Financials in USD. Standardized financial statements.
A compact view of how Grown Rogue International Inc. turns revenue into operating income and net income.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $33.00M | $27.02M | $21.83M | $17.76M | $9.38M | $4.24M | $3.92M | $1.93M | $156,066 | $0 |
| Revenue Growth? | +22.1% | +23.8% | +22.9% | +89.3% | +121.2% | +8.0% | +103.1% | +1138.0% | 0.0% | 0.0% |
| Cost of Revenue? | $19.32M | $13.58M | $7.60M | $9.63M | $3.28M | $2.39M | $3.07M | $2.35M | -$833,852 | $0 |
| Gross Profit? | $14.15M | $13.44M | $14.22M | $8.12M | $6.10M | $1.85M | $852,599 | -$413,493 | $989,918 | $0 |
| Gross Margin? | +42.9% | +49.8% | +65.2% | +45.7% | +65.0% | +43.5% | +21.7% | -21.4% | +634.3% | 0.0% |
| Operating Expenses? | $14.28M | $12.32M | $11.67M | $7.17M | $5.40M | $2.81M | $4.73M | $4.24M | $1.09M | $947,177 |
| Operating Income? | -$603,876 | $1.12M | $2.56M | $957,149 | $701,576 | -$965,322 | -$3.87M | -$4.97M | -$138,854 | -$947,177.004 |
| EBITDA? | $2.29M | $2.06M | $1.67M | $3.41M | $12,364 | -$701,400 | -$3.86M | -$4.24M | -$59,737 | -$947,177.004 |
| Income Before Tax | $4.92M | -$9.00M | -$291,388 | $665,309 | -$864,204 | -$2.36M | -$9.48M | -$7.51M | -$302,397 | -$10.34M |
| Income Tax Expense | $1.63M | $1.70M | $370,932 | $245,358 | $150,543 | $0 | $238,765 | $66,603 | $0 | $9.38M |
| Net Income? | $6.36M | -$11.30M | -$518,007 | $447,458 | -$2.41M | -$2.36M | -$9.72M | -$7.58M | -$302,397 | -$10.34M |
| EPS? | $0.03 | $-0.05 | $-0.00 | $0.00 | $-0.02 | $-0.03 | $-0.14 | $-0.23 | $-0.08 | $-6.97 |
| Diluted EPS? | $0.03 | $-0.05 | $-0.00 | $0.00 | $-0.02 | $-0.03 | $-0.14 | $-0.23 | $-0.01 | $-6.97 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality