G

Grown Rogue International Inc
CNSX:GRIN

Watchlist Manager
Grown Rogue International Inc
CNSX:GRIN
Watchlist
Price: 0.6 CAD -14.29% Market Closed
Market Cap: 149.7m CAD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
-
5Y
-
10Y
+44 203%
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
+209%

Earnings Waterfall
Grown Rogue International Inc

Revenue
22.2m USD
Cost of Revenue
-12.3m USD
Gross Profit
9.9m USD
Operating Expenses
-13.4m USD
Operating Income
-3.5m USD
Other Expenses
9.9m USD
Net Income
6.4m USD

Income Statement
Grown Rogue International Inc

Rotate your device to view
Income Statement
Currency: USD
Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
0
1
1
2
2
2
2
2
Revenue
0
N/A
0
-21%
0
-12%
0
+1%
0
-19%
0
-7%
0
+4%
0
-9%
0
-15%
0
+10%
0
-2%
0
+31%
0
+65%
0
-15%
0
+1%
0
-33%
0
+25%
0
+16%
0
-17%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
+361%
0
+5%
0
N/A
0
-21%
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%
20
+7%
22
+10%
23
+7%
19
-17%
21
+7%
21
+2%
27
+26%
26
-4%
24
-8%
22
-7%
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
0
0
0
0
0
0
0
0
(1)
(3)
(4)
(4)
(3)
(2)
(1)
(2)
(2)
(3)
(3)
(4)
(5)
(7)
(8)
(9)
(10)
(11)
(12)
(11)
(9)
(10)
(10)
(13)
(13)
(13)
(12)
Gross Profit
0
N/A
0
N/A
0
-3%
(0)
N/A
0
N/A
0
+41%
0
+67%
0
+150%
0
-66%
0
+26%
0
-7%
0
+34%
0
+59%
0
-16%
0
-2%
0
N/A
0
N/A
0
+2%
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
1
+272%
2
+30%
2
+39%
2
-26%
2
-5%
2
+14%
3
+69%
5
+57%
7
+29%
9
+29%
9
+3%
9
-5%
9
+5%
9
+3%
10
+12%
12
+14%
10
-13%
11
+9%
11
0%
14
+24%
13
-8%
11
-14%
10
-11%
Operating Income
Operating Expenses
(1)
(1)
(1)
(1)
(1)
(3)
(1)
(1)
(1)
(4)
(4)
(0)
(0)
(3)
(3)
(1)
0
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(0)
(1)
(3)
(4)
(5)
(4)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(5)
(6)
(6)
(7)
(7)
(7)
(7)
(7)
(7)
(8)
(9)
(12)
(13)
(13)
(13)
Selling, General & Administrative
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(1)
(0)
(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)
(6)
(6)
(7)
(6)
(7)
(8)
(11)
(12)
(12)
(13)
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
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
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)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(3)
(3)
0
0
(2)
(2)
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
Operating Income
(1)
N/A
(1)
+7%
(0)
+14%
(1)
-65%
4
N/A
(3)
N/A
(1)
+50%
(1)
+28%
7
N/A
(4)
N/A
(4)
+2%
(0)
+90%
6
N/A
(3)
N/A
(3)
-1%
(0)
+84%
0
N/A
(0)
N/A
0
N/A
(1)
N/A
(1)
-53%
(1)
-44%
(1)
-4%
(1)
+37%
(2)
-131%
(1)
+41%
(1)
+4%
(1)
+5%
(0)
+65%
(1)
-217%
(3)
-133%
(5)
-64%
(5)
+1%
(3)
+31%
(2)
+46%
(0)
+82%
(1)
-231%
(1)
-12%
(1)
0%
(0)
+86%
1
N/A
1
+85%
3
+74%
3
+5%
2
-29%
2
+23%
3
+20%
3
+24%
4
+33%
3
-28%
3
-4%
3
-12%
2
-39%
(0)
N/A
(2)
-524%
(3)
-74%
Pre-Tax Income
Interest Income Expense
(0)
2
(0)
(1)
0
0
(0)
0
0
(0)
(0)
(0)
3
(3)
(3)
(4)
1
3
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)
(9)
(16)
(13)
(12)
(6)
4
8
Non-Reccuring Items
(0)
(0)
(1)
(1)
(2)
0
0
0
(3)
0
0
(4)
(3)
0
0
(1)
(0)
(8)
(9)
(9)
(9)
(0)
0
0
1
0
0
0
0
(4)
(4)
(3)
(5)
(2)
(2)
(3)
(1)
(1)
(1)
(0)
1
1
1
1
0
(0)
(0)
(0)
1
0
(0)
(1)
(1)
(0)
0
1
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
1
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
(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)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
0
(0)
2
3
2
3
Pre-Tax Income
(1)
N/A
1
N/A
(2)
N/A
(3)
-15%
3
N/A
(2)
N/A
(1)
+44%
(1)
+40%
4
N/A
(4)
N/A
(4)
+0%
(5)
-26%
6
N/A
(6)
N/A
(6)
+10%
(5)
+5%
2
N/A
(5)
N/A
(6)
-11%
(6)
+4%
(10)
-77%
(1)
+86%
(1)
+23%
(1)
+47%
(2)
-164%
(1)
+19%
(1)
-1%
(1)
+4%
(0)
+69%
(5)
-1 231%
(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
+37%
1
-13%
(0)
N/A
(5)
-1 748%
(13)
-138%
(11)
+13%
(9)
+20%
(4)
+57%
5
N/A
8
+69%
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
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(2)
(2)
(1)
(1)
Income from Continuing Operations
(1)
1
(2)
(3)
3
(2)
(1)
(1)
4
(4)
(4)
(5)
6
(6)
(6)
(5)
2
(5)
(6)
(6)
(10)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(0)
(5)
(7)
(7)
(9)
(5)
(4)
(4)
(2)
(3)
(3)
(2)
(1)
0
2
2
0
1
1
1
(1)
(6)
(14)
(12)
(11)
(5)
4
7
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
0
0
0
0
0
0
0
(0)
(1)
(2)
(1)
(1)
0
1
0
0
0
(0)
(0)
(0)
(1)
(1)
(1)
(1)
Net Income (Common)
(1)
N/A
1
N/A
(2)
N/A
(3)
-15%
3
N/A
(2)
N/A
(1)
+44%
(1)
+40%
4
N/A
(4)
N/A
(4)
+0%
(5)
-26%
6
N/A
(6)
N/A
(6)
+10%
(9)
-65%
2
N/A
(9)
N/A
(10)
-6%
(6)
+42%
(10)
-77%
(1)
+86%
(1)
+22%
(1)
+47%
(2)
-164%
(1)
+19%
(1)
-1%
(1)
+4%
(0)
+69%
(5)
-1 231%
(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%
1
-37%
1
-5%
(1)
N/A
(6)
-1 031%
(14)
-132%
(13)
+9%
(11)
+11%
(6)
+46%
3
N/A
6
+121%
EPS (Diluted)
-18.6
N/A
20.17
N/A
-50.21
N/A
-47.52
+5%
3.44
N/A
-33.97
N/A
-19.02
+44%
-11.49
+40%
4.07
N/A
-45.97
N/A
-45.33
+1%
-54.9
-21%
4.82
N/A
-31.01
N/A
-12.75
+59%
-46.19
-262%
0.75
N/A
-19.72
N/A
-5.61
+72%
-3.02
+46%
-6.67
-121%
-0.73
+89%
-0.57
+22%
-0.3
+47%
-0.81
-170%
-0.32
+60%
-0.33
-3%
-0.32
+3%
-0.1
+69%
-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%
0.01
N/A
0.01
N/A
0
N/A
0.02
N/A
0.01
-50%
0.01
N/A
0
N/A
-0.03
N/A
-0.07
-133%
-0.06
+14%
-0.05
+17%
-0.03
+40%
0.02
N/A
0.03
+50%

See Also

Summary
GRIN intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRIN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRIN stock valuation using valuation multiples.
Wall Street Estimates
GRIN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GRIN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.