Duluth Holdings Inc
NASDAQ:DLTH
Balance Sheet
Balance Sheet Decomposition
Duluth Holdings Inc
Duluth Holdings Inc
Balance Sheet
Duluth Holdings Inc
| Feb-2014 | Feb-2015 | Jan-2016 | Jan-2017 | Jan-2018 | Feb-2019 | Feb-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Jan-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
8
|
8
|
38
|
24
|
3
|
1
|
2
|
47
|
77
|
46
|
32
|
3
|
|
| Cash |
8
|
8
|
38
|
24
|
3
|
1
|
2
|
47
|
77
|
46
|
32
|
3
|
|
| Total Receivables |
1
|
0
|
0
|
0
|
0
|
5
|
3
|
5
|
8
|
8
|
9
|
6
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
8
|
8
|
9
|
6
|
|
| Other Receivables |
1
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Inventory |
31
|
41
|
55
|
70
|
90
|
98
|
148
|
149
|
123
|
155
|
126
|
167
|
|
| Other Current Assets |
3
|
4
|
5
|
7
|
9
|
15
|
9
|
9
|
15
|
13
|
14
|
15
|
|
| Total Current Assets |
42
|
53
|
98
|
101
|
102
|
118
|
162
|
210
|
223
|
222
|
181
|
192
|
|
| PP&E Net |
13
|
17
|
22
|
52
|
110
|
167
|
304
|
295
|
281
|
292
|
294
|
247
|
|
| PP&E Gross |
13
|
17
|
22
|
52
|
110
|
0
|
304
|
295
|
281
|
292
|
294
|
247
|
|
| Accumulated Depreciation |
7
|
8
|
11
|
16
|
23
|
0
|
53
|
76
|
98
|
119
|
141
|
159
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
7
|
6
|
5
|
4
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
2
|
5
|
3
|
1
|
3
|
5
|
8
|
10
|
9
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
56
N/A
|
71
+28%
|
121
+70%
|
156
+29%
|
223
+43%
|
295
+32%
|
474
+61%
|
515
+9%
|
516
+0%
|
528
+2%
|
491
-7%
|
452
-8%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
10
|
14
|
11
|
9
|
17
|
25
|
33
|
34
|
45
|
57
|
51
|
74
|
|
| Accrued Liabilities |
7
|
8
|
9
|
11
|
16
|
18
|
30
|
38
|
49
|
40
|
40
|
40
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
1
|
0
|
1
|
3
|
6
|
3
|
4
|
4
|
3
|
|
| Other Current Liabilities |
2
|
4
|
4
|
14
|
17
|
9
|
13
|
18
|
18
|
18
|
10
|
11
|
|
| Total Current Liabilities |
20
|
28
|
25
|
35
|
50
|
53
|
80
|
96
|
116
|
118
|
106
|
129
|
|
| Long-Term Debt |
4
|
4
|
4
|
3
|
28
|
68
|
104
|
116
|
67
|
63
|
59
|
55
|
|
| Deferred Income Tax |
0
|
0
|
0
|
2
|
2
|
10
|
9
|
8
|
3
|
1
|
0
|
0
|
|
| Minority Interest |
1
|
2
|
2
|
3
|
3
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
|
| Other Liabilities |
0
|
1
|
1
|
2
|
3
|
5
|
106
|
104
|
107
|
117
|
106
|
89
|
|
| Total Liabilities |
25
N/A
|
34
+36%
|
32
-7%
|
45
+41%
|
87
+94%
|
135
+55%
|
296
+119%
|
322
+9%
|
290
-10%
|
297
+3%
|
268
-10%
|
270
+1%
|
|
| Equity | |||||||||||||
| Common Stock |
1
|
1
|
85
|
86
|
88
|
90
|
91
|
93
|
96
|
99
|
104
|
108
|
|
| Retained Earnings |
30
|
36
|
3
|
25
|
48
|
71
|
88
|
101
|
131
|
133
|
121
|
78
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
|
| Total Equity |
30
N/A
|
37
+22%
|
89
+141%
|
111
+25%
|
136
+22%
|
160
+18%
|
178
+11%
|
194
+9%
|
226
+17%
|
230
+2%
|
223
-3%
|
183
-18%
|
|
| Total Liabilities & Equity |
56
N/A
|
71
+28%
|
121
+70%
|
156
+29%
|
223
+43%
|
295
+32%
|
474
+61%
|
515
+9%
|
516
+0%
|
528
+2%
|
491
-7%
|
452
-8%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
31
|
31
|
32
|
32
|
33
|
33
|
33
|
33
|
33
|
33
|
34
|
35
|
|