Financhill
Sell
40

PLBY Quote, Financials, Valuation and Earnings

Last price:
$1.52
Seasonality move :
-0.26%
Day range:
$1.55 - $1.63
52-week range:
$0.52 - $1.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.73x
P/B ratio:
2.58x
Volume:
412.3K
Avg. volume:
797.6K
1-year change:
58%
Market cap:
$141.5M
Revenue:
$143M
EPS (TTM):
-$0.96
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $147.7M $246.6M $185.5M $143M
Revenue Growth (YoY) -- -- 66.99% -24.76% -22.95%
 
Cost of Revenues -- $74.4M $116.8M $82.9M $54.8M
Gross Profit -- $73.3M $129.8M $102.6M $88.2M
Gross Profit Margin -- 49.63% 52.65% 55.29% 61.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $58.7M $197.5M $150.5M $123.6M
Other Inc / (Exp) -- $1.7M $745K -$241.2M -$141M
Operating Expenses -- $59.7M $197.7M $150.1M $124.1M
Operating Income -- $13.6M -$67.9M -$47.5M -$35.9M
 
Net Interest Expenses -- $13.5M $13.3M $17.7M $23.3M
EBT. Incl. Unusual Items -- $1.8M -$80.5M -$306.4M -$200.2M
Earnings of Discontinued Ops. -- -- -- -$27M $6M
Income Tax Expense -- $7.1M -$2.8M -$55.7M -$13.8M
Net Income to Company -- -$5.3M -$77.7M -$250.7M -$186.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$5.3M -$77.7M -$277.7M -$180.4M
 
Basic EPS (Cont. Ops) -- -$0.16 -$2.04 -$5.86 -$2.53
Diluted EPS (Cont. Ops) -- -$0.16 -$2.04 -$5.86 -$2.53
Weighted Average Basic Share -- $33.6M $38.1M $47.4M $71.3M
Weighted Average Diluted Share -- $33.6M $38.1M $47.4M $71.3M
 
EBITDA -- $17.5M -$53.4M -$270.5M -$164.1M
EBIT -- $15.3M -$67.1M -$288.7M -$176.9M
 
Revenue (Reported) -- $147.7M $246.6M $185.5M $143M
Operating Income (Reported) -- $13.6M -$67.9M -$47.5M -$35.9M
Operating Income (Adjusted) -- $15.3M -$67.1M -$288.7M -$176.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $35M $58.4M $45.7M $16.3M $12.9M
Revenue Growth (YoY) -- 66.71% -21.68% -64.39% -20.96%
 
Cost of Revenues $16.1M $26.5M $25.3M $1.3M $3.8M
Gross Profit $18.9M $31.9M $20.4M $15M $9M
Gross Profit Margin 54.11% 54.61% 44.64% 92.12% 70.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.7M $37.4M $35M $15.5M $15.5M
Other Inc / (Exp) $74K -$47K -$261.6M -$164K -$20.1M
Operating Expenses $14.7M $37.4M $35M $16.2M $15.5M
Operating Income $4.2M -$5.5M -$14.6M -$1.2M -$6.4M
 
Net Interest Expenses $3.4M $3.6M $4.3M $6.6M $6.7M
EBT. Incl. Unusual Items $882K -$9.2M -$280.5M -$8M -$33.2M
Earnings of Discontinued Ops. -- -- -$27.8M -$115K $43K
Income Tax Expense -$384K -$1.5M -$43.7M -$929K $586K
Net Income to Company -- -$7.7M -$236.9M $70.2M -$31.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3M -$7.7M -$264.7M -$7.2M -$33.8M
 
Basic EPS (Cont. Ops) $0.04 -$0.18 -$5.65 -$0.10 -$0.45
Diluted EPS (Cont. Ops) $0.04 -$0.18 -$5.65 -$0.10 -$0.45
Weighted Average Basic Share $33.6M $41.9M $46.9M $73.9M $74.6M
Weighted Average Diluted Share $33.6M $41.9M $46.9M $73.9M $74.6M
 
EBITDA $4.3M -$1.4M -$267.4M -$1.4M -$26.5M
EBIT $4.3M -$5.6M -$276.2M -$1.4M -$26.5M
 
Revenue (Reported) $35M $58.4M $45.7M $16.3M $12.9M
Operating Income (Reported) $4.2M -$5.5M -$14.6M -$1.2M -$6.4M
Operating Income (Adjusted) $4.3M -$5.6M -$276.2M -$1.4M -$26.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $197.2M $258.7M $131.5M $158M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $91.9M $121.3M $52.8M $64.9M
Gross Profit -- $105.3M $137.4M $78.6M $93.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $112.9M $226.4M $126.2M $122.8M
Other Inc / (Exp) $74K $1M -$237.4M -$136M -$103.5M
Operating Expenses -- $113.9M $226.7M $126.1M $122.8M
Operating Income -- -$8.6M -$89.3M -$47.5M -$29.8M
 
Net Interest Expenses $3.4M $12.6M $16.6M $22.9M $25.4M
EBT. Incl. Unusual Items -- -$20.1M -$343.3M -$206.4M -$158.7M
Earnings of Discontinued Ops. -- -- -$28M -$1.4M $84.3M
Income Tax Expense -- $2M -$47.8M -$20.9M -$3.7M
Net Income to Company -- -- -$296.9M -$108.3M -$153.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$22.1M -$323.5M -$186.9M -$70.6M
 
Basic EPS (Cont. Ops) -- -$0.61 -$7.03 -$2.66 -$0.96
Diluted EPS (Cont. Ops) -- -$0.61 -$7.03 -$2.66 -$0.96
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $1.5M -$305.6M -$175.9M -$116.3M
EBIT -- -$7.5M -$326.7M -$183.5M -$133.3M
 
Revenue (Reported) -- $197.2M $258.7M $131.5M $158M
Operating Income (Reported) -- -$8.6M -$89.3M -$47.5M -$29.8M
Operating Income (Adjusted) -- -$7.5M -$326.7M -$183.5M -$133.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $35M $150.9M $163M $86.6M $66.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.1M $69.2M $73.7M $32.7M $24.3M
Gross Profit $18.9M $81.7M $89.2M $53.9M $41.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.7M $95.2M $124.1M $89.4M $63.3M
Other Inc / (Exp) $74K -$522K -$238.7M -$133.5M -$23.4M
Operating Expenses $14.7M $95.2M $124.1M $89.9M $63.3M
Operating Income $4.2M -$13.5M -$34.9M -$36M -$21.5M
 
Net Interest Expenses $3.4M $9.2M $12.4M $17.6M $19.7M
EBT. Incl. Unusual Items $882K -$23.2M -$286M -$187.1M -$64.6M
Earnings of Discontinued Ops. -- -- -$28M -$1M $43K
Income Tax Expense -$384K -$1.6M -$46.6M -$11.5M $2.3M
Net Income to Company -- -$21.6M -$240.8M -$98.4M -$65M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3M -$21.6M -$267.5M -$176.7M -$66.9M
 
Basic EPS (Cont. Ops) $0.04 -$0.59 -$5.70 -$2.44 -$0.91
Diluted EPS (Cont. Ops) $0.04 -$0.59 -$5.70 -$2.44 -$0.91
Weighted Average Basic Share $33.6M $108.4M $139.4M $214M $220.3M
Weighted Average Diluted Share $33.6M $108.4M $141.1M $214M $220.3M
 
EBITDA $4.3M -$5.6M -$257.8M -$164.3M -$36.4M
EBIT $4.3M -$14M -$273.6M -$169.5M -$44.9M
 
Revenue (Reported) $35M $150.9M $163M $86.6M $66.1M
Operating Income (Reported) $4.2M -$13.5M -$34.9M -$36M -$21.5M
Operating Income (Adjusted) $4.3M -$14M -$273.6M -$169.5M -$44.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $13.4M $69.2M $31.8M $28.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $6.6M $14.1M $14.2M $7.5M
Inventory -- $11.8M $39.9M $20.6M $13M
Prepaid Expenses -- $5.5M $9.7M $11.5M $3M
Other Current Assets -- $2.1M $3.6M $2.2M $1.6M
Total Current Assets -- $47.2M $138.9M $120.7M $69.7M
 
Property Plant And Equipment -- $5.2M $65.2M $41.9M $38.8M
Long-Term Investments -- -- -- -- --
Goodwill -- $504K $270.6M $123.2M $54.9M
Other Intangibles -- $2.4M $425.3M $236.1M $157.9M
Other Long-Term Assets -- $349.7M $18.2M $18.9M $4.2M
Total Assets -- $412.1M $935.4M $554.6M $334.3M
 
Accounts Payable -- $8.7M $20.6M $13.6M $14.5M
Accrued Expenses -- $14.8M $22.8M $20.7M $10.8M
Current Portion Of Long-Term Debt -- $10.7M $2.8M $2.1M $304K
Current Portion Of Capital Lease Obligations -- -- $9.7M $6.3M $7M
Other Current Liabilities -- $7.8M $45.2M $35.2M $8.7M
Total Current Liabilities -- $54M $117.8M $92.9M $58.9M
 
Long-Term Debt -- $154.2M $226M $191.1M $190.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $329.3M $513.1M $399.5M $288.6M
 
Common Stock -- $2K $4K $5K $7K
Other Common Equity Adj -- -- -$3.7M -$24.1M -$24.9M
Common Equity -- $83M $422.5M $155.3M $45.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$208K -$208K -$208K -$208K
Total Equity -- $82.8M $422.3M $155M $45.7M
 
Total Liabilities and Equity -- $412.1M $935.4M $554.6M $334.3M
Cash and Short Terms -- $13.4M $69.2M $31.8M $28.1M
Total Debt -- $164.9M $228.9M $193.2M $190.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $67.8M $60.1M $20M $9.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $9.5M $12.6M $5.4M $4.3M
Inventory -- $35.7M $33.8M $14M $69K
Prepaid Expenses -- $9.8M $14.7M $12M $1.5M
Other Current Assets -- $6.1M $3.6M $1.8M $851K
Total Current Assets -- $132.3M $128.1M $74.1M $90.3M
 
Property Plant And Equipment -- $26.1M $56.4M $43.1M $9.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $236.9M $119.1M $53.7M $16.1M
Other Intangibles -- $418.1M $237.8M $163.3M $145.8M
Other Long-Term Assets -- $18.4M $18.4M $16.5M $2.2M
Total Assets -- $849.4M $575.2M $359.8M $271.5M
 
Accounts Payable -- $18.6M $15.3M $17.1M $11.4M
Accrued Expenses -- $9.7M $19.7M $16.1M $4.2M
Current Portion Of Long-Term Debt -- $2.8M $2.3M $304K $304K
Current Portion Of Capital Lease Obligations -- -- $9.6M $6.9M $3.2M
Other Current Liabilities -- $43.8M $10.7M $22.2M $34.6M
Total Current Liabilities -- $91.2M $76.9M $72.8M $62.7M
 
Long-Term Debt -- $226.5M $214.9M $187.9M $199.7M
Capital Leases -- -- -- -- --
Total Liabilities -- $451.8M $424.8M $322.2M $287.5M
 
Common Stock -- $4K $4K $7K $8K
Other Common Equity Adj -- -$3.7M -$28.8M -$27.3M -$24.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $24.5M -- --
Minority Interest, Total -- -$208K -$208K -$208K -$208K
Total Equity -- $397.6M $150.4M $37.6M -$16M
 
Total Liabilities and Equity -- $849.4M $575.2M $359.8M $271.5M
Cash and Short Terms -- $67.8M $60.1M $20M $9.5M
Total Debt -- $229.3M $217.2M $188.2M $200M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$5.3M -$77.7M -$250.7M -$186.4M
Depreciation & Amoritzation -- $2.3M $13.8M $18.2M $12.8M
Stock-Based Compensation -- $3M $58.4M $20.5M $9.6M
Change in Accounts Receivable -- -$779K -$10.8M $228K $5.3M
Change in Inventories -- -$209K -$5.1M -$1.1M -$469K
Cash From Operations -- $813K -$36.7M -$59.4M -$43.3M
 
Capital Expenditures -- $884K $17.5M $7.4M $3.5M
Cash Acquisitions -- -- -$255.5M -- $15.3M
Cash From Investing -- -$5.5M -$273.2M $8.8M $13M
 
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
Repurchase of Common Stock -- -- -- -- -$1M
Other Financing Activities -- -$359K $89.7M -$2.7M -$508K
Cash From Financing -- -$8.5M $370.5M $11.6M $26.2M
 
Beginning Cash (CF) -- $28.7M $15.6M $75.5M $35.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$13.1M $60.6M -$39.1M -$4.2M
Ending Cash (CF) -- $15.6M $75.5M $35.6M $31.7M
 
Levered Free Cash Flow -- -$71K -$54.2M -$66.9M -$46.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$7.7M -$236.9M $70.2M -$31.9M
Depreciation & Amoritzation -- $4.2M $8.8M -$741K -$3.4M
Stock-Based Compensation -- $365K $4.5M $540K $1.5M
Change in Accounts Receivable -- $3M $18.1M $25.7M $1.4M
Change in Inventories -- -$2.4M -$3.6M -$3.9M -$3.3M
Cash From Operations -- -$20.3M -$13.9M -$14.7M -$6.7M
 
Capital Expenditures -- $1.1M $927K $685K -$44K
Cash Acquisitions -- -$229.5M -- -- -$1.6M
Cash From Investing -- -$230.6M $16.3M $586K -$456K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $70M -- -- --
Long-Term Debt Repaid -- -$788K -$8.9M -$76K -$76K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.7M -$2.5M -- -$266K
Cash From Financing -- $67.6M $13.6M -$76K -$342K
 
Beginning Cash (CF) -- $257.7M $50.4M $36.4M $18.9M
Foreign Exchange Rate Adjustment -- -$102K -$882K -$155K $340K
Additions / Reductions -- -$183.4M $16M -$14.2M -$7.5M
Ending Cash (CF) -- $74.2M $65.6M $22M $11.2M
 
Levered Free Cash Flow -- -$21.5M -$14.8M -$15.4M -$6.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$296.9M -$108.3M -$153.1M
Depreciation & Amoritzation -- -- $21.1M $6.8M $13.6M
Stock-Based Compensation -- $4.2M $70.1M $13.6M $6M
Change in Accounts Receivable -- -- -$1.4M $6M $964K
Change in Inventories -- -- -$6.5M $2.7M -$449K
Cash From Operations -- -- -$51.7M -$43.9M -$21.4M
 
Capital Expenditures -- $15.8M $7.4M $3.2M $3.3M
Cash Acquisitions -- -$252.6M -$3M $1M $14.3M
Cash From Investing -- -- $6.3M -$1.6M $12.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$11.2M -$71.1M -$304K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $38.5M $1.7M -$1.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$7M -$43.7M -$11M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$59.1M -$47M -$24.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$21.6M -$240.8M -$98.4M -$65M
Depreciation & Amoritzation -- $8.5M $15.8M $4.5M $5.2M
Stock-Based Compensation -- $4.2M $15.8M $8.9M $5.3M
Change in Accounts Receivable -- -$7.5M $1.9M $7.6M $3.3M
Change in Inventories -- -$1.3M -$2.8M $1M $1M
Cash From Operations -- -$42M -$56.9M -$41.4M -$19.5M
 
Capital Expenditures -- $15.8M $5.7M $1.4M $1.2M
Cash Acquisitions -- -$252.6M -- $1M --
Cash From Investing -- -$268.4M $11.1M $766K -$128K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $239M -- $11.8M --
Long-Term Debt Repaid -- -$162.6M -$10.5M -$45.6M -$228K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $89.7M -$2.7M -$508K -$329K
Cash From Financing -- $369.1M $37.1M $27.3M -$557K
 
Beginning Cash (CF) -- $345.6M $164.9M $100.4M $71.5M
Foreign Exchange Rate Adjustment -- -$102K -$1.1M -$136K $189K
Additions / Reductions -- $58.7M -$8.8M -$13.3M -$20.1M
Ending Cash (CF) -- $404.2M $155M $86.7M $51.1M
 
Levered Free Cash Flow -- -$57.8M -$62.6M -$42.8M -$20.7M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock