• Wilhelmina International, Inc. Announces Fourth Quarter and Full Year 2022 Results

    Source: Nasdaq GlobeNewswire / 22 Mar 2023 16:30:12   America/New_York

    Annual Financial Highlights

    • Annual revenues of $17.8 million for 2022 improved by 10.4% from the prior year.
    • Annual operating income of $2.4 million for 2022 was the highest since 2014.
    • Annual net cash flows provided by operating activities were $2.5 million in 2022.
    • Annual pre-tax income of $2.6 million, net income of $3.5 million and Pre-Corporate EBITDA of $3.9 million for 2022.
    • $12.0 million cash and cash equivalents at December 31, 2022 was the highest balance at the end of any quarterly or annual period in Company history
    • Annual gross billings of $70.0 million for 2022 improved 17.9% from the prior year.
     
    (in thousands)
    Q4 22
    Q4 21    		YOY
    Change    		Year Ended
    2022    		Year Ended
    2021    		YOY
    Change
    Total Revenues$4,091 $4,294(4.7%)$17,780 $16,10210.4%
    Operating (Loss) Income (166) 149(211.4%) 2,419  2,15812.1%
    (Loss) Income Before Provision for Taxes (214) 151(241.7%) 2,575  5,341(51.8%)
    Net (Loss) Income  (18) 23(178.3%) 3,529  4,518(21.9%)
    Gross Billings** 16,471  15,2188.2% 66,984  56,81317.9%
    EBITDA**  (168) 268(162.7%) 2,776  6,247(55.6%)
    Adjusted EBITDA** (96) 894(110.7%) 2,802  3,649(23.2%)
    Pre-Corporate EBITDA** 274  1,148(76.1%) 3,895  4,546(14.3%)
    **Non-GAAP measures referenced are detailed in the disclosures at the end of this release.

    DALLAS, March 22, 2023 (GLOBE NEWSWIRE) -- Wilhelmina International, Inc. (Nasdaq: WHLM) ("Wilhelmina" or the "Company") today reported revenues of $4.1 million and net loss of $18 thousand for the three months ended December 31, 2022, compared to revenues of $4.3 million and net income of $23 thousand for the three months ended December 31, 2021. For the fiscal year ended December 31, 2022, Wilhelmina reported revenues of $17.8 million and net income of $3.5 million compared to revenue of $16.1 million and net income of $4.5 million for the fiscal year ended December 31, 2021.

    Decreased revenues during the fourth quarter of 2022 were primarily due to lower core modeling bookings in the United States and London. Increased revenues during the full year ended December 31, 2022 were primarily due to increased bookings as the cities where Wilhelmina operates reopened and business activity increased as COVID-19 restrictions were moderated or rescinded.   In 2022, net income was significantly impacted by the release of a $1.5 million valuation allowance on the Company’s deferred tax assets. In 2021, net income was significantly impacted by gain on forgiveness of PPP loans and employee retention payroll tax credits.

    Financial Results

    Net loss for the three months ended December 31, 2022 was $18 thousand, or $0.00 per fully diluted share, compared to net income of $23 thousand, or $0.00 per fully diluted share, for the three months ended December 31, 2021. Net income for the fiscal year ended December 31, 2022 was $3.5 million, or $0.68 per fully diluted share, compared to net income of $4.5 million, or $0.88 per fully diluted share, for the fiscal year ended December 31, 2021.

    EBITDA was $0.2 million loss and $2.8 million income for the three months and fiscal year ended December 31, 2022, compared to $0.3 million and $6.2 million for the three months and fiscal year ended December 31, 2021. Adjusted EBITDA was $0.1 million loss and $2.8 million income for the three months and fiscal year ended December 31, 2022, compared to $0.9 million and $3.6 million for the three months and fiscal year ended December 31, 2021. Pre-Corporate EBITDA was $0.3 million and $3.9 million for the three months and fiscal year ended December 31, 2022, compared to $1.1 million and $4.5 million for the three months and fiscal year ended December 31, 2021.

    The following table reconciles the non-GAAP financial measure Gross Billings to GAAP total revenues, for the fourth quarter and year ended December 31, 2022 and 2021.

    (in thousands) Three months ended               
    December 31,    		 Year ended
    December 31,
      2022 2021 2022 2021
    Total revenues$4,091$4,294$17,780$16,102
    Model costs (1) 12,380 10,924 49,204 40,711
    Gross billings*$16,471$15,218$66,984$56,813
    * Non-GAAP measures referenced are detailed in the disclosures at the end of this release.
    (1) Model costs include amounts owed to talent, including taxes required to be withheld and remitted directly to taxing authorities, commissions owed to other agencies, and related costs such as those paid for photography.  

    The following table reconciles non-GAAP EBITDA, Adjusted EBITDA and Pre-Corporate EBITDA to GAAP net income for the fourth quarter and year ended December 31, 2022 and 2021.

    (in thousands) Three months ended
    December 31,    		  Year ended
    December 31,
    		 
      2022  2021  2022  2021 
    Net (loss) income$(18)$23 $3,529 $4,518 
    Interest expense 1  2  8  51 
    Income tax (benefit) expense (196) 128  (954) 823 
    Amortization and depreciation 45  115  193  855 
    EBITDA*$(168)$268 $2,776 $6,247 
    Foreign exchange loss (gain) 47  (4) (164) 80 
    Non-recurring items (2) -  575  -  (2,739)
    Share-based payment expense 25  55  190  61 
    Adjusted EBITDA*$(96)$894 $2,802 $3,649 
    Corporate overhead 370  254  1,093  897 
    Pre-Corporate EBITDA*$274 $1,148 $3,895 $4,546 
    * Non-GAAP measures referenced are detailed in the disclosures at the end of this release.
    (2) Non-recurring items include cybersecurity incident expenses for the three months ended December 31, 2021 and gain on forgiveness of loans, employee retention payroll tax credit, and cybersecurity incident expenses during the year ended December 31, 2021.


    Changes in net income, EBITDA, Adjusted EBITDA and Pre-Corporate EBITDA for the three months and fiscal year ended December 31, 2022, when compared to the three months and fiscal year ended December 31, 2021, were primarily the result of the following:

    • Revenues for the three months ended December 31, 2022 decreased 4.7% primarily due to lower core modeling bookings in the United States and London. Revenues for the fiscal year ended December 31, 2022 increased by 10.4% primarily due to increased bookings as the cities where Wilhelmina operates reopened and business activity increased as COVID-19 vaccination rates rose;

    • Salaries and service costs for the three months and fiscal year ended December 31, 2022 increased by 13.3% and 26.2% primarily due to personnel hires and payroll changes to better align Wilhelmina staffing with the needs of each office and geographical region;

    • Office and general expenses for the three months and fiscal year ended December 31, 2022 increased by 42.8% and 6.6%, primarily due to increased legal expense, rent expense, and other office expenses;

    • Amortization and depreciation expense for the three months and fiscal year ended December 31, 2022 decreased by 60.9% and 77.4%, primarily due to reduced depreciation of assets that became fully amortized in 2021;

    • Non-recurring items included $2.0 million of gain on forgiveness of PPP loans and $1.3 million of employee retention payroll tax credit in the fiscal year ended December 31, 2021, as well as $0.6 million of cybersecurity incident expenses in the three months and fiscal year ended December 31, 2021;   and

    • Corporate overhead increased by 45.7% and 21.9% for the three months and fiscal year ended December 31, 2022, primarily due to increased securities compliance costs and temporary reduction in fees paid to corporate employees and the Company’s directors in the prior year that returned to full fee in July 2021.

    WILHELMINA INTERNATIONAL, INC. AND SUBSIDIARIES
    CONSOLIDATED BALANCE SHEETS
    (In thousands, except share data) 

       2022   2021 
    ASSETS    
    Current assets:    
    Cash and cash equivalents $11,998  $10,251 
    Accounts receivable, net of allowance for doubtful accounts of $1,664 and $1,580, respectively  9,467   8,858 
    Prepaid expenses and other current assets  181   91 
    Total current assets  21,646   19,200 
           
    Property and equipment, net of accumulated depreciation of $1,216 and $4,094, respectively  307   168 
    Right of use assets-operating  3,565   1,745 
    Right of use assets-finance  138   199 
    Trademarks and trade names with indefinite lives  8,467   8,467 
    Goodwill  7,547   7,547 
    Other assets  322   98 
           
    TOTAL ASSETS  $41,992   $37,424 
           
    LIABILITIES AND SHAREHOLDERS’ EQUITY            
    Current liabilities:      
    Accounts payable and accrued liabilities $4,306  $3,761 
    Due to models  8,378   8,090 
    Contract liabilities  270   481 
    Lease liabilities – operating, current  385   463 
    Lease liabilities – finance, current  62   64 
    Total current liabilities  13,401   12,859 
           
    Long term liabilities:      
    Deferred income tax, net  985   2,048 
    Lease liabilities – operating, non-current  3,310   1,361 
    Lease liabilities – finance, non-current  85   143 
    Total long-term liabilities  4,380   3,552 
           
    Total liabilities  17,781   16,411 
           
    Shareholders’ equity:      
    Common stock, $0.01 par value, 9,000,000 shares authorized; 6,472,038 shares issued at December 31, 2022 and December 31, 2021  65   65 
    Treasury stock, 1,314,694 shares at December 31, 2022 and December 31, 2021, at cost  (6,371)  (6,371)
    Additional paid-in capital  88,770   88,580 
    Accumulated deficit  (57,709)  (61,238)
    Accumulated other comprehensive loss  (544)  (23)
    Total shareholders’ equity  24,211   21,013 
           
    TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY  $41,992   $37,424 
           

    WILHELMINA INTERNATIONAL, INC. AND SUBSIDIARIES
    CONSOLIDATED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME
    For the Years Ended December 31, 2022 and 2021
     (In thousands, except per share data)

      Three Months Ended Year Ended
      December 31,  December 31, 
      2022  2021  2022  2021 
    Revenues:        
    Service revenues $4,084  $4,287  $17,750  $16,069 
    License fees and other income  7   7   30   33 
    Total revenues  4,091   4,294   17,780   16,102 
                 
    Operating expenses:            
    Salaries and service costs  2,805   2,475   10,907   8,644 
    Office and general expenses  1,037   726   3,168   2,973 
    Amortization and depreciation  45   115   193   855 
    Cybersecurity incident expenses  -   575   -   575 
    Corporate overhead  370   254   1,093   897 
    Total operating expenses  4,257   4,145   15,361   13,944 
    Operating income  (166)  149   2,419   2,158 
                 
    Other expense (income):            
    Foreign exchange loss (gain)  47   (4)  (164)  80 
    Gain on forgiveness of loan  -   -   -   (1,994)
    Employee retention payroll tax credit  -   -   -   (1,320)
    Interest expense  1   2   8   51 
    Total other expense (income), net  48   (2)  (156)  (3,183)
                 
    (Loss) income before provision for income taxes  (214)  151   2,575   5,341 
                 
    Benefit (provision) for income taxes:            
    Current  196   (66)  (109)  (224)
    Deferred  -   (62)  1,063   (599)
    Benefit (provision) for income taxes, net  196   (128)  954   (823)
                 
    Net (loss) income $(18) $23  $3,529  $4,518 
                 
    Other comprehensive income (loss):            
    Foreign currency translation adjustment  343   16   (521)  (104)
    Total comprehensive income  325   39   3,008   4,414 
                 
    Basic net income per common share $0.00  $0.00  $0.68  $0.88 
    Diluted net income per common share $0.00  $0.00  $0.68  $0.88 
                 
    Weighted average common shares outstanding-basic  5,157   5,157   5,157   5,157 
    Weighted average common shares outstanding-diluted  5,157   5,157   5,157   5,157 


    WILHELMINA INTERNATIONAL, INC. AND SUBSIDIARIES`
    CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
    For the Years Ended December 31, 2022 and 2021
    (In thousands)

      Common
    Shares    		 Stock
    Amount    		 Treasury
    Shares    		  Stock
    Amount    		  Additional
    Paid-in
    Capital    		  Accumulated
    Deficit    		   Accumulated Other Comprehensive Income (Loss) Total 
    Balances at December 31, 2020  6,472 $65  (1,315)  $(6,371)  $88,487  $(65,756)  $81  $16,506  
    Share-based payment expense  -  -  -    -    61   -    -   61  
    Net income to common shareholders  -  -  -    -    -   4,518    -   4,518  
    Short swing profit disgorgement  -  -  -    -    32   -    -   32  
    Foreign currency translation  -  -  -    -    -   -    (104)  (104) 
    Balances at December 31, 2021  6,472 $65  (1,315)  $(6,371)  $88,580  $(61,238)  $(23) $21,013  
    Share-based payment expense  -  -  -    -    190   -    -   190  
    Net income to common shareholders  -  -  -    -    -   3,529    -   3,529  
    Foreign currency translation  -  -  -    -    -   -    (521)  (521) 
    Balances at December 31, 2022  6,472 $65  (1,315)  $(6,371)  $88,770  $(57,709)  $(544) $24,211  


    WILHELMINA INTERNATIONAL, INC. AND SUBSIDIARIES
    CONSOLIDATED STATEMENTS OF CASH FLOW
    For the Years Ended December 31, 2022 and 2021
     (In thousands)

      Year Ended
       2022  2021 
    Cash flows from operating activities:    
    Net income: $3,529  $4,518 
    Adjustments to reconcile net income to net cash provided by operating activities:      
    Amortization and depreciation  193   855 
    Share based payment expense  190   61 
    Gain on forgiveness of loan  -   (1,994)
    (Gain) loss on foreign exchange rates  (164)  80 
    Deferred income taxes  (1,063)  599 
    Bad debt expense  174   168 
    Changes in operating assets and liabilities:      
    Accounts receivable  (747)  (1,961)
    Prepaid expenses and other current assets  (98)  16 
    Right of use assets-operating  500   375 
    Other assets  (227)  (6)
    Due to models  398   1,753 
    Lease liabilities-operating  (470)  (326)
    Contract liabilities  (211)  481 
    Accounts payable and accrued liabilities  515   917 
    Net cash provided by operating activities  2,519   5,536 
           
    Cash flows from investing activities:      
    Purchases of property and equipment  (268)  (19)
    Net cash used in investing activities  (268)  (19)
           
    Cash flows from financing activities:      
    Shareholder short swing profit disgorgement  -   32 
    Payments on finance leases  (62)  (76)
    Repayment of term loan  -   (743)
    Net cash used in financing activities  (62)  (787)
           
    Foreign currency effect on cash flows:  (442)  (35)
           
    Net change in cash and cash equivalents:  1,747   4,695 
    Cash and cash equivalents, beginning of year  10,251   5,556 
    Cash and cash equivalents, end of year $11,998  $10,251 
           
    Supplemental disclosures of cash flow information:      
    Cash paid for interest $-  $23 
    Cash paid for income taxes $268  $198 
           
    Noncash investing and financing activities      
    Gain on forgiveness of loan $-   1,994 
            

    Non-GAAP Financial Measures

    Gross Billings, EBITDA, Adjusted EBITDA and Pre-Corporate EBITDA represent measures of financial performance that are not calculated and presented in accordance with U.S. generally accepted accounting principles (“non-GAAP financial measures”). The Company considers Gross Billings, EBITDA, Adjusted EBITDA and Pre-Corporate EBITDA to be important measures of performance because they:

    • are key operating metrics of the Company's business;
    • are used by management in its planning and budgeting processes and to monitor and evaluate its financial and operating results; and
    • provide stockholders and potential investors with a means to evaluate the Company's financial and operating results against other companies within the Company's industry. 

    The Company's calculation of non-GAAP financial measures may not be consistent with similar calculations by other companies in the Company's industry. The Company calculates Gross Billings as the gross amount billed to customers on behalf of its models and talent for services performed. The Company calculates EBITDA as net income plus interest expense, income tax expense, and depreciation and amortization expense. The Company calculates “Adjusted EBITDA” as EBITDA plus foreign exchange gain/loss, share-based payment expense and certain significant non-recurring items that the Company may include from time to time. For 2021, these non-recurring items represented gain on forgiveness of PPP loans, employee retention payroll tax credit, and cybersecurity incident expenses. The Company calculates “Pre-Corporate EBITDA” as Adjusted EBITDA plus corporate overhead expense, which includes director compensation, securities laws compliance costs, audit and professional fees, and other public company costs.

    Non-GAAP financial measures should not be considered as alternatives to net and operating income as an indicator of the Company's operating performance or cash flows from operating activities as a measure of liquidity or any other measure of performance derived in accordance with generally accepted accounting principles.

    Form 10-K Filing

    Additional information concerning the Company's results of operations and financial position is included in the Company's Form 10-K for the fiscal year ended December 31, 2022 filed with the Securities and Exchange Commission on March 22, 2023.

    Forward-Looking Statements

    This press release contains certain “forward-looking” statements as such term is defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements relating to the Company are based on the beliefs of the Company’s management as well as information currently available to the Company’s management. When used in this report, the words “anticipate,” “believe,” “estimate,” “expect” and “intend” and words or phrases of similar import, as they relate to the Company or Company management, are intended to identify forward-looking statements. Such forward-looking statements may include projections about the Company’s future results, statements about its plans, strategies, business prospects, changes and trends in its business and the markets in which it operates. Additionally, statements concerning future matters such as gross billing levels, revenue levels, expense levels, and other statements regarding matters that are not historical are forward-looking statements. Management cautions that these forward-looking statements relate to future events or the Company’s future financial performance and are subject to business, economic, and other risks and uncertainties, both known and unknown, that may cause actual results, levels of activity, performance, or achievements of its business or its industry to be materially different from those expressed or implied by any forward-looking statements. Should any one or more of these risks or uncertainties materialize, or should any underlying assumptions prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected or intended. The Company does not undertake any obligation to publicly update these forward-looking statements. As a result, no person should place undue reliance on these forward-looking statements.

    About Wilhelmina International, Inc. (www.wilhelmina.com):

    Wilhelmina, together with its subsidiaries, is an international full-service fashion model and talent management service, specializing in the representation and management of leading models, celebrities, artists, photographers, athletes, and content creators. Established in 1967 by fashion model Wilhelmina Cooper, Wilhelmina is one of the oldest and largest fashion model management companies in the world. Wilhelmina is publicly traded on Nasdaq under the symbol WHLM.  Wilhelmina is headquartered in New York and, since its founding, has grown to include operations in Los Angeles, Miami, and London. Wilhelmina also owns Aperture, a talent and commercial agency located in New York and Los Angeles. For more information, please visit www.wilhelmina.com and follow @WilhelminaModels.

    CONTACT: Investor Relations
     Wilhelmina International, Inc.
     214-661-7488
     ir@wilhelmina.com


    Primary Logo

Share on,