This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
See Cramer's multi-million dollar portfolio for FREE and get his new book Get Rich Carefully! Learn More

Tilly’s, Inc. Announces Second Quarter Fiscal 2012 Results

For a description of these non-GAAP financial measures and reconciliations of these non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with GAAP, please see the accompanying table titled " Supplemental Information - Consolidated Statements of Operations; Reconciliation of GAAP to Non-GAAP Financial Measures" contained in this press release.

Forward Looking Statements

Certain statements in this press release and oral statements made from time to time by our representatives are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. In particular, statements regarding our guidance, future financial and operating results and any other statements about our future expectations, beliefs or prospects expressed by management are forward-looking statements. These forward-looking statements are based on management’s current expectations and beliefs, but they involve a number of risks and uncertainties that could cause actual results or events to differ materially from those indicated by such forward-looking statements, including, but not limited to, our ability to respond to changing customer preferences, execute our growth strategy, expand into new markets, effectively compete with other retailers, enhance our brand image and other factors that are detailed in our registration statement on Form S-1 (333-175299), including those detailed in the section titled “Risk Factors” contained that registration statement, which is available from the SEC’s website at www.sec.gov and from our website at www.tillys.com under the heading “Investor Relations”. Readers are urged not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. We do not undertake any obligation to update or alter any forward-looking statements, whether as a result of new information, future events or otherwise.

         

TILLY’S, Inc.

CONSOLIDATED BALANCE SHEETS

(In thousands, except per share data)

(Unaudited)

 
July 28,

2012

January 28,

2012

 
ASSETS
Current assets:
Cash and cash equivalents $ 21,495 $ 25,091
Marketable securities 26,165 -
Receivables 9,524 6,605
Merchandise inventories 54,687 36,531
Prepaid expenses and other current assets   10,697     5,616
Total current assets 122,568 73,843
Property and equipment, net 70,861 64,077
Other assets   3,786     2,899
Total assets $ 197,215   $ 140,819
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 31,973 $ 16,830
Deferred revenue 3,590 4,865
Accrued compensation and benefits 5,108 7,536
Accrued expenses 17,170 12,935
Current portion of deferred rent 4,024 3,335
Current portion of capital lease obligation/Related party   690     669
Total current liabilities 62,555 46,170
Long-term portion of deferred rent 34,830 30,256
Long-term portion of capital lease obligation/Related party   3,619     3,969
Total long-term liabilities   38,449     34,225
Total liabilities 101,004 80,395
 
Commitments and contingencies
 
Stockholders' equity:
Common stock, $0.001 par value; July 28, 2012 - no shares authorized, issued or outstanding;
January 28, 2012 - 21,600 shares authorized, 20,000 shares issued and outstanding - 20
Common stock (Class A), $0.001 par value; July 28, 2012 - 100,000 shares authorized, 9,251
shares issued and outstanding; January 28, 2012 - 100,000 shares authorized, 1 shares issued and
outstanding 9 -
Common stock (Class B), $0.001 par value; July 28, 2012 - 35,000 shares authorized, 18,400 shares
issued and outstanding; January 28, 2012 - 35,000 shares authorized, no shares issued or outstanding 18 -
Preferred stock, $0.001 par value; July 28, 2012 and January 28, 2012 - 10,000 shares authorized,
no shares issued or outstanding - -
Additional paid-in capital 115,412 150
Retained earnings (deficit) (19,276 ) 60,254
Accumulated other comprehensive income   48     -
Total stockholders' equity   96,211     60,424
Total liabilities and stockholders' equity $ 197,215   $ 140,819
 
         

TILLY’S, Inc.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 
Thirteen Weeks Ended Twenty-Six Weeks Ended
July 28,

2012

    July 30,

2011

July 28,

2012

    July 30,

2011

 
Net sales $ 105,101 $ 87,260 $ 201,625 $ 170,391
Cost of goods sold (includes buying, distribution, and occupancy costs)   73,957     61,542     140,063     118,464  
Gross profit 31,144 25,718 61,562 51,927
Selling, general and administrative expenses   34,462     22,157     58,854     43,401  
Operating income (loss) (3,318 ) 3,561 2,708 8,526
Interest income (expense), net   40     (52 )   (4 )   (101 )
Income (loss) before income taxes (3,278 ) 3,509 2,704 8,425
Income tax provision (benefit)   (2,122 )   40     (2,053 )   96  
Net income (loss) $ (1,156 ) $ 3,469   $ 4,757   $ 8,329  
 
Basic earnings (loss) per share $ (0.04 ) $ 0.17 $ 0.20 $ 0.42
Diluted earnings (loss) per share $ (0.04 ) $ 0.17 $ 0.20 $ 0.41
Weighted average basic shares outstanding 27,280 20,000 23,640 20,000
Weighted average diluted shares outstanding 27,280 20,472 24,097 20,433
 
         

TILLY’S, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 
Twenty-Six Weeks Ended
July 28,

2012

    July 30,

2011

 
Cash flows from operating activities
Net income $ 4,757 $ 8,329
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 8,029 7,491
Loss on disposal of assets 38 197
Deferred income taxes 6,148 -
Stock-based compensation expense 8,219 -
Excess tax benefit from stock-based compensation (9 ) -
Changes in operating assets and liabilities:
Receivables (3,569 ) (1,664 )
Merchandise inventories (18,019 ) (11,736 )
Prepaid expenses and other assets (12,149 ) (1,862 )
Accounts payable 15,143 13,260
Accrued expenses 5,530 80
Accrued compensation and benefits (2,428 ) 1,458
Deferred rent 5,263 973
Deferred revenue   (1,275 )   (1,096 )
Net cash provided by operating activities   15,678     15,430  
 
Cash flows from investing activities
Purchase of property and equipment (16,449 ) (8,742 )
Insurance proceeds from casualty loss 799 -
Proceeds from sale of property and equipment 17 18
Purchases of marketable securities (35,539 ) -
Proceeds from sales of marketable securities   9,455     -  
Net cash used in investing activities   (41,717 )   (8,724 )
 
Cash flows from financing activities
Payment of capital lease obligation (329 ) (309 )
Net proceeds from initial public offering 106,783 -
Proceeds from exercise of stock options, net of tax withholdings 267 -
Excess tax benefit from stock-based compensation 9 -
Distributions   (84,287 )   (4,783 )
Net cash provided by (used in) financing activities   22,443     (5,092 )
 
Change in cash and cash equivalents (3,596 ) 1,614
Cash and cash equivalents, beginning of period   25,091     29,338  
Cash and cash equivalents, end of period $ 21,495   $ 30,952  
 
 

TILLY’S, Inc. Supplemental Information - Consolidated Statements of Operations Reconciliation of GAAP to Non-GAAP Financial Measures (In thousands, except per share amounts) (Unaudited)

The tables below reconcile the non-GAAP financial measures of adjusted selling, general and administrative expenses (“SG&A”), adjusted operating income, adjusted income (loss) before income taxes, adjusted income tax provision (benefit), adjusted net income (loss), and adjusted basic and diluted earnings per share, with the most directly comparable GAAP financial measures of actual SG&A, actual operating income, actual income (loss) before income taxes, actual income tax provision (benefit), actual net income (loss), and actual basic and diluted earnings per share.

             
Q2 Current Year (quarter ended July 28, 2012) Q2 Prior Year (quarter ended July 30, 2011)
Reported         Reported        
(GAAP)     Adjustments     Adjusted (GAAP)     Adjustments     Adjusted
 
Selling, general and administrative expenses (1) (34,462 ) 7,615 (26,847 ) (22,157 ) (604 ) (22,761 )
Operating income (loss) (3,318 ) 7,615 4,297 3,561 (604 ) 2,957
Income (loss) before income taxes (3,278 ) 7,615 4,337 3,509 (604 ) 2,905
Income tax provision (benefit) (2) (2,122 ) 3,857 1,735 40 1,122 1,162
Net income (loss) (1,156 ) $ 3,759 $ 2,602 $ 3,469 ($1,726 ) $ 1,743
 
Basic earnings (loss) per share ($0.04 ) $ 0.14 $ 0.10 $ 0.17 ($0.08 ) $ 0.09
Diluted earnings (loss) per share ($0.04 ) $ 0.13 $ 0.09 $ 0.17 ($0.08 ) $ 0.09
Diluted shares outstanding (thousands) (3) 27,280 403 27,683 20,472 20,472
 
 
Notes:

(1)

 

Current year adjustment excludes a charge for life-to-date stock-based compensation expense covering periods up to the May 2012 IPO date; prior year adjustment reflects the add-back of stock-based compensation expense equal to the ongoing charge in the current year's second quarter for stock-based compensation expense. The result of these adjustments to both the current and prior years is to reflect a similar ongoing stock-based compensation charge as if the Company had recognized only ongoing stock-based compensation expense in both years' second quarters.

(2)

Tax provision adjusted to the expected long-term effective tax rate of 40% for both years; GAAP provision rate in the current year was impacted by the conversion in the second quarter of 2012 from an "S" Corporation to a "C" Corporation and the prior year GAAP tax rate reflected an "S" Corporation rate.

(3)

Earnings per share for GAAP current year Q2 reflects the number of basic shares due to a GAAP net loss. The adjusted share count for Q2 current year reflects a diluted number of shares due to adjusted net income.

 
             
YTD Current Year (six months ended July 28, 2012) YTD Prior Year (six months ended July 30, 2011)
Reported         Reported        
(GAAP)     Adjustments     Adjusted (GAAP)     Adjustments     Adjusted
 
Selling, general and administrative expenses (1) (58,854 ) 7,615 (51,239 ) (43,401 ) (604 ) (44,005 )
Operating income 2,708 7,615 10,323 8,526 (604 ) 7,922
Income before income taxes 2,704 7,615 10,320 8,425 (604 ) 7,821
Income tax provision (benefit) (2) (2,053 ) 6,181 4,128 96 3,032 3,128
Net income 4,757 $ 1,434 $ 6,192 $ 8,329 ($3,637 ) $ 4,693
 
Basic earnings per share $ 0.20 $ 0.06 $ 0.26 $ 0.42 ($0.19 ) $ 0.23
Diluted earnings per share $ 0.20 $ 0.06 $ 0.26 $ 0.41 ($0.18 ) $ 0.23
 
 
Notes:

(1)

Current year adjustment excludes a charge for life-to-date stock-based compensation expense covering periods up to the May 2012 IPO date; prior year adjustment reflects the add-back of stock-based compensation expense starting in Q2 consistent with the ongoing charge starting in Q2 of the current year. The result of these adjustments to both the current and prior years is to reflect a similar ongoing stock-based compensation charge as if the Company had recognized only ongoing stock-based compensation expense starting in both years' second quarters.

(2)

Tax provision adjusted to the expected long-term effective tax rate of 40% for both years; GAAP provision rate in the current year was impacted by the conversion in the second quarter of 2012 from an "S" Corporation to a "C" Corporation and the prior year GAAP tax rate reflected an "S" Corporation rate.

 
                           

Tilly's, Inc.

Store Count and Square Footage

 
Total Gross
Stores Stores Stores Store Store Stores Square Footage
Open at Opened Closed Remodels- Remodels- Open at End of Qtr
Beg of Qtr During Qtr During Qtr Closed Reopened End of Qtr (in thousands)
2011 Q1 125 1 0 0 0 126 977
2011 Q2 126 6 1 0 0 131 1,015
2011 Q3 131 4 0 1 0 134 1,044
2011 Q4 134 5 0 0 1 140 1,094
 
2012 Q1 140 5 0 0 0 145 1,134
2012 Q2 145 10 0 0 0 155 1,215




Stock quotes in this article: TLYS 

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
DOW 16,424.85 +162.29 1.00%
S&P 500 1,862.31 +19.33 1.05%
NASDAQ 4,086.2250 +52.0640 1.29%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto
Advertising Partners

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs