Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Yoshitsu Co., Ltd Reports Fiscal Year 2024 Financial Results


      News provided by

      Yoshitsu Co., Ltd

      Jul 16, 2024, 08:00 ET

      Share this article

      Share this article


      TOKYO, July 16, 2024 /PRNewswire/ -- Yoshitsu Co., Ltd ("Yoshitsu" 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 financial results for the fiscal year 2024 ended March 31, 2024.

      Mr. Mei Kanayama, Principal Executive Officer of Yoshitsu, commented, "I am thrilled to report that Yoshitsu has achieved outstanding success during fiscal year 2024. Our total revenue surged by 15.3%, and our income from operations increased by 601.3%, clear indicators of our robust growth and strategic excellence. This remarkable increase is primarily driven by the performance of our directly-operated physical stores and our expanding franchise network, alongside our dedicated wholesale customers."

      "We are particularly proud of the successful introduction of luxury products, which has significantly boosted sales in our directly-operated physical stores, franchise stores, and among our wholesale customers. Our strategic expansion into North America, with new stores in the United States and Canada, has also contributed to our impressive revenue growth. Additionally, our expansion in key markets like Japan and Hong Kong has been successful. We have further strengthened our wholesale customer base and franchise store network, highlighting our ability to innovate and adapt in a dynamic market environment."

      "Looking ahead, we are excited about the future. We are continuing our efforts to explore sales opportunities, for instance, we continue exploring new markets while enhancing our current presence, by analyzing customer trends in different regions, focusing on improving customer in-store experience, further expanding our distribution network, and exploring new partnership opportunities. Additionally, following the capital reduction, we expect further reductions in operating expenses. We believe the combination of increasing revenue and decreasing costs will position us for strong future growth and development."

      "In addition, we continue expanding our product offerings by cooperating with beauty product and other product suppliers to develop our own private label products, and investing in IT and equipment to enhance operational efficiency and reduce costs. We believe these initiatives can help us attract new customers and encourage repeat visits, which will eventually support our revenue growth and create long-term values for our shareholders."

      Mr. Youichiro Haga, Principal Accounting and Financial Officer of Yoshitsu, remarked, "I am proud to share that our financial performance for fiscal year 2024 has shown substantial improvement. Our net income reached $7.5 million, a significant turnaround from a net loss of $8.0 million in the previous year. This positive outcome is a result of our focused efforts on cost management, strategic investments, and revenue growth."

      "We have successfully reduced operating expenses by 38.5%. This reduction highlights our commitment to operational efficiency and cost control, ensuring that we maximize our profitability. We also achieved a notable reduction in interest expenses by 33.5%, thanks to our strategic debt management and favorable loan conditions. Additionally, we saw a significant increase in other income, mainly from the disposal of property and equipment."

      "Net cash provided by operating activities surged to $1.9 million for fiscal year 2024, a significant improvement from net cash outflow of $25.7 million for fiscal year 2023. We belive that this liquidity can support our ongoing operations and strategic initiatives."

      "As we move forward, we will continue to focus on enhancing our financial performance through disciplined cost management, strategic investments, and exploring new revenue streams. We are confident that these efforts will drive long-term value for our shareholders."

      Fiscal Year 2024 Financial Highlights

      • Total revenue was $195.7 million for fiscal year 2024, increased by 15.3% from $169.7 million for fiscal year 2023.
      • Income from operations was $5.8 million for fiscal year 2024, increased by 601.3% from $0.8 million for fiscal year 2023.
      • Net income increased to $7.5 million for fiscal year 2024, compared to net loss of $8.0 million for fiscal year 2023.
      • Net cash provided by operating activities increased to $1.9 million for fiscal year 2024, from net cash used in operating activities of $25.7 million for fiscal year 2023.
      • Basic and diluted earnings per share was $0.20 for fiscal year 2024, compared to loss per share of $0.22 for fiscal year 2023.

      Fiscal Year 2024 Financial Results

      Revenue

      Revenue increased by 15.3%, to $195.7 million for fiscal year 2024, from $169.7 million for fiscal year 2023. The increase in the Company's revenue consists of increased revenue from directly-operated physical stores and franchise stores and wholesale customers, which was partially offset by the decreased revenue from online stores and services.



      For the Fiscal Years Ended March 31,



      2024


      2023

      ($ millions)


      Revenue


      Cost of
      Revenue


      Gross
      Margin


      Revenue


      Cost of
      Revenue


      Gross
      Margin

      Directly-operated physical stores


      15.0


      11.9


      20.3 %


      11.6


      8.9


      23.5 %

      Online stores and services


      10.7


      7.9


      26.0 %


      20.7


      16.2


      21.6 %

      Franchise stores and wholesale
      customers


      170.0


      152.5


      10.3 %


      137.4


      115.2


      16.2 %

      Total


      195.7


      172.3


      11.9 %


      169.7


      140.3


      17.3 %

      Revenue from directly-operated physical stores increased by 28.8%, to $15.0 million for fiscal year 2024, from $11.6 million for fiscal year 2023. The increase was mainly because during fiscal year 2024, the Company started to offer luxury products, which contributed a significant portion of increased directly-operated physical store sales in fiscal year 2024. The increase in directly-operated physical stores sales was also due to revenue contributed from the Company's newly-opened physical stores in the United States and Canada, which was partially offset by the decreased revenue as a result of the transformation of the Company's physical stores in Japan during fiscal year 2024. The transformation of the physical stores in Japan was because these stores had been underperformed and the Company transformed these stores into franchise stores to improve the Company's cash flow and working capital. After the change, these physical stores purchased products from the Company like other franchise stores, and hence this portion of revenue was recorded under franchise stores and wholesale customers.

      Revenue from franchise stores and wholesale customers increased by 23.7%, to $170.0 million for fiscal year 2024, from $137.4 million for fiscal year 2023. The increase was mainly due to   expansion of products offering as the Company started to offer luxury products and electronic products that have higher unit selling prices. Meanwhile, the increase was also due to increased revenue generated from franchise stores which previously was recognized under physical stores as mentioned above, as well as increased revenue from some new wholesale customers whom the Company entered into business relationships with during fiscal year 2024. The increase was partially offset by the decreased sales of beauty products to wholesale customers as the demand for Japanese beauty products declined in China market.

      Cost of Revenue

      Total cost of revenue increased by 22.8%, to $172.3 million for fiscal year 2024, from $140.3 million for fiscal year 2023.

      Gross Profit and Gross Margin

      Gross profit decreased by 20.6%, to $23.4 million for fiscal year 2024, from $29.4 million for fiscal year 2023.

      Gross margin decreased by 5.4 percentage points, to 11.9% for fiscal year 2024, from 17.3% for fiscal year 2023.

      Operating Expenses

      Operating expenses consist of selling and marketing expenses and general and administrative expenses, which primarily include payroll, employee benefit expenses and bonus expenses, shipping expenses, promotion and advertising expenses, and other facility-related costs, such as store rent, utilities, and depreciation.

      Operating expenses decreased by 38.5%, to $17.6 million for fiscal year 2024, from $28.6 million for fiscal year 2023. The decrease in operating expenses was primarily attributable to a decrease in allowance for credit loss, shipping expenses, promotion and advertising expenses, payroll, employee benefit expenses and bonus expenses,and transaction commission, which was partially offset by an increase in professional service fees.

      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. Due to our strategic debt management and favorable loan conditions, interest expenses, net decreased by 33.5%, to $1.6 million for fiscal year 2024, from $2.4 million for fiscal year 2023. The decrease mainly consisted of a decrease in amortized loan service costs in relation to the Company's syndicated loans by $454,980, as well as a decrease in interest expenses at interest rate by $355,542, which was mainly due to the decreased weighted average loan balances and interest rate for fiscal year 2024 as compared to fiscal year 2023.

      Other Income, net

      Other income, net primarily includes tax refund, disposal gain or loss from property and equipment, government subsidy, and other immaterial income and expense items. Other income, net increased by 5,685.0%, to $760,435 for fiscal year 2024, from $13,145 for fiscal year 2023. The increase was mainly due to the increased gain from disposal of property and equipment, which was partially offset by decreased government subsidy received during fiscal year 2024 as compared to fiscal year 2023.

      Gain from Foreign Currency Exchange

      Gain from foreign currency exchange was $3.1 million for fiscal year 2024, as compared to a gain from foreign currency exchange of $0.7 million for fiscal year 2023. The gain from foreign currency exchange was mainly due to the significant fluctuations of foreign exchange rates on the Company's accounts receivable that denominated in foreign currencies such as U.S. dollar and Chinese Yuan during fiscal year 2024. The increase was also due to the increased gain from foreign currency exchange by the Company's Hong Kong subsidiaries, which was mainly due to the significant fluctuations of foreign exchange rate on its payables that were denominated in Japanese Yen during fiscal year 2024.

      Provision for Income Taxes

      Provision for income taxes decreased by 36.1% to $0.5 million for fiscal year 2024 from $0.7 million for fiscal year 2023. The decrease in provision for income taxes was mainly due to the decreased deferred income tax expenses, which was partially offset by the increased current income tax expenses resulted from the increased taxable income for fiscal year 2024.

      Net Income (Loss)

      Net income increased to $7.5 million for fiscal year 2024, compared to net loss of $8.0 million for fiscal year 2023.

      Basic and Diluted Earnings per Share

      Basic and diluted earnings per share was $0.20 for fiscal year 2024, compared to loss per share of $0.22 for fiscal year 2023.

      Financial Condition

      As of March 31, 2024, the Company had $2.5 million in cash as compared to $1.8 million as of March 31, 2023. As of March 31, 2024, the Company also had approximately $105.4 million of accounts receivable balance due from third parties. Approximately 35.4% of the March 31, 2024 balance has subsequently been collected, and the majority of the remaining balance is expected to be collected by December 31, 2024. The collection of such receivables made cash available for use in the Company's operations as working capital, if necessary.

      Net cash provided by operating activities was $1.9 million for fiscal year 2024, mainly derived from a net income of $7.5 million for the year, and net changes in the Company's operating assets and liabilities, which mainly included a decrease in compensation receivable for consumption tax of $11.3 million as the Company has received payments from the debtors according to the collection plan, and an increase in accounts payable of $13.8 million as the Company negotiated longer payment terms with the Company's suppliers. The Company's merchandise inventories decreased by $2.4 million due to the Company's strengthening inventory management to minimize inventory backlog and improve inventory turnover rate. Meanwhile, accounts receivable due from third parties increased by $24.7 million as a result of the Company's increased sales, and taxes payable decreased by $7.0 million as the Company has made payments to tax authority for the additional consumption tax as a result of the consumption tax examination as mentioned above during fiscal year 2024.

      Net cash provided by investing activities amounted to $2.7 million for fiscal year 2024, mainly due to proceeds from disposal of property and equipment of $3.1 million and proceeds from disposal of equity method investment of $0.3 million, partially offset by purchases of property and equipment in the aggregate amount of $0.9 million and disposal of a subsidiary of $0.2 million.

      Net cash used in financing activities was $1.8 million for fiscal year 2024, which primarily consisted of repayments of long-term borrowings of $4.2 million and repayments of short-term borrowings of $2.1 million, partially offset by proceeds from issuance of ordinary shares, net of issuance costs of $3.7 million and proceeds from short-term borrowings of $1.4 million.

      Conference Call Information

      The Company will host an earnings conference call at 8:30 am U.S. Eastern Time (9:30 pm Japan Standard Time) on July 16, 2024. Dial-in details for the conference call are as follows:

      Dial-in details for the conference call are as follows:

      Date:

      July 16, 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:

      0066-33-812830

      Conference ID

      Yoshitsu 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 July 23, 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 8200869.

      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 Yoshitsu Co., Ltd

      Headquartered in Tokyo, Japan, Yoshitsu Co., Ltd is a retailer and wholesaler of Japanese beauty and health products, sundry 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), sundry products (including home goods), and other products (including food and alcoholic beverages). 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:

      Yoshitsu 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

      YOSHITSU CO., LTD

      CONSOLIDATED BALANCE SHEETS





      March 31,



      March 31,




      2024



      2023


      ASSETS







      CURRENT ASSETS:







      Cash


      $

      2,475,538



      $

      1,766,441


      Accounts receivable, net



      105,359,841




      89,447,155


      Accounts receivable - related parties, net



      25,704




      327,807


      Merchandise inventories, net



      4,413,880




      7,187,800


      Due from related parties



      9,762




      444,567


      Compensation receivable for consumption tax, current



      7,133,470




      3,912,719


      Prepaid expenses and other current assets, net



      2,748,682




      3,542,864


      TOTAL CURRENT ASSETS



      122,166,877




      106,629,353











      Property and equipment, net



      9,013,827




      12,938,598


      Operating lease right-of-use assets



      3,979,727




      2,709,954


      Long term investment



      -




      169,148


      Compensation receivable for consumption tax, non-current, net



      2,721,034




      19,230,370


      Long-term prepaid expenses and other non-current assets, net



      4,115,694




      4,997,857


      TOTAL ASSETS


      $

      141,997,159



      $

      146,675,280











      CURRENT LIABILITIES:









      Short-term borrowings


      $

      53,234,650



      $

      60,636,412


      Current portion of long-term borrowings



      1,730,796




      2,783,445


      Accounts payable



      24,392,029




      12,719,160


      Accounts payable - a related party



      299,541




      -


      Due to related parties



      42,943




      297,559


      Deferred revenue



      55,093




      146,024


      Taxes payable



      9,357,482




      18,219,803


      Operating lease liabilities, current



      1,523,222




      1,323,900


      Finance lease liabilities, current



      170,553




      369,786


      Warrants liabilities



      441,104




      24,663


      Other payables and other current liabilities



      2,167,320




      1,520,756


      TOTAL CURRENT LIABILITIES



      93,414,733




      98,041,508











      Operating lease liabilities, non-current



      2,488,823




      1,416,508


      Finance lease liabilities, non-current



      263,571




      622,922


      Long-term borrowings



      5,636,960




      10,326,399


      Other non-current liabilities



      1,934,927




      2,535,123


      Deferred tax liabilities, net



      2,215,361




      4,451,077


      TOTAL LIABILITIES


      $

      105,954,375



      $

      117,393,537











      COMMITMENTS AND CONTINGENCIES


















      SHAREHOLDERS' EQUITY









      Ordinary shares, no par value,100,000,000 shares authorized; 42,220,206 shares and
         36,250,054 shares issued and outstanding as of March 31, 2024 and 2023,
         respectively



      16,716,839




      14,694,327


      Capital reserve



      10,262,191




      9,078,915


      Retained earnings



      21,056,780




      13,577,844


      Accumulated other comprehensive loss



      (11,993,026)




      (8,069,343)


      TOTAL SHAREHOLDERS' EQUITY



      36,042,784




      29,281,743


      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY


      $

      141,997,159



      $

      146,675,280


      YOSHITSU CO., LTD

       CONSOLIDATED STATEMENTS OF OPERTAIONS AND COMPREHENSIVE INCOME
      (LOSS)
       




      For the Years Ended March 31




      2024



      2023



      2022 (1)


      REVENUE










      Revenue - third parties


      $

      189,674,322



      $

      168,876,360



      $

      234,508,821


      Revenue - related parties



      6,006,993




      847,986




      243,759


         Total revenue



      195,681,315




      169,724,346




      234,752,580















      COSTS AND OPERATING EXPENSES













      Merchandise costs



      172,306,308




      140,293,419




      191,040,547


      Selling, general and administrative expenses



      17,597,125




      28,607,088




      36,422,772


         Total operating expenses



      189,903,433




      168,900,507




      227,463,319















      INCOME FROM OPERATIONS



      5,777,882




      823,839




      7,289,261















      OTHER INCOME (EXPENSE)













      Interest expense, net



      (1,611,141)




      (2,422,079)




      (2,785,766)


      Additional and delinquent tax due to consumption tax correction



      (628,876)




      (6,622,486)




      -


      Gain from disposal of equity method investment



      190,571




      -




      -


      Gain from disposal of a subsidiary



      341,139




      -




      -


      Other income, net



      760,435




      13,145




      598,206


      Gain from foreign currency exchange



      3,065,971




      718,990




      833,547


      Change in fair value of warrants liabilities



      109,173




      139,615




      369,404


      Income (loss) from equity method investment



      (69,444)




      14,554




      (145,828)


         Total other income (expenses), net



      2,157,828




      (8,158,261)




      (1,130,437)















      INCOME (LOSS) BEFORE INCOME TAX PROVISION



      7,935,710




      (7,334,422)




      6,158,824















      PROVISION FOR INCOME TAXES



      456,774




      714,400




      2,234,676















      NET INCOME (LOSS)



      7,478,936




      (8,048,822)




      3,924,148















      OTHER COMPREHENSIVE LOSS













      Foreign currency translation loss



      (3,923,683)




      (4,279,325)




      (3,466,261)















      TOTAL COMPREHENSIVE INCOME (LOSS)


      $

      3,555,253



      $

      (12,328,147)



      $

      457,887















      Earnings (loss) per ordinary share - basic and diluted


      $

      0.2



      $

      (0.22)



      $

      0.12


      Weighted average shares - basic and diluted*



      37,264,162




      36,250,054




      32,678,625



      *

      Retrospectively restated for effect of a 294-for-1 forward split on August 18, 2021.


      (1)

      The financial information presented in this report has been retrospectively adjusted for the acquisition of Tokyo Lifestyle Limited.

      YOSHITSU CO., LTD

      CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

















      Ordinary Shares



      Capital



      Retained



      Accumulated
      Other
      Comprehensive



      Total
      Shareholders'




      Shares*



      Amount



      Reserve



      Earnings



      Income (Loss)



      Equity (1)





















      Balance, March 31, 2021



      27,327,594



      $

      2,416,635



      $

      501,053



      $

      17,702,518



      $

      (323,757)



      $

      20,296,449





















      -






      Capital contribution from Grand Elec-Tech Limited



      2,672,460




      920,192




      902,224




      -




      -




      1,822,416


      Issuance of ordinary shares and additional shares under overallotment
      option in initial public offerings, net of issuance costs



      6,250,000




      11,357,500




      10,060,011




      -




      -




      21,417,511


      Capital contribution in the form of debt exemption



      -




      -




      1,111,608




      -




      -




      1,111,608


      Issuance of representative's warrants



      -




      -




      (653,831)




      -




      -




      (653,831)


      Net income for the year



      -




      -




      -




      3,924,148




      -




      3,924,148


      Foreign currency translation loss



      -




      -




      -




      -




      (3,466,261)




      (3,466,261)



























      Balance, March 31, 2022



      36,250,054



      $

      14,694,327



      $

      11,921,065



      $

      21,626,666



      $

      (3,790,018)



      $

      44,452,040



























      Business combinations under common control



      -




      -




      (2,842,173)




      -




      -




      (2,842,173)


      Capital contribution received by Malaysia subsidiary



      -




      -




      23




      -




      -




      23


      Capital contribution in the form of debt exemption



      -




      -




      -




      -




      -




      -


      Issuance of representative's warrants



      -




      -




      -




      -




      -




      -


      Net loss for the year



      -




      -




      -




      (8,048,822)




      -




      (8,048,822)


      Foreign currency translation loss



      -




      -




      -




      -




      (4,279,325)




      (4,279,325)



























      Balance, March 31, 2023



      36,250,054



      $

      14,694,327



      $

      9,078,915



      $

      13,577,844



      $

      (8,069,343)



      $

      29,281,743



























      Issuance of ordinary shares



      5,970,152




      2,022,512




      1,724,770




      -




      -




      3,747,282


      Issuance of investors' warrants



      -




      -




      (541,494)




      -




      -




      (541,494)


      Net income for the year



      -




      -




      -




      7,478,936




      -




      7,478,936


      Foreign currency translation loss



      -




      -




      -




      -




      (3,923,683)




      (3,923,683)



























      Balance, March 31, 2024



      42,220,206



      $

      16,716,839



      $

      10,262,191



      $

      21,056,780



      $

      (11,993,026)



      $

      36,042,784



      *

      Retrospectively restated for effect of share issuances on October 22, 2020 and a 294-for-1 forward split on August 18, 2021.


      (1)

      The financial information presented in this report has been retrospectively adjusted for the acquisition of Tokyo Lifestyle Limited.

      YOSHITSU CO., LTD

      CONSOLIDATED STATEMENTS OF CASH FLOWS





      For the Years Ended March 31




      2024



      2023



      2022 (1)


      Cash flows from operating activities:










      Net Income (loss)


      $

      7,478,936



      $

      (8,048,822)



      $

      3,924,148


      Adjustments to reconcile net income (loss) to net cash
         provided by (used in) operating activities:













      Depreciation and amortization



      1,232,611




      1,226,496




      1,217,455


      Loss (gain) from disposal of property and equipment



      (712,685)




      329,580




      35,803


      Loss (gain) from unrealized foreign currency translation



      (412,728)




      282,131




      (662,345)


      Provision for (reversal of) credit losses



      (2,043,939)




      3,471,953




      (278,642)


      Addition (reversal) of merchandise inventories written
        down



      (68,361)




      150,382




      -


      Amortization of operating lease right-of-use assets



      1,711,978




      1,784,754




      2,385,992


      Deferred tax provision (benefit)



      (1,778,277)




      4,849,771




      (67,268)


      Change in fair value of warrants liabilities



      (109,173)




      (139,615)




      (369,404)


      Investment loss (income) from equity method investment



      69,444




      (14,554)




      145,828


      Gain from disposal of equity method investment



      (190,571)




      -




      -


      Accrued interest expense



      -




      -




      38,666


      Changes in operating assets and liabilities:













      Accounts receivable



      (24,747,655)




      (53,824,026)




      7,841,569


      Accounts receivable - related parties



      277,005




      (323,212)




      -


      Merchandise inventories



      2,355,034




      21,285,866




      (6,054,509)


      Compensation receivable for consumption tax



      11,284,665




      (23,212,327)




      -


      Prepaid expenses and other current assets



      949,043




      5,597,781




      (7,028,529)


      Long term prepaid expenses and other non-current assets



      315,809




      2,183,108




      (4,762,929)


      Accounts payable



      13,816,414




      5,280,797




      (2,803,950)


      Accounts payable - related parties



      299,591




      (119,081)




      25,813


      Deferred revenue



      35,027




      49,715




      (69,862)


      Taxes payable



      (6,977,961)




      17,268,372




      (1,365,092)


      Other payables and other current liabilities



      1,078,396




      (1,590,907)




      1,932,901


      Operating lease liabilities



      (1,711,398)




      (1,807,376)




      (2,270,868)


      Other non-current liabilities



      (239,250)




      (419,200)




      1,179,459


      Net cash provided by (used in) operating activities



      1,911,955




      (25,738,414)




      (7,005,764)















      Cash flows from investing activities:













      Purchase of property and equipment



      (929,308)




      (934,960)




      (3,037,813)


      Proceeds from disposal of property and equipment



      3,104,387




      2,961




      61,109


      Proceeds from disposal of equity method investment



      276,800




      -




      -


      Proceeds from disposal of a subsidiary



      34,600




      -




      -


      Disposal of a subsidiary, net of cash



      (171,788)




      -




      -


      Collection of amount due from (advances made to) related
      parties



      399,223




      188,728




      (128,535)


      Net cash provided by (used in) investing activities



      2,713,914




      (743,271)




      (3,105,239)















      Cash flows from financing activities:













      Capital contribution



      -




      23




      1,822,416


      Proceeds from initial public offerings, net of issuance costs



      -




      -




      22,102,984


      Proceeds from issuance of ordinary shares, net of issuance
      costs



      3,747,282




      -




      -


      Cash consideration paid for business combination under

      common control



      -




      (2,842,173)




      -


      Proceeds from short-term borrowings



      1,384,000




      78,831,300




      282,176,915


      Repayments of short-term borrowings



      (2,076,000)




      (55,515,000)




      (303,096,477)


      Proceeds from long-term borrowings



      -




      2,160,161




      17,057,036


      Repayments of long-term borrowings



      (4,186,712)




      (9,798,554)




      (1,608,276)


      Advances received from (payments made to) related
         parties



      (228,966)




      104,482




      (4,282,303)


      Repayment of obligations under finance leases



      (420,910)




      (194,421)




      (408,492)


      Net cash provided by (used in) financing activities



      (1,781,306)




      12,745,818




      13,763,803















      Effect of exchange rate fluctuation on cash



      (2,135,466)




      (2,763,692)




      (2,230,388)















      Net increase (decrease) in cash



      709,097




      (16,499,559)




      1,422,412


      Cash at beginning of year



      1,766,441




      18,266,000




      16,843,588


      Cash at end of year


      $

      2,475,538



      $

      1,766,441



      $

      18,266,000















      Supplemental cash flow information













      Cash paid for income taxes


      $

      880,308



      $

      433,899



      $

      3,718,637


      Cash paid for interest


      $

      798,353



      $

      1,108,863



      $

      873,147















      Supplemental non-cash operating activities













      Purchase of property and financed under long-term
         payment


      $

      -



      $

      831,746



      $

      22,719


      Purchase of property and equipment financed under
         finance leases


      $

      -



      $

      210,666



      $

      901,561


      Right of use assets obtained in exchange for operating
         lease liabilities


      $

      3,118,676



      $

      542,231



      $

      2,856,470


      Capital contribution in the form of debt exemption


      $

      -



      $

      -



      $

      1,111,608


      Deduction of right of use assets and operating lease
         liabilities in relation to lease concession


      $

      -



      $

      -



      $

      84,368


      Reduction of right-of-use assets and operating lease
         obligations due to early termination of lease agreement


      $

      -



      $

      -



      $

      27,262


      Deferred IPO cost offset with capital reserve


      $

      -



      $

      -



      $

      685,473



      (1)

      The financial information presented in this report has been retrospectively adjusted for the acquisition of Tokyo Lifestyle Limited.

      SOURCE Yoshitsu Co., Ltd

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via privacy@cision.com 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.