GrowGeneration Corp. (GRWG) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
GrowGeneration Corp. (GRWG) stock price & volume — 10-year historical chart
GrowGeneration Corp. (GRWG) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
GrowGeneration Corp. (GRWG) competitors in Specialty Gifts, Hobby and Niche Retail — business model, growth, and fundamentals comparison
GrowGeneration Corp. (GRWG) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
GrowGeneration Corp. (GRWG) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 14.36M | 29M | 79.73M | 193.37M | 422.49M | 278.17M | 225.88M | 188.87M | 161.74M |
| Revenue Growth % | 79.99% | 101.9% | 174.94% | 142.51% | 118.49% | -34.16% | -18.8% | -16.39% | -14.36% |
| Cost of Goods Sold | 11.09M | 22.56M | 57.73M | 142.32M | 304.25M | 207.9M | 164.62M | 145.14M | 118.47M |
| COGS % of Revenue | 77.24% | 77.78% | 72.4% | 73.6% | 72.01% | 74.74% | 72.88% | 76.85% | 73.24% |
| Gross Profit | 3.27M▲ 0% | 6.44M▲ 97.1% | 22M▲ 241.5% | 51.05M▲ 132.0% | 118.24M▲ 131.6% | 70.26M▼ 40.6% | 61.26M▼ 12.8% | 43.72M▼ 28.6% | 43.27M▼ 1.0% |
| Gross Margin % | 22.76% | 22.22% | 27.6% | 26.4% | 27.99% | 25.26% | 27.12% | 23.15% | 26.76% |
| Gross Profit Growth % | 48.33% | 97.11% | 241.45% | 131.98% | 131.63% | -40.58% | -12.82% | -28.63% | -1.02% |
| Operating Expenses | 6.12M | 10.7M | 20.42M | 42.61M | 103.24M | 238.14M | 111.1M | 95.69M | 68.86M |
| OpEx % of Revenue | 42.61% | 36.9% | 25.61% | 22.04% | 24.44% | 85.61% | 49.19% | 50.67% | 42.57% |
| Selling, General & Admin | 3.01M | 5.15M | 9.28M | 20.87M | 40.9M | 36.76M | 29.8M | 68.34M | 26.27M |
| SG&A % of Revenue | 20.92% | 17.75% | 11.64% | 10.79% | 9.68% | 13.21% | 13.19% | 36.18% | 16.24% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1.21K | 115.88K | 11.14M | 21.74M | 62.34M | 201.38M | 81.3M | 27.36M | 42.59M |
| Operating Income | -2.85M▲ 0% | -4.26M▼ 49.3% | 1.58M▲ 137.2% | 8.44M▲ 433.0% | 15M▲ 77.8% | -167.88M▼ 1219.0% | -49.84M▲ 70.3% | -51.97M▼ 4.3% | -25.45M▲ 51.0% |
| Operating Margin % | -19.84% | -14.67% | 1.99% | 4.36% | 3.55% | -60.35% | -22.07% | -27.52% | -15.74% |
| Operating Income Growth % | -569.15% | -49.29% | 137.2% | 432.98% | 77.81% | -1219.02% | 70.31% | -4.27% | 51.02% |
| EBITDA | -2.7M | -3.9M | 2.63M | 10.87M | 27.6M | -150.74M | -33.24M | -32.54M | -14.16M |
| EBITDA Margin % | -18.79% | -13.46% | 3.3% | 5.62% | 6.53% | -54.19% | -14.71% | -17.23% | -8.75% |
| EBITDA Growth % | -623.52% | -44.67% | 167.31% | 313.74% | 153.86% | -646.13% | 77.95% | 2.11% | 56.48% |
| D&A (Non-Cash Add-back) | 151.56K | 351.07K | 1.04M | 2.44M | 12.6M | 17.13M | 16.61M | 19.44M | 11.29M |
| EBIT | -2.53M | -4.06M | 1.72M | 8.59M | 15.27M | -166.61M | -46.37M | -49.28M | -25.45M |
| Net Interest Income | -15.34K | -933.98K | -256K | 30K | 443K | 559K | 2.6M | 2.63M | 1.73M |
