Company Analysis

Groupon, Inc. (GRPN)

Nasdaq: GRPN · Services-Advertising Agencies · Chicago, IL · filing with the SEC since 2010
Grade3.8
◀ Past 1.8● Present 4.0▶ Future 5.5

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedMar 10, 2026Mar 11, 2025Mar 15, 2024Mar 16, 2023Feb 28, 2022Feb 25, 2021Feb 18, 2020Feb 12, 2019Feb 14, 2018Feb 15, 2017
Revenue498,422492,557514,910599,085967,1081,416,8682,218,9152,636,7462,843,8773,013,615
Cost of revenue45,88348,25164,24676,261229,992739,5741,032,7861,316,1451,510,0161,732,962
Gross profit452,539444,306450,664522,824737,116677,2941,186,1291,320,6011,333,8611,280,653r
Selling, general and administrative273,728295,399350,405481,375511,096603,185806,945870,961901,829r999,677r
Total operating expenses428,899435,512468,916690,639741,771954,3921,146,3311,266,5621,304,4261,380,891r
Total costs and expenses·········3,130,146
Operating income23,6408,794-18,252-167,815-4,655-277,09839,79854,03929,435-100,238r
Interest expense14,2548,53115,71814,38017,20633,19223,59321,90920,68015,912r
Interest and investment income5,9535,14910,2649,5335,1166,3517,7446,4203,2871,808r
Share of profit of equity-method investments·········0
Other income (expense), net·-39,185-25,174-24,15592,680-16,968-53,329-53,0086,710-71,289r
Total non-operating income (expense)30,829-37,554r-25,174-24,155······
Income before income taxes-45,456-30,391-43,426-191,97088,025-294,066-13,5311,03136,145-171,527r
Income tax expense35,62526,1239,50842,410-32,323-7,504761-9577,544-5,318r
Income from continuing operations-81,081-56,514-52,934-234,380120,348-286,562-14,2921,98828,601-166,209r
Income from discontinued operations-61600003822,5970-1,974-17,114r
Net income including non-controlling interests-81,697-56,514-52,934-234,380120,348-286,180-11,6951,98826,627-183,323
Net income to non-controlling interests·2,5132,4763,2291,6801,75110,68213,06712,58711,264
Net income-83,520-59,027-55,410-237,609118,668-287,931-22,377-11,07914,040-194,587
Net income to common shareholders···-237,609118,668-287,931-22,377···
Earnings per share, basic-2.08-1.51-1.77-7.884.04-10.07-0.79r-0.40b0.60b-6.80b
Earnings per share, diluted-2.08-1.51-1.77-7.883.68-10.07-0.79r-0.40b0.40b-6.80b
Earnings per share, basic and diluted·····-10.07-0.79-0.39·-6.80b
Weighted average shares, basic40,299,82639,170,36831,243,17930,166,10029,365,88028,604,11528,370,417r28,325,555r27,968,354b28,817,713b
Weighted average shares, diluted40,299,82639,170,36831,243,17930,166,10033,513,44028,604,11528,370,417r28,325,555r28,420,919b28,817,713b
Weighted average shares, basic and diluted····29,365,88028,604,11528,370,41728,325,555··
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.Share counts and per-share figures are on the newest report's basis, after the 1-for-20 reverse split of Jun 2020.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:Revenues
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
us-gaap:CostOfRevenue
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Total costs and expenses every operating cost, the cost of revenue includedus-gaap:CostsAndExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseNonoperating
us-gaap:InterestExpense
Interest and investment income what its cash and investments earnedus-gaap:InterestIncomeOther
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Income from continuing operations profit from the businesses it keepsus-gaap:IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Income from discontinued operations profit or loss from businesses it sold or closedus-gaap:IncomeLossFromDiscontinuedOperationsNetOfTax
us-gaap:IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Earnings per share, basic and diluted net income per share, where both counts are the sameus-gaap:EarningsPerShareBasicAndDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Weighted average shares, basic and diluted the average count, where both counts are the sameus-gaap:WeightedAverageNumberOfShareOutstandingBasicAndDiluted
SI Assistanton GRPN · research, not advice