GRWG
GrowGeneration Corp.
$1.70
-$0.07(-3.95%)
30
Overall
--
Value
30
Tech
--
Quality
Market Cap
$108.78M
Volume
368.54K
52W Range
$0.82 - $2.27
Target Price
$2.67
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||
| Total Revenue | $8.0M | $14.4M | $29.0M | $79.7M | $193.4M | $422.5M | $278.2M | $225.9M | $188.9M | ||
| Total Revenue | $8.0M | $14.4M | $29.0M | $79.7M | $193.4M | $422.5M | $278.2M | $225.9M | $188.9M | ||
| COST OF GOODS SOLD | |||||||||||
| Cost of Revenue | $-5.8M | $-11.1M | $-22.6M | $2.5M | $142.3M | $304.2M | $207.9M | $164.6M | $145.1M | ||
| GROSS PROFIT | |||||||||||
| Gross Profit | $2.2M | $3.3M | $6.4M | $22.0M | $51.0M | $118.2M | $70.3M | $61.3M | $43.7M | ||
| OPERATING EXPENSES | |||||||||||
| Operating Expenses | $-2.6M | $-6.1M | $-10.7M | $20.4M | $42.6M | $103.2M | $238.1M | $111.1M | $95.7M | ||
| Selling, General & Administrative | $386.0K | $1.0M | $1.6M | $3.2M | $21.5M | $40.9M | $38.5M | $30.8M | $29.2M | ||
| Selling & Marketing Expenses | $-107.7K | $-264.6K | $-269.6K | $736.7K | $996.0K | $4.0M | $4.0M | $1.8M | $2.0M | ||
| General & Administrative Expenses | $386.0K | $1.0M | $1.6M | $3.2M | $21.5M | $40.9M | $38.5M | $30.8M | $29.2M | ||
| Salaries & Wages | $2.2M | $4.9M | $8.7M | $6.1M | $7.9M | $6.6M | $59.0K | -- | -- | ||
| Depreciation & Amortization | $53.0K | $151.6K | $1.3M | $1.0M | $2.4M | $12.6M | $17.1M | $16.6M | $19.4M | ||
| Depreciation & Amortization | $53.0K | $151.6K | $1.3M | $1.0M | $2.4M | $12.6M | $17.1M | $16.6M | $19.4M | ||
| Amortization | -- | -- | $989.6K | $18.2M | $63.0M | $125.4M | $30.9M | $16.2M | $8.8M | ||
| Other Operating Expenses | $525.0K | -- | -- | $67.8M | $18.7M | $49.7M | $54.7M | $48.1M | $40.2M | ||
| OPERATING INCOME | |||||||||||
| Operating income | $-426.0K | $-2.9M | $-5.2M | $1.6M | $8.4M | $15.0M | $-167.9M | $-49.8M | $-52.0M | ||
| EBITDA | $-373.0K | $-2.4M | $-3.7M | -- | $11.0M | $27.9M | $-149.5M | $-29.8M | $-29.9M | ||
| NON-OPERATING ITEMS | |||||||||||
| Interest Expense (Non-Operating) | $5.3K | $15.3K | $23.6K | $45.2K | $14.0K | $43.0K | $21.0K | $97.0K | -- | ||
| Intinc | -- | -- | $79.2K | $144.7K | $44.0K | $486.0K | $580.0K | $2.7M | $2.7M | ||
| Net Non-Operating Interest Income/Expense | $-5.3K | $-15.3K | $55.6K | $144.7K | $44.0K | $486.0K | $-559.0K | $2.6M | $2.7M | ||
| Other Income/Expense | -- | $-1.2K | $-115.9K | $406.0K | $-98.0K | $259.0K | $-127.1M | $-781.0K | $13.0K | ||
| Other Special Charges | -- | $1.2K | $115.9K | $-406.0K | $98.0K | $-259.0K | $684.0K | $781.0K | $-13.0K | ||
| SPECIAL ITEMS | |||||||||||
| Restructring And Mn A Income | -- | -- | -- | $-689.7K | $142.3M | -- | -- | -- | $2.4M | ||
| Special Income Charges | -- | $322.1K | -- | $756.3K | $-142.3M | -- | $-127.8M | $-15.7M | $-6.9M | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | -- | $127.8M | $15.7M | $6.9M | ||
| PRE-TAX INCOME | |||||||||||
| EBIT | $-426.0K | $-2.5M | $-5.1M | -- | $8.6M | $15.3M | $-166.6M | $-46.4M | $-49.4M | ||
| Pre-Tax Income | $-431.2K | $-2.5M | $-5.1M | $1.3M | $8.6M | $15.2M | $-166.6M | $-46.5M | $-49.4M | ||
| INCOME TAX | |||||||||||
| Tax Provision | -- | -- | -- | $-479.0K | $3.3M | $2.4M | $-2.9M | $32.0K | $158.0K | ||
| NET INCOME | |||||||||||
| Net Income | $-431.2K | $-2.5M | $-5.1M | $1.3M | $5.3M | $12.8M | $-163.7M | $-46.5M | $-49.5M | ||
| Net Income (Continuing Operations) | $-431.2K | $-2.5M | $-5.1M | $1.3M | $5.3M | $12.8M | $-163.7M | $-46.5M | $-49.5M | ||
| Net Income (Discontinued Operations) | $-431.2K | $-2.5M | $-5.1M | $1.3M | $5.3M | $12.8M | $-163.7M | $-46.5M | $-49.5M | ||
| Net Income (Common Stockholders) | $-431.2K | $-2.5M | $-5.1M | $1.3M | $5.3M | $12.8M | $-163.7M | $-46.5M | $-49.5M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | $-39.4M | ||
| TOTALS | |||||||||||
| Total Expenses | $-8.4M | $-17.2M | $-33.3M | $22.9M | $-184.9M | $407.5M | $446.0M | $275.7M | $240.8M | ||
| SHARE & EPS DATA | |||||||||||
| Average Shares Outstanding | $9.2M | $14.5M | $23.5M | $32.8M | $43.9M | $59.2M | $60.8M | $61.2M | $60.2M | ||
| Average Shares Outstanding (Diluted) | $9.2M | $23.5M | $23.5M | $39.2M | $46.5M | $60.5M | $60.8M | $61.2M | $60.2M | ||
| Shares Outstanding | $12.5M | $19.3M | $28.8M | $38.1M | $58.5M | $60.7M | $61.0M | $61.5M | $59.5M | ||
| Basic EPS | $-0.05 | $-0.18 | $-0.22 | $0.06 | $0.12 | $0.22 | $-2.69 | $-0.76 | $-0.82 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | $0.22 | $-2.69 | $-0.76 | $-0.82 | ||
| Diluted EPS | $-0.05 | $-0.18 | $-0.22 | $0.05 | $0.11 | $0.21 | $-2.69 | $-0.76 | $-0.82 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | $0.21 | $-2.69 | $-0.76 | $-0.82 | ||
| OTHER METRICS | |||||||||||
| Marketing Expense | $-107.7K | $-264.6K | $-269.6K | $736.7K | $996.0K | $4.0M | -- | -- | $2.0M | ||
| Non Recurring Operation Expense | -- | $-322.1K | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $386.0K | $1.0M | $1.6M | $3.2M | $21.5M | $40.9M | $38.5M | $30.8M | $29.2M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | -- | -- | $220.0K | ||
| Other Write Off | -- | -- | -- | -- | -- | $304.2M | -- | -- | -- | ||
| Rent And Landing Fees | $386.0K | $1.0M | $1.6M | $3.2M | $5.0M | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | $-66.5K | $-126.7K | -- | -- | -- | -- | ||
| Restruct | -- | -- | -- | $-689.7K | $142.3M | -- | -- | -- | $2.4M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | GRWG | $1.70 | -4.0% | 368.54K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |