TLYS - Tilly's, Inc. Stock Analysis | Stock Taper
Logo
Tilly's, Inc.

TLYS

Tilly's, Inc. NYSE
$1.44 0.70% (+0.01)

Market Cap $43.32 M
52w High $4.40
52w Low $0.57
Dividend Yield 12.82%
Frequency Special
P/E -1.26
Volume 72.91K
Outstanding Shares 30.08M

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 Q3-2024Q4-2024Q2-2025Q3-2025
Breakage
Breakage
$0 $10.00M $0 $0
Customer Loyalty Program
Customer Loyalty Program
$0 $0 $0 $0
Ecommerce
Ecommerce
$30.00M $0 $0 $0
Retail Store
Retail Store
$110.00M $0 $0 $0

Q3 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Tilly's, Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

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.

! Risks

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.

Outlook

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.