Also trades as: GROV-WT (NYSE) · $vol 0M

$1.04

+0.02 (+1.96%)

Weekly Expected Move ±4.7%

$1 $1 $1 $1 $1

NYSE · Consumer Defensive · Household & Personal Products · Tech Score Neutral · Power 47 · $43.7M mcap · 21M float · 0.292% daily turnover · Short 36% of daily vol

Overview News Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Dividends Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

WEAK EDGE

43.5 / 100

NoneWeakNarrowWide

Primary source: Intangible Assets · ROIC: -26.8%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. GROV shows a Weak competitive edge (43.5/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Intangible Assets. Negative ROIC of -26.8% indicates the company is currently destroying value, though this may reflect a growth investment phase.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Analyst Recommendations

Strong Buy: 0Buy: 1Hold: 1Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$—

Analysts0

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2025-05-15	Telsey Advisory	Dana Telsey	$10	$1	-9	+0.8%	$1.19
2022-11-17	Canaccord Genuity	—	Initiated	$2	—	-92.9%	$28.25
2022-07-11	Telsey Advisory	Dana Telsey	Initiated	$10	—	-93.7%	$159.88

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

C-

Oct 02, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. GROV receives an overall rating of C-. Strongest factors: DCF (4/5). Areas of concern: ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-02-24	D+	C-

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 20 Grade D

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. GROV scores highest in Earnings Quality (60/100) and lowest in Safety (0/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

-14.61

Distress Zone

Piotroski F-Score

2/9

✗ ✗ ✓ ✓ ✗ ✗ ✗ ✗ ✗

Beneish M-Score

-3.19

Unlikely Manipulator

Ohlson O-Score

-3.18

Bankruptcy prob: 4.0%

Low Risk

Credit Rating

CCC

Score: 16.6/100

Trend: Stable

Earnings Quality

—

OCF/NI: 0.07x

Accruals: -11.0%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. GROV scores -14.61, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. GROV scores 2/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. GROV's score of -3.19 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. GROV's implied 4.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. GROV receives an estimated rating of CCC (score: 16.6/100), with a stable trend.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

-5.36x

PEG

-0.05x

P/S

0.28x

P/B

5.82x

P/FCF

-45.18x

P/OCF

—

EV/EBITDA

-17.80x

EV/Revenue

0.39x

EV/EBIT

-11.26x

EV/FCF

-54.74x

Earnings Yield

-12.77%

FCF Yield

-2.21%

Shareholder Yield

0.00%

Graham Number

—

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. GROV currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

1.003

NI / EBT

Interest Burden

1.183

EBT / EBIT

EBIT Margin

-0.034

EBIT / Rev

Asset Turnover

2.926

Rev / Assets

Equity Multiplier

6.032

Assets / Equity

ROE

-71.9%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. GROV's ROE of -71.9% is driven by financial leverage (equity multiplier: 6.03x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.00 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1354 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$1.05

Median 1Y

$0.34

5th Pctile

$0.07

95th Pctile

$1.64

Ann. Volatility

90.2%

25th–75th percentile 5th–95th percentile Median path Historical

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

Executive	Salary	Stock	Total
Sergio Cervantes Financial ancial Officer	$500,000	$559,645	$1,181,645
Jeff Yurcisin Chief Executive Officer and Director	$500,000	$95,200	$900,200
Stuart Landesberg current Chief Executive Officer and President and current Executive Chair and Director	$409,135	$350,865	$760,000

CEO Pay Ratio

2:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $900,200

Avg Employee Cost (SGA/emp): $399,626

Employees: 235

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

235

-30.7% YoY

Revenue / Employee

$739,217

Rev: $173,716,000

Profit / Employee

$-49,855

NI: $-11,716,000

SGA / Employee

$399,626

Avg labor cost proxy

R&D / Employee

$31,847

Innovation spend

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	-1.1%	-3.1%	13.3%	-84.4%	-2.5%	-3.0%	-6.4%	-4.6%	-1.9%	-1.9%	-1.5%	-2.1%	-96.2%	-1.6%	-1.8%	-2.0%	-1.3%	-97.6%	-89.6%	-71.9%	-71.90%
ROA	-30.4%	-53.7%	-81.5%	-48.0%	-50.9%	-49.2%	-31.1%	-14.9%	-25.5%	-26.6%	-22.1%	-22.6%	-18.2%	-25.4%	-27.9%	-22.3%	-28.5%	-19.8%	-16.6%	-11.9%	-11.92%
ROIC	-1.6%	-1.7%	-26.4%	2.4%	-13.5%	-4.2%	-2.2%	-1.9%	-1.6%	-1.3%	-81.0%	-1.1%	-77.6%	-95.3%	-79.7%	-77.9%	-68.6%	-45.3%	-39.2%	-26.8%	-26.76%
ROCE	-44.7%	-82.8%	-1.6%	-1.1%	-91.2%	-68.6%	-33.5%	-13.3%	-25.7%	-23.4%	-15.6%	-15.8%	-13.5%	-38.5%	-54.5%	-52.7%	-74.4%	-41.2%	-32.7%	-22.9%	-22.88%
Gross Margin	50.4%	45.0%	47.2%	49.1%	49.1%	47.0%	52.1%	51.9%	53.8%	54.4%	55.5%	53.9%	53.0%	52.4%	53.0%	55.4%	53.3%	53.0%	54.8%	53.6%	53.56%
Operating Margin	-38.0%	-34.9%	-52.2%	-53.9%	-29.0%	-38.4%	-19.1%	-14.5%	-6.6%	-13.3%	-1.0%	-13.3%	-14.0%	-16.8%	-8.1%	-7.9%	-6.2%	-3.7%	-2.7%	-2.1%	-2.14%
Net Margin	-39.4%	-36.7%	-52.4%	-44.5%	9.9%	-17.1%	-18.3%	-16.4%	-15.9%	-15.8%	-6.3%	-19.3%	-2.8%	-25.5%	-8.1%	-8.2%	-6.8%	-3.7%	-2.8%	-2.5%	-2.52%
EBITDA Margin	-36.8%	-32.9%	-50.7%	-39.8%	15.0%	-11.4%	-11.0%	-8.1%	-6.8%	-6.4%	5.5%	-6.7%	9.1%	-17.4%	-6.5%	-6.4%	-5.1%	-2.1%	-1.3%	0.4%	0.41%
FCF Margin	-48.1%	-47.3%	-44.1%	-38.9%	-39.7%	-31.3%	-25.5%	-13.4%	-6.9%	-4.2%	-6.8%	-6.8%	-5.1%	-5.7%	-3.1%	-3.6%	-4.5%	-4.7%	-1.0%	-0.7%	-0.71%
OCF Margin	-45.9%	-45.3%	-42.2%	-37.3%	-38.2%	-29.9%	-24.3%	-12.3%	-5.8%	-3.1%	-5.7%	-5.8%	-4.2%	-4.8%	-2.2%	-2.6%	-3.7%	-4.0%	-0.5%	-0.3%	-0.30%
ROE 3Y Avg	snapshot only																				-1.97%
ROA 3Y Avg	snapshot only																				-24.72%
ROIC 3Y Avg	snapshot only																				-4.00%
ROIC Economic	snapshot only																				-20.78%
Cash ROA	snapshot only																				-0.94%
Cash ROIC	snapshot only																				-2.65%
CROIC	snapshot only																				-6.24%
NOPAT Margin	snapshot only																				-3.02%
Pretax Margin	snapshot only																				-4.06%
R&D / Revenue	snapshot only																				4.35%
SGA / Revenue	snapshot only																				52.34%
SBC / Revenue	snapshot only																				2.26%

Valuation

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	-13.00	-9.25	-6.37	-2.67	-3.48	-0.74	-1.38	-2.10	-2.02	-1.47	-1.80	-1.99	-2.08	-1.91	-1.81	-2.11	-2.59	-3.73	-5.59	-7.83	-5.364
P/S Ratio	4.42	3.22	2.49	1.15	1.11	0.20	0.24	0.21	0.34	0.25	0.25	0.29	0.24	0.26	0.26	0.24	0.33	0.25	0.31	0.32	0.275
P/B Ratio	14.49	28.65	-84.54	-47.92	14.86	2.44	2.67	2.87	3.89	3.51	3.46	6.09	1.91	3.23	3.81	4.15	6.85	5.63	6.96	7.00	5.825
P/FCF	-9.19	-6.80	-5.64	-2.97	-2.80	-0.65	-0.96	-1.56	-4.98	-5.79	-3.70	-4.19	-4.62	-4.56	-8.31	-6.67	-7.24	-5.39	-30.47	-45.18	-45.180
P/OCF	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBITDA	-13.31	-10.09	-6.87	-2.57	-3.76	-0.87	-2.33	-6.93	-3.78	-3.13	-6.18	-7.94	-2453.23	-11.48	-5.89	-5.70	-4.32	-6.35	-9.60	-17.80	-17.797
EV/Revenue	4.28	3.26	2.53	1.03	1.06	0.20	0.28	0.24	0.36	0.26	0.27	0.30	0.22	0.27	0.32	0.30	0.39	0.32	0.37	0.39	0.386
EV/EBIT	-13.04	-9.80	-6.67	-2.47	-3.55	-0.81	-2.01	-4.41	-3.09	-2.46	-3.79	-4.23	-5.25	-3.76	-3.35	-3.53	-3.53	-5.33	-7.59	-11.26	-11.259
EV/FCF	-8.89	-6.90	-5.73	-2.64	-2.67	-0.65	-1.09	-1.80	-5.20	-6.07	-3.95	-4.40	-4.27	-4.77	-10.32	-8.41	-8.74	-6.86	-36.61	-54.74	-54.740
Earnings Yield	-7.7%	-10.8%	-15.7%	-37.5%	-28.8%	-1.4%	-72.3%	-47.7%	-49.5%	-68.0%	-55.4%	-50.3%	-48.1%	-52.3%	-55.2%	-47.4%	-38.5%	-26.8%	-17.9%	-12.8%	-12.77%
FCF Yield	-10.9%	-14.7%	-17.7%	-33.7%	-35.7%	-1.6%	-1.0%	-64.0%	-20.1%	-17.3%	-27.0%	-23.9%	-21.6%	-21.9%	-12.0%	-15.0%	-13.8%	-18.6%	-3.3%	-2.2%	-2.21%
Price/Tangible Book	snapshot only																				9.856
EV/Gross Profit	snapshot only																				0.720
Shareholder Yield	snapshot only																				0.00%

Leverage & Solvency

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	2.36	2.04	1.53	1.96	1.79	2.47	3.35	3.25	3.45	3.54	4.01	3.88	2.07	1.66	1.48	1.33	1.26	1.25	1.28	1.26	1.258
Quick Ratio	1.56	1.25	0.97	1.42	1.19	1.70	2.33	2.35	2.58	2.72	2.92	2.92	1.45	0.95	0.62	0.58	0.53	0.59	0.46	0.54	0.536
Debt/Equity	1.38	2.86	-8.18	-10.41	3.48	3.06	3.33	4.27	3.74	4.94	4.67	7.68	1.78	1.36	1.66	2.01	2.45	2.63	2.68	2.63	2.634
Net Debt/Equity	-0.47	0.38	—	—	-0.67	0.00	0.38	0.43	0.17	0.17	0.23	0.31	-0.14	0.15	0.93	1.08	1.41	1.54	1.40	1.48	1.481
Debt/Assets	0.38	0.50	0.50	0.38	0.43	0.47	0.56	0.57	0.56	0.59	0.59	0.62	0.45	0.34	0.36	0.37	0.39	0.39	0.39	0.38	0.375
Debt/EBITDA	-1.31	-0.99	-0.65	-0.63	-0.92	-1.09	-2.54	-8.96	-3.48	-4.21	-7.82	-9.54	-2471.53	-4.62	-2.06	-2.20	-1.28	-2.33	-3.08	-5.53	-5.526
Net Debt/EBITDA	0.44	-0.13	-0.11	0.31	0.18	-0.00	-0.29	-0.91	-0.16	-0.15	-0.39	-0.38	200.16	-0.51	-1.15	-1.18	-0.74	-1.36	-1.61	-3.11	-3.108
Interest Coverage	-27.58	-22.11	-22.29	-19.51	-11.31	-8.26	-3.71	-1.21	-2.16	-1.69	-1.03	-0.98	-0.58	-1.14	-2.06	-3.07	-7.98	-8.54	-7.90	-5.48	-5.477
Equity Multiplier	3.66	5.77	-16.29	-27.13	8.12	6.56	5.98	7.47	6.68	8.32	7.87	12.33	3.99	4.01	4.56	5.37	6.34	6.83	6.93	7.01	7.014
Cash Ratio	snapshot only																				0.310
Debt Service Coverage	snapshot only																				-3.465
Cash to Debt	snapshot only																				0.438
FCF to Debt	snapshot only																				-0.059
Defensive Interval	snapshot only																				36.0 days

Efficiency & Turnover

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	0.90	1.54	2.09	1.11	1.59	1.80	1.76	1.49	1.50	1.60	1.59	1.57	1.61	1.89	1.96	1.96	2.26	2.94	3.00	2.93	2.926
Inventory Turnover	1.63	2.67	3.82	6.85	3.04	3.39	3.35	3.29	3.02	3.34	3.08	3.32	3.42	3.91	3.39	3.56	3.78	4.26	3.51	3.67	3.667
Receivables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	647.42	487.52	487.515
Payables Turnover	3.12	6.80	6.06	20.69	7.85	10.41	6.96	10.21	11.90	12.98	10.87	10.40	10.56	12.65	10.94	11.11	9.12	10.29	8.94	11.62	11.620
DSO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	0.7 days
DIO	223	137	96	53	120	108	109	111	121	109	119	110	107	93	108	103	97	86	104	100	99.5 days
DPO	117	54	60	18	47	35	52	36	31	28	34	35	35	29	33	33	40	35	41	31	31.4 days
Cash Conversion Cycle	106	83	35	36	74	73	56	75	90	81	85	75	72	65	74	70	57	50	64	69	68.9 days
Fixed Asset Turnover	snapshot only																				13.154
Operating Cycle	snapshot only																				100.3 days
Cash Velocity	snapshot only																				19.045
Capital Intensity	snapshot only																				0.320

Growth (YoY)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue	—	—	—	2.6%	72.4%	14.2%	-18.6%	-17.8%	-18.3%	-19.4%	-20.3%	-21.5%	-21.8%	-21.5%	-19.8%	-18.4%	-15.4%	-14.6%	-14.0%	-14.3%	-14.26%
Net Income	—	—	—	-4.3%	-62.1%	10.5%	63.3%	81.0%	56.6%	50.7%	37.2%	-13.1%	47.7%	36.6%	17.8%	35.4%	6.2%	57.3%	66.7%	69.4%	69.39%
EPS	—	—	—	-3.4%	13.8%	49.3%	79.6%	90.3%	59.1%	55.5%	41.5%	-5.4%	50.6%	39.7%	19.5%	38.8%	11.0%	59.4%	69.2%	70.7%	70.70%
FCF	—	—	—	-1.1%	-42.4%	24.6%	53.0%	71.6%	85.8%	89.1%	78.8%	60.0%	42.1%	-4.8%	63.2%	57.0%	25.2%	29.4%	72.0%	83.2%	83.22%
EBITDA	—	—	—	-4.1%	-51.4%	18.5%	73.5%	92.9%	72.6%	71.3%	71.2%	14.5%	99.9%	77.5%	-0.8%	-14.6%	-867.2%	-83.4%	39.1%	65.0%	65.01%
Op. Income	—	—	—	-5.0%	-1.3%	-52.1%	23.3%	52.6%	61.0%	75.0%	79.4%	73.7%	60.2%	36.1%	-15.3%	-13.1%	18.5%	49.8%	65.6%	72.4%	72.44%
OCF Growth	snapshot only																				90.20%
Asset Growth	snapshot only																				-12.17%
Equity Growth	snapshot only																				-32.73%
Debt Growth	snapshot only																				-12.03%
Shares Change	snapshot only																				4.48%

Growth (CAGR)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	—	—	—	—	—	—	—	—	—	—	—	31.9%	3.3%	-10.3%	-19.6%	-19.3%	-18.6%	-18.6%	-18.1%	-18.1%	-18.11%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	9.9%	9.92%
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	36.1%	6.1%	-7.1%	-16.9%	-16.3%	-15.3%	-15.5%	-15.5%	-16.1%	-16.13%
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	11.7%	11.68%
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	—	—	—	—	—	—	—	-31.1%	-21.4%	-29.1%	-30.5%	-36.9%	-35.5%	-32.7%	-32.4%	-31.5%	-31.48%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-33.9%	-33.94%
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	-69.3%	-23.6%	-20.0%	—	—	-29.9%	-33.6%	-35.7%	-30.0%	-30.03%
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	-77.6%	-40.5%	-37.0%	—	—	-33.8%	-38.0%	-39.3%	-33.8%	-33.84%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	—	—	—	—	—	—	—	0.52	0.32	0.12	1.00	0.15	0.00	0.60	0.99	0.99	0.98	0.98	0.97	0.04	0.039
Earnings Stability	—	—	—	—	—	—	—	0.00	0.10	0.88	0.88	0.05	0.47	0.94	0.78	0.14	0.59	0.95	0.78	0.25	0.251
Margin Stability	—	—	—	—	—	—	—	0.98	0.96	0.95	0.94	0.95	0.95	0.94	0.95	0.94	0.94	0.95	0.96	0.96	0.957
Rev. Growth Consistency	0.00	0.00	0.00	0.50	0.50	0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	0.00	1.00	1.00	1.00	0.50	1.00	1.00	1.00	1.00	1.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	—	—	—	—	—	—	—	0.50	0.50	0.50	0.85	0.95	0.81	0.85	0.93	0.86	0.98	0.50	0.50	0.50	0.500
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	—	—	—	—	—	—	—	—	0.77	0.82	—	—	2.18	1.16	-0.18	0.25	-1.22	0.53	0.76	1.62	1.621
Gross Margin Trend	—	—	—	—	—	—	—	0.01	0.02	0.05	0.05	0.05	0.05	0.03	0.02	0.01	0.01	0.00	0.01	-0.00	-0.003
FCF Margin Trend	—	—	—	—	—	—	—	0.39	0.37	0.35	0.28	0.19	0.18	0.12	0.13	0.07	0.01	0.00	0.04	0.05	0.045
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Cash Flow Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	1.35	1.30	1.08	0.86	1.19	1.10	1.38	1.23	0.34	0.18	0.41	0.40	0.37	0.36	0.15	0.23	0.29	0.59	0.08	0.07	0.074
FCF/OCF	1.05	1.05	1.05	1.04	1.04	1.04	1.05	1.09	1.19	1.37	1.20	1.18	1.22	1.18	1.42	1.37	1.23	1.17	2.20	2.35	2.352
FCF/Net Income	snapshot only																				0.173
CapEx/Revenue	2.2%	2.0%	1.9%	1.6%	1.5%	1.3%	1.2%	1.1%	1.1%	1.2%	1.1%	1.0%	0.9%	0.9%	0.9%	1.0%	0.8%	0.7%	0.6%	0.4%	0.41%
CapEx/Depreciation	snapshot only																				0.322
Accruals Ratio	0.11	0.16	0.06	-0.07	0.10	0.05	0.12	0.03	-0.17	-0.22	-0.13	-0.14	-0.12	-0.16	-0.24	-0.17	-0.20	-0.08	-0.15	-0.11	-0.110
Sloan Accruals	snapshot only																				-0.077
Cash Flow Adequacy	snapshot only																				-0.740

Dividends & Buybacks

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Dividend/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	-40.9%	-38.7%	-34.9%	-30.7%	-26.1%	-1.6%	-1.0%	-37.2%	-15.7%	-12.9%	-13.5%	-13.0%	-27.1%	-29.3%	-30.7%	-34.2%	-0.5%	-0.5%	-0.0%	-0.2%	-0.16%
Total Shareholder Return	-40.9%	-38.7%	-34.9%	-30.7%	-26.1%	-1.6%	-1.0%	-37.2%	-15.7%	-12.9%	-13.5%	-13.0%	-27.1%	-29.3%	-30.7%	-34.2%	-0.5%	-0.5%	-0.0%	-0.2%	-0.16%

DuPont Factors

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.003
Interest Burden (EBT/EBIT)	1.04	1.05	1.03	1.04	1.07	1.10	1.27	1.83	1.46	1.59	1.97	2.02	2.73	1.87	1.48	1.33	1.13	1.12	1.13	1.18	1.183
EBIT Margin	-0.33	-0.33	-0.38	-0.42	-0.30	-0.25	-0.14	-0.05	-0.12	-0.10	-0.07	-0.07	-0.04	-0.07	-0.10	-0.09	-0.11	-0.06	-0.05	-0.03	-0.034
Asset Turnover	0.90	1.54	2.09	1.11	1.59	1.80	1.76	1.49	1.50	1.60	1.59	1.57	1.61	1.89	1.96	1.96	2.26	2.94	3.00	2.93	2.926
Equity Multiplier	3.66	5.77	-16.29	1.76	4.99	6.13	20.53	30.63	7.41	7.27	6.71	9.10	5.28	6.28	6.45	8.84	4.57	4.92	5.41	6.03	6.032

Per Share

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$-3.74	$-5.33	$-7.74	$-8.67	$-3.22	$-2.71	$-1.58	$-0.84	$-1.32	$-1.20	$-0.93	$-0.89	$-0.65	$-0.73	$-0.74	$-0.54	$-0.58	$-0.29	$-0.23	$-0.16	$-0.16
Book Value/Share	$3.35	$1.72	$-0.58	$-0.48	$0.75	$0.82	$0.82	$0.62	$0.68	$0.50	$0.48	$0.29	$0.71	$0.43	$0.35	$0.28	$0.22	$0.20	$0.18	$0.18	$0.18
Tangible Book/Share	$3.35	$1.72	$-0.58	$-0.48	$0.75	$0.82	$0.82	$0.62	$0.68	$0.50	$0.48	$0.29	$0.71	$0.43	$0.28	$0.21	$0.16	$0.14	$0.13	$0.13	$0.13
Revenue/Share	$10.99	$15.32	$19.81	$20.07	$10.08	$9.92	$8.97	$8.44	$7.76	$7.22	$6.65	$6.18	$5.72	$5.39	$5.22	$4.78	$4.59	$4.37	$4.15	$3.92	$3.92
FCF/Share	$-5.28	$-7.25	$-8.74	$-7.80	$-4.00	$-3.10	$-2.29	$-1.13	$-0.53	$-0.31	$-0.45	$-0.42	$-0.29	$-0.30	$-0.16	$-0.17	$-0.21	$-0.20	$-0.04	$-0.03	$-0.03
OCF/Share	$-5.04	$-6.94	$-8.36	$-7.49	$-3.85	$-2.97	$-2.18	$-1.04	$-0.45	$-0.22	$-0.38	$-0.36	$-0.24	$-0.26	$-0.11	$-0.13	$-0.17	$-0.17	$-0.02	$-0.01	$-0.01
Cash/Share	$6.18	$4.27	$3.96	$7.54	$3.12	$2.50	$2.42	$2.37	$2.44	$2.41	$2.14	$2.14	$1.36	$0.52	$0.26	$0.26	$0.23	$0.21	$0.24	$0.21	$0.21
EBITDA/Share	$-3.53	$-4.96	$-7.29	$-8.04	$-2.84	$-2.29	$-1.07	$-0.29	$-0.74	$-0.59	$-0.29	$-0.23	$-0.00	$-0.13	$-0.28	$-0.25	$-0.42	$-0.22	$-0.16	$-0.09	$-0.09
Debt/Share	$4.62	$4.93	$4.77	$5.03	$2.62	$2.50	$2.73	$2.63	$2.56	$2.50	$2.26	$2.23	$1.26	$0.59	$0.59	$0.56	$0.54	$0.51	$0.49	$0.47	$0.47
Net Debt/Share	$-1.56	$0.66	$0.81	$-2.51	$-0.50	$0.00	$0.31	$0.27	$0.12	$0.09	$0.11	$0.09	$-0.10	$0.07	$0.33	$0.30	$0.31	$0.30	$0.26	$0.26	$0.26

Academic Models

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-14.615
Altman Z-Prime	snapshot only																				-41.102
Piotroski F-Score	1	1	1	2	1	5	3	3	4	4	4	3	3	4	3	5	4	3	3	2	2
Beneish M-Score	—	—	—	-3.79	-2.29	-2.35	-2.07	-0.22	-2.71	-3.75	-3.60	-3.61	-3.51	-4.04	-3.42	-2.88	-3.53	-2.82	-3.46	-3.19	-3.190
Ohlson O-Score	snapshot only																				-3.177
ROIC (Greenblatt)	snapshot only																				-28.64%
Net-Net WC	snapshot only																				$-0.24
EVA	snapshot only																				$-6603850.00

Credit

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				CCC
Credit Score	28.21	24.68	20.00	20.00	19.11	20.87	22.59	22.19	22.37	22.46	22.97	21.55	22.85	21.12	18.67	16.72	16.61	16.53	15.73	16.62	16.623
Credit Grade	snapshot only																				17
Credit Trend	snapshot only																				-0.099
Implied Spread (bps)	snapshot only																				1200.000
Industry Credit Rank	snapshot only																				4
Sector Credit Rank	snapshot only																				6

GROV NYSE

Edge Score

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet