GrowGeneration Corp.
Consumer CyclicalNASDAQ:GRWG · NASDAQ Capital Market
-$0.01 today
Vol 0.44M · Avg 0.53M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$164.4M of revenue converted into -$19.6M of net income for the selected period. Gross margin is 20.6% and net margin is -12.3%, showing how much revenue survives after costs and taxes. EPS is $-0.32, 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 | $161.7M -14.4% | $188.9M -16.4% | $225.9M -18.8% | $278.2M -34.2% | $422.5M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $129.8M -10.6% | $145.1M -11.8% | $164.6M -20.8% | $207.9M -31.7% | $304.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $32.0M -26.9% | $43.7M -28.6% | $61.3M -12.8% | $70.3M -40.6% | $118.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 19.8% -3.4pp | 23.1% -4.0pp | 27.1% +1.9pp | 25.3% -2.7pp | 28.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $56.3M -17.6% | $68.3M +129.3% | $29.8M -18.9% | $36.8M -10.1% | $40.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $56.3M -41.2% | $95.7M -13.9% | $111.1M -53.3% | $238.1M +130.7% | $103.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $11.3M -41.9% | $19.4M +17.0% | $16.6M -3.1% | $17.1M +36.0% | $12.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$12.6M +57.9% | -$29.8M -0.3% | -$29.8M +80.1% | -$149.5M -636.3% | $27.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -7.8% +8.0pp | -15.8% -2.6pp | -13.2% +40.6pp | -53.7% -60.3pp | 6.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$24.3M +53.2% | -$52.0M -4.3% | -$49.8M +70.3% | -$167.9M -1219.0% | $15.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -15.0% +12.5pp | -27.5% -5.5pp | -22.1% +38.3pp | -60.4% -63.9pp | 3.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $934.0K -65.4% | $2.7M +0.3% | $2.7M +364.8% | $580.0K +19.3% | $486.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 -100.0% | $70.0K -27.8% | $97.0K +361.9% | $21.0K -51.2% | $43.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $459.0K -82.5% | $2.6M -22.5% | $3.4M +171.9% | $1.2M +447.6% | $227.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$23.9M +51.7% | -$49.4M -6.2% | -$46.5M +72.1% | -$166.6M -1194.2% | $15.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -14.7% +11.4pp | -26.1% -5.6pp | -20.6% +39.3pp | -59.9% -63.5pp | 3.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $191.0K +20.9% | $158.0K +393.8% | $32.0K +101.1% | -$2.9M -218.1% | $2.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$24.0M +51.4% | -$49.5M -6.5% | -$46.5M +71.6% | -$163.7M -1380.7% | $12.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | -14.9% +11.3pp | -26.2% -5.6pp | -20.6% +38.3pp | -58.9% -61.9pp | 3.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +51.2% | -$1 -7.9% | -$1 +71.7% | -$3 -1322.7% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +51.2% | -$1 -7.9% | -$1 +71.7% | -$3 -1381.0% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $59.7M -0.8% | $60.2M -1.6% | $61.2M +0.6% | $60.8M +2.7% | $59.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $59.7M -0.8% | $60.2M -1.6% | $61.2M +0.6% | $60.8M +0.6% | $60.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Duluth Holdings Inc.
NASDAQ:DLTH
$177.85M
Full House Resorts, Inc.
NASDAQ:FLL
$120.40M
Red Robin Gourmet Burgers, Inc.
NASDAQ:RRGB
$94.35M
Kandi Technologies Group, Inc.
NASDAQ:KNDI
$58.52M
TH International Limited
NASDAQ:THCH
$55.42M
Sportsman's Warehouse Holdings, Inc.
SPWH
$47.99M
Purple Innovation, Inc.
PRPL
$45.59M
Luminar Technologies, Inc.
LAZR
$4.54M
QVC Group Inc.
QVCGA
$2.69M
iRobot Corporation
IRBT
$1.72M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GRWG generate?
GrowGeneration Corp. (GRWG) reported $161.74M of revenue in fiscal 2025.
Is GRWG profitable?
GrowGeneration Corp. (GRWG) reported -$24,046,000.00 of net income, with a net margin of -14.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.