Financhill
Buy
60

GROV Quote, Financials, Valuation and Earnings

Last price:
$1.33
Seasonality move :
-2.45%
Day range:
$1.25 - $1.43
52-week range:
$1.02 - $1.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.28x
P/B ratio:
42.98x
Volume:
875.7K
Avg. volume:
85.9K
1-year change:
-10.06%
Market cap:
$57.6M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $90.5M $71.6M $53.5M $43.5M
Revenue Growth (YoY) -- -- -20.9% -25.18% -18.67%
 
Cost of Revenues -- $47.7M $34.3M $23.8M $20.5M
Gross Profit -- $42.7M $37.3M $29.7M $23.1M
Gross Profit Margin -- 47.23% 52.06% 55.54% 52.96%
 
R&D Expenses -- $6.2M $4.2M $3.6M $1.8M
Selling, General & Admin -- $83.8M $46.7M $26.6M $24.8M
Other Inc / (Exp) -- $2M $4.3M $1.3M $316K
Operating Expenses -- $90M $50.9M $30.3M $26.6M
Operating Income -- -$47.3M -$13.7M -$533K -$3.5M
 
Net Interest Expenses -- $2.1M $3.7M $4.1M $346K
EBT. Incl. Unusual Items -- -$47.4M -$13.1M -$3.4M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $23K $10K $10K $9K
Net Income to Company -- -$47.4M -$13.1M -$3.4M -$3.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$47.4M -$13.1M -$3.4M -$3.5M
 
Basic EPS (Cont. Ops) -- -$1.46 -$0.39 -$0.10 -$0.10
Diluted EPS (Cont. Ops) -- -$1.46 -$0.39 -$0.10 -$0.10
Weighted Average Basic Share -- $32.6M $33.7M $36.3M $38.2M
Weighted Average Diluted Share -- $32.6M $33.7M $36.3M $38.2M
 
EBITDA -- -$43.9M -$7.9M $2.9M -$2.8M
EBIT -- -$45.3M -$9.3M $748K -$3.2M
 
Revenue (Reported) -- $90.5M $71.6M $53.5M $43.5M
Operating Income (Reported) -- -$47.3M -$13.7M -$533K -$3.5M
Operating Income (Adjusted) -- -$45.3M -$9.3M $748K -$3.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $371.9M $302.6M $241.3M $193.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $192.9M $153.4M $111.4M $90.8M
Gross Profit -- $179M $149.2M $129.8M $102.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $24.5M $20.5M $15.8M $16.6M
Selling, General & Admin -- $294.5M $236.1M $136.2M $111.6M
Other Inc / (Exp) -- $981K $65.3M $5.1M $7M
Operating Expenses -- $319M $256.5M $152M $128.2M
Operating Income -- -$140M -$107.4M -$22.1M -$25.5M
 
Net Interest Expenses -- $6.3M $11.3M $16.5M $9M
EBT. Incl. Unusual Items -- -$145.3M -$53.4M -$33.5M -$27.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $63K $41K $38K $39K
Net Income to Company -- -- -$53.4M -$33.6M -$27.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$145.4M -$53.4M -$33.6M -$27.6M
 
Basic EPS (Cont. Ops) -- -$4.47 -$5.83 -$1.00 -$0.76
Diluted EPS (Cont. Ops) -- -$4.47 -$5.85 -$1.00 -$0.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$134.9M -$36.3M -$10.5M -$10.5M
EBIT -- -$139M -$42M -$17M -$18.5M
 
Revenue (Reported) -- $371.9M $302.6M $241.3M $193.4M
Operating Income (Reported) -- -$140M -$107.4M -$22.1M -$25.5M
Operating Income (Adjusted) -- -$139M -$42M -$17M -$18.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $90.5M $71.6M $53.5M $43.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $47.7M $34.3M $23.8M $20.5M
Gross Profit -- $42.7M $37.3M $29.7M $23.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $6.2M $4.2M $3.6M $1.8M
Selling, General & Admin -- $83.8M $46.7M $26.6M $24.8M
Other Inc / (Exp) -- $2M $4.3M $1.3M $316K
Operating Expenses -- $90M $50.9M $30.3M $26.6M
Operating Income -- -$47.3M -$13.7M -$533K -$3.5M
 
Net Interest Expenses -- $2.1M $3.7M $4.1M $346K
EBT. Incl. Unusual Items -- -$47.4M -$13.1M -$3.4M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $23K $10K $10K $9K
Net Income to Company -- -$47.4M -$13.1M -$3.4M -$3.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$47.4M -$13.1M -$3.4M -$3.5M
 
Basic EPS (Cont. Ops) -- -$1.46 -$0.39 -$0.10 -$0.10
Diluted EPS (Cont. Ops) -- -$1.46 -$0.39 -$0.10 -$0.10
Weighted Average Basic Share -- $32.6M $33.7M $36.3M $38.2M
Weighted Average Diluted Share -- $32.6M $33.7M $36.3M $38.2M
 
EBITDA -- -$43.9M -$7.9M $2.9M -$2.8M
EBIT -- -$45.3M -$9.3M $748K -$3.2M
 
Revenue (Reported) -- $90.5M $71.6M $53.5M $43.5M
Operating Income (Reported) -- -$47.3M -$13.7M -$533K -$3.5M
Operating Income (Adjusted) -- -$45.3M -$9.3M $748K -$3.2M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $81.7M $77.8M $9.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- $40.9M $31.5M $22M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $5.8M $3.4M $3.6M
Total Current Assets -- -- $134.2M $116M $38.2M
 
Property Plant And Equipment -- -- $25.6M $19.1M $15.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $2.6M
Other Long-Term Assets -- -- $5.8M $2.9M $3.1M
Total Assets -- -- $165.6M $137.9M $59.8M
 
Accounts Payable -- -- $12.3M $8.2M $8.4M
Accrued Expenses -- -- $9.6M $8.6M $6.5M
Current Portion Of Long-Term Debt -- -- $340K -- --
Current Portion Of Capital Lease Obligations -- -- $3.8M $1.7M $2M
Other Current Liabilities -- -- $565K $482K $793K
Total Current Liabilities -- -- $40.1M $28.9M $25.8M
 
Long-Term Debt -- -- $69M $72.5M $7.5M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $137.9M $120.3M $46.7M
 
Common Stock -- -- $18K $10M $24.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- -$15K
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $27.7M $17.5M $13.1M
 
Total Liabilities and Equity -- -- $165.6M $137.9M $59.8M
Cash and Short Terms -- -- $81.7M $77.8M $9.6M
Total Debt -- -- $69.4M $72.5M $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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$47.4M -$13.1M -$3.4M -$3.5M
Depreciation & Amoritzation -- $1.4M $1.4M $2.2M $378K
Stock-Based Compensation -- $4.5M $4.9M $3.1M $969K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- $3M $3.1M -$2.2M -$536K
Cash From Operations -- -$29.5M -$6.7M -$12.4M -$6.9M
 
Capital Expenditures -- $1.4M $784K $518K $541K
Cash Acquisitions -- -- -- -- -$2.8M
Cash From Investing -- -$1.4M -$784K -$518K -$3.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $7.5M -- --
Long-Term Debt Repaid -- -$275K -$235K -- --
Repurchase of Common Stock -- -- -- -- -$15K
Other Financing Activities -- -$489K -$5M -- --
Cash From Financing -- $26.9M $2M -$381K -$536K
 
Beginning Cash (CF) -- $78.4M $96M $94.9M $24.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$3.9M -$5.5M -$13.3M -$10.8M
Ending Cash (CF) -- $74.4M $90.5M $81.6M $13.5M
 
Levered Free Cash Flow -- -$30.9M -$7.5M -$12.9M -$7.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -$53.4M -$33.6M -$27.6M
Depreciation & Amoritzation -- -- $5.8M $6.6M $8M
Stock-Based Compensation -- $4.5M $46.1M $13.7M $9.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- $3.3M $9.7M $14.1M
Cash From Operations -- -$157.4M -$73.5M -$13.6M -$4.2M
 
Capital Expenditures -- $1.4M $3.7M $2.7M $1.8M
Cash Acquisitions -- -- -- -- -$2.8M
Cash From Investing -- -- -$3.7M -$2.7M -$4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $78.3M -- --
Long-Term Debt Repaid -- -- -$5.1M -$340K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$79.6M -- --
Cash From Financing -- -- $93.2M $7.5M -$59.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $16M -$8.9M -$68.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$77.1M -$16.4M -$6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$47.4M -$13.1M -$3.4M -$3.5M
Depreciation & Amoritzation -- $1.4M $1.4M $2.2M $378K
Stock-Based Compensation -- $4.5M $4.9M $3.1M $969K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- $3M $3.1M -$2.2M -$536K
Cash From Operations -- -$29.5M -$6.7M -$12.4M -$6.9M
 
Capital Expenditures -- $1.4M $784K $518K $541K
Cash Acquisitions -- -- -- -- -$2.8M
Cash From Investing -- -$1.4M -$784K -$518K -$3.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $7.5M -- --
Long-Term Debt Repaid -- -$275K -$235K -- --
Repurchase of Common Stock -- -- -- -- -$15K
Other Financing Activities -- -$489K -$5M -- --
Cash From Financing -- $26.9M $2M -$381K -$536K
 
Beginning Cash (CF) -- $78.4M $96M $94.9M $24.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$3.9M -$5.5M -$13.3M -$10.8M
Ending Cash (CF) -- $74.4M $90.5M $81.6M $13.5M
 
Levered Free Cash Flow -- -$30.9M -$7.5M -$12.9M -$7.4M

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

GET BETTER TRADE IDEAS

Popular

Is Apple Stock Undervalued or Overvalued?
Is Apple Stock Undervalued or Overvalued?

For many years, Apple (NASDAQ:AAPL) was just about the perfect…

Where Will Palo Alto Networks Stock Be in 5 Years?
Where Will Palo Alto Networks Stock Be in 5 Years?

You know those companies that just refuse to slow down…

UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?
UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?

Parcel delivery giant UPS (NYSE:UPS) has seen its fair share…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 28

SharpLink Gaming [SBET] is down 15.43% over the past day.

Buy
58
TNXP alert for May 28

Tonix Pharmaceuticals Holding [TNXP] is down 2.62% over the past day.

Sell
37
ATS alert for May 28

ATS [ATS] is down 1.53% over the past day.

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

Show me the best stock