Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / DLTH - Duluth Holdings Inc. Announces Third Quarter Fiscal 2019 Financial Results


DLTH - Duluth Holdings Inc. Announces Third Quarter Fiscal 2019 Financial Results

MOUNT HOREB, Wis., Dec. 05, 2019 (GLOBE NEWSWIRE) -- Duluth Holdings Inc. (dba, Duluth Trading Company) (“Duluth Trading” or the “Company”) (NASDAQ: DLTH), a lifestyle brand of men’s and women’s casual wear, workwear and accessories, today announced its financial results for the fiscal third quarter ended November 3, 2019.

Highlights for the Third Quarter Ended November 3, 2019

  • Net sales increased 12.2% to $119.8 million compared to $106.7 million in the prior-year third quarter
  • Gross margin decreased 250 basis points to 54.6% compared to 57.1% in the prior-year third quarter
  • Operating income of $1.3 million compared to operating loss of $2.6 million in the prior-year third quarter
  • Net income of $0.2 million, or $0.01 per diluted share, compared to a net loss of $3.2 million, or $0.10 per diluted share, in the prior-year third quarter
  • Adjusted EBITDA1 of $7.3 million compared to $1.0 million in the prior-year third quarter
  • The Company opened three retail stores in Round Rock, TX; Hoover, AL; and Sandy, UT totaling approximately 47,000 gross square feet
  • 39th consecutive quarter of increased net sales year-over-year

1See Reconciliation of net income to EBITDA and EBITDA to Adjusted EBITDA in the accompanying financial tables.

Management Commentary

“We are pleased to report healthy top-line growth of 12% and improved third-quarter operating margin and earnings growth on a year-over-year basis,” said Stephen L. Schlecht, Founder and Chief Executive Officer of Duluth Trading. “Our entire team has been hard at work to set the stage for the all-important holiday shopping season and I believe we entered the fourth quarter better prepared to serve our customers than any time in the last two years.”

Operating Results for the Third Quarter Ended November 3, 2019

Net sales increased 12.2%, to $119.8 million, compared to $106.7 million in the same period a year ago. Net sales were driven by a 2.9% growth in direct net sales and 24.1% growth in retail net sales, with increases in both our men’s and women’s businesses. At the end of the third quarter, the company had 58 stores compared to 43 stores in the same period a year ago.

Gross profit increased 7.2%, to $65.4 million, or 54.6% of net sales, compared to $61.0 million, or 57.1% of net sales, in the corresponding prior-year period. The 250-basis point decrease in gross margin rate was primarily attributable to a decrease in product margins due to additional global promotions, coupled with recent clearance activity.

Selling, general and administrative expenses increased 0.8% to $64.0 million, compared to $63.5 million in the same period a year ago. As a percentage of net sales, selling, general and administrative expenses decreased 600 basis points to 53.5%, compared to 59.5% in the corresponding prior-year period. As a percentage of net sales, general and administrative expenses decreased 50 basis points to 22.1%, compared to 22.6% in the corresponding prior-year period, primarily due to leverage gained from a higher mix of retail sales. As a percentage of net sales, selling expenses decreased 110 basis points to 15.4%, compared to 16.5% in the corresponding prior-year period, largely due to gained efficiencies at both the distribution center and call center. As a percentage of net sales, advertising and marketing costs decreased 440 basis points to 16.0%, compared to 20.4% in the corresponding prior-year period, primarily due to lower catalog circulation and advertising leverage gained from a higher mix of retail sales.

Balance Sheet and Liquidity

The Company ended the quarter with a cash balance of $2.2 million, net working capital of $108.7 million, $20.0 million outstanding on its $50.0 million term loan, and $70.5 million outstanding on its $80.0 million revolving line of credit.

Fiscal 2019 Outlook

The Company reaffirmed its fiscal 2019 outlook as follows:

  • Net sales in the range of $610.0 million to $620.0 million
  • Adjusted EBITDA1 in the range of $51.0 million to $55.0 million
  • EPS in the range of $0.60 to $0.66 per diluted share
  • Capital expenditures of approximately $38.0 million2
  • 15 new store openings, adding approximately 215,000 of additional gross square footage

1See Reconciliation of forecasted net income to forecasted EBITDA and forecasted EBITDA to forecasted Adjusted EBITDA in the accompanying financial tables.
2Fiscal 2019 capital expenditures primarily include the opening of 15 retail stores, investments in technology and infrastructure improvements.

The following table recaps the Company’s fiscal 2019 stores opened as well as signed new store leases and the anticipated opening timeframes.

 
 
 
 
Gross
Location
 
Timing
 
Square Footage
Friendswood, TX
 
Opened March 7, 2019
 
16,026
Katy, TX
 
Opened March 8, 2019
 
16,000
Wichita, KS
 
Opened March 21, 2019
 
15,385
Spokane Valley, WA
 
Opened April 11, 2019
 
15,656
Jacksonville, FL
 
Opened May 2, 2019
 
14,557
Rogers, AR
 
Opened May 16, 2019
 
15,656
Danbury, CT
 
Opened May 23, 2019
 
9,792
Madison, AL
 
Opened June 6, 2019
 
15,656
Kennesaw, GA
 
Opened June 28, 2019
 
19,620
Round Rock, TX
 
Opened September 5, 2019
 
15,536
Hoover, AL
 
Opened September 26, 2019
 
15,656
Sandy, UT
 
Opened November 1, 2019
 
15,602
Bloomington, MN
 
Opened November 7, 2019
 
1,663
Franklin, TN
 
Opened November 14, 2019
 
11,940
Knoxville, TN
 
Opened November 15, 2019
 
15,385
Henrico, VA
 
Q1 Fiscal 2020
 
16,828
Springfield, OR
 
Q1 Fiscal 2020
 
20,388
Orland Park, IL
 
Q2 Fiscal 2020
 
10,000
Roseville, CA
 
Q2 Fiscal 2020
 
15,000
Florence, KY
 
Q3 Fiscal 2020
 
11,441
Cherry Hill, NJ
 
Fiscal 2021
 
11,441
 
 
 
 
 

Conference Call Information

A conference call and audio webcast with analysts and investors will be held on Thursday, December 5, 2019 at 9:30 am Eastern Time, to discuss the results and answer questions.

  • Live conference call: 844-875-6915 (domestic) or 412-317-6711 (international)
  • Conference call replay available through December 19, 2019: 877-344-7529 (domestic) or 412-317-0088 (international)
  • Replay access code: 10137186
  • Live and archived webcast: ir.duluthtrading.com              

Investors can pre-register for the earnings conference call to expedite their entry into the call and avoid waiting for a live operator. To pre-register for the call, please visit http://dpregister.com/10137186 and enter your contact information. You will then be issued a personalized phone number and pin to dial into the live conference call. Investors can pre-register any time prior to the start of the conference call.

About Duluth Trading

Duluth Trading is a rapidly growing lifestyle brand for the Modern, Self-Reliant American. Based in Mount Horeb, Wisconsin, we offer high quality, solution-based casual wear, workwear and accessories for men and women who lead a hands-on lifestyle and who value a job well-done. We provide our customers an engaging and entertaining experience.  Our marketing incorporates humor and storytelling that conveys the uniqueness of our products in a distinctive, fun way, and our products are sold exclusively through our content-rich website, catalogs, and “store like no other” retail locations. We are committed to outstanding customer service backed by our “No Bull Guarantee” - if it’s not right, we’ll fix it. Visit our website at www.duluthtrading.com

Non-GAAP Measurements

Management believes that non-GAAP financial measures may be useful in certain instances to provide additional meaningful comparisons between current results and results in prior operating periods. Within this release, including the tables attached hereto, reference is made to adjusted earnings before interest, taxes, depreciation and amortization (EBITDA).  See attached Table “Reconciliation of Net Income to EBITDA and EBITDA to Adjusted EBITDA,” for a reconciliation of net income to EBITDA and EBITDA to Adjusted EBITDA for the three and nine months ended November 3, 2019, versus the three and nine months ended October 28, 2018. See also attached Table “Reconciliation of Forecasted Net Income to Forecasted EBITDA and Forecasted EBITDA to Forecasted Adjusted EBITDA,” for a reconciliation of forecasted net income to forecasted EBITDA and forecasted EBITDA to forecasted adjusted EBITDA for the fiscal year ending February 2, 2020. Adjusted EBITDA is a metric used by management and frequently used by the financial community, which provides insight into an organization’s operating trends and facilitates comparisons between peer companies, since interest, taxes, depreciation and amortization can differ greatly between organizations as a result of differing capital structures and tax strategies. Adjusted EBITDA excludes certain items that are unusual in nature or not comparable from period to period.  The Company provides this information to investors to assist in comparisons of past, present and future operating results and to assist in highlighting the results of on-going operations.  While the Company’s management believes that non-GAAP measurements are useful supplemental information, such adjusted results are not intended to replace the Company’s GAAP financial results and should be read in conjunction with those GAAP results.

Forward-Looking Statements

This press release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts included in this press release, including statements concerning Duluth Trading's plans, objectives, goals, beliefs, business strategies, future events, business conditions, its results of operations, financial position and its business outlook, business trends and certain other information herein are forward-looking statements, including statements regarding Duluth Trading’s ability to execute on its growth strategies, statements under the heading “Fiscal 2019 Outlook” and the forecasted results of operations in the Table “Reconciliation of Forecasted Net Income to Forecasted EBITDA and Forecasted EBITDA to Forecasted Adjusted EBITDA.” You can identify forward-looking statements by the use of words such as “may,” ”might,” “will,” “should,” “expect,” “plan,” “anticipate,” “could,” “believe,” “estimate,” “project,” “target,” “predict,” “intend,” “future,” “budget,” “goals,” “potential,” “continue,” “design,” “objective,” “forecasted,” “would” and other similar expressions. The forward-looking statements are not historical facts, and are based upon Duluth Trading's current expectations, beliefs, estimates, and projections, and various assumptions, many of which, by their nature, are inherently uncertain and beyond Duluth Trading's control. Duluth Trading's expectations, beliefs and projections are expressed in good faith, and Duluth Trading believes there is a reasonable basis for them. However, there can be no assurance that management's expectations, beliefs, estimates, and projections will be achieved and actual results may vary materially from what is expressed in or indicated by the forward-looking statements. Forward-looking statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the forward-looking statements, including, among others, the risks, uncertainties, and factors set forth under Part 1, Item 1A “Risk Factors” in the Company’s Annual Report on Form 10-K filed with the SEC on April 19, 2019, and other factors as may be periodically described in Duluth Trading’s subsequent filings with the SEC. These risks and uncertainties include, but are not limited to, the following: our ability to maintain and enhance a strong brand image; our ability to successfully open new stores; effectively adapting to new challenges associated with our expansion into new geographic markets; generating adequate cash from our existing stores to support our growth; the inability to maintain the performance of a maturing store portfolio; the impact of changes in corporate tax regulations; identifying and responding to new and changing customer preferences; the success of the locations in which our stores are located; our ability to attract and retain customers in the various retail venues and locations in which our stores are located; competing effectively in an environment of intense competition; our ability to adapt to significant changes in sales due to the seasonality of our business; price reductions or inventory shortages resulting from failure to purchase the appropriate amount of inventory in advance of the season in which it will be sold; increases in costs of fuel or other energy, transportation or utility costs and in the costs of labor and employment; failure of our information technology systems to support our current and growing business, before and after our planned upgrades; and other factors that may be disclosed in our SEC filings or otherwise. Forward-looking statements speak only as of the date the statements are made. Duluth Trading assumes no obligation to update forward-looking statements to reflect actual results, subsequent events or circumstances or other changes affecting forward-looking information except to the extent required by applicable securities laws.

Investor Contacts:
Donni Case (310) 622-8224
Margaret Boyce (310) 622-8247
Financial Profiles, Inc.
Duluth@finprofiles.com

(Tables Follow)

DULUTH HOLDINGS INC.
Condensed Consolidated Balance Sheets
(Unaudited)
 (Amounts in thousands)

 
 
 
 
 
 
 
 
 
November 3, 2019
 
February 3, 2019
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
Cash
 
$
2,187
 
 
$
731
 
Accounts receivable
 
 
340
 
 
 
28
 
Other receivables
 
 
6,559
 
 
 
4,611
 
Inventory, net
 
 
183,115
 
 
 
97,685
 
Prepaid expenses & other current assets
 
 
11,170
 
 
 
12,640
 
Prepaid catalog costs
 
 
892
 
 
 
2,503
 
Total current assets
 
 
204,263
 
 
 
118,198
 
Property and equipment, net
 
 
139,134
 
 
 
167,109
 
Operating lease right-of-use assets
 
 
119,323
 
 
 
 
Finance lease right-of-use assets, net
 
 
45,313
 
 
 
 
Restricted cash
 
 
1,776
 
 
 
2,354
 
Available-for-sale security
 
 
6,499
 
 
 
6,295
 
Goodwill
 
 
402
 
 
 
402
 
Other intangible asset, net
 
 
287
 
 
 
306
 
Other assets, net
 
 
1,120
 
 
 
641
 
Total assets
 
$
518,117
 
 
$
295,305
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
Trade accounts payable
 
$
55,351
 
 
$
25,363
 
Accrued expenses and other current liabilities
 
 
27,750
 
 
 
26,530
 
Income taxes payable
 
 
 
 
 
218
 
Current portion of operating lease liabilities
 
 
10,296
 
 
 
 
Current portion of finance lease liabilities
 
 
1,584
 
 
 
 
Current maturities of long-term debt1
 
 
541
 
 
 
500
 
Total current liabilities
 
 
95,522
 
 
 
52,611
 
Operating lease liabilities, less current maturities
 
 
104,352
 
 
 
 
Long-term line of credit
 
 
70,470
 
 
 
16,542
 
Finance lease liabilities, less current maturities
 
 
38,183
 
 
 
 
Long-term debt, less current maturities1
 
 
27,880
 
 
 
28,283
 
Long-term delayed draw term loan
 
 
20,000
 
 
 
 
Deferred tax liabilities
 
 
8,732
 
 
 
9,722
 
Finance lease obligations under build-to-suit leases
 
 
 
 
 
23,034
 
Deferred rent obligations, less current maturities
 
 
 
 
 
5,003
 
Total liabilities
 
 
 365,139
 
 
 
135,195
 
Commitments and contingencies
 
 
 
 
 
 
Shareholders' equity:
 
 
 
 
 
 
Treasury stock
 
 
(406
)
 
 
(92
)
Capital stock
 
 
 90,451
 
 
 
89,849
 
Retained earnings
 
 
 63,214
 
 
 
70,592
 
Accumulated other comprehensive income, net
 
 
 214
 
 
 
 
Total shareholders' equity of Duluth Holdings Inc.
 
 
 153,473
 
 
 
 160,349
 
Noncontrolling interest
 
 
 (495
)
 
 
(239
)
Total shareholders' equity
 
 
 152,978
 
 
 
160,110
 
Total liabilities and shareholders' equity
 
$
518,117
 
 
$
295,305
 
1 Represents debt of the variable interest entity, TRI Holdings, LLC, that is consolidated in accordance with ASC 810, Consolidation. Duluth Trading Company is not the guarantor nor the obligor of this debt.
 


DULUTH HOLDING INC.
Consolidated Statements of Operations
(Unaudited)
(Amounts in thousands, except per share figures)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
November 3, 2019
 
October 28, 2018
 
November 3, 2019
 
October 28, 2018
Net sales
 
$
119,768
 
 
$
106,701
 
 
$
355,975
 
 
$
317,561
Cost of goods sold (excluding depreciation and amortization)
 
 
54,403
 
 
 
45,730
 
 
 
164,888
 
 
 
138,410
Gross profit
 
 
65,365
 
 
 
60,971
 
 
 
191,087
 
 
 
179,151
Selling, general and administrative expenses
 
 
64,037
 
 
 
63,534
 
 
 
196,128
 
 
 
172,075
Operating income (loss)
 
 
1,328
 
 
 
(2,563
)
 
 
(5,041
)
 
 
7,076
Interest expense
 
 
1,500
 
 
 
1,583
 
 
 
3,131
 
 
 
3,638
Other income, net
 
 
58
 
 
 
3
 
 
 
254
 
 
 
168
(Loss) income before income taxes
 
 
(114
)
 
 
(4,143
)
 
 
(7,918
)
 
 
3,606
Income tax (benefit) expense
 
 
(203
)
 
 
(1,067
)
 
 
(2,209
)
 
 
913
Net income (loss)
 
 
89
 
 
 
(3,076
)
 
 
(5,709
)
 
 
2,693
Less: Net (loss) income attributable to noncontrolling interest
 
 
(93
)
 
 
74
 
 
 
(256
)
 
 
157
Net income (loss) attributable to controlling interest
 
$
182
 
 
$
(3,150
)
 
$
(5,453
)
 
$
2,536
Basic earnings (loss) per share (Class A and Class B):
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average shares of common stock outstanding
 
 
32,322
 
 
 
32,098
 
 
 
32,299
 
 
 
32,065
Net income (loss) per share attributable to controlling interest
 
$
 0.01
 
 
$
 (0.10
)
 
$
 (0.17
)
 
$
 0.08
Diluted earnings (loss) per share (Class A and Class B):
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average shares and equivalents outstanding
 
 
32,322
 
 
 
32,098
 
 
 
32,299
 
 
 
32,402
Net income (loss) per share attributable to controlling interest
 
$
 0.01
 
 
$
 (0.10
)
 
$
 (0.17
)
 
$
 0.08
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


DULUTH HOLDINGS INC.
Consolidated Statements of Cash Flows
(Unaudited)
(Amounts in thousands)

 
 
 
 
 
 
 
 
 
Nine Months Ended
 
 
November 3, 2019
 
October 28, 2018
Cash flows from operating activities:
 
 
 
 
 
 
Net (loss) income
 
$
(5,709
)
 
$
2,693
 
Adjustments to reconcile net income to net cash used in operating activities:
 
 
 
 
 
 
Depreciation and amortization
 
 
15,934
 
 
 
8,187
 
Stock based compensation
 
 
282
 
 
 
1,305
 
Deferred income taxes
 
 
(914
)
 
 
(150
)
Changes in operating assets and liabilities:
 
 
 
 
 
 
Accounts receivable
 
 
(312
)
 
 
(287
)
Other receivables
 
 
(1,948
)
 
 
(2,554
)
Inventory
 
 
(85,430
)
 
 
(44,776
)
Prepaid expense & other current assets
 
 
2,568
 
 
 
(4,951
)
Deferred catalog costs
 
 
1,611
 
 
 
(1,416
)
Trade accounts payable
 
 
29,862
 
 
 
19,126
 
Income taxes payable
 
 
(218
)
 
 
(7,780
)
Accrued expenses and deferred rent obligations
 
 
(3,350
)
 
 
7,101
 
Net cash used in operating activities
 
 
(47,624
)
 
 
(23,502
)
Cash flows from investing activities:
 
 
 
 
 
 
Purchases of property and equipment
 
 
(20,899
)
 
 
(45,878
)
Capital contributions towards build-to-suit stores
 
 
(3,712
)
 
 
 
Principal receipts from available-for-sale security
 
 
85
 
 
 
 
Change in other assets
 
 
(15
)
 
 
(439
)
Net cash used in investing activities
 
 
(24,541
)
 
 
(46,317
)
Cash flows from financing activities:
 
 
 
 
 
 
Proceeds from line of credit
 
 
225,079
 
 
 
100,982
 
Payments on line of credit
 
 
(171,152
)
 
 
(35,982
)
Proceeds from other borrowings
 
 
20,000
 
 
 
 
Payments on long term debt
 
 
(362
)
 
 
(60
)
Payments on finance lease obligations
 
 
(528
)
 
 
(4
)
Proceeds from finance lease obligations
 
 
 
 
 
941
 
Shares withheld for tax payments on vested restricted shares
 
 
(314
)
 
 
(35
)
Other
 
 
320
 
 
 
87
 
Net cash provided by financing activities
 
 
73,043
 
 
 
65,929
 
Increase (decrease) in cash and restricted cash
 
 
878
 
 
 
(3,890
)
Cash and restricted cash at beginning of period
 
 
3,085
 
 
 
7,083
 
Cash and restricted cash at end of period
 
$
3,963
 
 
$
3,193
 
Supplemental disclosure of cash flow information:
 
 
 
 
 
 
Interest paid
 
$
3,301
 
 
$
3,362
 
Income taxes paid
 
$
555
 
 
$
10,055
 
Supplemental disclosure of non-cash information:
 
 
 
 
 
 
Property and equipment acquired under build-to-suit leases
 
$
 
 
$
3,583
 
Unpaid liability to acquire property and equipment
 
$
378
 
 
$
3,001
 
 
 
 
 
 
 
 
 
 



DULUTH HOLDINGS INC.

Reconciliation of Net Income to EBITDA and EBITDA to Adjusted EBITDA
(Unaudited)
(Amounts in thousands)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
November 3, 2019
 
October 28, 2018
 
November 3, 2019
 
October 28, 2018
Net income (loss)
 
$
89
 
 
$
(3,076
)
 
$
(5,709
)
 
$
2,693
Depreciation and amortization
 
 
6,529
 
 
 
3,118
 
 
 
15,934
 
 
 
8,187
Interest expense
 
 
1,500
 
 
 
1,583
 
 
 
3,131
 
 
 
3,638
Amortization of build-to-suit operating leases capital contribution
 
 
94
 
 
 
 
 
 
573
 
 
 
Income tax (benefit) expense
 
 
(203
)
 
 
(1,067
)
 
 
(2,209
)
 
 
913
EBITDA
 
$
8,009
 
 
$
558
 
 
$
11,720
 
 
$
15,431
Stock based compensation
 
 
(747
)
 
 
447
 
 
 
282
 
 
 
1,305
Adjusted EBITDA
 
$
7,262
 
 
$
1,005
 
 
$
12,002
 
 
$
16,736
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


DULUTH HOLDINGS INC.

Segment Information
(Unaudited)
(Amounts in thousands)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
November 3, 2019
 
October 28, 2018
 
November 3, 2019
 
October 28, 2018
Net sales
 
 
 
 
 
 
 
 
 
 
 
 
Direct
 
$
61,581
 
 
$
59,827
 
 
$
187,549
 
 
$
186,872
 
Retail
 
 
58,187
 
 
 
46,874
 
 
 
168,426
 
 
 
130,689
 
Total net sales
 
$
119,768
 
 
$
106,701
 
 
$
355,975
 
 
$
317,561
 
Operating income (loss)
 
 
 
 
 
 
 
 
 
 
 
 
Direct
 
$
(5,229
)
 
$
(8,357
)
 
$
(22,054
)
 
$
(9,362
)
Retail
 
 
6,557
 
 
 
5,794
 
 
 
17,013
 
 
 
16,438
 
Total operating income (loss)
 
 
1,328
 
 
 
(2,563
)
 
 
(5,041
)
 
 
7,076
 
Interest expense
 
 
1,500
 
 
 
1,583
 
 
 
3,131
 
 
 
3,638
 
Other income, net
 
 
58
 
 
 
3
 
 
 
254
 
 
 
168
 
(Loss) income before income taxes
 
$
(114
)
 
$
(4,143
)
 
$
(7,918
)
 
$
3,606
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


DULUTH HOLDINGS INC.

Net Sales by Business
(Unaudited)
(Amounts in thousands)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
November 3, 2019
 
October 28, 2018
 
November 3, 2019
 
October 28, 2018
Net sales
 
 
 
 
 
 
 
 
 
 
 
 
Men's
 
$
80,049
 
$
72,789
 
$
235,939
 
$
216,143
Women's
 
 
33,758
 
 
28,459
 
 
101,673
 
 
85,244
Hard goods/other
 
 
5,961
 
 
5,453
 
 
18,363
 
 
16,174
Total net sales
 
$
119,768
 
$
106,701
 
$
355,975
 
$
317,561
 
 
 
 
 
 
 
 
 
 
 
 
 



DULUTH HOLDINGS INC.

Reconciliation of Forecasted Net Income to Forecasted EBITDA and Forecasted EBITDA to Forecasted Adjusted EBITDA
For the Fiscal Year Ending February 2, 2020
(Unaudited)
(Amounts in thousands)

 
 
 
 
 
 
 
 
 
Low
 
High
Forecasted
 
 
 
 
 
 
Net income
 
$
19,500
 
$
21,500
Depreciation and amortization
 
 
19,900
 
 
20,900
Interest expense
 
 
4,600
 
 
4,600
Amortization of build-to-suit operating leases capital contribution
 
 
800
 
 
800
Income tax expense
 
 
5,500
 
 
6,300
EBITDA
 
$
50,300
 
$
54,100
Stock based compensation
 
 
700
 
 
900
Adjusted EBITDA
 
$
51,000
 
$
55,000

Stock Information

Company Name: Duluth Holdings Inc.
Stock Symbol: DLTH
Market: NASDAQ
Website: duluthtrading.com

Menu

DLTH DLTH Quote DLTH Short DLTH News DLTH Articles DLTH Message Board
Get DLTH Alerts

News, Short Squeeze, Breakout and More Instantly...