Scotts Miracle-Gro (NYSE: SMG) financial statements
The consolidated income statement, balance sheet and cash flow statement of Scotts Miracle-Gro for its last 10 fiscal years, as filed with the regulator, in millions of US dollars. At the end of fiscal 2025 it had $2,742m in total assets and −$357.5m in equity.
Income statement
| Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3,413m | $3,553m | $3,551m | $3,924m | $4,925m | $4,132m | $3,156m | $2,663m | $2,642m | $2,506m |
| Cost of sales | $2,349m | $2,619m | $2,708m | $2,891m | $3,431m | $2,769m | $2,131m | $1,778m | $1,670m | $1,600m |
| Gross profit | $1,044m | $850.5m | $657.3m | $872.9m | $1,469m | $1,347m | $1,020m | $864.6m | $972.6m | $900.3m |
| Operating profit | $358.6m | $208.8m | −$174.4m | −$434.0m | $723.0m | $585.2m | $409.6m | $198.9m | $433.4m | $447.6m |
| Finance costs | $128.8m | $158.8m | $178.1m | $118.1m | $78.9m | $79.6m | $101.8m | $86.4m | $76.1m | $65.6m |
| Profit before tax | $221.7m | −$23.6m | −$453.3m | −$558.1m | $677.1m | $510.6m | $581.6m | $115.7m | $314.9m | $383.7m |
| Income tax | $76.5m | $11.3m | $73.2m | $120.6m | $159.8m | $123.7m | $144.9m | $11.9m | $116.6m | $137.6m |
| Net profit | $145.2m | −$34.9m | −$380.1m | −$437.5m | $512.5m | $387.4m | $460.7m | $63.7m | $218.3m | $315.3m |
| Earnings per share | $2.52 | −$0.61 | −$6.79 | −$7.88 | $9.20 | $6.96 | $8.30 | $1.13 | $3.68 | $5.16 |
| Diluted earnings per share | $2.47 | −$0.61 | −$6.79 | −$7.88 | $8.96 | $6.81 | $8.18 | $1.12 | $3.63 | $5.09 |
| Depreciation and amortisation | $75.0m | $80.6m | $92.5m | $105.2m | $93.8m | $94.7m | $89.3m | $83.4m | $73.8m | $62.3m |
Balance sheet
| Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $2,742m | $2,872m | $3,414m | $4,297m | $4,800m | $3,381m | $3,029m | $3,055m | $2,747m | $2,756m |
| Current assets | $940.3m | $980.4m | $1,398m | $1,982m | $2,024m | $1,217m | $1,042m | $885.7m | $881.7m | $1,033m |
| Inventories | $592.8m | $587.5m | $880.3m | $1,344m | $1,127m | $621.9m | $540.3m | $481.4m | $407.5m | $394.7m |
| Property, plant and equipment | $631.6m | $609.5m | $610.3m | $606.0m | $622.2m | $560.0m | $546.0m | $530.8m | $467.7m | $444.9m |
| Goodwill | $243.9m | $243.9m | $243.9m | $254.0m | $605.2m | $544.1m | $538.7m | $543.0m | $441.6m | $371.9m |
| Cash | $36.6m | $71.6m | $31.9m | $86.8m | $244.1m | $16.6m | $18.8m | $33.9m | $120.5m | $28.6m |
| Total liabilities | $3,100m | $3,263m | $3,681m | $4,149m | $3,787m | $2,678m | $2,306m | $2,695m | $2,085m | $2,022m |
| Current liabilities | $739.7m | $750.3m | $773.7m | $963.9m | $1,140m | $950.4m | $620.5m | $612.7m | $544.5m | $707.1m |
| Equity | −$357.5m | −$390.6m | −$267.3m | $147.7m | $1,013m | $697.2m | $718.7m | $354.6m | $648.8m | $715.2m |
| Equity including minorities | −$357.5m | −$390.6m | −$267.3m | $147.7m | $1,013m | $702.9m | $723.2m | $359.6m | $661.7m | $734.3m |
| Minority interests | $0.0m | $0.0m | $0.0m | $0.0m | $0.0m | $5.7m | $4.5m | $5.0m | $12.9m | $19.1m |
Cash flow statement
| Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $371.3m | $667.5m | $531.0m | −$129.0m | $271.5m | $558.0m | $226.8m | $342.5m | $363.2m | $244.0m |
| Investing cash flow | −$112.1m | −$100.4m | −$65.7m | −$283.2m | −$538.6m | $46.9m | $255.2m | −$580.7m | $22.4m | −$134.4m |
| Financing cash flow | −$294.0m | −$527.9m | −$520.1m | $255.3m | $494.0m | −$607.1m | −$496.5m | $151.2m | −$316.8m | −$128.8m |
| Capital expenditure | −$97.4m | −$84.0m | −$92.8m | −$113.5m | −$106.9m | −$62.7m | −$42.4m | −$68.2m | −$69.6m | −$58.3m |
| Dividends paid | −$154.3m | −$151.3m | −$149.1m | −$166.2m | −$143.0m | −$411.2m | −$124.5m | −$120.0m | −$120.3m | −$116.6m |
Where each figure comes from
From the annual report (Form 10-K) that Scotts Miracle-Gro files with the SEC. The filing for each fiscal year: 2025 · 2024 · 2023 · 2022 · 2021 · 2020 · 2019 · 2018 · 2017 · 2016. If an item is not tagged in the filing, it is not in the table. The summary of the last fiscal year is on the Scotts Miracle-Gro page.
Information prepared from the accounts the company files with the regulator, for information purposes only. It is not financial advice or a recommendation to buy or sell. Updated on 12 November 2026.