Jackson Financial Inc.

JXN

JXNJackson Financial Inc. US flag

New York Stock Exchange

104.38

USD

-2.09

- -

7.28BMarket Cap

Income Statement (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Sales/Revenue/Turnover	13,688	3,489	4,643	5,503	9,720	3,165	3,092	6,511
+ Sales & Services Revenue	13,688	3,489	4,643	5,503	9,720	3,165	3,092	6,511
- Cost of Revenue	- -	- -	- -	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -	- -	- -	- -
Gross Profit	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	- -	- -	- -	- -	- -	- -	- -	- -
+ Selling, General & Admin	1,050	994	985	1,078	875	1,007	1,120	1,067
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	-1,050	-994	-985	-1,078	-875	-1,007	-1,120	-1,067
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -
- Non-Operating (Income) Loss	-2,393	811	2,491	-4,345	-7,734	-958	-1,022	114
+ Interest Expense, Net	86	99	88	37	98	109	101	100
+ Interest Expense	86	99	88	37	98	109	101	100
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-2,479	712	2,403	-4,382	-7,832	-1,067	-1,123	14
Pretax Income	2,393	-811	-2,491	4,345	7,734	958	1,022	-114
- Income Tax Expense (Benefit)	338	-369	-854	666	1,505	4	46	-186
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	2,054	-442	-1,637	3,679	6,229	954	976	72
- Net Extraordinary Losses (Gains)	137	110	-6	524	86	40	60	90
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	137	110	-6	524	86	40	60	90
Income (Loss) Incl. MI	1,917	-552	-1,631	3,155	6,143	914	916	-18
- Minority Interest	-69	-55	3	-262	-43	-20	-30	-45
Net Income, GAAP	1,986	-497	-1,634	3,417	6,186	934	946	27
- Preferred Dividends	- -	- -	- -	- -	- -	35	44	44
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	1,986	-497	-1,634	3,417	6,186	899	902	-17
EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
EBITA	-11	-11	-11	-11	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	14.51	-14.24	-35.19	62.09	63.64	29.51	30.6	0.41
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	4.76	30.43	- -	0.53	2.18	2.89	3.35	3.77
Depreciation Expense	11	11	11	11	- -	- -	- -	- -
Basic Weighted Avg Shares	94	94	94	94	86	82	76	71
Basic EPS, GAAP	21.02	-5.26	-17.3	36.35	72.34	10.99	11.86	-0.24
Basic EPS from Cont Ops	21.75	-4.68	-17.33	39.14	72.84	11.66	12.83	1.02
Diluted Weighted Avg Shares	94	94	94	94	89	84	77	71
Diluted EPS, GAAP	21.02	-5.26	-17.3	36.17	69.75	10.76	11.74	-0.24
Diluted EPS from Cont Ops	21.75	-4.68	-17.33	38.95	70.23	11.41	12.71	1.01

Balance Sheet (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Current Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash, Cash Equivalents & STI	- -	59,025	61,094	54,170	46,787	43,110	44,056	53,025
+ Cash & Cash Equivalents	- -	1,934	2,019	2,623	4,298	2,688	3,767	5,704
+ ST Investments	- -	57,091	59,075	51,547	42,489	40,422	40,289	47,321
+ Accounts & Notes Receiv	- -	8,372	35,270	33,126	29,061	25,571	21,951	19,636
+ Accounts Receivable, Net	- -	8,372	35,270	33,126	29,061	25,571	21,951	19,636
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	- -	-67,398	-96,364	-87,296	-75,848	-68,681	-66,007	-72,661
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip, Net	- -	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip	- -	- -	- -	- -	- -	- -	- -	- -
- Accumulated Depreciation	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments & Receivables	- -	58,810	60,650	53,654	45,155	43,037	43,532	50,963
+ LT Investments	- -	58,810	60,650	53,654	45,155	43,037	43,532	50,963
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	- -	-58,810	-60,650	-53,654	-45,155	-43,037	-43,532	-50,963
+ Total Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	-58,810	-60,650	-53,654	-45,155	-43,037	-43,532	-50,963
Total Assets	- -	297,057	353,456	375,559	314,983	330,255	338,450	352,586
+ Payables & Accruals	- -	48	31,972	29,007	22,957	- -	- -	- -
+ Accounts Payable	- -	- -	- -	- -	- -	- -	- -	- -
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	48	31,972	29,007	22,957	- -	- -	- -
+ ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Borrowings	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	-48	-31,972	-29,007	-22,957	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	-48	-31,972	-29,007	-22,957	- -	- -	- -
Total Current Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Debt	- -	2,692	322	4,053	4,367	4,025	4,377	4,608
+ LT Borrowings	- -	2,692	322	4,053	4,367	4,025	4,377	4,608
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Liabilities	- -	-2,692	-322	-4,053	-4,367	-4,025	-4,377	-4,608
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	-2,692	-322	-4,053	-4,367	-4,025	-4,377	-4,608
Total Noncurrent Liabilities	- -	- -	- -	- -	- -	- -	- -	- -
Total Liabilities	- -	289,736	343,533	364,485	305,605	319,921	328,468	342,244
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	533	533	533
+ Share Capital & APIC	- -	3,078	5,928	6,052	6,064	6,006	6,047	6,064
+ Common Stock	- -	- -	1	1	1	1	1	1
+ Additional Paid in Capital	- -	3,078	5,927	6,051	6,063	6,005	6,046	6,063
- Treasury Stock	- -	4	4	211	443	599	1,007	1,645
+ Retained Earnings	- -	1,366	-324	2,809	6,403	7,038	7,713	7,471
+ Other Equity	- -	2,397	3,829	1,744	-3,378	-2,808	-3,522	-2,470
Equity Before Minority Interest	- -	6,836	9,429	10,394	8,646	10,170	9,764	9,953
+ Minority/Non Controlling Interest	- -	484	494	680	732	164	218	389
Total Equity	- -	7,321	9,923	11,074	9,378	10,334	9,982	10,342
Total Liabilities & Equity	- -	297,057	353,456	375,559	314,983	330,255	338,450	352,586
Shares Outstanding	- -	94	89	89	83	79	73	67
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt	- -	757	-1,697	1,430	69	1,337	610	-1,096
Net Debt to Equity	- -	10.34	-17.1	12.91	0.74	12.94	6.11	-10.6
Tangible Common Equity Ratio	- -	2.46	2.81	2.95	2.98	2.97	2.79	2.78
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
+ Net Income	2,054	-442	-1,637	3,679	6,229	954	976	72
+ Depreciation & Amortization	- -	- -	- -	- -	- -	- -	- -	- -
+ Non-Cash Items	2,305	7,182	6,465	2,636	-708	4,360	5,118	5,930
+ Stock-Based Compensation	39	79	56	129	131	107	191	132
+ Deferred Income Taxes	226	-674	-776	739	1,547	-207	294	-173
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	2,040	7,777	7,185	1,768	-2,386	4,460	4,633	5,971
+ Chg in Non-Cash Work Cap	1,463	-2,372	-1,116	-633	-315	-4	-301	-244
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Other	1,463	-2,372	-1,116	-633	-315	-4	-301	-244
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	5,822	4,368	3,712	5,682	5,206	5,310	5,793	5,758
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	7	7	500	-206	-321	-306	-442	-669
+ Increase in Capital Stock	7	7	500	5	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	-211	-321	-306	-442	-669
+ Net Change in LT Investment	-1,716	-7,683	-3,679	-62	-910	-2,102	-7,402	-7,209
+ Dec in LT Investment	7,502	10,546	30,139	19,618	11,619	11,804	10,813	8,459
+ Inc in LT Investment	-9,218	-18,229	-33,818	-19,680	-12,529	-13,906	-18,215	-15,668
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-173	-646	-654	-1,234	-464	1,510	312	-547
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-1,889	-8,329	-4,333	-1,296	-1,374	-592	-7,090	-7,756
+ Dividends Paid	-450	-2,875	- -	-50	-186	-236	-255	-267
+ Net Cash From Debt	- -	2,645	20	1,948	-75	-407	867	-496
+ Cash From Debt	- -	2,645	80	3,943	750	547	1,398	736
+ Repayments of Debt	- -	- -	-60	-1,995	-825	-954	-531	-1,232
+ Other Financing Activities	-1,829	2,150	185	-5,466	-1,580	-5,379	2,203	5,367
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-2,272	1,927	705	-3,774	-2,162	-6,328	2,373	3,935
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	1,661	-2,034	84	612	1,670	-1,610	1,076	1,937
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow	5,822	4,368	3,712	5,682	5,206	5,310	5,793	5,758
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	5,896	- -	- -	5,713	5,285	5,419	5,889	- -
Free Cash Flow to Equity	- -	7,013	3,732	7,630	5,131	5,401	6,616	5,218
Free Cash Flow per Basic Share	61.63	46.24	39.3	60.45	60.88	64.91	76.17	81.29
Price/Free Cash Flow	- -	- -	- -	0.7	0.59	0.81	1.15	1.32
Cash Flow to Net Income	2.93	-8.79	-2.27	1.66	0.84	5.69	6.12	213.26
Capital Expenditures	- -	- -	- -	- -	- -	- -	- -	- -