2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $364M | $384M | $322M | $259M | $203M |
Cost of Revenue | $188M | $195M | $167M | $122M | $94M |
Gross Profit | $176M | $189M | $155M | $137M | $109M |
Gross Profit % | 48% | 49% | 48% | 53% | 54% |
R&D Expenses | $19M | $23M | $23M | $16M | $18M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$72M | -$136M | -$88M | -$43M | -$27M |
Dep. & Amort. | $4.1M | $5M | $5.7M | $5.8M | $9.8M |
Def. Tax | $2.8M | $7M | $0 | $0 | $0 |
Stock Comp. | $7.8M | $15M | $46M | $16M | $12M |
Chg. in WC | -$27M | -$20M | -$12M | $11M | $0 |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | $37M | $177M | $78M | $81M | $86M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $37M | $177M | $78M | $81M | $86M |
Receivables | $0 | $0 | $0 | $0 | $0 |
Inventory | $30M | $47M | $54M | $44M | $29M |
Grove achieved sequential revenue growth for the first time since early 2022, marking a significant milestone in its turnaround strategy.
The company fully eliminated $72 million in term debt, improving its financial position and reducing future interest expenses.
Grove expects full-year 2025 revenue to be flat to down mid-single digits year-over-year, with year-over-year growth in the low single-digit percentage range by Q4 2025.
Adjusted EBITDA for 2025 is projected to be breakeven to positive low single-digit millions, building on the momentum of achieving positive adjusted EBITDA in 2024.
Strategic acquisitions of Grab Green and Eight Greens are expected to enhance Grove's product offerings and contribute positively to financial results.