Financhill
Sell
7

DLTH Quote, Financials, Valuation and Earnings

Last price:
$2.11
Seasonality move :
1.19%
Day range:
$2.07 - $2.23
52-week range:
$2.07 - $5.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.11x
P/B ratio:
0.40x
Volume:
51.4K
Avg. volume:
37.7K
1-year change:
-56.09%
Market cap:
$73.5M
Revenue:
$626.6M
EPS (TTM):
-$1.37
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $638.8M $698.6M $653.3M $646.7M $626.6M
Revenue Growth (YoY) 3.76% 9.36% -6.48% -1.01% -3.1%
 
Cost of Revenues $307.3M $321.3M $309.9M $321.7M $318.1M
Gross Profit $331.5M $377.3M $343.4M $325M $308.5M
Gross Profit Margin 51.9% 54.01% 52.57% 50.25% 49.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $307.3M $333.2M $337.2M $333.8M $337.6M
Other Inc / (Exp) $65K $55K $376K $923K -$7.6M
Operating Expenses $307.3M $333.2M $337.2M $333.8M $337.6M
Operating Income $24.2M $44.1M $6.2M -$8.8M -$29.1M
 
Net Interest Expenses $6.3M $4.7M $3.7M $4.2M $4.6M
EBT. Incl. Unusual Items $18M $39.4M $3M -$12.1M -$41.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $9.9M $708K -$2.7M $2.4M
Net Income to Company $13.4M $29.6M $2.2M -$9.4M -$43.6M
 
Minority Interest in Earnings $197K $152K $58K $17K -$59K
Net Income to Common Excl Extra Items $13.6M $29.7M $2.3M -$9.4M -$43.7M
 
Basic EPS (Cont. Ops) $0.42 $0.91 $0.07 -$0.28 -$1.31
Diluted EPS (Cont. Ops) $0.42 $0.90 $0.07 -$0.28 -$1.31
Weighted Average Basic Share $32.4M $32.6M $32.8M $33M $33.4M
Weighted Average Diluted Share $32.6M $32.9M $33M $33M $33.4M
 
EBITDA $52.8M $73.4M $37.4M $24.2M -$4.4M
EBIT $24.3M $44.2M $6.6M -$7.9M -$36.7M
 
Revenue (Reported) $638.8M $698.6M $653.3M $646.7M $626.6M
Operating Income (Reported) $24.2M $44.1M $6.2M -$8.8M -$29.1M
Operating Income (Adjusted) $24.3M $44.2M $6.6M -$7.9M -$36.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $256M $270.8M $241.8M $245.6M $241.3M
Revenue Growth (YoY) -1.42% 5.78% -10.71% 1.59% -1.77%
 
Cost of Revenues $120.3M $125.1M $117.9M $127.2M $134.8M
Gross Profit $135.7M $145.7M $123.8M $118.4M $106.5M
Gross Profit Margin 53.01% 53.81% 51.22% 48.22% 44.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.1M $121.4M $113.2M $108.8M $110.7M
Other Inc / (Exp) $169K $248K $196K $619K $6K
Operating Expenses $105.1M $121.4M $113.2M $108.8M $110.7M
Operating Income $30.5M $24.3M $10.7M $9.6M -$4.2M
 
Net Interest Expenses $1.5M $1.3M $930K $1.1M $1.3M
EBT. Incl. Unusual Items $29.2M $23.2M $9.9M $9.1M -$5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.5M $5.8M $2.5M $2.1M $4K
Net Income to Company $21.8M $17.3M $7.5M $7M -$3.5M
 
Minority Interest in Earnings $69K $18K -$24K -$7K -$25K
Net Income to Common Excl Extra Items $21.8M $17.4M $7.4M $7M -$5.6M
 
Basic EPS (Cont. Ops) $0.67 $0.53 $0.23 $0.21 -$0.17
Diluted EPS (Cont. Ops) $0.67 $0.53 $0.23 $0.21 -$0.17
Weighted Average Basic Share $32.5M $32.7M $32.8M $33M $33.5M
Weighted Average Diluted Share $33M $32.9M $33.7M $33M $33.5M
 
EBITDA $38M $31.9M $18.7M $18.9M $3.3M
EBIT $30.7M $24.5M $10.9M $10.2M -$4.2M
 
Revenue (Reported) $256M $270.8M $241.8M $245.6M $241.3M
Operating Income (Reported) $30.5M $24.3M $10.7M $9.6M -$4.2M
Operating Income (Adjusted) $30.7M $24.5M $10.9M $10.2M -$4.2M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $638.8M $698.6M $653.3M $646.7M $626.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $307.3M $321.3M $309.9M $321.7M $318.1M
Gross Profit $331.5M $377.3M $343.4M $325M $308.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $307.3M $333.2M $337.2M $333.8M $340.5M
Other Inc / (Exp) $65K $55K $376K $923K -$7.6M
Operating Expenses $307.3M $333.2M $337.2M $333.8M $340.5M
Operating Income $24.2M $44.1M $6.2M -$8.8M -$31.9M
 
Net Interest Expenses $6.3M $4.7M $3.7M $4.2M $4.6M
EBT. Incl. Unusual Items $18M $39.4M $3M -$12.1M -$44.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $9.9M $708K -$2.7M $1.6M
Net Income to Company $13.4M $29.6M $2.2M -$9.4M -$43.6M
 
Minority Interest in Earnings $197K $152K $58K $17K -$59K
Net Income to Common Excl Extra Items $13.6M $29.7M $2.3M -$9.4M -$45.7M
 
Basic EPS (Cont. Ops) $0.41 $0.92 $0.07 -$0.29 -$1.37
Diluted EPS (Cont. Ops) $0.41 $0.91 $0.07 -$0.29 -$1.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $52.8M $73.4M $37.4M $24.2M -$7.2M
EBIT $24.3M $44.2M $6.6M -$7.9M -$39.5M
 
Revenue (Reported) $638.8M $698.6M $653.3M $646.7M $626.6M
Operating Income (Reported) $24.2M $44.1M $6.2M -$8.8M -$31.9M
Operating Income (Adjusted) $24.3M $44.2M $6.6M -$7.9M -$39.5M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $698.6M $653.3M $646.7M $626.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $321.3M $309.9M $321.7M $318.1M --
Gross Profit $377.3M $343.4M $325M $308.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $333.2M $337.2M $333.8M $340.5M --
Other Inc / (Exp) $55K $376K $923K -$7.6M --
Operating Expenses $333.2M $337.2M $333.8M $340.5M --
Operating Income $44.1M $6.2M -$8.8M -$31.9M --
 
Net Interest Expenses $4.7M $3.7M $4.2M $4.6M --
EBT. Incl. Unusual Items $39.4M $3M -$12.1M -$44.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.9M $708K -$2.7M $1.6M --
Net Income to Company $29.6M $2.2M -$9.4M -$43.6M --
 
Minority Interest in Earnings $152K $58K $17K -$59K --
Net Income to Common Excl Extra Items $29.7M $2.3M -$9.4M -$45.7M --
 
Basic EPS (Cont. Ops) $0.92 $0.07 -$0.29 -$1.37 --
Diluted EPS (Cont. Ops) $0.91 $0.07 -$0.29 -$1.37 --
Weighted Average Basic Share $130.5M $131.1M $131.8M $133.4M --
Weighted Average Diluted Share $131.2M $132M $131.8M $133.4M --
 
EBITDA $73.4M $37.4M $24.2M -$7.2M --
EBIT $44.2M $6.6M -$7.9M -$39.5M --
 
Revenue (Reported) $698.6M $653.3M $646.7M $626.6M --
Operating Income (Reported) $44.1M $6.2M -$8.8M -$31.9M --
Operating Income (Adjusted) $44.2M $6.6M -$7.9M -$39.5M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $46.6M $77.1M $45.5M $32.2M $3.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8M $5.5M $6M $6M $4M
Inventory $151.5M $124.9M $157.3M $128.5M $166.5M
Prepaid Expenses $7.6M $13.6M $9.7M $10.4M --
Other Current Assets -- -- -- -- $17.8M
Total Current Assets $209.7M $222.5M $221.7M $181M $191.6M
 
Property Plant And Equipment $295.2M $281.1M $291.5M $294.5M $247.2M
Long-Term Investments $6.1M $6.6M $5.5M $5M $4.5M
Goodwill $402K $402K $402K $402K --
Other Intangibles $264K $246K $450K $436K --
Other Long-Term Assets $540K $1.8M $1.7M $1.5M $9.1M
Total Assets $514.9M $515.6M $527.5M $490.5M $452.4M
 
Accounts Payable $33.6M $45.4M $56.5M $51.1M $73.9M
Accrued Expenses $22.8M $27.5M $23.1M $14.1M $35.6M
Current Portion Of Long-Term Debt $3.1M $693K $768K $847K $931K
Current Portion Of Capital Lease Obligations $13.7M $15.6M $18.4M $19.6M $18.1M
Other Current Liabilities $5M $9.2M $7.5M $7.2M --
Total Current Liabilities $95.7M $116M $118.3M $102.4M $128.5M
 
Long-Term Debt $73M $26.6M $25.9M $25.1M $24.3M
Capital Leases -- -- -- -- --
Total Liabilities $324.5M $292.8M $300.3M $268.3M $272.8M
 
Common Stock $92.9M $95.5M $98.8M $103.6M $108M
Other Common Equity Adj $48K $489K -$148K -$427K -$722K
Common Equity $193.5M $225.9M $230.4M $225.2M $182.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$3M -$3.2M -$3.2M -$3.1M -$3M
Total Equity $190.5M $222.7M $227.2M $222.2M $179.7M
 
Total Liabilities and Equity $514.9M $515.6M $527.5M $490.5M $452.4M
Cash and Short Terms $46.6M $77.1M $45.5M $32.2M $3.3M
Total Debt $76.1M $27.3M $26.7M $26M $25.2M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $46.6M $77.1M $45.5M $32.2M $3.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8M $5.5M $6M $6M $4M
Inventory $151.5M $124.9M $157.3M $128.5M $166.5M
Prepaid Expenses $7.6M $13.6M $9.7M $10.4M --
Other Current Assets -- -- -- -- $17.8M
Total Current Assets $209.7M $222.5M $221.7M $181M $191.6M
 
Property Plant And Equipment $295.2M $281.1M $291.5M $294.5M $247.2M
Long-Term Investments $6.1M $6.6M $5.5M $5M $4.5M
Goodwill $402K $402K $402K $402K --
Other Intangibles $264K $246K $450K $436K --
Other Long-Term Assets $540K $1.8M $1.7M $1.5M $9.1M
Total Assets $514.9M $515.6M $527.5M $490.5M $452.4M
 
Accounts Payable $33.6M $45.4M $56.5M $51.1M $73.9M
Accrued Expenses $22.8M $27.5M $23.1M $14.1M $35.6M
Current Portion Of Long-Term Debt $3.1M $693K $768K $847K $931K
Current Portion Of Capital Lease Obligations $13.7M $15.6M $18.4M $19.6M $18.1M
Other Current Liabilities $5M $9.2M $7.5M $7.2M --
Total Current Liabilities $95.7M $116M $118.3M $102.4M $128.5M
 
Long-Term Debt $73M $26.6M $25.9M $25.1M $24.3M
Capital Leases -- -- -- -- --
Total Liabilities $324.5M $292.8M $300.3M $268.3M $272.8M
 
Common Stock $92.9M $95.5M $98.8M $103.6M $108M
Other Common Equity Adj $48K $489K -$148K -$427K -$722K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$3M -$3.2M -$3.2M -$3.1M -$3M
Total Equity $190.5M $222.7M $227.2M $222.2M $179.7M
 
Total Liabilities and Equity $514.9M $515.6M $527.5M $490.5M $452.4M
Cash and Short Terms $46.6M $77.1M $45.5M $32.2M $3.3M
Total Debt $76.1M $27.3M $26.7M $26M $25.2M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $13.4M $29.6M $2.2M -$9.4M -$43.6M
Depreciation & Amoritzation $28.5M $29.2M $30.8M $32.2M $32.3M
Stock-Based Compensation $1.6M $2.2M $2.7M $4.2M $4M
Change in Accounts Receivable -$1.4M -$3.2M -$586K -$531K $2.6M
Change in Inventories -$1.2M $26.4M -$32.3M $29.2M -$40.8M
Cash From Operations $50.8M $92M -$1.4M $38.7M -$16.9M
 
Capital Expenditures $12.3M $10.4M $27.1M $49.1M $8.3M
Cash Acquisitions -- -- -- $171K --
Cash From Investing -$12.1M -$10.2M -$26.9M -$48.7M -$8.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $125.4M $5M $25M $56M $83.5M
Long-Term Debt Repaid -$118.9M -$56.4M -$28.4M -$59.6M -$87.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$115K $68K $159K $263K -$209K
Cash From Financing $6.4M -$51.4M -$3.2M -$3.3M -$3.8M
 
Beginning Cash (CF) $1.6M $46.6M $77.1M $45.5M $32.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45M $30.5M -$31.5M -$13.4M -$28.8M
Ending Cash (CF) $46.6M $77.1M $45.5M $32.2M $3.3M
 
Levered Free Cash Flow $38.5M $81.6M -$28.5M -$10.4M -$25.2M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $21.8M $17.3M $7.5M $7M -$3.5M
Depreciation & Amoritzation $7.3M $7.4M $7.9M $8.7M $7.6M
Stock-Based Compensation $366K $586K $711K $890K $694K
Change in Accounts Receivable $2.3M $283K $1.9M -$794K $564K
Change in Inventories $64.4M $42.4M $49.8M $48.2M $64.9M
Cash From Operations $79.4M $59.2M $49.6M $69.7M $41.2M
 
Capital Expenditures $684K $1.2M $2.8M $9.1M $2.5M
Cash Acquisitions -- -$55K -$8K -- --
Cash From Investing -$649K -$1.2M -$2.8M -$8.9M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.3M -- $15M $20M $39.5M
Long-Term Debt Repaid -$52.7M -$831K -$25.9M -$56.9M -$84.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $118K $111K $154K $123K $90K
Cash From Financing -$44.3M -$720K -$10.7M -$36.8M -$44.7M
 
Beginning Cash (CF) $12.8M $20.4M $9.4M $8.2M $9.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.4M $57.3M $36.1M $24M -$6M
Ending Cash (CF) $46.6M $77.1M $45.5M $32.2M $3.3M
 
Levered Free Cash Flow $78.7M $58M $46.8M $60.6M $38.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $13.4M $29.6M $2.2M -$9.4M -$43.6M
Depreciation & Amoritzation $28.5M $29.2M $30.8M $32.2M $32.3M
Stock-Based Compensation $1.6M $2.2M $2.7M $4.2M $4M
Change in Accounts Receivable -$1.4M -$3.2M -$586K -$531K $2.6M
Change in Inventories -$1.2M $26.4M -$32.3M $29.2M -$40.8M
Cash From Operations $50.8M $92M -$1.4M $38.7M -$16.9M
 
Capital Expenditures $12.3M $10.4M $27.1M $49.1M $8.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.1M -$10.2M -$26.9M -$48.7M -$8.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $125.4M -- $25M $56M $83.5M
Long-Term Debt Repaid -$118.9M -$56.4M -$28.4M -$59.6M -$87.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$115K $68K $159K $263K -$209K
Cash From Financing $6.4M -$51.4M -$3.2M -$3.3M -$3.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45M $30.5M -$31.5M -$13.4M -$28.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $38.5M $81.6M -$28.5M -$10.4M -$25.2M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $29.6M $2.2M -$9.4M -$43.6M --
Depreciation & Amoritzation $29.2M $30.8M $32.2M $32.3M --
Stock-Based Compensation $2.2M $2.7M $4.2M $4M --
Change in Accounts Receivable -$3.2M -$586K -$531K $2.6M --
Change in Inventories $26.4M -$32.3M $29.2M -$40.8M --
Cash From Operations $92M -$1.4M $38.7M -$16.9M --
 
Capital Expenditures $10.4M $27.1M $49.1M $8.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.2M -$26.9M -$48.7M -$8.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M $25M $56M $83.5M --
Long-Term Debt Repaid -$56.4M -$28.4M -$59.6M -$87.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $68K $159K $263K -$209K --
Cash From Financing -$51.4M -$3.2M -$3.3M -$3.8M --
 
Beginning Cash (CF) $112.6M $142.2M $74.1M $58.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.5M -$31.5M -$13.4M -$28.8M --
Ending Cash (CF) $142.4M $110.7M $60.7M $29.3M --
 
Levered Free Cash Flow $81.6M -$28.5M -$10.4M -$25.2M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
52
RGC alert for Mar 19

Regencell Bioscience Holdings [RGC] is down 0.66% over the past day.

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock