Grove Investor Presentation Deck
Note:
1.
$MM (1)
Net Loss
Stock-Based Compensation
Depreciation and Amortization
Remeasurement of Convertible Preferred Stock Warrant Liability
Change in Fair Value of Additional Shares liability
Change in Fair Value of Earn-Out Liability
Change in Fair Value of Public and Private Placement Warrants Liability
Change in Fair Value of Structural Derivative Liability
Adjusted EBITDA Reconciliation
Transaction Costs Allocated to Derivative Liabilities upon Business Combination
Interest Income
Interest Expense
Restructuring and Severance Related Expenses
Loss on Extinguishment of Debt
Provision for Income Taxes
Adjusted EBITDA
Totals in table may not sum due to rounding
2019A
($161)
$12
$2
| | | |
$2
$0
($145)
2020A
($72)
$8
$4
$1
$6
$0
($54)
2021A
($136)
$15
$5
$1
TI
$5
$1
$0
($109)
2022A
($88)
$46
$6
($2)
$1
($66)
($6)
$7
($1)
$10
$9
$5
$0
($80)
Q2-2022A
($35)
$20
$1
$0
$2
($17)
($1)
$7
$2
$0
($21)
Q2-2023A
($11)
$5
$1
$0
($1)
($1)
$0
|
($1)
$4
$1
$0
($3)
39 8View entire presentation