Tilly's, Inc. Fiscal 2025 Fourth Quarter Results Exceed Expectations
Reports First Profitable Fourth Quarter Since Fiscal 2021, Strong Start to Fiscal 2026
"Our positive comparable store net sales momentum accelerated in the fourth quarter of fiscal 2025 and produced our first profitable fourth quarter and full-year positive comp sales since fiscal 2021," commented
Operating Results Overview
Fiscal 2025 Fourth Quarter Compared to Fiscal 2024 Fourth Quarter
The following comparisons refer to the Company's operating results for the fourth quarter of fiscal 2025 ended
-
Total net sales were
$155.1 million , an increase of 5.3%. Total comparable net sales, including both physical stores and e-commerce ("e-com"), increased by 10.1%.-
Net sales from physical stores were
$112.2 million , an increase of 3.6%. The Company ended the fourth quarter with 223 total stores, a decrease of 17 stores or 7.1%, compared to 240 total stores at the end of the fourth quarter last year. Comparable net sales from physical stores increased by 10.3% relative to the comparable 13-week period endedFebruary 1, 2025 . Net sales from physical stores represented 72.3% of total net sales this year compared to 73.5% of total net sales last year. -
Net sales from e-com were
$43.0 million . Comparable net sales from e-com increased by 9.8%. E-com net sales represented 27.7% of total net sales this year compared to 26.5% of total net sales last year.
-
Net sales from physical stores were
-
Gross profit, including buying, distribution, and occupancy costs, was
$51.5 million , or 33.2% of net sales, compared to$38.3 million , or 26.0% of net sales, last year. Product margins improved by 470 basis points primarily due to the combination of higher initial markups and lower markdowns as a result of operating with reduced, more current inventory. Buying, distribution, and occupancy costs improved by 250 basis points, or$1.9 million , collectively, primarily due to decreased occupancy costs associated with reduced store count.
-
Selling, general and administrative ("SG&A") expenses were
$48.9 million , or 31.5% of net sales, compared to$52.4 million , or 35.6% of net sales, last year. The$3.5 million decrease in SG&A was primarily attributable to decreases in store payroll and related benefits of$1.6 million , among several other smaller reductions in various expenses.
-
Operating income improved to
$2.6 million , or 1.7% of net sales, compared to an operating loss of$14.1 million , or 9.6% of net sales, last year, due to the combined impact of the factors noted above.
-
Income tax expense was
$18 thousand , or 0.6% of pre-tax income, compared to$0.2 million , or 1.8% of pre-tax loss, last year. Both periods include the continuing impact of a full, non-cash deferred tax asset valuation allowance.
-
Net income improved to
$2.9 million , or$0.10 per diluted share, from net loss of$13.7 million , or$0.45 net loss per share, last year, representing an improvement of$16.6 million , or$0.55 per share, compared to last year. Weighted average diluted shares were 30.3 million this year compared to 30.1 million weighted average shares last year.
Fiscal 2025 Full Year Operating Results Overview
The following comparisons refer to the Company's operating results for fiscal 2025 ended
-
Total net sales were
$553.6 million , a decrease of 2.8%. Total comparable net sales, including both physical stores and e-commerce ("e-com"), increased by 0.3%.
-
Net sales from physical stores were
$431.1 million , a decrease of 3.1%. Comparable store net sales from physical stores increased by 0.9% relative to the comparable 52-week period endedFebruary 1, 2025 . Net sales from physical stores represented 77.9% of total net sales this year compared to 78.1% of total net sales last year. -
Net sales from e-com were
$122.5 million , a decrease of 1.8%. E-com net sales represented 22.1% of total net sales this year compared to 21.9% of total net sales last year.
-
Gross profit, including buying, distribution, and occupancy costs, was
$164.5 million , or 29.7% of net sales, compared to$149.7 million , or 26.3% of net sales, last year. Product margins improved by 290 basis points primarily due to higher initial markups and lower markdowns as a result of operating with reduced, more current inventory. Buying, distribution, and occupancy costs improved by 50 basis points, or$7.1 million , collectively, primarily due to decreased occupancy costs associated with operating 17 fewer net stores.
-
Selling, general and administrative ("SG&A") expenses were
$183.8 million , or 33.2% of net sales, compared to$199.5 million , or 35.0% of net sales, last year. The$15.7 million reduction in SG&A was primarily attributable to decreases in store payroll and related benefits of$6.0 million , non-cash asset write-down charges of$3.2 million , e-com fulfillment labor of$2.6 million , among several other smaller reductions in various expenses. -
Operating loss improved to
$19.3 million , or 3.5% of net sales, compared to$49.8 million , or 8.8% of net sales, last year, due to the combined impact of the factors noted above.
-
Income tax benefit was
$137 thousand , or 0.8% of pre-tax loss, compared to income tax expense of$0.2 million , or 0.5% of pre-tax loss, last year. Both periods include the continuing impact of a full, non-cash deferred tax asset valuation allowance.
-
Net loss improved to
$17.5 million , or$0.58 per share, compared to$46.2 million , or$1.54 net loss per share, last year, representing an improvement of$28.7 million , or$0.96 per share, compared to last year. Weighted average shares were 30.1 million this year compared to 30.0 million last year.
Balance Sheet and Liquidity
As of
Fiscal 2026 First Quarter Outlook
Total comparable net sales for the first fiscal month of fiscal 2026 ended
-
Net sales in the range of approximately
$119 million to$125 million , translating to an estimated comparable net sales increase of 16% to 22%, respectively, relative to last year's first quarter;
- Product margin improvement of approximately 310 to 330 basis points relative to last year's first quarter;
-
SG&A expenses to be approximately
$44 million to$45 million , excluding any potential non-cash asset impairment charges that may arise;
-
Net loss of approximately
$10.1 million to$8.0 million , respectively, with a near-zero effective income tax rate due to the continuing impact of a full, non-cash valuation allowance on deferred tax assets; and
-
Per share results to be in the range of a net loss of
$0.34 to$0.27 , respectively, compared to a net loss per share of$0.74 for last year's first quarter, with estimated weighted average shares of approximately 30.1 million.
- The Company currently expects to have 220 stores open at the end of the first quarter of fiscal 2026 compared to 238 at the end of last year's first quarter.
Promotion of
On
Conference Call Information
A conference call with analysts to discuss these financial results is scheduled for today,
About Tillys
Tillys is a destination specialty retailer of casual apparel, footwear, and accessories for young men, young women, boys and girls with an extensive selection of iconic global, emerging, and proprietary brands rooted in an active, outdoor and social lifestyle. Tillys is headquartered in
Forward-Looking Statements
Certain statements in this press release are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. In particular, statements regarding our current operating expectations in light of historical results, the improvement in our comparable net sales trend and our ability to maintain or improve upon it, the impacts of inflation, tariffs, and potential recession on us and our customers, including on our future financial condition or operating results, expectations regarding changes in the macro-economic environment, customer traffic, our supply chain, our ability to properly manage our inventory levels, and any other statements about our future cash position, financial flexibility, expectations, plans, intentions, beliefs or prospects expressed by management are forward-looking statements. These forward-looking statements are based on management’s current expectations and beliefs, but they involve a number of risks and uncertainties that could cause actual results or events to differ materially from those indicated by such forward-looking statements, including, but not limited to the impact of inflation on consumer behavior and our business and operations, supply chain difficulties, and our ability to respond thereto, our ability to respond to changing customer preferences and trends, attract customer traffic at our stores and online, execute our growth and long-term strategies, expand into new markets, grow our e-commerce business, effectively manage our inventory and costs, effectively compete with other retailers, attract talented employees, or enhance awareness of our brand and brand image, general consumer spending patterns and levels, including changes in historical spending patterns, the markets generally, our ability to satisfy our financial obligations, including under our credit facility and our leases, and other factors that are detailed in our Annual Report on Form 10-K, filed with the Securities and Exchange Commission (“SEC”), including those detailed in the section titled “Risk Factors” and in our other filings with the
|
Tilly’s, Inc. Consolidated Balance Sheets (In thousands, except par value) (unaudited) |
||||||||
|
|
|
|
||||||
|
|
|
|
|
|
||||
|
ASSETS |
|
|
|
|
||||
|
Current assets: |
|
|
|
|
||||
|
Cash and cash equivalents |
$ |
46,313 |
|
|
$ |
21,056 |
|
|
|
Marketable securities |
|
— |
|
|
|
25,653 |
|
|
|
Receivables |
|
6,093 |
|
|
|
4,094 |
|
|
|
Merchandise inventories |
|
61,692 |
|
|
|
69,178 |
|
|
|
Prepaid expenses and other current assets |
|
11,095 |
|
|
|
10,979 |
|
|
|
Total current assets |
|
125,193 |
|
|
|
130,960 |
|
|
|
Operating lease assets |
|
150,364 |
|
|
|
169,805 |
|
|
|
Property and equipment, net |
|
33,504 |
|
|
|
40,139 |
|
|
|
Other assets |
|
1,699 |
|
|
|
1,559 |
|
|
|
TOTAL ASSETS |
$ |
310,760 |
|
|
$ |
342,463 |
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||||
|
Current liabilities: |
|
|
|
|
||||
|
Accounts payable |
$ |
21,717 |
|
|
$ |
11,120 |
|
|
|
Accrued expenses |
|
12,102 |
|
|
|
12,750 |
|
|
|
Deferred revenue |
|
13,290 |
|
|
|
14,116 |
|
|
|
Accrued compensation and benefits |
|
7,903 |
|
|
|
9,418 |
|
|
|
Current portion of operating lease liabilities |
|
41,308 |
|
|
|
48,384 |
|
|
|
Current portion of operating lease liabilities, related party |
|
3,745 |
|
|
|
3,423 |
|
|
|
Other liabilities |
|
50 |
|
|
|
172 |
|
|
|
Total current liabilities |
|
100,115 |
|
|
|
99,383 |
|
|
|
Long-term liabilities: |
|
|
|
|
||||
|
Noncurrent portion of operating lease liabilities |
|
113,305 |
|
|
|
126,216 |
|
|
|
Noncurrent portion of operating lease liabilities, related party |
|
12,099 |
|
|
|
15,844 |
|
|
|
Other liabilities |
|
99 |
|
|
|
149 |
|
|
|
Total long-term liabilities |
|
125,503 |
|
|
|
142,209 |
|
|
|
Total liabilities |
|
225,618 |
|
|
|
241,592 |
|
|
|
Stockholders’ equity: |
|
|
|
|
||||
|
Common stock (Class A) |
|
23 |
|
|
|
23 |
|
|
|
Common stock (Class B) |
|
7 |
|
|
|
7 |
|
|
|
Preferred stock |
|
— |
|
|
|
— |
|
|
|
Additional paid-in capital |
|
176,755 |
|
|
|
174,829 |
|
|
|
Accumulated deficit |
|
(91,643 |
) |
|
|
(74,191 |
) |
|
|
Accumulated other comprehensive income |
|
— |
|
|
|
203 |
|
|
|
Total stockholders’ equity |
|
85,142 |
|
|
|
100,871 |
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
310,760 |
|
|
$ |
342,463 |
|
|
|
Tilly’s, Inc. Consolidated Statements of Operations (In thousands, except per share data) (unaudited) |
||||||||||||||
|
|
Thirteen Weeks Ended |
|
Fifty-Two Weeks Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales |
$ |
155,131 |
|
$ |
147,288 |
|
|
$ |
553,585 |
|
|
$ |
569,453 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cost of goods sold (includes buying, distribution, and occupancy costs) |
|
102,707 |
|
|
108,090 |
|
|
|
385,391 |
|
|
|
416,029 |
|
|
Rent expense, related party |
|
931 |
|
|
931 |
|
|
|
3,727 |
|
|
|
3,727 |
|
|
Total cost of goods sold (includes buying, distribution, and occupancy costs) |
|
103,638 |
|
|
109,021 |
|
|
|
389,118 |
|
|
|
419,756 |
|
|
Gross profit |
|
51,493 |
|
|
38,267 |
|
|
|
164,467 |
|
|
|
149,697 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Selling, general and administrative expenses |
|
48,770 |
|
|
52,280 |
|
|
|
183,273 |
|
|
|
199,014 |
|
|
Rent expense, related party |
|
134 |
|
|
135 |
|
|
|
534 |
|
|
|
532 |
|
|
Total selling, general and administrative expenses |
|
48,904 |
|
|
52,415 |
|
|
|
183,807 |
|
|
|
199,546 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Operating income (loss) |
|
2,589 |
|
|
(14,148 |
) |
|
|
(19,340 |
) |
|
|
(49,849 |
) |
|
Other income, net |
|
371 |
|
|
723 |
|
|
|
1,751 |
|
|
|
3,837 |
|
|
Income (loss) before income taxes |
|
2,960 |
|
|
(13,425 |
) |
|
|
(17,589 |
) |
|
|
(46,012 |
) |
|
Income tax expense (benefit) |
|
18 |
|
|
239 |
|
|
|
(137 |
) |
|
|
217 |
|
|
Net income (loss) |
$ |
2,942 |
|
$ |
(13,664 |
) |
|
$ |
(17,452 |
) |
|
$ |
(46,229 |
) |
|
Basic earnings (loss) per share of Class A and Class B common stock |
$ |
0.10 |
|
$ |
(0.45 |
) |
|
$ |
(0.58 |
) |
|
$ |
(1.54 |
) |
|
Diluted earnings (loss) per share of Class A and Class B common stock |
$ |
0.10 |
|
$ |
(0.45 |
) |
|
$ |
(0.58 |
) |
|
$ |
(1.54 |
) |
|
Weighted average basic shares outstanding |
|
30,115 |
|
|
30,060 |
|
|
|
30,095 |
|
|
|
30,028 |
|
|
Weighted average diluted shares outstanding |
|
30,261 |
|
|
30,060 |
|
|
|
30,095 |
|
|
|
30,028 |
|
|
Tilly’s, Inc. Consolidated Statements of Cash Flows (In thousands) (unaudited) |
|||||||
|
|
Fifty-Two Weeks Ended |
||||||
|
|
|
|
|
||||
|
Cash flows from operating activities |
|
|
|
||||
|
Net loss |
$ |
(17,452 |
) |
|
$ |
(46,229 |
) |
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
||||
|
Depreciation and amortization |
|
10,584 |
|
|
|
12,771 |
|
|
Stock-based compensation expense |
|
1,926 |
|
|
|
2,057 |
|
|
Impairment of assets |
|
1,155 |
|
|
|
4,366 |
|
|
Loss (gain) on disposal of assets |
|
62 |
|
|
|
(29 |
) |
|
Gain on maturities of marketable securities |
|
(363 |
) |
|
|
(1,823 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
||||
|
Receivables |
|
(1,585 |
) |
|
|
2,856 |
|
|
Merchandise inventories |
|
7,486 |
|
|
|
(6,019 |
) |
|
Prepaid expenses and other assets |
|
(1,144 |
) |
|
|
1,044 |
|
|
Accounts payable |
|
10,572 |
|
|
|
(3,405 |
) |
|
Accrued expenses |
|
(374 |
) |
|
|
73 |
|
|
Accrued compensation and benefits |
|
(1,515 |
) |
|
|
(484 |
) |
|
Operating lease liabilities |
|
(4,274 |
) |
|
|
(6,019 |
) |
|
Deferred revenue |
|
(826 |
) |
|
|
(841 |
) |
|
Other liabilities |
|
(154 |
) |
|
|
(336 |
) |
|
Net cash provided by (used in) operating activities |
|
4,098 |
|
|
|
(42,018 |
) |
|
|
|
|
|
||||
|
Cash flows from investing activities |
|
|
|
||||
|
Purchases of marketable securities |
|
— |
|
|
|
(74,547 |
) |
|
Purchases of property and equipment |
|
(4,687 |
) |
|
|
(8,224 |
) |
|
Proceeds from maturities of marketable securities |
|
25,816 |
|
|
|
98,500 |
|
|
Proceeds from sale of property and equipment |
|
30 |
|
|
|
24 |
|
|
Net cash provided by investing activities |
|
21,159 |
|
|
|
15,753 |
|
|
|
|
|
|
||||
|
Cash flows from financing activities |
|
|
|
||||
|
Proceeds from exercise of stock options |
|
— |
|
|
|
294 |
|
|
Net cash provided by financing activities |
|
— |
|
|
|
294 |
|
|
|
|
|
|
||||
|
Change in cash and cash equivalents |
|
25,257 |
|
|
|
(25,971 |
) |
|
Cash and cash equivalents, beginning of period |
|
21,056 |
|
|
|
47,027 |
|
|
Cash and cash equivalents, end of period |
$ |
46,313 |
|
|
$ |
21,056 |
|
|
|
|||||||||
|
|
Store
|
|
New Stores
|
|
Stores
Permanently
|
|
Store Count at
|
|
Total Gross
|
|
2024 Q1 |
248 |
|
2 |
|
4 |
|
246 |
|
1,784 |
|
2024 Q2 |
246 |
|
1 |
|
— |
|
247 |
|
1,791 |
|
2024 Q3 |
247 |
|
— |
|
1 |
|
246 |
|
1,780 |
|
2024 Q4 |
246 |
|
4 |
|
10 |
|
240 |
|
1,730 |
|
2025 Q1 |
240 |
|
1 |
|
3 |
|
238 |
|
1,707 |
|
2025 Q2 |
238 |
|
1 |
|
7 |
|
232 |
|
1,657 |
|
2025 Q3 |
232 |
|
2 |
|
4 |
|
230 |
|
1,642 |
|
2025 Q4 |
230 |
|
— |
|
7 |
|
223 |
|
1,593 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260311673967/en/
Investor Relations Contact:
Executive Vice President, Chief Financial Officer
(949) 609-5599, ext. 17000
irelations@tillys.com
Source: Tilly’s, Inc.