Market cap
$31 Mln
Revenue (TTM)
$84 Mln
P/E Ratio
6.4
P/B Ratio
0.8
Div. Yield
11 %
| Crown Crafts (CRWS) | Funko Inc. Class A (FNKO) | JAKKS Pacific (JAKK) | Take-Two Interactive Software (TTWO) | Hasbro (HAS) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
31 | 398 | 291 | 44,013 | 13,291 |
Revenue ($ Mln) |
84 | 933 | 564 | 6,687 | 4,973 |
Net Profit ($ Mln) |
5.01 | -1.97 | 17.20 | -320.40 | 795.20 |
Net Margin (%) |
5.99 | -0.21 | 3.05 | -4.79 | 15.99 |
RoE (%) |
12.61 | -1.09 | 7.02 | -9.02 | 127.28 |
Price to Earnings |
6.38 | -- | 18.03 | -- | 16.77 |
Price-To-Book |
0.78 | 2.00 | 1.18 | 12.07 | 18.84 |
Income Statement ($ Mln)
| Crown Crafts (CRWS) | Funko Inc. Class A (FNKO) | JAKKS Pacific (JAKK) | Take-Two Interactive Software (TTWO) | Hasbro (HAS) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
82.27 | 908.21 | 570.67 | 6,656.40 | 4,701.30 |
|
Cost of Revenue
|
62.19 | 556.94 | 385.59 | 2,846.70 | 1,398.00 |
|
Gross Profit
|
20.08 | 351.27 | 185.08 | 3,809.70 | 3,303.30 |
|
Operating Expenses
|
18.98 | 396.81 | 170.86 | 3,918.30 | 2,245.30 |
|
Operating Profit (EBIT)
|
1.10 | -45.54 | 14.22 | -108.60 | 1,058.00 |
|
Other Income
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
2.64 | -63.94 | 14.77 | -197.80 | -102.00 |
|
Provision for Tax
|
0.80 | 4.36 | 4.89 | 100.40 | 216.20 |
|
Profit after Tax (Net Income)
|
1.84 | -67.36 | 9.87 | -298.20 | -322.40 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
-- | -- | -- | -- | -- |
Liabilities ($ Mln)
| Crown Crafts (CRWS) | Funko Inc. Class A (FNKO) | JAKKS Pacific (JAKK) | Take-Two Interactive Software (TTWO) | Hasbro (HAS) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
38.81 | 185.81 | 249.11 | 3,510.90 | 538.50 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
17.97 | 255.50 | 44.99 | 3,283.50 | 3,115.40 |
|
Current Liabilities
|
13.87 | 243.92 | 148.11 | 2,588.80 | 1,871.10 |
|
Total Liabilities
|
70.65 | 685.23 | 442.20 | 9,383.20 | 5,552.00 |
Assets ($ Mln)
| Crown Crafts (CRWS) | Funko Inc. Class A (FNKO) | JAKKS Pacific (JAKK) | Take-Two Interactive Software (TTWO) | Hasbro (HAS) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
21.05 | 394.84 | 173.11 | 6,183.70 | 2,968.30 |
|
Current Assets
|
49.60 | 290.40 | 269.09 | 3,199.50 | 2,583.70 |
|
Total Assets
|
70.65 | 685.23 | 442.20 | 9,383.20 | 5,552.00 |
|
Total Debt*
|
23.85 | 292.78 | 53.36 | 2,958.30 | 3,401.10 |
|
Net Current Assets
|
35.73 | 46.48 | 120.98 | 610.70 | 712.60 |
Cashflow ($ Mln)
| Crown Crafts (CRWS) | Funko Inc. Class A (FNKO) | JAKKS Pacific (JAKK) | Take-Two Interactive Software (TTWO) | Hasbro (HAS) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
8.27 | -5.12 | 8.49 | 624.30 | 893.20 |
|
Cash Flow from Investing Activities
|
-0.86 | -31.90 | -12.34 | -649.20 | -284.40 |
|
Cash from Financing Activities
|
-7.73 | 42.04 | -17.11 | 94.60 | -531.30 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Crown Crafts (CRWS) | Funko Inc. Class A (FNKO) | JAKKS Pacific (JAKK) | Take-Two Interactive Software (TTWO) | Hasbro (HAS) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
2.75 | -13.86 | 3.29 | -4.69 | -7.58 |
|
ROE (%)
|
4.70 | -32.17 | 4.03 | -10.56 | -38.02 |
|
ROA (%)
|
2.43 | -9.67 | 2.23 | -3.21 | -5.42 |
|
EBIT Margin (%)
|
-- | -- | -- | -- | -- |
|
Net Margin (%)
|
2.24 | -7.42 | 1.73 | -4.48 | -6.86 |
|
Cash Profit Margin (%)
|
-- | -- | -- | -- | -- |
Growth Ratios
| Crown Crafts (CRWS) | Funko Inc. Class A (FNKO) | JAKKS Pacific (JAKK) | Take-Two Interactive Software (TTWO) | Hasbro (HAS) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.06 | -0.13 | -0.17 | 0.18 | 0.14 |
|
EBIT Growth (%)
|
-- | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
119.70 | -357.67 | -70.90 | 93.34 | -183.61 |
|
EPS Growth (%)
|
1.19 | -3.38 | -0.72 | 0.94 | -1.82 |
|
Book Value Growth (%)
|
-- | -- | -- | -- | -- |
Valuation Ratios
| Crown Crafts (CRWS) | Funko Inc. Class A (FNKO) | JAKKS Pacific (JAKK) | Take-Two Interactive Software (TTWO) | Hasbro (HAS) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
14.95 | -2.75 | 19.57 | -122.73 | -36.27 |
|
Price / Book Value
|
0.71 | 1.00 | 0.78 | 10.42 | 21.71 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
7.42 | 30.37 | 7.46 | 30.26 | 61.08 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Crown Crafts (CRWS) | Funko Inc. Class A (FNKO) | JAKKS Pacific (JAKK) | Take-Two Interactive Software (TTWO) | Hasbro (HAS) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.61 | 1.58 | 0.21 | 0.84 | 6.32 |
|
Short term debt to equity ratio
|
0.16 | 0.23 | 0.06 | 0.03 | 0.98 |
|
Current Ratio
|
3.58 | 1.19 | 1.82 | 1.24 | 1.38 |
|
Quick Ratio
|
1.53 | 0.85 | 1.41 | 1.23 | 1.24 |
|
Interest Coverage
|
1.04 | -2.33 | 32.35 | -0.23 | 0.38 |
Operating Efficiency Ratios
| Crown Crafts (CRWS) | Funko Inc. Class A (FNKO) | JAKKS Pacific (JAKK) | Take-Two Interactive Software (TTWO) | Hasbro (HAS) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
22.92 | 12.88 | 25.75 | 11.07 | 22.54 |
|
Asset Turnover
|
1.08 | 1.30 | 1.29 | 0.72 | 0.79 |
|
Receivable days
|
96.27 | 47.64 | 91.96 | 43.59 | 76.90 |
|
Inventory Days
|
164.94 | 57.62 | 53.32 | 1.44 | 69.76 |
|
Payable days
|
29.77 | 41.93 | 52.85 | 26.03 | 88.43 |
|
Cash Conversion Cycle
|
231.44 | 63.32 | 92.44 | 19.00 | 58.23 |