Skip to content
Baker Capital StrategiesMARKETS. FILINGS. PERSPECTIVE.
Powered by THEMA

Baker Capital Strategies

Free Registration

Register for access to news, tools, alerts and reports.

THEMA Basic included at launch.

Use at least 8 characters.

Security

GRWG · GrowGeneration Corp.

GRWGNASDAQCommon stockCurrentCIK 1604868Updated Sep 27, 2026

Company: GrowGeneration Corp. →

Name history
EasyLife, Corp. · through Apr 11, 2014

GRWG price & chart

Provider market data

Loading TradingView…

NASDAQ:GRWG on TradingView ↗

TradingView · Data may be delayed

Financials

FY 2025 · USD
Revenue161,741,000USD · FY 2025
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

Net income-24,046,000USD · FY 2025
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

Operating income-25,585,000USD · FY 2025
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

Diluted EPS-0.4USD per share · FY 2025
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

Some figures are unavailable for this reporting year.

balance sheet · annual statements
Line itemFY 2025FY 2024FY 2023FY 2022
ASSETS
AssetsUSD147,040,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

174,352,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

239,090,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

293,442,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Property, Plant and Equipment, NetUSD9,795,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

15,493,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

27,052,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

28,669,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

GoodwillUSD2,080,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

1,605,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

7,525,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

15,978,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Intangible Assets, Net (Excluding Goodwill)USD3,326,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

8,779,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

16,180,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

30,878,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Current assets:
Cash and Cash Equivalents, at Carrying ValueUSD30,406,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

27,471,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

29,757,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

40,054,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Accounts Receivable, after Allowance for Credit Loss, CurrentUSD10,668,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

7,361,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

8,895,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

8,336,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Inventory, NetUSD38,776,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

40,295,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

64,905,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

77,091,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Assets, CurrentUSD103,747,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

113,208,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

147,451,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

170,681,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Prepaid Expense and Other Assets, CurrentUSD7,672,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

7,896,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

7,973,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

6,455,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Operating Lease, Right-of-Use AssetUSD27,050,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

34,453,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

39,933,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

46,433,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

LIABILITIES AND EQUITY
LiabilitiesUSD49,541,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

54,259,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

65,695,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

77,046,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Stockholders’ equity:
Common Stock, Value, IssuedUSD60,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

59,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

61,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

61,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Additional Paid in CapitalUSD377,128,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

375,677,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

373,433,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

369,938,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Retained Earnings (Accumulated Deficit)USD-279,689,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

-255,643,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

-200,099,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

-153,603,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Stockholders' Equity Attributable to ParentUSD97,499,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

120,093,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

173,395,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

216,396,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Liabilities and EquityUSD147,040,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

174,352,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

239,090,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

293,442,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Current liabilities:
Liabilities, CurrentUSD25,975,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

24,274,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

30,930,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

35,794,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Operating Lease, Liability, CurrentUSD6,455,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

7,398,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

8,021,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

8,131,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Accounts Payable, CurrentUSD8,775,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

8,146,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

11,666,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

15,728,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Operating Lease, Liability, NoncurrentUSD23,022,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

29,633,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

34,448,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

40,659,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Deferred Income Tax Liabilities, NetUSD———0
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Other Liabilities, NoncurrentUSD544,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

352,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

317,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

593,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Additional Financial Items
Accrued Liabilities, CurrentUSD3,269,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

2,358,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

2,530,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

—
Deferred Tax Liabilities, NetUSD——0
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

0
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Long-term Debt, Current MaturitiesUSD——0
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

50,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Long-term Debt, Excluding Current MaturitiesUSD———0
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Lines labelled “Derived” are calculated from reported figures.

cash flow · annual statements
Line itemFY 2025FY 2024FY 2023FY 2022
Cash flows from operating activities:
Net Income (Loss), Including Portion Attributable to Noncontrolling InterestUSD-24,046,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-49,510,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

-46,496,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-163,747,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, Depletion and AmortizationUSD11,295,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

19,436,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

16,607,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

17,132,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Share-based Payment Arrangement, Noncash ExpenseUSD1,513,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

2,421,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

3,171,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

4,967,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Changes in operating assets and liabilities:
Increase (Decrease) in Accounts ReceivableUSD3,195,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-835,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

300,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

3,106,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Increase (Decrease) in InventoriesUSD-1,794,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-24,557,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

-13,773,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-32,890,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Deferred Income Tax Expense (Benefit)USD—0
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

0
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-2,359,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Net Cash Provided by (Used in) Operating ActivitiesUSD-9,447,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-1,799,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

1,421,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

11,948,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Cash flows from investing activities:
Payments to Acquire Businesses, Net of Cash AcquiredUSD1,013,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

0
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

3,050,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

—
Net Cash Provided by (Used in) Investing ActivitiesUSD12,602,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

5,726,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

-11,405,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-11,573,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Cash flows from financing activities:
Payment, Tax Withholding, Share-based Payment ArrangementUSD220,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

176,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

263,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

1,618,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Payments for Repurchase of Common StockUSD0
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

6,037,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

——
Net Cash Provided by (Used in) Financing ActivitiesUSD-220,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-6,213,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

-313,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-1,693,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Repayments of Long-term DebtUSD0
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

0
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

50,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

108,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate EffectUSD2,935,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-2,286,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

-10,297,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-1,318,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Cash, Cash Equivalents, Restricted Cash and Restricted Cash EquivalentsUSD30,406,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

27,471,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

29,757,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

40,054,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Supplemental disclosure of cash flow information:
Interest Paid, Excluding Capitalized Interest, Operating ActivitiesUSD0
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

70,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

98,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

—
Income Taxes Paid, NetUSD141,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

125,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

93,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

0
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Additional Financial Items
Share-based Payment Arrangement, ExpenseUSD——200,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

500,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Amortization of Intangible AssetsUSD5,923,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

6,666,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

8,895,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

9,937,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

DepreciationUSD5,400,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

12,800,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

7,900,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

7,200,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Gain (Loss) on Disposition of AssetsUSD-773,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-685,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

-218,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-568,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

GoodwillUSD2,080,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

As of 2025-12-31

1,605,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

As of 2024-12-31

7,525,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

As of 2023-12-31

15,978,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

As of 2022-12-31

Goodwill and Intangible Asset ImpairmentUSD130,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

6,875,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

15,659,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

127,831,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Goodwill, Impairment LossUSD—5,920,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

9,283,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

116,657,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Impairment of Intangible Assets, Finite-livedUSD—735,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

6,243,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

11,174,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Income Tax Expense (Benefit)USD191,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

158,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

32,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-2,885,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

InterestExpenseNonoperatingUSD0
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

70,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

——
Inventory Write-downUSD2,400,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

6,500,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

4,800,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

7,800,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Investment Income, InterestUSD1,730,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

2,703,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

——
Net Income (Loss) Attributable to ParentUSD-24,046,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-49,510,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

-46,496,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-163,747,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Nonoperating Income (Expense)USD1,730,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

2,620,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

3,380,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

1,243,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Operating Costs and ExpensesUSD30,732,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

40,198,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

48,082,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

54,680,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Operating ExpensesUSD68,860,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

95,694,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

111,102,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

238,138,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Operating Lease, Impairment LossUSD0
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

220,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

133,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

—
Other Nonoperating Income (Expense)USD0
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-13,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

781,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-21,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Stock or Unit Option Plan ExpenseUSD—0
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

0
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

59,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Lines labelled “Derived” are calculated from reported figures.

income statement · annual statements
Line itemFY 2025FY 2024FY 2023FY 2022
Total RevenueUSD161,741,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

188,866,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

225,882,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

278,166,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Selling, General and Administrative ExpenseUSD26,266,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

29,243,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

29,799,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

36,758,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Operating Income (Loss)USD-25,585,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-51,972,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

-49,844,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-167,875,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Other Nonoperating Income (Expense)USD0
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-13,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

781,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-21,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling InterestUSD-23,855,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-49,352,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

-46,464,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-166,632,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Income Tax Expense (Benefit)USD191,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

158,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

32,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-2,885,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Net Income (Loss) Attributable to ParentUSD-24,046,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-49,510,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

-46,496,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-163,747,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Earnings Per Share, BasicUSD per share-0.4
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-0.82
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

-0.76
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-2.69
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Earnings Per Share, DilutedUSD per share-0.4
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

-0.82
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

-0.76
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

-2.69
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Weighted Average Number of Shares Outstanding, Basicshares59,671,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

60,176,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

61,181,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

60,813,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Weighted Average Number of Shares Outstanding, Dilutedshares59,671,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

60,176,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

61,181,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

60,813,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Interest Expense (non-operating)USD0
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

70,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

——
Additional Financial Items
Amortization of Intangible AssetsUSD5,923,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

6,666,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

8,895,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

9,937,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Cost of Goods and Service, Excluding Depreciation, Depletion, and AmortizationUSD118,466,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

145,144,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

164,624,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

207,903,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Depreciation, Depletion and Amortization, NonproductionUSD11,295,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

19,436,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

16,607,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

17,132,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Goodwill, Impairment LossUSD—5,920,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

9,283,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

116,657,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Gross ProfitUSD43,275,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

43,722,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

61,258,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

70,263,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Interest Income, OtherUSD——2,696,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

580,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Investment Income, InterestUSD1,730,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

2,703,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

——
Labor and Related ExpenseUSD—16,727,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

——
Marketing and Advertising ExpenseUSD1,600,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

2,000,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

1,800,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

4,000,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Nonoperating Income (Expense)USD1,730,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

2,620,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

3,380,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

1,243,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Operating Costs and ExpensesUSD30,732,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

40,198,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

48,082,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

54,680,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Operating ExpensesUSD68,860,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

95,694,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

111,102,000
Source

10-K · 2024-03-13 · 0001628280-24-010996

2023-01-01 to 2023-12-31

238,138,000
Source

10-K · 2023-03-16 · 0001628280-23-008178

2022-01-01 to 2022-12-31

Restructuring and Related Cost, Incurred CostUSD1,100,000
Source

10-K · 2026-03-20 · 0001604868-26-000004

2025-01-01 to 2025-12-31

2,365,000
Source

10-K · 2025-03-13 · 0001628280-25-012661

2024-01-01 to 2024-12-31

——

Lines labelled “Derived” are calculated from reported figures.