Grown Rogue International Inc
CNSX:GRIN
Income Statement
Earnings Waterfall
Grown Rogue International Inc
Revenue
|
23.4m
USD
|
Cost of Revenue
|
-11.5m
USD
|
Gross Profit
|
11.9m
USD
|
Operating Expenses
|
-7.4m
USD
|
Operating Income
|
4.5m
USD
|
Other Expenses
|
-5m
USD
|
Net Income
|
-533k
USD
|
Income Statement
Grown Rogue International Inc
Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
+33%
|
0
+75%
|
0
-14%
|
0
N/A
|
0
-33%
|
0
+25%
|
0
-20%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-34%
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
3
+226%
|
3
+28%
|
4
+12%
|
4
+7%
|
3
-17%
|
4
+4%
|
4
+17%
|
4
-1%
|
5
+9%
|
7
+47%
|
9
+40%
|
12
+29%
|
15
+26%
|
16
+8%
|
18
+8%
|
19
+4%
|
24
+31%
|
26
+8%
|
23
-12%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(7)
|
(9)
|
(11)
|
(9)
|
(11)
|
(13)
|
(14)
|
(11)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
+33%
|
0
+25%
|
0
N/A
|
0
-20%
|
0
N/A
|
0
N/A
|
0
-33%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-25%
|
(0)
N/A
|
0
N/A
|
0
-71%
|
0
+180%
|
0
+19%
|
2
+408%
|
1
-61%
|
1
+61%
|
3
+157%
|
5
+78%
|
5
-5%
|
6
+20%
|
6
-6%
|
9
+52%
|
7
-15%
|
11
+52%
|
13
+17%
|
12
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(4)
|
(4)
|
(0)
|
(0)
|
(3)
|
(3)
|
(1)
|
0
|
(0)
|
(0)
|
(19)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(7)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
0
|
(3)
|
(3)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
(4)
-497%
|
(4)
+2%
|
(0)
+90%
|
6
N/A
|
(3)
N/A
|
(3)
-1%
|
(0)
+83%
|
0
N/A
|
34
+22 593%
|
35
+3%
|
19
-47%
|
(1)
N/A
|
1
N/A
|
0
-89%
|
(1)
N/A
|
(2)
-131%
|
(1)
+41%
|
(1)
+5%
|
(2)
-52%
|
(0)
+78%
|
(1)
-215%
|
(3)
-134%
|
(5)
-64%
|
(5)
+1%
|
(4)
+3%
|
(3)
+28%
|
(2)
+24%
|
(1)
+58%
|
(2)
-114%
|
(2)
+9%
|
(1)
+72%
|
1
N/A
|
(0)
N/A
|
(0)
+29%
|
(1)
-191%
|
2
N/A
|
1
-72%
|
3
+431%
|
4
+53%
|
4
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
3
|
(3)
|
(3)
|
(4)
|
1
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
|
Non-Reccuring Items |
(3)
|
0
|
0
|
(4)
|
(3)
|
0
|
0
|
(1)
|
(0)
|
(17)
|
(17)
|
0
|
(9)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
(4)
|
(4)
|
(3)
|
(5)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
3
|
4
|
4
|
0
|
2
|
1
|
(0)
|
1
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
|
Pre-Tax Income |
(4)
N/A
|
(4)
+3%
|
(4)
+0%
|
(5)
-26%
|
6
N/A
|
(6)
N/A
|
(6)
+9%
|
(5)
+5%
|
2
N/A
|
20
+864%
|
20
+1%
|
22
+9%
|
(10)
N/A
|
1
N/A
|
0
-58%
|
(1)
N/A
|
(2)
-160%
|
(1)
+19%
|
(1)
-1%
|
(1)
+4%
|
(0)
+68%
|
(5)
-1 230%
|
(7)
-31%
|
(7)
-12%
|
(9)
-28%
|
(5)
+48%
|
(4)
+9%
|
(4)
+3%
|
(2)
+46%
|
(3)
-29%
|
(3)
-8%
|
(2)
+32%
|
(1)
+61%
|
0
N/A
|
2
+681%
|
2
+20%
|
1
-71%
|
1
+71%
|
2
+95%
|
2
-9%
|
(0)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
Income from Continuing Operations |
(4)
|
(4)
|
(4)
|
(5)
|
6
|
(6)
|
(6)
|
(5)
|
2
|
20
|
20
|
22
|
(10)
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(5)
|
(7)
|
(7)
|
(9)
|
(5)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
2
|
2
|
0
|
1
|
2
|
1
|
(1)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
0
|
1
|
0
|
|
Net Income (Common) |
(4)
N/A
|
(4)
+3%
|
(4)
+0%
|
(5)
-26%
|
6
N/A
|
(6)
N/A
|
(6)
+9%
|
(9)
-65%
|
2
N/A
|
20
+864%
|
20
+1%
|
22
+9%
|
(10)
N/A
|
(0)
+96%
|
(0)
-16%
|
(1)
-34%
|
(2)
-160%
|
(1)
+19%
|
(1)
-1%
|
(1)
+4%
|
(0)
+68%
|
(5)
-1 230%
|
(7)
-31%
|
(7)
-10%
|
(9)
-29%
|
(5)
+49%
|
(4)
+10%
|
(4)
-1%
|
(2)
+47%
|
(3)
-31%
|
(3)
-8%
|
(2)
+23%
|
(2)
+3%
|
(2)
+21%
|
1
N/A
|
1
+66%
|
0
-51%
|
2
+300%
|
2
+16%
|
2
-3%
|
(1)
N/A
|
|
EPS (Diluted) |
-46
N/A
|
-44.77
+3%
|
-44.66
+0%
|
-56.22
-26%
|
4.82
N/A
|
-30.65
N/A
|
-12.9
+58%
|
-45.7
-254%
|
0.75
N/A
|
3.09
+312%
|
0.83
-73%
|
0.57
-31%
|
-6.67
N/A
|
-0.2
+97%
|
-0.23
-15%
|
-0.31
-35%
|
-0.81
-161%
|
-0.32
+60%
|
-0.33
-3%
|
-0.31
+6%
|
-0.1
+68%
|
-0.08
+20%
|
-0.09
-13%
|
-0.11
-22%
|
-0.13
-18%
|
-0.06
+54%
|
-0.05
+17%
|
-0.05
N/A
|
-0.03
+40%
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|