GRAIL (GRAL)
Developer of Galleri and targeted methylation tools for cancer detection.
$108.52
vs last close0.00 (0.00%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21 | 30 | 27 | 32 | 29 | 38 | 32 | 36 | 36 | 44 | 41 | 45 |
| Cost of revenue | 48 | 49 | 49 | 50 | 51 | 54 | 52 | 53 | 50 | 55 | 21 | 57 |
| Gross profit | −27 | −19 | −22 | −18 | −22 | −16 | −20 | −18 | −14 | −11 | 20 | −13 |
| 885 | 176 | 206 | 1,623 | 161 | 121 | 134 | 141 | 112 | 113 | 155 | 161 | |
| Research & development | 80 | 84 | 102 | 94 | 78 | 48 | 54 | 47 | 49 | 47 | 48 | 47 |
| 87 | 92 | 104 | 108 | 83 | 73 | 80 | 66 | 63 | 66 | 73 | 88 | |
| Selling & marketing | 37 | 39 | 47 | 41 | 36 | 31 | 35 | 29 | 26 | 28 | 31 | 38 |
| General & administrative | 50 | 53 | 57 | 67 | 47 | 42 | 45 | 38 | 37 | 39 | 43 | 51 |
| Other expenses | 718 | 0 | 0 | 1,421 | 0 | 0 | 0 | 28 | 0 | 0 | 34 | 25 |
| Operating income | −912 | −195 | −227 | −1,641 | −184 | −137 | −154 | −159 | −125 | −124 | −136 | −174 |
| 2 | 2 | 3 | 3 | 11 | 10 | 7 | 6 | 7 | 8 | 8 | 7 | |
| Interest income | 3 | 1 | 3 | 3 | 12 | 9 | 8 | 7 | 6 | 8 | 8 | 7 |
| Other non-operating income | −718 | −2 | −3 | −1,421 | −11 | −10 | −7 | −28 | −7 | −8 | −8 | −7 |
| Income before tax | −910 | −193 | −224 | −1,638 | −172 | −127 | −146 | −153 | −119 | −117 | −128 | −167 |
| Income tax expense | −19 | −188 | −6 | −53 | −47 | −30 | −40 | −39 | −30 | −17 | −34 | −56 |
| Net income from continuing operations | −891 | −5 | −219 | −1,585 | −126 | −97 | −106 | −114 | −89 | −99 | −93 | −110 |
| Net income | −891 | −5 | −219 | −1,585 | −126 | −97 | −106 | −114 | −89 | −99 | −93 | −110 |
| EPS, basic | −$28.71 | −$0.18 | −$7.05 | −$51.06 | −$3.94 | −$2.89 | −$3.10 | −$3.18 | −$2.46 | −$2.44 | −$2.29 | −$2.56 |
| EPS, diluted | −$28.71 | −$0.18 | −$7.05 | −$51.06 | −$3.94 | −$2.89 | −$3.10 | −$3.18 | −$2.46 | −$2.44 | −$2.29 | −$2.56 |
| Weighted average shares, basic | 31 | 31 | 31 | 31 | 32 | 32 | 34 | 35 | 36 | 41 | 41 | 43 |
| Weighted average shares, diluted | 31 | 31 | 31 | 31 | 32 | 32 | 34 | 35 | 36 | 41 | 41 | 43 |
| EBITDA | −154 | −153 | −184 | −181 | −133 | −88 | −107 | −92 | −80 | −78 | −89 | −167 |
| Depreciation & amortization | 40 | 40 | 40 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 0 |
| EBIT | −194 | −193 | −224 | −220 | −172 | −127 | −146 | −131 | −119 | −117 | −128 | −167 |
