TOKYO, Dec. 18,
2024 /PRNewswire/ -- Tokyo Lifestyle Co., Ltd.
("Tokyo Lifestyle" or the "Company") (Nasdaq: TKLF), a retailer and
wholesaler of Japanese beauty and health products, sundry products,
luxury products, electronic products, as well as other products
in Hong Kong, Japan, North America and
the United Kingdom, today announced its unaudited financial
results for the first six months of fiscal year 2025
ended September 30, 2024.
Mr. Mei Kanayama, Principal
Executive Officer of Tokyo Lifestyle, commented, "I am
thrilled to report that Tokyo Lifestyle has achieved significant
success during the first six months of fiscal year 2025. Our total
revenue increased by 32.1%, and income from operations increased by
867.8%, underscoring our strong growth trajectory and strategic
execution.
For the six months ended September 30,
2024, total revenue reached $98
million, representing a 32% increase from $74.2 million for the same period last year,
driven by the robust performance of our expanding franchise network
and dedicated wholesale customer base.
For the six months ended September 30,
2024, our extensive customer base of directly-operated
stores and online sales channels, generated $11 million in revenue during the period, despite
challenging market conditions. Notably, for the six months ended
September 30, 2024, revenue from
franchise stores and wholesale customers grew by 53.8% to
$86.9 million, supported by a 16.7%
expansion in total stock-keeping units (SKUs), which reached
approximately 165,200 SKUs. Meanwhile, the number of wholesale
customers and franchisees increased by 30, from 171 as of
March 31, 2024, to 201 as of
September 30, 2024. This demonstrates
that the growth in our customer base significantly fueled our
revenue growth.
Revenue generated from companies in Japan accounted for 71.7% of total revenue for
the six months ended September 30,
2024, while revenue generated from companies in Hong Kong and other regions contributed 28.3%.
Notably, three franchise customers in Japan collectively generated $10.42 million in revenue from April to
September 2024, and we anticipate
continued growth from our franchisees in Japan and Hong
Kong.
Despite a challenging business environment and intensified
competition in our directly operated physical stores, we adopted a
flexible and resilient strategy. This included optimizing our
existing physical and online stores, while steadily and rapidly
expanding our sales network and franchise partnerships in key
markets such as Hong Kong,
Southeast Asia, Europe, and North
America. We believe that these efforts have significantly
improved our profitability while enhancing our brand visibility and
global recognition. Through careful planning and partner selection,
we believe that we have laid a solid foundation for future global
expansion and growth.
Beyond strengthening our presence in the Asian market, we are
actively exploring opportunities in North
America, Europe, and new
business sectors. We have made notable progress, including opening
a new Reiwatakiya store at Fashion Show Las Vegas, launching online
platforms for the Reiwatakiya brand in the UK and Canada, and establishing a joint venture to
develop the trading card retail business. These strategic
initiatives further reinforce our business presence and enhance
global brand recognition.
We believe that our continued focus on exploring new
opportunities while fostering loyalty among existing customers
through best-in-class quality and services has resulted in a
steadily expanding customer base and strong financial performance,
and our growth strategies and operational achievements have been
acknowledged by the market and industry -- we are honored to have
been awarded a Gold Stevie® Award in the 'Company of the Year -
Retail - Medium-size' category at the 21st Annual International
Business Awards® in September
2024.
Looking ahead, we remain committed to our robust strategies,
including strengthening our current market footprint, closely
monitoring evolving market trends and customer preferences,
improving operational efficiency and profitability, optimizing our
distribution network and commercial outlets, and exploring new
partnership opportunities. We are confident these efforts will
contribute to a brighter future and greater value for our Company
and shareholders."
Mr. Youichiro Haga, Principal Accounting and Financial Officer
of Tokyo Lifestyle, added: "I am proud to share the Company's
strong financial performance for the first half of fiscal year
2025. Alongside significant revenue growth, our gross profit
increased by 28.4% during the period, with a stable gross margin
exceeding 12%. Despite a challenging macroeconomic environment and
fierce competition in both physical and online retail, our
strategic transformations—such as reducing underperforming stores
and refining our product portfolio—resulted in higher gross profit
and stable margins across all three business lines.
While the cost of revenue rose slightly in line with revenue
growth, this reflects our strategic investments in expanding into
new territories and sectors with carefully selected partners.
Meanwhile, our cost-control measures have proven effective, as our
operating expenses decreased by 2.2%, even with an increase in
headcount to support our rapid expansion. These results demonstrate
the effectiveness of our focus on cost management, strategic
investment, and revenue growth. For the first half of fiscal year
2025, we reported a net income of $1.3
million, with cash reserves of $3.1
million and stable working capital of $28.5 million as of September 30, 2024.
Looking forward, we will continue enhancing financial
performance through robust business strategies, disciplined cost
management, and strategic investments. We remain focused on
identifying new revenue streams and are confident that these
efforts will drive sustained long-term value for our
shareholders."
First Six Months of Fiscal Year 2025 Financial
Highlights
- Revenue was $98.0 million for the six months
ended September 30, 2024, increased by 32.1% from $74.2
million for the same period of last year.
- Gross profit was $12.1 million for the six months
ended September 30, 2024, increased by 28.4% from $9.5
million for the same period of last year.
- Income from operations was $3.2
million for six months ended September 30, 2024,
increased by 867.8% from $0.3
million for the same period of last year.
- Net income was $1.3 million for the six months
ended September 30, 2024, compared to $2.0
million for the same period of last year.
- Basic and diluted earnings per share was $0.03 for
the six months ended September 30, 2024, compared
to $0.05 for the same period of last year.
First Six Months of Fiscal Year 2025 Financial
Results
Revenue
Total revenue was $98.0 million for the six months
ended September 30, 2024, increased by 32.1% from $74.2
million for the same period of last year.
|
|
For the Six Months
Ended September 30,
|
|
|
|
2024
|
|
|
2023
|
|
($
millions)
|
|
Revenue
|
|
|
Cost of
Revenue
|
|
|
Gross
Margin
|
|
|
Revenue
|
|
|
Cost of
Revenue
|
|
|
Gross
Margin
|
|
Franchise
stores and
wholesale
customers
|
|
|
86.9
|
|
|
|
78.0
|
|
|
|
10.3
|
%
|
|
|
56.5
|
|
|
|
49.9
|
|
|
|
11.8
|
%
|
Directly-
operated
physical
stores
|
|
|
6.9
|
|
|
|
4.9
|
|
|
|
29.4
|
%
|
|
|
11.6
|
|
|
|
9.9
|
|
|
|
14.6
|
%
|
Online
stores and
services
|
|
|
4.1
|
|
|
|
3.0
|
|
|
|
27.5
|
%
|
|
|
6.0
|
|
|
|
4.9
|
|
|
|
17.9
|
%
|
Total
|
|
|
98.0
|
|
|
|
85.9
|
|
|
|
12.4
|
%
|
|
|
74.2
|
|
|
|
64.7
|
|
|
|
12.8
|
%
|
Revenue from franchise stores and wholesale customers increased
by 53.8%, to $86.9 million for the six months
ended September 30, 2024, from $56.5 million for the
same period of last year. The increase was mainly due to the
Company's continuous effort in extending the Company's products
offering as the Company's total stock keeping units ("SKUs")
increased from approximately 141,500 SKUs during the six months
ended September 30, 2023, to
approximately 165,200 SKUs during the six months ended September 30, 2024. In addition, the increase was
also due to the increased revenue generated from franchise stores
which previously was recognized under physical stores as mentioned
above, as well as the increased revenue from the new wholesale
customers because the Company continued to develop the Company's
customer base by entering into business relationships with new
wholesale customers during the six months ended September 30, 2024.
Revenue from directly-operated physical stores decreased by
40.2%, to $6.9 million for the six months
ended September 30, 2024, from $11.6 million for the
same period of last year. The decrease was due to the decrease in
revenue generated from directly-operated physical stores both in
Japan and Hong Kong for the six months ended
September 30, 2024, as compared to
the same period last year. During the six months ended September 30, 2023, the Company started to offer
luxury products, which contributed a significant portion of
directly-operated physical stores sales in Japan. However, the sales of luxury products
were unstable and decreased during the six months ended
September 30, 2024, as compared to
the same period last year. The above-mentioned decrease was
partially offset by revenue generated from directly-operated
physical stores in the United
States and Canada, as the
Company currently operate four directly-operated physical stores in
the United States and one
directly-operated physical store in Canada during the six months ended
September 30, 2024.
Revenue from online stores and services decreased by 31.4%,
to $4.1 million for the six months ended September
30, 2024, from $6.0 million for the same period of last
year. The decrease was mainly due to a decreased number of online
stores as the Company closed some underperformed online stores to
improve the Company's profitability.
Cost of Revenue
Cost of revenue increased by 32.7%, to $85.9
million for the six months ended September 30, 2024,
from $64.7 million for the same period of last year.
Gross Profit and Gross Margin
Gross profit increased by 28.4%, to $12.1 million for
the six months ended September 30, 2024, from $9.5
million for the same period of last year.
Gross margin decreased by 0.4 percentage points, to 12.4% for
the six months ended September 30, 2024, from 12.8% for the
same period of last year.
Operating Expenses
Operating expenses decreased by 2.2%, to $8.9
million for the six months ended September 30, 2024,
from $9.1 million for the same period of last year. The
decrease in operating expenses was primarily attributable to the
following factors:
- a decrease in transaction commission paid to third-party
e-commerce marketplace operators by $277,719, or 30.4%, from $914,651 for the six months ended September 30, 2023, to $636,932 for the six months ended September 30, 2024. The Company paid third-party
e-commerce marketplace operators transaction commission ranging
from 1.8% to 3.0% based on the Company's sales amount. The decrease
in transaction commission was in line with the decrease in the
Company's online sales;
- a decrease in promotion and advertising expenses by
$183,432, or 57.4%, from $319,758 for the six months ended September 30, 2023, to $136,326 for the six months ended September 30, 2024. The decrease was mainly due
to the Company's effort in cost control as well as decreased
promotion and advertising expenses for the Company's physical
stores as the Company has transferred some of the Company's
physical stores into franchise stores; and
- an increase in payroll, employee benefit expenses, and bonus
expenses by $203,612, or 7.1%, from
$2,872,796 for the six months ended
September 30, 2023, to $3,076,408 for the six months ended September 30, 2024. The increase was mainly due
to increased payroll, employee benefit expenses, and bonus expenses
of $541,218 in Hong Kong, the
United States and Canada,
which was due to the increased headcount caused by the expansion of
the Company's business operation in these regions. The increase was
partially offset by the decreased payroll, employee benefit
expenses, and bonus expenses of $337,606 in Japan, which was attributable to the decreased
headcount resulting from the implementation of cost control as well
as the transformation of the Company's directly-operated physical
stores in Japan.
Interest Expenses, net
Interest expenses, net included interest expenses calculated at
interest rate per loan agreements and loan service costs, which
were directly incremental to the loan agreements and amortized over
the loan periods. Interest expenses, net decreased by 17.3%,
to $0.8 million for the six months ended September
30, 2024, from $1.0 million for the same period of last
year. The decrease was mainly due to a decrease in amortized loan
service costs in relation to the Company's syndicated loans of
$0.4 million, and the decrease was
partially offset by an increase in interest expenses, which was
mainly due to the increased weighted average interest rate for the
six months ended September 30,
2024.
Other Income, net
The Company's other income, net primarily includes tax refund,
disposal gain or loss from property and equipment, government
subsidies, and other immaterial income and expense items. Other
income, net increased by 377.4%, to $319,624 for the six
months ended September 30, 2024, from $66,947 for the same period of last year.
The increase was mainly due to the increased gain from the disposal
of property and equipment during the six months ended September 30, 2024, as compared to the same
period of last year.
Provision (Benefit) for Income Taxes
Benefit for income taxes was $0.6 million for the six
months ended September 30, 2024, as compared to an income tax
benefit of $0.4 million for the same
period of last year. The increase in benefit for income taxes was
mainly due to decreased current income tax expenses resulting from
the decreased taxable income for the six months ended September 30, 2024, as compared to the same
period last year, as well as reduced statutory income tax rate as
the Company qualified as a small and medium-sized enterprise and
subjected to a lower statutory income tax rate after a capital
reduction during the six months ended September 30, 2024.
Net Income
Net income decreased by 31.6%, to $1.3 million for the
six months ended September 30, 2024, from $2.0
million for the same period of last year. Our income from
operations increased significantly by $2,887,717, or 867.8%, from $332,745 for the six months ended September 30, 2023, to a net income of
$3,220,462 for the six months ended
September 30, 2024, which was
attributable to the increased gross profit and decreased selling,
general and administrative expenses. However, due to increased loss
from foreign currency exchange as well as change in fair value of
warrants liabilities, our net income decreased for the six months
ended September 30, 2024, as compared
to the same period last year.
Basic and Diluted Earnings per Share
Basic and diluted earnings per share was $0.03 for the
six months ended September 30, 2024, compared
to $0.05 for the same period of last year.
Financial Condition
As of September 30, 2024, the Company had cash of $3.1
million as compared to $2.5 million as of March 31,
2024. As of September 30, 2024, the Company also had
approximately $104.3 million of account receivable
balance due from third parties. Approximately 28.3% of
the September 30, 2024 balance has been subsequently
collected, and the majority of the remaining balance is expected to
be collected by March 31, 2025. The collection of such
receivables made cash available for use in the Company's operations
as working capital, if necessary.
Net cash used in operating activities was $2.0
million for the six months ended September 30, 2024,
mainly derived from net income of $1.3 million for the
period, and net changes in the Company's operating assets and
liabilities, which were mainly due to the increased prepaid
expenses and other current assets of $9.4
million, and decreased taxes payable of $4.6 million, which was partially offset by the
increased deferred revenue of $6.9
million and increased accounts payable of $3.4 million. The Company entered into a sales
agreement with wholesale customers and received advance payment of
$6.9 million during the six months
ended September 30, 2024. In order to
fulfill the sales agreement, the Company made advance payments to
the Company's suppliers to secure the products. Therefore, the
Company's prepaid expenses and other current assets and deferred
revenue increased during the six months ended September 30, 2024.
Net cash used in investing activities was $0.6
million for the six months ended September 30, 2024,
mainly due to purchases of property and equipment in the aggregate
amount of $0.7 million.
Net cash provided by financing activities was $2.5
million for the six months ended September 30, 2024,
which primarily consisted of proceeds from short-term borrowings of
$2.8 million, repayments of long-term
borrowings of $0.1 million, and
repayments of obligations under finance leases of $0.1 million.
Conference Call Information
The Company will host an earnings conference call at 8:30
am U.S. Eastern Time (10:30 pm Japan Standard Time)
on December 18, 2024. Dial-in details for the conference call
are as follows:
Date:
|
December 18,
2024
|
Time:
|
8:30 am U.S. Eastern
Time
|
International:
|
1-412-902-4272
|
United States Toll
Free:
|
1-888-346-8982
|
Japan Toll
Free:
|
0066-33-1-33094
|
Conference
ID
|
Tokyo Lifestyle Co.,
Ltd.
|
Please dial in at least 15 minutes before the commencement of
the call to ensure timely participation.
For those unable to participate, an audio replay of the
conference call will be available from approximately one hour after
the end of the live call until December 25, 2024. The dial-in
for the replay is +1-877-344-7529 within the United
States or +1-412-317-0088 internationally. The replay access
code is No. 5860877.
A live and archived webcast of the conference call will also be
available at the Company's investor relations website
at https://www.ystbek.co.jp/irlibrary/.
About Tokyo Lifestyle Co., Ltd.
Headquartered in Tokyo, Japan,
Tokyo Lifestyle Co., Ltd. (formerly known as Yoshitsu Co., Ltd) is
a retailer and wholesaler of Japanese beauty and health products,
sundry products, luxury products, electronic products, and other
products in Hong Kong,
Japan, North America, and the United Kingdom. The Company offers various
beauty products (including cosmetics, skincare, fragrance, and body
care products), health products (including over-the-counter drugs,
nutritional supplements, and medical supplies and devices), luxury
products (including branded watches, perfume, handbags, clothes,
and jewelry), electronic products (including entertainment gaming
products, electronic components), sundry products (including home
goods), and other products (including food, alcoholic beverages,
and trading cards). The Company currently sells its products
through directly-operated physical stores, through online stores,
and to franchise stores and wholesale customers. For more
information, please visit the Company's website at
https://www.ystbek.co.jp/irlibrary/.
Forward-Looking Statements
Certain statements in this press release are forward-looking
statements, within the meaning of Section 21E of the Securities
Exchange Act of 1934, as amended, and as defined in the U.S.
Private Securities Litigation Reform Act of 1995. These
forward-looking statements involve known and unknown risks and
uncertainties and are based on current expectations and projections
about future events and financial trends that the Company believes
may affect its financial condition, results of operations, business
strategy, and financial needs. Investors can identify these
forward-looking statements by words or phrases such as "may,"
"will," "expect," "anticipate," "aim," "estimate," "intend,"
"plan," "believe," "potential," "continue," "is/are likely to," or
other similar expressions. The Company undertakes no obligation to
update forward-looking statements to reflect subsequent occurring
events or circumstances, or changes in its expectations, except as
may be required by law. In addition, there is uncertainty about the
further spread of the COVID-19 virus or the occurrence of another
wave of cases and the impact it may have on the Company's
operations, the demand for the Company's products, global supply
chains, and economic activity in general. Although the Company
believes that the expectations expressed in these forward-looking
statements are reasonable, it cannot assure you that such
expectations will turn out to be correct, and the Company cautions
investors that actual results may differ materially from the
anticipated results and encourages investors to review other
factors that may affect its future results in the Company's
registration statement and in its other filings with the U.S.
Securities and Exchange Commission.
For more information, please contact:
Tokyo Lifestyle Co., Ltd.
Investor Relations
Department
Email: ir@ystbek.co.jp
Ascent Investor Relations LLC
Tina Xiao
President
Phone: +1-646-932-7242
Email: investors@ascent-ir.com
TOKYO LIFESTYLE CO.,
LTD.
|
|
UNAUDITED CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
September 30,
|
|
|
March
31,
|
|
|
|
2024
|
|
|
2024
|
|
ASSETS
|
|
|
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
|
|
|
Cash
|
|
$
|
3,077,122
|
|
|
$
|
2,475,538
|
|
Accounts receivable,
net
|
|
|
104,337,671
|
|
|
|
105,359,841
|
|
Accounts receivable - a
related party, net
|
|
|
3,121,338
|
|
|
|
25,704
|
|
Merchandise
inventories, net
|
|
|
7,375,887
|
|
|
|
4,413,880
|
|
Due from a related
party
|
|
|
538
|
|
|
|
9,762
|
|
Compensation receivable
for consumption tax, current, net
|
|
|
5,647,824
|
|
|
|
7,133,470
|
|
Prepaid expenses and
other current assets, net
|
|
|
12,595,794
|
|
|
|
2,748,682
|
|
TOTAL CURRENT
ASSETS
|
|
|
136,156,174
|
|
|
|
122,166,877
|
|
|
|
|
|
|
|
|
|
|
Property and equipment,
net
|
|
|
9,683,292
|
|
|
|
9,013,827
|
|
Operating lease
right-of-use assets
|
|
|
4,746,047
|
|
|
|
3,979,727
|
|
Compensation receivable
for consumption tax, non-current, net
|
|
|
4,022,371
|
|
|
|
2,721,034
|
|
Long-term prepaid
expenses and other non-current assets, net
|
|
|
4,128,051
|
|
|
|
4,115,694
|
|
TOTAL
ASSETS
|
|
$
|
158,735,935
|
|
|
$
|
141,997,159
|
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
|
|
|
|
|
Short-term
borrowings
|
|
$
|
58,945,627
|
|
|
$
|
53,234,650
|
|
Current portion of
long-term borrowings
|
|
|
2,067,970
|
|
|
|
1,730,796
|
|
Accounts
payable
|
|
|
29,006,854
|
|
|
|
24,392,029
|
|
Accounts payable - a
related party
|
|
|
310,795
|
|
|
|
299,541
|
|
Due to related
parties
|
|
|
17,599
|
|
|
|
42,943
|
|
Deferred
revenue
|
|
|
7,177,830
|
|
|
|
55,093
|
|
Taxes
payable
|
|
|
4,958,106
|
|
|
|
9,357,482
|
|
Operating lease
liabilities, current
|
|
|
1,691,518
|
|
|
|
1,523,222
|
|
Finance lease
liabilities, current
|
|
|
97,860
|
|
|
|
170,553
|
|
Warrants
liabilities
|
|
|
1,659,441
|
|
|
|
441,104
|
|
Other payables and
other current liabilities
|
|
|
1,685,069
|
|
|
|
2,167,320
|
|
TOTAL CURRENT
LIABILITIES
|
|
|
107,618,669
|
|
|
|
93,414,733
|
|
|
|
|
|
|
|
|
|
|
Operating lease
liabilities, non-current
|
|
|
3,051,290
|
|
|
|
2,488,823
|
|
Finance lease
liabilities, non-current
|
|
|
241,279
|
|
|
|
263,571
|
|
Long-term
borrowings
|
|
|
5,550,731
|
|
|
|
5,636,960
|
|
Other non-current
liabilities
|
|
|
1,641,804
|
|
|
|
1,934,927
|
|
Deferred tax
liabilities, net
|
|
|
1,376,875
|
|
|
|
2,215,361
|
|
TOTAL
LIABILITIES
|
|
$
|
119,480,648
|
|
|
$
|
105,954,375
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND
CONTINGENCIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
Ordinary shares, no par
value,100,000,000 shares authorized;
42,220,206 shares and 42,220,206 shares issued and
outstanding as of
September 30, 2024 and March 31, 2024,
respectively
|
|
|
846,116
|
|
|
|
16,716,839
|
|
Capital
reserve
|
|
|
26,132,914
|
|
|
|
10,262,191
|
|
Retained
earnings
|
|
|
22,393,009
|
|
|
|
21,056,780
|
|
Accumulated other
comprehensive loss
|
|
|
(10,116,752)
|
|
|
|
(11,993,026)
|
|
TOTAL SHAREHOLDERS'
EQUITY
|
|
|
39,255,287
|
|
|
|
36,042,784
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|
$
|
158,735,935
|
|
|
$
|
141,997,159
|
|
TOKYO LIFESTYLE CO.,
LTD.
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND
|
COMPREHENSIVE INCOME
(LOSS)
|
|
|
|
For the Six
Months
Ended
September 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
|
|
|
|
|
|
REVENUE
|
|
|
|
|
|
|
Revenue - third
parties
|
|
$
|
91,136,514
|
|
|
$
|
74,049,115
|
|
Revenue - related
parties
|
|
|
6,866,951
|
|
|
|
115,034
|
|
Total revenue
|
|
|
98,003,465
|
|
|
|
74,164,149
|
|
|
|
|
|
|
|
|
|
|
COSTS AND OPERATING
EXPENSES
|
|
|
|
|
|
|
|
|
Merchandise
costs
|
|
|
85,858,021
|
|
|
|
64,706,599
|
|
Selling, general and
administrative expenses
|
|
|
8,924,982
|
|
|
|
9,124,805
|
|
Total costs and operating expenses
|
|
|
94,783,003
|
|
|
|
73,831,404
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM
OPERATIONS
|
|
|
3,220,462
|
|
|
|
332,745
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME
(EXPENSE)
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
|
(823,836)
|
|
|
|
(995,997)
|
|
Additional and
delinquent tax due to consumption tax correction
|
|
|
-
|
|
|
|
(644,780)
|
|
Gain from disposal of
equity method investment
|
|
|
-
|
|
|
|
195,391
|
|
Gain from disposal of a
subsidiary
|
|
|
-
|
|
|
|
341,755
|
|
Other income,
net
|
|
|
319,624
|
|
|
|
66,947
|
|
Gain (loss) from
foreign currency exchange
|
|
|
(810,623)
|
|
|
|
2,371,226
|
|
Change in fair value of
warrants liabilities
|
|
|
(1,121,968)
|
|
|
|
1,833
|
|
Loss from equity method
investment
|
|
|
-
|
|
|
|
(71,200)
|
|
Total other income (expenses), net
|
|
|
(2,436,803)
|
|
|
|
1,265,175
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME
TAX BENEFIT
|
|
|
783,659
|
|
|
|
1,597,920
|
|
|
|
|
|
|
|
|
|
|
INCOME TAXES
BENEFIT
|
|
|
(552,570)
|
|
|
|
(356,435)
|
|
|
|
|
|
|
|
|
|
|
NET
INCOME
|
|
|
1,336,229
|
|
|
|
1,954,355
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE
INCOME (LOSS)
|
|
|
|
|
|
|
|
|
Foreign currency
translation gain (loss)
|
|
|
1,876,274
|
|
|
|
(3,269,650)
|
|
|
|
|
|
|
|
|
|
|
TOTAL COMPREHENSIVE
INCOME (LOSS)
|
|
$
|
3,212,503
|
|
|
$
|
(1,315,295)
|
|
|
|
|
|
|
|
|
|
|
Earnings per
ordinary share - basic and diluted
|
|
$
|
0.03
|
|
|
$
|
0.05
|
|
Weighted average
shares - basic and diluted
|
|
|
42,220,206
|
|
|
|
36,250,054
|
|
TOKYO LIFESTYLE CO.,
LTD.
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN
|
SHAREHOLDERS'
EQUITY
|
FOR THE SIX MONTHS
ENDED SEPTEMBER 30, 2024 AND 2023
|
|
|
|
Ordinary
Shares
|
|
|
Capital
|
|
|
Retained
|
|
|
Accumulated
Other
Comprehensive
|
|
|
Total
Shareholders'
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Reserve
|
|
|
Earnings
|
|
|
Loss
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March
31,
2023
|
|
|
36,250,054
|
|
|
$
|
14,694,327
|
|
|
$
|
9,078,915
|
|
|
$
|
13,577,844
|
|
|
$
|
(8,069,343)
|
|
|
$
|
29,281,743
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the
period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,954,355
|
|
|
|
-
|
|
|
|
1,954,355
|
|
Foreign currency
translation loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,269,650)
|
|
|
|
(3,269,650)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September
30,
2023
|
|
|
36,250,054
|
|
|
$
|
14,694,327
|
|
|
$
|
9,078,915
|
|
|
$
|
15,532,199
|
|
|
$
|
(11,338,993)
|
|
|
$
|
27,966,448
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March
31,
2024
|
|
|
42,220,206
|
|
|
$
|
16,716,839
|
|
|
$
|
10,262,191
|
|
|
$
|
21,056,780
|
|
|
$
|
(11,993,026)
|
|
|
$
|
36,042,784
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfer of capital
to
capital reserve
|
|
|
-
|
|
|
|
(15,870,723)
|
|
|
|
15,870,723
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Net income for the
period
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
1,336,229
|
|
|
|
-
|
|
|
|
1,336,229
|
|
Foreign currency
translation gain
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
1,876,274
|
|
|
|
1,876,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September
30,
2024
|
|
|
42,220,206
|
|
|
$
|
846,116
|
|
|
$
|
26,132,914
|
|
|
$
|
22,393,009
|
|
|
$
|
(10,116,752)
|
|
|
$
|
39,255,287
|
|
TOKYO LIFESTYLE CO.,
LTD.
|
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
For the Six
Months
Ended
September 30,
|
|
|
|
2024
|
|
|
2023
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
Net
Income
|
|
$
|
1,336,229
|
|
|
$
|
1,954,355
|
|
Adjustments to
reconcile net income to net cash provided by (used in)
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
409,461
|
|
|
|
526,994
|
|
Loss (gain) from
disposal of property and equipment
|
|
|
(202,165)
|
|
|
|
13,704
|
|
Loss (gain) from
unrealized foreign currency translation
|
|
|
(358,309)
|
|
|
|
139,012
|
|
Reversal of credit
losses
|
|
|
(26,932)
|
|
|
|
(148,556)
|
|
Addition (reversal) of
merchandise inventories written down
|
|
|
14,709
|
|
|
|
(10,713)
|
|
Amortization of
operating lease right-of-use assets
|
|
|
911,218
|
|
|
|
876,122
|
|
Deferred tax
benefit
|
|
|
(905,570)
|
|
|
|
(1,460,623)
|
|
Change in fair value of
warrants liabilities
|
|
|
1,121,968
|
|
|
|
(1,833)
|
|
Investment loss from
equity method investment
|
|
|
-
|
|
|
|
71,200
|
|
Gain from disposal of
equity method investment
|
|
|
-
|
|
|
|
(195,391)
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
5,844,436
|
|
|
|
6,372,895
|
|
Accounts receivable -
related parties
|
|
|
(2,907,787)
|
|
|
|
309,809
|
|
Merchandise
inventories
|
|
|
(2,768,207)
|
|
|
|
(8,645,561)
|
|
Compensation receivable
for consumption tax
|
|
|
695,565
|
|
|
|
6,116,206
|
|
Prepaid expenses and
other current assets
|
|
|
(9,394,219)
|
|
|
|
(2,342,968)
|
|
Long term prepaid
expenses and other non-current assets
|
|
|
203,598
|
|
|
|
2,767,762
|
|
Accounts
payable
|
|
|
3,416,712
|
|
|
|
2,128,474
|
|
Accounts payable -
related parties
|
|
|
(8,116)
|
|
|
|
67,840
|
|
Deferred
revenue
|
|
|
6,937,534
|
|
|
|
68,324
|
|
Taxes
payable
|
|
|
(4,611,614)
|
|
|
|
(4,136,000)
|
|
Other payables and
other current liabilities
|
|
|
(552,070)
|
|
|
|
103,774
|
|
Operating lease
liabilities
|
|
|
(944,078)
|
|
|
|
(838,782)
|
|
Other non-current
liabilities
|
|
|
(197,185)
|
|
|
|
(38,735)
|
|
Net cash (used in)
provided by operating activities
|
|
|
(1,984,822)
|
|
|
|
3,697,309
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
Purchase of property
and equipment
|
|
|
(678,267)
|
|
|
|
(197,825)
|
|
Proceeds from disposal
of property and equipment
|
|
|
28,868
|
|
|
|
710
|
|
Proceeds from disposal
of equity method investment
|
|
|
-
|
|
|
|
283,800
|
|
Proceeds from disposal
of a subsidiary
|
|
|
-
|
|
|
|
35,475
|
|
Disposal of a
subsidiary, net of cash
|
|
|
-
|
|
|
|
(176,133)
|
|
Collection of amount
due from (advances made to) related parties
|
|
|
9,256
|
|
|
|
410,181
|
|
Net cash (used in)
provided by investing activities
|
|
|
(640,143)
|
|
|
|
356,208
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
Proceeds from
short-term borrowings
|
|
|
2,752,445
|
|
|
|
-
|
|
Repayments of long-term
borrowings
|
|
|
(129,984)
|
|
|
|
(608,947)
|
|
Payments made to
related parties
|
|
|
(26,132)
|
|
|
|
(166,252)
|
|
Repayment of
obligations under finance leases
|
|
|
(110,734)
|
|
|
|
(297,843)
|
|
Net cash provided by
(used in) financing activities
|
|
|
2,485,595
|
|
|
|
(1,073,042)
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange
rate fluctuation on cash
|
|
|
740,954
|
|
|
|
(1,956,115)
|
|
|
|
|
|
|
|
|
|
|
Net increase in
cash
|
|
|
601,584
|
|
|
|
1,024,360
|
|
Cash at beginning of
period
|
|
|
2,475,538
|
|
|
|
1,766,441
|
|
Cash at end of
period
|
|
$
|
3,077,122
|
|
|
$
|
2,790,801
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash
flow information
|
|
|
|
|
|
|
|
|
Cash paid for income
taxes
|
|
$
|
2,100,807
|
|
|
$
|
592,194
|
|
Cash paid for
interest
|
|
$
|
494,581
|
|
|
$
|
341,583
|
|
|
|
|
|
|
|
|
|
|
Supplemental
non-cash operating activities
|
|
|
|
|
|
|
|
|
Right of use assets
obtained in exchange for operating lease liabilities
|
|
$
|
1,561,296
|
|
|
$
|
1,512,843
|
|
View original
content:https://www.prnewswire.com/news-releases/tokyo-lifestyle-co-ltd-reports-first-six-months-of-fiscal-year-2025-financial-results-302334743.html
SOURCE Tokyo Lifestyle Co., Ltd.