GRAIL Reports Third Quarter 2025 Financial Results
Rhea-AI Summary
GRAIL (Nasdaq: GRAL) reported Q3 2025 results with total revenue $36.2M (+26% YoY) and U.S. Galleri revenue $32.6M (+28% YoY). Galleri tests sold grew 39% YoY to >45,000. Q3 net loss was $89.0M and adjusted EBITDA was $(71.7)M. Adjusted gross profit improved to $20.0M.
Key corporate items: PMA submission for Galleri now anticipated in Q1 2026; completed a private placement raising ~$325M; Samsung agreed to an equity investment of $110M (subject to closing) and a strategic collaboration for Asia; cash position now >$850M, providing runway into 2030. Positive PATHFINDER 2 and SYMPLIFY data were highlighted.
Positive
- Total revenue +26% YoY to $36.2M
- U.S. Galleri revenue +28% YoY to $32.6M
- Galleri tests sold +39% YoY to >45,000
- Adjusted gross profit $20.0M (+69% YoY)
- Private placement gross proceeds ~$325M
- Cash position >$850M, runway into 2030
Negative
- Net loss of $89.0M in Q3
- Adjusted EBITDA $(71.7)M remains negative
- Reported gross loss of $13.7M for the quarter
News Market Reaction 11 Alerts
On the day this news was published, GRAL gained 1.65%, reflecting a mild positive market reaction. Argus tracked a peak move of +4.3% during that session. Our momentum scanner triggered 11 alerts that day, indicating notable trading interest and price volatility. This price movement added approximately $53M to the company's valuation, bringing the market cap to $3.30B at that time.
Data tracked by StockTitan Argus on the day of publication.
Q3
Q3 Galleri Tests Sold Grew
Galleri PMA Submission to FDA Now Anticipated in Q126
Cash Position of More Than
Total revenue in the third quarter grew
"We remain very pleased by Galleri's commercial uptake with
For the three months ended September 30, 2025, as compared to the three months ended September 30, 2024, GRAIL reported:
-
Revenue: Total revenue, comprised of screening and development services revenue, was
, an increase of$36.2 million or$7.5 million 26% . -
Net loss: Net loss was
, an improvement of$89.0 million or$36.7 million 29% . -
Gross loss: Gross loss was
, an improvement of$13.7 million or$8.5 million 38% . -
Adjusted gross profit1: Adjusted gross profit was
, an increase of$20.0 million or$8.2 million 69% . -
Adjusted EBITDA1: Adjusted EBITDA was
, an improvement of$(71.7) million or$36.5 million 34% . -
Cash position: Cash, cash equivalents, restricted cash and short-term marketable securities totaled
as of September 30, 2025.$547.1 million
Recent business highlights include:
- Positive results from PATHFINDER 2 and SYMPLIFY studies add to the evidence base for the effectiveness of multi-cancer early detection.
- Positive detailed performance and safety results from the pre-specified analysis of the first approximately 25,000 participants in the registrational PATHFINDER 2 study were presented at the European Society of Medical Oncology ("ESMO") Congress 2025 in October:
- Adding Galleri to recommended screenings for breast, cervical, colorectal, and lung cancers (USPSTF A and B recommendations) led to a more than seven-fold increase in the number of cancers found within a year
- Galleri detected approximately three times as many cancers when added to standard-of-care screening for breast, cervical, colorectal, lung, and prostate cancers (USPSTF A, B, and C recommendations)
- Approximately three-quarters of the cancers detected by Galleri do not have standard of care screening options
- More than half of the new cancers detected by Galleri were stage 1 or 2 and more than two-thirds were detected at stages 1-3
- Galleri positive predictive value ("PPV"), or the likelihood of receiving a cancer diagnosis following a positive test result, was
61.6% - Specificity was
99.6% , translating to a false positive rate of0.4% - Cancer signal of origin accuracy was
92% , leading to efficient diagnostic workups - Diagnostic resolution took a median of 46 days, and only
0.6% of all participants had an invasive procedure and invasive procedures were two times more common in participants with cancer than in those without - No serious, study-related adverse events were reported
- Positive long-term results from an extended registry follow-up of the SYMPLIFY study with the University of Oxford were presented at the Early Detection of Cancer Conference ("EDCC") in October. A previous primary analysis, published in The Lancet Oncology, followed participants until diagnostic resolution or up to nine months and demonstrated Galleri's PPV was
75.5% . Patients reported to have a false positive Galleri result were followed for 24 months in national cancer registries forEngland andWales .- The updated analysis presented at EDCC showed that approximately one-third of participants initially believed to have a false positive result were later diagnosed with cancer during the subsequent follow up period
- This reduction in false positives resulted in an increase of Galleri's PPV in this symptomatic population to
84.2%
- Announced a collaboration with Medcan, a global leader in proactive health and wellness services, to provide access to the Galleri test at Medcan's clinics. Additionally, Manulife Canada announced it now offers access to Galleri, in partnership with Medcan, to eligible life insurance customers through its innovative Manulife Vitality program.
- Announced a strategic collaboration with Samsung in October to bring the Galleri test to key Asian markets. Subject to execution of definitive agreements, the parties will work as exclusive partners to commercialize Galleri in
Korea , and possibly other key Asian markets, includingJapan andSingapore . In addition, the parties intend to explore potential additional strategic and operational collaborations. Samsung has also agreed to make an equity investment of in GRAIL, subject to closing conditions.$110 million - Completed a private placement of equity in October resulting in gross proceeds of approximately
, before deducting placement agents' fees and other expenses. Including proceeds from this transaction, GRAIL's cash position of more than$325 million provides runway into 2030.$850 million
|
|
|
|
|
|
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, Nov. 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.
GRAIL Analyst Day 2025 Tomorrow
GRAIL will host its Analyst Day 2025 tomorrow, Nov. 13, 2025, at the Company's central laboratories in
The live webcast and recorded replay will be available at the investor relations section of GRAIL's website at investors.grail.com and at https://grail-analyst-day-2025.open-exchange.net/registration.
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
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
Non-GAAP Disclosure
In addition to our financial results provided throughout this press release that are determined in accordance with
- Adjusted Gross Profit (Loss) is a key performance measure that our management uses to assess our operational performance, as it represents the results of revenues and direct costs, which are key components of our operations. We believe that this non-GAAP financial measure is useful to investors and other interested parties in analyzing our financial performance because it reflects the gross profitability of our operations, and excludes the costs associated with our sales and marketing, product development, general and administrative activities, and depreciation and amortization, and the impact of our financing methods and income taxes.
We calculate Adjusted Gross Profit (Loss) as gross profit (loss) (as defined below) adjusted to exclude amortization of intangible assets and stock-based compensation allocated to cost of revenue. Adjusted Gross Profit (Loss) should be viewed as a measure of operating performance that is a supplement to, and not a substitute for, operating income or loss from operations, net earnings or loss and other GAAP measures of income (loss) or profitability. The following table presents a reconciliation of gross loss, the most directly comparable financial measure calculated in accordance with GAAP, to Adjusted Gross Profit. - Adjusted EBITDA is a key performance measure that our management uses to assess our financial performance and is also used for internal planning and forecasting purposes. We believe that this non-GAAP financial measure is useful to investors and other interested parties in analyzing our financial performance because it provides a comparable overview of our operations across historical periods. In addition, we believe that providing Adjusted EBITDA, together with a reconciliation of net income (loss) to Adjusted EBITDA, helps investors make comparisons between our company and other companies that may have different capital structures, different tax rates, different operational and ownership histories, and/or different forms of employee compensation.
Adjusted EBITDA is used by our management team as an additional measure of our performance for purposes of business decision-making, including managing expenditures. Period-to-period comparisons of Adjusted EBITDA help our management identify additional trends in our financial results that may not be shown solely by period-to-period comparisons of net income (loss) or income (loss) from operations. Our management recognizes that Adjusted EBITDA has inherent limitations because of the excluded items, and may not be directly comparable to similarly titled metrics used by other companies.
We calculate Adjusted EBITDA as net income (loss) adjusted to exclude interest (income) expense, income tax expense (benefit), depreciation, impairment of goodwill and intangible assets, and amortization of intangible assets, which represent intangible assets resulting from pushdown accounting, legal and professional services fees related to Illumina's acquisition of the Company in August 2021 ("the Acquisition") and corresponding antitrust litigation, including compliance with the hold separate arrangements imposed by the European Commission, and our divestment from Illumina, restructuring charges, and stock-based compensation. We believe that the items subject to these further adjustments are not indicative of our ongoing operations due to their nature, especially considering the impact of certain items as a result of the Acquisition.
Adjusted EBITDA should be viewed as a measure of operating performance that is a supplement to, and not a substitute for, operating income or loss from operations, net earnings or loss and otherU.S. GAAP measures of income (loss). Additionally, it is not intended to be a measure of free cash flow for management's discretionary use, as it does not consider certain cash requirements such as interest and tax payments. Further, our definition of Adjusted EBITDA may differ from similarly titled measures used by other companies and therefore may not be comparable among companies. The following table presents a reconciliation of net loss, the most directly comparable financial measure calculated in accordance withU.S. GAAP, to Adjusted EBITDA on a consolidated basis.
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, satisfaction of closing conditions and negotiation of definitive agreements in the Samsung collaboration, 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 Reports on Form 10-Q for the periods ended March 31, 2025, June 30, 2025 and September 30, 2025. 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 share and per share data) |
|||
|
|
|||
|
|
September 30,
|
|
December 31,
|
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
$ 126,892 |
|
$ 214,234 |
|
Short-term marketable securities |
413,238 |
|
549,236 |
|
Accounts receivable, net |
16,282 |
|
20,312 |
|
Supplies |
18,390 |
|
18,632 |
|
Prepaid expenses and other current assets |
14,579 |
|
17,447 |
|
Total current assets |
589,381 |
|
819,861 |
|
Property and equipment, net |
56,180 |
|
69,061 |
|
Operating lease right-of-use assets |
56,061 |
|
66,373 |
|
Restricted cash |
6,974 |
|
3,349 |
|
Intangible assets, net |
1,885,140 |
|
2,016,890 |
|
Other non-current assets |
7,295 |
|
7,773 |
|
Total assets |
$ 2,601,031 |
|
$ 2,983,307 |
|
Liabilities and stockholders' equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
$ 3,407 |
|
$ 4,844 |
|
Accrued liabilities |
58,076 |
|
57,241 |
|
Operating lease liabilities, current portion |
14,022 |
|
13,260 |
|
Other current liabilities |
1,928 |
|
1,580 |
|
Total current liabilities |
77,433 |
|
76,925 |
|
Operating lease liabilities, net of current portion |
44,568 |
|
54,881 |
|
Deferred tax liability, net |
236,265 |
|
345,860 |
|
Other non-current liabilities |
2,802 |
|
2,236 |
|
Total liabilities |
361,068 |
|
479,902 |
|
Preferred stock, par value of |
— |
|
— |
|
Common stock |
36 |
|
34 |
|
Additional paid-in capital |
12,349,976 |
|
12,305,250 |
|
Accumulated other comprehensive income |
2,456 |
|
1,451 |
|
Accumulated deficit |
(10,112,505) |
|
(9,803,330) |
|
Total stockholders' equity |
2,239,963 |
|
2,503,405 |
|
Total liabilities and stockholders' equity |
$ 2,601,031 |
|
$ 2,983,307 |
|
GRAIL, Inc. |
|||||||
|
Condensed Consolidated Statements of Operations |
|||||||
|
(unaudited) |
|||||||
|
(amounts in thousands, except share and per share data) |
|||||||
|
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
Revenue: |
|
|
|
|
|
|
|
|
Screening revenue |
$ 32,807 |
|
$ 25,374 |
|
$ 96,319 |
|
$ 77,076 |
|
Development services revenue |
3,387 |
|
3,278 |
|
7,256 |
|
10,267 |
|
Total revenue |
36,194 |
|
28,652 |
|
103,575 |
|
87,343 |
|
Costs and operating expenses: |
|
|
|
|
|
|
|
|
Cost of screening revenue (exclusive of |
15,910 |
|
15,970 |
|
52,379 |
|
45,481 |
|
Cost of development services revenue |
544 |
|
1,442 |
|
2,216 |
|
3,499 |
|
Cost of revenue — amortization of intangible |
33,473 |
|
33,473 |
|
100,417 |
|
100,417 |
|
Research and development |
48,647 |
|
78,231 |
|
148,898 |
|
274,052 |
|
Sales and marketing |
25,503 |
|
35,625 |
|
89,021 |
|
123,433 |
|
General and administrative |
37,408 |
|
47,418 |
|
120,396 |
|
171,745 |
|
Goodwill and intangible assets impairment |
— |
|
— |
|
28,000 |
|
1,420,936 |
|
Total costs and operating expenses |
161,485 |
|
212,159 |
|
541,327 |
|
2,139,563 |
|
Loss from operations |
(125,291) |
|
(183,507) |
|
(437,752) |
|
(2,052,220) |
|
Other income: |
|
|
|
|
|
|
|
|
Interest income |
6,107 |
|
11,661 |
|
20,695 |
|
17,367 |
|
Other income (expense), net |
466 |
|
(561) |
|
(929) |
|
(514) |
|
Total other income, net |
6,573 |
|
11,100 |
|
19,766 |
|
16,853 |
|
Loss before income taxes |
(118,718) |
|
(172,407) |
|
(417,986) |
|
(2,035,367) |
|
Benefit from income taxes |
29,741 |
|
46,719 |
|
108,811 |
|
105,428 |
|
Net loss |
$ (88,977) |
|
$ (125,688) |
|
$ (309,175) |
|
$ (1,929,939) |
|
Net loss per share — Basic and Diluted |
$ (2.46) |
|
$ (3.94) |
|
$ (8.73) |
|
$ (61.61) |
|
Weighted-average shares of common stock |
36,124,256 |
|
31,880,054 |
|
35,415,266 |
|
31,326,117 |
|
GRAIL, Inc. |
|||||||
|
Reconciliation of GAAP to Non-GAAP Financial Measures |
|||||||
|
(unaudited) |
|||||||
|
(amounts in thousands) |
|||||||
|
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
Gross loss (1) |
$ (13,733) |
|
$ (22,233) |
|
$ (51,437) |
|
$ (62,054) |
|
Amortization of intangible assets |
33,473 |
|
33,473 |
|
100,417 |
|
100,417 |
|
Stock-based compensation |
271 |
|
578 |
|
1,450 |
|
1,522 |
|
Adjusted Gross Profit |
$ 20,011 |
|
$ 11,818 |
|
$ 50,430 |
|
$ 39,885 |
|
|
|
|
|
|
|
|
(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 |
|
Nine Months Ended |
||||
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
Net loss |
$ (88,977) |
|
$ (125,688) |
|
$ (309,175) |
|
$ (1,929,939) |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
|
Interest income |
(6,107) |
|
(11,661) |
|
(20,695) |
|
(17,367) |
|
Benefit from income tax expense |
(29,741) |
|
(46,719) |
|
(108,811) |
|
(105,428) |
|
Amortization of intangible assets (1) |
34,583 |
|
34,583 |
|
103,750 |
|
103,750 |
|
Depreciation |
4,399 |
|
4,647 |
|
13,686 |
|
14,865 |
|
Goodwill and intangible impairment (2) |
— |
|
— |
|
28,000 |
|
1,420,936 |
|
Illumina/GRAIL merger & divestiture |
— |
|
226 |
|
— |
|
22,158 |
|
Stock-based compensation(4) |
14,139 |
|
17,449 |
|
44,518 |
|
72,502 |
|
Restructuring(5) |
— |
|
19,007 |
|
(34) |
|
19,007 |
|
Adjusted EBITDA |
$ (71,704) |
|
$ (108,156) |
|
$ (248,761) |
|
$ (399,516) |
|
|
|
|
|
|
|
|
(1) |
Represents amortization of intangible assets, including developed technology and trade names. |
||||
|
(2) |
Reflects impairment of 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. |
||||
View original content to download multimedia:https://www.prnewswire.com/news-releases/grail-reports-third-quarter-2025-financial-results-302613578.html
SOURCE GRAIL, Inc.