JAKKS Pacific Reports Third Quarter 2025 Financial Results
| CONTACT: |
| JAKKS Pacific Investor Relations |
| (424) 268-9567 |
| Lucas Natalini;... |
| JAKKS Pacific, Inc. and Subsidiaries | ||||||||||||||||
| Condensed Consolidated Balance Sheets (Unaudited) | ||||||||||||||||
| September 30, | December 31, | |||||||||||||||
| 2025 | 2024 | 2024 | ||||||||||||||
| (In thousands) | ||||||||||||||||
| Assets | ||||||||||||||||
| Current assets: | ||||||||||||||||
| Cash and cash equivalents | $ | 25,887 | $ | 22,070 | $ | 69,936 | ||||||||||
| Restricted cash | 1,869 | 214 | 201 | |||||||||||||
| Accounts receivable, net | 195,779 | 290,424 | 131,629 | |||||||||||||
| Inventory | 71,497 | 63,509 | 52,780 | |||||||||||||
| Prepaid expenses and other assets | 19,784 | 8,082 | 14,141 | |||||||||||||
| Total current assets | 314,816 | 384,299 | 268,687 | |||||||||||||
| Property and equipment | 147,745 | 144,072 | 142,623 | |||||||||||||
| Less accumulated depreciation and amortization | 131,226 | 128,947 | 126,981 | |||||||||||||
| Property and equipment, net | 16,519 | 15,125 | 15,642 | |||||||||||||
| Operating lease right-of-use assets, net | 49,611 | 19,242 | 53,254 | |||||||||||||
| Deferred income tax assets, net | 67,612 | 68,187 | 70,394 | |||||||||||||
| Goodwill | 35,081 | 35,102 | 35,111 | |||||||||||||
| Other long-term assets | 1,631 | 1,923 | 1,781 | |||||||||||||
| Total assets | $ | 485,270 | $ | 523,878 | $ | 444,869 | ||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||||
| Current liabilities: | ||||||||||||||||
| Accounts payable | $ | 72,338 | $ | 98,928 | $ | 42,560 | ||||||||||
| Accounts payable - Meisheng (related party) | - | 35,011 | 13,461 | |||||||||||||
| Accrued expenses | 52,085 | 71,748 | 48,456 | |||||||||||||
| Reserve for sales returns and allowances | 37,691 | 40,837 | 35,817 | |||||||||||||
| Income taxes payable | 5,389 | - | 1,035 | |||||||||||||
| Short term operating lease liabilities | 13,504 | 7,405 | 8,091 | |||||||||||||
| Total current liabilities | 181,007 | 253,929 | 149,420 | |||||||||||||
| Long term operating lease liabilities | 43,113 | 14,536 | 48,433 | |||||||||||||
| Accrued expenses - long term | 3,503 | 1,824 | 2,563 | |||||||||||||
| Income taxes payable | 1,732 | 3,523 | 3,620 | |||||||||||||
| Total liabilities | 229,355 | 273,812 | 204,036 | |||||||||||||
| Stockholders' equity: | ||||||||||||||||
| Common stock, $.001 par value | 11 | 11 | 11 | |||||||||||||
| Additional paid-in capital | 301,098 | 295,400 | 297,198 | |||||||||||||
| Accumulated deficit | (32,875 | ) | (30,579 | ) | (39,692 | ) | ||||||||||
| Accumulated other comprehensive loss | (12,319 | ) | (15,266 | ) | (17,184 | ) | ||||||||||
| Total JAKKS Pacific, Inc. stockholders' equity | 255,915 | 249,566 | 240,333 | |||||||||||||
| Non-controlling interests | - | 500 | 500 | |||||||||||||
| Total stockholders' equity | 255,915 | 250,066 | 240,833 | |||||||||||||
| Total liabilities and stockholders' equity | $ | 485,270 | $ | 523,878 | $ | 444,869 | ||||||||||
| Supplemental Balance Sheet and Cash Flow Data (Unaudited) | ||||||||||||||||
| September 30, | ||||||||||||||||
| Key Balance Sheet Data: | 2025 | 2024 | ||||||||||||||
| Accounts receivable days sales outstanding (DSO) | 85 | 83 | ||||||||||||||
| Inventory turnover (DSI) | 46 | 27 | ||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||||
| Condensed Cash Flow Data: | 2025 | 2024 | ||||||||||||||
| Cash flows used in operating activities | $ | (24,753 | ) | $ | (15,181 | ) | ||||||||||
| Cash flows used in investing activities | (9,670 | ) | (8,989 | ) | ||||||||||||
| Cash flows used in financing activities and other | (7,958 | ) | (26,100 | ) | ||||||||||||
| Decrease in cash, cash equivalents and restricted cash | $ | (42,381 | ) | $ | (50,270 | ) | ||||||||||
| Capital expenditures | $ | (7,850 | ) | $ | (7,344 | ) | ||||||||||
| JAKKS Pacific, Inc. and Subsidiaries | |||||||||||||||||||||||||||
| Condensed Consolidated Statements of Operations (Unaudited) | |||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||
| 2025 | 2024 | Δ (%) | 2025 | 2024 | Δ (%) | ||||||||||||||||||||||
| (In thousands, except per share data) | (In thousands, except per share data) | ||||||||||||||||||||||||||
| Net sales | $ | 211,210 | $ | 321,606 | (34 | ) | % | $ | 443,557 | $ | 560,301 | (21 | ) | % | |||||||||||||
| Less: Cost of sales | |||||||||||||||||||||||||||
| Cost of goods | 104,846 | 158,770 | (34 | ) | 218,256 | 289,190 | (25 | ) | |||||||||||||||||||
| Royalty expense | 34,099 | 50,011 | (32 | ) | 71,776 | 86,181 | (17 | ) | |||||||||||||||||||
| Amortization of tools and molds | 4,622 | 3,994 | 16 | 7,846 | 7,462 | 5 | |||||||||||||||||||||
| Cost of sales | 143,567 | 212,775 | (33 | ) | 297,878 | 382,833 | (22 | ) | |||||||||||||||||||
| Gross profit | 67,643 | 108,831 | (38 | ) | 145,679 | 177,468 | (18 | ) | |||||||||||||||||||
| Direct selling expenses | 5,933 | 7,552 | (21 | ) | 21,339 | 21,904 | (3 | ) | |||||||||||||||||||
| General and administrative expenses | 32,200 | 33,101 | (3 | ) | 101,135 | 100,887 | 0 | ||||||||||||||||||||
| Depreciation and amortization | 147 | 95 | 55 | 382 | 275 | 39 | |||||||||||||||||||||
| Selling, general and administrative expenses | 38,280 | 40,748 | (6 | ) | 122,856 | 123,066 | (0 | ) | |||||||||||||||||||
| Income from operations | 29,363 | 68,083 | (57 | ) | 22,823 | 54,402 | (58 | ) | |||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||||||
| Other income (expense), net | 388 | 84 | 362 | 418 | 294 | 42 | |||||||||||||||||||||
| Loss on debt extinguishment | (1 | ) | - | nm | (418 | ) | - | nm | |||||||||||||||||||
| Interest income | 75 | 69 | 9 | 832 | 533 | 56 | |||||||||||||||||||||
| Interest expense | (102 | ) | (539 | ) | (81 | ) | (402 | ) | (938 | ) | (57 | ) | |||||||||||||||
| Income before provision for income taxes | 29,723 | 67,697 | (56 | ) | 23,253 | 54,291 | (57 | ) | |||||||||||||||||||
| Provision for income taxes | 9,831 | 15,425 | (36 | ) | 8,062 | 10,978 | (27 | ) | |||||||||||||||||||
| Net income | 19,892 | 52,272 | (62 | ) | 15,191 | 43,313 | (65 | ) | |||||||||||||||||||
| Net income attributable to non-controlling interests | - | - | - | - | 280 | nm | |||||||||||||||||||||
| Net income attributable to JAKKS Pacific, Inc. | $ | 19,892 | $ | 52,272 | (62 | ) | % | $ | 15,191 | $ | 43,033 | (65 | ) | % | |||||||||||||
| Net income attributable to common stockholders | $ | 19,892 | $ | 52,272 | (62 | ) | % | $ | 15,191 | $ | 44,363 | (66 | ) | % | |||||||||||||
| Earnings per share - basic | $ | 1.78 | $ | 4.78 | $ | 1.36 | $ | 4.14 | |||||||||||||||||||
| Shares used in earnings per share - basic | 11,185 | 10,942 | 11,159 | 10,704 | |||||||||||||||||||||||
| Earnings per share - diluted | $ | 1.74 | $ | 4.64 | $ | 1.32 | $ | 3.99 | |||||||||||||||||||
| Shares used in earnings per share - diluted | 11,423 | 11,275 | 11,487 | 11,106 | |||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||
