Grove Collaborative Holdings, Inc.
Consumer DefensiveNYSE:GROV · New York Stock Exchange
-$0.01 today
Vol 0.04M · Avg 0.07M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$166.4M of revenue converted into -$9.2M of net income for the selected period. Gross margin is 54.1% and net margin is -5.4%, showing how much revenue survives after costs and taxes. EPS is $-0.26, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $173.7M -14.6% | $203.4M -21.5% | $259.3M -19.4% | $321.5M -16.2% | $383.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $80.4M -14.5% | $94.1M -22.8% | $121.9M -26.9% | $166.9M -14.5% | $195.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $93.3M -14.7% | $109.3M -20.4% | $137.4M -11.2% | $154.7M -18.0% | $188.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 53.7% -0.1pp | 53.8% +0.8pp | 53.0% +4.9pp | 48.1% -1.0pp | 49.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $7.5M -59.4% | $18.5M +12.5% | $16.4M -27.1% | $22.5M -3.9% | $23.4M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $97.1M -5.9% | $103.2M -34.0% | $156.2M -42.8% | $273.1M -7.1% | $294.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $101.4M -16.6% | $121.6M -29.5% | $172.6M -41.6% | $295.6M -6.8% | $317.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.7M -82.9% | $9.8M +68.6% | $5.8M +1.9% | $5.7M +14.5% | $5.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$8.8M -83.4% | -$4.8M +77.5% | -$21.3M +70.5% | -$72.3M +42.5% | -$125.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -5.1% -2.7pp | -2.4% +5.9pp | -8.2% +14.3pp | -22.5% +10.3pp | -32.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$8.1M +33.9% | -$12.3M +65.2% | -$35.3M +75.0% | -$141.0M -9.4% | -$128.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -4.7% +1.4pp | -6.0% +7.6pp | -13.6% +30.2pp | -43.8% -10.3pp | -33.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $1.2M -90.4% | $12.8M -20.5% | $16.1M +66.0% | $9.7M +86.2% | $5.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$3.6M +76.4% | -$15.1M -90.4% | -$7.9M -114.9% | $53.3M +862.9% | -$7.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$11.7M +57.3% | -$27.4M +36.6% | -$43.2M +50.7% | -$87.7M +35.5% | -$135.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -6.7% +6.7pp | -13.5% +3.2pp | -16.7% +10.6pp | -27.3% +8.1pp | -35.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $33.0K -17.5% | $40.0K +5.3% | $38.0K -29.6% | $54.0K +3.8% | $52.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$11.7M +57.3% | -$27.4M +36.6% | -$43.2M +50.7% | -$87.7M +35.5% | -$135.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | -6.7% +6.7pp | -13.5% +3.2pp | -16.7% +10.6pp | -27.3% +8.1pp | -35.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +55.3% | -$1 +40.6% | -$1 +73.6% | -$5 -16.3% | -$4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +55.3% | -$1 +40.6% | -$1 +73.6% | -$5 -16.3% | -$4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $39.0M +5.4% | $37.0M +6.4% | $34.8M +5.2% | $33.1M +93.0% | $17.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $39.0M +5.4% | $37.0M +6.4% | $34.8M +5.2% | $33.1M +93.0% | $17.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Wing Yip Food Holdings Group Limited American Depositary Shares
NASDAQ:WYHG
$53.22M
Laird Superfood, Inc.
LSF
$40.72M
Barfresh Food Group, Inc.
BRFH
$35.19M
Local Bounti Corporation
LOCL
$30.77M
Farmer Bros. Co.
FARM
$28.09M
Big Tree Cloud Holdings Limited
DSY
$23.19M
17 Education & Technology Group Inc.
YQ
$22.76M
Genius Group Limited
GNS
$17.36M
Agape ATP Corporation
ATPC
$2.89M
CIMG Inc.
IMG
$2.00M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GROV generate?
Grove Collaborative Holdings, Inc. (GROV) reported $173.72M of revenue in fiscal 2025.
Is GROV profitable?
Grove Collaborative Holdings, Inc. (GROV) reported -$11,716,000.00 of net income, with a net margin of -6.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.