GRAIL, Inc.
GRAL
Analytical Summary
GRAIL, Inc. faces fundamental challenges. The fundamentals warrant careful consideration of downside risks.
5-Year Financial Trajectory
AnnualBullish Indicators
- No bullish signals detected.
Bearish Risks
- Operating Margin (%)Operating Margin (%) is in the bottom quartile
- Profit Margin (%)Profit Margin (%) is in the bottom quartile
Health Breakdown
Statement lens
Choose the reporting cadence, isolate a period range, or search directly for a metric.
| Metric | FY 2025 Dec 31, 2025 10-K ↗ | FY 2024 Dec 31, 2024 10-K ↗ | FY 2023 Dec 31, 2023 10-K ↗ | FY 2022 Jan 1, 2023 10-K ↗ | FY 2021 Jan 2, 2022 10-K ↗ |
|---|---|---|---|---|---|
| Revenue Growth YoY (%) |
17.2%
Good
↓
Good
Declining
Year-over-year change in total revenue
Optimal:
> 10%
vs Sector:
Above avg (+115%)
|
34.9%
Excellent
Excellent
Year-over-year change in total revenue
Optimal:
> 10%
vs Sector:
Above avg (+336%)
|
67.6%
Excellent
Excellent
Year-over-year change in total revenue
Optimal:
> 10%
vs Sector:
Above avg (+745%)
|
— | — |
| EPS Growth YoY (%) |
82.5%
Excellent
↑
Excellent
Improving
Year-over-year change in earnings per share
Optimal:
> 10%
|
-34.6%
Weak
Weak
Year-over-year change in earnings per share
Optimal:
> 10%
|
72.9%
Excellent
Excellent
Year-over-year change in earnings per share
Optimal:
> 10%
|
— | — |
| Net Income Growth YoY (%) |
79.9%
Excellent
↑
Excellent
Improving
Year-over-year change in net income |
-38.3%
Weak
Weak
Year-over-year change in net income |
72.9%
Excellent
Excellent
Year-over-year change in net income |
— | — |
| FCF Growth YoY (%) |
55.3%
Excellent
↑
Excellent
Improving
Year-over-year change in free cash flow |
6.9%
Fair
Fair
Year-over-year change in free cash flow |
-4.2%
Weak
Weak
Year-over-year change in free cash flow |
— | — |
| Revenue CAGR 3Y (%) |
38.4%
Excellent
Excellent
Compound annual revenue growth over 3 years |
— | — | — | — |
| Metric | FY 2025 Dec 31, 2025 10-K ↗ | FY 2024 Dec 31, 2024 10-K ↗ | FY 2023 Dec 31, 2023 10-K ↗ | FY 2022 Jan 1, 2023 10-K ↗ | FY 2021 Jan 2, 2022 10-K ↗ |
|---|---|---|---|---|---|
| Operating Margin (%) (%) |
-382.0%
Weak
Weak
Operating income as a percentage of revenue
Optimal:
> 15%
vs Sector:
Below avg (-2647%)
|
— | — | — | — |
| Effective Tax Rate (%) (%) |
23.6%
Fair
↑
Fair
Improving
Actual taxes paid relative to pre-tax income
Optimal:
15-25%
|
6.3%
Excellent
↑
Excellent
Improving
Actual taxes paid relative to pre-tax income
Optimal:
15-25%
|
2.8%
Excellent
Excellent
Actual taxes paid relative to pre-tax income
Optimal:
15-25%
|
0.8%
Excellent
Excellent
Actual taxes paid relative to pre-tax income
Optimal:
15-25%
|
— |
| Profit Margin (%) (%) |
-277.5%
Weak
Weak
Net income as a percentage of revenue
Optimal:
> 15%
vs Sector:
Below avg (-2412%)
|
— | — | — | — |
| FCF Margin (%) (%) |
-203.8%
Weak
Weak
Free cash flow as a percentage of revenue
Optimal:
> 10%
|
-463.7%
Weak
Weak
Free cash flow as a percentage of revenue
Optimal:
> 10%
|
— | — | — |
| FCF / Net Income (x) |
0.73x
Caution
↑
Caution
Improving
Free cash flow relative to reported net income
Optimal:
> 1x
|
0.29x
Weak
↑
Weak
Improving
Free cash flow relative to reported net income
Optimal:
> 1x
|
0.42x
Weak
Weak
Free cash flow relative to reported net income
Optimal:
> 1x
|
0.11x
Weak
Weak
Free cash flow relative to reported net income
Optimal:
> 1x
|
— |
| Metric | FY 2025 Dec 31, 2025 10-K ↗ | FY 2024 Dec 31, 2024 10-K ↗ | FY 2023 Dec 31, 2023 10-K ↗ | FY 2022 Jan 1, 2023 10-K ↗ | FY 2021 Jan 2, 2022 10-K ↗ |
|---|---|---|---|---|---|
| Return on Invested Capital (%) |
-16.7%
Weak
Weak
Return earned on debt + equity capital invested
Optimal:
> 10%
|
-82.0%
Weak
Weak
Return earned on debt + equity capital invested
Optimal:
> 10%
|
— | — | — |
| Return on Capital (%) (%) |
-19.2%
Weak
↑
Weak
Improving
Operating profit relative to total assets
Optimal:
> 10%
|
-73.4%
Weak
Weak
Operating profit relative to total assets
Optimal:
> 10%
|
-38.7%
Weak
Weak
Operating profit relative to total assets
Optimal:
> 10%
|
— | — |
| Return on Common Equity (%) (%) |
-15.8%
Weak
Weak
Profit generated per dollar of shareholder equity
Optimal:
> 15%
vs Sector:
Below avg (-206%)
|
-81.0%
Weak
Weak
Profit generated per dollar of shareholder equity
Optimal:
> 15%
vs Sector:
Below avg (-640%)
|
— | — | — |
| Metric | FY 2025 Dec 31, 2025 10-K ↗ | FY 2024 Dec 31, 2024 10-K ↗ | FY 2023 Dec 31, 2023 10-K ↗ | FY 2022 Jan 1, 2023 10-K ↗ | FY 2021 Jan 2, 2022 10-K ↗ |
|---|---|---|---|---|---|
| Sales/Revenue/Turnover (USD) | $147.17M | $125.59M | $93.11M | $55.55M | — |
| Depreciation Expense (USD) | $18.01M | $19.72M | $20.36M | $16.43M | — |
| Net Income, GAAP (USD) | $-408.35M | $-2.03B | $-1.47B | $-5.40B | — |
| Operating Cash Flow (USD) | $-299.01M | $-577.16M | $-595.80M | $-561.31M | — |
Secondary lens
Benchmark Lens
Compare GRAL against peers after checking the statement evidence.
Open lens
Benchmark Lens
Compare GRAL against peers after checking the statement evidence.
Signals
Key bullish and bearish indicators for GRAL
No bullish signals detected
Operating Margin (%) is in the bottom quartile
Profit Margin (%) is in the bottom quartile
Percentile Rankings
How GRAL compares to all companies
Peer Comparison
GRAL vs similar peers
Compare GRAL with peers
Stack GRAL against similar companies across every metric on this page.
north_east Open comparisonbar_chart Data from SEC EDGAR XBRL filings
Synced 4 days ago 5 years · 15 quarters