Duluth Holdings Inc. Announces Fourth Quarter and Fiscal 2025 Financial Results
Rhea-AI Summary
Duluth Holdings (NASDAQ: DLTH) reported improved profitability for fiscal 2025. Q4 net income was $7.8 million versus a prior-year loss of $5.6 million; Q4 gross margin rose to 53.0% (+890 bps). Full-year free cash flow was $16.6 million and inventory declined 21.1%.
The company provided fiscal 2026 guidance: net sales $540–$560M, adjusted EBITDA $26–$30M, and capital expenditures ~$12M. Cash and net liquidity remain strong at $16.3M cash and $141.3M net liquidity.
Positive
- Q4 net income turned positive at $7.8M
- Gross margin expanded by 890 bps to 53.0%
- Full-year free cash flow $16.6M (improved $41.8M)
- Inventory reduced by 21.1% year-over-year
- Net liquidity of $141.3M with no outstanding ABL debt
- Adjusted EBITDA increased $10.3M year-over-year to $24.9M
Negative
- Net sales declined 10.5% in Q4 to $215.9M
- Full-year still reported a net loss of $16.2M
- SG&A as percent of sales rose to 48.8%
- Direct-to-consumer sales fell 16.5% in Q4
News Market Reaction – DLTH
In the Mar 19 session, DLTH gained 44.70%, reflecting a significant positive market reaction. Argus tracked a peak move of +40.5% during that session. Our momentum scanner triggered 31 alerts that day, indicating elevated trading interest and price volatility. Trading volume was exceptionally heavy at 371.8x the daily average, suggesting very strong buying interest.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Previous Earnings Reports
| Date | Event | Sentiment | 24h Move | Catalyst |
|---|---|---|---|---|
| Dec 16 | Q3 2025 earnings | Positive | -29.4% | Improved profitability, narrowed net loss, higher-end guidance reaffirmed. |
| Sep 04 | Q2 2025 earnings | Positive | +52.1% | Return to net income and strong Adjusted EBITDA despite lower sales. |
| Jun 05 | Q1 2025 earnings | Negative | -17.4% | Double-digit sales decline and sizeable net loss with DTC weakness. |
| Mar 13 | Q4/FY 2024 earnings | Negative | -10.8% | Full-year net loss, lower sales and Q4 loss despite DTC growth. |
| Dec 05 | Q3 2024 earnings | Negative | -8.3% | Net loss with declining sales, only partially offset by margin gains. |
24h Move is the share-price change in the day after each event; other market factors may also have contributed.
Earnings reactions have mostly aligned with the underlying tone of results, with one notable selloff following otherwise improving metrics.
Over the past five earnings reports, Duluth Trading has worked through declining sales while steadily improving margins, liquidity, and profitability. Fiscal 2024 results showed losses and lower net sales at $626.6M, followed by Q1–Q3 2025 updates featuring continued sales declines but better gross margins and narrowing losses. A standout was Q2 2025, when net income of $1.3M and $12.0M Adjusted EBITDA prompted a strong positive price reaction. Today’s Q4/FY 2025 report continues that trajectory with net income and positive free cash flow.
Key Terms
adjusted eps financial
adjusted ebitda financial
free cash flow financial
basis points financial
tariff financial
asset based lending facility financial
net liquidity financial
capital expenditures financial
AI-generated analysis. How Rhea-AI works. Not financial advice.
Fourth quarter 2025 Net Income of
Fourth quarter 2025 Gross Margin of
Year-end inventory down
MOUNT HOREB, Wis., March 19, 2026 (GLOBE NEWSWIRE) -- Duluth Holdings Inc. (dba, Duluth Trading Company) (“Duluth Trading” or the “Company”) (NASDAQ: DLTH), a lifestyle brand of men’s and women’s workwear, casual wear, outdoor apparel and accessories, today announced its financial results for the fiscal Fourth Quarter ended February 1, 2026.
Summary of the Fourth Quarter ended February 1, 2026
- Net Income of
$7.8 million compared to net loss of$5.6 million in the prior year fourth quarter. - Reported EPS of
$0.22 ; and adjusted EPS1 of$0.23 adjusted for restructuring expenses of$0.3 million , net of tax. - Adjusted EBITDA2 increased
$8.9 million from the prior year to$17.5 million . - Inventory down
$35.2 million or21.1% vs. last year. - Cash and cash equivalents of
$16.3 million with net liquidity of$141.3 million .
Summary of the Fiscal Year ended February 1, 2026
- Net loss reduced to
$16.2 million compared to a net loss of$43.6 million in the prior year. - Reported EPS loss of
$0.47 ; and adjusted EPS1 loss of$0.43 adjusted for restructuring and impairment expenses of$1.4 million , net of tax. - Adjusted EBITDA2 increased
$10.3 million from the prior year to$24.9 million . - Full year positive Free Cash Flow3 of
$16.6 million , an improvement of$41.8 million compared to the prior year
1See Reconciliation of net income (loss) to adjusted net income (loss) and adjusted net income (loss) to adjusted EPS in the accompanying financial tables.
2See Reconciliation of net income (loss) to EBITDA and EBITDA to Adjusted EBITDA in the accompanying financial tables.
3See Reconciliation of free cash flow in the accompanying financial tables.
Management Commentary
President and CEO Stephanie Pugliese stated, “I couldn't be prouder of the team's disciplined efforts in managing promotional resets, controlling expenses, streamlining operations, and optimizing inventory levels. The strong operational execution in the fourth quarter and the year led to enhanced gross margin, lower operating costs, reduced inventory, and improved profitability and free cash flow.”
Pugliese concluded, “Looking ahead, we are focused on re-energizing our customer base through focusing our assortment on the core, lasting products our customers value most, and building on the momentum the team has created.”
Operating Results for the Fourth Quarter ended February 1, 2026
Net sales of
Gross margin increased to
Selling, general and administrative expenses decreased
Balance Sheet and Liquidity
The Company ended the quarter with
Fiscal 2026 Outlook
The Company provided the following fiscal 2026 outlook:
- Net sales in the range of
$540 million to$560 million - Adjusted EBITDA1 in the range of
$26 million to$30 million - Capital expenditures, inclusive of software hosting implementation costs, of approximately
$12 million
Conference Call Information
A conference call and audio webcast with analysts and investors will be held on Thursday, March 19, 2026, at 9:30 am Eastern Time to discuss the results and answer questions.
- Live conference call: 1-844-875-6915 (domestic) or 1-412-317-6711 (international)
- Conference call replay available through March 26, 2026: 1-855-669-9658 (domestic) or 1-412-317-0088 (international)
- Replay access code: 2766842
- Live and archived webcast: ir.duluthtrading.com
Participants can pre-register for the earnings conference call to expedite their entry into the call and avoid waiting for a live operator. To pre-register for the call, please visit https://dpregister.com/sreg/10207047/10363a9243d and enter your contact information. You will then be issued a personalized phone number and pin to dial into the live conference call. Investors can pre-register any time prior to the start of the conference call.
About Duluth Trading
Duluth Trading is a lifestyle brand for the Modern, Self-Reliant American. Based in Mount Horeb, Wisconsin, we offer high quality, solution-based workwear, casual wear, and accessories for men and women who lead a hands-on lifestyle and who value a job well-done. We provide our customers an engaging and entertaining experience. Our marketing incorporates humor and storytelling that conveys the uniqueness of our products in a distinctive, fun way, and are available through our content-rich website, catalogs, and “store like no other” retail locations. We are committed to outstanding customer service backed by our “No Bull Guarantee” - if it’s not right, we’ll fix it. Visit our website at http://www.duluthtrading.com.
Non-GAAP Measurements
Management believes that non-GAAP financial measures may be useful in certain instances to provide additional meaningful comparisons between current results and results in prior operating periods. Within this release, including the tables attached hereto, reference is made to adjusted earnings before interest, taxes, depreciation and amortization (EBITDA), Free Cash Flow and Forecasted Adjusted EBITDA. See attached table “Reconciliation of Net Income (Loss) to EBITDA and EBITDA to Adjusted EBITDA,” for a reconciliation of net (loss) income to EBITDA and EBITDA to Adjusted EBITDA for the three months and fiscal year ended February 1, 2026, versus the three months and fiscal year ended February 2, 2025, “Free Cash Flow” as a liquidity measure for the fiscal years ended February 1, 2026 and February 2, 2025, “Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss) and Adjusted Net Income (Loss) to Adjusted EPS” for a reconciliation of net income (loss) to adjusted net income (loss) and adjusted net income (loss) to adjusted EPS for the three months and fiscal years ended February 1, 2026 and February 2, 2026 and “Reconciliation of Forecasted Net Loss to Forecasted EBITDA and Forecasted EBITDA to Forecasted Adjusted EBITDA” for a reconciliation of forecasted net loss to EBITDA and EBITDA to Adjusted EBITDA for the fiscal year ended January 31, 2027.
Adjusted EBITDA is a metric used by management and frequently used by the financial community, which provides insight into an organization’s operating trends and facilitates comparisons between peer companies, since interest, taxes, depreciation and amortization can differ greatly between organizations as a result of differing capital structures and tax strategies. Adjusted EBITDA excludes certain items that are unusual in nature or not comparable from period to period.
Management believes Free Cash Flow is a useful measure of performance as an indication of an organization’s financial strength and provides additional perspective on the ability to efficiently use capital in executing growth strategies. Free Cash Flow is used to facilitate a comparison of operating performance on a consistent basis from period-to-period and the ability to generate cash. Free Cash Flow is defined as net cash provided by operating activities less purchase of property and equipment.
Adjusted Net Income (Loss) and Adjusted EPS is a metric used by management and frequently used by the financial community, which provides insight into the effectiveness of our business strategies and to compare our performance against that of peer companies. Adjusted Net Income (Loss) and Adjusted EPS excludes restructuring expenses and impairment expenses that are not comparable from period to period.
The Company provides this information to investors to assist in comparisons of past, present and future operating results and to assist in highlighting the results of on-going operations. While the Company’s management believes that non-GAAP measurements are useful supplemental information, such adjusted results are not intended to replace the Company’s GAAP financial results and should be read in conjunction with those GAAP results.
Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts included in this press release, including statements concerning Duluth Trading’s plans, objectives, goals, beliefs, business strategies, future events, business conditions, its results of operations, financial position and its business outlook, business trends and certain other information herein, including statements under the heading “Fiscal 2026 Outlook” are forward-looking statements. You can identify forward looking statements by the use of words such as “may,” ”might,” “will,” “should,” “expect,” “plan,” “anticipate,” “could,” “believe,” “estimate,” “project,” “target,” “predict,” “intend,” “future,” “budget,” “goals,” “potential,” “continue,” “design,” “objective,” “forecasted,” “would” and other similar expressions. The forward-looking statements are not historical facts, and are based upon Duluth Trading’s current expectations, beliefs, estimates, and projections, and various assumptions, many of which, by their nature, are inherently uncertain and beyond Duluth Trading’s control. Duluth Trading’s expectations, beliefs and projections are expressed in good faith, and Duluth Trading believes there is a reasonable basis for them. However, there can be no assurance that management’s expectations, beliefs, estimates, and projections will be achieved and actual results may vary materially from what is expressed in or indicated by the forward-looking statements. Forward-looking statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the forward-looking statements, including, among others, the risks, uncertainties, and factors set forth under Part 1, Item 1A “Risk Factors” in the Company’s Annual Report on Form 10-K filed with the SEC on March 24, 2025 and other factors as may be periodically described in Duluth Trading’s subsequent filings with the SEC. These risks and uncertainties include, but are not limited to, the following: the impact of inflation and measures to control inflation on our results of operations; the prolonged effects of economic uncertainties on store and website traffic; the susceptibility of the price and availability of our merchandise to international trade conditions including tariffs; changes in U.S. and non-U.S. laws affecting the importation and taxation of goods, including imposition of unilateral tariffs on imported goods; our ability to secure the personal and/or financial information of our customers and employees; disruptions to our distribution network, supply chains and operations; failure to effectively manage inventory levels; our ability to maintain and enhance a strong brand and sub-brand image; adapting to declines in consumer confidence, inflation and decreases in consumer spending; disruptions to our e-commerce platform; our ability to meet customer delivery time expectations; our ability to properly allocate inventory throughout our distribution network to fulfill customer demand; our failure to meet our debt covenant ratios; natural disasters, unusually adverse weather conditions, boycotts, prolonged public health crises, epidemics or pandemics and unanticipated events; generating adequate cash from our existing stores and direct sales to support our growth; the impact of changes in corporate tax regulations and sales tax; identifying and responding to new and changing customer preferences; the success of the locations in which our stores are located; effectively relying on sources for merchandise located in foreign markets; transportation delays and interruptions, including port congestion; our inability to timely and effectively obtain shipments of products from our suppliers and deliver merchandise to our customers; the inability to maintain the performance of our maturing store portfolio; our inability to deploy marketing tactics and commit adequate resources to support marketing in order to retain and attract new customers; our ability to successfully open new stores; effectively adapting to new challenges associated with our expansion into new geographic markets; competing effectively in an environment of intense competition or elevated promotions; our ability to adapt to significant changes in sales due to the seasonality of our business; price reductions or inventory shortages resulting from failure to purchase the appropriate amount of inventory in advance of the season in which it will be sold; the potential for further increases in price and lack of availability of raw materials; our dependence on third-party vendors to provide us with sufficient quantities of merchandise at acceptable prices; failure of our vendors and their manufacturing sources to use acceptable labor or other practices; our dependence upon key executive management or our inability to hire or retain the talent required for our business; increases in costs of fuel or other energy, transportation or utility costs and in the costs of labor and employment; failure of our information technology systems to support our current and growing business, before and after our planned upgrades; disruptions in our supply chain and fulfillment centers; our inability to protect our trademarks or other intellectual property rights; infringement on the intellectual property of third parties; acts of war, terrorism or civil unrest; the impact of governmental laws and regulations and the outcomes of legal proceedings; failure to comply with data privacy regulation; our ability to comply with the security standards for the credit card industry; our failure to maintain adequate internal controls over our financial and management systems; acquisition, disposition, and development risks; and other factors that may be disclosed in our SEC filings or otherwise. Forward-looking statements speak only as of the date the statements are made. Duluth Trading assumes no obligation to update forward-looking statements to reflect actual results, subsequent events or circumstances or other changes affecting forward-looking information except to the extent required by applicable securities laws.
The Company revised its prior period financial statements for an accounting correction related to sales tax collections to the Company's Condensed Consolidated Balance Sheets that are primarily related to accrued expenses and other current liabilities, deferred taxes and retained earnings, as well as corresponding impacts to the Company's other Consolidated Financial Statements. The impacts of these revisions were not material to the Company's previously filed financial statements. These revisions relate to immaterial corrections that were identified by management and when accumulated, required a correction to the Company's previously filed financial statements.
Investor Contacts:
Heena Agrawal
Senior Vice President and Chief Financial Officer
Chris Steffes
Senior Director of Financial Planning and Analysis
Email: IR@duluthtrading.com
(Tables Follow)
| DULUTH HOLDINGS INC. Condensed Consolidated Balance Sheets (Unaudited) (Amounts in thousands) | ||||||||
| February 1, 2026 | February 2, 2025 | |||||||
| ASSETS | ||||||||
| Current Assets: | ||||||||
| Cash and cash equivalents | $ | 16,345 | $ | 3,335 | ||||
| Receivables | 2,710 | 3,970 | ||||||
| Inventory, net | 131,342 | 166,545 | ||||||
| Prepaid expenses & other current assets | 21,654 | 17,781 | ||||||
| Total current assets | 172,051 | 191,631 | ||||||
| Property and equipment, net | 96,913 | 111,560 | ||||||
| Operating lease right-of-use assets | 89,283 | 102,663 | ||||||
| Finance lease right-of-use assets, net | 29,577 | 32,957 | ||||||
| Available-for-sale security | 4,763 | 4,491 | ||||||
| Other assets, net | 10,022 | 9,140 | ||||||
| Total assets | $ | 402,609 | $ | 452,442 | ||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
| Current liabilities: | ||||||||
| Trade accounts payable | $ | 48,226 | $ | 73,882 | ||||
| Accrued expenses and other current liabilities | 39,693 | 35,684 | ||||||
| Income tax payable | 178 | 65 | ||||||
| Current portion of operating lease liabilities | 16,449 | 15,534 | ||||||
| Current portion of finance lease liabilities | 2,681 | 2,541 | ||||||
| Current maturities of TRI long-term debt1 | 1,020 | 931 | ||||||
| Total current liabilities | 108,247 | 128,637 | ||||||
| Operating lease liabilities, less current portion | 76,008 | 89,222 | ||||||
| Finance lease liabilities, less current portion | 27,940 | 30,621 | ||||||
| TRI long-term debt, less current maturities1 | 23,337 | 24,283 | ||||||
| Deferred tax liabilities | 962 | — | ||||||
| Total liabilities | 236,494 | 272,763 | ||||||
| Treasury stock | (2,922 | ) | (2,332 | ) | ||||
| Capital stock | 110,794 | 108,009 | ||||||
| Retained earnings | 61,332 | 77,721 | ||||||
| Accumulated other comprehensive income | (231 | ) | (722 | ) | ||||
| Total shareholders' equity of Duluth Holdings Inc. | 168,973 | 182,676 | ||||||
| Noncontrolling interest | (2,858 | ) | (2,997 | ) | ||||
| Total shareholders' equity | 166,115 | 179,679 | ||||||
| Total liabilities and shareholders' equity | $ | 402,609 | $ | 452,442 | ||||
1Represents debt of the variable interest entity, TRI Holdings, LLC, that is consolidated in accordance with ASC 810, Consolidation. Duluth Holdings Inc. is not the guarantor nor the obligor of this debt.
| DULUTH HOLDING INC. Consolidated Statements of Operations (Unaudited) (Amounts in thousands, except per share figures) | ||||||||||||||||
| Three Months Ended | Fiscal Year Ended | |||||||||||||||
| February 1, 2026 | February 2, 2025 | February 1, 2026 | February 2, 2025 | |||||||||||||
| Net sales | $ | 215,893 | $ | 241,270 | $ | 565,184 | $ | 626,629 | ||||||||
| Cost of goods sold (excluding depreciation and amortization) | 101,499 | 134,791 | 263,570 | 318,119 | ||||||||||||
| Gross profit | 114,394 | 106,479 | 301,614 | 308,510 | ||||||||||||
| Selling, general and administrative expenses | 105,392 | 110,720 | 310,546 | 337,623 | ||||||||||||
| Restructuring expense | 375 | — | 1,225 | 7,748 | ||||||||||||
| Operating income (loss) | 8,627 | (4,241 | ) | (10,157 | ) | (36,861 | ) | |||||||||
| Interest expense | 1,020 | 1,322 | 5,201 | 4,554 | ||||||||||||
| Other income, net | 540 | 6 | 295 | 173 | ||||||||||||
| Income (loss) before income taxes | 8,146 | (5,557 | ) | (15,064 | ) | (41,242 | ) | |||||||||
| Income tax expense | 356 | 4 | 1,185 | 2,370 | ||||||||||||
| Net income (loss) | 7,790 | (5,561 | ) | (16,249 | ) | (43,612 | ) | |||||||||
| Less: Net income attributable to noncontrolling interest | 44 | 25 | 139 | 59 | ||||||||||||
| Net income (loss) attributable to controlling interest | $ | 7,746 | $ | (5,586 | ) | $ | (16,388 | ) | $ | (43,671 | ) | |||||
| Basic earnings per share (Class A and Class B): | ||||||||||||||||
| Weighted average shares of common stock outstanding | 34,537 | 33,510 | 34,619 | 33,368 | ||||||||||||
| Net income (loss) per share attributable to controlling interest | $ | 0.22 | $ | (0.17 | ) | $ | (0.47 | ) | $ | (1.31 | ) | |||||
| Diluted earnings per share (Class A and Class B): | ||||||||||||||||
| Weighted average shares and equivalents outstanding | 35,512 | 33,510 | 34,619 | 33,368 | ||||||||||||
| Net income (loss) per share attributable to controlling interest | $ | 0.22 | $ | (0.17 | ) | $ | (0.47 | ) | $ | (1.31 | ) | |||||
| DULUTH HOLDINGS INC. Consolidated Statements of Cash Flows (Unaudited) (Amounts in thousands) | ||||||||
| Fiscal Year Ended | ||||||||
| February 1, 2026 | February 2, 2025 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | (16,249 | ) | $ | (43,612 | ) | ||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 25,471 | 32,282 | ||||||
| Stock-based compensation | 2,506 | 4,046 | ||||||
| Deferred income taxes | 962 | 1,767 | ||||||
| Loss on disposal of property and equipment | 170 | 473 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Receivables | 1,260 | 1,985 | ||||||
| Income taxes receivable | — | 617 | ||||||
| Inventory | 35,203 | (40,788 | ) | |||||
| Prepaid expense & other assets | 855 | 1,085 | ||||||
| Software hosting implementation costs, net | (5,575 | ) | (3,171 | ) | ||||
| Trade accounts payable | (24,900 | ) | 22,863 | |||||
| Income taxes payable | 113 | 65 | ||||||
| Accrued expenses and deferred rent obligations | 3,412 | 2,059 | ||||||
| Other | (138 | ) | 473 | |||||
| Noncash lease impacts | 1,082 | 2,939 | ||||||
| Net cash provided by (used in) operating activities | 24,172 | (16,917 | ) | |||||
| Cash flows from investing activities: | ||||||||
| Purchases of property and equipment | (7,600 | ) | (8,329 | ) | ||||
| Principal receipts from available-for-sale security | 220 | 200 | ||||||
| Net cash used in investing activities | (7,380 | ) | (8,129 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Proceeds on line of credit | 175,126 | 83,500 | ||||||
| Payments on line of credit | (175,126 | ) | (83,500 | ) | ||||
| Payments on TRI long term debt | (930 | ) | (846 | ) | ||||
| Payments on finance lease obligations | (2,541 | ) | (2,721 | ) | ||||
| Shares withheld for tax payments on vested restricted stock | (590 | ) | (594 | ) | ||||
| Other | 279 | 385 | ||||||
| Net cash used in financing activities | (3,782 | ) | (3,776 | ) | ||||
| Increase (decrease) in cash and cash equivalents | 13,010 | (28,822 | ) | |||||
| Cash and cash equivalents at beginning of period | 3,335 | 32,157 | ||||||
| Cash and cash equivalents at end of period | $ | 16,345 | $ | 3,335 | ||||
| DULUTH HOLDINGS INC. Reconciliation of Net Income (Loss) to EBITDA and EBITDA to Adjusted EBITDA (Unaudited) (Amounts in thousands) | ||||||||||||||||
| Three Months Ended | Fiscal Year Ended | |||||||||||||||
| February 1, 2026 | February 2, 2025 | February 1, 2026 | February 2, 2025 | |||||||||||||
| Net income (loss) | $ | 7,790 | $ | (5,561 | ) | $ | (16,249 | ) | $ | (43,612 | ) | |||||
| Depreciation and amortization | 5,943 | 7,552 | 25,471 | 31,133 | ||||||||||||
| Amortization of internal-use software hosting subscription implementation costs | 1,240 | 1,425 | 4,732 | 5,281 | ||||||||||||
| Interest expense | 1,020 | 1,322 | 5,201 | 4,554 | ||||||||||||
| Income tax expense | 356 | 4 | 1,185 | 2,370 | ||||||||||||
| EBITDA (non-GAAP) | $ | 16,350 | $ | 4,742 | $ | 20,341 | $ | (274 | ) | |||||||
| Long-term incentive expense | 733 | 800 | 2,811 | 4,152 | ||||||||||||
| Impairment expenses | — | 2,998 | 549 | 2,998 | ||||||||||||
| Restructuring expense | 375 | — | 1,225 | 7,748 | ||||||||||||
| Adjusted EBITDA (non-GAAP) | $ | 17,458 | $ | 8,540 | $ | 24,926 | $ | 14,624 | ||||||||
| DULUTH HOLDINGS INC. Free Cash Flow (Unaudited) | ||||||||
| Fiscal Year Ended | ||||||||
| February 1, 2026 | February 2, 2025 | |||||||
| (in thousands) | ||||||||
| Net cash provided by (used in) operating activities | $ | 24,172 | $ | (16,917 | ) | |||
| Purchases of property and equipment | (7,600 | ) | (8,329 | ) | ||||
| Free Cash Flow (non-GAAP) | $ | 16,572 | $ | (25,246 | ) | |||
| DULUTH HOLDINGS INC. Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss) and Adjusted Net Income (Loss) to Adjusted EPS (Unaudited) | |||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||
| February 1, 2026 | February 2, 2025 | February 1, 2026 | February 2, 2025 | ||||||||||||||||||||||||
| (in thousands, except per share amounts) | Amount | Per share | Amount | Per share | Amount | Per share | Amount | Per share | |||||||||||||||||||
| Net income (loss) attributable to controlling interest | $ | 7,745 | 0.22 | $ | (5,586 | ) | (0.17 | ) | $ | (16,388 | ) | (0.47 | ) | $ | (43,671 | ) | (1.31 | ) | |||||||||
| Plus: Restructuring expenses | 375 | 0.01 | - | - | 1,225 | 0.04 | 7,748 | 0.23 | |||||||||||||||||||
| Plus: Impairment expenses | - | - | 2,998 | 0.09 | 549 | 0.02 | 2,998 | 0.09 | |||||||||||||||||||
| Income tax effect of adjustments to net loss | (86 | ) | (0.00 | ) | (690 | ) | (0.02 | ) | (408 | ) | (0.01 | ) | (2,472 | ) | (0.07 | ) | |||||||||||
| Adjusted net income (loss) | $ | 8,034 | 0.23 | $ | (3,278 | ) | (0.10 | ) | $ | (15,022 | ) | (0.43 | ) | $ | (35,397 | ) | (1.06 | ) | |||||||||
| DULUTH HOLDINGS INC. Reconciliation of Forecasted Net Loss to Forecasted EBITDA and Forecasted EBITDA to Forecasted Adjusted EBITDA (Unaudited) (Amounts in thousands) | ||||||||
| Low | High | |||||||
| Forecasted | ||||||||
| Net loss | $ | (11,800 | ) | $ | (7,500 | ) | ||
| Depreciation and amortization | 25,200 | 25,200 | ||||||
| Amortization of internal-use software hosting subscription implementation costs | 4,800 | 4,800 | ||||||
| Interest expense | 3,800 | 3,500 | ||||||
| Income tax expense | 200 | 200 | ||||||
| EBITDA (non-GAAP) | $ | 22,200 | $ | 26,200 | ||||
| Long-term incentive expense | 3,800 | 3,800 | ||||||
| Adjusted EBITDA (non-GAAP) | $ | 26,000 | $ | 30,000 | ||||
A photo accompanying this announcement is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/6138fd22-0162-462e-a544-d04098144c12
