Press Releases

Grove, Inc. Announces Second Quarter Financial Results

$10.7 Million in Second Quarter Revenue, a 156% Increase Over Prior Year

$1.5 Million Adjusted EBITDA for Second Quarter

HENDERSON, Nev., Feb. 15, 2022 (GLOBE NEWSWIRE) -- via NewMediaWire – Grove, Inc. (NASDAQ:GRVI) ("Grove" or the "Company"), a global innovator in hemp, health, and wellness, today announced financial results for the second quarter period ended December 31, 2021. Investors are encouraged to read the Company’s quarterly report on Form 10-Q which will be filed with the Securities and Exchange Commission (the “SEC”), contains additional information, and will be posted at https://groveinc.io/.

Year to Date Financial Highlights

  • Revenues rose to $19.1 million from $7.1 million, a 167% increase.
  • $0.04 basic earnings per share compared to loss of $0.06.
  • $2.9 million in adjusted EBITDA.
  • 103,750 shares of Grove common stock repurchased with cash flow from operations.

Allan Marshall, Chief Executive Officer of Grove, stated, “Our team continues to perform and drive growth across all parts of our business, with a 169% increase year over year even with substantial headwinds. We face shortages and rising prices on all raw materials, employee shortages, higher wages, drastic increases in shipping cost across all parts of the business. However, we were able to maintain growth and profits offsetting increased costs with higher volumes and pricing power.

“Our Upexi Amazon aggregation business launch is beginning to come together, and we are seeing multiple submissions a week from companies looking to be acquired. Our strong cash flow gives us great flexibility to expand the Brand aggregation business and become more active with acquisitions this year.”

Liquidity and Capital Resources 

    As of
December 31,
2021
    As of
June 30,
2021
 
Current assets   $ 12,097,966     $ 18,293,083  
Current liabilities   $ 5,262,529     $ 5,819,161  
Working capital   $ 6,835,437     $ 12,473,922  

Cash Flows

    Six Months Ended
December 31,
 
    2021     2020  
Cash flows provided by (used in) operating activities   $ 1,212,609     $ (669,321 )
Cash flows (used in) provided by investing activities     (8,999,854 )     241,785  
Cash flows (used in) financing activities     (151,004 )     738,000  
Net decrease in cash during period   $ (7,938,249 )   $ 310,464  


About Grove, Inc.

Grove, Inc. is a global innovator in hemp, health and wellness. The company has an array of in-house brands, and operates in multiple verticals including SaaS programmatic ad technology, and a wholly owned division dedicated to acquiring high growth e-commerce brands. The company sells to numerous consumer markets including the botanical, beauty, pet care, and functional foods sectors. It seeks to take advantage of an emerging worldwide trend in consumer health products selling through Amazon and E-commerce.

Company Contact
Andrew Norstrud
Email: investorinfo@cbd.io
Phone: (702) 332-5591

Investor Relations Contact
TraDigital IR
John McNamara
Email: john@tradigitalir.com
Phone: (917) 658-2602


Forward-Looking Statements

This press release contains statements that constitute "forward-looking statements," including with respect to the Company's business strategy, product development and industry trends. No assurance can be given that the offering will be completed on the terms described, or at all. Forward-looking statements are subject to numerous conditions, many of which are beyond the control of the Company, including those set forth in the Risk Factors section of the Company's registration statement and preliminary prospectus for the offering filed with the SEC. Copies are available on the SEC's website, www.sec.gov. The Company undertakes no obligation to update these statements for revisions or changes after the date of this release, except as required by law.

Use of Non-GAAP Financial Measures

The Company discloses and uses the above-mentioned non-GAAP financial measures internally as a supplement to GAAP financial information to evaluate its operating performance, for financial planning purposes, to establish operational goals, for compensation plans, to measure debt service capability, for capital expenditure planning and to determine working capital needs and believes that these are useful financial measures also used by investors. Non-GAAP adjusted EBITDA is defined as GAAP net income or net loss before interest, taxes, depreciation and amortization (EBITDA) adjusted for the non-cash stock compensation and stock option expense, acquisition, integration & restructuring expenses, charges and gains or losses from extinguishment of debt and other non-cash items. Non-GAAP EBITDA and non-GAAP adjusted EBITDA are not terms defined by GAAP and, as a result, the Company’s measure of non-GAAP EBITDA and non-GAAP adjusted EBITDA might not be comparable to similarly titled measures used by other companies. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flow that either excludes or includes amounts that are not normally included in the most directly comparable measure calculated and presented in accordance with GAAP. The non-GAAP financial measures discussed above, however, should be considered in addition to, and not as a substitute for, or superior to net income or net loss as reported for GAAP on the Consolidated Statements of Operations, cash and cash flows on the Consolidated Statement of Cash Flows or other measures of financial performance prepared in accordance with GAAP, and as reflected on the Company’s financial statements prepared in accordance with GAAP. These non-GAAP financial measures are not a substitute for or presented in lieu of financial measures provided by GAAP and all measures and disclosures of financial information pursuant to GAAP should be read to obtain a comprehensive and thorough understanding of the Company’s financial results. The reconciliations of non-GAAP EBITDA and non-GAAP adjusted EBITDA to GAAP operating income (loss) and/or GAAP net income (net loss) referred to in the highlights or elsewhere are provided in the schedules that are a part of this document.


Reconciliation of Non-GAAP Adjusted EBITDA to GAAP Net Income (Net Loss)
Six Months Ended December 31,
             
    2021     2020  
Net income (Net loss) GAAP   $ 576,544     $ (706,553 )
Income tax     235,033       -  
Interest expense, net     42,561       84,740  
Depreciation and amortization     914,511       503,244  
Stock compensation     1,479,293       354,817  
Gain on SBA PPP loan extinguishment     (300,995 )     -  
Loss on sale of asset     -       6,292  
Non-GAAP adjusted EBITDA   $ 2,946,947     $ (242,540 )


GROVE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
    December 31,     June 30,  
    2021     2021  
             
ASSETS            
Current assets            
Cash   $ 6,595,962     $ 14,534,211  
Accounts receivable, net of allowance for doubtful accounts of $92,500 and $57,500, respectively     1,247,218       1,277,662  
Inventory     3,681,428       2,094,952  
Prepaid expenses and other receivables     573,358       386,258  
Total current assets     12,097,966       18,293,083  
                 
Property and equipment, net     7440,332       2,832,400  
Intangible assets, net     5,189,234       1,845,166  
Goodwill     8,533,923       2,413,813  
Deferred tax asset     1,225,917       1,403,591  
Other assets     69,068       49,068  
Right-of-use asset     648,626       417,443  
Total other assets     23,107,100       8,961,481  
                 
Total assets   $ 35,205,066     $ 27,254,564  
                 
LIABILITIES AND STOCKHOLDERS' EQUITY                
Current liabilities                
Accounts payable   $ 895,846     $ 1,604,723  
Accrued compensation     679,000       1,020,936  
Deferred revenue     959,329       485,973  
Accrued liabilities     873,585       296,021  
Acquisition payable     600,000       1,764,876  
Current portion of notes payable     1,006,197       447,100  
Current portion of operating lease payable     248,572       199,532  
Total current liabilities     5,262,529       5,819,161  
                 
Operating lease payable, net of current portion     395,085       217,430  
Notes payable, net of current portion     26,766       -  
Total long-term liabilities     421,851       217,430  
                 
Commitments and contingencies     -       -  
                 
Stockholders' equity                
Preferred stock, $0.001 par value, 100,000,000 shares authorized, and 500,000 and 500,000 shares issued and outstanding, respectively     500       500  
Common stock, $0.001 par value, 100,000,000 shares authorized, and 15,711,339 and 15,262,394 shares issued and outstanding, respectively     16,378       15,262  
Additional paid in capital     33,097,300       25,372,247  
Accumulated deficit     (3,593,492 )     (4,170,036 )
Total stockholders' equity     29,520,686       21,217,973  
                 
Total liabilities and stockholders' equity   $ 35,205,066     $ 27,254,564  


GROVE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)


    Three Month's Ended
December 31,
    Six Month's Ended
December 31,
 
    2021     2020     2021     2020  
Revenue                        
Revenue     10,666,781       4,164,894       19,116,535       7,102,336  
                                 
Cost of Revenue     3,956,358       2,234,259       7,023,734       3,853,467  
                                 
Gross profit     6,710,423       1,930,635       12,092,801       3,248,869  
                                 
Operating expenses                                
Sales and marketing     1,852,118       459,446       3,363,805       824,704  
General and administrative expenses     4,740,705       1,714,484       8,175,853       3,427,546  
      6,592,823       2,173,930       11,539,658       4,252,250  
                                 
Income (loss) from operations     117,600       (243,295 )     553,143       (1,003,381 )
                                 
Other income (expense), net                                
Interest (expense) income, net     (26,605 )     (42,049 )     (42,561 )     (84,740 )
Other (expense) income, net     -       4       -       (6,292 )
Settlement of cancelled lease     -       387,860       -       387,860  
Gain on SBA PPP loan extinguishment     -       -       300,995       -  
                                 
Other income (expense), net     (26,605 )     345,815       258,434       296,828  
                                 
Income (loss) before income tax     90,995       102,520       811,577       (706,553 )
                                 
Income tax expense     (26,162 )     -       (235,033 )     -  
                                 
Net income (loss)     64,833       102,520       576,544       (706,553 )
                                 
Basic income (loss) per share   $ 0.00     $ 0.01     $ 0.04     $ (0.06 )
                                 
Diluted income (loss) per share   $ 0.00     $ 0.01     $ 0.03     $ (0.06 )
                                 
Weighted average shares outstanding     16,378,006       13,455,013       15,915,154       11,830,013  
                                 
Fully diluted weighted average shares outstanding     17,685,717       13,455,013       17,453,141       11,830,013  

Source: Grove, Inc.