Financhill
Sell
28

PLBY Quote, Financials, Valuation and Earnings

Last price:
$1.00
Seasonality move :
-16.68%
Day range:
$0.98 - $1.01
52-week range:
$0.52 - $2.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.51x
P/B ratio:
2.52x
Volume:
365.1K
Avg. volume:
494K
1-year change:
-0.61%
Market cap:
$93.2M
Revenue:
$116.1M
EPS (TTM):
-$1.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $147.7M $246.6M $185.5M $143M $116.1M
Revenue Growth (YoY) -- 66.99% -24.76% -22.95% -18.76%
 
Cost of Revenues $74.4M $116.8M $82.9M $54.8M $41.8M
Gross Profit $73.3M $129.8M $102.6M $88.2M $74.4M
Gross Profit Margin 49.63% 52.65% 55.29% 61.68% 64.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.7M $197.5M $150.5M $123.1M $98.7M
Other Inc / (Exp) $1.7M $745K -$241.2M -$141.4M -$27.8M
Operating Expenses $59.7M $197.7M $150.1M $123.7M $99.1M
Operating Income $13.6M -$67.9M -$47.5M -$35.5M -$24.8M
 
Net Interest Expenses $13.5M $13.3M $17.7M $23.3M $23.7M
EBT. Incl. Unusual Items $1.8M -$80.5M -$306.4M -$200.2M -$76.2M
Earnings of Discontinued Ops. -- -- -$27M $6M --
Income Tax Expense $7.1M -$2.8M -$55.7M -$13.8M $3.1M
Net Income to Company -$5.3M -$77.7M -$250.7M -$186.4M -$79.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.3M -$77.7M -$277.7M -$180.4M -$79.4M
 
Basic EPS (Cont. Ops) -$0.16 -$2.04 -$5.86 -$2.53 -$1.04
Diluted EPS (Cont. Ops) -$0.16 -$2.04 -$5.86 -$2.53 -$1.04
Weighted Average Basic Share $33.6M $38.1M $47.4M $71.3M $76M
Weighted Average Diluted Share $33.6M $38.1M $47.4M $71.3M $76M
 
EBITDA $17.5M -$53.4M -$270.5M -$164.1M -$38.5M
EBIT $15.3M -$67.1M -$288.7M -$176.9M -$52.6M
 
Revenue (Reported) $147.7M $246.6M $185.5M $143M $116.1M
Operating Income (Reported) $13.6M -$67.9M -$47.5M -$35.5M -$24.8M
Operating Income (Adjusted) $15.3M -$67.1M -$288.7M -$176.9M -$52.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $46.3M $95.7M $44.9M $91.9M $83.3M
Revenue Growth (YoY) -- 106.57% -53.09% 104.81% -9.38%
 
Cost of Revenues $22.7M $47.6M $20.1M $40.6M $32.6M
Gross Profit $23.7M $48.1M $24.8M $51.3M $50.7M
Gross Profit Margin 51.06% 50.3% 55.2% 55.84% 60.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.7M $102.3M $36.8M $59M $55.5M
Other Inc / (Exp) $1.5M $1.3M -$2.5M -$80.5M -$4.3M
Operating Expenses $18.7M $102.5M $36.3M $59.1M $55.9M
Operating Income $4.9M -$54.4M -$11.5M -$7.8M -$5.2M
 
Net Interest Expenses $3.4M $4.1M $5.3M $5.7M $4M
EBT. Incl. Unusual Items $3.1M -$57.3M -$19.3M -$94M -$13.5M
Earnings of Discontinued Ops. -- -- -$373K $84.3M $1.9M
Income Tax Expense $3.6M -$1.2M -$9.4M -$6M $898K
Net Income to Company -- -$56.1M -$9.9M -$88.1M -$14.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$512K -$56.1M -$10.2M -$3.8M -$12.5M
 
Basic EPS (Cont. Ops) -$0.02 -$1.33 -$0.22 -$0.05 -$0.15
Diluted EPS (Cont. Ops) -$0.02 -$1.33 -$0.22 -$0.05 -$0.15
Weighted Average Basic Share $33.6M $43.9M $50.3M $73.4M $83.9M
Weighted Average Diluted Share $33.6M $43.9M $50.3M $73.4M $83.9M
 
EBITDA $7M -$47.8M -$11.6M -$80M -$659K
EBIT $6.5M -$53.1M -$14M -$88.3M -$9.5M
 
Revenue (Reported) $46.3M $95.7M $44.9M $91.9M $83.3M
Operating Income (Reported) $4.9M -$54.4M -$11.5M -$7.8M -$5.2M
Operating Income (Adjusted) $6.5M -$53.1M -$14M -$88.3M -$9.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $246.6M $207.9M $178.5M $149.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $116.8M $93.9M $73.3M $57M
Gross Profit -- $129.8M $114M $105.2M $92.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $197.5M $160.9M $148.4M $118.8M
Other Inc / (Exp) $1.6M $745K -$241.2M -$214.1M -$27.7M
Operating Expenses -- $197.7M $160.4M $149M $119.2M
Operating Income -- -$67.9M -$46.4M -$43.8M -$26.7M
 
Net Interest Expenses $6.8M $13.3M $17.7M $23.3M $23.7M
EBT. Incl. Unusual Items -- -$80.5M -$305.3M -$281.1M -$78.1M
Earnings of Discontinued Ops. -- -- -$28.4M $83.3M $1.9M
Income Tax Expense -- -$2.8M -$56M -$17.4M $3.2M
Net Income to Company -- -$77.7M -$250.7M -$186.4M -$79.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$77.7M -$277.7M -$180.4M -$79.4M
 
Basic EPS (Cont. Ops) -- -$1.92 -$5.92 -$2.49 -$1.06
Diluted EPS (Cont. Ops) -- -$1.92 -$5.92 -$2.49 -$1.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$53.4M -$269.4M -$244.2M -$37M
EBIT -- -$67.1M -$287.6M -$257.8M -$54.4M
 
Revenue (Reported) -- $246.6M $207.9M $178.5M $149.4M
Operating Income (Reported) -- -$67.9M -$46.4M -$43.8M -$26.7M
Operating Income (Adjusted) -- -$67.1M -$287.6M -$257.8M -$54.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $246.6M $207.9M $178.5M $149.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $116.8M $93.9M $73.3M $57M --
Gross Profit $129.8M $114M $105.2M $92.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $197.5M $160.9M $148.4M $118.8M --
Other Inc / (Exp) $745K -$241.2M -$214.1M -$27.7M --
Operating Expenses $197.7M $160.4M $149M $119.2M --
Operating Income -$67.9M -$46.4M -$43.8M -$26.7M --
 
Net Interest Expenses $13.3M $17.7M $23.3M $23.7M --
EBT. Incl. Unusual Items -$80.5M -$305.3M -$281.1M -$78.1M --
Earnings of Discontinued Ops. -- -$28.4M $83.3M $1.9M --
Income Tax Expense -$2.8M -$56M -$17.4M $3.2M --
Net Income to Company -$77.7M -$250.7M -$186.4M -$79.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$77.7M -$277.7M -$180.4M -$79.4M --
 
Basic EPS (Cont. Ops) -$1.92 -$5.92 -$2.49 -$1.06 --
Diluted EPS (Cont. Ops) -$1.92 -$5.92 -$2.49 -$1.06 --
Weighted Average Basic Share $152.3M $189.7M $287.4M $304.2M --
Weighted Average Diluted Share $152.3M $191.3M $287.4M $304.2M --
 
EBITDA -$53.4M -$269.4M -$244.2M -$37M --
EBIT -$67.1M -$287.6M -$257.8M -$54.4M --
 
Revenue (Reported) $246.6M $207.9M $178.5M $149.4M --
Operating Income (Reported) -$67.9M -$46.4M -$43.8M -$26.7M --
Operating Income (Adjusted) -$67.1M -$287.6M -$257.8M -$54.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.4M $69.2M $31.8M $28.1M $30.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.6M $14.1M $14.2M $7.5M $7.3M
Inventory $11.8M $39.9M $20.6M $13M $8.9M
Prepaid Expenses $5.5M $9.7M $11.5M $2.3M $1.5M
Other Current Assets $2.1M $3.6M $2.2M $2.3M $2.4M
Total Current Assets $47.2M $138.9M $120.7M $69.7M $57.5M
 
Property Plant And Equipment $5.2M $65.2M $41.9M $38.8M $24.3M
Long-Term Investments -- -- -- -- --
Goodwill $504K $270.6M $123.2M $54.9M $36M
Other Intangibles $2.4M $425.3M $236.1M $157.9M $156M
Other Long-Term Assets $349.7M $18.2M $18.9M $4.2M $3M
Total Assets $412.1M $935.4M $554.6M $334.3M $284.7M
 
Accounts Payable $8.7M $20.6M $13.6M $14.5M $10.7M
Accrued Expenses $14.8M $22.8M $20.7M $9.3M $11.1M
Current Portion Of Long-Term Debt $10.7M $2.8M $2.1M $304K $381K
Current Portion Of Capital Lease Obligations -- $9.7M $6.3M $7M $6.6M
Other Current Liabilities $7.8M $45.2M $35.2M $10.2M $10M
Total Current Liabilities $54M $117.8M $92.9M $58.9M $55.8M
 
Long-Term Debt $154.2M $226M $191.1M $190.1M $176.2M
Capital Leases -- -- -- -- --
Total Liabilities $329.3M $513.1M $399.5M $288.6M $292.6M
 
Common Stock $2K $4K $5K $7K $9K
Other Common Equity Adj -- -$3.7M -$24.1M -$24.9M -$27.5M
Common Equity $83M $422.5M $155.3M $45.9M -$7.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$208K -$208K -$208K -$208K -$208K
Total Equity $82.8M $422.3M $155M $45.7M -$7.9M
 
Total Liabilities and Equity $412.1M $935.4M $554.6M $334.3M $284.7M
Cash and Short Terms $13.4M $69.2M $31.8M $28.1M $30.9M
Total Debt $164.9M $228.9M $193.2M $190.4M $176.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.4M $69.2M $31.8M $28.1M $30.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.6M $14.1M $14.2M $7.5M $7.3M
Inventory $11.8M $39.9M $20.6M $13M $8.9M
Prepaid Expenses $5.5M $9.7M $11.5M $2.3M $1.5M
Other Current Assets $2.1M $3.6M $2.2M $2.3M $2.4M
Total Current Assets $47.2M $138.9M $120.7M $69.7M $57.5M
 
Property Plant And Equipment $5.2M $65.2M $41.9M $38.8M $24.3M
Long-Term Investments -- -- -- -- --
Goodwill $504K $270.6M $123.2M $54.9M $36M
Other Intangibles $2.4M $425.3M $236.1M $157.9M $156M
Other Long-Term Assets $349.7M $18.2M $18.9M $4.2M $3M
Total Assets $412.1M $935.4M $554.6M $334.3M $284.7M
 
Accounts Payable $8.7M $20.6M $13.6M $14.5M $10.7M
Accrued Expenses $14.8M $22.8M $20.7M $9.3M $11.1M
Current Portion Of Long-Term Debt $10.7M $2.8M $2.1M $304K $381K
Current Portion Of Capital Lease Obligations -- $9.7M $6.3M $7M $6.6M
Other Current Liabilities $7.8M $45.2M $35.2M $10.2M $10M
Total Current Liabilities $54M $117.8M $92.9M $58.9M $55.8M
 
Long-Term Debt $154.2M $226M $191.1M $190.1M $176.2M
Capital Leases -- -- -- -- --
Total Liabilities $329.3M $513.1M $399.5M $288.6M $292.6M
 
Common Stock $2K $4K $5K $7K $9K
Other Common Equity Adj -- -$3.7M -$24.1M -$24.9M -$27.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$208K -$208K -$208K -$208K -$208K
Total Equity $82.8M $422.3M $155M $45.7M -$7.9M
 
Total Liabilities and Equity $412.1M $935.4M $554.6M $334.3M $284.7M
Cash and Short Terms $13.4M $69.2M $31.8M $28.1M $30.9M
Total Debt $164.9M $228.9M $193.2M $190.4M $176.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.3M -$77.7M -$250.7M -$186.4M -$79.4M
Depreciation & Amoritzation $2.3M $13.8M $18.2M $12.8M $14M
Stock-Based Compensation $3M $58.4M $20.5M $9.6M $7.3M
Change in Accounts Receivable -$779K -$10.8M $228K $5.3M $1.9M
Change in Inventories -$209K -$5.1M -$1.1M -$469K $4.6M
Cash From Operations $813K -$36.7M -$59.4M -$43.3M -$19.1M
 
Capital Expenditures $884K $17.5M $7.4M $3.5M $2.3M
Cash Acquisitions -- -$255.5M -- $15.3M --
Cash From Investing -$5.5M -$273.2M $8.8M $13M -$318K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $239M -- $11.8M --
Long-Term Debt Repaid -$8.1M -$163.4M -$36M -$45.6M -$228K
Repurchase of Common Stock -- -- -- -$1M --
Other Financing Activities -$359K $89.7M -$2.7M -$508K -$426K
Cash From Financing -$8.5M $370.5M $11.6M $26.2M $21.6M
 
Beginning Cash (CF) $28.7M $15.6M $75.5M $35.6M $31.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.1M $60.6M -$39.1M -$4.2M $2.1M
Ending Cash (CF) $15.6M $75.5M $35.6M $31.7M $33.3M
 
Levered Free Cash Flow -$71K -$54.2M -$66.9M -$46.8M -$21.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$56.1M -$9.9M -$88.1M -$14.4M
Depreciation & Amoritzation -- $5.3M $2.4M $8.4M $8.8M
Stock-Based Compensation -- $54.2M $4.7M $687K $2M
Change in Accounts Receivable -- -$3.3M -$1.7M -$2.3M -$1.4M
Change in Inventories -- -$3.8M $1.7M -$1.5M $3.6M
Cash From Operations -- $5.2M -$2.5M -$1.9M $319K
 
Capital Expenditures -- $1.7M $1.7M $2.1M $1.1M
Cash Acquisitions -- -$3M -- $14.3M --
Cash From Investing -- -$4.8M -$2.3M $12.2M -$190K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$793K -$25.5M -$76K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1K -- -- -$97K
Cash From Financing -- $1.4M -$25.5M -$1.1M $22.2M
 
Beginning Cash (CF) -- $74.2M $65.6M $22M $11.2M
Foreign Exchange Rate Adjustment -- -$528K $399K $344K -$681K
Additions / Reductions -- $1.8M -$30.4M $9.2M $22.3M
Ending Cash (CF) -- $75.5M $35.6M $31.7M $33.3M
 
Levered Free Cash Flow -- $3.5M -$4.2M -$4M -$743K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$77.7M -$250.7M -$186.4M -$79.4M
Depreciation & Amoritzation -- $13.8M $18.2M $12.8M $14M
Stock-Based Compensation -- $58.4M $20.5M $9.6M $7.3M
Change in Accounts Receivable -- -$10.8M $228K $5.3M $1.9M
Change in Inventories -- -$5.1M -$1.1M -$469K $4.6M
Cash From Operations -- -$36.7M -$59.4M -$43.3M -$19.1M
 
Capital Expenditures -- $17.5M $7.4M $3.5M $2.3M
Cash Acquisitions -- -$255.5M -- $15.3M --
Cash From Investing -- -$273.2M $8.8M $13M -$318K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$163.4M -$36M -$45.6M -$228K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $89.7M -- -- --
Cash From Financing -- $370.5M $11.6M $26.2M $21.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $60.6M -$39.1M -$4.2M $2.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$54.2M -$66.9M -$46.8M -$21.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$77.7M -$250.7M -$186.4M -$79.4M --
Depreciation & Amoritzation $13.8M $18.2M $12.8M $14M --
Stock-Based Compensation $58.4M $20.5M $9.6M $7.3M --
Change in Accounts Receivable -$10.8M $228K $5.3M $1.9M --
Change in Inventories -$5.1M -$1.1M -$469K $4.6M --
Cash From Operations -$36.7M -$59.4M -$43.3M -$19.1M --
 
Capital Expenditures $17.5M $7.4M $3.5M $2.3M --
Cash Acquisitions -$255.5M -- $15.3M -- --
Cash From Investing -$273.2M $8.8M $13M -$318K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $239M -- $11.8M -- --
Long-Term Debt Repaid -$163.4M -$36M -$45.6M -$228K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $89.7M -$2.7M -$508K -$426K --
Cash From Financing $370.5M $11.6M $26.2M $21.6M --
 
Beginning Cash (CF) $419.8M $230.5M $122.4M $82.7M --
Foreign Exchange Rate Adjustment -$630K -$740K $208K -$492K --
Additions / Reductions $60.6M -$39.1M -$4.2M $2.1M --
Ending Cash (CF) $479.7M $190.6M $118.4M $84.4M --
 
Levered Free Cash Flow -$54.2M -$66.9M -$46.8M -$21.4M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is up 3.13% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 10.38% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is up 1.44% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock