Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

__________________________________________________

FORM 10-Q

__________________________________________________


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended May 4, 2024


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number: 001-35535

__________________________________________________

TILLY’S, INC.

(Exact name of Registrant as specified in its charter)

__________________________________________________


Delaware						45-2164791
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification No.)

10 Whatney

Irvine, CA 92618

(Address of principal executive offices)

(949) 609-5599

(Registrant’s telephone number, including area code)

__________________________________________________

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Class A Common Stock, $0.001 par value per share	TLYS	New York Stock Exchange

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☐

Accelerated Filer

☒

Non-accelerated filer

☐

Smaller reporting company

☒

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Exchange Act Rule 12b-2) Yes ☐ No ☒

As of June 5, 2024, the registrant had the following shares of common stock outstanding:


Class A common stock $0.001 par value			22,775,615
Class B common stock $0.001 par value			7,306,108

Table of Contents

TILLY’S, INC.

FORM 10-Q

For the Quarterly Period Ended May 4, 2024

Index


		Page
PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements (Unaudited)	6
	Consolidated Balance Sheets as of May 4, 2024, February 3, 2024 and April 29, 2023	6
	Consolidated Statements of Operations for the Thirteen Weeks Ended May 4, 2024 and April 29, 2023	7
	Consolidated Statements of Comprehensive Loss for the Thirteen Weeks Ended May 4, 2024 and April 29, 2023	8
	Consolidated Statements of Stockholders’ Equity as of May 4, 2024 and April 29, 2023	9
	Consolidated Statements of Cash Flows for the Thirteen Weeks Ended May 4, 2024 and April 29, 2023	10
	Notes to the Consolidated Financial Statements	11

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	21

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	27

Item 4.	Controls and Procedures	28

PART II. OTHER INFORMATION

Item 1.	Legal Proceedings	28

Item 1A.	Risk Factors	28

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	28

Item 5.	Other Information	28

Item 6.	Exhibits	29

	Signatures	30

Table of Contents

Forward-Looking Statements

This Quarterly Report on Form 10-Q (this "Report") contains forward-looking statements that are subject to risks and uncertainties. All statements other than statements of historical or current fact included in this Report are forward-looking statements. Forward-looking statements refer to our current expectations and projections relating to our financial condition, results of operations, plans, objectives, strategies, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as “anticipate”, “estimate”, “expect”, “project”, “plan”, “intend”, “believe”, “may”, “might”, “will”, “should”, “can have”, “likely” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. For example, all statements we make relating to our estimated and projected earnings, revenues, comparable store sales, operating income, earnings per share, costs, expenditures, cash flows, growth rates and financial results, our plans and objectives for future operations, growth or initiatives, strategies or the expected outcome or impact of pending or threatened litigation are forward-looking statements. All forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially from those that we expected, including:

•the impacts of inflation on consumer spending generally and on our expense management, operating results and financial condition;

•our ability to adapt to declines in consumer confidence and decreases in consumer spending;

•the impact of fluctuations in the price and availability of raw materials, labor, and transportation;

•our ability to compete effectively in an environment of intense competition in stores, online and via social media marketing platforms;

•our ability to adapt to changing trends in traffic for our stores and changes in our customers' purchasing patterns;

•our ability to identify and respond to new and changing customer fashion preferences and fashion-related trends;

•our ability to successfully open new stores and profitably operate our existing stores;

•our ability to secure desirable lease arrangements and other economics to improve our profitability;

•our ability to attract customers to our e-commerce website and generate acceptable levels of return from our digital marketing efforts and other e-commerce growth initiatives;

•our ability to generate adequate cash from our existing stores and e-commerce to support our business;

•our ability to generate sufficient undiscounted cash flows to recover our investment in long-lived and right-of-use assets;

•our ability to generate sufficient pre-tax income to fully utilize our deferred tax assets;

•the success of the malls, power centers, neighborhood and lifestyle centers, outlet centers and street-front locations in which our stores are located;

•our ability to adapt to unseasonable weather impacting sales of our seasonal merchandise;

•our dependence on third-party vendors to provide us with sufficient quantities of merchandise at acceptable prices and on time;

•our ability to adapt to significant changes in sales due to the seasonality of our business;

•our dependence upon key executive management or our inability to hire or retain the talent required for our business;

•our ability to establish, maintain and enhance a strong brand image;

•most of our merchandise is made in foreign countries, making price and availability of our merchandise susceptible to international trade conditions;

•our ability to balance proprietary branded merchandise with the third-party branded merchandise we sell;

•our ability to efficiently utilize our e-commerce fulfillment center;

•our ability to generate sufficient cash flows to make significant periodic lease payments for our stores, corporate offices and distribution centers;

•our ability to attract customers in the various retail venues and geographies in which our stores are located;

•our ability to respond to litigation claims we are subject to;

•our ability to respond to changes in employment and wage and hour laws;

•failure of our vendors and their manufacturing sources to use acceptable labor or other practices;

•our ability to effectively respond to disruptions in our supply chain and distribution center;

•our ability to adjust to increasing costs of mailing catalogs, paper and printing;

•failure of our information technology systems to support our business, before and after our planned upgrades;

•our ability to secure our data and comply with privacy laws and the security standards of the credit card industry;

•disruptions to our information systems in the ordinary course of business, as a result of systems upgrades or due to intentional attacks;

•our ability to protect our trademarks or other intellectual property rights;

•our potential liability if we or our vendors unknowingly infringe upon the intellectual property rights of third parties;

•natural disasters, unusually adverse weather conditions, port delays, boycotts, epidemics, pandemics, acts of war, terrorism, civil unrest and other unanticipated events;

•the potential effects of unionization and work stoppages or slowdowns by our employees;

•continuing costs incurred as a result of being a public company; and

Table of Contents

•our ability to respond to risks associated with climate change, environmental, social and governance initiatives, and sustainability initiatives.

We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon detailed assumptions. While we believe that our assumptions are reasonable, we caution that it is very difficult to predict the impact of known factors, and it is impossible for us to anticipate all factors that could affect our actual results.

See “Risk Factors” within our most recent Annual Report on Form 10-K for a more complete discussion of the risks and uncertainties mentioned above and for discussion of other risks and uncertainties. All forward-looking statements attributable to us are expressly qualified in their entirety by these cautionary statements as well as others made in this Report and hereafter in our other SEC filings and public communications. You should evaluate all forward-looking statements made by us in the context of these risks and uncertainties.

We caution you that the risks and uncertainties identified by us may not be all of the factors that are important to you. Furthermore, the disclosures and forward-looking statements included in this Report are made only as of the date hereof. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.

Table of Contents

Part I. Financial Information

Item 1. Financial Statements (Unaudited)

TILLY’S, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except par value)

(Unaudited)


	May 4, 2024		February 3, 2024		April 29, 2023
ASSETS
Current assets:
Cash and cash equivalents	$	19,880	$	47,027	$	43,686
Marketable securities	48,142		48,021		49,695
Receivables	7,135		5,947		12,973
Merchandise inventories	78,535		63,159		77,182
Prepaid expenses and other current assets	9,742		11,905		9,332
Total current assets	163,434		176,059		192,868
Operating lease assets	199,613		203,825		216,385
Property and equipment, net	45,442		48,063		49,438
Deferred tax assets, net	—		—		12,728
Other assets	1,522		1,598		1,765
TOTAL ASSETS	$	410,011	$	429,545	$	473,184

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	22,013	$	14,506	$	24,730
Accrued expenses	12,712		13,063		14,253

Deferred revenue	14,127		14,957		14,792
Accrued compensation and benefits	8,457		9,902		9,056

Current portion of operating lease liabilities	52,662		48,672		49,567
Current portion of operating lease liabilities, related party	3,194		3,121		2,908
Other liabilities	253		336		446
Total current liabilities	113,418		104,557		115,752
Noncurrent portion of operating lease liabilities	151,875		160,531		169,791
Noncurrent portion of operating lease liabilities, related party	18,438		19,267		21,633
Other liabilities	278		321		487
Total long-term liabilities	170,591		180,119		191,911
Total liabilities	284,009		284,676		307,663
Commitments and contingencies (Notes 2 and 5)
Stockholders’ equity:
Common stock (Class A), $0.001 par value; 100,000 shares authorized; 22,751, 22,714 and 22,573 shares issued and outstanding, respectively	23		23		23
Common stock (Class B), $0.001 par value; 35,000 shares authorized; 7,306, 7,306 and 7,306 shares issued and outstanding, respectively	7		7		7
Preferred stock, $0.001 par value; 10,000 shares authorized; no shares issued or outstanding	—		—		—
Additional paid-in capital	173,197		172,478		170,608
Accumulated deficit	(47,583)		(27,962)		(5,438)
Accumulated other comprehensive income	358		323		321
Total stockholders’ equity	126,002		144,869		165,521
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	410,011	$	429,545	$	473,184

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

TILLY’S, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Net sales	$	115,856	$	123,637

Cost of goods sold (includes buying, distribution, and occupancy costs)	90,612		96,768
Rent expense, related party	931		931
Total cost of goods sold (includes buying, distribution, and occupancy costs)	91,543		97,699
Gross profit	24,313		25,938

Selling, general and administrative expenses	44,968		43,066
Rent expense, related party	133		133
Total selling, general, and administrative expenses	45,101		43,199

Operating loss	(20,788)		(17,261)
Other income, net	1,154		1,064
Loss before income taxes	(19,634)		(16,197)
Income tax benefit	(13)		(4,229)
Net loss	$	(19,621)	$	(11,968)
Basic net loss per share of Class A and Class B common stock	$	(0.65)	$	(0.40)
Diluted net loss per share of Class A and Class B common stock	$	(0.65)	$	(0.40)
Weighted average basic shares outstanding	29,962		29,798
Weighted average diluted shares outstanding	29,962		29,798

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

TILLY’S, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In thousands)

(Unaudited)


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Net loss	$	(19,621)	$	(11,968)
Other comprehensive income, net of tax:
Net change in unrealized gain on available-for-sale securities, net of tax	35		116
Other comprehensive income, net of tax	35		116
Comprehensive loss	$	(19,586)	$	(11,852)

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

TILLY’S, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(In thousands)

(Unaudited)


	Number of Shares
	Common Stock (Class A)	Common Stock (Class B)	Common Stock		Additional Paid-in Capital		Accumulated Deficit		Accumulated Other Comprehensive Income		Total Stockholders’ Equity
Balance at February 3, 2024	22,714	7,306	$	30	$	172,478	$	(27,962)	$	323	$	144,869
Net loss	—	—	—		—		(19,621)		—		(19,621)




Share-based compensation expense	—	—	—		566		—		—		566
Employee stock option exercises	37	—	—		153		—		—		153

Net change in unrealized gain on available-for-sale securities	—	—	—		—		—		35		35
Balance at May 4, 2024	22,751	7,306	$	30	$	173,197	$	(47,583)	$	358	$	126,002


	Number of Shares
	Common Stock (Class A)	Common Stock (Class B)	Common Stock		Additional Paid-in Capital		(Accumulated Deficit) Retained Earnings		Accumulated Other Comprehensive Income		Total Stockholders’ Equity
Balance at January 28, 2023	22,562	7,306	$	30	$	170,033	$	6,530	$	205	$	176,798
Net loss	—	—	—		—		(11,968)		—		(11,968)
Share-based compensation expense	—	—	—		522		—		—		522
Employee stock option exercises	11	—			53		—		—		53
Net change in unrealized gain on available-for-sale securities	—	—	—		—		—		116		116
Balance at April 29, 2023	22,573	7,306	$	30	$	170,608	$	(5,438)	$	321	$	165,521

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

TILLY’S, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Cash flows from operating activities:
Net loss	$	(19,621)	$	(11,968)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization	3,095		3,214

Share-based compensation expense	566		522
Impairment of assets	1,663		154
(Gain) loss on disposal of assets	(16)		16
Gain on maturities of marketable securities	(708)		(295)
Deferred income taxes	—		(4,231)
Changes in operating assets and liabilities:
Receivables	(822)		(3,683)
Merchandise inventories	(15,376)		(15,065)
Prepaid expenses and other current assets	2,690		8,162
Accounts payable	7,480		8,765
Accrued expenses	14		441
Accrued compensation and benefits	(1,445)		873
Operating lease liabilities	(2,254)		(1,616)
Deferred revenue	(830)		(1,311)
Other liabilities	(126)		(173)
Net cash used in operating activities	(25,690)		(16,195)

Cash flows from investing activities:
Purchases of marketable securities	(29,496)		(24,524)
Purchases of property and equipment	(2,137)		(4,255)


Proceeds from maturities of marketable securities	30,000		15,081
Proceeds from sale of property and equipment	23		—

Net cash used in investing activities	(1,610)		(13,698)

Cash flows from financing activities:


Proceeds from exercise of stock options	153		53


Net cash provided by financing activities	153		53

Change in cash and cash equivalents	(27,147)		(29,840)
Cash and cash equivalents, beginning of period	47,027		73,526
Cash and cash equivalents, end of period	$	19,880	$	43,686

Supplemental disclosures of cash flow information:

Income taxes refunded	$	(14)	$	—
Supplemental disclosure of non-cash activities:
Unpaid purchases of property and equipment	$	724	$	1,224
Operating lease liabilities arising from obtaining operating lease assets	$	9,886	$	15,327

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

TILLY’S, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1: Description of the Company and Basis of Presentation

Tillys is a leading destination specialty retailer of casual apparel, footwear, accessories and hardgoods for young men, young women, boys and girls with an extensive assortment of iconic global, emerging, and proprietary brands rooted in an active and social lifestyle. Tillys is headquartered in Irvine, California and operated 246 stores, in 33 states as of May 4, 2024. Our stores are located in malls, lifestyle centers, ‘power’ centers, community centers, outlet centers and street-front locations. Customers may also shop online, where we feature the same assortment of products as carried in our brick-and-mortar stores, supplemented by additional online-only styles. Our goal is to serve as a destination for the latest, most relevant merchandise and brands important to our customers.

The Tillys concept began in 1982, when our co-founders, Hezy Shaked and Tilly Levine, opened their first store in Orange County, California. Since 1984, the business has been conducted through World of Jeans & Tops, a California corporation, or “WOJT”, which operates under the name “Tillys”. In May 2011, Tilly’s, Inc., a Delaware corporation, was formed solely for the purpose of reorganizing the corporate structure of WOJT in preparation for an initial public offering. As part of the initial public offering in May 2012, WOJT became a wholly owned subsidiary of Tilly's, Inc.

The consolidated financial statements include the accounts of Tilly's, Inc. and WOJT. All intercompany accounts and transactions have been eliminated in consolidation.

As used in these Notes to the Consolidated Financial Statements, except where the context otherwise requires or where otherwise indicated, the terms "the Company", "we", "our", "us" and "Tillys" refer to Tilly's, Inc. and its subsidiary, WOJT.

We have prepared the accompanying unaudited consolidated financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial reporting. These unaudited consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the "SEC"). Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted from this Quarterly Report on Form 10-Q as is permitted by SEC rules and regulations.

In the opinion of management, the accompanying unaudited consolidated financial statements contain all normal and recurring adjustments necessary to present fairly the financial condition, results of operations and cash flows for the interim periods presented. The results of operations for the thirteen-week period ended May 4, 2024 are not necessarily indicative of results to be expected for the full fiscal year. The accompanying unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included in our Annual Report on Form 10-K for the fiscal year ended February 3, 2024 ("fiscal 2023").

Fiscal Periods

Our fiscal year ends on the Saturday closest to January 31. References to fiscal 2024 refer to the fiscal year ending February 1, 2025. References to the fiscal quarters or first three months ended May 4, 2024 and April 29, 2023 refer to the thirteen-week periods as of those dates, respectively.

Note 2: Summary of Significant Accounting Policies

Information regarding our significant accounting policies is contained in Note 2, “Summary of Significant Accounting Policies”, of the consolidated financial statements in our Annual Report on Form 10-K for the fiscal year ended February 3, 2024.

Revenue Recognition

Revenue is recognized for store sales when the customer receives and pays for the merchandise at the register, net of estimated returns and taxes collected from our customers. For e-commerce sales, we recognize revenue, net of sales taxes and estimated sales returns, and the related cost of goods sold at the time the merchandise is shipped to the customer. Amounts related to shipping and handling that are billed to customers are reflected in net sales, and the related costs are reflected in cost of goods sold in the Consolidated Statements of Operations.

Table of Contents

The following table summarizes net sales from our retail stores and e-commerce (in thousands):


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Retail stores	$	92,822	$	97,819
E-commerce	23,034		25,818
Total net sales	$	115,856	$	123,637

The following table summarizes the percentage of net sales by department:


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Mens	36	%	36	%
Womens	31	%	29	%
Footwear	13	%	14	%
Accessories	12	%	14	%
Girls	4	%	4	%
Boys	4	%	3	%
Total net sales	100	%	100	%

The following table summarizes the percentage of net sales by third-party and proprietary branded merchandise:


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Third-party	66	%	68	%
Proprietary	34	%	32	%
Total net sales	100	%	100	%

We accrue for estimated sales returns by customers based on historical sales return results. As of May 4, 2024, February 3, 2024 and April 29, 2023, our reserve for sales returns was $1.5 million, $1.3 million and $1.8 million, respectively, and is included in accrued expenses on the accompanying Consolidated Balance Sheets.

We recognize revenue from gift cards as they are redeemed for merchandise. Prior to redemption, we maintain a current liability for unredeemed gift card balances. The customer liability balance was $9.4 million, $10.2 million and $9.9 million as of May 4, 2024, February 3, 2024 and April 29, 2023, respectively, and is included in deferred revenue on the accompanying Consolidated Balance Sheets. Our gift cards do not have expiration dates, and in most cases there is no legal obligation to remit unredeemed gift cards to relevant jurisdictions. Based on actual historical redemption patterns, we determined that a small percentage of gift cards are unlikely to be redeemed (which we refer to as gift card "breakage"). Based on our historical gift card breakage rate, we recognize breakage revenue over the redemption period in proportion to actual gift card redemptions. Revenue recognized from gift cards was $2.6 million and $3.4 million for the thirteen weeks ended May 4, 2024 and April 29, 2023, respectively. For the thirteen weeks ended May 4, 2024 and April 29, 2023, the opening gift card balance was $10.2 million and $11.1 million, respectively, of which $1.7 million and $2.2 million, respectively, were recognized as revenue during these periods.

We have a customer loyalty program where customers accumulate points based on purchase activity. Once a loyalty member achieves a certain point level, the member earns an award that may be used towards the purchase of merchandise. Unredeemed awards and accumulated partial points are accrued as deferred revenue and awards redeemed by the member for merchandise are recorded as an increase to net sales. Our loyalty program allows customers to redeem their awards instantly or build up to additional awards over time. Unredeemed awards and accumulated partial points expire 365 days after the customer's original purchase date. A liability is estimated based on the standalone selling price of points earned and expected future redemptions. The deferred revenue for this program was $4.8 million, $4.7 million and $4.9 million as of May 4, 2024, February 3, 2024 and April 29, 2023, respectively. The value of points redeemed through our loyalty program was $1.6 million for each of the thirteen-week periods ended May 4, 2024 and April 29, 2023, respectively. For the thirteen weeks ended May 4, 2024 and

Table of Contents

April 29, 2023, the opening loyalty program balance was $4.7 million and $5.0 million, respectively, of which $1.2 million and $1.3 million, respectively, were recognized as revenue during these periods.

Property and Equipment, net

Property and equipment are stated at cost less accumulated depreciation. Depreciation is calculated using the straight-line method over the estimated useful lives of the assets. Equipment is depreciated over five to seven years. Furniture and fixtures are depreciated over five years. Computer software is depreciated over three years. Leasehold improvements and the cost of acquiring leasehold rights are amortized over the lesser of the term of the lease or the estimated useful life of the improvement. The cost of assets sold or retired and the related accumulated depreciation is removed from the accounts with any resulting gain or loss included in net loss in the accompanying Consolidated Statements of Operations.

Repairs and maintenance costs are charged directly to expense as incurred. Major renewals, replacements and improvements that substantially extend the useful life of an asset are capitalized and depreciated.

At May 4, 2024, February 3, 2024 and April 29, 2023, property and equipment consisted of the following (in thousands):


	May 4, 2024		February 3, 2024		April 29, 2023
Leasehold improvements	$	159,933	$	160,572	$	158,346
Computer hardware and software	47,817		47,003		45,755
Furniture and fixtures	46,432		46,747		47,112
Machinery and equipment	34,662		34,693		34,455
Vehicles	2,307		2,508		2,252
Construction in progress	4,388		4,638		3,355
Property and equipment, gross	295,539		296,161		291,275
Accumulated depreciation	(250,097)		(248,098)		(241,837)
Property and equipment, net	$	45,442	$	48,063	$	49,438

Depreciation expense related to property and equipment was $3.1 million and $3.2 million for the thirteen weeks ended May 4, 2024 and April 29, 2023, respectively.

Leases

We conduct all of our retail sales and corporate operations in leased facilities. Lease terms generally range up to 10 years in duration (subject to elective extensions) and provide for escalations in base rents. Many of our store leases contain one or more options to renew the lease at our sole discretion. Generally, we do not consider any additional renewal periods to be reasonably certain of being exercised.

Most store leases include tenant allowances from landlords, rent escalation clauses and/or contingent rent provisions. Certain leases provide for additional rent based on a percentage of sales and annual rent increases generally based upon the Consumer Price Index. In addition, most of our store leases are net leases, which typically require us to be responsible for certain property operating expenses, including property taxes, insurance, common area maintenance, in addition to base rent. Many of our store leases contain certain co-tenancy provisions that permit us to pay rent based on a pre-determined percentage of sales when the occupancy of the retail center falls below minimums established in the lease. For non-cancelable operating lease agreements, operating lease assets and operating lease liabilities are established for leases with an expected term greater than one year, and we recognize a single lease cost, with such cost allocated over the lease term, on a straight-line basis. We do not record any leases with terms of 12 months or less as operating lease assets or operating lease liabilities, these are instead expensed as incurred. Contingent rent, determined based on a percentage of net sales in excess of specified levels, is recognized as rent expense when the achievement of those specified net sales is probable.

Our operating leases typically include non-lease components such as common-area maintenance costs, utilities, and other maintenance costs. We have elected to include non-lease components with the lease payments for the purpose of calculating the lease right-of-use assets and liabilities to the extent that they are fixed. Non-lease components that are not fixed are expensed as incurred as variable lease payments.

We lease approximately 172,000 square feet of office and warehouse space (10 and 12 Whatney, Irvine, California) from a company that is owned by the co-founders of Tillys. During each of the thirteen-week periods ended May 4, 2024 and April 29, 2023 we incurred rent expense of $0.5 million related to this lease. Pursuant to the lease agreement, the lease payment adjusts annually based upon the Los Angeles/Anaheim/Riverside Urban Consumer Price Index (the "LAARUCPI"), not to exceed 7%. The lease began on January 1, 2003 and terminates on December 31, 2027.

Table of Contents

We lease approximately 26,000 square feet of office and warehouse space (11 Whatney, Irvine, California) from a company that is owned by one of the co-founders of Tillys. During each of the thirteen-week periods ended May 4, 2024 and April 29, 2023 we incurred rent expense of $0.2 million related to this lease. Pursuant to the lease agreement, the lease payment adjusts annually at the greater of 5% or the change in the LAARUCPI. The lease began on June 29, 2012 and terminates on June 30, 2032.

We lease approximately 81,000 square feet of office and warehouse space (17 Pasteur, Irvine, California) from a company that is owned by one of the co-founders of Tillys. We use this property as our e-commerce distribution center. During each of the thirteen-week periods ended May 4, 2024 and April 29, 2023 we incurred rent expense of $0.4 million related to this lease. The lease payment adjusts annually based upon the greater of 5% or the change in the LAARUCPI. The lease began on November 1, 2011 and terminates on October 31, 2031.

We sublease a portion of our office space, approximately 5,887 square feet, in the 17 Pasteur, Irvine, California facility to Tilly's Life Center ("TLC"), a related party and a charitable organization. During the thirteen-week periods ended May 4, 2024 and April 29, 2023 we recorded sublease income of $23.4 thousand and $22.3 thousand, respectively, related to this lease. The lease term is for five years and terminates on January 31, 2027. Sublease income is recognized on a straight-line basis over the sublease agreement and is recorded as an offset within the selling, general and administrative section in the Consolidated Statements of Operations.

The maturity of operating lease liabilities and sublease income as of May 4, 2024 were as follows (in thousands):


Fiscal Year	Related Party		Other		Total		Sublease Income
2024	$	3,076	$	50,167	$	53,243	$	71
2025	4,244		55,562		59,806		99
2026	4,411		40,310		44,721		105
2027	4,167		32,379		36,546		—
2028	2,251		22,587		24,838		—
Thereafter	7,073		42,290		49,363		—
Total minimum lease payments	25,222		243,295		268,517		275
Less: Amount representing interest	3,590		38,758		42,348		—
Present value of operating lease liabilities	$	21,632	$	204,537	$	226,169	$	275

As of May 4, 2024, additional operating lease contracts that have not yet commenced are $2.5 million. Further, additional operating lease contracts and modifications executed subsequent to the balance sheet date, but prior to the report date, are $1.2 million.

Lease expense for the thirteen-week periods ended May 4, 2024 and April 29, 2023 was as follows (in thousands):


	Thirteen Weeks Ended
	May 4, 2024						April 29, 2023
	Cost of goods sold		SG&A		Total		Cost of goods sold		SG&A		Total
Fixed operating lease expense	$	16,779	$	361	$	17,140	$	15,425	$	328	$	15,753
Variable lease expense	3,706		8		3,714		5,749		28		5,777
Total lease expense	$	20,485	$	369	$	20,854	$	21,174	$	356	$	21,530

Supplemental lease information for the thirteen weeks ended May 4, 2024 and April 29, 2023 was as follows:

Thirteen Weeks Ended

May 4, 2024

April 29, 2023

Cash paid for amounts included in the measurement of operating lease liabilities (in thousands)

$18,360

$17,300

Weighted average remaining lease term (in years)

5.1 years

5.7 years

Weighted average interest rate (1)

6.64%

6.47%

(1) Since our leases do not provide an implicit rate, we used our incremental borrowing rate ("IBR") at lease inception, or lease modification, in determining the present value of future minimum payments. In determining an appropriate IBR, our assumptions included use of a consistent discount rate for a portfolio of leases entered into at varying dates, the full 10-year term of the lease, excluding any options, and the total minimum lease payments.

Table of Contents

Income Taxes

Our effective income tax rate was 0.1% of pre-tax loss, compared to 26.1% of pre-tax loss, for the thirteen weeks ended May 4, 2024 and April 29, 2023, respectively. Our effective income tax rate was significantly different than the statutory tax rate due to the continuing impact of a full, non-cash deferred tax asset valuation allowance.

New Accounting Standards Not Yet Adopted

In November 2023, the FASB issued ASU No. 2023-07, Segment reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”)., which amended Topic 280. The amendments in this update enhance segment reporting by expanding the breadth and frequency of segment disclosures required by public entities. ASU 2023-07 requires public entities to disclose factors used to identify the entities' reportable segments, how the Chief Operating Decision Maker (“CODM”) uses the reported measure(s) of a segment's profit or loss to assess segment performance and decide how to allocate resources, significant expenses regularly provided to the CODM and included within the reported measure(s) of a segment's profit or loss, types of products and services from which each reportable segment derives its revenues, and the title and position of the CODM. The new standard is effective for public entities with fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted and is required to be adopted retrospectively for all prior periods presented in the consolidated financial statements. We are currently evaluating the impact of this guidance on our consolidated financial statements.

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, (“ASU 2023-09”). ASU 2023-09 requires disaggregated information about a reporting entity's effective tax rate reconciliation as well as information on income taxes paid. The new standard is effective for public entities with annual periods beginning after December 15, 2024, with early adoption permitted and should be applied prospectively with the option of retrospective application. We are currently evaluating the impact of this guidance on our consolidated financial statements.

Note 3: Marketable Securities

Marketable securities consist of commercial paper, classified as available-for-sale, and fixed income securities, classified as held-to-maturity, as we have the intent and ability to hold them to maturity. Our investments in commercial paper and fixed income securities are recorded at fair value and amortized cost, respectively, which approximates fair value. All of our marketable securities are less than one year from maturity.

The following table summarizes our investments in marketable securities at May 4, 2024, February 3, 2024 and April 29, 2023 (in thousands):


	May 4, 2024
	Cost or Amortized Cost		Gross Unrealized Holding Gains		Gross Unrealized Holding Losses		Estimated Fair Value
Commercial paper	$	34,158	$	355	$	—	$	34,513
Fixed income securities	13,629		—		—		13,629
Total marketable securities	$	47,787	$	355	$	—	$	48,142

	February 3, 2024
	Cost or Amortized Cost		Gross Unrealized Holding Gains		Gross Unrealized Holding Losses		Estimated Fair Value
Commercial paper	$	44,072	$	438	$	—	$	44,510
Fixed income securities	3,511		—		—		3,511

Total marketable securities	$	47,583	$	438	$	—	$	48,021

	April 29, 2023
	Cost or Amortized Cost		Gross Unrealized Holding Gains		Gross Unrealized Holding Losses		Estimated Fair Value
Commercial paper	$	39,266	$	385	$	—	$	39,651
Fixed income securities	10,044		—		—		10,044
Total marketable securities	$	49,310	$	385	$	—	$	49,695

We recognized gains on investments for commercial paper that matured during the thirteen-week periods ended May 4, 2024 and April 29, 2023. Upon recognition of the gains, we reclassified these amounts out of "Accumulated other comprehensive income" and into “Other income, net” on the Consolidated Statements of Operations.

Table of Contents

The following table summarizes our gains on investments for commercial paper (in thousands):


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Gains on investments	$	589	$	172

Note 4: Asset-Backed Credit Agreement

On April 27, 2023 (the “Closing Date”), we entered into an asset-backed credit agreement and revolving line of credit note (the "Note" and, collectively, the “Credit Agreement”) with Wells Fargo Bank, National Association, as lender (the “Bank”). The Credit Agreement provides for an asset-based, senior secured revolving credit facility (“Revolving Facility”) of up to $65.0 million (“Revolving Commitment”) consisting of revolving loans, letters of credit and swing line loans, with a sub-limit on letters of credit outstanding at any time of $10.0 million and a sub-limit for swing line loans of $7.5 million, which replaced our Prior Credit Agreement. The Credit Agreement also includes an uncommitted accordion feature whereby we may increase the Revolving Commitment by an aggregate amount not to exceed $12.5 million, subject to certain conditions. The Revolving Facility matures on April 27, 2026. The payment and performance in full of the secured obligations under the Revolving Facility are secured by a lien on and security interest in all of our assets.

The maximum borrowings permitted under the Revolving Facility is equal to the lesser of (x) the Revolving Commitment and (y) the applicable borrowing base, which is equal to (i) 90% of our eligible credit card receivables, plus (ii) 90% of the cost of certain adjusted eligible inventory, less certain inventory reserves, plus (iii) 90% of the cost of certain adjusted eligible in-transit inventory, less certain inventory reserves, less (iv) certain other reserves established by the Bank.

The unused portion of the Revolving Commitment accrues a commitment fee of 0.375% per annum. Borrowings under the Revolving Facility bear interest at a rate per annum that ranges from the Secured Overnight Financing Rate (“SOFR”) plus a credit spread adjustment (equal to 10 basis points for one- and three-month term SOFR) plus 1.50% to 2.00%, or a base rate (as calculated in accordance with the Credit Agreement) (the “Base Rate”) plus 0.50% to 1.00%, based on the average daily borrowing capacity under the Revolving Facility over the applicable fiscal quarter. We are allowed to elect to apply either SOFR or Base Rate interest to borrowings at our discretion, other than in the case of swing line loans, to which the Base Rate shall apply.

Under the Credit Agreement, we are subject to a variety of affirmative and negative covenants customary in an asset-based lending facility, including a financial covenant relating to availability (which is required to remain above the greater of: (i) ten percent (10%) of the Loan Cap (as defined in the Credit Agreement) and (ii) $6.0 million). Beginning April 27, 2024, we are permitted to declare or pay cash dividends and/or repurchase our common stock provided, among other things, no default or event of default exists as of the date of any such payment and after giving effect thereto and certain minimum availability and minimum projected availability tests are satisfied.

Events of default under the Credit Agreement include, among other things, failure to pay principal, interest, fees or other amounts; covenant defaults; material inaccuracy of representations and warranties; bankruptcy events; actual or asserted invalidity of any the Credit Agreement or related loan documents; or a change of control.

In connection with the entry into the Credit Agreement, on April 27, 2023, we entered into certain ancillary agreements including (i) a security agreement in favor of the Bank, and (ii) a guarantee by us in favor of the Bank.

As of May 4, 2024, we were in compliance with all of our covenants, were eligible to borrow up to a total of $57.7 million and had no outstanding borrowings under the Credit Agreement. The only utilization of the letters of credit sub-limit under the Credit Agreement was a $2.0 million irrevocable standby letter of credit.

Note 5: Commitments and Contingencies

Indemnifications, Commitments, and Guarantees

During the normal course of business, we have made certain indemnifications, commitments, and guarantees under which we may be required to make payments for certain transactions. These indemnifications include, but are not limited to, those given to various lessors in connection with facility leases for certain claims arising from such facility or lease and indemnifications to our directors and officers to the maximum extent permitted under the laws of the state of Delaware. The majority of these indemnifications, commitments, and guarantees do not provide for any limitation of the maximum potential future payments we could be obligated to make, and their duration may be indefinite. We have not recorded any liability for these indemnifications, commitments, and guarantees in the accompanying Consolidated Balance Sheets.

Table of Contents

Legal Proceedings

From time to time, we may become involved in lawsuits and other claims arising from our ordinary course of business. We establish loss provisions for matters in which losses are probable and can be reasonably estimated. For some matters, we are currently unable to predict the ultimate outcome, determine whether a liability has been incurred or make an estimate of the reasonably possible liability that could result from an unfavorable outcome because of the uncertainties related to the occurrence, amount and range of loss on any pending litigation or claim. Because of the unpredictable nature of these matters, we cannot provide any assurances regarding the outcome of any litigation or claim to which we are a party or that the ultimate outcome of any of the matters threatened or pending against us will not have a material adverse effect on our financial condition, results of operations or cash flows. As of the date of these consolidated financial statements, we were not engaged in any legal proceedings that are expected, individually or in the aggregate, to have a material adverse effect on our consolidated results of operations or financial position.

Note 6: Fair Value Measurements

We determine fair value based on a three-level valuation hierarchy as described below. Fair value is defined as the exit price associated with the sale of an asset or transfer of a liability in an orderly transaction between market participants at the measurement date. The three-level hierarchy of inputs used to determine fair value is as follows:

•Level 1 – Quoted prices in active markets for identical assets and liabilities.

•Level 2 – Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets and liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

•Level 3 – Unobservable inputs (i.e. projections, estimates, interpretations, etc.) that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

We measure certain financial assets at fair value on a recurring basis, including our marketable securities which are classified as available-for-sale securities, and certain cash equivalents, specifically money market securities, commercial paper, municipal bonds and certificates of deposits. The money market accounts are valued based on quoted market prices in active markets. The available-for-sale marketable securities are valued based on other observable inputs for those securities (including market corroborated pricing or other models that utilize observable inputs such as interest rates and yield curves) based on information provided by independent third party entities.

From time to time, we measure certain assets at fair value on a non-recurring basis, including evaluation of long-lived assets for impairments using Company-specific assumptions which would fall within Level 3 of the fair-value hierarchy.

Fair value calculations contain significant judgments and estimates, which may differ from actual results due to, among other things, economic conditions, changes to the business model or changes in operating performance.

As of May 4, 2024, February 3, 2024 and April 29, 2023, we did not have any Level 3 financial assets. We conduct reviews on a quarterly basis to verify pricing, assess liquidity and determine if significant inputs have changed that would impact the fair value hierarchy disclosure.

Financial Assets

In accordance with the provisions of ASC 820, Fair Value Measurement, we categorized our financial assets based on the priority of the inputs to the valuation technique for the instruments as follows (in thousands):


	May 4, 2024						February 3, 2024						April 29, 2023
	Level 1		Level 2		Level 3		Level 1		Level 2		Level 3		Level 1		Level 2		Level 3
Cash equivalents (1):
Money market securities	$	18,691	$	—	$	—	$45,672		$	—	$	—	$37,503		$	—	$	—

Commercial paper	—		—		—		—		—		—		—		4,997		—
Marketable securities:
Commercial paper	$	—	$	34,513	$	—	$	—	$	44,510	$	—	$	—	$	39,651	$	—

(1) Excludes cash of $1.2 million, $1.4 million and $1.2 million as of May 4, 2024, February 3, 2024 and April 29, 2023, respectively.

Impairment of Long-Lived Assets

On at least a quarterly basis, we assess whether events or changes in circumstances have occurred that potentially indicate that the carrying value of long-lived assets and operating lease right-of-use ("ROU") assets may not be recoverable. Based on Level 3 inputs of historical operating performance, including sales trends, gross margin rates, current cash flows from operations and

Table of Contents

the projected outlook for each of our stores, we determine if a store would be able to generate sufficient undiscounted cash flows over the remaining term to recover our investment in long-lived and ROU assets. If the undiscounted future cash flows are less than the carrying value, an impairment loss is recognized for the difference between the carrying value and the estimated fair value of assets based on the discounted cash flows of the assets using a rate that approximates the weighted average cost of capital plus a company-specific risk premium determined by management. Impairment losses are allocated between the long-lived assets and ROU assets on a relative carrying amount basis. The fair values of ROU assets are estimated by an independent third party and represent the highest and best use to a market participant. We determined that certain stores would not be able to generate sufficient cash flows over the remaining term of the related leases to recover our investment or the ROU in the respective stores. As a result of this assessment, we recorded non-recurring, non-cash impairment charges of $1.7 million and $0.2 million in the thirteen weeks ended May 4, 2024 and April 29, 2023, respectively, to write-down the carrying value of certain long-lived store assets and ROU assets to their estimated fair values.


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
	($ in thousands)

Carrying value of assets with impairment	$	3,555	$	356
Fair value of assets impaired	$	1,892	$	201
Number of stores tested for impairment	43		24
Number of stores with impairment	11		6

Note 7: Share-Based Compensation

The Tilly's, Inc. 2012 Second Amended and Restated Equity and Incentive Plan, as amended in June 2020 (the "2012 Plan"), authorizes up to 6,613,900 shares for issuance of options, shares or rights to acquire our Class A common stock and allows for, among other things, operating income and comparable store sales growth targets as additional performance goals that may be used in connection with performance-based awards granted under the 2012 Plan. As of May 4, 2024, there were 657,581 shares available for future issuance under the 2012 Plan.

Stock Options

We grant stock options to certain employees that give them the right to acquire our Class A common stock under the 2012 Plan. The exercise price of options granted is equal to the closing price per share of our stock at the date of grant. The non-qualified options vest at a rate of 25% on each of the first four anniversaries of the grant date provided that the award recipient continues to be employed by us through each of those vesting dates and expire ten years from the date of grant.

The following table summarizes stock option activity for the thirteen weeks ended May 4, 2024 (aggregate intrinsic value in thousands):


	Stock Options	Grant Date Weighted Average Exercise Price		Weighted Average Remaining Contractual Life (in Years)	Aggregate Intrinsic Value (1)
Outstanding at February 3, 2024	2,447,247	$	8.34
Granted	511,000	$	6.75
Exercised	(37,066)	$	4.13
Forfeited	(23,500)	$	7.28
Expired	(19,468)	$	13.03
Outstanding at May 4, 2024	2,878,213	$	8.09	6.8	$	523
Exercisable at May 4, 2024	1,372,963	$	9.23	4.2	$	523

(1)Intrinsic value for stock options is defined as the difference between the market price of our Class A common stock on the last business day of the fiscal period and the weighted average exercise price of in-the-money stock options outstanding at the end of the fiscal period. The market value per share was $5.97 at May 4, 2024

The stock option awards were measured at fair value on the grant date using the Black-Scholes option valuation model. Key input assumptions used to estimate the fair value of stock options include the exercise price of the award, the expected option term, expected volatility of our stock over the option’s expected term, the risk-free interest rate over the option’s expected term and our expected annual dividend yield, if any. We account for forfeitures as they occur. We issue shares of Class A common stock when stock option awards are exercised.

Table of Contents

The fair values of stock options granted during the thirteen weeks ended May 4, 2024 and April 29, 2023 were estimated on the grant date using the following assumptions:


	Thirteen Weeks Ended
	May 4, 2024			April 29, 2023
Weighted average grant-date fair value per option granted	$	3.68		$	3.90
Expected option term (1)	5.6 years			5.2 years
Weighted average expected volatility factor (2)	54.8		%	58.6		%
Weighted average risk-free interest rate (3)	4.3		%	3.6		%
Expected annual dividend yield (4)	—		%	—		%

(1)The expected option term of the awards represents the estimated time that options are expected to be outstanding based upon historical option data.

(2)Stock volatility for each grant is measured using the historical daily price changes of our common stock over the most recent period equal to the expected option term of the awards.

(3)The risk-free interest rate is determined using the rate on treasury securities with the same term as the expected life of the stock option as of the grant date.

(4)We do not currently have a dividend policy, and we do not currently anticipate paying any cash dividends on our common stock at this time. In compliance with our new Credit Agreement, we are prohibited from declaring or paying any cash dividends prior to April 27, 2024.

Restricted Stock Awards

Restricted stock awards ("RSAs") represent restricted shares issued upon the date of grant in which the recipient's rights in the stock are restricted until the shares are vested, whereas restricted stock units ("RSUs") represent shares issuable in the future upon vesting. Under the 2012 Plan, we grant RSAs to independent members of our Board of Directors and RSUs to certain employees. RSAs granted to Board members vest at a rate of 50% on each of the first two anniversaries of the grant date provided that the respective award recipient continues to serve on our Board of Directors through each of those vesting dates. The RSUs granted to certain employees vest at a rate of 25% on each of the first four anniversaries of the grant date provided that the respective recipient continues to be employed by us through each of those vesting dates. We determine the fair value of restricted stock underlying the RSAs and RSUs based upon the closing price of our Class A common stock on the date of grant.

The following table summarizes the status of non-vested restricted stock as of May 4, 2024, and the changes since February 3, 2024:


	Restricted Stock	Weighted Average Grant-Date Fair Value
Nonvested at February 3, 2024	87,525	$	6.86
Granted	—	—
Vested	—	—

Nonvested at May 4, 2024	87,525	$	6.86

Share-based compensation expense associated with stock options and restricted stock is recognized on a straight-line basis over the requisite service period. The following table summarizes share-based compensation expense recorded in the Consolidated Statements of Operations (in thousands):


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Cost of goods sold	$	81	$	57
Selling, general, and administrative	485		465
Total share-based compensation	$	566	$	522

At May 4, 2024, there was $5.4 million of total unrecognized share-based compensation expense related to unvested stock options and restricted stock. This cost has a weighted average remaining recognition period of 2.9 years.

Table of Contents

Note 8: Net Loss Per Share

Earnings per share is computed under the provisions of ASC 260, Earnings Per Share. Basic earnings per share is computed based on the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed based on the weighted average number of shares of common stock plus the effect of dilutive potential shares of common stock (i.e., in-the-money outstanding stock options as well as RSAs) outstanding during the period using the treasury stock method, whereby proceeds from such exercise, unamortized compensation and hypothetical excess tax benefits, if any, on share-based awards are assumed to be used by us to purchase shares of common stock at the average market price during the period.

The components of basic and diluted net loss per share were as follows (in thousands, except per share amounts):


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Net loss	$	(19,621)	$	(11,968)
Weighted average basic shares outstanding	29,962		29,798
Dilutive effect of in-the-money stock options and RSAs	—		—
Weighted average shares for diluted net loss per share	29,962		29,798
Basic net loss per share of Class A and Class B common stock	$	(0.65)	$	(0.40)
Diluted net loss per share of Class A and Class B common stock	$	(0.65)	$	(0.40)

The following stock options have been excluded from the calculation of diluted net loss per share as the effect of including these stock options would have been anti-dilutive (in thousands):

Thirteen Weeks Ended

May 4,
2024

April 29,
2023

Stock options

2,578

1,404

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of the financial condition and results of our operations should be read together with the financial statements and related notes of Tilly’s, Inc. included in Part I Item 1 of this Quarterly Report on Form 10-Q (this "Report") and with our audited consolidated financial statements and the related notes included in our Annual Report on Form 10-K for the fiscal year ended February 3, 2024. As used in this Report, except where the context otherwise requires or where otherwise indicated, the terms “the Company”, “World of Jeans & Tops”, “we”, “our”, “us”, "Tillys" and “Tilly’s” refer to Tilly’s, Inc. and its subsidiary.

Overview

Tillys is a destination specialty retailer of casual apparel, footwear, accessories and hardgoods for men, women, boys and girls. We believe we bring together an unparalleled selection of iconic global, emerging, and proprietary brands rooted in an active and outdoor lifestyle. The Tillys concept began in 1982, when our co-founders, Hezy Shaked and Tilly Levine, opened our first store in Orange County, California. As of May 4, 2024, we operated 246 stores in 33 states, averaging approximately 7,253 square feet per store, compared to 248 total stores at the same time last year. We also sell our products through our e-commerce website, www.tillys.com.

Known or Anticipated Trends

Economic Trends

We believe the uncertain and inflationary economic environment, including elevated fuel costs, increased levels of credit card debt with higher interest rates, multi-year lows in consumer savings, and a shift in consumer preferences for experiences over goods following the COVID-19 pandemic has had, and is likely to continue to have, a significant, adverse impact on our consumers spending and, by extension, our operating results. Persistent inflation has also resulted in increased costs for many products and services that are necessary for the operation of our business, such as product costs, labor costs, shipping costs, and digital marketing costs, among others. For example, store payroll and payroll related expenses represented approximately 47% of our total selling, general and administrative expenses in the first quarter of fiscal 2024. Our average hourly rate for store payroll in the first quarter of fiscal 2024 was 31% higher than in the pre-pandemic year of fiscal 2019 and 5% higher than in the first quarter of fiscal 2023. Minimum wage increases are estimated to cost us an additional $2 million during fiscal 2024 compared to fiscal 2023. These and other cost increases may continue to have a material adverse impact on our results of operations and financial condition in fiscal 2024, particularly if the broader economy is negatively impacted by recessionary impacts for an extended period of time.

Fiscal 2024 New Store Openings and Capital Expenditure Plans

During fiscal 2024, we currently expect to open four new stores. We currently expect that our total capital expenditures for fiscal 2024 will not exceed $15 million, inclusive of our new store plans and upgrades to certain distribution and information technology infrastructure systems.

How We Assess the Performance of Our Business

In assessing the performance of our business, we consider a variety of performance and financial measures. The key indicators of the financial condition and operating performance of our business are net sales, comparable store sales, gross profit, selling, general and administrative ("SG&A") expenses and operating loss.

Net Sales

Net sales reflect revenue from the sale of our merchandise at store locations and through e-commerce, net of sales taxes. Store sales are reflected in sales when the merchandise is received by the customer. For e-commerce sales, we recognize revenue, and the related cost of goods sold at the time the merchandise is shipped to the customer. Net sales also include shipping and handling fees for e-commerce shipments that have been shipped to the customer. Net sales are net of returns on sales during the period as well as an estimate of returns expected in the future stemming from current period sales. We recognize revenue from gift cards as they are redeemed for merchandise. Prior to redemption, we maintain a current liability for unredeemed gift card balances. Our gift cards do not have expiration dates and in most cases there is no legal obligation to remit unredeemed gift cards to relevant jurisdictions. Based on actual historical redemption patterns, we determined that a small percentage of gift cards are unlikely to be redeemed (which we refer to as gift card “breakage”). Based on our historical gift card breakage rate, we recognize breakage revenue over the redemption period in proportion to actual gift card redemptions.

Our business is seasonal and as a result our revenues fluctuate from quarter to quarter. In addition, our revenues in any given quarter can be affected by a number of factors including the timing of holidays and weather patterns. The third and fourth quarters of the fiscal year, which include the back-to-school and holiday sales seasons, have historically produced stronger sales and disproportionately stronger operating results than have the first two quarters of the fiscal year.

Table of Contents

Comparable Store Net Sales

Comparable store net sales is a measure that indicates the change in year-over-year comparable store net sales, which allows us to evaluate how our store base is performing. Numerous factors affect our comparable store net sales, including:

•overall economic trends;

•our ability to attract traffic to our stores and online platform;

•our ability to identify and respond effectively to consumer preferences and fashion trends;

•competition;

•the timing of our releases of new and seasonal styles;

•changes in our product mix;

•pricing;

•the level of customer service that we provide in stores;

•our ability to source and distribute products efficiently;

•calendar shifts of holiday or seasonal periods;

•the number and timing of store openings and the relative proportion of new stores to mature stores; and

•the timing and success of promotional and advertising efforts.

Our comparable store net sales are defined as sales from our e-commerce platform and stores open on a daily basis compared to the same respective fiscal dates of the prior year. A remodeled, relocated or refreshed store is included in comparable store net sales, both during and after construction, if the square footage of the store used to sell merchandise was not changed by more than 20% in any fiscal month. We include sales from our e-commerce platform as part of comparable store net sales as we manage and analyze our business on a single omni-channel basis and have substantially integrated our investments and operations for our stores and e-commerce platform to give our customers seamless access and increased ease of shopping. Comparable store net sales exclude gift card breakage income and e-commerce shipping and handling fee revenue. Some of our competitors and other retailers may calculate comparable or “same store” net sales differently than we do. As a result, data in this Report regarding our comparable store net sales may not be comparable to similar data made available by other retailers.

Gross Profit

Gross profit is equal to our net sales less our cost of goods sold. Cost of goods sold reflects the direct cost of purchased merchandise as well as buying, distribution and occupancy costs. Buying costs include compensation and benefit expense for our internal buying organization. Distribution costs include costs for receiving, processing and warehousing our store merchandise, and shipping of merchandise to or from our distribution and e-commerce fulfillment centers, and to our e-commerce customers and between store locations. Occupancy costs include the rent, common area maintenance, utilities, property taxes, security and depreciation costs of all store locations. These costs are significant and can be expected to continue to increase relative to business growth. The components of our reported cost of goods sold may not be comparable to those of other retail companies.

We regularly analyze the components of gross profit as well as gross profit as a percentage of net sales. Specifically we look at the initial markup on purchases, markdowns and reserves, shrinkage, buying costs, distribution costs and occupancy costs. Any inability to obtain acceptable levels of initial markups, a significant increase in our use of markdowns or a significant increase in inventory shrinkage or inability to generate sufficient sales leverage on the buying, distribution and occupancy components of cost of goods sold could have an adverse impact on our gross profit and results of operations.

Gross profit is also impacted by shifts in the proportion of sales of proprietary branded products compared to third-party branded products, as well as by sales mix shifts within and between brands and between major product departments such as young men's and women's apparel, footwear or accessories. A substantial shift in the mix of products could have a material impact on our results of operations. In addition, gross profit and gross profit as a percent of sales have historically been higher in the third and fourth quarters of the fiscal year, as these periods include the back-to-school and winter holiday selling seasons. This reflects that various costs, including occupancy costs, generally do not increase in proportion to the seasonal sales increase.

Selling, General and Administrative Expenses

Our selling, general and administrative, or SG&A, expenses are comprised of store selling expenses and corporate-level general and administrative expenses. Store selling expenses include store and regional support costs, including personnel, advertising and debit and credit card processing costs, e-commerce receiving and processing costs and store supplies costs. General and administrative expenses include the payroll and support costs of corporate functions such as executive management, legal, accounting, information systems, human resources, impairment charges and other centralized services. Store selling expenses generally vary proportionately with net sales and store growth. In contrast, general and administrative expenses are generally not directly proportional to net sales and store growth but will be expected to increase over time to support the needs of our company. SG&A expenses as a percentage of net sales are usually higher in lower volume periods and lower in higher volume periods.

Table of Contents

Operating Loss

Operating loss equals gross profit less SG&A expenses. Operating loss excludes interest income, interest expense and income taxes. Operating loss percentage measures operating loss as a percentage of our net sales.

Table of Contents

Results of Operations

The following tables summarize key components of our unaudited results of operations for the periods indicated, both in dollars (in thousands) and as a percentage of our net sales:


	Thirteen Weeks Ended
	May 4, 2024			April 29, 2023
Statements of Operations Data:
Net sales	$	115,856		$	123,637
Cost of goods sold	90,612			96,768
Rent expense, related party	931			931
Total cost of goods sold	91,543			97,699
Gross profit	24,313			25,938
Selling, general and administrative expenses	44,968			43,066
Rent expense, related party	133			133
Total selling, general and administrative expenses	45,101			43,199
Operating loss	(20,788)			(17,261)
Other income, net	1,154			1,064
Loss before income taxes	(19,634)			(16,197)
Income tax benefit	(13)			(4,229)
Net loss	$	(19,621)		$	(11,968)

Percentage of Net Sales:
Net sales	100.0		%	100.0		%
Cost of goods sold	78.2		%	78.3		%
Rent expense, related party	0.8		%	0.8		%
Total cost of goods sold	79.0		%	79.0		%
Gross profit	21.0		%	21.0		%
Selling, general and administrative expenses	38.8		%	34.8		%
Rent expense, related party	0.1		%	0.1		%
Total selling, general and administrative expenses	38.9		%	34.9		%
Operating loss	(17.9)		%	(14.0)		%
Other income, net	1.0		%	0.9		%
Loss before income taxes	(16.9)		%	(13.1)		%
Income tax benefit	(0.0)		%	(3.4)		%
Net loss	(16.9)		%	(9.7)		%

The following table presents store operating data for the periods indicated:


	Thirteen Weeks Ended
	May 4, 2024			April 29, 2023
Operating Data:
Stores operating at end of period	246			248
Comparable store net sales change (1)	(9.4)		%	(17.5)		%
Total square feet at end of period (in '000s)	1,784			1,809
Average net sales per physical store (in '000s) (2)	$	373		$	393
Average net sales per square foot (2)	$	51		$	54
E-commerce net sales (in '000s) (3)	$	23,034		$	25,818
E-commerce net sales as a percentage of net sales	19.9		%	20.9		%

(1)Our comparable store net sales are defined as sales from our e-commerce platform and stores open on a daily basis compared to the same respective fiscal dates of the prior year. A remodeled or relocated store is included in comparable store net sales, both during and after construction, if the square footage of the store used to sell merchandise was not changed by more than 20% in any fiscal month. We include sales from our e-commerce platform as part of

Table of Contents

our comparable store net sales as we manage and analyze our business on an omni-channel basis and have substantially integrated our investments and operations for our stores and e-commerce platform to give our customers seamless access and increased ease of shopping. Comparable store net sales exclude gift card breakage income, and e-commerce shipping and handling fee revenue.

(2)The number of stores and the amount of square footage reflect the number of days during the period that stores were open. E-commerce sales, e-commerce shipping and handling fee revenue and gift card breakage income are excluded from net sales in deriving average net sales per retail store and average net sales per square foot.

(3)E-commerce net sales include e-commerce sales and e-commerce shipping and handling fee revenue.

First Quarter (13 Weeks) Ended May 4, 2024 Compared to First Quarter (13 Weeks) Ended April 29, 2023

Net Sales

Total net sales were $115.9 million, a decrease of $7.8 million, or 6.3%, compared to $123.6 million last year. Total comparable net sales, including both physical stores and e-commerce, decreased by 9.4%, which we believe is due in large part to the continuing impact of the uncertain and inflationary economic environment, including elevated fuel costs, increased levels of credit card debt with higher interest rates, multi-year lows in consumer savings, and a shift in consumer spending priorities for experiences over goods among our teen and young adult customer demographic.

•Net sales from physical stores were $92.8 million, a decrease of $5.0 million or 5.1%, compared to $97.8 million last year, with a comparable store net sales decrease of 8.6%. Net sales from physical stores represented 80.1% of total net sales this year compared to 79.1% total net sales last year. We ended the first quarter with 246 total stores compared to 248 total stores at the end of the first quarter last year.

•Net sales from e-commerce were $23.0 million, a decrease of $2.8 million or 10.8%, compared to $25.8 million last year. E-commerce net sales represented 19.9% of total net sales this year compared to 20.9% of total net sales last year.

Gross Profit

Gross profit was $24.3 million, or 21.0% of net sales, compared to $25.9 million, or 21.0% of net sales, last year. Product margins improved by 130 basis points primarily due to the combination of a lower markdown rate and improved initial markups. Buying, distribution, and occupancy costs deleveraged by 130 basis points collectively, despite being $0.8 million lower than last year, primarily due to carrying these costs against a lower level of net sales this year.

Selling, General and Administrative Expenses

SG&A expenses were $45.1 million or 38.9% of net sales, compared to $43.2 million, or 34.9% of net sales, last year. The primary components of the SG&A variances, both in terms of percentage of net sales and total dollars, were as follows:


%	$ millions	Primarily Attributable to
1.3%	$1.5	Increase in non-cash store asset impairment charges.
2.0%	1.0	Increase in store payroll and related benefits.
0.7%	0.5	Increase in corporate payroll.
(0.3)%	(0.4)	Decrease in e-commerce fulfillment temporary services.
0.3%	(0.7)	Net change from all other SG&A expenses.
4.0%	$1.9	Total

Operating Loss

Operating loss was $20.8 million, or 17.9% of net sales, compared to $17.3 million, or 14.0% of net sales, last year primarily as a result of the combination of decreased net sales and increased SG&A expenses noted above.

Income Tax Benefit

Income tax benefit was $13,000, or 0.1% of pre-tax loss, compared to $4.2 million, or 26.1% of pre-tax loss, last year. The decrease in this year's effective income tax rate was primarily attributable to the continuing impact of a full, non-cash deferred tax asset valuation allowance.

Net Loss and Loss Per Share

Net loss was $19.6 million, or $0.65 net loss per share, compared to $12.0 million, or $0.40 net loss per share, last year.

Table of Contents

Liquidity and Capital Resources

Our business relies on cash flows from operating activities as well as cash on hand as our primary sources of liquidity. We currently expect to finance company operations, new store openings and remodels, and all of our planned capital expenditures with existing cash on hand, marketable securities and cash flows from operations.

In addition to cash and cash equivalents and marketable securities, the most significant components of our working capital are merchandise inventories, accounts payable and accrued expenses. We believe that cash flows from operating activities, our cash and marketable securities on hand, and credit facility availability will be sufficient to cover our working capital requirements and anticipated capital expenditures for the next 12 months from the filing of this Report. If cash flows from operations are not sufficient or available to meet our capital requirements, then we will be required to obtain additional equity or debt financing in the future. There can be no assurance that equity or debt financing will be available to us when we need it or, if available, that the terms will be satisfactory to us and not dilutive to our stockholders.

Working Capital

Working capital at May 4, 2024, was $50.0 million compared to $71.5 million at February 3, 2024, a decrease of $21.5 million. The primary changes in our working capital during the first quarter of fiscal 2024 were as follows:


$ millions			Description
$71.5			Working capital at February 3, 2024
(27.0)			Decrease in cash, cash equivalents, and marketable securities primarily due to lower net sales.
(4.0)			Decrease primarily due to an increase in operating lease liabilities.
7.9			Increase in merchandise inventories, net of accounts payable.
1.6			Net change from all other changes in current assets and current liabilities.
$50.0			Working capital at May 4, 2024

Cash Flow Analysis

A summary of operating, investing and financing activities for the thirteen weeks ended May 4, 2024 compared to the thirteen weeks ended April 29, 2023 is shown in the following table (in thousands):


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Net cash used in operating activities	$	(25,690)	$	(16,195)
Net cash used in investing activities	(1,610)		(13,698)
Net cash provided by financing activities	153		53
Net change in cash and cash equivalents	$	(27,147)	$	(29,840)

Net Cash Used in Operating Activities

Operating activities consist primarily of net loss adjusted for non-cash items that include depreciation, asset impairment charges, deferred income taxes, gains on maturities of marketable securities and share-based compensation expense, plus the effect on cash of changes during the year in our assets and liabilities.

Net cash used in operating activities was $25.7 million this year compared to $16.2 million last year. The $9.5 million increase in net cash used in operating activities compared to last year was primarily due to lower net sales.

Net Cash Used in Investing Activities

Cash flows from investing activities consist primarily of capital expenditures and maturities and purchases of marketable securities.

Net cash used in investing activities was $1.6 million this year compared to $13.7 million last year. Net cash used in investing activities in the first quarter of fiscal 2024 consisted of purchases of marketable securities of $29.5 million and capital expenditures totaling $2.1 million, partially offset by maturities of marketable securities of $30.0 million. Net cash used in investing activities in the first quarter of fiscal 2023 consisted of purchases of marketable securities of $24.5 million and capital expenditures totaling $4.3 million, partially offset by maturities of marketable securities of $15.1 million.

Net Cash Provided by Financing Activities

Financing activities primarily consist of proceeds from employee exercises of stock options.

Table of Contents

Net cash provided by financing activities was $0.2 million this year resulting from the proceeds of employee exercises of stock options. Net cash provided by financing activities was $0.1 million last year resulting from the proceeds of employee exercises of stock options.

Credit Agreement

On April 27, 2023 (the “Closing Date”), we entered into an asset-backed credit agreement and revolving line of credit note (the "Note" and, collectively, the “Credit Agreement”) with Wells Fargo Bank, National Association, as lender (the “Bank”). The Credit Agreement provides for an asset-based, senior secured revolving credit facility (“Revolving Facility”) of up to $65.0 million (“Revolving Commitment”) consisting of revolving loans, letters of credit and swing line loans, with a sub-limit on letters of credit outstanding at any time of $10.0 million and a sub-limit for swing line loans of $7.5 million, which replaced our previous senior unsecured credit agreement. The Credit Agreement also includes an uncommitted accordion feature whereby we may increase the Revolving Commitment by an aggregate amount not to exceed $12.5 million, subject to certain conditions. The Revolving Facility matures on April 27, 2026. The payment and performance in full of the secured obligations under the Revolving Facility are secured by a lien on and security interest in all of our assets.

Contractual Obligations

As of May 4, 2024, there were no material changes to our contractual obligations as described in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section of our Annual Report on Form 10-K for the fiscal year ended February 3, 2024.

Critical Accounting Policies and Estimates

The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires the appropriate application of certain accounting policies, some of which require us to make estimates and assumptions about future events and their impact on amounts reported in our consolidated financial statements. Since future events and their impact cannot be determined with absolute certainty, the actual results will inevitably differ from our estimates. A summary of our significant accounting policies is included in Note 2 to the consolidated financial statements in our Annual Report on Form 10-K for the fiscal year ended February 3, 2024.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

As of May 4, 2024, there were no material changes in the market risks described in the “Quantitative and Qualitative Disclosure About Market Risks” section of our Annual Report on Form 10-K for the fiscal year ended February 3, 2024.

Table of Contents

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our management, including our Chief Executive Officer and our Chief Financial Officer, with the participation of our Disclosure Committee, evaluated the effectiveness of our disclosure controls and procedures as of May 4, 2024. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to our management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. Based on the evaluation of our disclosure controls and procedures as of May 4, 2024, our Chief Executive Officer and Chief Financial Officer concluded that, as of such date, our disclosure controls and procedures were effective at the reasonable assurance level.

Changes in Internal Control Over Financial Reporting

There was no change in our internal control over financial reporting identified in connection with the evaluation required by Rule 13a-15(d) and 15d-15(d) of the Exchange Act that occurred during the thirteen weeks ended May 4, 2024 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Inherent Limitations on Effectiveness of Controls

Our management, including our Chief Executive Officer and Chief Financial Officer, believes that our disclosure controls and procedures and internal control over financial reporting are designed to provide reasonable assurance of achieving their objectives and are effective at the reasonable assurance level. However, our management does not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected.

These inherent limitations include the realities that judgments in decision making can be faulty, and that breakdowns can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by management override of the controls. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

Part II. Other Information

Item 1. Legal Proceedings

The information contained in “Note 5: Commitments and Contingencies” to our consolidated financial statements included in this Report is incorporated by reference into this Item.

Item 1A. Risk Factors

We operate in a rapidly changing environment that involves a number of risks that could materially and adversely affect our business, financial condition, prospects, operating results or cash flows. In addition to the other information set forth in this Report, please refer to the section titled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended February 3, 2024 for a detailed discussion of the risks that affect our business.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Not applicable.

Item 5. Other Information

During the quarterly period ended May 4, 2024, none of our officers or directors adopted or terminated any “Rule 10b5-1 trading arrangement” or any “non-Rule 10b5-1 trading arrangement,” in each case, as such terms are defined in Item 408 of Regulation S-K

Table of Contents

Item 6. Exhibits


Exhibit No.						Description of Exhibit




3.1						Fourth Amended and Restated Bylaws of Tilly’s, Inc. as adopted on March 1, 2024 (incorporated by reference to Exhibit 3.1 to the Form 8-K filed by the Company on March 7, 2024).

10.1#						Employment Separation and Release Agreement, dated as of February 15, 2024, by and between Tilly’s, Inc. and Edmond Thomas (incorporated by reference to Exhibit 10.1 to the Form 8-K filed by the Company on February 15, 2024).

31.1*						Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.

31.2*						Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.

32.1**						Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101						Interactive data files from Tilly’s, Inc.’s Quarterly Report on Form 10-Q for the quarter ended May 4, 2024, formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets; (ii) the Consolidated Statements of Operations; (iii) the Consolidated Statements of Comprehensive Loss; (iv) the Consolidated Statements of Stockholders’ Equity; (v) the Consolidated Statements of Cash Flows and (vi) Notes to the Consolidated Financial Statements.

104						Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)


*			Filed herewith.


**			Furnished herewith and not “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
#			Management contract or compensatory plan

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.


		Tilly’s, Inc.
Date:	June 7, 2024
		/s/ Hezy Shaked
		Hezy Shaked
		Executive Chairman, and Interim President, Chief Executive Officer
		(Principal Executive Officer)

Date:	June 7, 2024
		/s/ Michael Henry
		Michael Henry
		Executive Vice President, Chief Financial Officer
		(Principal Financial Officer)

Exhibit 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

PURSUANT TO RULE 13a-14(a)

OF THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED

I, Hezy Shaked, certify that:

1.I have reviewed this Quarterly Report on Form 10-Q of Tilly’s, Inc. for the quarter ended May 4, 2024;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s Board of Directors (or persons performing the equivalent functions):

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: June 7, 2024



			/s/ Hezy Shaked
			Hezy Shaked
			Executive Chairman, and Interim President, Chief Executive Officer

Exhibit 31.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER

PURSUANT TO RULE 13a-14(a)

OF THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED

I, Michael Henry, certify that:

1.I have reviewed this Quarterly Report on Form 10-Q of Tilly’s, Inc. for the quarter ended May 4, 2024;

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: June 7, 2024



			/s/ Michael Henry
			Michael Henry
			Executive Vice President, Chief Financial Officer

Exhibit 32.1

CERTIFICATIONS OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q for the fiscal quarter ended May 4, 2024 of Tilly’s, Inc. (the “Company”) as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Hezy Shaked, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(i)the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(ii)the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: June 7, 2024


			/s/ Hezy Shaked
			Hezy Shaked
			Executive Chairman, and Interim President, Chief Executive Officer

In connection with the Quarterly Report on Form 10-Q for the fiscal quarter ended May 4, 2024 of Tilly’s, Inc. (the “Company”) as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Michael Henry, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(i)the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(ii)the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: June 7, 2024


			/s/ Michael Henry
			Michael Henry
			Executive Vice President, Chief Financial Officer

The foregoing certifications are being furnished solely to accompany the Report pursuant to 18 U.S.C. Section 1350 and in accordance with SEC Release No. 33-8238. These certifications shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be incorporated by reference in any filing of the Company under the Securities Act of 1933, as amended, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

Cover - shares	3 Months Ended
Cover - shares	May 04, 2024	Jun. 05, 2024
Document Information [Line Items]
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	May 04, 2024
Document Transition Report	false
Entity File Number	001-35535
Entity Registrant Name	TILLY’S, INC.
Entity Incorporation, State or Country Code	DE
Entity Tax Identification Number	45-2164791
Entity Address, Address Line One	10 Whatney
Entity Address, City or Town	Irvine
Entity Address, State or Province	CA
Entity Address, Postal Zip Code	92618
City Area Code	949
Local Phone Number	609-5599
Title of 12(b) Security	Class A Common Stock, $0.001 par value per share
Trading Symbol	TLYS
Security Exchange Name	NYSE
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Amendment Flag	false
Document Fiscal Year Focus	2024
Document Fiscal Period Focus	Q1
Entity Central Index Key	0001524025
Current Fiscal Year End Date	--02-01
Class A common stock
Document Information [Line Items]
Entity Common Stock, Shares Outstanding		22,775,615
Common Stock (Class B)
Document Information [Line Items]
Entity Common Stock, Shares Outstanding		7,306,108

Consolidated Balance Sheets - USD ($) $ in Thousands	May 04, 2024	Feb. 03, 2024	Apr. 29, 2023
Current assets:
Cash and cash equivalents	$ 19,880	$ 47,027	$ 43,686
Marketable securities	48,142	48,021	49,695
Receivables	7,135	5,947	12,973
Merchandise inventories	78,535	63,159	77,182
Prepaid expenses and other current assets	9,742	11,905	9,332
Total current assets	163,434	176,059	192,868
Operating lease assets	199,613	203,825	216,385
Property and equipment, net	45,442	48,063	49,438
Deferred tax assets, net	0	0	12,728
Other assets	1,522	1,598	1,765
TOTAL ASSETS	410,011	429,545	473,184
Current liabilities:
Accounts payable	22,013	14,506	24,730
Accrued expenses	12,712	13,063	14,253
Deferred revenue	14,127	14,957	14,792
Accrued compensation and benefits	8,457	9,902	9,056
Current portion of operating lease liabilities	52,662	48,672	49,567
Current portion of operating lease liabilities, related party	3,194	3,121	2,908
Other liabilities	253	336	446
Total current liabilities	113,418	104,557	115,752
Noncurrent portion of operating lease liabilities	151,875	160,531	169,791
Noncurrent portion of operating lease liabilities, related party	18,438	19,267	21,633
Other liabilities	278	321	487
Total long-term liabilities	170,591	180,119	191,911
Total liabilities	284,009	284,676	307,663
Commitments and contingencies (Notes 2 and 5)
Stockholders’ equity:
Preferred stock, $0.001 par value; 10,000 shares authorized; no shares issued or outstanding	0	0	0
Additional paid-in capital	173,197	172,478	170,608
Accumulated deficit	(47,583)	(27,962)	(5,438)
Accumulated other comprehensive income	358	323	321
Total stockholders’ equity	126,002	144,869	165,521
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	410,011	429,545	473,184
Common stock (Class A), $0.001 par value; 100,000 shares authorized; 22,751, 22,714 and 22,573 shares issued and outstanding, respectively
Stockholders’ equity:
Common stock	23	23	23
Common stock (Class B), $0.001 par value; 35,000 shares authorized; 7,306, 7,306 and 7,306 shares issued and outstanding, respectively
Stockholders’ equity:
Common stock	$ 7	$ 7	$ 7

Consolidated Balance Sheets (Parenthetical) - $ / shares	May 04, 2024	Feb. 03, 2024	Apr. 29, 2023
Preferred stock, par value (in dollars per share)	$ 0.001	$ 0.001	$ 0.001
Preferred stock, shares authorized (in shares)	10,000,000	10,000,000	10,000,000
Preferred stock, shares issued (in shares)	0	0	0
Preferred stock, shares outstanding (in shares)	0	0	0
Common stock (Class A), $0.001 par value; 100,000 shares authorized; 22,751, 22,714 and 22,573 shares issued and outstanding, respectively
Common stock, par value (in dollars per share)	$ 0.001	$ 0.001	$ 0.001
Common stock, shares authorized (in shares)	100,000,000	100,000,000	100,000,000
Common stock, shares issued (in shares)	22,751,000	22,714,000	22,573,000
Common stock, shares outstanding (in shares)	22,751,000	22,714,000	22,573,000
Common stock (Class B), $0.001 par value; 35,000 shares authorized; 7,306, 7,306 and 7,306 shares issued and outstanding, respectively
Common stock, par value (in dollars per share)	$ 0.001	$ 0.001	$ 0.001
Common stock, shares authorized (in shares)	35,000,000	35,000,000	35,000,000
Common stock, shares issued (in shares)	7,306,000	7,306,000	7,306,000
Common stock, shares outstanding (in shares)	7,306,000	7,306,000	7,306,000

Consolidated Statements of Operations - USD ($) shares in Thousands, $ in Thousands	3 Months Ended
	May 04, 2024	Apr. 29, 2023
Net sales	$ 115,856	$ 123,637
Cost of goods sold (includes buying, distribution, and occupancy costs)	90,612	96,768
Rent expense, related party	931	931
Total cost of goods sold (includes buying, distribution, and occupancy costs)	91,543	97,699
Gross profit	24,313	25,938
Selling, general and administrative expenses	44,968	43,066
Rent expense, related party	133	133
Total selling, general, and administrative expenses	45,101	43,199
Operating loss	(20,788)	(17,261)
Other income, net	1,154	1,064
Loss before income taxes	(19,634)	(16,197)
Income tax benefit	(13)	(4,229)
Net loss	$ (19,621)	$ (11,968)
Weighted average basic shares outstanding (in shares)	29,962	29,798
Weighted average diluted shares outstanding (in shares)	29,962	29,798
Class A and Class B common stock
Basic net loss per share of Class A and Class B common stock (in dollars per share)	$ (0.65)	$ (0.40)
Diluted net loss per share of Class A and Class B common stock (in dollars per share)	$ (0.65)	$ (0.40)

Consolidated Statements of Comprehensive Loss - USD ($) $ in Thousands	3 Months Ended
	May 04, 2024	Apr. 29, 2023
Statement of Comprehensive Income [Abstract]
Net loss	$ (19,621)	$ (11,968)
Other comprehensive income, net of tax:
Net change in unrealized gain on available-for-sale securities, net of tax	35	116
Other comprehensive income, net of tax	35	116
Comprehensive loss	$ (19,586)	$ (11,852)

Consolidated Statement of Stockholders' Equity - USD ($) $ in Thousands	Total	Common Stock	Additional Paid-in Capital	Accumulated Deficit	Accumulated Other Comprehensive Income	Common Stock (Class A) Common Stock	Common Stock (Class B) Common Stock
Beginning balance (in shares) at Jan. 28, 2023						22,562,000	7,306,000
Beginning balance at Jan. 28, 2023	$ 176,798	$ 30	$ 170,033	$ 6,530	$ 205
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net loss	(11,968)			(11,968)
Share-based compensation expense	522		522
Employee exercises of stock options (in shares)						11,000
Employee stock option exercises	53		53
Net change in unrealized gain on available-for-sale securities	116				116
Ending balance (in shares) at Apr. 29, 2023						22,573,000	7,306,000
Ending balance at Apr. 29, 2023	165,521	30	170,608	(5,438)	321
Beginning balance (in shares) at Feb. 03, 2024						22,714,000	7,306,000
Beginning balance at Feb. 03, 2024	144,869	30	172,478	(27,962)	323
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net loss	(19,621)
Share-based compensation expense	$ 566		566
Employee exercises of stock options (in shares)	37,066					37,000
Employee stock option exercises	$ 153		153
Net change in unrealized gain on available-for-sale securities	35				35
Ending balance (in shares) at May. 04, 2024						22,751,000	7,306,000
Ending balance at May. 04, 2024	$ 126,002	$ 30	$ 173,197	$ (47,583)	$ 358

Consolidated Statements of Cash Flows - USD ($)	3 Months Ended
Consolidated Statements of Cash Flows - USD ($)	May 04, 2024	Apr. 29, 2023
Cash flows from operating activities:
Net loss	$ (19,621,000)	$ (11,968,000)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization	3,095,000	3,214,000
Share-based compensation expense	566,000	522,000
Impairment of assets	1,663,000	154,000
(Gain) loss on disposal of assets	(16,000)	16,000
Gain on maturities of marketable securities	(708,000)	(295,000)
Deferred income taxes	0	(4,231,000)
Changes in operating assets and liabilities:
Receivables	(822,000)	(3,683,000)
Merchandise inventories	(15,376,000)	(15,065,000)
Prepaid expenses and other current assets	2,690,000	8,162,000
Accounts payable	7,480,000	8,765,000
Accrued expenses	14,000	441,000
Accrued compensation and benefits	(1,445,000)	873,000
Operating lease liabilities	(2,254,000)	(1,616,000)
Deferred revenue	(830,000)	(1,311,000)
Other liabilities	(126,000)	(173,000)
Net cash used in operating activities	(25,690,000)	(16,195,000)
Cash flows from investing activities:
Purchases of marketable securities	(29,496,000)	(24,524,000)
Purchases of property and equipment	(2,137,000)	(4,255,000)
Proceeds from maturities of marketable securities	30,000,000	15,081,000
Proceeds from sale of property and equipment	23,000	0
Net cash used in investing activities	(1,610,000)	(13,698,000)
Cash flows from financing activities:
Proceeds from exercise of stock options	153,000	53,000
Net cash provided by financing activities	153,000	53,000
Change in cash and cash equivalents	(27,147,000)	(29,840,000)
Cash and cash equivalents, beginning of period	47,027,000	73,526,000
Cash and cash equivalents, end of period	19,880,000	43,686,000
Supplemental disclosures of cash flow information:
Income taxes refunded	(14,000)	0
Supplemental disclosure of non-cash activities:
Unpaid purchases of property and equipment	724,000	1,224,000
Operating lease liabilities arising from obtaining operating lease assets	$ 9,886	$ 15,327

Description of the Company and Basis of Presentation	3 Months Ended
Description of the Company and Basis of Presentation	May 04, 2024
Organization, Consolidation and Presentation of Financial Statements [Abstract]
Description of the Company and Basis of Presentation	Description of the Company and Basis of Presentation Tillys is a leading destination specialty retailer of casual apparel, footwear, accessories and hardgoods for young men, young women, boys and girls with an extensive assortment of iconic global, emerging, and proprietary brands rooted in an active and social lifestyle. Tillys is headquartered in Irvine, California and operated 246 stores, in 33 states as of May 4, 2024. Our stores are located in malls, lifestyle centers, ‘power’ centers, community centers, outlet centers and street-front locations. Customers may also shop online, where we feature the same assortment of products as carried in our brick-and-mortar stores, supplemented by additional online-only styles. Our goal is to serve as a destination for the latest, most relevant merchandise and brands important to our customers. The Tillys concept began in 1982, when our co-founders, Hezy Shaked and Tilly Levine, opened their first store in Orange County, California. Since 1984, the business has been conducted through World of Jeans & Tops, a California corporation, or “WOJT”, which operates under the name “Tillys”. In May 2011, Tilly’s, Inc., a Delaware corporation, was formed solely for the purpose of reorganizing the corporate structure of WOJT in preparation for an initial public offering. As part of the initial public offering in May 2012, WOJT became a wholly owned subsidiary of Tilly's, Inc. The consolidated financial statements include the accounts of Tilly's, Inc. and WOJT. All intercompany accounts and transactions have been eliminated in consolidation. As used in these Notes to the Consolidated Financial Statements, except where the context otherwise requires or where otherwise indicated, the terms "the Company", "we", "our", "us" and "Tillys" refer to Tilly's, Inc. and its subsidiary, WOJT. We have prepared the accompanying unaudited consolidated financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial reporting. These unaudited consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the "SEC"). Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted from this Quarterly Report on Form 10-Q as is permitted by SEC rules and regulations. In the opinion of management, the accompanying unaudited consolidated financial statements contain all normal and recurring adjustments necessary to present fairly the financial condition, results of operations and cash flows for the interim periods presented. The results of operations for the thirteen-week period ended May 4, 2024 are not necessarily indicative of results to be expected for the full fiscal year. The accompanying unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included in our Annual Report on Form 10-K for the fiscal year ended February 3, 2024 ("fiscal 2023"). Fiscal Periods Our fiscal year ends on the Saturday closest to January 31. References to fiscal 2024 refer to the fiscal year ending February 1, 2025. References to the fiscal quarters or first three months ended May 4, 2024 and April 29, 2023 refer to the thirteen-week periods as of those dates, respectively.

Summary of Significant Accounting Policies

3 Months Ended

May 04, 2024

Accounting Policies [Abstract]

Summary of Significant Accounting Policies

Revenue Recognition

The following table summarizes net sales from our retail stores and e-commerce (in thousands):


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Retail stores	$	92,822	$	97,819
E-commerce	23,034		25,818
Total net sales	$	115,856	$	123,637

The following table summarizes the percentage of net sales by department:


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Mens	36	%	36	%
Womens	31	%	29	%
Footwear	13	%	14	%
Accessories	12	%	14	%
Girls	4	%	4	%
Boys	4	%	3	%
Total net sales	100	%	100	%

The following table summarizes the percentage of net sales by third-party and proprietary branded merchandise:


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Third-party	66	%	68	%
Proprietary	34	%	32	%
Total net sales	100	%	100	%

Property and Equipment, net

At May 4, 2024, February 3, 2024 and April 29, 2023, property and equipment consisted of the following (in thousands):


	May 4, 2024		February 3, 2024		April 29, 2023
Leasehold improvements	$	159,933	$	160,572	$	158,346
Computer hardware and software	47,817		47,003		45,755
Furniture and fixtures	46,432		46,747		47,112
Machinery and equipment	34,662		34,693		34,455
Vehicles	2,307		2,508		2,252
Construction in progress	4,388		4,638		3,355
Property and equipment, gross	295,539		296,161		291,275
Accumulated depreciation	(250,097)		(248,098)		(241,837)
Property and equipment, net	$	45,442	$	48,063	$	49,438

Depreciation expense related to property and equipment was $3.1 million and $3.2 million for the thirteen weeks ended May 4, 2024 and April 29, 2023, respectively.

Leases

The maturity of operating lease liabilities and sublease income as of May 4, 2024 were as follows (in thousands):


Fiscal Year	Related Party		Other		Total		Sublease Income
2024	$	3,076	$	50,167	$	53,243	$	71
2025	4,244		55,562		59,806		99
2026	4,411		40,310		44,721		105
2027	4,167		32,379		36,546		—
2028	2,251		22,587		24,838		—
Thereafter	7,073		42,290		49,363		—
Total minimum lease payments	25,222		243,295		268,517		275
Less: Amount representing interest	3,590		38,758		42,348		—
Present value of operating lease liabilities	$	21,632	$	204,537	$	226,169	$	275

Lease expense for the thirteen-week periods ended May 4, 2024 and April 29, 2023 was as follows (in thousands):


	Thirteen Weeks Ended
	May 4, 2024						April 29, 2023
	Cost of goods sold		SG&A		Total		Cost of goods sold		SG&A		Total
Fixed operating lease expense	$	16,779	$	361	$	17,140	$	15,425	$	328	$	15,753
Variable lease expense	3,706		8		3,714		5,749		28		5,777
Total lease expense	$	20,485	$	369	$	20,854	$	21,174	$	356	$	21,530

Supplemental lease information for the thirteen weeks ended May 4, 2024 and April 29, 2023 was as follows:

Thirteen Weeks Ended

May 4, 2024

April 29, 2023

Cash paid for amounts included in the measurement of operating lease liabilities (in thousands)

$18,360

$17,300

Weighted average remaining lease term (in years)

5.1 years

5.7 years

Weighted average interest rate (1)

6.64%

6.47%

Income Taxes

New Accounting Standards Not Yet Adopted

Marketable Securities

3 Months Ended

May 04, 2024

Investments, Debt and Equity Securities [Abstract]

Marketable Securities

The following table summarizes our investments in marketable securities at May 4, 2024, February 3, 2024 and April 29, 2023 (in thousands):


	May 4, 2024
	Cost or Amortized Cost		Gross Unrealized Holding Gains		Gross Unrealized Holding Losses		Estimated Fair Value
Commercial paper	$	34,158	$	355	$	—	$	34,513
Fixed income securities	13,629		—		—		13,629
Total marketable securities	$	47,787	$	355	$	—	$	48,142

	February 3, 2024
	Cost or Amortized Cost		Gross Unrealized Holding Gains		Gross Unrealized Holding Losses		Estimated Fair Value
Commercial paper	$	44,072	$	438	$	—	$	44,510
Fixed income securities	3,511		—		—		3,511

Total marketable securities	$	47,583	$	438	$	—	$	48,021

	April 29, 2023
	Cost or Amortized Cost		Gross Unrealized Holding Gains		Gross Unrealized Holding Losses		Estimated Fair Value
Commercial paper	$	39,266	$	385	$	—	$	39,651
Fixed income securities	10,044		—		—		10,044
Total marketable securities	$	49,310	$	385	$	—	$	49,695

The following table summarizes our gains on investments for commercial paper (in thousands):


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Gains on investments	$	589	$	172

Asset-Backed Credit Agreement	3 Months Ended
Asset-Backed Credit Agreement	May 04, 2024
Debt Disclosure [Abstract]
Asset-Backed Credit Agreement	Asset-Backed Credit Agreement On April 27, 2023 (the “Closing Date”), we entered into an asset-backed credit agreement and revolving line of credit note (the "Note" and, collectively, the “Credit Agreement”) with Wells Fargo Bank, National Association, as lender (the “Bank”). The Credit Agreement provides for an asset-based, senior secured revolving credit facility (“Revolving Facility”) of up to $65.0 million (“Revolving Commitment”) consisting of revolving loans, letters of credit and swing line loans, with a sub-limit on letters of credit outstanding at any time of $10.0 million and a sub-limit for swing line loans of $7.5 million, which replaced our Prior Credit Agreement. The Credit Agreement also includes an uncommitted accordion feature whereby we may increase the Revolving Commitment by an aggregate amount not to exceed $12.5 million, subject to certain conditions. The Revolving Facility matures on April 27, 2026. The payment and performance in full of the secured obligations under the Revolving Facility are secured by a lien on and security interest in all of our assets. The maximum borrowings permitted under the Revolving Facility is equal to the lesser of (x) the Revolving Commitment and (y) the applicable borrowing base, which is equal to (i) 90% of our eligible credit card receivables, plus (ii) 90% of the cost of certain adjusted eligible inventory, less certain inventory reserves, plus (iii) 90% of the cost of certain adjusted eligible in-transit inventory, less certain inventory reserves, less (iv) certain other reserves established by the Bank. The unused portion of the Revolving Commitment accrues a commitment fee of 0.375% per annum. Borrowings under the Revolving Facility bear interest at a rate per annum that ranges from the Secured Overnight Financing Rate (“SOFR”) plus a credit spread adjustment (equal to 10 basis points for one- and three-month term SOFR) plus 1.50% to 2.00%, or a base rate (as calculated in accordance with the Credit Agreement) (the “Base Rate”) plus 0.50% to 1.00%, based on the average daily borrowing capacity under the Revolving Facility over the applicable fiscal quarter. We are allowed to elect to apply either SOFR or Base Rate interest to borrowings at our discretion, other than in the case of swing line loans, to which the Base Rate shall apply. Under the Credit Agreement, we are subject to a variety of affirmative and negative covenants customary in an asset-based lending facility, including a financial covenant relating to availability (which is required to remain above the greater of: (i) ten percent (10%) of the Loan Cap (as defined in the Credit Agreement) and (ii) $6.0 million). Beginning April 27, 2024, we are permitted to declare or pay cash dividends and/or repurchase our common stock provided, among other things, no default or event of default exists as of the date of any such payment and after giving effect thereto and certain minimum availability and minimum projected availability tests are satisfied. Events of default under the Credit Agreement include, among other things, failure to pay principal, interest, fees or other amounts; covenant defaults; material inaccuracy of representations and warranties; bankruptcy events; actual or asserted invalidity of any the Credit Agreement or related loan documents; or a change of control. In connection with the entry into the Credit Agreement, on April 27, 2023, we entered into certain ancillary agreements including (i) a security agreement in favor of the Bank, and (ii) a guarantee by us in favor of the Bank. As of May 4, 2024, we were in compliance with all of our covenants, were eligible to borrow up to a total of $57.7 million and had no outstanding borrowings under the Credit Agreement. The only utilization of the letters of credit sub-limit under the Credit Agreement was a $2.0 million irrevocable standby letter of credit.

Commitments and Contingencies	3 Months Ended
Commitments and Contingencies	May 04, 2024
Commitments and Contingencies Disclosure [Abstract]
Commitments and Contingencies	Commitments and Contingencies Indemnifications, Commitments, and Guarantees During the normal course of business, we have made certain indemnifications, commitments, and guarantees under which we may be required to make payments for certain transactions. These indemnifications include, but are not limited to, those given to various lessors in connection with facility leases for certain claims arising from such facility or lease and indemnifications to our directors and officers to the maximum extent permitted under the laws of the state of Delaware. The majority of these indemnifications, commitments, and guarantees do not provide for any limitation of the maximum potential future payments we could be obligated to make, and their duration may be indefinite. We have not recorded any liability for these indemnifications, commitments, and guarantees in the accompanying Consolidated Balance Sheets. Legal Proceedings From time to time, we may become involved in lawsuits and other claims arising from our ordinary course of business. We establish loss provisions for matters in which losses are probable and can be reasonably estimated. For some matters, we are currently unable to predict the ultimate outcome, determine whether a liability has been incurred or make an estimate of the reasonably possible liability that could result from an unfavorable outcome because of the uncertainties related to the occurrence, amount and range of loss on any pending litigation or claim. Because of the unpredictable nature of these matters, we cannot provide any assurances regarding the outcome of any litigation or claim to which we are a party or that the ultimate outcome of any of the matters threatened or pending against us will not have a material adverse effect on our financial condition, results of operations or cash flows. As of the date of these consolidated financial statements, we were not engaged in any legal proceedings that are expected, individually or in the aggregate, to have a material adverse effect on our consolidated results of operations or financial position.

Fair Value Measurements

3 Months Ended

May 04, 2024

Fair Value Disclosures [Abstract]

Fair Value Measurements

•Level 1 – Quoted prices in active markets for identical assets and liabilities.

Financial Assets


	May 4, 2024						February 3, 2024						April 29, 2023
	Level 1		Level 2		Level 3		Level 1		Level 2		Level 3		Level 1		Level 2		Level 3
Cash equivalents (1):
Money market securities	$	18,691	$	—	$	—	$45,672		$	—	$	—	$37,503		$	—	$	—

Commercial paper	—		—		—		—		—		—		—		4,997		—
Marketable securities:
Commercial paper	$	—	$	34,513	$	—	$	—	$	44,510	$	—	$	—	$	39,651	$	—

(1) Excludes cash of $1.2 million, $1.4 million and $1.2 million as of May 4, 2024, February 3, 2024 and April 29, 2023, respectively.

Impairment of Long-Lived Assets


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
	($ in thousands)

Carrying value of assets with impairment	$	3,555	$	356
Fair value of assets impaired	$	1,892	$	201
Number of stores tested for impairment	43		24
Number of stores with impairment	11		6

Share-Based Compensation

3 Months Ended

May 04, 2024

Share-Based Payment Arrangement [Abstract]

Share-Based Compensation

Stock Options

The following table summarizes stock option activity for the thirteen weeks ended May 4, 2024 (aggregate intrinsic value in thousands):


	Stock Options	Grant Date Weighted Average Exercise Price		Weighted Average Remaining Contractual Life (in Years)	Aggregate Intrinsic Value (1)
Outstanding at February 3, 2024	2,447,247	$	8.34
Granted	511,000	$	6.75
Exercised	(37,066)	$	4.13
Forfeited	(23,500)	$	7.28
Expired	(19,468)	$	13.03
Outstanding at May 4, 2024	2,878,213	$	8.09	6.8	$	523
Exercisable at May 4, 2024	1,372,963	$	9.23	4.2	$	523

The fair values of stock options granted during the thirteen weeks ended May 4, 2024 and April 29, 2023 were estimated on the grant date using the following assumptions:


	Thirteen Weeks Ended
	May 4, 2024			April 29, 2023
Weighted average grant-date fair value per option granted	$	3.68		$	3.90
Expected option term (1)	5.6 years			5.2 years
Weighted average expected volatility factor (2)	54.8		%	58.6		%
Weighted average risk-free interest rate (3)	4.3		%	3.6		%
Expected annual dividend yield (4)	—		%	—		%

(1)The expected option term of the awards represents the estimated time that options are expected to be outstanding based upon historical option data.

(2)Stock volatility for each grant is measured using the historical daily price changes of our common stock over the most recent period equal to the expected option term of the awards.

(3)The risk-free interest rate is determined using the rate on treasury securities with the same term as the expected life of the stock option as of the grant date.

Restricted Stock Awards

The following table summarizes the status of non-vested restricted stock as of May 4, 2024, and the changes since February 3, 2024:


	Restricted Stock	Weighted Average Grant-Date Fair Value
Nonvested at February 3, 2024	87,525	$	6.86
Granted	—	—
Vested	—	—

Nonvested at May 4, 2024	87,525	$	6.86


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Cost of goods sold	$	81	$	57
Selling, general, and administrative	485		465
Total share-based compensation	$	566	$	522

Net Loss Per Share

3 Months Ended

May 04, 2024

Earnings Per Share [Abstract]

(Loss) Earnings Per Share

Loss Per Share

The components of basic and diluted net loss per share were as follows (in thousands, except per share amounts):


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Net loss	$	(19,621)	$	(11,968)
Weighted average basic shares outstanding	29,962		29,798
Dilutive effect of in-the-money stock options and RSAs	—		—
Weighted average shares for diluted net loss per share	29,962		29,798
Basic net loss per share of Class A and Class B common stock	$	(0.65)	$	(0.40)
Diluted net loss per share of Class A and Class B common stock	$	(0.65)	$	(0.40)

The following stock options have been excluded from the calculation of diluted net loss per share as the effect of including these stock options would have been anti-dilutive (in thousands):

Thirteen Weeks Ended

May 4,
2024

April 29,
2023

Stock options

2,578

1,404

Pay vs Performance Disclosure - USD ($) $ in Thousands	3 Months Ended
Pay vs Performance Disclosure - USD ($) $ in Thousands	May 04, 2024	Apr. 29, 2023
Pay vs Performance Disclosure
Net loss	$ (19,621)	$ (11,968)

Insider Trading Arrangements	3 Months Ended
Insider Trading Arrangements	May 04, 2024
Trading Arrangements, by Individual
Rule 10b5-1 Arrangement Adopted	false
Non-Rule 10b5-1 Arrangement Adopted	false
Rule 10b5-1 Arrangement Terminated	false
Non-Rule 10b5-1 Arrangement Terminated	false

Summary of Significant Accounting Policies (Policies)	3 Months Ended
Summary of Significant Accounting Policies (Policies)	May 04, 2024
Accounting Policies [Abstract]
Basis of Presentation	We have prepared the accompanying unaudited consolidated financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial reporting. These unaudited consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the "SEC"). Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted from this Quarterly Report on Form 10-Q as is permitted by SEC rules and regulations. In the opinion of management, the accompanying unaudited consolidated financial statements contain all normal and recurring adjustments necessary to present fairly the financial condition, results of operations and cash flows for the interim periods presented. The results of operations for the thirteen-week period ended May 4, 2024 are not necessarily indicative of results to be expected for the full fiscal year. The accompanying unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included in our Annual Report on Form 10-K for the fiscal year ended February 3, 2024 ("fiscal 2023").
Fiscal Periods	Fiscal Periods Our fiscal year ends on the Saturday closest to January 31. References to fiscal 2024 refer to the fiscal year ending February 1, 2025. References to the fiscal quarters or first three months ended May 4, 2024 and April 29, 2023 refer to the thirteen-week periods as of those dates, respectively.
Revenue Recognition	Revenue Recognition Revenue is recognized for store sales when the customer receives and pays for the merchandise at the register, net of estimated returns and taxes collected from our customers. For e-commerce sales, we recognize revenue, net of sales taxes and estimated sales returns, and the related cost of goods sold at the time the merchandise is shipped to the customer. Amounts related to shipping and handling that are billed to customers are reflected in net sales, and the related costs are reflected in cost of goods sold in the Consolidated Statements of Operations.
Property and Equipment, net	Property and Equipment, net Property and equipment are stated at cost less accumulated depreciation. Depreciation is calculated using the straight-line method over the estimated useful lives of the assets. Equipment is depreciated over five to seven years. Furniture and fixtures are depreciated over five years. Computer software is depreciated over three years. Leasehold improvements and the cost of acquiring leasehold rights are amortized over the lesser of the term of the lease or the estimated useful life of the improvement. The cost of assets sold or retired and the related accumulated depreciation is removed from the accounts with any resulting gain or loss included in net loss in the accompanying Consolidated Statements of Operations. Repairs and maintenance costs are charged directly to expense as incurred. Major renewals, replacements and improvements that substantially extend the useful life of an asset are capitalized and depreciated.
Leases	Leases We conduct all of our retail sales and corporate operations in leased facilities. Lease terms generally range up to 10 years in duration (subject to elective extensions) and provide for escalations in base rents. Many of our store leases contain one or more options to renew the lease at our sole discretion. Generally, we do not consider any additional renewal periods to be reasonably certain of being exercised. Most store leases include tenant allowances from landlords, rent escalation clauses and/or contingent rent provisions. Certain leases provide for additional rent based on a percentage of sales and annual rent increases generally based upon the Consumer Price Index. In addition, most of our store leases are net leases, which typically require us to be responsible for certain property operating expenses, including property taxes, insurance, common area maintenance, in addition to base rent. Many of our store leases contain certain co-tenancy provisions that permit us to pay rent based on a pre-determined percentage of sales when the occupancy of the retail center falls below minimums established in the lease. For non-cancelable operating lease agreements, operating lease assets and operating lease liabilities are established for leases with an expected term greater than one year, and we recognize a single lease cost, with such cost allocated over the lease term, on a straight-line basis. We do not record any leases with terms of 12 months or less as operating lease assets or operating lease liabilities, these are instead expensed as incurred. Contingent rent, determined based on a percentage of net sales in excess of specified levels, is recognized as rent expense when the achievement of those specified net sales is probable. Our operating leases typically include non-lease components such as common-area maintenance costs, utilities, and other maintenance costs. We have elected to include non-lease components with the lease payments for the purpose of calculating the lease right-of-use assets and liabilities to the extent that they are fixed. Non-lease components that are not fixed are expensed as incurred as variable lease payments.
Income Taxes	Income Taxes Our effective income tax rate was 0.1% of pre-tax loss, compared to 26.1% of pre-tax loss, for the thirteen weeks ended May 4, 2024 and April 29, 2023, respectively. Our effective income tax rate was significantly different than the statutory tax rate due to the continuing impact of a full, non-cash deferred tax asset valuation allowance.
New Accounting Standards Not Yet Adopted	New Accounting Standards Not Yet Adopted In November 2023, the FASB issued ASU No. 2023-07, Segment reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”)., which amended Topic 280. The amendments in this update enhance segment reporting by expanding the breadth and frequency of segment disclosures required by public entities. ASU 2023-07 requires public entities to disclose factors used to identify the entities' reportable segments, how the Chief Operating Decision Maker (“CODM”) uses the reported measure(s) of a segment's profit or loss to assess segment performance and decide how to allocate resources, significant expenses regularly provided to the CODM and included within the reported measure(s) of a segment's profit or loss, types of products and services from which each reportable segment derives its revenues, and the title and position of the CODM. The new standard is effective for public entities with fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted and is required to be adopted retrospectively for all prior periods presented in the consolidated financial statements. We are currently evaluating the impact of this guidance on our consolidated financial statements. In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, (“ASU 2023-09”). ASU 2023-09 requires disaggregated information about a reporting entity's effective tax rate reconciliation as well as information on income taxes paid. The new standard is effective for public entities with annual periods beginning after December 15, 2024, with early adoption permitted and should be applied prospectively with the option of retrospective application. We are currently evaluating the impact of this guidance on our consolidated financial statements

Summary of Significant Accounting Policies (Tables)

3 Months Ended

May 04, 2024

Accounting Policies [Abstract]

Disaggregation of Revenue

The following table summarizes net sales from our retail stores and e-commerce (in thousands):


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Retail stores	$	92,822	$	97,819
E-commerce	23,034		25,818
Total net sales	$	115,856	$	123,637

The following table summarizes the percentage of net sales by department:


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Mens	36	%	36	%
Womens	31	%	29	%
Footwear	13	%	14	%
Accessories	12	%	14	%
Girls	4	%	4	%
Boys	4	%	3	%
Total net sales	100	%	100	%

The following table summarizes the percentage of net sales by third-party and proprietary branded merchandise:


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Third-party	66	%	68	%
Proprietary	34	%	32	%
Total net sales	100	%	100	%

Lessee, Operating Lease, Liability, Maturity

The maturity of operating lease liabilities and sublease income as of May 4, 2024 were as follows (in thousands):


Fiscal Year	Related Party		Other		Total		Sublease Income
2024	$	3,076	$	50,167	$	53,243	$	71
2025	4,244		55,562		59,806		99
2026	4,411		40,310		44,721		105
2027	4,167		32,379		36,546		—
2028	2,251		22,587		24,838		—
Thereafter	7,073		42,290		49,363		—
Total minimum lease payments	25,222		243,295		268,517		275
Less: Amount representing interest	3,590		38,758		42,348		—
Present value of operating lease liabilities	$	21,632	$	204,537	$	226,169	$	275

Components of Property, Plant and Equipment

At May 4, 2024, February 3, 2024 and April 29, 2023, property and equipment consisted of the following (in thousands):


	May 4, 2024		February 3, 2024		April 29, 2023
Leasehold improvements	$	159,933	$	160,572	$	158,346
Computer hardware and software	47,817		47,003		45,755
Furniture and fixtures	46,432		46,747		47,112
Machinery and equipment	34,662		34,693		34,455
Vehicles	2,307		2,508		2,252
Construction in progress	4,388		4,638		3,355
Property and equipment, gross	295,539		296,161		291,275
Accumulated depreciation	(250,097)		(248,098)		(241,837)
Property and equipment, net	$	45,442	$	48,063	$	49,438

Schedule of Lease Expense and Supplemental Lease Information

Lease expense for the thirteen-week periods ended May 4, 2024 and April 29, 2023 was as follows (in thousands):


	Thirteen Weeks Ended
	May 4, 2024						April 29, 2023
	Cost of goods sold		SG&A		Total		Cost of goods sold		SG&A		Total
Fixed operating lease expense	$	16,779	$	361	$	17,140	$	15,425	$	328	$	15,753
Variable lease expense	3,706		8		3,714		5,749		28		5,777
Total lease expense	$	20,485	$	369	$	20,854	$	21,174	$	356	$	21,530

Supplemental lease information for the thirteen weeks ended May 4, 2024 and April 29, 2023 was as follows:

Thirteen Weeks Ended

May 4, 2024

April 29, 2023

Cash paid for amounts included in the measurement of operating lease liabilities (in thousands)

$18,360

$17,300

Weighted average remaining lease term (in years)

5.1 years

5.7 years

Weighted average interest rate (1)

6.64%

6.47%

Marketable Securities (Tables)

3 Months Ended

May 04, 2024

Investments, Debt and Equity Securities [Abstract]

Investments in Marketable Securities

The following table summarizes our investments in marketable securities at May 4, 2024, February 3, 2024 and April 29, 2023 (in thousands):


	May 4, 2024
	Cost or Amortized Cost		Gross Unrealized Holding Gains		Gross Unrealized Holding Losses		Estimated Fair Value
Commercial paper	$	34,158	$	355	$	—	$	34,513
Fixed income securities	13,629		—		—		13,629
Total marketable securities	$	47,787	$	355	$	—	$	48,142

	February 3, 2024
	Cost or Amortized Cost		Gross Unrealized Holding Gains		Gross Unrealized Holding Losses		Estimated Fair Value
Commercial paper	$	44,072	$	438	$	—	$	44,510
Fixed income securities	3,511		—		—		3,511

Total marketable securities	$	47,583	$	438	$	—	$	48,021

	April 29, 2023
	Cost or Amortized Cost		Gross Unrealized Holding Gains		Gross Unrealized Holding Losses		Estimated Fair Value
Commercial paper	$	39,266	$	385	$	—	$	39,651
Fixed income securities	10,044		—		—		10,044
Total marketable securities	$	49,310	$	385	$	—	$	49,695

Gain (Loss) on Investments

The following table summarizes our gains on investments for commercial paper (in thousands):


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Gains on investments	$	589	$	172

Fair Value Measurements (Tables)

3 Months Ended

May 04, 2024

Fair Value Disclosures [Abstract]

Financial Assets Categorized Based on Priority of Inputs to Valuation Technique Instruments


	May 4, 2024						February 3, 2024						April 29, 2023
	Level 1		Level 2		Level 3		Level 1		Level 2		Level 3		Level 1		Level 2		Level 3
Cash equivalents (1):
Money market securities	$	18,691	$	—	$	—	$45,672		$	—	$	—	$37,503		$	—	$	—

Commercial paper	—		—		—		—		—		—		—		4,997		—
Marketable securities:
Commercial paper	$	—	$	34,513	$	—	$	—	$	44,510	$	—	$	—	$	39,651	$	—

(1) Excludes cash of $1.2 million, $1.4 million and $1.2 million as of May 4, 2024, February 3, 2024 and April 29, 2023, respectively.

Details of Impairment of Long-Lived Assets

As a result of this assessment, we recorded non-recurring, non-cash impairment charges of $1.7 million and $0.2 million in the thirteen weeks ended May 4, 2024 and April 29, 2023, respectively, to write-down the carrying value of certain long-lived store assets and ROU assets to their estimated fair values.


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
	($ in thousands)

Carrying value of assets with impairment	$	3,555	$	356
Fair value of assets impaired	$	1,892	$	201
Number of stores tested for impairment	43		24
Number of stores with impairment	11		6

Share-Based Compensation (Tables)

3 Months Ended

May 04, 2024

Share-Based Payment Arrangement [Abstract]

Stock Option Activity Under Stock Option Plan

The following table summarizes stock option activity for the thirteen weeks ended May 4, 2024 (aggregate intrinsic value in thousands):


	Stock Options	Grant Date Weighted Average Exercise Price		Weighted Average Remaining Contractual Life (in Years)	Aggregate Intrinsic Value (1)
Outstanding at February 3, 2024	2,447,247	$	8.34
Granted	511,000	$	6.75
Exercised	(37,066)	$	4.13
Forfeited	(23,500)	$	7.28
Expired	(19,468)	$	13.03
Outstanding at May 4, 2024	2,878,213	$	8.09	6.8	$	523
Exercisable at May 4, 2024	1,372,963	$	9.23	4.2	$	523

Assumptions Used to Estimate Fair Value of Stock Options Granted

The fair values of stock options granted during the thirteen weeks ended May 4, 2024 and April 29, 2023 were estimated on the grant date using the following assumptions:


	Thirteen Weeks Ended
	May 4, 2024			April 29, 2023
Weighted average grant-date fair value per option granted	$	3.68		$	3.90
Expected option term (1)	5.6 years			5.2 years
Weighted average expected volatility factor (2)	54.8		%	58.6		%
Weighted average risk-free interest rate (3)	4.3		%	3.6		%
Expected annual dividend yield (4)	—		%	—		%

(1)The expected option term of the awards represents the estimated time that options are expected to be outstanding based upon historical option data.

(2)Stock volatility for each grant is measured using the historical daily price changes of our common stock over the most recent period equal to the expected option term of the awards.

(3)The risk-free interest rate is determined using the rate on treasury securities with the same term as the expected life of the stock option as of the grant date.

Summary of Status of Non-Vested Restricted Stock

The following table summarizes the status of non-vested restricted stock as of May 4, 2024, and the changes since February 3, 2024:


	Restricted Stock	Weighted Average Grant-Date Fair Value
Nonvested at February 3, 2024	87,525	$	6.86
Granted	—	—
Vested	—	—

Nonvested at May 4, 2024	87,525	$	6.86

Schedule of Stock Based Compensation

The following table summarizes share-based compensation expense recorded in the Consolidated Statements of Operations (in thousands):


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Cost of goods sold	$	81	$	57
Selling, general, and administrative	485		465
Total share-based compensation	$	566	$	522

Net Loss Per Share (Tables)

3 Months Ended

May 04, 2024

Earnings Per Share [Abstract]

Components of Basic and Diluted Earnings Per Share

The components of basic and diluted net loss per share were as follows (in thousands, except per share amounts):


	Thirteen Weeks Ended
	May 4, 2024		April 29, 2023
Net loss	$	(19,621)	$	(11,968)
Weighted average basic shares outstanding	29,962		29,798
Dilutive effect of in-the-money stock options and RSAs	—		—
Weighted average shares for diluted net loss per share	29,962		29,798
Basic net loss per share of Class A and Class B common stock	$	(0.65)	$	(0.40)
Diluted net loss per share of Class A and Class B common stock	$	(0.65)	$	(0.40)

Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share

The following stock options have been excluded from the calculation of diluted net loss per share as the effect of including these stock options would have been anti-dilutive (in thousands):

Thirteen Weeks Ended

May 4,
2024

April 29,
2023

Stock options

2,578

1,404

Description of the Company and Basis of Presentation (Details)	May 04, 2024 State store
Organization, Consolidation and Presentation of Financial Statements [Abstract]
Number of stores \| store	246
Number of states \| State	33

Summary of Significant Accounting Policies - Schedule of Revenue Recognition (Details) - USD ($)	3 Months Ended
	May 04, 2024	Apr. 29, 2023	Feb. 03, 2024
Disaggregation of Revenue [Line Items]
Net sales	$ 115,856,000	$ 123,637,000
Percentage of total net sales	100.00%	100.00%
SEC schedule, 12-09, valuation allowances and reserves, amount	$ 1,500,000	$ 1,800,000	$ 1,300,000
Deferred revenue	14,127,000	14,792,000	14,957,000
Retail stores
Disaggregation of Revenue [Line Items]
Net sales	92,822,000	97,819,000
E-commerce
Disaggregation of Revenue [Line Items]
Net sales	$ 23,034,000	$ 25,818,000
Mens
Disaggregation of Revenue [Line Items]
Percentage of total net sales	36.00%	36.00%
Womens
Disaggregation of Revenue [Line Items]
Percentage of total net sales	31.00%	29.00%
Footwear
Disaggregation of Revenue [Line Items]
Percentage of total net sales	13.00%	14.00%
Accessories
Disaggregation of Revenue [Line Items]
Percentage of total net sales	12.00%	14.00%
Girls
Disaggregation of Revenue [Line Items]
Percentage of total net sales	4.00%	4.00%
Boys
Disaggregation of Revenue [Line Items]
Percentage of total net sales	4.00%	3.00%
GC Redemption
Disaggregation of Revenue [Line Items]
Deferred revenue	$ 9,400,000	$ 9,900,000	10,200,000
Breakage
Disaggregation of Revenue [Line Items]
Deferred revenue	10,200,000	11,100,000
Deferred revenue recognized	2,600,000	3,400,000
Revenue recognized from customer liability	1,700,000	2,200,000
Customer Loyalty Program
Disaggregation of Revenue [Line Items]
Deferred revenue	4,700,000	5,000,000
Deferred revenue recognized		1,600,000
Revenue recognized from customer liability	$ 1,200,000	1,300,000
Unredeemed awards and accumulated points, expiration period	365 days
Deferred revenue	$ 4,800,000	$ 4,900,000	$ 4,700,000
Third-party
Disaggregation of Revenue [Line Items]
Percentage of total net sales	66.00%	68.00%
Proprietary
Disaggregation of Revenue [Line Items]
Percentage of total net sales	34.00%	32.00%

Summary of Significant Accounting Policies - Additional Information (Details)	3 Months Ended
	May 04, 2024 USD ($) ft²	Apr. 29, 2023 USD ($)	Jun. 05, 2024 USD ($)
Accounting Policies [Line Items]
Depreciation	$ 3,100,000	$ 3,200,000
Lessee terms	10 years	10 years
Sublease income	$ 23,400	$ 22,300
Lessor, operating lease, not yet commenced, amount	$ 2,500,000
Effective income tax rate reconciliation, percent	0.10%	26.10%
Subsequent Event
Accounting Policies [Line Items]
Lessor, operating lease, not yet commenced, amount			$ 1,200,000
Furniture and fixtures
Accounting Policies [Line Items]
Property and equipment, useful life	5 years
Computer hardware and software
Accounting Policies [Line Items]
Property and equipment, useful life	3 years
Minimum \| Machinery and equipment
Accounting Policies [Line Items]
Property and equipment, useful life	5 years
Maximum \| Machinery and equipment
Accounting Policies [Line Items]
Property and equipment, useful life	7 years
10 and 12 Whatney, Irvine, California \| Office and warehouse space
Accounting Policies [Line Items]
Area of real estate property \| ft²	172,000
Operating lease rent expense	$ 500,000	$ 500,000
11 Whatney, Irvine, California \| Office and warehouse space
Accounting Policies [Line Items]
Area of real estate property \| ft²	26,000
Operating lease rent expense	$ 200,000	$ 200,000
Annual lease adjustment rate (percent)	5.00%
11 Whatney, Irvine, California \| Maximum \| Office and warehouse space
Accounting Policies [Line Items]
Annual lease adjustment rate (percent)	7.00%
17 Pasteur, Irvine, California \| Office and warehouse space
Accounting Policies [Line Items]
Sublease, term of contract	5 years
17 Pasteur, Irvine, California \| Office and warehouse space \| Affiliated Entity
Accounting Policies [Line Items]
Area of real estate property \| ft²	81,000
Operating lease rent expense	$ 400,000
Annual lease adjustment rate (percent)	5.00%
17 Pasteur, Irvine, California \| Office and warehouse space \| Affiliated Entity \| Related Party
Accounting Policies [Line Items]
Area of real estate property \| ft²	5,887

Summary of Significant Accounting Policies - Property and Equipment (Details) - USD ($) $ in Thousands	May 04, 2024	Feb. 03, 2024	Apr. 29, 2023
Property, Plant and Equipment [Line Items]
Property and equipment, gross	$ 295,539	$ 296,161	$ 291,275
Accumulated depreciation	(250,097)	(248,098)	(241,837)
Property and equipment, net	45,442	48,063	49,438
Leasehold improvements
Property, Plant and Equipment [Line Items]
Property and equipment, gross	159,933	160,572	158,346
Computer hardware and software
Property, Plant and Equipment [Line Items]
Property and equipment, gross	47,817	47,003	45,755
Furniture and fixtures
Property, Plant and Equipment [Line Items]
Property and equipment, gross	46,432	46,747	47,112
Machinery and equipment
Property, Plant and Equipment [Line Items]
Property and equipment, gross	34,662	34,693	34,455
Vehicles
Property, Plant and Equipment [Line Items]
Property and equipment, gross	2,307	2,508	2,252
Construction in progress
Property, Plant and Equipment [Line Items]
Property and equipment, gross	$ 4,388	$ 4,638	$ 3,355

Summary of Significant Accounting Policies - Schedule of Operating Lease Liability (Details) $ in Thousands	May 04, 2024 USD ($)
Lessee, Operating Lease, Liability, to be Paid [Abstract]
2024	$ 53,243
2025	59,806
2026	44,721
2027	36,546
2028	24,838
Thereafter	49,363
Total minimum lease payments	268,517
Less: Amount representing interest	42,348
Present value of operating lease liabilities	226,169
Sublease Income
2024	71
2025	99
2026	105
2027	0
2028	0
Thereafter	0
Total minimum lease payments	275
Related Party
Lessee, Operating Lease, Liability, to be Paid [Abstract]
2024	3,076
2025	4,244
2026	4,411
2027	4,167
2028	2,251
Thereafter	7,073
Total minimum lease payments	25,222
Less: Amount representing interest	3,590
Present value of operating lease liabilities	21,632
Other
Lessee, Operating Lease, Liability, to be Paid [Abstract]
2024	50,167
2025	55,562
2026	40,310
2027	32,379
2028	22,587
Thereafter	42,290
Total minimum lease payments	243,295
Less: Amount representing interest	38,758
Present value of operating lease liabilities	$ 204,537

Summary of Significant Accounting Policies - Schedule of Lease Expense and Supplemental Lease Information (Details) - USD ($) $ in Thousands	3 Months Ended
	May 04, 2024	Apr. 29, 2023
Lessee, Lease, Description [Line Items]
Fixed operating lease expense	$ 17,140	$ 15,753
Variable lease expense	3,714	5,777
Total lease expense	20,854	21,530
Cash paid for amounts included in the measurement of operating lease liabilities (in thousands)	$ 18,360	$ 17,300
Weighted average remaining lease term (in years)	5 years 1 month 6 days	5 years 8 months 12 days
Weighted average interest rate	6.64%	6.47%
Lessee terms	10 years	10 years
Cost of goods sold
Lessee, Lease, Description [Line Items]
Fixed operating lease expense	$ 16,779	$ 15,425
Variable lease expense	3,706	5,749
Total lease expense	20,485	21,174
Selling, general, and administrative
Lessee, Lease, Description [Line Items]
Fixed operating lease expense	361	328
Variable lease expense	8	28
Total lease expense	$ 369	$ 356

Marketable Securities - Investments in Marketable Securities (Details) - USD ($) $ in Thousands	May 04, 2024	Feb. 03, 2024	Apr. 29, 2023
Financial Instruments And Marketable Securities [Line Items]
Cost or Amortized Cost	$ 47,787	$ 47,583	$ 49,310
Gross Unrealized Holding Gains	355	438	385
Gross Unrealized Holding Losses	0	0	0
Estimated Fair Value	48,142	48,021	49,695
Commercial paper
Financial Instruments And Marketable Securities [Line Items]
Cost or Amortized Cost	34,158	44,072	39,266
Gross Unrealized Holding Gains	355	438	385
Gross Unrealized Holding Losses	0	0	0
Estimated Fair Value	34,513	44,510	39,651
Fixed income securities
Financial Instruments And Marketable Securities [Line Items]
Cost or Amortized Cost	13,629	3,511	10,044
Gross Unrealized Holding Gains	0	0	0
Gross Unrealized Holding Losses	0	0	0
Estimated Fair Value	$ 13,629	$ 3,511	$ 10,044

Marketable Securities - Narrative (Details) - USD ($) $ in Thousands	3 Months Ended
	May 04, 2024	Apr. 29, 2023
Summary of Investment Holdings [Line Items]
Gains on investments	$ 708	$ 295
Commercial paper
Summary of Investment Holdings [Line Items]
Gains on investments	$ 589	$ 172

Asset-Backed Credit Agreement - Narrative (Details) - Line of Credit - Credit Agreement - USD ($)	Apr. 27, 2023	May 04, 2024
Revolving Credit Facility
Line of Credit Facility [Line Items]
Maximum borrowing capacity	$ 65,000,000
Maximum borrowing capacity, increase limit	$ 12,500,000
Borrowing base, credit card receivables, percentage	90.00%
Borrowing base, inventory, percentage	90.00%
Borrowing base, inventory in-transit, percentage	90.00%
Line of credit facility, commitment fee percentage	0.375%
Debt instrument, credit spread adjustment	10
Financial covenant, availability minimum as a percentage of the Loan Cap	10.00%
Financial covenant, availability minimum, value	$ 6,000,000
Borrowing base		$ 57,700,000
Outstanding borrowing		0
Revolving Credit Facility \| Secured Overnight Financing Rate (SOFR \| Minimum
Line of Credit Facility [Line Items]
Line of credit, percentage point added to reference rate	1.50%
Revolving Credit Facility \| Secured Overnight Financing Rate (SOFR \| Maximum
Line of Credit Facility [Line Items]
Line of credit, percentage point added to reference rate	2.00%
Revolving Credit Facility \| Base Rate \| Minimum
Line of Credit Facility [Line Items]
Line of credit, percentage point added to reference rate	0.50%
Revolving Credit Facility \| Base Rate \| Maximum
Line of Credit Facility [Line Items]
Line of credit, percentage point added to reference rate	1.00%
Letter of Credit
Line of Credit Facility [Line Items]
Maximum borrowing capacity	$ 10,000,000
Letters of credit outstanding, amount		$ 2,000,000
Swing Line Loans
Line of Credit Facility [Line Items]
Maximum borrowing capacity	$ 7,500,000

Fair Value Measurements - Financial Assets Based on Priority of Inputs to Valuation Technique Instruments (Details) - USD ($) $ in Thousands	May 04, 2024	Feb. 03, 2024	Apr. 29, 2023
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Marketable securities	$ 48,142	$ 48,021	$ 49,695
Cash	1,200	1,400	1,200
Commercial paper
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Marketable securities	34,513	44,510	39,651
Level 1 \| Money market securities
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Cash equivalents	18,691	45,672	37,503,000
Level 1 \| Commercial paper
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Cash equivalents	0	0	0
Marketable securities	0	0	0
Level 2 \| Money market securities
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Cash equivalents	0	0	0
Level 2 \| Commercial paper
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Cash equivalents	0	0	4,997
Marketable securities	34,513,000	44,510,000	39,651,000
Level 3 \| Money market securities
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Cash equivalents	0	0	0
Level 3 \| Commercial paper
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Cash equivalents	0	0	0
Marketable securities	$ 0	$ 0	$ 0

Fair Value Measurements - Narrative (Details) - USD ($)	3 Months Ended
Fair Value Measurements - Narrative (Details) - USD ($)	May 04, 2024	Apr. 29, 2023
Fair Value Disclosures [Abstract]
Non-cash impairment charges	$ 1,700,000	$ 200,000

Fair Value Measurements - Details of Impairment of Long-Lived Assets (Details) $ in Thousands	3 Months Ended
	May 04, 2024 USD ($) store	Apr. 29, 2023 USD ($) store
Fair Value Disclosures [Abstract]
Carrying value of assets with impairment \| $	$ 3,555	$ 356
Fair value of assets impaired \| $	$ 1,892	$ 201
Number of stores tested for impairment \| store	43	24
Number of stores with impairment \| store	11	6

Share-Based Compensation - Narrative (Details) $ in Millions	3 Months Ended
	May 04, 2024 USD ($) shares
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Total unrecognized stock-based compensation expense related to unvested stock options and restricted stock grants \| $	$ 5.4
Weighted average recognition period	2 years 10 months 24 days
Stock options
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Vesting period	4 years
Expiration period	10 years
Stock options \| Share-based Payment Arrangement, Tranche One
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Vesting percentage	25.00%
Stock options \| Share-based Payment Arrangement, Tranche Two
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Vesting percentage	25.00%
Stock options \| Share-based Payment Arrangement, Tranche Three
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Vesting percentage	25.00%
Stock options \| Share-based Payment Arrangement, Tranche Four
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Vesting percentage	25.00%
Restricted Stock \| Directors
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Vesting period	2 years
Percentage of awards vesting on grant date	50.00%
Restricted Stock \| Certain Employees
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Vesting period	4 years
Percentage of awards vesting on grant date	25.00%
2012 Plan
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Common shares authorized (in shares)	6,613,900
Shares available for issuance (in shares)	657,581

Share-Based Compensation - Stock Option Activity Under Stock Option Plan (Details) $ / shares in Units, $ in Thousands	3 Months Ended
	May 04, 2024 USD ($) $ / shares shares
Stock Options
Beginning balance (in shares) \| shares	2,447,247
Granted (in shares) \| shares	511,000
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period \| shares	(37,066)
Forfeited (in shares) \| shares	(23,500)
Expired (in shares) \| shares	(19,468)
Ending balance (in shares) \| shares	2,878,213
Exercisable ending balance (in shares) \| shares	1,372,963
Grant Date Weighted Average Exercise Price
Beginning balance (in dollars per share)	$ 8.34
Granted (in dollars per share)	6.75
Exercised (in dollars per share)	4.13
Forfeited (in dollars per share)	7.28
Expired (in dollars per share)	13.03
Ending balance (in dollars per share)	8.09
Exercisable ending balance (in dollars per share)	$ 9.23
Weighted Average Remaining Contractual Life (in Years)
Outstanding at end of period	6 years 9 months 18 days
Exercisable ending balance	4 years 2 months 12 days
Aggregate Intrinsic Value
Outstanding at end of period \| $	$ 523
Exercisable ending balance \| $	$ 523
Class A common stock
Aggregate Intrinsic Value
Market value per share (in dollars per share)	$ 5.97

Share-Based Compensation - Assumptions Used to Estimate Fair Value of Stock Options Granted (Details) - $ / shares	3 Months Ended
	May 04, 2024	Apr. 29, 2023
Share-Based Payment Arrangement [Abstract]
Weighted average grant-date fair value per option granted (in dollars per share)	$ 3.68	$ 3.90
Expected option term	5 years 7 months 6 days	5 years 2 months 12 days
Weighted average expected volatility factor	54.80%	58.60%
Weighted average risk-free interest rate	4.30%	3.60%
Expected annual dividend yield	0.00%	0.00%

Share-Based Compensation - Summary of Status of Non-Vested Restricted Stock (Details) - Nonvested	3 Months Ended
	May 04, 2024 $ / shares shares
Restricted Stock
Beginning balance(in shares) \| shares	87,525
Granted (in shares) \| shares	0
Vested (in shares) \| shares	0
Ending balance (in shares) \| shares	87,525
Weighted Average Grant-Date Fair Value
Beginning balance (in usd per share) \| $ / shares	$ 6.86
Granted (in usd per share) \| $ / shares	0
Vested (in usd per share) \| $ / shares	0
Ending balance (in usd per share) \| $ / shares	$ 6.86

Share-Based Compensation - Schedule of Stock Based Compensation (Details) - USD ($) $ in Thousands	3 Months Ended
	May 04, 2024	Apr. 29, 2023
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Total share-based compensation expense, net of tax	$ 566	$ 522
Cost of goods sold
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Total share-based compensation expense, net of tax	81	57
Selling, general, and administrative
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Total share-based compensation expense, net of tax	$ 485	$ 465

Net Loss Per Share - Components of Basic and Diluted Earnings Per Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands	3 Months Ended
	May 04, 2024	Apr. 29, 2023
Schedule of Earnings Per Share, Basic and Diluted, by Common Class [Line Items]
Net loss	$ (19,621)	$ (11,968)
Weighted average basic shares outstanding (in shares)	29,962	29,798
Dilutive effect of stock options and restricted stock	0	0
Weighted average shares for diluted earnings per share (in shares)	29,962	29,798
Class A and Class B common stock
Schedule of Earnings Per Share, Basic and Diluted, by Common Class [Line Items]
Basic net loss per share of Class A and Class B common stock (in dollars per share)	$ (0.65)	$ (0.40)
Diluted net loss per share of Class A and Class B common stock (in dollars per share)	$ (0.65)	$ (0.40)

Net Loss Per Share - Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share (Details) - shares shares in Thousands	3 Months Ended
	May 04, 2024	Apr. 29, 2023
Stock options
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Stock options and restricted stock excluded from the calculation of diluted earning per share	2,578	1,404

Tillys (NYSE:TLYS)
Historical Stock Chart
From May 2024 to Jun 2024

Tillys (NYSE:TLYS)
Historical Stock Chart
From Jun 2023 to Jun 2024

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

TLYS Tillys Inc

Tillys Inc News

Your Recent History

Company

Business

Popular

Get The App

Trending Now

Toplists

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

TLYS Tillys Inc

Tillys Inc News

Your Recent History

Company

Business

Popular

Get The App