GRAIL, LLC (GRAL)
USD 18.09
(-23.41%)
USD 18.09
(-23.41%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 93.1 Million | 55.55 Million | 14.61 Million | - | - | - |
| Cost of Revenue | 188.71 Million | 171.99 Million | 114.61 Million | - | 10.3 Million | 14.08 Million |
| Gross Profit | -95.61 Million | -116.44 Million | -100 Million | - | -10.3 Million | -14.08 Million |
| Operating Expenses | 701.3 Million | 626.01 Million | 1.16 Billion | 318.26 Million | 243.15 Million | 267.71 Million |
| Selling, General and Administrative Expenses | 362.56 Million | 296.43 Million | 705.12 Million | 123.5 Million | 88.57 Million | 64.33 Million |
| Research and Development Expenses | 338.74 Million | 329.57 Million | 460.21 Million | 192.9 Million | 154.58 Million | 203.38 Million |
| Other Expenses | 718.46 Million | -238 Thousand | - | - | -1.81 Million | - |
| Cost and Expenses | 1.6 Billion | 798 Million | 1.27 Billion | 318.26 Million | 253.46 Million | 281.79 Million |
| Operating Income | -1.51 Billion | -742.45 Million | -1.26 Billion | -316.29 Million | -253.46 Million | -281.79 Million |
| Interest Expense | - | - | - | - | - | - |
| Income Tax Expense | -41.95 Million | -42.29 Million | -17.47 Million | 33 Thousand | -195 Thousand | 485 Thousand |
| Earnings before Tax | -1.5 Billion | -5.44 Billion | -1.26 Billion | -312.12 Million | -245.05 Million | -275.23 Million |
| Net Income | -1.46 Billion | -5.39 Billion | -1.24 Billion | -312.15 Million | -244.85 Million | -275.71 Million |
| Earnings Per Share Basic | -41.34 | -173.87 | -40.18 | -2.52 | -1.99 | -2.42 |
| Earnings Per Share Diluted | -41.34 | -173.87 | -40.18 | -2.52 | -1.99 | -2.42 |
| Weighted Average Shares Outstanding | 31.05 Million | 31.05 Million | 31.05 Million | 123.66 Million | 123.18 Million | 114.13 Million |
| Weighted Average Shares Outstanding (Diluted) | 31.05 Million | 31.05 Million | 31.05 Million | 123.66 Million | 123.18 Million | 114.13 Million |
| Gross Margin | -1.03 | -2.10 | -6.84 | - | - | - |
| EBIT Margin | -6.67 | -10.58 | -82.60 | - | - | - |
| Profit Margin | -15.74 | -97.19 | -85.39 | - | - | - |
| EBITDA | -620.89 Million | -575.56 Million | -1.2 Billion | -308.73 Million | -243.13 Million | -269.41 Million |
| Earnings Before Tax Margin | -16.28 | -13.37 | -86.60 | - | - | - |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q2 | 2023 Q1 | 2022 FY |
|---|---|---|---|---|---|---|
| Revenue | 31.97 Million | 26.72 Million | 93.1 Million | 22.41 Million | 19.64 Million | 55.55 Million |
| Cost of Revenue | 49.88 Million | 48.63 Million | 188.71 Million | 46.69 Million | 45.25 Million | 171.99 Million |
| Gross Profit | -17.91 Million | -21.9 Million | -95.61 Million | -24.27 Million | -25.61 Million | -116.44 Million |
| Operating Expenses | 202.44 Million | 205.51 Million | 701.3 Million | 180.08 Million | 178.41 Million | 626.01 Million |
| Selling, General and Administrative Expenses | 108.24 Million | 103.88 Million | - | 91.37 Million | 92.54 Million | - |
| Research and Development Expenses | 94.19 Million | 101.62 Million | - | 88.71 Million | 85.87 Million | - |
| Other Expenses | 5000.00 | 42 Thousand | -208 Thousand | -320 Thousand | 95 Thousand | -238 Thousand |
| Cost and Expenses | 252.32 Million | 254.14 Million | 890.02 Million | 226.78 Million | 223.67 Million | 798 Million |
| Operating Income | -220.35 Million | -227.42 Million | -796.91 Million | -204.36 Million | -204.03 Million | -742.45 Million |
| Interest Expense | - | - | - | - | - | - |
| Income Tax Expense | -53.14 Million | -5.56 Million | -41.95 Million | -9.79 Million | -8.04 Million | -42.29 Million |
| Earnings before Tax | -1.63 Billion | -224.47 Million | -1.5 Billion | -202.84 Million | -201.7 Million | -5.44 Billion |
| Net Income | -1.58 Billion | -218.91 Million | -1.46 Billion | -193.04 Million | -193.66 Million | -5.39 Billion |
| Earnings Per Share Basic | -51.06 | -7.05 | - | -6.22 | -6.24 | - |
| Earnings Per Share Diluted | -51.06 | -7.05 | - | -6.22 | -6.24 | - |
| Weighted Average Shares Outstanding | 31.04 Million | 31.05 Million | 31.05 Million | 31.04 Million | 31.05 Million | 31.05 Million |
| Weighted Average Shares Outstanding (Diluted) | 31.04 Million | 31.05 Million | 31.05 Million | 31.04 Million | 31.05 Million | 31.05 Million |
| Gross Margin | -0.56 | -0.82 | -1.03 | -1.08 | -1.30 | -2.10 |
| EBIT Margin | -5.66 | -7.01 | - | -7.37 | -8.36 | - |
| Profit Margin | -49.59 | -8.19 | -15.74 | -8.61 | -9.86 | -97.19 |
| EBITDA | -180.96 Million | -187.42 Million | - | -165.23 Million | -164.19 Million | - |
| Earnings Before Tax Margin | -6.89 | -8.51 | -8.56 | -9.12 | -10.39 | -13.37 |
KEFI
002557
CF
MYD
NRC
GSSRF