Grove Collaborative Holdings, Inc. (GROV)

NYSE: GROV · Real-Time Price · USD

1.050

+0.040 (3.96%)

At close: Oct 23, 2026, 4:00 PM EDT

1.070

+0.020 (1.90%)

After-hours: Oct 23, 2026, 7:14 PM EDT

GROV Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-6.47	-11.72	-27.42	-43.23	-87.72	-135.9
Depreciation & Amortization	1.1	1.18	2.82	1.72	2.12	2.49
Other Amortization	0.5	0.5	7	4.1	3.6	2.5
Asset Writedown & Restructuring Costs	0.92	0.92	1.26	2.5	5.3	-
Stock-Based Compensation	3.59	4.28	12	15.51	45.66	14.61
Other Operating Activities	-0.12	-0.4	-7.84	0.38	-53.72	8.96
Change in Inventory	1.25	3.3	12.49	14.98	3.29	-12.6
Change in Accounts Payable	0.02	-0.38	-1.27	-2.57	-10.52	-2.49
Change in Unearned Revenue	0.92	-1.31	-0.81	-3.72	-0.39	0.15
Change in Other Net Operating Assets	-2.17	-3.33	-7.96	2.34	-3.88	-4.82
Operating Cash Flow	-0.48	-6.95	-9.75	-7.99	-96.26	-127.09
Operating Cash Flow Growth	-	-	-	-	-	-

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Capital Expenditures	-0.65	-1.17	-1.76	-2.99	-4.22	-5.77
Sale of Property, Plant & Equipment	0.02	0.02	0.14	-	-	-
Cash Acquisitions	-	-2.85	-	-	-	-
Investing Cash Flow	-0.63	-4	-1.62	-2.99	-4.22	-5.77

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Long-Term Debt Issued	-	-	-	7.5	70.82	60
Long-Term Debt Repaid	-	-0.46	-72.35	-0.58	-71.21	-24.43
Net Debt Issued (Repaid)	-0.73	-0.46	-72.35	6.93	-0.39	35.57
Issuance of Common Stock	0.22	0.25	0.36	10.48	129.52	-
Other Financing Activities	-0.93	-1.34	-2.2	-7.55	-11.04	-0.86
Financing Cash Flow	-1.43	-1.56	-59.19	9.86	118.09	34.71

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Cash Flow	-2.54	-12.51	-70.56	-1.12	17.61	-98.15

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	-1.12	-8.12	-11.51	-10.98	-100.48	-132.86
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Margin	-0.71%	-4.67%	-5.66%	-4.23%	-31.25%	-34.63%
Free Cash Flow Per Share	-0.03	-0.21	-0.31	-0.32	-5.55	-77.50
Levered Free Cash Flow	0.73	-5.37	4.33	-12.23	-47.1	-84.45
Unlevered Free Cash Flow	1.43	-4.6	12.31	-2.19	-41.05	-81.2

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash Interest Paid	0.49	0.6	9.42	12.14	10.14	4.47
Cash Income Tax Paid	0.03	0.03	0.05	0.04	0.07	0.05
Change in Working Capital	0.01	-1.71	2.44	11.03	-11.51	-19.76

SEC Filings: 10-K · 10-Q