Delaware | 90-1020167 | |||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||
7700 West Sunrise Boulevard, Plantation, Florida | 33322 | |||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Class A Common Stock, par value $0.01 per share | CHWY | New York Stock Exchange |
Large accelerated filer | ☒ | Accelerated filer | ☐ | ||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | ||||||||
Emerging growth company | ☐ |
Class | Outstanding as of August 23, 2023 | |||||||
Class A Common Stock, $0.01 par value per share | 119,141,916 | |||||||
Class B Common Stock, $0.01 par value per share | 311,188,356 |
Page | ||||||||
Item 1. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 5. | ||||||||
Item 6. | ||||||||
As of | |||||||||||
July 30, 2023 | January 29, 2023 | ||||||||||
Assets | (Unaudited) | ||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 457,103 | $ | 330,441 | |||||||
Marketable securities | 448,323 | 346,944 | |||||||||
Accounts receivable | 162,681 | 126,349 | |||||||||
Inventories | 738,204 | 675,520 | |||||||||
Prepaid expenses and other current assets | 48,080 | 41,067 | |||||||||
Total current assets | 1,854,391 | 1,520,321 | |||||||||
Property and equipment, net | 511,755 | 478,738 | |||||||||
Operating lease right-of-use assets | 434,805 | 423,423 | |||||||||
Goodwill | 39,442 | 39,442 | |||||||||
Other non-current assets | 63,621 | 53,152 | |||||||||
Total assets | $ | 2,904,014 | $ | 2,515,076 | |||||||
Liabilities and stockholders’ equity | |||||||||||
Current liabilities: | |||||||||||
Trade accounts payable | $ | 1,119,316 | $ | 1,030,882 | |||||||
Accrued expenses and other current liabilities | 880,072 | 738,467 | |||||||||
Total current liabilities | 1,999,388 | 1,769,349 | |||||||||
Operating lease liabilities | 488,767 | 471,765 | |||||||||
Other long-term liabilities | 51,230 | 60,005 | |||||||||
Total liabilities | 2,539,385 | 2,301,119 | |||||||||
Commitments and contingencies (Note 6) | |||||||||||
Stockholders’ equity: | |||||||||||
Preferred stock, $0.01 par value per share, 5,000,000 shares authorized, no shares issued and outstanding as of July 30, 2023 and January 29, 2023 | — | — | |||||||||
Class A common stock, $0.01 par value per share, 1,500,000,000 shares authorized, 118,530,123 and 114,160,531 shares issued and outstanding as of July 30, 2023 and January 29, 2023, respectively | 1,185 | 1,141 | |||||||||
Class B common stock, $0.01 par value per share, 395,000,000 shares authorized, 311,188,356 shares issued and outstanding as of July 30, 2023 and January 29, 2023 | 3,112 | 3,112 | |||||||||
Additional paid-in capital | 2,280,748 | 2,171,247 | |||||||||
Accumulated deficit | (1,920,416) | (1,961,543) | |||||||||
Total stockholders’ equity | 364,629 | 213,957 | |||||||||
Total liabilities and stockholders’ equity | $ | 2,904,014 | $ | 2,515,076 |
13 Weeks Ended | 26 Weeks Ended | ||||||||||||||||||||||
July 30, 2023 | July 31, 2022 | July 30, 2023 | July 31, 2022 | ||||||||||||||||||||
Net sales | $ | 2,777,769 | $ | 2,431,011 | $ | 5,562,444 | $ | 4,859,338 | |||||||||||||||
Cost of goods sold | 1,990,996 | 1,748,214 | 3,984,216 | 3,508,721 | |||||||||||||||||||
Gross profit | 786,773 | 682,797 | 1,578,228 | 1,350,617 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Selling, general and administrative | 619,202 | 516,983 | 1,202,868 | 1,021,266 | |||||||||||||||||||
Advertising and marketing | 185,491 | 144,159 | 369,224 | 288,880 | |||||||||||||||||||
Total operating expenses | 804,693 | 661,142 | 1,572,092 | 1,310,146 | |||||||||||||||||||
(Loss) income from operations | (17,920) | 21,655 | 6,136 | 40,471 | |||||||||||||||||||
Interest income, net | 8,928 | 690 | 16,944 | 346 | |||||||||||||||||||
Other income, net | 29,242 | — | 20,354 | — | |||||||||||||||||||
Income before income tax provision | 20,250 | 22,345 | 43,434 | 40,817 | |||||||||||||||||||
Income tax provision | 1,304 | — | 2,307 | — | |||||||||||||||||||
Net income | $ | 18,946 | $ | 22,345 | $ | 41,127 | $ | 40,817 | |||||||||||||||
Earnings per share attributable to common Class A and Class B stockholders: | |||||||||||||||||||||||
Basic | $ | 0.04 | $ | 0.05 | $ | 0.10 | $ | 0.10 | |||||||||||||||
Diluted | $ | 0.04 | $ | 0.05 | $ | 0.10 | $ | 0.10 | |||||||||||||||
Weighted-average common shares used in computing earnings per share: | |||||||||||||||||||||||
Basic | 428,618 | 421,690 | 427,735 | 421,048 | |||||||||||||||||||
Diluted | 431,576 | 426,833 | 431,024 | 426,772 | |||||||||||||||||||
13 Weeks Ended July 30, 2023 | |||||||||||||||||||||||||||||
Class A and Class B Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total Stockholders’ Equity | ||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||
Balance as of April 30, 2023 | 427,108 | $ | 4,271 | $ | 2,217,456 | $ | (1,939,362) | $ | 282,365 | ||||||||||||||||||||
Share-based compensation expense | — | — | 65,996 | — | 65,996 | ||||||||||||||||||||||||
Vesting of share-based compensation awards | 2,517 | 25 | (25) | — | — | ||||||||||||||||||||||||
Distribution to parent | 93 | 1 | (1) | — | — | ||||||||||||||||||||||||
Tax withholdings for share-based compensation awards | — | — | (5) | — | (5) | ||||||||||||||||||||||||
Tax sharing agreement with related parties | — | — | (2,673) | — | (2,673) | ||||||||||||||||||||||||
Net income | — | — | — | 18,946 | 18,946 | ||||||||||||||||||||||||
Balance as of July 30, 2023 | 429,718 | $ | 4,297 | $ | 2,280,748 | $ | (1,920,416) | $ | 364,629 | ||||||||||||||||||||
13 Weeks Ended July 31, 2022 | |||||||||||||||||||||||||||||
Class A and Class B Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total Stockholders’ Equity | ||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||
Balance as of May 1, 2022 | 420,606 | $ | 4,206 | $ | 2,046,707 | $ | (1,992,303) | $ | 58,610 | ||||||||||||||||||||
Share-based compensation expense | — | — | 38,377 | — | 38,377 | ||||||||||||||||||||||||
Vesting of share-based compensation awards | 1,948 | 19 | (19) | — | — | ||||||||||||||||||||||||
Distribution to parent | 93 | 1 | (1) | — | — | ||||||||||||||||||||||||
Tax withholdings for share-based compensation awards | — | — | (4) | — | (4) | ||||||||||||||||||||||||
Tax sharing agreement with related parties | — | — | (1,937) | — | (1,937) | ||||||||||||||||||||||||
Net income | — | — | — | 22,345 | 22,345 | ||||||||||||||||||||||||
Balance as of July 31, 2022 | 422,647 | $ | 4,226 | $ | 2,083,123 | $ | (1,969,958) | $ | 117,391 |
26 Weeks Ended July 30, 2023 | |||||||||||||||||||||||||||||
Class A and Class B Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total Stockholders’ Equity | ||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||
Balance as of January 29, 2023 | 425,349 | $ | 4,253 | $ | 2,171,247 | $ | (1,961,543) | $ | 213,957 | ||||||||||||||||||||
Share-based compensation expense | — | — | 114,549 | — | 114,549 | ||||||||||||||||||||||||
Vesting of share-based compensation awards | 4,276 | 43 | (43) | — | — | ||||||||||||||||||||||||
Distribution to parent | 93 | 1 | (1) | — | — | ||||||||||||||||||||||||
Tax withholdings for share-based compensation awards | — | — | (5) | — | (5) | ||||||||||||||||||||||||
Tax sharing agreement with related parties | — | — | (4,999) | — | (4,999) | ||||||||||||||||||||||||
Net income | — | — | — | 41,127 | 41,127 | ||||||||||||||||||||||||
Balance as of July 30, 2023 | 429,718 | $ | 4,297 | $ | 2,280,748 | $ | (1,920,416) | $ | 364,629 | ||||||||||||||||||||
26 Weeks Ended July 31, 2022 | |||||||||||||||||||||||||||||
Class A and Class B Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total Stockholders’ Equity | ||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||
Balance as of January 30, 2022 | 420,106 | $ | 4,201 | $ | 2,021,310 | $ | (2,010,775) | $ | 14,736 | ||||||||||||||||||||
Share-based compensation expense | — | — | 64,171 | — | 64,171 | ||||||||||||||||||||||||
Vesting of share-based compensation awards | 2,501 | 25 | (25) | — | — | ||||||||||||||||||||||||
Distribution to parent | 93 | 1 | (1) | — | — | ||||||||||||||||||||||||
Tax withholdings for share-based compensation awards | (53) | (1) | (2,471) | — | (2,472) | ||||||||||||||||||||||||
Tax sharing agreement with related parties | — | — | 139 | — | 139 | ||||||||||||||||||||||||
Net income | — | — | — | 40,817 | 40,817 | ||||||||||||||||||||||||
Balance as of July 31, 2022 | 422,647 | $ | 4,226 | $ | 2,083,123 | $ | (1,969,958) | $ | 117,391 |
26 Weeks Ended | |||||||||||
July 30, 2023 | July 31, 2022 | ||||||||||
Cash flows from operating activities | |||||||||||
Net income | $ | 41,127 | $ | 40,817 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 56,672 | 37,678 | |||||||||
Share-based compensation expense | 114,549 | 64,171 | |||||||||
Non-cash lease expense | 22,053 | 19,203 | |||||||||
Change in fair value of equity warrants and investments | (20,244) | — | |||||||||
Other | 793 | 604 | |||||||||
Net change in operating assets and liabilities: | |||||||||||
Accounts receivable | (36,332) | (20,295) | |||||||||
Inventories | (62,684) | (147,491) | |||||||||
Prepaid expenses and other current assets | (16,860) | (13,861) | |||||||||
Other non-current assets | (1,975) | 2,067 | |||||||||
Trade accounts payable | 88,434 | 166,074 | |||||||||
Accrued expenses and other current liabilities | 131,796 | (7,343) | |||||||||
Operating lease liabilities | (11,045) | (9,592) | |||||||||
Other long-term liabilities | 864 | (427) | |||||||||
Net cash provided by operating activities | 307,148 | 131,605 | |||||||||
Cash flows from investing activities | |||||||||||
Capital expenditures | (79,213) | (124,212) | |||||||||
Cash paid for acquisition of business, net of cash acquired | (367) | — | |||||||||
Purchases of marketable securities | (442,769) | — | |||||||||
Proceeds from maturities of marketable securities | 350,000 | — | |||||||||
Other | — | (1,400) | |||||||||
Net cash used in investing activities | (172,349) | (125,612) | |||||||||
Cash flows from financing activities | |||||||||||
(Payments for) proceeds from tax sharing agreement with related parties | (7,606) | 533 | |||||||||
Payment of debt modification costs | (175) | — | |||||||||
Principal repayments of finance lease obligations | (351) | (333) | |||||||||
Payments for tax withholdings related to vesting of share-based compensation awards | (5) | (2,472) | |||||||||
Net cash used in financing activities | (8,137) | (2,272) | |||||||||
Net increase in cash and cash equivalents | 126,662 | 3,721 | |||||||||
Cash and cash equivalents, as of beginning of period | 330,441 | 603,079 | |||||||||
Cash and cash equivalents, as of end of period | $ | 457,103 | $ | 606,800 |
As of | |||||||||||
July 30, 2023 | January 29, 2023 | ||||||||||
Outbound fulfillment | $ | 491,847 | $ | 369,661 | |||||||
Advertising and marketing | 114,581 | 99,593 | |||||||||
Payroll liabilities | 71,318 | 66,799 | |||||||||
Accrued expenses and other | 202,326 | 202,414 | |||||||||
Total accrued expenses and other current liabilities | $ | 880,072 | $ | 738,467 |
13 Weeks Ended | 26 Weeks Ended | ||||||||||||||||||||||
July 30, 2023 | July 31, 2022 | July 30, 2023 | July 31, 2022 | ||||||||||||||||||||
Interest income | $ | 9,824 | $ | 1,348 | $ | 18,702 | $ | 1,603 | |||||||||||||||
Interest expense | (896) | (658) | (1,758) | (1,257) | |||||||||||||||||||
Interest income, net | $ | 8,928 | $ | 690 | $ | 16,944 | $ | 346 |
13 Weeks Ended | 26 Weeks Ended | ||||||||||||||||||||||
July 30, 2023 | July 31, 2022 | July 30, 2023 | July 31, 2022 | ||||||||||||||||||||
Change in fair value of equity warrants | $ | 29,192 | $ | — | $ | 20,258 | $ | — | |||||||||||||||
Foreign currency transaction gains | 50 | — | 110 | — | |||||||||||||||||||
Change in fair value of equity investments | — | — | (14) | — | |||||||||||||||||||
Other income, net | $ | 29,242 | $ | — | $ | 20,354 | $ | — |
Estimated purchase price | $ | 43,281 | |||
Less: cash acquired | 2,881 | ||||
Cash paid for acquisition of business, net of cash acquired | $ | 40,400 |
Assets acquired: | |||||
Cash and cash equivalents | $ | 2,881 | |||
Accounts receivable | 104 | ||||
Goodwill | 39,442 | ||||
Identified intangible assets | 1,510 | ||||
Other current and non-current assets | 318 | ||||
Liabilities assumed: | |||||
Other current and long-term liabilities | (974) | ||||
Estimated purchase price | $ | 43,281 |
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
Cash | $ | 457,103 | $ | — | $ | — | ||||||||||||||
Money market funds | — | — | — | |||||||||||||||||
Commercial paper | — | — | — | |||||||||||||||||
Cash and cash equivalents | 457,103 | — | — | |||||||||||||||||
U.S. Treasury securities | 448,260 | — | — | |||||||||||||||||
Equity investments | 63 | — | — | |||||||||||||||||
Marketable securities | 448,323 | — | — | |||||||||||||||||
Equity warrants | — | — | 42,240 | |||||||||||||||||
Total financial instruments | $ | 905,426 | $ | — | $ | 42,240 |
Level 1 | Level 2 | Level 3 | ||||||||||||||||||
Cash | $ | 300,441 | $ | — | $ | — | ||||||||||||||
Money market funds | 30,000 | — | — | |||||||||||||||||
Cash and cash equivalents | 330,441 | — | — | |||||||||||||||||
U.S. Treasury securities | 346,926 | — | — | |||||||||||||||||
Equity investments | 18 | — | — | |||||||||||||||||
Marketable securities | 346,944 | — | — | |||||||||||||||||
Equity warrants | — | — | 31,622 | |||||||||||||||||
Total financial instruments | $ | 677,385 | $ | — | $ | 31,622 |
26 Weeks Ended | |||||||||||
July 30, 2023 | July 31, 2022 | ||||||||||
Beginning balance | $ | 31,622 | $ | — | |||||||
Change in fair value of equity warrants | 10,618 | — | |||||||||
Ending balance | $ | 42,240 | $ | — |
Range | ||||||||||||||||||||||||||||||||||||||
Fair Value | Valuation Techniques | Unobservable Input | Min | Max | Weighted Average | |||||||||||||||||||||||||||||||||
Equity warrants | $42,240 | Black-Scholes and Monte Carlo | Probability of vesting | 0% | 99% | 78% | ||||||||||||||||||||||||||||||||
Equity volatility | 35% | 85% | 80% |
As of | |||||||||||
July 30, 2023 | January 29, 2023 | ||||||||||
Furniture, fixtures and equipment | $ | 176,907 | $ | 162,296 | |||||||
Computer equipment | 72,141 | 67,535 | |||||||||
Internal-use software | 158,067 | 138,123 | |||||||||
Leasehold improvements | 300,951 | 245,700 | |||||||||
Construction in progress | 84,193 | 93,534 | |||||||||
792,259 | 707,188 | ||||||||||
Less: accumulated depreciation and amortization | 280,504 | 228,450 | |||||||||
Property and equipment, net | $ | 511,755 | $ | 478,738 |
As of | ||||||||||||||||||||
Leases | Balance Sheet Classification | July 30, 2023 | January 29, 2023 | |||||||||||||||||
Assets | ||||||||||||||||||||
Operating | Operating lease right-of-use assets | $ | 434,805 | $ | 423,423 | |||||||||||||||
Total operating lease assets | $ | 434,805 | $ | 423,423 | ||||||||||||||||
Liabilities | ||||||||||||||||||||
Current | ||||||||||||||||||||
Operating | $ | 28,522 | $ | 27,611 | ||||||||||||||||
Non-current | ||||||||||||||||||||
Operating | Operating lease liabilities | 488,767 | 471,765 | |||||||||||||||||
Total operating lease liabilities | $ | 517,289 | $ | 499,376 |
Number of PRSUs | Weighted-Average Grant Date Fair Value | ||||||||||
Unvested and outstanding as of January 29, 2023 | 2,206 | $ | 36.22 | ||||||||
Granted | 232 | $ | 35.71 | ||||||||
Vested | (1,825) | $ | 36.31 | ||||||||
Forfeited | (184) | $ | 37.19 | ||||||||
Unvested and outstanding as of July 30, 2023 | 429 | $ | 35.14 |
26 Weeks Ended | |||||||||||
July 30, 2023 | July 31, 2022 | ||||||||||
Weighted average grant-date fair value of PRSUs | $ | 35.71 | $ | 43.59 | |||||||
Total fair value of vested PRSUs (in millions) | $ | 72.2 | $ | 58.5 |
Number of RSUs | Weighted-Average Grant Date Fair Value | ||||||||||
Unvested and outstanding as of January 29, 2023 | 10,813 | $ | 45.56 | ||||||||
Granted | 10,068 | $ | 35.52 | ||||||||
Vested | (2,553) | $ | 45.61 | ||||||||
Forfeited | (1,041) | $ | 41.52 | ||||||||
Unvested and outstanding as of July 30, 2023 | 17,287 | $ | 39.95 |
26 Weeks Ended | |||||||||||
July 30, 2023 | July 31, 2022 | ||||||||||
Weighted average grant-date fair value of RSUs | $ | 35.52 | $ | 42.79 | |||||||
Total fair value of vested RSUs (in millions) | $ | 106.1 | $ | 22.3 |
13 Weeks Ended | 26 Weeks Ended | ||||||||||||||||||||||
July 30, 2023 | July 31, 2022 | July 30, 2023 | July 31, 2022 | ||||||||||||||||||||
PRSUs | $ | 1,178 | $ | 3,559 | $ | (222) | $ | 8,198 | |||||||||||||||
RSUs | 64,818 | 34,818 | 114,771 | 55,973 | |||||||||||||||||||
Total share-based compensation expense | $ | 65,996 | $ | 38,377 | $ | 114,549 | $ | 64,171 |
13 Weeks Ended | 26 Weeks Ended | ||||||||||||||||||||||
July 30, 2023 | July 31, 2022 | July 30, 2023 | July 31, 2022 | ||||||||||||||||||||
Basic and diluted earnings per share | |||||||||||||||||||||||
Numerator | |||||||||||||||||||||||
Earnings attributable to common Class A and Class B stockholders | $ | 18,946 | $ | 22,345 | $ | 41,127 | $ | 40,817 | |||||||||||||||
Denominator | |||||||||||||||||||||||
Weighted-average common shares used in computing earnings per share: | |||||||||||||||||||||||
Basic | 428,618 | 421,690 | 427,735 | 421,048 | |||||||||||||||||||
Effect of dilutive stock-based awards | 2,958 | 5,143 | 3,289 | 5,724 | |||||||||||||||||||
Diluted | 431,576 | 426,833 | 431,024 | 426,772 | |||||||||||||||||||
Anti-dilutive stock-based awards excluded from diluted common shares | 5,918 | 7,388 | 5,147 | 4,528 | |||||||||||||||||||
Earnings per share attributable to common Class A and Class B stockholders: | |||||||||||||||||||||||
Basic | $ | 0.04 | $ | 0.05 | $ | 0.10 | $ | 0.10 | |||||||||||||||
Diluted | $ | 0.04 | $ | 0.05 | $ | 0.10 | $ | 0.10 |
13 Weeks Ended | 26 Weeks Ended | ||||||||||||||||||||||||||||||||||
(in thousands, except net sales per active customer, per share data, and percentages) | July 30, 2023 | July 31, 2022 | % Change | July 30, 2023 | July 31, 2022 | % Change | |||||||||||||||||||||||||||||
Financial and Operating Data | |||||||||||||||||||||||||||||||||||
Net sales | $ | 2,777,769 | $ | 2,431,011 | 14.3 | % | $ | 5,562,444 | $ | 4,859,338 | 14.5 | % | |||||||||||||||||||||||
Net income (1) | $ | 18,946 | $ | 22,345 | (15.2) | % | $ | 41,127 | $ | 40,817 | 0.8 | % | |||||||||||||||||||||||
Net margin | 0.7 | % | 0.9 | % | 0.7 | % | 0.8 | % | |||||||||||||||||||||||||||
Adjusted EBITDA (2) | $ | 86,867 | $ | 83,055 | 4.6 | % | $ | 197,041 | $ | 143,571 | 37.2 | % | |||||||||||||||||||||||
Adjusted EBITDA margin (2) | 3.1 | % | 3.4 | % | 3.5 | % | 3.0 | % | |||||||||||||||||||||||||||
Adjusted net income (2) | $ | 63,316 | $ | 62,084 | 2.0 | % | $ | 150,565 | $ | 107,750 | 39.7 | % | |||||||||||||||||||||||
Earnings per share, basic and diluted (1) | $ | 0.04 | $ | 0.05 | (20.0) | % | $ | 0.10 | $ | 0.10 | — | % | |||||||||||||||||||||||
Adjusted earnings per share, basic (2) | $ | 0.15 | $ | 0.15 | — | % | $ | 0.35 | $ | 0.26 | 34.6 | % | |||||||||||||||||||||||
Adjusted earnings per share, diluted (2) | $ | 0.15 | $ | 0.15 | — | % | $ | 0.35 | $ | 0.25 | 40.0 | % | |||||||||||||||||||||||
Net cash provided by operating activities | $ | 158,756 | $ | 49,172 | 222.9 | % | $ | 307,148 | $ | 131,605 | 133.4 | % | |||||||||||||||||||||||
Free cash flow (2) | $ | 101,116 | $ | 981 | n/m | $ | 227,935 | $ | 7,393 | n/m | |||||||||||||||||||||||||
Active customers | 20,367 | 20,490 | (0.6) | % | 20,367 | $ | 20,490 | (0.6) | % | ||||||||||||||||||||||||||
Net sales per active customer | $ | 530 | $ | 462 | 14.7 | % | $ | 530 | $ | 462 | 14.7 | % | |||||||||||||||||||||||
Autoship customer sales | $ | 2,097,398 | $ | 1,776,583 | 18.1 | % | $ | 4,177,908 | $ | 3,530,264 | 18.3 | % | |||||||||||||||||||||||
Autoship customer sales as a percentage of net sales | 75.5 | % | 73.1 | % | 75.1 | % | 72.6 | % | |||||||||||||||||||||||||||
n/m - not meaningful | |||||||||||||||||||||||||||||||||||
(1) Includes share-based compensation expense and related taxes of $68.3 million and $122.1 million for the thirteen and twenty-six weeks ended July 30, 2023, compared to $39.7 million and $66.9 million for the thirteen and twenty-six weeks ended July 31, 2022. | |||||||||||||||||||||||||||||||||||
(2) Adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted basic and diluted earnings per share, and free cash flow are non-GAAP financial measures. |
(in thousands, except percentages) | 13 Weeks Ended | 26 Weeks Ended | |||||||||||||||||||||
Reconciliation of Net Income to Adjusted EBITDA | July 30, 2023 | July 31, 2022 | July 30, 2023 | July 31, 2022 | |||||||||||||||||||
Net income | $ | 18,946 | $ | 22,345 | $ | 41,127 | $ | 40,817 | |||||||||||||||
Add: | |||||||||||||||||||||||
Depreciation and amortization | 27,795 | 20,338 | 56,672 | 37,678 | |||||||||||||||||||
Share-based compensation expense and related taxes | 68,302 | 39,739 | 122,079 | 66,933 | |||||||||||||||||||
Interest income, net | (8,928) | (690) | (16,944) | (346) | |||||||||||||||||||
Change in fair value of equity warrants | (29,192) | — | (20,258) | — | |||||||||||||||||||
Income tax provision | 1,304 | — | 2,307 | — | |||||||||||||||||||
Exit costs | 5,260 | — | 7,617 | — | |||||||||||||||||||
Transaction related costs | 2,126 | 237 | 2,126 | 1,395 | |||||||||||||||||||
Other | 1,254 | 1,086 | 2,315 | (2,906) | |||||||||||||||||||
Adjusted EBITDA | $ | 86,867 | $ | 83,055 | $ | 197,041 | $ | 143,571 | |||||||||||||||
Net sales | $ | 2,777,769 | $ | 2,431,011 | $ | 5,562,444 | $ | 4,859,338 | |||||||||||||||
Net margin | 0.7 | % | 0.9 | % | 0.7 | % | 0.8 | % | |||||||||||||||
Adjusted EBITDA margin | 3.1 | % | 3.4 | % | 3.5 | % | 3.0 | % |
(in thousands, except per share data) | 13 Weeks Ended | 26 Weeks Ended | |||||||||||||||||||||
Reconciliation of Net Income to Adjusted Net Income | July 30, 2023 | July 31, 2022 | July 30, 2023 | July 31, 2022 | |||||||||||||||||||
Net income | $ | 18,946 | $ | 22,345 | $ | 41,127 | $ | 40,817 | |||||||||||||||
Add: | |||||||||||||||||||||||
Share-based compensation expense and related taxes | 68,302 | 39,739 | 122,079 | 66,933 | |||||||||||||||||||
Change in fair value of equity warrants | (29,192) | — | (20,258) | — | |||||||||||||||||||
Exit costs | 5,260 | — | 7,617 | — | |||||||||||||||||||
Adjusted net income | $ | 63,316 | $ | 62,084 | $ | 150,565 | $ | 107,750 | |||||||||||||||
Weighted-average common shares used in computing adjusted earnings per share: | |||||||||||||||||||||||
Basic | 428,618 | 421,690 | 427,735 | 421,048 | |||||||||||||||||||
Effect of dilutive share-based awards | 2,958 | 5,143 | 3,289 | 5,724 | |||||||||||||||||||
Diluted | 431,576 | 426,833 | 431,024 | 426,772 | |||||||||||||||||||
Earnings per share attributable to common Class A and Class B stockholders | |||||||||||||||||||||||
Basic | $ | 0.04 | $ | 0.05 | $ | 0.10 | $ | 0.10 | |||||||||||||||
Diluted | $ | 0.04 | $ | 0.05 | $ | 0.10 | $ | 0.10 | |||||||||||||||
Adjusted basic | $ | 0.15 | $ | 0.15 | $ | 0.35 | $ | 0.26 | |||||||||||||||
Adjusted diluted | $ | 0.15 | $ | 0.15 | $ | 0.35 | $ | 0.25 |
(in thousands) | 13 Weeks Ended | 26 Weeks Ended | |||||||||||||||||||||
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow | July 30, 2023 | July 31, 2022 | July 30, 2023 | July 31, 2022 | |||||||||||||||||||
Net cash provided by operating activities | $ | 158,756 | $ | 49,172 | $ | 307,148 | $ | 131,605 | |||||||||||||||
Deduct: | |||||||||||||||||||||||
Capital expenditures | (57,640) | (48,191) | (79,213) | (124,212) | |||||||||||||||||||
Free Cash Flow | $ | 101,116 | $ | 981 | $ | 227,935 | $ | 7,393 |
13 Weeks Ended | 26 Weeks Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
% of net sales | % of net sales | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except percentages) | July 30, 2023 | July 31, 2022 | % Change | July 30, 2023 | July 31, 2022 | July 30, 2023 | July 31, 2022 | % Change | July 30, 2023 | July 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net sales | $ | 2,777,769 | $ | 2,431,011 | 14.3 | % | 100.0 | % | 100.0 | % | $ | 5,562,444 | $ | 4,859,338 | 14.5 | % | 100.0 | % | 100.0 | % | |||||||||||||||||||||||||||||||||||||||
Cost of goods sold | 1,990,996 | 1,748,214 | 13.9 | % | 71.7 | % | 71.9 | % | 3,984,216 | 3,508,721 | 13.6 | % | 71.6 | % | 72.2 | % | |||||||||||||||||||||||||||||||||||||||||||
Gross profit | 786,773 | 682,797 | 15.2 | % | 28.3 | % | 28.1 | % | 1,578,228 | 1,350,617 | 16.9 | % | 28.4 | % | 27.8 | % | |||||||||||||||||||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative | 619,202 | 516,983 | 19.8 | % | 22.3 | % | 21.3 | % | 1,202,868 | 1,021,266 | 17.8 | % | 21.6 | % | 21.0 | % | |||||||||||||||||||||||||||||||||||||||||||
Advertising and marketing | 185,491 | 144,159 | 28.7 | % | 6.7 | % | 5.9 | % | 369,224 | 288,880 | 27.8 | % | 6.6 | % | 5.9 | % | |||||||||||||||||||||||||||||||||||||||||||
Total operating expenses | 804,693 | 661,142 | 21.7 | % | 29.0 | % | 27.2 | % | 1,572,092 | 1,310,146 | 20.0 | % | 28.3 | % | 27.0 | % | |||||||||||||||||||||||||||||||||||||||||||
(Loss) income from operations | (17,920) | 21,655 | (182.8) | % | (0.6) | % | 0.9 | % | 6,136 | 40,471 | 84.8 | % | 0.1 | % | 0.8 | % | |||||||||||||||||||||||||||||||||||||||||||
Interest income, net | 8,928 | 690 | n/m | 0.3 | % | — | % | 16,944 | 346 | n/m | 0.3 | % | — | % | |||||||||||||||||||||||||||||||||||||||||||||
Other income, net | 29,242 | — | n/m | 1.1 | % | — | % | 20,354 | — | n/m | 0.4 | % | — | % | |||||||||||||||||||||||||||||||||||||||||||||
Income before income tax provision | 20,250 | 22,345 | (9.4) | % | 0.7 | % | 0.9 | % | 43,434 | 40,817 | (6.4) | % | 0.8 | % | 0.8 | % | |||||||||||||||||||||||||||||||||||||||||||
Income tax provision | 1,304 | — | n/m | — | % | — | % | 2,307 | — | — | % | — | % | — | % | ||||||||||||||||||||||||||||||||||||||||||||
Net income | $ | 18,946 | $ | 22,345 | (15.2) | % | 0.7 | % | 0.9 | % | $ | 41,127 | $ | 40,817 | 0.8 | % | 0.7 | % | 0.8 | % | |||||||||||||||||||||||||||||||||||||||
n/m - not meaningful |
13 Weeks Ended | 26 Weeks Ended | ||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except percentages) | July 30, 2023 | July 31, 2022 | $ Change | % Change | July 30, 2023 | July 31, 2022 | $ Change | % Change | |||||||||||||||||||||||||||||||||||||||
Consumables | $ | 2,004,617 | $ | 1,712,832 | $ | 291,785 | 17.0 | % | $ | 4,009,001 | $ | 3,410,971 | $ | 598,030 | 17.5 | % | |||||||||||||||||||||||||||||||
Hardgoods | 297,158 | 290,804 | 6,354 | 2.2 | % | 608,273 | 606,828 | 1,445 | 0.2 | % | |||||||||||||||||||||||||||||||||||||
Other | 475,994 | 427,375 | 48,619 | 11.4 | % | 945,170 | 841,539 | 103,631 | 12.3 | % | |||||||||||||||||||||||||||||||||||||
Net sales | $ | 2,777,769 | $ | 2,431,011 | $ | 346,758 | 14.3 | % | $ | 5,562,444 | $ | 4,859,338 | $ | 703,106 | 14.5 | % | |||||||||||||||||||||||||||||||
26 Weeks Ended | |||||||||||
($ in thousands) | July 30, 2023 | July 31, 2022 | |||||||||
Net cash provided by operating activities | $ | 307,148 | $ | 131,605 | |||||||
Net cash used in investing activities | $ | (172,349) | $ | (125,612) | |||||||
Net cash used in financing activities | $ | (8,137) | $ | (2,272) |
CHEWY, INC. | |||||||||||
Date: | August 30, 2023 | By: | /s/ Stacy Bowman | ||||||||
Stacy Bowman | |||||||||||
Interim Chief Financial Officer and Chief Accounting Officer | |||||||||||
(Principal Financial Officer and Principal Accounting Officer) |
Date: | August 30, 2023 | /s/ Sumit Singh | |||||||||
Sumit Singh | |||||||||||
Chief Executive Officer | |||||||||||
(Principal Executive Officer) |
Date: | August 30, 2023 | /s/ Stacy Bowman | |||||||||
Stacy Bowman | |||||||||||
Interim Chief Financial Officer and Chief Accounting Officer | |||||||||||
(Principal Financial Officer and Principal Accounting Officer) |
/s/ Sumit Singh | |||||
Sumit Singh | |||||
Chief Executive Officer | |||||
(Principal Executive Officer) | |||||
/s/ Stacy Bowman | |||||
Stacy Bowman | |||||
Interim Chief Financial Officer and Chief Accounting Officer | |||||
(Principal Financial Officer and Principal Accounting Officer) |