vs
HACKETT GROUP, INC.（HCKT）与花花公子（PLBY）财务数据对比。点击上方公司名可切换其他公司
HACKETT GROUP, INC.的季度营收约是花花公子的2.0倍（$68.8M vs $34.9M），花花公子净利率更高（10.3% vs 6.2%，领先4.1%），花花公子同比增速更快（4.2% vs -11.6%），过去两年花花公子的营收复合增速更高（11.0% vs -5.9%）
哈克特集团是源自英国的男童服饰多渠道零售商，主营各类男士及男童服装与配饰，品牌于1983年在英国伦敦创立。截至2019年6月，该品牌在全球共开设160家门店，旗舰店坐落于伦敦萨维尔街14号，目前由黎巴嫩M1集团与美国L资本亚洲共同持有。
花花公子集团（Playboy, Inc.）起源于1953年由休·海夫纳联合合伙人在美国芝加哥创立，初始部分资金来自海夫纳母亲提供的1000美元贷款，是美国知名生活方式与娱乐内容品牌，旗下核心《花花公子》杂志同时发行电子版与纸质版。
HCKT vs PLBY — 直观对比
营收规模更大
HCKT
是对方的2.0倍
$34.9M
营收增速更快
PLBY
高出15.9%
-11.6%
净利率更高
PLBY
高出4.1%
6.2%
两年增速更快
PLBY
近两年复合增速
-5.9%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $68.8M | $34.9M |
| 净利润 | $4.3M | $3.6M |
| 毛利率 | 70.8% | 73.3% |
| 营业利润率 | 13.0% | 7.9% |
| 净利率 | 6.2% | 10.3% |
| 营收同比 | -11.6% | 4.2% |
| 净利润同比 | 36.2% | 128.6% |
| 每股收益（稀释后） | $0.17 | $0.05 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收HCKTPLBY
| Q1 26 | $68.8M | — | ||
| Q4 25 | $75.8M | $34.9M | ||
| Q3 25 | $73.1M | $29.0M | ||
| Q2 25 | $78.9M | $28.1M | ||
| Q1 25 | $77.9M | $28.9M | ||
| Q4 24 | $79.2M | $33.5M | ||
| Q3 24 | $79.8M | $29.4M | ||
| Q2 24 | $77.7M | $24.9M |
净利润HCKTPLBY
| Q1 26 | $4.3M | — | ||
| Q4 25 | $5.6M | $3.6M | ||
| Q3 25 | $2.5M | $460.0K | ||
| Q2 25 | $1.7M | $-7.7M | ||
| Q1 25 | $3.1M | $-9.0M | ||
| Q4 24 | $3.6M | $-12.5M | ||
| Q3 24 | $8.6M | $-33.8M | ||
| Q2 24 | $8.7M | $-16.7M |
毛利率HCKTPLBY
| Q1 26 | 70.8% | — | ||
| Q4 25 | 41.7% | 73.3% | ||
| Q3 25 | 40.7% | 76.0% | ||
| Q2 25 | 35.4% | 65.4% | ||
| Q1 25 | 35.8% | 68.6% | ||
| Q4 24 | 39.4% | 70.8% | ||
| Q3 24 | 29.2% | 61.0% | ||
| Q2 24 | 27.5% | 67.8% |
营业利润率HCKTPLBY
| Q1 26 | 13.0% | — | ||
| Q4 25 | 12.0% | 7.9% | ||
| Q3 25 | 7.5% | 4.7% | ||
| Q2 25 | 5.8% | -20.9% | ||
| Q1 25 | 5.7% | -21.7% | ||
| Q4 24 | 9.8% | -13.3% | ||
| Q3 24 | 16.0% | -96.0% | ||
| Q2 24 | 16.1% | -37.0% |
净利率HCKTPLBY
| Q1 26 | 6.2% | — | ||
| Q4 25 | 7.4% | 10.3% | ||
| Q3 25 | 3.5% | 1.6% | ||
| Q2 25 | 2.1% | -27.3% | ||
| Q1 25 | 4.0% | -31.3% | ||
| Q4 24 | 4.5% | -37.4% | ||
| Q3 24 | 10.8% | -114.7% | ||
| Q2 24 | 11.3% | -66.9% |
每股收益（稀释后）HCKTPLBY
| Q1 26 | $0.17 | — | ||
| Q4 25 | $0.20 | $0.05 | ||
| Q3 25 | $0.09 | $0.00 | ||
| Q2 25 | $0.06 | $-0.08 | ||
| Q1 25 | $0.11 | $-0.10 | ||
| Q4 24 | $0.11 | $-0.13 | ||
| Q3 24 | $0.31 | $-0.45 | ||
| Q2 24 | $0.31 | $-0.23 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | — | $37.8M |
| 总债务越低越好 | $78.8M | $174.2M |
| 股东权益账面价值 | $66.0M | $18.4M |
| 总资产 | $204.4M | $292.4M |
| 负债/权益比越低杠杆越低 | 1.19× | 9.48× |
8季度趋势，按日历期对齐
现金及短期投资HCKTPLBY
| Q1 26 | — | — | ||
| Q4 25 | $18.2M | $37.8M | ||
| Q3 25 | $13.9M | $27.5M | ||
| Q2 25 | $10.1M | $19.6M | ||
| Q1 25 | $9.2M | $23.7M | ||
| Q4 24 | $16.4M | $30.9M | ||
| Q3 24 | $10.0M | $9.5M | ||
| Q2 24 | $19.1M | $16.9M |
总债务HCKTPLBY
| Q1 26 | $78.8M | — | ||
| Q4 25 | — | $174.2M | ||
| Q3 25 | — | $176.8M | ||
| Q2 25 | — | $177.5M | ||
| Q1 25 | — | $176.3M | ||
| Q4 24 | — | $176.6M | ||
| Q3 24 | — | $200.0M | ||
| Q2 24 | — | $196.3M |
股东权益HCKTPLBY
| Q1 26 | $66.0M | — | ||
| Q4 25 | $68.1M | $18.4M | ||
| Q3 25 | $101.6M | $3.8M | ||
| Q2 25 | $119.8M | $-17.5M | ||
| Q1 25 | $114.4M | $-11.4M | ||
| Q4 24 | $115.6M | $-7.7M | ||
| Q3 24 | $110.9M | $-15.7M | ||
| Q2 24 | $102.2M | $15.7M |
总资产HCKTPLBY
| Q1 26 | $204.4M | — | ||
| Q4 25 | $206.4M | $292.4M | ||
| Q3 25 | $200.7M | $278.3M | ||
| Q2 25 | $200.5M | $264.1M | ||
| Q1 25 | $191.8M | $270.6M | ||
| Q4 24 | $193.3M | $284.7M | ||
| Q3 24 | $190.8M | $271.5M | ||
| Q2 24 | $187.5M | $301.8M |
负债/权益比HCKTPLBY
| Q1 26 | 1.19× | — | ||
| Q4 25 | — | 9.48× | ||
| Q3 25 | — | 46.86× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 12.51× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | — | $1.4M |
| 自由现金流经营现金流 - 资本支出 | — | $1.1M |
| 自由现金流率自由现金流/营收 | — | 3.2% |
| 资本支出强度资本支出/营收 | 3.5% | 0.8% |
| 现金转化率经营现金流/净利润 | — | 0.39× |
| 过去12个月自由现金流最近4个季度 | — | $-1.0M |
8季度趋势，按日历期对齐
经营现金流HCKTPLBY
| Q1 26 | — | — | ||
| Q4 25 | $19.1M | $1.4M | ||
| Q3 25 | $11.4M | $10.1M | ||
| Q2 25 | $5.6M | $-3.9M | ||
| Q1 25 | $4.2M | $-7.6M | ||
| Q4 24 | $20.6M | $161.0K | ||
| Q3 24 | $10.6M | $-6.5M | ||
| Q2 24 | $13.7M | $-3.0M |
自由现金流HCKTPLBY
| Q1 26 | — | — | ||
| Q4 25 | — | $1.1M | ||
| Q3 25 | — | $9.8M | ||
| Q2 25 | $3.7M | $-4.3M | ||
| Q1 25 | $2.6M | $-7.7M | ||
| Q4 24 | $19.6M | $-401.0K | ||
| Q3 24 | $9.3M | $-7.0M | ||
| Q2 24 | $12.8M | $-3.7M |
自由现金流率HCKTPLBY
| Q1 26 | — | — | ||
| Q4 25 | — | 3.2% | ||
| Q3 25 | — | 33.8% | ||
| Q2 25 | 4.7% | -15.2% | ||
| Q1 25 | 3.4% | -26.5% | ||
| Q4 24 | 24.8% | -1.2% | ||
| Q3 24 | 11.7% | -23.7% | ||
| Q2 24 | 16.5% | -14.8% |
资本支出强度HCKTPLBY
| Q1 26 | 3.5% | — | ||
| Q4 25 | — | 0.8% | ||
| Q3 25 | — | 1.1% | ||
| Q2 25 | 2.4% | 1.4% | ||
| Q1 25 | 2.0% | 0.1% | ||
| Q4 24 | 1.3% | 1.7% | ||
| Q3 24 | 1.5% | 1.5% | ||
| Q2 24 | 1.1% | 2.6% |
现金转化率HCKTPLBY
| Q1 26 | — | — | ||
| Q4 25 | 3.41× | 0.39× | ||
| Q3 25 | 4.47× | 22.02× | ||
| Q2 25 | 3.40× | — | ||
| Q1 25 | 1.33× | — | ||
| Q4 24 | 5.79× | — | ||
| Q3 24 | 1.23× | — | ||
| Q2 24 | 1.57× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
HCKT
| Revenue before reimbursements | $36.4M | 53% |
| Other | $32.0M | 47% |
| Reimbursements | $405.0K | 1% |
PLBY
| Transferred At Point In Time | $22.2M | 64% |
| Trademark Licensing | $6.5M | 19% |
| Related Party | $5.0M | 14% |
| Other | $1.1M | 3% |