| Interest Income | 0 | 79.18K | 144.72K | 43.93K | 486K | 580K | 2.7M | 2.7M | 1.73M |
| Interest Expense | 15.34K | 1.01M | 401.5K | 14.05K | 43K | 21K | 97K | 70K | 0 |
| Other Income/Expense | 307.93K | -818.11K | -261K | 142K | 227K | 1.24M | 3.38M | 2.62M | 1.6M |
| Pretax Income | -2.54M▲ 0% | -5.07M▼ 99.6% | 1.32M▲ 126.1% | 8.58M▲ 548.9% | 15.23M▲ 77.5% | -166.63M▼ 1194.2% | -46.46M▲ 72.1% | -49.35M▼ 6.2% | -23.86M▲ 51.7% |
| Pretax Margin % | -17.7% | -17.5% | 1.66% | 4.44% | 3.6% | -59.9% | -20.57% | -26.13% | -14.75% |
| Income Tax | 16.55K | 0 | 0 | 3.25M | 2.44M | -2.88M | 32K | 158K | 191K |
| Effective Tax Rate % | -0.65% | 0% | 0% | 37.89% | 16.04% | 1.73% | -0.07% | -0.32% | -0.8% |
| Net Income | -2.54M▲ 0% | -5.07M▼ 99.6% | 1.32M▲ 126.1% | 5.33M▲ 303.0% | 12.79M▲ 140.0% | -163.75M▼ 1380.7% | -46.5M▲ 71.6% | -49.51M▼ 6.5% | -24.05M▲ 51.4% |
| Net Margin % | -17.7% | -17.5% | 1.66% | 2.76% | 3.03% | -58.87% | -20.58% | -26.21% | -14.87% |
| Net Income Growth % | -489.59% | -99.55% | 126.06% | 303.03% | 139.98% | -1380.67% | 71.6% | -6.48% | 51.43% |
| Net Income (Continuing) | -2.54M | -5.07M | 1.32M | 5.33M | 12.79M | -163.75M | -46.5M | -49.51M | -24.05M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.18▲ 0% | -0.22▼ 22.2% | 0.04▲ 119.9% | 0.11▲ 151.7% | 0.21▲ 90.9% | -2.69▼ 1381.0% | -0.76▲ 71.7% | -0.82▼ 7.9% | -0.40▲ 51.2% |
| EPS Growth % | -282.17% | -22.22% | 119.86% | 151.72% | 90.91% | -1380.95% | 71.75% | -7.89% | 51.22% |
| EPS (Basic) | -0.18 | -0.22 | 0.05 | 0.12 | 0.22 | -2.69 | -0.76 | -0.82 | -0.40 |
| Diluted Shares Outstanding | 14.51M | 23.49M | 33.91M | 46.46M | 60.46M | 60.81M | 61.18M | 60.18M | 59.67M |
| Basic Shares Outstanding | 14.13M | 23.06M | 32.83M | 43.94M | 59.22M | 60.81M | 61.18M | 60.18M | 59.67M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
GrowGeneration Corp. (GRWG) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 7.17M | 24.98M | 41.1M | 250.23M | 216.89M | 170.68M | 147.45M | 113.21M | 103.75M |
| Cash & Short-Term Investments | 1.22M | 14.64M | 12.98M | 177.91M | 81.17M | 71.91M | 64.97M | 56.45M | 46.06M |
| Cash Only | 1.22M | 14.64M | 12.98M | 177.91M | 41.37M | 40.05M | 29.76M | 27.47M | 30.41M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 39.79M | 31.85M | 35.21M | 28.98M | 15.66M |
| Accounts Receivable | 653.57K | 862.4K | 3.99M | 3.9M | 8.18M | 9.55M | 9.09M | 8.42M | 11.18M |
| Days Sales Outstanding | 16.61 | 10.85 | 18.27 | 7.36 | 7.07 | 12.53 | 14.69 | 16.27 | 25.22 |
| Inventory | 4.59M | 8.87M | 21.58M | 54.02M | 105.57M | 77.09M | 64.91M | 40.3M | 38.78M |
| Days Inventory Outstanding | 150.86 | 143.52 | 136.42 | 138.56 | 126.65 | 135.34 | 143.91 | 101.33 | 119.47 |
| Other Current Assets | 711.85K | 0 | 0 | 3.27M | 16.12M | 6.46M | 7.97M | 7.9M | 7.73M |
| Total Non-Current Assets | 2.09M | 10.92M | 29.84M | 104.5M | 242.45M | 122.76M | 91.64M | 61.14M | 43.29M |
| Property, Plant & Equipment | 1.26M | 1.82M | 10.97M | 19.5M | 67.85M | 75.1M | 66.98M | 49.95M | 36.84M |
| Fixed Asset Turnover | 11.40x | 15.93x | 7.27x | 9.91x | 6.23x | 3.70x | 3.37x | 3.78x | 4.39x |
| Goodwill | 592.5K | 8.75M | 17.8M | 62.95M | 125.4M | 15.98M | 7.53M | 1.6M | 2.08M |
| Intangible Assets | 53.29K | 114.16K | 233.28K | 20.55M | 48.4M | 30.88M | 16.18M | 8.78M | 3.33M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 183.11K | 227.21K | 841.11K | 1.5M | 800K | 803K | 949K | 814K | 1.04M |
| Total Assets | 9.25M▲ 0% | 35.89M▲ 287.8% | 70.94M▲ 97.6% | 354.73M▲ 400.1% | 459.34M▲ 29.5% | 293.44M▼ 36.1% | 239.09M▼ 18.5% | 174.35M▼ 27.1% | 147.04M▼ 15.7% |
| Asset Turnover | 1.55x | 0.81x | 1.12x | 0.55x | 0.92x | 0.95x | 0.94x | 1.08x | 1.10x |
| Asset Growth % | 108.29% | 287.85% | 97.64% | 400.05% | 29.49% | -36.12% | -18.52% | -27.08% | -15.66% |
| Total Current Liabilities | 1.59M | 3.41M | 12.08M | 27.35M | 47.08M | 35.79M | 30.93M | 24.27M | 25.98M |
| Accounts Payable | 1.07M | 1.82M | 6.02M | 14.62M | 17.03M | 15.73M | 11.67M | 8.15M | 8.78M |
| Days Payables Outstanding | 35.13 | 29.44 | 38.09 | 37.5 | 20.43 | 27.61 | 25.87 | 20.49 | 27.04 |
| Short-Term Debt | 41.71K | 436.81K | 110.23K | 83K | 92K | 50K | 0 | 0 | 6.46M |
| Deferred Revenue (Current) | 92.35K | 516.04K | 2.5M | 0 | 11.69M | 4.34M | 5.36M | 2.4M | 4.01M |
| Other Current Liabilities | 235.6K | 708K | 0 | 5.16M | 0 | 0 | 0 | 0 | 4.14M |
| Current Ratio | 4.50x | 7.31x | 3.40x | 9.15x | 4.61x | 4.77x | 4.77x | 4.66x | 3.99x |
| Quick Ratio | 1.62x | 4.72x | 1.62x | 7.17x | 2.36x | 2.61x | 2.67x | 3.00x | 2.50x |
| Cash Conversion Cycle | 132.33 | 124.94 | 116.6 | 108.42 | 113.28 | 120.26 | 132.73 | 97.11 | 117.65 |
| Total Non-Current Liabilities | 82.54K | 2.42M | 6.05M | 10.39M | 40.97M | 41.25M | 34.77M | 29.98M | 23.57M |
| Long-Term Debt | 82.54K | 2.42M | 242.08K | 158K | 66K | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 5.81M | 9.48M | 38.55M | 40.66M | 34.45M | 29.63M | 23.02M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 2.36M | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 750K | 0 | 593K | 317K | 352K | 544K |
| Total Liabilities | 1.68M | 5.83M | 18.13M | 37.74M | 88.05M | 77.05M | 65.69M | 54.26M | 49.54M |
| Total Debt | 124.24K | 2.86M | 8M | 12.72M | 45.56M | 48.84M | 42.47M | 37.03M | 29.48M |
| Net Debt | -1.09M | -11.78M | -4.98M | -165.19M | 4.19M | 8.79M | 12.71M | 9.56M | -929K |
| Debt / Equity | 0.02x | 0.10x | 0.15x | 0.04x | 0.12x | 0.23x | 0.24x | 0.31x | 0.30x |
| Debt / EBITDA | - | - | 3.04x | 1.17x | 1.65x | - | - | - | - |
| Net Debt / EBITDA | - | - | -1.90x | -15.19x | 0.15x | - | - | - | - |
| Interest Coverage | -185.83x | -4.20x | 3.94x | 600.37x | 348.88x | -7994.05x | -513.86x | -742.46x | - |
| Total Equity | 7.58M▲ 0% | 30.06M▲ 296.6% | 52.81M▲ 75.7% | 317M▲ 500.3% | 371.29M▲ 17.1% | 216.4M▼ 41.7% | 173.4M▼ 19.9% | 120.09M▼ 30.7% | 97.5M▼ 18.8% |
| Equity Growth % | 112.99% | 296.61% | 75.69% | 500.27% | 17.13% | -41.72% | -19.87% | -30.74% | -18.81% |
| Book Value per Share | 0.52 | 1.28 | 1.56 | 6.82 | 6.14 | 3.56 | 2.83 | 2.00 | 1.63 |
| Total Shareholders' Equity | 7.58M | 30.06M | 52.81M | 317M | 371.29M | 216.4M | 173.4M | 120.09M | 97.5M |
| Common Stock | 16.85K | 27.95K | 36.88K | 57K | 60K | 61K | 61K | 59K | 60K |
| Retained Earnings | -3.69M | -8.77M | -7.97M | -2.64M | 10.14M | -153.6M | -200.1M | -255.64M | -279.69M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
GrowGeneration Corp. (GRWG) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -3.41M | -1.54M | -3.34M | -213K | 5.16M | 11.95M | 1.42M | -1.8M | -9.45M |
| Operating CF Margin % | -23.71% | -5.31% | -4.19% | -0.11% | 1.22% | 4.3% | 0.63% | -0.95% | -5.84% |
| Operating CF Growth % | -131.57% | 54.76% | -116.74% | 93.62% | 2522.07% | 131.6% | -88.11% | -226.6% | -425.13% |
| Net Income | -2.54M | -5.07M | 1.32M | 5.33M | 12.79M | -163.75M | -46.5M | -49.51M | -24.05M |
| Depreciation & Amortization | 151.56K | 351.07K | 1.04M | 2.44M | 12.6M | 17.13M | 16.61M | 19.44M | 11.29M |
| Stock-Based Compensation | 1.08M | 1.9M | 2.49M | 7.86M | 6.58M | 4.97M | 3.17M | 2.42M | 1.51M |
| Deferred Taxes | 50K | 188.86K | 0 | 750K | 1.61M | -2.36M | 0 | 0 | 0 |
| Other Non-Cash Items | 73.65K | 989.6K | 461K | 453K | 1.63M | 130.14M | 15.39M | 6.18M | 1.79M |
| Working Capital Changes | -2.22M | 107.98K | -8.66M | -17.04M | -30.05M | 25.82M | 12.74M | 19.68M | 0 |
| Change in Receivables | -312.33K | -244.29K | -3.77M | -3.84M | -1.9M | -3.11M | -300K | 835K | 0 |
| Change in Inventory | -2.08M | -792.58K | -9.5M | -19.19M | -34.69M | 32.89M | 13.77M | 24.56M | 1.79M |
| Change in Payables | 494.09K | 514.15K | 4.17M | 9.99M | 3.29M | -3.36M | -3.04M | -3.71M | 1.51M |
| Cash from Investing | -1.18M | -6.37M | -11.81M | -45.83M | -139.32M | -11.57M | -11.4M | 5.73M | 12.6M |
| Capital Expenditures | -1.18M | -686.9K | -2.23M | -3.4M | -18.74M | -12.9M | -6.7M | -1.98M | -536K |
| CapEx % of Revenue | 8.21% | 2.37% | 2.8% | 1.76% | 4.44% | 4.64% | 2.97% | 1.05% | 0.33% |
| Acquisitions | -403.91K | -5.68M | -9.46M | -41.4M | -80.78M | -7.23M | -3.05M | 150K | -1.01M |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -1.18B | -6.37B | -119K | -1.03M | 0 | 612K | 265K | 0 | 29K |
| Cash from Financing | 5.19M | 21.33M | 13.49M | 210.98M | -2.38M | -1.69M | -313K | -6.21M | -220K |
| Debt Issued (Net) | -56.26K | 8.46M | -460K | -111K | -83K | -108K | -50K | 0 | 0 |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -263K | -1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | -1.62M | -263K | -6.04M | 0 |
| Other Financing | 0 | 0 | 0 | -119K | -4.39M | 0 | 0 | -176K | -220K |
| Net Change in Cash | 608.62K▲ 0% | 13.42M▲ 2105.8% | -1.66M▼ 112.4% | 164.93M▲ 10029.7% | -136.54M▼ 182.8% | -1.32M▲ 99.0% | -10.3M▼ 681.3% | -2.29M▲ 77.8% | 2.94M▲ 228.4% |
| Free Cash Flow | -4.59M▲ 0% | -2.23M▲ 51.4% | -5.69M▼ 155.5% | -4.64M▲ 18.5% | -13.58M▼ 192.6% | -948K▲ 93.0% | -5.28M▼ 456.6% | -3.78M▲ 28.4% | -9.98M▼ 164.3% |
| FCF Margin % | -31.92% | -7.68% | -7.14% | -2.4% | -3.21% | -0.34% | -2.34% | -2% | -6.17% |
| FCF Growth % | -154.38% | 51.41% | -155.48% | 18.46% | -192.63% | 93.02% | -456.65% | 28.43% | -164.31% |
| FCF per Share | -0.32 | -0.09 | -0.17 | -0.10 | -0.22 | -0.02 | -0.09 | -0.06 | -0.17 |
| FCF Conversion (FCF/Net Income) | 1.34x | 0.30x | -2.53x | -0.04x | 0.40x | -0.07x | -0.03x | 0.04x | 0.39x |
| Interest Paid | 0 | 0 | 45K | 14K | 43K | 0 | 98K | 70K | 0 |
| Taxes Paid | 0 | 0 | 0 | 3.16M | 6.07M | 0 | 93K | 125K | 0 |
GrowGeneration Corp. (GRWG) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -15.1% | -45.66% | -26.96% | 3.19% | 2.88% | 3.72% | -55.73% | -23.86% | -33.74% | -22.1% |
| Return on Invested Capital (ROIC) | -13.72% | -44.48% | -25.78% | 3.59% | 6.34% | 4.27% | -41.92% | -18.18% | -24.69% | -16.88% |
| Gross Margin | 27.62% | 22.76% | 22.22% | 27.6% | 26.4% | 27.99% | 25.26% | 27.12% | 23.15% | 26.76% |
| Net Margin | -5.4% | -17.7% | -17.5% | 1.66% | 2.76% | 3.03% | -58.87% | -20.58% | -26.21% | -14.87% |
| Debt / Equity | 0.05x | 0.02x | 0.10x | 0.15x | 0.04x | 0.12x | 0.23x | 0.24x | 0.31x | 0.30x |
| Interest Coverage | -81.13x | -185.83x | -4.20x | 3.94x | 600.37x | 348.88x | -7994.05x | -513.86x | -742.46x | - |
| FCF Conversion | 3.41x | 1.34x | 0.30x | -2.53x | -0.04x | 0.40x | -0.07x | -0.03x | 0.04x | 0.39x |
| Revenue Growth | 130.97% | 79.99% | 101.9% | 174.94% | 142.51% | 118.49% | -34.16% | -18.8% | -16.39% | -14.36% |
GrowGeneration Corp. (GRWG) stock FAQ — growth, dividends, profitability & financials explained
GrowGeneration Corp. (GRWG) reported $161.7M in revenue for fiscal year 2025. This represents a 11110% increase from $1.4M in 2014.
GrowGeneration Corp. (GRWG) saw revenue decline by 14.4% over the past year.
GrowGeneration Corp. (GRWG) reported a net loss of $24.0M for fiscal year 2025.
GrowGeneration Corp. (GRWG) has a return on equity (ROE) of -22.1%. Negative ROE indicates the company is unprofitable.
GrowGeneration Corp. (GRWG) had negative free cash flow of $10.0M in fiscal year 2025, likely due to heavy capital investments.
GrowGeneration Corp. (GRWG) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates