Name: GRWG Income Statement - Growgeneration Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

GRWG - Growgeneration Corp.

USD | NASDAQ | Consumer Cyclical

GRWG Income Statement - Growgeneration Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	38.4	37.8	47.3	41.0	35.7	37.4	50.0	53.5	47.9	49.5	55.7	63.9	56.8	54.5	70.9	71.1

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Revenues
Revenues	164.4	161.7	188.9	225.9	278.2	422.5	193.4	79.7	29.0	14.4	8.0	3.5
Cost of Revenue	-	-	-	-	-	304.2	142.3	57.7	22.6	11.1	5.8	2.4
Gross Profit	-	-	-	-	-	118.2	51.0	22.0	6.4	3.3	2.2	1.1
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	26.1
Operating Income
Operating Income	(21.0)	(25.6)	(52.0)	(49.8)	(167.9)	15.0	8.4	1.6	(4.3)	(2.9)	(0.4)	(0.5)
Non-Operating
Interest Income	1.6	1.7	2.7	2.7	0.6	0.5	0.0	0.1	0.1	-	-	-
Interest Expense	-	0.0
Tax & Net
Income Tax Expense	0.2	0.2	0.2	0.0	(2.9)	2.4	3.3	0.0	0.0	0.0	0.0	0.0
Net Income From Continuing Ops	(19.6)
Per Share
EPS Basic	(0.33)	(0.40)	(0.82)	(0.76)	(2.69)	0.22	0.12	0.04	(0.22)	(0.18)	(0.05)	(0.08)
EPS Diluted	(0.33)	(0.40)
Supplementary Data
EBITDA	(11.7)	(14.3)	(32.5)	(33.2)	(150.7)	27.6	10.9	2.6	(3.9)	(2.7)	(0.4)	(0.5)
EBIT	(21.0)	(25.6)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	6.9	7.3	5.7	6.2	7.1	6.8	7.4	7.1	7.9	7.9	7.6	7.5	6.8	8.6	8.8	9.8
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	1.6	2.4	2.6	2.7	3.6	7.1	5.0	3.6	3.7	4.1	4.7	3.8	3.9	4.0	3.9	4.8
Amortization of Intangibles	0.8	-	-	-	1.5	-	-	-	1.7	2.1	2.2	2.4	2.2	2.1	2.2	2.8	2.7
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	15.0	16.7	15.7	16.9	19.6	30.1	22.9	20.9	21.8	39.7	24.2	23.4	23.7	25.3	26.4	157.0

Operating Income
Operating Income	(5.3)	(7.6)	(2.8)	(5.3)	(9.9)	(23.9)	(12.1)	(6.5)	(9.4)	(28.1)	(8.0)	(6.3)	(7.4)	(15.8)	(8.1)	(136.8)	(7.2)	(7.0)	4.7	9.6	7.7	2.6	5.1	2.8	(2.1)	(1.1)	1.1	1.2	0.3	(2.4)	(0.6)	(0.6)	(0.7)	(1.8)	(0.5)	(0.3)	(0.3)	(0.2)	0.0	(0.1)

Tax & Net
Income Tax Expense	(0.0)	0.2	0.0	0.0	0.0	0.1	(0.0)	0.1	(0.0)	(0.1)	0.0	0.1	0.0	(0.2)	(0.7)	(0.3)	(1.6)	(3.1)	1.1	2.9	1.6	-	1.8	0.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income From Continuing Ops	(4.9)	(7.4)	(2.4)	(4.8)	(9.4)	(23.3)	(11.4)	(5.9)	(8.8)	(27.3)	(7.3)	(5.7)	(6.1)	(15.0)	(7.2)	(136.4)	(5.2)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(4.9)	(7.4)	(2.4)	(4.8)	(9.4)	(23.3)	(11.4)	(5.9)	(8.8)	(27.3)	(7.3)	(5.7)	(6.1)	(15.0)	(7.2)	(136.4)	(5.2)
Net Income Attributable To Parent	(4.9)	(7.4)	(2.4)	(4.8)	(9.4)	(23.3)	(11.4)	(5.9)	(8.8)	(27.3)	(7.3)	(5.7)	(6.1)	(15.0)	(7.2)	(136.4)
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(4.9)	(7.4)	(2.4)	(4.8)	(9.4)	(23.3)	(11.4)	(5.9)	(8.8)	(27.3)	(7.3)	(5.7)	(6.1)	(15.0)	(7.2)

Per Share
EPS Basic	(0.08)	-	(0.04)	(0.08)	(0.16)	-	(0.19)	(0.10)	(0.14)	-	(0.12)	(0.09)	(0.10)	-	(0.12)	(2.24)	(0.09)	-	0.07	0.11	0.11	-	0.07	0.07	(0.06)	-	0.03	0.04	0.01	-	(0.03)	(0.04)	(0.05)	-	-	-	-	-	0.00	(0.02)
EPS Diluted	(0.08)	-	(0.04)	(0.08)	(0.16)	-	(0.19)	(0.10)	(0.14)	-	(0.12)	(0.09)	(0.10)	-	(0.12)	(2.24)	(0.09)	-
Shares Basic	60.1	-	59.8	59.6	59.4	-	59.3	60.7	61.5	-	61.3	61.1	61.0	-	60.9	60.8	60.1	-
Shares Diluted	60.1	-	59.8	59.6	59.4	-	59.3	60.7	61.5	-	61.3	61.1	61.0	-	60.9	60.8	60.1	-

Supplementary Data
EBITDA	(3.7)	(5.2)	(0.2)	(2.6)	(6.3)	(16.8)	(7.1)	(2.9)	(5.7)	(24.0)	(3.3)	(2.5)	(3.5)	(11.8)	(4.2)	(132.0)	(2.7)	(2.9)	8.2	12.5	9.8	3.8	5.5	3.3	(1.8)	(0.6)	1.4	1.3	0.5	(2.3)	(0.5)	(0.6)	(0.6)	(1.7)	(0.4)	(0.3)	(0.3)	(0.2)	0.0	(0.1)
EBIT	(5.3)	(7.6)	(2.8)	(5.3)	(9.9)	(23.9)	(12.1)	(6.5)	(9.4)	(28.1)	(8.0)	(6.3)	(7.4)	(15.8)	(8.1)	(136.8)	(7.2)	(7.0)	4.7