DALLAS, Aug. 16 /PRNewswire-FirstCall/ -- Wilhelmina International, Inc. (OTC Bulletin Board: WHLM) (the "Company") today reported total revenues of $12.2 million and $23.7 million for the three and six months ended June 30, 2010, respectively, compared to $9.5 million and $13.4 million for the three and six months ended June 30, 2009, respectively. Additional information regarding the Company's results is disclosed in the Form 10-Q for the quarter ended June 30, 2010 that was filed with the Securities and Exchange Commission on August 16, 2010.

The net income applicable to common stockholders was $461,000 or $0.00 per fully diluted share and $431,000 or $0.00 per fully diluted share for the three and six months ended June 30, 2010, respectively, compared to a net loss of $736,000 or $0.00 per fully diluted share and $1,577,000 or $0.01 per fully diluted share for the three and six months ended June 30, 2009, respectively.

The net income for the three and six months ended June 30, 2010 includes before tax charges of $483,000 and $966,000 for amortization of intangible assets and depreciation and $275,000 and $724,000 for corporate overhead, respectively. The net loss for the three and six months ended June 30, 2009 includes before tax charges of $535,000 and $735,000 for amortization of intangible assets and depreciation, $483,000 and $609,000 for corporate overhead and $15,000 and $660,000 for acquisition transaction costs, respectively.

In a further effort to provide investors with additional information regarding the Company's results of operations, the Company is disclosing Adjusted EBITDA, which is computed as operating income (loss) before depreciation and amortization and corporate overhead at the holding company level. Adjusted EBITDA is a non-GAAP financial measure, defined as a numerical measure of financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with United States generally accepted accounting principles ("GAAP") in a company's statements of operations, balance sheets or statements of cash flows. Pursuant to the requirements of Regulation G, the Company provided a reconciliation of this non-GAAP financial measure to the most directly comparable GAAP financial measure.

Although Adjusted EBITDA represents a non-GAAP financial measure, the Company considers Adjusted EBITDA to be a key operating metric of the Company's business, and uses Adjusted EBITDA in its planning and budgeting processes and to monitor and evaluate its financial and operating results. The Company believes that Adjusted EBITDA is useful to investors because it provides an analysis of financial and operating results using the same measure that the Company uses in evaluating itself. The Company believes that Adjusted EBITDA also provides stockholders and potential investors with a means to evaluate the Company's financial and operating results against other companies within the Company's industry. However, the Company's calculation of Adjusted EBITDA may not be consistent with the calculation of this measure by other companies in the Company's industry.

Adjusted EBITDA is not a measurement of financial performance under GAAP and should not be considered as an alternative to operating income (loss) as an indicator of the Company's operating performance or cash flows from operating activities, as a measure of liquidity or any other measure of performance derived in accordance with GAAP.

The following table reconciles operating income (loss) under GAAP (in thousands)(as reported in the Company's quarterly and annual SEC filings) to Adjusted EBITDA for the three and six months ended June 30, 2010 and 2009.

                                 Three months ended      Six months ended
                                       June 30,              June 30,
                                  2010           2009       2010    2009
                                  ----           ----      -----    ----- 

    Operating Income
     (loss)                       $604          $(699)      $623   $ (884)

                                                                       
    Add:  Corporate overhead       275            483        724      609

    Add:  Amortization of                                            
     intangible assets             483            535        966      735
               and depreciation

    Adjusted EBITDA             $1,362           $319      $2,313   $ 460
                                ======           ====      ======  ======

The Company completed the acquisition of Wilhelmina International, Ltd. and affiliated companies (collectively, the "Wilhelmina Companies") on February 13, 2009 and, therefore, recorded revenues and expenses of the Wilhelmina Companies for the period from February 13, 2009 through June 30, 2009, in its statements of operations for the six months ended June 30, 2009.

In an effort to provide investors with additional information regarding the Company's results of operations, the Company is disclosing the unaudited pro forma financial information and discussion below relating solely to the Wilhelmina Companies, which does not take into account any amounts attributable to the Company's operations at the holding company level during such periods, including corporate overhead, amortization of intangibles, acquisition transaction costs and interest expense and income. Certain adjustments have been made to the historical information for the six months ended June 30, 2009 to adjust for expenses incurred by the Wilhelmina Companies in connection with the acquisition of the Wilhelmina Companies. Such information and discussion should be read in conjunction with the Condensed Consolidated Financial Statements of the Company and the notes thereto included in the Company's Form 10-Q for the quarter ended June 30, 2010. The unaudited pro forma information and discussion below is not necessarily indicative of the current or future financial position or operating results of the Company.

The following table provides unaudited pro forma financial information (in thousands), with adjustments as discussed above, relating solely to the Wilhelmina Companies for the six months ended June 30, 2010 and 2009, as if the acquisition had occurred at the beginning of the respective periods and was consummated on the same terms.

                                  Six months ended June 30,
                                       (in thousands)
                                        2010                             2009
                                        ----                             ----
                           % of       % of                  % of       % of
                        Revenues   Operating             Revenues   Operating
                          net of   Expenses                net of   Expenses
                           model                            model
                           costs   --------                 costs   --------
                          ------                           ------
    Total
     revenues   $23,675                         $17,859
    Model
     costs       15,968                          12,565
                 ------                          ------
     Revenues
     net
     of
     model
     costs        7,707       5,294
     Operating
     expenses:
       Salaries
       and
       service
       costs      3,984      51.7%      73.9%     3,737       70.6%      75.1%
       Office
       and
       general
       expenses   1,410      18.3%      26.1%     1,237       23.4%      24.9%
                  -----      ----       ----      -----       ----       ----
    Total
     operating
     expenses     5,394      70.0%       100%     4,974       94.0%       100%
    Pro
     forma
     operating
     income      $2,313                            $320
                 ======                            ====

Gross Billings

Gross billings for the six months ended June 30, 2010 increased approximately $6,193,000, or 31.5%, to approximately $25,884,000, compared to approximately $19,691,000 for the six months ended June 30, 2009. Generally, gross billings have increased due to the Company's clients spending more on advertising and the Company having the desired talent available to its clients. During the six months ended June 30, 2010, the Wilhelmina Companies experienced an increase in gross billings across the core modeling business of approximately 34% and an increase in gross billings in the WAM business of approximately 25% compared to gross billings generated by the respective divisions during the six months ended June 30, 2009. Gross billings of the WAM division represented approximately 15% of total gross billings for the six months ended June 30, 2010, compared to approximately 16% for the six months ended June 30, 2009. During the six months ended June 30, 2010, gross billings of the various boards of the core modeling business experienced positive growth ranging from 29% to 96% compared to the six months ended June 30, 2009. One board experienced negative growth of -4%.

Pro Forma Operating Income

During the six months ended June 30, 2010, the pro forma operating income was approximately $2,313,000 compared to operating income of approximately $320,000 during the six months ended June 30, 2009, representing an increase of $1,993,000, or 622.8%. The increase was primarily attributable to an increase in revenues, net of model costs, as a result of increases in gross billings for the core modeling and WAM businesses and from an increase in previously deferred revenues.

Form 10-Q Filing

Additional information concerning the Company's results of operations and financial position is included in the Company's Form 10-Q for the quarter ended June 30, 2010 which will be filed today with the Securities and Exchange Commission. A copy of the Company's 10-Q filing will be available on our website at www.wilhelmina.com.

Forward-Looking Statements

This report contains certain "forward-looking" statements as such term is defined in the Private Securities Litigation Reform Act of 1995 and information relating to the Company and its subsidiaries that are based on the beliefs of the Company's management as well as assumptions made by and information currently available to the Company's management. When used in this report, the words "anticipate", "believe", "estimate", "expect" and "intend" and words or phrases of similar import, as they relate to the Company or its subsidiaries or Company management, are intended to identify forward-looking statements. Such statements reflect the current risks, uncertainties and assumptions related to certain factors including, without limitation, the Company's success in integrating the operations of the Wilhelmina Companies in a timely manner, or at all, the Company's ability to realize the anticipated benefits of the Wilhelmina Companies to the extent, or in the timeframe, anticipated, competitive factors, general economic conditions, the interest rate environment, governmental regulation and supervision, seasonality, changes in industry practices, one-time events and other factors described herein and in other filings made by the Company with the SEC. Based upon changing conditions, should any one or more of these risks or uncertainties materialize, or should any underlying assumptions prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected or intended. The Company does not intend to update these forward-looking statements.

About Wilhelmina International, Inc. and Wilhelmina Artist Management (www.wilhelmina.com):

Through Wilhelmina Models and its other subsidiaries including Wilhelmina Artist Management, Wilhelmina International, Inc. provides traditional, full-service fashion model and talent management services, specializing in the representation and management of leading models, entertainers, artists, athletes and other talent to various customers and clients including retailers, designers, advertising agencies and catalog companies. Wilhelmina Models was founded in 1967 by Wilhelmina Cooper, a renowned fashion model, and is one of the oldest and largest fashion model management companies in the world. Wilhelmina Models is headquartered in New York and, since its founding, has grown to include operations located in Los Angeles and Miami, as well as a growing network of licensees comprising leading modeling agencies in various local markets across the U.S.

    Contact:
      John Murray
      Chief Financial Officer
      Wilhelmina International, Inc.
      214-661-7480
      john.murray@wilhelmina.com

    Website: http://www.wilhelmina.com

SOURCE Wilhelmina International, Inc.