Funko, Inc. (FNKO)

Funko Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,025	1,050	1,096	1,323	1,029	652.54
Revenue Growth (YoY)	-3.30%	-4.22%	-17.13%	28.51%	57.74%	-17.93%
Cost of Revenue	599.76	615.32	732.79	888.69	648.3	403.39
Gross Profit	425.13	434.53	363.3	434.02	380.99	249.15
Selling, General & Admin	359.26	356.87	370.58	398.27	244.33	181.23
Operating Expenses	421.53	419.45	430.34	445.94	285.53	225.6
Operating Income	3.6	15.08	-67.04	-11.92	95.47	23.54
Interest Expense	-18.11	-20.58	-27.97	-10.33	-7.17	-10.71
Currency Exchange Gain (Loss)	-1	-2.4	-0.85	-	-	-0.4
Other Non Operating Income (Expenses)	-0.54	-0.52	101.2	-0.79	-2.71	-0.64
EBT Excluding Unusual Items	-16.05	-8.41	5.34	-23.04	85.59	11.79
Merger & Restructuring Charges	3.18	-	-36.79	-	-	-
Other Unusual Items	-2.09	-2.09	-0.49	-	-0.68	-
Pretax Income	-14.96	-10.51	-31.94	-23.04	84.92	11.79
Income Tax Expense	4.51	4.56	132.5	-17.8	17.06	2.03
Earnings From Continuing Operations	-19.46	-15.07	-164.44	-5.24	67.85	9.76
Minority Interest in Earnings	-0.18	0.35	10.36	-2.8	-23.95	-5.8
Net Income	-19.64	-14.72	-154.08	-8.04	43.9	3.96
Net Income to Common	-19.64	-14.72	-154.08	-8.04	43.9	3.96
Net Income Growth	-	-	-	-	1008.31%	-66.22%
Shares Outstanding (Basic)	53	52	48	45	38	35
Shares Outstanding (Diluted)	53	52	48	45	41	36
Shares Change (YoY)	7.22%	7.68%	8.48%	9.71%	13.53%	8.64%
EPS (Basic)	-0.37	-0.28	-3.19	-0.18	1.14	0.11
EPS (Diluted)	-0.37	-0.28	-3.19	-0.18	1.08	0.11
EPS Growth	-	-	-	-	881.83%	-69.45%
Free Cash Flow	51.57	90.73	-4.2	-99.28	59.6	90.26
Free Cash Flow Per Share	0.98	1.74	-0.09	-2.23	1.47	2.52
Gross Margin	41.48%	41.39%	33.15%	32.81%	37.02%	38.18%
Operating Margin	0.35%	1.44%	-6.12%	-0.90%	9.28%	3.61%
Profit Margin	-1.92%	-1.40%	-14.06%	-0.61%	4.26%	0.61%
Free Cash Flow Margin	5.03%	8.64%	-0.38%	-7.51%	5.79%	13.83%
EBITDA	66.4	77.67	-7.28	35.75	136.66	67.91
EBITDA Margin	6.48%	7.40%	-0.66%	2.70%	13.28%	10.41%
D&A For EBITDA	62.8	62.58	59.76	47.67	41.2	44.37
EBIT	3.6	15.08	-67.04	-11.92	95.47	23.54
EBIT Margin	0.35%	1.44%	-6.12%	-0.90%	9.28%	3.61%
Effective Tax Rate	-	-	-	-	20.09%	17.18%

Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q