The Scotts Miracle-Gro Company
NYSE:SMG · New York Stock Exchange
+$1.54 today
Vol 0.44M · Avg 0.99M
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
NYSE:SMG · Revenue to Net Income
Key Ratios
Analysis
$3.4B of revenue converted into $110.9M of net income for the selected period. Gross margin is 26.2% and net margin is -11.4%, showing how much revenue survives after costs and taxes. EPS is $1.79, 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 | $3.4B -3.9% | $3.6B +0.0% | $3.6B -9.5% | $3.9B -20.3% | $4.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.4B -12.3% | $2.7B -6.6% | $2.9B -5.2% | $3.1B -11.7% | $3.5B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.0B +22.8% | $850.5M +29.4% | $657.3M -24.7% | $872.9M -40.6% | $1.5B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 30.6% +6.7pp | 23.9% +5.4pp | 18.5% -3.7pp | 22.2% -7.6pp | 29.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $34.8M +0.6% | $34.6M -3.1% | $35.7M -21.2% | $45.3M -0.2% | $45.4M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $556.9M +9.1% | $510.5M +3.5% | $493.0M -8.1% | $536.7M -19.8% | $669.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $685.6M +6.8% | $641.7M -22.8% | $831.7M -36.4% | $1.3B +75.2% | $746.0M | $5.3B | $7.0B | $8.7B |
| 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 |
| EBITDA | $425.5M +97.2% | $215.8M +218.1% | -$182.7M +45.4% | -$334.8M -139.4% | $849.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 12.5% +6.4pp | 6.1% +11.2pp | -5.1% +3.4pp | -8.5% -25.8pp | 17.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $358.6M +71.7% | $208.8M +219.7% | -$174.4M +59.8% | -$434.0M -160.0% | $723.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 10.5% +4.6pp | 5.9% +10.8pp | -4.9% +6.1pp | -11.1% -25.7pp | 14.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $128.8M -18.9% | $158.8M -10.8% | $178.1M +50.8% | $118.1M +49.7% | $78.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$136.9M +41.1% | -$232.4M +16.7% | -$278.9M -124.7% | -$124.1M -170.4% | -$45.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $221.7M +1039.4% | -$23.6M +94.8% | -$453.3M +18.8% | -$558.1M -182.4% | $677.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 6.5% +7.2pp | -0.7% +12.1pp | -12.8% +1.5pp | -14.2% -28.0pp | 13.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $76.5M +577.0% | $11.3M +115.4% | -$73.2M +39.3% | -$120.6M -175.5% | $159.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | $145.2M +516.0% | -$34.9M +90.8% | -$380.1M +13.1% | -$437.5M -185.4% | $512.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | 4.3% +5.2pp | -1.0% +9.7pp | -10.7% +0.4pp | -11.1% -21.6pp | 10.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +513.1% | -$1 +91.0% | -$7 +13.8% | -$8 -185.7% | $9 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +504.9% | -$1 +91.0% | -$7 +13.8% | -$8 -187.9% | $9 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $57.6M +1.4% | $56.8M +1.4% | $56.0M +0.9% | $55.5M -0.4% | $55.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $58.7M +3.3% | $56.8M +1.4% | $56.0M +0.9% | $55.5M -3.0% | $57.2M | $1.2B | $924.4M | $678.0M |
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.
How much revenue does SMG generate?
The Scotts Miracle-Gro Company (SMG) reported $3.41B of revenue in fiscal 2025.
Is SMG profitable?
The Scotts Miracle-Gro Company (SMG) reported $145.20M of net income, with a net margin of 4.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.