Watchlist Manager

Watchlist

Price: 66.84 USD 1.8% Market Closed

Market Cap: $3.9B

	Scotts Miracle-Gro Co NYSE:SMG	US
S	Shenzhen Capchem Technology Co Ltd SZSE:300037	CN

Income Statement

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Jan-2005	Apr-2005	Jul-2005	Sep-2005	Dec-2005	Apr-2006	Jul-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Jan-2010	Apr-2010	Jul-2010	Sep-2010	Jan-2011	Apr-2011	Jul-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Jan-2016	Apr-2016	Jul-2016	Sep-2016	Dec-2016	Apr-2017	Jul-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Jan-2021	Apr-2021	Jul-2021	Sep-2021	Jan-2022	Apr-2022	Jul-2022	Sep-2022	Dec-2022	Apr-2023	Jul-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	(1)	0	0	0	(1)	0	0	0	0	0	0	0	(0)	0	0	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	0	0	0	0	0	0	17	39	57	68	66	66	70	78	79	81	82	85	93	99	101	102	97	91	85	80	76	72	74	79	87	96	105	118	137	157	173	178	178	174	166	159	150	143	136	129	122
Revenue	1 595 N/A	1 686 +6%	1 724 +2%	1 768 +3%	1 846 +4%	1 867 +1%	1 942 +4%	1 911 -2%	1 958 +2%	2 017 +3%	2 107 +4%	2 172 +3%	2 261 +4%	2 393 +6%	2 369 -1%	2 372 +0%	2 466 +4%	2 613 +6%	2 697 +3%	2 719 +1%	2 805 +3%	2 855 +2%	2 872 +1%	2 909 +1%	2 874 -1%	2 947 +3%	2 823 -4%	2 959 +5%	2 942 -1%	3 002 +2%	2 746 -9%	2 947 +7%	3 057 +4%	2 998 -2%	2 873 -4%	2 876 +0%	2 955 +3%	2 819 -5%	2 800 -1%	2 769 -1%	2 810 +1%	2 828 +1%	2 771 -2%	2 822 +2%	2 659 -6%	2 741 +3%	2 774 +1%	2 768 0%	2 841 +3%	2 821 -1%	2 578 -9%	2 558 -1%	2 549 0%	2 544 0%	2 371 -7%	2 396 +1%	2 570 +7%	2 452 -5%	2 506 +2%	2 519 +1%	2 359 -6%	2 338 -1%	2 642 +13%	2 656 +1%	2 585 -3%	2 606 +1%	2 663 +2%	2 740 +3%	2 917 +6%	3 092 +6%	3 156 +2%	3 224 +2%	3 417 +6%	3 739 +9%	4 132 +11%	4 514 +9%	4 960 +10%	5 077 +2%	4 925 -3%	4 742 -4%	4 592 -3%	4 168 -9%	3 924 -6%	3 885 -1%	3 738 -4%	3 671 -2%	3 551 -3%	3 435 -3%	3 429 0%	3 513 +2%	3 553 +1%	3 559 +0%	3 455 -3%	3 441 0%	3 413 -1%	3 351 -2%
Gross Profit
Cost of Revenue	(1 038)	(1 075)	(1 069)	(1 109)	(1 167)	(1 178)	(1 231)	(1 188)	(1 201)	(1 229)	(1 314)	(1 333)	(1 392)	(1 521)	(1 509)	(1 520)	(1 595)	(1 669)	(1 741)	(1 761)	(1 825)	(1 859)	(1 867)	(1 889)	(1 899)	(1 971)	(1 910)	(2 014)	(1 963)	(1 971)	(1 769)	(1 914)	(1 965)	(1 900)	(1 787)	(1 804)	(1 835)	(1 779)	(1 772)	(1 765)	(1 807)	(1 858)	(1 814)	(1 855)	(1 777)	(1 787)	(1 793)	(1 785)	(1 801)	(1 799)	(1 688)	(1 695)	(1 695)	(1 724)	(1 557)	(1 567)	(1 644)	(1 558)	(1 600)	(1 598)	(1 495)	(1 448)	(1 670)	(1 687)	(1 670)	(1 716)	(1 778)	(1 852)	(1 965)	(2 076)	(2 131)	(2 181)	(2 293)	(2 501)	(2 769)	(3 006)	(3 336)	(3 496)	(3 431)	(3 330)	(3 255)	(3 025)	(2 891)	(2 865)	(2 780)	(2 776)	(2 708)	(2 642)	(2 629)	(2 599)	(2 619)	(2 582)	(2 461)	(2 416)	(2 349)	(2 296)
Gross Profit	558 N/A	611 +9%	655 +7%	659 +1%	679 +3%	689 +1%	711 +3%	722 +2%	757 +5%	789 +4%	793 +1%	839 +6%	869 +4%	873 +0%	860 -1%	853 -1%	872 +2%	944 +8%	956 +1%	958 +0%	980 +2%	996 +2%	1 005 +1%	1 021 +2%	975 -4%	976 +0%	913 -6%	946 +4%	979 +4%	1 031 +5%	978 -5%	1 033 +6%	1 092 +6%	1 098 +1%	1 086 -1%	1 072 -1%	1 120 +4%	1 040 -7%	1 028 -1%	1 004 -2%	1 003 0%	970 -3%	957 -1%	966 +1%	882 -9%	955 +8%	980 +3%	984 +0%	1 040 +6%	1 022 -2%	890 -13%	863 -3%	854 -1%	820 -4%	814 -1%	829 +2%	926 +12%	894 -3%	906 +1%	921 +2%	864 -6%	890 +3%	973 +9%	970 0%	915 -6%	890 -3%	885 -1%	888 +0%	952 +7%	1 017 +7%	1 026 +1%	1 043 +2%	1 123 +8%	1 239 +10%	1 363 +10%	1 508 +11%	1 625 +8%	1 582 -3%	1 494 -6%	1 413 -5%	1 337 -5%	1 144 -14%	1 033 -10%	1 020 -1%	958 -6%	894 -7%	843 -6%	793 -6%	801 +1%	914 +14%	934 +2%	978 +5%	994 +2%	1 024 +3%	1 065 +4%	1 055 -1%
Operating Income
Operating Expenses	(406)	(402)	(414)	(414)	(439)	(462)	(465)	(483)	(507)	(524)	(534)	(584)	(598)	(627)	(629)	(621)	(624)	(618)	(629)	(643)	(663)	(683)	(691)	(729)	(735)	(709)	(662)	(844)	(845)	(740)	(717)	(739)	(747)	(723)	(693)	(735)	(715)	(728)	(695)	(679)	(701)	(704)	(709)	(711)	(677)	(662)	(649)	(649)	(655)	(654)	(561)	(535)	(511)	(480)	(485)	(492)	(506)	(500)	(516)	(490)	(466)	(464)	(543)	(535)	(523)	(533)	(544)	(561)	(578)	(589)	(612)	(607)	(627)	(694)	(761)	(798)	(833)	(787)	(742)	(738)	(708)	(656)	(614)	(590)	(575)	(561)	(551)	(539)	(544)	(572)	(579)	(592)	(595)	(607)	(622)	(602)
Selling, General & Administrative	(396)	(397)	(411)	(416)	(441)	(461)	(473)	(482)	(505)	(521)	(541)	(586)	(601)	(637)	(634)	(630)	(635)	(626)	(637)	(650)	(666)	(685)	(686)	(695)	(702)	(711)	(655)	(714)	(714)	(730)	(704)	(732)	(740)	(717)	(641)	(695)	(682)	(708)	(637)	(677)	(702)	(662)	(652)	(674)	(640)	(629)	(605)	(604)	(610)	(609)	(512)	(501)	(481)	(447)	(444)	(453)	(461)	(456)	(468)	(459)	(436)	(439)	(489)	(491)	(477)	(465)	(469)	(475)	(489)	(510)	(529)	(533)	(549)	(622)	(687)	(723)	(759)	(713)	(669)	(664)	(634)	(576)	(537)	(515)	(504)	(500)	(493)	(484)	(478)	(501)	(511)	(522)	(531)	(537)	(557)	(538)
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	(47)	(12)	(26)	0	(51)	(26)	(24)	(37)	(51)	(36)	(36)	(34)	(46)	(47)	(46)	(47)	(46)	(37)	(33)	(33)	(37)	(35)	(38)	(39)	(36)	(34)	(34)	(31)	(40)	(40)	(41)	(42)	(43)	(42)	(41)	(41)	(40)	(40)	(40)	(39)	(40)	(41)	(41)	(44)	(45)	(48)	(50)	(49)	(45)	(42)	(38)	(36)	(36)	(35)	(35)	(35)	(35)	(34)	(35)	(35)	(35)	(37)
Depreciation & Amortization	(17)	(10)	(6)	(6)	(6)	(8)	0	(9)	(9)	(9)	0	0	0	0	0	0	0	0	0	(4)	(7)	0	(15)	(8)	(8)	(12)	(15)	(12)	(11)	(9)	(12)	(11)	(11)	(10)	(10)	(9)	(9)	0	(10)	(5)	(4)	(5)	(8)	(5)	(6)	(6)	(8)	(9)	(9)	(10)	(10)	(10)	(10)	(11)	(9)	(10)	(11)	(11)	(14)	(15)	(17)	(18)	(22)	(23)	(24)	(27)	(29)	(31)	(32)	(33)	(33)	(32)	(32)	(31)	(32)	(31)	(31)	(30)	(29)	(29)	(31)	(31)	(31)	(31)	(28)	(26)	(23)	(19)	(17)	(14)	(14)	(14)	(13)	(13)	(12)	(10)
Other Operating Expenses	7	6	3	8	8	7	8	8	8	7	7	2	3	10	5	9	11	8	8	10	10	2	10	(26)	(26)	14	7	(119)	(120)	(2)	(1)	4	4	5	5	(18)	2	(21)	2	28	28	1	2	3	4	7	11	11	11	12	6	13	14	11	4	5	4	6	2	19	21	24	8	20	19	0	(4)	(13)	(16)	(6)	(10)	(2)	(7)	(2)	(3)	(3)	(2)	1	2	3	7	(0)	(1)	(3)	(6)	1	0	(1)	(14)	(22)	(20)	(23)	(16)	(23)	(19)	(17)
Operating Income	152 N/A	209 +38%	240 +15%	246 +2%	240 -2%	227 -5%	246 +8%	239 -3%	250 +4%	265 +6%	259 -2%	255 -2%	271 +6%	246 -9%	231 -6%	232 +0%	247 +7%	326 +32%	327 +0%	315 -4%	317 +1%	314 -1%	314 +0%	292 -7%	240 -18%	267 +12%	251 -6%	102 -59%	134 +32%	291 +117%	261 -10%	295 +13%	345 +17%	375 +9%	392 +5%	338 -14%	405 +20%	312 -23%	332 +7%	325 -2%	302 -7%	266 -12%	248 -7%	255 +3%	205 -20%	293 +43%	332 +13%	335 +1%	385 +15%	367 -5%	329 -10%	328 0%	343 +5%	340 -1%	329 -3%	337 +2%	420 +25%	394 -6%	390 -1%	431 +10%	398 -8%	425 +7%	429 +1%	435 +1%	392 -10%	357 -9%	341 -5%	327 -4%	374 +14%	427 +14%	414 -3%	436 +5%	496 +14%	545 +10%	602 +11%	711 +18%	792 +11%	795 +0%	752 -5%	675 -10%	629 -7%	487 -23%	419 -14%	430 +3%	383 -11%	333 -13%	292 -12%	255 -13%	257 +1%	342 +33%	355 +4%	386 +9%	400 +4%	417 +4%	442 +6%	453 +2%
Pre-Tax Income
Interest Income Expense	(80)	(77)	(70)	(74)	(71)	(71)	(67)	(65)	(59)	(54)	(46)	(47)	(47)	(46)	(43)	(38)	(38)	(40)	(38)	(41)	(46)	(59)	(70)	(82)	(87)	(83)	(82)	(80)	(72)	(64)	(52)	(50)	(48)	(46)	(43)	(43)	(43)	(46)	(52)	(57)	(61)	(64)	(61)	(60)	(60)	(60)	(60)	(61)	(54)	(50)	(43)	(46)	(51)	(54)	(50)	(58)	(59)	(64)	(44)	(67)	(96)	(93)	(96)	(101)	(77)	(70)	(71)	(71)	(74)	(89)	(89)	(94)	(84)	(85)	(80)	(76)	(74)	(54)	(65)	(80)	(94)	(109)	(131)	(154)	(175)	(184)	(279)	(290)	(286)	(277)	(227)	(212)	(204)	(187)	(139)	(128)
Non-Reccuring Items	(70)	(55)	(8)	(7)	(9)	(10)	(17)	(7)	(5)	(6)	(10)	(34)	(35)	(32)	(29)	(17)	(17)	(18)	(76)	(70)	(69)	(68)	(38)	0	0	(161)	(111)	0	0	0	0	0	0	0	(19)	0	(19)	0	(56)	(55)	(60)	(59)	(7)	(4)	1	(8)	(20)	(21)	(27)	(58)	(50)	(58)	(57)	(62)	(73)	(71)	(19)	30	46	52	4	(2)	(5)	(5)	(14)	(44)	(153)	(159)	(150)	(120)	(13)	(5)	(8)	(23)	(17)	(29)	(40)	(25)	(29)	(21)	(12)	(735)	(853)	(870)	(1 005)	(316)	(466)	(434)	(371)	(333)	(146)	(174)	(115)	(124)	(77)	(65)
Total Other Income	0	0	0	0	0	0	0	(44)	(44)	(45)	(46)	(2)	0	0	(1)	0	0	(1)	0	0	(18)	(18)	(18)	(18)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	0	0	0	0	0	0	(11)	(11)	(11)	(11)	0	0	0	(9)	(9)	(9)	(9)	0	0	0	(13)	(11)	(20)	(18)	(2)	(1)	268	271	271	255	(2)	(6)	5	33	31	30	19	5	6	7	7	7	4	2	0	(3)	(3)	(4)	(6)	(5)	(5)	(5)	(5)	(5)
Pre-Tax Income	2 N/A	77 +4 688%	162 +112%	164 +1%	159 -3%	146 -8%	162 +11%	124 -24%	142 +14%	160 +13%	159 -1%	172 +9%	188 +9%	167 -11%	158 -5%	175 +11%	192 +9%	267 +39%	213 -20%	204 -4%	184 -10%	168 -8%	188 +12%	192 +2%	153 -21%	23 -85%	58 +152%	22 -61%	62 +178%	227 +265%	208 -8%	245 +18%	297 +21%	329 +11%	331 +1%	295 -11%	344 +17%	265 -23%	223 -16%	212 -5%	180 -15%	143 -20%	179 +25%	191 +6%	146 -24%	224 +54%	251 +12%	253 +1%	293 +16%	249 -15%	226 -9%	213 -6%	235 +10%	224 -5%	205 -8%	199 -3%	332 +67%	352 +6%	384 +9%	416 +8%	306 -27%	331 +8%	315 -5%	319 +1%	281 -12%	226 -20%	116 -49%	96 -17%	418 +333%	489 +17%	582 +19%	592 +2%	403 -32%	431 +7%	511 +18%	639 +25%	709 +11%	746 +5%	677 -9%	579 -14%	530 -8%	(350) N/A	(558) -60%	(588) -5%	(793) -35%	(164) +79%	(453) -176%	(473) -4%	(403) +15%	(272) +33%	(24) +91%	(5) +78%	76 N/A	100 +32%	222 +121%	254 +15%
Net Income
Tax Provision	(2)	(26)	(62)	(63)	(60)	(52)	(59)	(44)	(51)	(61)	(58)	(64)	(69)	(61)	(58)	(65)	(70)	(100)	(80)	(78)	(69)	(57)	(75)	(76)	(62)	(39)	(25)	(29)	(43)	(80)	(76)	(87)	(109)	(123)	(124)	(111)	(126)	(96)	(83)	(79)	(68)	(56)	(68)	(73)	(55)	(82)	(92)	(91)	(105)	(88)	(80)	(76)	(85)	(80)	(76)	(76)	(122)	(130)	(138)	(149)	(110)	(118)	(117)	(128)	(92)	(56)	(30)	(27)	(104)	(123)	(145)	(144)	(102)	(104)	(124)	(155)	(165)	(176)	(160)	(137)	(123)	83	121	136	174	33	73	77	55	13	(11)	(19)	(40)	(47)	(77)	(87)
Income from Continuing Operations	0	51	101	101	99	94	103	80	90	99	101	109	119	107	100	110	122	167	133	126	115	111	113	116	91	(17)	33	(7)	19	147	133	157	188	206	208	184	218	169	140	134	111	88	112	118	91	142	159	162	189	162	146	137	150	144	129	123	210	222	246	267	196	213	198	191	189	170	86	69	313	366	437	448	301	327	387	483	545	570	517	442	408	(266)	(438)	(452)	(619)	(132)	(380)	(396)	(348)	(259)	(35)	(24)	36	53	145	167
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	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	1	1	1	1	1	1	0	(0)	(1)	(0)	(0)	0	0	0	0	0	1	0	0	(1)	(1)	(2)	(2)	(1)	(1)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	(18) N/A	32 N/A	83 +158%	101 +23%	99 -2%	94 -5%	104 +10%	80 -23%	91 +13%	100 +10%	101 +1%	109 +8%	119 +9%	107 -10%	101 -6%	111 +10%	122 +10%	167 +37%	133 -21%	126 -5%	115 -9%	111 -3%	113 +2%	116 +2%	91 -22%	(17) N/A	(11) +34%	(11) -2%	8 N/A	134 +1 508%	153 +15%	153 0%	194 +27%	222 +15%	204 -8%	194 -5%	253 +30%	189 -25%	168 -11%	162 -4%	112 -31%	93 -16%	107 +14%	113 +6%	86 -24%	140 +64%	161 +15%	163 +1%	189 +16%	162 -14%	167 +3%	158 -5%	157 -1%	168 +7%	160 -5%	153 -4%	239 +56%	318 +33%	315 -1%	331 +5%	286 -14%	225 -21%	218 -3%	262 +20%	246 -6%	177 -28%	64 -64%	5 -92%	253 +4 762%	372 +47%	461 +24%	469 +2%	325 -31%	326 +0%	387 +19%	483 +25%	541 +12%	564 +4%	513 -9%	438 -15%	405 -8%	(265) N/A	(438) -65%	(452) -3%	(619) -37%	(132) +79%	(380) -189%	(396) -4%	(348) +12%	(259) +25%	(35) +87%	(24) +32%	36 N/A	53 +47%	145 +173%	90 -38%
EPS (Diluted)	-0.29 N/A	0.5 N/A	1.3 +160%	1.67 +28%	1.53 -8%	1.45 -5%	1.6 +10%	1.23 -23%	1.3 +6%	1.49 +15%	1.51 +1%	1.66 +10%	1.67 +1%	1.46 -13%	1.46 N/A	1.61 +10%	1.69 +5%	2.4 +42%	1.91 -20%	1.87 -2%	1.69 -10%	1.69 N/A	1.69 N/A	1.8 +7%	1.38 -23%	-0.25 N/A	-0.16 +36%	-0.17 -6%	0.12 N/A	2.01 +1 575%	2.31 +15%	2.31 N/A	2.87 +24%	3.26 +14%	3.01 -8%	2.92 -3%	3.74 +28%	2.41 -36%	2.53 +5%	2.65 +5%	1.74 -34%	1.49 -14%	1.71 +15%	1.82 +6%	1.37 -25%	2.24 +64%	2.57 +15%	2.62 +2%	2.99 +14%	2.6 -13%	2.65 +2%	2.58 -3%	2.52 -2%	2.69 +7%	2.56 -5%	2.48 -3%	3.83 +54%	5.14 +34%	5.08 -1%	5.51 +8%	4.72 -14%	3.75 -21%	3.62 -3%	4.55 +26%	4.28 -6%	3.14 -27%	1.11 -65%	0.09 -92%	4.52 +4 922%	6.56 +45%	8.18 +25%	8.4 +3%	5.75 -32%	5.7 -1%	6.8 +19%	8.46 +24%	9.47 +12%	9.82 +4%	8.95 -9%	7.9 -12%	7.22 -9%	-4.78 N/A	-7.88 -65%	-8.14 -3%	-10.95 -35%	-2.32 +79%	-6.79 -193%	-6.98 -3%	-6.05 +13%	-4.47 +26%	-0.61 +86%	-0.41 +33%	0.61 N/A	0.9 +48%	2.47 +174%	1.54 -38%

Income Statement Balance Sheet Cash Flow Statement

Scotts Miracle-Gro Co
NYSE:SMG

Income Statement

Earnings Waterfall
Scotts Miracle-Gro Co

Income Statement
Scotts Miracle-Gro Co

See Also

Company

Help

Tools

Stocks

Scotts Miracle-Gro Co NYSE:SMG

Income Statement

Earnings Waterfall Scotts Miracle-Gro Co

Income Statement Scotts Miracle-Gro Co

See Also

Company

Help

Tools

Stocks

Scotts Miracle-Gro Co
NYSE:SMG

Earnings Waterfall
Scotts Miracle-Gro Co

Income Statement
Scotts Miracle-Gro Co