PetIQ Inc. Class A (PETQ) Financials

$30.98

$0.00 (0.00%)

As on 25-Oct-2024 09:30EDT

Market cap

$927 Mln

Revenue (TTM)

$1,134 Mln

P/E Ratio

83.7

P/B Ratio

3.6

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Operating Revenue	1,134.33	1,101.96	921.51	932.53	780.05	709.43
Cost of Revenue	854.90	849.22	711.85	746.14	644.86	602.05
Gross Profit	279.43	252.74	209.66	186.39	135.19	107.38
Operating Expenses	206.08	192.73	182.56	170.52	138.38	103.20
Operating Profit (EBIT)	65.11	60.02	27.23	15.87	-2.62	4.36
Other Income	--	--	--	--	--	--
Profit before Tax	14.10	2.37	-47.41	-12.51	-28.81	-17.61
Provision for Tax	0.40	-0.17	1.21	3.87	52.22	-3.31
Profit after Tax (Net Income)	13.19	2.13	-48.62	-16.38	-81.02	-14.30
Minority Interest	-0.51	-0.41	-0.41	-0.42	-3.55	45.20
Consolidated Profit	--	--	-48.21	-15.97	-77.47	-11.45

Liabilities ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Shareholder's Funds	257.97	221.21	209.92	252.83	262.41	283.11
Minority Interest	-0.51	--	1.87	2.39	31.61	45.20
Non-Current Liabilities	451.40	455.70	457.61	466.27	376.47	271.40
Current Liabilities	182.68	189.53	149.49	98.10	101.10	73.01
Total Liabilities	1,077.07	868.23	818.90	819.59	771.59	672.73

Assets ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Non-Current Assets	423.35	437.39	448.78	520.90	529.30	487.31
Current Assets	471.05	430.83	370.11	298.69	242.30	185.42
Total Assets	1,077.07	868.23	818.90	819.59	771.59	672.73
Total Debt*	460.59	468.30	471.93	480.66	387.78	279.73
Net Current Assets	288.37	241.31	220.62	200.59	141.23	112.41

Cashflow ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Cash From Operating Activities	--	61.89	48.02	23.77	-4.60	20.83
Cash Flow from Investing Activities	--	--	-11.97	-26.14	-118.02	-195.03
Cash from Financing Activities	--	-10.19	-13.71	48.33	128.76	135.06
Net Cash Inflow / Outflow	--	--	22.34	45.96	6.14	-39.13

Financials Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Adjusted EPS ($)	0.28	0.07	-1.68	-0.56	-3.19	-0.61
Cash EPS ($)	--	1.60	-0.45	0.79	-1.97	0.09
Adjusted Book Value ($)	--	7.58	7.25	8.68	10.33	12.08
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	2.12	1.66	0.82	-0.18	0.89
Free Cash Flow per Share ($)	--	1.81	1.24	-0.26	-4.84	0.45

Profitability Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
ROCE (%)	--	0.31	-6.87	-2.37	-13.36	-3.07
ROE (%)	5.30	0.99	-21.01	-6.36	-29.70	-5.30
ROA (%)	1.23	0.25	-5.93	-2.06	-11.22	-2.45
EBIT Margin (%)	4.62	3.35	-2.17	1.31	-0.32	0.61
Net Margin (%)	1.16	0.19	-5.28	-1.76	-10.39	-2.02
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Revenue Growth (%)	13.57	0.20	-0.01	0.20	0.10	0.34
EBIT Growth (%)	50.39	284.27	-264.44	585.92	-157.57	-59.23
Net Profit Growth (%)	115.05	104.38	-196.77	79.78	-466.51	-1,728.90
EPS Growth (%)	121.20	1.04	-1.98	0.82	-4.22	-15.61
Book Value Growth (%)	-7.18	--	--	--	--	--

Valuation Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Price / Earnings	83.73	270.56	-5.49	-40.36	-12.06	-41.05
Price / Book Value	3.56	2.61	1.27	2.62	3.72	2.07
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	14.39	11.39	50.66	21.75	59.51	40.24
Close Price ($)	22.06	19.75	9.22	22.71	38.45	25.05
High Price ($)	22.98	22.98	25.40	46.00	38.99	36.33
Low Price ($)	14.20	8.94	6.66	19.75	15.83	21.28
Market Cap ($ Cr)	926.64	--	--	--	--	--

Solvency Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Debt to Equity	1.69	2.12	2.25	1.90	1.48	0.99
Short term debt to equity ratio	0.02	0.11	0.03	0.06	0.02	0.03
Current Ratio	2.58	2.27	2.48	3.04	2.40	2.54
Quick Ratio	1.68	1.43	1.52	2.06	1.43	1.45
Interest Coverage	1.40	1.07	-0.73	0.49	-0.10	0.30

Operating Efficiency Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Debtors to sales (%)	18.95	12.93	12.81	12.22	13.17	10.06
Asset Turnover	1.05	1.31	1.12	1.17	1.08	1.21
Receivable days	--	43.17	45.97	42.44	40.77	29.96
Inventory Days	--	64.93	61.33	47.54	50.26	52.13
Payable days	--	54.25	43.11	30.15	33.89	32.25
Cash Conversion Cycle	--	53.85	64.18	59.82	57.14	49.84

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.