| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| CHWYChewy, Inc. | 11.37B | 27.42 | 30.13 | 6.4% | 1.22% | 38.76% | 3.98% | 1.92 |
| TSCOTractor Supply Company | 27.39B | 51.84 | 25.17 | 4.31% | 7.06% | 42.46% | 2.7% | 3.73 |
| BQBoqii Holding Limited | 14.86M | 1.14 | -0.17 | -33.9% | -10.97% | -36.96% | 0.22 | |
| BARKBARK, Inc. | 148.53M | 0.78 | -4.11 | -1.22% | -7.65% | -39.9% | 0.86 | |
| WOOFPetco Health and Wellness Company, Inc. | 96.39M | 2.55 | -6.89 | -2.22% | -0.04% | -0.19% | 51.54% | 2.66 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Sales/Revenue | 191.44M | 224.34M | 378.6M | 507.41M | 535.32M | 490.18M | 484.18M |
| Revenue Growth % | - | 17.18% | 68.77% | 34.02% | 5.5% | -8.43% | -1.22% |
| Cost of Goods Sold | 84.33M | 88.92M | 152.66M | 225.3M | 227.2M | 188.03M | 182.19M |
| COGS % of Revenue | 44.05% | 39.64% | 40.32% | 44.4% | 42.44% | 38.36% | 37.63% |
| Gross Profit | 107.11M | 135.41M | 225.94M | 282.11M | 308.12M | 302.15M | 301.99M |
| Gross Margin % | 55.95% | 60.36% | 59.68% | 55.6% | 57.56% | 61.64% | 62.37% |
| Gross Profit Growth % | - | 26.42% | 66.85% | 24.86% | 9.22% | -1.94% | -0.05% |
| Operating Expenses | 141.6M | 162.04M | 246.54M | 376.29M | 371.95M | 347.67M | 337.14M |
| OpEx % of Revenue | 73.97% | 72.23% | 65.12% | 74.16% | 69.48% | 70.93% | 69.63% |
| Selling, General & Admin | 141.81M | 162.04M | 246.54M | 376.29M | 371.95M | 347.67M | 337.14M |
| SG&A % of Revenue | 74.08% | 72.23% | 65.12% | 74.16% | 69.48% | 70.93% | 69.63% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -34.7M | -26.63M | -20.6M | -94.18M | -63.83M | -45.52M | -35.15M |
| Operating Margin % | -18.12% | -11.87% | -5.44% | -18.56% | -11.92% | -9.29% | -7.26% |
| Operating Income Growth % | - | 23.26% | 22.64% | -357.21% | 32.23% | 28.69% | 22.79% |
| EBITDA | -34.19M | -25.23M | -18.19M | -89.78M | -54.4M | -32.92M | -23.93M |
| EBITDA Margin % | -17.86% | -11.25% | -4.81% | -17.69% | -10.16% | -6.72% | -4.94% |
| EBITDA Growth % | - | 26.21% | 27.88% | -393.45% | 39.4% | 39.49% | 27.32% |
| D&A (Non-Cash Add-back) | 505K | 1.4M | 2.4M | 4.4M | 9.43M | 12.6M | 11.22M |
| EBIT | -34.7M | -25.95M | -20.47M | -62.84M | -56.09M | -32.66M | -30.09M |
| Net Interest Income | 0 | -5.42M | -10.92M | -5.46M | -4.37M | 3.18M | 2.14M |
| Interest Income | 2.6M | 0 | 0 | 0 | 1.06M | 7.53M | 4.93M |
| Interest Expense | 0 | 5.42M | 10.92M | 5.46M | 5.43M | 4.35M | 2.79M |
| Other Income/Expense | -2.39M | -4.74M | -10.79M | 25.88M | 2.31M | 8.51M | 2.27M |
| Pretax Income | -37.08M | -31.37M | -31.39M | -68.3M | -61.52M | -37.01M | -32.88M |
| Pretax Margin % | -19.37% | -13.98% | -8.29% | -13.46% | -11.49% | -7.55% | -6.79% |
| Income Tax | 333.14K | 0 | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
| Net Income | -37.08M | -31.37M | -31.39M | -68.3M | -61.52M | -37.01M | -32.88M |
| Net Margin % | -19.37% | -13.98% | -8.29% | -13.46% | -11.49% | -7.55% | -6.79% |
| Net Income Growth % | - | 15.41% | -0.07% | -117.58% | 9.93% | 39.84% | 11.16% |
| Net Income (Continuing) | -37.08M | -31.37M | -31.39M | -68.3M | -61.52M | -37.01M | -32.88M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.22 | -0.22 | -0.31 | -0.27 | -0.36 | -0.21 | -0.19 |
| EPS Growth % | - | 0% | -40.91% | 12.9% | -33.33% | 41.67% | 9.52% |
| EPS (Basic) | -0.22 | -0.22 | -0.31 | -0.27 | -0.36 | -0.21 | -0.19 |
| Diluted Shares Outstanding | 166.73M | 166.73M | 137.75M | 156.2M | 176.72M | 177.26M | 175.25M |
| Basic Shares Outstanding | 166.73M | 166.73M | 137.75M | 156.2M | 176.72M | 177.26M | 175.25M |
| Dividend Payout Ratio | - | - | - | - | - | - | - |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Total Current Assets | 40.52M | 54.8M | 132.07M | 368.14M | 312.35M | 221.75M | 201.64M |
| Cash & Short-Term Investments | 11.34M | 9.68M | 38.28M | 199.4M | 177.91M | 125.5M | 94.02M |
| Cash Only | 11.34M | 9.68M | 38.28M | 199.4M | 177.91M | 125.5M | 94.02M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 1.55M | 3.93M | 8.93M | 9.75M | 6.55M | 7.7M | 9.45M |
| Days Sales Outstanding | 2.96 | 6.39 | 8.61 | 7.02 | 4.47 | 5.73 | 7.13 |
| Inventory | 26.72M | 39.7M | 77.45M | 153.12M | 124.34M | 84.18M | 88.13M |
| Days Inventory Outstanding | 115.64 | 162.94 | 185.18 | 248.06 | 199.75 | 163.4 | 176.55 |
| Other Current Assets | 906K | 0 | 0 | 0 | 0 | 4.38M | 10.04M |
| Total Non-Current Assets | 6.03M | 9.89M | 18.8M | 65.92M | 88.07M | 76.84M | 59M |
| Property, Plant & Equipment | 5M | 7.14M | 13.46M | 57.68M | 76.74M | 58.33M | 49.75M |
| Fixed Asset Turnover | 38.29x | 31.40x | 28.12x | 8.80x | 6.98x | 8.40x | 9.73x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 1.34M | 2.07M | 3.84M | 4.09M | 11.92M | 5.43M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 1.03M | 1.4M | 3.26M | 4.4M | 7.23M | 6.59M | 3.82M |
| Total Assets | 46.55M | 64.69M | 150.86M | 434.06M | 400.42M | 298.59M | 260.63M |
| Asset Turnover | 4.11x | 3.47x | 2.51x | 1.17x | 1.34x | 1.64x | 1.86x |
| Asset Growth % | - | 38.98% | 133.21% | 187.72% | -7.75% | -25.43% | -12.71% |
| Total Current Liabilities | 49.74M | 118.47M | 122.28M | 108.61M | 99.6M | 75.48M | 124.04M |
| Accounts Payable | 29.37M | 38.58M | 50.5M | 36.83M | 34.37M | 13.74M | 20.36M |
| Days Payables Outstanding | 127.13 | 158.38 | 120.74 | 59.67 | 55.22 | 26.67 | 40.8 |
| Short-Term Debt | 0 | 45.18M | 0 | 0 | 0 | 0 | 42.57M |
| Deferred Revenue (Current) | 0 | 0 | 27.18M | 31.55M | 27.77M | 25.96M | 21.25M |
| Other Current Liabilities | 20.37M | 13.89M | 1.43M | 13.18M | 8.64M | 25.62M | 8.09M |
| Current Ratio | 0.81x | 0.46x | 1.08x | 3.39x | 3.14x | 2.94x | 1.63x |
| Quick Ratio | 0.28x | 0.13x | 0.45x | 1.98x | 1.89x | 1.82x | 0.92x |
| Cash Conversion Cycle | -8.53 | 10.96 | 73.05 | 195.4 | 149 | 142.47 | 142.88 |
| Total Non-Current Liabilities | 42.81M | 21.62M | 187.55M | 108.39M | 130.28M | 83.73M | 37.07M |
| Long-Term Debt | 40.5M | 16.35M | 115.73M | 105.04M | 81.22M | 39.93M | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 28.85M | 47.24M | 42.6M | 36.8M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 2.31M | 5.28M | 71.82M | -25.5M | 1.82M | 1.2M | 267K |
| Total Liabilities | 92.55M | 140.09M | 309.83M | 217M | 229.88M | 159.21M | 161.11M |
| Total Debt | 40.5M | 61.53M | 115.73M | 138.94M | 133.94M | 87.82M | 85.17M |
| Net Debt | 29.16M | 51.85M | 77.45M | -60.45M | -43.97M | -37.68M | -8.85M |
| Debt / Equity | - | - | - | 0.64x | 0.79x | 0.63x | 0.86x |
| Debt / EBITDA | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - |
| Interest Coverage | - | -4.91x | -1.89x | -17.24x | -11.76x | -10.46x | -12.61x |
| Total Equity | -46.01M | -75.4M | -158.97M | 217.06M | 170.54M | 139.38M | 99.53M |
| Equity Growth % | - | -63.9% | -110.84% | 236.54% | -21.43% | -18.27% | -28.6% |
| Book Value per Share | -0.28 | -0.45 | -1.15 | 1.39 | 0.97 | 0.79 | 0.57 |
| Total Shareholders' Equity | -46.01M | -75.4M | -158.97M | 217.06M | 170.54M | 139.38M | 99.53M |
| Common Stock | 0 | 0 | 0 | 1K | 1K | 1K | 1K |
| Retained Earnings | -117.07M | -148.56M | -179.95M | -248.25M | -309.83M | -346.82M | -379.77M |
| Treasury Stock | 0 | -4.75M | 0 | 0 | 0 | -6.22M | -24.73M |
| Accumulated OCI | 0 | 0 | 0 | -434.06M | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Cash from Operations | -11.72M | -19.67M | -19.62M | -172.34M | 4.69M | 6.06M | -7.08M |
| Operating CF Margin % | -6.12% | -8.77% | -5.18% | -33.96% | 0.88% | 1.24% | -1.46% |
| Operating CF Growth % | - | -67.81% | 0.24% | -778.47% | 102.72% | 29.1% | -216.82% |
| Net Income | -37.08M | -31.37M | -31.39M | -68.3M | -61.52M | -37.01M | -32.88M |
| Depreciation & Amortization | 505K | 1.4M | 2.4M | 8.24M | 10.1M | 12.6M | 11.22M |
| Stock-Based Compensation | 5.1M | 1.82M | 6.52M | 17.86M | 14.81M | 12.93M | 12.73M |
| Deferred Taxes | -2.04M | 152K | 983K | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 19.95M | 1.32M | 3.51M | -18.54M | -1.94M | 4.99M | 12.89M |
| Working Capital Changes | -184K | 7.01M | -1.65M | -111.6M | 43.24M | 12.55M | -11.05M |
| Change in Receivables | -399K | -2.43M | -5.05M | -1.11M | 3.02M | -1.3M | -1.76M |
| Change in Inventory | -2.66M | -12.98M | -37.76M | -82.88M | 33.55M | 40.71M | -5.54M |
| Change in Payables | 0 | 21.35M | 27.27M | -13.5M | 0 | -17.78M | 0 |
| Cash from Investing | -2.04M | -4.68M | -4.83M | -21.17M | -21.14M | -8.83M | -6.16M |
| Capital Expenditures | -1.94M | -4.68M | -4.83M | -21.17M | -21.32M | -8.83M | -6.16M |
| CapEx % of Revenue | 1.01% | 2.08% | 1.27% | 4.17% | 3.98% | 1.8% | 1.27% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - |
| Other Investing | -100K | 0 | 0 | 0 | 175K | 0 | 0 |
| Cash from Financing | 16.39M | 22.68M | 54.5M | 355.46M | -2.1M | -49.62M | -19.87M |
| Debt Issued (Net) | 0 | 22.43M | 55.32M | -40.05M | -2.35M | -42.52M | -225K |
| Equity Issued (Net) | 0 | 0 | -9K | 1000K | -917K | -1000K | -1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | -9K | 0 | -917K | -6.22M | -18.5M |
| Other Financing | 16.39M | 247K | -816K | -31.59M | 1.16M | -875K | -1.14M |
| Net Change in Cash | 11.34M | -1.67M | 30.05M | 161.95M | -18.61M | -52.36M | -33.17M |
| Free Cash Flow | -13.65M | -24.34M | -24.44M | -193.51M | -16.63M | -2.77M | -13.24M |
| FCF Margin % | -7.13% | -10.85% | -6.46% | -38.14% | -3.11% | -0.57% | -2.73% |
| FCF Growth % | - | -78.27% | -0.41% | -691.68% | 91.41% | 83.33% | -377.66% |
| FCF per Share | -0.08 | -0.15 | -0.18 | -1.24 | -0.09 | -0.02 | -0.08 |
| FCF Conversion (FCF/Net Income) | 0.32x | 0.63x | 0.62x | 2.52x | -0.08x | -0.16x | 0.22x |
| Interest Paid | 0 | 0 | 0 | 0 | 283K | 0 | 100K |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | -235.14% | -31.74% | -23.88% | -27.52% |
| Return on Invested Capital (ROIC) | - | - | - | -188.14% | -33.81% | -29.91% | -27.4% |
| Gross Margin | 55.95% | 60.36% | 59.68% | 55.6% | 57.56% | 61.64% | 62.37% |
| Net Margin | -19.37% | -13.98% | -8.29% | -13.46% | -11.49% | -7.55% | -6.79% |
| Debt / Equity | - | - | - | 0.64x | 0.79x | 0.63x | 0.86x |
| Interest Coverage | - | -4.91x | -1.89x | -17.24x | -11.76x | -10.46x | -12.61x |
| FCF Conversion | 0.32x | 0.63x | 0.62x | 2.52x | -0.08x | -0.16x | 0.22x |
| Revenue Growth | - | 17.18% | 68.77% | 34.02% | 5.5% | -8.43% | -1.22% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics