Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.

home / news releases / IMBI - iMedia Brands Reports Fourth Quarter and Full Year 2020 Results Provides 2021 Guidance

IMBI - iMedia Brands Reports Fourth Quarter and Full Year 2020 Results Provides 2021 Guidance

iMedia Brands Inc.

Q4 2020 – Returned to Revenue Growth and Achieved 20% Gross Profit Growth
Full Year 2020 – Positive Operating Cash Flow and Free Cash Flow

MINNEAPOLIS, March 23, 2021 (GLOBE NEWSWIRE) -- iMedia Brands, Inc. (the “Company”) (NASDAQ: IMBI) today announced results for the fourth quarter and full year ended January 30, 2021.

Fourth Quarter and Full Year 2020 Summary & Recent Highlights

  • Q4 net sales were $124.8 million, an increase of 1% compared to same prior-year period, which was the first time since 2015 1 that the Company achieved Q4 revenue growth.
  • Full year 2020 cash flow from operations improved to $6.2 million compared to $(6.2) million cash used for operations for the same prior-year period. Full year 2020 free cash flow improved to $1.3 million compared to $(13.3) million for the same prior-year period.
  • Q4 gross margin was 35.6%, a 560-basis point improvement over the same prior-year period. Full year 2020 gross margin was 36.8%, a 420-basis point improvement over the same prior-year period.
  • Q4 gross profit was $44.4 million, a 20% increase compared to the same prior-year period.
  • Q4 new customers grew by 12% compared to the same prior-year period, reversing a six-year negative growth rate trend.
  • Q4 net loss improved to $2.7 million or $(0.21) per share, compared to the same prior-year period net loss of $18.4 million or $(2.30) per share. Full year 2020 net loss improved to $13.2 million or $(1.23) per share, compared to a net loss of $56.3 million or $(7.54) per share for the same prior-year period.
  • Q4 adjusted EBITDA was $8.4 million, which is a $17.5 million improvement from the same prior-year period. Full year 2020 adjusted EBITDA was $23.9 million, compared to an $18.4 million adjusted EBITDA loss for the same prior-year period.
  • On February 5, 2021, the Company contributed approximately $3.5 million in inventory to acquire a controlling interest in an online marketplace called TheCloseOut.com. The site offers consumers exclusive and name-brand products at deep discounts.
  • On February 22, 2021, the Company successfully closed on its common stock equity raise of $21.2 million, net of discounts, commissions and other offering costs.
  • On March 1, 2021, the Company entered into a licensing partnership with ReStore Capital, a Hilco Global company, where iMedia will operate and grow the Christopher & Banks business throughout all sales channels, including digital, television, catalog, and brick and mortar retail.

CEO Commentary

“Q4 was another strong quarter for us,” said Tim Peterman, CEO of iMedia Brands, “which we believe creates an even stronger foundation for profitable revenue growth in 2021.”

Fourth Quarter 2020 Results

SUMMARY RESULTS AND KEY OPERATING METRICS
($ Millions, except average selling price and EPS)
Q4 2020
1/30/2021
Q4 2019
2/1/2020
Change
YTD 2020
1/30/2021
YTD 2019
2/1/2020
Change
Net Sales
$
124.8
$
123.6
1%
$
454.2
$
501.8
(9%)
Gross Margin %
35.6%
30.0%
560 bps
36.8%
32.6%
420 bps
Adjusted EBITDA
$
8.4
$
(9.1)
N/A
$
23.9
$
(18.4)
N/A
Net loss
$
(2.7)
$
(18.4)
85%
$
(13.2)
$
(56.3)
76%
EPS
$
(0.21)
$
(2.30)
91%
$
(1.23)
$
(7.54)
84%
Net Shipped Units (000s)
1,722
1,645
5%
6,497
6,872
(5%)
Average Selling Price (ASP)
$64
$67
(4%)
$61
$65
(6%)
Return Rate %
15.5%
18.4%
(290 bps)
14.8%
19.4%
(460 bps)
ShopHQ Digital Net Sales %
51.1%
53.8%
(270 bps)
50.8%
52.7%
(190 bps)
Total Customers - 12 Month Rolling (000s)
1,020
1,041
(2%)
N/A
N/A
N/A
% of ShopHQ Net Merchandise Sales by Category
Jewelry & Watches
44%
41%
41%
44%
Home & Consumer Electronics
21%
32%
16%
23%
Beauty & Health
24%
15%
32%
18%
Fashion & Accessories
11%
12%
11%
15%
Total
100%
100%
100%
100%

Liquidity and Capital Resources

As of January 30, 2021, total unrestricted cash was $15.5 million, an increase of $5.2 million from prior-year end. Net debt at the end of Q4 was $37.9 million, a $20.8 million reduction from prior-year end. The Company also had an additional $12.5 million of unused availability on its revolving credit facility.

Outlook

For Q1 2021, the Company anticipates reporting revenue growth between 3% and 5% and adjusted EBITDA of at least $6 million. For the full year 2021, the Company anticipates adjusted EBITDA between $28 million and $32 million.

_____________________________
1 The Company reported Q4 revenue growth in 2017, but it was on a 53-week fiscal year.

Conference Call

The Company will hold a conference call today at 8:30 a.m. Eastern time to discuss its fourth quarter and full year 2020 results.

Date: Tuesday, March 23, 2021
Toll-free dial-in number: (877) 407-9039
International dial-in number: (201) 689-8470
Conference ID: 13717498

Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at (949) 574-3860.

The conference call will be broadcast live and available for replay here and via the Investors section of the iMedia Brands website at www.imediabrands.com .

A replay of the conference call will be available after 11:30 a.m. Eastern time on the same day through April 6, 2021.

Toll-free replay number: (844) 512-2921
International replay number: (412) 317-6671
Replay ID: 13717498

About iMedia Brands, Inc.

iMedia Brands, Inc. (Nasdaq: IMBI) is a leading interactive media company that owns a growing portfolio of lifestyle television networks, consumer brands and media commerce services. Its brand portfolio spans multiple business models and product categories. Its television brands are ShopHQ, ShopBulldogTV, ShopHQHealth and LaVenta. Its media commerce services brands are Float Left Interactive and i3PL Services. Its consumer brands include J.W. Hulme jwhulmeco.com , Christopher & Banks christopherandbanks.com , OurGalleria.com and TheCloseOut.com . Please visit www.imediabrands.com for more investor information.

Contacts:

Investors:
Gateway Investor Relations
Cody Slach
IMBI@gatewayir.com
(949) 574-3860

Media:
press@imediabrands.com
(800) 938-9707

iMEDIA BRANDS INC.
AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands except share and per share data)
January 30,
February 1,
2021
2020
(Unaudited)
ASSETS
Current assets:
Cash
$
15,485
$
10,287
Accounts receivable, net
61,951
63,594
Inventories
68,715
78,863
Current portion of television distribution rights, net
19,725
-
Prepaid expenses and other
7,853
8,196
Total current assets
173,729
160,940
Property and equipment, net
41,988
47,616
Television distribution rights, net
7,028
-
Other assets
3,892
4,187
Total Assets
$
226,637
$
212,743
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable
$
77,995
$
83,659
Accrued liabilities
29,509
40,250
Current portion of television distribution rights obligation
29,173
-
Current portion of long term credit facility
2,714
2,714
Current portion of operating lease liabilities
462
704
Deferred revenue
213
141
Total current liabilities
140,066
127,468
Other long term liabilities
8,855
335
Long term credit facilities
50,666
66,246
Total liabilities
199,587
194,049
Commitments and contingencies
Shareholders' equity:
Preferred stock, $.01 par value, 400,000 shares authorized;
zero shares issued and outstanding
-
-
Common stock, $.01 par value, 29,600,000 and 14,600,000 shares authorized
as of January 30, 2021 and February 1, 2020; 13,019,061 and 8,208,227
shares issued and outstanding as of January 30, 2021 and February 1, 2020
130
82
Additional paid-in capital
474,375
452,833
Accumulated deficit
(447,455
)
(434,221
)
Total shareholders' equity
27,050
18,694
Total Liabilities and Shareholders' Equity
$
226,637
$
212,743


iMEDIA BRANDS, INC.
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except share and per share data)
For the Three-Month Periods Ended
For the Twelve-Month Periods Ended
January 30,
February 1,
January 30,
February 1,
2021
2020
2021
2020
Net sales
$
124,797
$
123,639
$
454,171
$
501,822
Cost of sales
80,407
86,607
287,118
338,185
Gross profit
44,390
37,032
167,053
163,637
Margin %
35.6
%
30.0
%
36.8
%
32.6
%
Operating expense:
Distribution and selling
32,820
41,870
129,920
170,587
General and administrative
5,178
7,795
20,336
25,611
Depreciation and amortization
7,322
1,823
24,022
8,057
Restructuring costs
451
2,485
715
9,166
Executive and management transition costs
-
313
-
2,741
Total operating expense
45,771
54,286
174,993
216,162
Operating loss
(1,381
)
(17,254
)
(7,940
)
(52,525
)
Other income (expense):
Interest income
1
2
3
17
Interest expense
(1,317
)
(1,169
)
(5,237
)
(3,777
)
Total other expense
(1,316
)
(1,167
)
(5,234
)
(3,760
)
Loss before income taxes
(2,697
)
(18,421
)
(13,174
)
(56,285
)
Income tax (provision) benefit
(15
)
33
(60
)
(11
)
Net loss
$
(2,712
)
$
(18,388
)
$
(13,234
)
$
(56,296
)
Net loss per common share
$
(0.21
)
$
(2.30
)
$
(1.23
)
$
(7.54
)
Net loss per common share
---assuming dilution
$
(0.21
)
$
(2.30
)
$
(1.23
)
$
(7.54
)
Weighted average number of
common shares outstanding:
Basic
12,982,514
7,990,381
10,745,916
7,462,380
Diluted
12,982,514
7,990,381
10,745,916
7,462,380


iMEDIA BRANDS, INC.
AND SUBSIDIARIES
PERFORMANCE MEASURES BY SEGMENT
($ in Millions)
For the Three-Month Period Ended
For the Three-Month Period Ended
January 30, 2021
February 1, 2020
ShopHQ
Emerging
Consolidated
ShopHQ
Emerging
Consolidated
Net Sales
$
118.4
$
6.4
$
124.8
$
120.5
$
3.1
$
123.6
Gross Profit
41.7
$
2.7
44.4
36.5
$
0.5
37.0
Operating Loss
(1.1
)
$
(0.3
)
(1.4
)
(14.6
)
(2.6
)
(17.3
)
Adjusted EBITDA
8.5
(0.1
)
8.4
(7.0
)
(2.2
)
(9.1
)
For the Twelve-Month Period Ended
For the Twelve-Month Period Ended
January 30, 2021
February 1, 2020
ShopHQ
Emerging
Consolidated
ShopHQ
Emerging
Consolidated
Net Sales
$
437.2
$
17.0
$
454.2
$
496.1
$
5.7
$
501.8
Gross Profit
160.2
$
6.9
167.1
162.8
$
0.8
163.6
Operating Loss
(3.6
)
$
(4.3
)
(7.9
)
(47.0
)
(5.6
)
(52.5
)
Adjusted EBITDA
27.5
(3.6
)
23.9
(14.9
)
(3.5
)
(18.4
)


iMEDIA BRANDS, INC.
AND SUBSIDIARIES
Reconciliation of Net Loss to Adjusted EBITDA:
(Unaudited)
(in thousands)
For the Three-Month Period Ended
For the Three-Month Period Ended
January 30, 2021
February 1, 2020
ShopHQ
Emerging
Consolidated
ShopHQ
Emerging
Consolidated
Net loss
$
(2,712
)
$
(18,388
)
Adjustments:
Depreciation and amortization
8,281
2,822
Interest income
(1
)
(2
)
Interest expense
1,317
1,169
Income taxes
15
(33
)
EBITDA (as defined)
$
6,970
$
(70
)
$
6,900
$
(11,932
)
$
(2,500
)
$
(14,432
)
A reconciliation of EBITDA to Adjusted EBITDA is as follows:
EBITDA (as defined)
$
6,970
$
(70
)
$
6,900
$
(11,932
)
$
(2,500
)
$
(14,432
)
Adjustments:
Transaction, settlement and integration costs, net (a)
314
-
314
1,282
216
1,498
Restructuring costs
451
-
451
2,389
96
2,485
Executive and management transition costs
-
-
-
313
-
313
Rebranding costs
-
-
-
473
-
473
Non-cash share-based compensation expense
733
-
733
521
-
521
Adjusted EBITDA
$
8,468
$
(70
)
$
8,398
$
(6,954
)
$
(2,188
)
$
(9,142
)
For the Twelve-Month Period Ended
For the Twelve-Month Period Ended
January 30, 2021
February 1, 2020
ShopHQ
Emerging
Consolidated
ShopHQ
Emerging
Consolidated
Net loss
$
(13,234
)
$
(56,296
)
Adjustments:
Depreciation and amortization
27,978
12,014
Interest income
(3
)
(17
)
Interest expense
5,237
3,777
Income taxes
60
11
EBITDA (as defined)
$
23,649
$
(3,611
)
$
20,038
$
(35,561
)
$
(4,950
)
$
(40,511
)
A reconciliation of EBITDA to Adjusted EBITDA is as follows:
EBITDA (as defined)
$
23,649
$
(3,611
)
$
20,038
$
(35,561
)
$
(4,950
)
$
(40,511
)
Adjustments:
Transaction, settlement and integration costs, net (a)
1,200
-
1,200
266
428
694
Restructuring costs
715
-
715
8,228
938
9,166
Executive and management transition costs
-
-
-
2,741
-
2,741
Rebranding costs
-
-
-
1,265
-
1,265
Inventory Impairment write-down
-
-
-
6,050
-
6,050
Non-cash share-based compensation expense
1,960
-
1,960
2,152
52
2,204
Adjusted EBITDA
$
27,524
$
(3,611
)
$
23,913
$
(14,859
)
$
(3,532
)
$
(18,391
)

(a) Transaction, settlement and integration costs for the three and twelve-month period ended January 30, 2021 includes consulting fees incurred to explore additional loan financings, settlement costs, professional fees related to the TheCloseOut.com transaction, and incremental COVID-19 related legal costs. Transaction, settlement and integration costs for three-month period ended February 1, 2020 includes contract settlement costs, costs incurred to affect a reverse stock split and business acquisition and integration-related costs to acquire Float Left and J.W. Hulme. Transaction, settlement and integration costs, net, for the twelve-month period ended February 1, 2020 includes $2.2 million of costs for contract settlement costs, business acquisition and integration-related; costs incurred related to the implementation of our ShopHQ VIP customer program and our third-party logistics service offerings and costs incurred to effect a reverse stock split, partially offset by a $1.5 million gain for the sale of our claim related to the Payment Card Interchange Fee and Merchant Discount Antitrust Litigation class action lawsuit.

Adjusted EBITDA

EBITDA represents net income (loss) for the respective periods excluding depreciation and amortization expense, interest income (expense) and income taxes. The Company defines Adjusted EBITDA as EBITDA excluding non-operating gains (losses); executive and management transition costs; restructuring costs; non-cash impairment charges and write downs; transaction, settlement, and integration costs, net; rebranding costs; and non-cash share-based compensation expense. The Company has included the “Adjusted EBITDA” measure in its EBITDA reconciliation in order to adequately assess the operating performance of its television and online businesses and in order to maintain comparability to its analyst's coverage and financial guidance, when given. Management believes that the Adjusted EBITDA measure allows investors to make a meaningful comparison between its business operating results over different periods of time with those of other similar companies. In addition, management uses Adjusted EBITDA as a metric to evaluate operating performance under the Company’s management and executive incentive compensation programs. EBITDA and Adjusted EBITDA are both non-GAAP measures and should not be construed as an alternative to operating income (loss), net income (loss) or to cash flows from operating activities as determined in accordance with generally accepted accounting principles (“GAAP”) and should not be construed as a measure of liquidity. Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies. The Company has included a reconciliation of the comparable GAAP measure, net income (loss) to Adjusted EBITDA in this release.

iMEDIA BRANDS, INC.
AND SUBSIDIARIES
Reconciliation of Operating Cash Flow to Free Cash Flow:
(Unaudited)
(in millions)
For the Twelve-Month
For the Twelve-Month
Period Ended
Period Ended
January 30,
2021
February 1,
2020
Major GAAP Cash Flow Categories
Net cash provided by (used for) operating activities
$
6.2
$
(6.2
)
Net cash used for investing activities
$
(4.9
)
$
(7.8
)
Net cash provided by financing activities
$
3.9
$
3.3
Free Cash Flow (non-GAAP measure)
Net cash provided by (used for) operating activities
$
6.2
$
(6.2
)
Cash paid for property and equipment
$
(4.9
)
$
(7.1
)
Free cash flow
$
1.3
$
(13.3
)

Free Cash Flow

Free cash flow represents net cash provided by operating activities less cash paid for property and equipment. It should not be inferred that the entire free cash flow amount is available for discretionary expenditures. Management utilizes the free cash flow measure in order to assess the operating performance of its television and online businesses. Free cash flow is a non-GAAP measure and therefore should not be considered a substitute for income or cash flow data prepared in accordance with GAAP and may not be comparable to similarly titled measures reported by other companies. The Company has included a reconciliation of the comparable GAAP measure, net cash provided by operating activities in this release.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

This document may contain certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements contained herein that are not statements of historical fact, including statements regarding the expected impact of COVID-19 on television retailing are forward-looking. The Company often uses words such as anticipates, believes, estimates, expects, intends, seeks, predicts, hopes, should, plans, will and similar expressions to identify forward-looking statements. These statements are based on management's current expectations and accordingly are subject to uncertainty and changes in circumstances. Actual results may vary materially from the expectations contained herein due to various important factors, including (but not limited to): variability in consumer preferences, shopping behaviors, spending and debt levels; the general economic and credit environment, including COVID-19; interest rates; seasonal variations in consumer purchasing activities; the ability to achieve the most effective product category mixes to maximize sales and margin objectives; competitive pressures on sales and sales promotions; pricing and gross sales margins; the level of cable and satellite distribution for the Company’s programming and the associated fees or estimated cost savings from contract renegotiations; the Company’s ability to establish and maintain acceptable commercial terms with third-party vendors and other third parties with whom the Company has contractual relationships, and to successfully manage key vendor and shipping relationships and develop key partnerships and proprietary and exclusive brands; the ability to manage operating expenses successfully and the Company’s working capital levels; the ability to remain compliant with the Company’s credit facilities covenants; customer acceptance of the Company’s branding strategy and its repositioning as a video commerce Company; the ability to respond to changes in consumer shopping patterns and preferences, and changes in technology and consumer viewing patterns; changes to the Company’s management and information systems infrastructure; challenges to the Company’s data and information security; changes in governmental or regulatory requirements; including without limitation, regulations of the Federal Communications Commission and Federal Trade Commission, and adverse outcomes from regulatory proceedings; litigation or governmental proceedings affecting the Company’s operations; significant events (including disasters, weather events or events attracting significant television coverage) that either cause an interruption of television coverage or that divert viewership from its programming; disruptions in the Company’s distribution of its network broadcast to customers; the Company’s ability to protect its intellectual property rights; our ability to obtain and retain key executives and employees; the Company’s ability to attract new customers and retain existing customers; changes in shipping costs; expenses related to the actions of activist or hostile shareholders; the Company’s ability to offer new or innovative products and customer acceptance of the same; changes in customer viewing habits of television programming; and the risks identified under Item 1A(Risk Factors) in the Company’s most recently filed Form 10-K and any additional risk factors identified in its periodic reports since the date of such Form 10-K. More detailed information about those factors is set forth in the Company’s filings with the Securities and Exchange Commission, including its annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K. Investors are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this announcement. The Company is under no obligation (and expressly disclaims any such obligation) to update or alter its forward-looking statements whether as a result of new information, future events or otherwise.


Stock Information
Company Name: iMedia Brands Inc.
Stock Symbol: IMBI
Market: NYSE
Menu
IMBI IMBI Quote IMBI Short IMBI News IMBI Articles IMBI Message Board
Get IMBI Alerts

News, Short Squeeze, Breakout and More Instantly...