Financhill
Buy
73

CHWY Quote, Financials, Valuation and Earnings

Last price:
$31.88
Seasonality move :
27.45%
Day range:
$32.16 - $33.84
52-week range:
$14.69 - $40.09
Dividend yield:
0%
P/E ratio:
36.73x
P/S ratio:
1.19x
P/B ratio:
51.72x
Volume:
7.6M
Avg. volume:
5.8M
1-year change:
108.88%
Market cap:
$13.5B
Revenue:
$11.9B
EPS (TTM):
$0.89
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $7.1B $9B $10.1B $11.1B $11.9B
Revenue Growth (YoY) 47.45% 25.48% 12.84% 10.17% 6.4%
 
Cost of Revenues $5.3B $6.6B $7.3B $8B $8.4B
Gross Profit $1.8B $2.4B $2.8B $3.2B $3.5B
Gross Profit Margin 25.48% 26.6% 28.01% 28.36% 29.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.5B $2.8B $3.2B $3.4B
Other Inc / (Exp) -- -- -$13.2M $13.4M $4M
Operating Expenses $1.9B $2.5B $2.8B $3.2B $3.4B
Operating Income -$90.5M -$73.6M $56.4M -$23.6M $112.6M
 
Net Interest Expenses $2M $1.6M -- -- --
EBT. Incl. Unusual Items -$92.5M -$75.2M $52.5M $48.2M $151.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.6M $8.7M -$241M
Net Income to Company -$92.5M -$75.2M $49.9M $39.6M $392.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$92.5M -$75.2M $49.9M $39.6M $392.7M
 
Basic EPS (Cont. Ops) -$0.23 -$0.18 $0.12 $0.09 $0.93
Diluted EPS (Cont. Ops) -$0.23 -$0.18 $0.12 $0.09 $0.91
Weighted Average Basic Share $407.2M $417.2M $422.3M $429.5M $421.4M
Weighted Average Diluted Share $407.2M $417.2M $427.8M $432M $431M
 
EBITDA -$54.8M -$17.7M $138.6M $161.5M $271.8M
EBIT -$90.5M -$73M $55.1M $51.8M $157.2M
 
Revenue (Reported) $7.1B $9B $10.1B $11.1B $11.9B
Operating Income (Reported) -$90.5M -$73.6M $56.4M -$23.6M $112.6M
Operating Income (Adjusted) -$90.5M -$73M $55.1M $51.8M $157.2M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $2B $2.5B $2.7B $2.8B $3.2B
Revenue Growth (YoY) 50.83% 20.66% 10.65% 3.61% 14.92%
 
Cost of Revenues $1.5B $1.8B $2B $2B $2.3B
Gross Profit $554.2M $617.4M $763.7M $798.1M $926M
Gross Profit Margin 27.13% 25.05% 28% 28.24% 28.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $532.6M $682M $747.3M $820.1M $935.7M
Other Inc / (Exp) -- -- -- $27.1M $3.3M
Operating Expenses $532.6M $682M $747.3M $820.1M $935.7M
Operating Income $21.6M -$64.6M $16.4M -$22M -$9.7M
 
Net Interest Expenses $553K $426K -- -- --
EBT. Incl. Unusual Items $21M -$65M $9.4M $36.5M -$2.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.6M $4.6M -$25.5M
Net Income to Company $21M -$65M $6.8M $31.9M $22.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21M -$65M $6.8M $31.9M $22.8M
 
Basic EPS (Cont. Ops) $0.05 -$0.16 $0.02 $0.07 $0.06
Diluted EPS (Cont. Ops) $0.05 -$0.16 $0.02 $0.07 $0.05
Weighted Average Basic Share $413.9M $419.1M $424.3M $431.6M $406.8M
Weighted Average Diluted Share $413.9M $419.1M $429.4M $433.9M $423.1M
 
EBITDA $32.7M -$46.9M $32.8M $64.9M $27.7M
EBIT $21.6M -$64.1M $10.1M $37.5M -$1.4M
 
Revenue (Reported) $2B $2.5B $2.7B $2.8B $3.2B
Operating Income (Reported) $21.6M -$64.6M $16.4M -$22M -$9.7M
Operating Income (Adjusted) $21.6M -$64.1M $10.1M $37.5M -$1.4M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $7.1B $9B $10.1B $11.1B $11.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.3B $6.6B $7.3B $8B $8.4B
Gross Profit $1.8B $2.4B $2.8B $3.2B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.5B $2.8B $3.2B $3.4B
Other Inc / (Exp) -- -- -- $13.4M $4M
Operating Expenses $1.9B $2.5B $2.8B $3.2B $3.4B
Operating Income -$90.5M -$73.6M $56.4M -$23.6M $112.6M
 
Net Interest Expenses $2M $1.6M -- -- --
EBT. Incl. Unusual Items -$92.5M -$75.2M $52.5M $48.2M $151.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.6M $8.7M -$241M
Net Income to Company -$92.5M -$75.2M $49.9M $39.6M $392.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$92.5M -$75.2M $49.9M $39.6M $392.7M
 
Basic EPS (Cont. Ops) -$0.23 -$0.19 $0.12 $0.09 $0.92
Diluted EPS (Cont. Ops) -$0.23 -$0.19 $0.12 $0.09 $0.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$54.8M -$17.7M $138.6M $161.5M $271.8M
EBIT -$90.5M -$73M $55.1M $51.8M $157.2M
 
Revenue (Reported) $7.1B $9B $10.1B $11.1B $11.9B
Operating Income (Reported) -$90.5M -$73.6M $56.4M -$23.6M $112.6M
Operating Income (Adjusted) -$90.5M -$73M $55.1M $51.8M $157.2M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $9B $10.1B $11.1B $11.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $7.3B $8B $8.4B --
Gross Profit $2.4B $2.8B $3.2B $3.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $2.8B $3.2B $3.4B --
Other Inc / (Exp) -- -- $13.4M $4M --
Operating Expenses $2.5B $2.8B $3.2B $3.4B --
Operating Income -$73.6M $56.4M -$23.6M $112.6M --
 
Net Interest Expenses $1.6M $344K -- -- --
EBT. Incl. Unusual Items -$75.2M $52.5M $48.2M $151.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.6M $8.7M -$241M --
Net Income to Company -$75.2M $49.9M $39.6M $392.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75.2M $49.9M $39.6M $392.7M --
 
Basic EPS (Cont. Ops) -$0.19 $0.12 $0.09 $0.92 --
Diluted EPS (Cont. Ops) -$0.19 $0.12 $0.09 $0.89 --
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.7B --
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B --
 
EBITDA -$17.7M $138.6M $161.5M $271.8M --
EBIT -$73M $55.1M $51.8M $157.2M --
 
Revenue (Reported) $9B $10.1B $11.1B $11.9B --
Operating Income (Reported) -$73.6M $56.4M -$23.6M $112.6M --
Operating Income (Adjusted) -$73M $55.1M $51.8M $157.2M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $563.3M $603.1M $331.6M $602.2M $595.8M
Short Term Investments -- -- $346.9M $531.8M $899K
Accounts Receivable, Net $100.7M $123.5M $127M $154M $169M
Inventory $513.3M $560.4M $678M $719.3M $836.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $49.4M $36.5M $41.2M $97M $60M
Total Current Assets $1.2B $1.3B $1.5B $2.1B $1.7B
 
Property Plant And Equipment $507.2M $739.9M $902.4M $995.9M $1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $39.4M $39.4M $39.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.9M $22.9M $53.2M $47.1M $42.7M
Total Assets $1.7B $2.1B $2.5B $3.2B $3B
 
Accounts Payable $778.4M $883.3M $1B $1.1B $1.2B
Accrued Expenses $602.5M $761.6M $794.5M $1B $1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.6B $1.8B $2.1B $2.2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.1B $2.4B $2.7B $2.8B
 
Common Stock $4.2M $4.2M $4.3M $4.3M $4.1M
Other Common Equity Adj -- -- -- -$406K $77K
Common Equity -$2M $14.7M $160.3M $510.2M $261.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2M $14.7M $160.3M $510.2M $261.5M
 
Total Liabilities and Equity $1.7B $2.1B $2.5B $3.2B $3B
Cash and Short Terms $563.3M $603.1M $678.6M $1.1B $596.7M
Total Debt -- -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $563.3M $603.1M $331.6M $602.2M $595.8M
Short Term Investments -- -- $346.9M $531.8M $899K
Accounts Receivable, Net $100.7M $123.5M $127M $154M $169M
Inventory $513.3M $560.4M $678M $719.3M $836.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $49.4M $36.5M $41.2M $97M $60M
Total Current Assets $1.2B $1.3B $1.5B $2.1B $1.7B
 
Property Plant And Equipment $507.2M $739.9M $902.4M $995.9M $1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $39.4M $39.4M $39.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.9M $22.9M $53.2M $47.1M $42.7M
Total Assets $1.7B $2.1B $2.5B $3.2B $3B
 
Accounts Payable $778.4M $883.3M $1B $1.1B $1.2B
Accrued Expenses $602.5M $761.6M $794.5M $1B $1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.6B $1.8B $2.1B $2.2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.1B $2.4B $2.7B $2.8B
 
Common Stock $4.2M $4.2M $4.3M $4.3M $4.1M
Other Common Equity Adj -- -- -- -$406K $77K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2M $14.7M $160.3M $510.2M $261.5M
 
Total Liabilities and Equity $1.7B $2.1B $2.5B $3.2B $3B
Cash and Short Terms $563.3M $603.1M $678.6M $1.1B $596.7M
Total Debt -- -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$92.5M -$75.2M $49.9M $39.6M $392.7M
Depreciation & Amoritzation $35.7M $55.3M $83.4M $109.7M $114.6M
Stock-Based Compensation $121.3M $77.8M $158.1M $239.1M $306.4M
Change in Accounts Receivable -$20.2M -$20.9M -$2.6M -$27.1M -$15.1M
Change in Inventories -$195.5M -$41.7M -$115.3M -$41.3M -$117.8M
Cash From Operations $132.8M $191.7M $349.8M $486.2M $596.3M
 
Capital Expenditures $130.7M $183.2M $230.3M $143.3M $143.8M
Cash Acquisitions -- -- -$40M -$367K --
Cash From Investing -$123.7M -$193.3M -$615.5M -$287.4M $394.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$703K -$869K -$681K -$510K -$866K
Repurchase of Common Stock -- -- -- -- -$942.8M
Other Financing Activities $24.5M $42.1M -$6.1M $72.1M -$53M
Cash From Financing $342.2M $41.3M -$6.7M $71.6M -$996.7M
 
Beginning Cash (CF) $212.1M $564.4M $604.1M $331.6M $602.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $351.3M $39.7M -$272.5M $270.4M -$5.8M
Ending Cash (CF) $563.3M $604.1M $331.6M $602.2M $595.8M
 
Levered Free Cash Flow $2M $8.6M $119.5M $342.9M $452.5M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $21M -$65M $6.8M $31.9M $22.8M
Depreciation & Amoritzation $11.1M $17.2M $22.7M $27.4M $29.1M
Stock-Based Compensation $21.1M $14.1M $48.4M $60.2M $81.7M
Change in Accounts Receivable -$2.8M $7.2M $880K $7.4M $24.1M
Change in Inventories -$30.7M $51.5M $3.5M -$4.4M $21.6M
Cash From Operations $77.5M -$66M $100.8M $99.5M $207.5M
 
Capital Expenditures $30.5M $47.5M $58.5M $32.4M $50.9M
Cash Acquisitions -- -- -$40M -- --
Cash From Investing -$19.7M -$57.6M -$145.6M -$49.9M -$50.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$217K -$177K -$189K -$31K -$136K
Repurchase of Common Stock -- -- -- -- -$67.7M
Other Financing Activities $324K -$144K -$2.5M $82.6M $786K
Cash From Financing -$280K -$321K -$2.7M $82.5M -$67M
 
Beginning Cash (CF) $505.8M $726.9M $378.2M $469.9M $506.6M
Foreign Exchange Rate Adjustment -- -- -- $145K -$473K
Additions / Reductions $57.5M -$123.8M -$47.6M $132.2M $89.6M
Ending Cash (CF) $563.3M $604.1M $331.6M $602.2M $595.8M
 
Levered Free Cash Flow $47M -$113.4M $42.3M $67.2M $156.6M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$92.5M -$75.2M $49.9M $39.6M $392.7M
Depreciation & Amoritzation $35.7M $55.3M $83.4M $109.7M $114.6M
Stock-Based Compensation $121.3M $77.8M $158.1M $239.1M $306.4M
Change in Accounts Receivable -$20.2M -$20.9M -$2.6M -$27.1M -$15.1M
Change in Inventories -$195.5M -$41.7M -$115.3M -$41.3M -$117.8M
Cash From Operations $132.8M $191.7M $349.8M $486.2M $596.3M
 
Capital Expenditures $130.7M $183.2M $230.3M $143.3M $143.8M
Cash Acquisitions -- -- -$40M -$367K --
Cash From Investing -$123.7M -$193.3M -$615.5M -$287.4M $394.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$703K -$869K -$681K -$510K -$866K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $24.5M $42.1M -$6.1M $72.1M -$53M
Cash From Financing $342.2M $41.3M -$6.7M $71.6M -$996.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $351.3M $39.7M -$272.5M $270.4M -$5.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2M $8.6M $119.5M $342.9M $452.5M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders -$75.2M $49.9M $39.6M $392.7M --
Depreciation & Amoritzation $55.3M $83.4M $109.7M $114.6M --
Stock-Based Compensation $77.8M $158.1M $239.1M $306.4M --
Change in Accounts Receivable -$20.9M -$2.6M -$27.1M -$15.1M --
Change in Inventories -$41.7M -$115.3M -$41.3M -$117.8M --
Cash From Operations $191.7M $349.8M $486.2M $596.3M --
 
Capital Expenditures $183.2M $230.3M $143.3M $143.8M --
Cash Acquisitions -- -$40M -$367K -- --
Cash From Investing -$193.3M -$615.5M -$287.4M $394.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$869K -$681K -$510K -$866K --
Repurchase of Common Stock -- -- -- -$942.8M --
Other Financing Activities $42.1M -$6.1M $72.1M -$53M --
Cash From Financing $41.3M -$6.7M $71.6M -$996.7M --
 
Beginning Cash (CF) $2.7B $2.2B $1.7B $2.9B --
Foreign Exchange Rate Adjustment -- -- $145K -$621K --
Additions / Reductions $39.7M -$272.5M $270.4M -$5.8M --
Ending Cash (CF) $2.7B $1.9B $1.9B $2.9B --
 
Levered Free Cash Flow $8.6M $119.5M $342.9M $452.5M --

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

GET BETTER TRADE IDEAS

Popular

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is down 12.38% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 6.87% over the past day.

Buy
51
CAR alert for Mar 28

Avis Budget Group [CAR] is up 0.65% over the past day.

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

Show me the best stock