Company logo

JAKK - JAKKS Pacific, Inc.

NASDAQ -> Consumer Cyclical -> Leisure
Santa Monica, United States
Type: Equity

JAKK price evolution
JAKK
(in millions $) 31 Dec 2023 30 Oct 2023 30 Jul 2023 31 Mar 2023
Current assets
Cash $72.55 $96.45 $32.43 $38.3
Short term investments
Net receivables $123.8 $206.75 $132.48 $85.17
Inventory $52.65 $68.83 $65.06 $63.99
Total current assets $255.37 $378.75 $241.2 $200.31
Long term investments
Property, plant & equipment $38.19 $40.37 $32.53 $33.8
Goodwill & intangible assets $35.08 $35.08 $35.08 $35.08
Total noncurrent assets $143.58 $135.53 $127.75 $129.08
Total investments
Total assets $398.95 $514.28 $368.94 $329.39
Current liabilities
Accounts payable $54.44 $94.41 $76.38 $35.74
Deferred revenue
Short long term debt $7.38 $6.42 $9.23 $12.48
Total current liabilities $149.23 $255.34 $175.71 $122.53
Long term debt $16.67 $19.28 $6.22 $35.06
Total noncurrent liabilities $53.6 $54.61 $36.98 $59.78
Total debt $24.05 $25.7 $15.45 $47.55
Total liabilities $202.84 $310.67 $212.7 $182.31
Shareholders' equity
Retained earnings -$73.61 -$62.74 -$110.88 -$117.33
Other shareholder equity -$15.63 -$16.81 -$16.02 -$17.15
Total shareholder equity $189.41 $198 $150.29 $141.22
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $72.55 $85.49 $45.33 $92.69
Short term investments
Net receivables $123.8 $102.77 $147.39 $102.25
Inventory $52.65 $80.62 $83.95 $38.64
Total current assets $255.37 $275.21 $287.56 $250.83
Long term investments
Property, plant & equipment $38.19 $34.77 $30.1 $37.9
Goodwill & intangible assets $35.08 $35.08 $36.4 $37.41
Total noncurrent assets $143.58 $130.13 $69.49 $78.54
Total investments
Total assets $398.95 $399.3 $357.05 $329.37
Current liabilities
Accounts payable $54.44 $33.69 $66.13 $40.49
Deferred revenue
Short long term debt $7.38 $36.27 $12.58 $15.88
Total current liabilities $149.23 $173.31 $173.07 $138.27
Long term debt $16.67 $41.62 $101.45 $167.29
Total noncurrent liabilities $53.6 $76.33 $123 $176.43
Total debt $24.05 $87.76 $114.03 $183.17
Total liabilities $202.84 $247.82 $296.07 $314.69
Shareholders' equity
Retained earnings -$73.61 -$110.73 -$203.43 -$197.42
Other shareholder equity -$15.63 -$17.48 -$12.95 -$12.45
Total shareholder equity $189.41 $145.7 $56.57 $11.73
(in millions $) 31 Dec 2023 30 Oct 2023 30 Jul 2023 31 Mar 2023
Revenue
Total revenue $127.4 $107.48
Cost of revenue $93.66 $76.05
Gross Profit $33.73 $31.44
Operating activities
Research & development
Selling, general & administrative $49.07 $35.84
Total operating expenses $49.07 $35.84
Operating income -$15.34 -$4.4
Income from continuing operations
EBIT -$15.8 -$3.69
Income tax expense -$5.64 -$1.38
Interest expense $0.71 $3
Net income
Net income -$10.87 -$5.31
Income (for common shares) -$11.25 -$5.68
(in millions $) 31 Dec 2023 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $711.56 $796.19 $515.87
Cost of revenue $488.2 $584.9 $366.11
Gross Profit $223.35 $211.29 $149.76
Operating activities
Research & development
Selling, general & administrative $164.25 $150.02 $134.86
Total operating expenses $164.25 $150.32 $136.86
Operating income $59.11 $60.97 $12.91
Income from continuing operations
EBIT $51.69 $61.59 $8.02
Income tax expense $6.83 -$41.01 $0.73
Interest expense $6.45 $11.18 $21.56
Net income
Net income $38.41 $91.41 -$14.27
Income (for common shares) $36.9 $90 -$15.53
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$10.87 $48.13 $6.46 -$5.31
Operating activities
Depreciation $2.35 $2.65 $2.39 $1.19
Business acquisitions & disposals -$0.04
Stock-based compensation $2.06 $2.02 $1.86 $2.09
Total cash flows from operations -$21.27 $66.86 $24.92 -$4.12
Investing activities
Capital expenditures -$3.19 -$0.78 -$1.42 -$3.47
Investments
Total cash flows from investing -$3.23 -$0.78 -$1.42 -$3.47
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings -$30.5 -$38.72
Total cash flows from financing -$0.58 -$1.28 -$30.5 -$39.93
Effect of exchange rate $1.18 -$0.79 $1.13 $0.33
Change in cash and equivalents -$25.07 $64.8 -$7 -$47.52
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $38.41 $91.41 -$6.01 -$14.27
Operating activities
Depreciation $8.59 $10.58 $10.25 $10.94
Business acquisitions & disposals -$0.04
Stock-based compensation $8.03 $5.08 $2.09 $2.3
Total cash flows from operations $66.4 $86.1 -$5.88 $43.57
Investing activities
Capital expenditures -$8.87 -$10.39 -$8.19 -$8.19
Investments
Total cash flows from investing -$8.91 -$10.39 -$8.19 -$8.19
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings -$69.22 -$29.6 -$29.99 -$10.77
Total cash flows from financing -$72.29 -$31.02 -$32.79 -$10.95
Effect of exchange rate $1.85 -$4.53 -$0.51 $1.98
Change in cash and equivalents -$14.79 $44.69 -$46.85 $24.43
Fundamentals
Market cap $226.46M
Enterprise value $177.95M
Shares outstanding 10.10M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q -3.40%
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 1.10
Book/Share 20.31
Cash/Share 7.19
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 1.07
Net debt/EBITDA N/A
Current ratio 1.71
Quick ratio 1.36