2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $319M | $505M | $546M | $522M | $467M |
Cost of Revenue | $214M | $255M | $273M | $269M | $250M |
Gross Profit | $105M | $250M | $273M | $252M | $217M |
Gross Profit % | 33% | 49% | 50% | 48% | 47% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | -$65M | $57M | $89M | $28M | $3.1M |
Dep. & Amort. | $21M | $17M | $15M | $14M | $77K |
Def. Tax | $15M | $0 | -$32M | $9.3M | $2.2M |
Stock Comp. | $1.8M | $1.6M | $1.9M | $2.9M | $3.1M |
Chg. in WC | $25M | $1.2M | -$15M | -$10M | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $19M | $16M | $52M | $28M | $12M |
ST Investments | $0 | $0 | $0 | $32M | $37M |
Cash & ST Inv. | $19M | $16M | $52M | $60M | $48M |
Receivables | $6.4M | $2.1M | $1.7M | $3.9M | $1.6M |
Inventory | $85M | $82M | $93M | $81M | $75M |
DXLG reported challenging Q4 and FY24 results, with Q4 comparable sales down 8.7% (store sales -6.7%, direct -12.7%) and full-year net sales at $467M, a 10.6% decline; early FY25 comps are down 12.5% but expected to improve to positive in the second half of the year.
Despite sales declines, DXLG maintained merchandise margins (up 50 bps in Q4, 40 bps for the year), generated positive net earnings, free cash flow ($1.9M), and adjusted EBITDA margin of 4.3%, ending the year with $48.4M in cash, no debt, and strong liquidity.
Strategic initiatives in 2024 included a new brand awareness campaign, opening 7 new stores (with 8 conversions), launching an upgraded ecommerce platform, and transitioning to a new DXL Rewards loyalty program; however, new store performance has lagged expectations due to low brand awareness and traffic.
For 2025, DXLG is focused on stabilizing the business and returning to growth through targeted promotions, enhanced loyalty offerings, further ecommerce improvements (including FitMap body scanning technology), and expanding opening price point assortments; 8 new stores are planned for 2025 with cost reductions in mind.
The company is not issuing formal FY25 guidance due to market volatility and macro uncertainties (including tariffs), but expects only minor margin erosion (<100 bps) from increased promotions; exposure to tariffs is currently minimal, and private label brands are seeing a slight increase in mix due to value-seeking customers.