Finance
GOP Rep. Andy Ogles faces reelection amid FBI campaign finance probe
Andy Ogles, a freshman Republican from Tennessee, is hoping to retain his seat in the U.S. House of Representatives amid an FBI investigation into alleged discrepancies in his 2022 campaign finances.
As the first-term congressman seeks reelection, he will face a strong challenge from Democrat Maryam Abolfazli, a progressive advocate from Nashville, in a district that has become increasingly competitive following recent redistricting.
Ogles, a member of the conservative House Freedom Caucus, confirmed in August that federal agents had seized his cellphone as part of an ongoing investigation into his campaign’s financial filings.
The inquiry stems from reported inconsistencies in Ogles’ 2022 records, including a $320,000 loan he initially reported making to his campaign.
Newsweek has contacted Ogles’ office for comment via email.
Mark Humphrey/AP, file
What is Andy Ogles Accused Of?
Ogles later amended his filings, lowering the figure to $20,000, and explained that the larger amount had been a pledge, not an actual loan, which he claimed was mistakenly included in the reports.
In addition to the phone seizure, FBI agents obtained a warrant to access Ogles’ personal email account.
However, according to court documents, investigators have yet to review the contents of the account.
Ogles has publicly stated that he is fully cooperating with the investigation and believes the discrepancies were the result of honest errors.
Why is Nashville Left-Leaning?
The scrutiny follows an ethics complaint filed in January 2023 by the Campaign Legal Center, which raised concerns about potential violations related to his personal and campaign finances.
Jonathan Matisse/AP, file
The nonprofit, which advocates for transparency in political funding, compared Ogles’ situation to that of embattled New York Rep. George Santos, who has faced numerous investigations into his own campaign finances.
Ogles represents Tennessee’s 5th District, a Republican-leaning area that includes a portion of the liberal-leaning city of Nashville and stretches through five more conservative counties.
Although the district remains solidly Republican, the influence of Nashville’s progressive voters, combined with shifting national political dynamics, has created a potentially more competitive race than in the past.
In the 2022 election, Ogles won the seat by more than 13 percentage points, a result bolstered by the Republican-led redrawing of the state’s congressional districts after the 2020 census.
Lawmakers split Nashville into three separate districts, forcing longtime Democratic Rep. Jim Cooper into retirement and shifting the state’s congressional delegation to an overwhelming GOP majority.
Ogles’ district now includes part of the newly drawn 5th District, which spans from the Democratic stronghold of Nashville through more conservative rural counties. The redistricting was seen as a strategic move by Republicans to strengthen their hold on the state’s congressional seats.
Ogles faces a tough challenge from Maryam Abolfazli, a Nashville-based nonprofit leader and activist.
Who is Maryam Abolfazli?
Abolfazli, the founder of Rise and Shine TN, has been a vocal advocate for stronger gun control in the wake of the tragic shooting at the Covenant School in Nashville in March 2023, which left six people dead, including three children.
Since entering Congress, Ogles has become known for his vocal opposition to the Biden administration and his alignment with the most conservative factions of the Republican Party.
Beyond his financial controversies, Ogles has faced criticism for past statements about his educational background.
After a news outlet questioned his claim of holding an international relations degree, Ogles admitted to overstating his credentials, saying he was “mistaken” about his academic history.
Ogles, a former mayor of Maury County and state director for the conservative group Americans for Prosperity, remains a staunch defender of conservative policies.
He has filed multiple articles of impeachment against President Joe Biden and Vice President Kamala Harris, citing their administration’s policies on border security, the economy, and other issues.
Following Biden’s announcement that he would not seek reelection in 2024, Ogles introduced new articles of impeachment targeting Harris.
As the race in Tennessee’s 5th District heats up, Ogles’ ability to navigate the FBI investigation, manage his financial controversies, and hold onto his conservative base will be key to his chances of securing a second term.
This article contains additional reporting from The Associated Press
Finance
Hernandez Gains Real-World Finance Experience Through Internship at ACC Capital
Angela Hernandez, a senior finance major from Little Rock, is building a strong foundation for her future career in finance through an internship at ACC Capital, a Community Development Financial Institution that supports Arkansas business owners by providing access to capital and technical assistance.
