VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
JAKKJAKKS Pacific, Inc.
$23.90$274M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksJAKKCash Flow

JAKKS Pacific, Inc. (JAKK) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

JAKK Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations31.84M8.49M38.95M66.4M86.1M-5.88M43.57M21.83M-624K11.39M16.72M66.29M-79.09M-22.49M24.18M44.26M67.47M98.77M60.8M87.66M63.71M71.06M131.39M7.19M66.23M13.36M29.99M-30.4M12M3.2M-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 Income7.97M9.87M33.92M38.41M91.08M-5.89M-14.14M-55.38M-42.42M-83.03M1.25M23.17M21.51M-53.91M-104.8M8.47M47.05M-385.51M76.06M88.99M72.38M63.49M43.56M20.6M31.27M28.23M28.64M22M6.4M2.8M1.2M
Depreciation & Amortization563K10.23M10.05M8.59M10.58M10.25M10.94M17.63M17.08M21M22.94M20.9M21.88M24.6M24.63M25.93M28.66M35.96M27.57M26.66M26.17M15.53M21.52M8.75M9.19M12.22M9.27M4.6M3M1.6M300K
Stock-Based Compensation-2.55M10.91M9.54M8.03M5.08M2.09M2.3M2.87M2.43M3.11M1.62M1.56M1.47M1.08M1.12M1.59M4.39M4.35M7.3M6.48M3.42M5.37M6K6K-1.31B2.57B00000
Deferred Taxes1K825K-2.25M-10.34M-57.85M-72K-103K-1.21M210K-1.25M-259K-329K-371K-129K82.39M-628K-10.17M-88.66M14.37M2.64M-1.04M-5.29M795K525K431.67K800K442.98K900K100K100K0
Other Non-Cash Items11.36M824K2.11M10.81M2.68M33.56M15.49M34.08M8.79M35.18M2.46M-6.61M-6.31M-102K109K504K7.22M466.75M-8.33M-17.5M-2.04M-984K14.51M8.09M1.32B-2.59B19.75M-200K-100K-100K0
Working Capital Changes24.36M-24.17M-14.41M10.92M34.53M-45.83M29.09M23.83M13.28M36.38M-11.29M27.59M-117.27M5.96M20.73M8.39M-9.69M65.87M-56.16M-19.62M-35.17M-7.05M51.01M-30.79M17.15M-9.95M-28.11M-14.8M1.8M-1.6M-2.2M
Change in Receivables9.09M-7.03M-9.23M-21.75M44.39M-43.74M14.07M3.47M10.59M19.34M-10.21M71.13M-133.29M4.23M1.25M27.82M7.45M17.66M46.2M-52.88M16.7M-4.33M-28.22M-28.22M-3.31B-5.83B00000
Change in Inventory7.33M-7.03M-133K27.97M3.33M-45.31M15.62M-379K4.55M17M-14.89M18.28M-32.04M12.91M-10.67M-3.02M-8.77M50.85M-6.55M1.33M-8.35M-13.27M784K-2.65M-11M-1.49M-10.67M-16.9M-1M-1.8M-100K
Change in Payables-1.25M-4.52M1.63M11.51M-23.47M25.02M-20.76M4.87M9.52M-380K10.56M-21.13M30.84M-12.52M12.17M-16.7M-5.27M-19.82M-31.32M12.61M-9.44M19.19M16.26M16.07M-3.7B-1.93B00000
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 Revenue2.32%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%
Acquisitions00040K2K078K0128K145K500K60K332K-1.64M-52.14M-21.43M-1.88M-12.25M-79.6M-15.61M-109.84M-967K19.34M00000000
Investments-------------------------------
Other Investing-2.78M02K-41K032K012K128K145K-300K-4.15M-2.77M-135K7.54M271K193K-1.91M-3.06M11K-655K-20.24M-68.3M-23.64M-37.2B23.49B-47.03M-36.3M-200K-21.5M0
Cash from Financing2.48M-17.11M-26.92M-72.29M-31.02M-32.79M-10.95M-5.77M7.98M-21.38M-11.96M-13.38M46.04M-39.01M-19.38M-29.06M-30.76M17.04M-27.62M2.82M3.09M3.17M1.62M90.04M64.95M1.76M2.56M122.1M3M17.4M8M
Debt Issued (Net)000-69.22M-29.6M-29.99M-10.77M-537K-13.18M-35.61M1.97M076M-35.89M70.71M-27K-20.39M18.5M0000-61K94.35M-30K-1.3M1.39M0-2.4M7.5M500K
Equity Issued (Net)2.56M-5.7M-26.92M-3.07M-1.42M-164K-174K-273K-85K19.23M-14.47M-13.19M-23.51M-34K-80.1M-24.21M-10.37M-1.5M-28.96M1.76M1.58M3.17M1.68M-4.31M64.98M3.07M1.17M122.5M5.4M9.8M7.7M
Dividends Paid-75K-11.2M0000000000-3.08M-3.08M-9.54M-5.18M00000000000-400K000
Share Repurchases2.56M-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-30M0000-6.09M0000000
Other Financing0-207K000-2.63M0-4.96M21.24M-5M548K-188K-6.45M0-445K363K040K1.34M1.05M1.51M00000000100K-200K
Net Change in Cash16.8M-16.07M-2.42M-12.94M40.16M-47.36M26.41M8.08M-6.77M-21.09M-16.46M31M-45.55M-72.25M-67.94M-21.09M23.51M85.32M-71.73M56.76M-55.75M63.69M58.36M49.77M43.38M-4.24M-28.27M45M9.9M-3.8M6.2M
Free Cash Flow18.76M-1.07M27.7M57.5M75.71M-14.1M35.3M12.41M-12.39M-3.53M1.66M47.96M-89.54M-32.62M3.12M31.8M55.86M82.44M38.52M69.54M52.51M62.79M125.47M2.71M59.64M8.39M16.2M-40.7M8.1M300K-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 Share1.64-0.092.465.437.46-1.889.714.78-5.37-1.660.9911.07-22.47-14.391.3011.8316.1929.9811.8020.9816.0519.5042.921.0926.224.317.98-25.717.470.37-2.70
FCF Conversion (FCF/Net Income)2.35x0.86x1.15x1.73x0.94x0.98x-3.05x-0.39x0.01x-0.14x13.45x2.85x-3.68x0.42x-0.23x5.22x1.43x-0.26x0.80x0.99x0.88x1.12x3.02x0.35x2.12x0.47x1.05x-1.38x1.88x1.14x-0.58x
Interest Paid29K365K473K4.72M9.04M13.36M13.22M6.43M9.45M8.78M9.86M10.2M8.96M004.53M4.88M4.21M4.61M000000000000
Taxes Paid-406K5.01M16.36M21.64M7.67M1.61M3.85M29K2.1M4.08M2.17M7.83M945K007.25M22.54M5.94M43.41M000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Seasonal Working Capital Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings and Cash Flow Disconnect

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.

Volatile Free Cash Flow 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.

Seasonal Working Capital Intensity Risks

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.

Capital Intensity Remains Relatively Low

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.

Opportunistic Capital Allocation Strategy

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.

JAKK — Frequently Asked Questions

Quick answers to the most common questions about buying JAKK stock.

How much cash does JAKKS Pacific, Inc. (JAKK) generate from operations?

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.

What is JAKKS Pacific, Inc.'s free cash flow?

JAKKS Pacific, Inc. (JAKK) reported negative free cash flow of $1.1M in 2025, indicating capital requirements exceeded cash from operations.

What is JAKKS Pacific, Inc.'s capital expenditure (CapEx)?

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.

How does JAKKS Pacific, Inc. distribute cash to shareholders?

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.