20151217 8K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

 

 

 

 

 

 

 

Date of report (Date of earliest event reported):  December 17, 2015

 

DULUTH HOLDINGS INC.

(Exact name of registrant as specified in its charter)

 

Wisconsin

001-37641

39-1564801

(State or other jurisdiction of incorporation)

(Commission File Number)

(IRS Employer Identification No.)

 

 

 

170 Countryside Drive

Belleville, Wisconsin 53508

(Address of principal executive offices, including zip code)

 

(608) 424-1544

(Registrant’s telephone number, including area code)

 

 

 

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

 

 

 

 

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 


 

 

Item 2.02 Results of Operations and Financial Condition.

 

The following information, including Exhibit 99.1 hereto, referenced in this Item 2.02, is being furnished pursuant to this Item 2.02 and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.

 

On December 17, 2015, Duluth Holdings Inc. (the “Company” or “Duluth Trading”) issued a press release (the “Earnings Press Release”) discussing, among other things, its financial results for its fiscal third quarter ended November 1, 2015. A copy of the Earnings Press Release is furnished as Exhibit 99.1 to this report.

 

Forward Looking Information

 

Certain matters discussed in this Current Report on Form 8-K and other oral and written statements by representatives of the Company regarding matters such as the Company’s intended use of proceeds from its initial public offering, its ability to execute on its growth strategies and its long-term growth targets, may be forward-looking statements within the meaning of the U.S. federal securities laws.  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,” “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 result or 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 "Risk Factors" in the registration statement on Form S-1. 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. 

 


 

 

Item 9.01 Financial Statements and Exhibits.

 

 (d)  Exhibits.

The following exhibits are being furnished with this Current Report on Form 8-K.

 

 

 

 

 

 

 

 

 

 

Exhibit No.

 

Description

 

99.1

 

Earnings Press Release, dated December 17, 2015

 


 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

 

 

 

 

DULUTH HOLDINGS INC.

Date:  December 17, 2015

 

 

 

 

 

 

By:

/s/ Mark M. DeOrio

 

 

Printed Name: Mark M. DeOrio

 

 

Title: Senior Vice President and Chief Financial Officer

 

 

 


 

 

EXHIBIT INDEX

 

 

 

Exhibit No.

Description

99.1

Earnings Press Release, dated December 17, 2015

 


20151101 Earnings Release 3Q

 

Exhibit 99.1

 

 

Picture 1

 

 

Duluth Holdings Inc. Announces Third Quarter 2015 Financial Results

 

 

Belleville, WI -  Dec. 17, 2015  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 1, 2015. 

 

Highlights for the Third Quarter Ended November 1, 2015

 

·

Net sales increased 29.9% to $55.3 million compared to $42.6 million in the prior-year third quarter

·

Gross margin increased 100 bps to 57.2% compared to 56.2% a year ago

·

Adjusted EBITDA1 of $2.7 million compared to $3.6 million a year ago

·

GAAP net income of $1.5 million, or $0.06 per diluted share, compared to $3.0 million, or $0.13 per diluted share in the prior-year period

·

Pro forma net income was $0.9 million, or $0.04 per diluted share, compared to $1.8 million, or $0.08 per diluted share, in the prior-year third quarter

·

During the quarter, the Company opened an outlet store in Oshkosh, Wisconsin and on November 5, 2015, the Company opened a retail store in Sioux Falls, South Dakota, and now operates a total of 7 retail stores and 2 outlet stores

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

 

“We reported a strong third quarter with net sales up nearly 30% and expanding gross margins despite unusually warm weather in September,” said Stephanie Pugliese, Chief Executive Officer of Duluth Trading. “In the quarter we incurred some expenses related to strategic investments that largely accounted for the decrease in profitability year-over-year. These investments included the implementation of our new warehouse management system and third-party logistics infrastructure necessary to support our rapid growth, while continuing to deliver an outstanding customer experience through closer proximity and reduced shipping time. In addition, our advertising expense increased as a percent of sales due to the timing of advertising campaigns that we tested in advance of the critical holiday selling period.” 

 

“We are very pleased to have closed our initial public offering, which positions Duluth to execute on our growth strategies,” added Pugliese. “We are focused on building brand awareness to continue customer acquisition, accelerating retail expansion, selectively broadening assortments in certain men’s product categories, and growing our women’s business.  Over the long term, we are targeting top-line growth of 20%, with faster margin and profitability expansion, growing Adjusted EBITDA and net income by 25%.”

 

 


 

Operating Results for the Third Quarter Ended November 1, 2015

 

Net sales increased 29.9% to $55.3 million, compared to $42.6 million in the same period a year ago. The net sales increase was driven by 26.9% growth in direct net sales and 48.5% growth in retail net sales, with growth achieved across virtually all product categories. The direct net sales gains were largely attributable to Duluth Trading’s marketing efforts, which resulted in greater e-commerce traffic to the Company’s website and sales through the Company’s call center. The increase in retail net sales was primarily attributable to the opening of a new store during the third quarter of fiscal 2014 and the opening of a new store and an outlet store during the first and third quarter of fiscal 2015, respectively, which, in total, accounted for an increase of $2.4 million in net sales.

 

Gross profit increased 32.0% to $31.6 million, or 57.2% of net sales, compared to $23.9 million, or 56.2% of net sales, in the corresponding prior-year period. The increase in gross profit and gross margin rate was primarily due to increased net sales, coupled with product mix and an increase in full price sales as a percentage of overall net sales.

 

Selling, general and administrative expenses increased 43.8% to $30.0 million, compared to $20.8 million in the same period a year ago, which was attributable to a $4.1 million increase in advertising and marketing costs, a $2.5 million increase in general and administrative expenses and a $2.5 million increase in selling expenses.  The increase in advertising and marketing costs was due to testing of new advertisements leading up to the important holiday season. The increase in selling expenses was due to increased sales as well as additional expenses associated with the implementation of our warehouse management system and 3PL infrastructure. The increase in general and administrative expenses also reflected increased professional fees associated with Duluth Trading becoming a public company, coupled with an increase in depreciation expense due to retail stores, information technology and infrastructure investments.

 

Adjusted EBITDA was $2.7 million, or 4.8% of net sales, compared to $3.6 million, or 8.5% of net sales, in the prior-year period.  Duluth Trading defines Adjusted EBITDA as consolidated net income (loss) before depreciation and amortization, interest expense and provision for income taxes adjusted for the impact of certain items, including non-cash and other items.

 

GAAP Net income was $1.5 million, or $0.06 per diluted share, compared to $3.0 million, or $0.13 per diluted share, in the prior-year period. Pro forma net income was $0.9 million, or $0.04 per diluted share, compared to $1.8 million, or $0.08 per diluted share, in the prior-year period.

 

The pro forma net income gives effect to the conversion of the Company to a “C” corporation on November 25, 2015. Prior to such conversion, the Company was an “S” corporation and generally not subject to income taxes. The pro forma net income, therefore, includes an adjustment for income tax expense on the income attributable to controlling interest as if the Company had been a “C” corporation as of February 4, 2013 at an assumed combined federal, state and local effective tax rate of 40%, which approximates the calculated statutory rate for each period.

 

Balance Sheet and Liquidity

 

The Company ended the quarter with a cash balance of approximately $0.2 million, and $9.7 million available on its $40.0 million line of credit. 

 

As previously announced, on November 25, 2015, the Company closed its initial public offering of 7,666,667 shares of its Class B common stock at a public offering price of $12.00 per share, including 1,000,000 shares issued pursuant to the underwriters’ option to purchase additional shares. Duluth Trading received approximately $83.7 million in proceeds from the offering, net of underwriting discounts and commissions and


 

offering expenses.  The Company used $46.3 million of the net proceeds from the IPO to pay a short-term note previously borrowed on November 17, 2015 to pay a portion of the undistributed taxable income to the “S” corporation shareholders, resulting in approximately $37.4 million in proceeds to fund growth initiatives, including retail store expansion and infrastructure enhancements, and for other general corporate purposes.

 

Conference Call Information

 

A conference call and audio webcast with analysts and investors will be held on Thursday, December 17, 2015 at 4:30 pm Eastern Time, to discuss the results and answer questions.

 

·

Live conference call: 866-777-2509 (domestic) or 412-317-5413 (international)

·

Conference call replay available through January 1, 2016: 877-344-7529 (domestic) or 412-317-0088 (international)

·

Replay access code: 10076957

·

Live and archived webcast: ir.duluthtrading.com

 

The Company is enabling investors to pre-register for the earnings conference call so that they can expedite their entry into the call and avoid the need to wait for a live operator. In order to pre-register for the call, investors can visit http://dpregister.com/10076957 and enter in their contact information. Investors will then be issued a personalized phone number and pin to dial into the live conference call. Individuals can pre-register any time prior to the start of the conference call on December 17th.

 

About Duluth Trading

 

Duluth Trading is a rapidly growing lifestyle brand for the Modern, Self-Reliant American.   Based in Belleville, 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 GAAP Net Income to Adjusted EBITDA,” for a reconciliation of GAAP Net Income to Adjusted EBITDA for the three months and nine months ended November 1, 2015, versus the three months and nine months ended November 2, 2014.  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 U.S. federal securities laws, including Duluth Trading’s intended use of proceeds from its initial public offering, its ability to execute on its growth strategies and its long-term growth targets. 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. 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,” “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 result or 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 “Risk Factors” in the registration statement on Form S-1. 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

 

Media Contacts:

Julie MacMedan (310) 622-8242

Paige Hart (310) 622-8244

Financial Profiles, Inc.

Duluth@finprofiles.com

 

# # #

(Tables Follow)

 


 

 

DULUTH HOLDINGS INC.

Condensed Consolidated Balance Sheets

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

November 1, 2015

 

February 1, 2015

 

 

 

 

 

 

 

ASSETS

 

 

(unaudited)

 

 

 

Current Assets:

 

 

 

 

 

 

Cash

 

$

209 

 

$

7,881 

Accounts receivable

 

 

54 

 

 

17 

Other receivables

 

 

576 

 

 

74 

Inventory, net

 

 

72,993 

 

 

41,363 

Prepaid expenses

 

 

4,068 

 

 

2,716 

Deferred catalog costs

 

 

3,040 

 

 

1,300 

Total current assets

 

 

80,940 

 

 

53,351 

Property and equipment, net

 

 

21,554 

 

 

16,880 

Goodwill

 

 

402 

 

 

402 

Other assets, net

 

 

329 

 

 

316 

Total assets

 

$

103,225 

 

$

70,949 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Trade accounts payable

 

$

21,456 

 

$

14,199 

Line of credit

 

 

 

 

600 

Bank overdrafts

 

 

88 

 

 

Current maturities of long-term debt

 

 

726 

 

 

828 

Accrued expenses:

 

 

 

 

 

 

Salaries and benefits

 

 

869 

 

 

3,429 

Deferred revenue

 

 

4,615 

 

 

4,029 

Freight

 

 

1,304 

 

 

1,912 

Product returns

 

 

892 

 

 

961 

Other

 

 

2,442 

 

 

1,679 

Total current liabilities

 

 

32,392 

 

 

27,637 

Long-term line of credit

 

 

30,293 

 

 

Long-term debt, less current maturities

 

 

4,367 

 

 

4,255 

Deferred rent obligations, less current maturities

 

 

930 

 

 

795 

Total liabilities

 

 

67,982 

 

 

32,687 

Commitments and contingencies

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

Capital stock

 

 

1,301 

 

 

802 

Retained earnings

 

 

32,253 

 

 

36,025 

Accumulated other comprehensive loss

 

 

(34)

 

 

(45)

Total shareholders' equity of Duluth Holdings Inc.

 

 

33,520 

 

 

36,782 

Noncontrolling interest

 

 

1,723 

 

 

1,480 

Total shareholders' equity

 

 

35,243 

 

 

38,262 

Total liabilities and shareholders' equity

 

$

103,225 

 

$

70,949 

 

 

 


 

 

DULUTH HOLDING INC.

Condensed Consolidated Statements of Operations

(Unaudited)

(Amounts in thousands, except per share figures)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

November 1, 2015

 

November 2, 2014

 

November 1, 2015

 

November 2, 2014

Net sales

 

$

55,296 

 

$

42,566 

 

$

163,780 

 

$

121,736 

Cost of goods sold

 

 

23,692 

 

 

18,628 

 

 

69,051 

 

 

52,045 

Gross profit

 

 

31,604 

 

 

23,938 

 

 

94,729 

 

 

69,691 

Selling, general and administrative expenses

 

 

29,958 

 

 

20,830 

 

 

84,574 

 

 

59,676 

Operating income

 

 

1,646 

 

 

3,108 

 

 

10,155 

 

 

10,015 

Interest expense

 

 

114 

 

 

132 

 

 

226 

 

 

259 

Other income, net

 

 

44 

 

 

42 

 

 

119 

 

 

117 

Income before income taxes

 

 

1,576 

 

 

3,018 

 

 

10,048 

 

 

9,873 

Income tax expense

 

 

 

 

 

 

 

 

Net income

 

 

1,576 

 

 

3,018 

 

 

10,048 

 

 

9,873 

Less: Net income attributable to noncontrolling interest

 

 

67 

 

 

24 

 

 

149 

 

 

125 

Net income attributable to controlling interest

 

$

1,509 

 

$

2,994 

 

$

9,899 

 

$

9,748 

Basic earnings per share (Class A and Class B):

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of
   common stock outstanding

 

 

23,815 

 

 

23,815 

 

 

23,815 

 

 

23,815 

Net income per share attributable
   to controlling interest

 

$

0.06 

 

$

0.13 

 

$

0.42 

 

$

0.41 

Diluted earnings per share (Class A and Class B):

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares and
   equivalents outstanding

 

 

24,026 

 

 

23,949 

 

 

24,289 

 

 

23,997 

Net income per share attributable
   to controlling interest

 

$

0.06 

 

$

0.13 

 

$

0.41 

 

$

0.41 

Pro Forma Net Income Information (Note 1):

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

$

1,509 

 

$

2,994 

 

$

9,899 

 

$

9,748 

Pro forma provision for income taxes

 

 

604 

 

 

1,198 

 

 

3,960 

 

 

3,899 

Pro forma net income attributable
   to controlling interest

 

$

905 

 

$

1,796 

 

$

5,939 

 

$

5,849 

Pro forma basic net income per share attributable
   to controlling interest (Class A and Class B)

 

$

0.04 

 

$

0.08 

 

$

0.25 

 

$

0.25 

Pro forma diluted net income per share attributable
   to controlling interest (Class A and Class B)

 

$

0.04 

 

$

0.08 

 

$

0.24 

 

$

0.24 

 

 

Note 1:  The unaudited pro forma net income information gives effect to the conversion of the Company to a “C” corporation on November 25, 2015. Prior to such conversion, the Company was an “S” corporation and generally not subject to income taxes. The pro forma net income, therefore, includes an adjustment for income tax expense on the income attributable to controlling interest as if the Company had been a “C” corporation as of February 4, 2013 at an assumed combined federal, state and local effective tax rate of 40%, which approximates the calculated statutory rate for each period. No pro forma income tax expense was calculated on the income attributable to noncontrolling interest because this entity did not convert to a “C” corporation. The unaudited pro forma basic and diluted net income per share Class A and Class B common stock is computed using the unaudited pro forma net income, as discussed above.


 

 

DULUTH HOLDINGS INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

November 1, 2015

 

November 2, 2014

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

10,048 

 

$

9,873 

Adjustments to reconcile net income to net cash provided
   by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

1,998 

 

 

1,287 

Amortization of stock-based compensation

 

 

499 

 

 

53 

Loss on disposal of property and equipment

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(37)

 

 

(8)

Other receivables

 

 

(654)

 

 

(139)

Inventory

 

 

(31,187)

 

 

(26,254)

Prepaid expense

 

 

(1,248)

 

 

(519)

Deferred catalog costs

 

 

311 

 

 

(1,014)

Trade accounts payable

 

 

4,915 

 

 

2,421 

Accrued expenses and deferred rent obligations

 

 

(1,910)

 

 

(368)

Net cash used in operating activities

 

 

(17,265)

 

 

(14,664)

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(6,553)

 

 

(5,125)

Purchases of other assets

 

 

(58)

 

 

(44)

Deconsolidation of Schlecht Enterprises, LLC

 

 

 

 

(1,773)

Net cash used in investing activities

 

 

(6,611)

 

 

(6,942)

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from line of credit

 

 

64,058 

 

 

51,262 

Payments on line of credit

 

 

(34,365)

 

 

(25,658)

Proceeds from long term debt

 

 

800 

 

 

632 

Payments on long term debt

 

 

(534)

 

 

(868)

Payments on capital lease obligations

 

 

(256)

 

 

(32)

Change in bank overdrafts

 

 

88 

 

 

856 

Distributions to shareholders

 

 

(13,671)

 

 

(11,724)

Distributions to holders of noncontrolling interest in variable interest entities

 

 

(250)

 

 

(60)

Capital contributions to variable interest entities

 

 

344 

 

 

50 

Other

 

 

(10)

 

 

Net cash provided by financing activities

 

 

16,204 

 

 

14,458 

Decrease in cash

 

 

(7,672)

 

 

(7,148)

Cash at beginning of period

 

 

7,881 

 

 

7,500 

Cash at end of period

 

$

209 

 

$

352 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

Interest paid

 

$

156 

 

$

258 

 

 

 

 

 

 

 

 

 

 

 


 

 

DULUTH HOLDINGS INC.

Reconciliation of GAAP Net Income to Adjusted EBITDA

(Unaudited)

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

November 1, 2015

 

November 2, 2014

 

November 1, 2015

 

November 2, 2014

Net income

 

$

1,576 

 

$

3,018 

 

$

10,048 

 

$

9,873 

Depreciation and amortization

 

 

824 

 

 

464 

 

 

1,998 

 

 

1,287 

Interest expense

 

 

114 

 

 

132 

 

 

226 

 

 

259 

EBITDA

 

$

2,514 

 

$

3,614 

 

$

12,272 

 

$

11,419 

Non-cash stock based compensation

 

 

167 

 

 

21 

 

 

499 

 

 

53 

Payment of grantees' tax liabilities
   associated with grant of
   restricted stock awards

 

 

 

 

 

 

1,115 

 

 

318 

Adjusted EBITDA

 

$

2,681 

 

$

3,635 

 

$

13,886 

 

$

11,790 

 

 

 

 

 

DULUTH HOLDINGS INC.

Segment Information

(Unaudited)

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

November 1, 2015

 

November 2, 2014

 

November 1, 2015

 

November 2, 2014

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

46,543 

 

$

36,671 

 

$

141,241 

 

$

108,511 

Retail

 

 

8,753 

 

 

5,895 

 

 

22,539 

 

 

13,225 

Total net sales

 

$

55,296 

 

$

42,566 

 

$

163,780 

 

$

121,736 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

126 

 

$

2,090 

 

$

6,270 

 

$

8,095 

Retail

 

 

1,520 

 

 

1,018 

 

 

3,885 

 

 

1,920 

Total operating income

 

 

1,646 

 

 

3,108 

 

 

10,155 

 

 

10,015 

Interest expense

 

 

114 

 

 

132 

 

 

226 

 

 

259 

Other income, net

 

 

44 

 

 

42 

 

 

119 

 

 

117 

Income before income taxes

 

$

1,576 

 

$

3,018 

 

$

10,048 

 

$

9,873