Oxford: Owner of Tommy Bahama, Lilly Pulitzer and Johnny Was Reports Fourth Quarter and Full-Year Fiscal 2025 Results
- Initiates fiscal 2026 guidance reflecting meaningfully improved profitability on modest sales growth driven by improvement at Tommy Bahama.
- Fiscal 2026 guidance includes revenues of
$1.475 billion to$1.530 billion , GAAP EPS of$1.83 to$2.43 and adjusted EPS of$2.10 to$2.70 ; EPS expectations assume IEEPA tariff rates continued for balance of year. - Increases quarterly dividend to
$0.70 per share.
Consolidated net sales in the fourth quarter of fiscal 2025 were
Consolidated net sales for the full fiscal year 2025 decreased 3% to
Fiscal 2025 versus Fiscal 2024
| Fourth Quarter | Fiscal Year | |||||
| ($ in millions) | 2025 | 2024 | % Change | 2025 | 2024 | % Change |
| (4%) | (5%) | |||||
| 73.5 | 74.0 | (1%) | 337.8 | 323.9 | 4% | |
| 37.9 | 47.4 | (20%) | 169.1 | 195.0 | (13%) | |
| Emerging Brands | 34.0 | 31.6 | 7% | 142.9 | 128.4 | 11% |
| Other | (0.2) | (0.1) | NM | (0.4) | (0.3) | NM |
| $374.5 | $390.5 | (4%) | $1,477.8 | $1,516.6 | (3%) | |
- For the full fiscal year 2025, consolidated net sales of
$1.48 billion decreased 3% compared to sales of$1.52 billion in the prior year. Fourth quarter consolidated net sales decreased 4% over the prior year to$374 million . The net sales decrease includes the following in each channel of distribution:- Full-price DTC sales of
$1.0 billion decreased 3% for the year. For the fourth quarter of fiscal 2025, full-price DTC sales of$268 million decreased 5% versus the prior-year period.- Full-price retail sales of
$509 million decreased 3% for the year. For the fourth quarter, full-price retail sales of$130 million decreased 4%; - E-commerce sales of
$506 million decreased 3% for the year. For the fourth quarter, e-commerce sales of$137 million decreased 6%;
- Full-price retail sales of
- Food and beverage sales of
$121 million grew 4% for the year. For the fourth quarter, food and beverage sales of$34 million increased 15%. The increases for the full year and the fourth quarter were driven by new locations. - Outlet sales of
$74 million decreased 2% for the year. For the fourth quarter, outlet sales of$18 million decreased 2%. - Wholesale sales of
$268 million decreased 5% for the year. For the fourth quarter, wholesale sales of$55 million decreased 10%.
- Full-price DTC sales of
- Gross margin was 60.7% compared to 62.9% in the prior year. For the fourth quarter of fiscal 2025, gross margin was 56.8% compared to 60.6%. The decreased gross margin for the full fiscal year was primarily due to (1) approximately
$30 million of increased cost of goods sold, or approximately 200 basis points, from additional tariffs enacted in fiscal 2025, (2) a change in sales mix with a higher proportion of net sales occurring during promotional and clearance events at Tommy Bahama andLilly Pulitzer and (3) a$5 million higher LIFO accounting charge in fiscal 2025 compared to fiscal 2024. These decreases were partially offset by (1) lower freight costs to customers due to improved carrier rates from contract renegotiations and (2) a change in sales mix with wholesale sales representing a lower proportion of net sales. On an adjusted basis, gross margin was 61.3% compared to 63.2% in the prior year. For the fourth quarter of fiscal 2025, adjusted gross margin was 58.0% compared to 60.8%. - SG&A was
$818 million for the full fiscal year 2025 compared to$787 million in the prior year. For the fourth quarter, SG&A was$207 million compared to$203 million in the prior year. For the full fiscal year, approximately$15 million , or 47%, of the increase was due to the increase in bricks and mortar retail locations with a net of 10 additional locations added during fiscal 2025. There were additional increases in (1) software subscription related costs, (2) occupancy costs, (3) consulting and professional services and (4) credit losses primarily due to the Saks Global bankruptcy. These increases were partially offset by decreases in (1) advertising costs and (2) samples, supplies and travel costs. On an adjusted basis, SG&A was$815 million compared to$784 million in the prior year. For the fourth quarter, adjusted SG&A was$206 million compared to$201 million in the prior year. - Royalties and other operating income decreased
$4 million to$16 million for the full year primarily due to decreased royalty income inTommy Bahama reflecting the lower sales of licensing partners. - Full-year net loss was
$28 million in fiscal 2025, compared to net earnings of$93 million in the prior year. For the fourth quarter of fiscal 2025, net loss was$7 million compared to net earnings of$18 million in the prior year. - Full-year EBITDA was
$36 million in fiscal 2025, compared to$187 million in the prior year. On an adjusted basis, full-year EBITDA was$107 million compared to$193 million in the prior year. For the fourth quarter of fiscal 2025, adjusted EBITDA was$8 million compared to$38 million in the prior year, while adjusted EBITDA was$14 million in fiscal 2025 and$40 million in the prior year. - As a result of interim impairment assessments performed in the third quarter of fiscal 2025, the Company recognized noncash impairment charges totaling
$61 million , primarily related to theJohnny Was trademark. - Interest expense increased to
$7 million from$2 million in the prior year period primarily due to higher average outstanding debt during fiscal 2025 than the prior year. - The effective tax rate for fiscal 2025 was 27% compared to 20% in the prior year. The effective tax rate for the fourth quarter of fiscal 2025 was 27% compared to 8% for the fourth quarter of fiscal 2024. The effective tax rates for both the full year and fourth quarter of fiscal 2025 were higher than a typical effective tax rate of 25% and included certain unfavorable discrete items that are not expected to recur in future periods.
Balance Sheet and Liquidity
Inventory decreased
During fiscal 2025, cash flow from operations was
Borrowings outstanding increased to
Capital expenditures of
Dividend
On
Outlook
The Company initiated sales and EPS guidance for fiscal 2026. The Company expects net sales in a range of
- An approximate
$20 million , or$1.00 per share impact of higher tariffs resulting from the annualized impact of the International Emergency Economic Powers Act ("IEEPA") tariffs enacted inApril 2025 ; $5 million of primarily increased depreciation related expenses, or approximately$0.25 per share impact, related to the newLyons, Georgia distribution center;- A higher adjusted effective tax rate of approximately 28% compared to 24% in 2025, or
$2 million of additional tax expense, or a$0.15 per share impact; and $1 million , or$0.05 per share impact from higher interest expense with increases from higher average debt levels in the first half of the year partially offset by decreases from lower average debt levels in the second half of the year.
For the first quarter of fiscal 2026, the Company expects net sales to be between
- An approximate
$12 million , or$0.60 per share impact of higher tariffs resulting from the annualized impact of the IEEPA tariffs enacted inApril 2025 ; $1 million of primarily increased depreciation related expenses, or approximately$0.05 per share impact, related to the newLyons, Georgia distribution center;$1 million , or$0.05 per share impact from higher interest expense; and- A higher adjusted effective tax rate of approximately 25% compared to 24% in 2025.
Capital expenditures in fiscal 2026 are expected to be approximately
Conference Call
The Company will hold a conference call with senior management to discuss its financial results at
About Oxford
Basis of Presentation
All per share information is presented on a diluted basis.
Non-GAAP Financial Information
The Company reports its consolidated financial statements in accordance with generally accepted accounting principles (GAAP). To supplement these consolidated financial results, management believes that a presentation and discussion of certain financial measures on an adjusted basis, which exclude certain non-operating or discrete gains, charges or other items, may provide a more meaningful basis on which investors may compare the Company’s ongoing results of operations between periods. These measures include EBITDA, adjusted EBITDA, adjusted segment EBITDA, adjusted net earnings (loss), adjusted net earnings (loss) per diluted share, adjusted gross profit, adjusted gross margin, adjusted SG&A and adjusted operating income (loss), among others.
Management uses these non-GAAP financial measures in making financial, operational, and planning decisions to evaluate the Company’s ongoing performance. Management also uses these adjusted financial measures to discuss its business with investment and other financial institutions, its board of directors and others. As noted, below in the fourth quarter of fiscal 2025, we changed our segment profitability metric to segment EBITDA. As a supplement to this metric, we also present adjusted segment EBITDA, which excludes certain non-operating, non-cash or extraordinary items such as LIFO adjustments, the amortization of
Safe Harbor
This press release includes statements that constitute forward-looking statements within the meaning of the federal securities laws. Generally, the words "believe," "expect," "intend," "estimate," "anticipate," "project," "will" and similar expressions identify forward-looking statements, which generally are not historical in nature. We intend for all forward-looking statements contained herein, in our press releases or on our website, and all subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf, to be covered by the safe harbor provisions for forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and the provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (which Sections were adopted as part of the Private Securities Litigation Reform Act of 1995). Such statements are subject to a number of risks, uncertainties and assumptions including, without limitation:
- changes in the trade policies of
the United States and those of other nations, including risks of potential future changes or worsening trade tensions betweenthe United States and other countries and the impact of uncertainties surroundingU.S. trade policy on consumer sentiment; - the roll-back of incremental tariffs imposed under the International Emergency Economic Powers Act and any additional actions taken in response to their roll-back, including tariffs imposed pursuant to Section 122 of the Trade Act of 1974 or our ability to recover refunds of incremental tariff amounts or other tariffs paid;
- demand for our products, which may be impacted by macroeconomic factors that may impact consumer discretionary spending and pricing levels for apparel and related products, many of which may be impacted by inflationary pressures, tariffs, volatile and/or elevated interest rates, the stability of the banking industry or general economic uncertainty, and the effectiveness of measures to mitigate the impact of these factors;
- risks relating to our product sourcing efforts, including our ability to identify alternative countries to source and produce our products and to successfully implement changes in our supply chain;
- possible changes in governmental monetary and fiscal policies, including, but not limited to,
Federal Reserve policies in connection with continued inflationary pressures or other factors; - competitive conditions and/or evolving consumer shopping patterns, particularly in a highly promotional retail environment;
- global supply chain constraints that have affected, and could continue to affect, transit, and other costs, including those related to disruptions of land or sea transportation routes or distribution or shipping channels;
- the impact of inflationary pressures on labor costs, including wages, healthcare and other benefit-related costs;
- costs of products as well as the raw materials used in those products, as well as our ability to pass along price increases to consumers;
- energy costs;
- our ability to respond to rapidly changing consumer expectations;
- unseasonal or extreme weather conditions or natural disasters, such as the 2024 hurricanes impacting the
Southeastern United States ; - lack of or insufficient insurance coverage;
- financial difficulties for our business partners, including suppliers, vendors, wholesale customers, licensees, logistics providers and landlords, that may impact their ability to meet their obligations to us and/or continue our business relationship to the same degree as they have historically;
- hiring of, retention of and disciplined execution by key management and other critical personnel, as well as the effective transition of executive level responsibilities;
- the execution of key strategic initiatives to drive operating performance, such as the organizational realignment initiatives being undertaken at
Johnny Was ; - cybersecurity breaches and ransomware attacks, as well as our and our third party vendors’ ability to properly collect, use, manage and secure business, consumer and employee data and maintain continuity of our information technology systems;
- inability or failure to successfully and effectively implement new information technology systems and supporting controls, including artificial intelligence-enabled tools;
- the effectiveness of our advertising initiatives in defining, launching and communicating brand-relevant customer experiences;
- the level of our indebtedness, including the risks associated with heightened interest rates on the debt and the potential impact on our ability to operate and expand our business;
- the timing of shipments requested by our wholesale customers;
- fluctuations and volatility in global financial and/or real estate markets;
- our ability to identify and secure suitable locations for new retail store and food and beverage openings;
- the timing and cost of retail store and food and beverage location openings and remodels, technology implementations and other capital expenditures, including those related to enhancing artificial intelligence capabilities;
- the timing, cost and successful implementation of changes to our distribution network;
- the effectiveness of recent, focused efforts to reassess and realign our operating costs in light of revenue trends, including potential disruptions to our operations as a result of these efforts;
- pandemics or other public health crises;
- expected outcomes of pending or potential litigation and regulatory actions;
- consumer, employee and regulatory focus on sustainability issues and practices, including failures by our suppliers to adhere to our vendor code of conduct;
- the regulation or prohibition of goods sourced, or containing raw materials or components, from certain regions and our ability to evidence compliance;
- access to capital and/or credit markets;
- factors that could affect our consolidated effective tax rate, including the impact of recent changes in
U.S. tax laws and regulations and the interpretation and application of such laws and regulations; - the risk of impairment to goodwill and other intangible assets such as the impairment charges incurred in our
Johnny Was andJack Rogers reporting units during the third quarter of fiscal 2025; and - geopolitical risks, including ongoing challenges between
the United States andChina and those related to the ongoing war inUkraine and theU.S. -Iran conflict and potential regime change inIran , as well as other hostilities in theMiddle East .
Forward-looking statements reflect our expectations at the time such forward-looking statements are made, based on information available at such time, and are not guarantees of performance.
Although we believe that the expectations reflected in such forward-looking statements are reasonable, these expectations could prove inaccurate as such statements involve risks and uncertainties, many of which are beyond our ability to control or predict. Should one or more of these risks or uncertainties, or other risks or uncertainties not currently known to us or that we currently deem to be immaterial, materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. Important factors relating to these risks and uncertainties include, but are not limited to, those described in Part I. Item 1A. Risk Factors contained in our fiscal 2024 Form 10-K, as updated by Part II, Item 1A. Risk Factors in our Quarterly Report on Form 10-Q for the first quarter of fiscal 2025, and those described from time to time in our future reports filed with the
| Contact: | |
| E-mail: | InvestorRelations@oxfordinc.com |
| Consolidated Balance Sheets | ||||||
| ($ in thousands, except par amounts) | ||||||
| (unaudited) | ||||||
| 2026 | 2025 | |||||
| ASSETS | ||||||
| Current Assets | ||||||
| Cash and cash equivalents | $ | 8,129 | $ | 9,470 | ||
| Receivables, net | 72,957 | 77,756 | ||||
| Inventories, net | 165,284 | 167,287 | ||||
| Prepaid expenses and other current assets | 46,076 | 38,269 | ||||
| Total Current Assets | $ | 292,446 | $ | 292,782 | ||
| Property and equipment, net | 325,597 | 272,690 | ||||
| Intangible assets, net | 189,411 | 257,915 | ||||
| 25,604 | 27,383 | |||||
| Operating lease assets | 379,898 | 364,436 | ||||
| Other assets, net | 61,838 | 54,279 | ||||
| Deferred income taxes | 34,164 | 20,320 | ||||
| Total Assets | $ | 1,308,958 | $ | 1,289,805 | ||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||
| Current Liabilities | ||||||
| Accounts payable | $ | 104,622 | $ | 104,825 | ||
| Accrued compensation | 28,805 | 22,309 | ||||
| Current portion of operating lease liabilities | 64,506 | 58,711 | ||||
| Accrued expenses and other liabilities | 67,370 | 62,430 | ||||
| Total Current Liabilities | $ | 265,303 | $ | 248,275 | ||
| Long-term debt | 116,443 | 31,105 | ||||
| Non-current portion of operating lease liabilities | 382,492 | 359,366 | ||||
| Other non-current liabilities | 29,883 | 28,499 | ||||
| Shareholders’ Equity | ||||||
| Common stock, |
14,887 | 15,707 | ||||
| Additional paid-in capital | 205,689 | 190,816 | ||||
| Retained earnings | 295,974 | 419,713 | ||||
| Accumulated other comprehensive loss | (1,713 | ) | (3,676 | ) | ||
| Total Shareholders’ Equity | $ | 514,837 | $ | 622,560 | ||
| Total Liabilities and Shareholders’ Equity | $ | 1,308,958 | $ | 1,289,805 | ||
| Consolidated Statements of Operations | |||||||||||
| ($ and shares in thousands, except per share amounts) | |||||||||||
| (unaudited) | |||||||||||
| Fourth Quarter | Annual | ||||||||||
| Fiscal 2025 | Fiscal 2024 | Fiscal 2025 | Fiscal 2024 | ||||||||
| Net sales | $ | 374,486 | $ | 390,505 | $ | 1,477,834 | $ | 1,516,601 | |||
| Cost of goods sold | 161,930 | 153,821 | 580,096 | 562,030 | |||||||
| Gross profit | $ | 212,556 | $ | 236,684 | $ | 897,738 | $ | 954,571 | |||
| Operating expenses | |||||||||||
| SG&A | 207,102 | 202,599 | 817,922 | 786,977 | |||||||
| Depreciation and amortization | 15,876 | 17,576 | 65,899 | 67,872 | |||||||
| Impairment of goodwill, intangible assets and equity method investments | — | — | 60,980 | — | |||||||
| Total Operating expenses | 222,978 | 220,175 | 944,801 | 854,849 | |||||||
| Royalties and other operating income | 2,619 | 3,805 | 15,779 | 19,314 | |||||||
| Operating income (loss) | $ | (7,803 | ) | $ | 20,314 | $ | (31,284 | ) | $ | 119,036 | |
| Interest expense, net | 1,956 | 895 | 6,870 | 2,468 | |||||||
| Earnings (loss) before income taxes | $ | (9,759 | ) | $ | 19,419 | $ | (38,154 | ) | $ | 116,568 | |
| Income tax expense (benefit) | (2,680 | ) | 1,525 | (10,265 | ) | 23,595 | |||||
| Net earnings (loss) | $ | (7,079 | ) | $ | 17,894 | $ | (27,889 | ) | $ | 92,973 | |
| Net earnings (loss) per share: | |||||||||||
| Basic | $ | (0.48 | ) | $ | 1.14 | $ | (1.86 | ) | $ | 5.94 | |
| Diluted | $ | (0.48 | ) | $ | 1.13 | $ | (1.86 | ) | $ | 5.87 | |
| Weighted average shares outstanding: | |||||||||||
| Basic | 14,881 | 15,703 | 14,963 | 15,665 | |||||||
| Diluted | 14,881 | 15,834 | 14,963 | 15,827 | |||||||
| Dividends declared per share | $ | 0.69 | $ | 0.67 | $ | 2.76 | $ | 2.68 | |||
| Consolidated Statements of Cash Flows | ||||||
| ($ in thousands) | ||||||
| (unaudited) | ||||||
| Fiscal 2025 | Fiscal 2024 | |||||
| Cash Flows From Operating Activities: | ||||||
| Net earnings (loss) | $ | (27,889 | ) | $ | 92,973 | |
| Adjustments to reconcile net earnings (loss) to cash flows from operating activities: | ||||||
| Depreciation | 56,216 | 55,872 | ||||
| Amortization of intangible assets | 9,683 | 12,000 | ||||
| Impairment of goodwill, intangible assets and equity method investments | 60,980 | — | ||||
| Impairment of property and equipment | 1,323 | 1,174 | ||||
| Equity compensation expense | 15,679 | 16,674 | ||||
| Impairment of operating lease assets | — | 1,303 | ||||
| Amortization of deferred financing costs | 385 | 385 | ||||
| Deferred income taxes | (13,607 | ) | 3,825 | |||
| Changes in operating assets and liabilities, net of acquisitions and dispositions: | ||||||
| Receivables, net | 10,772 | (7,654 | ) | |||
| Inventories, net | 3,185 | (8,237 | ) | |||
| Income tax receivable | (5,868 | ) | 14,225 | |||
| Prepaid expenses and other current assets | (7,785 | ) | 4,755 | |||
| Current liabilities | 15,436 | 9,523 | ||||
| Other non-current assets, net | (22,082 | ) | (124,199 | ) | ||
| Other non-current liabilities | 23,218 | 121,413 | ||||
| Cash provided by operating activities | $ | 119,646 | $ | 194,032 | ||
| Cash Flows From Investing Activities: | ||||||
| Acquisitions, net of cash acquired | (28 | ) | (7,688 | ) | ||
| Purchases of property and equipment | (108,339 | ) | (134,231 | ) | ||
| Other investing activities | (33 | ) | (1,351 | ) | ||
| Cash used in investing activities | $ | (108,400 | ) | $ | (143,270 | ) |
| Cash Flows From Financing Activities: | ||||||
| Repayment of revolving credit arrangements | (450,889 | ) | (401,580 | ) | ||
| Proceeds from revolving credit arrangements | 536,227 | 403,381 | ||||
| Repurchase of common stock | (55,216 | ) | — | |||
| Proceeds from issuance of common stock | 1,623 | 1,852 | ||||
| Repurchase of equity awards for employee tax withholding liabilities | (2,251 | ) | (6,199 | ) | ||
| Cash dividends paid | (42,128 | ) | (43,231 | ) | ||
| Other financing activities | (260 | ) | (2,830 | ) | ||
| Cash used in financing activities | $ | (12,894 | ) | $ | (48,607 | ) |
| Net change in cash and cash equivalents | (1,648 | ) | 2,155 | |||
| Effect of foreign currency translation on cash and cash equivalents | 307 | (289 | ) | |||
| Cash and cash equivalents at the beginning of year | 9,470 | 7,604 | ||||
| Cash and cash equivalents at the end of period | $ | 8,129 | $ | 9,470 | ||
| Reconciliations of Certain Non-GAAP Financial Information | |||||||||||
| (in millions, except per share amounts) | |||||||||||
| (unaudited) | |||||||||||
| Fourth Quarter | Annual | ||||||||||
| AS REPORTED | Fiscal 2025 | Fiscal 2024 | % Change | Fiscal 2025 | Fiscal 2024 | % Change | |||||
| Net sales | $ | 229.2 | $ | 237.6 | (3.5)% | $ | 828.5 | $ | 869.6 | (4.7)% | |
| Gross profit | $ | 136.1 | $ | 147.0 | (7.4)% | $ | 512.1 | $ | 548.9 | (6.7)% | |
| Gross margin | 59.4% | 61.9% | 61.8% | 63.1% | |||||||
| Segment EBITDA | $ | 23.6 | $ | 40.9 | (42.2)% | $ | 94.6 | $ | 146.3 | (35.3)% | |
| Segment EBITDA margin | 10.3% | 17.2% | 11.4% | 16.8% | |||||||
| Net sales | $ | 73.5 | $ | 74.0 | (0.6)% | $ | 337.8 | $ | 323.9 | 4.3% | |
| Gross profit | $ | 42.1 | $ | 43.9 | (4.1)% | $ | 211.9 | $ | 209.0 | 1.4% | |
| Gross margin | 57.3% | 59.4% | 62.7% | 64.5% | |||||||
| Segment EBITDA | $ | 3.7 | $ | 7.6 | (51.5)% | $ | 52.1 | $ | 58.1 | (10.3)% | |
| Segment EBITDA margin | 5.0% | 10.3% | 15.4% | 18.0% | |||||||
| Net sales | $ | 37.9 | $ | 47.4 | (19.9)% | $ | 169.1 | $ | 195.0 | (13.3)% | |
| Gross profit | $ | 22.9 | $ | 30.3 | (24.5)% | $ | 105.2 | $ | 127.1 | (17.2)% | |
| Gross margin | 60.3% | 63.9% | 62.2% | 65.2% | |||||||
| Segment EBITDA | $ | (5.7) | $ | 0.5 | (1204.2)% | $ | (8.5) | $ | 7.5 | (213.4)% | |
| Segment EBITDA margin | (14.9)% | 1.1% | (5.1)% | 3.9% | |||||||
| Emerging Brands | |||||||||||
| Net sales | $ | 34.0 | $ | 31.6 | 7.5% |
$ | 142.9 | $ | 128.4 | 11.3% | |
| Gross profit | $ | 16.3 | $ | 16.8 | (3.1)% | $ | 77.5 | $ | 73.7 | 5.2% | |
| Gross margin | 47.8% | 53.1% | 54.3% | 57.4% | |||||||
| Segment EBITDA | $ | (2.2) | $ | 0.0 | NM | $ | 4.7 | $ | 9.9 | (52.1)% | |
| Segment EBITDA margin | (6.5)% | 0.1% | 3.3% | 7.7% | |||||||
| Corporate and Other | |||||||||||
| Net sales | $ | (0.2) | $ | (0.1) | (131.9)% | $ | (0.4) | $ | (0.3) | (36.5)% | |
| Gross profit | $ | (4.8) | $ | (1.4) | (254.2)% | $ | (9.0) | $ | (4.1) | (120.1)% | |
| Corporate EBITDA | $ | (11.4) | $ | (11.1) | (2.4)% | $ | (47.3) | $ | (34.9) | (35.5)% | |
| Consolidated | |||||||||||
| Net sales | $ | 374.5 | $ | 390.5 | (4.1)% | $ | 1,477.8 | $ | 1,516.6 | (2.6)% | |
| Gross profit | $ | 212.6 | $ | 236.7 | (10.2)% | $ | 897.7 | $ | 954.6 | (6.0)% | |
| Gross margin | 56.8% | 60.6% | 60.7% | 62.9% | |||||||
| SG&A | $ | 207.1 | $ | 202.6 | 2.2% |
$ | 817.9 | $ | 787.0 | 3.9% | |
| SG&A as % of net sales | 55.3% | 51.9% | 55.3% | 51.9% | |||||||
| Depreciation and amortization | $ | 15.9 | $ | 17.6 | (9.7)% | $ | 65.9 | $ | 67.9 | (2.9)% | |
| Depreciation and amortization as % of net sales | 4.2% | 4.5% | 4.5% | 4.5% | |||||||
| Impairment of goodwill, intangible assets and equity method investments | $ | — | $ | — | NM | $ | 61.0 | $ | — | NM | |
| Impairment of goodwill, intangible assets and equity method investments as a % of net sales | —% | —% | 4.1% | —% | |||||||
| Operating income (loss) | $ | (7.8) | $ | 20.3 | 138.4% |
$ | (31.3) | $ | 119.0 | (126.3)% | |
| Operating margin | (2.1)% | 5.2% | (2.1)% | 7.8% | |||||||
| Earnings (loss) before income taxes | $ | (9.8) | $ | 19.4 | 150.3% |
$ | (38.2) | $ | 116.6 | (132.7)% | |
| Net earnings (loss) | $ | (7.1) | $ | 17.9 | 139.6% |
$ | (27.9) | $ | 93.0 | (130.0)% | |
| Net earnings (loss) per diluted share | $ | (0.48) | $ | 1.13 | 142.1% |
$ | (1.86) | $ | 5.87 | (131.7)% | |
| Weighted average shares outstanding - diluted | 14.9 | 15.8 | (6.0)% | 15.0 | 15.8 | (5.5)% | |||||
The following table presents a reconciliation from segment EBITDA to net earnings (loss) (in millions):
| Fourth Quarter | Annual | |||||||||
| Fiscal 2025 | Fiscal 2024 | % Change | Fiscal 2025 | Fiscal 2024 | % Change | |||||
| Segment EBITDA | ||||||||||
| $ | 23.6 | $ | 40.9 | (42.2)% | $ | 94.6 | $ | 146.3 | (35.3)% | |
| $ | 3.7 | $ | 7.6 | (51.5)% | $ | 52.1 | $ | 58.1 | (10.3)% | |
| $ | (5.7) | $ | 0.5 | (1204.2)% | $ | (8.5) | $ | 7.5 | (213.4)% | |
| Emerging Brands | $ | (2.2) | $ | 0.0 | NM | $ | 4.7 | $ | 9.9 | (52.1)% |
| Corporate and Other | $ | (11.4) | $ | (11.1) | (2.4)% | $ | (47.3) | $ | (34.9) | (35.5)% |
| Adjusted EBITDA | $ | 8.1 | $ | 37.9 | (78.7)% | $ | 95.6 | $ | 186.9 | (48.9)% |
| Impairment of goodwill and intangible assets | $ | 0.0 | $ | 0.0 | NM | $ | 61.0 | $ | 0.0 | NM |
| EBITDA | $ | 8.1 | $ | 37.9 | (78.7)% | $ | 34.6 | $ | 186.9 | (81.5)% |
| Depreciation and amortization | $ | 15.9 | $ | 17.6 | (9.7)% | $ | 65.9 | $ | 67.9 | (2.9)% |
| Consolidated operating income (loss) | $ | (7.8) | $ | 20.3 | (138.4)% | $ | (31.3) | $ | 119.0 | (126.3)% |
| Interest expense, net | $ | 2.0 | $ | 0.9 | 118.5% | $ | 6.9 | $ | 2.5 | 178.4% |
| Earnings (loss) before income taxes | $ | (9.8) | $ | 19.4 | (150.3)% | $ | (38.2) | $ | 116.6 | (132.7)% |
| Income taxes | $ | (2.7) | $ | 1.5 | (275.7)% | $ | (10.3) | $ | 23.6 | (143.5)% |
| Net earnings (loss) | $ | (7.1) | $ | 17.9 | (139.6)% | $ | (27.9) | $ | 93.0 | (130.0)% |
The table below summarizes adjustments made to the as reported figures shown above (in millions):
| Fourth Quarter | Annual | |||||||
| ADJUSTMENTS | Fiscal 2025 | Fiscal 2024 | Fiscal 2025 | Fiscal 2024 | ||||
| LIFO adjustments(1) | $ | 4.7 | $ | 0.9 | $ | 8.4 | $ | 3.3 |
| Amortization of |
$ | 1.9 | $ | 2.7 | $ | 7.7 | $ | 10.9 |
| $ | 1.0 | $ | — | $ | 2.9 | $ | — | |
| Johnny Was Distribution Center movement costs(4) | $ | — | $ | 1.4 | $ | — | $ | 3.0 |
| $ | — | $ | — | $ | 57.0 | $ | — | |
| Emerging Brands impairment charges(6) | $ | — | $ | — | $ | 4.0 | $ | — |
| Impact of income taxes(7) | $ | (1.9) | $ | (1.3) | $ | (20.4) | $ | (4.4) |
| Adjustment to net earnings (loss)(8) | $ | 5.7 | $ | 3.7 | $ | 59.7 | $ | 12.8 |
The table below clarifies where the items that have been adjusted above to improve comparability of the financial information from period to period are presented in the consolidated statements of operations (in millions):
| Fourth Quarter | Annual | |||||||
| Fiscal 2025 | Fiscal 2024 | Fiscal 2025 | Fiscal 2024 | |||||
| Cost of goods sold (as reported) | $ | 161.9 | $ | 153.8 | $ | 580.1 | $ | 562.0 |
| LIFO adjustments(1) | $ | 4.7 | $ | 0.9 | $ | 8.4 | $ | 3.3 |
| SG&A (as reported) | $ | 207.1 | $ | 202.6 | $ | 817.9 | $ | 787.0 |
| $ | 0.9 | $ | — | $ | 2.8 | $ | — | |
| Johnny Was Distribution Center movement costs(4) | $ | — | $ | 1.4 | $ | — | $ | 2.8 |
| Depreciation and amortization (as reported) | $ | 15.9 | $ | 17.6 | $ | 65.9 | $ | 67.9 |
| Amortization of |
$ | 1.9 | $ | 2.7 | $ | 7.7 | $ | 10.9 |
| $ | 0.1 | $ | — | $ | 0.1 | $ | — | |
| Johnny Was Distribution Center movement costs(4) | $ | — | $ | — | $ | — | $ | 0.2 |
| Consolidated operating income (loss) (as reported) | $ | (7.8) | $ | 20.3 | $ | (31.3) | $ | 119.0 |
| $ | — | $ | — | $ | 57.0 | $ | — | |
| Emerging Brands impairment charges(6) | $ | — | $ | — | $ | 4.0 | $ | — |
| Fourth Quarter | Annual | |||||||||
| AS ADJUSTED | Fiscal 2025 | Fiscal 2024 | % Change | Fiscal 2025 | Fiscal 2024 | % Change | ||||
| Net sales | $ | 229.2 | $ | 237.6 | (3.5)% | $ | 828.5 | $ | 869.6 | (4.7)% |
| Gross profit | $ | 136.1 | $ | 147.0 | (7.4)% | $ | 512.1 | $ | 548.9 | (6.7)% |
| Gross margin | 59.4% | 61.9% | 61.8% | 63.1% | ||||||
| Segment EBITDA | $ | 23.6 | $ | 40.9 | (42.2)% | $ | 94.6 | $ | 146.3 | (35.3)% |
| Segment EBITDA margin | 10.3% | 17.2% | 11.4% | 16.8% | ||||||
| Net sales | $ | 73.5 | $ | 74.0 | (0.6)% | $ | 337.8 | $ | 323.9 | 4.3% |
| Gross profit | $ | 42.1 | $ | 43.9 | (4.1)% | $ | 211.9 | $ | 209.0 | 1.4% |
| Gross margin | 57.3% | 59.4% | 62.7% | 64.5% | ||||||
| Segment EBITDA | $ | 3.7 | $ | 7.6 | (51.5)% | $ | 52.1 | $ | 58.1 | (10.3)% |
| Segment EBITDA margin | 5.0% | 10.3% | 15.4% | 18.0% | ||||||
| Net sales | $ | 37.9 | $ | 47.4 | (19.9)% | $ | 169.1 | $ | 195.0 | (13.3)% |
| Gross profit | $ | 22.9 | $ | 30.3 | (24.5)% | $ | 105.2 | $ | 127.1 | (17.2)% |
| Gross margin | 60.3% | 63.9% | 62.2% | 65.2% | ||||||
| Segment EBITDA(2)(3)(4)(5) | $ | (4.8) | $ | 1.9 | (346.4)% | $ | (5.7) | $ | 10.3 | (155.4)% |
| Segment EBITDA margin(2)(3)(4)(5) | (12.7)% | 4.1% | (3.4)% | 5.3% | ||||||
| Emerging Brands | ||||||||||
| Net sales | $ | 34.0 | $ | 31.6 | 7.5% | $ | 142.9 | $ | 128.4 | 11.3% |
| Gross profit | $ | 16.3 | $ | 16.8 | (3.1)% | $ | 77.5 | $ | 73.7 | 5.2% |
| Gross margin | 47.8% | 53.1% | 54.3% | 57.4% | ||||||
| Segment EBITDA(6) | $ | (2.2) | $ | 0.0 | NM | $ | 4.7 | $ | 9.9 | (52.1)% |
| Segment EBITDA margin(6) | (6.5)% | 0.1% | 3.3% | 7.7% | ||||||
| Corporate and Other | ||||||||||
| Net sales | $ | (0.2) | $ | (0.1) | (131.9)% | $ | (0.4) | $ | (0.3) | (36.5)% |
| Gross profit | $ | (0.1) | $ | (0.5) | 78.1% | $ | (0.6) | $ | (0.8) | 25.6% |
| Corporate EBITDA(1)(7) | $ | (6.6) | $ | (10.2) | 35.2% | $ | (38.9) | $ | (31.6) | (23.0)% |
| Consolidated | ||||||||||
| Net sales | $ | 374.5 | $ | 390.5 | (4.1)% | $ | 1,477.8 | $ | 1,516.6 | (2.6)% |
| Gross profit | $ | 217.3 | $ | 237.5 | (8.5)% | $ | 906.2 | $ | 957.9 | (5.4)% |
| Gross margin | 58.0% | 60.8% | 61.3% | 63.2% | ||||||
| SG&A | $ | 206.2 | $ | 201.2 | 2.5% | $ | 815.1 | $ | 784.2 | 3.9% |
| SG&A as % of net sales | 55.1% | 51.5% | 55.2% | 51.7% | ||||||
| Depreciation and amortization | $ | 13.8 | $ | 14.9 | 2.5% | $ | 58.0 | $ | 56.8 | 3.9% |
| Depreciation and amortization as % of net sales | 3.7% | 3.8% | 3.9% | 3.7% | ||||||
| Operating income (loss) | $ | (0.2) | $ | 25.3 | (100.6)% | $ | 48.8 | $ | 136.3 | (64.2)% |
| Operating margin | 0.0% | 6.5% | 3.3% | 9.0% | ||||||
| Earnings (loss) before income taxes | $ | (2.1) | $ | 24.4 | (108.7)% | $ | 41.9 | $ | 133.8 | (68.7)% |
| Net earnings (loss) | $ | (1.4) | $ | 21.6 | (106.4)% | $ | 31.8 | $ | 105.8 | (70.0)% |
| Net earnings (loss) per diluted share | $ | (0.09) | $ | 1.37 | (106.8)% | $ | 2.11 | $ | 6.68 | (68.4)% |
| Fourth Quarter | Fourth Quarter | Fourth Quarter | ||||||||
| Fiscal 2025 | Fiscal 2025 | Fiscal 2024 | Fiscal 2025 | Fiscal 2024 | ||||||
| Actual | Guidance(9) | Actual | Actual | Actual | ||||||
| Net earnings (loss) per diluted share: | ||||||||||
| GAAP basis | $ | (0.48) | $ | (0.10) - 0.10 | $ | 1.13 | $ | (1.86) | $ | 5.87 |
| LIFO adjustments(1)(10) | 0.24 | — | 0.04 | 0.42 | 0.16 | |||||
| Amortization of |
0.10 | 0.10 | 0.13 | 0.38 | 0.51 | |||||
| 0.05 | — | — | 0.15 | — | ||||||
| — | — | 0.07 | — | 0.14 | ||||||
| — | — | — | 2.82 | — | ||||||
| Emerging Brands impairment charges(6)(10) | — | — | — | 0.20 | — | |||||
| As adjusted(8) | $ | (0.09) | $ | 0.00 - 0.20 | $ | 1.37 | $ | 2.11 | $ | 6.68 |
| First Quarter | First Quarter | |||||||||
| Fiscal 2026 | Fiscal 2025 | |||||||||
| Guidance(12) | Actual | |||||||||
| Net earnings per diluted share: | ||||||||||
| GAAP basis | $ | 1.13 - 1.23 | $ | 1.70 | ||||||
| LIFO adjustments(11) | 0.00 | 0.02 | ||||||||
| Amortization of |
0.07 | 0.09 | ||||||||
| As adjusted(8) | $ | 1.20 - 1.30 | $ | 1.82 | ||||||
| Fiscal 2026 | Fiscal 2025 | |||||||||
| Guidance(12) | Actual | |||||||||
| Net earnings per diluted share: | ||||||||||
| GAAP basis | $ | 1.83 - 2.43 | $ | (1.86) | ||||||
| LIFO adjustments(11) | 0.00 | 0.42 | ||||||||
| Amortization of |
0.27 | 0.38 | ||||||||
| 0.00 | 0.15 | |||||||||
| 0.00 | 2.82 | |||||||||
| Emerging Brands impairment charges(6)(10) | 0.00 | 0.20 | ||||||||
| As adjusted(8) | $ | 2.10 - 2.70 | $ | 2.11 | ||||||
(1) LIFO adjustments represents the impact of LIFO accounting adjustments. These adjustments are included in cost of goods sold in Corporate and Other.
(2) Amortization of
(3)
(4)
(5)
(6) Emerging Brands impairment charges represent the impairment of the Jack Rogers goodwill and intangible asset balances. These charges were included in impairment of goodwill and intangible assets in Emerging Brands.
(7) Impact of income taxes represents the estimated tax impact of the above adjustments based on the estimated applicable tax rate on current year earnings.
(8) Amounts in columns may not add due to rounding.
(9) Guidance as issued on
(10) Adjustments shown net of income taxes.
(11) No estimate for LIFO accounting adjustments is reflected in the guidance for any future periods.
(12) Guidance as issued on
| Direct to Consumer Location Count | ||||
| End of Q1 | End of Q2 | End of Q3 | End of Q4 | |
| Fiscal 2024 | ||||
| Full-price retail store | 102 | 103 | 106 | 106 |
| Retail-food & beverage | 23 | 23 | 25 | 24 |
| Outlet | 35 | 36 | 37 | 36 |
| Total |
160 | 162 | 168 | 166 |
| 60 | 60 | 61 | 64 | |
| Full-price retail store | 75 | 76 | 77 | 77 |
| Outlet | 3 | 3 | 3 | 3 |
| Total |
78 | 79 | 80 | 80 |
| Emerging Brands | ||||
| Southern Tide full-price retail store | 20 | 24 | 28 | 30 |
| TBBC full-price retail store | 4 | 5 | 5 | 5 |
| Total Oxford | 322 | 330 | 342 | 345 |
| Fiscal 2025 | ||||
| Full-price retail store | 103 | 103 | 104 | 102 |
| Retail-food & beverage | 26 | 26 | 28 | 28 |
| Outlet | 36 | 38 | 38 | 37 |
| Total |
165 | 167 | 170 | 167 |
| 65 | 66 | 66 | 67 | |
| Full-price retail store | 77 | 75 | 75 | 75 |
| Outlet | 3 | 3 | 3 | 3 |
| Total |
80 | 78 | 78 | 78 |
| Emerging Brands | ||||
| Southern Tide full-price retail store | 35 | 36 | 35 | 34 |
| TBBC full-price retail store | 8 | 9 | 9 | 9 |
| Total Oxford | 353 | 356 | 358 | 355 |
We changed our segment profit margin measure in the fourth quarter of fiscal 2025 to segment earnings before interest, taxes, depreciation and amortization ("segment EBITDA"). Segment EBITDA also excludes infrequent operating charges, including impairments of goodwill, intangible assets and equity method investments.
Further, effective as of the beginning of the fourth quarter of fiscal 2025, we revised the presentation of depreciation and amortization expense within the consolidated statements of operations to present it separately from SG&A, where it had previously been included. The consolidated statements of operations for prior periods have been reclassified to conform to the current year presentation. This change in presentation had no effect on previously reported operating income (loss), earnings (loss) before income taxes, net earnings (loss), or basic and diluted earnings (loss) per share for any period presented.
The tables below present depreciation and amortization and segment EBITDA by quarter for Fiscal 2025 and Fiscal 2024 (in millions):
| Fiscal 2025 | Fiscal 2024 | |||||||||||||||
| AS REPORTED | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||
| Depreciation and amortization | $ | 7.6 | $ | 7.6 | $ | 7.8 | $ | 8.0 | $ | 7.2 | $ | 7.0 | $ | 7.2 | $ | 7.6 |
| Segment EBITDA | $ | 38.3 | $ | 34.3 | $ | (1.7) | $ | 23.6 | $ | 49.8 | $ | 47.9 | $ | 7.6 | $ | 40.9 |
| Depreciation and amortization | $ | 4.9 | $ | 4.6 | $ | 4.3 | $ | 3.9 | $ | 4.6 | $ | 4.7 | $ | 4.8 | $ | 5.0 |
| Segment EBITDA | $ | 23.1 | $ | 17.8 | $ | 7.6 | $ | 3.7 | $ | 20.1 | $ | 21.7 | $ | 8.8 | $ | 7.6 |
| Depreciation and amortization | $ | 3.4 | $ | 3.2 | $ | 3.1 | $ | 2.8 | $ | 4.0 | $ | 4.0 | $ | 4.3 | $ | 3.9 |
| Segment EBITDA | $ | 0.0 | $ | (1.3) | $ | (1.6) | $ | (5.7) | $ | 4.3 | $ | 2.4 | $ | 0.3 | $ | 0.5 |
| Emerging Brands | ||||||||||||||||
| Depreciation and amortization | $ | 0.9 | $ | 1.0 | $ | 1.0 | $ | 0.9 | $ | 0.6 | $ | 0.7 | $ | 0.8 | $ | 0.9 |
| Segment EBITDA | $ | 2.9 | $ | 4.0 | $ | 0.1 | $ | (2.2) | $ | 4.4 | $ | 3.5 | $ | 2.0 | $ | 0.0 |
| Corporate and Other | ||||||||||||||||
| Depreciation and amortization | $ | 0.1 | $ | 0.1 | $ | 0.2 | $ | 0.3 | $ | 0.1 | $ | 0.1 | $ | 0.1 | $ | 0.1 |
| Corporate EBITDA | $ | (11.0) | $ | (12.8) | $ | (12.1) | $ | (11.4) | $ | (9.7) | $ | (6.4) | $ | (7.7) | $ | (11.1) |
| Consolidated | ||||||||||||||||
| Depreciation and amortization | $ | 17.0 | $ | 16.6 | $ | 16.5 | $ | 15.9 | $ | 16.5 | $ | 16.5 | $ | 17.2 | $ | 17.6 |
| EBITDA | $ | 53.2 | $ | 42.0 | $ | (7.6) | $ | 8.1 | $ | 69.0 | $ | 69.1 | $ | 11.0 | $ | 37.9 |
| Fiscal 2025 | Fiscal 2024 | |||||||||||||||
| AS ADJUSTED | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||||||||
| Depreciation and amortization | $ | 7.6 | $ | 7.6 | $ | 7.8 | $ | 8.0 | $ | 7.2 | $ | 7.0 | $ | 7.2 | $ | 7.6 |
| Segment EBITDA | $ | 38.3 | $ | 34.3 | $ | (1.7) | $ | 23.6 | $ | 49.8 | $ | 47.9 | $ | 7.6 | $ | 40.9 |
| Depreciation and amortization | $ | 4.9 | $ | 4.6 | $ | 4.3 | $ | 3.9 | $ | 4.6 | $ | 4.7 | $ | 4.8 | $ | 5.0 |
| Segment EBITDA | $ | 23.1 | $ | 17.8 | $ | 7.6 | $ | 3.7 | $ | 20.1 | $ | 21.7 | $ | 8.8 | $ | 7.6 |
| Depreciation and amortization | $ | 1.4 | $ | 1.3 | $ | 1.2 | $ | 0.9 | $ | 1.3 | $ | 1.3 | $ | 1.6 | $ | 1.2 |
| Segment EBITDA | $ | 0.0 | $ | (1.3) | $ | 0.4 | $ | (4.7) | $ | 4.3 | $ | 3.3 | $ | 1.0 | $ | 2.0 |
| Emerging Brands | ||||||||||||||||
| Depreciation and amortization | $ | 0.9 | $ | 1.0 | $ | 1.0 | $ | 0.9 | $ | 0.6 | $ | 0.7 | $ | 0.8 | $ | 0.9 |
| Segment EBITDA | $ | 2.9 | $ | 4.0 | $ | 0.1 | $ | (2.2) | $ | 4.4 | $ | 3.5 | $ | 2.0 | $ | 0.0 |
| Corporate and Other | ||||||||||||||||
| Depreciation and amortization | $ | 0.1 | $ | 0.1 | $ | 0.2 | $ | 0.3 | $ | 0.1 | $ | 0.1 | $ | 0.1 | $ | 0.1 |
| Corporate EBITDA | $ | (10.6) | $ | (11.9) | $ | (9.8) | $ | (6.6) | $ | (7.5) | $ | (5.8) | $ | (8.1) | $ | (10.3) |
| Consolidated | ||||||||||||||||
| Depreciation and amortization | $ | 15.0 | $ | 14.7 | $ | 14.5 | $ | 13.9 | $ | 13.8 | $ | 13.8 | $ | 14.2 | $ | 14.9 |
| EBITDA | $ | 53.6 | $ | 42.9 | $ | (3.4) | $ | 13.8 | $ | 71.2 | $ | 70.6 | $ | 11.0 | $ | 40.2 |

Oxford Industries, Inc.