Wilhelmina International ... (WHLM)
3.75
0.25 (7.14%)
At close: Mar 31, 2025, 11:02 AM
Wilhelmina International Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 |
| Revenue | 17.61M | 17.21M | 17.78M | 56.81M | 41.6M | 75.5M | 77.85M | 73.2M | 82.23M | 83.8M | 76.81M | 65.94M | 56.38M | 55.47M | 48.97M | 32.5M | n/a | n/a | 69K | 33K | n/a | n/a | 10M | 1.19M | 410K | 181.3M | 160.8M | 122.8M | 110.5M |
| Cost of Revenue | n/a | n/a | 193K | 40.71M | 29.89M | 54.25M | 55.6M | 52.27M | 58.68M | 59.9M | 54.78M | 46.24M | 38.4M | 37.55M | 32.84M | 22.37M | 357K | 552K | n/a | n/a | n/a | n/a | n/a | 931K | 349K | 109.5M | 98.9M | 76.7M | 66.9M |
| Gross Profit | 17.61M | 17.21M | 17.59M | 16.1M | 11.72M | 21.25M | 22.25M | 20.92M | 23.55M | 23.9M | 22.03M | 19.7M | 17.98M | 17.91M | 16.13M | 10.12M | -357K | -552K | 69K | 33K | n/a | n/a | 10M | 256K | 61K | 71.8M | 61.9M | 46.1M | 43.6M |
| Operating Income | 700K | 728K | 2.42M | 3.48M | -3.17M | 673K | 1.37M | -299K | 1.02M | 2.4M | 2.54M | 1.81M | 1.46M | 2.45M | 1.53M | -2.59M | -1.21M | -552K | -573K | -1.01M | -4.85M | -3.17M | -3.56M | -10.11M | -14.13M | 21.4M | 33.3M | 28M | 28.7M |
| Interest Income | -345K | 76K | 8K | 51K | 86K | 117K | n/a | n/a | n/a | n/a | 6K | 8K | 8K | 6K | 4K | 9K | 239K | 607K | 582K | 423K | 121K | 77K | 158K | 1.04M | 12K | 5.8M | n/a | n/a | n/a |
| Pretax Income | 1.03M | 691K | 2.58M | 5.34M | -4.04M | -4.39M | 1.19M | -521K | 910K | 2.34M | 2.45M | 1.75M | 1.48M | 2.34M | 1.42M | -3.32M | -2.06M | 55K | -1.17M | -967K | -1.9M | -6.49M | -18.54M | -39.25M | -31.29M | 27.4M | 43.4M | 14M | 28.8M |
| Net Income | 1.44M | 433K | 3.53M | 4.52M | -4.94M | -4.79M | 856K | 163K | 95K | 1.51M | 1.2M | 3.39M | 1.06M | 1.57M | 984K | -3.34M | -967K | 55K | -591K | -543K | -1.9M | -6.52M | -7.25M | -36.04M | -42.42M | 15.8M | 25.9M | 3.7M | 17.9M |
| Selling & General & Admin | n/a | 16.28M | 15.17M | 13.09M | 13.64M | 19.39M | 18.76M | 19.23M | 20.54M | 20.13M | 18.89M | 16.32M | 14.96M | 13.82M | 12.68M | 10.2M | 357K | 552K | 642K | 1.03M | 4.83M | 3.02M | 3.4M | 8.26M | 9.32M | 35.3M | 20.1M | 13.6M | 12.8M |
| Research & Development | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 411K | 3.25M | 5.8M | 2M | 700K | n/a |
| Other Expenses | 16.91M | 208K | 193K | -465K | 1.25M | 1.19M | 990K | 906K | -30K | 104K | 603K | 1.57M | 1.56M | 1.64M | 1.92M | 1.71M | n/a | n/a | n/a | 7K | 28K | 153K | 10.16M | 1.7M | 1.63M | 9.3M | 6.5M | 3.8M | 2.1M |
| Operating Expenses | 16.91M | 16.48M | 15.36M | 12.62M | 14.89M | 20.58M | 20.88M | 21.22M | 22.53M | 21.51M | 19.5M | 17.89M | 16.52M | 15.46M | 14.6M | 11.91M | 357K | 552K | 642K | 1.04M | 4.85M | 3.17M | 13.56M | 10.37M | 14.2M | 50.4M | 28.6M | 18.1M | 14.9M |
| Interest Expense | 11K | 7K | 8K | 51K | 86K | 117K | 101K | 128K | 81K | 68K | 8K | 61K | 44K | 28K | 64K | 74K | 849K | n/a | 600K | n/a | -2.95M | 3.31M | 14.98M | 28.5M | 50.17M | n/a | n/a | 27.7M | n/a |
| Selling & Marketing Expenses | n/a | 965K | 22K | 11K | 11K | 35K | 33K | 39K | 152K | 308K | 286K | 26K | 145K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 16.91M | 16.48M | 15.36M | 53.34M | 44.77M | 74.83M | 76.48M | 73.5M | 81.21M | 81.41M | 74.28M | 64.13M | 54.91M | 53.01M | 47.43M | 34.28M | 357K | 552K | 642K | 1.04M | 4.85M | 3.17M | 13.56M | 11.3M | 14.54M | 159.9M | 127.5M | 94.8M | 81.8M |
| Income Tax | -413K | 258K | -954K | 823K | 902K | 400K | 333K | -684K | 815K | 834K | 1.25M | -1.64M | 419K | 775K | 436K | 14K | -239K | -607K | 18K | -508K | -8.77M | 4.01M | -73K | -820K | -4.71M | 11.6M | 17.5M | 10.3M | 10.9M |
| Shares Outstanding (Basic) | 5.16M | 5.16M | 5.16M | 5.16M | 5.16M | 5.18M | 5.33M | 5.38M | 5.63M | 5.85M | 5.87M | 5.95M | 6.3M | 6.47M | 6.47M | 6M | 2.69M | 2.69M | 2.21M | 1.73M | 1.73M | 1.72M | 1.71M | 1.75M | 2M | 1.86M | 1.79M | 1.62M | 1.47M |
| Shares Outstanding (Diluted) | 5.16M | 5.16M | 5.16M | 5.16M | 5.16M | 5.18M | 5.33M | 5.38M | 5.69M | 5.96M | 5.87M | 6M | 6.34M | 6.47M | 6.47M | 6M | 2.69M | 2.69M | 2.21M | 1.73M | 1.73M | 1.72M | 1.71M | 1.75M | 2M | 1.86M | 1.79M | 1.75M | 1.54M |
| EPS (Basic) | 0.28 | 0.08 | 0.68 | 0.88 | -0.96 | -0.92 | 0.16 | 0.03 | 0.02 | 0.26 | 0.20 | 0.60 | 0.20 | 0.20 | 0.20 | -0.56 | -0.36 | 0.02 | -0.27 | -0.31 | -1.1 | -3.79 | -4.24 | -20.65 | -21.26 | 8.60 | 14.80 | 2.60 | 12.20 |
| EPS (Diluted) | 0.28 | 0.08 | 0.68 | 0.88 | -0.96 | -0.92 | 0.16 | 0.03 | 0.02 | 0.25 | 0.20 | 0.60 | 0.20 | 0.20 | 0.20 | -0.56 | -0.36 | 0.02 | -0.27 | -0.31 | -1.1 | -3.79 | -4.24 | -20.65 | -21.26 | 8.60 | 14.80 | 2.40 | 11.60 |
| EBITDA | 1.22M | 906K | 2.78M | 6.25M | -2.7M | -3.08M | 2.28M | 513K | 1.58M | 2.81M | 3.06M | 3.39M | 3.09M | 4.01M | 3.4M | -1.54M | 492K | -552K | 27K | -1M | -1.88M | -2.35M | -3.4M | -13.38M | -12.5M | -5.38M | -3.3M | 33M | 25.6M |
| Depreciation & Amortization | 177K | 208K | 193K | 855K | 1.25M | 1.19M | 990K | 906K | 594K | 474K | 603K | 1.57M | 1.56M | 1.64M | 1.92M | 1.71M | 1.7M | n/a | 600K | 7K | 27K | 153K | 157K | 1.8M | 1.63M | 9.3M | 6.5M | 3.8M | 2.1M |