Data is not available at this time.
Funko, Inc. operates as a leading pop culture consumer products company, specializing in the design and distribution of licensed collectibles, toys, and lifestyle products. The company’s core revenue model revolves around licensing agreements with major entertainment franchises, enabling it to produce highly detailed vinyl figures, plush toys, and apparel. Funko’s products cater to a passionate fanbase, leveraging nostalgia and fandom-driven demand across movies, TV shows, video games, and sports. The company holds a strong position in the niche collectibles market, competing with both mass-market retailers and specialty stores. Its diversified product portfolio and direct-to-consumer channels, including e-commerce and owned retail stores, enhance its market resilience. Despite sector volatility, Funko maintains relevance through frequent product refreshes and collaborations with high-profile brands, though it faces challenges from shifting consumer discretionary spending and inventory management complexities.
Funko reported revenue of $1.05 billion for FY 2024, reflecting its scale in the collectibles market. However, net income stood at a loss of $14.7 million, with diluted EPS of -$0.28, indicating profitability challenges. Operating cash flow was positive at $123.5 million, suggesting operational efficiency, though capital expenditures of $32.8 million highlight ongoing investments in growth and infrastructure.
The company’s negative net income and EPS underscore earnings pressure, likely due to cost inflation and licensing fees. Operating cash flow generation demonstrates underlying cash efficiency, but capital expenditures indicate reinvestment needs. The balance between growth spending and profitability remains a critical focus for improving capital returns.
Funko’s balance sheet shows $34.7 million in cash and equivalents against total debt of $260.3 million, implying moderate leverage. The absence of dividends aligns with its reinvestment strategy. Liquidity appears manageable, but debt levels warrant monitoring, especially given cyclical demand in the collectibles industry.
Revenue trends suggest stable demand, but profitability fluctuations highlight sensitivity to cost structures. Funko does not pay dividends, prioritizing growth initiatives and debt management. Future growth may hinge on expanding direct-to-consumer sales and optimizing inventory turnover.
The market likely prices Funko based on its niche positioning and growth potential, though profitability concerns may weigh on valuation. Investors may focus on cash flow stability and licensing agility as key value drivers.
Funko’s licensing expertise and fan engagement provide competitive moats, but macroeconomic headwinds pose risks. Success depends on scaling higher-margin channels and innovating product lines. The outlook remains cautiously optimistic, contingent on execution in a discretionary spending environment.
10-K filing, company financial statements
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |