Playboy Inc. logo

Playboy Inc.

PLBY | NASDAQ
Chart Builder DCF Calculator
$1.09
+$0.04 (+3.81%)
At close: Sep 21, 2026, 4:00 PM ET
$1.09
$0 (0.00%)
Pre-market: Sep 22, 2026, 7:07 AM ET
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
198K -3.96M 3.59M 460K -7.68M -9.04M -14.4M -33.8M -16.65M -16.45M -9.64M 70.18M -132.27M -36.31M -10.24M -236.88M -9.49M 5.54M -56.06M -7.7M -8.92M -5M
Depreciation & Amortization
2.06M 2.31M 1.99M 2.03M 2.17M 2.16M 8.83M 3.39M 4.25M 4.33M 1.64M -741K 1.8M 3.04M 3.42M 8.84M 1.47M 5.5M 9.74M 4.18M 2.55M 1.72M
Stock-Based Compensation
2.5M 1.17M 1.21M 1.15M 1.67M 687K 1.97M 1.5M 2.01M 1.83M n/a 540K n/a 5.22M 4.71M 4.54M 4.75M 6.54M 54.22M 365K 361K 3.5M
Other Working Capital
302K -6.57M 5.1M 6.79M -2.67M -5.79M 5.63M 1.59M -1.88M -7.81M 2.38M -30.08M 17.26M -3.79M 10.58M -20.56M 11.12M -27.23M 28K -13.69M 1.27M -13.45M
Other Non-Cash Items
-2.54M -1.32M -1.78M -418K 2.76M -625K 585K 21.98M 4.48M 5.38M 18.35M -80.27M 133.36M 12.01M 2.1M 262.99M -2.27M -16.94M 5.35M -1.25M 5.92M -436K
Deferred Income Tax
n/a -6K -6.59M -73K 1.27M 1.51M -1.57M 706K 801K 1.03M -6.32M 1.33M -8.06M -3.37M -15.84M -45.74M -23K -2.81M -3.44M -2.14M n/a -12K
Change in Working Capital
-2.63M -6.45M 2.97M 6.98M -4.07M -2.31M 4.9M -450K 2.09M -5.88M -5.95M -5.78M -7K -2.04M 13.16M -7.63M -1.96M -33.36M -4.59M -13.81M -7.24M -14.07M
Operating Cash Flow
-414K -8.26M 1.4M 10.13M -3.89M -7.62M 319K -6.68M -3.03M -9.75M -1.92M -14.75M -5.17M -21.45M -2.68M -13.88M -7.52M -35.53M 5.22M -20.35M -7.32M -14.3M
Capital Expenditures
-157K -632K -278K -317K -395K -34K -1.06M 44K -650K -594K -2.11M -685K 1.1M -1.82M -1.94M -927K -3.07M -1.7M -1.71M -1.14M -13.55M -1.11M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a 372K n/a n/a n/a 14.32M n/a 1M n/a n/a n/a n/a n/a -2.97M -229.49M 1.74M -24.83M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
-15M 15M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
15M n/a 567K 755K 252K n/a 500K -500K 1.57M n/a -22K 1.27M -68K -30K -394K 17.2M -404K n/a -128K 2K 4K n/a
Investing Cash Flow
-157K 14.37M 289K 438K -143K -34K -190K -456K 922K -594K 12.19M 586K 2.03M -1.85M -2.34M 16.27M -3.48M -1.7M -4.8M -230.63M -11.81M -25.94M
Debt Repayment
n/a -15M -381K n/a n/a n/a n/a -76K -76K -76K -76K -76K 11.24M -45.4M -25.51M -8.86M -798K -799K -793K 69.21M 10.78M -3.64M
Common Stock Repurchased
-2M n/a n/a n/a n/a n/a n/a n/a n/a n/a -1M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
2.39M -1.84M -949K -237K -74K -40K -97K -266K -63K n/a n/a n/a n/a n/a -1K -2.02M 23.68M 1.37M 2.22M -1.63M -8.48M n/a
Financial Cash Flow
3.07M -14.3M 8.69M 17K -74K -40K 22.15M -342K -139K -76K -1.07M -76K 11.24M 16.09M -25.51M 13.62M 22.88M 570K 1.4M 67.61M 204.41M 97.06M
Net Cash Flow
2.45M -7.63M 10.46M 10.61M -3.93M -7.65M 21.36M -7.31M -2.14M -10.68M 9.68M -14.39M 7.63M -7.21M -30.13M 15.13M 11.49M -36.52M 1.29M -183.47M 185.28M 56.82M
Free Cash Flow
-571K -8.9M 1.12M 9.81M -4.28M -7.65M -743K -6.63M -3.68M -10.35M -4.03M -15.43M -4.07M -23.27M -4.62M -14.81M -10.6M -37.23M 3.52M -21.48M -20.87M -15.41M
Adj. Free Cash Flow
-3.07M -10.06M -95K 8.66M -5.95M -8.34M -2.71M -8.14M -5.68M -12.18M -4.03M -15.97M -4.07M -28.49M -9.33M -19.35M -15.35M -43.77M -50.7M -21.85M -21.23M -18.91M
Maintenance CapEx
-157K -632K -278K n/a n/a n/a -1.06M 44K -650K -594K n/a -685K 1.1M -1.82M -1.94M -927K -3.07M n/a n/a n/a -11.42M n/a
Growth CapEx
n/a n/a n/a -317K -395K -34K n/a n/a n/a n/a -2.11M n/a n/a n/a n/a n/a n/a -1.7M -1.71M -1.14M -2.13M -1.11M
Owner Earnings
-571K -8.9M 1.12M 10.13M -3.89M -7.62M -743K -6.63M -3.68M -10.35M -1.92M -15.43M -4.07M -23.27M -4.62M -14.81M -10.6M -35.53M 5.22M -20.35M -18.73M -14.3M

© 2026 bestshares.com. All rights reserved.