DULUTH HOLDINGS INC. (DLTH) Financial Statements — Income, Balance Sheet, Cash Flow

Overview Financials Chart Business Summary Filings Ownership Valuation

Financial Statements — DLTH

Balance Sheet

(in millions USD)

Metric	Q2 2026	Q1 2026	Q3 2025	Q2 2025	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q3 2023	Q2 2023	Q1 2023	Q3 2022	Q2 2022	Q1 2022	Q3 2021	Q2 2021	Q1 2021
Cash & Equivalents	26.80	6.13	8.17	5.74	8.58	9.34	11.15	9.21	9.41	15.37	40.37	20.39	18.92	26.05	12.80	19.17	9.30
Accounts Receivable	2.13	1.75	5.30	8.89	4.25	4.40	5.76	6.44	6.47	5.76	5.10	5.13	2.91	2.56	1.53	2.10	3.46
Inventory	125.15	132.44	192.20	148.05	176.11	231.43	157.13	144.97	204.72	164.50	152.24	165.08	134.89	144.19	213.40	167.58	175.04
Total Current Assets	182.94	163.06	228.75	185.93	211.12	264.29	191.84	176.53	240.02	202.51	214.13	206.63	169.85	184.58	242.89	201.79	196.99
Property, Plant & Equipment	87.76	91.91	100.00	103.22	106.27	116.94	125.97	122.81	112.80	114.62	108.28	114.58	117.57	119.78	129.94	136.45	137.25
Goodwill	--	--	--	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40
Intangible Assets	0.39	0.39	0.40	0.41	0.41	0.42	0.44	0.45	0.46	0.46	0.24	0.25	0.26	0.26	0.30	0.30	0.30
Total Non-current Assets*	211.11	217.59	239.26	247.87	252.58	268.81	311.30	311.87	307.63	290.81	288.66	301.59	293.31	297.58	311.86	304.39	308.62
Total Assets	394.05	380.65	468.01	433.80	463.71	533.10	503.14	488.40	547.65	493.32	502.79	508.22	463.16	482.16	554.75	506.18	505.61
Total Current Liabilities	97.27	100.77	177.68	129.05	156.95	203.65	107.24	87.85	141.28	100.06	108.15	116.71	85.68	110.71	106.28	84.12	82.59
Total Non-current Liabilities*	121.59	123.31	132.65	137.69	141.86	144.35	172.44	176.43	187.73	168.88	173.25	186.19	175.57	179.51	279.71	254.66	262.17
Total Liabilities	218.86	224.08	310.32	266.74	298.81	347.99	279.68	264.29	329.01	268.94	281.40	302.89	261.26	290.22	385.99	338.78	344.76
Retained Earnings	69.59	51.23	53.59	63.69	62.43	83.66	127.30	129.30	125.73	131.94	129.57	113.51	110.70	101.71	79.33	78.40	72.45
Total Stockholder Equity	177.94	159.38	160.59	169.99	167.86	188.13	226.69	227.33	221.87	227.59	224.57	207.82	204.36	194.35	171.05	169.65	163.06

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)

Metric	Q4 2026	Q2 2026	Q1 2026	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021
Total Revenue	215.89	121.39	98.59	114.87	131.72	102.70	241.27	127.06	139.10	123.76	241.77	147.13	141.51	122.90	270.76	145.28	149.13	133.42	255.96	135.53
Cost of Revenue	101.50	33.03	41.96	53.03	59.70	49.35	134.79	60.65	67.62	58.11	117.92	70.21	65.90	55.84	125.06	61.63	67.70	66.88	120.28	64.49
Gross Profit	114.39	88.36	56.63	61.85	72.02	53.36	106.48	66.41	71.48	65.65	123.84	76.92	75.61	67.06	145.71	83.65	81.43	66.54	135.69	71.04
Selling, General & Admin	105.39	69.52	61.80	70.68	68.77	65.71	107.89	82.85	72.93	70.20	113.16	84.31	71.74	67.99	121.45	78.79	68.34	64.65	105.14	68.19
Total Operating Expenses*	105.77	69.52	65.86	70.68	69.62	70.60	107.89	89.00	72.93	70.20	113.16	84.31	71.74	67.99	121.45	78.79	68.34	64.65	105.14	68.19
Operating Income	8.63	18.85	(9.23)	(8.83)	2.40	(12.35)	(1.41)	(22.59)	(1.44)	(4.55)	10.68	(7.39)	3.87	(0.93)	24.26	4.86	13.09	1.90	30.55	2.85
Interest Expense	1.02	0.77	0.79	1.23	1.47	1.48	1.32	1.25	0.88	0.93	0.93	0.97	0.88	0.88	1.33	0.90	1.18	1.31	1.49	1.64
Pretax Income	8.01	--	--	(10.07)	0.85	(13.99)	(2.73)	(23.84)	(2.21)	(5.33)	9.95	(8.30)	3.07	(1.76)	23.18	3.69	11.96	0.60	29.23	1.29
Tax Provision	0.36	0.06	0.12	0.00	(0.44)	1.27	0.76	4.69	(0.20)	(1.46)	2.48	(2.06)	0.73	(0.44)	5.84	0.93	3.01	0.11	(2.71)	0.39
Net Income	7.75	18.36	(10.10)	(10.10)	1.26	(15.29)	(3.51)	(28.54)	(2.00)	(3.87)	7.45	(6.22)	2.37	(1.29)	17.36	2.81	8.99	0.54	21.83	0.94
Basic EPS	0.23	0.52	(0.29)	(0.29)	0.04	(0.45)	(0.10)	(0.85)	(0.06)	(0.12)	0.23	(0.19)	0.07	(0.04)	0.52	0.09	0.28	0.02	0.68	0.03
Diluted EPS	0.23	0.50	(0.29)	(0.29)	0.04	(0.45)	(0.10)	(0.85)	(0.06)	(0.12)	0.23	(0.19)	0.07	(0.04)	0.52	0.09	0.27	0.02	0.68	0.03

* Derived from reported values

Cash Flow Statement

(in millions USD)

Metric	Q2 2026	Q1 2026	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021
Operating Cash Flow	28.87	(13.42)	(6.68)	32.03	(56.46)	41.21	(58.12)	12.72	(13.97)	49.61	(9.87)	(9.42)	(31.72)	59.22	6.25	14.09	12.42	79.36	(15.81)	20.69
Capital Expenditures	0.72	1.78	2.26	2.24	1.33	2.52	(25.67)	10.09	21.39	2.82	5.43	14.93	3.89	1.24	4.12	2.95	2.03	0.68	2.22	4.78
Free Cash Flow*	28.16	(15.20)	(8.94)	29.79	(57.79)	38.69	(32.45)	2.63	(35.36)	46.79	(15.30)	(24.35)	(35.60)	57.98	2.12	11.14	10.39	78.68	(18.03)	15.91
Investing Cash Flow	(0.66)	(1.72)	(2.21)	(2.19)	(1.28)	(2.46)	(5.67)	(10.05)	(21.35)	(2.76)	(5.39)	(14.88)	(3.84)	(1.20)	(4.09)	(2.88)	(1.97)	(0.65)	(2.35)	(5.03)
Financing Cash Flow	(7.55)	4.93	11.32	(32.68)	62.99	(44.74)	42.73	(0.74)	(1.02)	(10.71)	9.30	(0.70)	(1.12)	(0.72)	(0.69)	(18.34)	(31.62)	(44.29)	11.79	(5.79)

* Derived from reported values