2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $653M | $1B | $1.3B | $1.1B | $1B |
Cost of Revenue | $403M | $648M | $889M | $763M | $615M |
Gross Profit | $249M | $381M | $434M | $333M | $435M |
Gross Profit % | 38% | 37% | 33% | 30% | 41% |
R&D Expenses | $5.1M | $6.8M | $10M | $8M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $9.8M | $68M | -$5.2M | -$154M | -$15M |
Dep. & Amort. | $47M | $40M | $48M | $57M | $63M |
Def. Tax | $3.3M | -$361K | -$17M | $123M | -$57K |
Stock Comp. | $10M | $13M | $17M | $11M | $14M |
Chg. in WC | $34M | -$36M | -$88M | $99M | $59M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $52M | $84M | $19M | $36M | $35M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $52M | $84M | $19M | $36M | $35M |
Receivables | $132M | $188M | $168M | $131M | $120M |
Inventory | $60M | $166M | $246M | $119M | $93M |
Q1 net sales were $190.7 million, gross margin was 40.3%, and adjusted EBITDA was negative $4.7 million, all ahead of expectations; direct-to-consumer sales comprised 22% of gross sales.
International performance remains strong, with Funko gaining market share and outpacing the broader toy market in Europe (8% POS growth in G5 markets vs. 1% for the industry); new licensed stores opened in UAE, China, and the Philippines.
Due to uncertainty from global tariffs and macroeconomic volatility, Funko has withdrawn its 2025 full-year outlook; expects Q2 results to be negatively impacted by tariffs and related supply chain disruptions.
The company accelerated supply chain diversification, reducing US-bound manufacturing from China from one-third to approximately 5% by year-end, implemented a 20% global workforce reduction, renegotiated freight contracts, and is holding the line on pricing at $14.99 for core products.
Management expects performance to improve in the second half of 2025, aiming to fully offset $45 million in incremental tariff costs through sourcing diversification, cost reductions, and price increases; ongoing discussions with lenders for covenant relief and debt refinancing are underway, with confidence in resolving liquidity concerns.