image
Wilhelmina International, Inc. WHLM
Industrials - Specialty Business Services - NASDAQ - US
Watchlist
$ 3.27
-2.39 %
$ 16.9 M
Market Cap
27.25
P/E
INCOME STATEMENT
17.2 M REVENUE
-3.19%
Growth Rates
1Year -3.19%
3Years -25.49%
5Years -26.05%
7Years -20.02%
10Years -12.57%
728 K OPERATING INCOME
-69.90%
Growth Rates
1Year -69.90%
3Years 30.64%
5Years -11.92%
7Years -4.66%
10Years -8.73%
433 K NET INCOME
-87.73%
Growth Rates
1Year -87.73%
3Years 27.81%
5Years -12.74%
7Years 24.20%
10Years -18.60%
EFFICIENCY
Earnings Waterfall Wilhelmina International, Inc.
image
Revenue 17.2 M
Cost Of Revenue 208 K
Gross Profit 17 M
Operating Expenses 16.5 M
Operating Income 728 K
Other Expenses 295 K
Net Income 433 K

Income Statement

Millions
Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Sep-2000 Sep-1999 Sep-1998 Sep-1997 Sep-1996
REVENUE
Revenue 17.2 17.8 56.8 41.6 75.5 77.9 73.2 82.2 83.8 76.8 65.9 56.4 55.5 49.0 32.5 0 0 69 K 33 K 0 0 10.0 1.2 0.4 181.3 160.8 122.8 110.5
GROSS PROFIT
Cost Of Revenue 0.2 0.2 40.7 29.9 54.2 55.6 52.3 58.7 59.9 54.8 46.2 38.4 37.6 32.8 22.4 0.4 0.6 0 0 0 0 0 0.9 0.3 109.5 98.9 76.7 66.9
Gross Profit 17.0 17.6 16.1 11.7 21.3 22.3 20.9 23.5 23.9 22.0 19.7 18.0 17.9 16.1 10.1 (0.4) (0.6) 69 K 33 K 0 0 10.0 0.3 61 K 71.8 61.9 46.1 43.6
OPERATING INCOME
Operating Expenses 16.5 15.4 12.6 14.9 20.6 20.9 21.2 22.5 21.5 19.5 17.9 16.5 15.5 14.6 11.9 0.4 0.6 0.6 1.0 4.9 3.2 13.6 10.4 14.2 50.4 28.6 18.1 14.9
Selling, General and Administrative Expenses 16.3 15.2 13.1 13.6 19.4 18.8 19.2 20.5 20.1 18.9 16.3 15.0 13.8 12.7 10.2 0.4 0.6 0.6 1.0 4.8 3.0 3.4 8.3 9.3 35.3 20.1 13.6 12.8
Research and Development Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.4 3.2 5.8 2.0 0.7 0
Operating Income 0.7 2.4 3.5 (3.2) 0.7 1.4 (0.3) 1.0 2.4 2.5 1.8 1.5 2.5 1.5 (2.6) (1.2) (0.6) (0.6) (1.0) (4.9) (3.2) (3.6) (10.1) (14.1) 21.4 33.3 28.0 28.7
PRE-TAX INCOME
Interest Income Expense 7 K 8 K 51 K 86 K 0.1 0.1 0.1 81 K 68 K 8 K 61 K 44 K 28 K 64 K 74 K 0.8 0 0.6 0 (3.0) 3.3 15.0 28.5 50.2 0 (20.5) 27.7 (0.5)
Total Other Income 37 K 0.2 3.2 (0.9) (5.1) (0.2) (0.2) (0.1) 54 K 86 K 60 K 20 K (0.1) 65 K (1.5) (0.3) 0.6 18 K 0.5 3.0 (3.3) (16.0) (29.0) (17.2) (1.8) (2.0) (13.2) 100 K
Pre-Tax Income 0.7 2.6 5.3 (4.0) (4.4) 1.2 (0.5) 0.9 2.3 2.4 1.8 1.5 2.3 1.4 (3.3) (2.1) 55 K (1.2) (1.0) (1.9) (6.5) (18.5) (39.2) (31.3) 27.4 43.4 14.0 28.8
NET INCOME
Tax Provision 0.3 (1.0) 0.8 0.9 0.4 0.3 (0.7) 0.8 0.8 1.2 (1.6) 0.4 0.8 0.4 14 K (0.2) (0.6) 18 K (0.5) (8.8) 4.0 73 K (0.8) (4.7) 11.6 17.5 10.3 10.9
Net Income 0.4 3.5 4.5 (4.9) (4.8) 0.9 0.2 95 K 1.5 1.2 3.4 1.1 1.6 1.0 (3.3) (1.0) 55 K (0.6) (0.5) (1.9) (6.5) (7.2) (36.0) (42.4) 15.8 25.9 3.7 17.9
EPS 0.084 0.68 0.88 0.96 0.92 0.16 0.03 0.02 0.26 0.2 0.6 0.2 0.2 0.2 0.56 0.36 0.0204 0.27 0.31 1.1 3.79 4.24 20.6 21.3 8.6 14.8 2.6 12.2