Revenue has rebounded to $163.5M with gross margin improving to 35.5%, yet SG&A of $49.8M still drives a -10.8% operating margin, indicating overhead remains heavy relative to the sales base.
Tilly's, Inc. (TLYS) annual income statement — 17-year revenue, gross profit & net income history
| Metric | TTM | Jan'26 | Jan'25 | Jan'24 | Jan'23 | Jan'22 | Jan'21 | Jan'20 | Jan'19 | Jan'18 | Jan'17 | Jan'16 | Jan'15 | Jan'14 | Jan'13 | Jan'12 | Jan'11 | Jan'10 |
|---|
| Sales/Revenue | 582.94M | 553.59M | 569.45M | 623.08M | 672.28M | 775.69M | 531.33M | 619.3M | 598.48M | 576.9M | 568.95M | 550.99M | 518.29M | 495.84M | 467.29M | 400.62M | 332.6M | 282.76M |
| Revenue Growth % | 6.07% | -2.79% | -8.61% | -7.32% | -13.33% | 45.99% | -14.2% | 3.48% | 3.74% | 1.4% | 3.26% | 6.31% | 4.53% | 6.11% | 16.64% | 20.45% | 17.63% | - |
| Cost of Goods Sold | 394.7M | 389.12M | 419.76M | 457.43M | 469.49M | 499.03M | 389.14M | 432.59M | 417.58M | 401.53M | 400.49M | 383.75M | 362.76M | 343.54M | 317.1M | 271.48M | 229.99M | 195.43M |
| COGS % of Revenue | - | 70.29% | 73.71% | 73.41% | 69.84% | 64.33% | 73.24% | 69.85% | 69.77% | 69.6% | 70.39% | 69.65% | 69.99% | 69.29% | 67.86% | 67.76% | 69.15% | 69.11% |
| Gross Profit | 188.25M | 164.47M | 149.7M | 165.66M | 202.79M | 276.66M | 142.19M | 186.71M | 180.9M | 175.37M | 168.46M | 167.25M | 155.53M | 152.29M | 150.19M | 129.14M | 102.61M | 87.33M |
| Gross Margin % | 32.29% | 29.71% | 26.29% | 26.59% | 30.16% | 35.67% | 26.76% | 30.15% | 30.23% | 30.4% | 29.61% | 30.35% | 30.01% | 30.71% | 32.14% | 32.24% | 30.85% | 30.89% |
| Gross Profit Growth % | - | 9.87% | -9.63% | -18.31% | -26.7% | 94.57% | -23.84% | 3.21% | 3.15% | 4.1% | 0.73% | 7.53% | 2.13% | 1.4% | 16.3% | 25.85% | 17.5% | - |
| Operating Expenses | 213.16M | 183.81M | 199.01M | 193.21M | 191.34M | 189.07M | 145.23M | 158.25M | 149.42M | 151.38M | 149.13M | 149.15M | 132.34M | 122.56M | 118.81M | 94.22M | 77.67M | 65.91M |
| OpEx % of Revenue | - | 33.2% | 34.95% | 31.01% | 28.46% | 24.37% | 27.33% | 25.55% | 24.97% | 26.24% | 26.21% | 27.07% | 25.53% | 24.72% | 25.42% | 23.52% | 23.35% | 23.31% |
| Selling, General & Admin | 187.23M | 183.81M | 199.55M | 196.64M | 191.56M | 189.07M | 145.23M | 158.25M | 149.42M | 151.38M | 149.13M | 149.15M | 132.34M | 122.56M | 116.98M | 94.22M | 77.67M | 65.91M |
| SG&A % of Revenue | - | 33.2% | 35.04% | 31.56% | 28.49% | 24.37% | 27.33% | 25.55% | 24.97% | 26.24% | 26.21% | 27.07% | 25.53% | 24.72% | 25.03% | 23.52% | 23.35% | 23.31% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1000K | 0 | -532K | 0 | 0 | -594K | 581K | 0 | 0 | 1.22M | 418K | 52K | -14K | -9K | 0 | 0 | 0 | 0 |
| Operating Income | -24.91M | -19.34M | -49.85M | -27.55M | 11.45M | 87.59M | -3.04M | 28.45M | 31.48M | 23.99M | 19.33M | 18.1M | 23.19M | 29.74M | 31.39M | 34.92M | 24.95M | 21.42M |
| Operating Margin % | -4.27% | -3.49% | -8.75% | -4.42% | 1.7% | 11.29% | -0.57% | 4.59% | 5.26% | 4.16% | 3.4% | 3.28% | 4.47% | 6% | 6.72% | 8.72% | 7.5% | 7.58% |
| Operating Income Growth % | - | 61.2% | -80.93% | -340.54% | -86.92% | 2981.41% | -110.68% | -9.61% | 31.24% | 24.09% | 6.82% | -21.96% | -22.02% | -5.27% | -10.12% | 40% | 16.46% | - |
| EBITDA | -15.51M | -8.76M | -37.08M | -14.72M | 25.59M | 104.43M | 16.02M | 49.4M | 53.97M | 47.38M | 42.6M | 40.9M | 44.43M | 49.1M | 48.07M | 50.05M | 39.24M | 35.34M |
| EBITDA Margin % | -2.66% | -1.58% | -6.51% | -2.36% | 3.81% | 13.46% | 3.01% | 7.98% | 9.02% | 8.21% | 7.49% | 7.42% | 8.57% | 9.9% | 10.29% | 12.49% | 11.8% | 12.5% |
| EBITDA Growth % | 57.09% | 76.38% | -151.94% | -157.52% | -75.5% | 552.08% | -67.58% | -8.45% | 13.91% | 11.22% | 4.14% | -7.93% | -9.53% | 2.15% | -3.97% | 27.56% | 11.04% | - |
| D&A (Non-Cash Add-back) | 9.41M | 10.58M | 12.77M | 12.83M | 14.13M | 16.84M | 19.05M | 20.95M | 22.48M | 23.39M | 23.27M | 22.81M | 21.24M | 19.37M | 16.68M | 15.13M | 14.29M | 13.91M |
| EBIT | -25.06M | -19.34M | -49.85M | -30.98M | 11.19M | 87.59M | -3.04M | 28.45M | 31.48M | 23.99M | 19.33M | 18.1M | 23.19M | 29.74M | 31.39M | 34.92M | 24.95M | 21.42M |
| Net Interest Income | 0 | 0 | 0 | 0 | 0 | -594K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -91K | -196K | -249K | -284K |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 594K | 0 | 0 | 0 | 1.22M | 0 | 0 | 14K | 9K | 91K | 196K | 249K | 284K |
| Other Income/Expense | 27.14M | 1.75M | 3.84M | 1.77M | 1.71M | -594K | 581K | 2.9M | 2.31M | 1.22M | 418K | 52K | -14K | -9K | -91K | -196K | -249K | -284K |
| Pretax Income | 2.23M | -17.59M | -46.01M | -25.78M | 13.43M | 87M | -2.46M | 31.36M | 33.79M | 25.21M | 19.75M | 18.15M | 23.18M | 29.73M | 31.3M | 34.73M | 24.7M | 21.14M |
| Pretax Margin % | 0.38% | -3.18% | -8.08% | -4.14% | 2% | 11.22% | -0.46% | 5.06% | 5.65% | 4.37% | 3.47% | 3.29% | 4.47% | 6% | 6.7% | 8.67% | 7.43% | 7.48% |
| Income Tax | 266K | -137K | 217K | 8.71M | 3.34M | 22.75M | -1.31M | 8.73M | 8.85M | 10.51M | 8.34M | 10.61M | 9.1M | 11.59M | 7.41M | 389K | 282K | 275K |
| Effective Tax Rate % | 11.93% | 0.78% | -0.47% | -33.78% | 24.89% | 26.15% | 53.44% | 27.85% | 26.19% | 41.69% | 42.22% | 58.45% | 39.27% | 38.99% | 23.66% | 1.12% | 1.14% | 1.3% |
| Net Income | 1.96M | -17.45M | -46.23M | -34.49M | 9.68M | 64.25M | -1.15M | 22.62M | 24.94M | 14.7M | 11.41M | 7.54M | 14.07M | 18.14M | 23.89M | 34.34M | 24.42M | 20.86M |
| Net Margin % | 0.34% | -3.15% | -8.12% | -5.54% | 1.44% | 8.28% | -0.22% | 3.65% | 4.17% | 2.55% | 2.01% | 1.37% | 2.72% | 3.66% | 5.11% | 8.57% | 7.34% | 7.38% |
| Net Income Growth % | 104.31% | 62.25% | -34.03% | -456.43% | -84.94% | 5711.27% | -105.06% | -9.31% | 69.68% | 28.83% | 51.31% | -46.42% | -22.4% | -24.09% | -30.42% | 40.65% | 17.03% | - |
| Net Income (Continuing) | 1.96M | -17.45M | -46.23M | -34.49M | 9.68M | 64.25M | -1.15M | 22.62M | 24.94M | 14.7M | 11.41M | 7.54M | 14.07M | 18.14M | 23.89M | 34.34M | 24.42M | 20.86M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 0.06 | -0.58 | -1.54 | -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 | 1.02 |
| EPS Growth % | 103.98% | 62.34% | -32.76% | -462.5% | -84.47% | 5436.79% | -105.08% | -9.52% | 64.71% | 27.5% | 48.15% | -46% | -23.08% | -29.35% | -25.81% | 4.2% | 16.67% | - |
| EPS (Basic) | - | -0.58 | -1.54 | -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 | 1.04 |
| Diluted Shares Outstanding | 31.16M | 30.26M | 30.03M | 29.85M | 30.32M | 31.12M | 29.7M | 29.79M | 29.77M | 29.07M | 28.53M | 28.4M | 28.08M | 28.12M | 26.08M | 27.6M | 20.51M | 20.51M |
| Basic Shares Outstanding | 30.25M | 30.11M | 30.03M | 29.85M | 30.11M | 30.56M | 29.7M | 29.53M | 29.28M | 28.8M | 28.5M | 28.33M | 28.01M | 27.82M | 25.66M | 27.6M | 20M | 20M |
| Dividend Payout Ratio | - | - | - | - | - | 95.92% | - | 130.2% | 116.53% | 136.6% | - | - | - | - | 352.77% | 104.86% | 91.01% | 76.79% |
Quick answers to the most common questions about buying TLYS stock.
For fiscal year 2025, Tilly's, Inc. (TLYS) reported total revenue of $553.6M. This represents a 95.8% increase compared to $282.8M in 2009.
Tilly's, Inc. (TLYS) reported a net loss of $17.5M for the fiscal year ending 2025.
Tilly's, Inc. (TLYS) reported an operating income of $-19.3M, resulting in an operating profit margin of -3.5%. This margin reflects the operational efficiency of the business before interest and taxes.
Tilly's, Inc. (TLYS) generated $164.5M in gross profit for the year, representing a gross profit margin of 29.7%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Persistent operating losses and margin volatility
Metrics are mathematically derived from official filings.
Revenue Rebound Shows Early Recovery Signs
Based on Tilly's reported figures, quarterly revenue reached $163.5M in 2026Q2, up 8.1% year over year, after a run of declines through 2025 that pushed growth negative for several consecutive quarters.
The return to positive year-over-year growth in the most recent two quarters suggests demand may be stabilizing after the weakness seen in 2024 and early 2025. However, a few quarters of growth following a prolonged decline is not yet evidence of durable expansion, and investors should monitor whether the 2026Q2 rebound persists across seasonal cycles. Revenue figures alone do not indicate whether gains are driven by traffic, pricing, or promotional activity, which warrants further investigation.
Gross Margin Recovers but Remains Below Peers
As reported in financial statements, Tilly's gross margin climbed to 35.5% in 2026Q2 from 19.8% in 2025Q1, yet it still trails the 38.1% achieved by Boot Barn and roughly matches Zumiez at 35.8%.
The sharp swing in gross margin across the ten-quarter window points to meaningful sensitivity to markdowns, inventory positioning, and product mix. Recovery toward peer-level margins is encouraging, but the lack of a consistent upward trend suggests the improvement may be cyclical rather than structural. Investors should monitor whether gross margins can hold above 33% through a full seasonal cycle before attributing the gain to durable pricing power.
Operating Losses Persist Despite Sales Growth
Based on Tilly's reported figures, SG&A of $49.8M against $163.5M in revenue in 2026Q2 left operating margin at -10.8%, indicating overhead remains large relative to the sales base.
Because SG&A has stayed in the $44M to $50M range across most quarters, operating income has been highly sensitive to gross profit swings, which points to limited operating leverage. The recent quarter shows an operating loss even with the strongest revenue in the period, suggesting the fixed cost base has not scaled down with volume. This pattern may indicate that a meaningful revenue increase is required before the company reaches sustained operating profitability.
Net Income Swings Reflect Volatile Operations
According to reported financials, Tilly's posted net income of $8.4M in 2026Q2 despite an operating loss of $17.6M, a gap that suggests non-operating items or tax effects materially shaped the reported bottom line.
The divergence between operating loss and positive net income in the latest quarter is notable and warrants further investigation into the components of other income and tax expense. Stock-based compensation is small relative to revenue, so it does not appear to be a major driver of the earnings volatility. Investors should not extrapolate the 2026Q2 net income figure as representative of underlying profitability.
Repeated Losses Challenge Recovery Narrative
Based on reported figures, Tilly's recorded net losses in six of the ten quarters shown, including -$22.2M in 2025Q1, which weighs against the case that the recent revenue rebound reflects a durable turnaround.
A bear case would emphasize that two positive growth quarters do not offset a multi-year pattern of operating deficits and margin compression in peak-season periods. The Q1 losses recur each year, suggesting seasonality that a single strong quarter does not resolve. Investors should monitor whether operating margin turns sustainably positive before assigning weight to the current recovery.