GRAIL, Inc. (BMV:GRAL)
Mexico
· Delayed Price · Currency is MXN 688.27
+388.27 (129.42%)
At close: Apr 24, 2025
GRAIL Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 2, 2022 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Revenue | 130.71 | 125.6 | 93.11 | 55.55 | 14.61 | - | Upgrade
|
| Revenue Growth (YoY) | 30.47% | 34.90% | 67.61% | 280.17% | - | - | Upgrade
|
| Cost of Revenue | 206.75 | 203.62 | 188.72 | 172 | 56.17 | - | Upgrade
|
| Gross Profit | -76.04 | -78.02 | -95.61 | -116.45 | -41.55 | - | Upgrade
|
| Selling, General & Admin | 312.59 | 336.43 | 345.24 | 296.44 | 234.06 | 123.51 | Upgrade
|
| Research & Development | 265.3 | 313.3 | 338.75 | 329.58 | 282.51 | 192.79 | Upgrade
|
| Operating Expenses | 577.89 | 649.73 | 683.99 | 626.01 | 516.57 | 316.3 | Upgrade
|
| Operating Income | -653.94 | -727.75 | -779.6 | -742.46 | -558.12 | -316.3 | Upgrade
|
| Interest Expense | - | - | - | - | - | 0.64 | Upgrade
|
| Interest & Investment Income | 31.61 | 26.73 | 7.95 | 1.74 | 0.33 | 5.5 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | -0.21 | - | -0.24 | - | Upgrade
|
| Other Non Operating Income (Expenses) | -0.56 | 0.06 | - | -0.24 | - | -1.37 | Upgrade
|
| EBT Excluding Unusual Items | -622.89 | -700.95 | -771.85 | -740.96 | -558.03 | -311.52 | Upgrade
|
| Merger & Restructuring Charges | -40.47 | -40.47 | -17.32 | - | -707.22 | - | Upgrade
|
| Impairment of Goodwill | -888.94 | -888.94 | -608.47 | -4,700 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | - | -0.48 | Upgrade
|
| Asset Writedown | -532 | -532 | -110 | - | - | -0.12 | Upgrade
|
| Pretax Income | -2,084 | -2,162 | -1,508 | -5,441 | -1,265 | -312.12 | Upgrade
|
| Income Tax Expense | -169.99 | -135.36 | -41.95 | -42.29 | -17.48 | 0.03 | Upgrade
|
| Net Income | -1,914 | -2,027 | -1,466 | -5,399 | -1,248 | -312.16 | Upgrade
|
| Net Income to Common | -1,914 | -2,027 | -1,466 | -5,399 | -1,248 | -312.16 | Upgrade
|
| Shares Outstanding (Basic) | 33 | 32 | 31 | 31 | - | 124 | Upgrade
|
| Shares Outstanding (Diluted) | 33 | 32 | 31 | 31 | - | 124 | Upgrade
|
| Shares Change (YoY) | - | 2.74% | - | - | - | 9.39% | Upgrade
|
| EPS (Basic) | -58.51 | -63.54 | -47.21 | -173.89 | - | -2.52 | Upgrade
|
| EPS (Diluted) | -58.51 | -63.54 | -47.21 | -173.89 | - | -2.52 | Upgrade
|
| Free Cash Flow | - | -582.36 | -608.69 | -584.17 | -758.06 | -243.91 | Upgrade
|
| Free Cash Flow Per Share | - | -18.25 | -19.60 | -18.81 | - | -1.97 | Upgrade
|
| Gross Margin | -58.18% | -62.12% | -102.69% | -209.63% | -284.38% | - | Upgrade
|
| Operating Margin | -500.29% | -579.44% | -837.33% | -1336.56% | -3819.61% | - | Upgrade
|
| Profit Margin | -1464.53% | -1613.92% | -1574.23% | -9719.35% | -8539.39% | - | Upgrade
|
| Free Cash Flow Margin | - | -463.68% | -653.76% | -1051.62% | -5187.90% | - | Upgrade
|
| EBITDA | -496.36 | -569.7 | -620.9 | -587.7 | -499.67 | -308.73 | Upgrade
|
| D&A For EBITDA | 157.57 | 158.06 | 158.7 | 154.76 | 58.45 | 7.56 | Upgrade
|
| EBIT | -653.94 | -727.75 | -779.6 | -742.46 | -558.12 | -316.3 | Upgrade
|
| Revenue as Reported | 130.71 | 125.6 | 93.11 | 55.55 | 14.61 | - | Upgrade
|
| Advertising Expenses | - | 17.7 | 21.9 | 24.5 | 7.6 | - | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.