Xcel Brands (XELB) 8-K Xcel Brands Announces First Quarter 2016 Financial Results

Exhibit 99.1

FOR IMMEDIATE RELEASE

XCEL BRANDS ANNOUNCES FIRST QUARTER 2016 FINANCIAL RESULTS

Company Reports Double-Digit Year-Over-Year Revenue Growth of 27% to $8.4 Million

First Quarter Adjusted EBITDA of $2.0 million and Non-GAAP Earnings per Diluted Share of $0.07

Company Announces Successful Launch of C. Wonder on QVC

NEW YORK, NY (May 9, 2016) – Xcel Brands, Inc.(NASDAQ: XELB) (“Xcel” or the “Company”), a brand development and media company, today announced its financial results for the first quarter ended March 31, 2016.

“We are pleased to announce a strong start to 2016 in which we achieved double-digit top-line growth propelled by our brands and differentiated business model,” said Robert W. D'Loren, Xcel's Chairman and Chief Executive Officer. “These positive results reflect the continued execution of our strategic plan. Looking ahead, we remain confident in our ability to drive increased long-term shareholder value as we continue to invest in and leverage our operating platform.”

First Quarter 2016 Financial Results

Total revenue for the first quarter of fiscal 2016 increased 27% to $8.4 million, compared with $6.6 million for the prior year quarter.

Net loss was less than ($0.1) million for the quarter ended March 31, 2016, or $0.00 per share, compared with a net loss of ($0.3) million, or ($0.02) per share, in the prior year quarter. After adjusting for certain cash and non-cash items, non-GAAP net income for the quarter ended March 31, 2016 was $1.2 million, or $0.07 per diluted share, compared with $1.7 million, or $0.11 per diluted share in the prior year quarter.

Adjusted EBITDA for the quarter ended March 31, 2016 decreased approximately $0.2 million to $2.0 million, compared with $2.2 million for the quarter ended March 31, 2015.

See reconciliation tables below for non-GAAP metrics. These non-GAAP metrics may be inconsistent with similar measures presented by other companies and should only be used in conjunction with our results reported according to U.S. generally accepted accounting principles ("U.S. GAAP"). Any financial measure other than those prepared in accordance with U.S. GAAP should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP.

The Company's balance sheet at March 31, 2016 remains strong, with stockholders' equity of $101 million as of March 31, 2016, cash and cash equivalents of approximately $12.6 million, and adjusted working capital (which excludes obligations payable in stock) of approximately $16.5 million.

Conference Call and Webcast

The Company will host a conference call with members of the executive management team to discuss these results with additional comments and details at 5:30 p.m. Eastern Time on Monday, May 9, 2016. A webcast of the conference call will be available live on the Investor Relations section of Xcel's website at www.xcelbrands.com. Interested parties unable to access the conference call via the webcast may dial 888-401-4668. A replay of the conference call will be available on the Company website for 30 days following the event and can be accessed at 877-870-5176 using replay pin number 3214484.

475 Tenth Avenue, 4^th floor • new york, new york • 10018

Phone: 347-727-2474 • INFO@XCELBRANDS.COM 

Page 2

About Xcel Brands

Xcel Brands, Inc. (NASDAQ:XELB) is a brand development and media company engaged in the design, production, licensing, marketing and direct-to-consumer sales of branded apparel, footwear, accessories, jewelry, home goods, and other consumer products, and the acquisition of dynamic consumer lifestyle brands. Xcel was founded by Robert W. D’Loren in 2011 with a vision to reimagine shopping, entertainment and social as one. Xcel owns and manages the Isaac Mizrahi, Judith Ripka, H Halston, and C. Wonder brands, pioneering an omnichannel sales strategy which includes the promotion and sale of products under its brands through direct-response television, internet, brick and mortar retail, and e-commerce channels. Headquartered in New York City, Xcel Brands is led by an executive team with significant retailing, licensing, design, and marketing experience, and a proven track record of success in elevating branded consumer products companies. With a team of over 70 designers and social media focused marketing executives, Xcel maintains control of product quality and promotion across all of its product categories and distribution channels. Xcel differentiates by design.www.xcelbrands.com

Forward Looking Statements

This press release contains forward-looking statements. All statements other than statements of historical fact contained in this press release, including statements regarding future events, our future financial performance, business strategy and plans and objectives of management for future operations, are forward-looking statements. We have attempted to identify forward-looking statements by terminology including "anticipates," "believes," "can," "continue," "ongoing," "could," "estimates," "expects," "intends," "may," "appears," "suggests," "future," "likely," "goal," "plans," "potential," "projects," "predicts," "seeks," "should," "would," "guidance," "confident" or "will" or the negative of these terms or other comparable terminology. These forward-looking statements include, but are not limited to, statements regarding our anticipated revenue, expenses, profitability, strategic plans and capital needs. These statements are based on information available to us on the date hereof and our current expectations, estimates and projections and are not guarantees of future performance. Forward-looking statements involve known and unknown risks, uncertainties, assumptions and other factors, including, without limitation, the risks discussed in the "Risk Factors" section and elsewhere in the Company's Annual Report on form 10-K for the year ended December 31, 2015 and its other filings with the SEC, which may cause our or our industry's actual results, levels of activity, performance or achievements to differ materially from those expressed or implied by these forward-looking statements. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time and it is not possible for us to predict all risk factors, nor can we address the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause our actual results to differ materially from those contained in any forward-looking statements. You should not place undue reliance on any forward-looking statements. Except as expressly required by the federal securities laws, we undertake no obligation to update any forward-looking statements, whether as a result of new information, future events, changed circumstances or any other reason.

For further information please contact:

Hunter Wells / John Mills

ICR

646-277-1246

Hunter.wells@icrinc.com / John.mills@icrinc.com

475 Tenth Avenue, 4^th floor • new york, new york • 10018

Phone: 347-727-2474 • INFO@XCELBRANDS.COM

Page 3

Xcel Brands, Inc. and Subsidiaries

Unaudited Condensed Consolidated Balance Sheets

(in thousands, except share and per share data)

	March 31, 2016		December 31, 2015
	(Unaudited)
Assets
Current Assets:
Cash and cash equivalents	$	12,586	$	16,860
Accounts receivable, net		9,127		7,594
Prepaid expenses and other current assets		726		655
Total current assets		22,439		25,109
Property and equipment, net		973		871
Trademarks and other intangibles, net		112,041		112,323
Goodwill		12,371		12,371
Restricted cash		1,109		1,109
Other assets		287		343
Total non-current assets		126,781		127,017
Total Assets	$	149,220	$	152,126
Liabilities and Stockholders' Equity
Current Liabilities:
Accounts payable, accrued expenses and other current liabilities	$	2,263	$	3,372
Deferred revenue		40		597
Current portion of long-term debt		7,864		8,918
Current portion of long-term debt, contingent obligations		-		250
Total current liabilities		10,167		13,137
Long-Term Liabilities:
Long-term debt, less current portion		30,793		31,860
Deferred tax liabilities, net		6,698		6,749
Other long-term liabilities		594		297
Total long-term liabilities		38,085		38,906
Total Liabilities		48,252		52,043
Commitments and Contingencies
Stockholders' Equity:
Preferred stock, $.001 par value, 1,000,000 shares authorized, none issued and outstanding		-		-
Common stock, $.001 par value, 35,000,000 shares authorized at March 31, 2016 and
December 31, 2015, and 18,674,852 and 18,434,634 issued and outstanding at
March 31, 2016 and December 31, 2015, respectively		19		18
Paid-in capital		94,928		93,999
Retained earnings		6,021		6,066
Total Stockholders' Equity		100,968		100,083
Total Liabilities and Stockholders' Equity	$	149,220	$	152,126

475 Tenth Avenue, 4^th floor • new york, new york • 10018

Phone: 347-727-2474 • INFO@XCELBRANDS.COM

Page 4

Xcel Brands, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except share and per share data)

	For the Three Months Ended March 31,
	2016			2015
Revenues
Net licensing revenue	$	8,345		$	6,524
Net e-commerce sales		47			67
Total revenues		8,392			6,591
Cost of goods sold		70			45
Gross profit		8,322			6,546
Operating expenses
Salaries, benefits and employment taxes		4,210			3,103
Other design and marketing costs		829			284
Other selling, general and administrative expenses		1,306			986
Stock-based compensation		1,212			1,013
Depreciation and amortization		426			262
Total operating expenses		7,983			5,648
Other expense
Loss on extinguishment of debt		-			611
Operating income		339			287
Interest and finance expense
Interest expense - term debt		311			312
Other interest and finance charges		124			199
Total interest and finance expense		435			511
Loss from continuing operations before income taxes		(96	)		(224	)
Income tax benefit		(51	)		(106	)
Loss from continuing operations		(45	)		(118	)
Loss from discontinued operations, net		-			(213	)
Net loss	$	(45	)	$	(331	)
Basic and diluted net loss per share:
Continuing operations	$	(0.00	)	$	(0.01	)
Discontinued operations, net		0.00			(0.01	)
Net loss	$	(0.00	)	$	(0.02	)
Basic and diluted weighted average common shares outstanding		18,458,748			14,069,419

475 Tenth Avenue, 4^th floor • new york, new york • 10018

Phone: 347-727-2474 • INFO@XCELBRANDS.COM

Page 5

Xcel Brands, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Cash Flows

(in thousands)

	For the Three Months Ended March 31,
	2016			2015
Cash flows from operating activities
Net loss	$	(45	)	$	(331	)
Adjustments to reconcile net loss to net cash
used in operating activities:
Loss from discontinued operations, net		-			213
Depreciation and amortization expense		426			262
Amortization of deferred finance costs		46			39
Stock-based compensation		1,212			1,013
Allowance for doubtful accounts		-			35
Amortization of note discount		80			155
Deferred income tax benefit		(51	)		(340	)
Tax benefit from vested stock grants and exercised options		-			(28	)
Loss on extinguishment of debt		-			611
Changes in operating assets and liabilities:
Accounts receivable		(1,534	)		(1,277	)
Prepaid expenses and other assets		(66	)		(175	)
Accounts payable, accrued expenses and other current liabilities		(1,110	)		(483	)
Deferred revenue		(557	)		12
Other liabilities		297			(57	)
Net cash used in operating activities from continuing operations		(1,302	)		(351	)
Net cash used in operating activities from discontinued operations, net		-			(49	)
Net cash used in operating activities		(1,302	)		(400	)
Cash flows from investing activities
Cash consideration for asset acquisition of the H Halston Brand		-			(14	)
Purchase of property and equipment		(246	)		(27	)
Net cash used in investing activities		(246	)		(41	)
Cash flows from financing activities
Proceeds from exercise of stock options		20			-
Tax benefit from vested stock grants and exercised options		-			28
Shares repurchased including vested restricted stock in exchange for
withholding taxes		(302	)		-
Payment of deferred finance costs		(69	)		(10	)
Payment of long-term debt		(2,125	)		(1,000	)
Payment of QVC earnout obligation		(250	)		-
Payment of installment obligations related to the acquisition of the Ripka Brand		-			(900	)
Net cash used in financing activities		(2,726	)		(1,882	)
Net decrease in cash and cash equivalents		(4,274	)		(2,323	)
Cash and cash equivalents, beginning of period		16,860			8,531
Cash and cash equivalents, end of period	$	12,586		$	6,208
Supplemental disclosure of non-cash activities:
Issuance of common stock as payment for a portion of the Ripka Seller Notes	$	-		$	2,400
Supplemental disclosure of cash flow information:
Cash paid during the period for income taxes	$	112		$	303
Cash paid during the period for interest	$	270		$	222

475 Tenth Avenue, 4^th floor • new york, new york • 10018

Phone: 347-727-2474 • INFO@XCELBRANDS.COM

Page 6

Xcel Brands, Inc. and Subsidiaries

Reconciliation of Non-GAAP measures

Non-GAAP net income:
	Quarter Ended March 31,
(amounts in thousands)	2016			2015
Net loss	$	(45	)	$	(331	)
Non-cash interest and finance expense		78			160
Stock-based compensation		1,212			1,013
Loss on extinguishment of debt		-			611
Loss from discontinued operations, net		-			213
Non-GAAP net income	$	1,245		$	1,666

Non-GAAP diluted EPS:
	Quarter Ended March 31,
	2016		2015
Basic and diluted loss per share	$	-	$	(0.02	)
Non-cash interest and finance expense	$	0.01		0.01
Stock-based compensation	$	0.06		0.07
Loss on extinguishment of debt	$	-		0.04
Loss from discontinued operations, net	$	-		0.01
Non-GAAP diluted EPS	$	0.07	$	0.11

Weighted average shares - Non-GAAP Dilituve:
	Quarter Ended March 31,
	2016		2015
Basic weighted average shares		18,458,748		14,069,419
Effect of exercising warrants		650,433		971,874
Effect of exercising stock options		32,787		139,595
Weighted average shares - Non-GAAP Dilituve		19,141,968		15,180,888

Adjusted EBITDA:
	Quarter Ended March 31,
(amounts in thousands)	2016			2015
Net loss	$	(45	)	$	(331	)
Depreciation and amortization		426			262
Interest and finance expense		357			351
Non-cash interest expense from discounted debt related to asset acquisitions		78			160
Income tax benefit		(51	)		(106	)
State and local franchise taxes		25			29
Stock-based compensation		1,212			1,013
Loss on extinguishment of debt		-			611
Loss from discontinued operations, net		-			213
Other non-cash adjustments		-			1
Adjusted EBITDA	$	2,002		$	2,203

475 Tenth Avenue, 4^th floor • new york, new york • 10018

Phone: 347-727-2474 • INFO@XCELBRANDS.COM

Page 7

Non-GAAP net income and non-GAAP diluted EPS are non-GAAP unaudited terms. We define non-GAAP net income as net income (loss), exclusive of stock-based compensation, non-cash interest and finance expense from discounted debt related to acquired assets, gain on the reduction of contingent obligations, loss on extinguishment of debt, other non-cash adjustments, and loss from discontinued operations, net. Non-GAAP net income and non-GAAP diluted EPS do not include the tax effect of the reconciling items.

Adjusted EBITDA is a non-GAAP unaudited measure, which we define as net income (loss) before stock-based compensation, interest expense and other financing costs (including gain (loss) on extinguishment of debt), income taxes, other state and local franchise taxes, depreciation and amortization, gain on the reduction of contingent obligations, other non-cash adjustments, and loss from discontinued operations.

Management uses non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA as measures of operating performance to assist in comparing performance from period to period on a consistent basis and to identify business trends relating to our results of operations. Management believes non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA are also useful because they provide supplemental information to assist investors in evaluating our financial results. Non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA should not be considered in isolation or as alternatives to net income (loss), earnings per share, or any other measure of financial performance calculated and presented in accordance with GAAP. Given that non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA are financial measures not deemed to be in accordance with GAAP and are susceptible to varying calculations, our non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA may not be comparable to similarly titled measures of other companies, including companies in our industry, because other companies may calculate non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA in a different manner than we calculate these measures. In evaluating non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA, you should be aware that in the future we may or may not incur expenses similar to some of the adjustments in this document. Our presentation of non-GAAP net income, non-GAAP diluted EPS and Adjusted EBITDA does not imply that our future results will be unaffected by these expenses or any unusual or non-recurring items. When evaluating our performance, you should consider non-GAAP net income, non-GAAP diluted EPS, and Adjusted EBITDA alongside other financial performance measures, including our net income (loss) and other GAAP results, and not rely on any single financial measure.

475 Tenth Avenue, 4^th floor • new york, new york • 10018

Phone: 347-727-2474 • INFO@XCELBRANDS.COM