GRAIL, Inc. (BMV:GRAL)
Mexico
· Delayed Price · Currency is MXN 688.27
+388.27 (129.42%)
At close: Apr 24, 2025
GRAIL Cash Flow 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 |
| Net Income | - | -2,027 | -1,466 | -5,399 | -1,248 | -312.16 | Upgrade
|
| Depreciation & Amortization | - | 158.06 | 158.7 | 154.76 | 58.45 | 7.56 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 1,421 | 718.47 | 4,700 | - | 0.12 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -3.17 | - | - | 0.5 | 0.48 | Upgrade
|
| Stock-Based Compensation | - | 86.08 | 97.24 | 75.73 | 496.94 | 45.99 | Upgrade
|
| Other Operating Activities | - | -187.78 | -112.23 | -78.67 | -17.83 | 2.19 | Upgrade
|
| Change in Accounts Receivable | - | -3.37 | -1.38 | -8.68 | -6.88 | - | Upgrade
|
| Change in Inventory | - | 3.07 | -1.94 | -14.08 | -5.67 | - | Upgrade
|
| Change in Accounts Payable | - | -14.64 | 2.89 | 2.34 | 1.3 | 6.6 | Upgrade
|
| Change in Other Net Operating Assets | - | -9.35 | 8.16 | 5.95 | 32.85 | 17.22 | Upgrade
|
| Operating Cash Flow | - | -577.16 | -595.8 | -561.31 | -688.13 | -232 | Upgrade
|
| Capital Expenditures | - | -5.21 | -12.89 | -22.86 | -69.93 | -11.91 | Upgrade
|
| Investment in Securities | - | -545.8 | - | - | 414.74 | -0.89 | Upgrade
|
| Investing Cash Flow | - | -551.01 | -12.89 | -22.86 | 344.81 | -12.79 | Upgrade
|
| Short-Term Debt Issued | - | 1,244 | 464 | 609 | 1,019 | 35 | Upgrade
|
| Total Debt Issued | - | 1,244 | 464 | 609 | 1,019 | 35 | Upgrade
|
| Long-Term Debt Repaid | - | - | - | - | - | -0.81 | Upgrade
|
| Net Debt Issued (Repaid) | - | 1,244 | 464 | 609 | 1,019 | 34.19 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 5.98 | 9.37 | Upgrade
|
| Repurchase of Common Stock | - | - | -0.23 | -4.18 | -4.32 | - | Upgrade
|
| Other Financing Activities | - | - | - | - | -625.92 | -0.3 | Upgrade
|
| Financing Cash Flow | - | 1,244 | 463.77 | 604.82 | 394.74 | 275.11 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -0.06 | 0.31 | -0.51 | -0.2 | 0.04 | Upgrade
|
| Net Cash Flow | - | 116.07 | -144.62 | 20.13 | 51.23 | 30.35 | Upgrade
|
| Free Cash Flow | - | -582.36 | -608.69 | -584.17 | -758.06 | -243.91 | Upgrade
|
| Free Cash Flow Margin | - | -463.68% | -653.76% | -1051.62% | -5187.90% | - | Upgrade
|
| Free Cash Flow Per Share | - | -18.25 | -19.60 | -18.81 | - | -1.97 | Upgrade
|
| Cash Interest Paid | - | - | - | - | - | 0.01 | Upgrade
|
| Levered Free Cash Flow | - | -298.66 | -221.75 | -251.33 | 318.03 | -115.91 | Upgrade
|
| Unlevered Free Cash Flow | - | -298.66 | -221.75 | -251.33 | 318.03 | -116.32 | Upgrade
|
| Change in Net Working Capital | 55.95 | 82.75 | -22.45 | -5.07 | 3.58 | -39.72 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.