A.K.A. BRANDS HOLDING CORP. AKA
To be the global leader in fashion for the next generation of consumers through a portfolio of the most innovative brands.
a.k.a. Brands Holding Corp. ("a.k.a.") maintains a portfolio of global fashion brands, Princess Polly, Culture Kings, Petal & Pup and mnml. Through these brands we reach a broad audience of next-generation consumers who seek fashion inspiration on social media and primarily shop online. Our brands are customer-centric and trend-forward, with a focus on delivering fashion newness, compelling product assortments and a seamless omnichannel shopping experience. We leverage a data-driven ‘test, repeat & clear' merchandising model that allows us to introduce new and exclusive fashion weekly, so our customers are always on-trend. We leverage innovative data-driven insights to authentically connect and engage with customers across the latest marketing platforms. Further, we are committed to showing up for customers wherever they shop, whether that's online, in-stores or through wholesale channels. Leveraging our industry expertise and operational synergies, we help accelerate our brands so they can grow faster, reach broader audiences, achieve greater scale and enhance their profitability. We believe we are disrupting the status quo and pioneering a new approach to fashion.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $600.2M | $574.7M | $546.3M | $611.7M | $562.2M | $215.9M | $102.4M | — |
| Cost of revenue | $256.1M | $247.2M | $246.0M | $274.5M | $254.5M | $89.5M | $46.6M | — |
| Gross profit | $344.1M | $327.5M | $300.3M | $337.2M | $307.7M | $126.4M | $55.9M | — |
| SG&A | $110.2M | $101.3M | $97.0M | $102.7M | $88.8M | $28.1M | $17.5M | — |
| Total operating expenses | $362.1M | $337.8M | $383.7M | $509.3M | $291.3M | $104.3M | $53.3M | — |
| Operating income | -$18.0M | -$10.3M | -$83.4M | -$172.0M | $16.4M | $22.1M | $2.6M | — |
| Interest expense | $10.0M | $10.3M | $11.2M | $7.0M | $9.5M | $329.0K | $272.0K | — |
| Pre-tax income | -$29.3M | -$21.7M | -$97.0M | -$180.6M | -$5.2M | $21.7M | $2.5M | — |
| Income tax | $2.1M | $4.3M | $1.9M | $3.9M | $852.0K | $6.8M | $1.0M | — |
| Net income | -$31.4M | -$26.0M | -$98.9M | -$176.7M | -$6.0M | $14.3M | $1.4M | — |
| EPS, basic | -2.93 | -2.46 | -9.24 | -16.47 | -0.77 | 0.21 | 0.02 | — |
| EPS, diluted | -2.93 | -2.46 | -9.24 | -16.47 | -0.77 | 0.21 | 0.02 | — |
| Shares, diluted (wtd. avg.) | $10.7M | $10.6M | $10.7M | $10.7M | $7.8M | $69.8M | $62.0M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $20.3M | $24.2M | $24.0M | $48.4M | $41.0M | $27.1M | $5.8M | $6.0M |
| Receivables | $10.7M | $8.1M | $4.8M | $3.2M | $2.7M | $1.2M | — | — |
| Inventory | $86.2M | $95.8M | $91.0M | $126.5M | $115.8M | $33.1M | — | — |
| Total current assets | $129.5M | $144.8M | $135.7M | $197.6M | $184.3M | $65.5M | — | — |
| Property, plant and equipment | $39.3M | $31.3M | $27.2M | $29.0M | $14.7M | $2.1M | — | — |
| Goodwill | $93.7M | $89.3M | $94.9M | $167.7M | $363.3M | $88.3M | $80.2M | — |
| Other intangibles | $43.5M | $52.4M | $64.3M | $76.1M | $98.3M | $29.1M | — | — |
| Total assets | $397.4M | $385.2M | $361.7M | $509.6M | $687.8M | $189.4M | — | — |
| Accounts payable | $31.2M | $30.3M | $28.3M | $20.9M | $25.1M | $4.7M | — | — |
| Short-term debt | $6.4M | $6.3M | $3.3M | $5.6M | $5.6M | $6.4M | — | — |
| Total current liabilities | $105.0M | $97.0M | $86.0M | $88.3M | $108.0M | $41.2M | — | — |
| Long-term debt | $104.7M | $105.4M | $90.1M | $138.0M | $103.2M | $0 | — | — |
| Total liabilities | $299.6M | $267.6M | $213.1M | $262.6M | $236.8M | $50.6M | — | — |
| Retained earnings | -$324.8M | -$293.4M | -$267.4M | -$168.5M | $8.2M | $14.1M | — | — |
| Total equity | $97.8M | $117.6M | $148.6M | $247.1M | $451.0M | $138.9M | $112.0M | $79.5M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $16.4M | $669.0K | $33.4M | -$319.0K | $24.0M | $21.7M | $511.0K | — |
| Depreciation and amortisation | $8.3M | $6.5M | $7.6M | $6.2M | $2.7M | $400.0K | $467.0K | — |
| Stock-based compensation | $7.0M | $8.0M | $7.6M | $6.7M | $8.0M | $1.4M | $353.0K | — |
| Capital expenditure | $17.1M | $11.6M | $6.0M | $19.7M | $7.7M | $1.3M | $1.0M | — |
| Investing cash flow | -$17.1M | -$11.6M | -$6.0M | -$25.3M | -$278.1M | -$2.4M | -$21.8M | — |
| Financing cash flow | -$4.4M | $15.5M | -$52.8M | $33.3M | $269.9M | $1.2M | $20.6M | — |
| Buybacks | $2.0M | $1.5M | $2.1M | $0 | $0 | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001865107-26-000008.
Others in SIC 5961
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| AMZN | AMAZON COM INC | $2.79T | 36.1x | 12.4% |
| CPNG | Coupang, Inc. | $27.51B | 139.0x | 14.1% |
| CDW | CDW Corp | $19.05B | 18.9x | 6.8% |
| W | Wayfair Inc. | $13.12B | — | 5.1% |
| CHWY | Chewy, Inc. | $9.79B | 45.5x | 6.2% |
| NSIT | INSIGHT ENTERPRISES INC | $4.72B | 33.1x | -5.2% |
| PTRN | Pattern Group Inc. | $3.57B | — | 39.3% |
| GCT | GigaCloud Technology Inc | $1.89B | 14.4x | 11.1% |