COMP <GO>
BLLN vs GRAL // REVENUE GROWTH (YOY)
BillionToOne Inc. (NASDAQ) VS. GRAIL Inc. (NASDAQ) • 15-METRIC TALLY: BLLN 8
— GRAL 2
▲ REVENUE GROWTH (YOY) LEADER: BLLN
LAST: $114.84 (+0.74%) • MKT CAP: $5.42B
revenue-growth
100.00%
LAST: $158.92 (+0.66%) • MKT CAP: $7.10B
revenue-growth
17.20%
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BLLN VS. GRAL)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BLLN | GRAL | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 68.30% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 2.90% | -18.00% | +20.90 | BLLN | /roic <GO> |
| EV/EBITDA & P/E Valuation | 95.0x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 0.29% | -4.23% | +4.52 | BLLN | /fcf-yield <GO> |
| Operating Margin | 5.30% | -60.00% | +65.30 | BLLN | /operating-margins <GO> |
| Net Profit Margin | 2.40% | -60.00% | +62.40 | BLLN | /net-margins <GO> |
| Revenue Growth (YoY) ACTIVE | 100.00% | 17.20% | +82.80 | BLLN | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 22.24 | 7.26 | +14.98 | BLLN | /balance-sheet <GO> |
| Piotroski F-Score Quality | 9/9 | 6/9 | +3.00 | BLLN | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 61.2 | 63.7 | -2.50 | GRAL | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | 1.02 | 1.00 | +0.02 | BLLN | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 22.0x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $5.42B | $7.10B | -$1.68B | GRAL | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BLLN REV | GRAL REV | BLLN GROSS % | GRAL GROSS % | BLLN FCF | GRAL FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $305.1M | $147.2M | 68.3% | — | $15.7M | -$299.9M |
| FY 2024 | $152.6M | $125.6M | 53.0% | — | -$46.8M | -$582.4M |
| FY 2023 | $71.7M | $93.1M | — | — | -$56.9M | -$600.0M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BLLN // BETA 1.02
GRAL // BETA 1.00