GRALNasdaqServices-Medical LaboratoriesUS GAAP · USD

GRAIL, Inc.

GRAIL, Inc. develops and commercializes Galleri, a blood-based multi-cancer early detection test designed to screen for multiple cancers from a single blood draw. The company operates a clinical laboratory and sells primarily through physicians, health systems, employers, payors, digital health platforms, life insurers, and other partners, with a business model centered on expanding access to the test in the U.S. and selected international markets.

Liikevaihto147milj. USD
+17,2 %v/v
Liikevoitto (EBIT)−562milj. USD
+74,3 %v/v
EBIT-marginaali−382,0%
+1 361,1 %-yks.v/v
Nettotulos−408milj. USD
+79,9 %v/v
Vapaa kassavirta−300milj. USD
+48,5 %v/v

Tilikausi 2025 · muutos edellisvuodesta

Kehitys 2023–2025

−2 500−2 000−1 500−1 000−5000500milj. USD2023: 93 milj. USD2023: EBIT −1 515 milj. USD20232024: 126 milj. USD2024: EBIT −2 189 milj. USD20242025: 147 milj. USD2025: EBIT −562 milj. USD2025147−562
LiikevaihtoLiikevoitto (EBIT)

Liiketoiminta

Osuus liikevaihdosta
Galleri screening test85 %

Blood-based cancer screening test sold to patients through clinical and partner channels.

International partner access5 %

Commercial access to Galleri outside the U.S. through local and regional partners.

Digital health and telemedicine channels5 %

Consumer-facing distribution partnerships that expand awareness and test reach.

Employer, payor, and life insurance programs3 %

Channel partnerships that place Galleri as a preventive health benefit.

RUO and precision oncology services2 %

Research-use-only offerings and biopharmaceutical research partnerships.

Tuotteet

Raportoitu · osuus liikevaihdosta
94,2%FY2025100 %
  • Screening Revenue94,2 %
  • Developmental Services Revenue5,8 %

Lähde: 10-K FY2025, yhtiön tuotelinjoittain raportoima liikevaihto (SEC XBRL). Osuudet on laskettu näytetyistä riveistä ja ne summautuvat 100 %:iin.

Asiakkaat

GRAIL sells to a mix of healthcare and consumer-health channels rather than a single end market. Core buyers and influencers include primary care physicians, health systems, employers, payors, life insurance providers, digital health platforms, and research partners, all of whom help drive test adoption and patient access.

Primary care physicians and prescribers

They order Galleri for patients in a pre-reimbursement setting and are central to test adoption.

Health systems

They run pilots and broader screening programs to integrate Galleri into care pathways.

Employers

They buy access as a preventive health benefit to support workforce wellness.

Payors

They evaluate Galleri for coverage based on clinical and economic evidence.

Life insurance providers

They offer Galleri as a member benefit to support early detection and prevention.

Digital health and telemedicine platforms

They distribute Galleri to cash-paying consumers through wellness-oriented offerings.

Strategia

GRAIL’s strategy is to expand Galleri adoption through value-oriented partnerships that reduce customer acquisition cost and broaden access. The company is also building evidence for clinical and economic utility so that reimbursement, channel expansion, and international market entry can scale more efficiently over time.

Expand U.S. commercial adoption of GalleriLyhyt aikaväli

Revenue depends on increasing test volume before broad reimbursement is in place.

Strengthen clinical and economic evidenceKeskipitkä aikaväli

Evidence supports reimbursement decisions and improves conversion from pilots to recurring use.

Scale partner-led international expansionKeskipitkä aikaväli

Local partners can accelerate market entry while reducing direct operating burden.

Defend and extend intellectual propertyPitkä aikaväli

Patent and know-how protection supports differentiation in a technically complex market.

Maantiede

GRAIL generates most screening revenue in the United States, where Galleri is sold primarily through physician and partner channels. Outside the U.S., access is built through local and regional partners, but expansion depends on regulatory clearance in each market, making international growth slower and more selective.

Riskit

GRAIL faces commercialization risk because Galleri is not broadly reimbursed and demand depends on proving clinical and economic value. The company also faces regulatory, cybersecurity, supply chain, and intellectual property risks, all of which are especially important for a diagnostics business that relies on sensitive patient data, laboratory operations, and partner networks.

Järjestetty vakavuuden mukaan
MatalaKohtalainenKorkeaMatalaKohtalainenKorkeaVaikutus →Todennäköisyys →Limited reimbursement for Galleri1Cybersecurity and data privacy incidents2Supply chain concentration and continuity risk3Regulatory clearance delays outside the United States4Intellectual property expiration and disputes5
Vaikutus on riskin vakavuus ja todennäköisyys sen toteutumisen todennäköisyys lähivuosina, molemmat arvioitu yhtiön raporttien perusteella. Numerot vastaavat listaa.
  1. Limited reimbursement for GalleriVaikutus: KorkeaTodennäköisyys: Korkea

    Without broad coverage, demand depends on self-pay and selective partner channels.

    Kohdistuu: U.S. commercialization

  2. Cybersecurity and data privacy incidentsVaikutus: KorkeaTodennäköisyys: Kohtalainen

    The business handles sensitive health data and depends on secure lab and partner systems.

    Kohdistuu: Clinical laboratory and digital channels

  3. Supply chain concentration and continuity riskVaikutus: KorkeaTodennäköisyys: Kohtalainen

    Single-source or sole-source inputs could disrupt continuous laboratory operations.

    Kohdistuu: Reagents and raw materials

  4. Regulatory clearance delays outside the United StatesVaikutus: KeskitasoTodennäköisyys: Matala

    International market entry is contingent on local approvals for the test.

    Kohdistuu: International expansion

  5. Intellectual property expiration and disputesVaikutus: KeskitasoTodennäköisyys: Matala

    Core licensed patents begin expiring in 2027, which may pressure long-term exclusivity.

    Kohdistuu: Galleri and product pipeline

Kirjanpito

Harkinnanvaraiset erät
Point-in-time revenue recognition

Revenue is booked when results are delivered, so timing depends on test completion and reporting.

Vaikutus: Quarterly revenue volatility

Variable consideration for self-pay patients

Expected collections may be below invoiced amounts due to price concessions.

Vaikutus: Revenue reserve estimates and gross margin

Negotiated rates, rebates, and discounts

Larger customers and international distributors often receive lower contractual pricing.

Vaikutus: Average selling price and channel margin

Goodwill and intangible asset impairment

The company carries acquisition-related goodwill and must test for impairment annually or on trigger events.

Vaikutus: Potential non-cash charges to earnings

Minimum royalty commitments

Licensing agreements create fixed annual royalty obligations regardless of sales volume.

Vaikutus: Future expense and cash outflow

Julkisesti listattuja yhtiöitä, joilla on samankaltainen liiketoiminta.

Päivitetty: 24.9.2026

GRAIL, Inc. (GRAL) liikevaihto, tulos ja tunnusluvut 2025 – Clarifo