iMedia Brands Reports Second Quarter 2022 Results

Q2 Net Sales were $133 Million, a 17% Increase Over Same Prior Year Period


MINNEAPOLIS, Aug. 24, 2022 (GLOBE NEWSWIRE) -- iMedia Brands, Inc. (the “Company” or “iMedia”) (NASDAQ: IMBI, IMBIL) today announced results for the second quarter ended July 30, 2022.

Second Quarter and Year-To-Date 2022 Summary & Recent Highlights:

  • Q2 Net sales were $133 million, a 17% increase over the same prior year period. Year-to-date net sales were $288 million, a 27% increase over the same prior period.
  • Q2 Gross margin was 36.3%, a 597 basis-point decline over the same prior year period. Year-to-date gross margin was 38.1%, a 334 basis-point decline over the same prior year period.
  • Q2 Net loss was $11.1 million or $(0.42) per common share, compared to the same prior-year period net loss of $4.2 million or $(0.23) per common share. Year-to-date net loss was $22.6 million or $(0.95) per common share, compared to the same prior-year period net loss of $7.5 million or $(0.45) per common share.
  • Q2 Adjusted EBITDA was $5.1 million, a 39% decrease over the same prior year-period. Year-to-date adjusted EBITDA was $14.3 million, a $2.1 million decrease, compared to the same prior-year period.
  • Total 12-month rolling active customer count, as of July 30, 2022, grew by 38% compared to the prior period, driven by Christopher & Banks and the addition of 1-2-3.tv
  • The Company strengthened its balance sheet during Q2 with $20.8 million net proceeds from the May common stock direct placement offering.

Consolidated Second Quarter and Year-to- Date 2022 Results: 

                      
 For the Three-Month Period Ended
 For the Six-Month Period Ended
 July 30,
2022

 July 31,
2021

 Change
 July 30,
2022

 July 31,
2021

 Change
                      
Net Sales$133.2  $113.4  17% $287.8  $226.6  27%
                      
Gross Margin % 36.3%  42.3% (597 bps)  38.1%  41.5% (334 bps)
                      
Net loss attributable to non-controlling interest$(0.1) $(0.1) 27% $(0.4) $(0.3) (47%)
                      
Net loss attributable to shareholders$(11.1) $(4.2) (161%) $(23.0) $(7.5) (208%)
                      
EPS$(0.42) $(0.23) (162%) $(0.95) $(0.45) (162%)
                      
Adjusted EBITDA$5.1  $8.3  (39%) $14.3  $16.4  (13%)
                      

Segment Second Quarter and Year-to-Date 2022 Highlights: 

                         
 For the Three-Month Period Ended
 For the Three-Month Period Ended
 July 30, 2022
 July 31, 2021
                         
       Media           Media     
     Consumer Commerce         Consumer Commerce     
 Entertainment
 Brands Services Consolidated
 Entertainment
 Brands Services
 Consolidated
                         
Net Sales$109.9  10.4 12.9 $133.2  $101.6  10.4 1.5  $113.4 
                         
Gross Profit$40.2  4.9 3.3 $48.4  $41.7  5.8 0.5  $48.0 
                         
Operating Income (Loss)$(13.9) 2.6 1.5 $(9.8) $(3.3) 1.2 (0.3) $(2.4)
                         
Adjusted EBITDA$0.2  2.7 2.2 $5.1  $6.0  2.5 (0.2) $8.3 
                         
                         
 For the Six-Month Period Ended
 For the Six-Month Period Ended
 July 30, 2022
 July 31, 2021
                         
       Media           Media     
     Consumer Commerce         Consumer Commerce     
 Entertainment
 Brands Services Consolidated
 Entertainment
 Brands Services  Consolidated
                         
Net Sales$240.5  23.1 24.2 $287.8  $208.0  15.5 3.1  $226.6 
                         
Gross Profit$92.4  10.8 6.6 $109.8  $84.6  8.1 1.3  $94.0 
                         
Operating Income (Loss)$(23.1) 4.4 2.3 $(16.3) $(4.8) 0.5 (0.1) $(4.4)
                         
Adjusted EBITDA$5.0  5.2 4.1 $14.3  $13.6  2.9 (0.0) $16.4 
                         

Entertainment & Consumer Brands Segments’ Second Quarter and Year-to-Date 2022 Key Operating Metrics: 

Entertainment + Consumer Brands                     
  For the Three-Month Period Ended
 For the Six-Month Period Ended
  July 30,
 July 31,
    July 30,
 July 31,
   
Description 2022
 2021
 Change
 2022
 2021
 Change
                       
Net Units (000s)  2,910   1,735  68%  6,391   3,275  95%
                       
Average Selling Price (ASP) $37  $58  (36%) $37  $61  (39%)
                       
Return Rate %  18.4%  15.4% 296 bps   17.8%  16.1% 168 bps 
                       
Total Customers - 12 Month Rolling (000s)  1,534   1,109  38%           
                       
                       
Entertainment + Consumer Brands                     
  For the Three-Month Period Ended
    For the Six-Month Period Ended
  July 30,
 July 31,
    July 30,
 July 31,
   
% of Net Merchandise Sales by Category 2022
 2021
 Change
  2022
 2021
 Change
                       
Jewelry & Watches  38%  41% (246 bps)   38%  42% (439 bps) 
                       
Home & Consumer Electronics  18%  14% 406 bps   18%  15% 348 bps 
                       
Beauty & Health  19%  24% (503 bps)   19%  24% (455 bps) 
                       
Fashion & Accessories  25%  21% 343 bps   25%  19% 546 bps 
                       
Total  100%  100%     100%  100%   
                       

(a) For the three-month periods ended July 30, 2022 and July 31, 2021 and year-to-date period ended July 30, 2022 and July 31, 2021, period-over-period comparison of the key operating metrics above are impacted by the addition of 1-2-3.tv in the three-month period ended July 30, 2022 and year-to-date period ended July 31, 2021, particularly the ASP metric because 1-2-3.tv’s ASP is below $25.

Liquidity and Capital Resources:

As of July 30, 2022, total unrestricted cash was $20.0 million.

Outlook:

For the third quarter 2022, we anticipate reporting net sales of approximately $138 million, which is approximately 6% growth over the same prior year period. We anticipate reporting adjusted EBITDA of approximately $8 million, which is approximately a 20% decrease over the same prior year period.

For the full-year 2022, we anticipate reporting revenue of approximately $615 million, adjusted EBITDA of approximately $41 million and positive quarterly earnings per share in Q4 2022.

A reconciliation of adjusted EBITDA is not available on a forward-looking basis without unreasonable efforts because we are unable to predict with reasonable certainty the ultimate outcome and timing of certain significant items, including mergers and acquisitions, other transactions, settlements, integration activities, customer concessions, restructuring activities, and certain tax related events. These items are uncertain, depend on various factors and could have a material impact on earnings and cash flow measures determined in accordance with U.S. generally accepted accounting principles (“GAAP”) for the applicable future period.

Conference Call:

Q2 2022 Earnings Conference Call: Our Q2 earnings conference call and webcast is scheduled for Wednesday, August 24, at 8:30 a.m. Eastern time to discuss its financial results for the Second quarter ended July 30, 2022.

  • Date: Wednesday, August 24, 2022
  • Time: 8:30 a.m. Eastern time (7:30 a.m. Central time)
  • U.S. dial-in number: 1-877-407-9039
  • International dial-in number: 1-201-689-8470
  • Conference ID: 1373 2127
  • Webcast link: iMedia Brands 2Q earnings webcast

The conference call and webcast will be broadcast live and available for replay via the investor relations 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 September 7, 2022.

  • Toll-free replay number: 1-844-512-2921
  • International replay number: 1-412-317-6671
  • Replay ID: 1373 2127

About iMedia Brands, Inc.

iMedia Brands, Inc. (NASDAQ: IMBI, IMBIL) is a leading interactive media company capitalizing on the convergence of entertainment, ecommerce, and advertising. The company owns a growing, global portfolio of entertainment, consumer brands and media commerce services businesses that cross promote and exchange data with each other to optimize their consumer engagement experiences and to position the company as the leading single-source partner to television advertisers and consumer brands seeking to entertain and transact with customers.

Investors:
Ken Cooper
kcooper@imediabrands.com
(952) 943-6119

Media:
press@imediabrands.com
(952) 943-6125

 

iMEDIA BRANDS INC.
AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands except share and per share data)
       
  July 30, January 29,
  2022
 2022
  (Unaudited)   
ASSETS      
Current assets:      
Cash $19,902  $11,295 
Restricted Cash  1,575   1,893 
Accounts receivable, net  65,577   78,947 
Inventories  104,978   116,256 
Current portion of television broadcast rights, net  22,797   27,521 
Prepaid expenses and other  20,483   18,340 
Total current assets  235,312   254,252 
Property and equipment, net  47,074   48,225 
Television broadcast rights, net  66,852   74,821 
Goodwill  89,323   99,050 
Intangible assets, net  27,075   27,940 
Other assets  17,186   18,359 
TOTAL ASSETS $482,822  $522,647 
LIABILITIES AND SHAREHOLDERS’ EQUITY      
Current liabilities:      
Accounts payable $81,358  $89,046 
Accrued liabilities  36,278   44,388 
Current portion of television broadcast rights obligations  34,254   31,921 
Current portion of long-term debt  16,595   14,031 
Current portion of operating lease liabilities  1,773   2,331 
Deferred revenue  209   427 
Total current liabilities  170,467   182,144 
Long term broadcast rights liability  68,615   81,268 
Long-term debt, net  176,477   176,432 
Long-term operating lease liabilities  4,290   5,169 
Deferred tax liability  5,183   5,285 
Other long term liabilities  2,741   2,986 
Total liabilities  427,773   453,284 
Commitments and contingencies      
Shareholders' equity:      
Preferred stock, $0.01 per share par value, 400,000 shares authorized; zero shares issued and outstanding      
Common stock, $0.01 per share par value, 49,600,000 and 29,600,000 shares authorized as of July 30, 2022 and January 29, 2022; 29,245,411 and 21,571,387 shares issued and outstanding as of July 30, 2022 and January 29, 2022  291   216 
Additional paid-in capital  557,319   538,627 
Accumulated deficit  (492,457)  (469,463)
Accumulated Other Comprehensive Income/(loss)  (10,104)  (2,429)
Total shareholders’ equity  55,049   66,951 
Equity of the non-controlling interest     2,412 
Total equity  55,049   69,363 
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $482,822  $522,647 
       

 

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 Six-Month Periods Ended
     July 30,  July 31, July 30,  July 31,
      2022    2021   2022    2021 
Net sales $133,233   $113,442  $287,778   $226,644 
Cost of sales  84,820    65,456   178,028    132,651 
   Gross profit  48,413    47,986   109,750    93,993 
   Margin %  36.3%   42.3%  38.1%   41.5%
Operating expense:          
 Distribution and selling  36,740    35,357   79,889    69,605 
 General and administrative  9,986    7,387   23,637    13,822 
 Depreciation and amortization  7,749    7,611   18,643    14,986 
 Restructuring costs  2,779    -   2,935    - 
  Total operating expense  57,254    50,356   125,104    98,413 
Operating loss  (8,841)   (2,370)  (15,354)   (4,420)
              
Other income (expense):          
 Interest income and other  76    39   151    39 
 Interest expense  (4,073)   (1,381)  (9,835)   (2,694)
 Change in fair value of warrant liability  3,529      3,529    
 Loss on sale of investment  (985)     (985)   
 Loss on debt extinguishment  (884)   (654)  (884)   (654)
  Total other expense  (2,338)   (1,996)  (8,025)   (3,309)
              
Loss before income taxes  (11,179)   (4,366)  (23,378)   (7,729)
              
Income tax (provision) benefit  (16)   (15)  (32)   (30)
              
Net loss  (11,195)   (4,381)  (23,410)   (7,759)
              
Less: Net loss attributable to non-controlling interest (96)   (132)  (415)   (282)
              
Net loss attributable to shareholders $(11,099)  $(4,249) $(22,995)  $(7,476)
              
Net loss per common share $(0.42)  $(0.23) $(0.95)  $(0.45)
              
Net loss per common share          
  ---assuming dilution $(0.42)  $(0.23) $(0.95)  $(0.45)
              
Weighted average number of          
common shares outstanding:          
   Basic  26,662,037    19,101,652   24,181,920    17,314,317 
   Diluted  26,662,037    19,101,652   24,181,920    17,314,317 
              

 

iMEDIA BRANDS, INC.
AND SUBSIDIARIES
Reconciliation of Net Loss to Adjusted EBITDA
(Unaudited)
      
 For the Three-Month Period Ended July 30, 2022 For the Three-Month Period Ended July 31, 2021
    
   Media
     Media
  
  Consumer
 Commerce
    Consumer
 Commerce
  
 Entertainment
 Brands
 Services
 Consolidated
 Entertainment
 Brands
 Services
 Consolidated
 
Net Loss   $(11,099)    $(4,249)
Adjustments:         
Television Broadcast Rights Amortization    5,150      6,036 
Depreciation and Amortization, other    3,550      2,526 
Interest, net    3,998      1,342 
Tax    16      15 
EBITDA (as defined)$(3,010) $2,950  $1,675 $1,615  $4,511 $1,355 $(196) $5,670 
          
A reconciliation of EBITDA to Adjusted EBITDA is as follows:        
EBITDA (as defined)$(3,010) $2,950  $1,675 $1,615  $4,511 $1,355 $(196) $5,670 
Adjustments:         - 
Transaction, Settlement and Integration costs, net (a) 741   (256)  511  996   40  1,180  -   1,220 
Non-Cash Share-Based Compensation 1,124   -   -  1,124   768  -  -   768 
Loss on Debt Extinguishment 884   -   -  884   654  -  -   654 
Inventory Impairment write-down 228   -   -  228   -  -  -   - 
Loss on sale of investment 985   -   -  985   -  -  -   - 
Change in fair value of warrant liability (3,529)  -   -  (3,529)  -  -  -   - 
Restructuring Costs 2,779   -   -  2,779   -  -  -   - 
Adjusted EBITDA$202  $2,694  $2,186 $5,082  $5,973 $2,535 $(196) $8,312 
          
 For the Six-Month Period Ended July 30, 2022 For the Six-Month Period Ended July 31, 2021
        Media
  
  Consumer
 Commerce
    Consumer
 Commerce
  
 Entertainment
 Brands
 Services
 Consolidated
 Entertainment
 Brands
 Services
 Consolidated
          
Net Loss   $(22,995)    $(7,476)
Adjustments:         
Television Broadcast Rights Amortization    13,072      11,194 
Depreciation and Amortization, other    7,359      5,694 
Change in fair value of warrant liability    -      - 
Tax    32      30 
EBITDA (as defined)$(898) $5,351  $2,699 $(2,532) $10,978 $1,121 $(2) $9,442 
          
A reconciliation of EBITDA to Adjusted EBITDA is as follows:        
EBITDA (as defined)$(898) $5,351  $2,699 $7,152  $10,978 $1,121 $(2) $12,097 
Adjustments:         - 
Transaction, Settlement and Integration costs, net (a) 1,853   (156)  1,420  3,117   165  1,756  -   1,921 
Non-Cash Share-Based Compensation 2,108   -   -  2,108   1,435  -  -   1,435 
Loss on Debt Extinguishment 884   -   -  884   654  -  -   654 
Inventory Impairment write-down 618   -   -  618   -  -  -   - 
Loss on sale of investment 985   -   -  985   -  -  -   - 
Change in fair value of warrant liability (3,529)  -   -  (3,529)  -  -  -   - 
Restructuring Costs 2,935   -   -  2,935   -  -  -   - 
One Time Customer Adjustments -   -   -  -   341  -  -   341 
Adjusted EBITDA$4,956  $5,195  $4,119 $14,270  $13,573 $2,877 $(2) $16,448 
                             

(a) Transaction, settlement, restructuring and integration costs for the three-month period ended July 30, 2022, includes transaction and integration costs related to Synacor and 1-2-3.tv transactions. For the three-month period ended July 31, 2021, includes transaction and integration costs related to the TheCloseOut.com and Christopher & Banks transactions.

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; one-time customer concessions; 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 segments 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 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. 

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 high logistics costs and the impact of the Ukraine & Russia conflict are forward-looking. The Company often use words such as anticipates, believes, estimates, expects, intends, seeks, predicts, hopes, should, plans, will, or the negative of these terms and similar expressions to identify forward-looking statements, although not all forward looking-statements contain these words. 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; the Company’s 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; logistics costs including the price of gasoline and transportation; and the risks described from time to time in the Company’s reports filed with the SEC, including, but not limited to, the Company’s most recent 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.