Loading…
JAKKS Pacific, Inc. designs, produces, markets, sells, and distributes toys and related products, consumer and electronic products, kids indoor and outdoor furniture, costumes, and sporting goods and home furnishings space products worldwide. The company operates through two segments, Toys/Consumer Products and Costumes. The company offers action figures and accessories, such as licensed characters; toy vehicles; dolls and accessories, including small, large, fashion, and baby dolls based on licenses, as well as infant and pre-school products; private label products; and foot-to-floor ride-on products. The company also provides role play, dress-up, pretend play, and novelty products for boys and girls based on brands and entertainment properties, as well as on its own proprietary brands; and indoor and outdoor kids' furniture, activity trays and tables, room décor, and seasonal and outdoor products. In addition, it offers Halloween and everyday costumes for various ages based on licensed and proprietary non-licensed brands, and related Halloween accessories; outdoor activity toys; junior sports toys, including hyper-charged balls, sport sets, and toy hoops; and board games. The company sells its products through in-house sales staff and independent sales representatives to toy and mass-market retail chain stores, department stores, office supply stores, drug and grocery store chains, club stores, value-oriented dollar stores, toy specialty stores, and wholesalers. The company's proprietary brands include Fly Wheels, Perfectly Cute, ReDo Skateboard Co., AirTitans, Sky Ball, JAKKS Wild Games, Xtreme Power Dump Truck, XPV, Moose Mountain, Maui, SportsZone, Charming, KidTopia, Xtreme Power Dozer, and Disguise. JAKKS Pacific, Inc. was incorporated in 1995 and is headquartered in Santa Monica, California.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 10 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $571M | $25M | $10M | $-1M | 4.0% | -17.4% | -70.9% |
| 2024 | $691M | $51M | $34M | $28M | 14.1% | -2.9% | -11.7% |
| 2023 | $712M | $60M | $38M | $57M | 20.2% | -10.6% | -58.0% |
| 2022 | $796M | $72M | $91M | $76M | 62.3% | - | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total Revenue | 796.19 | 711.56 | 691.04 | 570.67 |
| Cost Of Revenue | 584.90 | 488.20 | 478.02 | 385.59 |
| Gross Profit | 211.29 | 223.35 | 213.02 | 185.08 |
| Operating Expense | 150.02 | 164.25 | 173.34 | 170.86 |
| Operating Income | 61.27 | 59.11 | 39.68 | 14.22 |
| EBITDA | 71.84 | 59.98 | 50.87 | 25.47 |
| EBIT | 61.26 | 51.40 | 40.83 | 15.24 |
| Pretax Income | 50.08 | 44.95 | 39.73 | 14.77 |
| Tax Provision | -41.01 | 6.83 | 5.53 | 4.89 |
| Net Income | 91.41 | 38.41 | 33.92 | 9.87 |
| Net Income Common Stockholders | 90 | 36.90 | 35.25 | 9.87 |
| Total Expenses | 734.92 | 652.45 | 651.36 | 556.45 |
| Interest Expense | 11.18 | 6.45 | 1.09 | 0.47 |
| Interest Income | 0.13 | 1.34 | 0.84 | 0.99 |
| Selling General And Administration | 148.11 | 163.88 | 172.94 | 170.32 |
| Normalized EBITDA | 72.77 | 69.03 | 50.87 | 25.90 |
| Normalized Income | 92.15 | 46.08 | 33.92 | 10.16 |
| Basic EPS | 9.46 | 3.70 | 3.27 | 0.88 |
| Diluted EPS | 8.99 | 3.48 | 3.14 | 0.86 |
| Tax Effect Of Unusual Items | -0.20 | -1.38 | 0 | -0.14 |
| Tax Rate For Calcs | 0.21 | 0.15 | 0.14 | 0.33 |
| Total Unusual Items | -0.94 | -9.05 | 0 | -0.43 |
| Total Unusual Items Excluding Goodwill | -0.94 | -9.05 | 0 | -0.43 |
| Net Income From Continuing Operation Net Minority Interest | 91.41 | 38.41 | 33.92 | 9.87 |
| Reconciled Depreciation | 10.58 | 8.59 | 10.05 | 10.23 |
| Reconciled Cost Of Revenue | 576.23 | 479.99 | 468.37 | 375.90 |
| Net Interest Income | -11.06 | -5.11 | -0.25 | 0.52 |
| Net Income From Continuing And Discontinued Operation | 91.41 | 38.41 | 33.92 | 9.87 |
| Total Operating Income As Reported | 60.97 | 59.11 | 39.68 | 14.22 |
| Diluted Average Shares | 10.15 | 10.59 | 11.23 | 11.49 |
| Basic Average Shares | 9.65 | 9.96 | 10.78 | 11.19 |
| Diluted NI Availto Com Stockholders | 90 | 36.90 | 35.25 | 9.87 |
| Preferred Stock Dividends | 1.42 | 1.50 | -1.33 | 0 |
| Minority Interests | 0.33 | 0.29 | -0.28 | 0 |
| Net Income Including Noncontrolling Interests | 91.08 | 38.11 | 34.20 | 9.87 |
| Net Income Continuous Operations | 91.08 | 38.11 | 34.20 | 9.87 |
| Other Income Expense | -0.14 | -9.05 | 0.30 | 0.02 |
| Other Non Operating Income Expenses | 0.80 | 0.56 | 0.30 | 0.45 |
| Special Income Charges | -0.30 | -1.02 | 0 | -0.43 |
| Other Special Charges | 0 | 1.02 | 0 | 0.43 |
| Impairment Of Capital Assets | 0.30 | 0 | 0 | 0 |
| Restructuring And Mergern Acquisition | 0 | 0 | 0 | 0 |
| Earnings From Equity Interest | 0 | -0.56 | 0 | 0 |
| Gain On Sale Of Security | -0.64 | -8.03 | 0 | 0 |
| Net Non Operating Interest Income Expense | -11.06 | -5.11 | -0.25 | 0.52 |
| Interest Expense Non Operating | 11.18 | 6.45 | 1.09 | 0.47 |
| Interest Income Non Operating | 0.13 | 1.34 | 0.84 | 0.99 |
| Depreciation Amortization Depletion Income Statement | 1.91 | 0.37 | 0.39 | 0.54 |
| Depreciation And Amortization In Income Statement | 1.91 | 0.37 | 0.39 | 0.54 |
| Selling And Marketing Expense | 33.29 | 36.99 | 40.10 | 36.86 |
| General And Administrative Expense | 114.82 | 126.89 | 132.84 | 133.46 |
| Other Gand A | 114.82 | 126.89 | 132.84 | 133.46 |
| Operating Revenue | 796.19 | 711.56 | 691.04 | 570.67 |
Consumer Cyclical sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| JAKKS Pacific, Inc.this co. | JAKK | $246M | 25.00↑ premium | 0.98 | 4.0% | 10.15 |
| Escalade, Incorporated | ESCA | $242M | 17.72 | 1.39 | 7.9% | 10.43 |
| Funko, Inc. | FNKO | $238M | - | 1.27 | -36.2% | 35.98 |
| Jack in the Box Inc. | JACK | $235M | - | -0.25 | 8.6% | 11.54 |
| Flexsteel Industries, Inc. | FLXS | $232M | 10.38 |
| 1.64 |
| 12.0% |
| 7.51 |
| The Lovesac Company | LOVE | $231M | 55.79 | 1.04 | 1.9% | 15.51 |
| 1-800-FLOWERS.COM, Inc. | FLWS | $224M | - | 0.77 | -74.5% | -13.32 |
| Black Rock Coffee Bar, Inc. | BRCB | $221M | - | 4.68 | -0.1% | 31.19 |
| RCI Hospitality Holdings, Inc. | RICK | $220M | 20.50 | 0.84 | 4.1% | 8.28 |
| Peer Median | - | 19.11 | 1.16 | 3.0% | 10.98 | |