Detailed financial statements for GrowGeneration Corp. (GRWG): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
GrowGeneration Corp., through its subsidiaries, operates as a developer, marketer, retailer, and distributor of products for both indoor and outdoor hydroponic and organic gardening in the United States. It operates in two segments, Cultivation and Gardening, and Storage Solutions.
Analysis Summary
GrowGeneration Corp. reported revenue of $161.7M in the most recent fiscal year, growing at a 5-year CAGR of -3.5%.
Trailing-twelve-month margins: gross margin 22.4%, operating margin -10.7%, net margin -10.1%.
At the current price of $1.51, GRWG has negative trailing earnings (P/E not meaningful) and an ROE of -24.66%. Market capitalisation stands at $91M.
Balance sheet quality for GRWG: current ratio of 4.0, net cash position of $16.6M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8.0M | $14.4M | $29.0M | $79.7M | $193.4M | $422.5M | $278.2M | $225.9M | $188.9M | $161.7M |
| Cost of Revenue | $5.8M | $11.1M | $22.6M | $57.7M | $142.3M | $304.2M | $207.9M | $164.6M | $145.1M | $129.8M |
| Gross Profit | $2.2M | $3.3M | $6.4M | $22.0M | $51.0M | $118.2M | $70.3M | $61.3M | $43.7M | $32.0M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $2.2M | $3.0M | $5.1M | $9.3M | $20.9M | $40.9M | $36.8M | $29.8M | $68.3M | $56.3M |
| Operating Expenses | $2.5M | $6.1M | $10.7M | $20.4M | $42.6M | $103.2M | $238.1M | $111.1M | $95.7M | $56.3M |
| Operating Income | -$425993 | -$2.9M | -$4.3M | $1.6M | $8.4M | $15.0M | -$167.9M | -$49.8M | -$52.0M | -$24.3M |
| EBITDA | -$373031 | -$2.4M | -$3.7M | $2.8M | $11.0M | $27.9M | -$149.5M | -$29.8M | -$29.8M | -$12.6M |
| Interest Expense | $5251 | $15339 | $1.0M | $401497 | $14053 | $43000 | $21000 | $97000 | $70000 | 0 |
| Pre-tax Income | -$431244 | -$2.5M | -$5.1M | $1.3M | $8.6M | $15.2M | -$166.6M | -$46.5M | -$49.4M | -$23.9M |
| Income Tax | 0 | $16551 | 0 | 0 | $3.3M | $2.4M | -$2.9M | $32000 | $158000 | $191000 |
| Net Income | -$431244 | -$2.5M | -$5.1M | $1.3M | $5.3M | $12.8M | -$163.7M | -$46.5M | -$49.5M | -$24.0M |
| EPS | $-0.05 | $-0.18 | $-0.22 | $0.05 | $0.12 | $0.22 | $-2.69 | $-0.76 | $-0.82 | $-0.40 |
| EPS (Diluted) | $-0.05 | $-0.18 | $-0.22 | $0.04 | $0.11 | $0.21 | $-2.69 | $-0.76 | $-0.82 | $-0.40 |
| Shares Outstanding (Diluted) | $9.2M | $14.5M | $23.5M | $33.9M | $46.5M | $60.5M | $60.8M | $61.2M | $60.2M | $59.7M |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $606644 | $1.2M | $14.6M | $13.0M | $177.9M | $41.4M | $40.1M | $29.8M | $27.5M | $30.4M |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | $39.8M | $31.9M | $35.2M | $29.0M | $15.7M |
| Receivables | $391235 | $653568 | $862397 | $4.0M | $3.9M | $8.2M | $9.6M | $9.1M | $8.4M | $11.2M |
| Inventory | $2.6M | $4.6M | $8.9M | $21.6M | $54.0M | $105.6M | $77.1M | $64.9M | $40.3M | $38.8M |
| Total Current Assets | $3.6M | $7.2M | $25.0M | $41.1M | $250.2M | $216.9M | $170.7M | $147.5M | $113.2M | $103.7M |
| Property, Plant & Equipment | $549854 | $1.3M | $1.8M | $11.0M | $19.5M | $67.8M | $75.1M | $67.0M | $49.9M | $36.8M |
| Goodwill | $243000 | $592500 | $8.8M | $17.8M | $63.0M | $125.4M | $16.0M | $7.5M | $1.6M | $2.1M |
| Intangible Assets | 0 | $53286 | $114155 | $233280 | $20.5M | $48.4M | $30.9M | $16.2M | $8.8M | $3.3M |
| Total Assets | $4.4M | $9.3M | $35.9M | $70.9M | $354.7M | $459.3M | $293.4M | $239.1M | $174.4M | $147.0M |
| Accounts Payable | $643793 | $1.1M | $1.8M | $6.0M | $14.6M | $17.0M | $15.7M | $11.7M | $8.1M | $8.8M |
| Short-term Debt | $23443 | $41707 | $436813 | $110231 | $83000 | $92000 | $50000 | 0 | 0 | $6.5M |
| Total Current Liabilities | $842918 | $1.6M | $3.4M | $12.1M | $27.4M | $47.1M | $35.8M | $30.9M | $24.3M | $26.0M |
| Long-term Debt | $41726 | $82537 | $2.4M | $242079 | $158000 | $66000 | 0 | 0 | 0 | 0 |
| Total Liabilities | $884644 | $1.7M | $5.8M | $18.1M | $37.7M | $88.0M | $77.0M | $65.7M | $54.3M | $49.5M |
| Retained Earnings | -$1.1M | -$3.7M | -$8.8M | -$8.0M | -$2.6M | $10.1M | -$153.6M | -$200.1M | -$255.6M | -$279.7M |
| Total Equity | $3.6M | $7.6M | $30.1M | $52.8M | $317.0M | $371.3M | $216.4M | $173.4M | $120.1M | $97.5M |
| Total Debt | $173049 | $124244 | $2.9M | $8.0M | $12.7M | $45.6M | $48.8M | $42.5M | $37.0M | $29.5M |
| Net Debt | -$433595 | -$1.1M | -$11.8M | -$5.0M | -$165.2M | -$35.6M | -$23.1M | -$22.5M | -$19.4M | -$16.6M |
| Working Capital | $2.8M | $5.6M | $21.6M | $29.0M | $222.9M | $169.8M | $134.9M | $116.5M | $88.9M | $77.8M |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -$431244 | -$2.5M | -$5.1M | $1.3M | $5.3M | $12.8M | -$163.7M | -$46.5M | -$49.5M | -$24.0M |
| Depreciation & Amortization | $52962 | $151561 | $351069 | $1.0M | $2.4M | $12.6M | $17.1M | $16.6M | $19.4M | $11.3M |
| Stock-based Compensation | $184333 | $1.1M | $1.9M | $2.5M | $7.9M | $6.6M | $5.0M | $3.2M | $2.4M | $1.5M |
| Change in Working Capital | -$1.3M | -$2.2M | $107979 | -$8.7M | -$17.0M | -$30.0M | $25.8M | $12.7M | $19.7M | $1.2M |
| Operating Cash Flow | -$1.5M | -$3.4M | -$1.5M | -$3.3M | -$213000 | $5.2M | $11.9M | $1.4M | -$1.8M | -$9.4M |
| Capital Expenditure | -$331580 | -$1.2M | -$686902 | -$2.4M | -$4.4M | -$18.7M | -$12.9M | -$6.7M | -$2.0M | -$536000 |
| Acquisitions | 0 | -$403907 | -$5.7M | -$9.5M | -$41.4M | -$80.8M | -$7.2M | -$3.0M | $150000 | -$1.0M |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | -$1.6M | -$263000 | -$6.0M | -$220000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -$1.8M | -$4.6M | -$2.2M | -$5.7M | -$4.6M | -$13.6M | -$948000 | -$5.3M | -$3.8M | -$10.0M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +80.0% | +101.9% | +174.9% | +142.5% | +118.5% | -34.2% | -18.8% | -16.4% | -14.4% | |
| Net Income Growth (YoY) | -489.6% | -99.6% | +126.1% | +303.0% | +140.0% | -1380.7% | +71.6% | -6.5% | +51.4% | |
| EPS Growth (YoY) | -282.2% | -22.2% | +120.5% | +166.1% | +83.3% | -1322.7% | +71.7% | -7.9% | +51.2% | |
| Shares Change (YoY) | +58.5% | +61.9% | +44.3% | +37.0% | +30.2% | +0.6% | +0.6% | -1.6% | -0.8% | |
| FCF Growth (YoY) | -154.4% | +51.4% | -155.5% | +18.5% | -192.6% | +93.0% | -456.6% | +28.4% | -164.3% | |
| Gross Margin | 27.6% | 22.8% | 22.2% | 27.6% | 26.4% | 28.0% | 25.3% | 27.1% | 23.1% | 19.8% |
| Operating Margin | -5.3% | -19.8% | -14.7% | 2.0% | 4.4% | 3.6% | -60.4% | -22.1% | -27.5% | -15.0% |
| EBITDA Margin | -4.7% | -16.5% | -12.8% | 3.5% | 5.7% | 6.6% | -53.7% | -13.2% | -15.8% | -7.8% |
| Net Margin | -5.4% | -17.7% | -17.5% | 1.7% | 2.8% | 3.0% | -58.9% | -20.6% | -26.2% | -14.9% |
| FCF Margin | -22.6% | -31.9% | -7.7% | -7.1% | -2.4% | -3.2% | -0.3% | -2.3% | -2.0% | -6.2% |
| Effective Tax Rate | -0.0% | -0.7% | -0.0% | 0.0% | 37.9% | 16.0% | 1.7% | -0.1% | -0.3% | -0.8% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $-0.20 | $-0.32 | $-0.09 | $-0.17 | $-0.10 | $-0.22 | $-0.02 | $-0.09 | $-0.06 | $-0.17 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $9.2M | $14.1M | $23.1M | $32.8M | $43.9M | $59.2M | $60.8M | $61.2M | $60.2M | $59.7M |
What to look at in Consumer Cyclical companies
- 5y avg operating margin (Cycle average) — Look at the cycle average, not the current year (peak or trough).
- Inventory turnover (>=4x/year) — Healthy retail rotates inventory fast. A drop signals weak demand.
- 5y avg ROIC (>=12%) — Cyclicals with avg ROIC >12% are structural winners.
- Net debt / EBITDA (peak) (<3x trough) — In cyclicals debt kills in recessions.
- Current Ratio (>1.5x) — Survives 12-18 months without operating cash.
- Altman Z-Score (>2.99 safe) — Bankruptcy model — key in cyclicals sensitive to recessions.
Profitability
| Return on Equity | -24.66% |
| Return on Invested Capital | -19.07% |
| Return on Assets | -16.35% |
| Gross Margin | 22.44% |
| Operating Margin | -10.75% |
| Net Margin | -10.07% |
Financial Health
| Debt / Equity | 0.29 |
| Current Ratio | 3.89 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | -124.20 | -32.50 | -10.23 | 90.91 | 335.17 | 59.32 | -1.46 | -3.30 | -2.06 | -3.75 |
| P/B | 15.05 | 10.90 | 1.73 | 2.55 | 5.58 | 2.08 | 1.10 | 0.89 | 0.85 | 0.92 |
| P/S | 6.71 | 5.75 | 1.79 | 1.69 | 9.14 | 1.83 | 0.86 | 0.68 | 0.54 | 0.55 |
| Gross Margin | 27.6% | 22.8% | 22.2% | 27.6% | 26.4% | 28.0% | 25.3% | 27.1% | 23.1% | 19.8% |
| Operating Margin | -5.3% | -19.8% | -14.7% | 2.0% | 4.4% | 3.6% | -60.4% | -22.1% | -27.5% | -15.0% |
| Net Margin | -5.4% | -17.7% | -17.5% | 1.7% | 2.8% | 3.0% | -58.9% | -20.6% | -26.2% | -14.9% |
Related companies: DLTH · FLL · IRBT · KNDI · LAZR · PRPL · QVCGA
Explore sector: Consumer Cyclical · Specialty Retail
More sections of GRWG: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks