Tilly's, Inc.
Consumer CyclicalNYSE:TLYS · New York Stock Exchange
+$0.14 today
Vol 0.12M · Avg 1.32M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$570.7M of revenue converted into -$3.3M of net income for the selected period. Gross margin is 31.3% and net margin is -0.8%, showing how much revenue survives after costs and taxes. EPS is $-0.11, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $553.6M -2.8% | $569.5M -8.6% | $623.1M -7.3% | $672.3M -13.3% | $775.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $389.1M -7.3% | $419.8M -8.2% | $457.4M -2.6% | $469.5M -5.9% | $499.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $164.5M +9.9% | $149.7M -9.6% | $165.7M -18.3% | $202.8M -26.7% | $276.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 29.7% +3.4pp | 26.3% -0.3pp | 26.6% -3.6pp | 30.2% -5.5pp | 35.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $183.4M -8.1% | $199.5M +1.5% | $196.6M +2.7% | $191.6M +1.3% | $189.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $282.1M +41.7% | $199.0M +3.0% | $193.2M +1.0% | $191.3M +1.2% | $189.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $10.6M -17.1% | $12.8M -0.5% | $12.8M -9.2% | $14.1M -16.0% | $16.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$8.8M +76.4% | -$37.1M -104.3% | -$18.1M -171.7% | $25.3M -75.8% | $104.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -1.6% +4.9pp | -6.5% -3.6pp | -2.9% -6.7pp | 3.8% -9.7pp | 13.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$117.6M -135.9% | -$49.8M -80.9% | -$27.6M -340.5% | $11.5M -86.9% | $87.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -21.2% -12.5pp | -8.8% -4.3pp | -4.4% -6.1pp | 1.7% -9.6pp | 11.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 -100.0% | $594.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $100.0M +2506.1% | $3.8M +117.0% | $1.8M +3.2% | $1.7M +388.4% | -$594.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$17.6M +61.8% | -$46.0M -78.5% | -$25.8M -291.9% | $13.4M -84.6% | $87.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -3.2% +4.9pp | -8.1% -3.9pp | -4.1% -6.1pp | 2.0% -9.2pp | 11.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$137.0K -163.1% | $217.0K -97.5% | $8.7M +160.4% | $3.3M -85.3% | $22.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$17.5M +62.2% | -$46.2M -34.0% | -$34.5M -456.4% | $9.7M -84.9% | $64.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | -3.2% +5.0pp | -8.1% -2.6pp | -5.5% -7.0pp | 1.4% -6.8pp | 8.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +62.3% | -$2 -32.8% | -$1 -462.5% | $0 -84.8% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +62.3% | -$2 -32.8% | -$1 -462.5% | $0 -84.5% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $30.1M +0.3% | $30.0M +0.6% | $29.8M -0.9% | $30.1M -1.5% | $30.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $30.3M +0.8% | $30.0M +0.6% | $29.8M -1.6% | $30.3M -2.6% | $31.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Commercial Vehicle Group, Inc.
NASDAQ:CVGI
$197.22M
Vera Bradley, Inc.
NASDAQ:VRA
$107.78M
CarParts.com, Inc.
NASDAQ:PRTS
$56.00M
Keemo Fashion Group Ltd.
KMFG
$51.42M
Culp, Inc.
CULP
$39.13M
Destination XL Group, Inc.
DXLG
$38.14M
Allbirds, Inc.
BIRD
$30.52M
Natural Health Trends Corp.
NHTC
$22.43M
Foresight Autonomous Holdings Ltd.
FRSX
$6.86M
QVC Group Inc.
QVCGA
$2.69M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TLYS generate?
Tilly's, Inc. (TLYS) reported $553.59M of revenue in fiscal 2025.
Is TLYS profitable?
Tilly's, Inc. (TLYS) reported -$17,452,000.00 of net income, with a net margin of -3.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.