DLTH
DLTH
Duluth Holdings Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $114.87M ▼ | $70.68M ▲ | $-10.1M ▼ | -8.79% ▼ | $-0.29 ▼ | $-2.6M ▼ |
| Q2-2025 | $131.72M ▲ | $69.62M ▲ | $1.26M ▲ | 0.96% ▲ | $0.04 ▲ | $8.87M ▲ |
| Q1-2025 | $102.7M ▼ | $65.71M ▼ | $-15.29M ▼ | -14.89% ▼ | $-0.45 ▼ | $-5.76M ▼ |
| Q4-2024 | $241.27M ▲ | $107.89M ▲ | $-3.52M ▲ | -1.46% ▲ | $-0.17 ▲ | $6.14M ▲ |
| Q3-2024 | $127.06M | $88.46M | $-28.23M | -22.22% | $-0.85 | $-13.61M |
What's going well?
Gross margins remain above 50%, showing the company can still make a decent profit on each sale. There are no major one-time charges or accounting issues distorting the results.
What's concerning?
Sales dropped sharply and expenses rose, leading to a big loss. The company is not adjusting costs quickly enough to match lower sales, and profitability has deteriorated fast.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $8.17M ▲ | $468.01M ▲ | $310.32M ▲ | $160.59M ▼ |
| Q2-2025 | $5.74M ▼ | $433.8M ▼ | $266.74M ▼ | $169.99M ▲ |
| Q1-2025 | $8.58M ▲ | $463.7M ▲ | $298.81M ▲ | $167.86M ▼ |
| Q4-2024 | $3.33M ▼ | $452.44M ▼ | $272.76M ▼ | $182.68M ▼ |
| Q3-2024 | $9.34M | $533.1M | $347.99M | $188.13M |
What's financially strong about this company?
The company owns a lot of real assets, like property and inventory, and has positive equity. Most assets are tangible, and there is almost no goodwill risk.
What are the financial risks or weaknesses?
Cash is low, debt is high, and a lot of money is tied up in inventory. Payables and debt are rising, and book value is falling, which could be a warning sign if sales slow down.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-10.07M ▼ | $-6.68M ▼ | $-2.21M ▼ | $11.32M ▲ | $2.43M ▲ | $-8.94M ▼ |
| Q2-2025 | $1.29M ▲ | $32.03M ▲ | $-2.19M ▼ | $-32.68M ▼ | $-2.84M ▼ | $29.79M ▲ |
| Q1-2025 | $-15.26M ▼ | $-56.46M ▼ | $-1.28M ▲ | $62.99M ▲ | $5.24M ▲ | $-57.8M ▼ |
| Q4-2024 | $-3.49M ▲ | $41.21M ▲ | $-2.46M ▲ | $-44.74M ▼ | $-6M ▼ | $38.69M ▲ |
| Q3-2024 | $-28.54M | $-41.07M | $-2.58M | $43.2M | $-452K | $-43.7M |
What's strong about this company's cash flow?
The company was able to raise cash through borrowing and still has some cash on hand. If seasonal swings are normal, cash flow could recover in future quarters.
What are the cash flow concerns?
DLTH is now burning cash, building up inventory, and depending on new debt to fund operations. Working capital trends are unsustainable, and the cash cushion is thin.
Revenue by Products
| Product | Q1-2020 | Q2-2020 | Q3-2020 | Q4-2020 |
|---|---|---|---|---|
Business One | $80.00M ▲ | $80.00M ▲ | $80.00M ▲ | $180.00M ▲ |
Business Three | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $20.00M ▲ |
Business Two | $30.00M ▲ | $40.00M ▲ | $30.00M ▼ | $60.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Duluth Holdings Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include a well-defined brand with distinct personality, a loyal niche customer base, and historically strong gross margins that show the products can command a premium when conditions are favorable. The company has taken steps to reduce its overall debt burden and has avoided heavy dividend or buyback commitments, which provides some flexibility. Its investments in technology, personalization, and category expansion (especially women’s and AKHG) demonstrate a proactive approach to adaptation rather than a purely defensive stance.
The main concerns are sustained revenue declines, a sharp swing to operating and net losses, and the move from positive to negative operating and free cash flow. Liquidity has weakened markedly as cash balances have fallen and short-term obligations have risen, narrowing the margin for error. If current trends persist, Duluth may face increasing dependence on credit facilities or other external capital. Competitive and execution risks are elevated, as the company must simultaneously fix profitability, manage cash tightly, and roll out new growth initiatives in a tough retail environment.
The overall picture is that of a turnaround and execution story. Duluth still has meaningful intangible assets—brand equity, a clear niche, and improving digital capabilities—but these have not yet translated into stable growth or healthy profitability in recent years. The near-term outlook appears challenging, with management likely focused on stabilizing sales, rightsizing costs, and preserving liquidity. Over the medium term, the success of the women’s expansion, AKHG growth, and data-driven marketing efforts will be critical in determining whether the company can return to sustainable, cash-generating growth or remains under prolonged financial strain.
About Duluth Holdings Inc.
https://www.duluthtrading.comDuluth Holdings Inc. sells casual wear, workwear, and accessories for men and women under the Duluth Trading brand in the United States. It provides shirts, pants, underwear, outerwear, footwear, accessories, and hard goods.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $114.87M ▼ | $70.68M ▲ | $-10.1M ▼ | -8.79% ▼ | $-0.29 ▼ | $-2.6M ▼ |
| Q2-2025 | $131.72M ▲ | $69.62M ▲ | $1.26M ▲ | 0.96% ▲ | $0.04 ▲ | $8.87M ▲ |
| Q1-2025 | $102.7M ▼ | $65.71M ▼ | $-15.29M ▼ | -14.89% ▼ | $-0.45 ▼ | $-5.76M ▼ |
| Q4-2024 | $241.27M ▲ | $107.89M ▲ | $-3.52M ▲ | -1.46% ▲ | $-0.17 ▲ | $6.14M ▲ |
| Q3-2024 | $127.06M | $88.46M | $-28.23M | -22.22% | $-0.85 | $-13.61M |
What's going well?
Gross margins remain above 50%, showing the company can still make a decent profit on each sale. There are no major one-time charges or accounting issues distorting the results.
What's concerning?
Sales dropped sharply and expenses rose, leading to a big loss. The company is not adjusting costs quickly enough to match lower sales, and profitability has deteriorated fast.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $8.17M ▲ | $468.01M ▲ | $310.32M ▲ | $160.59M ▼ |
| Q2-2025 | $5.74M ▼ | $433.8M ▼ | $266.74M ▼ | $169.99M ▲ |
| Q1-2025 | $8.58M ▲ | $463.7M ▲ | $298.81M ▲ | $167.86M ▼ |
| Q4-2024 | $3.33M ▼ | $452.44M ▼ | $272.76M ▼ | $182.68M ▼ |
| Q3-2024 | $9.34M | $533.1M | $347.99M | $188.13M |
What's financially strong about this company?
The company owns a lot of real assets, like property and inventory, and has positive equity. Most assets are tangible, and there is almost no goodwill risk.
What are the financial risks or weaknesses?
Cash is low, debt is high, and a lot of money is tied up in inventory. Payables and debt are rising, and book value is falling, which could be a warning sign if sales slow down.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-10.07M ▼ | $-6.68M ▼ | $-2.21M ▼ | $11.32M ▲ | $2.43M ▲ | $-8.94M ▼ |
| Q2-2025 | $1.29M ▲ | $32.03M ▲ | $-2.19M ▼ | $-32.68M ▼ | $-2.84M ▼ | $29.79M ▲ |
| Q1-2025 | $-15.26M ▼ | $-56.46M ▼ | $-1.28M ▲ | $62.99M ▲ | $5.24M ▲ | $-57.8M ▼ |
| Q4-2024 | $-3.49M ▲ | $41.21M ▲ | $-2.46M ▲ | $-44.74M ▼ | $-6M ▼ | $38.69M ▲ |
| Q3-2024 | $-28.54M | $-41.07M | $-2.58M | $43.2M | $-452K | $-43.7M |
What's strong about this company's cash flow?
The company was able to raise cash through borrowing and still has some cash on hand. If seasonal swings are normal, cash flow could recover in future quarters.
What are the cash flow concerns?
DLTH is now burning cash, building up inventory, and depending on new debt to fund operations. Working capital trends are unsustainable, and the cash cushion is thin.
Revenue by Products
| Product | Q1-2020 | Q2-2020 | Q3-2020 | Q4-2020 |
|---|---|---|---|---|
Business One | $80.00M ▲ | $80.00M ▲ | $80.00M ▲ | $180.00M ▲ |
Business Three | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $20.00M ▲ |
Business Two | $30.00M ▲ | $40.00M ▲ | $30.00M ▼ | $60.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Duluth Holdings Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include a well-defined brand with distinct personality, a loyal niche customer base, and historically strong gross margins that show the products can command a premium when conditions are favorable. The company has taken steps to reduce its overall debt burden and has avoided heavy dividend or buyback commitments, which provides some flexibility. Its investments in technology, personalization, and category expansion (especially women’s and AKHG) demonstrate a proactive approach to adaptation rather than a purely defensive stance.
The main concerns are sustained revenue declines, a sharp swing to operating and net losses, and the move from positive to negative operating and free cash flow. Liquidity has weakened markedly as cash balances have fallen and short-term obligations have risen, narrowing the margin for error. If current trends persist, Duluth may face increasing dependence on credit facilities or other external capital. Competitive and execution risks are elevated, as the company must simultaneously fix profitability, manage cash tightly, and roll out new growth initiatives in a tough retail environment.
The overall picture is that of a turnaround and execution story. Duluth still has meaningful intangible assets—brand equity, a clear niche, and improving digital capabilities—but these have not yet translated into stable growth or healthy profitability in recent years. The near-term outlook appears challenging, with management likely focused on stabilizing sales, rightsizing costs, and preserving liquidity. Over the medium term, the success of the women’s expansion, AKHG growth, and data-driven marketing efforts will be critical in determining whether the company can return to sustainable, cash-generating growth or remains under prolonged financial strain.

CEO
Stephanie L. Pugliese
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 20
Ratings Snapshot
Rating : C
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1
Price Target
Institutional Ownership
DIMENSIONAL FUND ADVISORS LP
Shares:770.16K
Value:$1.66M
MADISON INVESTMENT ADVISORS, LLC
Shares:762.78K
Value:$1.64M
MADISON ASSET MANAGEMENT, LLC
Shares:762.78K
Value:$1.64M
Summary
Showing Top 3 of 89

