Financhill
Sell
45

GROV Quote, Financials, Valuation and Earnings

Last price:
$1.43
Seasonality move :
-4.41%
Day range:
$1.40 - $1.46
52-week range:
$1.19 - $2.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.24x
P/B ratio:
37.02x
Volume:
129.1K
Avg. volume:
197K
1-year change:
-21.86%
Market cap:
$56.3M
Revenue:
$259.3M
EPS (TTM):
-$0.69
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $233.1M $364.3M $383.7M $321.5M $259.3M
Revenue Growth (YoY) -- 56.26% 5.33% -16.2% -19.36%
 
Cost of Revenues $149.7M $188.3M $195.2M $166.9M $121.9M
Gross Profit $83.4M $176M $188.5M $154.7M $137.4M
Gross Profit Margin 35.79% 48.32% 49.13% 48.1% 52.98%
 
R&D Expenses $13.6M $18.7M $23.4M $22.5M $16.4M
Selling, General & Admin $233M $223.8M $294M $273.1M $156.2M
Other Inc / (Exp) $3.8M -$119K -$1.8M $63M $8.1M
Operating Expenses $246.6M $242.5M $317.4M $295.6M $172.6M
Operating Income -$163.2M -$66.5M -$128.9M -$141M -$35.3M
 
Net Interest Expenses $2.1M $5.6M $5.2M $9.7M $16.1M
EBT. Incl. Unusual Items -$161.5M -$72.2M -$135.8M -$87.7M -$43.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12K $41K $52K $54K $38K
Net Income to Company -$161.5M -$72.3M -$135.9M -$87.7M -$43.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$161.5M -$72.3M -$135.9M -$87.7M -$43.2M
 
Basic EPS (Cont. Ops) -$5.01 -$2.22 -$4.17 -$4.85 -$1.28
Diluted EPS (Cont. Ops) -$5.01 -$2.22 -$4.17 -$4.85 -$1.28
Weighted Average Basic Share $32.6M $32.6M $32.6M $18.1M $34.8M
Weighted Average Diluted Share $32.6M $32.6M $32.6M $18.1M $34.8M
 
EBITDA -$157M -$62.5M -$125.7M -$72.3M -$21.3M
EBIT -$159.4M -$66.6M -$130.6M -$78M -$27.1M
 
Revenue (Reported) $233.1M $364.3M $383.7M $321.5M $259.3M
Operating Income (Reported) -$163.2M -$66.5M -$128.9M -$141M -$35.3M
Operating Income (Adjusted) -$159.4M -$66.6M -$130.6M -$78M -$27.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $95.2M $77.7M $61.8M $48.3M
Revenue Growth (YoY) -- -- -18.33% -20.56% -21.81%
 
Cost of Revenues -- $47.2M $39.6M $28.5M $22.7M
Gross Profit -- $48M $38.2M $33.2M $25.6M
Gross Profit Margin -- 50.42% 49.1% 53.82% 53.03%
 
R&D Expenses -- $5.6M $5.8M $3.6M $4.8M
Selling, General & Admin -- $78.6M $55M $33.8M $27.5M
Other Inc / (Exp) -- -$113K $32.8M -$1.6M $8.4M
Operating Expenses -- $84.1M $60.7M $37.3M $32.3M
Operating Income -- -$36.2M -$22.6M -$4.1M -$6.7M
 
Net Interest Expenses -- $1.2M $2.5M $4.1M $2.9M
EBT. Incl. Unusual Items -- -$37.5M $7.7M -$9.8M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $11K $10K $7K $11K
Net Income to Company -- -- $7.7M -$9.8M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$37.5M $7.7M -$9.8M -$1.3M
 
Basic EPS (Cont. Ops) -- -$1.15 $0.25 -$0.31 -$0.04
Diluted EPS (Cont. Ops) -- -$1.15 $0.23 -$0.31 -$0.04
Weighted Average Basic Share -- $32.6M $31M $35.3M $37.3M
Weighted Average Diluted Share -- $32.6M $33.2M $35.3M $37.3M
 
EBITDA -- -$35M $11.6M -$4.2M $4.4M
EBIT -- -$36.3M $10.2M -$5.7M $1.6M
 
Revenue (Reported) -- $95.2M $77.7M $61.8M $48.3M
Operating Income (Reported) -- -$36.2M -$22.6M -$4.1M -$6.7M
Operating Income (Adjusted) -- -$36.3M $10.2M -$5.7M $1.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $334.8M $273.5M $213.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $175.6M $133.9M $97.8M
Gross Profit -- -- $159.1M $139.6M $116M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $24.9M $16.4M $18.4M
Selling, General & Admin -- -- $277.3M $178.9M $119.7M
Other Inc / (Exp) -- -$1.4M $44.9M $24M $13.3M
Operating Expenses -- -- $302.1M $195.3M $138.1M
Operating Income -- -- -$143M -$55.7M -$22.2M
 
Net Interest Expenses -- $2.3M $8.8M $14.7M $15.3M
EBT. Incl. Unusual Items -- -- -$107M -$46.4M -$24.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $48K $47K $41K
Net Income to Company -- -- -- -$46.4M -$24.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$107M -$46.4M -$24.3M
 
Basic EPS (Cont. Ops) -- -- -$7.48 -$1.42 -$0.69
Diluted EPS (Cont. Ops) -- -- -$7.50 -$1.42 -$0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$92.5M -$25.9M -$19K
EBIT -- -- -$98.1M -$31.7M -$8.9M
 
Revenue (Reported) -- -- $334.8M $273.5M $213.8M
Operating Income (Reported) -- -- -$143M -$55.7M -$22.2M
Operating Income (Adjusted) -- -- -$98.1M -$31.7M -$8.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $194.2M $247.5M $199.4M $153.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $97.2M $127.6M $94.6M $70.5M
Gross Profit -- $97.1M $119.9M $104.8M $83.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $11.3M $17.9M $11.8M $13.9M
Selling, General & Admin -- $148M $214.5M $120.3M $83.8M
Other Inc / (Exp) -- -$1.4M $44.5M $5.5M $10.6M
Operating Expenses -- $159.3M $232.4M $132.1M $97.6M
Operating Income -- -$62.3M -$112.6M -$27.3M -$14.2M
 
Net Interest Expenses -- $2.3M $6.9M $11.9M $11.2M
EBT. Incl. Unusual Items -- -$66M -$75M -$33.7M -$14.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $27K $35K $28K $31K
Net Income to Company -- -- -$75M -$33.7M -$14.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$66M -$75M -$33.7M -$14.8M
 
Basic EPS (Cont. Ops) -- -$2.03 -$6.50 -$1.02 -$0.42
Diluted EPS (Cont. Ops) -- -$2.03 -$6.52 -$1.02 -$0.42
Weighted Average Basic Share -- $65.1M $70.2M $103.3M $110.4M
Weighted Average Diluted Share -- $65.1M $72.5M $103.3M $110.4M
 
EBITDA -- -$62.4M -$63.8M -$17.4M $3.8M
EBIT -- -$63.7M -$68.1M -$21.8M -$3.6M
 
Revenue (Reported) -- $194.2M $247.5M $199.4M $153.9M
Operating Income (Reported) -- -$62.3M -$112.6M -$27.3M -$14.2M
Operating Income (Adjusted) -- -$63.7M -$68.1M -$21.8M -$3.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $176.5M $78.4M $81.1M $86.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- $46.6M $54.5M $44.1M $28.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $4.8M $8.1M $4.8M $3.4M
Total Current Assets -- $227.9M $140.9M $142M $124.2M
 
Property Plant And Equipment -- $39.3M $37.1M $26.9M $21.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $2.5M $4.4M $5.1M $5.3M
Total Assets -- $269.7M $182.5M $174M $150.7M
 
Accounts Payable -- $23.8M $21.3M $10.7M $8.1M
Accrued Expenses -- $16.3M $16.8M $28.3M $9.8M
Current Portion Of Long-Term Debt -- $1.9M $10.8M $575K --
Current Portion Of Capital Lease Obligations -- $3M $3.6M $3.7M $3.5M
Other Current Liabilities -- $3.5M $1.7M $249K $306K
Total Current Liabilities -- $63.1M $69.2M $57.5M $35M
 
Long-Term Debt -- $29.8M $56.2M $60.6M $71.7M
Capital Leases -- -- -- -- --
Total Liabilities -- $121.4M $150.8M $147.5M $132.6M
 
Common Stock -- $487.9M $487.9M $4K $10M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -$339.6M -$456.3M $26.5M $8.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $148.3M $31.6M $26.5M $18.1M
 
Total Liabilities and Equity -- $269.7M $182.5M $174M $150.7M
Cash and Short Terms -- $176.5M $78.4M $81.1M $86.4M
Total Debt -- $31.7M $66.9M $61.2M $71.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $103.8M $86.1M $50.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- $56M $32.7M $24.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $7.2M $5.6M $2.7M
Total Current Assets -- -- $167.1M $130.2M $81.8M
 
Property Plant And Equipment -- -- $34M $25.3M $19.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $2.1M $5.5M $3.7M
Total Assets -- -- $203.2M $161M $105.2M
 
Accounts Payable -- -- $13.6M $8.9M $9.7M
Accrued Expenses -- -- $31.3M $11.1M $7M
Current Portion Of Long-Term Debt -- -- $28.4M -- $10M
Current Portion Of Capital Lease Obligations -- -- $3.8M $4.1M $1.2M
Other Current Liabilities -- -- $863K $486K $393K
Total Current Liabilities -- -- $93.4M $37.7M $39.6M
 
Long-Term Debt -- -- $37.8M $70.8M $22.2M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $178.2M $136.9M $78.8M
 
Common Stock -- -- $16K $10M $24.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $27.6M $10M $15M
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $25M $24.1M $26.4M
 
Total Liabilities and Equity -- -- $203.2M $161M $105.2M
Cash and Short Terms -- -- $103.8M $86.1M $50.8M
Total Debt -- -- $66.2M $70.8M $32.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$161.5M -$72.3M -$135.9M -$87.7M -$43.2M
Depreciation & Amoritzation $2.4M $4.1M $5M $5.7M $5.8M
Stock-Based Compensation $12M $7.8M $14.6M $45.7M $15.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$1.7M -$18.6M -$12.6M $3.3M $15M
Cash From Operations -$124.8M -$83.7M -$127.1M -$96.3M -$8M
 
Capital Expenditures $11.6M $4.8M $5.8M $4.2M $3M
Cash Acquisitions -$750K -- -- -- --
Cash From Investing -$12.3M -$4.8M -$5.8M -$4.2M -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $17.2M $43.5M $60M $70.8M $7.5M
Long-Term Debt Repaid -$6M -$33.1M -$21.9M -$5.2M -$575K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$365K -$489K -$4.3M -$75.1M -$5.5M
Cash From Financing $107.4M $228.2M $34.7M $118.1M $9.9M
 
Beginning Cash (CF) $66.5M $36.8M $176.5M $78.4M $96M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.7M $139.7M -$98.1M $17.6M -$1.1M
Ending Cash (CF) $36.8M $176.5M $78.4M $96M $94.9M
 
Levered Free Cash Flow -$136.4M -$88.5M -$132.9M -$100.5M -$11M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $7.7M -$9.8M -$1.3M
Depreciation & Amoritzation -- -- $1.4M $1.5M $2.8M
Stock-Based Compensation -- -- $9.8M $2.1M $2.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$4.4M $1.9M $4M
Cash From Operations -- -- -$23.4M -$3.5M $750K
 
Capital Expenditures -- -- $970K $844K $486K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$970K -$844K -$393K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$303K -- -$42M
Repurchase of Common Stock -- -- $32K -- --
Other Financing Activities -- -- -$4.1M -$144K -$114K
Cash From Financing -- -- -$4.2M $9.4M -$27.4M
 
Beginning Cash (CF) -- -- $132.4M $89.7M $82.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$28.6M $5M -$27M
Ending Cash (CF) -- -- $103.8M $94.7M $55.6M
 
Levered Free Cash Flow -- -- -$24.4M -$4.4M $264K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -$46.4M -$24.3M
Depreciation & Amoritzation -- -- -- $5.8M $8.9M
Stock-Based Compensation -- -- $34.3M $23.3M $12.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- $18.7M $10.8M
Cash From Operations -- -- -$127.9M -$15.8M -$8.9M
 
Capital Expenditures -- -- $3.6M $3M $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$3M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $78.3M --
Long-Term Debt Repaid -- -- -- -$4.9M -$42M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$74.7M --
Cash From Financing -- -- -- $9.8M -$28.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$9M -$39.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$18.8M -$10.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$75M -$33.7M -$14.8M
Depreciation & Amoritzation -- -- $4.3M $4.4M $7.4M
Stock-Based Compensation -- -- $34.3M $11.9M $9.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$5.1M $10.3M $6.1M
Cash From Operations -- -- -$89.5M -$9.1M -$10M
 
Capital Expenditures -- -- $3.6M $2.4M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$3.6M -$2.4M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $7.5M --
Long-Term Debt Repaid -- -- -$865K -$575K -$42M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$5.6M -$5.2M -$114K
Cash From Financing -- -- $118.5M $10.2M -$28M
 
Beginning Cash (CF) -- -- $285.2M $276.2M $259.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $25.4M -$1.2M -$39.3M
Ending Cash (CF) -- -- $310.6M $274.9M $219.8M
 
Levered Free Cash Flow -- -- -$93.1M -$11.5M -$11.4M

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

GET BETTER TRADE IDEAS

Popular

Is CVS Health Stock Undervalued?
Is CVS Health Stock Undervalued?

CVS Health (NYSE:CVS) share price declined by over 23% over…

How High Can RTX Stock Go?
How High Can RTX Stock Go?

Needless to say, the geopolitical landscape has heated up significantly…

What Is Recency Bias in Investing?
What Is Recency Bias in Investing?

Recency bias is a cognitive error that happens when people…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 39x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Sell
38
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 101x

Alerts

Buy
54
DECK alert for Feb 1

Deckers Outdoor [DECK] is down 20.35% over the past day.

Sell
49
EXOD alert for Feb 1

Exodus Movement [EXOD] is down 18.88% over the past day.

Buy
69
HZO alert for Feb 1

MarineMax [HZO] is down 0.13% over the past day.

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

Show me the best stock