Grown Rogue International Inc. (CSE:GRIN)
Canada · Delayed Price · Currency is CAD 0.6000
+0.0100 (1.69%)
Jun 4, 2026, 3:59 PM EST
Grown Rogue International Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Oct '23 Oct 31, 2023 | Oct '22 Oct 31, 2022 |
| 34.43 | 32.43 | 26.62 | 21.83 | 23.35 | 17.76 | |
Revenue Growth (YoY) | 26.98% | 21.81% | 21.96% | -6.53% | 31.51% | 89.34% |
Cost of Revenue | 20.01 | 18.6 | 13.71 | 7.6 | 10.68 | 9.63 |
Gross Profit | 14.42 | 13.83 | 12.91 | 14.22 | 12.67 | 8.12 |
Selling, General & Admin | 12.4 | 11.32 | 10.25 | 8.62 | 6.47 | 5.85 |
Amortization of Goodwill & Intangibles | - | 0.7 | 0.99 | - | - | - |
Operating Expenses | 14.21 | 14.42 | 12.85 | 10.37 | 7.39 | 6.67 |
Operating Income | 0.22 | -0.59 | 0.06 | 3.86 | 5.28 | 1.45 |
Interest Expense | -1.68 | -1.38 | -1.91 | -1.71 | -1.4 | -0.89 |
Interest & Investment Income | 0.19 | 0.18 | 0.35 | - | - | - |
Earnings From Equity Investments | -0.4 | -0.45 | -0.25 | - | - | - |
Other Non Operating Income (Expenses) | 3.44 | 6.84 | -13.45 | 2.32 | -4.12 | -0 |
EBT Excluding Unusual Items | 1.76 | 4.59 | -15.21 | 4.46 | -0.24 | 0.55 |
Gain (Loss) on Sale of Investments | -0 | 0.25 | 3.09 | 2.4 | 0.13 | -0.33 |
Gain (Loss) on Sale of Assets | - | - | - | -0.53 | -0.18 | -0.01 |
Other Unusual Items | - | - | - | - | - | 0.45 |
Pretax Income | 1.76 | 4.83 | -12.11 | 6.34 | -0.29 | 0.67 |
Income Tax Expense | 1.49 | 1.6 | 3.86 | 2.3 | 0.37 | 0.25 |
Earnings From Continuing Operations | 0.27 | 3.23 | -15.98 | 4.03 | -0.66 | 0.42 |
Minority Interest in Earnings | -1.84 | -1.5 | -0.03 | -0.18 | 0.13 | 0.03 |
Net Income | -1.57 | 1.73 | -16.01 | 3.86 | -0.53 | 0.45 |
Net Income to Common | -1.57 | 1.73 | -16.01 | 3.86 | -0.53 | 0.45 |
Shares Outstanding (Basic) | 249 | 243 | 209 | 182 | 173 | 169 |
Shares Outstanding (Diluted) | 249 | 251 | 209 | 214 | 173 | 169 |
Shares Change (YoY) | 13.01% | 19.78% | -2.15% | 23.94% | 2.08% | 25.11% |
EPS (Basic) | -0.01 | 0.01 | -0.08 | - | -0.00 | 0.00 |
EPS (Diluted) | -0.01 | 0.01 | -0.08 | - | -0.00 | 0.00 |
Free Cash Flow | 0.17 | -1.09 | -1.47 | 0.63 | 4.27 | 0.89 |
Free Cash Flow Per Share | 0.00 | -0.00 | -0.01 | 0.00 | 0.03 | 0.01 |
Gross Margin | 41.88% | 42.64% | 48.49% | 65.16% | 54.26% | 45.75% |
Operating Margin | 0.63% | -1.83% | 0.22% | 17.66% | 22.61% | 8.16% |
Profit Margin | -4.56% | 5.33% | -60.12% | 17.67% | -2.28% | 2.52% |
Free Cash Flow Margin | 0.51% | -3.36% | -5.51% | 2.87% | 18.30% | 5.03% |
EBITDA | 0.9 | 0.11 | 1.05 | 4.97 | 5.86 | 2.2 |
EBITDA Margin | 2.63% | 0.34% | 3.96% | 22.79% | 25.09% | 12.39% |
D&A For EBITDA | 0.69 | 0.7 | 0.99 | 1.12 | 0.58 | 0.75 |
EBIT | 0.22 | -0.59 | 0.06 | 3.86 | 5.28 | 1.45 |
EBIT Margin | 0.63% | -1.83% | 0.22% | 17.66% | 22.61% | 8.16% |
Effective Tax Rate | 84.47% | 33.17% | - | 36.32% | - | 36.88% |
Revenue as Reported | 34.43 | 32.43 | 26.62 | 21.83 | 23.35 | 17.76 |