stockrow
Friday 6 November 2026
Export DXLG’s income statement to Excel — free account
Destination XL Group, Inc.
DXLG Consumer Cyclical Apparel Retail
Destination XL Group, Inc.’s revenue for fiscal 2026 (year ended January 2026) was $435.0 million, down 6.85% from fiscal 2025.
- Revenue
- −3.42%
- EPS
- +916.3%
- Free cash flow
- −13.9%
Quarter to July 2026, against a year earlier
0.45
0.04
−8.16%
Follow DXLG
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to January
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | TTM Jul ’26 | Trend | 10 yrs | 2027e | 2028e | 2029e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 450 | 468 | 474 | 474 | 319 | 505 | 546 | 522 | 467 | 435 | 429 | (0.4%) | 413 | 432 | 460 | +1.9% | |
| Gross margin, % | 45.50 | 44.95 | 44.60 | 43.08 | 32.88 | 49.47 | 49.94 | 48.37 | 46.51 | 43.44 | 43.93 | (2.1) pt | ||||||
| EBT | (2) | (21) | (14) | (8) | (64) | 58 | 58 | 38 | 6 | (17) | (19) | +26.5% | ||||||
| EBT margin, % | (0.46) | (4.57) | (2.87) | (1.62) | (20.20) | 11.41 | 10.69 | 7.36 | 1.25 | (3.99) | (4.41) | (3.5) pt | ||||||
| Net income | (2) | (19) | (14) | (8) | (65) | 57 | 89 | 28 | 3 | (36) | (38) | +36.0% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 9.09 | 9.57 | 9.64 | 9.48 | 6.22 | 7.97 | 8.69 | 8.55 | 8.23 | 8.04 | 7.76 | (1.4%) | |||||
| Earnings | (0.05) | (0.39) | (0.28) | (0.16) | (1.26) | 0.89 | 1.42 | 0.46 | 0.05 | (0.66) | (0.69) | +33.2% | ||||||
| Cash flow | 0.71 | 0.63 | 0.32 | 0.32 | (0.02) | 1.19 | 0.95 | 0.81 | 0.52 | 0.04 | 0.03 | (27.7%) | ||||||
| Capex | (0.59) | (0.46) | (0.26) | (0.27) | (0.08) | (0.08) | (0.15) | (0.28) | (0.49) | (0.37) | (0.25) | (5.0%) | ||||||
| Free cash flow | 0.12 | 0.17 | 0.06 | 0.05 | (0.11) | 1.11 | 0.80 | 0.53 | 0.03 | (0.33) | (0.23) | n/m | ||||||
| Book value | 1.79 | 1.43 | 1.19 | 1.17 | (0.08) | 0.92 | 2.18 | 2.44 | 2.49 | 2.00 | 1.89 | +1.2% | ||||||
| Shares, m | 50 | 49 | 49 | 50 | 51 | 63 | 63 | 61 | 57 | 54 | 55 | +1.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.05 | 5.02 | 9.28 | 45.33 | 0.00 | 0.00 | 6.5 | |||||
| P/S | 0.39 | 0.27 | 0.27 | 0.12 | 0.11 | 0.56 | 0.82 | 0.50 | 0.33 | 0.09 | 0.06 | 0.3 | ||||||
| P/B | 1.99 | 1.82 | 2.16 | 0.95 | 0.00 | 4.84 | 3.26 | 1.75 | 1.09 | 0.36 | 0.24 | 1.8 | ||||||
| EV/Sales | 0.52 | 0.39 | 0.38 | 0.22 | 0.29 | 0.56 | 0.76 | 0.42 | 0.26 | 0.06 | 0.05 | 0.4 | ||||||
| EV/FCF | 40.80 | 21.59 | 45.45 | 43.79 | (16.69) | 4.02 | 8.20 | 6.72 | 65.63 | (1.47) | (1.73) | 21.8 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 35 | 31 | 16 | 16 | (1) | 76 | 60 | 50 | 30 | 2 | 1 | (27.0%) | |||||
| Capex | (29) | (23) | (13) | (13) | (4) | (5) | (10) | (17) | (28) | (20) | (14) | (4.1%) | ||||||
| Free cash flow | 6 | 8 | 3 | 2 | (5) | 70 | 50 | 32 | 2 | (18) | (13) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 23 | 12 | 20 | (7) | (41) | 11 | 52 | 63 | 41 | 26 | 25 | +1.0% | |||||
| Net debt | 58 | 54 | 52 | 50 | 55 | (16) | (52) | (60) | (48) | (29) | (20) | n/m | ||||||
| Shareholders’ equity | 89 | 70 | 59 | 58 | (4) | 58 | 137 | 149 | 141 | 108 | 105 | +2.2% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (0.83) | (7.39) | (5.80) | (2.53) | (18.50) | 19.33 | 28.27 | 7.86 | 0.83 | (9.60) | (9.83) | (8.8) pt | |||||
| ROIC | 0.42 | (9.09) | (5.73) | (2.54) | (73.70) | 90.69 | 43.00 | 29.49 | 2.51 | (14.32) | (14.34) | (14.7) pt | ||||||
| ROE | (2.55) | (23.75) | (21.04) | (13.32) | (237.51) | 209.50 | 91.20 | 19.47 | 2.11 | (28.81) | (30.63) | (26.3) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 2,625 | 2,634 | 2,543 | 2,353 | 1,316 | 1,353 | 1,480 | 1,439 | 1,447 | 1,435 | — | (6.5%) | |||||
| Revenue/emp, $m | 0.17 | 0.18 | 0.19 | 0.20 | 0.24 | 0.37 | 0.37 | 0.36 | 0.32 | 0.30 | — | +6.5% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Jan 2026 · latest quarter Jul 2026
Destination XL Group, Inc. vs peers in Apparel Retail (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| DLTH Duluth Holdings Inc. | $155.1M | 25.4× | — (loss-making) | −7.84% (below 0%: shrinking) | +1,200.00% (above 0%: growing) | −5.47% (below 0%: shrinking) | 72.79% | 15.53% | Compare |
| TLYS Tilly's, Inc. | $128.8M | 59.9× | 19.1× | +8.10% (above 0%: growing) | +154.55% (above 0%: growing) | +55.77% (above 0%: growing) | 35.53% | 5.00% | Compare |
| AKA a.k.a. Brands Holding Corp. | $109.9M | — (loss-making) | — (loss-making) | +9.70% (above 0%: growing) | n/m | −2,444.48% (below 0%: shrinking) | 60.08% | (2.56%) | Compare |
| RENT Rent the Runway, Inc. | $76.7M | 0.2× | — (loss-making) | +20.77% (above 0%: growing) | n/m | +75.44% (above 0%: growing) | 36.13% | (7.98%) | Compare |
| JEM 707 Cayman Holdings Limited | $51.6M | — | — | — | — | — | — | — | Compare |
| CATO Cato Corporation (The) | $45.8M | — (loss-making) | — (loss-making) | −6.24% (below 0%: shrinking) | −82.86% (below 0%: shrinking) | +26.04% (above 0%: growing) | 33.43% | (0.59%) | Compare |
| BRIA BrilliA Inc | $42.9M | — | — | — | — | +91.95% (above 0%: growing) | — | — | Compare |
| LVLU Lulu's Fashion Lounge Holdings, Inc. | $30.1M | — (loss-making) | — (loss-making) | −16.82% (below 0%: shrinking) | n/m | +107.63% (above 0%: growing) | 48.60% | (1.83%) | Compare |
| DXLG Destination XL Group, Inc. | $24.5M | — (loss-making) | — (loss-making) | −3.42% (below 0%: shrinking) | n/m | −13.87% (below 0%: shrinking) | 47.88% | 1.74% | |
| Median of peers | $64.1M | 25.4× | — | +0.93% | +154.55% | +55.77% | 42.36% | (1.21%) |
Pay and ownership Proxy statement filed 30 June 2025
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 2.89m | 844.30k | 245.05 |
| 2024 | 5.96m | 2.43m | 374.77 |
| 2023 | 4.22m | 7.09m | 663.06 |
| 2022 | 3.62m | 13.73m | 390.09 |
| 2021 | 2.11m | 2.27m | 72.07 |
Ownership
Directors and executive officers, together
14.30%
AWM Investment Company, Inc. c/o Special Situations Funds
17.50%
Fund
10.70%
BlackRock, Inc.
7.20%
Seymour Holtzman, Estate of
6.80%
Willem Mesdag, Director
5.70%
Nomura Holdings, Inc.
5.20%
The Vanguard Group
5.20%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement