Duluth Holdings Income Statement

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

Millions USD. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2014 - 2020
Period Ending	Aug '25 Aug 3, 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	2014 - 2020
Revenue	602.75	626.63	646.68	653.31	698.58	638.78	Upgrade
Revenue Growth (YoY)	-6.13%	-3.10%	-1.01%	-6.48%	9.36%	3.76%	Upgrade
Cost of Revenue	304.48	318.12	321.71	309.87	321.26	307.26	Upgrade
Gross Profit	298.26	308.51	324.97	343.44	377.32	331.53	Upgrade
Selling, General & Admin	325.22	337.62	334.54	337.2	333.23	307.31	Upgrade
Other Operating Expenses	-	7.75	-	-	-	-	Upgrade
Total Operating Expenses	325.22	345.37	334.54	337.2	333.23	307.31	Upgrade
Operating Income	-26.95	-36.86	-9.57	6.23	44.1	24.22	Upgrade
Interest Expense	-5.52	-4.55	-4.16	-3.65	-4.72	-6.26	Upgrade
Other Non-Operating Income (Expense)	-0.23	0.17	0.92	0.38	0.06	0.07	Upgrade
Total Non-Operating Income (Expense)	-5.75	-4.38	-3.23	-3.28	-4.66	-6.2	Upgrade
Pretax Income	-32.71	-41.24	-12.8	2.95	39.44	18.02	Upgrade
Provision for Income Taxes	6.28	2.37	-2.86	0.71	9.89	4.64	Upgrade
Net Income	-46.09	-43.67	-9.92	2.3	29.7	13.58	Upgrade
Minority Interest in Earnings	0.1	0.06	-0.02	-0.06	-0.15	-0.2	Upgrade
Net Income to Common	-46.09	-43.67	-9.92	2.3	29.7	13.58	Upgrade
Net Income Growth	-	-	-	-92.24%	118.77%	-28.24%	Upgrade
Shares Outstanding (Basic)	34	33	33	33	33	32	Upgrade
Shares Outstanding (Diluted)	34	33	33	33	33	33	Upgrade
Shares Change (YoY)	2.19%	1.25%	-0.11%	0.43%	0.83%	0.65%	Upgrade
EPS (Basic)	-1.36	-1.31	-0.30	0.07	0.91	0.42	Upgrade
EPS (Diluted)	-1.36	-1.31	-0.30	0.07	0.90	0.42	Upgrade
EPS Growth	-	-	-	-92.22%	114.29%	-27.59%	Upgrade
Free Cash Flow	-33.02	-25.25	-10.41	-28.46	81.63	38.49	Upgrade
Free Cash Flow Growth	-	-	-	-	112.09%	-	Upgrade
Free Cash Flow Per Share	-0.98	-0.76	-0.32	-0.86	2.48	1.18	Upgrade
Gross Margin	49.48%	49.23%	50.25%	52.57%	54.01%	51.90%	Upgrade
Operating Margin	-4.47%	-5.88%	-1.48%	0.95%	6.31%	3.79%	Upgrade
Profit Margin	-6.47%	-6.96%	-1.54%	0.34%	4.23%	2.09%	Upgrade
FCF Margin	-5.48%	-4.03%	-1.61%	-4.36%	11.68%	6.03%	Upgrade
EBITDA	2.33	-4.58	22.59	37.04	73.32	52.74	Upgrade
EBITDA Margin	0.39%	-0.73%	3.49%	5.67%	10.50%	8.26%	Upgrade
EBIT	-26.95	-36.86	-9.57	6.23	44.1	24.22	Upgrade
EBIT Margin	-4.47%	-5.88%	-1.48%	0.95%	6.31%	3.79%	Upgrade
Effective Tax Rate	-19.19%	-5.75%	22.36%	23.97%	25.07%	25.74%	Upgrade

Updated Sep 4, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q