Duluth Holdings Income Statement

Financials in millions USD. Fiscal year is March - February.

Millions USD. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 2, 2025	Feb '25 Feb 2, 2025	Jan '24 Jan 28, 2024	Jan '23 Jan 29, 2023	Jan '22 Jan 30, 2022	Jan '21 Jan 31, 2021
Revenue	590.56	626.63	646.68	653.31	698.58	638.78
Revenue Growth (YoY)	-6.40%	-3.10%	-1.01%	-6.48%	9.36%	3.76%
Cost of Revenue	296.86	318.12	321.71	309.87	321.26	307.26
Gross Profit	293.7	308.51	324.97	343.44	377.32	331.53
Selling, General & Admin	311.7	333.24	329.9	332.56	328.58	303.07
Operating Expenses	315.87	337.62	334.54	337.2	333.23	307.31
Operating Income	-22.18	-29.11	-9.57	6.23	44.1	24.22
Interest Expense	-5.5	-4.55	-4.16	-3.65	-4.72	-6.26
Other Non Operating Income (Expenses)	-0.24	0.17	0.92	0.38	0.06	0.07
EBT Excluding Unusual Items	-27.92	-33.49	-12.8	2.95	39.44	18.02
Merger & Restructuring Charges	-0.85	-7.75	-	-	-	-
Pretax Income	-28.77	-41.24	-12.8	2.95	39.44	18.02
Income Tax Expense	0.83	2.37	-2.86	0.71	9.89	4.64
Earnings From Continuing Operations	-29.6	-43.61	-9.94	2.25	29.55	13.38
Minority Interest in Earnings	-0.12	-0.06	0.02	0.06	0.15	0.2
Net Income	-29.72	-43.67	-9.92	2.3	29.7	13.58
Net Income to Common	-29.72	-43.67	-9.92	2.3	29.7	13.58
Net Income Growth	-	-	-	-92.24%	118.77%	-28.24%
Shares Outstanding (Basic)	34	33	33	33	33	32
Shares Outstanding (Diluted)	34	33	33	33	33	33
Shares Change (YoY)	2.45%	1.25%	-0.11%	0.43%	0.83%	0.65%
EPS (Basic)	-0.87	-1.31	-0.30	0.07	0.91	0.42
EPS (Diluted)	-0.88	-1.31	-0.30	0.07	0.90	0.42
EPS Growth	-	-	-	-92.22%	115.09%	-27.86%
Free Cash Flow	1.74	-25.25	-10.41	-28.46	81.63	38.49
Free Cash Flow Per Share	0.05	-0.76	-0.32	-0.86	2.48	1.18
Gross Margin	49.73%	49.23%	50.25%	52.57%	54.01%	51.90%
Operating Margin	-3.75%	-4.65%	-1.48%	0.95%	6.31%	3.79%
Profit Margin	-5.03%	-6.97%	-1.53%	0.35%	4.25%	2.13%
Free Cash Flow Margin	0.29%	-4.03%	-1.61%	-4.36%	11.68%	6.02%
EBITDA	3.62	1.89	21.31	35.76	72.03	51.43
EBITDA Margin	0.61%	0.30%	3.29%	5.47%	10.31%	8.05%
D&A For EBITDA	25.8	31	30.88	29.53	27.93	27.21
EBIT	-22.18	-29.11	-9.57	6.23	44.1	24.22
EBIT Margin	-3.75%	-4.65%	-1.48%	0.95%	6.31%	3.79%
Effective Tax Rate	-	-	-	23.97%	25.07%	25.74%
Advertising Expenses	-	67.5	69	76.3	75.2	72.4

Source: S&P Global Market Intelligence. Standard template. Financial Sources.