Financhill
Sell
50

GROV Quote, Financials, Valuation and Earnings

Last price:
$1.58
Seasonality move :
5.82%
Day range:
$1.46 - $1.59
52-week range:
$1.19 - $1.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.28x
P/B ratio:
42.98x
Volume:
162.5K
Avg. volume:
86.9K
1-year change:
-17.99%
Market cap:
$62.2M
Revenue:
$203.4M
EPS (TTM):
-$0.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $364.3M $383.7M $321.5M $259.3M $203.4M
Revenue Growth (YoY) 56.26% 5.33% -16.2% -19.36% -21.54%
 
Cost of Revenues $188.3M $195.2M $166.9M $121.9M $94.1M
Gross Profit $176M $188.5M $154.7M $137.4M $109.3M
Gross Profit Margin 48.32% 49.13% 48.1% 52.98% 53.75%
 
R&D Expenses $18.7M $23.4M $22.5M $16.4M $18.5M
Selling, General & Admin $223.8M $294M $273.1M $156.2M $113.4M
Other Inc / (Exp) -$119K -$1.8M $63M $8.1M $7.9M
Operating Expenses $242.5M $317.4M $295.6M $172.6M $131.9M
Operating Income -$66.5M -$128.9M -$141M -$35.3M -$22.5M
 
Net Interest Expenses $5.6M $5.2M $9.7M $16.1M $12.8M
EBT. Incl. Unusual Items -$72.2M -$135.8M -$87.7M -$43.2M -$27.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41K $52K $54K $38K $40K
Net Income to Company -$72.3M -$135.9M -$87.7M -$43.2M -$27.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$72.3M -$135.9M -$87.7M -$43.2M -$27.4M
 
Basic EPS (Cont. Ops) -$2.22 -$4.17 -$4.85 -$1.28 -$0.76
Diluted EPS (Cont. Ops) -$2.22 -$4.17 -$4.85 -$1.28 -$0.76
Weighted Average Basic Share $32.6M $32.6M $18.1M $34.8M $37M
Weighted Average Diluted Share $32.6M $32.6M $18.1M $34.8M $37M
 
EBITDA -$62.5M -$125.7M -$72.3M -$21.3M -$4.8M
EBIT -$66.6M -$130.6M -$78M -$27.1M -$14.6M
 
Revenue (Reported) $364.3M $383.7M $321.5M $259.3M $203.4M
Operating Income (Reported) -$66.5M -$128.9M -$141M -$35.3M -$22.5M
Operating Income (Adjusted) -$66.6M -$130.6M -$78M -$27.1M -$14.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $87.3M $74M $59.9M $49.5M
Revenue Growth (YoY) -- -- -15.16% -19.15% -17.3%
 
Cost of Revenues -- $48M $39.2M $27.3M $23.6M
Gross Profit -- $39.3M $34.8M $32.6M $25.9M
Gross Profit Margin -- 44.99% 46.99% 54.4% 52.41%
 
R&D Expenses -- $7M $4.6M $4.6M $4.6M
Selling, General & Admin -- $62.7M $58.6M $36M $29.7M
Other Inc / (Exp) -- $397K $18.5M $2.6M -$2.7M
Operating Expenses -- $69.7M $63.2M $40.5M $34.3M
Operating Income -- -$30.4M -$28.4M -$7.9M -$8.3M
 
Net Interest Expenses -- $1.9M $2.8M $4.2M $1.6M
EBT. Incl. Unusual Items -- -$32M -$12.7M -$9.5M -$12.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $13K $19K $10K $9K
Net Income to Company -- -- -$12.7M -$9.5M -$12.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$32M -$12.7M -$9.5M -$12.6M
 
Basic EPS (Cont. Ops) -- -$0.98 -$0.40 -$0.27 -$0.34
Diluted EPS (Cont. Ops) -- -$0.98 -$0.40 -$0.27 -$0.34
Weighted Average Basic Share -- $32.6M $35.6M $35.9M $37.8M
Weighted Average Diluted Share -- $32.6M $35.6M $35.9M $37.8M
 
EBITDA -- -$28.7M -$8.5M -$3.9M -$8.6M
EBIT -- -$30M -$9.9M -$5.3M -$11M
 
Revenue (Reported) -- $87.3M $74M $59.9M $49.5M
Operating Income (Reported) -- -$30.4M -$28.4M -$7.9M -$8.3M
Operating Income (Adjusted) -- -$30M -$9.9M -$5.3M -$11M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $321.5M $259.3M $203.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $166.9M $121.9M $94.1M
Gross Profit -- -- $154.7M $137.4M $109.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $22.5M $16.4M $18.5M
Selling, General & Admin -- -- $273.1M $156.2M $113.4M
Other Inc / (Exp) -- -$1M $63M $8.1M $7.9M
Operating Expenses -- -- $295.6M $172.6M $131.9M
Operating Income -- -- -$141M -$35.3M -$22.5M
 
Net Interest Expenses -- $4.2M $9.7M $16.1M $12.8M
EBT. Incl. Unusual Items -- -- -$87.7M -$43.2M -$27.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $54K $38K $40K
Net Income to Company -- -- -$87.7M -$43.2M -$27.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$87.7M -$43.2M -$27.4M
 
Basic EPS (Cont. Ops) -- -- -$6.90 -$1.29 -$0.76
Diluted EPS (Cont. Ops) -- -- -$6.92 -$1.29 -$0.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$72.3M -$21.3M -$4.8M
EBIT -- -- -$78M -$27.1M -$14.6M
 
Revenue (Reported) -- -- $321.5M $259.3M $203.4M
Operating Income (Reported) -- -- -$141M -$35.3M -$22.5M
Operating Income (Adjusted) -- -- -$78M -$27.1M -$14.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $281.5M $321.5M $259.3M $203.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $145.2M $166.9M $121.9M $94.1M --
Gross Profit $136.3M $154.7M $137.4M $109.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $18.2M $22.5M $16.4M $18.5M --
Selling, General & Admin $210.8M $273.1M $156.2M $113.4M --
Other Inc / (Exp) -$1M $63M $8.1M $7.9M --
Operating Expenses $229M $295.6M $172.6M $131.9M --
Operating Income -$92.7M -$141M -$35.3M -$22.5M --
 
Net Interest Expenses $4.2M $9.7M $16.1M $12.8M --
EBT. Incl. Unusual Items -$98M -$87.7M -$43.2M -$27.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40K $54K $38K $40K --
Net Income to Company -- -$87.7M -$43.2M -$27.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$98M -$87.7M -$43.2M -$27.4M --
 
Basic EPS (Cont. Ops) -$3.01 -$6.90 -$1.29 -$0.76 --
Diluted EPS (Cont. Ops) -$3.01 -$6.92 -$1.29 -$0.76 --
Weighted Average Basic Share $97.7M $105.8M $139.2M $148.1M --
Weighted Average Diluted Share $97.7M $108M $139.2M $148.1M --
 
EBITDA -$91.1M -$72.3M -$21.3M -$4.8M --
EBIT -$93.7M -$78M -$27.1M -$14.6M --
 
Revenue (Reported) $281.5M $321.5M $259.3M $203.4M --
Operating Income (Reported) -$92.7M -$141M -$35.3M -$22.5M --
Operating Income (Adjusted) -$93.7M -$78M -$27.1M -$14.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $176.5M $78.4M $81.1M $86.4M $19.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $46.6M $54.5M $44.1M $28.8M $19.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.8M $8.1M $4.8M $3.4M $2.3M
Total Current Assets $227.9M $140.9M $142M $124.2M $44.9M
 
Property Plant And Equipment $39.3M $37.1M $26.9M $21.2M $16.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.5M $4.4M $5.1M $5.3M $3.9M
Total Assets $269.7M $182.5M $174M $150.7M $65M
 
Accounts Payable $23.8M $21.3M $10.7M $8.1M $6.8M
Accrued Expenses $16.3M $16.8M $28.3M $9.8M $6.3M
Current Portion Of Long-Term Debt $1.9M $10.8M $575K -- --
Current Portion Of Capital Lease Obligations $3M $3.6M $3.7M $3.5M $1.6M
Other Current Liabilities $3.5M $1.7M $249K $306K $742K
Total Current Liabilities $63.1M $69.2M $57.5M $35M $27.1M
 
Long-Term Debt $29.8M $56.2M $60.6M $71.7M $7.5M
Capital Leases -- -- -- -- --
Total Liabilities $121.4M $150.8M $147.5M $132.6M $48.8M
 
Common Stock $487.9M $487.9M $4K $10M $24.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -$339.6M -$456.3M $26.5M $8.1M -$8.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $148.3M $31.6M $26.5M $18.1M $16.2M
 
Total Liabilities and Equity $269.7M $182.5M $174M $150.7M $65M
Cash and Short Terms $176.5M $78.4M $81.1M $86.4M $19.6M
Total Debt $31.7M $66.9M $61.2M $71.7M $7.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $78.4M $81.1M $86.4M $19.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- $54.5M $44.1M $28.8M $19.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $8.1M $4.8M $3.4M $2.3M
Total Current Assets -- $140.9M $142M $124.2M $44.9M
 
Property Plant And Equipment -- $37.1M $26.9M $21.2M $16.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $4.4M $5.1M $5.3M $3.9M
Total Assets -- $182.5M $174M $150.7M $65M
 
Accounts Payable -- $21.3M $10.7M $8.1M $6.8M
Accrued Expenses -- $16.8M $28.3M $9.8M $6.3M
Current Portion Of Long-Term Debt -- $10.8M $575K -- --
Current Portion Of Capital Lease Obligations -- $3.6M $3.7M $3.5M $1.6M
Other Current Liabilities -- $1.7M $249K $306K $742K
Total Current Liabilities -- $69.2M $57.5M $35M $27.1M
 
Long-Term Debt -- $56.2M $60.6M $71.7M $7.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $150.8M $147.5M $132.6M $48.8M
 
Common Stock -- $487.9M $4K $10M $24.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -$138K -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $31.6M $26.5M $18.1M $16.2M
 
Total Liabilities and Equity -- $182.5M $174M $150.7M $65M
Cash and Short Terms -- $78.4M $81.1M $86.4M $19.6M
Total Debt -- $66.9M $61.2M $71.7M $7.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$72.3M -$135.9M -$87.7M -$43.2M -$27.4M
Depreciation & Amoritzation $4.1M $5M $5.7M $5.8M $9.8M
Stock-Based Compensation $7.8M $14.6M $45.7M $15.5M $12M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$18.6M -$12.6M $3.3M $15M $12.5M
Cash From Operations -$83.7M -$127.1M -$96.3M -$8M -$9.7M
 
Capital Expenditures $4.8M $5.8M $4.2M $3M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.8M -$5.8M -$4.2M -$3M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $43.5M $60M $70.8M $7.5M --
Long-Term Debt Repaid -$33.1M -$21.9M -$5.2M -$575K -$72.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$489K -$4.3M -$75.1M -$5.5M -$838K
Cash From Financing $228.2M $34.7M $118.1M $9.9M -$59.2M
 
Beginning Cash (CF) $36.8M $176.5M $78.4M $96M $94.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $139.7M -$98.1M $17.6M -$1.1M -$70.6M
Ending Cash (CF) $176.5M $78.4M $96M $94.9M $24.3M
 
Levered Free Cash Flow -$88.5M -$132.9M -$100.5M -$11M -$11.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$12.7M -$9.5M -$12.6M
Depreciation & Amoritzation -- -- $1.4M $1.5M $2.4M
Stock-Based Compensation -- -- $11.3M $3.6M $2.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- $8.4M $4.7M $6.4M
Cash From Operations -- -- -$6.7M $1.1M $270K
 
Capital Expenditures -- -- $642K $602K $365K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$642K -$602K -$322K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $70.8M -- --
Long-Term Debt Repaid -- -- -$4.3M -- -$30.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$69.5M -$260K -$724K
Cash From Financing -- -- -$450K -$390K -$31.2M
 
Beginning Cash (CF) -- -- $103.8M $94.7M $55.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$7.8M $117K -$31.3M
Ending Cash (CF) -- -- $96M $94.9M $24.3M
 
Levered Free Cash Flow -- -- -$7.4M $507K -$95K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$87.7M -$43.2M -$27.4M
Depreciation & Amoritzation -- -- $5.7M $5.8M $9.8M
Stock-Based Compensation -- -- $45.7M $15.5M $12M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- $3.3M $15M $12.5M
Cash From Operations -- -- -$96.3M -$8M -$9.7M
 
Capital Expenditures -- -- $4.2M $3M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$4.2M -$3M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $70.8M $7.5M --
Long-Term Debt Repaid -- -- -$5.2M -$575K -$72.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$75.1M -$5.5M --
Cash From Financing -- -- $118.1M $9.9M -$59.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $17.6M -$1.1M -$70.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$100.5M -$11M -$11.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -$87.7M -$43.2M -$27.4M --
Depreciation & Amoritzation -- $5.7M $5.8M $9.8M --
Stock-Based Compensation -- $45.7M $15.5M $12M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- $3.3M $15M $12.5M --
Cash From Operations -- -$96.3M -$8M -$9.7M --
 
Capital Expenditures -- $4.2M $3M $1.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$4.2M -$3M -$1.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $70.8M $7.5M -- --
Long-Term Debt Repaid -- -$5.2M -$575K -$72.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$75.1M -$5.5M -$838K --
Cash From Financing -- $118.1M $9.9M -$59.2M --
 
Beginning Cash (CF) -- $389M $370.9M $314.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $17.6M -$1.1M -$70.6M --
Ending Cash (CF) -- $406.6M $369.8M $244.1M --
 
Levered Free Cash Flow -- -$100.5M -$11M -$11.5M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Tenable Stock a Buy, Sell or Hold?
Is Tenable Stock a Buy, Sell or Hold?

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 28.36% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.39% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock