vs
花花公子（PLBY）与泛美白银（USAS）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泛美白银的1.8倍（$34.9M vs $19.1M），花花公子净利率更高（10.3% vs -82.3%，领先92.6%），花花公子同比增速更快（4.2% vs -28.0%），花花公子自由现金流更多（$1.1M vs $-41.3M）
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。
泛美白银是一家总部位于加拿大的矿业企业，业务布局集中在拉丁美洲，在墨西哥、秘鲁、玻利维亚、阿根廷多国持有运营矿山及其他矿产开发项目，是美洲地区重要的贵金属开采企业。
PLBY vs USAS — 直观对比
营收规模更大
PLBY
是对方的1.8倍
$19.1M
营收增速更快
PLBY
高出32.3%
-28.0%
净利率更高
PLBY
高出92.6%
-82.3%
自由现金流更多
PLBY
多$42.4M
$-41.3M
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $34.9M | $19.1M |
| 净利润 | $3.6M | $-15.7M |
| 毛利率 | 73.3% | 34.2% |
| 营业利润率 | 7.9% | — |
| 净利率 | 10.3% | -82.3% |
| 营收同比 | 4.2% | -28.0% |
| 净利润同比 | 128.6% | 2.8% |
| 每股收益（稀释后） | $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PLBYUSAS
| Q4 25 | $34.9M | — | ||
| Q3 25 | $29.0M | $19.1M | ||
| Q2 25 | $28.1M | — | ||
| Q1 25 | $28.9M | — | ||
| Q4 24 | $33.5M | — | ||
| Q3 24 | $29.4M | $26.5M | ||
| Q2 24 | $24.9M | — | ||
| Q1 24 | $28.3M | — |
净利润PLBYUSAS
| Q4 25 | $3.6M | — | ||
| Q3 25 | $460.0K | $-15.7M | ||
| Q2 25 | $-7.7M | — | ||
| Q1 25 | $-9.0M | — | ||
| Q4 24 | $-12.5M | — | ||
| Q3 24 | $-33.8M | $-16.2M | ||
| Q2 24 | $-16.7M | — | ||
| Q1 24 | $-16.4M | — |
毛利率PLBYUSAS
| Q4 25 | 73.3% | — | ||
| Q3 25 | 76.0% | 34.2% | ||
| Q2 25 | 65.4% | — | ||
| Q1 25 | 68.6% | — | ||
| Q4 24 | 70.8% | — | ||
| Q3 24 | 61.0% | 23.6% | ||
| Q2 24 | 67.8% | — | ||
| Q1 24 | 55.8% | — |
营业利润率PLBYUSAS
| Q4 25 | 7.9% | — | ||
| Q3 25 | 4.7% | — | ||
| Q2 25 | -20.9% | — | ||
| Q1 25 | -21.7% | — | ||
| Q4 24 | -13.3% | — | ||
| Q3 24 | -96.0% | — | ||
| Q2 24 | -37.0% | — | ||
| Q1 24 | -31.5% | — |
净利率PLBYUSAS
| Q4 25 | 10.3% | — | ||
| Q3 25 | 1.6% | -82.3% | ||
| Q2 25 | -27.3% | — | ||
| Q1 25 | -31.3% | — | ||
| Q4 24 | -37.4% | — | ||
| Q3 24 | -114.7% | -60.9% | ||
| Q2 24 | -66.9% | — | ||
| Q1 24 | -58.1% | — |
每股收益（稀释后）PLBYUSAS
| Q4 25 | $0.05 | — | ||
| Q3 25 | $0.00 | — | ||
| Q2 25 | $-0.08 | — | ||
| Q1 25 | $-0.10 | — | ||
| Q4 24 | $-0.13 | — | ||
| Q3 24 | $-0.45 | — | ||
| Q2 24 | $-0.23 | — | ||
| Q1 24 | $-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 | $39.1M |
| 总债务越低越好 | $174.2M | — |
| 股东权益账面价值 | $18.4M | $50.2M |
| 总资产 | $292.4M | $234.7M |
| 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PLBYUSAS
| Q4 25 | $37.8M | — | ||
| Q3 25 | $27.5M | $39.1M | ||
| Q2 25 | $19.6M | — | ||
| Q1 25 | $23.7M | — | ||
| Q4 24 | $30.9M | — | ||
| Q3 24 | $9.5M | — | ||
| Q2 24 | $16.9M | — | ||
| Q1 24 | $19.0M | — |
总债务PLBYUSAS
| 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PLBYUSAS
| Q4 25 | $18.4M | — | ||
| Q3 25 | $3.8M | $50.2M | ||
| Q2 25 | $-17.5M | — | ||
| Q1 25 | $-11.4M | — | ||
| Q4 24 | $-7.7M | — | ||
| Q3 24 | $-15.7M | $53.1M | ||
| Q2 24 | $15.7M | — | ||
| Q1 24 | $29.5M | — |
总资产PLBYUSAS
| Q4 25 | $292.4M | — | ||
| Q3 25 | $278.3M | $234.7M | ||
| Q2 25 | $264.1M | — | ||
| Q1 25 | $270.6M | — | ||
| Q4 24 | $284.7M | — | ||
| Q3 24 | $271.5M | — | ||
| Q2 24 | $301.8M | — | ||
| Q1 24 | $309.1M | — |
负债/权益比PLBYUSAS
| 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 | $-12.5M |
| 自由现金流经营现金流 - 资本支出 | $1.1M | $-41.3M |
| 自由现金流率自由现金流/营收 | 3.2% | -216.5% |
| 资本支出强度资本支出/营收 | 0.8% | 150.8% |
| 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PLBYUSAS
| Q4 25 | $1.4M | — | ||
| Q3 25 | $10.1M | $-12.5M | ||
| Q2 25 | $-3.9M | — | ||
| Q1 25 | $-7.6M | — | ||
| Q4 24 | $161.0K | — | ||
| Q3 24 | $-6.5M | $2.4M | ||
| Q2 24 | $-3.0M | — | ||
| Q1 24 | $-9.8M | — |
自由现金流PLBYUSAS
| Q4 25 | $1.1M | — | ||
| Q3 25 | $9.8M | $-41.3M | ||
| Q2 25 | $-4.3M | — | ||
| Q1 25 | $-7.7M | — | ||
| Q4 24 | $-401.0K | — | ||
| Q3 24 | $-7.0M | $-11.2M | ||
| Q2 24 | $-3.7M | — | ||
| Q1 24 | $-10.3M | — |
自由现金流率PLBYUSAS
| Q4 25 | 3.2% | — | ||
| Q3 25 | 33.8% | -216.5% | ||
| Q2 25 | -15.2% | — | ||
| Q1 25 | -26.5% | — | ||
| Q4 24 | -1.2% | — | ||
| Q3 24 | -23.7% | -42.2% | ||
| Q2 24 | -14.8% | — | ||
| Q1 24 | -36.5% | — |
资本支出强度PLBYUSAS
| Q4 25 | 0.8% | — | ||
| Q3 25 | 1.1% | 150.8% | ||
| Q2 25 | 1.4% | — | ||
| Q1 25 | 0.1% | — | ||
| Q4 24 | 1.7% | — | ||
| Q3 24 | 1.5% | 51.2% | ||
| Q2 24 | 2.6% | — | ||
| Q1 24 | 2.1% | — |
现金转化率PLBYUSAS
| Q4 25 | 0.39× | — | ||
| Q3 25 | 22.02× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| 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% |
USAS
暂无分部数据
