NASDAQ:FNKO • US3610081057
| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash Equivalents | 39.18M | 34.66M | 36.45M | 19.20M | 83.60M | |||
| Receivables | 128.43M | 119.88M | 130.83M | 167.90M | 187.70M | |||
| Inventories | 99.81M | 92.58M | 119.46M | 246.40M | 166.40M | |||
| Other Current Assets | 32.53M | 39.94M | 56.13M | 39.70M | 14.90M | |||
| Total Current Assets | 299.94M | 287.06M | 342.88M | 473.20M | 452.60M | |||
| Non-Current Assets | ||||||||
| PPE Net | 119.40M | 131.20M | 152.83M | 173.30M | 112.30M | |||
| Goodwill | 133.92M | 133.65M | 133.79M | 131.40M | 126.70M | |||
| Intangibles | 139.79M | 151.55M | 167.39M | 181.30M | 189.60M | |||
| Other Non-Current Assets | 6.22M | 3.79M | 7.75M | 132.00M | 86.30M | |||
| Total Non-Current Assets | 399.33M | 420.19M | 461.77M | 617.90M | 514.90M | |||
| TOTAL ASSETS | 699.27M | 707.25M | 804.64M | 1.09B | 967.50M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 135.00M | 60.00M | 120.50M | 70.00M | 0.00 | |||
| Current Portion Of LT Debt. | 104.58M | 22.51M | 22.07M | 22.00M | 17.40M | |||
| Accrued Expenses | 153.88M | 105.36M | 99.46M | 136.20M | 141.20M | |||
| Accounts Payable | 63.95M | 63.13M | 52.92M | 67.70M | 57.20M | |||
| Other Current Liabilities | N/A | 54.79M | 63.88M | 65.50M | 69.20M | |||
| Total Current Liabilities | 457.41M | 305.79M | 358.83M | 361.40M | 285.00M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 1.39M | 100.30M | 130.99M | 153.80M | 155.80M | |||
| Deferred Taxes/Income | N/A | N/A | 402.00K | 400.00K | 600.00K | |||
| Other Non-Current Liabilities | 56.86M | 64.80M | 76.39M | 185.90M | 129.50M | |||
| Total Non-Current Liabilities | 59.18M | 168.44M | 213.87M | 361.50M | 360.90M | |||
| TOTAL LIABILITIES | 516.59M | 474.24M | 572.70M | 722.90M | 645.90M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -175.96M | -108.78M | -94.06M | 60.00M | 68.10M | |||
| Additional Paid In Capital | 354.09M | 343.47M | 326.18M | 310.80M | 252.50M | |||
| Minority Interest | 929.00K | 3.33M | 6.10M | 21.50M | 74.90M | |||
| Common Shares | 5.00K | 5.00K | 5.00K | 0.00 | 0.00 | |||
| Other Shareholders' Equity | 4.54M | -1.68M | -180.00K | -2.60M | 1.10M | |||
| Shares Outstanding | 55.39M | 54.40M | 52.83M | 50.50M | 50.80M | |||
| Tangible Book Value per Share | -1.64 | -0.96 | -1.31 | 1.10 | 0.10 | |||
| Total Shareholders' Equity | 182.68M | 233.02M | 231.94M | 368.20M | 321.60M | |||
| TOTAL LIABILITIES AND EQUITY | 699.27M | 707.25M | 804.64M | 1.09B | 967.50M | |||
| Statistics | ||||||||
| Debt/Equity | 0.75 | 0.69 | 1.08 | 0.61 | 0.48 | |||
| Current Ratio | 0.66 | 0.94 | 0.96 | 1.31 | 1.59 | |||
| Return On Assets (ROA) | -9.82% | -2.08% | -19.15% | -0.73% | 4.54% | |||
| Return On Equity (ROE) | -37.59% | -6.32% | -66.43% | -2.17% | 13.65% | |||
| Return On Invested Capital (ROIC) | N/A | 2.22% | N/A | N/A | 11.05% | |||
| Return On Invested Capital Ex Cash (ROICexc) | N/A | 2.40% | N/A | N/A | 12.60% | |||
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | N/A | 7.25% | N/A | N/A | 26.70% | |||
All data in USD , ROIC based on taxRate of 0.21