GrowGeneration Corp. (GRWG)

GrowGeneration Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	176.68	188.87	225.88	278.17	422.49	193.37
Revenue Growth (YoY)	-18.56%	-16.39%	-18.80%	-34.16%	118.49%	142.51%
Cost of Revenue	134.57	144.1	164.62	207.9	304.25	142.32
Gross Profit	42.11	44.77	61.26	70.26	118.24	51.05
Selling, General & Admin	64.62	68.39	77.88	91.24	88.51	39.4
Operating Expenses	79.12	82.47	95.44	110.11	102.54	42.41
Operating Income	-37	-37.7	-34.19	-39.84	15.7	8.64
Interest Expense	-0.01	-0.07	-0.1	-0.02	-0.04	-0.01
Interest & Investment Income	2.6	2.7	2.7	0.58	0.49	0.04
Other Non Operating Income (Expenses)	-0.01	0.04	0.78	0.68	-0.22	0.11
EBT Excluding Unusual Items	-34.43	-35.03	-30.81	-38.6	15.93	8.78
Merger & Restructuring Charges	-8.81	-7.67	-	-0.2	-0.7	-0.2
Asset Writedown	-6.66	-6.66	-15.66	-127.83	-	-
Pretax Income	-49.89	-49.35	-46.46	-166.63	15.23	8.58
Income Tax Expense	0.16	0.16	0.03	-2.89	2.44	3.25
Net Income	-50.05	-49.51	-46.5	-163.75	12.79	5.33
Net Income to Common	-50.05	-49.51	-46.5	-163.75	12.79	5.33
Net Income Growth	-	-	-	-	139.98%	303.03%
Shares Outstanding (Basic)	60	60	61	61	59	44
Shares Outstanding (Diluted)	60	60	61	61	60	46
Shares Change (YoY)	-2.67%	-1.64%	0.60%	0.58%	30.15%	37.00%
EPS (Basic)	-0.84	-0.82	-0.76	-2.69	0.22	0.12
EPS (Diluted)	-0.84	-0.82	-0.76	-2.69	0.21	0.11
EPS Growth	-	-	-	-	90.91%	175.00%
Free Cash Flow	-3.84	-3.78	-5.28	-0.95	-13.58	-3.61
Free Cash Flow Per Share	-0.06	-0.06	-0.09	-0.02	-0.23	-0.08
Gross Margin	23.84%	23.71%	27.12%	25.26%	27.99%	26.40%
Operating Margin	-20.94%	-19.96%	-15.13%	-14.32%	3.72%	4.47%
Profit Margin	-28.33%	-26.21%	-20.58%	-58.87%	3.03%	2.76%
Free Cash Flow Margin	-2.17%	-2.00%	-2.34%	-0.34%	-3.21%	-1.87%
EBITDA	-23.02	-23.57	-17.58	-22.71	28.3	11.07
EBITDA Margin	-13.03%	-12.48%	-7.78%	-8.16%	6.70%	5.73%
D&A For EBITDA	13.98	14.14	16.61	17.13	12.6	2.44
EBIT	-37	-37.7	-34.19	-39.84	15.7	8.64
EBIT Margin	-20.94%	-19.96%	-15.13%	-14.32%	3.72%	4.47%
Effective Tax Rate	-	-	-	-	16.04%	37.90%
Advertising Expenses	-	2	1.8	4	4	1

Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q