Grocery Outlet Holding Corp. balance sheet
At the end of fiscal 2025, Grocery Outlet Holding Corp. had total assets of $3.09bn, total liabilities of $2.11bn and shareholders' equity of $984m. It held $69.6m in cash against $494m of debt: net debt of $424m.
Balance sheet
| Fiscal year | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Jan 2021 | 2021Jan 2022 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Jan 2026 | LTMJul 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 6 | 21 | 28 | 105 | 140 | 103 | 115 | 63 | 70 | 74 |
| Receivables | — | 4 | 5 | 3 | 6 | 9 | 13 | 16 | 15 | 12 |
| Total current assets | — | 240 | 271 | 382 | 443 | 467 | 517 | 504 | 498 | 515 |
| Goodwill | — | 748 | 748 | 748 | 748 | 748 | 748 | 783 | 634 | 476 |
| Total assets | — | 1,377 | 2,186 | 2,486 | 2,670 | 2,772 | 2,970 | 3,174 | 3,091 | 2,994 |
| Total current liabilities | — | 151 | 209 | 233 | 238 | 281 | 384 | 350 | 364 | 398 |
| Short-term debt | — | — | — | — | — | 0 | 6 | 15 | 15 | 15 |
| Long-term debt | — | 850 | 460 | 460 | 460 | 380 | 287 | 463 | 478 | 491 |
| Total debt | 0 | 857 | 460 | 460 | 460 | 385 | 294 | 479 | 494 | 506 |
| Total liabilities | — | 1,077 | 1,440 | 1,563 | 1,661 | 1,662 | 1,750 | 1,976 | 2,107 | 2,178 |
| Shareholders' equity | 427 | 300 | 745 | 922 | 1,009 | 1,110 | 1,219 | 1,197 | 984 | 817 |
| Net debt (negative = net cash) | −6 | 836 | 432 | 355 | 320 | 282 | 179 | 416 | 424 | 432 |
| Shares outstanding | — | — | 89m | 95m | 96m | 98m | 99m | 97m | 98m | 99m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Jan 2026 | 2026 Q1Apr 2026 | 2026 Q2Jul 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 13 | 16 | 14 | 14 | 13 | 15 | 12 | 12 |
| Total current assets | 514 | 504 | 485 | 502 | 517 | 498 | 489 | 515 |
| Goodwill | 777 | 783 | 783 | 783 | 783 | 634 | 476 | 476 |
| Total assets | 3,139 | 3,174 | 3,271 | 3,322 | 3,369 | 3,091 | 2,958 | 2,994 |
| Total current liabilities | 352 | 350 | 389 | 415 | 399 | 364 | 382 | 398 |
| Short-term debt | 9 | 15 | 17 | 19 | 19 | 15 | 15 | 15 |
| Long-term debt | 420 | 463 | 459 | 455 | 482 | 478 | 474 | 491 |
| Total debt | 429 | 478 | 476 | 474 | 500 | 493 | 489 | 506 |
| Total liabilities | 1,912 | 1,976 | 2,092 | 2,136 | 2,170 | 2,107 | 2,151 | 2,178 |
| Shareholders' equity | 1,226 | 1,197 | 1,180 | 1,187 | 1,199 | 984 | 807 | 817 |
| Shares outstanding | 99m | 97m | 98m | 98m | 98m | 98m | 99m | 99m |
Compare with peers
- Weis Markets Inc balance sheet
- Ingles Markets Inc balance sheet
- Sprouts Farmers Market, Inc. balance sheet
- Village Super Market Inc balance sheet
- Natural Grocers By Vitamin Cottage, Inc. balance sheet
Head to head: GO vs WMKGO vs IMKTAGO vs SFMGO vs VLGEA
More: Food Retail stocks compared, Consumer Staples sector, rankings of US companies