GrowGeneration Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	161.36	188.87	225.88	278.17	422.49	193.37
Revenue Growth (YoY)	-19.68%	-16.39%	-18.80%	-34.16%	118.49%	142.51%
Cost of Revenue	121.06	144.1	164.62	207.9	304.25	142.32
Gross Profit	40.29	44.77	61.26	70.26	118.24	51.05
Selling, General & Admin	57.58	68.39	77.88	91.24	88.51	39.4
Operating Expenses	68.81	82.47	95.44	110.11	102.54	42.41
Operating Income	-28.52	-37.7	-34.19	-39.84	15.7	8.64
Interest Expense	-	-0.07	-0.1	-0.02	-0.04	-0.01
Interest & Investment Income	2.07	2.7	2.7	0.58	0.49	0.04
Other Non Operating Income (Expenses)	-	0.04	0.78	0.68	-0.22	0.11
EBT Excluding Unusual Items	-26.45	-35.03	-30.81	-38.6	15.93	8.78
Merger & Restructuring Charges	-6.75	-7.67	-	-0.2	-0.7	-0.2
Asset Writedown	-6.66	-6.66	-15.66	-127.83	-	-
Pretax Income	-39.86	-49.35	-46.46	-166.63	15.23	8.58
Income Tax Expense	0.11	0.16	0.03	-2.89	2.44	3.25
Net Income	-39.97	-49.51	-46.5	-163.75	12.79	5.33
Net Income to Common	-39.97	-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)	-1.95%	-1.64%	0.60%	0.58%	30.15%	37.00%
EPS (Basic)	-0.67	-0.82	-0.76	-2.69	0.22	0.12
EPS (Diluted)	-0.67	-0.82	-0.76	-2.69	0.21	0.11
EPS Growth	-	-	-	-	90.91%	175.00%
Free Cash Flow	-6.71	-3.78	-5.28	-0.95	-13.58	-3.61
Free Cash Flow Per Share	-0.11	-0.06	-0.09	-0.02	-0.23	-0.08
Gross Margin	24.97%	23.71%	27.12%	25.26%	27.99%	26.40%
Operating Margin	-17.68%	-19.96%	-15.13%	-14.32%	3.72%	4.47%
Profit Margin	-24.77%	-26.21%	-20.58%	-58.87%	3.03%	2.76%
Free Cash Flow Margin	-4.16%	-2.00%	-2.34%	-0.34%	-3.21%	-1.87%
EBITDA	-17.79	-23.57	-17.58	-22.71	28.3	11.07
EBITDA Margin	-11.03%	-12.48%	-7.78%	-8.16%	6.70%	5.73%
D&A For EBITDA	10.73	14.14	16.61	17.13	12.6	2.44
EBIT	-28.52	-37.7	-34.19	-39.84	15.7	8.64
EBIT Margin	-17.67%	-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

Source: S&P Global Market Intelligence. Standard template. Financial Sources.