Wag! Group Co.

PET

PETWag! Group Co. US flag

NASDAQ Global Market

0.05

USD

- -

2.38MMarket Cap

Profitability (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-31.84	-112.16	-26.9	-46.15
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	76.98	86.17	92.67	91.34	92.5
EBITDA Margin (%)	-156.71	-50.48	-55.69	-6.64	-11.38
Operating Margin (%)	-158.49	-52.41	-56.73	-8.63	-14.73
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	-157.28	-35.37	-70.27	-16.42	-24.69
Profit Margin (%)	-157.39	-31.43	-70.29	-15.87	-24.92
Net Income to Common Margin (%)	-157.39	-31.43	-70.29	-15.87	-24.92
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	5	2	27	29	20
ST Debt	- -	- -	2	2	19
LT Debt	5	1	25	26	- -
Total Debt/EBITDA	-0.27	-0.16	-0.88	-5.13	-2.47
Net Debt/EBITDA	-0.11	0.12	0.42	-1.63	-1.66
Total Debt/EBIT	-0.27	-0.16	-0.87	-3.95	-1.91
Net Debt/EBIT	-0.11	0.11	0.41	-1.25	-1.28
EBITDA to Interest Expense	- -	-166.18	-10.59	-0.75	-1.29
EBITDA-CapEx/Interest Expense	- -	-166.26	-10.6	-0.8	-1.59
EBIT to Interest Expense	- -	-172.54	-10.79	-0.98	-1.67
Interest Expense	- -	- -	3	7	6
Common Equity/Total Assets	-446.79	-667.29	-283.71	-346.34	-609.07
Long-Term Debt/Equity (%)	- -	- -	256.05	1,608.75	- -
Long-Term Debt/Capital (%)	-5.07	-1.11	-20.92	-19.89	-0.29
Long-Term Debt/Total Assets (%)	21.53	7.29	48.57	56.71	1.58
Total Debt/Equity (%)	-5.13	-1.55	271.87	1,738.58	-4,055.21
Total Debt/Capital (%)	-5.22	-1.52	-22.21	-21.5	-12.44
Total Debt/Total Assets (%)	22.17	9.97	51.57	61.28	67.36
Net Debt to Equity	-2.08	1.13	-128.32	552.37	-2,725.97
Net Debt/Capital (%)	-2.06	1.08	7.94	-6	-8.07
EBITDA	-19	-10	-31	-6	-8
EBITDA-CapEx	-19	-10	-31	-6	-10
Operating Income (Loss)	-19	-11	-31	-7	-10

Liquidity (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	2.44	0.54	2.36	1	0.19
Current Ratio	2.75	1.2	2.88	1.73	0.51
Quick Ratio	2.46	0.81	2.72	1.54	0.41
CFO/Avg Current Liab	- -	-1.37	-0.21	-0.37	-0.29
Common Equity/Total Assets	-446.79	-667.29	-283.71	-346.34	-609.07
Long-Term Debt/Equity (%)	- -	- -	256.05	1,608.75	- -
Long-Term Debt/Capital (%)	-5.07	-1.11	-20.92	-19.89	-0.29
Long-Term Debt/Total Assets (%)	21.53	7.29	48.57	56.71	1.58
Total Debt/Equity (%)	-5.13	-1.55	271.87	1,738.58	-4,055.21
Total Debt/Capital (%)	-5.22	-1.52	-22.21	-21.5	-12.44
Total Debt/Total Assets (%)	22.17	9.97	51.57	61.28	67.36
CFO/Total Liabilities	-21.46	-10	-6.61	-14.35	-23.4
CFO/CapEx	-307.84	-2,451.2	-54.96	-17.91	-3.82
Altman's Z-Score	-7.73	-11.85	-3.71	-3.63	-12.66

Working Capital (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	14.35	12.89	10.56	8.49
Days Sales Outstanding	- -	25.43	28.31	34.57	42.98
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.68	0.85	0.85	0.66
Accounts Payable Turnover Days	- -	216.81	429.63	429.21	555.44
Cash Conversion Cycle	- -	-191.38	-401.32	-394.64	-512.47
Inventory to Cash Days	- -	25.43	28.31	34.57	42.98
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	371	57	67	11
- Cash & Cash Equivalents	3	3	39	18	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	5	2	27	29	20
Enterprise Value	-14	367	45	77	25
Total Capital	-98	-108	-121	-133	-159
Total Debt/Capital (%)	-5.22	-1.52	-22.21	-21.5	-12.44
Total Debt / EV	-0.36	- -	0.59	0.37	0.8
EV/Sales	- -	18.28	0.83	0.92	0.35
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	540.93	77.34	- -
EV/Free Cash Flow to Firm	- -	- -	336.54	56.86	22.55
Diluted Market Cap	- -	371	57	67	11
Diluted Enterprise Value	2	370	45	77	25
EV per Share	- -	9.68	2.44	2.02	0.56
TTM Sales	12	20	55	84	71
TTM EBITDA	-19	-10	-31	-6	-8
TTM Operating Income	-19	-11	-31	-7	-10
TTM Cash Flow to Firm	-26	-12	- -	1	-1
TTM Free Cash Flow to Firm	-26	-12	- -	1	1

Multiples (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	-30.27	-20.86	-11.01	-2.06
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	-14	367	45	77	25
Low Price	- -	9.67	1.96	1.58	0.14
EV/Sales	- -	18.28	0.83	0.92	0.35
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-58.69	-3.53	-6.22	-3.41
Price/Earnings High	- -	-59.07	-6.35	-9.78	-6.29
Price/Earnings Low	- -	-58.11	-0.95	-4.56	-0.36
Price/Book Value	- -	-3.38	-0.39	-0.42	-0.06
Price/Book Value Average	- -	-3.37	-0.92	-0.51	-0.33
Price/Book Value High	- -	-3.39	-1.65	-0.81	-0.62
Price/Book Value Low	- -	-3.34	-0.25	-0.38	-0.04
Price/Tangible Book Value	- -	-3.36	9.76	-5.68	-0.9
Price/Tangible Book Value Average	- -	-3.35	23.17	-7.01	-5.04
Price/Tangible Book Value High	- -	-3.38	41.62	-11.01	-9.28
Price/Tangible Book Value Low	- -	-3.32	6.21	-5.13	-0.53
Price/Sales	- -	18.47	1.05	0.8	0.15
Price/Sales Average	- -	18.44	2.48	0.99	0.85
Price/Sales High	- -	18.56	4.46	1.55	1.57
Price/Sales Low	- -	18.26	0.67	0.72	0.09
Price/Cash Flow	- -	-30.26	-20.48	-10.39	-1.52
Price/Cash Flow Average	- -	-30.22	-48.61	-12.82	-8.56
Price/Cash Flow High	- -	-30.42	-87.32	-20.14	-15.77
Price/Cash Flow Low	- -	-29.92	-13.03	-9.39	-0.9
Price/Free Cash Flow Average	- -	-30.23	-49.51	-13.58	-11.59
Price/Free Cash Flow High	- -	-30.43	-88.94	-21.33	-21.36
Price/Free Cash Flow Low	- -	-29.93	-13.28	-9.95	-1.22
EV/Sales Average	0.17	18.38	2.26	1.11	1.05
EV/Sales High	0.17	18.5	4.24	1.67	1.77
EV/Sales Low	0.17	18.2	0.45	0.85	0.29
EV/EBITDA Average	-0.11	-36.42	-4.07	-16.72	-9.24
EV/EBITDA High	-0.11	-36.66	-7.62	-25.21	-15.54
EV/EBITDA Low	-0.11	-36.06	-0.8	-12.74	-2.56
EV/EBIT Average	-0.11	-35.08	-3.99	-12.86	-7.14
EV/EBIT High	-0.11	-35.31	-7.48	-19.39	-12
EV/EBIT Low	-0.11	-34.73	-0.79	-9.8	-1.98
Last Price	- -	9.78	3.08	1.75	0.24
High Price	- -	9.83	13.13	3.39	2.47
Enterprise Value Average	2	369	124	93	74
Enterprise Value High	2	372	233	141	125
Enterprise Value Low	2	366	25	71	21

Profitability (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-31.84	-112.16	-26.9	-46.15
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	76.98	86.17	92.67	91.34	92.5
EBITDA Margin (%)	-156.71	-50.48	-55.69	-6.64	-11.38
Operating Margin (%)	-158.49	-52.41	-56.73	-8.63	-14.73
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	-157.28	-35.37	-70.27	-16.42	-24.69
Profit Margin (%)	-157.39	-31.43	-70.29	-15.87	-24.92
Net Income to Common Margin (%)	-157.39	-31.43	-70.29	-15.87	-24.92
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	5	2	27	29	20
ST Debt	- -	- -	2	2	19
LT Debt	5	1	25	26	- -
Total Debt/EBITDA	-0.27	-0.16	-0.88	-5.13	-2.47
Net Debt/EBITDA	-0.11	0.12	0.42	-1.63	-1.66
Total Debt/EBIT	-0.27	-0.16	-0.87	-3.95	-1.91
Net Debt/EBIT	-0.11	0.11	0.41	-1.25	-1.28
EBITDA to Interest Expense	- -	-166.18	-10.59	-0.75	-1.29
EBITDA-CapEx/Interest Expense	- -	-166.26	-10.6	-0.8	-1.59
EBIT to Interest Expense	- -	-172.54	-10.79	-0.98	-1.67
Interest Expense	- -	- -	3	7	6
Common Equity/Total Assets	-446.79	-667.29	-283.71	-346.34	-609.07
Long-Term Debt/Equity (%)	- -	- -	256.05	1,608.75	- -
Long-Term Debt/Capital (%)	-5.07	-1.11	-20.92	-19.89	-0.29
Long-Term Debt/Total Assets (%)	21.53	7.29	48.57	56.71	1.58
Total Debt/Equity (%)	-5.13	-1.55	271.87	1,738.58	-4,055.21
Total Debt/Capital (%)	-5.22	-1.52	-22.21	-21.5	-12.44
Total Debt/Total Assets (%)	22.17	9.97	51.57	61.28	67.36
Net Debt to Equity	-2.08	1.13	-128.32	552.37	-2,725.97
Net Debt/Capital (%)	-2.06	1.08	7.94	-6	-8.07
EBITDA	-19	-10	-31	-6	-8
EBITDA-CapEx	-19	-10	-31	-6	-10
Operating Income (Loss)	-19	-11	-31	-7	-10

Liquidity (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	2.44	0.54	2.36	1	0.19
Current Ratio	2.75	1.2	2.88	1.73	0.51
Quick Ratio	2.46	0.81	2.72	1.54	0.41
CFO/Avg Current Liab	- -	-1.37	-0.21	-0.37	-0.29
Common Equity/Total Assets	-446.79	-667.29	-283.71	-346.34	-609.07
Long-Term Debt/Equity (%)	- -	- -	256.05	1,608.75	- -
Long-Term Debt/Capital (%)	-5.07	-1.11	-20.92	-19.89	-0.29
Long-Term Debt/Total Assets (%)	21.53	7.29	48.57	56.71	1.58
Total Debt/Equity (%)	-5.13	-1.55	271.87	1,738.58	-4,055.21
Total Debt/Capital (%)	-5.22	-1.52	-22.21	-21.5	-12.44
Total Debt/Total Assets (%)	22.17	9.97	51.57	61.28	67.36
CFO/Total Liabilities	-21.46	-10	-6.61	-14.35	-23.4
CFO/CapEx	-307.84	-2,451.2	-54.96	-17.91	-3.82
Altman's Z-Score	-7.73	-11.85	-3.71	-3.63	-12.66

Working Capital (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	14.35	12.89	10.56	8.49
Days Sales Outstanding	- -	25.43	28.31	34.57	42.98
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.68	0.85	0.85	0.66
Accounts Payable Turnover Days	- -	216.81	429.63	429.21	555.44
Cash Conversion Cycle	- -	-191.38	-401.32	-394.64	-512.47
Inventory to Cash Days	- -	25.43	28.31	34.57	42.98
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	371	57	67	11
- Cash & Cash Equivalents	3	3	39	18	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	5	2	27	29	20
Enterprise Value	-14	367	45	77	25
Total Capital	-98	-108	-121	-133	-159
Total Debt/Capital (%)	-5.22	-1.52	-22.21	-21.5	-12.44
Total Debt / EV	-0.36	- -	0.59	0.37	0.8
EV/Sales	- -	18.28	0.83	0.92	0.35
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	540.93	77.34	- -
EV/Free Cash Flow to Firm	- -	- -	336.54	56.86	22.55
Diluted Market Cap	- -	371	57	67	11
Diluted Enterprise Value	2	370	45	77	25
EV per Share	- -	9.68	2.44	2.02	0.56
TTM Sales	12	20	55	84	71
TTM EBITDA	-19	-10	-31	-6	-8
TTM Operating Income	-19	-11	-31	-7	-10
TTM Cash Flow to Firm	-26	-12	- -	1	-1
TTM Free Cash Flow to Firm	-26	-12	- -	1	1

Multiples (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	-30.27	-20.86	-11.01	-2.06
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	-14	367	45	77	25
Low Price	- -	9.67	1.96	1.58	0.14
EV/Sales	- -	18.28	0.83	0.92	0.35
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-58.69	-3.53	-6.22	-3.41
Price/Earnings High	- -	-59.07	-6.35	-9.78	-6.29
Price/Earnings Low	- -	-58.11	-0.95	-4.56	-0.36
Price/Book Value	- -	-3.38	-0.39	-0.42	-0.06
Price/Book Value Average	- -	-3.37	-0.92	-0.51	-0.33
Price/Book Value High	- -	-3.39	-1.65	-0.81	-0.62
Price/Book Value Low	- -	-3.34	-0.25	-0.38	-0.04
Price/Tangible Book Value	- -	-3.36	9.76	-5.68	-0.9
Price/Tangible Book Value Average	- -	-3.35	23.17	-7.01	-5.04
Price/Tangible Book Value High	- -	-3.38	41.62	-11.01	-9.28
Price/Tangible Book Value Low	- -	-3.32	6.21	-5.13	-0.53
Price/Sales	- -	18.47	1.05	0.8	0.15
Price/Sales Average	- -	18.44	2.48	0.99	0.85
Price/Sales High	- -	18.56	4.46	1.55	1.57
Price/Sales Low	- -	18.26	0.67	0.72	0.09
Price/Cash Flow	- -	-30.26	-20.48	-10.39	-1.52
Price/Cash Flow Average	- -	-30.22	-48.61	-12.82	-8.56
Price/Cash Flow High	- -	-30.42	-87.32	-20.14	-15.77
Price/Cash Flow Low	- -	-29.92	-13.03	-9.39	-0.9
Price/Free Cash Flow Average	- -	-30.23	-49.51	-13.58	-11.59
Price/Free Cash Flow High	- -	-30.43	-88.94	-21.33	-21.36
Price/Free Cash Flow Low	- -	-29.93	-13.28	-9.95	-1.22
EV/Sales Average	0.17	18.38	2.26	1.11	1.05
EV/Sales High	0.17	18.5	4.24	1.67	1.77
EV/Sales Low	0.17	18.2	0.45	0.85	0.29
EV/EBITDA Average	-0.11	-36.42	-4.07	-16.72	-9.24
EV/EBITDA High	-0.11	-36.66	-7.62	-25.21	-15.54
EV/EBITDA Low	-0.11	-36.06	-0.8	-12.74	-2.56
EV/EBIT Average	-0.11	-35.08	-3.99	-12.86	-7.14
EV/EBIT High	-0.11	-35.31	-7.48	-19.39	-12
EV/EBIT Low	-0.11	-34.73	-0.79	-9.8	-1.98
Last Price	- -	9.78	3.08	1.75	0.24
High Price	- -	9.83	13.13	3.39	2.47
Enterprise Value Average	2	369	124	93	74
Enterprise Value High	2	372	233	141	125
Enterprise Value Low	2	366	25	71	21

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Shares Outstanding	38	38	37	40	50
Diluted Weighted Avg Shares	38	38	19	38	45
Basic Weighted Avg Shares	38	38	19	38	45
Revenue per Share	0.32	0.53	2.94	2.19	1.58
EBITDA per Share	-0.49	-0.27	-1.64	-0.15	-0.18
Operating Income per Share	-0.5	-0.28	-1.67	-0.19	-0.23
Basic EPS, GAAP	-0.5	-0.17	-2.07	-0.35	-0.39
Basic EPS from Cont Ops	-0.5	-0.17	-2.07	-0.35	-0.39
Diluted EPS, GAAP	-0.5	-0.17	-2.07	-0.35	-0.39
Diluted EPS from Cont Ops	-0.5	-0.17	-2.07	-0.35	-0.39
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	-0.7	-0.32	-0.15	-0.17	-0.16
Free Cash Flow per Basic Share	-0.7	-0.32	-0.15	-0.18	-0.2
Cash & Equivalents per Share	0.51	0.14	2.09	0.48	0.13
Book Value per Share	-2.73	-2.9	-7.96	-4.21	-4.01
Tangible Book Value per Share	-2.64	-2.91	0.32	-0.31	-0.27

Wag! Group Co.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)