TKLF
TKLF
Tokyo Lifestyle Co., Ltd.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2026 | $190.42M ▲ | $12.12M ▲ | $-860.04K ▼ | -0.45% ▼ | $-2 ▼ | $2.42M ▼ |
| Q4-2025 | $112.12M ▲ | $10.27M ▲ | $5.3M ▲ | 4.73% ▲ | $12.5 ▲ | $5.85M ▲ |
| Q2-2025 | $98M ▼ | $8.92M ▲ | $1.34M ▼ | 1.36% ▼ | $3.2 ▲ | $3.63M ▼ |
| Q4-2024 | $121.52M ▲ | $8.47M ▼ | $5.52M ▲ | 4.55% ▲ | $1.4 ▲ | $6.17M ▲ |
| Q2-2024 | $73.24M | $9.01M | $1.93M | 2.64% | $0.53 | $3.95M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2026 | $2.18M ▼ | $197.28M ▲ | $155M ▲ | $42.27M ▼ |
| Q4-2025 | $4.82M ▲ | $159.02M ▲ | $115.98M ▼ | $43.03M ▲ |
| Q2-2025 | $3.08M ▼ | $158.74M ▲ | $119.48M ▲ | $39.26M ▲ |
| Q4-2024 | $374.67M ▲ | $142M ▲ | $106.87M ▲ | $36.06M ▲ |
| Q2-2024 | $2.79M | $129.13M | $101.16M | $27.97M |
What's financially strong about this company?
The company has a solid base of receivables and no risky goodwill or intangible assets. Most assets are tangible and liquid, and there is still positive equity.
What are the financial risks or weaknesses?
Cash is very low and falling, while short-term debt and payables have surged. The company is relying heavily on customers paying their bills, and may need to raise cash soon.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2026 | $-860.04K ▼ | $-8.07M ▼ | $-733.59K ▲ | $6.01M ▲ | $2.18M ▼ | $-8.2M ▼ |
| Q4-2025 | $6.82M ▲ | $1.39M ▲ | $-983.28K ▼ | $4.05M ▲ | $2.41M ▲ | $-1.62M ▲ |
| Q2-2025 | $1.34M ▼ | $-1.98M ▼ | $-641.4K ▼ | $2.49M ▲ | $600.15K ▲ | $-2.66M ▼ |
| Q4-2024 | $5.52M ▲ | $-1.73M ▼ | $2.37M ▲ | $-727.39K ▲ | $-313.76K ▲ | $-2.52M ▼ |
| Q2-2024 | $1.95M | $3.65M | $351.76K | $-1.06M | $-14.88M | $3.5M |
Revenue by Products
| Product | Q3-2023 | Q3-2024 |
|---|---|---|
Other Products Member | $10.00M ▲ | $10.00M ▲ |
Revenue by Geography
| Region | Q3-2023 | Q3-2024 |
|---|---|---|
CHINA | $90.00M ▲ | $120.00M ▲ |
HONG KONG | $0 ▲ | $0 ▲ |
JAPAN | $70.00M ▲ | $60.00M ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Tokyo Lifestyle Co., Ltd.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a sizable revenue base, a distinct positioning as a global distributor of Japanese lifestyle products, and a strategic shift toward an asset-light franchise and wholesale model. The company has a diversified product portfolio that spans everyday essentials to fast-growing luxury and collectible items, supported by proprietary brands and a recognizable Japanese identity. Its international presence, partnerships with local operators, and ambitions in AI-driven, omnichannel retailing demonstrate a willingness to adapt and innovate. Positive net income, positive equity, and a solid tangible asset base provide at least a foundational level of financial stability.
The main risks relate to financial fragility and execution. Profit margins are extremely thin, operating and free cash flows are negative, and the company carries a high debt load with heavy reliance on short-term liabilities. This combination leaves it vulnerable to any slowdown in sales, cost inflation, or missteps in its ambitious expansion plans. The franchise and wholesale focus, while attractive from a capital standpoint, introduces dependence on partners’ performance and may further pressure product margins. In addition, the competitive intensity in beauty, health, lifestyle, and luxury retail—both offline and online—means that maintaining differentiation and pricing power is a constant challenge.
Looking ahead, the outlook appears balanced between opportunity and risk. If Tokyo Lifestyle can execute on its asset-light, digitally enabled growth strategy—scaling franchises, deepening its global footprint, and improving inventory and working capital discipline—it has room to grow revenues and potentially enhance profitability from today’s low base. However, the current cash flow profile and leverage mean that the company has limited margin for error; progress needs to show up not only in sales headlines but also in stronger margins and better cash generation. Future results will be most informative in revealing whether the strategic transformation is building a more resilient, higher-quality business or stretching a thin financial profile too far.
About Tokyo Lifestyle Co., Ltd.
https://www.ystbek.co.jpTokyo Lifestyle Co., Ltd. (TKLF) operates as a retailer and wholesaler, distributing a wide array of beauty, health, and general merchandise. Its reach extends across multiple international markets, including Japan, China, Hong Kong, the United States, Canada, Thailand, and the United Kingdom. The company primarily markets its offerings under its principal brand, Tokyo Lifestyle.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2026 | $190.42M ▲ | $12.12M ▲ | $-860.04K ▼ | -0.45% ▼ | $-2 ▼ | $2.42M ▼ |
| Q4-2025 | $112.12M ▲ | $10.27M ▲ | $5.3M ▲ | 4.73% ▲ | $12.5 ▲ | $5.85M ▲ |
| Q2-2025 | $98M ▼ | $8.92M ▲ | $1.34M ▼ | 1.36% ▼ | $3.2 ▲ | $3.63M ▼ |
| Q4-2024 | $121.52M ▲ | $8.47M ▼ | $5.52M ▲ | 4.55% ▲ | $1.4 ▲ | $6.17M ▲ |
| Q2-2024 | $73.24M | $9.01M | $1.93M | 2.64% | $0.53 | $3.95M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2026 | $2.18M ▼ | $197.28M ▲ | $155M ▲ | $42.27M ▼ |
| Q4-2025 | $4.82M ▲ | $159.02M ▲ | $115.98M ▼ | $43.03M ▲ |
| Q2-2025 | $3.08M ▼ | $158.74M ▲ | $119.48M ▲ | $39.26M ▲ |
| Q4-2024 | $374.67M ▲ | $142M ▲ | $106.87M ▲ | $36.06M ▲ |
| Q2-2024 | $2.79M | $129.13M | $101.16M | $27.97M |
What's financially strong about this company?
The company has a solid base of receivables and no risky goodwill or intangible assets. Most assets are tangible and liquid, and there is still positive equity.
What are the financial risks or weaknesses?
Cash is very low and falling, while short-term debt and payables have surged. The company is relying heavily on customers paying their bills, and may need to raise cash soon.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2026 | $-860.04K ▼ | $-8.07M ▼ | $-733.59K ▲ | $6.01M ▲ | $2.18M ▼ | $-8.2M ▼ |
| Q4-2025 | $6.82M ▲ | $1.39M ▲ | $-983.28K ▼ | $4.05M ▲ | $2.41M ▲ | $-1.62M ▲ |
| Q2-2025 | $1.34M ▼ | $-1.98M ▼ | $-641.4K ▼ | $2.49M ▲ | $600.15K ▲ | $-2.66M ▼ |
| Q4-2024 | $5.52M ▲ | $-1.73M ▼ | $2.37M ▲ | $-727.39K ▲ | $-313.76K ▲ | $-2.52M ▼ |
| Q2-2024 | $1.95M | $3.65M | $351.76K | $-1.06M | $-14.88M | $3.5M |
Revenue by Products
| Product | Q3-2023 | Q3-2024 |
|---|---|---|
Other Products Member | $10.00M ▲ | $10.00M ▲ |
Revenue by Geography
| Region | Q3-2023 | Q3-2024 |
|---|---|---|
CHINA | $90.00M ▲ | $120.00M ▲ |
HONG KONG | $0 ▲ | $0 ▲ |
JAPAN | $70.00M ▲ | $60.00M ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Tokyo Lifestyle Co., Ltd.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a sizable revenue base, a distinct positioning as a global distributor of Japanese lifestyle products, and a strategic shift toward an asset-light franchise and wholesale model. The company has a diversified product portfolio that spans everyday essentials to fast-growing luxury and collectible items, supported by proprietary brands and a recognizable Japanese identity. Its international presence, partnerships with local operators, and ambitions in AI-driven, omnichannel retailing demonstrate a willingness to adapt and innovate. Positive net income, positive equity, and a solid tangible asset base provide at least a foundational level of financial stability.
The main risks relate to financial fragility and execution. Profit margins are extremely thin, operating and free cash flows are negative, and the company carries a high debt load with heavy reliance on short-term liabilities. This combination leaves it vulnerable to any slowdown in sales, cost inflation, or missteps in its ambitious expansion plans. The franchise and wholesale focus, while attractive from a capital standpoint, introduces dependence on partners’ performance and may further pressure product margins. In addition, the competitive intensity in beauty, health, lifestyle, and luxury retail—both offline and online—means that maintaining differentiation and pricing power is a constant challenge.
Looking ahead, the outlook appears balanced between opportunity and risk. If Tokyo Lifestyle can execute on its asset-light, digitally enabled growth strategy—scaling franchises, deepening its global footprint, and improving inventory and working capital discipline—it has room to grow revenues and potentially enhance profitability from today’s low base. However, the current cash flow profile and leverage mean that the company has limited margin for error; progress needs to show up not only in sales headlines but also in stronger margins and better cash generation. Future results will be most informative in revealing whether the strategic transformation is building a more resilient, higher-quality business or stretching a thin financial profile too far.

CEO
Mei Kanayama
Compensation Summary
(Year )
Ratings Snapshot
Rating : B
Price Target
Institutional Ownership
Summary
Showing Top 1 of 1

