Financhill
Buy
57

CHWY Quote, Financials, Valuation and Earnings

Last price:
$34.71
Seasonality move :
18.19%
Day range:
$32.34 - $34.91
52-week range:
$14.69 - $40.09
Dividend yield:
0%
P/E ratio:
38.94x
P/S ratio:
1.26x
P/B ratio:
54.83x
Volume:
7.8M
Avg. volume:
6.9M
1-year change:
86.95%
Market cap:
$14.3B
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

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

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

Sell
50
Is NVDA Stock a Buy?

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

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock