TLYS
TILLY'S, INC.
Company overview
- Market capitalization
- —
- Employees
- 1,314
- Latest publication
- 2026-09-29
About TILLY'S, INC.
Tilly's, Inc. operates as a specialty retailer of casual apparel, footwear, accessories, and hardgoods for young men and women, boys, and girls in the United States. Its apparel merchandise comprising branded, fashion, and styles for tops, outerwear, bottoms, swim and dresses; and accessories merchandise consist of backpacks, hydration bottles, hats, sunglasses, handbags, watches, jewelry, and others. The company also provides third-party merchandise assortment across its various product categories. It sells its merchandise through its stores and e-commerce website, www.tillys.com. Tilly's, Inc. was founded in 1982 and is headquartered in Irvine, California.
Financial statements
Income Quarterly
| Metric | Q2 20272026-08-31 · USD | Q2 20262026-08-01 · USD | Q4 20262026-02-28 · USD | Q2 20252024-08-31 · USD | Q4 20232023-02-28 · USD | Q3 20232022-11-30 · USD | Q2 20232022-08-31 · USD | Q1 20232022-05-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 163,508,000USD | 163,508,000USD | 155,131,000USD | 162,867,000USD | 180,350,000USD | 177,847,000USD | 168,308,000USD | 145,775,000USD |
| Cost Of Revenue | 104,481,000USD | 105,413,000USD | 103,638,000USD | 112,947,000USD | 127,982,000USD | 123,264,000USD | 116,326,000USD | 101,960,000USD |
| Gross Profit | 58,095,000USD | 58,095,000USD | 51,493,000USD | 49,920,000USD | 52,368,000USD | 54,583,000USD | 51,982,000USD | 43,815,000USD |
| Selling General Administrative | 49,789,000USD | 49,922,000USD | 48,904,000USD | 50,779,000USD | 53,756,000USD | 48,268,000USD | 46,830,000USD | 42,707,000USD |
| Operating Income | 8,173,000USD | 8,173,000USD | 2,589,000USD | -728,000USD | -1,388,000USD | 6,315,000USD | 5,152,000USD | 1,108,000USD |
| Income Tax Expense | 86,000USD | 86,000USD | 18,000USD | -4,000USD | -166,000USD | 1,841,000USD | 1,516,000USD | 299,000USD |
| Net Income | 8,381,000USD | 8,381,000USD | 2,942,000USD | -69,000USD | -104,000USD | 5,149,000USD | 3,819,000USD | 813,000USD |
| Total Operating Expenses | — | 49,922,000USD | 48,904,000USD | 50,648,000USD | 53,756,000USD | 48,268,000USD | 46,830,000USD | 42,707,000USD |
| Total Other Income Expense Net | — | 294,000USD | 371,000USD | 655,000USD | 1,118,000USD | 675,000USD | 183,000USD | 4,000USD |
| Income Before Tax | — | 8,467,000USD | 2,960,000USD | -73,000USD | -270,000USD | 6,990,000USD | 5,335,000USD | 1,112,000USD |
| Tax Provision | — | — | 137,000USD | -5,000USD | -4,229,000USD | -312,000USD | 1,841,000USD | 1,516,000USD |
| Net Income From Continuing Ops | — | — | -7,953,000USD | -12,875,000USD | -11,968,000USD | 309,000USD | 5,149,000USD | 3,819,000USD |
| Ebit | — | — | 2,589,000USD | -859,000USD | -1,388,000USD | 6,315,000USD | 5,335,000USD | 1,108,000USD |
| Ebitda | — | — | 5,030,000USD | 2,351,000USD | 2,231,000USD | 9,827,000USD | 8,830,000USD | 4,616,000USD |
| Depreciation And Amortization | — | — | 2,441,000USD | 3,210,000USD | 3,619,000USD | 3,512,000USD | 3,495,000USD | 3,508,000USD |
| Reconciled Depreciation | — | — | 2,259,000USD | 3,281,000USD | 3,214,000USD | 3,619,000USD | 3,512,000USD | 3,495,000USD |
| Selling And Marketing Expenses | — | — | — | 131,000USD | 133,000USD | — | — | — |
| Interest Expense | — | — | — | — | 3,619,000USD | 675,000USD | 183,000USD | 4,000USD |
| Net Income Applicable To Common Shares | — | — | — | — | -11,968,000USD | 309,000USD | 5,149,000USD | 3,819,000USD |
| Source | DisclosurePreliminary | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20232023-02-28 · USD | FY 20222022-02-28 · USD | FY 20212021-02-28 · USD | FY 20202020-02-29 · USD | FY 20192019-02-28 · USD | FY 20182018-02-28 · USD | FY 20172017-02-28 · USD | FY 20162016-02-29 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 672,280,000USD | 775,694,000USD | 531,329,000USD | 619,300,000USD | 598,478,000USD | 576,899,000USD | 568,952,000USD | 550,991,000USD |
| Cost Of Revenue | 469,491,000USD | 499,031,000USD | 389,139,000USD | 432,592,000USD | 417,582,000USD | 401,529,000USD | 400,493,000USD | 383,745,000USD |
| Gross Profit | 202,789,000USD | 276,663,000USD | 142,190,000USD | 186,708,000USD | 180,896,000USD | 175,370,000USD | 168,459,000USD | 167,246,000USD |
| Selling General Administrative | 191,561,000USD | 189,068,000USD | 145,230,000USD | 158,253,000USD | 136,216,000USD | 139,284,000USD | 133,729,000USD | 129,450,000USD |
| Total Operating Expenses | 191,335,000USD | 189,068,000USD | 145,230,000USD | 158,253,000USD | 149,416,000USD | 151,384,000USD | 149,129,000USD | 149,150,000USD |
| Operating Income | 11,454,000USD | 87,595,000USD | -3,040,000USD | 28,455,000USD | 31,480,000USD | 23,986,000USD | 19,330,000USD | 18,096,000USD |
| Interest Expense | 1,980,000USD | 594,000USD | 581,000USD | 2,901,000USD | 0USD | 1,223,000USD | 0USD | 0USD |
| Income Before Tax | 13,434,000USD | 87,001,000USD | -2,459,000USD | 31,356,000USD | 33,793,000USD | 25,209,000USD | 19,748,000USD | 18,148,000USD |
| Income Tax Expense | 3,344,000USD | 22,752,000USD | -1,314,000USD | 8,734,000USD | 8,850,000USD | 10,509,000USD | 8,338,000USD | 10,607,000USD |
| Tax Provision | 3,344,000USD | 22,752,000USD | -1,314,000USD | 8,734,000USD | 8,850,000USD | 10,509,000USD | 8,338,000USD | 10,607,000USD |
| Net Income | 9,677,000USD | 64,249,000USD | -1,145,000USD | 22,622,000USD | 24,943,000USD | 14,700,000USD | 11,410,000USD | 7,541,000USD |
| Net Income From Continuing Ops | 10,090,000USD | 64,249,000USD | -1,145,000USD | 22,622,000USD | 24,943,000USD | 14,700,000USD | 11,410,000USD | 7,541,000USD |
| Ebit | 11,187,000USD | 87,595,000USD | -3,040,000USD | 28,455,000USD | 31,480,000USD | 23,986,000USD | 19,330,000USD | 18,096,000USD |
| Ebitda | 25,321,000USD | 104,431,000USD | 16,015,000USD | 49,403,000USD | 53,965,000USD | 47,375,000USD | 42,596,000USD | 40,904,000USD |
| Depreciation And Amortization | 14,134,000USD | 16,836,000USD | 19,055,000USD | 20,948,000USD | 22,485,000USD | 23,389,000USD | 23,266,000USD | 22,808,000USD |
| Reconciled Depreciation | 14,134,000USD | 16,836,000USD | 19,055,000USD | 20,948,000USD | 22,485,000USD | 23,389,000USD | — | — |
| Total Other Income Expense Net | 1,713,000USD | -594,000USD | 581,000USD | 2,901,000USD | 2,313,000USD | 1,223,000USD | 418,000USD | 52,000USD |
| Net Income Applicable To Common Shares | 10,090,000USD | 64,249,000USD | -1,145,000USD | 22,622,000USD | 24,943,000USD | 14,700,000USD | 11,410,000USD | 7,541,000USD |
| Non Operating Income Net Other | — | — | — | 2,901,000USD | 2,313,000USD | 1,223,000USD | 418,000USD | 52,000USD |
| Research Development | — | — | — | — | 0USD | 0USD | 0USD | 0USD |
| Selling And Marketing Expenses | — | — | — | — | 13,200,000USD | 12,100,000USD | 15,400,000USD | 19,700,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20272026-08-31 · USD | Q2 20262026-08-01 · USD | Q1 20272026-05-31 · USD | Q4 20262026-02-28 · USD | Q3 20262025-11-30 · USD | Q1 20262025-05-31 · USD | Q4 20252025-02-28 · USD | Q3 20252024-11-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 347,147,000USD | 347,147,000USD | 317,125,000USD | 310,760,000USD | 317,073,000USD | 334,151,000USD | 342,463,000USD | 387,270,000USD |
| Cash And Equivalents | 52,334,000USD | 52,334,000USD | — | — | — | — | — | — |
| Total Current Assets | 161,918,000USD | 161,918,000USD | 126,010,000USD | 125,193,000USD | 135,128,000USD | 126,987,000USD | 130,960,000USD | 162,126,000USD |
| Total Liabilities | 260,225,000USD | 260,225,000USD | — | — | — | — | — | — |
| Total Current Liabilities | 139,750,000USD | 139,750,000USD | 112,534,000USD | 100,115,000USD | 114,430,000USD | 116,510,000USD | 99,383,000USD | 120,307,000USD |
| Net Receivables | 12,585,000USD | — | 6,086,000USD | 6,093,000USD | 4,685,000USD | 4,914,000USD | 4,094,000USD | 6,136,000USD |
| Inventory | 80,161,000USD | 80,161,000USD | 70,703,000USD | 61,692,000USD | 80,655,000USD | 75,572,000USD | 69,178,000USD | 92,481,000USD |
| Property Plant Equipment Net | 32,087,000USD | 183,472,000USD | 189,573,000USD | 183,868,000USD | 179,977,000USD | 205,245,000USD | 209,944,000USD | 223,720,000USD |
| Cash And Short Term Investments | — | 62,197,000USD | 41,120,000USD | 46,313,000USD | 39,041,000USD | 37,204,000USD | 46,709,000USD | 51,728,000USD |
| Short Term Investments | — | 9,863,000USD | 9,876,000USD | 9,876,000USD | 0USD | 9,973,000USD | 25,653,000USD | 25,321,000USD |
| Other Current Assets | — | 6,975,000USD | 8,101,000USD | 11,095,000USD | 10,747,000USD | 9,297,000USD | 10,979,000USD | 11,781,000USD |
| Other Non Current Assets | — | 1,757,000USD | — | — | — | — | — | — |
| Other Current Liabilities | — | 50,000USD | — | — | — | — | — | — |
| Other Non Current Liabilities | — | 75,000USD | — | — | — | — | — | — |
| Total Stockholder Equity | — | 86,922,000USD | 77,767,000USD | 85,142,000USD | 81,617,000USD | 79,115,000USD | 100,871,000USD | 114,311,000USD |
| Total Equity Including Noncontrolling Interest | — | 86,922,000USD | — | — | — | — | — | — |
| Deferred Revenue | — | 13,159,000USD | — | — | — | — | — | — |
| Accounts Payable | — | 42,349,000USD | 28,434,000USD | 21,717,000USD | 37,223,000USD | 31,778,000USD | 11,120,000USD | 32,577,000USD |
| Short Term Debt | — | 45,099,000USD | 49,143,000USD | 45,053,000USD | 45,029,000USD | 51,432,000USD | 51,807,000USD | 106,578,000USD |
| Retained Earnings | — | -91,215,000USD | -99,596,000USD | -91,643,000USD | -94,585,000USD | -96,343,000USD | -74,191,000USD | -60,527,000USD |
| Accumulated Other Comprehensive Income | — | 58,000USD | 17,000USD | — | — | 159,000USD | 203,000USD | 292,000USD |
| Total Liab | — | — | 239,358,000USD | 225,618,000USD | 235,456,000USD | 255,036,000USD | 241,592,000USD | 272,959,000USD |
| Other Current Liab | — | — | 21,972,000USD | 20,055,000USD | 19,527,000USD | 19,995,000USD | 22,340,000USD | 33,879,000USD |
| Common Stock | — | — | 30,000USD | 30,000USD | 30,000USD | 30,000USD | 30,000USD | 30,000USD |
| Cash | — | — | 31,244,000USD | 46,313,000USD | 39,041,000USD | 27,231,000USD | 21,056,000USD | 26,407,000USD |
| Current Deferred Revenue | — | — | 12,985,000USD | 13,290,000USD | 12,651,000USD | 13,305,000USD | 14,116,000USD | 13,333,000USD |
| Net Debt | — | — | 144,636,000USD | 124,144,000USD | 126,902,000USD | 162,590,000USD | 172,811,000USD | 179,342,000USD |
| Short Long Term Debt Total | — | — | 175,880,000USD | 170,457,000USD | 165,943,000USD | 189,821,000USD | 193,867,000USD | 205,749,000USD |
| Common Stock Shares Outstanding | — | — | 30,119,000shares | 30,261,000shares | 30,115,000shares | 30,060,000shares | 30,060,000shares | 30,060,000shares |
| Non Current Assets Total | — | — | 191,115,000USD | 185,567,000USD | 181,945,000USD | 207,164,000USD | 211,503,000USD | 225,144,000USD |