| 2025 | 2024 | Δ bps | 2025 | 2024 | Δ bps | ||||||||||||||||||||||
| Fav/(Unfav) | Fav/(Unfav) | ||||||||||||||||||||||||||
| Net sales | 100.0 | % | 100.0 | % | - | 100.0 | % | 100.0 | % | - | |||||||||||||||||
| Less: Cost of sales | |||||||||||||||||||||||||||
| Cost of goods | 49.6 | 49.4 | (20 | ) | 49.2 | 51.6 | 240 | ||||||||||||||||||||
| Royalty expense | 16.2 | 15.6 | (60 | ) | 16.2 | 15.4 | (80 | ) | |||||||||||||||||||
| Amortization of tools and molds | 2.2 | 1.2 | (100 | ) | 1.8 | 1.3 | (50 | ) | |||||||||||||||||||
| Cost of sales | 68.0 | 66.2 | (180 | ) | 67.2 | 68.3 | 110 | ||||||||||||||||||||
| Gross profit | 32.0 | 33.8 | (180 | ) | 32.8 | 31.7 | 110 | ||||||||||||||||||||
| Direct selling expenses | 2.8 | 2.3 | (50 | ) | 4.8 | 3.9 | (90 | ) | |||||||||||||||||||
| General and administrative expenses | 15.2 | 10.3 | (490 | ) | 22.8 | 18.1 | (470 | ) | |||||||||||||||||||
| Depreciation and amortization | 0.1 | - | (10.0 | ) | 0.1 | - | (10.0 | ) | |||||||||||||||||||
| Selling, general and administrative expenses | 18.1 | 12.6 | (550 | ) | 27.7 | 22.0 | (570 | ) | |||||||||||||||||||
| Income from operations | 13.9 | 21.2 | (730 | ) | 5.1 | 9.7 | (460 | ) | |||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||||||
| Other income (expense), net | 0.2 | - | 0.1 | 0.1 | |||||||||||||||||||||||
| Loss on debt extinguishment | - | - | (0.1 | ) | - | ||||||||||||||||||||||
| Interest income | - | - | 0.2 | 0.1 | |||||||||||||||||||||||
| Interest expense | - | (0.2 | ) | (0.1 | ) | (0.2 | ) | ||||||||||||||||||||
| Income before benefit from income taxes | 14.1 | 21.0 | 5.2 | 9.7 | |||||||||||||||||||||||
| Provision for income taxes | 4.7 | 4.7 | 1.8 | 2.0 | |||||||||||||||||||||||
| Net income | 9.4 | 16.3 | 3.4 | 7.7 | |||||||||||||||||||||||
| Net income attributable to non-controlling interests | - | - | - | - | |||||||||||||||||||||||
| Net income attributable to JAKKS Pacific, Inc. | 9.4 | % | 16.3 | % | 3.4 | % | 7.7 | % | |||||||||||||||||||
| Net income attributable to common stockholders | 9.4 | % | 16.3 | % | 3.4 | % | 7.9 | % | |||||||||||||||||||
| JAKKS Pacific, Inc. and Subsidiaries | ||||||||||||||||||||||||
| Reconciliation of Non-GAAP Financial Information (Unaudited) | ||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
| 2025 | 2024 | Δ ($) | 2025 | 2024 | Δ ($) | |||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
| EBITDA and Adjusted EBITDA | ||||||||||||||||||||||||
| Net income | $ | 19,892 | $ | 52,272 | $ | (32,380 | ) | $ | 15,191 | $ | 43,313 | $ | (28,122 | ) | ||||||||||
| Interest expense | 102 | 539 | (437 | ) | 402 | 938 | (536 | ) | ||||||||||||||||
| Interest income | (75 | ) | (69 | ) | (6 | ) | (832 | ) | (533 | ) | (299 | ) | ||||||||||||
| Provision for income taxes | 9,831 | 15,425 | (5,594 | ) | 8,062 | 10,978 | (2,916 | ) | ||||||||||||||||
| Depreciation and amortization | 4,769 | 4,089 | 680 | 8,228 | 7,737 | 491 | ||||||||||||||||||
| EBITDA | 34,519 | 72,256 | (37,737 | ) | 31,051 | 62,433 | (31,382 | ) | ||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||
| Other (income) expense, net | (388 | ) | (84 | ) | (304 | ) | (418 | ) | (294 | ) | (124 | ) | ||||||||||||
| Restricted stock compensation expense | 2,392 | 2,186 | 206 | 8,132 | 7,280 | 852 | ||||||||||||||||||
| Loss on debt extinguishment | 1 | - | 1 | 418 | - | 418 | ||||||||||||||||||
| Adjusted EBITDA | $ | 36,524 | $ | 74,358 | $ | (37,834 | ) | $ | 39,183 | $ | 69,419 | $ | (30,236 | ) | ||||||||||
| Adjusted EBITDA/Net sales % | 17.3 | % | 23.1 | % | -580 bps | 8.8 | % | 12.4 | % | -360 bps | ||||||||||||||
| Trailing Twelve Months Ended September 30, | ||||||||||||||||||||||||
| 2025 | 2024 | Δ ($) | ||||||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
| TTM EBITDA and TTM Adjusted EBITDA | ||||||||||||||||||||||||
| TTM net income | $ | 6,078 | $ | 32,441 | $ | (26,363 | ) | |||||||||||||||||
| Interest expense | 559 | 1,648 | (1,089 | ) | ||||||||||||||||||||
| Interest income | (1,140 | ) | (1,290 | ) | 150 | |||||||||||||||||||
| Provision for income taxes | 2,616 | 5,335 | (2,719 | ) | ||||||||||||||||||||
| Depreciation and amortization | 10,537 | 10,091 | 446 | |||||||||||||||||||||
| TTM EBITDA | 18,650 | 48,225 | (29,575 | ) | ||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||
| Other (income) expense, net | (426 | ) | (433 | ) | 7 | |||||||||||||||||||
| Restricted stock compensation expense | 10,387 | 9,337 | 1,050 | |||||||||||||||||||||
| Change in fair value of preferred stock derivative liability | - | 1,361 | (1,361 | ) | ||||||||||||||||||||
| Loss on debt extinguishment | 418 | - | 418 | |||||||||||||||||||||
| TTM Adjusted EBITDA | $ | 29,029 | $ | 58,490 | $ | (29,461 | ) | |||||||||||||||||
| TTM Adjusted EBITDA/TTM Net sales % | 5.1 | % | 8.5 | % | -340 bps | |||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
| 2025 | 2024 | Δ ($) | 2025 | 2024 | Δ ($) | |||||||||||||||||||
| (In thousands, except per share data) | (In thousands, except per share data) | |||||||||||||||||||||||
| Adjusted net income (loss) attributable to common stockholders | ||||||||||||||||||||||||
| Net income attributable to common stockholders | $ | 19,892 | $ | 52,272 | $ | (32,380 | ) | $ | 15,191 | $ | 44,363 | $ | (29,172 | ) | ||||||||||
| Restricted stock compensation expense | 2,392 | 2,186 | 206 | 8,132 | 7,280 | 852 | ||||||||||||||||||
| Loss on debt extinguishment | 1 | - | 1 | 418 | - | 418 | ||||||||||||||||||
| Tax impact of additional charges | (1,733 | ) | (494 | ) | (1,239 | ) | (3,153 | ) | (1,681 | ) | (1,472 | ) | ||||||||||||
| Adjusted net income attributable to common stockholders | $ | 20,552 | $ | 53,964 | $ | (33,412 | ) | $ | 20,588 | $ | 49,962 | $ | (29,374 | ) | ||||||||||
| Adjusted earnings per share - basic | $ | 1.84 | $ | 4.93 | $ | (3.09 | ) | $ | 1.84 | $ | 4.67 | $ | (2.83 | ) | ||||||||||
| Shares used in adjusted earnings per share - basic | 11,185 | 10,942 | 243 | 11,159 | 10,704 | 455 | ||||||||||||||||||
| Adjusted earnings per share - diluted | $ | 1.80 | $ | 4.79 | $ | (2.99 | ) | $ | 1.79 | $ | 4.50 | $ | (2.71 | ) | ||||||||||
| Shares used in adjusted earnings per share - diluted | 11,423 | 11,275 | 148 | 11,487 | 11,106 | 381 | ||||||||||||||||||
| JAKKS Pacific, Inc. and Subsidiaries | ||||||||||||||||||||||
| Net Sales by Division and Geographic Region | ||||||||||||||||||||||
| (In thousands) | QTD Q3 | (In thousands) | YTD Q3 | |||||||||||||||||||
| Divisions | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | Divisions | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | |||||||||||
| Toys/Consumer Products | $ | 156,080 | $ | 264,306 | $ | 246,004 | -40.9 | % | 7.4 | % | Toys/Consumer Products | $ | 343,897 | $ | 451,786 | $ | 461,831 | -23.9 | % | -2.2 | % | |
| Dolls, Role-Play/Dress-Up | 92,330 | 146,893 | 139,177 | -37.1 | % | 5.5 | % | Dolls, Role-Play/Dress-Up | 193,957 | 251,075 | 246,689 | -22.7 | % | 1.8 | % | |||||||
| Action Play & Collectibles | 52,950 | 98,750 | 93,717 | -46.4 | % | 5.4 | % | Action Play & Collectibles | 125,733 | 168,313 | 184,134 | -25.3 | % | -8.6 | % | |||||||
| Outdoor/Seasonal Toys | 10,800 | 18,663 | 13,110 | -42.1 | % | 42.4 | % | Outdoor/Seasonal Toys | 24,207 | 32,398 | 31,008 | -25.3 | % | 4.5 | % | |||||||
| Costumes | $ | 55,130 | $ | 57,300 | $ | 63,740 | -3.8 | % | -10.1 | % | Costumes | $ | 99,660 | $ | 108,515 | $ | 122,330 | -8.2 | % | -11.3 | % | |
| Total | $ | 211,210 | $ | 321,606 | $ | 309,744 | -34.3 | % | 3.8 | % | Total | $ | 443,557 | $ | 560,301 | $ | 584,161 | -20.8 | % | -4.1 | % | |
| (In thousands) | QTD Q3 | (In thousands) | YTD Q3 | |||||||||||||||||||
| Regions | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | Regions | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | |||||||||||
| United States | $ | 154,516 | $ | 255,278 | $ | 244,931 | -39.5 | % | 4.2 | % | United States | $ | 330,450 | $ | 451,545 | $ | 461,561 | -26.8 | % | -2.2 | % | |
| Europe | 29,408 | 30,034 | 31,676 | -2.1 | % | -5.2 | % | Europe | 55,875 | 46,033 | 58,476 | 21.4 | % | -21.3 | % | |||||||
| Latin America | 14,066 | 22,632 | 15,319 | -37.8 | % | 47.7 | % | Latin America | 27,572 | 33,867 | 27,590 | -18.6 | % | 22.8 | % | |||||||
| Canada | 9,237 | 7,068 | 11,453 | 30.7 | % | -38.3 | % | Canada | 21,342 | 16,726 | 22,306 | 27.6 | % | -25.0 | % | |||||||
| Asia | 1,526 | 2,345 | 3,192 | -34.9 | % | -26.5 | % | Asia | 3,725 | 4,578 | 6,403 | -18.6 | % | -28.5 | % | |||||||
| Australia & New Zealand | 2,095 | 3,339 | 2,692 | -37.3 | % | 24.0 | % | Australia & New Zealand | 3,594 | 6,292 | 6,056 | -42.9 | % | 3.9 | % | |||||||
| Middle East & Africa | 362 | 910 | 481 | -60.2 | % | 89.2 | % | Middle East & Africa | 999 | 1,260 | 1,769 | -20.7 | % | -28.8 | % | |||||||
| Total | $ | 211,210 | $ | 321,606 | $ | 309,744 | -34.3 | % | 3.8 | % | Total | $ | 443,557 | $ | 560,301 | $ | 584,161 | -20.8 | % | -4.1 | % | |
| (In thousands) | QTD Q3 | (In thousands) | YTD Q3 | |||||||||||||||||||
| Regions | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | Regions | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | |||||||||||
| North America | $ | 163,753 | $ | 262,346 | $ | 256,384 | -37.6 | % | 2.3 | % | North America | $ | 351,792 | $ | 468,271 | $ | 483,867 | -24.9 | % | -3.2 | % | |
| International | 47,457 | 59,260 | 53,360 | -19.9 | % | 11.1 | % | International | 91,765 | 92,030 | 100,294 | -0.3 | % | -8.2 | % | |||||||
| Total | $ | 211,210 | $ | 321,606 | $ | 309,744 | -34.3 | % | 3.8 | % | Total | $ | 443,557 | $ | 560,301 | $ | 584,161 | -20.8 | % | -4.1 | % | |
| (In thousands) | QTD Q3 | (In thousands) | YTD Q3 | |||||||||||||||||||
| Regions | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | Regions | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | |||||||||||
| United States | $ | 154,516 | $ | 255,278 | $ | 244,931 | -39.5 | % | 4.2 | % | United States | $ | 330,450 | $ | 451,545 | $ | 461,561 | -26.8 | % | -2.2 | % | |
| Rest of World | 56,694 | 66,328 | 64,813 | -14.5 | % | 2.3 | % | Rest of World | 113,107 | 108,756 | 122,600 | 4.0 | % | -11.3 | % | |||||||
| Total | $ | 211,210 | $ | 321,606 | $ | 309,744 | -34.3 | % | 3.8 | % | Total | $ | 443,557 | $ | 560,301 | $ | 584,161 | -20.8 | % | -4.1 | % | |
Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment