in Q2 2024, which included a major impairment charge.
  • Investment income is helping offset losses. Interest and investment income was $7.2 million in Q2 2026. This income stream supports results while GRAIL maintains a large short-term investment portfolio, but it is not a substitute for profitability from the company’s core operations.
  • Cash balances are being actively repositioned. During Q2 2026, GRAIL purchased $462.4 million of investments and received $416.3 million from investment sales or maturities. This produced a net investing cash outflow of $46.6 million and reflects portfolio management rather than major capital spending.
  • GRAIL remains structurally unprofitable. Q2 2026 operating expenses totaled $194.7 million against gross profit of $20.9 million, resulting in an operating loss of $173.8 million. The net loss was $110.2 million, or $2.56 per basic and diluted share.
  • Expenses continue to greatly exceed revenue. In Q2 2026, selling, general and administrative expense was $50.7 million, marketing expense was $37.7 million and research and development expense was $47.4 million. These costs remain several times larger than gross profit.
  • Gross margin has weakened sequentially. Q2 2026 gross margin was approximately 46.8%, down from about 51.2% in Q4 2025 and 54.5% in Q3 2025. Rising cost of revenue relative to sales could limit the benefit of continued revenue growth.
  • Amortization and impairment charges remain material. Q2 2026 included $33.5 million of amortization expense and a $25.4 million impairment charge. Intangible assets totaled $1.78 billion, or roughly 63% of total assets, creating continued exposure to future write-downs and noncash earnings volatility.
  • Operating cash flow remains negative. GRAIL has reported negative operating cash flow in each of the supplied quarters. Q2 2026’s $80.7 million operating cash outflow was partly offset by $113.6 million of financing cash inflow, meaning the company continues to rely on its balance sheet and financing activities to support operations.
  • Share dilution is an ongoing concern. Weighted-average basic shares increased to 43.1 million in Q2 2026 from 35.8 million in the restated Q2 2025. The increase can reduce existing shareholders’ ownership percentage and makes per-share losses more difficult to improve.
  • Accumulated losses are substantial. Retained earnings were negative $10.4 billion at June 30, 2026. Although book equity remains positive because of large paid-in capital balances, the retained deficit highlights the company’s long history of operating losses.

Overall, the statements present a mixed picture for investors. Revenue growth, ample investments and a strong current liquidity position provide time for GRAIL to pursue scale. However, the company still faces a large operating-cost base, persistent cash burn, share dilution and significant intangible-asset exposure. The key financial milestone to watch is whether revenue growth can eventually produce improving gross margins and materially lower operating losses without requiring additional equity financing.

09/12/26 10:18 AM 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. View GRAIL's forecast to see where analysts expect GRAIL to go next.

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 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners