Financial Statements for AeroGrow International, Inc.

Recent quotes

AeroGrow International, Inc. financials

Watch this stock

Income Statement

Balance Sheet

Cash Flow

View: Quarterly Data | Annual Data

Hide charts

In Millions of USD (except for per share items)	3 months ending 2009-09-30	3 months ending 2009-06-30	3 months ending 2009-03-31	3 months ending 2008-12-31	3 months ending 2008-09-30
Revenue	3.29	2.98	5.86	11.01	13.86
Other Revenue, Total	-	-	-	-	-
Total Revenue	3.29	2.98	5.86	11.01	13.86
Cost of Revenue, Total	2.27	1.87	4.44	7.56	8.03
Gross Profit	1.02	1.11	1.43	3.45	5.83
Selling/General/Admin. Expenses, Total	2.60	2.21	4.33	6.74	4.78
Research & Development	0.17	0.57	0.30	0.70	0.42
Depreciation/Amortization	-	-	-	-	-
Interest Expense(Income) - Net Operating	-	-	-	-	-
Unusual Expense (Income)	-	-	-	-	-
Other Operating Expenses, Total	-	-	-	-	-
Total Operating Expense	5.05	4.65	9.07	15.00	13.22
Operating Income	-1.76	-1.67	-3.20	-3.99	0.63
Interest Income(Expense), Net Non-Operating	-	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-
Other, Net	0.18	0.81	0.00	0.00	0.00
Income Before Tax	-1.77	-1.06	-3.51	-4.40	0.42
Income After Tax	-1.77	-1.06	-3.51	-4.40	0.42
Minority Interest	-	-	-	-	-
Equity In Affiliates	-	-	-	-	-
Net Income Before Extra. Items	-1.77	-1.06	-3.51	-4.40	0.42
Accounting Change	-	-	-	-	-
Discontinued Operations	-	-	-	-	-
Extraordinary Item	-	-	-	-	-
Net Income	-1.77	-1.06	-3.51	-4.40	0.42
Preferred Dividends	-	-	-	-	-
Income Available to Common Excl. Extra Items	-1.77	-1.06	-3.51	-4.40	0.42
Income Available to Common Incl. Extra Items	-1.77	-1.06	-3.51	-4.40	0.42
Basic Weighted Average Shares	-	-	-	-	-
Basic EPS Excluding Extraordinary Items	-	-	-	-	-
Basic EPS Including Extraordinary Items	-	-	-	-	-
Dilution Adjustment	0.00	0.00	0.00	0.00	-
Diluted Weighted Average Shares	12.42	13.04	13.34	12.55	12.38
Diluted EPS Excluding Extraordinary Items	-0.14	-0.08	-0.26	-0.35	0.03
Diluted EPS Including Extraordinary Items	-	-	-	-	-
Dividends per Share - Common Stock Primary Issue	0.00	0.00	0.00	0.00	0.00
Gross Dividends - Common Stock	-	-	-	-	-
Net Income after Stock Based Comp. Expense	-	-	-	-	-
Basic EPS after Stock Based Comp. Expense	-	-	-	-	-
Diluted EPS after Stock Based Comp. Expense	-	-	-	-	-
Depreciation, Supplemental	-	-	-	-	-
Total Special Items	-	-	-	-	-
Normalized Income Before Taxes	-	-	-	-	-
Effect of Special Items on Income Taxes	-	-	-	-	-
Income Taxes Ex. Impact of Special Items	-	-	-	-	-
Normalized Income After Taxes	-	-	-	-	-
Normalized Income Avail to Common	-	-	-	-	-
Basic Normalized EPS	-	-	-	-	-
Diluted Normalized EPS	-0.14	-0.08	-0.26	-0.35	0.03

In Millions of USD (except for per share items)	12 months ending 2009-03-31	12 months ending 2008-03-31	12 months ending 2007-03-31	3 months ending 2006-03-31
Revenue	37.45	38.36	13.14	0.04
Other Revenue, Total	-	-	-	-
Total Revenue	37.45	38.36	13.14	0.04
Cost of Revenue, Total	23.71	22.98	8.40	0.14
Gross Profit	13.74	15.38	4.74	-0.10
Selling/General/Admin. Expenses, Total	20.82	22.17	11.17	4.56
Research & Development	2.15	2.60	2.11	0.98
Depreciation/Amortization	-	-	-	-
Interest Expense(Income) - Net Operating	-	-	-	-
Unusual Expense (Income)	-	0.00	0.00	0.13
Other Operating Expenses, Total	-	-	-	-
Total Operating Expense	46.67	47.75	21.69	5.81
Operating Income	-9.22	-9.39	-8.54	-5.77
Interest Income(Expense), Net Non-Operating	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-
Other, Net	0.00	0.00	-1.66	0.00
Income Before Tax	-10.31	-9.84	-10.39	-7.54
Income After Tax	-10.31	-9.84	-10.39	-7.54
Minority Interest	-	-	-	-
Equity In Affiliates	-	-	-	-
Net Income Before Extra. Items	-10.31	-9.84	-10.39	-7.54
Accounting Change	-	-	-	-
Discontinued Operations	-	-	-	-
Extraordinary Item	-	-	-	-
Net Income	-10.31	-9.84	-10.39	-7.54
Preferred Dividends	-	-	-	-
Income Available to Common Excl. Extra Items	-10.31	-9.84	-10.39	-7.54
Income Available to Common Incl. Extra Items	-10.31	-9.84	-10.39	-7.54
Basic Weighted Average Shares	-	-	-	-
Basic EPS Excluding Extraordinary Items	-	-	-	-
Basic EPS Including Extraordinary Items	-	-	-	-
Dilution Adjustment	0.00	0.00	0.00	0.00
Diluted Weighted Average Shares	12.52	11.66	9.51	8.96
Diluted EPS Excluding Extraordinary Items	-0.82	-0.84	-1.09	-0.84
Diluted EPS Including Extraordinary Items	-	-	-	-
Dividends per Share - Common Stock Primary Issue	0.00	0.00	0.00	0.00
Gross Dividends - Common Stock	-	-	-	-
Net Income after Stock Based Comp. Expense	-	-	-	-
Basic EPS after Stock Based Comp. Expense	-	-	-	-
Diluted EPS after Stock Based Comp. Expense	-	-	-	-
Depreciation, Supplemental	-	-	-	-
Total Special Items	-	-	-	-
Normalized Income Before Taxes	-	-	-	-
Effect of Special Items on Income Taxes	-	-	-	-
Income Taxes Ex. Impact of Special Items	-	-	-	-
Normalized Income After Taxes	-	-	-	-
Normalized Income Avail to Common	-	-	-	-
Basic Normalized EPS	-	-	-	-
Diluted Normalized EPS	-0.82	-0.84	-1.09	-0.83

In Millions of USD (except for per share items)	As of 2009-09-30	As of 2009-06-30	As of 2009-03-31	As of 2008-12-31	As of 2008-09-30
Cash & Equivalents	-	3.01	-	0.83	0.41
Short Term Investments	-	-	-	-	-
Cash and Short Term Investments	0.05	3.01	0.33	0.83	0.41
Accounts Receivable - Trade, Net	2.44	0.87	2.28	6.17	12.23
Receivables - Other	-	-	-	-	-
Total Receivables, Net	2.48	1.84	2.61	6.39	12.43
Total Inventory	7.75	7.42	8.35	11.04	10.39
Prepaid Expenses	0.51	0.31	0.56	0.86	1.05
Other Current Assets, Total	0.44	0.44	0.44	0.43	0.43
Total Current Assets	11.23	13.01	12.30	19.56	24.72
Property/Plant/Equipment, Total - Gross	3.45	3.44	3.44	2.01	3.23
Goodwill, Net	-	-	-	-	-
Intangibles, Net	0.26	0.23	0.23	0.21	0.21
Long Term Investments	-	-	-	-	-
Other Long Term Assets, Total	0.35	0.27	0.31	0.38	0.41
Total Assets	13.18	15.06	14.61	22.00	27.34
Accounts Payable	4.45	4.36	8.34	8.83	10.75
Accrued Expenses	1.47	1.92	2.32	4.54	3.42
Notes Payable/Short Term Debt	0.00	0.00	0.00	0.00	0.00
Current Port. of LT Debt/Capital Leases	6.00	6.23	1.10	8.94	2.15
Other Current liabilities, Total	0.51	0.08	0.30	0.53	0.23
Total Current Liabilities	12.43	12.60	12.06	22.85	16.56
Long Term Debt	1.41	1.41	6.78	-	-
Capital Lease Obligations	-	-	-	0.05	8.71
Total Long Term Debt	1.41	1.41	6.78	0.05	8.71
Total Debt	7.40	7.64	7.88	8.99	10.86
Deferred Income Tax	-	-	-	-	-
Minority Interest	-	-	-	-	-
Other Liabilities, Total	-	-	-	-	-
Total Liabilities	13.84	14.00	18.84	22.90	25.27
Redeemable Preferred Stock, Total	-	-	-	-	-
Preferred Stock - Non Redeemable, Net	-	-	-	-	-
Common Stock, Total	0.01	0.01	0.01	0.01	0.01
Additional Paid-In Capital	52.10	52.05	45.70	45.51	44.09
Retained Earnings (Accumulated Deficit)	-52.77	-51.00	-49.94	-46.43	-42.03
Treasury Stock - Common	-	-	-	-	-
Other Equity, Total	-	-	-	-	-
Total Equity	-0.66	1.06	-4.23	-0.90	2.08
Total Liabilities & Shareholders' Equity	13.18	15.06	14.61	22.00	27.34
Shares Outs - Common Stock Primary Issue	-	-	-	-	-
Total Common Shares Outstanding	12.42	12.42	13.34	13.34	12.11

In Millions of USD (except for per share items)	As of 2009-03-31	As of 2008-03-31	As of 2007-03-31	As of 2006-03-31
Cash & Equivalents	0.33	1.56	5.50	8.85
Short Term Investments	-	-	-	-
Cash and Short Term Investments	0.33	1.56	5.50	8.85
Accounts Receivable - Trade, Net	2.28	2.41	1.89	0.04
Receivables - Other	-	-	-	-
Total Receivables, Net	2.61	2.83	2.07	0.04
Total Inventory	8.35	4.69	3.94	0.19
Prepaid Expenses	0.56	0.76	0.48	0.20
Other Current Assets, Total	0.44	0.09	0.08	0.00
Total Current Assets	12.30	9.93	12.07	9.29
Property/Plant/Equipment, Total - Gross	3.44	2.65	1.23	0.58
Goodwill, Net	-	-	-	-
Intangibles, Net	0.23	0.06	0.03	0.02
Long Term Investments	-	-	-	-
Other Long Term Assets, Total	0.31	0.10	0.04	0.05
Total Assets	14.61	11.92	13.04	9.84
Accounts Payable	8.34	4.50	3.84	0.49
Accrued Expenses	2.32	2.45	1.17	0.34
Notes Payable/Short Term Debt	0.00	0.00	0.00	0.79
Current Port. of LT Debt/Capital Leases	1.10	0.13	0.00	-
Other Current liabilities, Total	0.30	0.30	0.05	0.31
Total Current Liabilities	12.06	7.38	5.06	1.93
Long Term Debt	6.78	0.00	-	-
Capital Lease Obligations	-	0.13	0.00	-
Total Long Term Debt	6.78	0.13	0.00	0.00
Total Debt	7.88	0.26	0.00	0.79
Deferred Income Tax	-	-	-	-
Minority Interest	-	-	-	-
Other Liabilities, Total	-	-	-	-
Total Liabilities	18.84	7.51	5.06	1.93
Redeemable Preferred Stock, Total	-	-	-	-
Preferred Stock - Non Redeemable, Net	-	-	-	-
Common Stock, Total	0.01	0.01	0.01	0.01
Additional Paid-In Capital	45.70	44.02	37.77	27.31
Retained Earnings (Accumulated Deficit)	-49.94	-39.63	-29.79	-19.41
Treasury Stock - Common	-	-	-	-
Other Equity, Total	-	-	-	-
Total Equity	-4.23	4.41	7.98	7.92
Total Liabilities & Shareholders' Equity	14.61	11.92	13.04	9.84
Shares Outs - Common Stock Primary Issue	-	-	-	-
Total Common Shares Outstanding	13.34	12.08	11.07	9.10

In Millions of USD (except for per share items)	6 months ending 2009-09-30	3 months ending 2009-06-30	12 months ending 2009-03-31	9 months ending 2008-12-31
Net Income/Starting Line	-2.83	-1.06	-10.31	-6.80
Depreciation/Depletion	0.44	0.22	0.84	0.66
Amortization	-	-	-	-
Deferred Taxes	-	-	-	-
Non-Cash Items	-1.14	-1.14	1.88	0.37
Changes in Working Capital	0.19	2.01	0.64	-1.99
Cash from Operating Activities	-3.34	0.02	-6.96	-7.76
Capital Expenditures	0.00	0.00	-0.80	-0.64
Other Investing Cash Flow Items, Total	-0.03	0.00	-0.51	-0.53
Cash from Investing Activities	-0.03	0.00	-1.31	-1.17
Financing Cash Flow Items	-0.06	0.00	-1.48	-1.48
Total Cash Dividends Paid	-	-	-	-
Issuance (Retirement) of Stock, Net	3.80	3.06	0.95	0.95
Issuance (Retirement) of Debt, Net	-0.65	-0.40	7.57	8.73
Cash from Financing Activities	3.09	2.66	7.04	8.20
Foreign Exchange Effects	-	-	-	-
Net Change in Cash	-0.29	2.68	-1.23	-0.73
Cash Interest Paid, Supplemental	0.29	0.17	1.04	-
Cash Taxes Paid, Supplemental	0.00	0.00	0.00	-