Financhill
Sell
43

JAKK Quote, Financials, Valuation and Earnings

Last price:
$27.50
Seasonality move :
0.94%
Day range:
$26.91 - $28.00
52-week range:
$17.06 - $36.84
Dividend yield:
0%
P/E ratio:
10.25x
P/S ratio:
0.44x
P/B ratio:
1.23x
Volume:
53.1K
Avg. volume:
86.8K
1-year change:
-20.55%
Market cap:
$306.3M
Revenue:
$711.6M
EPS (TTM):
$2.72
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $598.6M $515.9M $621.1M $796.2M $711.6M
Revenue Growth (YoY) 5.43% -13.83% 20.4% 28.19% -10.63%
 
Cost of Revenues $439.3M $366.1M $438.2M $584.9M $488.2M
Gross Profit $159.3M $149.8M $183M $211.3M $223.4M
Gross Profit Margin 26.62% 29.03% 29.46% 26.54% 31.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $154.7M $132M $141.8M $148.1M $163.9M
Other Inc / (Exp) -$35.8M -$6.8M -$30.3M -$139K -$9.1M
Operating Expenses $161.2M $134.9M $144.2M $150M $164.2M
Operating Income -$1.9M $14.9M $38.8M $61.3M $59.1M
 
Net Interest Expenses $15.9M $21.5M $14.1M $11.1M $5.1M
EBT. Incl. Unusual Items -$53.5M -$13.4M -$5.7M $50.1M $44.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $735K $226K -$41M $6.8M
Net Income to Company -$55.4M -$14.1M -$5.9M $91.1M $38.1M
 
Minority Interest in Earnings -$169K -$130K -$120K $330K $293K
Net Income to Common Excl Extra Items -$55.5M -$14.3M -$6M $91.4M $38.4M
 
Basic EPS (Cont. Ops) -$21.57 -$4.27 -$0.98 $9.33 $3.70
Diluted EPS (Cont. Ops) -$21.57 -$4.27 -$0.98 $8.86 $3.48
Weighted Average Basic Share $2.6M $3.6M $7.5M $9.7M $10M
Weighted Average Diluted Share $2.6M $3.6M $7.5M $10.2M $10.6M
 
EBITDA -$19.9M $19.1M $18.7M $71.8M $60M
EBIT -$37.5M $8.2M $8.4M $61.3M $51.4M
 
Revenue (Reported) $598.6M $515.9M $621.1M $796.2M $711.6M
Operating Income (Reported) -$1.9M $14.9M $38.8M $61.3M $59.1M
Operating Income (Adjusted) -$37.5M $8.2M $8.4M $61.3M $51.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $242.3M $237M $323M $309.7M $321.6M
Revenue Growth (YoY) -13.51% -2.2% 36.31% -4.1% 3.83%
 
Cost of Revenues $167.7M $162M $231.1M $202.8M $212.8M
Gross Profit $74.6M $74.9M $91.9M $107M $108.8M
Gross Profit Margin 30.8% 31.62% 28.46% 34.54% 33.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37M $37.6M $37.8M $44.5M $40.7M
Other Inc / (Exp) $69K $2.6M -$7.2M -$845K $84K
Operating Expenses $37M $38.2M $38.2M $44.6M $40.7M
Operating Income $37.7M $36.7M $53.7M $62.4M $68.1M
 
Net Interest Expenses $5.6M $2.7M $4.3M $1.1M $470K
EBT. Incl. Unusual Items $32.2M $36.7M $42.2M $60.5M $67.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$267K $298K $11.6M $12.4M $15.4M
Net Income to Company $32.4M $36.4M $30.7M $48.1M $52.3M
 
Minority Interest in Earnings -$49K -$42K $17K $11K --
Net Income to Common Excl Extra Items $32.4M $36.3M $30.7M $48.1M $52.3M
 
Basic EPS (Cont. Ops) $8.39 $4.08 $3.13 $4.77 $4.78
Diluted EPS (Cont. Ops) $3.19 $3.97 $2.96 $4.53 $4.64
Weighted Average Basic Share $3.8M $8.8M $9.7M $10M $10.9M
Weighted Average Diluted Share $9.3M $9.1M $10.3M $10.5M $11.3M
 
EBITDA $42.3M $43.6M $50.9M $64.6M $72.3M
EBIT $37.7M $39.3M $46.6M $61.9M $68.2M
 
Revenue (Reported) $242.3M $237M $323M $309.7M $321.6M
Operating Income (Reported) $37.7M $36.7M $53.7M $62.4M $68.1M
Operating Income (Adjusted) $37.7M $39.3M $46.6M $61.9M $68.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $540.1M $561.4M $852.3M $716M $687.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $386M $386.5M $619.5M $497.9M $476.5M
Gross Profit $154.1M $174.9M $232.8M $218.2M $211.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $134.9M $133.3M $150.7M $158.8M $171.8M
Other Inc / (Exp) -$12.9M -$33.5M -$5.8M -$6.1M -$928K
Operating Expenses $141.4M $138M $152.9M $159.4M $172.1M
Operating Income $12.7M $37M $79.9M $58.8M $39.1M
 
Net Interest Expenses $22M $16.8M $11M $7.4M $358K
EBT. Incl. Unusual Items -$22.2M -$13.3M $63.1M $45.2M $37.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $833K $740K $13.3M -$41.9M $5.3M
Net Income to Company -$23M -$14M $49.8M $87.1M $32.4M
 
Minority Interest in Earnings -$209K -$134K $451K $149K -$276K
Net Income to Common Excl Extra Items -$23.2M -$14.2M $50.3M $87.2M $32.2M
 
Basic EPS (Cont. Ops) -$10.40 -$5.49 $5.06 $8.81 $2.88
Diluted EPS (Cont. Ops) -$15.60 -$5.60 $4.77 $8.32 $2.72
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $12M $14.3M $84.2M $61.5M $49.5M
EBIT -$146K $3.5M $74.2M $53.3M $39.4M
 
Revenue (Reported) $540.1M $561.4M $852.3M $716M $687.7M
Operating Income (Reported) $12.7M $37M $79.9M $58.8M $39.1M
Operating Income (Adjusted) -$146K $3.5M $74.2M $53.3M $39.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $387.6M $433.2M $664.3M $584.2M $560.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $279.9M $300.2M $481.6M $394.5M $382.8M
Gross Profit $107.7M $132.9M $182.7M $189.6M $177.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $94M $95.3M $104.2M $114.9M $122.8M
Other Inc / (Exp) $304K -$26.4M -$1.8M -$7.8M $294K
Operating Expenses $94M $97.1M $105.8M $115.2M $123.1M
Operating Income $13.8M $35.8M $77M $74.4M $54.4M
 
Net Interest Expenses $16.6M $11.9M $8.8M $5.2M $638K
EBT. Incl. Unusual Items -$2.6M -$2.4M $66.3M $61.5M $54.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $281K $286K $13.3M $12.5M $11M
Net Income to Company -$2.8M -$2.7M $53M $49M $43.3M
 
Minority Interest in Earnings -$97K -$101K $470K $289K -$280K
Net Income to Common Excl Extra Items -$2.9M -$2.8M $53.4M $49.3M $43M
 
Basic EPS (Cont. Ops) -$3.40 -$2.94 $5.43 $4.81 $4.00
Diluted EPS (Cont. Ops) -$8.60 -$3.05 $5.14 $4.53 $3.84
Weighted Average Basic Share $9.9M $20.4M $28.9M $29.8M $32.1M
Weighted Average Diluted Share $15.4M $20.7M $29.9M $30.9M $32.9M
 
EBITDA $23.1M $18.3M $83.8M $73.4M $63M
EBIT $14.1M $9.5M $75.2M $67.2M $55.2M
 
Revenue (Reported) $387.6M $433.2M $664.3M $584.2M $560.3M
Operating Income (Reported) $13.8M $35.8M $77M $74.4M $54.4M
Operating Income (Adjusted) $14.1M $9.5M $75.2M $67.2M $55.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $61.6M $88M $44.5M $85.3M $72.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $117.9M $102.3M $147.4M $102.8M $123.8M
Inventory $54.3M $38.6M $84M $80.6M $52.6M
Prepaid Expenses $20.6M $16M $6.8M $2.8M $3.2M
Other Current Assets -- $304K $2.6M $1.3M $528K
Total Current Assets $260.4M $250.8M $287.6M $275.2M $255.4M
 
Property Plant And Equipment $47.3M $37.9M $30.1M $34.8M $38.2M
Long-Term Investments -- -- -- -- --
Goodwill $35.1M $35.1M $35.1M $35.1M $35.1M
Other Intangibles $3.5M $2.3M $1.3M -- --
Other Long-Term Assets $18.9M $3.2M $3M $2.5M $2.2M
Total Assets $365.2M $329.4M $357M $405.3M $399M
 
Accounts Payable $61.2M $30.3M $66.1M $43.5M $54.4M
Accrued Expenses $39M $38.4M $44.6M $37.1M $44.4M
Current Portion Of Long-Term Debt $1.9M $6M $2.1M $25.5M --
Current Portion Of Capital Lease Obligations $9.5M $9.9M $10.5M $10.7M $7.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $152.9M $138.3M $173.1M $177.8M $149.2M
 
Long-Term Debt $175M $150.4M $93.4M $41.6M --
Capital Leases -- -- -- -- --
Total Liabilities $361.2M $316.4M $299.1M $258.6M $208.8M
 
Common Stock $4K $6K $10K $10K $10K
Other Common Equity Adj -$14.4M -$12.4M -$13M -$17.5M -$15.6M
Common Equity $2.9M $11.7M $56.6M $145.7M $189.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1M $1.2M $1.3M $1M $708K
Total Equity $4M $12.9M $57.9M $146.7M $190.1M
 
Total Liabilities and Equity $365.2M $329.4M $357M $405.3M $399M
Cash and Short Terms $61.6M $88M $44.5M $85.3M $72.4M
Total Debt $176.9M $156.4M $95.5M $67.2M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $75.2M $25.9M $76.4M $96.3M $22.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $166.8M $209.2M $204.9M $206.8M $290.4M
Inventory $54.6M $89.8M $109.2M $68.8M $63.5M
Prepaid Expenses -- $8.8M $6.2M $4.1M $3.1M
Other Current Assets $22.1M $2.6M $2.7M $452K $2M
Total Current Assets $323.3M $338.1M $401.7M $378.8M $384.3M
 
Property Plant And Equipment $39.7M $31.3M $37.5M $40.4M $34.4M
Long-Term Investments -- -- -- -- --
Goodwill $35.1M $35.1M $35.1M $35.1M $35.1M
Other Intangibles $2.6M $1.6M $254K -- --
Other Long-Term Assets $6.9M $3.1M $2.5M $2.2M $1.9M
Total Assets $407.6M $409.1M $477.1M $514.3M $523.9M
 
Accounts Payable $95.5M $105.3M $105.4M $122.4M $133.9M
Accrued Expenses $43.9M $58.2M $73.7M $65.6M $71.7M
Current Portion Of Long-Term Debt $22.5M $1.9M $2.5M -- --
Current Portion Of Capital Lease Obligations $9.7M $10.4M $10.5M $6.4M $7.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $217.5M $224.1M $265.4M $255.3M $253.9M
 
Long-Term Debt $151.4M $93.9M $65.2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $395.7M $348.1M $366.7M $310M $273.8M
 
Common Stock $5K $9K $4.1M $5.6M $11K
Other Common Equity Adj -$14.8M -$12.6M -$18.6M -$16.8M -$15.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2M $1.3M $861K $712K $500K
Total Equity $11.9M $61M $110.5M $204.3M $250.1M
 
Total Liabilities and Equity $407.6M $409.1M $477.1M $514.3M $523.9M
Cash and Short Terms $75.2M $25.9M $76.4M $96.3M $22.1M
Total Debt $173.9M $95.8M $67.7M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$55.4M -$14.1M -$5.9M $91.1M $38.1M
Depreciation & Amoritzation $17.6M $10.9M $10.3M $10.6M $8.6M
Stock-Based Compensation $2.9M $2.3M $2.1M $5.1M $8M
Change in Accounts Receivable $3.5M $14.1M -$43.7M $44.4M -$21.8M
Change in Inventories -$379K $15.6M -$45.3M $3.3M $28M
Cash From Operations $21.8M $43.6M -$5.9M $86.1M $66.4M
 
Capital Expenditures $9.4M $8.3M $8.2M $10.4M $8.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.4M -$8.2M -$8.2M -$10.4M -$8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $32.4M $6.2M $112.3M $13M $10M
Long-Term Debt Repaid -$32.9M -$17M -$142.3M -$42.6M -$79.2M
Repurchase of Common Stock -$273K -$174K -$164K -$1.4M -$3.1M
Other Financing Activities -$5M -- -$2.6M -- --
Cash From Financing -$5.8M -$10.9M -$32.8M -$31M -$72.3M
 
Beginning Cash (CF) $58.2M $66.3M $92.7M $45.3M $85.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M $24.4M -$46.9M $44.7M -$14.8M
Ending Cash (CF) $66.3M $92.7M $45.3M $85.5M $72.6M
 
Levered Free Cash Flow $12.4M $35.3M -$14.1M $75.7M $57.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $32.4M $36.4M $30.7M $48.1M $52.3M
Depreciation & Amoritzation $4.5M $4.3M $4.3M $2.6M $4.1M
Stock-Based Compensation $540K $615K $1.4M $2M $2.2M
Change in Accounts Receivable -$99.2M -$84.5M -$41M -$75.1M -$150.6M
Change in Inventories $3.1M -$29.2M $14.5M -$3.8M -$12.2M
Cash From Operations $27.8M -$8.4M $38.7M $66.9M $12.5M
 
Capital Expenditures $1.8M $2.7M $2.8M $795K $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9M -$2.7M -$2.8M -$783K -$2.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $58M
Long-Term Debt Repaid -- -$248K -$18.1M -- -$63M
Repurchase of Common Stock -- -- -$639K -$1.3M -$1.3M
Other Financing Activities -- $158K -- -- --
Cash From Financing -- -$90K -$18.8M -$1.3M -$6.3M
 
Beginning Cash (CF) $52.7M $38.3M $62.3M $32.4M $17.9M
Foreign Exchange Rate Adjustment $1.1M -$485K -$2.8M -$787K $1M
Additions / Reductions $26M -$11.2M $17.1M $64.8M $3.3M
Ending Cash (CF) $79.8M $26.7M $76.6M $96.4M $22.3M
 
Levered Free Cash Flow $26M -$11.1M $35.9M $66.1M $9.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$23M -$14M $49.8M $87.1M $32.4M
Depreciation & Amoritzation $12.2M $10.8M $10M $8.2M $10.1M
Stock-Based Compensation $2.5M $2.2M $4.1M $7.6M $9.3M
Change in Accounts Receivable $31.9M -$24M -$12.9M -$2.7M -$85.1M
Change in Inventories $10.7M -$35.2M -$19.4M $40.3M $5.3M
Cash From Operations $11.7M $679K $96.3M $98.5M -$36.4M
 
Capital Expenditures $8M $8.5M $9.9M $8M $10.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.9M -$8.4M -$9.9M -$8M -$12.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $96.3M $29M -- --
Long-Term Debt Repaid -- -$141.1M -$58.2M -$79.8M -$63M
Repurchase of Common Stock -$174K -$164K -$1.3M -$2.6M -$27M
Other Financing Activities -- -- -- -- --
Cash From Financing -$873K -$47.6M -$30.5M -$72.5M -$27M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9M -$55.3M $55.9M $18.1M -$75.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.7M -$7.8M $86.4M $90.5M -$47M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.8M -$2.7M $53M $49M $43.3M
Depreciation & Amoritzation $9M $8.9M $8.6M $6.2M $7.7M
Stock-Based Compensation $1.5M $1.4M $3.4M $6M $7.3M
Change in Accounts Receivable -$50.6M -$88.7M -$57.8M -$105M -$168.3M
Change in Inventories -$324K -$51.2M -$25.2M $11.8M -$10.9M
Cash From Operations $15.9M -$26.9M $75.3M $87.7M -$15.2M
 
Capital Expenditures $6.2M $6.4M $8.1M $5.7M $7.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.1M -$6.3M -$8.1M -$5.7M -$9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.2M $96.3M $13M $10M $63M
Long-Term Debt Repaid -$1.9M -$126.1M -$42M -$79.2M -$63M
Repurchase of Common Stock -$174K -$164K -$1.3M -$2.5M -$26.5M
Other Financing Activities -- -$2.6M -- -- --
Cash From Financing $4.1M -$32.5M -$30.3M -$71.7M -$26.5M
 
Beginning Cash (CF) $163M $215.1M $146.8M $156.2M $125.9M
Foreign Exchange Rate Adjustment -$419K -$163K -$5.6M $674K $361K
Additions / Reductions $14M -$65.8M $36.9M $10.3M -$50.6M
Ending Cash (CF) $176.5M $149.1M $178.1M $167.2M $75.7M
 
Levered Free Cash Flow $9.8M -$33.3M $67.2M $82M -$22.5M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock