Grocery Outlet Holding Corp. (GO)

Grocery Outlet Holding 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	Jun 28, 2025	Dec 28, 2024	Dec 30, 2023	Dec 31, 2022	Jan 1, 2022	Jan 2, 2021
Revenue	4,511	4,372	3,969	3,578	3,080	3,135
Revenue Growth (YoY)	8.47%	10.13%	10.94%	16.19%	-1.76%	22.46%
Cost of Revenue	3,139	3,050	2,728	2,486	2,131	2,161
Gross Profit	1,372	1,322	1,242	1,092	948.79	973.35
Selling, General & Admin	1,260	1,219	1,115	997.11	859.69	772.41
Operating Expenses	1,260	1,219	1,115	997.11	859.69	865.97
Operating Income	111.47	102.85	126.24	94.99	89.1	107.38
Interest Expense	-31.71	-28.88	-23.99	-21.36	-16.89	-21.81
Interest & Investment Income	5.23	6.72	7.63	3.39	1.32	1.77
EBT Excluding Unusual Items	84.99	80.69	109.88	77.02	73.53	87.33
Merger & Restructuring Charges	-69.55	-24.52	-0.46	-	-	-
Other Unusual Items	-	-	-5.34	-1.27	-	-0.2
Pretax Income	15.44	56.17	104.08	75.75	77.5	87.13
Income Tax Expense	7.31	16.71	24.64	10.7	15.19	-19.58
Net Income	8.13	39.47	79.44	65.05	62.31	106.71
Net Income to Common	8.13	39.47	79.44	65.05	62.31	106.71
Net Income Growth	-85.00%	-50.32%	22.11%	4.40%	-41.61%	592.09%
Shares Outstanding (Basic)	98	99	99	97	96	92
Shares Outstanding (Diluted)	98	100	101	100	99	98
Shares Change (YoY)	-2.74%	-1.21%	0.67%	0.75%	0.98%	20.26%
EPS (Basic)	0.08	0.40	0.80	0.67	0.65	1.16
EPS (Diluted)	0.08	0.40	0.79	0.65	0.63	1.08
EPS Growth	-84.62%	-49.39%	21.54%	3.17%	-41.67%	468.42%
Free Cash Flow	-26.06	-74.65	134.46	55.03	42.2	56.32
Free Cash Flow Per Share	-0.27	-0.75	1.33	0.55	0.42	0.57
Gross Margin	30.41%	30.24%	31.28%	30.52%	30.81%	31.05%
Operating Margin	2.47%	2.35%	3.18%	2.66%	2.89%	3.43%
Profit Margin	0.18%	0.90%	2.00%	1.82%	2.02%	3.40%
Free Cash Flow Margin	-0.58%	-1.71%	3.39%	1.54%	1.37%	1.80%
EBITDA	229.48	211.05	214.22	173.24	160.22	165.43
EBITDA Margin	5.09%	4.83%	5.40%	4.84%	5.20%	5.28%
D&A For EBITDA	118	108.21	87.98	78.25	71.12	58.05
EBIT	111.47	102.85	126.24	94.99	89.1	107.38
EBIT Margin	2.47%	2.35%	3.18%	2.66%	2.89%	3.43%
Effective Tax Rate	47.32%	29.74%	23.68%	14.12%	19.60%	-
Advertising Expenses	-	-	-	-	-	25.9

Updated Aug 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q