PLBY Group, Inc. (PLBY)

PLBY Group Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	116.14	142.95	185.54	246.59	147.66
Revenue Growth (YoY)	-18.76%	-22.95%	-24.76%	66.99%	89.04%
Cost of Revenue	41.78	54.78	82.95	108.66	74.38
Gross Profit	74.36	88.17	102.59	137.92	73.28
Selling, General & Admin	98.72	118.07	150.54	186.17	59.67
Other Operating Expenses	0.4	-0.16	-0.48	-	-
Operating Expenses	99.12	117.91	150.05	186.17	59.67
Operating Income	-24.76	-29.73	-47.46	-48.25	13.61
Interest Expense	-23.69	-23.29	-17.72	-13.31	-13.46
Other Non Operating Income (Expenses)	-1.72	7.31	8.69	0.53	0.2
EBT Excluding Unusual Items	-50.17	-45.72	-56.49	-61.04	0.35
Merger & Restructuring Charges	-	-5.05	-	-19.64	-
Impairment of Goodwill	-17.02	-66.66	-115.2	-	-
Gain (Loss) on Sale of Assets	-	-	5.69	-	-
Asset Writedown	-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	-76.25	-200.22	-306.4	-80.46	1.8
Income Tax Expense	3.15	-13.77	-55.7	-2.78	7.07
Earnings From Continuing Operations	-79.4	-186.45	-250.69	-77.68	-5.27
Earnings From Discontinued Operations	-	6.03	-27.01	-	-
Net Income	-79.4	-180.42	-277.7	-77.68	-5.27
Net Income to Common	-79.4	-180.42	-277.7	-77.68	-5.27
Shares Outstanding (Basic)	76	71	47	38	22
Shares Outstanding (Diluted)	76	71	47	38	22
Shares Change (YoY)	6.63%	50.40%	24.44%	71.65%	475.98%
EPS (Basic)	-1.04	-2.53	-5.86	-2.04	-0.24
EPS (Diluted)	-1.04	-2.53	-5.86	-2.04	-0.24
Free Cash Flow	-21.4	-46.84	-66.86	-54.25	-0.07
Free Cash Flow Per Share	-0.28	-0.66	-1.41	-1.42	-0.00
Gross Margin	64.03%	61.68%	55.29%	55.93%	49.63%
Operating Margin	-21.32%	-20.80%	-25.58%	-19.57%	9.22%
Profit Margin	-68.37%	-126.21%	-149.68%	-31.50%	-3.57%
Free Cash Flow Margin	-18.43%	-32.77%	-36.04%	-22.00%	-0.05%
EBITDA	-17.75	-22.54	-34.74	-40.96	15.87
EBITDA Margin	-15.29%	-15.76%	-18.73%	-16.61%	10.75%
D&A For EBITDA	7.01	7.2	12.72	7.29	2.26
EBIT	-24.76	-29.73	-47.46	-48.25	13.61
EBIT Margin	-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 Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q