Tokyo Lifestyle Co., Ltd. Reports First Six Months Of Fiscal Year 2025 Financial Results
| |
|
For the Six Months Ended September 30, |
|
|||||||||||||||||||||
| |
|
2024 |
|
|
2023 |
|
||||||||||||||||||
| ($ millions) |
|
Revenue |
|
|
Cost of |
|
|
Gross |
|
|
Revenue |
|
|
Cost of |
|
|
Gross |
|
||||||
| Franchise |
|
|
86.9 |
|
|
|
78.0 |
|
|
|
10.3 |
% |
|
|
56.5 |
|
|
|
49.9 |
|
|
|
11.8 |
% |
| Directly- |
|
|
6.9 |
|
|
|
4.9 |
|
|
|
29.4 |
% |
|
|
11.6 |
|
|
|
9.9 |
|
|
|
14.6 |
% |
| Online |
|
|
4.1 |
|
|
|
3.0 |
|
|
|
27.5 |
% |
|
|
6.0 |
|
|
|
4.9 |
|
|
|
17.9 |
% |
| Total |
|
|
98.0 |
|
|
|
85.9 |
|
|
|
12.4 |
% |
|
|
74.2 |
|
|
|
64.7 |
|
|
|
12.8 |
% |
Revenue from franchise stores and wholesale customers increased by 53.8%, to
$86.9 million
for the six months ended
September 30, 2024, from
$56.5 million
for the same period of last year. The increase was mainly due to the Company's continuous effort in extending the Company's products offering as the Company's total stock keeping units ("SKUs") increased from approximately 141,500 SKUs during the six months ended September 30, 2023, to approximately 165,200 SKUs during the six months ended September 30, 2024. In addition, the increase was also due to the increased revenue generated from franchise stores which previously was recognized under physical stores as mentioned above, as well as the increased revenue from the new wholesale customers because the Company continued to develop the Company's customer base by entering into business relationships with new wholesale customers during the six months ended September 30, 2024.
Revenue from directly-operated physical stores decreased by 40.2%, to
$6.9 million
for the six months ended
September 30, 2024, from
$11.6 million
for the same period of last year. The decrease was due to the decrease in revenue generated from directly-operated physical stores both in Japan and Hong Kong for the six months ended September 30, 2024, as compared to the same period last year. During the six months ended September 30, 2023, the Company started to offer luxury products, which contributed a significant portion of directly-operated physical stores sales in Japan. However, the sales of luxury products were unstable and decreased during the six months ended September 30, 2024, as compared to the same period last year. The above-mentioned decrease was partially offset by revenue generated from directly-operated physical stores in the United States and Canada, as the Company currently operate four directly-operated physical stores in the United States and one directly-operated physical store in Canada during the six months ended September 30, 2024.
Revenue from online stores and services decreased by 31.4%, to
$4.1 million
for the six months ended
September 30, 2024, from
$6.0 million
for the same period of last year. The decrease was mainly due to a decreased number of online stores as the Company closed some underperformed online stores to improve the Company's profitability.
Cost of Revenue
Cost of revenue increased by 32.7%, to
$85.9 million
for the six months ended September
30, 2024, from
$64.7 million
for the same period of last year.
Gross Profit and Gross Margin
Gross profit increased by 28.4%, to
$12.1 million
for the six months ended
September 30, 2024, from
$9.5 million
for the same period of last year.
Gross margin decreased by 0.4 percentage points, to 12.4% for the six months ended
September 30, 2024, from 12.8% for the same period of last year.
Operating Expenses
Operating expenses decreased by 2.2%, to
$8.9 million
for the six months ended
September 30, 2024, from
$9.1 million
for the same period of last year. The decrease in operating expenses was primarily attributable to the following factors:
a decrease in promotion and advertising expenses by $183,432, or 57.4%, from $319,758 for the six months ended September 30, 2023, to $136,326 for the six months ended September 30, 2024. The decrease was mainly due to the Company's effort in cost control
as well as decreased promotion and advertising expenses for the Company's physical stores as the Company has transferred some of the Company's physical stores into franchise stores; and
an increase in payroll, employee benefit expenses, and bonus expenses by $203,612, or 7.1%, from $2,872,796 for the six months ended September 30, 2023, to $3,076,408 for the six months ended September 30, 2024. The increase was mainly due to increased payroll, employee benefit expenses, and bonus expenses of $541,218 in Hong Kong, the United States and Canada, which was due to the increased headcount caused by the expansion of the Company's business operation in these regions. The increase was partially offset by the decreased payroll, employee benefit expenses, and bonus expenses of $337,606 in Japan, which was attributable to the decreased headcount resulting from the implementation of cost control as well as the transformation of the Company's directly-operated physical stores in Japan.
Interest Expenses, net
Interest expenses, net included interest expenses calculated at interest rate per loan agreements and loan service costs, which were directly incremental to the loan agreements and amortized over the loan periods. Interest expenses, net decreased by 17.3%, to
$0.8 million
for the six months ended
September 30, 2024, from
$1.0 million
for the same period of last year. The decrease was mainly due to a decrease in amortized loan service costs in relation to the Company's syndicated loans of $0.4 million, and the decrease was partially offset by an increase in interest expenses, which was mainly due to the increased weighted average interest rate for the six months ended September 30, 2024.
Other Income, net
The Company's other income, net primarily includes tax refund, disposal gain or loss from property and equipment, government subsidies, and other immaterial income and expense items. Other income, net increased by 377.4%, to
$319,624
for the six months ended
September 30, 2024, from $66,947
for the same period of last year. The increase was mainly due to the increased gain from the disposal of property and equipment during the six months ended September 30, 2024, as compared to the same period of last year.
Provision (Benefit) for Income Taxes
Benefit for income taxes was
$0.6 million
for the six months ended
September 30, 2024, as compared to an income tax benefit of $0.4 million for the same period of last year. The increase in benefit for income taxes was mainly due to decreased current income tax expenses resulting from the decreased taxable income for the six months ended September 30, 2024, as compared to the same period last year, as well as reduced statutory income tax rate as the Company qualified as a small and medium-sized enterprise and subjected to a lower statutory income tax rate after a capital reduction during the six months ended September 30, 2024.
Net Income
Net income decreased by 31.6%, to
$1.3 million
for the six months ended
September 30, 2024, from
$2.0 million
for the same period of last year. Our income from operations increased significantly by $2,887,717, or 867.8%, from $332,745 for the six months ended September 30, 2023, to a net income of $3,220,462 for the six months ended September 30, 2024, which was attributable to the increased gross profit and decreased selling, general and administrative expenses. However, due to increased loss from foreign currency exchange as well as change in fair value of warrants liabilities, our net income decreased for the six months ended September 30, 2024, as compared to the same period last year.
Basic and Diluted Earnings per Share
Basic and diluted earnings per share was
$0.03
for the six months ended
September 30, 2024, compared to
$0.05
for the same period of last year.
Financial Condition
As of
September 30, 2024, the Company had cash of
$3.1 million as compared to
$2.5 million
as of
March 31, 2024. As of
September 30, 2024, the Company also had approximately
$104.3 million
of account receivable balance due from third parties. Approximately 28.3% of the
September 30, 2024
balance has been subsequently collected, and the majority of the remaining balance is expected to be collected by
March 31, 2025. The collection of such receivables made cash available for use in the Company's operations as working capital, if necessary.
Net cash used in operating activities was
$2.0 million
for the six months ended
September 30, 2024, mainly derived from net income of
$1.3 million
for the period, and net changes in the Company's operating assets and liabilities, which were mainly due to the increased prepaid expenses and other current assets of $9.4 million, and decreased taxes payable of $4.6 million, which was partially offset by the increased deferred revenue of $6.9 million and increased accounts payable of $3.4 million. The Company entered into a sales agreement with wholesale customers and received advance payment of $6.9 million during the six months ended September 30, 2024. In order to fulfill the sales agreement, the Company made advance payments to the Company's suppliers to secure the products. Therefore, the Company's prepaid expenses and other current assets and deferred revenue increased during the six months ended September 30, 2024.
Net cash used in investing activities was
$0.6 million
for the six months ended
September 30, 2024, mainly due to purchases of property and equipment in the aggregate amount of $0.7 million.
Net cash provided by financing activities was
$2.5 million
for the six months ended
September 30, 2024, which primarily consisted of proceeds from short-term borrowings of $2.8 million, repayments of long-term borrowings of $0.1 million, and repayments of obligations under finance leases of $0.1 million.
Conference Call Information
The Company will host an earnings conference call at
8:30 am
U.S. Eastern Time (10:30 pm
Japan Standard Time) on
December 18, 2024. Dial-in details for the conference call are as follows:
| Date: |
December 18, 2024 |
| Time: |
8:30 am U.S. Eastern Time |
| International: |
1-412-902-4272 |
| United States Toll Free: |
1-888-346-8982 |
| Japan Toll Free: |
0066-33-1-33094 |
| Conference ID |
Tokyo Lifestyle Co., Ltd. |
Please dial in at least 15 minutes before the commencement of the call to ensure timely participation.
For those unable to participate, an audio replay of the conference call will be available from approximately one hour after the end of the live call until
December 25, 2024. The dial-in for the replay is +1-877-344-7529 within
the United States
or +1-412-317-0088 internationally. The replay access code is No. 5860877.
A live and archived webcast of the conference call will also be available at the Company's investor relations website at
.
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 .
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: [email protected]
Ascent Investor Relations LLC
Tina Xiao
President
Phone: +1-646-932-7242
Email:
[email protected]
| TOKYO LIFESTYLE CO., LTD. |
|
|||||||
| UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
|
|||||||
| |
|
|||||||
| |
|
September |
|
|
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; |
|
|
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 |
|
|||||
| |
|
2024 |
|
|
2023 |
|
||
| |
|
|
|
|
|
|
||
| REVENUE |
|
|
|
|
|
|
||
| Revenue - third parties |
|
$ |
91,136,514 |
|
|
$ |
74,049,115 |
|
| Revenue - related parties |
|
|
6,866,951 |
|
|
|
115,034 |
|
|
|
|
|
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 |
|
|
|
|
|
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) |
|
|
|
|
|
(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 |
|
|
Total |
|
|||||||||
| |
|
Shares |
|
|
Amount |
|
|
Reserve |
|
|
Earnings |
|
|
Loss |
|
|
Equity |
|
||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
| Balance, March 31, |
|
|
36,250,054 |
|
|
$ |
14,694,327 |
|
|
$ |
9,078,915 |
|
|
$ |
13,577,844 |
|
|
$ |
(8,069,343) |
|
|
$ |
29,281,743 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income for the |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,954,355 |
|
|
|
- |
|
|
|
1,954,355 |
|
| Foreign currency |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,269,650) |
|
|
|
(3,269,650) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance, September 30, |
|
|
36,250,054 |
|
|
$ |
14,694,327 |
|
|
$ |
9,078,915 |
|
|
$ |
15,532,199 |
|
|
$ |
(11,338,993) |
|
|
$ |
27,966,448 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance, March 31, |
|
|
42,220,206 |
|
|
$ |
16,716,839 |
|
|
$ |
10,262,191 |
|
|
$ |
21,056,780 |
|
|
$ |
(11,993,026) |
|
|
$ |
36,042,784 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Transfer of capital to |
|
|
- |
|
|
|
(15,870,723) |
|
|
|
15,870,723 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Net income for the |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
1,336,229 |
|
|
|
- |
|
|
|
1,336,229 |
|
| Foreign currency |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
1,876,274 |
|
|
|
1,876,274 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance, September 30, |
|
|
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 |
|
|||||
| |
|
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) |
|
|
|
|
|
|
|
|
| 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 |
|
SOURCE Tokyo Lifestyle Co., Ltd.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE? 440k+Newsrooms &
Influencers 9k+
Digital Media
Outlets 270k+
Journalists
Opted In GET STARTED
Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment