Tokyo Lifestyle Co., Ltd. Reports First Six Months of Fiscal Year 2025 Financial Results

Rhea-AI Summary

Tokyo Lifestyle (NASDAQ: TKLF) reported strong financial results for H1 FY2025. Total revenue increased 32.1% to $98 million, with income from operations surging 867.8% to $3.2 million. Revenue from franchise stores and wholesale customers grew 53.8% to $86.9 million, supported by a 16.7% expansion in SKUs to 165,200.

The company's wholesale customer and franchisee base expanded from 171 to 201. Japan accounted for 71.7% of total revenue, while Hong Kong and other regions contributed 28.3%. Despite this growth, net income decreased 31.6% to $1.3 million, with EPS of $0.03 compared to $0.05 in the previous year. The company maintained a stable gross margin exceeding 12% and reduced operating expenses by 2.2%.

Positive

• Revenue increased 32.1% YoY to $98 million
• Income from operations surged 867.8% to $3.2 million
• Franchise and wholesale revenue grew 53.8% to $86.9 million
• Customer base expanded from 171 to 201 wholesale customers/franchisees
• Operating expenses decreased by 2.2%
• Cash reserves improved to $3.1 million from $2.5 million

Negative

• Net income decreased 31.6% to $1.3 million
• EPS declined from $0.05 to $0.03
• Directly-operated physical store revenue decreased 40.2% to $6.9 million
• Online stores revenue declined 31.4% to $4.1 million
• Gross margin slightly decreased by 0.4 percentage points to 12.4%

Insights

Financial Analyst

Tokyo Lifestyle's H1 FY2025 results demonstrate strong revenue growth with $98.0 million, up 32.1% YoY, primarily driven by franchise and wholesale segment which grew 53.8% to $86.9 million. The company's operational efficiency improved significantly, with income from operations surging 867.8% to $3.2 million. However, net income declined 31.6% to $1.3 million due to forex losses and warrant liabilities.

The company's strategic shift from direct retail to franchise/wholesale model is proving successful, though this has led to revenue declines in directly-operated stores (-40.2%) and online channels (-31.4%). With $3.1 million in cash and $104.3 million in receivables, liquidity appears adequate, but efficient collection of receivables will be important for working capital management.

Market Research Analyst

The expansion strategy shows promising results with SKU growth to 165,200 units and increased wholesale customer base from 171 to 201. Japan remains the dominant market contributing 71.7% of revenue, while international expansion continues with new store openings in Las Vegas and online platform launches in the UK and Canada. The company's pivot to a franchise-focused model appears well-timed, allowing for rapid expansion while maintaining cost control as evidenced by the 2.2% reduction in operating expenses.

The diversification into luxury products and trading cards demonstrates market adaptability, though luxury sales volatility suggests need for portfolio stabilization. The Gold Stevie® Award recognition adds credibility to their expansion strategy, potentially attracting new partners and customers in target markets.

TOKYO, Dec. 18, 2024 /PRNewswire/ -- Tokyo Lifestyle Co., Ltd. ("Tokyo Lifestyle" or the "Company") (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, as well as other products in Hong Kong, Japan, North America and the United Kingdom, today announced its unaudited financial results for the first six months of fiscal year 2025 ended September 30, 2024.

Mr. Mei Kanayama, Principal Executive Officer of Tokyo Lifestyle, commented, "I am thrilled to report that Tokyo Lifestyle has achieved significant success during the first six months of fiscal year 2025. Our total revenue increased by 32.1%, and income from operations increased by 867.8%, underscoring our strong growth trajectory and strategic execution.

For the six months ended September 30, 2024, total revenue reached $98 million, representing a 32% increase from $74.2 million for the same period last year, driven by the robust performance of our expanding franchise network and dedicated wholesale customer base.

For the six months ended September 30, 2024, our extensive customer base of directly-operated stores and online sales channels, generated $11 million in revenue during the period, despite challenging market conditions. Notably, for the six months ended September 30, 2024, revenue from franchise stores and wholesale customers grew by 53.8% to $86.9 million, supported by a 16.7% expansion in total stock-keeping units (SKUs), which reached approximately 165,200 SKUs. Meanwhile, the number of wholesale customers and franchisees increased by 30, from 171 as of March 31, 2024, to 201 as of September 30, 2024. This demonstrates that the growth in our customer base significantly fueled our revenue growth.

Revenue generated from companies in Japan accounted for 71.7% of total revenue for the six months ended September 30, 2024, while revenue generated from companies in Hong Kong and other regions contributed 28.3%. Notably, three franchise customers in Japan collectively generated $10.42 million in revenue from April to September 2024, and we anticipate continued growth from our franchisees in Japan and Hong Kong.

Despite a challenging business environment and intensified competition in our directly operated physical stores, we adopted a flexible and resilient strategy. This included optimizing our existing physical and online stores, while steadily and rapidly expanding our sales network and franchise partnerships in key markets such as Hong Kong, Southeast Asia, Europe, and North America. We believe that these efforts have significantly improved our profitability while enhancing our brand visibility and global recognition. Through careful planning and partner selection, we believe that we have laid a solid foundation for future global expansion and growth.

Beyond strengthening our presence in the Asian market, we are actively exploring opportunities in North America, Europe, and new business sectors. We have made notable progress, including opening a new Reiwatakiya store at Fashion Show Las Vegas, launching online platforms for the Reiwatakiya brand in the UK and Canada, and establishing a joint venture to develop the trading card retail business. These strategic initiatives further reinforce our business presence and enhance global brand recognition.

We believe that our continued focus on exploring new opportunities while fostering loyalty among existing customers through best-in-class quality and services has resulted in a steadily expanding customer base and strong financial performance, and our growth strategies and operational achievements have been acknowledged by the market and industry -- we are honored to have been awarded a Gold Stevie® Award in the 'Company of the Year - Retail - Medium-size' category at the 21st Annual International Business Awards® in September 2024.

Looking ahead, we remain committed to our robust strategies, including strengthening our current market footprint, closely monitoring evolving market trends and customer preferences, improving operational efficiency and profitability, optimizing our distribution network and commercial outlets, and exploring new partnership opportunities. We are confident these efforts will contribute to a brighter future and greater value for our Company and shareholders."

Mr. Youichiro Haga, Principal Accounting and Financial Officer of Tokyo Lifestyle, added: "I am proud to share the Company's strong financial performance for the first half of fiscal year 2025. Alongside significant revenue growth, our gross profit increased by 28.4% during the period, with a stable gross margin exceeding 12%. Despite a challenging macroeconomic environment and fierce competition in both physical and online retail, our strategic transformations—such as reducing underperforming stores and refining our product portfolio—resulted in higher gross profit and stable margins across all three business lines.

While the cost of revenue rose slightly in line with revenue growth, this reflects our strategic investments in expanding into new territories and sectors with carefully selected partners. Meanwhile, our cost-control measures have proven effective, as our operating expenses decreased by 2.2%, even with an increase in headcount to support our rapid expansion. These results demonstrate the effectiveness of our focus on cost management, strategic investment, and revenue growth. For the first half of fiscal year 2025, we reported a net income of $1.3 million, with cash reserves of $3.1 million and stable working capital of $28.5 million as of September 30, 2024.

Looking forward, we will continue enhancing financial performance through robust business strategies, disciplined cost management, and strategic investments. We remain focused on identifying new revenue streams and are confident that these efforts will drive sustained long-term value for our shareholders."

First Six Months of Fiscal Year 2025 Financial Highlights

• Revenue was $98.0 million for the six months ended September 30, 2024, increased by 32.1% from $74.2 million for the same period of last year.
• Gross profit was $12.1 million for the six months ended September 30, 2024, increased by 28.4% from $9.5 million for the same period of last year.
• Income from operations was $3.2 million for six months ended September 30, 2024, increased by 867.8% from $0.3 million for the same period of last year.
• Net income was $1.3 million for the six months ended September 30, 2024, compared to $2.0 million for the same period of last year.
• Basic and diluted earnings per share was $0.03 for the six months ended September 30, 2024, compared to $0.05 for the same period of last year.

First Six Months of Fiscal Year 2025 Financial Results

Revenue

Total revenue was $98.0 million for the six months ended September 30, 2024, increased by 32.1% from $74.2 million for the same period of last year.

		For the Six Months Ended September 30,
		2024												2023
($ millions)		Revenue				Cost of Revenue				Gross Margin				Revenue				Cost of Revenue				Gross Margin
Franchise stores and wholesale customers			86.9				78.0				10.3	%			56.5				49.9				11.8	%
Directly- operated physical stores			6.9				4.9				29.4	%			11.6				9.9				14.6	%
Online stores and services			4.1				3.0				27.5	%			6.0				4.9				17.9	%
Total			98.0				85.9				12.4	%			74.2				64.7				12.8	%

Revenue from franchise stores and wholesale customers increased by 53.8%, to $86.9 million for the six months ended September 30, 2024, from $56.5 million for the same period of last year. The increase was mainly due to the Company's continuous effort in extending the Company's products offering as the Company's total stock keeping units ("SKUs") increased from approximately 141,500 SKUs during the six months ended September 30, 2023, to approximately 165,200 SKUs during the six months ended September 30, 2024. In addition, the increase was also due to the increased revenue generated from franchise stores which previously was recognized under physical stores as mentioned above, as well as the increased revenue from the new wholesale customers because the Company continued to develop the Company's customer base by entering into business relationships with new wholesale customers during the six months ended September 30, 2024. 

Revenue from directly-operated physical stores decreased by 40.2%, to $6.9 million for the six months ended September 30, 2024, from $11.6 million for the same period of last year. The decrease was due to the decrease in revenue generated from directly-operated physical stores both in Japan and Hong Kong for the six months ended September 30, 2024, as compared to the same period last year. During the six months ended September 30, 2023, the Company started to offer luxury products, which contributed a significant portion of directly-operated physical stores sales in Japan. However, the sales of luxury products were unstable and decreased during the six months ended September 30, 2024, as compared to the same period last year. The above-mentioned decrease was partially offset by revenue generated from directly-operated physical stores in the United States and Canada, as the Company currently operate four directly-operated physical stores in the United States and one directly-operated physical store in Canada during the six months ended September 30, 2024.

Revenue from online stores and services decreased by 31.4%, to $4.1 million for the six months ended September 30, 2024, from $6.0 million for the same period of last year. The decrease was mainly due to a decreased number of online stores as the Company closed some underperformed online stores to improve the Company's profitability.

Cost of Revenue

Cost of revenue increased by 32.7%, to $85.9 million for the six months ended September 30, 2024, from $64.7 million for the same period of last year.

Gross Profit and Gross Margin

Gross profit increased by 28.4%, to $12.1 million for the six months ended September 30, 2024, from $9.5 million for the same period of last year.

Gross margin decreased by 0.4 percentage points, to 12.4% for the six months ended September 30, 2024, from 12.8% for the same period of last year.

Operating Expenses

Operating expenses decreased by 2.2%, to $8.9 million for the six months ended September 30, 2024, from $9.1 million for the same period of last year. The decrease in operating expenses was primarily attributable to the following factors:

1. a decrease in transaction commission paid to third-party e-commerce marketplace operators by $277,719, or 30.4%, from $914,651 for the six months ended September 30, 2023, to $636,932 for the six months ended September 30, 2024. The Company paid third-party e-commerce marketplace operators transaction commission ranging from 1.8% to 3.0% based on the Company's sales amount. The decrease in transaction commission was in line with the decrease in the Company's online sales;
   
   
2. a decrease in promotion and advertising expenses by $183,432, or 57.4%, from $319,758 for the six months ended September 30, 2023, to $136,326 for the six months ended September 30, 2024. The decrease was mainly due to the Company's effort in cost control as well as decreased promotion and advertising expenses for the Company's physical stores as the Company has transferred some of the Company's physical stores into franchise stores; and
   
   
3. an increase in payroll, employee benefit expenses, and bonus expenses by $203,612, or 7.1%, from $2,872,796 for the six months ended September 30, 2023, to $3,076,408 for the six months ended September 30, 2024. The increase was mainly due to increased payroll, employee benefit expenses, and bonus expenses of $541,218 in Hong Kong, the United States and Canada, which was due to the increased headcount caused by the expansion of the Company's business operation in these regions. The increase was partially offset by the decreased payroll, employee benefit expenses, and bonus expenses of $337,606 in Japan, which was attributable to the decreased headcount resulting from the implementation of cost control as well as the transformation of the Company's directly-operated physical stores in Japan.

Interest Expenses, net

Interest expenses, net included interest expenses calculated at interest rate per loan agreements and loan service costs, which were directly incremental to the loan agreements and amortized over the loan periods. Interest expenses, net decreased by 17.3%, to $0.8 million for the six months ended September 30, 2024, from $1.0 million for the same period of last year. The decrease was mainly due to a decrease in amortized loan service costs in relation to the Company's syndicated loans of $0.4 million, and the decrease was partially offset by an increase in interest expenses, which was mainly due to the increased weighted average interest rate for the six months ended September 30, 2024.

Other Income, net

The Company's other income, net primarily includes tax refund, disposal gain or loss from property and equipment, government subsidies, and other immaterial income and expense items. Other income, net increased by 377.4%, to $319,624 for the six months ended September 30, 2024, from $66,947 for the same period of last year. The increase was mainly due to the increased gain from the disposal of property and equipment during the six months ended September 30, 2024, as compared to the same period of last year.

Provision (Benefit) for Income Taxes

Benefit for income taxes was $0.6 million for the six months ended September 30, 2024, as compared to an income tax benefit of $0.4 million for the same period of last year. The increase in benefit for income taxes was mainly due to decreased current income tax expenses resulting from the decreased taxable income for the six months ended September 30, 2024, as compared to the same period last year, as well as reduced statutory income tax rate as the Company qualified as a small and medium-sized enterprise and subjected to a lower statutory income tax rate after a capital reduction during the six months ended September 30, 2024.

Net Income

Net income decreased by 31.6%, to $1.3 million for the six months ended September 30, 2024, from $2.0 million for the same period of last year. Our income from operations increased significantly by $2,887,717, or 867.8%, from $332,745 for the six months ended September 30, 2023, to a net income of $3,220,462 for the six months ended September 30, 2024, which was attributable to the increased gross profit and decreased selling, general and administrative expenses. However, due to increased loss from foreign currency exchange as well as change in fair value of warrants liabilities, our net income decreased for the six months ended September 30, 2024, as compared to the same period last year.

Basic and Diluted Earnings per Share

Basic and diluted earnings per share was $0.03 for the six months ended September 30, 2024, compared to $0.05 for the same period of last year.

Financial Condition

As of September 30, 2024, the Company had cash of $3.1 million as compared to $2.5 million as of March 31, 2024. As of September 30, 2024, the Company also had approximately $104.3 million of account receivable balance due from third parties. Approximately 28.3% of the September 30, 2024 balance has been subsequently collected, and the majority of the remaining balance is expected to be collected by March 31, 2025. The collection of such receivables made cash available for use in the Company's operations as working capital, if necessary.

Net cash used in operating activities was $2.0 million for the six months ended September 30, 2024, mainly derived from net income of $1.3 million for the period, and net changes in the Company's operating assets and liabilities, which were mainly due to the increased prepaid expenses and other current assets of $9.4 million, and decreased taxes payable of $4.6 million, which was partially offset by the increased deferred revenue of $6.9 million and increased accounts payable of $3.4 million. The Company entered into a sales agreement with wholesale customers and received advance payment of $6.9 million during the six months ended September 30, 2024. In order to fulfill the sales agreement, the Company made advance payments to the Company's suppliers to secure the products. Therefore, the Company's prepaid expenses and other current assets and deferred revenue increased during the six months ended September 30, 2024.

Net cash used in investing activities was $0.6 million for the six months ended September 30, 2024, mainly due to purchases of property and equipment in the aggregate amount of $0.7 million.

Net cash provided by financing activities was $2.5 million for the six months ended September 30, 2024, which primarily consisted of proceeds from short-term borrowings of $2.8 million, repayments of long-term borrowings of $0.1 million, and repayments of obligations under finance leases of $0.1 million.

Conference Call Information

The Company will host an earnings conference call at 8:30 am U.S. Eastern Time (10:30 pm Japan Standard Time) on December 18, 2024. Dial-in details for the conference call are as follows:

Date:	December 18, 2024
Time:	8:30 am U.S. Eastern Time
International:	1-412-902-4272
United States Toll Free:	1-888-346-8982
Japan Toll Free:	0066-33-1-33094
Conference ID	Tokyo Lifestyle Co., Ltd.

Please dial in at least 15 minutes before the commencement of the call to ensure timely participation.

For those unable to participate, an audio replay of the conference call will be available from approximately one hour after the end of the live call until December 25, 2024. The dial-in for the replay is +1-877-344-7529 within the United States or +1-412-317-0088 internationally. The replay access code is No. 5860877.

A live and archived webcast of the conference call will also be available at the Company's investor relations website at https://www.ystbek.co.jp/irlibrary/. 

About Tokyo Lifestyle Co., Ltd.

Headquartered in Tokyo, Japan, Tokyo Lifestyle Co., Ltd. (formerly known as Yoshitsu Co., Ltd) is a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, and other products in Hong Kong, Japan, North America, and the United Kingdom. The Company offers various beauty products (including cosmetics, skincare, fragrance, and body care products), health products (including over-the-counter drugs, nutritional supplements, and medical supplies and devices), luxury products (including branded watches, perfume, handbags, clothes, and jewelry), electronic products (including entertainment gaming products, electronic components), sundry products (including home goods), and other products (including food, alcoholic beverages, and trading cards). The Company currently sells its products through directly-operated physical stores, through online stores, and to franchise stores and wholesale customers. For more information, please visit the Company's website at https://www.ystbek.co.jp/irlibrary/.

Forward-Looking Statements

Certain statements in this press release are forward-looking statements, within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements involve known and unknown risks and uncertainties and are based on current expectations and projections about future events and financial trends that the Company believes may affect its financial condition, results of operations, business strategy, and financial needs. Investors can identify these forward-looking statements by words or phrases such as "may," "will," "expect," "anticipate," "aim," "estimate," "intend," "plan," "believe," "potential," "continue," "is/are likely to," or other similar expressions. The Company undertakes no obligation to update forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. In addition, there is uncertainty about the further spread of the COVID-19 virus or the occurrence of another wave of cases and the impact it may have on the Company's operations, the demand for the Company's products, global supply chains, and economic activity in general. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and the Company cautions investors that actual results may differ materially from the anticipated results and encourages investors to review other factors that may affect its future results in the Company's registration statement and in its other filings with the U.S. Securities and Exchange Commission.

For more information, please contact:

Tokyo Lifestyle Co., Ltd.
Investor Relations Department
Email: ir@ystbek.co.jp

Ascent Investor Relations LLC
Tina Xiao
President
Phone: +1-646-932-7242
Email: investors@ascent-ir.com 

 

TOKYO LIFESTYLE CO., LTD.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
		September 30,				March 31,
		2024				2024
ASSETS
CURRENT ASSETS:
Cash		$	3,077,122			$	2,475,538
Accounts receivable, net			104,337,671				105,359,841
Accounts receivable - a related party, net			3,121,338				25,704
Merchandise inventories, net			7,375,887				4,413,880
Due from a related party			538				9,762
Compensation receivable for consumption tax, current, net			5,647,824				7,133,470
Prepaid expenses and other current assets, net			12,595,794				2,748,682
TOTAL CURRENT ASSETS			136,156,174				122,166,877
Property and equipment, net			9,683,292				9,013,827
Operating lease right-of-use assets			4,746,047				3,979,727
Compensation receivable for consumption tax, non-current, net			4,022,371				2,721,034
Long-term prepaid expenses and other non-current assets, net			4,128,051				4,115,694
TOTAL ASSETS		$	158,735,935			$	141,997,159
CURRENT LIABILITIES:
Short-term borrowings		$	58,945,627			$	53,234,650
Current portion of long-term borrowings			2,067,970				1,730,796
Accounts payable			29,006,854				24,392,029
Accounts payable - a related party			310,795				299,541
Due to related parties			17,599				42,943
Deferred revenue			7,177,830				55,093
Taxes payable			4,958,106				9,357,482
Operating lease liabilities, current			1,691,518				1,523,222
Finance lease liabilities, current			97,860				170,553
Warrants liabilities			1,659,441				441,104
Other payables and other current liabilities			1,685,069				2,167,320
TOTAL CURRENT LIABILITIES			107,618,669				93,414,733
Operating lease liabilities, non-current			3,051,290				2,488,823
Finance lease liabilities, non-current			241,279				263,571
Long-term borrowings			5,550,731				5,636,960
Other non-current liabilities			1,641,804				1,934,927
Deferred tax liabilities, net			1,376,875				2,215,361
TOTAL LIABILITIES		$	119,480,648			$	105,954,375
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' EQUITY
Ordinary shares, no par value,100,000,000 shares authorized;   42,220,206 shares and 42,220,206 shares issued and outstanding as of    September 30, 2024 and March 31, 2024, respectively			846,116				16,716,839
Capital reserve			26,132,914				10,262,191
Retained earnings			22,393,009				21,056,780
Accumulated other comprehensive loss			(10,116,752)				(11,993,026)
TOTAL SHAREHOLDERS' EQUITY			39,255,287				36,042,784
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY		$	158,735,935			$	141,997,159

 

 

TOKYO LIFESTYLE CO., LTD.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME (LOSS)
		For the Six Months Ended September 30,
		2024				2023
REVENUE
Revenue - third parties		$	91,136,514			$	74,049,115
Revenue - related parties			6,866,951				115,034
Total revenue			98,003,465				74,164,149
COSTS AND OPERATING EXPENSES
Merchandise costs			85,858,021				64,706,599
Selling, general and administrative expenses			8,924,982				9,124,805
Total costs and operating expenses			94,783,003				73,831,404
INCOME FROM OPERATIONS			3,220,462				332,745
OTHER INCOME (EXPENSE)
Interest expense, net			(823,836)				(995,997)
Additional and delinquent tax due to consumption tax correction			-				(644,780)
Gain from disposal of equity method investment			-				195,391
Gain from disposal of a subsidiary			-				341,755
Other income, net			319,624				66,947
Gain (loss) from foreign currency exchange			(810,623)				2,371,226
Change in fair value of warrants liabilities			(1,121,968)				1,833
Loss from equity method investment			-				(71,200)
Total other income (expenses), net			(2,436,803)				1,265,175
INCOME BEFORE INCOME TAX BENEFIT			783,659				1,597,920
INCOME TAXES BENEFIT			(552,570)				(356,435)
NET INCOME			1,336,229				1,954,355
OTHER COMPREHENSIVE INCOME (LOSS)
Foreign currency translation gain (loss)			1,876,274				(3,269,650)
TOTAL COMPREHENSIVE INCOME (LOSS)		$	3,212,503			$	(1,315,295)
Earnings per ordinary share - basic and diluted		$	0.03			$	0.05
Weighted average shares - basic and diluted			42,220,206				36,250,054

 

 

TOKYO LIFESTYLE CO., LTD.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN
SHAREHOLDERS' EQUITY
FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2024 AND 2023
		Ordinary Shares								Capital				Retained				Accumulated Other Comprehensive				Total Shareholders'
		Shares				Amount				Reserve				Earnings				Loss				Equity
Balance, March 31,   2023			36,250,054			$	14,694,327			$	9,078,915			$	13,577,844			$	(8,069,343)			$	29,281,743
Net income for the   period			-				-				-				1,954,355				-				1,954,355
Foreign currency   translation loss			-				-				-				-				(3,269,650)				(3,269,650)
Balance, September 30,   2023			36,250,054			$	14,694,327			$	9,078,915			$	15,532,199			$	(11,338,993)			$	27,966,448
Balance, March 31,   2024			42,220,206			$	16,716,839			$	10,262,191			$	21,056,780			$	(11,993,026)			$	36,042,784
Transfer of capital to   capital reserve			-				(15,870,723)				15,870,723				-				-				-
Net income for the   period			-				-								1,336,229				-				1,336,229
Foreign currency   translation gain			-				-								-				1,876,274				1,876,274
Balance, September 30,   2024			42,220,206			$	846,116			$	26,132,914			$	22,393,009			$	(10,116,752)			$	39,255,287

 

 

TOKYO LIFESTYLE CO., LTD.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
		For the Six Months Ended September 30,
		2024				2023
Cash flows from operating activities:
Net Income		$	1,336,229			$	1,954,355
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Depreciation and amortization			409,461				526,994
Loss (gain) from disposal of property and equipment			(202,165)				13,704
Loss (gain) from unrealized foreign currency translation			(358,309)				139,012
Reversal of credit losses			(26,932)				(148,556)
Addition (reversal) of merchandise inventories written down			14,709				(10,713)
Amortization of operating lease right-of-use assets			911,218				876,122
Deferred tax benefit			(905,570)				(1,460,623)
Change in fair value of warrants liabilities			1,121,968				(1,833)
Investment loss from equity method investment			-				71,200
Gain from disposal of equity method investment			-				(195,391)
Changes in operating assets and liabilities:
Accounts receivable			5,844,436				6,372,895
Accounts receivable - related parties			(2,907,787)				309,809
Merchandise inventories			(2,768,207)				(8,645,561)
Compensation receivable for consumption tax			695,565				6,116,206
Prepaid expenses and other current assets			(9,394,219)				(2,342,968)
Long term prepaid expenses and other non-current assets			203,598				2,767,762
Accounts payable			3,416,712				2,128,474
Accounts payable - related parties			(8,116)				67,840
Deferred revenue			6,937,534				68,324
Taxes payable			(4,611,614)				(4,136,000)
Other payables and other current liabilities			(552,070)				103,774
Operating lease liabilities			(944,078)				(838,782)
Other non-current liabilities			(197,185)				(38,735)
Net cash (used in) provided by operating activities			(1,984,822)				3,697,309
Cash flows from investing activities:
Purchase of property and equipment			(678,267)				(197,825)
Proceeds from disposal of property and equipment			28,868				710
Proceeds from disposal of equity method investment			-				283,800
Proceeds from disposal of a subsidiary			-				35,475
Disposal of a subsidiary, net of cash			-				(176,133)
Collection of amount due from (advances made to) related parties			9,256				410,181
Net cash (used in) provided by investing activities			(640,143)				356,208
Cash flows from financing activities:
Proceeds from short-term borrowings			2,752,445				-
Repayments of long-term borrowings			(129,984)				(608,947)
Payments made to related parties			(26,132)				(166,252)
Repayment of obligations under finance leases			(110,734)				(297,843)
Net cash provided by (used in) financing activities			2,485,595				(1,073,042)
Effect of exchange rate fluctuation on cash			740,954				(1,956,115)
Net increase in cash			601,584				1,024,360
Cash at beginning of period			2,475,538				1,766,441
Cash at end of period		$	3,077,122			$	2,790,801
Supplemental cash flow information
Cash paid for income taxes		$	2,100,807			$	592,194
Cash paid for interest		$	494,581			$	341,583
Supplemental non-cash operating activities
Right of use assets obtained in exchange for operating lease liabilities		$	1,561,296			$	1,512,843

 

View original content:https://www.prnewswire.com/news-releases/tokyo-lifestyle-co-ltd-reports-first-six-months-of-fiscal-year-2025-financial-results-302334743.html

SOURCE Tokyo Lifestyle Co., Ltd.

FAQ

What was Tokyo Lifestyle's (TKLF) revenue growth in H1 FY2025?

Tokyo Lifestyle reported a 32.1% increase in revenue to $98 million for H1 FY2025 compared to $74.2 million in the same period last year.

How did TKLF's franchise and wholesale segment perform in H1 FY2025?

The franchise and wholesale segment grew by 53.8% to $86.9 million, supported by an increase in SKUs to 165,200 and expansion of customer base from 171 to 201.

What caused TKLF's net income decline in H1 FY2025?

Despite strong operational performance, net income decreased 31.6% to $1.3 million due to increased foreign currency exchange losses and changes in fair value of warrants liabilities.

What is TKLF's geographical revenue distribution as of September 2024?

Japan accounted for 71.7% of total revenue, while Hong Kong and other regions contributed 28.3% of revenue in H1 FY2025.

How much cash does TKLF have as of September 30, 2024?

Tokyo Lifestyle had cash reserves of $3.1 million as of September 30, 2024, compared to $2.5 million as of March 31, 2024.