Grove Collaborative Holdings, Inc.
Consumer DefensiveNYSE:GROV · New York Stock Exchange
-$0.01 today
Vol 0.04M · Avg 0.07M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$11.7M +57.3% | -$27.4M +36.6% | -$43.2M +50.7% | -$87.7M +35.5% | -$135.9M | $487.6M | $476.4M | $465.2M |
| 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 |
| Deferred Income Tax | $0 | $0 | $0 | $0 -100.0% | $7.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $4.3M -64.3% | $12.0M -22.7% | $15.5M -66.0% | $45.7M +212.5% | $14.6M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$1.7M -170.1% | $2.4M -77.9% | $11.0M +195.8% | -$11.5M +41.8% | -$19.8M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 | $0 | $0 | $0 +100.0% | -$4.9M | $592.6M | $1.3B | $626.2M |
| Inventory | $3.3M -73.5% | $12.5M -16.7% | $15.0M +356.1% | $3.3M +126.1% | -$12.6M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$376.0K +70.5% | -$1.3M +50.5% | -$2.6M +75.5% | -$10.5M -322.6% | -$2.5M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$4.6M +47.1% | -$8.8M -534.6% | -$1.4M +67.7% | -$4.3M -2106.1% | $213.0K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $511.0K +107.8% | -$6.6M -329.1% | $2.9M +105.9% | -$48.4M -2547.7% | $2.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$7.0M +28.7% | -$9.7M -22.0% | -$8.0M +91.7% | -$96.3M +24.3% | -$127.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$1.2M +33.6% | -$1.8M +41.1% | -$3.0M +29.3% | -$4.2M +26.8% | -$5.8M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$2.8M -2183.1% | $136.0K | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$4.0M -146.7% | -$1.6M +45.7% | -$3.0M +29.3% | -$4.2M +26.8% | -$5.8M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 +100.0% | -$72.3M -1144.7% | $6.9M -89.5% | $65.6M +72.4% | $38.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $205.0K | $0 | $0 -100.0% | $102.0M +8338.7% | $1.2M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 +100.0% | -$297.0K | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$1.8M +4.2% | -$1.8M +74.0% | -$7.1M +90.8% | -$77.1M -1705.0% | -$4.3M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.6M +97.4% | -$59.2M -700.5% | $9.9M -91.7% | $118.1M +240.2% | $34.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$12.5M +82.3% | -$70.6M -6188.7% | -$1.1M -106.4% | $17.6M +117.9% | -$98.1M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$8.1M +29.4% | -$11.5M -4.8% | -$11.0M +89.1% | -$100.5M +24.4% | -$132.9M | $8.6B | -$16.8B | $11.1B |
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.
Does GROV generate free cash flow?
Grove Collaborative Holdings, Inc. (GROV) generated -$8,120,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does GROV produce?
Operating cash flow was -$6,954,000.00, before capital expenditures of $1.17M.
Explore More
Continue the stock analysis
Jump to another research area for this company.