IMBI logo

iMedia Brands (IMBI) Financials

Balance sheets

31 Jan 202329 Oct 202230 July 202230 Apr 202229 Jan 202230 Oct 202131 July 202101 Apr 202130 Jan 202131 Oct 202001 July 202001 Apr 2020

Total Assets

$443.7 M(-3.5%)$459.6 M(-4.8%)$482.8 M(-5.0%)$508.1 M(-2.8%)$522.6 M(+35.6%)$385.5 M(+11.8%)$344.8 M(+48.8%)$231.8 M(+2.3%)$226.6 M(+3.6%)$218.8 M(-0.4%)$219.8 M(+2.4%)$214.7 M

Current Assets

$201.4 M(-7.5%)$217.8 M(-6.4%)$232.6 M(-7.6%)$251.6 M(-1.0%)$254.3 M(+1.8%)$249.7 M(+22.3%)$204.2 M(+16.6%)$175.2 M(+0.8%)$173.7 M(+4.1%)$167.0 M(+2.0%)$163.7 M(+3.3%)$158.4 M

Non Current Assets

$242.4 M(+0.0%)$242.3 M(-3.2%)$250.3 M(-2.4%)$256.4 M(-4.5%)$268.4 M(+97.8%)$135.7 M(-3.5%)$140.7 M(+148.3%)$56.6 M(+7.1%)$52.9 M(+2.0%)$51.8 M(-7.5%)$56.1 M(-0.4%)$56.3 M

Total Liabilities

$426.7 M(+0.6%)$424.1 M(-0.8%)$427.8 M(-5.9%)$454.4 M(+0.3%)$453.3 M(+46.7%)$308.9 M(+19.0%)$259.6 M(+41.8%)$183.1 M(-8.3%)$199.6 M(+5.2%)$189.8 M(-6.2%)$202.3 M(+0.8%)$200.8 M

Current Liabilities

$183.7 M(-28.0%)$255.3 M(+49.8%)$170.5 M(-9.6%)$188.6 M(+3.5%)$182.1 M(+40.8%)$129.4 M(+6.5%)$121.5 M(-3.8%)$126.3 M(-9.9%)$140.1 M(+4.3%)$134.3 M(-4.8%)$141.1 M(+4.1%)$135.5 M

Long Term Liabilities

$243.0 M(+43.9%)$168.8 M(-34.4%)$257.3 M(-3.2%)$265.8 M(-1.9%)$271.1 M(+51.0%)$179.6 M(+30.1%)$138.1 M(+143.1%)$56.8 M(-4.6%)$59.5 M(+7.3%)$55.5 M(-9.5%)$61.3 M(-6.2%)$65.3 M

Shareholders Equity

$17.0 M(-52.0%)$35.5 M(-35.6%)$55.0 M(+6.8%)$51.6 M(-23.0%)$67.0 M(-8.8%)$73.4 M(-10.6%)$82.1 M(+80.7%)$45.5 M(+68.0%)$27.1 M(-6.8%)$29.0 M(+66.4%)$17.4 M(+25.5%)$13.9 M

Book Value

$17.0 M(-52.0%)$35.5 M(-35.6%)$55.0 M(+6.8%)$51.6 M(-23.0%)$67.0 M(-8.8%)$73.4 M(-10.6%)$82.1 M(+80.7%)$45.5 M(+68.0%)$27.1 M(-6.8%)$29.0 M(+66.4%)$17.4 M(+25.5%)$13.9 M

Working Capital

$17.6 M(+147.0%)-$37.5 M(-160.4%)$62.1 M(-1.5%)$63.1 M(-12.6%)$72.1 M(-40.1%)$120.4 M(+45.6%)$82.7 M(+69.0%)$48.9 M(+45.3%)$33.7 M(+3.1%)$32.6 M(+44.1%)$22.6 M(-1.2%)$22.9 M

Cash And Cash Equivalents

$7.2 M(-20.8%)$9.1 M(-54.4%)$19.9 M(+65.2%)$12.0 M(+6.7%)$11.3 M(-78.0%)$51.4 M(+145.5%)$20.9 M(+40.0%)$14.9 M(-3.5%)$15.5 M(-18.3%)$19.0 M(+1.4%)$18.7 M(+15.4%)$16.2 M

Accounts Payable

$105.1 M(+20.6%)$87.2 M(+7.1%)$81.4 M(-5.0%)$85.7 M(-3.8%)$89.0 M(+43.1%)$62.2 M(+6.3%)$58.5 M(+6.5%)$54.9 M(-29.6%)$78.0 M(-3.9%)$81.2 M(+1.7%)$79.8 M(+0.3%)$79.6 M

Accounts Receivable

$50.6 M(-8.5%)$55.3 M(-15.7%)$65.6 M(-13.9%)$76.2 M(-3.5%)$78.9 M(+17.9%)$66.9 M(+4.1%)$64.3 M(+13.6%)$56.6 M(-8.6%)$62.0 M(+15.7%)$53.5 M(-7.9%)$58.1 M(+6.1%)$54.8 M

Short Term Debt

$9.4 M(-90.6%)$100.6 M(+447.4%)$18.4 M(-29.0%)$25.9 M(+58.0%)$16.4 M(+1464.2%)$1.0 M(+1.0%)$1.0 M(-65.2%)$3.0 M(-6.3%)$3.2 M(-8.1%)$3.5 M(+11.9%)$3.1 M(+0.8%)$3.1 M

Long Term Debt

$172.9 M(+76.2%)$98.2 M(-45.7%)$180.8 M(+0.2%)$180.4 M(-0.7%)$181.6 M(+50.8%)$120.4 M(+62.9%)$73.9 M(+47.9%)$50.0 M(-2.6%)$51.3 M(+1.4%)$50.6 M(-3.7%)$52.5 M(-5.7%)$55.7 M

Total Debt

$182.4 M(-8.2%)$198.7 M(-0.2%)$199.1 M(-3.5%)$206.3 M(+4.2%)$198.0 M(+63.0%)$121.5 M(+62.0%)$75.0 M(+41.5%)$53.0 M(-2.8%)$54.5 M(+0.8%)$54.0 M(-2.9%)$55.6 M(-5.4%)$58.8 M

Debt To Equity

10.4(+90.6%)5.4(+55.0%)3.5(-9.3%)3.9(+36.3%)2.8(+73.2%)1.6(+82.2%)0.9(-22.4%)1.2(-41.1%)2.0(+8.8%)1.8(-42.4%)3.1(-24.9%)4.2

Current Ratio

1.1(+29.4%)0.8(-37.5%)1.4(+2.3%)1.3(-5.0%)1.4(-27.5%)1.9(+14.9%)1.7(+20.9%)1.4(+12.1%)1.2(0%)1.2(+6.9%)1.2(-0.8%)1.2

Quick Ratio

0.5(+25.6%)0.4(-48.0%)0.8(+4.2%)0.7(-5.3%)0.8(-37.7%)1.2(+16.2%)1.1(+31.3%)0.8(+6.7%)0.8(+5.6%)0.7(-1.4%)0.7(+2.9%)0.7

Inventory

$111.7 M(-6.3%)$119.2 M(+13.5%)$105.0 M(-8.9%)$115.3 M(-0.8%)$116.3 M(+26.4%)$92.0 M(+19.9%)$76.7 M(+3.0%)$74.5 M(+8.4%)$68.7 M(-4.1%)$71.7 M(+16.3%)$61.6 M(-3.6%)$64.0 M

Retained Earnings

-$539.5 M(-4.7%)-$515.3 M(-4.3%)-$494.1 M(-2.6%)-$481.4 M(-2.5%)-$469.5 M(-1.1%)-$464.4 M(-2.1%)-$454.9 M(-0.9%)-$450.7 M(-0.7%)-$447.5 M(-0.6%)-$444.7 M(-1.1%)-$440.0 M(+0.2%)-$441.0 M

PB Ratio

1.5(+259.5%)0.4(-40.0%)0.7(-55.1%)1.6(-1.3%)1.6(-11.7%)1.8(+8.5%)1.6(-44.3%)3.0(+6.9%)2.8(+13.1%)2.5(+28.3%)1.9(+63.3%)1.2

Income statements

31 Jan 202329 Oct 202230 July 202230 Apr 202229 Jan 202230 Oct 202131 July 202101 Apr 202130 Jan 202131 Oct 202001 July 202001 Apr 2020

EPS

-$0.8(-13.9%)-$0.7(-50.0%)-$0.5(+12.7%)-$0.6(-139.1%)-$0.2(+47.7%)-$0.4(-91.3%)-$0.2(-9.5%)-$0.2(0%)-$0.2(+46.1%)-$0.4(-454.6%)$0.1(+113.4%)-$0.8

TTM EPS

-$2.6(-29.8%)-$2.0(-16.5%)-$1.7(-17.2%)-$1.4(-30.6%)-$1.1(-1.8%)-$1.1(-4.8%)-$1.0(-48.6%)-$0.7(+46.6%)-$1.3(+61.5%)-$3.4(+12.8%)-$3.9(+27.2%)-$5.4

Revenue

$133.5 M(+8.3%)$123.3 M(-7.5%)$133.2 M(-13.8%)$154.5 M(-20.3%)$193.8 M(+48.3%)$130.7 M(+15.2%)$113.4 M(+0.2%)$113.2 M(-9.3%)$124.8 M(+14.5%)$109.0 M(-12.4%)$124.5 M(+29.9%)$95.8 M

TTM Revenue

$544.6 M(-10.0%)$604.9 M(-1.2%)$612.3 M(+3.3%)$592.5 M(+7.5%)$551.1 M(+14.3%)$482.1 M(+4.7%)$460.5 M(-2.4%)$471.5 M(+3.8%)$454.2 M(+0.3%)$453.0 M(-1.3%)$459.1 M(-1.5%)$466.1 M

Total Expenses

$148.7 M(+8.5%)$137.0 M(-1.7%)$139.3 M(-13.4%)$160.9 M(-17.1%)$194.1 M(+42.7%)$136.0 M(+17.5%)$115.8 M(+0.5%)$115.3 M(-8.3%)$125.7 M(+11.9%)$112.4 M(-7.9%)$122.0 M(+20.5%)$101.3 M

Operating Expenses

$64.3 M(-1.5%)$65.2 M(+19.7%)$54.5 M(-19.5%)$67.7 M(-9.1%)$74.5 M(+24.6%)$59.8 M(+18.7%)$50.4 M(+4.8%)$48.1 M(+6.0%)$45.3 M(+2.6%)$44.2 M(+0.8%)$43.8 M(+6.9%)$41.0 M

Cost Of Goods Sold

$84.4 M(+17.6%)$71.8 M(-15.4%)$84.8 M(-9.0%)$93.2 M(-22.1%)$119.6 M(+56.8%)$76.3 M(+16.5%)$65.5 M(-2.6%)$67.2 M(-16.4%)$80.4 M(+17.9%)$68.2 M(-12.8%)$78.2 M(+29.8%)$60.3 M

TTM Cost Of Goods Sold

$334.2 M(-9.5%)$369.4 M(-1.2%)$373.9 M(+5.5%)$354.5 M(+7.9%)$328.5 M(+13.6%)$289.3 M(+2.9%)$281.3 M(-4.3%)$294.0 M(+2.4%)$287.1 M(-2.1%)$293.3 M(-1.8%)$298.7 M(-1.8%)$304.2 M

Gross Profit

$49.1 M(-4.7%)$51.5 M(+6.4%)$48.4 M(-21.1%)$61.3 M(-17.3%)$74.2 M(+36.4%)$54.4 M(+13.4%)$48.0 M(+4.3%)$46.0 M(+3.6%)$44.4 M(+8.8%)$40.8 M(-11.8%)$46.3 M(+30.2%)$35.6 M

TTM Gross Profit

$210.4 M(-10.7%)$235.5 M(-1.2%)$238.4 M(+0.2%)$237.9 M(+6.9%)$222.6 M(+15.5%)$192.8 M(+7.6%)$179.2 M(+0.9%)$177.5 M(+6.3%)$167.1 M(+4.6%)$159.7 M(-0.5%)$160.5 M(-0.9%)$161.9 M

Gross Margin

36.8%(-12.0%)41.8%(+15.0%)36.3%(-8.4%)39.7%(+3.7%)38.3%(-8.1%)41.6%(-1.6%)42.3%(+4.1%)40.6%(+14.3%)35.6%(-5.0%)37.4%(+0.7%)37.2%(+0.2%)37.1%

Operating Profit

-$15.2 M(-10.5%)-$13.7 M(-126.2%)-$6.1 M(+4.6%)-$6.4 M(-2004.3%)-$302.0 K(+94.4%)-$5.4 M(-126.6%)-$2.4 M(-15.5%)-$2.1 M(-120.5%)-$930.0 K(+72.2%)-$3.3 M(-235.2%)$2.5 M(+145.5%)-$5.4 M

TTM Operating Profit

-$41.3 M(-56.2%)-$26.4 M(-46.1%)-$18.1 M(-25.7%)-$14.4 M(-42.7%)-$10.1 M(+5.9%)-$10.7 M(-23.3%)-$8.7 M(-125.7%)-$3.9 M(+46.7%)-$7.2 M(+65.7%)-$21.1 M(+4.4%)-$22.0 M(+23.1%)-$28.6 M

Operating Margin

-11.3%(-2.0%)-11.1%(-144.6%)-4.5%(-10.7%)-4.1%(-2468.8%)-0.2%(+96.1%)-4.1%(-96.7%)-2.1%(-15.5%)-1.8%(-141.3%)-0.8%(+75.5%)-3.1%(-254.6%)2.0%(+135.0%)-5.7%

Net Income

-$24.2 M(-13.4%)-$21.3 M(-67.8%)-$12.7 M(-6.7%)-$11.9 M(-136.1%)-$5.0 M(+46.9%)-$9.5 M(-123.4%)-$4.2 M(-31.6%)-$3.2 M(-19.0%)-$2.7 M(+42.9%)-$4.7 M(-550.5%)$1.1 M(+115.4%)-$6.8 M

TTM Net Income

-$70.0 M(-37.5%)-$50.9 M(-30.2%)-$39.1 M(-27.5%)-$30.7 M(-39.4%)-$22.0 M(-11.8%)-$19.7 M(-31.8%)-$14.9 M(-55.0%)-$9.6 M(+27.2%)-$13.2 M(+54.2%)-$28.9 M(+6.5%)-$30.9 M(+26.7%)-$42.1 M

Net Margin

-18.1%(-4.8%)-17.3%(-81.3%)-9.5%(-23.8%)-7.7%(-196.2%)-2.6%(+64.2%)-7.3%(-93.6%)-3.8%(-31.6%)-2.9%(-31.3%)-2.2%(+50.2%)-4.4%(-612.9%)0.8%(+111.9%)-7.1%

EBIT

-$15.1 M(+0.8%)-$15.2 M(-74.6%)-$8.7 M(-37.6%)-$6.3 M(-2694.7%)-$227.0 K(+96.2%)-$5.9 M(-98.5%)-$3.0 M(-45.6%)-$2.0 M(-48.5%)-$1.4 M(+59.3%)-$3.4 M(-237.3%)$2.5 M(+143.9%)-$5.6 M

TTM EBIT

-$45.4 M(-48.8%)-$30.5 M(-43.9%)-$21.2 M(-37.1%)-$15.5 M(-38.4%)-$11.2 M(+9.3%)-$12.3 M(-25.8%)-$9.8 M(-125.3%)-$4.4 M(+45.2%)-$7.9 M(+66.7%)-$23.8 M(+9.2%)-$26.2 M(+31.0%)-$38.0 M

EBITDA

-$6.5 M(-15.3%)-$5.6 M(-18058.1%)-$31.0 K(-100.6%)$5.4 M(-53.4%)$11.6 M(+143.5%)$4.8 M(-14.9%)$5.6 M(-10.9%)$6.3 M(-9.2%)$6.9 M(+24.2%)$5.6 M(-46.1%)$10.3 M(+477.8%)-$2.7 M

TTM EBITDA

-$6.8 M(-159.9%)$11.3 M(-47.9%)$21.7 M(-20.6%)$27.3 M(-3.1%)$28.2 M(+19.9%)$23.5 M(-3.3%)$24.3 M(-16.3%)$29.0 M(+44.9%)$20.0 M(+1653.6%)-$1.3 M(+86.6%)-$9.6 M(+62.6%)-$25.7 M

Selling, General & Administrative Expenses

$55.6 M(-1.4%)$56.4 M(+20.8%)$46.7 M(-17.7%)$56.8 M(-10.7%)$63.6 M(+27.1%)$50.0 M(+17.1%)$42.7 M(+5.1%)$40.7 M(+7.1%)$38.0 M(+5.0%)$36.2 M(-2.2%)$37.0 M(-5.4%)$39.1 M

TTM SG&A

$215.6 M(-3.6%)$223.6 M(+3.0%)$217.2 M(+1.9%)$213.2 M(+8.2%)$197.1 M(+14.9%)$171.5 M(+8.8%)$157.6 M(+3.8%)$151.8 M(+1.1%)$150.3 M(-7.4%)$162.2 M(-4.5%)$169.9 M(-6.8%)$182.3 M

Depreciation And Amortization

-$9.6 M(+10.5%)$8.7 M(-25.8%)$11.7 M(-0.6%)$11.8 M(+10.5%)$10.7 M(+24.6%)$8.6 M(+3.0%)$8.3 M(+0.4%)$8.3 M(-7.5%)$9.0 M(+14.2%)$7.8 M(+169.9%)$2.9 M

TTM D&A

-$41.8 M(-2.5%)$42.9 M(+0.3%)$42.8 M(+8.7%)$39.4 M(+9.8%)$35.8 M(+5.1%)$34.1 M(+2.2%)$33.4 M(+19.3%)$28.0 M(+24.2%)$22.5 M(+35.5%)$16.6 M(+35.2%)$12.3 M

Interest Expense

$9.0 M(+49.3%)$6.0 M(+49.5%)$4.0 M(-31.0%)$5.9 M(+6.8%)$5.5 M(+54.4%)$3.6 M(+157.1%)$1.4 M(+5.2%)$1.3 M(-0.3%)$1.3 M(-1.6%)$1.3 M(-4.5%)$1.4 M(+18.9%)$1.2 M

TTM Interest Expense

$24.9 M(+16.5%)$21.4 M(+13.1%)$18.9 M(+16.3%)$16.3 M(+38.7%)$11.7 M(+55.1%)$7.6 M(+41.4%)$5.3 M(-0.4%)$5.4 M(+2.6%)$5.2 M(+2.9%)$5.1 M(+9.1%)$4.7 M(+13.0%)$4.1 M

Income Tax

$15.0 K(0%)$15.0 K(-6.3%)$16.0 K(0%)$16.0 K(-75.4%)$65.0 K(+333.3%)$15.0 K(0%)$15.0 K(0%)$15.0 K(0%)$15.0 K(0%)$15.0 K(0%)$15.0 K(0%)$15.0 K

TTM Income Tax

$62.0 K(-44.6%)$112.0 K(0%)$112.0 K(+0.9%)$111.0 K(+0.9%)$110.0 K(+83.3%)$60.0 K(0%)$60.0 K(0%)$60.0 K(0%)$60.0 K(+400.0%)$12.0 K(+9.1%)$11.0 K(0%)$11.0 K

PE Ratio

------------

PS Ratio

0.1(+150.0%)0.0(-66.7%)0.1(-57.1%)0.1(-26.3%)0.2(-29.6%)0.3(-6.9%)0.3(0%)0.3(+70.6%)0.2(+6.3%)0.2(+128.6%)0.1(+133.3%)0.0

Cashflow statements

31 Jan 202329 Oct 202230 July 202230 Apr 202229 Jan 202230 Oct 202131 July 202101 Apr 202130 Jan 202131 Oct 202001 July 202001 Apr 2020

Cash From Operations

--$9.0 M(-211.2%)-$2.9 M(+56.8%)-$6.7 M(-498.4%)-$1.1 M(+91.3%)-$12.8 M(+38.4%)-$20.8 M(-36.8%)-$15.2 M(-428.9%)-$2.9 M(+76.3%)-$12.2 M(-350.5%)$4.9 M(-70.4%)$16.4 M

TTM CFO

--$19.7 M(+16.3%)-$23.5 M(+43.2%)-$41.5 M(+17.1%)-$50.0 M(+3.4%)-$51.7 M(-1.3%)-$51.1 M(-101.0%)-$25.4 M(-507.7%)$6.2 M(+9.2%)$5.7 M(-62.0%)$15.0 M(+172.5%)$5.5 M

Cash From Investing

--$2.0 M(+34.8%)-$3.0 M(-43.5%)-$2.1 M(+97.3%)-$79.7 M(-3731.8%)-$2.1 M(+92.8%)-$29.1 M(-421.5%)-$5.6 M(-360.2%)-$1.2 M(-5.1%)-$1.2 M(+15.3%)-$1.4 M(-16.7%)-$1.2 M

TTM CFI

--$86.9 M(+0.1%)-$87.0 M(+23.1%)-$113.0 M(+3.0%)-$116.4 M(-206.8%)-$38.0 M(-2.5%)-$37.0 M(-298.0%)-$9.3 M(-90.2%)-$4.9 M(+19.8%)-$6.1 M(+10.6%)-$6.8 M(+4.6%)-$7.1 M

Cash From Financing

-$141.0 K(-98.9%)$13.3 M(+38.7%)$9.6 M(-75.4%)$39.0 M(-14.0%)$45.3 M(-21.9%)$58.1 M(+186.7%)$20.3 M(+3209.8%)$612.0 K(-95.5%)$13.6 M(+1460.4%)-$998.0 K(+89.3%)-$9.3 M

TTM CFF

-$62.0 M(-42.2%)$107.1 M(-29.5%)$151.9 M(-6.6%)$162.6 M(+30.9%)$124.3 M(+34.3%)$92.5 M(+176.6%)$33.4 M(+766.7%)$3.9 M(+40.3%)$2.8 M(+123.8%)-$11.6 M(-1.9%)-$11.3 M

Free Cash Flow

--$11.0 M(-85.0%)-$5.9 M(+32.6%)-$8.8 M(-125.7%)-$3.9 M(+73.8%)-$14.9 M(+37.6%)-$23.9 M(-38.2%)-$17.3 M(-323.0%)-$4.1 M(+69.3%)-$13.3 M(-480.9%)$3.5 M(-77.1%)$15.3 M

TTM FCF

--$29.7 M(+11.7%)-$33.6 M(+34.8%)-$51.5 M(+14.1%)-$60.0 M(+0.3%)-$60.2 M(-2.7%)-$58.6 M(-87.8%)-$31.2 M(-2430.6%)$1.3 M(+442.1%)$247.0 K(-97.2%)$8.8 M(+987.8%)-$996.0 K

CAPEX

-$2.0 M(-34.8%)$3.0 M(+43.5%)$2.1 M(-23.8%)$2.8 M(+34.1%)$2.1 M(-32.7%)$3.1 M(+48.6%)$2.1 M(+71.5%)$1.2 M(+5.1%)$1.2 M(-15.3%)$1.4 M(+16.7%)$1.2 M

TTM CAPEX

-$10.0 M(-0.9%)$10.0 M(-0.4%)$10.1 M(+0.5%)$10.0 M(+18.6%)$8.5 M(+12.3%)$7.5 M(+29.8%)$5.8 M(+18.6%)$4.9 M(-10.4%)$5.5 M(-11.7%)$6.2 M(-5.0%)$6.5 M

Dividends Paid

------------

TTM Dividends Paid

------------

TTM Dividend Per Share

------------

TTM Dividend Yield

------------

Payout Ratio

------------