Wilhelmina International, Inc.
WHLM · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $17,610 | $17,212 | $17,780 | $56,813 |
| % Growth | 2.3% | -3.2% | -68.7% | – |
| Cost of Goods Sold | $0 | $0 | $193 | $40,711 |
| Gross Profit | $17,610 | $17,212 | $17,587 | $16,102 |
| % Margin | 100% | 100% | 98.9% | 28.3% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $15,853 | $15,311 | $15,168 | $13,089 |
| SG&A Expenses | $15,853 | $16,276 | $15,168 | $13,089 |
| Sales & Mktg Exp. | $0 | $965 | $0 | $0 |
| Other Operating Expenses | $1,057 | $208 | $193 | -$465 |
| Operating Expenses | $16,910 | $16,484 | $15,361 | $12,624 |
| Operating Income | $700 | $728 | $2,419 | $3,478 |
| % Margin | 4% | 4.2% | 13.6% | 6.1% |
| Other Income/Exp. Net | $327 | -$37 | $156 | $3,183 |
| Pre-Tax Income | $1,027 | $691 | $2,575 | $5,341 |
| Tax Expense | $413 | $258 | -$954 | $823 |
| Net Income | $614 | $433 | $3,529 | $4,518 |
| % Margin | 3.5% | 2.5% | 19.8% | 8% |
| EPS | 0.12 | 0.084 | 0.68 | 0.88 |
| % Growth | 42.9% | -87.6% | -22.7% | – |
| EPS Diluted | 0.12 | 0.084 | 0.68 | 0.88 |
| Weighted Avg Shares Out | 5,157 | 5,157 | 5,157 | 5,157 |
| Weighted Avg Shares Out Dil | 5,157 | 5,157 | 5,157 | 5,157 |
| Supplemental Information | – | – | – | – |
| Interest Income | $345 | $76 | $0 | $0 |
| Interest Expense | $11 | $7 | $8 | $51 |
| Depreciation & Amortization | $177 | $208 | $193 | $855 |
| EBITDA | $1,215 | $906 | $2,776 | $6,247 |
| % Margin | 6.9% | 5.3% | 15.6% | 11% |