Data is not available at this time.
Destination XL Group, Inc. operates as a specialty retailer of big and tall men’s apparel, footwear, and accessories in the United States. The company primarily serves a niche demographic of men requiring extended sizes, offering a curated selection of branded and private-label merchandise through its Destination XL stores, DXL retail locations, and e-commerce platform. This focus on a specific underserved segment allows the company to differentiate itself from mainstream apparel retailers. The company’s revenue model is driven by both in-store and online sales, with a growing emphasis on digital channels to enhance customer reach and convenience. Destination XL competes in the highly fragmented apparel retail sector, where it leverages its specialized product assortment and customer service to maintain a loyal customer base. Its market positioning is reinforced by exclusive brand partnerships and a tailored shopping experience, which mitigates competition from generalist retailers. The company’s ability to cater to a distinct customer need provides a defensible niche, though it remains exposed to broader retail sector challenges such as shifting consumer preferences and economic cyclicality.
In FY 2025, Destination XL reported revenue of $467.0 million, with net income of $3.1 million and diluted EPS of $0.05. Operating cash flow stood at $29.6 million, while capital expenditures were $27.7 million, reflecting ongoing investments in store operations and digital capabilities. The modest profitability indicates the company’s ability to navigate a competitive retail environment, though margins remain under pressure from operational costs and promotional activities.
The company’s earnings power is constrained by its niche market focus and the capital-intensive nature of retail operations. With diluted EPS of $0.05, Destination XL demonstrates marginal profitability, supported by its ability to generate positive operating cash flow. Capital efficiency is moderate, as evidenced by the balance between reinvestment needs and cash generation, though further improvements in inventory turnover and cost management could enhance returns.
Destination XL’s balance sheet shows $11.9 million in cash and equivalents against total debt of $184.6 million, indicating a leveraged position. The debt level warrants careful monitoring, particularly in light of the company’s cyclical business model. Liquidity is supported by operating cash flow, but the high debt-to-equity ratio suggests limited financial flexibility unless profitability improves sustainably.
The company has not reinstated a dividend, prioritizing debt reduction and operational investments instead. Growth trends are muted, reflecting the challenges of scaling a niche retail business. Future growth may hinge on e-commerce expansion and targeted marketing to amplify its unique value proposition, though macroeconomic headwinds could temper near-term progress.
With a modest market capitalization and thin profitability, Destination XL’s valuation likely reflects skepticism about its ability to achieve significant earnings expansion. Investors may be pricing in limited upside given the company’s niche focus and leveraged balance sheet, though any improvement in same-store sales or digital penetration could alter sentiment.
Destination XL’s strategic advantage lies in its specialized market focus, which insulates it from direct competition with larger apparel retailers. However, the outlook remains cautious due to macroeconomic uncertainties and the need to manage debt while investing in growth initiatives. Success will depend on the company’s ability to sustain customer loyalty and adapt to evolving retail trends, particularly in omnichannel execution.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |