VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
SMG
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
SMGThe Scotts Miracle-Gro Company
$67.69$3.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksSMGCash Flow

The Scotts Miracle-Gro Company (SMG) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains deeply inconsistent, oscillating between a peak of $574.8 million in 2024Q3 and a trough of -$474.6 million in 2025Q1, driven by extreme seasonal working capital requirements.

SMG Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMSep'25Sep'24Sep'23Sep'22Sep'21Sep'20Sep'19Sep'18Sep'17Sep'16Sep'15Sep'14Sep'13Sep'12Sep'11Sep'10Sep'09Sep'08Sep'07Sep'06Sep'05Sep'04Sep'03Sep'02Sep'01Sep'00Sep'99Sep'98Sep'97Sep'96
Cash from Operations478.1M371.3M667.5M531M-129M271.5M558M226.8M342.5M354M237.4M246.9M240.9M342M153.4M122.1M295.9M264.6M200.9M246.6M182.4M226.7M214.2M218M224.3M65.7M171.5M78.2M71M121.1M82.3M
Operating CF Margin %-10.88%18.79%14.95%-3.29%5.51%13.51%7.19%12.86%13.4%8.37%8.19%8.48%12.14%5.43%4.31%9.42%8.88%6.74%8.59%6.76%9.57%10.51%11.41%12.74%3.76%9.72%4.74%6.38%13.44%10.95%
Operating CF Growth %57.98%-44.37%25.71%511.63%-147.51%-51.34%146.03%-33.78%-3.25%49.12%-3.85%2.49%-29.56%122.95%25.63%-58.74%11.83%31.71%-18.53%35.2%-19.54%5.84%-1.74%-2.81%241.4%-61.69%119.31%10.14%-41.37%47.14%1728.89%
Net Income110.9M145.2M-34.9M-380.1M-437.5M513.4M388.6M460.2M63.7M218.8M314.8M158.7M166.2M161.1M106.5M167.9M204.1M153.3M-10.9M113.4M132.7M100.6M100.9M103.8M82.5M15.5M73.1M69.1M37M39.5M-2.5M
Depreciation & Amortization104.9M75M80.6M92.5M105.2M93.8M94.7M89.3M83.4M80.1M73.5M69M64.4M66.1M62.4M61.7M59.4M60.4M70.3M67.5M67M67.2M57.7M52.2M43.5M63.6M66.3M60.2M37.8M30.4M29.3M
Stock-Based Compensation38.3M69M80.4M68.9M34.3M40.6M57.9M38.4M40.4M25.2M15.6M13.2M11.1M10.3M12.5M16M16.4M14.5M0000000000000
Deferred Taxes1.2M70.8M9.3M-58.7M-182.8M22.5M-11.1M-33.3M-87.6M-17.4M83.6M1.3M12.1M24.2M24.2M-11.3M37.7M-6M-16.5M6.3M-400K-13.6M17.6M48.3M21.2M-19.9M0500K-2.4M-1.5M-5.7M
Other Non-Cash Items47.6M41.6M153.1M393.9M675.6M-12.1M19.3M-256.7M128.4M-1.2M-129.9M4.3M31.2M14.5M5.4M-59.2M-3.9M4M149.3M51.3M82.1M27.6M11.7M11.7M-16.3M4.6M-9.2M1.8M-1M-2.7M200K
Working Capital Changes73.4M-30.3M379M414.5M-323.8M-386.7M8.6M-71.1M114.2M48.5M-120.2M400K-44.1M65.8M-57.6M-53M-17.8M38.4M7.7M-9.8M-98.5M9.5M-27M-2.8M63.6M-25.8M41.3M-53.4M-22M49.8M43.6M
Change in Receivables3.8M-16.6M128.2M77.7M102.8M15.5M-188.1M600K-2.7M48.6M-29.8M-12.5M-29.4M17.9M-6.9M10.4M-10.7M7.1M0000000000000
Change in Inventory21M-17.9M293.8M450.5M-203.8M-496.5M-80.6M-65M14.3M3.6M-29.4M-17.5M-38.7M89M-23.1M-37.8M50.8M-47.4M-17.9M13.2M-60.6M-15.8M-14M-5.3M99.4M-68.5M5.8M-21.6M-5.7M17.3M-4.9M
Change in Payables7.2M-300K-1.6M-153.6M-171.2M202.5M172.2M54.3M-3.9M9M-45.3M6.9M52.6M-5.2M-6.9M6.1M-31.2M-17.3M0000000000000
Cash from Investing-122.8M-112.1M-100.4M-65.7M-283.2M-538.6M46.9M255.2M-580.7M22.4M-134.4M-536.4M-155.6M-64.2M-75.7M153.5M-58.9M-83.3M-59.1M-72.2M-174.1M-60.9M-112.8M-108.9M-113M-101M-88.5M-571.6M-192.1M-72.5M-17.4M
Capital Expenditures-98.4M-97.4M-84M-92.8M-113.5M-106.9M-62.7M-42.4M-68.2M-69.6M-58.3M-361.7M-87.6M-60.1M-69.4M-72.7M-83.4M-75.4M-56.1M-54M-57M-40.4M-35.1M-51.8M-57M-63.4M-72.5M-572.9M-192.7M-28.6M-18.2M
CapEx % of Revenue2.9%2.85%2.36%2.61%2.89%2.17%1.52%1.34%2.56%2.63%2.06%11.99%3.08%2.13%2.46%2.56%2.66%2.53%1.88%1.88%2.11%1.71%1.72%2.71%3.24%3.63%4.11%34.76%17.31%3.17%2.42%
Acquisitions-2.5M-2.5M00-237.3M-230.1M0267.7M-528.2M58.6M-182.6M-180.2M-106.8M-3.2M-7M246M0-9.3M0-18.7M-118.4M-77.7M-8.2M-20.4M-31M-26.5M00000
Investments-------------------------------
Other Investing-21.9M-12.2M-16.4M27.1M92.6M-8.5M109.6M29.9M15.7M-24M106.5M5.5M38.8M-900K700K-19.8M24.5M1.4M-3M500K1.3M0-12.3M-36.7M-25M-11.1M-16M1.3M600K-43.9M800K
Cash from Financing-363.7M-294M-527.9M-520.1M255.3M494M-607.1M-496.5M151.2M-307.6M-122.2M278.9M-124.3M-280.6M-79.3M-230.7M-216.3M-194M-123M-158.8M-46.9M-195.2M-133M-59M-41.8M21.4M-79.2M513.9M118.4M-46.2M-61.1M
Debt Issued (Net)-211M-122.1M-391M-353.6M680.1M781.7M-141.6M-390.1M665.2M52.3M115.9M376.5M206.7M-208.1M-10.6M177.7M-172.1M-178.1M-102.6M583.4M50.7M-211.2M-143.5M-80M-59.3M6M-49.7M569.2M140M-37.3M-46.6M
Equity Issued (Net)-7.7M-18.4M-1.3M-9.3M-257.9M-129.3M-53.2M-3.1M-317.2M-255.2M-116.1M-14.8M-120M0100K-327.2M-2.5M14.8M9.2M-217.6M-70.3M32.2M23.5M21.4M19.7M17M-21.1M-6.2M-15.3M0-2.3M
Dividends Paid-154.1M-154.3M-151.3M-149.1M-166.2M-143M-411.2M-124.5M-120M-120.3M-116.6M-111.3M-230.8M-87.8M-75.4M-67.9M-42.6M-33.4M-32.5M-543.6M-33.5M-8.6M0000-6.4M-12.1M-7.3M-9.8M-12.2M
Share Repurchases-11.7M-18.4M-5.1M-9.3M-257.9M-129.3M-53.2M-3.1M-327.7M-255.2M-137.4M-14.8M-120M0-17.5M-358.7M-25M1.57B0-246.8M-87.9M00000-23.9M-10M-15.3M0-9.8M
Other Financing9.1M800K15.7M-8.1M-700K-15.4M-1.1M21.2M-76.8M15.6M-5.4M28.5M19.8M15.3M6.6M-13.3M900K2.7M2.9M19M6.2M-7.6M-13M-400K-2.2M-1.6M-1M-37M1M900K0
Net Change in Cash-10.7M-35M39.7M-54.9M-157.3M227.5M-2.2M-15.1M-86.6M70.4M-21.3M-17.9M-40.5M-2.1M1M42.8M17.5M-13.1M16.8M19.8M-32.1M-35.4M-40.3M56.2M81M-14.3M2.7M19.7M-2.4M-46.2M3.5M
Free Cash Flow379.7M273.9M583.5M438.2M-242.5M164.6M495.3M184.4M274.3M284.4M179.1M-114.8M153.3M281.9M84M49.4M212.5M189.2M144.8M192.6M125.4M186.3M179.1M166.2M167.3M2.3M99M-494.7M-121.7M92.5M64.1M
FCF Margin %11.2%8.03%16.42%12.34%-6.18%3.34%11.99%5.84%10.3%10.76%6.31%-3.81%5.4%10.01%2.97%1.74%6.77%6.35%4.86%6.71%4.65%7.86%8.79%8.7%9.5%0.13%5.61%-30.01%-10.93%10.27%8.53%
FCF Growth %-0.58%-53.06%33.16%280.7%-247.33%-66.77%168.6%-32.77%-3.55%58.79%256.01%-174.89%-45.62%235.6%70.04%-76.75%12.31%30.66%-24.82%53.59%-32.69%4.02%7.76%-0.66%7173.91%-97.68%120.01%-306.49%-231.57%44.31%435.6%
FCF per Share6.424.6710.277.83-4.372.888.703.284.804.722.89-1.852.444.501.350.753.142.862.242.871.802.722.702.592.640.041.67-8.11-2.011.721.19
FCF Conversion (FCF/Net Income)3.42x2.56x-19.13x-1.40x0.29x0.53x1.44x0.49x5.38x1.62x0.74x1.55x1.45x2.12x1.44x0.73x1.45x1.73x-18.43x2.17x1.37x2.25x2.12x2.10x2.72x4.24x2.35x1.24x1.96x3.07x-32.92x
Interest Paid-27.8M131.4M157.7M173.5M112.5M61.6M75.9M93.5M81.6M69.8M54.1M47.6M46.9M56.6M48.6M44.5M41.6M55.6M82M000000000000
Taxes Paid600K12.9M9.4M027.2M179.7M124.2M166.2M56.3M111.9M80.9M108.3M55.3M44M79.6M115.1M84.2M51.2M36.8M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Seasonal liquidity and leverage

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

Earnings Quality Masked by Seasonality

As reported in financial statements, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from 0.92 in 2026Q2 to 6.41 in 2025Q1, illustrating the extreme difficulty in assessing underlying earnings quality due to the company's intense seasonal working capital requirements.

The wide variance in the conversion of net income to cash flow suggests that reported earnings are heavily influenced by non-cash seasonal adjustments rather than consistent operational performance. Investors should monitor whether the recurring negative OCF in the first fiscal quarter indicates a structural reliance on short-term financing to bridge the gap between production and the spring selling season.

FCF Volatility Hinders Capital Planning

Based on recent SEC filings, free cash flow trajectory remains deeply inconsistent, oscillating between a peak of $574.8 million in 2024Q3 and a trough of -$474.6 million in 2025Q1, which highlights the significant cash flow risk inherent in the company's highly seasonal lawn and garden business model.

The inability to generate positive free cash flow on a consistent quarterly basis complicates the company's ability to service its debt load without relying on seasonal credit facilities. This trajectory suggests that management's capital allocation strategy is perpetually constrained by the need to fund massive inventory builds ahead of the spring peak.

Working Capital Cycles Drive Liquidity

According to the provided cash flow data, working capital changes are the primary determinant of quarterly liquidity, with a massive $366.8 million outflow in 2026Q1 followed by a $262.5 million inflow in 2025Q4, underscoring the extreme sensitivity of SMG's cash position to inventory and receivables management.

The dramatic swings in working capital indicate that the company's cash position is essentially a function of its seasonal inventory cycle rather than organic operational growth. This pattern suggests that any disruption in the sell-through to big-box retailers could lead to severe liquidity pressure, as the company appears to carry significant inventory risk into each fiscal year.

Dividend Sustainability Under Increasing Pressure

Based on reported figures, the company has maintained dividend payments near $38 million per quarter despite significant volatility in free cash flow, which may indicate a commitment to shareholder returns that is increasingly at odds with the company's strained balance sheet and fluctuating cash generation capabilities.

While the dividend has remained stable, the persistent negative free cash flow in off-peak quarters suggests that these payments are being funded through debt rather than excess cash. Investors should investigate whether the current dividend policy is sustainable if the Hawthorne segment continues to underperform and interest expenses remain elevated.

SMG — Frequently Asked Questions

Quick answers to the most common questions about buying SMG stock.

How much cash does The Scotts Miracle-Gro Company (SMG) generate from operations?

The Scotts Miracle-Gro Company (SMG) generated $371.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is The Scotts Miracle-Gro Company's free cash flow?

The Scotts Miracle-Gro Company (SMG) generated $273.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is The Scotts Miracle-Gro Company's capital expenditure (CapEx)?

The Scotts Miracle-Gro Company (SMG) spent $97.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does The Scotts Miracle-Gro Company distribute cash to shareholders?

In 2025, The Scotts Miracle-Gro Company (SMG) returned $154.3M to shareholders via cash dividends and spent $18.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.