Cash flow generation is heavily impacted by seasonal working capital requirements, illustrated by the massive $60.3 million inflow in 2025Q4 compared to the $39.0 million outflow in 2025Q3.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 31.84M | 8.49M | 38.95M | 66.4M | 86.1M | -5.88M | 43.57M | 21.83M | -624K | 11.39M | 16.72M | 66.29M | -79.09M | -22.49M | 24.18M | 44.26M | 67.47M | 98.77M | 60.8M | 87.66M | 63.71M | 71.06M | 131.39M | 7.19M | 66.23M | 13.36M | 29.99M | -30.4M | 12M | 3.2M | -700K |
| Operating CF Margin % | - | 1.49% | 5.64% | 9.33% | 10.81% | -0.95% | 8.45% | 3.65% | -0.11% | 1.86% | 2.37% | 8.89% | -9.76% | -3.55% | 3.63% | 6.53% | 9.03% | 12.29% | 6.73% | 10.23% | 8.32% | 10.74% | 22.88% | 2.28% | 21.36% | 4.7% | 11.89% | -16.55% | 14.07% | 7.64% | -5.79% |
| Operating CF Growth % | 1168.09% | -78.2% | -41.35% | -22.87% | 1564.52% | -113.49% | 99.61% | 3597.76% | -105.48% | -31.87% | -74.77% | 183.82% | -251.65% | -193% | -45.36% | -34.4% | -31.69% | 62.46% | -30.65% | 37.59% | -10.34% | -45.92% | 1728.42% | -89.15% | 395.56% | -55.44% | 198.66% | -353.33% | 275% | 557.14% | - |
| Net Income | 7.97M | 9.87M | 33.92M | 38.41M | 91.08M | -5.89M | -14.14M | -55.38M | -42.42M | -83.03M | 1.25M | 23.17M | 21.51M | -53.91M | -104.8M | 8.47M | 47.05M | -385.51M | 76.06M | 88.99M | 72.38M | 63.49M | 43.56M | 20.6M | 31.27M | 28.23M | 28.64M | 22M | 6.4M | 2.8M | 1.2M |
| Depreciation & Amortization | 563K | 10.23M | 10.05M | 8.59M | 10.58M | 10.25M | 10.94M | 17.63M | 17.08M | 21M | 22.94M | 20.9M | 21.88M | 24.6M | 24.63M | 25.93M | 28.66M | 35.96M | 27.57M | 26.66M | 26.17M | 15.53M | 21.52M | 8.75M | 9.19M | 12.22M | 9.27M | 4.6M | 3M | 1.6M | 300K |
| Stock-Based Compensation | -2.55M | 10.91M | 9.54M | 8.03M | 5.08M | 2.09M | 2.3M | 2.87M | 2.43M | 3.11M | 1.62M | 1.56M | 1.47M | 1.08M | 1.12M | 1.59M | 4.39M | 4.35M | 7.3M | 6.48M | 3.42M | 5.37M | 6K | 6K | -1.31B | 2.57B | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 1K | 825K | -2.25M | -10.34M | -57.85M | -72K | -103K | -1.21M | 210K | -1.25M | -259K | -329K | -371K | -129K | 82.39M | -628K | -10.17M | -88.66M | 14.37M | 2.64M | -1.04M | -5.29M | 795K | 525K | 431.67K | 800K | 442.98K | 900K | 100K | 100K | 0 |
| Other Non-Cash Items | 11.36M | 824K | 2.11M | 10.81M | 2.68M | 33.56M | 15.49M | 34.08M | 8.79M | 35.18M | 2.46M | -6.61M | -6.31M | -102K | 109K | 504K | 7.22M | 466.75M | -8.33M | -17.5M | -2.04M | -984K | 14.51M | 8.09M | 1.32B | -2.59B | 19.75M | -200K | -100K | -100K | 0 |
| Working Capital Changes | 24.36M | -24.17M | -14.41M | 10.92M | 34.53M | -45.83M | 29.09M | 23.83M | 13.28M | 36.38M | -11.29M | 27.59M | -117.27M | 5.96M | 20.73M | 8.39M | -9.69M | 65.87M | -56.16M | -19.62M | -35.17M | -7.05M | 51.01M | -30.79M | 17.15M | -9.95M | -28.11M | -14.8M | 1.8M | -1.6M | -2.2M |
| Change in Receivables | 9.09M | -7.03M | -9.23M | -21.75M | 44.39M | -43.74M | 14.07M | 3.47M | 10.59M | 19.34M | -10.21M | 71.13M | -133.29M | 4.23M | 1.25M | 27.82M | 7.45M | 17.66M | 46.2M | -52.88M | 16.7M | -4.33M | -28.22M | -28.22M | -3.31B | -5.83B | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 7.33M | -7.03M | -133K | 27.97M | 3.33M | -45.31M | 15.62M | -379K | 4.55M | 17M | -14.89M | 18.28M | -32.04M | 12.91M | -10.67M | -3.02M | -8.77M | 50.85M | -6.55M | 1.33M | -8.35M | -13.27M | 784K | -2.65M | -11M | -1.49M | -10.67M | -16.9M | -1M | -1.8M | -100K |
| Change in Payables | -1.25M | -4.52M | 1.63M | 11.51M | -23.47M | 25.02M | -20.76M | 4.87M | 9.52M | -380K | 10.56M | -21.13M | 30.84M | -12.52M | 12.17M | -16.7M | -5.27M | -19.82M | -31.32M | 12.61M | -9.44M | 19.19M | 16.26M | 16.07M | -3.7B | -1.93B | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -15.09M | -12.34M | -12.89M | -8.91M | -10.39M | -8.19M | -8.19M | -9.4M | -11.64M | -14.78M | -15.06M | -22.2M | -12.89M | -10.75M | -72.74M | -36.29M | -13.19M | -30.5M | -104.91M | -33.72M | -121.91M | -9.47M | -73.25M | -47.46M | -87.8M | -19.37M | -60.82M | -46.6M | -5.1M | -24.4M | -1.1M |
| Capital Expenditures | -13.08M | -9.56M | -11.25M | -8.91M | -10.39M | -8.22M | -8.27M | -9.41M | -11.77M | -14.93M | -15.06M | -18.33M | -10.45M | -10.13M | -21.07M | -12.46M | -11.61M | -16.33M | -22.27M | -18.12M | -11.2M | -8.27M | -5.92M | -4.47M | -6.59M | -4.97M | -13.79M | -10.3M | -3.9M | -2.9M | -1.1M |
| CapEx % of Revenue | 2.32% | 1.68% | 1.63% | 1.25% | 1.3% | 1.32% | 1.6% | 1.57% | 2.07% | 2.43% | 2.13% | 2.46% | 1.29% | 1.6% | 3.16% | 1.84% | 1.55% | 2.03% | 2.47% | 2.11% | 1.46% | 1.25% | 1.03% | 1.42% | 2.13% | 1.75% | 5.47% | 5.61% | 4.57% | 6.92% | 9.09% |
| Acquisitions | 0 | 0 | 0 | 40K | 2K | 0 | 78K | 0 | 128K | 145K | 500K | 60K | 332K | -1.64M | -52.14M | -21.43M | -1.88M | -12.25M | -79.6M | -15.61M | -109.84M | -967K | 19.34M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -2.78M | 0 | 2K | -41K | 0 | 32K | 0 | 12K | 128K | 145K | -300K | -4.15M | -2.77M | -135K | 7.54M | 271K | 193K | -1.91M | -3.06M | 11K | -655K | -20.24M | -68.3M | -23.64M | -37.2B | 23.49B | -47.03M | -36.3M | -200K | -21.5M | 0 |
| Cash from Financing | 2.48M | -17.11M | -26.92M | -72.29M | -31.02M | -32.79M | -10.95M | -5.77M | 7.98M | -21.38M | -11.96M | -13.38M | 46.04M | -39.01M | -19.38M | -29.06M | -30.76M | 17.04M | -27.62M | 2.82M | 3.09M | 3.17M | 1.62M | 90.04M | 64.95M | 1.76M | 2.56M | 122.1M | 3M | 17.4M | 8M |
| Debt Issued (Net) | 0 | 0 | 0 | -69.22M | -29.6M | -29.99M | -10.77M | -537K | -13.18M | -35.61M | 1.97M | 0 | 76M | -35.89M | 70.71M | -27K | -20.39M | 18.5M | 0 | 0 | 0 | 0 | -61K | 94.35M | -30K | -1.3M | 1.39M | 0 | -2.4M | 7.5M | 500K |
| Equity Issued (Net) | 2.56M | -5.7M | -26.92M | -3.07M | -1.42M | -164K | -174K | -273K | -85K | 19.23M | -14.47M | -13.19M | -23.51M | -34K | -80.1M | -24.21M | -10.37M | -1.5M | -28.96M | 1.76M | 1.58M | 3.17M | 1.68M | -4.31M | 64.98M | 3.07M | 1.17M | 122.5M | 5.4M | 9.8M | 7.7M |
| Dividends Paid | -75K | -11.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.08M | -3.08M | -9.54M | -5.18M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -400K | 0 | 0 | 0 |
| Share Repurchases | 2.56M | -5.7M | -6.92M | -3.07M | -1.42M | -164K | -174K | -273K | -85K | -79K | -14.97M | -13.19M | -24M | -34K | -80.1M | -25.62M | -10.37M | -1.5M | -30M | 0 | 0 | 0 | 0 | -6.09M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 0 | -207K | 0 | 0 | 0 | -2.63M | 0 | -4.96M | 21.24M | -5M | 548K | -188K | -6.45M | 0 | -445K | 363K | 0 | 40K | 1.34M | 1.05M | 1.51M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | -200K |
| Net Change in Cash | 16.8M | -16.07M | -2.42M | -12.94M | 40.16M | -47.36M | 26.41M | 8.08M | -6.77M | -21.09M | -16.46M | 31M | -45.55M | -72.25M | -67.94M | -21.09M | 23.51M | 85.32M | -71.73M | 56.76M | -55.75M | 63.69M | 58.36M | 49.77M | 43.38M | -4.24M | -28.27M | 45M | 9.9M | -3.8M | 6.2M |
| Free Cash Flow | 18.76M | -1.07M | 27.7M | 57.5M | 75.71M | -14.1M | 35.3M | 12.41M | -12.39M | -3.53M | 1.66M | 47.96M | -89.54M | -32.62M | 3.12M | 31.8M | 55.86M | 82.44M | 38.52M | 69.54M | 52.51M | 62.79M | 125.47M | 2.71M | 59.64M | 8.39M | 16.2M | -40.7M | 8.1M | 300K | -1.8M |
| FCF Margin % | 3.33% | -0.19% | 4.01% | 8.08% | 9.51% | -2.27% | 6.84% | 2.07% | -2.18% | -0.58% | 0.23% | 6.43% | -11.05% | -5.15% | 0.47% | 4.69% | 7.48% | 10.26% | 4.26% | 8.11% | 6.86% | 9.49% | 21.85% | 0.86% | 19.24% | 2.95% | 6.42% | -22.16% | 9.5% | 0.72% | -14.88% |
| FCF Growth % | -51.93% | -103.87% | -51.82% | -24.05% | 636.95% | -139.94% | 184.42% | 200.14% | -250.71% | -313.15% | -96.54% | 153.56% | -174.5% | -1146.49% | -90.2% | -43.06% | -32.24% | 114.01% | -44.61% | 32.45% | -16.38% | -49.96% | 4521.47% | -95.45% | 610.52% | -48.2% | 139.81% | -602.47% | 2600% | 116.67% | - |
| FCF per Share | 1.64 | -0.09 | 2.46 | 5.43 | 7.46 | -1.88 | 9.71 | 4.78 | -5.37 | -1.66 | 0.99 | 11.07 | -22.47 | -14.39 | 1.30 | 11.83 | 16.19 | 29.98 | 11.80 | 20.98 | 16.05 | 19.50 | 42.92 | 1.09 | 26.22 | 4.31 | 7.98 | -25.71 | 7.47 | 0.37 | -2.70 |
| FCF Conversion (FCF/Net Income) | 2.35x | 0.86x | 1.15x | 1.73x | 0.94x | 0.98x | -3.05x | -0.39x | 0.01x | -0.14x | 13.45x | 2.85x | -3.68x | 0.42x | -0.23x | 5.22x | 1.43x | -0.26x | 0.80x | 0.99x | 0.88x | 1.12x | 3.02x | 0.35x | 2.12x | 0.47x | 1.05x | -1.38x | 1.88x | 1.14x | -0.58x |
| Interest Paid | 29K | 365K | 473K | 4.72M | 9.04M | 13.36M | 13.22M | 6.43M | 9.45M | 8.78M | 9.86M | 10.2M | 8.96M | 0 | 0 | 4.53M | 4.88M | 4.21M | 4.61M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | -406K | 5.01M | 16.36M | 21.64M | 7.67M | 1.61M | 3.85M | 29K | 2.1M | 4.08M | 2.17M | 7.83M | 945K | 0 | 0 | 7.25M | 22.54M | 5.94M | 43.41M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Seasonal Working Capital Volatility
As evidenced by the provided quarterly data, JAKKS Pacific exhibits a highly erratic relationship between net income and operating cash flow, with OCF/NI ratios frequently reaching extreme negative values, suggesting that accounting earnings are poor proxies for the company's actual ability to generate liquid cash.
The significant divergence between net income and operating cash flow indicates that non-cash items and accruals play an outsized role in the company's reported profitability. Investors should monitor this gap closely, as it suggests that the company's earnings quality is heavily influenced by timing differences in licensing payments and seasonal inventory adjustments rather than sustainable operational cash generation.
Based on the reported financial statements, JAKKS Pacific's free cash flow trajectory remains highly inconsistent, with margins swinging from a peak of 38.4% in 2024Q4 to a low of -19.2% in 2023Q4, reflecting the company's extreme dependence on seasonal holiday-driven cash inflows.
The erratic nature of free cash flow suggests that the business model is structurally ill-equipped to provide consistent shareholder returns throughout the fiscal year. This volatility appears to be a direct consequence of the company's reliance on third-party licensing and the resulting lumpy revenue recognition patterns that characterize the toy and costume industry.
According to the cash flow data, working capital changes are the primary driver of liquidity fluctuations, with a massive $60.3 million inflow in 2025Q4 contrasting sharply with a $39.0 million outflow in 2025Q3, highlighting the extreme seasonal pressure on the company's cash position.
The dramatic swings in working capital suggest that JAKKS Pacific is highly vulnerable to inventory build-up and the timing of retailer payments. This cyclicality warrants further investigation into whether the company's cash management strategy is robust enough to handle potential disruptions in the retail supply chain during peak shipping periods.
As reported in the company's financial filings, capital expenditures have remained relatively contained, with CapEx/Revenue ratios consistently hovering between 0.8% and 5.2%, indicating that the business does not require heavy reinvestment in fixed assets to maintain its current operational footprint.
The low capital intensity suggests that the company's primary investment needs are focused on licensing and inventory rather than infrastructure. While this preserves cash, it also implies that the company may lack the internal manufacturing capabilities that could otherwise provide a more sustainable competitive advantage or margin protection.
Based on the provided figures, JAKKS Pacific has utilized its cash reserves for a mix of dividend payments and share repurchases, though the inconsistent timing of these outflows suggests a reactive rather than proactive approach to capital deployment in the face of fluctuating cash flows.
The sporadic nature of share buybacks and dividends appears to be tied more to temporary cash surpluses than a long-term commitment to returning capital to shareholders. Investors should monitor whether this strategy is sustainable given the company's thin operating margins and the inherent risks associated with its reliance on third-party intellectual property.
Quick answers to the most common questions about buying JAKK stock.
JAKKS Pacific, Inc. (JAKK) generated $8.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
JAKKS Pacific, Inc. (JAKK) reported negative free cash flow of $1.1M in 2025, indicating capital requirements exceeded cash from operations.
JAKKS Pacific, Inc. (JAKK) spent $9.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, JAKKS Pacific, Inc. (JAKK) returned $11.2M to shareholders via cash dividends and spent $5.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.