| Non Current Liabilities Total | — | — | 126,737,000USD | 125,503,000USD | 121,026,000USD | 138,526,000USD | 142,209,000USD | 152,652,000USD |
| Non Currrent Assets Other | — | — | 1,542,000USD | 1,699,000USD | 1,968,000USD | 1,919,000USD | 1,559,000USD | 1,424,000USD |
| Unclassified Non Current Liabilities | — | — | 126,737,000USD | 125,416,000USD | 120,927,000USD | 138,402,000USD | 142,072,000USD | 152,503,000USD |
| Unclassified Equity | — | — | 177,316,000USD | 176,725,000USD | 176,142,000USD | 175,239,000USD | 174,799,000USD | 174,486,000USD |
| Capital Stock | — | — | — | 30,000USD | 30,000USD | 30,000USD | 30,000USD | 30,000USD |
| Property Plant Equipment Gross | — | — | — | 436,294,000USD | 431,813,000USD | 442,549,000USD | 456,803,000USD | 458,762,000USD |
| Non Current Liabilities Other | — | — | — | 87,000USD | 99,000USD | 124,000USD | 137,000USD | 149,000USD |
| Net Working Capital | — | — | — | 13,476,000USD | 25,078,000USD | 17,883,000USD | 10,477,000USD | 31,577,000USD |
| Unclassified Current Assets | — | — | — | -9,876,000USD | — | — | — | — |
| Unclassified Current Liabilities | — | — | — | — | — | — | — | -66,060,000USD |
| Source | DisclosurePreliminary | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20262026-02-28 · USD | FY 20252025-02-28 · USD | FY 20242024-02-29 · USD | FY 20232023-02-28 · USD | FY 20222022-02-28 · USD | FY 20212021-02-28 · USD | FY 20202020-02-29 · USD | FY 20192019-02-28 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 310,760,000USD | 342,463,000USD | 429,545,000USD | 475,898,000USD | 504,823,000USD | 505,473,000USD | 546,640,000USD | 293,168,000USD |
| Other Current Assets | 11,095,000USD | 10,979,000USD | 11,905,000USD | 17,762,000USD | 16,400,000USD | 6,595,000USD | 4,561,000USD | 11,171,000USD |
| Total Liab | 225,618,000USD | 241,592,000USD | 284,676,000USD | 298,687,000USD | 330,110,000USD | 344,851,000USD | 386,739,000USD | 129,841,000USD |
| Total Stockholder Equity | 85,142,000USD | 100,871,000USD | 144,869,000USD | 177,211,000USD | 174,713,000USD | 160,622,000USD | 159,901,000USD | 163,327,000USD |
| Other Current Liab | 20,055,000USD | 22,340,000USD | 21,594,000USD | -29,380,000USD | -19,797,000USD | -26,349,000USD | -3,528,000USD | 59,298,000USD |
| Common Stock | 30,000USD | 30,000USD | 30,000USD | 30,000USD | 31,000USD | 30,000USD | 30,000USD | 29,000USD |
| Capital Stock | 30,000USD | 30,000USD | 30,000USD | 30,000USD | 31,000USD | 30,000USD | 30,000USD | 29,000USD |
| Retained Earnings | -91,643,000USD | -74,191,000USD | -27,962,000USD | 6,943,000USD | 7,754,000USD | 5,135,000USD | 6,280,000USD | 13,335,000USD |
| Cash | 46,313,000USD | 21,056,000USD | 47,027,000USD | 73,526,000USD | 42,201,000USD | 76,184,000USD | 70,137,000USD | 68,160,000USD |
| Cash And Short Term Investments | 46,313,000USD | 46,709,000USD | 95,048,000USD | 113,279,000USD | 139,228,000USD | 141,139,000USD | 139,917,000USD | 144,079,000USD |
| Total Current Assets | 125,193,000USD | 130,960,000USD | 176,059,000USD | 202,772,000USD | 227,978,000USD | 212,156,000USD | 208,864,000USD | 217,141,000USD |
| Total Current Liabilities | 100,115,000USD | 99,383,000USD | 104,557,000USD | 108,037,000USD | 136,167,000USD | 133,559,000USD | 145,266,000USD | 97,259,000USD |
| Current Deferred Revenue | 13,290,000USD | 14,116,000USD | 14,957,000USD | 16,103,000USD | 17,096,000USD | 13,492,000USD | 11,761,000USD | 10,373,000USD |
| Net Debt | 124,144,000USD | 172,811,000USD | 184,564,000USD | 168,478,000USD | 204,801,000USD | 189,611,000USD | 225,939,000USD | -68,160,000USD |
| Short Term Debt | 45,053,000USD | 51,807,000USD | 52,040,000USD | 103,406,000USD | 108,074,000USD | 109,006,000USD | 110,642,000USD | 3,381,000USD |
| Short Long Term Debt Total | 170,457,000USD | 193,867,000USD | 231,591,000USD | 242,004,000USD | 247,002,000USD | 265,795,000USD | 296,076,000USD | — |
| Short Term Investments | 0USD | 25,653,000USD | 48,021,000USD | 39,753,000USD | 97,027,000USD | 64,955,000USD | 69,780,000USD | 75,919,000USD |
| Net Receivables | 6,093,000USD | 4,094,000USD | 5,947,000USD | 9,240,000USD | 6,705,000USD | 8,724,000USD | 7,485,000USD | 6,082,000USD |
| Inventory | 61,692,000USD | 69,178,000USD | 63,159,000USD | 62,117,000USD | 65,645,000USD | 55,698,000USD | 56,901,000USD | 55,809,000USD |
| Accounts Payable | 21,717,000USD | 11,120,000USD | 14,506,000USD | 15,956,000USD | 28,144,000USD | 24,983,000USD | 20,562,000USD | 24,207,000USD |
| Property Plant Equipment Net | 183,868,000USD | 209,944,000USD | 251,888,000USD | 263,480,000USD | 264,038,000USD | 280,520,000USD | 329,825,000USD | 73,842,000USD |
| Property Plant Equipment Gross | 431,813,000USD | 458,762,000USD | 499,986,000USD | 263,480,000USD | 264,038,000USD | 280,520,000USD | 329,825,000USD | 73,842,000USD |
| Common Stock Shares Outstanding | 30,261,000shares | 30,028,000shares | 29,848,000shares | 30,323,000shares | 31,118,000shares | 29,697,000shares | 29,788,000shares | 29,768,000shares |
| Non Current Assets Total | 185,567,000USD | 211,503,000USD | 253,486,000USD | 273,126,000USD | 276,845,000USD | 293,317,000USD | 337,776,000USD | 76,027,000USD |
| Non Current Liabilities Total | 125,404,000USD | 142,209,000USD | 180,119,000USD | 190,650,000USD | 193,943,000USD | 211,292,000USD | 241,473,000USD | 32,582,000USD |
| Non Current Liabilities Other | 99,000USD | 149,000USD | 321,000USD | 349,000USD | 978,000USD | 1,351,000USD | 241,473,000USD | 1,757,000USD |
| Non Currrent Assets Other | 1,699,000USD | 1,559,000USD | 1,598,000USD | 1,377,000USD | 1,361,000USD | -63,317,000USD | -78,741,000USD | 2,185,000USD |
| Net Working Capital | 25,078,000USD | 31,577,000USD | 71,502,000USD | 94,735,000USD | 91,811,000USD | 78,597,000USD | 63,598,000USD | 119,882,000USD |
| Unclassified Non Current Liabilities | 125,305,000USD | 142,060,000USD | 179,798,000USD | 189,952,000USD | 191,987,000USD | 208,590,000USD | — | -32,582,000USD |
| Unclassified Equity | 176,725,000USD | 174,799,000USD | 172,448,000USD | 170,003,000USD | 166,898,000USD | 155,407,000USD | 153,347,000USD | 149,708,000USD |
| Accumulated Other Comprehensive Income | — | 203,000USD | 323,000USD | 205,000USD | -1,000USD | 20,000USD | 214,000USD | 226,000USD |
| Other Assets | — | — | 1USD | 9,646,000USD | 12,807,000USD | 12,797,000USD | 7,951,000USD | 2,185,000USD |
| Unclassified Current Liabilities | — | — | 1,460,000USD | -27,428,000USD | -17,147,000USD | -13,922,000USD | 2,301,000USD | — |
| Other Liab | — | — | — | 349,000USD | 978,000USD | 1,351,000USD | 718,000USD | 32,582,000USD |
| Net Tangible Assets | — | — | — | 177,211,000USD | 174,713,000USD | 160,622,000USD | 159,901,000USD | 163,327,000USD |
| Deferred Long Term Liab | — | — | — | — | — | — | — | 30,825,000USD |
| Unclassified Non Current Assets | — | — | — | — | — | — | — | -2,185,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q2 20272026-08-31 · USD | Q1 20272026-05-31 · USD | Q4 20262026-02-28 · USD | Q3 20262025-11-30 · USD | Q2 20262025-08-31 · USD | Q1 20262025-05-31 · USD | Q4 20252025-02-28 · USD | Q3 20252024-11-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 8,381,000USD | -7,953,000USD | 2,942,000USD | -1,407,000USD | 3,165,000USD | -22,152,000USD | -13,664,000USD | -12,875,000USD |
| Depreciation | 4,429,000USD | 2,259,000USD | 2,441,000USD | 2,537,000USD | 2,778,000USD | 2,828,000USD | 3,185,000USD | 3,281,000USD |
| Stock Based Compensation | 1,177,000USD | 503,000USD | 583,000USD | 524,000USD | 379,000USD | 440,000USD | 313,000USD | 577,000USD |
| Operating Cash Flow | 18,492,000USD | — | — | — | — | — | — | — |
| Capital Expenditures | -2,833,000USD | -1,389,000USD | -1,334,000USD | -1,302,000USD | -529,000USD | -1,522,000USD | -1,546,000USD | -2,053,000USD |
| Financing Cash Flow | 117,000USD | — | — | — | — | — | — | — |
| Change In Cash | 6,021,000USD | -15,069,000USD | 7,272,000USD | -11,639,000USD | 23,449,000USD | 6,175,000USD | -5,351,000USD | -10,342,000USD |
| End Cash Flow | 52,334,000USD | — | — | — | — | — | — | — |
| Other Non Cash Items | — | 4,000USD | 45,000USD | 20,000USD | -54,000USD | 843,000USD | 403,000USD | 637,000USD |
| Change To Account Receivables | — | 897,000USD | -1,256,000USD | 5,725,000USD | -5,314,000USD | -740,000USD | 2,245,000USD | 7,474,000USD |
| Change To Inventory | — | -9,011,000USD | 18,963,000USD | 574,000USD | -5,657,000USD | -6,394,000USD | 23,303,000USD | 2,661,000USD |
| Change In Working Capital | — | 1,308,000USD | 2,595,000USD | -12,032,000USD | 7,701,000USD | 9,922,000USD | 5,948,000USD | -14,620,000USD |
| Total Cash From Operating Activities | — | -3,879,000USD | 8,606,000USD | -10,358,000USD | 13,969,000USD | -8,119,000USD | -3,815,000USD | -23,000,000USD |
| Free Cash Flow | — | -5,268,000USD | 7,272,000USD | -11,660,000USD | 13,440,000USD | -9,641,000USD | -5,361,000USD | -25,053,000USD |
| Total Cashflows From Investing Activities | — | -11,248,000USD | -1,334,000USD | -1,281,000USD | 9,480,000USD | 14,294,000USD | -1,536,000USD | 12,658,000USD |
| Total Cash From Financing Activities | — | 58,000USD | 58,000USD | 0USD | -3,869,000USD | 0USD | 0USD | 0USD |
| Begin Period Cash Flow | — | 46,313,000USD | 39,041,000USD | 50,680,000USD | 27,231,000USD | 21,056,000USD | 26,407,000USD | 36,749,000USD |
| End Period Cash Flow | — | 31,244,000USD | 46,313,000USD | 39,041,000USD | 50,680,000USD | 27,231,000USD | 21,056,000USD | 26,407,000USD |
| Unclassified Investing Cash Flow | — | -9,859,000USD | 9,859,000USD | — | 10,000,000USD | -9,480,000USD | -14,294,000USD | 16,269,000USD |
| Investments | — | — | -9,859,000USD | 0USD | 0USD | 9,480,000USD | 14,294,000USD | -1,536,000USD |
| Other Cashflows From Investing Activities | — | — | — | 21,000USD | 9,000USD | 15,816,000USD | 10,000USD | -22,000USD |
| Source | DisclosurePreliminary | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-08-01 · USD |
|---|---|
| Depreciation | 4,429,000USD |
| Stock Based Compensation | 1,177,000USD |
| Change To Inventory | -18,469,000USD |
| Change To Liabilities | 29,891,000USD |
| Change In Working Capital | 11,324,000USD |
| Operating Cash Flow | 18,492,000USD |
| Capital Expenditures | -2,833,000USD |
| Net Investments | -9,755,000USD |
| Investing Cash Flow | -12,588,000USD |
| Financing Cash Flow | 117,000USD |
| Change In Cash | 6,021,000USD |
| End Cash Flow | 52,334,000USD |
| Source | DisclosureDeterministicFinal |
Cash flow Yearly
| Metric | FY 20262026-02-28 · USD | FY 20252025-02-28 · USD | FY 20242024-02-29 · USD | FY 20232023-02-28 · USD | FY 20222022-02-28 · USD | FY 20212021-02-28 · USD | FY 20202020-02-29 · USD | FY 20192019-02-28 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -17,452,000USD | -46,229,000USD | -34,492,000USD | 10,090,000USD | 64,249,000USD | -1,145,000USD | 22,622,000USD | 24,943,000USD |
| Depreciation | 10,584,000USD | 12,771,000USD | 12,834,000USD | 14,134,000USD | 16,836,000USD | 19,055,000USD | 20,948,000USD | 22,485,000USD |
| Stock Based Compensation | 1,926,000USD | 2,057,000USD | 2,218,000USD | 2,267,000USD | 1,920,000USD | 2,036,000USD | 2,136,000USD | 2,212,000USD |
| Other Non Cash Items | 854,000USD | 2,514,000USD | 1,503,000USD | -334,000USD | 195,000USD | 328,000USD | -470,000USD | -736,000USD |
| Change To Account Receivables | -1,585,000USD | 2,856,000USD | 5,563,000USD | 1,710,000USD | 4,023,000USD | 12,909,000USD | 2,589,000USD | -1,730,000USD |
| Change To Inventory | 7,486,000USD | -6,019,000USD | -1,042,000USD | 3,505,000USD | -10,064,000USD | 1,203,000USD | -1,092,000USD | -2,783,000USD |
| Change In Working Capital | 8,186,000USD | -13,131,000USD | 2,707,000USD | -30,773,000USD | -20,301,000USD | 23,572,000USD | -3,082,000USD | -3,114,000USD |
| Total Cash From Operating Activities | 4,098,000USD | -42,018,000USD | -6,733,000USD | -1,415,000USD | 63,402,000USD | 38,897,000USD | 36,434,000USD | 46,743,000USD |
| Capital Expenditures | -4,687,000USD | -8,224,000USD | -13,958,000USD | -15,123,000USD | -13,425,000USD | -8,471,000USD | -14,299,000USD | -14,923,000USD |
| Free Cash Flow | -589,000USD | -50,242,000USD | -20,691,000USD | -16,538,000USD | 49,977,000USD | 30,426,000USD | 22,135,000USD | 31,820,000USD |
| Investments | 25,816,000USD | 15,753,000USD | -19,993,000USD | 42,805,000USD | -31,969,000USD | -3,197,000USD | 7,790,000USD | 8,661,000USD |
| Total Cashflows From Investing Activities | 21,159,000USD | 15,753,000USD | -19,993,000USD | 42,805,000USD | -45,328,000USD | -3,197,000USD | -6,509,000USD | -6,259,000USD |
| Total Cash From Financing Activities | 0USD | 294,000USD | 227,000USD | -10,065,000USD | -52,057,000USD | -29,653,000USD | -27,948,000USD | -25,526,000USD |
| Change In Cash | 25,257,000USD | -25,971,000USD | -26,499,000USD | 31,325,000USD | -33,983,000USD | 6,047,000USD | 1,977,000USD | 14,958,000USD |
| Begin Period Cash Flow | 21,056,000USD | 47,027,000USD | 73,526,000USD | 42,201,000USD | 76,184,000USD | 70,137,000USD | 68,160,000USD | 53,202,000USD |
| End Period Cash Flow | 46,313,000USD | 21,056,000USD | 47,027,000USD | 73,526,000USD | 42,201,000USD | 76,184,000USD | 70,137,000USD | 68,160,000USD |
| Other Cashflows From Investing Activities | 30,000USD | 24,000USD | 10,000USD | 57,928,000USD | 29,000USD | 29,000USD | 7,790,000USD | 3,000USD |
| Sale Purchase Of Stock | — | 0USD | 0USD | -10,902,000USD | 0USD | -24,000USD | 1,590,000USD | -111,000USD |
| Other Cashflows From Financing Activities | — | 294,000USD | 227,000USD | 837,000USD | 9,573,000USD | 23,699,000USD | 1,505,000USD | 3,541,000USD |
| Unclassified Investing Cash Flow | — | 8,200,000USD | 13,948,000USD | -42,805,000USD | — | 8,442,000USD | -7,790,000USD | — |
| Dividends Paid | — | — | 0USD | -30,920,000USD | -61,630,000USD | -29,677,000USD | -29,453,000USD | -29,067,000USD |
| Unclassified Operating Cash Flow | — | — | 8,497,000USD | 3,201,000USD | — | -4,949,000USD | -5,720,000USD | — |
| Change To Liabilities | — | — | — | -13,187,000USD | 6,772,000USD | 6,751,000USD | -3,210,000USD | 3,235,000USD |
| Net Borrowings | — | — | — | 0USD | 0USD | — | — | — |
| Unclassified Financing Cash Flow | — | — | — | 30,920,000USD | — | -23,651,000USD | -1,590,000USD | — |
| Cash And Cash Equivalents Changes | — | — | — | — | — | — | 1,977,000USD | 14,958,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| FY 2026Yearly · 2026-01-31 | Product | Ecommerce | 122,456,000 | USD | 0001628280-26-024440 |
| FY 2026Yearly · 2026-01-31 | Product | Retail Store | 431,129,000 | USD | 0001628280-26-024440 |
| FY 2026Yearly · 2026-01-31 | Product | Shipping And Handling | 4,800,000 | USD | 0001628280-26-024440 |
| Q4 2025Quarterly · 2025-11-01 | Product | Ecommerce | 29,282,000 | USD | 0001628280-25-055366 |
| Q4 2025Quarterly · 2025-11-01 | Product | Retail Store | 110,305,000 | USD | 0001628280-25-055366 |
| Q3 2025Quarterly · 2025-08-02 | Product | Ecommerce | 28,519,000 | USD | 0001524025-25-000008 |
| Q3 2025Quarterly · 2025-08-02 | Product | Retail Store | 122,737,000 | USD | 0001524025-25-000008 |
| Q2 2025Quarterly · 2025-05-03 | Product | Ecommerce | 21,699,000 | USD | 0001628280-26-040762 |
| Q2 2025Quarterly · 2025-05-03 | Product | Retail Store | 85,912,000 | USD | 0001628280-26-040762 |
| FY 2025Yearly · 2025-02-01 | Product | Ecommerce | 124,728,000 | USD | 0001628280-26-024440 |
| FY 2025Yearly · 2025-02-01 | Product | Retail Store | 444,725,000 | USD | 0001628280-26-024440 |
| FY 2025Yearly · 2025-02-01 | Product | Shipping And Handling | 5,000,000 | USD | 0001628280-26-024440 |
| Q4 2024Quarterly · 2024-11-02 | Product | Ecommerce | 32,189,000 | USD | 0001628280-25-055366 |
| Q4 2024Quarterly · 2024-11-02 | Product | Retail Store | 111,253,000 | USD | 0001628280-25-055366 |
| Q3 2024Quarterly · 2024-08-03 | Product | Ecommerce | 30,533,000 | USD | 0001524025-25-000008 |
| Q3 2024Quarterly · 2024-08-03 | Product | Retail Store | 132,334,000 | USD | 0001524025-25-000008 |
| Q2 2024Quarterly · 2024-05-04 | Product | Ecommerce | 23,034,000 | USD | 0001628280-25-029666 |
| Q2 2024Quarterly · 2024-05-04 | Product | Retail Store | 92,822,000 | USD | 0001628280-25-029666 |
| FY 2024Yearly · 2024-02-03 | Product | Ecommerce | 137,453,000 | USD | 0001628280-26-024440 |
| FY 2024Yearly · 2024-02-03 | Product | Retail Store | 485,630,000 | USD | 0001628280-26-024440 |
| FY 2024Yearly · 2024-02-03 | Product | Shipping And Handling | 5,600,000 | USD | 0001628280-26-024440 |
| Q4 2023Quarterly · 2023-10-28 | Product | Ecommerce | 34,044,000 | USD | 0001628280-24-050257 |
| Q4 2023Quarterly · 2023-10-28 | Product | Retail Store | 132,431,000 | USD | 0001628280-24-050257 |
| Q3 2023Quarterly · 2023-07-29 | Product | Ecommerce | 30,151,000 | USD | 0001628280-24-039692 |
| Q3 2023Quarterly · 2023-07-29 | Product | Retail Store | 129,800,000 | USD | 0001628280-24-039692 |
| FY 2023Yearly · 2023-01-28 | Product | Ecommerce | 141,130,000 | USD | 0001628280-25-017352 |
| FY 2023Yearly · 2023-01-28 | Product | Retail Store | 531,150,000 | USD | 0001628280-25-017352 |
| FY 2023Yearly · 2023-01-28 | Product | Shipping And Handling | 4,000,000 | USD | 0001628280-25-017352 |
| FY 2022Yearly · 2022-01-29 | Product | Ecommerce | 165,950,000 | USD | 0001628280-24-015839 |
| FY 2022Yearly · 2022-01-29 | Product | Retail Store | 609,744,000 | USD | 0001628280-24-015839 |
| FY 2022Yearly · 2022-01-29 | Product | Shipping And Handling | 5,800,000 | USD | 0001628280-24-015839 |
| FY 2020Yearly · 2020-02-01 | Product | Ecommerce | 98,457,000 | USD | 0001628280-22-009108 |
| FY 2020Yearly · 2020-02-01 | Product | Retail Store | 520,843,000 | USD | 0001628280-22-009108 |
| FY 2020Yearly · 2020-02-01 | Product | Shipping And Handling | 2,900,000 | USD | 0001628280-22-009108 |
| FY 2019Yearly · 2019-02-02 | Product | Ecommerce | 89,625,000 | USD | 0001628280-21-006293 |
| FY 2019Yearly · 2019-02-02 | Product | Retail Store | 508,853,000 | USD | 0001628280-21-006293 |
| FY 2019Yearly · 2019-02-02 | Product | Shipping And Handling | 2,700,000 | USD | 0001628280-21-006293 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.