Grown Rogue International Inc.
GRUSF · OTC
12/31/2024 | 10/31/2023 | 10/31/2022 | 10/31/2021 | |
|---|---|---|---|---|
| Revenue | $27,017 | $21,829 | $17,757 | $9,379 |
| % Growth | 23.8% | 22.9% | 89.3% | – |
| Cost of Goods Sold | $13,576 | $7,604 | $9,634 | $3,278 |
| Gross Profit | $13,442 | $14,225 | $8,123 | $6,100 |
| % Margin | 49.8% | 65.2% | 45.7% | 65% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $10,075 | $8,624 | $5,923 | $4,264 |
| SG&A Expenses | $11,382 | $9,250 | $5,923 | $4,264 |
| Sales & Mktg Exp. | $1,307 | $626 | $0 | $0 |
| Other Operating Expenses | $940 | $2,417 | $751 | $185 |
| Operating Expenses | $12,322 | $11,668 | $6,674 | $4,449 |
| Operating Income | $1,120 | $2,557 | $1,445 | $1,634 |
| % Margin | 4.1% | 11.7% | 8.1% | 17.4% |
| Other Income/Exp. Net | -$10,121 | -$2,848 | -$780 | -$1,566 |
| Pre-Tax Income | -$9,001 | -$291 | $665 | -$864 |
| Tax Expense | $1,696 | $371 | $245 | $151 |
| Net Income | -$11,304 | -$518 | $447 | -$1,015 |
| % Margin | -41.8% | -2.4% | 2.5% | -10.8% |
| EPS | -0.054 | -0.003 | 0.003 | -0.008 |
| % Growth | -1,700% | -215.4% | 134.7% | – |
| EPS Diluted | -0.048 | -0.003 | 0.003 | -0.008 |
| Weighted Avg Shares Out | 209,443 | 172,709 | 169,194 | 135,232 |
| Weighted Avg Shares Out Dil | 237,428 | 172,709 | 169,194 | 135,232 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $379 | $1,714 | $894 | $1,147 |
| Depreciation & Amortization | $940 | $562 | $1,854 | $919 |
| EBITDA | $2,060 | $1,668 | $3,413 | $2,553 |
| % Margin | 7.6% | 7.6% | 19.2% | 27.2% |