| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Gross profit | 70,781 | - |
| Fulfillment costs | 30,045 | - |
| Advertising | 8,683 | - |
| Product development and other selling, general and administrative expenses | 37,039 | - |
| Interest income | 375 | - |
| Other segment items | 5,522 | - |
| Net loss | -10,133 | -7,173 |
| Gain on lease modification | 0 | 0 |
| Stock-based compensation expense | 3,456 | 2,347 |
| Depreciation and amortization | 1,287 | 866 |
| Changes in fair value of derivative liabilities | -189 | -214 |
| Non-cash interest expense | 270 | 219 |
| Asset impairment charges | 0 | 0 |
| Inventory write-down | -577 | -351 |
| Other non-cash expenses | -8 | - |
| Inventory | -1,989 | -1,013 |
| Prepaids and other assets | -955 | -409 |
| Accounts payable | -436 | -2,912 |
| Accrued expenses | -2,720 | -87 |
| Deferred revenue | -1,207 | -349 |
| Operating lease right-of-use assets and liabilities | -579 | -625 |
| Other liabilities | -207 | -278 |
| Net cash used in operating activities | -6,925 | -5,885 |
| Cash paid for acquisitions | 2,848 | 2,848 |
| Proceeds from sale of property and equipment | 13 | - |
| Purchase of property and equipment | 1,133 | 972 |
| Net cash used in investing activities | -3,968 | -3,820 |
| Payments of stock issuance costs | 18 | - |
| Payment on finance agreement | 118 | - |
| Payments related to stock-based award activities, net | 1,063 | 774 |
| Payment of debt issuance costs | 0 | 15 |
| Repayment of debt | 0 | - |
| Proceeds from issuance of redeemable convertible preferred stock | 0 | - |
| Proceeds from issuance under employee stock purchase plan | 141 | 141 |
| Payment of debt modification costs | 44 | - |
| Net cash used in financing activities | -1,102 | -648 |
| Net decrease in cash, cash equivalents and restricted cash | -11,995 | -10,353 |
| Cash and cash equivalents at beginning of period | 24,304 | - |
| Cash and cash equivalents at end of period | 12,309 | - |
Grove Collaborative Holdings, Inc. (GROV)
Grove Collaborative Holdings, Inc. (GROV)