The Scotts Miracle-Gro Company
NYSE:SMG · New York Stock Exchange
+$1.54 today
Vol 0.44M · Avg 0.99M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $145.2M +516.0% | -$34.9M +90.8% | -$380.1M +13.1% | -$437.5M -185.2% | $513.4M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $75.0M -6.9% | $80.6M -12.9% | $92.5M -12.1% | $105.2M +12.2% | $93.8M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $70.8M +661.3% | $9.3M +115.8% | -$58.7M +67.9% | -$182.8M -912.4% | $22.5M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $69.0M -14.2% | $80.4M +16.7% | $68.9M +100.9% | $34.3M -15.5% | $40.6M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$30.3M -108.0% | $379.0M -8.6% | $414.5M +228.0% | -$323.8M +16.3% | -$386.7M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$16.6M -112.9% | $128.2M +65.0% | $77.7M -24.4% | $102.8M +563.2% | $15.5M | $592.6M | $1.3B | $626.2M |
| Inventory | -$17.9M -106.1% | $293.8M -34.8% | $450.5M +321.1% | -$203.8M +59.0% | -$496.5M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$300.0K +81.3% | -$1.6M +99.0% | -$153.6M +10.3% | -$171.2M -184.5% | $202.5M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $4.5M +110.9% | -$41.4M -203.8% | $39.9M +177.3% | -$51.6M +52.3% | -$108.2M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $41.6M -72.8% | $153.1M -61.1% | $393.9M -41.7% | $675.6M +5683.5% | -$12.1M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $371.3M -44.4% | $667.5M +25.7% | $531.0M +511.6% | -$129.0M -147.5% | $271.5M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$97.4M -16.0% | -$84.0M +9.5% | -$92.8M +18.2% | -$113.5M -6.2% | -$106.9M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$2.5M | $0 | $0 +100.0% | -$237.3M -3.1% | -$230.1M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 +100.0% | -$25.0M +87.1% | -$193.1M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$12.2M +25.6% | -$16.4M -160.5% | $27.1M -70.7% | $92.6M +1189.4% | -$8.5M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$112.1M -11.7% | -$100.4M -52.8% | -$65.7M +76.8% | -$283.2M +47.4% | -$538.6M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$122.1M +68.8% | -$391.0M -10.6% | -$353.6M -152.0% | $680.1M -13.0% | $781.7M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 -100.0% | $3.8M | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$18.4M -260.8% | -$5.1M +45.2% | -$9.3M +96.4% | -$257.9M -99.5% | -$129.3M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$154.3M -2.0% | -$151.3M -1.5% | -$149.1M +10.3% | -$166.2M -16.2% | -$143.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $800.0K -94.9% | $15.7M +293.8% | -$8.1M -1057.1% | -$700.0K +95.5% | -$15.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$294.0M +44.3% | -$527.9M -1.5% | -$520.1M -303.7% | $255.3M -48.3% | $494.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$200.0K -140.0% | $500.0K +600.0% | -$100.0K +75.0% | -$400.0K -166.7% | $600.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$35.0M -188.2% | $39.7M +172.3% | -$54.9M +65.1% | -$157.3M -169.1% | $227.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $273.9M -53.1% | $583.5M +33.2% | $438.2M +280.7% | -$242.5M -247.3% | $164.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Perimeter Solutions, Inc.
NYSE:PRM
$5.96B
Century Aluminum Company
NASDAQ:CENX
$5.17B
Orla Mining Ltd.
AMEX:ORLA
$3.72B
H.B. Fuller Company
NYSE:FUL
$3.53B
NovaGold Resources Inc.
AMEX:NG
$3.45B
Avient Corporation
NYSE:AVNT
$3.38B
Titan America S.A.
NYSE:TTAM
$3.33B
United States Lime & Minerals, Inc.
NASDAQ:USLM
$3.21B
WD-40 Company
NASDAQ:WDFC
$3.09B
Tecnoglass Inc.
NYSE:TGLS
$2.11B
SEC Filings
Recent regulatory filings
No filings found.
Does SMG generate free cash flow?
The Scotts Miracle-Gro Company (SMG) generated $273.90M of free cash flow in fiscal 2025.
How much operating cash flow does SMG produce?
Operating cash flow was $371.30M, before capital expenditures of $97.40M.
Explore More
Continue the stock analysis
Jump to another research area for this company.