Financhill
Sell
14

WOOF Quote, Financials, Valuation and Earnings

Last price:
$2.48
Seasonality move :
-17.15%
Day range:
$2.44 - $2.57
52-week range:
$2.23 - $6.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.12x
P/B ratio:
0.66x
Volume:
3.7M
Avg. volume:
4.8M
1-year change:
-31.01%
Market cap:
$725.4M
Revenue:
$6.1B
EPS (TTM):
-$0.24
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 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $1.4B $1.5B $1.6B $1.5B $1.5B
Revenue Growth (YoY) 27.07% 4.31% 5.42% -1.72% -2.34%
 
Cost of Revenues $818M $868.3M $951.4M $950.5M $923.4M
Gross Profit $597M $607.7M $604.5M $578.7M $570M
Gross Profit Margin 42.19% 41.17% 38.85% 37.84% 38.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $549.2M $557.7M $576.9M $595.4M $553.6M
Other Inc / (Exp) -$20.8M $314K $2.4M -$2.7M --
Operating Expenses $549.2M $557.7M $576.9M $595.4M $553.6M
Operating Income $47.7M $49.9M $27.6M -$16.8M $16.4M
 
Net Interest Expenses $20.5M $19.6M $36M $36.4M $32.1M
EBT. Incl. Unusual Items $6.4M $30.6M -$6M -$55.8M -$15.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $10M -$1M -$4.5M $495K
Net Income to Company $6.1M $23.8M -$1.9M -$46.5M -$11.7M
 
Minority Interest in Earnings $1.4M $891K -- -- --
Net Income to Common Excl Extra Items $7.6M $24.7M -$1.9M -$46.5M -$11.7M
 
Basic EPS (Cont. Ops) $0.03 $0.09 -$0.01 -$0.17 -$0.04
Diluted EPS (Cont. Ops) $0.03 $0.09 -$0.01 -$0.17 -$0.04
Weighted Average Basic Share $264.2M $265.1M $266.5M $269.8M $277.5M
Weighted Average Diluted Share $265M $265.7M $266.5M $269.8M $277.5M
 
EBITDA $68.5M $97.2M $80.4M $30.6M $67.1M
EBIT $26.9M $50.3M $31.2M -$19M $17.7M
 
Revenue (Reported) $1.4B $1.5B $1.6B $1.5B $1.5B
Operating Income (Reported) $47.7M $49.9M $27.6M -$16.8M $16.4M
Operating Income (Adjusted) $26.9M $50.3M $31.2M -$19M $17.7M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $5.2B $5.9B $6.1B $6.2B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.4B $3.7B $3.9B $3.8B
Gross Profit $2.2B $2.4B $2.4B $2.3B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.2B $2.2B $2.3B $2.3B
Other Inc / (Exp) -$20.8M $34.8M -$10.6M -$1.2B $7.5M
Operating Expenses $2B $2.2B $2.2B $2.3B $2.3B
Operating Income $225.8M $268.3M $203.2M -$2.2M $40.2M
 
Net Interest Expenses $178.3M $76.4M $117M $147.9M $135.6M
EBT. Incl. Unusual Items $9.1M $226.6M $75.6M -$1.4B -$87.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.9M $60.8M $24.3M -$31.1M -$2.5M
Net Income to Company $7.8M $177.5M $64.2M -$1.3B -$67M
 
Minority Interest in Earnings $4.5M $4.1M -- -- --
Net Income to Common Excl Extra Items $12.2M $181.6M $64.2M -$1.3B -$67M
 
Basic EPS (Cont. Ops) $0.04 $0.68 $0.23 -$4.93 -$0.24
Diluted EPS (Cont. Ops) $0.04 $0.68 $0.23 -$4.93 -$0.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $360.8M $480.9M $390.9M -$1B $251.8M
EBIT $187.9M $303.1M $194.8M -$1.2B $52.3M
 
Revenue (Reported) $5.2B $5.9B $6.1B $6.2B $6.1B
Operating Income (Reported) $225.8M $268.3M $203.2M -$2.2M $40.2M
Operating Income (Adjusted) $187.9M $303.1M $194.8M -$1.2B $52.3M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $1.4B $1.5B $1.6B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $818M $868.3M $951.4M $950.5M $923.4M
Gross Profit $597M $607.7M $604.5M $578.7M $570M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $549.2M $557.7M $576.9M $595.4M $553.6M
Other Inc / (Exp) -$20.8M $314K $2.4M -$2.7M --
Operating Expenses $549.2M $557.7M $576.9M $595.4M $553.6M
Operating Income $47.7M $49.9M $27.6M -$16.8M $16.4M
 
Net Interest Expenses $20.5M $19.6M $36M $36.4M $32.1M
EBT. Incl. Unusual Items $6.4M $30.6M -$6M -$55.8M -$15.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $10M -$1M -$4.5M $495K
Net Income to Company $6.1M $23.8M -$1.9M -$46.5M -$11.7M
 
Minority Interest in Earnings $1.4M $891K -- -- --
Net Income to Common Excl Extra Items $7.6M $24.7M -$1.9M -$46.5M -$11.7M
 
Basic EPS (Cont. Ops) $0.03 $0.09 -$0.01 -$0.17 -$0.04
Diluted EPS (Cont. Ops) $0.03 $0.09 -$0.01 -$0.17 -$0.04
Weighted Average Basic Share $264.2M $265.1M $266.5M $269.8M $277.5M
Weighted Average Diluted Share $265M $265.7M $266.5M $269.8M $277.5M
 
EBITDA $68.5M $97.2M $80.4M $30.6M $67.1M
EBIT $26.9M $50.3M $31.2M -$19M $17.7M
 
Revenue (Reported) $1.4B $1.5B $1.6B $1.5B $1.5B
Operating Income (Reported) $47.7M $49.9M $27.6M -$16.8M $16.4M
Operating Income (Adjusted) $26.9M $50.3M $31.2M -$19M $17.7M
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 $38.8M $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 $103.6M
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 $326.5M $311.7M
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 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Cash and Equivalents $174M $190.9M $148.9M $89.7M $133.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $38.1M $42.2M $45.4M $42.1M $36.1M
Inventory $574.7M $682M $667.9M $681M $645.5M
Prepaid Expenses $46.7M $52.1M $53.3M $65M $67M
Other Current Assets $42.4M $81.6M $61.2M $26.2M $38.6M
Total Current Assets $875.9M $1B $976.8M $904.1M $920.4M
 
Property Plant And Equipment $2B $2.1B $2.2B $2.1B $2B
Long-Term Investments -- -- -- -- --
Goodwill $2.2B $2.2B $2.2B $980.1M $980.1M
Other Intangibles $1B $1B $1B $1B $1B
Other Long-Term Assets $142.3M $155.7M $185.6M $213.8M $191.2M
Total Assets $6.2B $6.5B $6.6B $5.3B $5.1B
 
Accounts Payable $352.4M $392.7M $393.8M $464.5M $473.9M
Accrued Expenses $345.9M $339M $315.5M $293.2M $299.1M
Current Portion Of Long-Term Debt $20.2M $21.8M $5.9M $3.7M $5.4M
Current Portion Of Capital Lease Obligations $276.6M $258.3M $281.7M $308M $305.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $995.2M $1B $996.9M $1.1B $1.1B
 
Long-Term Debt $1.6B $1.6B $1.6B $1.6B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $4.2B $4.2B $4.1B $4B
 
Common Stock $264K $265K $267K $271K $279K
Other Common Equity Adj -$2.1M -$3.8M -$3.6M $9M -$20.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$15M -$19.1M -- -- --
Total Equity $2.1B $2.3B $2.4B $1.2B $1.1B
 
Total Liabilities and Equity $6.2B $6.5B $6.6B $5.3B $5.1B
Cash and Short Terms $174M $190.9M $148.9M $89.7M $133.3M
Total Debt $1.7B $1.7B $1.6B $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 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $6.1M $23.8M -$1.9M -$46.5M -$11.7M
Depreciation & Amoritzation $41.6M $47M $49.3M $49.6M $49.4M
Stock-Based Compensation $11.6M $12.2M $22.1M $17.4M $9.4M
Change in Accounts Receivable $3.7M $13.4M $4.2M $3M $4.2M
Change in Inventories -$36M -$6.9M -$15.5M $3.1M $7.9M
Cash From Operations $115M $57.5M $37.7M -$8.4M -$15.5M
 
Capital Expenditures $47.4M $65.9M $62.1M $32.6M $28.4M
Cash Acquisitions -- -- -$725K -$100K --
Cash From Investing -$47.4M -$65.9M -$62.8M -$31.7M -$27.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B -- -- $173M --
Long-Term Debt Repaid -$1.7B -$5.3M -$36.3M -$174.4M -$1.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$28.5M -$11.4M -$2.2M -$5M -$158K
Cash From Financing -$7.2M -$15.3M -$37.1M -$5.6M -$334K
 
Beginning Cash (CF) $119.5M $221.9M $213.7M $136.6M $181.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.4M -$23.7M -$62.2M -$45.8M -$42.9M
Ending Cash (CF) $180M $198.2M $151.5M $90.9M $138.7M
 
Levered Free Cash Flow $67.7M -$8.4M -$24.4M -$41.1M -$43.9M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $7.8M $177.5M $64.2M -$1.3B -$67M
Depreciation & Amoritzation $172.9M $177.8M $196.1M $201.1M $199.5M
Stock-Based Compensation $22.2M $49.9M $70.7M $77.2M $42.2M
Change in Accounts Receivable -$2.8M -$4.1M -$3.2M $4M $5.4M
Change in Inventories -$93.3M -$107.3M $14.1M -$13.5M $35.5M
Cash From Operations $415.9M $300.7M $326.1M $169.7M $170.6M
 
Capital Expenditures $179M $257.7M $274.2M $196.2M $123.8M
Cash Acquisitions -- -$4.3M -$45.4M -$6.1M -$529K
Cash From Investing -$176.6M -$255.6M -$317.2M -$176.4M -$119.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.8B -- $123M $446M $28M
Long-Term Debt Repaid -$3.1B -$21M -$176.1M -$492.1M -$33.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$28.8M -$11.5M -$6.3M -$11.5M -$4.5M
Cash From Financing -$407.6M -$26.8M -$55.7M -$53.9M -$3.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$168.3M $18.3M -$46.7M -$60.7M $47.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $236.9M $43.1M $52M -$26.5M $46.9M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $6.1M $23.8M -$1.9M -$46.5M -$11.7M
Depreciation & Amoritzation $41.6M $47M $49.3M $49.6M $49.4M
Stock-Based Compensation $11.6M $12.2M $22.1M $17.4M $9.4M
Change in Accounts Receivable $3.7M $13.4M $4.2M $3M $4.2M
Change in Inventories -$36M -$6.9M -$15.5M $3.1M $7.9M
Cash From Operations $115M $57.5M $37.7M -$8.4M -$15.5M
 
Capital Expenditures $47.4M $65.9M $62.1M $32.6M $28.4M
Cash Acquisitions -- -- -$725K -$100K --
Cash From Investing -$47.4M -$65.9M -$62.8M -$31.7M -$27.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B -- -- $173M --
Long-Term Debt Repaid -$1.7B -$5.3M -$36.3M -$174.4M -$1.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$28.5M -$11.4M -$2.2M -$5M -$158K
Cash From Financing -$7.2M -$15.3M -$37.1M -$5.6M -$334K
 
Beginning Cash (CF) $119.5M $221.9M $213.7M $136.6M $181.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.4M -$23.7M -$62.2M -$45.8M -$42.9M
Ending Cash (CF) $180M $198.2M $151.5M $90.9M $138.7M
 
Levered Free Cash Flow $67.7M -$8.4M -$24.4M -$41.1M -$43.9M

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

GET BETTER TRADE IDEAS

Popular

Is Palantir Stock Overvalued?
Is Palantir Stock Overvalued?

By every traditional yardstick, including a price‑to‑sales well above 100,…

Is Gamestop’s Bitcoin Strategy Going To Succeed?
Is Gamestop’s Bitcoin Strategy Going To Succeed?

When GameStop (NYSE: GME) announced in Q1 that its board had…

How High Will Roku Stock Go?
How High Will Roku Stock Go?

Streaming software and hardware maker Roku (NASDAQ:ROKU) has seen its…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Sell
11
VEON alert for Jun 14

VEON [VEON] is down 18.57% over the past day.

Buy
74
DAVE alert for Jun 14

Dave [DAVE] is down 12.68% over the past day.

Buy
54
DAR alert for Jun 14

Darling Ingredients [DAR] is up 9.12% over the past day.

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

Show me the best stock