GRAIL Reports Second Quarter 2025 Financial Results
12 augusti, 22:02
12 augusti, 22:02
GRAIL Reports Second Quarter 2025 Financial Results
PR Newswire
MENLO PARK, Calif., Aug. 12, 2025
Q2 U.S. Galleri Revenue Grew 21% Year-Over-Year to $34.2 Million
Q2 Galleri Tests Sold Grew 29% Year-Over-Year to More Than 45,000
Detailed Results From First 25,000 Enrolled in PATHFINDER 2 to be Submitted for Presentation at ESMO 2025 in October
MENLO PARK, Calif. , Aug. 12, 2025 /PRNewswire/ -- GRAIL, Inc. (Nasdaq: GRAL), a healthcare company whose mission is to detect cancer early when it can be cured, today reported business and financial results for the second quarter 2025.
Total revenue in the second quarter grew 11% year-over-year to $35.5 million , and Galleri revenue grew 22% year-over-year to $34.4 million . U.S. Galleri revenue was $34.2 million , representing 21% growth year-over-year. Net loss for the quarter was $114.0 million , which includes impairment of Illumina acquisition-related intangible assets of $28.0 million . Gross loss was $17.8 million . Non-GAAP adjusted gross profit was $16.1 million and non-GAAP adjusted EBITDA was $(78.3) million . 1
"We are pleased with Galleri's growing uptake in the U.S., with more than 45,000 Galleri tests sold in the second quarter, as we continue to drive provider and patient awareness of the MCED opportunity and Galleri's ability to detect cancer earlier, when it is more amenable to treatment," said Bob Ragusa , Chief Executive Officer at GRAIL. "Our registrational trials in large, intended use populations in the U.S. and U.K. are beginning to read out, and following very promising top-line performance and safety results from the PATHFINDER 2 study in the U.S., we plan to submit detailed results for presentation at the European Society for Medical Oncology Congress 2025 in October."
For the three months ended June 30, 2025, as compared to the three months ended June 30, 2024, GRAIL reported:
Recent business highlights include:
__________________________ |
1 See "Non-GAAP Disclosure" and the associated reconciliations for important information about our use of non-GAAP measures. |
Conference Call and Webcast
A webcast and conference call will be held today, August 12, 2025, at 1:30 p.m. PT / 4:30 p.m. ET . Individuals interested in listening to the conference call may access it on the investor relations section of GRAIL's website at investors.grail.com .
A replay of the webcast will be available on GRAIL's website for 30 days.
About GRAIL
GRAIL, Inc. is a healthcare company whose mission is to detect cancer early, when it can be cured. GRAIL is focused on alleviating the global burden of cancer by using the power of next-generation sequencing, population-scale clinical studies, and state-of-the-art machine learning, software, and automation to detect and identify multiple deadly cancer types in earlier stages. GRAIL's targeted methylation-based platform can support the continuum of care for screening and precision oncology, including multi-cancer early detection in symptomatic patients, risk stratification, minimal residual disease detection, biomarker subtyping, treatment and recurrence monitoring. GRAIL is headquartered in Menlo Park, CA with locations in Washington, D.C. , North Carolina , and the United Kingdom . GRAIL's common stock is listed under the ticker symbol "GRAL" on the NASDAQ Stock Exchange.
For more information, visit grail.com .
About Galleri®
The Galleri multi-cancer early detection test is a proactive tool to screen for cancer. With a simple blood draw, the Galleri test can identify DNA shed by cancer cells, which can act as a unique "fingerprint" of cancer, to help screen for some of the deadliest cancers that don't have recommended screening today, such as pancreatic, esophageal, ovarian, liver, and others. The Galleri test can be used to screen for cancer before a person becomes symptomatic, when cancer may be more easily treated and potentially curable. The Galleri test can indicate the origin of the cancer, giving healthcare providers a roadmap of where to explore further. The Galleri test requires a prescription from a licensed healthcare provider and should be used in addition to recommended cancer screenings such as mammography, colonoscopy, prostate-specific antigen (PSA) test, or cervical cancer screening. The Galleri test is recommended for adults with an elevated risk for cancer, such as those aged 50 or older.
For more information, visit galleri.com .
Laboratory/Test Information
GRAIL's clinical laboratory is certified under the Clinical Laboratory Improvement Amendments of 1988 (CLIA) and accredited by the College of American Pathologists. The Galleri test was developed, and its performance characteristics were determined by GRAIL. The Galleri test has not been cleared or approved by the U.S. Food and Drug Administration. GRAIL's clinical laboratory is regulated under CLIA to perform high-complexity testing. The Galleri test is intended for clinical purposes.
Non-GAAP Disclosure
In addition to our financial results provided throughout this press release that are determined in accordance with U.S. generally accepted accounting principles ("GAAP"), this press release also includes financial measures that are not calculated in accordance with GAAP. Our non-GAAP financial disclosure includes Adjusted Gross Profit (Loss) and Adjusted EBITDA. We encourage investors to carefully consider our results under GAAP in conjunction with our supplemental non-GAAP information and the reconciliation between these presentations.
Full reconciliation of these non-GAAP measures to the most comparable GAAP measures is set forth in tabular form below.
Forward-Looking Statements
This press release contains forward-looking statements. In some cases, you can identify these statements by forward-looking words such as "aim," "anticipate," "believe," "continue," "could," "estimate," "expect," "intend," "may," "might," "plan," "potential," "predict," "should," "would," or "will," the negative of these terms, and other comparable terminology. These forward-looking statements, which are subject to risks, uncertainties, and assumptions about us, may include expectations and projections of our future financial performance, future tests or products, patient awareness of our products, technology, clinical studies, safety results, regulatory compliance, potential market opportunity, anticipated growth strategies, restructuring costs, sufficiency of cash on hand to finance our business, cost savings, budgets and strategies, impact of the restructuring on our operations and growth and anticipated trends in our business.
These statements are only predictions based on our current expectations and projections about future events and trends. There are important factors that could cause our actual results, level of activity, performance, or achievements to differ materially and adversely from those expressed or implied by the forward-looking statements, including those factors and numerous associated risks discussed under the sections entitled "Risk Factors" in our Annual Report on Form 10-K for the period ended December 31, 2024 and in our Quarterly Report on Form 10-Q for the period ended June 30, 2025 (the "Form 10-Q"). Moreover, we operate in a dynamic and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results, level of activity, performance, or achievements to differ materially and adversely from those contained in any forward-looking statements we may make.
Forward-looking statements relate to the future and, accordingly, are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict and many of which are outside of our control. Although we believe the expectations and projections expressed or implied by the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance, or achievements. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Except to the extent required by law, we undertake no obligation to update any of these forward-looking statements after the date of this press release to conform our prior statements to actual results or revised expectations or to reflect new information or the occurrence of unanticipated events.
GRAIL, Inc Condensed Consolidated Balance Sheets (unaudited) (amounts in thousands, except for share and per share data) | |||
June 30, | December 31, | ||
Assets | |||
Current assets: | |||
Cash and cash equivalents | $ 127,427 | $ 214,234 | |
Short-term marketable securities | 475,327 | 549,236 | |
Accounts receivables, net | 16,313 | 20,312 | |
Supplies | 19,739 | 18,632 | |
Prepaid expenses and other current assets | 13,038 | 17,447 | |
Total current assets | 651,844 | 819,861 | |
Property and equipment, net | 60,210 | 69,061 | |
Operating lease right-of-use assets | 60,033 | 66,373 | |
Restricted cash | 3,349 | 3,349 | |
Intangible assets, net | 1,919,723 | 2,016,890 | |
Other non-current assets | 7,392 | 7,773 | |
Total assets | $ 2,702,551 | $ 2,983,307 | |
Liabilities and stockholders'/member's equity | |||
Current liabilities: | |||
Accounts payable | $ 6,283 | $ 4,844 | |
Accrued liabilities | 48,870 | 57,241 | |
Operating lease liabilities, current portion | 13,689 | 13,260 | |
Other current liabilities | 1,797 | 1,580 | |
Total current liabilities | 70,639 | 76,925 | |
Operating lease liabilities, net of current portion | 48,475 | 54,881 | |
Deferred tax liability, net | 266,174 | 345,860 | |
Other non-current liabilities | 2,620 | 2,236 | |
Total liabilities | 387,908 | 479,902 | |
Preferred stock, par value of $0.001 per share; 50,000,000 shares authorized, no shares | — | — | |
Common stock $0.001 par value per share, 1,500,000,000 shares authorized, 36,047,799 | 36 | 34 | |
Additional paid-in capital | 12,335,832 | 12,305,250 | |
Accumulated other comprehensive income | 2,303 | 1,451 | |
Accumulated deficit | (10,023,528) | (9,803,330) | |
Total stockholders'/member's equity | 2,314,643 | 2,503,405 | |
Total liabilities and stockholders'/member's equity | 2,702,551 | 2,983,307 |
GRAIL, Inc Condensed Consolidated Statements of Operations (unaudited) (amounts in thousands, except share and per share data) | |||||||
Three Months Ended | Six Months Ended | ||||||
June 30, | June 30, | June 30, | June 30, | ||||
Revenue: | |||||||
Screening revenue | $ 34,379 | $ 28,163 | $ 63,512 | $ 51,702 | |||
Development services revenue | 1,165 | 3,807 | 3,869 | 6,989 | |||
Total revenue | 35,544 | 31,970 | 67,381 | 58,691 | |||
Costs and operating expenses: | |||||||
Cost of screening revenue (exclusive of amortization of intangible assets) | 19,346 | 15,789 | 36,469 | 29,511 | |||
Cost of development services revenue | 501 | 621 | 1,672 | 2,057 | |||
Cost of revenue — amortization of intangible assets | 33,472 | 33,472 | 66,944 | 66,944 | |||
Research and development | 46,626 | 94,196 | 100,251 | 195,821 | |||
Sales and marketing | 28,539 | 40,989 | 63,518 | 87,808 | |||
General and administrative | 37,914 | 67,258 | 82,988 | 124,327 | |||
Goodwill and intangible assets impairment | 28,000 | 1,420,936 | 28,000 | 1,420,936 | |||
Total costs and operating expenses | 194,398 | 1,673,261 | 379,842 | 1,927,404 | |||
Loss from operations | (158,854) | (1,641,291) | (312,461) | (1,868,713) | |||
Other income (expense): | |||||||
Interest income | 6,809 | 2,805 | 14,588 | 5,706 | |||
Other income (expense), net | (811) | 5 | (1,395) | 47 | |||
Total other income, net | 5,998 | 2,810 | 13,193 | 5,753 | |||
Loss before income taxes | (152,856) | (1,638,481) | (299,268) | (1,862,960) | |||
Benefit from income taxes | 38,871 | 53,144 | 79,070 | 58,709 | |||
Net loss | $ (113,985) | $ (1,585,337) | $ (220,198) | $ (1,804,251) | |||
Net loss per share — Basic and Diluted | $ (3.18) | $ (51.06) | $ (6.28) | $ (58.11) | |||
Weighted-average shares of common stock used in computing net loss per share: | 35,793,154 | 31,049,148 | 35,054,896 | 31,049,148 |
GRAIL, Inc Reconciliation of GAAP to Non-GAAP Financial Measures (unaudited) (amounts in thousands) | |||||||
Three Months Ended | Six Months Ended | ||||||
June 30, | June 30, | June 30, | June 30, | ||||
Gross loss (1) | $ (17,775) | $ (17,912) | $ (37,704) | $ (39,821) | |||
Amortization of intangible assets | 33,472 | 33,472 | 66,944 | 66,944 | |||
Stock-based compensation | 417 | 463 | 1,179 | 944 | |||
Adjusted Gross Profit | $ 16,114 | $ 16,023 | $ 30,419 | $ 28,067 |
___________ | |
(1) | Gross loss is calculated as total revenue less cost of screening revenue (exclusive of amortization of intangible assets), cost of development services revenue and cost of revenue—amortization of intangible assets. |
GRAIL, Inc Reconciliation of GAAP to Non-GAAP Financial Measures (unaudited) (amounts in thousands) | |||||||
Three Months Ended | Six Months Ended | ||||||
June 30, | June 30, | June 30, | June 30, | ||||
Net loss | $ (113,985) | $ (1,585,337) | $ (220,198) | $ (1,804,251) | |||
Adjusted to exclude the following: | |||||||
Interest income | (6,809) | (2,805) | (14,588) | (5,706) | |||
Benefit from income tax expense | (38,871) | (53,144) | (79,070) | (58,709) | |||
Amortization of intangible assets (1) | 34,583 | 34,583 | 69,167 | 69,167 | |||
Depreciation | 4,592 | 4,805 | 9,287 | 10,218 | |||
Goodwill and intangible impairment (2) | 28,000 | 1,420,936 | 28,000 | 1,420,936 | |||
Illumina/GRAIL merger & divestiture legal and professional services costs (3) | — | 15,624 | — | 21,932 | |||
Stock-based compensation (4) | 14,168 | 25,947 | 30,379 | 55,053 | |||
Restructuring (5) | — | — | (34) | — | |||
Adjusted EBITDA | $ (78,322) | $ (139,391) | $ (177,057) | $ (291,360) |
___________ | |
(1) | Represents amortization of intangible assets, including developed technology and trade names. |
(2) | Reflects impairment of the goodwill and intangible assets recognized as a result of the Acquisition. |
(3) | Represents legal and professional services costs associated with the Acquisition and corresponding antitrust litigation, including compliance with the hold separate arrangements imposed by the European Commission, and legal and professional services costs associated with the divestiture. |
(4) | Represents all stock-based compensation recognized on our standalone financial statements for the periods presented. |
(5) | Represents employee severance, benefits, payroll taxes, and other costs associated with the Restructuring Plan. |
SOURCE GRAIL, Inc.
12 augusti, 22:02
GRAIL Reports Second Quarter 2025 Financial Results
PR Newswire
MENLO PARK, Calif., Aug. 12, 2025
Q2 U.S. Galleri Revenue Grew 21% Year-Over-Year to $34.2 Million
Q2 Galleri Tests Sold Grew 29% Year-Over-Year to More Than 45,000
Detailed Results From First 25,000 Enrolled in PATHFINDER 2 to be Submitted for Presentation at ESMO 2025 in October
MENLO PARK, Calif. , Aug. 12, 2025 /PRNewswire/ -- GRAIL, Inc. (Nasdaq: GRAL), a healthcare company whose mission is to detect cancer early when it can be cured, today reported business and financial results for the second quarter 2025.
Total revenue in the second quarter grew 11% year-over-year to $35.5 million , and Galleri revenue grew 22% year-over-year to $34.4 million . U.S. Galleri revenue was $34.2 million , representing 21% growth year-over-year. Net loss for the quarter was $114.0 million , which includes impairment of Illumina acquisition-related intangible assets of $28.0 million . Gross loss was $17.8 million . Non-GAAP adjusted gross profit was $16.1 million and non-GAAP adjusted EBITDA was $(78.3) million . 1
"We are pleased with Galleri's growing uptake in the U.S., with more than 45,000 Galleri tests sold in the second quarter, as we continue to drive provider and patient awareness of the MCED opportunity and Galleri's ability to detect cancer earlier, when it is more amenable to treatment," said Bob Ragusa , Chief Executive Officer at GRAIL. "Our registrational trials in large, intended use populations in the U.S. and U.K. are beginning to read out, and following very promising top-line performance and safety results from the PATHFINDER 2 study in the U.S., we plan to submit detailed results for presentation at the European Society for Medical Oncology Congress 2025 in October."
For the three months ended June 30, 2025, as compared to the three months ended June 30, 2024, GRAIL reported:
Recent business highlights include:
__________________________ |
1 See "Non-GAAP Disclosure" and the associated reconciliations for important information about our use of non-GAAP measures. |
Conference Call and Webcast
A webcast and conference call will be held today, August 12, 2025, at 1:30 p.m. PT / 4:30 p.m. ET . Individuals interested in listening to the conference call may access it on the investor relations section of GRAIL's website at investors.grail.com .
A replay of the webcast will be available on GRAIL's website for 30 days.
About GRAIL
GRAIL, Inc. is a healthcare company whose mission is to detect cancer early, when it can be cured. GRAIL is focused on alleviating the global burden of cancer by using the power of next-generation sequencing, population-scale clinical studies, and state-of-the-art machine learning, software, and automation to detect and identify multiple deadly cancer types in earlier stages. GRAIL's targeted methylation-based platform can support the continuum of care for screening and precision oncology, including multi-cancer early detection in symptomatic patients, risk stratification, minimal residual disease detection, biomarker subtyping, treatment and recurrence monitoring. GRAIL is headquartered in Menlo Park, CA with locations in Washington, D.C. , North Carolina , and the United Kingdom . GRAIL's common stock is listed under the ticker symbol "GRAL" on the NASDAQ Stock Exchange.
For more information, visit grail.com .
About Galleri®
The Galleri multi-cancer early detection test is a proactive tool to screen for cancer. With a simple blood draw, the Galleri test can identify DNA shed by cancer cells, which can act as a unique "fingerprint" of cancer, to help screen for some of the deadliest cancers that don't have recommended screening today, such as pancreatic, esophageal, ovarian, liver, and others. The Galleri test can be used to screen for cancer before a person becomes symptomatic, when cancer may be more easily treated and potentially curable. The Galleri test can indicate the origin of the cancer, giving healthcare providers a roadmap of where to explore further. The Galleri test requires a prescription from a licensed healthcare provider and should be used in addition to recommended cancer screenings such as mammography, colonoscopy, prostate-specific antigen (PSA) test, or cervical cancer screening. The Galleri test is recommended for adults with an elevated risk for cancer, such as those aged 50 or older.
For more information, visit galleri.com .
Laboratory/Test Information
GRAIL's clinical laboratory is certified under the Clinical Laboratory Improvement Amendments of 1988 (CLIA) and accredited by the College of American Pathologists. The Galleri test was developed, and its performance characteristics were determined by GRAIL. The Galleri test has not been cleared or approved by the U.S. Food and Drug Administration. GRAIL's clinical laboratory is regulated under CLIA to perform high-complexity testing. The Galleri test is intended for clinical purposes.
Non-GAAP Disclosure
In addition to our financial results provided throughout this press release that are determined in accordance with U.S. generally accepted accounting principles ("GAAP"), this press release also includes financial measures that are not calculated in accordance with GAAP. Our non-GAAP financial disclosure includes Adjusted Gross Profit (Loss) and Adjusted EBITDA. We encourage investors to carefully consider our results under GAAP in conjunction with our supplemental non-GAAP information and the reconciliation between these presentations.
Full reconciliation of these non-GAAP measures to the most comparable GAAP measures is set forth in tabular form below.
Forward-Looking Statements
This press release contains forward-looking statements. In some cases, you can identify these statements by forward-looking words such as "aim," "anticipate," "believe," "continue," "could," "estimate," "expect," "intend," "may," "might," "plan," "potential," "predict," "should," "would," or "will," the negative of these terms, and other comparable terminology. These forward-looking statements, which are subject to risks, uncertainties, and assumptions about us, may include expectations and projections of our future financial performance, future tests or products, patient awareness of our products, technology, clinical studies, safety results, regulatory compliance, potential market opportunity, anticipated growth strategies, restructuring costs, sufficiency of cash on hand to finance our business, cost savings, budgets and strategies, impact of the restructuring on our operations and growth and anticipated trends in our business.
These statements are only predictions based on our current expectations and projections about future events and trends. There are important factors that could cause our actual results, level of activity, performance, or achievements to differ materially and adversely from those expressed or implied by the forward-looking statements, including those factors and numerous associated risks discussed under the sections entitled "Risk Factors" in our Annual Report on Form 10-K for the period ended December 31, 2024 and in our Quarterly Report on Form 10-Q for the period ended June 30, 2025 (the "Form 10-Q"). Moreover, we operate in a dynamic and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results, level of activity, performance, or achievements to differ materially and adversely from those contained in any forward-looking statements we may make.
Forward-looking statements relate to the future and, accordingly, are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict and many of which are outside of our control. Although we believe the expectations and projections expressed or implied by the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance, or achievements. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Except to the extent required by law, we undertake no obligation to update any of these forward-looking statements after the date of this press release to conform our prior statements to actual results or revised expectations or to reflect new information or the occurrence of unanticipated events.
GRAIL, Inc Condensed Consolidated Balance Sheets (unaudited) (amounts in thousands, except for share and per share data) | |||
June 30, | December 31, | ||
Assets | |||
Current assets: | |||
Cash and cash equivalents | $ 127,427 | $ 214,234 | |
Short-term marketable securities | 475,327 | 549,236 | |
Accounts receivables, net | 16,313 | 20,312 | |
Supplies | 19,739 | 18,632 | |
Prepaid expenses and other current assets | 13,038 | 17,447 | |
Total current assets | 651,844 | 819,861 | |
Property and equipment, net | 60,210 | 69,061 | |
Operating lease right-of-use assets | 60,033 | 66,373 | |
Restricted cash | 3,349 | 3,349 | |
Intangible assets, net | 1,919,723 | 2,016,890 | |
Other non-current assets | 7,392 | 7,773 | |
Total assets | $ 2,702,551 | $ 2,983,307 | |
Liabilities and stockholders'/member's equity | |||
Current liabilities: | |||
Accounts payable | $ 6,283 | $ 4,844 | |
Accrued liabilities | 48,870 | 57,241 | |
Operating lease liabilities, current portion | 13,689 | 13,260 | |
Other current liabilities | 1,797 | 1,580 | |
Total current liabilities | 70,639 | 76,925 | |
Operating lease liabilities, net of current portion | 48,475 | 54,881 | |
Deferred tax liability, net | 266,174 | 345,860 | |
Other non-current liabilities | 2,620 | 2,236 | |
Total liabilities | 387,908 | 479,902 | |
Preferred stock, par value of $0.001 per share; 50,000,000 shares authorized, no shares | — | — | |
Common stock $0.001 par value per share, 1,500,000,000 shares authorized, 36,047,799 | 36 | 34 | |
Additional paid-in capital | 12,335,832 | 12,305,250 | |
Accumulated other comprehensive income | 2,303 | 1,451 | |
Accumulated deficit | (10,023,528) | (9,803,330) | |
Total stockholders'/member's equity | 2,314,643 | 2,503,405 | |
Total liabilities and stockholders'/member's equity | 2,702,551 | 2,983,307 |
GRAIL, Inc Condensed Consolidated Statements of Operations (unaudited) (amounts in thousands, except share and per share data) | |||||||
Three Months Ended | Six Months Ended | ||||||
June 30, | June 30, | June 30, | June 30, | ||||
Revenue: | |||||||
Screening revenue | $ 34,379 | $ 28,163 | $ 63,512 | $ 51,702 | |||
Development services revenue | 1,165 | 3,807 | 3,869 | 6,989 | |||
Total revenue | 35,544 | 31,970 | 67,381 | 58,691 | |||
Costs and operating expenses: | |||||||
Cost of screening revenue (exclusive of amortization of intangible assets) | 19,346 | 15,789 | 36,469 | 29,511 | |||
Cost of development services revenue | 501 | 621 | 1,672 | 2,057 | |||
Cost of revenue — amortization of intangible assets | 33,472 | 33,472 | 66,944 | 66,944 | |||
Research and development | 46,626 | 94,196 | 100,251 | 195,821 | |||
Sales and marketing | 28,539 | 40,989 | 63,518 | 87,808 | |||
General and administrative | 37,914 | 67,258 | 82,988 | 124,327 | |||
Goodwill and intangible assets impairment | 28,000 | 1,420,936 | 28,000 | 1,420,936 | |||
Total costs and operating expenses | 194,398 | 1,673,261 | 379,842 | 1,927,404 | |||
