Financhill
Sell
35

JAKK Quote, Financials, Valuation and Earnings

Last price:
$21.27
Seasonality move :
0.36%
Day range:
$20.98 - $22.07
52-week range:
$17.06 - $35.79
Dividend yield:
1.17%
P/E ratio:
5.24x
P/S ratio:
0.34x
P/B ratio:
1.01x
Volume:
136.5K
Avg. volume:
182.1K
1-year change:
11.98%
Market cap:
$237.5M
Revenue:
$691M
EPS (TTM):
$4.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $515.9M $621.1M $796.2M $711.6M $691M
Revenue Growth (YoY) -13.83% 20.4% 28.19% -10.63% -2.88%
 
Cost of Revenues $366.1M $438.2M $584.9M $488.2M $478M
Gross Profit $149.8M $183M $211.3M $223.4M $213M
Gross Profit Margin 29.03% 29.46% 26.54% 31.39% 30.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $132M $141.8M $148.1M $163.9M $172.9M
Other Inc / (Exp) -$6.8M -$30.3M -$139K -$9.1M $302K
Operating Expenses $134.9M $144.2M $150M $164.2M $173.3M
Operating Income $14.9M $38.8M $61.3M $59.1M $39.7M
 
Net Interest Expenses $21.5M $14.1M $11.1M $5.1M $254K
EBT. Incl. Unusual Items -$13.4M -$5.7M $50.1M $44.9M $39.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $735K $226K -$41M $6.8M $5.5M
Net Income to Company -$14.1M -$5.9M $91.1M $38.1M $34.2M
 
Minority Interest in Earnings -$130K -$120K $330K $293K -$280K
Net Income to Common Excl Extra Items -$14.3M -$6M $91.4M $38.4M $33.9M
 
Basic EPS (Cont. Ops) -$4.27 -$0.98 $9.33 $3.70 $3.27
Diluted EPS (Cont. Ops) -$4.27 -$0.98 $8.86 $3.48 $3.14
Weighted Average Basic Share $3.6M $7.5M $9.7M $10M $10.8M
Weighted Average Diluted Share $3.6M $7.5M $10.2M $10.6M $11.2M
 
EBITDA $19.1M $18.7M $71.8M $60M $50.9M
EBIT $8.2M $8.4M $61.3M $51.4M $40.8M
 
Revenue (Reported) $515.9M $621.1M $796.2M $711.6M $691M
Operating Income (Reported) $14.9M $38.8M $61.3M $59.1M $39.7M
Operating Income (Adjusted) $8.2M $8.4M $61.3M $51.4M $40.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $83.8M $120.9M $107.5M $90.1M $113.3M
Revenue Growth (YoY) 25.97% 44.18% -11.08% -16.2% 25.73%
 
Cost of Revenues $57.7M $91M $76M $69M $74.2M
Gross Profit $26.1M $29.9M $31.4M $21.1M $39M
Gross Profit Margin 31.12% 24.75% 29.25% 23.37% 34.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.2M $30.1M $35.7M $42.3M $42.7M
Other Inc / (Exp) -$16.4M -$559K $585K $138K $5K
Operating Expenses $28.8M $30.7M $35.8M $42.4M $42.8M
Operating Income -$2.7M -$734K -$4.4M -$21.3M -$3.8M
 
Net Interest Expenses $4.9M $2.2M $2.9M -- --
EBT. Incl. Unusual Items -$24M -$3.5M -$6.7M -$21M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88K $417K -$1.4M -$6.7M -$1.2M
Net Income to Company -$24.1M -$3.9M -$5.3M -$14.2M -$2.4M
 
Minority Interest in Earnings -$35K $100K $5K -$280K --
Net Income to Common Excl Extra Items -$24.1M -$3.8M -$5.3M -$14.5M -$2.4M
 
Basic EPS (Cont. Ops) -$4.54 -$0.43 -$0.58 -$1.27 -$0.21
Diluted EPS (Cont. Ops) -$4.54 -$0.43 -$0.58 -$1.27 -$0.21
Weighted Average Basic Share $5.4M $9.6M $9.9M $10.4M $11.1M
Weighted Average Diluted Share $5.4M $9.6M $9.9M $10.4M $11.1M
 
EBITDA -$17.3M $522K -$2.5M -$19.3M -$1.8M
EBIT -$19.1M -$1.3M -$3.7M -$20.8M -$3.4M
 
Revenue (Reported) $83.8M $120.9M $107.5M $90.1M $113.3M
Operating Income (Reported) -$2.7M -$734K -$4.4M -$21.3M -$3.8M
Operating Income (Adjusted) -$19.1M -$1.3M -$3.7M -$20.8M -$3.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $533.2M $658.2M $782.8M $694.1M $714.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $373.6M $471.4M $570M $481.2M $483.2M
Gross Profit $159.5M $186.8M $212.8M $213M $231M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127.9M $143.6M $153.8M $170.4M $173.3M
Other Inc / (Exp) -$32.9M -$14.5M $1M -$9.5M $169K
Operating Expenses $131.3M $146M $155.2M $170.8M $173.7M
Operating Income $28.2M $40.8M $57.6M $42.2M $57.3M
 
Net Interest Expenses $20.9M $11.4M $11.7M $2M $280K
EBT. Incl. Unusual Items -$25.7M $14.8M $46.9M $30.7M $57.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $547K $555K -$42.8M $1.5M $11.1M
Net Income to Company -$26.2M $14.3M $89.7M $29.2M $46M
 
Minority Interest in Earnings -$125K $15K $235K $8K --
Net Income to Common Excl Extra Items -$26.3M $14.3M $89.9M $29.2M $46M
 
Basic EPS (Cont. Ops) -$6.40 $0.80 $9.28 $3.00 $4.23
Diluted EPS (Cont. Ops) -$11.60 $0.69 $8.78 $2.72 $4.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.1M $36.5M $68.8M $43.2M $68.3M
EBIT -$4.8M $26.2M $58.9M $34.3M $58.2M
 
Revenue (Reported) $533.2M $658.2M $782.8M $694.1M $714.2M
Operating Income (Reported) $28.2M $40.8M $57.6M $42.2M $57.3M
Operating Income (Adjusted) -$4.8M $26.2M $58.9M $34.3M $58.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $83.8M $120.9M $107.5M $90.1M $113.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.7M $91M $76M $69M $74.2M
Gross Profit $26.1M $29.9M $31.4M $21.1M $39M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.2M $30.1M $35.7M $42.3M $42.7M
Other Inc / (Exp) -$16.4M -$559K $585K $138K $5K
Operating Expenses $28.8M $30.7M $35.8M $42.4M $42.8M
Operating Income -$2.7M -$734K -$4.4M -$21.3M -$3.8M
 
Net Interest Expenses $4.9M $2.2M $2.9M -- --
EBT. Incl. Unusual Items -$24M -$3.5M -$6.7M -$21M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88K $417K -$1.4M -$6.7M -$1.2M
Net Income to Company -$24.1M -$3.9M -$5.3M -$14.2M -$2.4M
 
Minority Interest in Earnings -$35K $100K $5K -$280K --
Net Income to Common Excl Extra Items -$24.1M -$3.8M -$5.3M -$14.5M -$2.4M
 
Basic EPS (Cont. Ops) -$4.54 -$0.43 -$0.58 -$1.27 -$0.21
Diluted EPS (Cont. Ops) -$4.54 -$0.43 -$0.58 -$1.27 -$0.21
Weighted Average Basic Share $5.4M $9.6M $9.9M $10.4M $11.1M
Weighted Average Diluted Share $5.4M $9.6M $9.9M $10.4M $11.1M
 
EBITDA -$17.3M $522K -$2.5M -$19.3M -$1.8M
EBIT -$19.1M -$1.3M -$3.7M -$20.8M -$3.4M
 
Revenue (Reported) $83.8M $120.9M $107.5M $90.1M $113.3M
Operating Income (Reported) -$2.7M -$734K -$4.4M -$21.3M -$3.8M
Operating Income (Adjusted) -$19.1M -$1.3M -$3.7M -$20.8M -$3.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $88M $44.5M $85.3M $72.4M $69.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $102.3M $147.4M $102.8M $123.8M $131.6M
Inventory $38.6M $84M $80.6M $52.6M $52.8M
Prepaid Expenses $16M $6.8M $2.8M $3.2M $3.2M
Other Current Assets $304K $2.6M $1.3M $528K $2.1M
Total Current Assets $250.8M $287.6M $275.2M $255.4M $268.7M
 
Property Plant And Equipment $37.9M $30.1M $34.8M $38.2M $68.9M
Long-Term Investments -- -- -- -- --
Goodwill $35.1M $35.1M $35.1M $35.1M $35.1M
Other Intangibles $2.3M $1.3M -- -- --
Other Long-Term Assets $3.2M $3M $2.5M $2.2M $1.8M
Total Assets $329.4M $357M $405.3M $399M $444.9M
 
Accounts Payable $30.3M $66.1M $43.5M $54.4M $56M
Accrued Expenses $38.4M $44.6M $37.1M $44.4M $48.2M
Current Portion Of Long-Term Debt $6M $2.1M $25.5M -- --
Current Portion Of Capital Lease Obligations $9.9M $10.5M $10.7M $7.4M $8.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $138.3M $173.1M $177.8M $149.2M $149.4M
 
Long-Term Debt $150.4M $93.4M $41.6M -- --
Capital Leases -- -- -- -- --
Total Liabilities $316.4M $299.1M $258.6M $208.8M $204M
 
Common Stock $6K $10K $10K $10K $11K
Other Common Equity Adj -$12.4M -$13M -$17.5M -$15.6M -$17.2M
Common Equity $11.7M $56.6M $145.7M $189.4M $240.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2M $1.3M $1M $708K $500K
Total Equity $12.9M $57.9M $146.7M $190.1M $240.8M
 
Total Liabilities and Equity $329.4M $357M $405.3M $399M $444.9M
Cash and Short Terms $88M $44.5M $85.3M $72.4M $69.9M
Total Debt $156.4M $95.5M $67.2M -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $80.4M $39.2M $38.1M $35.3M $59.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $79.7M $103.7M $85.2M $79.9M $95.6M
Inventory $36.7M $85.3M $64M $46.3M $53.2M
Prepaid Expenses $20.2M $13.5M $10.2M $10.8M $7.9M
Other Current Assets $2.3M $2.5M $380K $1.7M $3.1M
Total Current Assets $223.8M $245.7M $200.3M $180.8M $228M
 
Property Plant And Equipment $35.3M $31M $33.8M $38.3M $70.6M
Long-Term Investments -- -- -- -- --
Goodwill $35.1M $35.1M $35.1M $35M $35.1M
Other Intangibles $2.1M $1.1M -- -- --
Other Long-Term Assets $2.1M $2.9M $2.4M $2.1M $1.7M
Total Assets $298.4M $315.8M $329.4M $324.3M $405.9M
 
Accounts Payable $31.3M $36.4M $35.7M $40.4M $44.5M
Accrued Expenses $28.2M $30.6M $27M $37.2M $37.2M
Current Portion Of Long-Term Debt $6.7M $2.5M $2.5M -- --
Current Portion Of Capital Lease Obligations $10.1M $11M $10M $8.2M $9.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $116M $136.6M $122.5M $113.7M $118.8M
 
Long-Term Debt $155M $92.9M $27M -- --
Capital Leases -- -- -- -- --
Total Liabilities $304.1M $262.6M $182.3M $136.1M $170.8M
 
Common Stock $6K $10K $4.9M $11K $11K
Other Common Equity Adj -$12.5M -$13.6M -$17.2M -$16.2M -$16.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$20M --
Minority Interest, Total $1.2M $1.2M $996K $500K $500K
Total Equity -$5.6M $53.2M $147.1M $188.2M $235M
 
Total Liabilities and Equity $298.4M $315.8M $329.4M $324.3M $405.9M
Cash and Short Terms $80.4M $39.2M $38.1M $35.3M $59.2M
Total Debt $161.7M $95.4M $29.4M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.1M -$5.9M $91.1M $38.1M $34.2M
Depreciation & Amoritzation $10.9M $10.3M $10.6M $8.6M $10M
Stock-Based Compensation $2.3M $2.1M $5.1M $8M $9.5M
Change in Accounts Receivable $14.1M -$43.7M $44.4M -$21.8M -$9.2M
Change in Inventories $15.6M -$45.3M $3.3M $28M -$133K
Cash From Operations $43.6M -$5.9M $86.1M $66.4M $38.9M
 
Capital Expenditures $8.3M $8.2M $10.4M $8.9M $11.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.2M -$8.2M -$10.4M -$8.9M -$12.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.2M $112.3M $13M $10M $63M
Long-Term Debt Repaid -$17M -$142.3M -$42.6M -$79.2M -$63M
Repurchase of Common Stock -$174K -$164K -$1.4M -$3.1M -$26.9M
Other Financing Activities -- -$2.6M -- -- --
Cash From Financing -$10.9M -$32.8M -$31M -$72.3M -$26.9M
 
Beginning Cash (CF) $66.3M $92.7M $45.3M $85.5M $72.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.4M -$46.9M $44.7M -$14.8M -$860K
Ending Cash (CF) $92.7M $45.3M $85.5M $72.6M $70.1M
 
Levered Free Cash Flow $35.3M -$14.1M $75.7M $57.5M $27.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$24.1M -$3.9M -$5.3M -$14.2M -$2.4M
Depreciation & Amoritzation $1.8M $1.8M $1.2M $1.5M $1.6M
Stock-Based Compensation $382K $870K $2.1M $2.6M $2.6M
Change in Accounts Receivable $23.4M $43.7M $17.2M $42.8M $36M
Change in Inventories $2M -$1.4M $16.6M $6.3M -$383K
Cash From Operations -$7M -$2.7M -$4.1M -$12.9M -$1.7M
 
Capital Expenditures $1.5M $1.8M $3.5M $2.2M $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$1.8M -$3.5M -$3.6M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$2.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $13M -- -- --
Long-Term Debt Repaid -- -$13.2M -$38.7M -- --
Repurchase of Common Stock -$164K -$644K -$1.2M -$20M -$3.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$164K -$892K -$39.9M -$20M -$6.6M
 
Beginning Cash (CF) $92.7M $45.3M $85.5M $72.6M $70.1M
Foreign Exchange Rate Adjustment -$58K -$662K $332K -$565K $628K
Additions / Reductions -$8.6M -$5.4M -$47.5M -$36.5M -$11.4M
Ending Cash (CF) $84.1M $39.2M $38.3M $35.5M $59.4M
 
Levered Free Cash Flow -$8.4M -$4.6M -$7.6M -$15.1M -$3.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$26.2M $14.3M $89.7M $29.2M $46M
Depreciation & Amoritzation $10.8M $10.3M $10M $8.9M $10.1M
Stock-Based Compensation $2.4M $2.6M $6.3M $8.5M $9.5M
Change in Accounts Receivable -$16M -$23.4M $17.9M $3.8M -$16M
Change in Inventories $11.6M -$48.7M $21.3M $17.6M -$6.8M
Cash From Operations $55.5M -$1.7M $84.7M $57.7M $50.1M
 
Capital Expenditures $8.2M $8.6M $12.1M $7.6M $11.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.1M -$8.6M -$12M -$9.1M -$12.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$2.8M
Special Dividend Paid
Long-Term Debt Issued $6.2M $125.3M -- -- --
Long-Term Debt Repaid -$17M -$155.5M -$68.1M -$40.5M --
Repurchase of Common Stock -$166K -$644K -$2M -$21.9M -$10.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$10.9M -$33.5M -$70.1M -$52.4M -$13.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.5M -$43.7M $2.6M -$3.8M $24.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $47.3M -$10.2M $72.7M $50M $39M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$24.1M -$3.9M -$5.3M -$14.2M -$2.4M
Depreciation & Amoritzation $1.8M $1.8M $1.2M $1.5M $1.6M
Stock-Based Compensation $382K $870K $2.1M $2.6M $2.6M
Change in Accounts Receivable $23.4M $43.7M $17.2M $42.8M $36M
Change in Inventories $2M -$1.4M $16.6M $6.3M -$383K
Cash From Operations -$7M -$2.7M -$4.1M -$12.9M -$1.7M
 
Capital Expenditures $1.5M $1.8M $3.5M $2.2M $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$1.8M -$3.5M -$3.6M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$2.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $13M -- -- --
Long-Term Debt Repaid -- -$13.2M -$38.7M -- --
Repurchase of Common Stock -$164K -$644K -$1.2M -$20M -$3.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$164K -$892K -$39.9M -$20M -$6.6M
 
Beginning Cash (CF) $92.7M $45.3M $85.5M $72.6M $70.1M
Foreign Exchange Rate Adjustment -$58K -$662K $332K -$565K $628K
Additions / Reductions -$8.6M -$5.4M -$47.5M -$36.5M -$11.4M
Ending Cash (CF) $84.1M $39.2M $38.3M $35.5M $59.4M
 
Levered Free Cash Flow -$8.4M -$4.6M -$7.6M -$15.1M -$3.8M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock