Hydrofarm Holdings Group, Inc. (HYFM)

Hydrofarm Holdings Group 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 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	161.1	190.29	226.58	344.5	479.42	342.21
Revenue Growth (YoY)	-23.40%	-16.02%	-34.23%	-28.14%	40.10%	45.55%
Cost of Revenue	136.43	156.21	178.31	315.17	377.93	278.57
Gross Profit	24.68	34.08	48.28	29.34	101.49	63.63
Selling, General & Admin	67.59	71.78	85.66	119.88	101.95	58.24
Other Operating Expenses	-	-	-	-	-	0.86
Operating Expenses	68.32	72.52	86.71	120.16	102.24	59.35
Operating Income	-43.65	-38.44	-38.43	-90.83	-0.75	4.28
Interest Expense	-14.26	-15.24	-15.44	-10.96	-2.14	-10.14
Other Non Operating Income (Expenses)	1.11	1.57	0.12	0.7	-2.15	0.07
EBT Excluding Unusual Items	-56.8	-52.11	-53.76	-101.09	-5.04	-5.79
Merger & Restructuring Charges	-4.84	-2.22	-11.27	-	-	-
Impairment of Goodwill	-	-	-	-189.57	-	-
Gain (Loss) on Sale of Assets	-	-11.52	-	-	-	-
Asset Writedown	-	-	-	-0.12	-	-
Other Unusual Items	-	-	-	-1.08	-0.68	-0.91
Pretax Income	-61.64	-65.85	-65.03	-291.86	-5.72	-6.7
Income Tax Expense	0.27	0.87	-0.21	-6.44	-19.14	0.58
Earnings From Continuing Operations	-61.91	-66.72	-64.81	-285.42	13.42	-7.27
Net Income	-61.91	-66.72	-64.81	-285.42	13.42	-7.27
Preferred Dividends & Other Adjustments	-	-	-	-	-	2.6
Net Income to Common	-61.91	-66.72	-64.81	-285.42	13.42	-9.87
Shares Outstanding (Basic)	5	5	5	4	4	2
Shares Outstanding (Diluted)	5	5	5	4	4	2
Shares Change (YoY)	0.88%	1.05%	1.19%	4.62%	101.84%	2.95%
EPS (Basic)	-13.40	-14.51	-14.24	-63.46	3.35	-4.63
EPS (Diluted)	-13.40	-14.51	-14.24	-63.50	3.10	-4.63
Free Cash Flow	-13.47	-3.22	2.83	13.76	-50.47	-46.27
Free Cash Flow Per Share	-2.92	-0.70	0.62	3.06	-11.74	-21.73
Gross Margin	15.32%	17.91%	21.31%	8.52%	21.17%	18.59%
Operating Margin	-27.09%	-20.20%	-16.96%	-26.36%	-0.16%	1.25%
Profit Margin	-38.43%	-35.06%	-28.61%	-82.85%	2.80%	-2.88%
Free Cash Flow Margin	-8.36%	-1.69%	1.25%	3.99%	-10.53%	-13.52%
EBITDA	-13.9	-7.75	-6.36	-49.3	14.18	11.06
EBITDA Margin	-8.63%	-4.07%	-2.81%	-14.31%	2.96%	3.23%
D&A For EBITDA	29.75	30.69	32.08	41.53	14.93	6.78
EBIT	-43.65	-38.44	-38.43	-90.83	-0.75	4.28
EBIT Margin	-27.09%	-20.20%	-16.96%	-26.36%	-0.16%	1.25%

Updated Aug 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q