| 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.
| Jan 2017 | Jan 2018 | Jan 2019 | Jan 2020 | Jan 2021 | Jan 2022 | Jan 2023 | Jan 2024 | Jan 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 900.57M | 2.1B | 3.53B | 4.85B | 7.15B | 8.97B | 10.12B | 11.15B | 11.86B |
| Revenue Growth % | - | 133.66% | 67.89% | 37.19% | 47.44% | 25.48% | 12.84% | 10.17% | 6.4% |
| Cost of Goods Sold | 750.74M | 1.74B | 2.82B | 3.7B | 5.33B | 6.58B | 7.28B | 7.99B | 8.39B |
| COGS % of Revenue | 83.36% | 82.53% | 79.77% | 76.4% | 74.52% | 73.4% | 71.99% | 71.64% | 70.76% |
| Gross Profit | 149.83M | 367.55M | 714.8M | 1.14B | 1.82B | 2.39B | 2.83B | 3.16B | 3.47B |
| Gross Margin % | 16.64% | 17.47% | 20.23% | 23.6% | 25.48% | 26.6% | 28.01% | 28.36% | 29.24% |
| Gross Profit Growth % | - | 145.31% | 94.48% | 60.05% | 59.15% | 31.01% | 18.82% | 11.54% | 9.68% |
| Operating Expenses | 257.26M | 705.4M | 982.57M | 1.4B | 1.91B | 2.46B | 2.78B | 3.19B | 3.36B |
| OpEx % of Revenue | 28.57% | 33.52% | 27.81% | 28.82% | 26.75% | 27.42% | 27.45% | 28.57% | 28.29% |
| Selling, General & Admin | 257.26M | 705.4M | 982.57M | 1.4B | 1.91B | 2.46B | 2.78B | 3.19B | 3.36B |
| SG&A % of Revenue | 28.57% | 33.52% | 27.81% | 28.82% | 26.75% | 27.42% | 27.45% | 28.57% | 28.29% |
| Research & Development | 0 | 0 | 0 | 0 | 7.4M | 14.2M | 22.4M | 30.2M | 37.6M |
| R&D % of Revenue | - | - | - | - | 0.1% | 0.16% | 0.22% | 0.27% | 0.32% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | -7.4M | -14.2M | -22.4M | -30.2M | -37.6M |
| Operating Income | -107.43M | -337.85M | -267.77M | -252.73M | -90.46M | -73.57M | 56.42M | -23.63M | 112.59M |
| Operating Margin % | -11.93% | -16.06% | -7.58% | -5.21% | -1.27% | -0.82% | 0.56% | -0.21% | 0.95% |
| Operating Income Growth % | - | -214.49% | 20.74% | 5.62% | 64.2% | 18.68% | 176.69% | -141.87% | 576.56% |
| EBITDA | -102.38M | -325.31M | -244.56M | -222.08M | -54.8M | -18.25M | 139.86M | 86.07M | 227.14M |
| EBITDA Margin % | -11.37% | -15.46% | -6.92% | -4.58% | -0.77% | -0.2% | 1.38% | 0.77% | 1.92% |
| EBITDA Growth % | - | -217.74% | 24.82% | 9.19% | 75.32% | 66.7% | 866.49% | -38.46% | 163.91% |
| D&A (Non-Cash Add-back) | 5.04M | 12.54M | 23.21M | 30.64M | 35.66M | 55.32M | 83.44M | 109.69M | 114.56M |
| EBIT | -106.87M | -337.85M | -267.77M | -252.73M | -90.46M | -73.04M | 55.12M | 51.81M | 157.21M |
| Net Interest Income | 222K | -206K | -124K | 356K | -2.02M | -1.64M | 9.29M | 58.5M | 35.07M |
| Interest Income | 518K | 350K | 57K | 356K | 0 | 0 | 11.87M | 62.08M | 40.59M |
| Interest Expense | 296K | 556K | 181K | 0 | 2.02M | 1.64M | 2.58M | 3.58M | 5.52M |
| Other Income/Expense | 263K | -206K | -124K | 356K | -2.02M | -1.64M | -3.88M | 71.86M | 39.11M |
| Pretax Income | -107.16M | -338.06M | -267.89M | -252.37M | -92.49M | -75.21M | 52.55M | 48.23M | 151.69M |
| Pretax Margin % | -11.9% | -16.07% | -7.58% | -5.21% | -1.29% | -0.84% | 0.52% | 0.43% | 1.28% |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 2.65M | 8.65M | -241.04M |
| Effective Tax Rate % | 100% | 100% | 100% | 100% | 100% | 100% | 94.96% | 82.07% | 258.9% |
| Net Income | -107.16M | -338.06M | -267.89M | -252.37M | -92.49M | -75.21M | 49.9M | 39.58M | 392.74M |
| Net Margin % | -11.9% | -16.07% | -7.58% | -5.21% | -1.29% | -0.84% | 0.49% | 0.36% | 3.31% |
| Net Income Growth % | - | -215.46% | 20.76% | 5.79% | 63.35% | 18.68% | 166.35% | -20.68% | 892.26% |
| Net Income (Continuing) | -107.16M | -338.06M | -267.89M | -252.37M | -92.49M | -75.21M | 49.9M | 39.58M | 392.74M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.27 | -0.85 | -0.68 | -0.63 | -0.23 | -0.18 | 0.12 | 0.09 | 0.91 |
| EPS Growth % | - | -214.81% | 20% | 7.35% | 63.49% | 21.74% | 166.67% | -23.67% | 893.45% |
| EPS (Basic) | -0.27 | -0.85 | -0.68 | -0.63 | -0.23 | -0.18 | 0.12 | 0.09 | 0.93 |
| Diluted Shares Outstanding | 395.71M | 395.71M | 395.71M | 401.37M | 407.24M | 417.22M | 427.77M | 432.04M | 430.99M |
| Basic Shares Outstanding | 395.71M | 395.71M | 393M | 401.37M | 407.24M | 417.22M | 422.33M | 429.46M | 421.35M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
| Jan 2017 | Jan 2018 | Jan 2019 | Jan 2020 | Jan 2021 | Jan 2022 | Jan 2023 | Jan 2024 | Jan 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 279.1M | 432.58M | 448.58M | 629.79M | 1.23B | 1.32B | 1.52B | 2.1B | 1.66B |
| Cash & Short-Term Investments | 168.13M | 68.77M | 88.33M | 212.09M | 563.35M | 603.08M | 678.59M | 1.13B | 596.66M |
| Cash Only | 168.13M | 68.77M | 88.33M | 212.09M | 563.35M | 603.08M | 331.64M | 602.23M | 595.76M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 346.94M | 531.78M | 899K |
| Accounts Receivable | 15.67M | 192.05M | 127.45M | 81.1M | 100.7M | 123.51M | 126.97M | 154.04M | 169.03M |
| Days Sales Outstanding | 6.35 | 33.31 | 13.17 | 6.11 | 5.14 | 5.03 | 4.58 | 5.04 | 5.2 |
| Inventory | 91.99M | 166M | 220.85M | 317.81M | 513.3M | 560.43M | 678M | 719.27M | 836.7M |
| Days Inventory Outstanding | 44.72 | 34.89 | 28.61 | 31.33 | 35.18 | 31.08 | 33.97 | 32.87 | 36.38 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 41.22M | 97.02M | 59.98M |
| Total Non-Current Assets | 35.68M | 70.59M | 93.04M | 302.53M | 514.13M | 762.75M | 995.04M | 1.08B | 1.35B |
| Property, Plant & Equipment | 33.06M | 67.79M | 91.69M | 297.78M | 507.23M | 739.86M | 902.4M | 995.91M | 1.01B |
| Fixed Asset Turnover | 27.24x | 31.04x | 38.53x | 16.28x | 14.09x | 12.12x | 11.21x | 11.19x | 11.71x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 39.44M | 39.44M | 39.44M |
| Intangible Assets | 5.6M | 7.86M | 9.61M | 14.32M | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | -2.98M | -5.05M | -8.26M | -9.57M | 6.9M | 22.89M | 53.19M | 47.15M | 42.69M |
| Total Assets | 314.78M | 503.18M | 541.62M | 932.32M | 1.74B | 2.09B | 2.52B | 3.19B | 3.01B |
| Asset Turnover | 2.86x | 4.18x | 6.52x | 5.20x | 4.10x | 4.30x | 4.02x | 3.50x | 3.93x |
| Asset Growth % | - | 59.85% | 7.64% | 72.14% | 86.73% | 19.84% | 20.78% | 26.47% | -5.41% |
| Total Current Liabilities | 240.47M | 546.72M | 814.03M | 1.1B | 1.38B | 1.64B | 1.83B | 2.11B | 2.21B |
| Accounts Payable | 158.83M | 335.43M | 502.88M | 683.05M | 778.37M | 883.32M | 1.03B | 1.1B | 1.18B |
| Days Payables Outstanding | 77.22 | 70.49 | 65.13 | 67.33 | 53.35 | 48.98 | 51.77 | 50.5 | 51.13 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 41.49M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio | 1.16x | 0.79x | 0.55x | 0.57x | 0.89x | 0.80x | 0.83x | 1.00x | 0.75x |
| Quick Ratio | 0.78x | 0.49x | 0.28x | 0.28x | 0.52x | 0.46x | 0.46x | 0.66x | 0.37x |
| Cash Conversion Cycle | -26.15 | -2.29 | -23.36 | -29.9 | -13.02 | -12.88 | -13.22 | -12.58 | -9.55 |
| Total Non-Current Liabilities | 5.5M | 40.16M | 63.53M | 235.76M | 362.05M | 426.67M | 531.83M | 565.73M | 546.35M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 200.44M | 328.23M | 410.17M | 471.82M | 527.79M | 502.4M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 5.5M | 40.16M | 63.53M | 35.32M | 33.82M | 16.5M | 60.01M | 37.94M | 43.94M |
| Total Liabilities | 245.97M | 586.88M | 877.56M | 1.34B | 1.74B | 2.07B | 2.36B | 2.68B | 2.75B |
| Total Debt | 0 | 0 | 0 | 200.44M | 328.23M | 410.17M | 471.82M | 527.79M | 502.4M |
| Net Debt | -168.13M | -68.77M | -88.33M | -11.65M | -235.11M | -192.91M | 140.18M | -74.44M | -93.36M |
| Debt / Equity | - | - | - | - | - | 27.83x | 2.94x | 1.03x | 1.92x |
| Debt / EBITDA | - | - | - | - | - | - | 3.37x | 6.13x | 2.21x |
| Net Debt / EBITDA | - | - | - | - | - | - | 1.00x | -0.86x | -0.41x |
| Interest Coverage | -362.93x | -607.65x | -1479.37x | - | -44.74x | -44.88x | 21.91x | -6.60x | 20.40x |
| Total Equity | 68.81M | -83.7M | -335.94M | -403.97M | -2M | 14.74M | 160.27M | 510.24M | 261.46M |
| Equity Growth % | - | -221.64% | -301.35% | -20.25% | 99.5% | 835.33% | 987.59% | 218.37% | -48.76% |
| Book Value per Share | 0.17 | -0.21 | -0.85 | -1.01 | -0.00 | 0.04 | 0.37 | 1.18 | 0.61 |
| Total Shareholders' Equity | 68.81M | -83.7M | -335.94M | -403.97M | -2M | 14.74M | 160.27M | 510.24M | 261.46M |
| Common Stock | 6K | 0 | 0 | 4.01M | 4.15M | 4.2M | 4.25M | 4.32M | 4.14M |
| Retained Earnings | -530.14M | -1.32B | -1.59B | -1.84B | -1.94B | -2.01B | -2.02B | -1.98B | -1.58B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -406K | 77K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Jan 2017 | Jan 2018 | Jan 2019 | Jan 2020 | Jan 2021 | Jan 2022 | Jan 2023 | Jan 2024 | Jan 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 7.25M | -79.75M | -13.41M | 46.58M | 132.75M | 191.74M | 349.57M | 486.21M | 596.33M |
| Operating CF Margin % | 0.81% | -3.79% | -0.38% | 0.96% | 1.86% | 2.14% | 3.45% | 4.36% | 5.03% |
| Operating CF Growth % | - | -1199.66% | 83.18% | 447.23% | 185% | 44.43% | 82.31% | 39.09% | 22.65% |
| Net Income | -107.16M | -338.06M | -267.89M | -252.37M | -92.49M | -75.21M | 49.23M | 39.58M | 392.74M |
| Depreciation & Amortization | 5.04M | 12.54M | 23.21M | 30.64M | 35.66M | 55.32M | 83.31M | 109.69M | 114.56M |
| Stock-Based Compensation | 5.23M | 11.21M | 14.35M | 134.93M | 121.27M | 77.77M | 158.12M | 239.11M | 306.44M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -257.45M |
| Other Non-Cash Items | 4.34M | 7.82M | 10.54M | 20.72M | 26.3M | 33.59M | 53.88M | 28.27M | 33.62M |
| Working Capital Changes | 99.81M | 226.74M | 206.37M | 112.66M | 42.01M | 100.27M | 5.03M | 69.56M | 6.43M |
| Change in Receivables | -8.02M | -19.76M | -12.21M | -31.74M | -20.22M | -20.86M | -2.73M | -27.07M | -15.07M |
| Change in Inventory | -48.61M | -68.88M | -54.85M | -96.95M | -195.5M | -41.74M | -115.09M | -41.26M | -117.81M |
| Change in Payables | 105.97M | 164.17M | 167.45M | 180.17M | 95.32M | 84.06M | 147.57M | 71.76M | 71.08M |
| Cash from Investing | -22.27M | -195.8M | 31.84M | -49.86M | -123.69M | -193.27M | -615.48M | -287.36M | 394.57M |
| Capital Expenditures | -22.27M | -40.28M | -44.16M | -48.64M | -130.74M | -183.19M | -230.29M | -143.28M | -143.83M |
| CapEx % of Revenue | 2.47% | 1.91% | 1.25% | 1% | 1.83% | 2.04% | 2.28% | 1.29% | 1.21% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | -40.03M | -367K | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | -155.52M | 76M | -1.23M | 7.05M | -10.09M | -1.4M | 0 | 0 |
| Cash from Financing | 74.73M | 187.85M | 1.14M | 127.04M | 342.2M | 41.26M | -6.73M | 71.6M | -996.74M |
| Debt Issued (Net) | 0 | 0 | -159K | -229K | -703K | -863K | -681K | -510K | -866K |
| Equity Issued (Net) | 1000K | 1000K | 0 | 1000K | 1000K | 0 | -1000K | 1000K | -1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | -2.48M | -5K | -942.85M |
| Other Financing | -269K | 62.85M | 1.3M | 16.92M | 24.51M | 42.12M | -3.57M | 50.14M | -53.03M |
| Net Change in Cash | 59.71M | -87.7M | 19.56M | 123.76M | 351.26M | 39.73M | -272.64M | 270.59M | -6.47M |
| Free Cash Flow | -15.02M | -120.03M | -57.58M | -2.06M | 2.01M | 8.55M | 119.28M | 342.93M | 452.49M |
| FCF Margin % | -1.67% | -5.7% | -1.63% | -0.04% | 0.03% | 0.1% | 1.18% | 3.08% | 3.81% |
| FCF Growth % | - | -699.13% | 52.03% | 96.43% | 197.91% | 325.1% | 1294.62% | 187.49% | 31.95% |
| FCF per Share | -0.04 | -0.30 | -0.15 | -0.01 | 0.00 | 0.02 | 0.28 | 0.79 | 1.05 |
| FCF Conversion (FCF/Net Income) | -0.07x | 0.24x | 0.05x | -0.18x | -1.44x | -2.55x | 7.01x | 12.28x | 1.52x |
| Interest Paid | 296K | 55K | 34K | 375K | 1.9M | 2.05M | 2.06M | 2.87M | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8B | 0 |
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -155.73% | - | - | - | - | -1181.39% | 57.03% | 11.81% | 101.78% |
| Return on Invested Capital (ROIC) | - | - | - | - | - | - | 69.22% | -4.81% | 27.96% |
| Gross Margin | 16.64% | 17.47% | 20.23% | 23.6% | 25.48% | 26.6% | 28.01% | 28.36% | 29.24% |
| Net Margin | -11.9% | -16.07% | -7.58% | -5.21% | -1.29% | -0.84% | 0.49% | 0.36% | 3.31% |
| Debt / Equity | - | - | - | - | - | 27.83x | 2.94x | 1.03x | 1.92x |
| Interest Coverage | -362.93x | -607.65x | -1479.37x | - | -44.74x | -44.88x | 21.91x | -6.60x | 20.40x |
| FCF Conversion | -0.07x | 0.24x | 0.05x | -0.18x | -1.44x | -2.55x | 7.01x | 12.28x | 1.52x |
| Revenue Growth | - | 133.66% | 67.89% | 37.19% | 47.44% | 25.48% | 12.84% | 10.17% | 6.4% |
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