Free Trial

Grocery Outlet (GO) Financials

Grocery Outlet logo
$12.66 -0.20 (-1.52%)
As of 03:39 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Grocery Outlet

Annual Income Statements for Grocery Outlet

This table shows Grocery Outlet's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 1/3/2026
Net Income / (Loss) Attributable to Common Shareholders
16 15 107 62 65 79 39 -225
Consolidated Net Income / (Loss)
16 15 107 62 65 79 39 -225
Net Income / (Loss) Continuing Operations
16 15 107 62 65 79 39 -225
Total Pre-Tax Income
22 17 87 78 76 104 56 -249
Total Operating Income
82 68 107 89 95 126 78 -222
Total Gross Profit
695 787 973 949 1,092 1,242 1,322 1,419
Total Revenue
2,288 2,560 3,135 3,080 3,578 3,969 4,372 4,689
Operating Revenue
2,288 2,560 3,135 3,080 3,578 3,969 4,372 4,689
Total Cost of Revenue
1,592 1,773 2,161 2,131 2,486 2,728 3,050 3,269
Operating Cost of Revenue
1,592 1,773 2,161 2,131 2,486 2,728 3,050 3,269
Total Operating Expenses
613 719 866 860 997 1,116 1,244 1,641
Selling, General & Admin Expense
557 639 772 860 997 1,116 1,228 1,332
Impairment Charge
- - - - - 0.00 0.00 263
Restructuring Charge
- - - - - 0.00 16 46
Total Other Income / (Expense), net
-61 -52 -20 -12 -19 -22 -22 -27
Interest & Investment Income
-55 -46 -20 -16 -18 -16 -22 -27
Other Income / (Expense), net
- 0.00 0.00 3.97 -1.27 -5.34 0.00 0.00
Income Tax Expense
5.98 1.36 -20 15 11 25 17 -24
Basic Earnings per Share
$0.24 $0.20 $1.16 $0.65 $0.67 $0.80 $0.40 ($2.30)
Weighted Average Basic Shares Outstanding
68.47M 79.04M 91.82M 95.73M 96.81M 98.71M 98.71M 97.99M
Diluted Earnings per Share
$0.23 $0.19 $1.08 $0.63 $0.65 $0.79 $0.40 ($2.30)
Weighted Average Diluted Shares Outstanding
68.55M 81.86M 98.45M 99.42M 100.16M 100.83M 99.62M 97.99M
Weighted Average Basic & Diluted Shares Outstanding
- - 95.25M 96.04M 97.68M 99.23M 97.36M 98.15M

Quarterly Income Statements for Grocery Outlet

This table shows Grocery Outlet's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 1/3/2026 4/4/2026 7/4/2026 10/3/2026
Net Income / (Loss) Attributable to Common Shareholders
-1.03 14 24 2.31 -23 4.96 12 -218 -180 5.63 13
Consolidated Net Income / (Loss)
-1.03 14 24 2.31 -23 4.96 12 -218 -180 5.63 13
Net Income / (Loss) Continuing Operations
-1.03 14 24 2.31 -23 4.96 12 -218 -180 5.63 13
Total Pre-Tax Income
-2.61 21 34 4.39 -29 6.23 16 -243 -184 9.19 17
Total Operating Income
0.56 26 40 11 -23 13 23 -235 -178 16 24
Total Gross Profit
304 349 345 324 342 361 355 361 345 361 353
Total Revenue
1,037 1,129 1,108 1,098 1,126 1,180 1,168 1,215 1,166 1,193 1,178
Operating Revenue
1,037 1,129 1,108 1,098 1,126 1,180 1,168 1,215 1,166 1,193 1,178
Total Cost of Revenue
733 779 763 774 783 819 813 854 821 832 825
Operating Cost of Revenue
733 779 763 774 783 819 813 854 821 832 825
Total Operating Expenses
303 323 305 313 365 348 332 596 523 345 329
Selling, General & Admin Expense
303 323 305 313 331 337 331 333 347 340 333
Impairment Charge
- - - - 0.00 0.00 0.00 - 158 0.00 0.00
Restructuring Charge
0.00 0.00 0.00 - 34 11 1.30 -0.43 18 5.43 -3.56
Total Other Income / (Expense), net
-3.18 -5.56 -6.44 -6.98 -6.52 -6.54 -6.71 -7.71 -6.37 -6.57 -7.05
Interest & Investment Income
-3.18 -5.56 -6.44 -6.98 -6.52 -6.54 -6.71 -7.71 -6.37 -6.57 -7.05
Income Tax Expense
-1.59 6.55 9.67 2.08 -5.71 1.27 4.51 -24 -4.06 3.57 3.71
Basic Earnings per Share
($0.01) $0.14 $0.25 $0.02 ($0.24) $0.05 $0.12 ($2.23) ($1.83) $0.06 $0.13
Weighted Average Basic Shares Outstanding
99.52M 99.54M 98.36M 98.71M 97.52M 98.08M 98.16M 97.99M 98.43M 99.01M 99.15M
Diluted Earnings per Share
($0.01) $0.14 $0.24 $0.03 ($0.24) $0.05 $0.12 ($2.23) ($1.83) $0.06 $0.13
Weighted Average Diluted Shares Outstanding
99.52M 100.37M 98.93M 99.62M 97.52M 98.46M 98.71M 97.99M 98.43M 99.77M 100.29M
Weighted Average Basic & Diluted Shares Outstanding
99.86M 97.99M 97.14M 97.36M 98.03M 98.10M 98.14M 98.15M 98.92M 99.08M 99.17M

Annual Cash Flow Statements for Grocery Outlet

This table details how cash moves in and out of Grocery Outlet's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 1/3/2026
Net Change in Cash & Equivalents
15 7.04 77 35 -37 12 -52 6.77
Net Cash From Operating Activities
106 133 181 166 186 303 112 222
Net Cash From Continuing Operating Activities
106 133 181 166 186 303 112 222
Net Income / (Loss) Continuing Operations
16 15 107 62 65 79 39 -225
Consolidated Net Income / (Loss)
16 15 107 62 65 79 39 -225
Depreciation Expense
37 43 51 63 70 77 91 108
Amortization Expense
14 9.78 9.75 10 10 12 18 24
Non-Cash Adjustments To Reconcile Net Income
18 42 51 33 59 57 37 329
Changes in Operating Assets and Liabilities, net
21 23 -37 -2.92 -19 78 -74 -13
Net Cash From Investing Activities
-74 -108 -134 -137 -150 -194 -274 -230
Net Cash From Continuing Investing Activities
-74 -108 -134 -137 -150 -194 -274 -230
Purchase of Property, Plant & Equipment
-65 -97 -125 -123 -130 -169 -187 -198
Acquisitions
-3.17 -3.07 -5.86 -9.77 -17 -23 -81 -22
Sale of Property, Plant & Equipment
1.09 0.59 0.27 0.04 0.04 0.02 0.00 0.04
Other Investing Activities, net
-6.71 -8.34 -3.27 -3.59 -2.90 -2.20 -6.59 -9.39
Net Cash From Financing Activities
-17 -18 30 5.89 -73 -97 110 14
Net Cash From Continuing Financing Activities
-17 -18 30 5.89 -73 -97 110 14
Repayment of Debt
-735 -416 -92 -1.16 -76 -422 -7.58 -56
Repurchase of Common Equity
0.00 -7.06 0.00 0.00 -3.45 -5.89 -81 0.00
Payment of Dividends
-154 -3.65 -0.43 -0.19 -0.11 -0.02 0.00 0.00
Issuance of Debt
872 0.00 90 0.00 0.00 325 190 70
Issuance of Common Equity
0.03 412 33 7.23 6.89 5.96 8.85 0.70
Other Financing Activities, net
-0.03 -2.81 -0.48 0.00 0.00 -0.54 0.00 0.00
Cash Interest Paid
47 49 20 15 19 23 26 33
Cash Income Taxes Paid
0.29 -0.07 5.19 0.48 -1.72 7.56 3.38 2.28

Quarterly Cash Flow Statements for Grocery Outlet

This table details how cash moves in and out of Grocery Outlet's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 1/3/2026 4/4/2026 7/4/2026 10/3/2026
Net Change in Cash & Equivalents
-48 0.18 1.59 -5.83 -12 4.28 -3.07 17 -11 15 -14
Net Cash From Operating Activities
7.84 42 23 39 59 74 17 72 53 43 18
Net Cash From Continuing Operating Activities
7.84 42 23 39 59 74 17 72 53 43 18
Net Income / (Loss) Continuing Operations
-1.03 14 24 2.31 -23 4.96 12 -218 -180 5.63 13
Consolidated Net Income / (Loss)
-1.03 14 24 2.31 -23 4.96 12 -218 -180 5.63 13
Depreciation Expense
21 23 23 24 25 26 27 30 25 26 26
Amortization Expense
4.16 4.27 4.78 5.17 5.15 5.71 6.36 6.49 6.46 6.30 6.07
Non-Cash Adjustments To Reconcile Net Income
12 14 9.17 2.42 18 24 8.21 279 184 2.80 -3.99
Changes in Operating Assets and Liabilities, net
-28 -13 -38 5.58 34 13 -36 -24 17 2.39 -23
Net Cash From Investing Activities
-51 -104 -50 -68 -69 -67 -46 -47 -59 -44 -29
Net Cash From Continuing Investing Activities
-51 -104 -50 -68 -69 -67 -46 -47 -59 -44 -29
Purchase of Property, Plant & Equipment
-46 -39 -42 -59 -60 -59 -39 -40 -53 -42 -25
Acquisitions
-2.99 -64 -6.51 -7.02 -4.83 -5.97 -5.57 -5.62 -4.05 -1.92 -2.82
Sale of Property, Plant & Equipment
- - 0.02 -0.02 - - - 0.04 - - 1.56
Other Investing Activities, net
-1.63 -1.22 -1.53 -2.20 -3.40 -2.29 -2.00 -1.70 -2.27 -1.22 -2.52
Net Cash From Financing Activities
-5.06 63 29 23 -2.17 -1.87 26 -7.71 -4.09 16 -3.49
Net Cash From Continuing Financing Activities
-5.06 63 29 23 -2.17 -1.87 26 -7.71 -4.09 16 -3.49
Repayment of Debt
-2.26 -2.29 -0.53 -2.51 -22 -2.22 -4.10 -28 -4.09 -4.04 -19
Issuance of Debt
0.00 90 50 50 20 - 30 20 0.00 20 15
Issuance of Common Equity
3.44 0.30 4.52 0.59 0.05 0.34 0.17 0.14 0.00 0.10 0.53

Annual Balance Sheets for Grocery Outlet

This table presents Grocery Outlet's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 1/3/2026
Total Assets
1,377 2,186 2,486 2,670 2,772 2,970 3,174 3,091
Total Current Assets
240 271 382 443 467 517 504 498
Cash & Equivalents
21 28 105 140 103 115 63 70
Note & Lease Receivable
5.06 7.00 5.44 7.22 11 15 16 17
Accounts Receivable
2.07 2.85 5.95 3.16 4.37 4.19 4.17 3.69
Inventories, net
198 219 245 276 334 350 394 382
Prepaid Expenses
14 13 20 17 15 32 27 25
Plant, Property, & Equipment, net
304 357 434 499 561 642 750 743
Total Noncurrent Assets
832 1,558 1,670 1,728 1,744 1,811 1,920 1,850
Noncurrent Note & Lease Receivables
14 20 27 22 23 28 36 44
Goodwill
748 748 748 748 748 748 783 634
Intangible Assets
69 48 48 52 64 79 79 78
Other Noncurrent Operating Assets
2.05 742 843 906 910 956 1,022 1,095
Total Liabilities & Shareholders' Equity
1,377 2,186 2,486 2,670 2,772 2,970 3,174 3,091
Total Liabilities
1,077 1,440 1,563 1,661 1,662 1,750 1,976 2,107
Total Current Liabilities
151 209 233 238 281 384 350 364
Short-Term Debt
7.35 0.25 - - 0.00 5.63 15 15
Accounts Payable
98 119 114 122 138 209 176 177
Accrued Expenses
31 31 36 49 53 67 55 54
Current Deferred & Payable Income Tax Liabilities
3.46 4.64 7.55 7.19 7.89 14 11 12
Current Employee Benefit Liabilities
11 15 26 8.45 27 25 20 18
Other Current Liabilities
0.00 38 49 51 55 64 73 87
Total Noncurrent Liabilities
926 1,232 1,331 1,423 1,382 1,366 1,627 1,743
Long-Term Debt
850 448 449 451 380 287 463 478
Capital Lease Obligations
- - - - - - 1,106 1,229
Noncurrent Deferred & Payable Income Tax Liabilities
15 16 0.00 9.42 20 39 56 33
Other Noncurrent Operating Liabilities
0.00 768 881 962 982 1,041 1.91 2.88
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
300 745 922 1,009 1,110 1,219 1,197 984
Total Preferred & Common Equity
300 745 922 1,009 1,110 1,219 1,197 984
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
300 745 922 1,009 1,110 1,219 1,197 984
Common Stock
288 717 787 812 848 877 816 827
Retained Earnings
12 28 135 197 263 342 381 157

Quarterly Balance Sheets for Grocery Outlet

This table presents Grocery Outlet's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 7/1/2023 9/30/2023 3/30/2024 6/29/2024 9/28/2024 3/29/2025 6/28/2025 9/27/2025 4/4/2026 7/4/2026 10/3/2026
Total Assets
2,823 2,929 2,975 3,081 3,139 3,271 3,322 3,369 2,958 2,994 2,983
Total Current Assets
440 514 478 475 514 485 502 517 489 515 516
Cash & Equivalents
88 156 67 67 69 51 55 52 59 74 60
Note & Lease Receivable
9.30 9.27 13 12 14 16 16 16 14 14 16
Accounts Receivable
5.15 14 5.48 4.39 4.24 5.47 4.54 3.64 3.45 2.41 4.65
Inventories, net
320 309 363 367 397 386 398 418 387 395 408
Prepaid Expenses
18 27 30 24 31 27 27 28 26 29 27
Plant, Property, & Equipment, net
592 627 681 713 731 786 807 818 756 773 778
Total Noncurrent Assets
1,790 1,788 1,816 1,893 1,894 2,000 2,014 2,033 1,713 1,707 1,689
Noncurrent Note & Lease Receivables
25 26 28 31 33 38 40 41 35 37 37
Goodwill
748 748 748 777 777 783 783 783 476 476 476
Intangible Assets
73 77 80 77 77 80 81 80 76 72 69
Other Noncurrent Operating Assets
945 937 959 1,008 1,007 1,099 1,111 1,129 1,127 1,122 1,108
Total Liabilities & Shareholders' Equity
2,823 2,929 2,975 3,081 3,139 3,271 3,322 3,369 2,958 2,994 2,983
Total Liabilities
1,658 1,726 1,750 1,860 1,912 2,092 2,136 2,170 2,151 2,178 2,149
Total Current Liabilities
321 384 382 369 352 389 415 399 382 398 397
Short-Term Debt
5.63 5.63 5.63 5.63 9.38 17 19 19 15 15 15
Accounts Payable
147 184 224 210 197 194 212 197 200 220 201
Accrued Expenses
71 88 63 54 52 71 72 62 45 37 50
Current Deferred & Payable Income Tax Liabilities
11 15 14 7.92 11 11 9.52 13 12 10 14
Current Employee Benefit Liabilities
24 28 11 19 16 22 26 27 20 24 23
Other Current Liabilities
61 63 64 72 67 74 77 80 90 92 95
Total Noncurrent Liabilities
1,337 1,343 1,368 1,491 1,560 1,703 1,721 1,771 1,769 1,779 1,752
Long-Term Debt
291 289 285 374 420 459 455 482 474 491 487
Capital Lease Obligations
- - - - - - 1,212 1,231 1,263 1,253 1,225
Noncurrent Deferred & Payable Income Tax Liabilities
30 35 37 41 53 50 51 57 29 32 36
Other Noncurrent Operating Liabilities
1,017 1,019 1,046 1,076 1,087 1,194 2.34 2.56 3.16 3.27 3.56
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,165 1,203 1,225 1,221 1,226 1,180 1,187 1,199 807 817 834
Total Preferred & Common Equity
1,165 1,203 1,225 1,221 1,226 1,180 1,187 1,199 807 817 834
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,165 1,203 1,225 1,221 1,226 1,180 1,187 1,199 807 817 834
Common Stock
864 875 884 866 847 821 824 824 831 835 839
Retained Earnings
301 328 341 355 379 358 363 375 -24 -18 -4.89

Annual Metrics And Ratios for Grocery Outlet

This table displays calculated financial ratios and metrics derived from Grocery Outlet's official financial filings.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 1/3/2026
DEI Shares Outstanding
- - - - - - - 98,137,230.00
DEI Adjusted Shares Outstanding
- - - - - - - 98,137,230.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - -2.29
Growth Metrics
- - - - - - - -
Profitability Metrics
- - - - - - - -
Net Operating Profit after Tax (NOPAT)
60 63 132 72 82 96 55 -155
Return On Investment Capital (ROIC_SIMPLE)
- - - - 5.48% 6.35% 3.29% -5.74%
Earnings before Interest and Taxes (EBIT)
82 68 107 93 94 126 78 -222
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
134 121 168 167 174 215 187 -90
Valuation Ratios
- - - - - - - -
Leverage & Solvency
- - - - - - - -
Liquidity Ratios
- - - - - - - -
Cash Flow Metrics
- - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 34 31 17 15 86 -160 -73
Efficiency Ratios
- - - - - - - -
Capital & Investment Metrics
- - - - - - - -
Invested Capital
1,136 1,165 1,266 1,321 1,387 1,397 1,612 2,636
Increase / (Decrease) in Invested Capital
0.00 29 101 54 66 9.95 215 -82
Book Value per Share
$4.38 $8.39 $9.80 $10.51 $11.41 $12.28 $12.33 $10.02
Tangible Book Value per Share
($7.55) ($0.57) $1.34 $2.18 $3.07 $3.96 $3.46 $2.77
Total Capital
1,157 1,193 1,372 1,461 1,490 1,512 1,675 2,706
Total Debt
857 448 449 451 380 293 478 1,722
Total Long-Term Debt
850 448 449 451 380 287 463 1,707
Net Debt
836 420 344 311 277 178 415 1,653
Capital Expenditures (CapEx)
64 97 125 123 130 169 187 198
Debt-free, Cash-free Net Working Capital (DFCFNWC)
76 34 44 65 84 23 106 79
Debt-free Net Working Capital (DFNWC)
97 62 149 205 187 138 169 149
Net Working Capital (NWC)
89 62 149 205 187 133 154 134
Net Nonoperating Expense (NNE)
44 47 25 9.32 17 17 16 70
Net Nonoperating Obligations (NNO)
836 420 344 311 277 178 415 1,653
Total Depreciation and Amortization (D&A)
51 53 61 74 81 89 109 131
Earnings Adjustments
- - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $1.16 $0.65 $0.67 $0.80 $0.40 ($2.30)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 91.82M 95.73M 96.81M 98.71M 98.71M 97.99M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $1.08 $0.63 $0.65 $0.79 $0.40 ($2.30)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 98.45M 99.42M 100.16M 100.83M 99.62M 97.99M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 95.25M 96.04M 97.68M 99.23M 97.36M 98.15M
Normalized Net Operating Profit after Tax (NOPAT)
60 63 75 72 82 96 55 61
Debt Service Ratios
- - - - - - - -
Payout Ratios
- - - - - - - -

Quarterly Metrics And Ratios for Grocery Outlet

This table displays calculated financial ratios and metrics derived from Grocery Outlet's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 1/3/2026 4/4/2026 7/4/2026 10/3/2026
DEI Shares Outstanding
- - - - - - - 98,137,230.00 98,153,086.00 98,922,672.00 99,084,492.00
DEI Adjusted Shares Outstanding
- - - - - - - 98,137,230.00 98,153,086.00 98,922,672.00 99,084,492.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - -2.22 -1.84 0.06 0.13
Growth Metrics
- - - - - - - - - - -
Revenue Growth
7.40% 11.71% 10.39% 10.91% 8.55% 4.54% 5.41% - 3.62% 1.10% 0.87%
EBITDA Growth
-52.35% -8.56% 14.51% -6.67% -70.34% -16.16% -17.40% - -2,025.04% 8.52% -0.53%
EBIT Growth
-98.28% -28.44% 7.27% -39.91% -4,097.87% -51.07% -43.35% - -690.89% 23.44% 5.33%
NOPAT Growth
-98.11% -36.80% -5.90% -60.82% -4,097.87% -42.81% -42.90% - -690.89% -5.17% 14.39%
Net Income Growth
-107.47% -42.79% -10.91% -83.62% -2,174.83% -64.57% -52.00% - -673.35% 13.40% 14.51%
EPS Growth
-107.14% -41.67% -11.11% -78.57% -2,300.00% -64.29% -50.00% - -662.50% 20.00% 8.33%
Operating Cash Flow Growth
-91.05% -40.14% -80.67% 45.06% 651.66% 77.00% -24.98% - -10.82% -41.39% 5.21%
Free Cash Flow Firm Growth
-739.64% -2,523.53% -570.10% -4,022.17% -115.02% -799.45% -490.06% - -494.85% 125.57% 130.98%
Invested Capital Growth
5.86% 11.61% 18.24% 15.39% 10.75% 83.77% 81.35% - 55.82% -11.22% -13.07%
Revenue Q/Q Growth
4.76% 8.83% -1.80% -0.93% 2.52% 4.82% -0.98% - -4.03% 2.26% -1.21%
EBITDA Q/Q Growth
-40.90% 105.91% 29.22% -40.64% -81.22% 482.03% 27.31% - 26.24% 132.81% 16.70%
EBIT Q/Q Growth
-97.03% 4,536.77% 54.32% -71.77% -297.91% 156.74% 78.70% - 24.18% 108.86% 52.49%
NOPAT Q/Q Growth
-97.42% 4,413.87% 61.77% -79.20% -363.22% 164.57% 61.52% - 24.18% 107.74% 94.84%
Net Income Q/Q Growth
-107.27% 1,465.95% 72.69% -90.44% -1,108.96% 121.28% 133.92% - 17.34% 103.12% 136.21%
EPS Q/Q Growth
-107.14% 1,500.00% 71.43% -87.50% -900.00% 120.83% 140.00% - 17.94% 103.28% 116.67%
Operating Cash Flow Q/Q Growth
-71.20% 430.51% -44.64% 71.53% 49.22% 24.92% -76.54% - -27.30% -17.90% -57.88%
Free Cash Flow Firm Q/Q Growth
-1,596.98% -77.57% -52.47% 3.23% 17.93% -642.82% -0.02% - -1,136.35% 131.93% 21.21%
Invested Capital Q/Q Growth
3.69% 5.82% 3.50% 1.60% -0.48% 75.59% 2.14% - -5.18% 0.04% 0.01%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
29.31% 30.95% 31.12% 29.50% 30.42% 30.57% 30.40% - 29.60% 30.24% 29.96%
EBITDA Margin
2.48% 4.69% 6.17% 3.69% 0.68% 3.76% 4.83% - -12.57% 4.03% 4.76%
Operating Margin
0.05% 2.31% 3.64% 1.04% -2.00% 1.08% 1.95% - -15.26% 1.32% 2.04%
EBIT Margin
0.05% 2.31% 3.64% 1.04% -2.00% 1.08% 1.95% - -15.26% 1.32% 2.04%
Profit (Net Income) Margin
-0.10% 1.24% 2.18% 0.21% -2.07% 0.42% 0.99% - -15.46% 0.47% 1.13%
Tax Burden Percent
39.23% 68.14% 71.43% 52.63% 80.33% 79.66% 72.00% - 97.80% 61.19% 78.19%
Interest Burden Percent
-464.12% 78.71% 84.02% 38.61% 128.97% 48.76% 70.62% - 103.58% 58.32% 70.70%
Effective Tax Rate
0.00% 31.86% 28.57% 47.37% 0.00% 20.34% 28.00% - 0.00% 38.81% 21.81%
Return on Invested Capital (ROIC)
0.11% 4.51% 7.56% 1.58% -4.09% 1.79% 2.88% - -24.62% 1.44% 2.82%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.50% 3.06% 5.72% 0.34% -6.42% 1.25% 2.41% - -29.88% 1.20% 2.49%
Return on Net Nonoperating Assets (RNNOA)
-0.10% 0.67% 1.18% 0.08% -1.73% 1.01% 2.03% - -31.85% 1.99% 4.10%
Return on Equity (ROE)
0.01% 5.18% 8.74% 1.67% -5.82% 2.80% 4.91% - -56.48% 3.43% 6.92%
Cash Return on Invested Capital (CROIC)
-0.32% -6.46% -12.37% -10.63% -8.11% -58.03% -57.06% - -56.51% 2.03% 4.27%
Operating Return on Assets (OROA)
0.08% 3.26% 5.11% 1.47% -2.86% 1.53% 2.75% - -23.18% 1.98% 3.05%
Return on Assets (ROA)
-0.14% 1.75% 3.07% 0.30% -2.96% 0.59% 1.40% - -23.48% 0.71% 1.69%
Return on Common Equity (ROCE)
0.01% 5.18% 8.74% 1.67% -5.82% 2.80% 4.91% - -56.48% 3.43% 6.92%
Return on Equity Simple (ROE_SIMPLE)
5.28% 4.44% 4.18% 0.00% 1.46% 0.00% 0.00% - 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
0.39 18 29 5.99 -16 10 16 -164 -125 9.65 19
NOPAT Margin
0.04% 1.58% 2.60% 0.55% -1.40% 0.86% 1.41% - -10.68% 0.81% 1.60%
Net Nonoperating Expense Percent (NNEP)
0.61% 1.45% 1.84% 1.24% 2.33% 0.54% 0.47% - 5.26% 0.24% 0.33%
Return On Investment Capital (ROIC_SIMPLE)
- - - 0.36% -0.95% 0.35% 0.56% -6.07% -4.87% 0.37% 0.73%
Cost of Revenue to Revenue
70.69% 69.05% 68.88% 70.50% 69.58% 69.43% 69.60% - 70.40% 69.76% 70.04%
SG&A Expenses to Revenue
29.26% 28.63% 27.49% 28.47% 29.41% 28.54% 28.34% - 29.75% 28.47% 28.22%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00%
Operating Expenses to Revenue
29.26% 28.63% 27.49% 28.47% 32.42% 29.49% 28.45% - 44.86% 28.92% 27.92%
Earnings before Interest and Taxes (EBIT)
0.56 26 40 11 -23 13 23 -235 -178 16 24
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
26 53 68 41 7.62 44 56 -199 -147 48 56
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.33 1.81 1.41 1.26 1.09 1.04 1.30 - 0.88 1.26 1.38
Price to Tangible Book Value (P/TBV)
7.21 6.02 4.65 4.47 4.07 3.83 4.63 - 2.77 3.82 3.98
Price to Revenue (P/Rev)
0.71 0.53 0.41 0.34 0.29 0.27 0.34 - 0.15 0.22 0.24
Price to Earnings (P/E)
44.16 40.74 33.78 38.08 75.12 152.24 0.00 - 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00%
Earnings Yield
2.26% 2.45% 2.96% 2.63% 1.33% 0.66% 0.00% - 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.13 1.64 1.32 1.19 1.07 1.02 1.12 - 0.96 1.08 1.13
Enterprise Value to Revenue (EV/Rev)
0.76 0.61 0.49 0.44 0.38 0.64 0.71 - 0.51 0.57 0.59
Enterprise Value to EBITDA (EV/EBITDA)
16.51 13.88 10.99 10.23 10.12 17.83 21.70 - 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
32.94 30.32 24.36 24.48 31.03 68.42 132.16 - 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
40.69 38.44 32.91 34.84 53.77 129.88 188.80 - 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
13.78 12.88 20.99 17.13 10.52 14.70 17.07 - 11.13 14.64 15.14
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 50.13 24.53
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.24 0.31 0.35 0.40 0.40 1.42 1.44 - 2.17 2.15 2.07
Long-Term Debt to Equity
0.23 0.31 0.34 0.39 0.39 1.40 1.43 - 2.15 2.14 2.05
Financial Leverage
0.20 0.22 0.21 0.25 0.27 0.81 0.84 - 1.07 1.65 1.65
Leverage Ratio
2.44 2.47 2.50 2.54 2.60 2.66 2.68 - 3.14 3.15 3.12
Compound Leverage Factor
-11.33 1.95 2.10 0.98 3.35 1.30 1.90 - 3.25 1.84 2.21
Debt to Total Capital
19.20% 23.70% 25.93% 28.51% 28.74% 58.68% 59.09% - 68.46% 68.29% 67.44%
Short-Term Debt to Total Capital
0.37% 0.35% 0.57% 0.90% 1.02% 0.65% 0.64% - 0.59% 0.58% 0.59%
Long-Term Debt to Total Capital
18.83% 23.35% 25.37% 27.61% 27.72% 58.03% 58.45% - 67.87% 67.71% 66.85%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00%
Common Equity to Total Capital
80.80% 76.30% 74.07% 71.49% 71.26% 41.32% 40.91% - 31.54% 31.71% 32.56%
Debt to EBITDA
1.56 2.09 2.26 2.55 2.81 10.48 11.62 - -7.16 -7.30 -7.16
Net Debt to EBITDA
1.20 1.72 1.89 2.21 2.51 10.14 11.27 - -6.92 -6.99 -6.91
Long-Term Debt to EBITDA
1.53 2.06 2.21 2.47 2.71 10.36 11.50 - -7.10 -7.24 -7.10
Debt to NOPAT
3.84 5.78 6.75 8.68 14.92 76.31 101.09 - -6.63 -6.71 -6.62
Net Debt to NOPAT
2.96 4.76 5.67 7.54 13.32 73.82 98.05 - -6.41 -6.43 -6.39
Long-Term Debt to NOPAT
3.77 5.70 6.61 8.40 14.39 75.47 99.99 - -6.58 -6.66 -6.56
Altman Z-Score
2.54 2.29 2.17 2.07 1.90 1.90 2.01 - 1.63 1.92 1.99
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.25 1.29 1.46 1.44 1.25 1.21 1.30 - 1.28 1.29 1.30
Quick Ratio
0.22 0.23 0.25 0.24 0.19 0.18 0.18 - 0.20 0.23 0.20
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-80 -142 -216 -209 -172 -1,274 -1,274 -83 -1,020 326 395
Operating Cash Flow to CapEx
16.95% 107.03% 54.37% 66.80% 97.50% 124.33% 44.48% - 99.63% 103.34% 76.67%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.41 1.41 1.41 1.42 1.43 1.41 1.41 - 1.52 1.50 1.50
Accounts Receivable Turnover
827.97 872.31 470.79 1,046.94 814.19 1,010.16 1,160.68 - 1,059.96 1,363.19 1,146.60
Inventory Turnover
8.23 8.41 8.41 8.20 8.28 8.20 7.83 - 8.55 8.37 8.07
Fixed Asset Turnover
6.44 6.37 6.28 6.28 6.08 5.94 5.90 - 6.14 6.00 5.96
Accounts Payable Turnover
14.63 16.18 15.56 15.83 14.85 14.87 16.19 - 16.79 15.39 16.77
Days Sales Outstanding (DSO)
0.44 0.42 0.78 0.35 0.45 0.36 0.31 - 0.34 0.27 0.32
Days Inventory Outstanding (DIO)
44.33 43.40 43.40 44.53 44.09 44.50 46.62 - 42.67 43.59 45.23
Days Payable Outstanding (DPO)
24.96 22.56 23.45 23.05 24.58 24.54 22.54 - 21.74 23.72 21.77
Cash Conversion Cycle (CCC)
19.81 21.26 20.73 21.83 19.96 20.32 24.39 - 21.27 20.13 23.78
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,449 1,533 1,587 1,612 1,604 2,817 2,877 2,636 2,500 2,501 2,501
Invested Capital Turnover
2.87 2.86 2.91 2.91 2.92 2.07 2.05 - 2.30 1.78 1.77
Increase / (Decrease) in Invested Capital
80 159 245 215 156 1,284 1,291 -82 896 -316 -376
Enterprise Value (EV)
3,081 2,521 2,092 1,917 1,715 2,868 3,233 - 2,402 2,712 2,819
Market Capitalization
2,857 2,209 1,731 1,503 1,290 1,238 1,554 - 709 1,028 1,151
Book Value per Share
$12.30 $12.23 $12.51 $12.33 $12.12 $12.11 $12.22 $10.02 $8.22 $8.25 $8.42
Tangible Book Value per Share
$3.98 $3.68 $3.80 $3.46 $3.25 $3.30 $3.42 $2.77 $2.60 $2.72 $2.92
Total Capital
1,516 1,600 1,655 1,675 1,655 2,872 2,930 2,706 2,559 2,575 2,561
Total Debt
291 379 429 478 476 1,685 1,731 1,722 1,752 1,759 1,727
Total Long-Term Debt
285 374 420 463 459 1,667 1,712 1,707 1,737 1,744 1,712
Net Debt
224 312 361 415 425 1,630 1,679 1,653 1,693 1,684 1,667
Capital Expenditures (CapEx)
46 39 42 59 60 59 39 40 53 42 24
Debt-free, Cash-free Net Working Capital (DFCFNWC)
35 45 102 106 62 50 85 79 63 57 74
Debt-free Net Working Capital (DFNWC)
102 112 171 169 113 105 138 149 122 131 134
Net Working Capital (NWC)
96 107 162 154 96 87 119 134 107 116 119
Net Nonoperating Expense (NNE)
1.42 3.79 4.60 3.67 7.56 5.21 4.83 54 56 4.02 5.51
Net Nonoperating Obligations (NNO)
224 312 361 415 425 1,630 1,679 1,653 1,693 1,684 1,667
Total Depreciation and Amortization (D&A)
25 27 28 29 30 32 34 36 31 32 32
Debt-free, Cash-free Net Working Capital to Revenue
0.87% 1.09% 2.40% 2.44% 1.39% 1.11% 1.87% - 1.34% 1.20% 1.56%
Debt-free Net Working Capital to Revenue
2.52% 2.70% 4.01% 3.87% 2.54% 2.33% 3.01% - 2.59% 2.76% 2.82%
Net Working Capital to Revenue
2.38% 2.56% 3.79% 3.53% 2.16% 1.92% 2.60% - 2.27% 2.45% 2.50%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.01) $0.14 $0.25 $0.02 ($0.24) $0.05 $0.12 ($2.23) ($1.83) $0.06 $0.13
Adjusted Weighted Average Basic Shares Outstanding
99.52M 99.54M 98.36M 98.71M 97.52M 98.08M 98.16M 97.99M 98.43M 99.01M 99.15M
Adjusted Diluted Earnings per Share
($0.01) $0.14 $0.24 $0.03 ($0.24) $0.05 $0.12 ($2.23) ($1.83) $0.06 $0.13
Adjusted Weighted Average Diluted Shares Outstanding
99.52M 100.37M 98.93M 99.62M 97.52M 98.46M 98.71M 97.99M 98.43M 99.77M 100.29M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
99.86M 97.99M 97.14M 97.36M 98.03M 98.10M 98.14M 98.15M 98.92M 99.08M 99.17M
Normalized Net Operating Profit after Tax (NOPAT)
0.39 18 29 5.99 7.96 19 17 -165 -1.28 13 16
Normalized NOPAT Margin
0.04% 1.58% 2.60% 0.55% 0.71% 1.62% 1.49% - -0.11% 1.09% 1.36%
Pre Tax Income Margin
-0.25% 1.82% 3.05% 0.40% -2.58% 0.53% 1.38% - -15.81% 0.77% 1.44%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.01% 0.01% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00%
Augmented Payout Ratio
13.69% 62.52% 114.97% 206.14% 437.40% 615.78% -564.12% - 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Grocery Outlet’s Q2 2026 results show a modest operating recovery after a difficult start to the fiscal year. Revenue increased to $1.19 billion from $1.18 billion in Q2 2025 and has grown roughly 18% from Q2 2023. However, growth has slowed, and gross margin declined to approximately 30.2% from 30.6% a year earlier and 32.3% in Q2 2023.

Profitability improved sequentially. Operating income reached $15.8 million in Q2 2026, compared with an operating loss of $178.0 million in Q1, which included a $158.0 million impairment charge and $18.2 million of restructuring costs. Net income was $5.6 million, or $0.06 per diluted share, versus $5.0 million, or $0.05 per share, in the restated Q2 2025 period. The comparison is favorable, but earnings remain well below the $24.5 million reported in Q2 2024.

Cash generation remains positive but less robust than in the prior-year period. Operating cash flow was $43.2 million in Q2 2026, down from $73.6 million in Q2 2025 and $41.6 million in Q2 2024. After $41.8 million of capital expenditures, approximate free cash flow was slightly negative. Cash nevertheless rose to $74.2 million from $55.2 million at the end of Q2 2025, helped partly by $20.0 million of new debt issuance.

  • Revenue continues to expand: Q2 revenue rose approximately 1.1% year over year and is up substantially from the $1.01 billion reported in Q2 2023.
  • Q2 profitability recovered: Operating income returned to positive territory at $15.8 million, while net income increased approximately 13% year over year.
  • Operating cash flow remains positive: Grocery Outlet generated $43.2 million of operating cash flow in Q2 2026, providing internal funding for operations and store investment.
  • Liquidity improved: Cash and equivalents increased to $74.2 million from $55.2 million a year earlier, and the current ratio was approximately 1.3 based on Q2 balances.
  • Capital investment continues: The company invested $41.8 million in property, plant and equipment and spent $1.9 million on acquisitions, supporting its store base and longer-term growth strategy.
  • Recent earnings were heavily affected by unusual charges: The Q1 impairment and restructuring charges were largely responsible for the $180.3 million quarterly loss. Excluding those items would provide a clearer view of underlying performance, although the impairment also indicates that some assets may not be producing expected returns.
  • Balance-sheet assets shifted significantly: Goodwill declined to $475.8 million from $782.8 million in Q2 2025, primarily consistent with the large impairment recorded in Q1. Investors should monitor whether additional asset write-downs are required.
  • Gross-margin pressure persists: Gross margin has moved from approximately 32.3% in Q2 2023 to 30.2% in Q2 2026, indicating that cost inflation, promotions or product mix are absorbing part of the company’s sales growth.
  • Free cash flow was weak in Q2: Capital expenditures of $41.8 million nearly consumed operating cash flow, leaving approximate free cash flow slightly below zero compared with roughly $14.4 million of positive free cash flow in Q2 2025.
  • Leverage remains substantial: Grocery Outlet carried approximately $490.6 million of long-term debt and $1.25 billion of capital lease obligations at quarter-end. Total liabilities of $2.18 billion were more than 2.6 times shareholders’ equity of $816.6 million, limiting financial flexibility.

Overall, the statements suggest that Grocery Outlet is stabilizing operationally, but the recovery is not yet complete. Sales are still growing and Q2 earnings improved, yet margin compression, inconsistent free cash flow, major lease obligations and the recent impairment charge create meaningful risks. Sustained positive earnings, improved gross margins and stronger cash generation will be important indicators for investors in coming quarters.

11/13/26 01:17 PM ETAI Generated. May Contain Errors.

Grocery Outlet Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Grocery Outlet's financial year ends in January. Their financial year 2026 ended on January 3, 2026.

Grocery Outlet's net income appears to be on a downward trend, with a most recent value of -$224.91 million in 2025, compared with $15.87 million in 2018. The previous period was $39.47 million in 2024. Find out what analysts predict for Grocery Outlet in the coming months.

Grocery Outlet's total operating income in 2025 was -$221.71 million, based on the following breakdown:
  • Total Gross Profit: $1.42 billion
  • Total Operating Expenses: $1.64 billion

Over the last 7 years, Grocery Outlet's total revenue changed from $2.29 billion in 2018 to $4.69 billion in 2025, a change of 105.0%.

In the past 13 quarters, Grocery Outlet's cash and equivalents has ranged from $50.91 million in Q1 2025 to $155.66 million in Q3 2023, and is currently $59.83 million as of their latest financial filing in Q3 2026.

Grocery Outlet had total debt of $1.72 billion at the end of 2025, a 260.7% increase from 2024, and a 100.9% increase since 2018.

Over the last 7 years, Grocery Outlet's book value per share changed from 4.38 in 2018 to 10.02 in 2025, a change of 128.8%.



Financial statements for NASDAQ:GO last updated on 11/10/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners