vs
花花公子（PLBY）与ROCKWELL MEDICAL, INC.（RMTI）财务数据对比。点击上方公司名可切换其他公司
花花公子的季度营收约是ROCKWELL MEDICAL, INC.的1.9倍（$34.9M vs $18.3M），花花公子净利率更高（10.3% vs -3.0%，领先13.3%），花花公子同比增速更快（4.2% vs -25.6%），ROCKWELL MEDICAL, INC.自由现金流更多（$2.2M vs $1.1M），过去两年花花公子的营收复合增速更高（11.0% vs -10.1%）
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。
罗克韦尔医疗成立于1996年，总部位于美国密歇根州威克瑟姆，是一家上市制药企业，核心业务聚焦于终末期肾病与慢性肾病相关治疗方案的研发与商业化推广。
PLBY vs RMTI — 直观对比
营收规模更大
PLBY
是对方的1.9倍
$18.3M
营收增速更快
PLBY
高出29.9%
-25.6%
净利率更高
PLBY
高出13.3%
-3.0%
自由现金流更多
RMTI
多$1.1M
$1.1M
两年增速更快
PLBY
近两年复合增速
-10.1%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $34.9M | $18.3M |
| 净利润 | $3.6M | $-554.0K |
| 毛利率 | 73.3% | 21.1% |
| 营业利润率 | 7.9% | -2.2% |
| 净利率 | 10.3% | -3.0% |
| 营收同比 | 4.2% | -25.6% |
| 净利润同比 | 128.6% | 26.7% |
| 每股收益（稀释后） | $0.05 | $-0.01 |
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PLBYRMTI
| Q4 25 | $34.9M | $18.3M | ||
| Q3 25 | $29.0M | $15.9M | ||
| Q2 25 | $28.1M | $16.1M | ||
| Q1 25 | $28.9M | $18.9M | ||
| Q4 24 | $33.5M | $24.7M | ||
| Q3 24 | $29.4M | $28.3M | ||
| Q2 24 | $24.9M | $25.8M | ||
| Q1 24 | $28.3M | $22.7M |
净利润PLBYRMTI
| Q4 25 | $3.6M | $-554.0K | ||
| Q3 25 | $460.0K | $-1.8M | ||
| Q2 25 | $-7.7M | $-1.5M | ||
| Q1 25 | $-9.0M | $-1.5M | ||
| Q4 24 | $-12.5M | $-756.0K | ||
| Q3 24 | $-33.8M | $1.7M | ||
| Q2 24 | $-16.7M | $343.0K | ||
| Q1 24 | $-16.4M | $-1.7M |
毛利率PLBYRMTI
| Q4 25 | 73.3% | 21.1% | ||
| Q3 25 | 76.0% | 14.3% | ||
| Q2 25 | 65.4% | 15.6% | ||
| Q1 25 | 68.6% | 16.1% | ||
| Q4 24 | 70.8% | 14.7% | ||
| Q3 24 | 61.0% | 22.0% | ||
| Q2 24 | 67.8% | 17.6% | ||
| Q1 24 | 55.8% | 13.5% |
营业利润率PLBYRMTI
| Q4 25 | 7.9% | -2.2% | ||
| Q3 25 | 4.7% | -9.9% | ||
| Q2 25 | -20.9% | -8.4% | ||
| Q1 25 | -21.7% | -7.2% | ||
| Q4 24 | -13.3% | -2.1% | ||
| Q3 24 | -96.0% | 6.8% | ||
| Q2 24 | -37.0% | 2.0% | ||
| Q1 24 | -31.5% | -5.8% |
净利率PLBYRMTI
| Q4 25 | 10.3% | -3.0% | ||
| Q3 25 | 1.6% | -11.0% | ||
| Q2 25 | -27.3% | -9.3% | ||
| Q1 25 | -31.3% | -8.0% | ||
| Q4 24 | -37.4% | -3.1% | ||
| Q3 24 | -114.7% | 5.9% | ||
| Q2 24 | -66.9% | 1.3% | ||
| Q1 24 | -58.1% | -7.6% |
每股收益（稀释后）PLBYRMTI
| Q4 25 | $0.05 | $-0.01 | ||
| Q3 25 | $0.00 | $-0.05 | ||
| Q2 25 | $-0.08 | $-0.05 | ||
| Q1 25 | $-0.10 | $-0.04 | ||
| Q4 24 | $-0.13 | $-0.02 | ||
| Q3 24 | $-0.45 | $0.04 | ||
| Q2 24 | $-0.23 | $0.01 | ||
| Q1 24 | $-0.23 | $-0.06 |
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 | $10.7M |
| 总债务越低越好 | $174.2M | — |
| 股东权益账面价值 | $18.4M | $37.0M |
| 总资产 | $292.4M | $57.1M |
| 负债/权益比越低杠杆越低 | 9.48× | — |
8季度趋势，按日历期对齐
现金及短期投资PLBYRMTI
| Q4 25 | $37.8M | $10.7M | ||
| Q3 25 | $27.5M | $13.6M | ||
| Q2 25 | $19.6M | $12.5M | ||
| Q1 25 | $23.7M | $11.4M | ||
| Q4 24 | $30.9M | $15.7M | ||
| Q3 24 | $9.5M | $12.3M | ||
| Q2 24 | $16.9M | $11.9M | ||
| Q1 24 | $19.0M | $6.6M |
总债务PLBYRMTI
| 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 | — | ||
| Q1 24 | $193.4M | — |
股东权益PLBYRMTI
| Q4 25 | $18.4M | $37.0M | ||
| Q3 25 | $3.8M | $37.0M | ||
| Q2 25 | $-17.5M | $30.4M | ||
| Q1 25 | $-11.4M | $31.5M | ||
| Q4 24 | $-7.7M | $32.6M | ||
| Q3 24 | $-15.7M | $29.1M | ||
| Q2 24 | $15.7M | $23.5M | ||
| Q1 24 | $29.5M | $20.6M |
总资产PLBYRMTI
| Q4 25 | $292.4M | $57.1M | ||
| Q3 25 | $278.3M | $57.5M | ||
| Q2 25 | $264.1M | $52.6M | ||
| Q1 25 | $270.6M | $54.0M | ||
| Q4 24 | $284.7M | $59.2M | ||
| Q3 24 | $271.5M | $57.1M | ||
| Q2 24 | $301.8M | $53.0M | ||
| Q1 24 | $309.1M | $50.7M |
负债/权益比PLBYRMTI
| Q4 25 | 9.48× | — | ||
| Q3 25 | 46.86× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 12.51× | — | ||
| Q1 24 | 6.54× | — |
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 | $2.3M |
| 自由现金流经营现金流 - 资本支出 | $1.1M | $2.2M |
| 自由现金流率自由现金流/营收 | 3.2% | 12.0% |
| 资本支出强度资本支出/营收 | 0.8% | 0.5% |
| 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 | $-1.2M |
8季度趋势，按日历期对齐
经营现金流PLBYRMTI
| Q4 25 | $1.4M | $2.3M | ||
| Q3 25 | $10.1M | $-1.3M | ||
| Q2 25 | $-3.9M | $1.8M | ||
| Q1 25 | $-7.6M | $-3.5M | ||
| Q4 24 | $161.0K | $865.0K | ||
| Q3 24 | $-6.5M | $4.3M | ||
| Q2 24 | $-3.0M | $1.4M | ||
| Q1 24 | $-9.8M | $-2.4M |
自由现金流PLBYRMTI
| Q4 25 | $1.1M | $2.2M | ||
| Q3 25 | $9.8M | $-1.5M | ||
| Q2 25 | $-4.3M | $1.7M | ||
| Q1 25 | $-7.7M | $-3.5M | ||
| Q4 24 | $-401.0K | $470.0K | ||
| Q3 24 | $-7.0M | $4.1M | ||
| Q2 24 | $-3.7M | $1.2M | ||
| Q1 24 | $-10.3M | $-2.5M |
自由现金流率PLBYRMTI
| Q4 25 | 3.2% | 12.0% | ||
| Q3 25 | 33.8% | -9.6% | ||
| Q2 25 | -15.2% | 10.5% | ||
| Q1 25 | -26.5% | -18.8% | ||
| Q4 24 | -1.2% | 1.9% | ||
| Q3 24 | -23.7% | 14.4% | ||
| Q2 24 | -14.8% | 4.5% | ||
| Q1 24 | -36.5% | -11.1% |
资本支出强度PLBYRMTI
| Q4 25 | 0.8% | 0.5% | ||
| Q3 25 | 1.1% | 1.4% | ||
| Q2 25 | 1.4% | 1.0% | ||
| Q1 25 | 0.1% | 0.3% | ||
| Q4 24 | 1.7% | 1.6% | ||
| Q3 24 | 1.5% | 0.7% | ||
| Q2 24 | 2.6% | 1.1% | ||
| Q1 24 | 2.1% | 0.6% |
现金转化率PLBYRMTI
| Q4 25 | 0.39× | — | ||
| Q3 25 | 22.02× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 2.57× | ||
| Q2 24 | — | 4.20× | ||
| Q1 24 | — | — |
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
PLBY
| Transferred At Point In Time | $22.2M | 64% |
| Trademark Licensing | $6.5M | 19% |
| Related Party | $5.0M | 14% |
| Other | $1.1M | 3% |
RMTI
| US | $15.9M | 87% |
| Non Us | $2.4M | 13% |
