Duluth Holdings Inc.
NASDAQ:DLTH · NASDAQ Global Select
+$0.09 today
Vol 0.13M · Avg 0.36M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:DLTH · Revenue to Net Income
Key Ratios
Analysis
$561.1M of revenue converted into -$11.2M of net income for the selected period. Gross margin is 54.7% and net margin is -3.6%, showing how much revenue survives after costs and taxes. EPS is $-0.32, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $565.2M -9.8% | $626.6M -3.1% | $646.7M -1.0% | $653.3M -6.5% | $698.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $263.6M -17.1% | $318.1M -1.1% | $321.7M +3.8% | $309.9M -3.5% | $321.3M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $301.6M -2.2% | $308.5M -5.1% | $325.0M -5.4% | $343.4M -9.0% | $377.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 53.4% +4.1pp | 49.2% -1.0pp | 50.3% -2.3pp | 52.6% -1.4pp | 54.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $310.5M -8.0% | $337.6M +0.9% | $334.5M -0.8% | $337.2M +1.2% | $333.2M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $310.5M -10.1% | $345.4M +3.2% | $334.5M -0.8% | $337.2M +1.2% | $333.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $25.5M -21.1% | $32.3M +0.4% | $32.2M +4.4% | $30.8M +5.4% | $29.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $16.5M +475.4% | -$4.4M -118.7% | $23.5M -37.2% | $37.4M -49.0% | $73.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 2.9% +3.6pp | -0.7% -4.3pp | 3.6% -2.1pp | 5.7% -4.8pp | 10.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$8.9M +75.8% | -$36.9M -285.2% | -$9.6M -253.6% | $6.2M -85.9% | $44.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -1.6% +4.3pp | -5.9% -4.4pp | -1.5% -2.4pp | 1.0% -5.4pp | 6.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $5.2M +14.2% | $4.6M +9.6% | $4.2M +13.8% | $3.7M -22.6% | $4.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$6.1M -40.0% | -$4.4M -35.5% | -$3.2M +1.3% | -$3.3M +29.7% | -$4.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$15.1M +63.5% | -$41.2M -222.2% | -$12.8M -533.4% | $3.0M -92.5% | $39.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -2.7% +3.9pp | -6.6% -4.6pp | -2.0% -2.4pp | 0.5% -5.2pp | 5.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $1.2M -50.0% | $2.4M +182.8% | -$2.9M -504.2% | $708.0K -92.8% | $9.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$16.4M +62.5% | -$43.7M -340.1% | -$9.9M -530.7% | $2.3M -92.2% | $29.7M | $4.9B | $4.8B | $4.7B |
| Net Margin | -2.9% +4.1pp | -7.0% -5.4pp | -1.5% -1.9pp | 0.4% -3.9pp | 4.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +64.1% | -$1 -367.9% | -$0 -498.3% | $0 -92.3% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +64.1% | -$1 -367.9% | -$0 -501.1% | $0 -92.2% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $34.5M +3.5% | $33.4M +1.3% | $33.0M +0.6% | $32.8M +0.5% | $32.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $34.5M +3.5% | $33.4M +1.3% | $33.0M -0.1% | $33.0M +0.4% | $32.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Fossil Group, Inc.
NASDAQ:FOSL
$249.12M
Playboy, Inc.
NASDAQ:PLBY
$136.78M
Clarus Corporation
NASDAQ:CLAR
$122.44M
Red Robin Gourmet Burgers, Inc.
NASDAQ:RRGB
$116.55M
GrowGeneration Corp.
NASDAQ:GRWG
$95.24M
BARK, Inc.
NYSE:BARK
$86.04M
The Cato Corporation
NYSE:CATO
$59.68M
Sportsman's Warehouse Holdings, Inc.
NASDAQ:SPWH
$53.07M
QVC Group Inc.
QVCGA
$2.69M
iRobot Corporation
IRBT
$1.72M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DLTH generate?
Duluth Holdings Inc. (DLTH) reported $565.18M of revenue in fiscal 2025.
Is DLTH profitable?
Duluth Holdings Inc. (DLTH) reported -$16,388,000.00 of net income, with a net margin of -2.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.