Duluth Holdings Inc
NASDAQ:DLTH

Watchlist Manager
Duluth Holdings Inc Logo
Duluth Holdings Inc
NASDAQ:DLTH
Watchlist
Price: 2.31 USD -0.86% Market Closed
Market Cap: 84.8m USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-13%
5Y
-8%
10Y
+116%
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Duluth Holdings Inc

Revenue
590.6m USD
Cost of Revenue
-296.9m USD
Gross Profit
293.7m USD
Operating Expenses
-313m USD
Operating Income
-19.3m USD
Other Expenses
-8.3m USD
Net Income
-27.6m USD

Income Statement
Duluth Holdings Inc

Rotate your device to view
Income Statement
Currency: USD
Feb-2015 May-2015 Aug-2015 Nov-2015 Jan-2016 May-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Jan-2021 May-2021 Aug-2021 Oct-2021 Jan-2022 May-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Feb-2025 May-2025 Aug-2025 Nov-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
1
1
2
3
4
4
6
6
6
6
4
5
6
6
6
6
6
5
5
4
4
4
4
4
4
4
4
4
4
4
5
5
6
6
Revenue
232
N/A
245
+6%
261
+6%
274
+5%
304
+11%
316
+4%
330
+4%
342
+4%
376
+10%
391
+4%
412
+5%
428
+4%
471
+10%
488
+4%
512
+5%
535
+4%
568
+6%
582
+2%
593
+2%
607
+2%
616
+2%
611
-1%
627
+3%
642
+3%
639
-1%
662
+4%
674
+2%
684
+1%
699
+2%
688
-2%
681
-1%
682
+0%
653
-4%
654
+0%
652
0%
643
-1%
647
+1%
640
-1%
642
+0%
631
-2%
627
-1%
613
-2%
603
-2%
591
-2%
Gross Profit
Cost of Revenue
(101)
(107)
(113)
(118)
(131)
(135)
(141)
(146)
(162)
(168)
(179)
(187)
(210)
(220)
(231)
(240)
(258)
(267)
(276)
(284)
(288)
(292)
(300)
(310)
(307)
(317)
(319)
(317)
(321)
(310)
(308)
(317)
(310)
(312)
(314)
(312)
(322)
(319)
(319)
(311)
(318)
(312)
(304)
(297)
Gross Profit
131
N/A
139
+6%
148
+7%
156
+5%
174
+11%
181
+4%
189
+5%
196
+4%
214
+9%
223
+4%
233
+4%
242
+4%
261
+8%
268
+3%
282
+5%
295
+5%
310
+5%
315
+2%
318
+1%
322
+1%
328
+2%
320
-3%
327
+2%
333
+2%
332
0%
346
+4%
355
+3%
367
+4%
377
+3%
378
+0%
372
-2%
365
-2%
343
-6%
342
0%
338
-1%
330
-2%
325
-2%
321
-1%
323
+1%
320
-1%
309
-4%
300
-3%
298
-1%
294
-2%
Operating Income
Operating Expenses
(107)
(115)
(123)
(132)
(144)
(149)
(157)
(165)
(179)
(193)
(201)
(211)
(224)
(232)
(243)
(259)
(273)
(288)
(296)
(297)
(300)
(299)
(302)
(306)
(307)
(301)
(306)
(317)
(333)
(337)
(340)
(345)
(337)
(339)
(341)
(338)
(335)
(334)
(338)
(339)
(338)
(340)
(325)
(313)
Selling, General & Administrative
(107)
(115)
(123)
(132)
(144)
(149)
(157)
(165)
(179)
(193)
(201)
(211)
(224)
(232)
(243)
(259)
(273)
(287)
(296)
(296)
(299)
(297)
(298)
(302)
(304)
(297)
(303)
(314)
(330)
(333)
(337)
(342)
(334)
(336)
(337)
(335)
(331)
(331)
(334)
(335)
(335)
(330)
(322)
(310)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(1)
(1)
(1)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
0
0
Operating Income
24
N/A
24
N/A
26
+7%
24
-6%
29
+21%
32
+9%
32
+1%
31
-3%
35
+13%
30
-13%
32
+5%
30
-4%
37
+22%
36
-3%
39
+7%
37
-5%
37
+2%
28
-26%
22
-22%
25
+18%
28
+11%
21
-26%
25
+22%
27
+6%
24
-9%
45
+86%
48
+7%
50
+4%
44
-13%
41
-6%
32
-22%
20
-38%
6
-69%
3
-56%
(3)
N/A
(8)
-193%
(10)
-25%
(13)
-38%
(14)
-7%
(18)
-28%
(29)
-61%
(40)
-38%
(27)
+33%
(19)
+28%
Pre-Tax Income
Interest Income Expense
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(2)
(3)
(4)
(4)
(6)
(6)
(6)
(6)
(5)
(5)
(6)
(6)
(6)
(6)
(6)
(5)
(5)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
(5)
(6)
(6)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(8)
(8)
0
(7)
(1)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
0
0
0
0
1
0
0
(0)
(0)
0
0
0
0
0
0
0
0
0
1
1
0
1
1
1
1
0
(0)
(0)
(0)
Pre-Tax Income
24
N/A
24
N/A
26
+7%
24
-5%
29
+19%
32
+9%
32
+1%
31
-3%
35
+13%
30
-14%
31
+4%
29
-6%
36
+21%
34
-4%
36
+5%
33
-8%
32
-3%
22
-29%
16
-28%
20
+25%
24
+19%
14
-42%
19
+38%
21
+7%
18
-13%
39
+116%
43
+11%
46
+6%
39
-13%
37
-6%
28
-24%
16
-43%
3
-81%
(1)
N/A
(6)
-883%
(11)
-90%
(13)
-14%
(17)
-30%
(19)
-15%
(29)
-53%
(41)
-40%
(45)
-10%
(40)
+12%
(26)
+35%
Net Income
Tax Provision
0
0
0
0
(1)
(3)
(6)
(6)
(14)
(12)
(12)
(11)
(13)
(13)
(12)
(12)
(9)
(6)
(4)
(5)
(5)
(3)
(4)
(5)
(5)
(10)
(11)
(12)
(10)
(9)
(7)
(4)
(1)
0
1
2
3
3
4
(4)
(2)
(6)
(6)
(2)
Income from Continuing Operations
24
24
26
24
28
28
26
25
22
19
19
18
22
21
23
21
23
16
12
15
19
11
15
16
13
29
32
34
30
28
21
12
2
(0)
(5)
(9)
(10)
(13)
(15)
(33)
(44)
(51)
(46)
(28)
Income to Minority Interest
(1)
(0)
(0)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Net Income (Common)
24
N/A
24
+0%
25
+7%
24
-6%
27
+15%
28
+2%
26
-8%
25
-4%
21
-14%
19
-13%
19
+4%
18
-7%
23
+31%
22
-5%
24
+9%
22
-10%
23
+5%
16
-30%
12
-28%
15
+29%
19
+25%
11
-40%
15
+35%
16
+5%
14
-16%
29
+114%
32
+11%
34
+6%
30
-13%
28
-6%
21
-24%
12
-42%
2
-81%
(0)
N/A
(5)
-1 467%
(9)
-91%
(10)
-11%
(13)
-35%
(15)
-13%
(33)
-120%
(44)
-32%
(51)
-17%
(46)
+10%
(28)
+40%
EPS (Diluted)
0.99
N/A
0.75
-24%
1.47
+96%
0.99
-33%
1.06
+7%
0.86
-19%
0.79
-8%
0.78
-1%
0.66
-15%
0.57
-14%
0.59
+4%
0.55
-7%
0.72
+31%
0.69
-4%
0.75
+9%
0.68
-9%
0.72
+6%
0.51
-29%
0.37
-27%
0.48
+30%
0.58
+21%
0.35
-40%
0.47
+34%
0.49
+4%
0.42
-14%
0.89
+112%
0.98
+10%
1.04
+6%
0.9
-13%
0.85
-6%
0.65
-24%
0.37
-43%
0.07
-81%
-0.02
N/A
-0.15
-650%
-0.28
-87%
-0.3
-7%
-0.4
-33%
-0.46
-15%
-0.99
-115%
-1.31
-32%
-1.52
-16%
-1.32
+13%
-0.81
+39%

See Also

Summary
DLTH intrinsic value, competitors valuation, and company profile.
DCF Valuation
DLTH stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DLTH stock valuation using valuation multiples.
Wall Street Estimates
DLTH price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DLTH stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 310,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.