GRWG

Value 202020212022202320242025 TTM Total revenue 193.37 M422.49 M278.17 M225.88 M188.87 M161.74 M 161.74 M Gross profit 51.05 M118.24 M70.26 M61.26 M43.72 M43.27 M 43.27 M Operating expenses 42.61 M103.24 M238.14 M111.1 M95.69 M68.86 M 68.86 M Selling/general/admin expenses 6.01 M40.9 M36.76 M29.8 M29.24 M26.27 M 26.27 M Research & development —————— — Operating income 8.44 M15 M-167.88 M-49.84 M-51.97 M-25.59 M -25.59 M Non-Operating Income, Total 141.68 K227 K1.24 M3.38 M2.62 M1.73 M 1.73 M Interest expense, net of interest capitalized 3.25 M0——70 K0 0 Non-Operating Income, excl. Interest Expenses -3.1 M270 K1.26 M2.6 M2.56 M1.73 M 1.73 M Unusual income/expense -14.05 K-43 K-21 K781 K-13 K0 0 Pretax income 8.58 M15.23 M-166.63 M-46.46 M-49.35 M-23.86 M -23.86 M Equity in earnings —————— — Taxes 3.25 M2.44 M-2.88 M32 K158 K191 K 191 K Non-controlling/minority interest —————— — After tax other income/expense 126.69 K00——— — Net income before discontinued operations 5.33 M12.79 M-163.75 M-46.5 M-49.51 M-24.05 M -24.05 M Discontinued operations —————— — Net income 5.33 M12.79 M-163.75 M-46.5 M-49.51 M-24.05 M -24.05 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.33 M12.79 M-163.75 M-46.5 M-49.51 M-24.05 M -24.05 M Basic earnings per share (Basic EPS) 0.120.22-2.69-0.76-0.82-0.4 -0.4 Diluted earnings per share (Diluted EPS) 0.110.21-2.69-0.76-0.82-0.4 -0.4 Average basic shares outstanding 43.94 M59.22 M60.81 M61.18 M60.18 M59.67 M 238.45 M Diluted shares outstanding 46.46 M60.46 M60.81 M61.18 M60.18 M59.67 M 238.45 M EBITDA 10.87 M27.6 M-150.74 M-33.24 M-32.54 M-14.29 M -14.29 M EBIT 8.44 M15 M-167.88 M-49.84 M-51.97 M-25.59 M -25.59 M Cost of revenue 142.32 M304.25 M207.9 M164.62 M145.14 M118.47 M 118.47 M Other cost of goods sold 3.97 M—207.9 M164.62 M145.14 M118.47 M 118.47 M Depreciation & amortization (cash flow) 2.44 M12.6 M17.13 M16.61 M19.44 M11.29 M 11.29 M