GRAIL, Inc.

GRAL

GRALGRAIL, Inc. US flag

NASDAQ Global Market

61.13

USD

+1.23

- -

2.62BMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-37.03	-193.74	-33.12	-58.78	-13.83
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	-209.63	-102.69	-62.12	-42.52
EBITDA Margin (%)	- -	- -	-1,057.96	-685.48	-485.82	-256.72
Operating Margin (%)	- -	- -	-1,336.56	-855.93	-611.67	-362.95
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-9,795.48	-1,619.29	-1,721.69	-363.18
Profit Margin (%)	- -	- -	-9,719.35	-1,574.23	-1,613.92	-277.47
Net Income to Common Margin (%)	- -	- -	-9,719.35	-1,574.23	-1,613.92	-277.47
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	1	41	96	84	68	55
ST Debt	- -	5	13	15	13	12
LT Debt	1	37	83	70	55	43
Total Debt/EBITDA	- -	-0.17	-0.16	-0.13	-0.11	-0.15
Net Debt/EBITDA	0.35	0.58	0.41	0.15	0.35	0.66
Total Debt/EBIT	- -	-0.16	-0.13	-0.11	-0.09	-0.1
Net Debt/EBIT	0.33	0.56	0.33	0.12	0.28	0.47
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-154.42	-205.42	-127.8	-198.69	-328.61	-349.47
Long-Term Debt/Equity (%)	- -	- -	1.78	1.91	2.19	1.67
Long-Term Debt/Capital (%)	-0.08	-2.9	-1.33	-0.9	-0.56	-0.42
Long-Term Debt/Total Assets (%)	0.12	5.77	1.67	1.78	1.84	1.48
Total Debt/Equity (%)	-0.08	-3.4	2.07	2.31	2.72	2.13
Total Debt/Capital (%)	-0.08	-3.26	-1.54	-1.1	-0.7	-0.54
Total Debt/Total Assets (%)	0.12	6.49	1.94	2.16	2.28	1.88
Net Debt to Equity	9.48	11.81	-5.2	-2.67	-8.56	-9.69
Net Debt/Capital (%)	8.23	10.17	3.74	1.25	2.15	2.4
EBITDA	-273	-245	-588	-638	-610	-378
EBITDA-CapEx	-289	-249	-611	-651	-615	-379
Operating Income (Loss)	-287	-256	-742	-797	-768	-534

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	8.65	12.12	1.79	0.59	9.92	11.35
Current Ratio	8.75	12.41	2.19	0.95	10.66	11.97
Quick Ratio	8.67	12.13	1.94	0.74	10.19	11.58
CFO/Avg Current Liab	- -	-4.13	-6.24	-3.99	-4.8	-3.82
Common Equity/Total Assets	-154.42	-205.42	-127.8	-198.69	-328.61	-349.47
Long-Term Debt/Equity (%)	- -	- -	1.78	1.91	2.19	1.67
Long-Term Debt/Capital (%)	-0.08	-2.9	-1.33	-0.9	-0.56	-0.42
Long-Term Debt/Total Assets (%)	0.12	5.77	1.67	1.78	1.84	1.48
Total Debt/Equity (%)	-0.08	-3.4	2.07	2.31	2.72	2.13
Total Debt/Capital (%)	-0.08	-3.26	-1.54	-1.1	-0.7	-0.54
Total Debt/Total Assets (%)	0.12	6.49	1.94	2.16	2.28	1.88
CFO/Total Liabilities	-12.38	-13.3	-192.35	-222.62	-120.27	-86.88
CFO/CapEx	-13.09	-73.77	-24.56	-46.23	-110.82	-328.94
Altman's Z-Score	-2.54	-3.24	-21.85	-39.78	-15.06	-8.39

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	7.24	5.77	6.74	7.62
Days Sales Outstanding	- -	- -	50.42	63.29	54.13	47.87
Inventory Turnover	- -	- -	17.41	9.11	10.1	12.11
Days Inventory Outstanding	- -	- -	20.96	40.08	36.14	30.15
Accounts Payable Turnover	- -	- -	18.2	10.94	16.36	59.8
Accounts Payable Turnover Days	- -	- -	20.05	33.37	22.31	6.1
Cash Conversion Cycle	- -	- -	51.33	70	67.97	71.92
Inventory to Cash Days	- -	- -	29.46	23.2	17.99	17.73
Inventories	- -	- -	20	22	19	16
Raw Materials	- -	- -	20	22	19	16
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	- -	569	3,146
- Cash & Cash Equivalents	95	143	242	97	214	250
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	1	41	96	84	68	55
Enterprise Value	-641	-503	-146	-13	-126	2,296
Total Capital	-1,060	-1,264	-6,215	-7,692	-9,735	-10,157
Total Debt/Capital (%)	-0.08	-3.26	-1.54	-1.1	-0.7	-0.54
Total Debt / EV	- -	-0.08	-0.66	-6.55	-0.54	0.02
EV/Sales	- -	- -	- -	- -	- -	15.6
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	569	3,146
Diluted Enterprise Value	-94	-102	-146	-13	423	2,951
EV per Share	- -	- -	- -	- -	- -	62.47
TTM Sales	- -	- -	56	93	126	147
TTM EBITDA	-273	-245	-588	-638	-610	-378
TTM Operating Income	-287	-256	-742	-797	-768	-534
TTM Cash Flow to Firm	-209	-246	-561	-596	-577	-299
TTM Free Cash Flow to Firm	-193	-242	-538	-583	-572	-298

Multiples (USD)

API Chat

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	- -	-1	-10.55
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	-641	-503	-146	-13	-126	2,296
Low Price	- -	- -	- -	- -	12.33	16.56
EV/Sales	- -	- -	- -	- -	- -	15.6
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	-0.25	-4.35
Price/Earnings High	- -	- -	- -	- -	-0.39	-10.42
Price/Earnings Low	- -	- -	- -	- -	-0.19	-1.49
Price/Book Value	- -	- -	- -	- -	-0.06	-0.31
Price/Book Value Average	- -	- -	- -	- -	-0.05	-0.17
Price/Book Value High	- -	- -	- -	- -	-0.08	-0.42
Price/Book Value Low	- -	- -	- -	- -	-0.04	-0.06
Price/Tangible Book Value	- -	- -	- -	- -	1.17	4.33
Price/Tangible Book Value Average	- -	- -	- -	- -	1.03	2.44
Price/Tangible Book Value High	- -	- -	- -	- -	1.63	5.85
Price/Tangible Book Value Low	- -	- -	- -	- -	0.81	0.84
Price/Sales	- -	- -	- -	- -	4.53	21.37
Price/Sales Average	- -	- -	- -	- -	4	12.06
Price/Sales High	- -	- -	- -	- -	6.33	28.91
Price/Sales Low	- -	- -	- -	- -	3.13	4.14
Price/Cash Flow	- -	- -	- -	- -	-0.99	-10.52
Price/Cash Flow Average	- -	- -	- -	- -	-0.87	-5.94
Price/Cash Flow High	- -	- -	- -	- -	-1.38	-14.23
Price/Cash Flow Low	- -	- -	- -	- -	-0.68	-2.04
Price/Free Cash Flow Average	- -	- -	- -	- -	-0.88	-5.95
Price/Free Cash Flow High	- -	- -	- -	- -	-1.39	-14.27
Price/Free Cash Flow Low	- -	- -	- -	- -	-0.69	-2.04
EV/Sales Average	- -	- -	- -	- -	2.84	10.74
EV/Sales High	- -	- -	- -	- -	5.17	27.59
EV/Sales Low	- -	- -	- -	- -	1.97	2.81
EV/EBITDA Average	0.34	0.42	0.25	0.02	-0.58	-4.18
EV/EBITDA High	0.34	0.42	0.25	0.02	-1.06	-10.75
EV/EBITDA Low	0.34	0.42	0.25	0.02	-0.41	-1.1
EV/EBIT Average	0.33	0.4	0.2	0.02	-0.46	-2.96
EV/EBIT High	0.33	0.4	0.2	0.02	-0.84	-7.6
EV/EBIT Low	0.33	0.4	0.2	0.02	-0.32	-0.77
Last Price	- -	- -	- -	- -	17.85	85.59
High Price	- -	- -	- -	- -	24.92	115.76
Enterprise Value Average	-94	-102	-146	-13	356	1,580
Enterprise Value High	-94	-102	-146	-13	649	4,060
Enterprise Value Low	-94	-102	-146	-13	247	414

Profitability (USD)

API Chat

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-37.03	-193.74	-33.12	-58.78	-13.83
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	-209.63	-102.69	-62.12	-42.52
EBITDA Margin (%)	- -	- -	-1,057.96	-685.48	-485.82	-256.72
Operating Margin (%)	- -	- -	-1,336.56	-855.93	-611.67	-362.95
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	-9,795.48	-1,619.29	-1,721.69	-363.18
Profit Margin (%)	- -	- -	-9,719.35	-1,574.23	-1,613.92	-277.47
Net Income to Common Margin (%)	- -	- -	-9,719.35	-1,574.23	-1,613.92	-277.47
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	1	41	96	84	68	55
ST Debt	- -	5	13	15	13	12
LT Debt	1	37	83	70	55	43
Total Debt/EBITDA	- -	-0.17	-0.16	-0.13	-0.11	-0.15
Net Debt/EBITDA	0.35	0.58	0.41	0.15	0.35	0.66
Total Debt/EBIT	- -	-0.16	-0.13	-0.11	-0.09	-0.1
Net Debt/EBIT	0.33	0.56	0.33	0.12	0.28	0.47
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-154.42	-205.42	-127.8	-198.69	-328.61	-349.47
Long-Term Debt/Equity (%)	- -	- -	1.78	1.91	2.19	1.67
Long-Term Debt/Capital (%)	-0.08	-2.9	-1.33	-0.9	-0.56	-0.42
Long-Term Debt/Total Assets (%)	0.12	5.77	1.67	1.78	1.84	1.48
Total Debt/Equity (%)	-0.08	-3.4	2.07	2.31	2.72	2.13
Total Debt/Capital (%)	-0.08	-3.26	-1.54	-1.1	-0.7	-0.54
Total Debt/Total Assets (%)	0.12	6.49	1.94	2.16	2.28	1.88
Net Debt to Equity	9.48	11.81	-5.2	-2.67	-8.56	-9.69
Net Debt/Capital (%)	8.23	10.17	3.74	1.25	2.15	2.4
EBITDA	-273	-245	-588	-638	-610	-378
EBITDA-CapEx	-289	-249	-611	-651	-615	-379
Operating Income (Loss)	-287	-256	-742	-797	-768	-534

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	8.65	12.12	1.79	0.59	9.92	11.35
Current Ratio	8.75	12.41	2.19	0.95	10.66	11.97
Quick Ratio	8.67	12.13	1.94	0.74	10.19	11.58
CFO/Avg Current Liab	- -	-4.13	-6.24	-3.99	-4.8	-3.82
Common Equity/Total Assets	-154.42	-205.42	-127.8	-198.69	-328.61	-349.47
Long-Term Debt/Equity (%)	- -	- -	1.78	1.91	2.19	1.67
Long-Term Debt/Capital (%)	-0.08	-2.9	-1.33	-0.9	-0.56	-0.42
Long-Term Debt/Total Assets (%)	0.12	5.77	1.67	1.78	1.84	1.48
Total Debt/Equity (%)	-0.08	-3.4	2.07	2.31	2.72	2.13
Total Debt/Capital (%)	-0.08	-3.26	-1.54	-1.1	-0.7	-0.54
Total Debt/Total Assets (%)	0.12	6.49	1.94	2.16	2.28	1.88
CFO/Total Liabilities	-12.38	-13.3	-192.35	-222.62	-120.27	-86.88
CFO/CapEx	-13.09	-73.77	-24.56	-46.23	-110.82	-328.94
Altman's Z-Score	-2.54	-3.24	-21.85	-39.78	-15.06	-8.39

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	7.24	5.77	6.74	7.62
Days Sales Outstanding	- -	- -	50.42	63.29	54.13	47.87
Inventory Turnover	- -	- -	17.41	9.11	10.1	12.11
Days Inventory Outstanding	- -	- -	20.96	40.08	36.14	30.15
Accounts Payable Turnover	- -	- -	18.2	10.94	16.36	59.8
Accounts Payable Turnover Days	- -	- -	20.05	33.37	22.31	6.1
Cash Conversion Cycle	- -	- -	51.33	70	67.97	71.92
Inventory to Cash Days	- -	- -	29.46	23.2	17.99	17.73
Inventories	- -	- -	20	22	19	16
Raw Materials	- -	- -	20	22	19	16
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	- -	569	3,146
- Cash & Cash Equivalents	95	143	242	97	214	250
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	1	41	96	84	68	55
Enterprise Value	-641	-503	-146	-13	-126	2,296
Total Capital	-1,060	-1,264	-6,215	-7,692	-9,735	-10,157
Total Debt/Capital (%)	-0.08	-3.26	-1.54	-1.1	-0.7	-0.54
Total Debt / EV	- -	-0.08	-0.66	-6.55	-0.54	0.02
EV/Sales	- -	- -	- -	- -	- -	15.6
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	569	3,146
Diluted Enterprise Value	-94	-102	-146	-13	423	2,951
EV per Share	- -	- -	- -	- -	- -	62.47
TTM Sales	- -	- -	56	93	126	147
TTM EBITDA	-273	-245	-588	-638	-610	-378
TTM Operating Income	-287	-256	-742	-797	-768	-534
TTM Cash Flow to Firm	-209	-246	-561	-596	-577	-299
TTM Free Cash Flow to Firm	-193	-242	-538	-583	-572	-298

Multiples (USD)

API Chat

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	- -	-1	-10.55
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	-641	-503	-146	-13	-126	2,296
Low Price	- -	- -	- -	- -	12.33	16.56
EV/Sales	- -	- -	- -	- -	- -	15.6
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	-0.25	-4.35
Price/Earnings High	- -	- -	- -	- -	-0.39	-10.42
Price/Earnings Low	- -	- -	- -	- -	-0.19	-1.49
Price/Book Value	- -	- -	- -	- -	-0.06	-0.31
Price/Book Value Average	- -	- -	- -	- -	-0.05	-0.17
Price/Book Value High	- -	- -	- -	- -	-0.08	-0.42
Price/Book Value Low	- -	- -	- -	- -	-0.04	-0.06
Price/Tangible Book Value	- -	- -	- -	- -	1.17	4.33
Price/Tangible Book Value Average	- -	- -	- -	- -	1.03	2.44
Price/Tangible Book Value High	- -	- -	- -	- -	1.63	5.85
Price/Tangible Book Value Low	- -	- -	- -	- -	0.81	0.84
Price/Sales	- -	- -	- -	- -	4.53	21.37
Price/Sales Average	- -	- -	- -	- -	4	12.06
Price/Sales High	- -	- -	- -	- -	6.33	28.91
Price/Sales Low	- -	- -	- -	- -	3.13	4.14
Price/Cash Flow	- -	- -	- -	- -	-0.99	-10.52
Price/Cash Flow Average	- -	- -	- -	- -	-0.87	-5.94
Price/Cash Flow High	- -	- -	- -	- -	-1.38	-14.23
Price/Cash Flow Low	- -	- -	- -	- -	-0.68	-2.04
Price/Free Cash Flow Average	- -	- -	- -	- -	-0.88	-5.95
Price/Free Cash Flow High	- -	- -	- -	- -	-1.39	-14.27
Price/Free Cash Flow Low	- -	- -	- -	- -	-0.69	-2.04
EV/Sales Average	- -	- -	- -	- -	2.84	10.74
EV/Sales High	- -	- -	- -	- -	5.17	27.59
EV/Sales Low	- -	- -	- -	- -	1.97	2.81
EV/EBITDA Average	0.34	0.42	0.25	0.02	-0.58	-4.18
EV/EBITDA High	0.34	0.42	0.25	0.02	-1.06	-10.75
EV/EBITDA Low	0.34	0.42	0.25	0.02	-0.41	-1.1
EV/EBIT Average	0.33	0.4	0.2	0.02	-0.46	-2.96
EV/EBIT High	0.33	0.4	0.2	0.02	-0.84	-7.6
EV/EBIT Low	0.33	0.4	0.2	0.02	-0.32	-0.77
Last Price	- -	- -	- -	- -	17.85	85.59
High Price	- -	- -	- -	- -	24.92	115.76
Enterprise Value Average	-94	-102	-146	-13	356	1,580
Enterprise Value High	-94	-102	-146	-13	649	4,060
Enterprise Value Low	-94	-102	-146	-13	247	414

	2018 Y	2019 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	31	31	31	31	34	40
Diluted Weighted Avg Shares	31	31	31	31	32	37
Basic Weighted Avg Shares	31	31	31	31	32	37
Revenue per Share	- -	- -	1.79	3	3.94	4
EBITDA per Share	-8.81	-7.9	-18.93	-20.56	-19.13	-10.28
Operating Income per Share	-9.26	-8.23	-23.91	-25.67	-24.08	-14.53
Basic EPS, GAAP	-8.88	-7.89	-173.89	-47.21	-63.54	-11.11
Basic EPS from Cont Ops	-8.88	-7.89	-173.89	-47.21	-63.54	-11.11
Diluted EPS, GAAP	-8.88	-7.89	-173.89	-47.21	-63.54	-11.11
Diluted EPS from Cont Ops	-8.88	-7.89	-173.89	-47.21	-63.54	-11.11
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-6.74	-7.92	-18.08	-19.19	-18.09	-8.14
Free Cash Flow per Basic Share	-7.25	-8.02	-18.81	-19.6	-18.26	-8.16
Cash & Equivalents per Share	20.66	17.53	7.78	3.13	23.93	24.61
Book Value per Share	-34.16	-42.05	-203.25	-250.45	-307.3	-277.84
Tangible Book Value per Share	-32.3	-39.05	6.87	2.26	15.25	19.79

GRAIL, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)