JXN - Jackson Financial Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$120.00
DETAILS
HIGH:
$137.00
LOW:
$105.00
MEDIAN:
$118.00
CONSENSUS:
$120.00
UPSIDE:
12.20%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Revenue | 6,683 | 3,092 | 3,165 | 9,720 | 5,503 | 4,643 | 3,489 | 13,688.2 | 6,196.3 |
| Cost of Revenue | 971 | 702 | 698 | 812 | 511 | 5,842 | 3,196 | 10,148.7 | 0 |
| Gross Profit | 5,712 | 2,390 | 2,467 | 8,908 | 4,992 | (1,199) | 293 | 3,539.5 | 6,196.3 |
| Operating Expenses | |||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 0 | 1,120 | 1,007 | 875 | 1,078 | 985 | 994 | 1,049.9 | 2,799 |
| Other Expenses | 5,826 | 248 | 502 | 299 | (431) | 307 | 110 | 97 | 0 |
| Operating Expenses | 5,826 | 1,368 | 1,509 | 1,174 | 647 | 1,292 | 1,104 | 1,146.9 | 5,103.5 |
| Operating Income | |||||||||
| Operating Income | (114) | 1,022 | 958 | 7,734 | 4,345 | (2,491) | (811) | 2,392.6 | 3,397.3 |
| Interest Expense | 100 | 101 | 185 | 113 | 37 | 88 | 99 | 86.2 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.3 |
| Profitability | |||||||||
| EBITDA | (14) | 1,123 | 1,067 | 7,832 | 4,393 | (2,392.2) | (701) | 2,489.6 | 188.2 |
| EBIT | (14) | 1,123 | 1,067 | 7,832 | 4,382 | (2,403) | (712) | 2,478.8 | 6,794.6 |
| Income Before Tax | (114) | 1,022 | 958 | 7,734 | 4,345 | (2,491) | (811) | 2,392.6 | 1,038.5 |
| Income Tax Expense | (186) | 46 | 4 | 1,505 | 666 | (854) | (369) | 338.3 | 499.9 |
| Net Income | 27 | 946 | 934 | 6,186 | 3,417 | (1,634) | (497) | 1,985.6 | 495.3 |
| Per Share Data | |||||||||
| EPS (Basic) | -0.24 | 11.86 | 10.99 | 72.34 | 35.89 | -17.29 | -5.26 | 21.02 | 5.24 |
| EPS (Diluted) | -0.24 | 11.74 | 10.76 | 69.75 | 35.89 | -17.29 | -5.26 | 21.02 | 5.24 |
| Shares Outstanding | 70.1 | 74.4 | 86.8 | 85.5 | 88.7 | 94.5 | 94.5 | 94.5 | 94.5 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||
| Cash & Cash Equivalents | 5,704 | 3,767 | 2,688 | 4,298 | 2,623 | 2,019 | 1,934.5 | 3,968.3 |
| Short-Term Investments | 47,769 | 40,289 | 40,422 | 42,489 | 51,547 | 59,075 | 57,090.7 | 0 |
| Net Receivables | 20,270 | 21,951 | 25,571 | 29,061 | 33,126 | 35,270 | 8,372.4 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | (68,681) | (75,848) | (87,296) | 0 | (67,397.6) | 0 |
| Total Current Assets | 73,743 | 66,007 | 0 | 0 | 0 | 96,363.2 | 0 | 3,968.3 |
| Non-Current Assets | ||||||||
| Property, Plant & Equipment | 0 | 20 | 0 | 0 | 0 | 37 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 11,660 | 11,887 | 0 | 0 | 0 | 13,897 | 0 | 10,657.3 |
| Long-Term Investments | 21,464 | 43,532 | 43,037 | 45,155 | 53,654 | 19,193.2 | 58,809.6 | 0 |
| Other Non-Current Assets | 245,000 | 213,369 | (43,037) | (45,155) | (53,654) | 223,965.1 | (58,809.6) | 244,707.9 |
| Total Non-Current Assets | 278,843 | 272,443 | 0 | 0 | 0 | 257,092.3 | 0 | 255,365.2 |
| Total Assets | 352,586 | 338,450 | 330,255 | 314,983 | 375,559 | 353,456 | 297,056.9 | 259,333.5 |
| Current Liabilities | ||||||||
| Account Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | (10.3) | 0 | 0 |
| Other Current Liabilities | 15,275 | 16,116 | 0 | (22,957) | (29,007) | 21,513.2 | (48.3) | (121.1) |
| Total Current Liabilities | 16,311 | 16,742 | 0 | 0 | 0 | 53,474.9 | 0 | 121.1 |
| Non-Current Liabilities | ||||||||
| Long-Term Debt | 4,608 | 4,377 | 4,025 | 4,367 | 4,053 | 322 | 2,691.8 | 331.9 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 321,325 | 307,349 | (4,025) | (4,367) | (4,053) | 343,211 | (2,691.8) | 251,017.9 |
| Total Non-Current Liabilities | 325,933 | 311,726 | 0 | 0 | 0 | 343,533 | 0 | 251,349.8 |
| Total Liabilities | 342,244 | 328,468 | 319,921 | 305,605 | 364,485 | 343,533 | 289,736.3 | 251,470.9 |
| Stockholders' Equity | ||||||||
| Common Stock | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| Retained Earnings | 7,471 | 7,713 | 7,038 | 6,403 | 2,809 | (324) | 1,365.8 | 2,737.9 |
| Accumulated Other Comprehensive Income | (2,470) | (3,522) | (2,808) | (3,378) | 1,744 | 3,829 | 2,397.2 | (343.3) |
| Total Stockholders' Equity | 9,953 | 9,764 | 10,170 | 8,646 | 10,394 | 9,429 | 6,836.5 | 7,472.4 |
| Total Liabilities & Equity | 352,586 | 338,450 | 330,255 | 314,983 | 375,559 | 353,455.5 | 297,056.9 | 259,333.5 |
| Debt Metrics | ||||||||
| Total Debt | 4,608 | 4,377 | 4,025 | 4,367 | 4,053 | 322 | 2,691.8 | 331.9 |
| Net Debt | (1,096) | 610 | 1,337 | 69 | 1,430 | (1,696.7) | 757.3 | (3,636.4) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Net Income | 72 | 976 | 954 | 6,229 | 3,679 | (1,637) | (442) | 2,054.3 | 495.3 |
| Depreciation & Amortization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 132 | 191 | 107 | 131 | 129 | 56 | 79 | 38.6 | 105.4 |
| Change in Working Capital | (244) | (301) | (4) | (315) | (633) | (1,116) | (2,372) | 1,462.7 | 1.9 |
| Other Non-Cash Items | 5,971 | 4,633 | 4,460 | (2,386) | 1,768 | 7,185 | 7,777 | 2,040.1 | 4,707.9 |
| Operating Cash Flow | 5,758 | 5,793 | 5,310 | 5,206 | 5,682 | 3,712 | 4,368 | 5,822 | 5,310.5 |
| Investing Activities | |||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (15,668) | (18,215) | (13,906) | (12,529) | (19,680) | (33,818) | (18,229) | (9,217.9) | 0 |
| Sales/Maturities of Investments | 8,459 | 10,813 | 11,804 | 11,619 | 19,618 | 30,139 | 10,546 | 7,502.3 | 0 |
| Other Investing Activities | (547) | 312 | 1,510 | (464) | (1,234) | (654) | (646) | (173.3) | (2,029.7) |
| Investing Cash Flow | (7,756) | (7,090) | (592) | (1,374) | (1,296) | (4,333) | (8,329) | (1,888.9) | (2,029.7) |
| Financing Activities | |||||||||
| Net Debt Issuance | (496) | 867 | (407) | (75) | 1,948 | 20 | 2,645 | (605.1) | (416.9) |
| Stock Repurchased | (669) | (442) | (306) | (321) | (211) | 0 | 0 | 0 | 0 |
| Dividends Paid | (267) | (255) | (236) | (186) | (50) | 0 | (2,875) | (450) | (600) |
| Other Financing Activities | 5,367 | 2,203 | (5,912) | (1,580) | (5,466) | 185 | 2,150 | (1,224.2) | (1,418.6) |
| Financing Cash Flow | 3,935 | 2,373 | (6,328) | (2,162) | (3,774) | 705 | 1,927 | (2,271.9) | (2,435.5) |
| Cash Position | |||||||||
| Net Change in Cash | 1,937 | 1,076 | (1,610) | 1,670 | 612 | 84 | (2,034) | 1,661.2 | 845.3 |
| Cash at Beginning | 3,767 | 2,691 | 4,301 | 2,631 | 2,019 | 1,935 | 3,969 | 2,307.1 | 1,461.8 |
| Cash at End | 5,704 | 3,767 | 2,691 | 4,301 | 2,631 | 2,019 | 1,935 | 3,968.3 | 2,307.1 |
| Free Cash Flow | 5,758 | 5,793 | 5,310 | 5,206 | 5,682 | 3,712 | 4,368 | 5,822 | 5,310.5 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | 6,683 | 3,092 | 3,165 | 9,720 | 5,503 | 4,643 | 3,489 | 13,688.2 | 6,196.3 |
| Gross Profit | 5,712 | 2,390 | 2,467 | 8,908 | 4,992 | (1,199) | 293 | 3,539.5 | 6,196.3 |
| Operating Income | (114) | 1,022 | 958 | 7,734 | 4,345 | (2,491) | (811) | 2,392.6 | 3,397.3 |
| Net Income | 27 | 946 | 934 | 6,186 | 3,417 | (1,634) | (497) | 1,985.6 | 495.3 |
| EPS (Diluted) | -0.24 | 11.74 | 10.76 | 69.75 | 35.89 | -17.29 | -5.26 | 21.02 | 5.24 |
| Balance Sheet | |||||||||
| Cash & Equivalents | 5,704 | 3,767 | 2,688 | 4,298 | 2,623 | 2,019 | 1,934.5 | 3,968.3 | |
| Total Assets | 352,586 | 338,450 | 330,255 | 314,983 | 375,559 | 353,456 | 297,056.9 | 259,333.5 | |
| Total Debt | 4,608 | 4,377 | 4,025 | 4,367 | 4,053 | 322 | 2,691.8 | 331.9 | |
| Stockholders' Equity | 9,953 | 9,764 | 10,170 | 8,646 | 10,394 | 9,429 | 6,836.5 | 7,472.4 | |
| Cash Flow | |||||||||
| Operating Cash Flow | 5,758 | 5,793 | 5,310 | 5,206 | 5,682 | 3,712 | 4,368 | 5,822 | 5,310.5 |
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 5,758 | 5,793 | 5,310 | 5,206 | 5,682 | 3,712 | 4,368 | 5,822 | 5,310.5 |