FNKO
Funko Inc.
$4.01
+$0.55(+15.90%)
30
Overall
--
Value
30
Tech
--
Quality
Market Cap
$184.92M
Volume
3.20M
52W Range
$2.22 - $14.65
Target Price
$3.75
Order:
Income Statement
| Metric | Trend | Chart | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||
| Total Revenue | $516.1M | $686.1M | $795.1M | $652.5M | $1.0B | $1.3B | $1.1B | $1.0B | ||
| Total Revenue | $516.1M | $686.1M | $795.1M | $652.5M | $1.0B | $1.3B | $1.1B | $1.0B | ||
| COST OF GOODS SOLD | ||||||||||
| Cost of Revenue | $-317.4M | $-430.7M | $748.5M | $629.0M | $648.3M | $888.7M | $763.1M | $615.3M | ||
| GROSS PROFIT | ||||||||||
| Gross Profit | $198.7M | $255.3M | $795.1M | $652.5M | $381.0M | $434.0M | $333.0M | $434.5M | ||
| OPERATING EXPENSES | ||||||||||
| Operating Expenses | $152.9M | $194.4M | $748.5M | $629.0M | $285.5M | $445.9M | $436.8M | $421.5M | ||
| Research & Development | -- | -- | $512.6M | -- | -- | -- | -- | -- | ||
| Research Expense | -- | -- | $512.6M | -- | -- | -- | -- | -- | ||
| Selling, General & Administrative | $120.9M | $155.3M | $193.8M | $181.2M | $244.3M | $398.3M | $377.1M | $359.0M | ||
| Selling & Marketing Expenses | $120.9M | $155.3M | $193.8M | $181.2M | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-6.1M | $-11.7M | $193.8M | $181.2M | $244.3M | $398.3M | $377.1M | $359.0M | ||
| Salaries & Wages | $-5.6M | $-9.1M | $13.0M | $10.1M | $13.0M | -- | -- | -- | ||
| Depreciation & Amortization | $32.0M | $39.1M | $42.1M | $447.8M | $41.2M | $47.7M | $59.8M | $62.6M | ||
| Depreciation & Amortization | $32.0M | $39.1M | $42.1M | $447.8M | $41.2M | $47.7M | $59.8M | $62.6M | ||
| Amortization | $-14.4M | $-15.0M | $124.8M | $403.4M | $126.7M | -- | $-2.2M | $-87.0K | ||
| Other Operating Expenses | $-5.5M | $-110.7M | $126.8M | $105.0M | $933.8M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||
| Operating income | $45.8M | $60.9M | $46.6M | $23.5M | $95.5M | $-11.9M | $-103.8M | $13.0M | ||
| EBITDA | $39.6M | $70.3M | $77.1M | $69.2M | $133.3M | $36.1M | $25.4M | $52.1M | ||
| NON-OPERATING ITEMS | ||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | $10.7M | $7.2M | $10.3M | -- | -- | ||
| Intinc | $-30.6M | $-21.7M | $-14.3M | $-10.7M | $-7.2M | $-10.3M | $-28.0M | $-20.6M | ||
| Net Non-Operating Interest Income/Expense | $-30.6M | $-21.7M | $-14.3M | $-10.7M | $-7.2M | $-10.3M | $-28.0M | $-20.6M | ||
| Other Income/Expense | $8.0M | $8.7M | $-25.0K | $1.0M | $3.4M | $-787.0K | $367.0K | $2.9M | ||
| Other Special Charges | $-4.4M | $-8.6M | $25.0K | $-1.0M | $-3.4M | $-787.0K | $-367.0K | $-2.9M | ||
| SPECIAL ITEMS | ||||||||||
| Special Income Charges | -- | -- | -- | $300.0K | -- | -- | -- | -- | ||
| Other Impairment Of Capital Assets | -- | -- | -- | $-1.4M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||
| EBIT | $7.1M | $30.5M | $32.3M | $22.5M | $92.1M | $-12.7M | $-31.9M | $-10.5M | ||
| Pre-Tax Income | $7.1M | $30.5M | $32.3M | $11.8M | $84.9M | $-23.0M | $-31.9M | $-10.5M | ||
| INCOME TAX | ||||||||||
| Tax Provision | $1.5M | $5.4M | $4.5M | $2.0M | $17.1M | $-17.8M | $132.5M | $4.6M | ||
| NET INCOME | ||||||||||
| Net Income | $3.7M | $7.5M | $11.7M | $4.0M | $43.9M | $-8.0M | $-154.1M | $-14.7M | ||
| Net Income (Continuing Operations) | $3.7M | $7.5M | $11.7M | $4.0M | $67.9M | $-5.2M | $-164.4M | $-15.1M | ||
| Net Income (Discontinued Operations) | $3.7M | $7.5M | $11.7M | $4.0M | $43.9M | $-8.0M | $-154.1M | $-14.7M | ||
| Net Income (Common Stockholders) | $3.7M | $7.5M | $11.7M | $4.0M | $43.9M | $-8.0M | $-154.1M | $-14.7M | ||
| TOTALS | ||||||||||
| Total Expenses | $-164.5M | $-236.3M | $1.5B | $1.3B | $933.8M | $1.3B | $1.2B | $1.0B | ||
| SHARE & EPS DATA | ||||||||||
| Average Shares Outstanding | $23.3K | $23.8M | $30.9M | $35.3M | $38.4M | $44.6M | $48.3M | $52.0M | ||
| Average Shares Outstanding (Diluted) | $50.6K | $25.6M | $32.9M | $35.8M | $40.6M | $44.6M | $48.3M | $52.0M | ||
| Shares Outstanding | $48.3M | $48.8M | $49.5M | $49.8M | $50.8M | $50.5M | $53.1M | $54.5M | ||
| Basic EPS | $0.04 | $0.31 | $0.38 | $0.11 | $1.14 | $-0.18 | $-3.19 | $-0.28 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $1.14 | $-0.18 | $-3.19 | $-0.28 | ||
| Diluted EPS | $0.04 | $0.29 | $0.36 | $0.11 | $1.08 | $-0.18 | $-3.19 | $-0.28 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $1.08 | $-0.18 | $-3.19 | $-0.28 | ||
| OTHER METRICS | ||||||||||
| Minority Interests | $-1.9M | $-17.6M | $-16.1M | $-5.8M | $-24.0M | $-2.8M | $10.4M | $352.0K | ||
| Other Gand A | $-6.1M | $-11.7M | $193.8M | $181.2M | $244.3M | $398.3M | $377.1M | $359.0M | ||
| Other Write Off | $-4.3M | $-2.7M | $1.8M | $1.2M | $1.3M | -- | -- | -- | ||
| Rent And Landing Fees | $-6.1M | $-11.7M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $120.9M | $155.3M | $193.8M | $181.2M | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | $-300.0K | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | FNKO | $4.01 | +15.9% | 3.20M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |