Grove Inc
NASDAQ:GRVI
Income Statement
Earnings Waterfall
Grove Inc
Revenue
|
44.6m
USD
|
Cost of Revenue
|
-19.4m
USD
|
Gross Profit
|
25.2m
USD
|
Operating Expenses
|
-27.8m
USD
|
Operating Income
|
-2.7m
USD
|
Other Expenses
|
551.5k
USD
|
Net Income
|
-2.1m
USD
|
Income Statement
Grove Inc
Jun-2020 | Jun-2021 | Jun-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
7
N/A
|
24
+225%
|
45
+85%
|
|
Gross Profit | ||||
Cost of Revenue |
(5)
|
(12)
|
(19)
|
|
Gross Profit |
3
N/A
|
12
+363%
|
25
+112%
|
|
Operating Income | ||||
Operating Expenses |
(7)
|
(10)
|
(28)
|
|
Selling, General & Administrative |
(7)
|
(10)
|
(25)
|
|
Depreciation & Amortization |
0
|
0
|
(3)
|
|
Operating Income |
(5)
N/A
|
1
N/A
|
(3)
N/A
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(0)
|
(1)
|
(0)
|
|
Non-Reccuring Items |
(1)
|
1
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
|
Pre-Tax Income |
(5)
N/A
|
2
N/A
|
(3)
N/A
|
|
Net Income | ||||
Tax Provision |
0
|
1
|
1
|
|
Income from Continuing Operations |
(5)
|
3
|
(2)
|
|
Income to Minority Interest |
0
|
0
|
(0)
|
|
Net Income (Common) |
(5)
N/A
|
3
N/A
|
(2)
N/A
|
|
EPS (Diluted) |
-0.38
N/A
|
0.21
N/A
|
-0.13
N/A
|