HAS Nasdaq Leisure Products Financials FY2016βFY2025
Hasbro makes toys and games and licenses its brands to other companies. Its own brands include Magic: The Gathering, Monopoly, Play-Doh, Transformers, Dungeons & Dragons, Nerf and Peppa Pig. It also sells products based on brands it licenses from others, such as Marvel and Star Wars, which are owned by Disney. Its products range from board and trading card games to action figures, dolls, preschool toys and plush. Other companies pay Hasbro to use its brands in mobile and video games, clothing, theme parks and other products and experiences.
Hi! I read Hasbroβs latest annual report (fiscal 2025). Here is what stands out:
Good So-so Weak
Are sales growing?
+13.1%
Yes. Sales grew 13.1% last year.
Does it make a profit?
β6.0%
No. It lost money last year.
Does profit turn into cash?
15.5%
Yes. 15.5% of sales ends up as free cash.
Is debt under control?
17.0x
Heavy. Repaying its debt would take 17.0 years of operating profit.
How healthy are the accounts?
5 / 9
Mixed. It passes 5 of 9 health tests.
How is the share priced?
21.0x
One share costs 21.0 times its yearly profit per share. Typical for its sector: 17.7x.
Rules of thumb on reported numbers. A starting point, not a recommendation.
Is it selling more, and how much does it keep?
In plain words: Every quarter, companies publish how much they sold and earned. These are the days Hasbro did it, and the next one. Share prices often move a lot on those days.
Next results
February 9, 2027
Tuesday Β· in 106 days
Estimated from the same quarter last year. It will be replaced by the announced date once there is one.
See who else reports that week β| Date | Results for | Time | Source |
|---|---|---|---|
| Oct 20, 2026 | Period ended Sep 28, 2026 | Before the market opens | 8-K β |
| Jul 21, 2026 | Q2 '26 | Before the market opens | 8-K β |
| Apr 23, 2026 | Q1 '26 | Before the market opens | 8-K β |
| Feb 10, 2026 | Q4 '25 | Before the market opens | 8-K β |
| Oct 23, 2025 | Q3 '25 | Before the market opens | 8-K β |
| Jul 23, 2025 | Q2 '25 | Before the market opens | 8-K β |
| Apr 24, 2025 | Q1 '25 | Before the market opens | 8-K β |
| Feb 20, 2025 | Q4 '24 | Before the market opens | 8-K β |
From SEC filings: the results press release (8-K) or, without one, the quarterly or annual report.
KIRA Β· Hasbro had $5.4B of revenue in fiscal 2025, up 13.1% on the year before. Over five years, revenue changed β0.4% a year on average. Its operating margin was 0.2%, down 14.3Β pts: of every 100 in sales, about 0 is left after running the business.
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Revenue
Revenue
Margins, % of revenue
Margins, % of revenue
KIRA Β· Hasbro lost $322M in fiscal 2025.
Loss periods are shown in red.
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Net income
Net income
Diluted EPS
Diluted EPS
How much cash comes in, and where does it go?
KIRA Β· Free cash flow was $830M in fiscal 2025, 15.5% of revenue.
Cash from operations minus capital spending.
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations vs capital spending
KIRA Β· Hasbro returned $393M to shareholders in fiscal 2025, 47% of free cash flow. The diluted share count fell 0.1%.
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Dividends and buybacks
Dividends and buybacks
Diluted shares outstanding (annual)
KIRA Β· In the last 12 months, insiders sold $27.9M of shares on the open market and bought none.
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. βPlanβ marks trades under a pre-arranged Rule 10b5-1 plan.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$27.9M
6 insiders
Of sales under plans
0%
$0.0M
| Date | Insider | Trade | Shares | Price | Value | Filing |
|---|---|---|---|---|---|---|
| Aug 31, 2026 | Holly BarbacoviChief People Officer | Sold | 5,057 | $94.20 | $0.5M | Form 4 |
| Aug 19, 2026 | John HightPresident, Wotc | Sold | 11,593 | $94.63 | $1.1M | Form 4 |
| Aug 17, 2026 | John HightPresident, Wotc | Sold | 11,229 | $96.29 | $1.1M | Form 4 |
| Aug 7, 2026 | Elizabeth HamrenDirector | Sold | 1,975 | $92.84 | $0.2M | Form 4 |
| Aug 4, 2026 | Elizabeth HamrenDirector | Sold | 989 | $90.42 | $0.1M | Form 4 |
| Jul 31, 2026 | Gina M GoetterEVP & CFO | Sold | 8,265 | $93.96 | $0.8M | Form 4 |
| Jul 30, 2026 | John HightPresident, Wotc | Sold | 3,186 | $93.71 | $0.3M | Form 4 |
| Jul 28, 2026 | Gina M GoetterEVP & CFO | Sold | 11,000 | $95.45 | $1.0M | Form 4 |
| Jul 28, 2026 | Timothy J. KilpinPresident, Toy, Lic & Ent | Sold | 20,000 | $93.12 | $1.9M | Form 4 |
| Feb 26, 2026 | Christian P CocksChief Executive Officer, Director | Sold | 196,411 | $100.33 | $19.7M | Form 4 |
| Feb 20, 2026 | Holly BarbacoviChief People Officer | Sold | 4,337 | $100.98 | $0.4M | Form 4 |
| Feb 13, 2026 | Timothy J. KilpinPresident, Toy, Lic & Ent | Sold | 7,773 | $103.00 | $0.8M | Form 4 |
Can it carry its debts, and how well does it use its money?
KIRA Β· Hasbro owes $2.5B more than it holds in cash, about 17.0 years of operating profit.
Cash, debt and the ratios that show how comfortably Hasbro can carry it.
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Cash vs debt (incl. leases)
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $1.0B | $513M | $545M | $695M | $777M |
| Debt incl. finance leases | $4.0B | $4.0B | $3.5B | $3.4B | $3.3B |
| Net debt / EBITDA | 2.9x | 5.4x | β | 3.2x | 17.0x |
| Debt / equity | 1.3x | 1.4x | 3.2x | 2.9x | 5.8x |
| Interest coverage | 4.3x | 2.4x | β8.3x | 4.0x | 0.1x |
| Current ratio | 1.5x | 1.4x | 1.1x | 1.6x | 1.4x |
| Quick ratio | 1.3x | 1.1x | 1.0x | 1.4x | 1.2x |
| Total assets | $10.0B | $9.3B | $6.5B | $6.3B | $5.6B |
| Total liabilities | $7.0B | $6.4B | $5.5B | $5.2B | $5.0B |
| Shareholders' equity | $3.1B | $2.9B | $1.1B | $1.2B | $566M |
| Net debt (β = net cash) | $3.0B | $3.5B | $2.9B | $2.7B | $2.5B |
KIRA Β· Its return on capital was 0.3%: every 100 invested in the business earned about 0 in a year.
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
Return on capital, equity and assets (annual)
KIRA Β· Hasbro passes 5 of 9 financial health tests (Piotroski F-score).
Nine pass/fail tests of profitability, funding and efficiency. 8β9 is strong, 0β2 weak.
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
| Test | FY23 | FY24 | FY25 |
|---|---|---|---|
| Net income is positive | β | β | β |
| Cash from operations is positive | β | β | β |
| Return on assets rose | β | β | β |
| Cash from operations exceeds net income | β | β | β |
| Debt fell relative to assets | β | β | β |
| Current ratio rose | β | β | β |
| Share count didn't rise | β | β | β |
| Gross margin rose | β | β | β |
| Revenue rose relative to assets | β | β | β |
| F-score | 3 / 9 | 7 / 9 | 5 / 9 |
| Accruals ratio | β28.0% | β7.2% | β20.4% |
| Altman Z'' | β0.01 | 3.01 | 1.89 |
What does the share cost, and how does it compare?
KIRA Β· At $117.44 a share, the company is worth $16.8B: 21.0 times its earnings of the last four quarters.
Change the assumptions and see what they imply per share. These are models, not forecasts or price targets β the answer depends entirely on what you put in.
In plain words: Move the sliders to try your own guesses about growth. The result is what one share would be worth if those guesses came true. Different guesses give very different answers.
Value per share
β
Adds net cash of β$2.5B and divides by 140.2M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.
Value per share
β
Reference multiples: today 21.0x Β· peers 16.4x Β· sector 17.7x.
KIRA Β· Hasbro grew sales faster than 4 of its 4 similar companies. Its P/E is higher than 1 of 1.
Each companyβs latest fiscal year. Fiscal years end in different months, so periods donβt line up exactly.
In plain words: The same numbers for similar companies, so you can tell whether a figure is high or low for this kind of business.
| Company | Market cap | Growth | Op. margin | FCF margin | ROIC | P/E | F-score | |
|---|---|---|---|---|---|---|---|---|
| Hasbro HAS | $16.8B | 13.1% | 0.2% | 15.5% | 0.3% | 21.0x | 5 | |
| Brunswick BC | $4.3B | 2.4% | β0.8% | 7.4% | β0.8% | β | 4 | Compare β |
| Mattel MAT | $4.7B | β0.6% | 10.2% | 9.0% | 13.5% | 12.1x | 5 | Compare β |
| Polaris PII | $3.1B | β0.3% | β4.9% | 7.8% | β10.5% | β | 3 | Compare β |
| Thor Industries THO | $3.7B | 0.3% | β | 1.8% | 4.4% | β | 6 | Compare β |
Every number, year by year.
Amounts in USD. Hover a ratioβs name for its definition.
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
| Fiscal year | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| Revenue | $5.0B | $5.2B | $4.6B | $4.7B | $5.5B | $6.4B | $6.7B | $5.7B | $4.7B | $5.4B |
| Gross profit | $3.1B | $3.2B | $2.7B | $2.9B | $3.7B | $4.5B | $4.8B | $4.0B | $3.6B | $4.1B |
| Research and development | $266M | $269M | $246M | $262M | $260M | $316M | $308M | $307M | $294M | $386M |
| Operating income | $788M | $810M | $331M | $652M | $502M | $763M | $408M | β$1.5B | $690M | $11.1M |
| Interest expense | $97.4M | $98.3M | $90.8M | $102M | $201M | $180M | $171M | $186M | $171M | $163M |
| Pretax income | $693M | $786M | $270M | $594M | $322M | $582M | $262M | β$1.7B | $497M | β$102M |
| Income tax | $159M | $390M | $50.0M | $73.8M | $96.7M | $147M | $58.5M | β$221M | $103M | $216M |
| Net income | $551M | $397M | $220M | $521M | $223M | $429M | $204M | β$1.5B | $386M | β$322M |
| Diluted EPS | $4.34 | $3.12 | $1.74 | $4.05 | $1.62 | $3.10 | $1.46 | β$10.73 | $2.75 | β$2.30 |
| Diluted shares | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B |
| Cash flow | ||||||||||
| Cash from operations | $817M | $724M | $646M | $653M | $976M | $818M | $373M | $726M | $847M | $893M |
| Capital expenditure | $155M | $135M | $140M | $134M | $126M | $133M | $128M | $136M | $87.2M | $63.3M |
| Free cash flow | $662M | $590M | $506M | $520M | $851M | $685M | $245M | $590M | $760M | $830M |
| Depreciation and amortization | $155M | $172M | $168M | $181M | $265M | $280M | $233M | $211M | $163M | $136M |
| Stock-based compensation | $61.6M | $56.0M | $27.9M | $28.0M | $49.7M | $97.8M | $83.4M | $72.4M | $50.8M | $80.4M |
| Acquisitions | $12.4M | $0.0M | $156M | $8.8M | $4.4B | $0.0M | $146M | $0.0M | $0.0M | $0.0M |
| Share buybacks | $150M | $151M | $250M | $61.4M | $0.0M | $0.0M | $125M | $0.0M | $0.0M | $0.0M |
| Dividends paid | $249M | $277M | $309M | $337M | $373M | $375M | $385M | $388M | $390M | $393M |
| Dividends and buybacks | $399M | $428M | $559M | $398M | $373M | $375M | $510M | $388M | $390M | $393M |
| Balance sheet | ||||||||||
| Cash and short-term investments | $1.3B | $1.6B | $1.2B | $4.6B | $1.4B | $1.0B | $513M | $545M | $695M | $777M |
| Total debt | $1.4B | $1.8B | $1.7B | $4.0B | $4.7B | $4.0B | $4.0B | $3.5B | $3.4B | $3.3B |
| Finance lease liabilities | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Current assets | $3.2B | $3.6B | $3.1B | $6.7B | $3.8B | $3.7B | $3.0B | $2.3B | $2.2B | $2.6B |
| Current liabilities | $1.6B | $1.3B | $1.3B | $1.3B | $2.4B | $2.5B | $2.2B | $2.1B | $1.4B | $1.9B |
| Inventory | $388M | $433M | $443M | $446M | $396M | $552M | $677M | $332M | $274M | $260M |
| Property and equipment, net | $267M | $260M | $257M | $256M | $297M | $262M | $305M | $334M | $303M | $248M |
| Total assets | $5.1B | $5.3B | $5.3B | $8.9B | $10.8B | $10.0B | $9.3B | $6.5B | $6.3B | $5.6B |
| Total liabilities | $3.2B | $3.5B | $3.5B | $5.9B | $7.9B | $7.0B | $6.4B | $5.5B | $5.2B | $5.0B |
| Shareholders' equity | $1.9B | $1.8B | $1.8B | $3.0B | $2.9B | $3.1B | $2.9B | $1.1B | $1.2B | $566M |
| Margins | ||||||||||
| Gross margin | 62.0% | 61.0% | 59.6% | 61.7% | 68.6% | 70.0% | 71.3% | 70.1% | 75.2% | 75.8% |
| Operating margin | 15.7% | 15.6% | 7.2% | 13.8% | 9.2% | 11.9% | 6.1% | β27.0% | 14.5% | 0.2% |
| EBITDA margin | 18.8% | 18.9% | 10.9% | 17.7% | 14.0% | 16.3% | 9.6% | β23.3% | 18.0% | 2.7% |
| Net margin | 11.0% | 7.6% | 4.8% | 11.0% | 4.1% | 6.7% | 3.1% | β26.1% | 8.1% | β6.0% |
| FCF margin | 13.2% | 11.3% | 11.0% | 11.0% | 15.6% | 10.7% | 3.7% | 10.3% | 16.0% | 15.5% |
| Returns | ||||||||||
| Return on capital | 27.9% | 20.2% | 12.3% | 24.1% | 8.2% | 9.3% | 5.1% | β23.6% | 13.9% | 0.3% |
| Return on capital employed | 22.1% | 21.6% | 8.3% | 11.3% | 6.3% | 9.5% | 5.6% | β26.6% | 14.6% | 0.3% |
| Return on equity | 31.3% | 21.5% | 12.3% | 21.9% | 7.5% | 14.3% | 6.9% | β75.4% | 33.9% | β36.8% |
| Return on assets | 11.2% | 7.6% | 4.2% | 7.4% | 2.3% | 4.1% | 2.1% | β18.8% | 6.0% | β5.4% |
| Growth | ||||||||||
| Revenue growth | 154.6% | 3.8% | β12.1% | 3.1% | 15.8% | 17.5% | 3.8% | β14.3% | β16.9% | 13.1% |
| Net income growth | 22.0% | β28.1% | β44.4% | 136.1% | β57.3% | 92.7% | β52.5% | β831.8% | β | β183.6% |
| EPS growth | 21.6% | β28.1% | β44.2% | 132.8% | β60.0% | 91.4% | β52.9% | β834.9% | β | β183.6% |
| FCF growth | 54.3% | β11.0% | β14.2% | 2.8% | 63.7% | β19.4% | β64.3% | 141.2% | 28.8% | 9.2% |
| Share count change | 0.2% | 0.1% | β0.1% | 1.3% | 7.1% | 0.6% | 0.4% | β0.1% | 1.1% | β0.1% |
| Financial health | ||||||||||
| Net debt / EBITDA | 0.1x | 0.3x | 1.1x | β0.6x | 4.2x | 2.9x | 5.4x | β | 3.2x | 17.0x |
| Debt / equity | 0.7x | 1.0x | 1.0x | 1.4x | 1.6x | 1.3x | 1.4x | 3.2x | 2.9x | 5.8x |
| Interest coverage | 8.1x | 8.3x | 3.6x | 6.4x | 2.5x | 4.3x | 2.4x | β8.3x | 4.0x | 0.1x |
| Current ratio | 2.0x | 2.9x | 2.4x | 5.4x | 1.6x | 1.5x | 1.4x | 1.1x | 1.6x | 1.4x |
| Quick ratio | 1.8x | 2.6x | 2.1x | 5.0x | 1.4x | 1.3x | 1.1x | 1.0x | 1.4x | 1.2x |
| Capital allocation | ||||||||||
| Capex / revenue | 3.1% | 2.6% | 3.1% | 2.8% | 2.3% | 2.1% | 1.9% | 2.4% | 1.8% | 1.2% |
| Stock comp / revenue | 1.2% | 1.1% | 0.6% | 0.6% | 0.9% | 1.5% | 1.3% | 1.3% | 1.1% | 1.5% |
| Payouts / FCF | 60.2% | 72.7% | 110.6% | 76.6% | 43.8% | 54.7% | 208.5% | 65.8% | 51.3% | 47.3% |
| Quality scores | ||||||||||
| Piotroski F-score | 7.0 | 4.0 | 5.0 | 7.0 | 5.0 | 6.0 | 5.0 | 3.0 | 7.0 | 5.0 |
| Altman Z'' | 6.4 | 7.2 | 5.8 | 6.7 | 2.9 | 3.2 | 2.8 | β0.0 | 3.0 | 1.9 |
| Accruals ratio | β5.4% | β6.3% | β8.1% | β1.9% | β7.7% | β3.7% | β1.8% | β28.0% | β7.2% | β20.4% |
Source: SEC EDGAR XBRL filings (CIK 0000046080). Data updated October 9, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only β not investment advice. Check the original filings before relying on any figure.
