TLYS
TLYS
Tilly's, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $139.59M ▼ | $44.37M ▼ | $-1.41M ▼ | -1.01% ▼ | $-0.05 ▼ | $603.5K ▼ |
| Q2-2025 | $151.26M ▲ | $46.42M ▲ | $3.17M ▲ | 2.09% ▲ | $0.11 ▲ | $8.73M ▲ |
| Q1-2025 | $107.61M ▼ | $43.97M ▼ | $-22.15M ▼ | -20.59% ▼ | $-0.74 ▼ | $-19.86M ▼ |
| Q4-2024 | $147.29M ▲ | $52.28M ▲ | $-13.66M ▼ | -9.28% ▼ | $-0.45 ▼ | $-10.96M ▲ |
| Q3-2024 | $143.44M | $51.25M | $-12.88M | -8.98% | $-0.43 | $-13.92M |
What's going well?
The company has no interest expense, so debt is not a problem. Earnings are clean, with no major one-time charges distorting results.
What's concerning?
Sales dropped sharply, margins are getting squeezed, and the company swung from profit to loss. Costs are not coming down fast enough to match lower revenue, raising concerns about efficiency and future profitability.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $39.04M ▼ | $317.07M ▼ | $235.46M ▼ | $81.62M ▼ |
| Q2-2025 | $50.68M ▲ | $345.53M ▲ | $263.03M ▲ | $82.5M ▲ |
| Q1-2025 | $37.2M ▼ | $334.15M ▼ | $255.04M ▲ | $79.11M ▼ |
| Q4-2024 | $46.71M ▼ | $342.46M ▼ | $241.59M ▼ | $100.87M ▼ |
| Q3-2024 | $51.73M | $387.27M | $272.96M | $114.31M |
What's financially strong about this company?
The company has no goodwill or intangible assets, so its asset base is solid and tangible. Debt is being paid down, and receivables are shrinking, showing better cash collection.
What are the financial risks or weaknesses?
Cash is falling quickly, and debt is high compared to equity. Retained earnings are negative, meaning the company has lost money over its history, and liquidity is getting tighter.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-1.41M ▼ | $-10.36M ▼ | $-1.28M ▼ | $0 ▲ | $-11.64M ▼ | $-11.66M ▼ |
| Q2-2025 | $3.17M ▲ | $17.84M ▲ | $9.48M ▼ | $-3.87M ▼ | $23.45M ▲ | $17.31M ▲ |
| Q1-2025 | $-22.15M ▼ | $-8.12M ▼ | $14.29M ▲ | $0 | $6.17M ▲ | $-9.64M ▼ |
| Q4-2024 | $-13.66M ▼ | $-3.81M ▲ | $-1.54M ▼ | $0 | $-5.35M ▲ | $-5.36M ▲ |
| Q3-2024 | $-12.88M | $-23M | $12.66M | $0 | $-10.34M | $-25.05M |
What's strong about this company's cash flow?
TLYS still has $39 million in cash and no new debt, giving it some breathing room. Capital spending remains low, so the business isn't tied up in expensive projects.
What are the cash flow concerns?
Cash burn is accelerating, with $11.7 million lost this quarter and working capital draining cash. If this continues, the company could run out of cash within a year.
Revenue by Products
| Product | Q3-2024 | Q4-2024 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Breakage | $0 ▲ | $10.00M ▲ | $0 ▼ | $0 ▲ |
Customer Loyalty Program | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Ecommerce | $30.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Retail Store | $110.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Tilly's, Inc.'s financial evolution and strategic trajectory over the past five years.
Tilly’s benefits from a clear niche in youth and action-sports lifestyle, a curated mix of third-party and proprietary brands, and an experiential retail approach supported by modern digital tools. Historically, it has shown the ability to generate solid profits and cash flow, and it still maintains a tangible asset base without reliance on goodwill or large intangibles. The growing importance of in-house brands and the use of AI and omnichannel capabilities provide levers for differentiation and margin improvement if demand stabilizes.
The main concerns center on sustained revenue declines, negative earnings, and ongoing cash burn. Margins at every level have compressed, the cost structure has not adjusted enough to lower sales, and liquidity and equity have both weakened. Rising leverage relative to equity, a shrinking cash cushion, and a competitive, rapidly shifting retail landscape add to the risk profile. If trends in sales, margins, and cash flow do not improve, the company’s financial flexibility and strategic options could become increasingly limited.
The near-term outlook appears challenging, with the business in turnaround and preservation mode rather than expansion. Management’s strategic focus on proprietary brands, omnichannel enhancement, targeted marketing, and more flexible store formats offers a potential path to stabilization and recovery, but the success of these efforts is uncertain and will likely take time to show through in the numbers. Overall, Tilly’s sits at an inflection point where execution on strategy and a more supportive consumer backdrop will be crucial to reversing the current negative financial trajectory.
About Tilly's, Inc.
https://www.tillys.comTilly's, Inc. operates as a specialty retailer of casual apparel, footwear, accessories, and hardgoods for young men and women, and boys and girls in the United States.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $139.59M ▼ | $44.37M ▼ | $-1.41M ▼ | -1.01% ▼ | $-0.05 ▼ | $603.5K ▼ |
| Q2-2025 | $151.26M ▲ | $46.42M ▲ | $3.17M ▲ | 2.09% ▲ | $0.11 ▲ | $8.73M ▲ |
| Q1-2025 | $107.61M ▼ | $43.97M ▼ | $-22.15M ▼ | -20.59% ▼ | $-0.74 ▼ | $-19.86M ▼ |
| Q4-2024 | $147.29M ▲ | $52.28M ▲ | $-13.66M ▼ | -9.28% ▼ | $-0.45 ▼ | $-10.96M ▲ |
| Q3-2024 | $143.44M | $51.25M | $-12.88M | -8.98% | $-0.43 | $-13.92M |
What's going well?
The company has no interest expense, so debt is not a problem. Earnings are clean, with no major one-time charges distorting results.
What's concerning?
Sales dropped sharply, margins are getting squeezed, and the company swung from profit to loss. Costs are not coming down fast enough to match lower revenue, raising concerns about efficiency and future profitability.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $39.04M ▼ | $317.07M ▼ | $235.46M ▼ | $81.62M ▼ |
| Q2-2025 | $50.68M ▲ | $345.53M ▲ | $263.03M ▲ | $82.5M ▲ |
| Q1-2025 | $37.2M ▼ | $334.15M ▼ | $255.04M ▲ | $79.11M ▼ |
| Q4-2024 | $46.71M ▼ | $342.46M ▼ | $241.59M ▼ | $100.87M ▼ |
| Q3-2024 | $51.73M | $387.27M | $272.96M | $114.31M |
What's financially strong about this company?
The company has no goodwill or intangible assets, so its asset base is solid and tangible. Debt is being paid down, and receivables are shrinking, showing better cash collection.
What are the financial risks or weaknesses?
Cash is falling quickly, and debt is high compared to equity. Retained earnings are negative, meaning the company has lost money over its history, and liquidity is getting tighter.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-1.41M ▼ | $-10.36M ▼ | $-1.28M ▼ | $0 ▲ | $-11.64M ▼ | $-11.66M ▼ |
| Q2-2025 | $3.17M ▲ | $17.84M ▲ | $9.48M ▼ | $-3.87M ▼ | $23.45M ▲ | $17.31M ▲ |
| Q1-2025 | $-22.15M ▼ | $-8.12M ▼ | $14.29M ▲ | $0 | $6.17M ▲ | $-9.64M ▼ |
| Q4-2024 | $-13.66M ▼ | $-3.81M ▲ | $-1.54M ▼ | $0 | $-5.35M ▲ | $-5.36M ▲ |
| Q3-2024 | $-12.88M | $-23M | $12.66M | $0 | $-10.34M | $-25.05M |
What's strong about this company's cash flow?
TLYS still has $39 million in cash and no new debt, giving it some breathing room. Capital spending remains low, so the business isn't tied up in expensive projects.
What are the cash flow concerns?
Cash burn is accelerating, with $11.7 million lost this quarter and working capital draining cash. If this continues, the company could run out of cash within a year.
Revenue by Products
| Product | Q3-2024 | Q4-2024 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Breakage | $0 ▲ | $10.00M ▲ | $0 ▼ | $0 ▲ |
Customer Loyalty Program | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Ecommerce | $30.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Retail Store | $110.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Tilly's, Inc.'s financial evolution and strategic trajectory over the past five years.
Tilly’s benefits from a clear niche in youth and action-sports lifestyle, a curated mix of third-party and proprietary brands, and an experiential retail approach supported by modern digital tools. Historically, it has shown the ability to generate solid profits and cash flow, and it still maintains a tangible asset base without reliance on goodwill or large intangibles. The growing importance of in-house brands and the use of AI and omnichannel capabilities provide levers for differentiation and margin improvement if demand stabilizes.
The main concerns center on sustained revenue declines, negative earnings, and ongoing cash burn. Margins at every level have compressed, the cost structure has not adjusted enough to lower sales, and liquidity and equity have both weakened. Rising leverage relative to equity, a shrinking cash cushion, and a competitive, rapidly shifting retail landscape add to the risk profile. If trends in sales, margins, and cash flow do not improve, the company’s financial flexibility and strategic options could become increasingly limited.
The near-term outlook appears challenging, with the business in turnaround and preservation mode rather than expansion. Management’s strategic focus on proprietary brands, omnichannel enhancement, targeted marketing, and more flexible store formats offers a potential path to stabilization and recovery, but the success of these efforts is uncertain and will likely take time to show through in the numbers. Overall, Tilly’s sits at an inflection point where execution on strategy and a more supportive consumer backdrop will be crucial to reversing the current negative financial trajectory.

CEO
Nate Smith
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 17
Ratings Snapshot
Rating : C+
Most Recent Analyst Grades
Grade Summary
Showing Top 2 of 2
Price Target
Institutional Ownership
FUND 1 INVESTMENTS, LLC
Shares:8.17M
Value:$11.77M
SHAY CAPITAL LLC
Shares:3.36M
Value:$4.84M
LONG FOCUS CAPITAL MANAGEMENT, LLC
Shares:1.71M
Value:$2.47M
Summary
Showing Top 3 of 95

