Funko, Inc. (NASDAQ: FNKO)

Sector: Consumer Cyclical Industry: Leisure CIK: 0001704711
Market Cap 201.13 Mn
P/B 1.10
P/E -2.93
P/S 0.22
ROIC (Qtr) -3.87
Div Yield % 0.00
Rev 1y % (Qtr) -14.30
Total Debt (Qtr) 312.24 Mn
Debt/Equity (Qtr) 1.71
Add ratio to table...

About

Funko, Inc., often recognized by its stock symbol FNKO, is a prominent player in the pop culture industry. This company has carved a niche for itself by creating whimsical, fun, and unique products that allow fans to express their affinity for a broad spectrum of movies, TV shows, video games, musicians, or sports teams. The company's operations span various sectors, including pop culture, licensing, digital, and retail. The core of Funko's business lies in its Pop Culture segment, which contributes the majority of its revenue. This segment offers...

Read more

Investment thesis

Bull case

  • Operating cash flow of 26.58M fully covers other non-current liabilities 4.31M by 6.16x, showing strong long-term stability.
  • Cash reserves of 39.18M provide solid 9.08x coverage of other non-current liabilities 4.31M, indicating strong liquidity.

Bear case

  • Operating cash flow of 26.58M barely covers its investment activities of (34.86M), with a coverage ratio of -0.76, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • The company's operating cash flow of 26.58M shows concerning coverage of stock compensation expenses of 11.98M, with a 2.22 ratio indicating potential earnings quality issues.
  • Free cash flow of (9.48M) provides weak coverage of capital expenditures of 36.06M, with a -0.26 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (45.86M) show weak coverage of depreciation charges of 60.49M, with a -0.76 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of (9.48M) represents just -0.56x of debt issuance 16.94M, suggesting concerning reliance on leverage rather than internal cash generation for growth.

Product and Service Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Leisure
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 AS Amer Sports, Inc. 22.38 Bn 71.89 3.67 1.87 Bn
2 HAS Hasbro, Inc. 13.30 Bn 46.47 3.26 3.32 Bn
3 PLNT Planet Fitness, Inc. 7.78 Bn 37.79 6.04 2.58 Bn
4 GOLF Acushnet Holdings Corp. 7.40 Bn 80.24 4.75 0.90 Bn
5 LTH Life Time Group Holdings, Inc. 6.29 Bn 21.85 2.16 4.13 Bn
6 MAT Mattel Inc /De/ 5.43 Bn 12.57 1.04 2.59 Bn
7 YETI YETI Holdings, Inc. 3.97 Bn 24.75 2.17 0.22 Bn
8 MSGE Madison Square Garden Entertainment Corp. 2.95 Bn 56.80 2.91 1.20 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.69 1.19
EV to Cash from Ops. EV/CFO 18.18 -6.09
EV to Debt EV to Debt 1.55 14.49
EV to EBIT EV/EBIT -10.54 -159.90
EV to EBITDA EV/EBITDA 33.55 -4.06
EV to Free Cash Flow [EV/FCF] EV/FCF -50.95 0.74
EV to Market Cap EV to Market Cap 2.40 -0.64
EV to Revenue EV/Rev 0.52 4.65
Price to Book Value [P/B] P/B 1.10 4.75
Price to Earnings [P/E] P/E -2.93 12.00
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 -0.51
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 3.11
Dividend per Basic Share Div per Share (Qtr) 0.00 0.22
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 6.13
Interest Coverage Int. cover (Qtr) -2.52 -30.68
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -43.86 -13.50
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 37.24 1,190.33
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 13.88
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -1,029.03 -111.75
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -77.97 -165.31
EBIT Growth (1y) % EBIT 1y % (Qtr) -1,166.47 -1,562.20
EBT Growth (1y) % EBT 1y % (Qtr) -228.78 -1,555.34
EPS Growth (1y) % EPS 1y % (Qtr) -180.00 -377.44
FCF Growth (1y) % FCF 1y % (Qtr) -113.08 10.93
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -13.22 17.65
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.33 0.73
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.07
Cash Ratio Cash Ratio (Qtr) 0.09 3.31
Current Ratio Curr Ratio (Qtr) 0.66 4.80
Debt to Equity Ratio Debt/Equity (Qtr) 1.71 2.35
Interest Cover Ratio Int Coverage (Qtr) -2.52 -30.68
Times Interest Earned Times Interest Earned (Qtr) -2.52 -30.68
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 1.60 -57.55
EBIT Margin % EBIT Margin % (Qtr) -4.94 -65.38
EBT Margin % EBT Margin % (Qtr) -6.90 -69.55
Gross Margin % Gross Margin % (Qtr) 39.20 46.51
Net Profit Margin % Net Margin % (Qtr) -7.40 -74.45