JAKKS Pacific, Inc. (JAKK)

JAKKS Pacific Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	26.16	9.87	33.92	38.41	91.41	-6.01
Depreciation & Amortization	10.63	10.14	10.03	8.59	10.58	10.25
Other Amortization	-0.26	0.15	0.33	1.36	1.55	2.72
Loss (Gain) From Sale of Assets	0.01	0.02	0.12	-0.04	-0.05	-0.07
Asset Writedown & Restructuring Costs	-	-	-	-	0.3	-
Stock-Based Compensation	11.9	10.91	9.54	8.03	5.08	2.09
Provision & Write-off of Bad Debts	-0.55	0.31	1.4	0.73	0.23	-1.4
Other Operating Activities	-1.55	1.25	-1.97	-1.58	-57.55	32.35
Change in Accounts Receivable	-43.97	-7.03	-9.23	-21.75	44.39	-43.74
Change in Inventory	7.73	-7.03	-0.13	27.97	3.34	-45.31
Change in Accounts Payable	22.77	-4.52	1.63	11.51	-23.47	25.02
Change in Income Taxes	-1.68	-1.59	-2.38	-4.06	9.88	-0.21
Change in Other Net Operating Assets	19.48	-4.01	-4.3	-2.75	0.4	18.43
Operating Cash Flow	50.68	8.49	38.95	66.4	86.1	-5.88
Operating Cash Flow Growth	72.51%	-78.20%	-41.35%	-22.88%	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-14.94	-9.56	-11.25	-8.91	-10.39	-8.22
Sale of Property, Plant & Equipment	-	-	0	0.04	0	0.03
Other Investing Activities	-1.55	-2.78	-1.65	-0.04	-	-
Investing Cash Flow	-16.49	-12.34	-12.89	-8.91	-10.39	-8.19

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	8	63	10	13	16
Long-Term Debt Issued	-	-	-	-	-	96.31
Total Debt Issued	-	8	63	10	13	112.31
Short-Term Debt Repaid	-	-8	-63	-10	-13	-142.3
Long-Term Debt Repaid	-	-	-	-69.22	-29.6	-
Total Debt Repaid	-	-8	-63	-79.22	-42.6	-142.3
Net Debt Issued (Repaid)	-	-	-	-69.22	-29.6	-29.99
Repurchase of Common Stock	-2.79	-5.7	-6.92	-3.07	-1.42	-0.16
Common Dividends Paid	-11.41	-11.2	-	-	-	-
Other Financing Activities	-0.14	-0.21	-	-	-	-2.63
Financing Cash Flow	-14.34	-17.11	-26.92	-72.29	-31.02	-32.79

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	-2.47	4.89	-1.56	1.86	-4.53	-0.51
Net Cash Flow	17.38	-16.07	-2.42	-12.94	40.16	-47.36

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	35.74	-1.07	27.7	57.5	75.71	-14.1
Free Cash Flow Growth	102.78%	-	-51.82%	-24.05%	-	-
Free Cash Flow Margin	5.70%	-0.19%	4.01%	8.08%	9.51%	-2.27%
Free Cash Flow Per Share	3.03	-0.09	2.47	5.43	7.46	-1.88
Levered Free Cash Flow	26.35	-4.91	16.52	49.18	72.31	-19.8
Unlevered Free Cash Flow	26.85	-4.67	16.88	51.85	77.74	-13.71

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	0.34	0.37	0.47	4.72	9.04	13.36
Cash Income Tax Paid	1.7	5.01	16.36	21.64	7.67	1.62
Change in Working Capital	4.32	-24.17	-14.41	10.92	34.54	-45.83

SEC Filings: 10-K · 10-Q

Data Source: S&P Global Market Intelligence Last updated: Oct 27, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Nov 2, 2026

Data Sources Report a data error