Playboy Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	119.51	116.14	142.95	185.54	246.59	147.66
Revenue Growth (YoY)	-31.54%	-18.76%	-22.95%	-24.76%	66.99%	89.04%
Cost of Revenue	35.53	41.78	54.78	82.95	108.66	74.38
Gross Profit	83.98	74.36	88.17	102.59	137.92	73.28
Selling, General & Admin	92.65	98.72	118.07	150.54	186.17	59.67
Other Operating Expenses	0.72	0.4	-0.16	-0.48	-	-
Operating Expenses	93.37	99.12	117.91	150.05	186.17	59.67
Operating Income	-9.39	-24.76	-29.73	-47.46	-48.25	13.61
Interest Expense	-9.73	-23.69	-23.29	-17.72	-13.31	-13.46
Other Non Operating Income (Expenses)	-1.53	-1.72	7.31	8.69	0.53	0.2
EBT Excluding Unusual Items	-20.65	-50.17	-45.72	-56.49	-61.04	0.35
Merger & Restructuring Charges	-2.4	-	-5.05	-	-19.64	-
Impairment of Goodwill	-0.02	-17.02	-66.66	-115.2	-	-
Gain (Loss) on Sale of Assets	-	-	-	5.69	-	-
Asset Writedown	-3.43	-9.06	-88.22	-168.3	-0.96	-
Legal Settlements	-	-	-	-	1.7	-
Other Unusual Items	-	-	5.43	27.91	-0.52	1.45
Pretax Income	-26.49	-76.25	-200.22	-306.4	-80.46	1.8
Income Tax Expense	2.31	3.15	-13.77	-55.7	-2.78	7.07
Earnings From Continuing Operations	-28.8	-79.4	-186.45	-250.69	-77.68	-5.27
Earnings From Discontinued Operations	-	-	6.03	-27.01	-	-
Net Income	-28.8	-79.4	-180.42	-277.7	-77.68	-5.27
Net Income to Common	-28.8	-79.4	-180.42	-277.7	-77.68	-5.27
Shares Outstanding (Basic)	93	76	71	47	38	22
Shares Outstanding (Diluted)	93	76	71	47	38	22
Shares Change (YoY)	27.16%	6.63%	50.40%	24.44%	71.65%	475.98%
EPS (Basic)	-0.31	-1.04	-2.53	-5.86	-2.04	-0.24
EPS (Diluted)	-0.31	-1.04	-2.53	-5.86	-2.04	-0.24
Free Cash Flow	-2.53	-21.4	-46.84	-66.86	-54.25	-0.07
Free Cash Flow Per Share	-0.03	-0.28	-0.66	-1.41	-1.42	-0.00
Gross Margin	70.27%	64.03%	61.68%	55.29%	55.93%	49.63%
Operating Margin	-7.86%	-21.32%	-20.80%	-25.58%	-19.57%	9.22%
Profit Margin	-24.10%	-68.37%	-126.21%	-149.68%	-31.50%	-3.57%
Free Cash Flow Margin	-2.11%	-18.43%	-32.77%	-36.04%	-22.00%	-0.05%
EBITDA	-6.23	-17.75	-22.54	-34.74	-40.96	15.87
EBITDA Margin	-5.21%	-15.29%	-15.76%	-18.73%	-16.61%	10.75%
D&A For EBITDA	3.16	7.01	7.2	12.72	7.29	2.26
EBIT	-9.39	-24.76	-29.73	-47.46	-48.25	13.61
EBIT Margin	-7.86%	-21.32%	-20.80%	-25.58%	-19.57%	9.22%
Effective Tax Rate	-	-	-	-	-	392.67%
Advertising Expenses	-	4.9	6	14.4	22.7	10.4

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q