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

Rhea-AI Summary

iMedia Brands (NASDAQ: IMBI) reported Q4 2020 results, achieving a net sales increase of 1% to $124.8 million. This marks the first Q4 revenue growth since 2015. Gross profit rose 20% to $44.4 million, with a gross margin improvement to 35.6%. The company reported a notable net loss reduction from $18.4 million in Q4 2019 to $2.7 million in Q4 2020. Cash flow from operations improved significantly to $6.2 million, while free cash flow turned positive at $1.3 million. For 2021, iMedia anticipates revenue growth of 3-5% and adjusted EBITDA of at least $28 million.

Positive

• Q4 net sales increased by 1% to $124.8 million, marking the first Q4 growth since 2015.
• Q4 gross profit improved by 20% to $44.4 million, with gross margin at 35.6%, up 560 basis points.
• Net loss reduced significantly from $18.4 million in Q4 2019 to $2.7 million in Q4 2020.
• Cash flow from operations turned positive at $6.2 million, compared to a loss of $6.2 million the previous year.
• Free cash flow improved to $1.3 million from a loss of $13.3 million in the prior year.
• Adjusted EBITDA for Q4 was $8.4 million, a $17.5 million improvement year-over-year.

Negative

• Net loss for full year 2020 was $13.2 million, indicating ongoing financial challenges.
• Full year net sales decreased by 9% to $454.2 million compared to 2019.

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 2015¹ 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.

FAQ

What were iMedia Brands' Q4 2020 net sales?

iMedia Brands reported net sales of $124.8 million for Q4 2020, a 1% increase from the prior year.

How did iMedia Brands' gross profit perform in Q4 2020?

The gross profit for Q4 2020 was $44.4 million, reflecting a 20% increase compared to Q4 2019.

What was iMedia Brands' adjusted EBITDA for Q4 2020?

The adjusted EBITDA for Q4 2020 was $8.4 million, a significant improvement of $17.5 million from the same period in 2019.

How much did iMedia Brands' net loss decrease by in Q4 2020?

iMedia Brands' net loss decreased from $18.4 million in Q4 2019 to $2.7 million in Q4 2020.

What is iMedia Brands' revenue growth outlook for 2021?

iMedia Brands anticipates revenue growth of 3% to 5% for Q1 2021 and adjusted EBITDA between $28 million and $32 million for the full year.