DULUTH HOLDINGS INC. The following discussion and analysis of the financial condition and results of our operations should be read in conjunction with the financial statements and related notes ofDuluth Holdings Inc. included in Item 1of this Quarterly Report on Form 10-Q and with our audited financial statements and the related notes included in our Annual Report on Form 10-K for the fiscal year endedJanuary 30, 2022 ("2021 Form 10-K"). The Company's fiscal year ends on the Sunday nearest toJanuary 31 of the following year. Fiscal 2022 is a 52-week period and ends onJanuary 29, 2023 . Fiscal 2021 was a 52-week period and ended onJanuary 30, 2022 . The three months of fiscal 2022 and fiscal 2021 represent our 13-week periods endedOctober 30, 2022 andOctober 31, 2021 , respectively.
Unless the context indicates otherwise, the terms the "Company," "Duluth,"
"Duluth Trading," "we," "our," or "us" are used to refer to
Forward-Looking Statements
This Quarterly Report on Form 10-Q contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 that are subject to risks and uncertainties. All statements other than statements of historical or current facts included in this Quarterly Report on Form 10-Q are forward-looking statements. Forward looking statements refer to our current expectations and projections relating to our financial condition, results of operations, plans, objectives, strategies, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as "anticipate," "could," "estimate," "expect," "project," "plan," "potential," "intend," "believe," "may," "might," "will," "objective," "should," "would," "can have," "likely," and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. For example, all statements we make relating to our estimated and projected earnings, revenue, costs, expenditures, cash flows, growth rates and financial results, our plans and objectives for future operations, growth initiatives, or strategies are forward-looking statements. All forward-looking statements are subject to risks and uncertainties, including the risks and uncertainties described under Part I, Item 1A "Risk Factors," in our 2021 Form 10-K, and otherSEC filings, which factors are incorporated by reference herein. These risks and uncertainties include, but are not limited to, the following: the impact of inflation on our results of operations; the prolonged effects of COVID-19 on store traffic and disruptions to our distribution network, supply chains and operations; our ability to maintain and enhance a strong brand image; effectively adapting to new challenges associated with our expansion into new geographic markets; generating adequate cash from our existing stores to support our growth; effectively relying on sources for merchandise located in foreign markets; transportation delays and interruptions, including port congestion; inability to timely and effectively obtain shipments of products from our suppliers and deliver merchandise to our customers; 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 due to global market constraints; 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 ourSEC filings or otherwise. Moreover, we operate in an evolving environment, new risk factors and uncertainties emerge from time to time and it is not possible for management to predict all risk factors and uncertainties, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statement. We qualify all of our forward-looking statements by these cautionary statements.
We undertake no obligation to update or revise these forward-looking statements, except as required under the federal securities laws.
Overview
We are a lifestyle brand of men's and women's casual wear, workwear and accessories sold primarily through our own omnichannel platform. We offer products nationwide through our website and catalog. In 2010, we initiated our omnichannel platform with the opening of our first store. Since then, we have expanded our retail presence, and as ofOctober 30, 2022 , we operated 62 retail stores and three outlet stores. We offer a comprehensive line of innovative, durable and functional products, such as our Longtail T® shirts, Buck NakedTM underwear, Fire Hose® work pants, and No-Yank® Tank, which reflect our position as the Modern, Self-Reliant American Lifestyle brand. Our brand has a heritage in workwear that transcends tradesmen and appeals to a broad demographic for everyday and on-the-job use. ? 20
--------------------------------------------------------------------------------
Table of Contents
From our heritage as a catalog for those working in the building trades, Duluth Trading has become a widely recognized brand and proprietary line of innovative and functional apparel and gear. Over the last decade, we have created strong brand awareness, built a loyal customer base and generated robust sales momentum. We have done so by sticking to our roots of "there's gotta be a better way" and through our relentless focus on providing our customers with quality, functional products.
A summary of our financial results is as follows:
?Net sales increased by 1.3% over the prior year third quarter to
?Net loss of$6.2 million in fiscal 2022 third quarter compared to the prior year third quarter net income of$2.8 million , and net loss in the first nine months of fiscal 2022 of$5.2 million compared to net income in the first nine months of fiscal 2021 of$12.2 million ; and ?Adjusted EBITDA decreased to$1.7 million in fiscal 2022 third quarter compared to the prior year third quarter Adjusted EBITDA of$13.0 million , and adjusted EBITDA in the first nine months of fiscal 2022 of$22.9 million compared to$44.3 million over the first nine months of the prior year. See the "Reconciliation of Net Income to EBITDA and EBITDA to Adjusted EBITDA" section for a reconciliation of our net income to EBITDA and EBITDA to Adjusted EBITDA, both of which are non-U.S. GAAP financial measures. See also the information under the heading "Adjusted EBITDA" in the section "How We Assess the Performance of Our Business" for our definition of Adjusted EBITDA. The Company continues to progress on further defining and executing the "Big Dam Blueprint," which management believes will unlock the Company's full potential for long-term, sustainable growth. As introduced in the second quarter of 2021, the Big Dam Blueprint focuses on the following key strategic areas:
?Begin with a digital-first mindset that integrates technology into all areas of the business, fundamentally changing how we operate and deliver value to customers.
?Intensify efforts to optimize Duluth Trading's owned retail channels by increasing focus and investments in our direct channel as our primary growth vehicle. We are conducting strategic research that will inform decisions on future stores regarding new locations and market share potential, size and layout.
?Evolve the Company's multi-brand platform as a new pathway to grow the business. Create unique brand positions, across men's and women's, for Duluth, 40Grit, Alaskan Hardgear, Buck Naked, and Best Made to address customer needs for various occasions including work, outdoor recreation, casual lifestyle, and first layer. Invest in the evolution of the Duluth Trading platform to enable the integration of new brands, expand our offerings and broaden our customer base.
?Carefully test and learn to unlock long-term growth potential. Explore new opportunities to engage current and potential customers through products, services and touchpoints that they expect and value.
?Increase and, in some areas, accelerate investments to future proof the business. Areas under analysis include greater automation across the logistics network; technology that will improve operations, generate positive impact and sustainable returns; support growth through multiple brands and seamlessly integrate new brands into the portfolio; and attract the talent, skillsets and expertise needed to scale the business. Our management's discussion and analysis includes market sales metrics for our stores, website and catalog sales. Market areas are determined by a third-party that dividesthe United States andPuerto Rico into 280 unique geographical areas. Our store market sales metrics include sales from our stores, website and catalog. Our non-store market sales metrics include sales from our website and catalog. Economic Conditions
In addition to the COVID-19 pandemic,
The ultimate impact of COVID-19 and higher inflationary periods on our operational and financial performance still depends on future developments outside of our control. Given the uncertainty, we cannot reasonably estimate store traffic patterns and the prolonged impact on overall consumer demand.
How We Assess the Performance of Our Business
In assessing the performance of our business, we consider a variety of financial and operating measures that affect our operating results.
21--------------------------------------------------------------------------------
Table of Contents
Net sales reflect our sale of merchandise plus shipping and handling revenue collected from our customers, less returns and discounts. Direct-to-consumer sales are recognized upon shipment of the product and store sales are recognized at the point of sale. Gross Profit Gross profit is equal to our net sales less cost of goods sold. Gross profit as a percentage of our net sales is referred to as gross margin. Cost of goods sold includes the direct cost of purchased merchandise; inventory shrinkage; inventory adjustments due to obsolescence, including excess and slow-moving inventory and lower of cost and net realizable reserves; inbound freight; and freight from our distribution centers to our retail stores. The primary drivers of the costs of individual goods are raw material costs. Depreciation and amortization are excluded from gross profit. We expect gross profit to increase to the extent that we successfully grow our net sales. Our gross profit may not be comparable to other retailers, as we do not include distribution network and store occupancy expenses in calculating gross profit, but instead we include them in selling, general and administrative expenses.
Selling, General and Administrative Expenses
Selling, general and administrative expenses include all operating costs not included in cost of goods sold. These expenses include all payroll and payroll-related expenses and occupancy expenses related to our stores and to our operations at our headquarters, including utilities, depreciation and amortization. They also include marketing expense, which primarily includes digital and television advertising, catalog production, mailing and print advertising costs, as well as all logistics costs associated with shipping product to our customers, consulting and software expenses and professional services fees. Selling, general and administrative expenses as a percentage of net sales is usually higher in lower-volume quarters and lower in higher-volume quarters because a portion of the costs are relatively fixed.
Adjusted EBITDA
We believe Adjusted EBITDA is a useful measure of operating performance, as it
provides a clearer picture of operating results by excluding the effects of
financing and investing activities by eliminating the effects of interest and
depreciation costs and eliminating expenses that are not reflective of
underlying business performance. We use Adjusted EBITDA to facilitate a
comparison of our operating performance on a consistent basis from
period-to-period and to provide for a more complete understanding of factors and
trends affecting our business.
We define Adjusted EBITDA as consolidated net income before depreciation and
amortization, interest expense and provision for income taxes adjusted for the
impact of certain items, including non-cash and other items we do not consider
representative of our ongoing operating performance. We believe Adjusted EBITDA
is less susceptible to variances in actual performance resulting from
depreciation, amortization and other items. We also use Adjusted EBITDA as the
key financial metric in determining bonus compensation for our employees. This
non-GAAP measure may not be comparable to similarly titled measures used by
other companies.
22--------------------------------------------------------------------------------
Table of Contents
Results of Operations
The following table summarizes our unaudited consolidated results of operations
for the periods indicated, both in dollars and as a percentage of net sales.
Three Months Ended Nine Months Ended
October 30, 2022 October 31, 2021 October 30, 2022 October 31, 2021
(in thousands)
Net sales $ 147,126 $ 145,277 $ 411,541 $ 427,823
Cost of goods sold (excluding
depreciation and amortization) 70,205 61,627 191,949 196,204
Gross profit 76,921 83,650 219,592 231,619
Selling, general and
administrative expenses 84,311 78,792 224,044 211,779
Operating (loss) income (7,390) 4,858 (4,452) 19,840
Interest expense 968 900 2,723 3,390
Other income (loss), net 56 (265) 180 (193)
(Loss) income before income
taxes (8,302) 3,693 (6,995) 16,257
Income tax (benefit) expense (2,059) 930 (1,770) 4,048
Net (loss) income (6,243) 2,763 (5,225) 12,209
Less: Net loss attributable to
noncontrolling interest (26) (43) (82) (134)
Net (loss) income attributable
to controlling interest $ (6,217) $ 2,806 $ (5,143) $ 12,343
Percentage of Net sales:
Net sales 100.0 % 100.0 % 100.0 % 100.0 %
Cost of goods sold (excluding
depreciation
?and amortization) 47.7 % 42.4 % 46.6 % 45.9 %
Gross margin 52.3 % 57.6 % 53.4 % 54.1 %
Selling, general and
administrative expenses 57.3 % 54.2 % 54.4 % 49.5 %
Operating (loss) income (5.0) % 3.3 % (1.1) % 4.6 %
Interest expense 0.7 % 0.6 % 0.7 % 0.8 %
Other income (loss), net - % - % - % - %
(Loss) income before income
taxes (5.6) % 2.5 % (1.7) % 3.8 %
Income tax (benefit) expense (1.4) % 0.6 % (0.4) % 0.9 %
Net (loss) income (4.2) % 1.9 % (1.3) % 2.9 %
Less: Net loss attributable to
noncontrolling interest - % - % - % - %
Net (loss) income attributable
to controlling interest (4.2) % 1.9 % (1.2) % 2.9 %
Three Months Ended
Net Sales
Net sales increased
Store market net sales increased$0.8 million , or 0.8%, to$103.8 million in the three months endedOctober 30, 2022 compared to$103.0 million in the three months endedOctober 31, 2021 . Non-store market net sales increased by$1.2 million , or 2.9%, to$42.3 million in the three months endedOctober 30, 2022 compared to$41.1 million in the three months endedOctober 31, 2021 . ? 23
--------------------------------------------------------------------------------
Table of Contents
Gross Profit
Gross profit decreased$6.7 million , or 8.0%, to$76.9 million in the three months endedOctober 30, 2022 compared to$83.6 million in the three months endedOctober 31, 2021 . As a percentage of net sales, gross margin decreased to 52.3% of net sales in the three months endedOctober 30, 2022 , compared to 57.6% of net sales in the three months endedOctober 31, 2021 . The decrease in gross margin was primarily driven by a higher mix of promotional sales during the current period.
Selling, General and Administrative Expenses
Selling, general and administrative expenses increased$5.5 million , or 7.0%, to$84.3 million in the three months endedOctober 30, 2022 compared to$78.8 million in the three months endedOctober 31, 2021 . Selling, general and administrative expenses as a percentage of net sales increased to 57.3% in the three months endedOctober 30, 2022 , compared to 54.2% in the three months endedOctober 31, 2021 . The increase in selling, general and administrative expense was primarily due to increased digital advertising to drive brand awareness and store traffic, as well as increased depreciation from continued capital investments.
Income Taxes
Income tax benefit was$2.1 million in the three months endedOctober 30, 2022 , compared to income tax expense of$0.9 million in the three months endedOctober 31, 2021 . The effective tax rate related to controlling interest was 25% for the three months endedOctober 30, 2022 compared to 25% for the three months endedOctober 31, 2021 .
Net (Loss) Income Attributable to Controlling Interest
Net loss attributable to controlling interest was
Nine Months Ended
Net Sales Net sales decreased$16.3 million , or 3.8%, to$411.5 million in the nine months endedOctober 30, 2022 compared to$427.8 million in the nine months endedOctober 31, 2021 . The decrease was primarily driven by continued slower store traffic, partially offset by increased promotional activity, particularly during the current quarter. Store market net sales decreased$10.7 million , or 3.6%, to$289.3 million in the nine months endedOctober 30, 2022 compared to$300.0 million in the nine months endedOctober 31, 2021 . Non-store market net sales decreased by$4.8 million , or 3.9%, to$118.9 million in the nine months endedOctober 30, 2022 compared to$123.7 million in the nine months endedOctober 31, 2021 .
Gross Profit
Gross profit decreased$12.0 million , or 5.2%, to$219.6 million in the nine months endedOctober 30, 2022 compared to$231.6 million in the nine months endedOctober 31, 2021 . As a percentage of net sales, gross margin decreased to 53.4% of net sales in the nine months endedOctober 30, 2022 , compared to 54.1% of net sales in the nine months endedOctober 31, 2021 .
The decrease in gross margin was driven by a higher mix of promotional sales during the second and third quarters of the current year.
Selling, General and Administrative Expenses
Selling, general and administrative expenses increased$12.3 million , or 5.8%, to$224.0 million in the nine months endedOctober 30, 2022 compared to$211.8 million in the nine months endedOctober 31, 2021 . Selling, general and administrative expenses as a percentage of net sales increased to 54.4% in the nine months endedOctober 30, 2022 , compared to 49.5% in the nine months endedOctober 31, 2021 . The increase in selling, general and administrative expense was primarily due to current year new headcounts, as well as increased depreciation from continued capital investments. 24
--------------------------------------------------------------------------------
Table of Contents
Income Taxes
Income tax benefit was$1.8 million in the nine months endedOctober 30, 2022 , compared to income tax expense of$4.0 million in the nine months endedOctober 31, 2021 . The effective tax rate related to controlling interest was 26% for the nine months endedOctober 30, 2022 compared to 25% for the nine months endedOctober 31, 2021 .
Net (Loss) Income Attributable to Controlling Interest
Net loss attributable to controlling interest was
Reconciliation of Net (Loss) Income to EBITDA and EBITDA to Adjusted EBITDA
The following table presents reconciliations of net income to EBITDA and EBITDA to Adjusted EBITDA, both of which are non-U.S. GAAP financial measures, for the periods indicated below. See the above section titled "How We Assess the Performance of Our Business," for our definition of Adjusted EBITDA. Three Months Ended Nine Months Ended October 30, 2022 October 31, 2021 October 30, 2022 October 31, 2021 (in thousands) Net (loss) income $ (6,243) $ 2,763 $ (5,225) $ 12,209 Depreciation and amortization 7,572 7,306 22,946 21,822 Amortization of internal-use software hosting subscription implementation costs 783 478 2,203 1,252 Interest expense 968 900 2,723 3,390 Income tax (benefit) expense (2,059) 930 (1,770) 4,048 EBITDA $ 1,021 $ 12,377 $ 20,877 $ 42,721 Stock based compensation 726 605 2,000 1,612 Adjusted EBITDA $ 1,747 $ 12,982 $ 22,877 $ 44,333 As a result of the factors discussed above in the "Results of Operations" section, Adjusted EBITDA decreased$11.3 million to$1.7 million in the three months endedOctober 30, 2022 compared to$13.0 million in the three months endedOctober 31, 2021 . As a percentage of net sales, Adjusted EBITDA decreased to 1.2% of net sales in the three months endedOctober 30, 2022 compared to 8.9% of net sales in the three months endedOctober 31, 2021 . As a result of the factors discussed above in the "Results of Operations" section, Adjusted EBITDA decreased$21.4 million to$22.9 million in the nine months endedOctober 30, 2022 compared to$44.3 million in the nine months endedOctober 31, 2021 . As a percentage of net sales, Adjusted EBITDA decreased to 5.6% of net sales in the nine months endedOctober 30, 2022 compared to 10.4% of net sales in the nine months endedOctober 31, 2021 .
Liquidity and Capital Resources
General
Our business relies on cash from operating activities and a credit facility as our primary sources of liquidity. Our primary cash needs have been for inventory, marketing and advertising, payroll, store leases, capital expenditures associated with infrastructure and information technology. The most significant components of our working capital are cash, inventory, accounts payable and other current liabilities. AtOctober 30, 2022 , our net working capital was$98.7 million , including$9.4 million of cash and cash equivalents. We expect to spend approximately$35.0 million in fiscal 2022 on capital expenditures, inclusive of software hosting implementation costs, primarily due to investments in logistics optimization, including investments in the fulfillment network and information technology. Due to the seasonality of our business, a significant amount of cash from operating activities is generated during the fourth quarter of our fiscal year. We also use cash in our investing activities for capital expenditures throughout all four quarters of our fiscal year.
We believe that our cash flow from operating activities and the availability of cash under our credit facility will be sufficient to cover working capital requirements and anticipated capital expenditures for the foreseeable future.
25--------------------------------------------------------------------------------
Table of Contents
Cash Flow Analysis
A summary of operating, investing and financing activities is shown in the
following table.
Nine Months Ended
October 30, 2022 October 31, 2021
(in thousands)
Net cash (used in) provided by operating activities $ (51,008) $ 32,758
Net cash used in investing activities (24,117) (8,945)
Net cash provided by (used in) financing activities 7,481 (50,644)
Decrease in cash and cash equivalents $ (67,644)
$ (26,831)
Operating activities consist primarily of net income adjusted for non-cash items that include depreciation and amortization, stock-based compensation and the effect of changes in operating assets and liabilities. For the nine months endedOctober 30, 2022 , net cash used in operating activities was$51.0 million , which primarily consisted of cash used in operating assets and liabilities of$70.8 million . The cash used in operating assets and liabilities of$70.8 million was primarily due to a$82.0 million increase in inventory and a$13.4 million decrease in accrued expenses, partially offset by a$34.7 million increase in trade accounts payable. For the nine months endedOctober 31, 2021 , net cash provided by operating activities was$32.8 million , which primarily consisted of net income of$12.2 million , non-cash depreciation and amortization of$21.8 million , and cash used in operating assets and liabilities of$3.0 million . The cash used in operating assets and liabilities of$3.0 million primarily consisted of a$16.0 million increase in inventory and a$7.6 million decrease in income taxes payable, partially offset by a$4.1 million increase in accrued expenses and a$24.9 million increase in trade accounts payable.
Investing activities consist primarily of capital expenditures for growth related to investments in infrastructure and information technology.
For the nine months ended
For the nine months ended
Net Cash Provided by (Used in) Financing Activities
Financing activities consist primarily of borrowings and payments related to our revolving line of credit and other long-term debt, as well as payments on finance lease obligations.
For the nine months ended
For the nine months ended
Contractual Obligations
There have been no significant changes to our contractual obligations as
described in our Annual Report on Form 10-K for the fiscal year ended
Off-Balance Sheet Arrangements
We are not a party to any material off-balance sheet arrangements.
26--------------------------------------------------------------------------------
Table of Contents
Critical Accounting Policies and Critical Accounting Estimates
The preparation of financial statements in accordance withU.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses, as well as the related disclosures of contingent assets and liabilities at the date of the financial statements. We evaluate our accounting policies, estimates, and judgments on an on-going basis. We base our estimates and judgments on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions and conditions and such differences could be material to the consolidated financial statements.
As of the date of this filing, there were no significant changes to any of the critical accounting policies and estimates described in our 2021 Form 10-K.
Recent Accounting Pronouncements
See Note 12 "Recent Accounting Pronouncements," of Notes to Condensed Consolidated Financial Statements included in Part 1, Item 1, of this quarterly report on Form 10-Q for information regarding recent accounting pronouncements.
© Edgar Online, source
