Tilly's, Inc.
Tilly's, Inc.
TLYS
Valuace
70
Růst
0
Zdraví
58
Cena
$ 4.25
Dnes
+0.02 (1.20%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues553.6553.6569.5623.1672.3775.7531.3619.3598.5576.9569.0551.0518.3495.8467.3400.6332.6
Cost of Revenues389.1389.1419.8457.4469.5499.0389.1432.6417.6401.5400.5383.7362.8343.5317.1271.5230.0
Gross Profit164.5164.5149.7165.7202.8276.7142.2186.7180.9175.4168.5167.2155.5152.3150.2129.1102.6
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues155.1139.6151.3107.6147.3143.4162.9115.9173.0166.5
Cost of Revenues103.697.0102.286.3109.0106.2112.991.5126.3117.8
Gross Profit51.542.649.121.338.337.249.924.346.748.7
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.0196.1191.3189.1145.2158.3149.4151.4149.1149.2132.3122.6118.894.277.7
Depreciation & Amortization10.610.612.812.814.116.819.120.922.523.423.322.821.219.416.715.114.3
Total Operating Expenses183.5183.5199.0196.1191.3189.1145.2158.3149.4151.4149.1149.2132.3122.6118.894.277.7
Operating Income-19.3-19.3-49.8-27.611.587.6-3.028.531.524.019.318.123.229.731.434.924.9
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.054.451.2
Depreciation & Amortization-0.42.55.62.83.20.13.23.13.33.1
Total Operating Expenses48.844.446.444.052.351.350.643.454.451.2
Operating Income2.5-1.82.7-22.7-14.1-14.1-0.7-19.1-7.7-2.5
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Interest Expense0.00.00.00.0-2.00.60.00.00.01.20.00.00.00.00.1-0.20.2
Other Expense1.81.83.81.82.0-0.60.62.92.31.20.40.10.00.0-0.1-0.2-0.2
IBT-17.6-17.6-46.0-25.813.487.0-2.531.433.825.219.718.123.229.731.334.724.7
Income Tax Expense-0.1-0.10.28.73.322.8-1.38.78.910.58.310.69.111.67.40.40.3
Net Income-17.5-17.5-46.2-34.510.164.2-1.122.624.914.711.47.514.118.123.934.324.4
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.00.00.00.00.00.00.00.00.00.0
Interest Expense0.00.00.00.00.00.00.00.01.10.0
Other Expense0.50.40.40.40.71.20.7-0.50.81.3
IBT3.0-1.43.1-22.3-13.4-12.9-0.1-19.6-6.9-1.2
Income Tax Expense0.00.00.0-0.10.20.00.00.013.6-0.3
Net Income2.9-1.43.2-22.2-13.7-12.9-0.1-19.6-20.6-0.8
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$-1.16$0.32$2.10$-0.04$0.77$0.85$0.51$0.40$0.27$0.50$0.65$0.93$1.24$1.22
EPS Diluted$0.00$0.00$0.00$-1.16$0.32$2.06$-0.04$0.76$0.84$0.51$0.40$0.27$0.50$0.65$0.92$1.24$1.19
Shares Outstanding30.130.130.029.830.130.629.729.529.328.828.528.328.027.825.727.620.0
Diluted Shares Outstanding30.330.330.029.830.331.129.729.829.829.128.528.428.128.126.127.620.5
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.69$-0.03
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.69$-0.03
Shares Outstanding30.130.130.130.130.130.130.030.029.929.9
Diluted Shares Outstanding30.330.130.330.130.130.130.030.029.929.9
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents36.721.147.073.542.276.270.168.253.279.051.049.825.417.325.129.3
Short Term Investments39.925.748.039.897.065.069.875.982.854.949.935.034.939.90.00.0
Total Cash & ST Investments76.746.795.0113.3139.2141.1139.9144.1136.0133.9101.084.760.457.225.129.3
Accounts Receivable13.24.15.99.26.78.77.56.14.44.05.44.78.55.96.64.3
Inventory95.069.263.262.165.655.756.955.853.247.851.451.546.346.636.533.5
Other Current Assets9.511.011.918.10.86.64.611.29.59.513.012.311.811.410.64.3
Total Current Assets194.4131.0176.1202.8228.0212.2208.9217.1203.1195.2170.7153.3126.9121.178.871.4
Current Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Cash And Equivalents50.727.221.126.436.719.947.044.454.643.7
Short Term Investments0.010.025.725.339.948.148.049.549.749.7
Total Cash & ST Investments50.737.246.751.776.768.095.093.9104.393.4
Accounts Receivable10.44.94.16.113.27.15.97.110.913.0
Inventory81.275.669.292.595.078.563.282.891.377.2
Other Current Assets8.39.311.011.89.59.711.911.89.29.3
Total Current Assets150.6127.0131.0162.1194.4163.4176.1195.6215.7192.9
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment233.3209.9251.9263.5264.0280.5329.873.883.389.299.0101.3100.980.964.158.2
Goodwill0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Long-Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets1.51.61.61.41.412.88.02.23.76.11.12.94.53.42.81.4
Total Long-Term Assets234.8211.5253.5273.1276.8293.3337.876.087.195.3100.1104.3105.584.366.859.6
Total Assets429.2342.5429.5475.9504.8505.5546.6293.2290.1290.5270.8257.6232.4205.4145.7131.0
Long-Term Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Property, Plant & Equipment193.2205.2209.9223.7233.3245.1251.9265.4272.9265.8
Goodwill0.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.00.00.00.00.00.00.00.00.00.0
Long-Term Investments0.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets1.81.91.61.41.51.51.61.71.81.8
Total Long-Term Assets195.0207.2211.5225.1234.8246.6312.7280.3287.6280.3
Total Assets345.5334.2342.5387.3429.2410.0488.7476.0503.3473.2
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable43.011.114.516.028.125.020.624.221.617.616.023.119.618.316.814.7
Short-Term Debt54.751.8103.651.754.054.555.33.42.50.80.90.80.80.784.70.6
Other Current Liabilities31.822.3-30.224.336.940.657.659.360.636.830.824.319.622.820.515.3
Current Liabilities143.099.4104.6108.0136.2133.6145.397.395.665.455.855.346.247.2130.237.5
Current Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Accounts Payable41.731.811.132.643.022.014.527.044.824.7
Short-Term Debt48.451.451.853.354.7111.7103.6106.2108.4105.0
Other Current Liabilities29.620.022.321.1-22.9-34.4-30.2-27.5-26.5-28.7
Current Liabilities132.7116.599.4120.3143.0113.4104.6119.3140.8115.8
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt159.2142.1359.6190.3193.0211.3240.80.00.00.00.81.72.53.34.04.6
Capital Leases159.2193.9231.6242.0247.0265.8296.10.00.00.81.72.53.34.04.65.3
Def. Tax Liability0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.90.0
Total Liabilities302.4241.6284.7298.7330.1344.9386.7129.8129.7101.397.598.991.588.1165.368.9
Long-Term Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Long-Term Debt130.2138.4142.1152.5159.2340.6359.6382.9394.4382.8
Capital Leases178.6189.8193.9205.7213.8170.3179.8244.6251.4243.9
Def. Tax Liability0.00.00.00.00.00.059.20.00.00.0
Total Liabilities263.0255.0241.6273.0302.4284.0343.9311.1338.4307.7
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Retained Earnings-47.7-74.2-28.06.97.85.16.313.316.451.039.632.118.0-0.1-19.861.9
Comprehensive Income0.50.20.30.20.00.00.20.20.00.10.00.00.00.0-74.7-62.1
Total Common Equity126.8100.9144.9177.2174.7160.6159.9163.3160.4189.2173.2158.7140.9117.3-19.762.1
Total Common Equity 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Common Stock0.00.00.00.00.00.00.00.00.00.0
Retained Earnings-93.2-96.3-74.2-60.5-47.7-47.6-28.0-7.4-6.6-5.4
Comprehensive Income0.00.20.20.30.50.40.30.50.30.3
Total Common Equity82.579.1100.9114.3126.8126.0144.9164.9164.9165.5
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt213.8193.9231.6242.0247.0265.8296.10.00.00.81.72.53.34.088.65.3
Book Value126.8100.9144.9177.2174.7160.6159.9163.3160.4189.2173.2158.7140.9117.3-19.762.1
Other 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value82.579.1100.9114.3126.8126.0144.9164.9164.9165.5
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income-41.1-17.5-46.2-34.510.164.2-1.122.624.914.711.47.514.118.123.934.324.4
Depreciation & Amortization12.710.612.812.814.116.819.120.922.523.423.322.821.219.416.715.114.3
Stock-Based Compensation2.30.02.12.22.31.92.02.12.22.42.63.93.53.19.60.00.0
Change Working Capital-7.98.2-13.12.7-30.8-20.323.6-3.1-3.1-11.010.3-1.79.61.2-15.12.30.8
Change In Accounts Receivable-8.6-1.62.95.61.74.012.92.6-1.7-0.41.4-0.73.9-2.60.0-5.02.8
Change In Accounts Payable-1.810.6-3.4-1.5-12.23.25.0-4.23.23.61.6-7.03.71.61.42.14.1
Change In Inventories-3.97.5-6.0-1.03.5-10.11.2-1.1-2.8-5.43.60.2-5.20.3-9.9-3.0-9.6
Other Non-cash Items27.32.82.51.5-0.30.20.3-0.5-0.70.32.12.71.01.60.00.82.2
Cash from Operations-17.90.00.0-6.7-1.463.438.936.446.732.748.536.948.343.841.752.641.7
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income2.9-1.43.2-22.2-13.7-12.9-0.1-19.6-20.6-0.8
Depreciation & Amortization0.00.05.62.83.23.33.23.13.33.1
Stock-Based Compensation0.00.00.00.40.30.60.60.60.50.6
Change Working Capital2.6-12.07.79.95.9-14.66.2-10.77.2-10.6
Change In Accounts Receivable-1.35.7-5.3-0.72.27.5-6.0-0.81.4-3.1
Change In Accounts Payable-15.5-4.59.920.7-21.5-10.421.07.5-12.5-17.7
Change In Inventories19.00.6-5.7-6.423.32.7-16.6-15.419.68.5
Other Non-cash Items3.13.11.40.80.40.60.516.40.21.5
Cash from Operations0.00.00.00.00.00.00.00.03.9-6.6
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-12.3-4.7-8.2-14.0-15.1-13.4-8.5-14.3-14.9-13.8-17.0-23.1-23.6-42.7-33.3-20.2-15.7
Acquisitions0.00.00.00.00.00.0-0.7-1.70.0-126.00.00.00.00.00.00.00.0
Investments-106.40.0-74.5-121.0-89.3-162.3-80.9-126.5-136.2-152.4-99.7-74.9-59.9-44.9-75.40.00.0
Sales of Investment118.425.898.5115.0147.3130.486.2134.3144.9125.395.060.060.050.035.50.00.0
Other Investing Activities33.50.00.00.00.00.10.71.70.0126.00.00.00.00.10.80.00.4
Cash from Investing-0.20.00.0-20.042.8-45.3-3.2-6.5-6.3-40.9-21.7-38.0-23.5-37.5-72.3-20.2-15.3
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-1.3-1.3-0.5-1.5-1.5-2.1-2.5-2.1-3.4-4.2
Acquisitions0.00.00.00.00.00.00.00.00.00.0
Investments0.00.00.00.00.0-20.3-9.8-29.5-32.9-34.2
Sales of Investment0.00.010.015.80.035.018.530.035.034.9
Other Investing Activities0.00.00.00.00.00.00.00.02.10.7
Cash from Investing0.00.00.00.00.00.00.00.0-1.3-3.5
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-11.70.00.00.00.00.0-23.70.00.0-0.8-0.9-0.8-0.8-0.7-0.7-0.6-0.6
Debt Issued-25.9193.9-37.7-10.4-5.0-18.8-6.6296.10.00.00.00.00.00.0-84.084.05.9
Issuance of Common Stock0.60.00.00.40.20.00.00.00.00.00.00.00.00.0106.80.00.0
Repurchase of Common Stock0.00.00.00.0-10.90.00.00.00.00.00.00.00.00.00.90.00.0
Dividends Paid0.00.00.00.00.0-61.6-29.7-29.5-29.1-20.10.00.00.00.0-84.3-36.0-22.2
Other Financing Activities-0.20.00.00.20.79.623.71.53.53.32.03.20.32.50.10.00.0
Cash from Financing0.30.00.00.2-10.1-52.1-29.7-27.9-25.5-17.61.12.3-0.41.822.8-36.6-22.8
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.00.00.0
Debt Issued0.0178.6-11.2-4.0-11.9-8.1-12.3-5.4-13.0-6.8
Issuance of Common Stock0.00.00.00.00.00.00.00.00.20.1
Repurchase of Common Stock0.00.00.00.00.00.00.00.00.00.0
Dividends Paid0.00.00.00.00.00.00.00.00.00.0
Other Financing Activities0.00.00.00.00.00.00.00.00.20.0
Cash from Financing0.00.00.00.00.00.00.00.00.00.0
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-17.825.3-26.0-26.531.3-34.06.02.015.0-25.828.01.224.48.1-7.8-4.23.6
Closing Cash Balance36.746.321.147.073.542.276.270.168.253.279.051.049.825.417.325.129.3
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash7.3-11.623.46.2-5.4-10.316.9-27.12.6-10.2
Closing Cash Balance46.339.050.727.221.126.436.719.947.044.4
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow-30.1-0.6-50.2-20.7-16.550.030.422.131.819.031.513.824.71.18.432.426.0
Real Free Cash Flow-32.4-0.6-52.3-22.9-18.848.128.420.029.616.528.99.821.2-2.0-1.132.426.0
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow7.3-11.717.3-9.6-5.4-25.18.0-27.80.5-10.8
Real Free Cash Flow7.3-11.717.3-10.1-5.7-25.67.4-28.4-0.1-11.4
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader