Financhill
Buy
56

WOOF Quote, Financials, Valuation and Earnings

Last price:
$3.05
Seasonality move :
9.4%
Day range:
$2.70 - $3.17
52-week range:
$1.41 - $6.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.13x
P/B ratio:
0.74x
Volume:
8.9M
Avg. volume:
5.1M
1-year change:
33.77%
Market cap:
$819.6M
Revenue:
$6.1B
EPS (TTM):
-$0.37
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $4.9B $5.8B $6B $6.3B $6.1B
Revenue Growth (YoY) 10.95% 18.03% 3.94% 3.63% -2.22%
 
Cost of Revenues $2.8B $3.4B $3.6B $3.9B $3.8B
Gross Profit $2.1B $2.4B $2.4B $2.4B $2.3B
Gross Profit Margin 42.82% 41.79% 40.21% 37.63% 38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.2B $2.2B $2.3B $2.3B
Other Inc / (Exp) -$17.5M $13.7M -$12.7M -$1.2B $4.8M
Operating Expenses $1.9B $2.2B $2.2B $2.3B $2.3B
Operating Income $194.4M $266.1M $225.6M $42.2M $7.1M
 
Net Interest Expenses $218.4M $77.3M $100.6M $147.5M $139.8M
EBT. Incl. Unusual Items -$41.6M $202.4M $112.3M -$1.3B -$128M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.3M $53.5M $35.3M -$27.6M -$7.5M
Net Income to Company -$31.7M $159.8M $89.9M -$1.3B -$101.8M
 
Minority Interest in Earnings $5.3M $4.6M $891K -- --
Net Income to Common Excl Extra Items -$26.5M $164.4M $90.8M -$1.3B -$101.8M
 
Basic EPS (Cont. Ops) -$0.13 $0.62 $0.34 -$4.78 -$0.37
Diluted EPS (Cont. Ops) -$0.13 $0.62 $0.34 -$4.78 -$0.37
Weighted Average Basic Share $210.7M $264.3M $265.5M $267.5M $273.4M
Weighted Average Diluted Share $210.7M $265.3M $266M $267.5M $273.4M
 
EBITDA $352.4M $452.2M $407.8M -$972.3M $215.3M
EBIT $177.5M $279.8M $213.9M -$1.2B $15.6M
 
Revenue (Reported) $4.9B $5.8B $6B $6.3B $6.1B
Operating Income (Reported) $194.4M $266.1M $225.6M $42.2M $7.1M
Operating Income (Adjusted) $177.5M $279.8M $213.9M -$1.2B $15.6M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $1.3B $1.5B $1.6B $1.7B $1.6B
Revenue Growth (YoY) 16.46% 13.21% 4.2% 6.12% -7.31%
 
Cost of Revenues $768.4M $878.9M $950.7M $1.1B $962.9M
Gross Profit $569.3M $635.5M $627.3M $606.3M $589.3M
Gross Profit Margin 42.56% 41.97% 39.75% 36.21% 37.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $502.3M $552.6M $549.7M $606.2M $571.9M
Other Inc / (Exp) -- -$30.4M -$3.3M -- -$1M
Operating Expenses $502.3M $552.6M $549.7M $606.2M $571.9M
Operating Income $67M $82.9M $77.6M $166K $17.4M
 
Net Interest Expenses $49.7M $18.9M $32.1M $39.3M $32.8M
EBT. Incl. Unusual Items -$240K $33.6M $42.1M -$39.2M -$16.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.2M $9.7M $14.5M -$10.4M $2.5M
Net Income to Company -$6.9M $27.3M $32.7M -$22.6M -$13.8M
 
Minority Interest in Earnings $751K $1.7M -- -- --
Net Income to Common Excl Extra Items -$6.2M $29M $32.7M -$22.6M -$13.8M
 
Basic EPS (Cont. Ops) -$0.03 $0.11 $0.12 -$0.08 -$0.05
Diluted EPS (Cont. Ops) -$0.03 $0.11 $0.12 -$0.08 -$0.05
Weighted Average Basic Share $264.2M $264.4M $265.9M $268.7M $276.3M
Weighted Average Diluted Share $264.2M $265.8M $266.3M $268.7M $276.3M
 
EBITDA $95.6M $99.3M $125.2M $52.7M $68M
EBIT $49.7M $52.5M $75M $492K $17.7M
 
Revenue (Reported) $1.3B $1.5B $1.6B $1.7B $1.6B
Operating Income (Reported) $67M $82.9M $77.6M $166K $17.4M
Operating Income (Adjusted) $49.7M $52.5M $75M $492K $17.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $4.9B $5.8B $6B $6.3B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.4B $3.6B $3.9B $3.8B
Gross Profit $2.1B $2.4B $2.4B $2.4B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.2B $2.2B $2.3B $2.3B
Other Inc / (Exp) -- $13.7M -$12.7M -$1.2B $4.8M
Operating Expenses $1.9B $2.2B $2.2B $2.3B $2.3B
Operating Income $194.4M $266.1M $225.6M $42.2M $7.1M
 
Net Interest Expenses $218.4M $77.3M $100.6M $147.5M $139.8M
EBT. Incl. Unusual Items -$41.6M $202.4M $112.3M -$1.3B -$128M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.3M $53.5M $35.3M -$27.6M -$7.5M
Net Income to Company -$31.7M $159.8M $89.9M -$1.3B -$101.8M
 
Minority Interest in Earnings $5.3M $4.6M $891K -- --
Net Income to Common Excl Extra Items -$26.5M $164.4M $90.8M -$1.3B -$101.8M
 
Basic EPS (Cont. Ops) -$0.10 $0.62 $0.33 -$4.77 -$0.37
Diluted EPS (Cont. Ops) -$0.10 $0.62 $0.33 -$4.77 -$0.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $352.4M $452.2M $407.8M -$972.3M $215.3M
EBIT $177.5M $279.8M $213.9M -$1.2B $15.6M
 
Revenue (Reported) $4.9B $5.8B $6B $6.3B $6.1B
Operating Income (Reported) $194.4M $266.1M $225.6M $42.2M $7.1M
Operating Income (Adjusted) $177.5M $279.8M $213.9M -$1.2B $15.6M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $5.8B $6B $6.3B $6.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $3.6B $3.9B $3.8B --
Gross Profit $2.4B $2.4B $2.4B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.2B $2.3B $2.3B --
Other Inc / (Exp) $13.7M -$12.7M -$1.2B $4.8M --
Operating Expenses $2.2B $2.2B $2.3B $2.3B --
Operating Income $266.1M $225.6M $42.2M $7.1M --
 
Net Interest Expenses $77.3M $100.6M $147.5M $139.8M --
EBT. Incl. Unusual Items $202.4M $112.3M -$1.3B -$128M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53.5M $35.3M -$27.6M -$7.5M --
Net Income to Company $159.8M $89.9M -$1.3B -$101.8M --
 
Minority Interest in Earnings $4.6M $891K -- -- --
Net Income to Common Excl Extra Items $164.4M $90.8M -$1.3B -$101.8M --
 
Basic EPS (Cont. Ops) $0.62 $0.33 -$4.77 -$0.37 --
Diluted EPS (Cont. Ops) $0.62 $0.33 -$4.77 -$0.37 --
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B --
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B --
 
EBITDA $452.2M $407.8M -$972.3M $215.3M --
EBIT $279.8M $213.9M -$1.2B $15.6M --
 
Revenue (Reported) $5.8B $6B $6.3B $6.1B --
Operating Income (Reported) $266.1M $225.6M $42.2M $7.1M --
Operating Income (Adjusted) $279.8M $213.9M -$1.2B $15.6M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $111.4M $211.6M $201.9M $125.4M $165.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.8M $55.6M $49.6M $44.4M $40.4M
Inventory $538.7M $675.1M $652.4M $684.5M $653.3M
Prepaid Expenses $40M $42.4M $51.3M $58.6M $53.5M
Other Current Assets $45.6M $75.8M $49M $27.6M $60.6M
Total Current Assets $777.5M $1.1B $1B $951.7M $973.6M
 
Property Plant And Equipment $2B $2.1B $2.2B $2.2B $2B
Long-Term Investments -- -- -- -- --
Goodwill $2.2B $2.2B $2.2B $980.3M $980.1M
Other Intangibles $1B $1B $1B $1B $1B
Other Long-Term Assets $138.2M $152.8M $176.8M $205.7M $188M
Total Assets $6.1B $6.5B $6.6B $5.4B $5.2B
 
Accounts Payable $339.5M $404M $381.2M $485.1M $492.9M
Accrued Expenses $84M $146.3M $145.1M $116.7M $334.5M
Current Portion Of Long-Term Debt $2.2M $21.8M $22.8M $16M $5.3M
Current Portion Of Capital Lease Obligations $258.3M $265.9M $309.8M $310.5M $306.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $875.3M $1.1B $1B $1.1B $1.1B
 
Long-Term Debt $1.6B $1.6B $1.6B $1.6B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $4B $4.2B $4.2B $4.2B $4.1B
 
Common Stock $264K $265K $266K $269K $277K
Other Common Equity Adj -$1.3M -$2.2M -$4.1M $1.8M -$18.1M
Common Equity $2.1B $2.3B $2.4B $1.2B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$13.6M -$18.2M -- -- --
Total Equity $2.1B $2.3B $2.4B $1.2B $1.1B
 
Total Liabilities and Equity $6.1B $6.5B $6.6B $5.4B $5.2B
Cash and Short Terms $111.4M $211.6M $201.9M $125.4M $165.8M
Total Debt $1.6B $1.7B $1.7B $1.6B $1.6B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $111.4M $211.6M $201.9M $125.4M $165.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.8M $55.6M $49.6M $44.4M $40.4M
Inventory $538.7M $675.1M $652.4M $684.5M $653.3M
Prepaid Expenses $40M $42.4M $51.3M $58.6M $53.5M
Other Current Assets $45.6M $75.8M $49M $27.6M $60.6M
Total Current Assets $777.5M $1.1B $1B $951.7M $973.6M
 
Property Plant And Equipment $2B $2.1B $2.2B $2.2B $2B
Long-Term Investments -- -- -- -- --
Goodwill $2.2B $2.2B $2.2B $980.3M $980.1M
Other Intangibles $1B $1B $1B $1B $1B
Other Long-Term Assets $138.2M $152.8M $176.8M $205.7M $188M
Total Assets $6.1B $6.5B $6.6B $5.4B $5.2B
 
Accounts Payable $339.5M $404M $381.2M $485.1M $492.9M
Accrued Expenses $84M $146.3M $145.1M $116.7M $334.5M
Current Portion Of Long-Term Debt $2.2M $21.8M $22.8M $16M $5.3M
Current Portion Of Capital Lease Obligations $258.3M $265.9M $309.8M $310.5M $306.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $875.3M $1.1B $1B $1.1B $1.1B
 
Long-Term Debt $1.6B $1.6B $1.6B $1.6B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $4B $4.2B $4.2B $4.2B $4.1B
 
Common Stock $264K $265K $266K $269K $277K
Other Common Equity Adj -$1.3M -$2.2M -$4.1M $1.8M -$18.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$13.6M -$18.2M -- -- --
Total Equity $2.1B $2.3B $2.4B $1.2B $1.1B
 
Total Liabilities and Equity $6.1B $6.5B $6.6B $5.4B $5.2B
Cash and Short Terms $111.4M $211.6M $201.9M $125.4M $165.8M
Total Debt $1.6B $1.7B $1.7B $1.6B $1.6B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$31.7M $159.8M $89.9M -$1.3B -$101.8M
Depreciation & Amoritzation $174.8M $172.4M $193.8M $200.8M $199.7M
Stock-Based Compensation $12.9M $49.3M $60.8M $81.9M $50.2M
Change in Accounts Receivable -$10.3M -$13.8M $6M $5.2M $4.2M
Change in Inventories -$60.6M -$136.4M $22.7M -$32.1M $30.8M
Cash From Operations $268.6M $358.2M $346M $215.7M $177.7M
 
Capital Expenditures $159.6M $239.1M $278M $225.6M $128M
Cash Acquisitions -- -$4.3M -$44.6M -$6.7M -$629K
Cash From Investing -$157.2M -$237.1M -$320.3M -$207.4M -$123.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $476M $1.7B $123M $273M $201M
Long-Term Debt Repaid -$1.6B -$1.7B -$145.1M -$353.9M -$206.7M
Repurchase of Common Stock -$105K -- -- -- --
Other Financing Activities -$250K -$28.5M -$15.6M -$8.7M -$9.3M
Cash From Financing -$146.6M -$18.8M -$33.8M -$85.4M -$8.8M
 
Beginning Cash (CF) $154.7M $119.5M $221.9M $213.7M $136.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35.2M $102.4M -$8.2M -$77.1M $45M
Ending Cash (CF) $119.5M $221.9M $213.7M $136.6M $181.7M
 
Levered Free Cash Flow $109.1M $119.1M $68M -$9.9M $49.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$6.9M $27.3M $32.7M -$22.6M -$13.8M
Depreciation & Amoritzation $45.9M $46.8M $50.2M $52.2M $50.3M
Stock-Based Compensation $5.5M $12.8M $19.9M $17.4M $9.5M
Change in Accounts Receivable -$1.4M -$10.1M -$3.1M $5.8M -$109K
Change in Inventories $2.7M -$30.7M $71M $45.6M $37M
Cash From Operations $67.1M $69.8M $136.5M $47M $96M
 
Capital Expenditures $63.3M $74.8M $65.9M $49.1M $36.9M
Cash Acquisitions -- -$789K -$1.9M -$2.2M -$165K
Cash From Investing -$61.3M -$69.3M -$67.6M -$51.3M -$34.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $36M -- -- $273M --
Long-Term Debt Repaid -$1.1B -$5.2M -$5.2M -$274.3M -$1.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$20K -$2M -$913K -$1M
Cash From Financing -$95.5M -$3.9M -$6.8M -$1.3M -$952K
 
Beginning Cash (CF) $209.2M $225.4M $151.6M $142.2M $121M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$89.6M -$3.5M $62.1M -$5.6M $60.6M
Ending Cash (CF) $119.5M $221.9M $213.7M $136.6M $181.7M
 
Levered Free Cash Flow $3.9M -$5M $70.6M -$2M $59M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$31.7M $159.8M $89.9M -$1.3B -$101.8M
Depreciation & Amoritzation $174.8M $172.4M $193.8M $200.8M $199.7M
Stock-Based Compensation $12.9M $49.3M $60.8M $81.9M $50.2M
Change in Accounts Receivable -$10.3M -$13.8M $6M $5.2M $4.2M
Change in Inventories -$60.6M -$136.4M $22.7M -$32.1M $30.8M
Cash From Operations $268.6M $358.2M $346M $215.7M $177.7M
 
Capital Expenditures $159.6M $239.1M $278M $225.6M $128M
Cash Acquisitions -- -$4.3M -$44.6M -$6.7M -$629K
Cash From Investing -$157.2M -$237.1M -$320.3M -$207.4M -$123.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $476M $1.7B -- $273M $201M
Long-Term Debt Repaid -$1.6B -$1.7B -$145.1M -$353.9M -$206.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$28.5M -$15.6M -$8.7M -$9.3M
Cash From Financing -$146.6M -$18.8M -$33.8M -$85.4M -$8.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35.2M $102.4M -$8.2M -$77.1M $45M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $109.1M $119.1M $68M -$9.9M $49.7M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $159.8M $89.9M -$1.3B -$101.8M --
Depreciation & Amoritzation $172.4M $193.8M $200.8M $199.7M --
Stock-Based Compensation $49.3M $60.8M $81.9M $50.2M --
Change in Accounts Receivable -$13.8M $6M $5.2M $4.2M --
Change in Inventories -$136.4M $22.7M -$32.1M $30.8M --
Cash From Operations $358.2M $346M $215.7M $177.7M --
 
Capital Expenditures $239.1M $278M $225.6M $128M --
Cash Acquisitions -$4.3M -$44.6M -$6.7M -$629K --
Cash From Investing -$237.1M -$320.3M -$207.4M -$123.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $123M $273M $201M --
Long-Term Debt Repaid -$1.7B -$145.1M -$353.9M -$206.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$28.5M -$15.6M -$8.7M -$9.3M --
Cash From Financing -$18.8M -$33.8M -$85.4M -$8.8M --
 
Beginning Cash (CF) $733M $699.4M $683.9M $482.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $102.4M -$8.2M -$77.1M $45M --
Ending Cash (CF) $835.4M $691.3M $606.8M $527.2M --
 
Levered Free Cash Flow $119.1M $68M -$9.9M $49.7M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock