Duluth Holdings Inc. Announces Second Quarter 2026 Financial Results
| DULUTH HOLDINGS INC. Condensed Consolidated Balance Sheets (Unaudited) (Amounts in thousands) | ||||||||
| August 2, 2026 | February 1, 2026 | August 3, 2025 | ||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | 26,799 | 16,345 | 5,738 | |||||
| Receivables | 2,127 | 2,710 | 8,894 | |||||
| Inventory, net | 125,152 | 131,342 | 148,051 | |||||
| Prepaid expenses & other current assets | 28,863 | 21,654 | 23,249 | |||||
| Total current assets | 182,941 | 172,051 | 185,932 | |||||
| Property and equipment, net | 87,755 | 96,913 | 103,224 | |||||
| Operating lease right-of-use assets | 82,762 | 89,283 | 97,361 | |||||
| Finance lease right-of-use assets, net | 27,889 | 29,577 | 31,267 | |||||
| Available-for-sale security | 4,534 | 4,763 | 4,834 | |||||
| Other assets, net | 8,165 | 10,022 | 11,182 | |||||
| Total assets | 394,046 | 402,609 | 433,800 | |||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
| Current liabilities: | ||||||||
| Trade accounts payable | 47,322 | 48,226 | 43,598 | |||||
| Accrued expenses and other current liabilities | 29,481 | 39,871 | 33,257 | |||||
| Current portion of operating lease liabilities | 16,656 | 16,449 | 16,147 | |||||
| Current portion of finance lease liabilities | 2,742 | 2,681 | 2,616 | |||||
| Line of credit | - | - | 32,457 | |||||
| Current maturities of TRI long-term debt(1) | 1,066 | 1,020 | 975 | |||||
| Total current liabilities | 97,267 | 108,247 | 129,050 | |||||
| Operating lease liabilities, less current maturities | 71,247 | 76,008 | 83,638 | |||||
| Finance lease liabilities, less current maturities | 26,554 | 27,940 | 29,295 | |||||
| TRI long-term debt, less current maturities(1) | 22,829 | 23,337 | 23,821 | |||||
| Deferred tax liabilities | 962 | 962 | 938 | |||||
| Total liabilities | 218,859 | 236,494 | 266,742 | |||||
| Shareholders' equity: | ||||||||
| Treasury stock | (3,783 | ) | (2,922 | ) | (2,922 | ) | ||
| Capital stock | 112,473 | 110,794 | 109,499 | |||||
| Retained earnings | 69,593 | 61,332 | 63,689 | |||||
| Accumulated other comprehensive loss, net | (342 | ) | (231 | ) | (272 | ) | ||
| Total shareholders' equity of Duluth Holdings Inc. | 177,941 | 168,973 | 169,994 | |||||
| Noncontrolling interest | (2,754 | ) | (2,858 | ) | (2,936 | ) | ||
| Total shareholders' equity | 175,187 | 166,115 | 167,058 | |||||
| Total liabilities and shareholders' equity | 394,046 | 402,609 | 433,800 |
__________________________
(1) Represents 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 HOLDINGS INC. Consolidated Statements of Operations (Unaudited) (Amounts in thousands, except per share figures) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| August 2, 2026 | August 3, 2025 | August 2, 2026 | August 3, 2025 | ||||||||||||
| Net sales | $ | 121,389 | $ | 131,716 | $ | 219,983 | $ | 234,420 | |||||||
| Cost of goods sold (excluding depreciation and amortization) | 33,028 | 59,697 | 74,988 | 109,046 | |||||||||||
| Gross profit | 88,361 | 72,019 | 144,995 | 125,374 | |||||||||||
| Selling, general and administrative expenses | 69,515 | 68,767 | 131,317 | 133,925 | |||||||||||
| Impairment of long-lived assets | - | - | 2,709 | 549 | |||||||||||
| Restructuring expense | - | 850 | 1,354 | 850 | |||||||||||
| Operating income (loss) | 18,846 | 2,402 | 9,615 | (9,950 | ) | ||||||||||
| Interest expense | 768 | 1,469 | 1,558 | 2,950 | |||||||||||
| Other income (loss), net | 396 | (82 | ) | 489 | (243 | ) | |||||||||
| Income (loss) before income taxes | 18,474 | 851 | 8,546 | (13,143 | ) | ||||||||||
| Income tax expense (benefit) | 61 | (442 | ) | 181 | 828 | ||||||||||
| Net income (loss) | 18,413 | 1,293 | 8,365 | (13,971 | ) | ||||||||||
| Less: Net income attributable to noncontrolling interest | 51 | 32 | 104 | 61 | |||||||||||
| Net income (loss) attributable to controlling interest | $ | 18,362 | $ | 1,261 | $ | 8,261 | $ | (14,032 | ) | ||||||
| Basic earnings per share (Class A and Class B): | |||||||||||||||
| Weighted average shares of common stock outstanding | 35,272 | 34,448 | 34,997 | 34,081 | |||||||||||
| Net income (loss) per share attributable to controlling interest | $ | 0.52 | $ | 0.04 | $ | 0.24 | $ | (0.41 | ) | ||||||
| Diluted earnings per share (Class A and Class B): | |||||||||||||||
| Weighted average shares and equivalents outstanding | 36,381 | 34,656 | 36,407 | 34,081 | |||||||||||
| Net income (loss) per share attributable to controlling interest | $ | 0.50 | $ | 0.04 | $ | 0.23 | $ | (0.41 | ) |
| DULUTH HOLDINGS INC. Consolidated Statements of Cash Flows (Unaudited) (Amounts in thousands) | |||||||
| Six Months Ended | |||||||
| August 2, 2026 | August 3, 2025 | ||||||
| Cash flows from operating activities: | |||||||
| Net income (loss) | $ | 8,365 | $ | (13,971 | ) | ||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||
| Depreciation and amortization | 11,422 | 13,294 | |||||
| Stock based compensation | 1,622 | 1,348 | |||||
| Impairment of long-lived assets | 2,709 | 549 | |||||
| Deferred income taxes | - | 938 | |||||
| Loss on disposal of property and equipment | 1,406 | 905 | |||||
| Non-cash lease expense | 8,053 | 7,992 | |||||
| Changes in operating assets and liabilities: | |||||||
| Receivables | 583 | (4,924 | ) | ||||
| Inventory | 6,190 | 18,494 | |||||
| Prepaid expense & other current assets | (5,835 | ) | (3,281 | ) | |||
| Software hosting implementation costs, net | 239 | (4,652 | ) | ||||
| Trade accounts payable | (921 | ) | (30,731 | ) | |||
| Accrued expenses and other current liabilities | (9,497 | ) | (2,560 | ) | |||
| Operating lease liabilities | (8,101 | ) | (7,660 | ) | |||
| Other assets | (780 | ) | (177 | ) | |||
| Net cash provided by (used in) operating activities | 15,455 | (24,436 | ) | ||||
| Cash flows from investing activities: | |||||||
| Purchases of property and equipment | (2,495 | ) | (3,572 | ) | |||
| Principal receipts from available-for-sale security | 118 | 107 | |||||
| Net cash used in investing activities | (2,377 | ) | (3,465 | ) | |||
| Cash flows from financing activities: | |||||||
| Proceeds from line of credit | 18,699 | 76,247 | |||||
| Payments on line of credit | (18,699 | ) | (43,790 | ) | |||
| Payments on TRI long-term debt | (495 | ) | (454 | ) | |||
| Payments on finance lease obligations | (1,325 | ) | (1,251 | ) | |||
| Payments of tax withholding on vested restricted shares | (861 | ) | (590 | ) | |||
| Other | 57 | 142 | |||||
| Net cash provided by (used in) financing activities | (2,624 | ) | 30,304 | ||||
| Increase in cash and cash equivalents | 10,454 | 2,403 | |||||
| Cash and cash equivalents at beginning of period | 16,345 | 3,335 | |||||
| Cash and cash equivalents at end of period | $ | 26,799 | $ | 5,738 | |||
| Supplemental disclosure of cash flow information: | |||||||
| Interest paid | $ | 1,558 | $ | 2,950 | |||
| Income taxes paid | $ | - | $ | - | |||
| Supplemental disclosure of non-cash information: | |||||||
| Unpaid liability to acquire property and equipment | $ | 188 | $ | 1,801 |
| DULUTH HOLDINGS INC. Reconciliation of Net Income (Loss) to EBITDA and EBITDA to Adjusted EBITDA (Unaudited) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| August 2, 2026 | August 3, 2025 | August 2, 2026 | August 3, 2025 | ||||||||||||
| (in thousands) | |||||||||||||||
| Net income (loss) | $ | 18,413 | $ | 1,293 | $ | 8,365 | $ | (13,971 | ) | ||||||
| Depreciation and amortization | 5,644 | 6,545 | 11,422 | 13,294 | |||||||||||
| Amortization of internal-use software hosting | |||||||||||||||
| subscription implementation costs | 1,088 | 1,111 | 2,196 | 2,240 | |||||||||||
| Interest expense | 768 | 1,469 | 1,558 | 2,950 | |||||||||||
| Income tax expense (benefit) | 61 | (442 | ) | 181 | 828 | ||||||||||
| EBITDA | $ | 25,974 | $ | 9,976 | $ | 23,722 | $ | 5,341 | |||||||
| Long-term incentive expense | 1,046 | 1,173 | 1,870 | 1,466 | |||||||||||
| Impairment expense | - | - | 2,709 | 549 | |||||||||||
| Restructuring expense | - | 850 | 1,354 | 850 | |||||||||||
| Adjusted EBITDA | $ | 27,020 | $ | 11,999 | $ | 29,655 | $ | 8,206 |
| DULUTH HOLDINGS INC. Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss) and EPS to Adjusted EPS (Unaudited) | |||||||||||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||||||||||
| August 2, 2026 | August 3, 2025 | August 2, 2026 | August 3, 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 | $ | 18,362 | $ | 0.50 | $ | 1,261 | $ | 0.04 | $ | 8,261 | $ | 0.23 | $ | (14,032 | ) | $ | (0.41 | ) | |||||||
| Plus: Restructuring expenses | - | - | 850 | 0.03 | 1,354 | 0.04 | 850 | 0.02 | |||||||||||||||||
| Plus: Impairment expenses | - | - | - | - | 2,709 | 0.07 | 549 | 0.02 | |||||||||||||||||
| Income tax effect of adjustments(1) | - | - | (196 | ) | (0.01 | ) | (934 | ) | (0.03 | ) | (322 | ) | (0.01 | ) | |||||||||||
| Adjusted net income (loss) attributable to controlling interest | $ | 18,362 | $ | 0.50 | $ | 1,915 | $ | 0.06 | $ | 11,390 | $ | 0.31 | $ | (12,955 | ) | $ | (0.38 | ) |
__________________________
(1) The income tax effects of adjustments are calculated using the Company's estimated 23% tax rate
| DULUTH HOLDINGS INC. Reconciliation of Forecasted Net Income (Loss) to Forecasted EBITDA and Forecasted EBITDA to Forecasted Adjusted EBITDA (Unaudited) | |||||||
| Forecasted | Low | High | |||||
| Net income (loss) | $ | (2,950 | ) | $ | 1,350 | ||
| Depreciation and amortization | 24,200 | 24,200 | |||||
| Amortization of internal-use software hosting subscription implementation costs | 4,500 | 4,500 | |||||
| Interest expense | 3,800 | 3,500 | |||||
| Income tax expense | 487 | 487 | |||||
| EBITDA | $ | 30,037 | $ | 34,037 | |||
| Long-term incentive expense | 3,900 | 3,900 | |||||
| Impairment expense | 2,709 | 2,709 | |||||
| Restructuring expense | 1,354 | 1,354 | |||||
| Adjusted EBITDA | $ | 38,000 | $ | 42,000 |
A photo accompanying this announcement is available at

Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept any
responsibility or liability for the accuracy, content, images, videos,
licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright issues
related to this article, kindly contact the provider above.


Comments
No comment