Hernandez began her internship in July and will continue through December. She said the experience has given her valuable exposure to the lending industry and deepened her understanding of entrepreneurship and community development.
“Through this internship, I’ve had the opportunity to work closely with several departments, including community development, lending, and marketing,” she said. “I’ve participated in a variety of projects that have given me insight into the full process of loan application and approval. It’s allowed me to apply classroom knowledge in a real-world setting and see how financial institutions serve underserved communities.”
Hernandez, who will graduate in May 2026, plans to pursue a career in investment banking while also exploring real estate investment. She said her time at ACC Capital has helped her refine critical skills that will support her career ambitions.
“This internship has given me a true glimpse into what my future could look like on a day-to-day basis,” she said. “Balancing school, work, and this internship has strengthened my time management skills. I’ve also learned to approach challenges more strategically and with a broader perspective. These experiences have given me a stronger sense of professionalism and purpose in pursuing a career in finance.”
One event that left a lasting impression on Hernandez was Credit to Capital, a financial literacy event hosted by ACC Capital.
“After the event, an older woman approached Adriana Fuentes, the vice president of community development, in tears thanking her for the opportunity,” Hernandez said. “She said the event gave her a renewed sense of hope and a better understanding of how to improve her credit and finances. It made me realize how many people still lack access to essential resources like financial literacy. It reinforced my desire to work in a field where I can help others gain the tools they need to succeed financially.”
For Hernandez, the internship has also offered lessons she couldn’t have learned in a classroom.
“While textbooks and lectures provide foundational knowledge, working in a real-world environment has shown me how to apply that knowledge in practical, meaningful ways,” she said. “I’ve experienced what it’s like to work a 9-to-5 schedule, attend diverse meetings, and contribute to projects that have a real impact. It’s taught me how to navigate a professional setting, communicate effectively with different departments, and think critically beyond the academic setting.”
Beyond her coursework and internship, Hernandez is also actively involved on campus. She is a founding member of the UA Little Rock Colony of Hermandad de Sigma Iota Alpha, Inc., where she serves as treasurer and academic chairwoman, and she recently joined the Finance Club to expand her knowledge and network within the industry.
Hernandez said her experiences at UA Little Rock and ACC Capital have given her confidence in her ability to succeed after graduation.
“I feel like this internship brought everything I’ve learned in the classroom to life,” she said. “It has prepared me for my future career in ways that go beyond academics. It’s been a unique opportunity that I’ll carry with me as I take the next steps in finance.”
Finance
GRAIL Reports Third Quarter 2025 Financial Results
Q3 U.S. Galleri Revenue Grew 28% Year-Over-Year to $32.6 Million
Q3 Galleri Tests Sold Grew 39% Year-Over-Year to More Than 45,000
Galleri PMA Submission to FDA Now Anticipated in Q126
Cash Position of More Than $850 Million Includes Recently Completed Private Placement
MENLO PARK, Calif., Nov. 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 third quarter of 2025.
Total revenue in the third quarter grew 26% year-over-year to $36.2 million, and Galleri revenue grew 29% year-over-year to $32.8 million. U.S. Galleri revenue was $32.6 million, representing 28% growth year-over-year. Net loss for the quarter was $89.0 million. Gross loss was $13.7 million. Non-GAAP adjusted gross profit was $20.0 million, and non-GAAP adjusted EBITDA was $(71.7) million.1
“We remain very pleased by Galleri’s commercial uptake with 39% growth in Galleri test volume in the third quarter. Our teams continue to build awareness of Galleri among providers and patients, and recent data from our registrational PATHFINDER 2 study adds to the evidence base,” said Bob Ragusa, Chief Executive Officer at GRAIL. “We have also made key recent strides in opportunities beyond the U.S., led by our strategic collaboration with Samsung to bring Galleri to key Asian markets, as well as Galleri’s commercial introduction in Canada. Looking ahead, we anticipate completing our PMA submission for Galleri to the FDA in the first quarter of 2026.”
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 $36.2 million, an increase of $7.5 million or 26%.
- Net loss: Net loss was $89.0 million, an improvement of $36.7 million or 29%.
- Gross loss: Gross loss was $13.7 million, an improvement of $8.5 million or 38%.
- Adjusted gross profit1: Adjusted gross profit was $20.0 million, an increase of $8.2 million or 69%.
- Adjusted EBITDA1: Adjusted EBITDA was $(71.7) million, an improvement of $36.5 million or 34%.
- Cash position: Cash, cash equivalents, restricted cash and short-term marketable securities totaled $547.1 million as of September 30, 2025.
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 of 0.4%
- 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 for England and Wales.
- 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, including Japan and Singapore. In addition, the parties intend to explore potential additional strategic and operational collaborations. Samsung has also agreed to make an equity investment of $110 million in GRAIL, subject to closing conditions.
- Completed a private placement of equity in October resulting in gross proceeds of approximately $325 million, before deducting placement agents’ fees and other expenses. Including proceeds from this transaction, GRAIL’s cash position of more than $850 million provides runway into 2030.
| |
|
|
|
|
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 Research Triangle Park, North Carolina beginning at 8:00 a.m. PT / 11:00 a.m. ET.
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 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.
- 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 other U.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 with U.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 $0.001 per share; 50,000,000 shares |
— |
|
— |
|
Common stock $0.001 par value per share, 1,500,000,000 shares |
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. |
||||
SOURCE GRAIL, Inc.
Finance
Google to integrate Kalshi, Polymarket predictions into its finance AI tools
-
Now Playing
Google to integrate Kalshi, Polymarket predictions into its finance AI tools
07:15
-
UP NEXT
Inside Friend, the company trying to reinvent friendship in the age of AI
07:35
-
Elon Musk to Receive $1 Trillion Tesla Pay Package
00:36
-
Seahorse emoji prompts reaction from ChatGPT
04:51
-
Nike creates ‘robot’ shoe to give runners a bionic boost
03:37
-
How Boston Is Leading the Charge in the Future of Robots
04:32
-
Why Homeowners Are Pushing Back Against Smart Homes
03:27
-
Parents push for AI chatbot controls for kids
06:04
-
Police camera system tracking billions of license plates causes some pushback
02:56
-
Companies cut thousands of jobs amid corporate AI push
04:30
-
Has the AI Reckoning Arrived? A Look at Its Impact on Jobs
02:32
-
Musk launches AI-powered site ‘Grokipedia’ to counter Wikipedia
04:19
-
Amazon reportedly set to announce massive layoffs
02:09
-
New technology revolutionizes football fan experience
02:08
-
Tech Glitch Forces Alaska Airlines to Issue a Ground Stop
02:03
-
Students develop robotic prosthetics using AI
02:28
-
OpenAI launches web browser ‘Atlas’ to compete with Google Chrome
05:22
-
What Caused the Massive Amazon Web Services Outage?
02:19
-
Massive global outage linked to Amazon’s cloud company
02:01
-
Scam job postings on the rise as millions of Americans search for work
04:07
Stay Tuned NOW
-
Now Playing
Google to integrate Kalshi, Polymarket predictions into its finance AI tools
07:15
-
UP NEXT
Inside Friend, the company trying to reinvent friendship in the age of AI
07:35
-
Elon Musk to Receive $1 Trillion Tesla Pay Package
00:36
-
Seahorse emoji prompts reaction from ChatGPT
04:51
-
Nike creates ‘robot’ shoe to give runners a bionic boost
03:37
-
How Boston Is Leading the Charge in the Future of Robots
04:32
Top Story
Stay Tuned NOW
Hallie Jackson NOW
Play All
-
Nebraska6 days agoWhere to watch Nebraska vs UCLA today: Time, TV channel for Week 11 game
-
Austin, TX1 week agoHalf-naked woman was allegedly tortured and chained in Texas backyard for months by five ‘friends’ who didn’t ‘like her anymore’
-
Hawaii5 days agoMissing Kapolei man found in Waipio, attorney says
-
Vermont2 days agoNorthern Lights to dazzle skies across these US states tonight – from Washington to Vermont to Maine | Today News
-
Southwest6 days agoTexas launches effort to install TPUSA in every high school and college
-
New Jersey4 days agoPolice investigate car collision, shooting in Orange, New Jersey
-
World1 week agoIsrael’s focus on political drama rather than Palestinian rape victim
-
West Virginia3 days ago
Search for coal miner trapped in flooded West Virginia mine continues for third day