Loss from operations | (158,854) | (1,641,291) | (312,461) | (1,868,713) | |||
Other income (expense): | |||||||
Interest income | 6,809 | 2,805 | 14,588 | 5,706 | |||
Other income (expense), net | (811) | 5 | (1,395) | 47 | |||
Total other income, net | 5,998 | 2,810 | 13,193 | 5,753 | |||
Loss before income taxes | (152,856) | (1,638,481) | (299,268) | (1,862,960) | |||
Benefit from income taxes | 38,871 | 53,144 | 79,070 | 58,709 | |||
Net loss | $ (113,985) | $ (1,585,337) | $ (220,198) | $ (1,804,251) | |||
Net loss per share — Basic and Diluted | $ (3.18) | $ (51.06) | $ (6.28) | $ (58.11) | |||
Weighted-average shares of common stock used in computing net loss per share: | 35,793,154 | 31,049,148 | 35,054,896 | 31,049,148 |
GRAIL, Inc Reconciliation of GAAP to Non-GAAP Financial Measures (unaudited) (amounts in thousands) | |||||||
Three Months Ended | Six Months Ended | ||||||
June 30, | June 30, | June 30, | June 30, | ||||
Gross loss (1) | $ (17,775) | $ (17,912) | $ (37,704) | $ (39,821) | |||
Amortization of intangible assets | 33,472 | 33,472 | 66,944 | 66,944 | |||
Stock-based compensation | 417 | 463 | 1,179 | 944 | |||
Adjusted Gross Profit | $ 16,114 | $ 16,023 | $ 30,419 | $ 28,067 |
___________ | |
(1) | Gross loss is calculated as total revenue less cost of screening revenue (exclusive of amortization of intangible assets), cost of development services revenue and cost of revenue—amortization of intangible assets. |
GRAIL, Inc Reconciliation of GAAP to Non-GAAP Financial Measures (unaudited) (amounts in thousands) | |||||||
Three Months Ended | Six Months Ended | ||||||
June 30, | June 30, | June 30, | June 30, | ||||
Net loss | $ (113,985) | $ (1,585,337) | $ (220,198) | $ (1,804,251) | |||
Adjusted to exclude the following: | |||||||
Interest income | (6,809) | (2,805) | (14,588) | (5,706) | |||
Benefit from income tax expense | (38,871) | (53,144) | (79,070) | (58,709) | |||
Amortization of intangible assets (1) | 34,583 | 34,583 | 69,167 | 69,167 | |||
Depreciation | 4,592 | 4,805 | 9,287 | 10,218 | |||
Goodwill and intangible impairment (2) | 28,000 | 1,420,936 | 28,000 | 1,420,936 | |||
Illumina/GRAIL merger & divestiture legal and professional services costs (3) | — | 15,624 | — | 21,932 | |||
Stock-based compensation (4) | 14,168 | 25,947 | 30,379 | 55,053 | |||
Restructuring (5) | — | — | (34) | — | |||
Adjusted EBITDA | $ (78,322) | $ (139,391) | $ (177,057) | $ (291,360) |
___________ | |
(1) | Represents amortization of intangible assets, including developed technology and trade names. |
(2) | Reflects impairment of the goodwill and intangible assets recognized as a result of the Acquisition. |
(3) | Represents legal and professional services costs associated with the Acquisition and corresponding antitrust litigation, including compliance with the hold separate arrangements imposed by the European Commission, and legal and professional services costs associated with the divestiture. |
(4) | Represents all stock-based compensation recognized on our standalone financial statements for the periods presented. |
(5) | Represents employee severance, benefits, payroll taxes, and other costs associated with the Restructuring Plan. |
SOURCE GRAIL, Inc.
Aktieanalyser
Börsen
New Wave
Rapporter
Aktieanalyser
Börsen
New Wave
Rapporter
1 DAG %
Senast
Boozt
15 augusti, 17:40
Saab gick mot strömmen inför toppmöte – OMXS30 +0,3%
Bure Equity
15 augusti, 16:14
Tufft kvartal för Bure: "Aktiemarknaden är hänsynslös"
Riksbanken
15 augusti, 16:02
Profilen om ekonomin: "Som en snigel i uppförsbacke"
kronan
15 augusti, 15:44
Nordea om svenska kronan: Som blommorna vid jordfästningen
OMX Stockholm 30
1 DAG %
Senast
2 640,70