Annual Income Statements for PLBY Group
This table shows PLBY Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for PLBY Group
This table shows PLBY Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-3.76 |
-16 |
-17 |
-34 |
-13 |
-9.04 |
-7.68 |
0.46 |
3.59 |
-3.96 |
0.20 |
| Consolidated Net Income / (Loss) |
|
-3.76 |
-16 |
-17 |
-34 |
-13 |
-9.04 |
-7.68 |
0.46 |
3.59 |
-3.96 |
0.20 |
| Net Income / (Loss) Continuing Operations |
|
-11 |
-16 |
-17 |
-34 |
-13 |
-9.04 |
-7.68 |
0.46 |
3.59 |
-3.96 |
0.20 |
| Total Pre-Tax Income |
|
-13 |
-15 |
-16 |
-33 |
-12 |
-7.95 |
-6.79 |
-0.10 |
0.94 |
-3.11 |
1.26 |
| Total Revenue |
|
-9.43 |
28 |
25 |
29 |
33 |
28 |
28 |
29 |
63 |
31 |
31 |
| Net Interest Income / (Expense) |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Total Interest Expense |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Total Non-Interest Income |
|
-9.43 |
28 |
25 |
29 |
33 |
28 |
28 |
29 |
63 |
31 |
31 |
| Other Service Charges |
|
- |
-0.30 |
0.02 |
- |
- |
-0.38 |
-0.39 |
- |
- |
0.90 |
-0.09 |
| Other Non-Interest Income |
|
- |
28 |
25 |
29 |
33 |
29 |
28 |
29 |
- |
30 |
31 |
| Total Non-Interest Expense |
|
-7.81 |
37 |
34 |
58 |
38 |
35 |
34 |
28 |
60 |
33 |
28 |
| Other Operating Expenses |
|
57 |
35 |
34 |
36 |
36 |
34 |
32 |
27 |
32 |
33 |
28 |
| Impairment Charge |
|
8.25 |
2.42 |
0.60 |
22 |
1.36 |
0.30 |
1.54 |
0.25 |
- |
0.00 |
0.00 |
| Nonoperating Income / (Expense), net |
|
-12 |
-6.48 |
-6.83 |
-4.90 |
-7.20 |
-1.69 |
-0.91 |
-1.47 |
-1.81 |
-1.47 |
-1.72 |
| Income Tax Expense |
|
-2.30 |
1.05 |
0.62 |
0.59 |
0.89 |
1.10 |
0.89 |
-0.56 |
-2.65 |
0.85 |
1.06 |
| Basic Earnings per Share |
|
($0.09) |
($0.23) |
($0.23) |
($0.45) |
($0.13) |
($0.10) |
($0.08) |
$0.00 |
$0.05 |
($0.03) |
$0.00 |
| Weighted Average Basic Shares Outstanding |
|
71.32M |
72.68M |
73.04M |
74.59M |
76.05M |
92.65M |
94.40M |
102.50M |
100.26M |
114.18M |
114.70M |
| Diluted Earnings per Share |
|
($0.09) |
($0.23) |
($0.23) |
($0.45) |
($0.13) |
($0.10) |
($0.08) |
$0.00 |
$0.05 |
($0.03) |
$0.00 |
| Weighted Average Diluted Shares Outstanding |
|
71.32M |
72.68M |
73.04M |
74.59M |
76.05M |
92.65M |
94.40M |
112.54M |
100.26M |
114.18M |
114.70M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
72.64M |
72.81M |
73.89M |
89.59M |
93.75M |
93.94M |
95.11M |
107.76M |
114.86M |
115.97M |
119.81M |
Annual Cash Flow Statements for PLBY Group
This table details how cash moves in and out of PLBY Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-13 |
60 |
-40 |
-3.95 |
1.65 |
9.50 |
| Net Cash From Operating Activities |
|
0.81 |
-37 |
-59 |
-43 |
-19 |
0.02 |
| Net Cash From Continuing Operating Activities |
|
0.81 |
-37 |
-64 |
-43 |
-19 |
0.02 |
| Net Income / (Loss) Continuing Operations |
|
-5.27 |
-78 |
-305 |
-174 |
-79 |
-13 |
| Consolidated Net Income / (Loss) |
|
-5.27 |
-78 |
-278 |
-180 |
-79 |
-13 |
| Depreciation Expense |
|
2.26 |
7.29 |
13 |
7.20 |
7.01 |
3.04 |
| Amortization Expense |
|
0.00 |
6.47 |
5.44 |
8.88 |
9.74 |
-3.44 |
| Non-Cash Adjustments to Reconcile Net Income |
|
2.71 |
63 |
201 |
141 |
42 |
9.52 |
| Changes in Operating Assets and Liabilities, net |
|
1.12 |
-36 |
-33 |
-7.82 |
1.98 |
3.57 |
| Net Cash From Investing Activities |
|
-5.47 |
-273 |
8.75 |
13 |
-0.32 |
0.55 |
| Net Cash From Continuing Investing Activities |
|
-5.47 |
-273 |
9.38 |
13 |
-0.32 |
0.55 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.88 |
-18 |
-7.43 |
-3.55 |
-2.26 |
-1.02 |
| Sale and/or Maturity of Investments |
|
0.00 |
0.00 |
17 |
- |
1.94 |
1.57 |
| Net Cash From Financing Activities |
|
-8.49 |
370 |
12 |
26 |
22 |
8.59 |
| Net Cash From Continuing Financing Activities |
|
-8.49 |
370 |
12 |
12 |
22 |
8.59 |
| Issuance of Common Equity |
|
0.00 |
203 |
0.00 |
48 |
22 |
10 |
| Repayment of Debt |
|
-8.13 |
-163 |
-36 |
-46 |
-0.23 |
-0.38 |
| Other Financing Activities, Net |
|
-0.36 |
92 |
-0.73 |
-0.51 |
-0.43 |
-1.30 |
| Effect of Exchange Rate Changes |
|
0.00 |
-0.63 |
-0.74 |
0.21 |
-0.49 |
0.34 |
| Cash Interest Paid |
|
14 |
15 |
16 |
17 |
13 |
13 |
| Cash Income Taxes Paid |
|
4.90 |
5.81 |
5.33 |
-1.75 |
2.05 |
1.17 |
Quarterly Cash Flow Statements for PLBY Group
This table details how cash moves in and out of PLBY Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
9.53 |
-11 |
-2.14 |
-6.98 |
21 |
-7.65 |
-3.93 |
11 |
10 |
-8.13 |
2.45 |
| Net Cash From Operating Activities |
|
-1.92 |
-9.75 |
-3.03 |
-6.52 |
0.16 |
-7.62 |
-3.89 |
10 |
1.40 |
-8.06 |
-0.41 |
| Net Cash From Continuing Operating Activities |
|
72 |
-9.75 |
-3.03 |
-6.52 |
0.16 |
-7.62 |
-3.89 |
10 |
1.40 |
-8.06 |
-0.41 |
| Net Income / (Loss) Continuing Operations |
|
2.27 |
-16 |
-17 |
-34 |
-13 |
-9.04 |
-7.68 |
0.46 |
3.59 |
-3.96 |
0.20 |
| Consolidated Net Income / (Loss) |
|
-3.76 |
-16 |
-17 |
-34 |
-13 |
-9.04 |
-7.68 |
0.46 |
3.59 |
-3.96 |
0.20 |
| Depreciation Expense |
|
4.61 |
1.80 |
2.51 |
1.86 |
0.84 |
0.80 |
0.78 |
0.75 |
0.71 |
0.95 |
0.71 |
| Amortization Expense |
|
4.36 |
3.60 |
2.88 |
2.85 |
0.41 |
-0.90 |
-0.95 |
-1.14 |
-0.46 |
-0.10 |
-0.14 |
| Non-Cash Adjustments to Reconcile Net Income |
|
75 |
7.18 |
4.82 |
27 |
2.82 |
3.82 |
8.29 |
2.83 |
-5.41 |
0.15 |
1.72 |
| Changes in Operating Assets and Liabilities, net |
|
3.06 |
-5.88 |
3.42 |
-4.18 |
8.63 |
-2.31 |
-4.33 |
7.24 |
2.97 |
-5.09 |
-2.90 |
| Net Cash From Investing Activities |
|
12 |
-0.59 |
0.92 |
-0.46 |
-0.19 |
-0.03 |
-0.14 |
0.44 |
0.29 |
14 |
-0.16 |
| Net Cash From Continuing Investing Activities |
|
14 |
-0.59 |
0.92 |
-0.46 |
-0.19 |
-0.03 |
-0.14 |
0.44 |
0.29 |
14 |
-0.16 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-2.11 |
-0.59 |
-0.65 |
-0.46 |
-0.56 |
-0.03 |
-0.40 |
-0.32 |
-0.28 |
-0.63 |
-0.16 |
| Net Cash From Financing Activities |
|
-1.07 |
-0.08 |
-0.14 |
-0.34 |
22 |
-0.04 |
-0.07 |
0.02 |
8.69 |
-15 |
3.07 |
| Net Cash From Continuing Financing Activities |
|
-3.14 |
-0.08 |
-0.14 |
-0.34 |
22 |
-0.04 |
-0.07 |
0.02 |
8.69 |
-15 |
3.07 |
| Issuance of Common Equity |
|
-14 |
- |
- |
- |
22 |
0.00 |
- |
- |
10 |
2.54 |
2.68 |
| Other Financing Activities, Net |
|
- |
0.00 |
-0.06 |
-0.27 |
-0.10 |
-0.04 |
-0.07 |
-0.24 |
-0.95 |
-2.04 |
2.39 |
| Effect of Exchange Rate Changes |
|
0.34 |
-0.26 |
0.11 |
0.34 |
-0.68 |
0.04 |
0.18 |
0.03 |
0.09 |
0.06 |
-0.04 |
| Cash Interest Paid |
|
3.28 |
3.59 |
3.39 |
4.81 |
1.24 |
2.55 |
3.57 |
2.68 |
4.40 |
4.05 |
3.82 |
| Cash Income Taxes Paid |
|
-2.27 |
0.08 |
0.64 |
0.85 |
0.48 |
0.33 |
-0.04 |
0.48 |
0.40 |
0.75 |
0.73 |
Annual Balance Sheets for PLBY Group
This table presents PLBY Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
0.10 |
412 |
935 |
555 |
334 |
285 |
292 |
| Cash and Due from Banks |
|
0.00 |
13 |
69 |
32 |
28 |
31 |
38 |
| Restricted Cash |
|
0.00 |
2.13 |
6.24 |
3.81 |
3.56 |
2.42 |
5.02 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
- |
5.20 |
26 |
14 |
14 |
4.87 |
4.23 |
| Goodwill |
|
- |
0.50 |
271 |
123 |
55 |
36 |
37 |
| Intangible Assets |
|
- |
339 |
418 |
236 |
158 |
156 |
156 |
| Other Assets |
|
0.00 |
52 |
144 |
146 |
76 |
55 |
52 |
| Total Liabilities & Shareholders' Equity |
|
0.10 |
412 |
935 |
555 |
334 |
285 |
292 |
| Total Liabilities |
|
0.10 |
329 |
513 |
400 |
289 |
269 |
274 |
| Short-Term Debt |
|
- |
19 |
23 |
16 |
15 |
11 |
13 |
| Accrued Interest Payable |
|
0.00 |
0.00 |
9.70 |
6.28 |
6.96 |
6.62 |
7.41 |
| Other Short-Term Payables |
|
0.10 |
35 |
85 |
71 |
37 |
38 |
43 |
| Long-Term Debt |
|
- |
154 |
226 |
191 |
190 |
176 |
173 |
| Other Long-Term Liabilities |
|
0.00 |
121 |
169 |
116 |
40 |
37 |
38 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
0.00 |
0.21 |
-0.21 |
-0.21 |
-0.21 |
24 |
-0.21 |
| Total Equity & Noncontrolling Interests |
|
-0.00 |
83 |
422 |
155 |
46 |
-7.73 |
18 |
| Total Preferred & Common Equity |
|
-0.00 |
83 |
422 |
155 |
46 |
-7.73 |
18 |
| Total Common Equity |
|
-0.00 |
83 |
422 |
155 |
46 |
-7.73 |
18 |
| Common Stock |
|
0.03 |
161 |
586 |
617 |
690 |
719 |
757 |
| Retained Earnings |
|
-0.00 |
-78 |
-156 |
-433 |
-614 |
-694 |
-707 |
| Treasury Stock |
|
- |
0.00 |
-4.45 |
-4.45 |
-5.45 |
-5.45 |
-5.45 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
0.00 |
-3.73 |
-24 |
-25 |
-27 |
-27 |
| Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
0.00 |
Quarterly Balance Sheets for PLBY Group
This table presents PLBY Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
360 |
309 |
302 |
272 |
271 |
264 |
278 |
286 |
289 |
| Cash and Due from Banks |
|
20 |
19 |
17 |
9.54 |
24 |
20 |
27 |
30 |
32 |
| Restricted Cash |
|
1.94 |
1.95 |
2.01 |
1.66 |
1.95 |
2.12 |
4.89 |
4.52 |
5.29 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
15 |
12 |
11 |
1.44 |
4.46 |
4.23 |
4.19 |
4.44 |
4.13 |
| Goodwill |
|
54 |
54 |
54 |
16 |
36 |
37 |
37 |
38 |
38 |
| Intangible Assets |
|
163 |
157 |
157 |
146 |
156 |
156 |
156 |
156 |
156 |
| Other Assets |
|
106 |
65 |
60 |
97 |
49 |
45 |
49 |
53 |
54 |
| Total Liabilities & Shareholders' Equity |
|
360 |
309 |
302 |
272 |
271 |
264 |
278 |
286 |
289 |
| Total Liabilities |
|
312 |
280 |
286 |
287 |
264 |
263 |
275 |
252 |
266 |
| Short-Term Debt |
|
17 |
10 |
14 |
12 |
11 |
8.52 |
9.82 |
12 |
27 |
| Accrued Interest Payable |
|
6.91 |
6.98 |
6.44 |
3.18 |
6.74 |
7.00 |
7.28 |
7.26 |
6.86 |
| Other Short-Term Payables |
|
49 |
30 |
32 |
48 |
37 |
37 |
38 |
40 |
41 |
| Long-Term Debt |
|
188 |
193 |
196 |
200 |
176 |
176 |
175 |
157 |
156 |
| Other Long-Term Liabilities |
|
51 |
39 |
38 |
25 |
34 |
34 |
44 |
35 |
35 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
-0.21 |
-0.21 |
-0.21 |
-0.21 |
18 |
19 |
-0.21 |
-0.21 |
-0.21 |
| Total Equity & Noncontrolling Interests |
|
48 |
30 |
16 |
-16 |
-11 |
-17 |
3.77 |
34 |
23 |
| Total Preferred & Common Equity |
|
48 |
30 |
16 |
-16 |
-11 |
-17 |
3.77 |
33 |
22 |
| Total Common Equity |
|
48 |
30 |
16 |
-16 |
-11 |
-17 |
3.77 |
33 |
22 |
| Common Stock |
|
690 |
692 |
694 |
695 |
725 |
726 |
746 |
778 |
768 |
| Retained Earnings |
|
-610 |
-630 |
-647 |
-681 |
-703 |
-711 |
-710 |
-711 |
-711 |
| Treasury Stock |
|
-4.45 |
-5.45 |
-5.45 |
-5.45 |
-5.45 |
-5.45 |
-5.45 |
-7.27 |
-9.27 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-27 |
-27 |
-26 |
-25 |
-28 |
-27 |
-27 |
-26 |
-26 |
| Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
0.80 |
0.80 |
Annual Metrics And Ratios for PLBY Group
This table displays calculated financial ratios and metrics derived from PLBY Group's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
7,542,491.00 |
41,380,183.00 |
45,790,268.00 |
74,061,787.00 |
89,586,709.00 |
107,757,372.00 |
| DEI Adjusted Shares Outstanding |
|
7,542,491.00 |
41,380,183.00 |
45,790,268.00 |
74,061,787.00 |
89,586,709.00 |
107,757,372.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.70 |
-1.88 |
-6.06 |
-2.44 |
-0.89 |
-0.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
66.99% |
-22.26% |
-96.80% |
1,787.10% |
3.83% |
| EBITDA Growth |
|
0.00% |
-447.10% |
-404.54% |
39.50% |
79.73% |
75.27% |
| EBIT Growth |
|
0.00% |
-605.82% |
-330.05% |
37.78% |
72.41% |
84.21% |
| NOPAT Growth |
|
0.00% |
-20.98% |
-330.05% |
37.78% |
72.41% |
84.21% |
| Net Income Growth |
|
0.00% |
-1,373.65% |
-257.52% |
35.03% |
55.99% |
84.04% |
| EPS Growth |
|
0.00% |
-750.00% |
-187.25% |
56.83% |
58.89% |
87.50% |
| Operating Cash Flow Growth |
|
0.00% |
-4,619.31% |
-61.76% |
27.16% |
55.79% |
100.09% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
122.13% |
-117.27% |
166.86% |
-156.69% |
| Invested Capital Growth |
|
0.00% |
161.96% |
-46.13% |
-30.74% |
-18.93% |
0.54% |
| Revenue Q/Q Growth |
|
0.00% |
25.03% |
-27.51% |
-84.07% |
58.68% |
575.71% |
| EBITDA Q/Q Growth |
|
0.00% |
-12,369.04% |
12.47% |
9.58% |
-44.94% |
42.41% |
| EBIT Q/Q Growth |
|
0.00% |
-704.53% |
12.57% |
5.73% |
-5.92% |
47.29% |
| NOPAT Q/Q Growth |
|
0.00% |
-704.53% |
12.57% |
5.73% |
-5.92% |
47.29% |
| Net Income Q/Q Growth |
|
0.00% |
-232.09% |
14.17% |
3.47% |
-12.44% |
56.00% |
| EPS Q/Q Growth |
|
0.00% |
99.34% |
-101.42% |
2.69% |
-4.00% |
58.06% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-4.77% |
-14.94% |
1.32% |
9.82% |
101.48% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
301.05% |
-162.68% |
-50.13% |
-75.38% |
| Invested Capital Q/Q Growth |
|
0.00% |
4.05% |
-5.50% |
-0.89% |
3.93% |
8.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
10.75% |
-22.34% |
-144.98% |
-2,741.77% |
-29.45% |
-7.01% |
| EBIT Margin |
|
9.22% |
-27.92% |
-154.45% |
-3,004.01% |
-43.93% |
-6.68% |
| Profit (Net Income) Margin |
|
-3.57% |
-31.50% |
-144.86% |
-2,941.76% |
-68.60% |
-10.55% |
| Tax Burden Percent |
|
-292.67% |
96.55% |
90.64% |
90.11% |
104.13% |
91.18% |
| Interest Burden Percent |
|
13.23% |
116.85% |
103.48% |
108.67% |
149.98% |
173.12% |
| Effective Tax Rate |
|
392.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-15.54% |
-10.39% |
-40.11% |
-42.11% |
-15.68% |
-2.76% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.42% |
-24.34% |
-70.98% |
-67.11% |
-38.03% |
-6.54% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.20% |
-20.35% |
-56.10% |
-137.65% |
-242.07% |
-71.59% |
| Return on Equity (ROE) |
|
-6.33% |
-30.73% |
-96.20% |
-179.76% |
-257.75% |
-74.35% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-99.88% |
19.85% |
-5.79% |
5.22% |
-3.30% |
| Operating Return on Assets (OROA) |
|
6.60% |
-10.22% |
-39.75% |
-41.46% |
-16.43% |
-2.78% |
| Return on Assets (ROA) |
|
-2.56% |
-11.53% |
-37.28% |
-40.60% |
-25.66% |
-4.39% |
| Return on Common Equity (ROCE) |
|
-6.32% |
-30.73% |
-96.27% |
-180.14% |
-159.66% |
-23.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-6.35% |
-18.39% |
-178.87% |
-393.13% |
1,027.00% |
-68.96% |
| Net Operating Profit after Tax (NOPAT) |
|
-40 |
-48 |
-207 |
-129 |
-36 |
-5.62 |
| NOPAT Margin |
|
-26.98% |
-19.55% |
-108.12% |
-2,102.81% |
-30.75% |
-4.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
-19.96% |
13.95% |
30.88% |
24.99% |
22.34% |
3.78% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
90.78% |
127.92% |
254.45% |
3,104.01% |
143.93% |
106.68% |
| Earnings before Interest and Taxes (EBIT) |
|
14 |
-69 |
-296 |
-184 |
-51 |
-8.03 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
-55 |
-278 |
-168 |
-34 |
-8.43 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.95 |
2.61 |
0.81 |
1.61 |
0.00 |
11.03 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.54 |
4.47 |
0.66 |
12.08 |
1.13 |
1.69 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.93 |
1.90 |
0.82 |
0.99 |
1.52 |
1.69 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.61 |
5.18 |
1.55 |
40.29 |
2.66 |
2.88 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
292.16 |
0.00 |
0.00 |
0.00 |
0.00 |
19,202.99 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
2.89 |
0.00 |
26.03 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.09 |
0.59 |
1.33 |
4.49 |
11.76 |
10.24 |
| Long-Term Debt to Equity |
|
1.85 |
0.54 |
1.23 |
4.16 |
11.07 |
9.50 |
| Financial Leverage |
|
2.08 |
0.84 |
0.79 |
2.05 |
6.37 |
10.95 |
| Leverage Ratio |
|
4.95 |
2.67 |
2.58 |
4.43 |
10.05 |
16.93 |
| Compound Leverage Factor |
|
0.66 |
3.11 |
2.67 |
4.81 |
15.07 |
29.31 |
| Debt to Total Capital |
|
67.60% |
37.13% |
57.15% |
81.77% |
92.16% |
91.11% |
| Short-Term Debt to Total Capital |
|
7.54% |
3.48% |
4.33% |
5.91% |
5.44% |
6.59% |
| Long-Term Debt to Total Capital |
|
60.05% |
33.65% |
52.82% |
75.86% |
86.72% |
84.52% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.08% |
-0.03% |
-0.06% |
-0.08% |
11.64% |
-0.10% |
| Common Equity to Total Capital |
|
32.32% |
62.90% |
42.91% |
18.31% |
-3.81% |
9.00% |
| Debt to EBITDA |
|
10.94 |
-4.53 |
-0.74 |
-1.22 |
-5.49 |
-22.08 |
| Net Debt to EBITDA |
|
9.96 |
-3.16 |
-0.62 |
-1.03 |
-4.52 |
-17.00 |
| Long-Term Debt to EBITDA |
|
9.72 |
-4.10 |
-0.69 |
-1.13 |
-5.17 |
-20.48 |
| Debt to NOPAT |
|
-4.36 |
-5.18 |
-1.00 |
-1.59 |
-5.26 |
-33.12 |
| Net Debt to NOPAT |
|
-3.97 |
-3.61 |
-0.83 |
-1.34 |
-4.33 |
-25.50 |
| Long-Term Debt to NOPAT |
|
-3.87 |
-4.69 |
-0.92 |
-1.47 |
-4.95 |
-30.72 |
| Noncontrolling Interest Sharing Ratio |
|
0.25% |
0.00% |
-0.07% |
-0.21% |
38.06% |
68.78% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-463 |
103 |
-18 |
12 |
-6.72 |
| Operating Cash Flow to CapEx |
|
91.97% |
-209.89% |
-800.46% |
-1,220.50% |
-846.11% |
1.76% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.72 |
0.37 |
0.26 |
0.01 |
0.37 |
0.42 |
| Fixed Asset Turnover |
|
0.00 |
15.58 |
9.53 |
0.45 |
12.59 |
26.42 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
256 |
672 |
362 |
251 |
203 |
204 |
| Invested Capital Turnover |
|
0.58 |
0.53 |
0.37 |
0.02 |
0.51 |
0.59 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
415 |
-310 |
-111 |
-47 |
1.10 |
| Enterprise Value (EV) |
|
238 |
1,276 |
297 |
247 |
308 |
346 |
| Market Capitalization |
|
79 |
1,102 |
126 |
74 |
131 |
203 |
| Book Value per Share |
|
$11.01 |
$10.21 |
$3.39 |
$0.62 |
($0.09) |
$0.17 |
| Tangible Book Value per Share |
|
($34.01) |
($6.44) |
($4.46) |
($2.25) |
($2.23) |
($1.62) |
| Total Capital |
|
257 |
672 |
362 |
251 |
203 |
204 |
| Total Debt |
|
174 |
249 |
207 |
205 |
187 |
186 |
| Total Long-Term Debt |
|
154 |
226 |
191 |
190 |
176 |
173 |
| Net Debt |
|
158 |
174 |
171 |
173 |
154 |
143 |
| Capital Expenditures (CapEx) |
|
0.88 |
18 |
7.43 |
3.55 |
2.26 |
1.02 |
| Net Nonoperating Expense (NNE) |
|
-35 |
29 |
70 |
51 |
44 |
7.05 |
| Net Nonoperating Obligations (NNO) |
|
173 |
249 |
207 |
205 |
187 |
186 |
| Total Depreciation and Amortization (D&A) |
|
2.26 |
14 |
18 |
16 |
17 |
-0.40 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.56) |
($2.04) |
($5.86) |
($2.53) |
($1.04) |
($0.13) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
33.56M |
38.11M |
47.42M |
71.32M |
76.05M |
100.26M |
| Adjusted Diluted Earnings per Share |
|
($0.56) |
($2.04) |
($5.86) |
($2.53) |
($1.04) |
($0.13) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
33.56M |
38.11M |
47.42M |
71.32M |
76.05M |
100.26M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.56) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.91M |
42.61M |
73.06M |
72.64M |
93.75M |
114.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9.53 |
-48 |
-29 |
-121 |
-17 |
-4.16 |
| Normalized NOPAT Margin |
|
6.45% |
-19.27% |
-15.25% |
-1,966.60% |
-14.98% |
-3.46% |
| Pre Tax Income Margin |
|
1.22% |
-32.63% |
-159.82% |
-3,264.60% |
-65.88% |
-11.57% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-0.55% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for PLBY Group
This table displays calculated financial ratios and metrics derived from PLBY Group's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
74,061,787.00 |
72,643,445.00 |
72,808,102.00 |
73,892,060.00 |
89,586,709.00 |
93,747,069.00 |
93,944,597.00 |
95,108,325.00 |
107,757,372.00 |
114,859,723.00 |
115,967,061.00 |
| DEI Adjusted Shares Outstanding |
|
74,061,787.00 |
72,643,445.00 |
72,808,102.00 |
73,892,060.00 |
89,586,709.00 |
93,747,069.00 |
93,944,597.00 |
95,108,325.00 |
107,757,372.00 |
114,859,723.00 |
115,967,061.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.05 |
-0.23 |
-0.23 |
-0.46 |
-0.14 |
-0.10 |
-0.08 |
0.00 |
0.03 |
-0.03 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-141.09% |
0.00% |
0.00% |
89.21% |
454.12% |
1.68% |
-101.55% |
-1.51% |
88.95% |
9.29% |
12.12% |
| EBITDA Growth |
|
170.50% |
85.92% |
97.45% |
-2,583.03% |
-143.52% |
-80.79% |
-58.72% |
104.13% |
193.63% |
87.44% |
158.59% |
| EBIT Growth |
|
87.40% |
68.13% |
93.99% |
-1,680.97% |
-175.96% |
29.80% |
36.08% |
104.83% |
161.72% |
73.79% |
150.57% |
| NOPAT Growth |
|
87.40% |
68.13% |
93.99% |
-1,680.97% |
-175.96% |
29.80% |
36.08% |
104.83% |
437.27% |
73.79% |
111.38% |
| Net Income Growth |
|
63.28% |
56.35% |
87.37% |
-371.11% |
-233.77% |
45.03% |
53.89% |
101.36% |
128.61% |
56.17% |
102.58% |
| EPS Growth |
|
43.75% |
60.34% |
86.93% |
-350.00% |
-44.44% |
56.52% |
65.22% |
100.00% |
138.46% |
70.00% |
100.00% |
| Operating Cash Flow Growth |
|
23.12% |
54.54% |
41.45% |
55.78% |
108.38% |
21.85% |
-28.33% |
255.35% |
767.08% |
-5.73% |
89.35% |
| Free Cash Flow Firm Growth |
|
-63.40% |
-66.75% |
-92.76% |
-70.86% |
-59.75% |
-66.87% |
60.92% |
-79.27% |
-78.75% |
-133.33% |
-152.67% |
| Invested Capital Growth |
|
-30.74% |
-32.70% |
-11.18% |
-22.68% |
-18.93% |
-17.10% |
-17.49% |
-3.49% |
0.54% |
5.52% |
10.25% |
| Revenue Q/Q Growth |
|
-160.58% |
397.28% |
-11.12% |
18.21% |
13.38% |
-14.64% |
-101.35% |
7,630.91% |
117.51% |
-50.63% |
-0.03% |
| EBITDA Q/Q Growth |
|
938.72% |
-147.71% |
-8.54% |
-517.81% |
86.39% |
-98.16% |
4.71% |
116.08% |
208.43% |
-126.59% |
544.36% |
| EBIT Q/Q Growth |
|
-1.70% |
-452.48% |
-3.21% |
-207.12% |
84.24% |
-40.55% |
6.02% |
123.22% |
101.24% |
-159.69% |
281.29% |
| NOPAT Q/Q Growth |
|
-1.70% |
-452.48% |
-3.21% |
-207.12% |
84.24% |
-40.55% |
6.02% |
123.22% |
999.70% |
-110.92% |
140.80% |
| Net Income Q/Q Growth |
|
47.55% |
-337.65% |
-1.25% |
-102.71% |
62.84% |
27.92% |
15.06% |
105.99% |
680.00% |
-210.45% |
105.00% |
| EPS Q/Q Growth |
|
10.00% |
-155.56% |
0.00% |
-95.65% |
71.11% |
23.08% |
20.00% |
100.00% |
0.00% |
-160.00% |
100.00% |
| Operating Cash Flow Q/Q Growth |
|
86.97% |
-407.34% |
68.94% |
-115.25% |
102.47% |
-4,832.92% |
48.99% |
360.59% |
-86.22% |
-677.15% |
94.86% |
| Free Cash Flow Firm Q/Q Growth |
|
-14.60% |
-2.97% |
-79.43% |
70.94% |
17.96% |
-20.12% |
-0.09% |
-77.98% |
20.93% |
-225.29% |
-57.85% |
| Invested Capital Q/Q Growth |
|
-0.89% |
-7.14% |
-2.99% |
-13.40% |
3.93% |
-5.04% |
-3.45% |
1.29% |
8.27% |
-0.34% |
0.88% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
-12.54% |
-15.31% |
-80.02% |
-9.60% |
-22.29% |
0.00% |
3.36% |
4.76% |
-2.56% |
11.39% |
| EBIT Margin |
|
0.00% |
-31.82% |
-36.96% |
-96.01% |
-13.34% |
-21.97% |
0.00% |
4.71% |
4.36% |
-5.27% |
9.56% |
| Profit (Net Income) Margin |
|
0.00% |
-58.70% |
-66.87% |
-114.66% |
-37.58% |
-31.73% |
0.00% |
1.59% |
5.69% |
-12.73% |
0.64% |
| Tax Burden Percent |
|
28.63% |
106.84% |
103.84% |
101.79% |
107.59% |
113.78% |
113.09% |
-460.00% |
382.52% |
127.30% |
15.75% |
| Interest Burden Percent |
|
813.26% |
172.64% |
174.25% |
117.33% |
261.74% |
126.93% |
115.42% |
-7.32% |
34.12% |
189.70% |
42.25% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-282.52% |
0.00% |
84.25% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-2.63% |
-6.37% |
-21.87% |
-4.77% |
-8.40% |
0.00% |
0.00% |
9.84% |
-2.29% |
0.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-8.21% |
-11.35% |
-28.57% |
-9.57% |
-10.79% |
0.00% |
0.00% |
6.12% |
-3.87% |
0.82% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-14.14% |
-66.34% |
-376.44% |
-60.93% |
-116.34% |
0.00% |
0.00% |
67.07% |
-33.66% |
12.56% |
| Return on Equity (ROE) |
|
0.00% |
-16.77% |
-72.71% |
-398.31% |
-65.70% |
-124.74% |
-745.38% |
464.94% |
76.91% |
-35.95% |
13.53% |
| Cash Return on Invested Capital (CROIC) |
|
-5.79% |
-0.88% |
5.62% |
10.60% |
5.22% |
2.85% |
3.92% |
-1.99% |
-3.30% |
-6.58% |
-7.80% |
| Operating Return on Assets (OROA) |
|
0.00% |
-2.62% |
-6.38% |
-22.18% |
-4.99% |
-8.81% |
0.00% |
0.00% |
1.82% |
-2.33% |
4.36% |
| Return on Assets (ROA) |
|
0.00% |
-4.83% |
-11.54% |
-26.49% |
-14.05% |
-12.72% |
0.00% |
0.00% |
2.37% |
-5.62% |
0.29% |
| Return on Common Equity (ROCE) |
|
0.00% |
-16.80% |
-73.14% |
-403.55% |
-40.69% |
-62.73% |
79.57% |
449.33% |
24.01% |
-19.45% |
2.56% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-538.75% |
-280.66% |
448.42% |
0.00% |
632.67% |
360.31% |
-763.40% |
0.00% |
-22.68% |
1.28% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.13 |
-6.24 |
-6.44 |
-20 |
-3.12 |
-4.38 |
-4.12 |
0.96 |
11 |
-1.15 |
0.47 |
| NOPAT Margin |
|
0.00% |
-22.28% |
-25.87% |
-67.21% |
-9.34% |
-15.38% |
0.00% |
3.30% |
16.67% |
-3.69% |
1.51% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.28% |
5.58% |
4.98% |
6.71% |
4.81% |
2.39% |
1.80% |
0.25% |
3.71% |
1.58% |
0.15% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
131.82% |
136.96% |
196.01% |
113.34% |
121.97% |
0.00% |
95.29% |
95.64% |
105.27% |
90.44% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.61 |
-8.92 |
-9.20 |
-28 |
-4.45 |
-6.26 |
-5.88 |
1.37 |
2.75 |
-1.64 |
2.98 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.36 |
-3.51 |
-3.81 |
-24 |
-3.21 |
-6.35 |
-6.05 |
0.97 |
3.00 |
-0.80 |
3.55 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.61 |
2.58 |
3.61 |
0.00 |
0.00 |
0.00 |
0.00 |
37.06 |
11.03 |
5.21 |
6.41 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
12.08 |
2.23 |
0.96 |
0.77 |
1.13 |
0.89 |
0.00 |
0.00 |
1.69 |
1.42 |
1.12 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
499.93 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.20% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.99 |
1.11 |
1.10 |
1.31 |
1.52 |
1.46 |
1.79 |
1.55 |
1.69 |
1.52 |
1.40 |
| Enterprise Value to Revenue (EV/Rev) |
|
40.29 |
7.57 |
4.20 |
3.51 |
2.66 |
2.42 |
0.00 |
0.00 |
2.88 |
2.52 |
2.28 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
42.79 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
52.79 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
75.41 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19,202.99 |
0.00 |
94.19 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
18.36 |
10.78 |
26.03 |
46.52 |
41.34 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
4.49 |
6.93 |
13.59 |
-13.25 |
11.76 |
27.43 |
129.07 |
51.92 |
10.24 |
4.97 |
8.07 |
| Long-Term Debt to Equity |
|
4.16 |
6.58 |
12.66 |
-12.52 |
11.07 |
25.87 |
123.12 |
49.16 |
9.50 |
4.62 |
6.89 |
| Financial Leverage |
|
2.05 |
1.72 |
5.85 |
13.18 |
6.37 |
10.78 |
23.37 |
-32.01 |
10.95 |
8.70 |
15.26 |
| Leverage Ratio |
|
4.43 |
3.91 |
9.76 |
19.96 |
10.05 |
16.05 |
33.46 |
-44.38 |
16.93 |
13.61 |
22.96 |
| Compound Leverage Factor |
|
36.01 |
6.75 |
17.01 |
23.42 |
26.30 |
20.37 |
38.62 |
3.25 |
5.78 |
25.83 |
9.70 |
| Debt to Total Capital |
|
81.77% |
87.39% |
93.14% |
108.16% |
92.16% |
96.48% |
99.23% |
98.11% |
91.11% |
83.26% |
88.97% |
| Short-Term Debt to Total Capital |
|
5.91% |
4.43% |
6.35% |
6.01% |
5.44% |
5.48% |
4.57% |
5.21% |
6.59% |
5.90% |
13.01% |
| Long-Term Debt to Total Capital |
|
75.86% |
82.96% |
86.80% |
102.16% |
86.72% |
91.00% |
94.66% |
92.90% |
84.52% |
77.36% |
75.97% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
-0.08% |
-0.09% |
-0.09% |
-0.11% |
11.64% |
9.42% |
10.16% |
-0.11% |
-0.10% |
0.29% |
0.29% |
| Common Equity to Total Capital |
|
18.31% |
12.70% |
6.95% |
-8.06% |
-3.81% |
-5.90% |
-9.39% |
2.00% |
9.00% |
16.45% |
10.74% |
| Debt to EBITDA |
|
-1.22 |
-1.39 |
-250.33 |
-8.99 |
-5.49 |
-5.04 |
-4.72 |
-12.65 |
-22.08 |
-58.94 |
27.18 |
| Net Debt to EBITDA |
|
-1.03 |
-1.24 |
-227.88 |
-8.51 |
-4.52 |
-4.35 |
-4.16 |
-10.44 |
-17.00 |
-46.87 |
21.66 |
| Long-Term Debt to EBITDA |
|
-1.13 |
-1.32 |
-233.27 |
-8.49 |
-5.17 |
-4.75 |
-4.50 |
-11.98 |
-20.48 |
-54.76 |
23.21 |
| Debt to NOPAT |
|
-1.59 |
-1.76 |
-14.09 |
-6.29 |
-5.26 |
-5.52 |
-5.89 |
-17.36 |
-33.12 |
-71.03 |
47.90 |
| Net Debt to NOPAT |
|
-1.34 |
-1.58 |
-12.83 |
-5.96 |
-4.33 |
-4.76 |
-5.19 |
-14.33 |
-25.50 |
-56.49 |
38.17 |
| Long-Term Debt to NOPAT |
|
-1.47 |
-1.67 |
-13.13 |
-5.94 |
-4.95 |
-5.21 |
-5.61 |
-16.44 |
-30.72 |
-66.00 |
40.90 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-0.20% |
-0.59% |
-1.32% |
38.06% |
49.71% |
110.67% |
3.36% |
68.78% |
45.90% |
81.04% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
110 |
107 |
22 |
38 |
44 |
35 |
35 |
7.79 |
9.42 |
-12 |
-19 |
| Operating Cash Flow to CapEx |
|
-91.09% |
-1,641.58% |
-466.00% |
-1,429.82% |
28.65% |
-22,411.76% |
-984.05% |
3,195.27% |
502.16% |
-1,274.84% |
-263.69% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.01 |
0.08 |
0.17 |
0.23 |
0.37 |
0.40 |
0.00 |
0.00 |
0.42 |
0.44 |
0.46 |
| Fixed Asset Turnover |
|
0.45 |
2.23 |
4.56 |
8.91 |
12.59 |
13.74 |
0.00 |
0.00 |
26.42 |
27.59 |
30.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
251 |
233 |
226 |
195 |
203 |
193 |
186 |
189 |
204 |
204 |
205 |
| Invested Capital Turnover |
|
0.02 |
0.12 |
0.25 |
0.33 |
0.51 |
0.55 |
0.00 |
0.00 |
0.59 |
0.62 |
0.64 |
| Increase / (Decrease) in Invested Capital |
|
-111 |
-113 |
-28 |
-57 |
-47 |
-40 |
-39 |
-6.83 |
1.10 |
11 |
19 |
| Enterprise Value (EV) |
|
247 |
258 |
248 |
256 |
308 |
282 |
334 |
292 |
346 |
310 |
288 |
| Market Capitalization |
|
74 |
76 |
57 |
56 |
131 |
103 |
152 |
140 |
203 |
175 |
141 |
| Book Value per Share |
|
$0.62 |
$0.41 |
$0.22 |
($0.21) |
($0.09) |
($0.12) |
($0.19) |
$0.04 |
$0.17 |
$0.29 |
$0.19 |
| Tangible Book Value per Share |
|
($2.25) |
($2.50) |
($2.69) |
($2.40) |
($2.23) |
($2.17) |
($2.24) |
($1.99) |
($1.62) |
($1.40) |
($1.48) |
| Total Capital |
|
251 |
233 |
226 |
195 |
203 |
193 |
186 |
189 |
204 |
204 |
205 |
| Total Debt |
|
205 |
203 |
210 |
211 |
187 |
186 |
185 |
185 |
186 |
169 |
183 |
| Total Long-Term Debt |
|
190 |
193 |
196 |
200 |
176 |
176 |
176 |
175 |
173 |
157 |
156 |
| Net Debt |
|
173 |
182 |
191 |
200 |
154 |
160 |
163 |
153 |
143 |
135 |
146 |
| Capital Expenditures (CapEx) |
|
2.11 |
0.59 |
0.65 |
0.46 |
0.56 |
0.03 |
0.40 |
0.32 |
0.28 |
0.63 |
0.16 |
| Net Nonoperating Expense (NNE) |
|
2.63 |
10 |
10 |
14 |
9.43 |
4.66 |
3.56 |
0.50 |
6.93 |
2.81 |
0.27 |
| Net Nonoperating Obligations (NNO) |
|
205 |
203 |
210 |
211 |
187 |
186 |
185 |
185 |
186 |
169 |
183 |
| Total Depreciation and Amortization (D&A) |
|
8.98 |
5.40 |
5.39 |
4.71 |
1.25 |
-0.09 |
-0.17 |
-0.39 |
0.25 |
0.84 |
0.57 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.09) |
($0.23) |
($0.23) |
($0.45) |
($0.13) |
($0.10) |
($0.08) |
$0.00 |
$0.05 |
($0.03) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
71.32M |
72.68M |
73.04M |
74.59M |
76.05M |
92.65M |
94.40M |
102.50M |
100.26M |
114.18M |
114.70M |
| Adjusted Diluted Earnings per Share |
|
($0.09) |
($0.23) |
($0.23) |
($0.45) |
($0.13) |
($0.10) |
($0.08) |
$0.00 |
$0.05 |
($0.03) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
71.32M |
72.68M |
73.04M |
74.59M |
76.05M |
92.65M |
94.40M |
112.54M |
100.26M |
114.18M |
114.70M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
72.64M |
72.81M |
73.89M |
89.59M |
93.75M |
93.94M |
95.11M |
107.76M |
114.86M |
115.97M |
119.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.65 |
-4.55 |
-6.02 |
-4.59 |
-2.17 |
-4.17 |
-23 |
1.13 |
1.92 |
-1.15 |
2.08 |
| Normalized NOPAT Margin |
|
0.00% |
-16.24% |
-24.19% |
-15.59% |
-6.50% |
-14.64% |
0.00% |
3.89% |
3.05% |
-3.69% |
6.69% |
| Pre Tax Income Margin |
|
0.00% |
-54.94% |
-64.39% |
-112.65% |
-34.93% |
-27.89% |
0.00% |
-0.34% |
1.49% |
-10.00% |
4.04% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
PLBY Group’s second-quarter 2026 results show meaningful improvement in profitability, although the company remains highly leveraged and dependent on financing activity. Revenue was $31.1 million, essentially flat with the first quarter but up approximately 12% from $27.8 million in the restated second quarter of 2025. Operating expenses declined to $28.2 million from $32.8 million in the prior quarter, helping PLBY generate $1.3 million of pretax income and $198,000 of net income, compared with a $4.0 million net loss in Q1 2026 and a $7.7 million net loss in Q2 2025.
Cash flow also improved sequentially. Operating cash flow was negative $414,000 in Q2, compared with negative $8.1 million in Q1 and negative $3.9 million a year earlier. However, the quarter’s $2.5 million increase in cash was primarily supported by $3.1 million of financing inflows, including $2.7 million from common-stock issuance and $2.4 million in other financing activities. This suggests that PLBY has not yet established consistently self-funding operations.
The balance sheet remains a significant concern. PLBY held $31.9 million in cash and $5.3 million in restricted cash at June 30, 2026, while total debt was approximately $182.7 million. Total liabilities reached $266.2 million against only $22.9 million of equity. Although total equity improved from negative levels in 2025, retained earnings remained deeply negative at $710.7 million. Investors should also note that weighted-average basic shares increased to 114.7 million from 94.4 million in the restated year-ago quarter, indicating substantial dilution.
- Return to modest profitability: PLBY reported $198,000 of net income in Q2 2026 after losses in Q1 2026 and Q2 2025.
- Improved cost control: Operating expenses fell approximately 14% sequentially, from $32.8 million to $28.2 million.
- Revenue growth from the prior year: Q2 revenue increased approximately 12% year over year, despite being nearly unchanged from Q1.
- Operating cash burn narrowed: Negative operating cash flow improved to $414,000 from $8.1 million in Q1 2026 and $3.9 million in Q2 2025.
- Cash reserves have improved: Cash and restricted cash totaled approximately $37.1 million at quarter-end, up from roughly $21.7 million at June 30, 2025.
- Impairment pressure has eased: PLBY recorded no impairment charge in Q1 or Q2 2026, compared with impairment charges in several earlier periods, including $21.7 million in Q3 2024. The sustainability of this improvement remains uncertain.
- Revenue remains concentrated in non-interest income: Nearly all Q2 revenue came from other non-interest income, making the company’s growth and earnings profile difficult to evaluate from traditional operating metrics.
- High leverage persists: Total debt was approximately $182.7 million, including $156.0 million of long-term debt, substantially exceeding the company’s cash balance.
- Operating cash flow remains negative: Despite the quarterly improvement, operating cash flow was still negative, and first-half 2026 operating cash flow totaled approximately negative $8.5 million.
- Shareholder dilution is substantial: Weighted-average basic shares rose more than 20% year over year, while common-stock issuance contributed $2.7 million of Q2 financing inflows.
10/15/26 05:23 PM ETAI Generated. May Contain Errors.