Grocery Outlet Holding Corp.
NASDAQ:GO · NASDAQ Global Select
-$0.18 today
Vol 6.61M · Avg 3.39M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:GO · Revenue to Net Income
Key Ratios
Analysis
$4.7B of revenue converted into -$381.9M of net income for the selected period. Gross margin is 30.1% and net margin is -8.0%, showing how much revenue survives after costs and taxes. EPS is $-3.89, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $4.7B +7.3% | $4.4B +10.1% | $4.0B +10.9% | $3.6B +16.2% | $3.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.3B +7.2% | $3.0B +11.8% | $2.7B +9.7% | $2.5B +16.7% | $2.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.4B +7.4% | $1.3B +6.5% | $1.2B +13.7% | $1.1B +15.1% | $948.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 30.3% +0.0pp | 30.2% -1.0pp | 31.3% +0.8pp | 30.5% -0.3pp | 30.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.3B +7.1% | $1.2B +11.4% | $1.1B +11.9% | $997.1M +16.0% | $859.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.6B +32.0% | $1.2B +11.4% | $1.1B +11.9% | $997.1M +16.0% | $859.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $130.4M +20.5% | $108.2M +23.0% | $88.0M +12.4% | $78.3M +10.0% | $71.1M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$85.3M -144.4% | $192.3M -10.5% | $215.0M +24.2% | $173.1M +4.6% | $165.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -1.8% -6.2pp | 4.4% -1.0pp | 5.4% +0.6pp | 4.8% -0.5pp | 5.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$221.7M -383.1% | $78.3M -37.7% | $125.8M +32.4% | $95.0M +6.6% | $89.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -4.7% -6.5pp | 1.8% -1.4pp | 3.2% +0.5pp | 2.7% -0.2pp | 2.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $4.9M -26.8% | $6.7M -11.9% | $7.6M +125.2% | $3.4M +156.5% | $1.3M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $33.5M +19.6% | $28.0M +22.1% | $22.9M +20.0% | $19.1M +13.5% | $16.8M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$27.5M -24.0% | -$22.2M -2.1% | -$21.7M -12.8% | -$19.2M -66.0% | -$11.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$249.2M -543.6% | $56.2M -46.0% | $104.1M +37.4% | $75.7M -2.3% | $77.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -5.3% -6.6pp | 1.3% -1.3pp | 2.6% +0.5pp | 2.1% -0.4pp | 2.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$24.3M -245.3% | $16.7M -32.2% | $24.6M +130.4% | $10.7M -29.6% | $15.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$224.9M -669.9% | $39.5M -50.3% | $79.4M +22.1% | $65.1M +4.4% | $62.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | -4.8% -5.7pp | 0.9% -1.1pp | 2.0% +0.2pp | 1.8% -0.2pp | 2.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$2 -675.0% | $0 -50.0% | $1 +19.4% | $1 +3.1% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$2 -675.0% | $0 -49.4% | $1 +21.5% | $1 +3.2% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $98.0M -0.7% | $98.7M -0.0% | $98.7M +2.0% | $96.8M +1.1% | $95.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $98.0M -1.6% | $99.6M -1.2% | $100.8M +0.7% | $100.2M +0.7% | $99.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Tootsie Roll Industries, Inc.
NYSE:TR
$2.71B
Newell Brands Inc.
NASDAQ:NWL
$2.17B
Spectrum Brands Holdings, Inc.
NYSE:SPB
$1.94B
Weis Markets, Inc.
NYSE:WMK
$1.89B
Ingles Markets, Incorporated
NASDAQ:IMKTA
$1.64B
Universal Corporation
NYSE:UVV
$1.31B
Afya Limited
NASDAQ:AFYA
$1.23B
Phoenix Education Partners, Inc
NYSE:PXED
$1.06B
Coursera, Inc.
NYSE:COUR
$904.93M
Vital Farms, Inc.
NASDAQ:VITL
$467.48M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GO generate?
Grocery Outlet Holding Corp. (GO) reported $4.69B of revenue in fiscal 2025.
Is GO profitable?
Grocery Outlet Holding Corp. (GO) reported -$224,912,000.00 of net income, with a net margin of -4.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.