ATLANTA, Dec. 10, 2025 (GLOBE NEWSWIRE) -- Oxford Industries, Inc. (NYSE:OXM) today announced financial results for its third quarter of fiscal 2025 ended November 1, 2025.
Consolidated net sales in the third quarter of fiscal 2025 were $307 million compared to $308 million in the third quarter of fiscal 2024. Loss per share on a GAAP basis was $4.28 compared to $0.25 in the third quarter of fiscal 2024. On an adjusted basis, loss per share was $0.92 compared to $0.11 in the third quarter of fiscal 2024. The third quarter of fiscal 2025 GAAP results include noncash impairment charges primarily associated with Johnny Was totaling $61 million, or $3.05 per share.
Tom Chubb, Chairman and CEO, commented, “Our third quarter results came in as expected and reflect the disciplined execution across our brands in a highly competitive and promotional environment. While we witnessed pockets of strength within our businesses, consumers have become increasingly choiceful, especially with respect to the more discretionary aspects of their wardrobe. As we entered the holiday season, our customers have been highly value-driven, seeking both compelling promotions and new, innovative products."
Mr. Chubb concluded, “The start of the holiday season has been softer than we planned, influenced by a combination of tariff related product gaps in certain critical seasonal categories and a more promotional retail environment. We are working quickly and taking thoughtful actions to align our assortments and promotional strategies with current consumer preferences and demand patterns. With these adjustments and a more cautious view of the remainder of the year, we now expect full-year performance to be below our prior outlook. Even with these near-term challenges, we remain focused on disciplined inventory and expense management, supporting our strong portfolio of brands, and investing for long-term growth. I want to thank our exceptional team for their continued commitment and hard work.”
Third Quarter of Fiscal 2025 versus Fiscal 2024
| Net Sales by Operating Group | Third Quarter | |||||||
| ($ in millions) | 2025 | 2024 | % Change | |||||
| Tommy Bahama | $ | 154.2 | $ | 161.3 | (4.4 | %) | ||
| Lilly Pulitzer | 74.9 | 69.8 | 7.3 | % | ||||
| Johnny Was | 42.2 | 46.1 | (8.4 | %) | ||||
| Emerging Brands | 36.1 | 30.9 | 17.0 | % | ||||
| Other | (0.1 | ) | (0.1 | ) | NM | |||
| Total Company | $ | 307.3 | $ | 308.0 | (0.2 | %) | ||
Balance Sheet and Liquidity
Inventory increased $1 million, or 1%, on a LIFO basis and $6 million, or 3%, on a FIFO basis compared to the end of the third quarter of fiscal 2024. Inventories increased primarily as a result of $4 million of additional costs capitalized into inventory related to the U.S. tariffs implemented in Fiscal 2025.
During the first nine months of fiscal 2025, cash provided by operations was $70 million compared to $104 million in the first nine months of fiscal 2024. The decrease in cash flow from operations reflects the result of lower net earnings and working capital needs.
Borrowings outstanding increased to $140 million at the end of the first nine months of fiscal 2025 compared to $58 million of borrowings outstanding at the end of the third quarter of fiscal 2024 and $31 million of borrowings outstanding at the end of fiscal 2024. During the first nine months of fiscal 2025, share repurchases of $55 million, capital expenditures of $93 million primarily associated with the project to build a new distribution center in Lyons, Georgia, and the opening of 13 new stores, including three Tommy Bahama Marlin Bars and one full-service restaurant, dividend payments of $32 million, and working capital requirements exceeded cash flow from operations. The Company had $8 million of cash and cash equivalents versus $7 million of cash and cash equivalents at the end of the third quarter of fiscal 2024.
Dividend
The Board of Directors declared a quarterly cash dividend of $0.69 per share. The dividend is payable on January 30, 2026 to shareholders of record as of the close of business on January 16, 2026. The Company has paid dividends every quarter since it became publicly owned in 1960.
Outlook
For fiscal 2025 ending on January 31, 2026, the Company is revising its sales and adjusted EPS guidance. The Company now expects net sales in a range of $1.47 billion to $1.49 billion as compared to net sales of $1.52 billion in fiscal 2024. In fiscal 2025, the Company now expects GAAP loss per share to be between $1.52 and $1.32, which includes noncash impairment charges primarily associated with Johnny Was totaling $61 million, or $3.05 per share, compared to fiscal 2024 GAAP earnings per share of $5.87. Adjusted EPS is expected to be between $2.20 and $2.40, compared to fiscal 2024 adjusted EPS of $6.68.
The Company's current annual EPS and adjusted EPS guidance reflects a net tariff impact of approximately $25 million to $30 million, or approximately $1.25 to $1.50 per share.
For the fourth quarter of fiscal 2025, the Company expects net sales to be between $365 million and $385 million compared to net sales of $391 million in the fourth quarter of fiscal 2024. GAAP EPS is expected to be between a loss per share of $0.10 to earnings per share of $0.10 in the fourth quarter of fiscal 2025 compared to $1.13 in the fourth quarter of fiscal 2024. Adjusted EPS is expected to be in a range of $0.00 to $0.20 compared to $1.37 in the fourth quarter of fiscal 2024.
The Company anticipates interest expense of $7 million in fiscal 2025 including $2 million in the fourth quarter of fiscal 2025. The Company’s effective tax rate is expected to be approximately 25% for the full year of fiscal 2025 and approximately 26% for the fourth quarter.
Capital expenditures in fiscal 2025, including the $93 million in the first nine months of fiscal 2025, are expected to be approximately $120 million compared to $134 million in fiscal 2024. The planned year-over-year decrease relates primarily to fewer new store openings in fiscal 2025. By the end of fiscal 2025, we expect a year-over-year net increase of approximately 15 full price stores, including three new Marlin Bars and a full-service restaurant. The $120 million in expected capital expenditures in fiscal 2025 includes $70 million of capital expenditures related to the completion of the project to build a new distribution center in Lyons, Georgia.
Conference Call
The Company will hold a conference call with senior management to discuss its financial results at 4:30 p.m. ET today. A live web cast of the conference call will be available on the Company’s website at www.oxfordinc.com. A replay of the call will be available through December 24, 2025 by dialing (412) 317-6671 access code 13757243.
About Oxford
Oxford Industries, Inc., a leader in the apparel industry, owns and markets the distinctive Tommy Bahama®, Lilly Pulitzer®, Johnny Was®, Southern Tide®, The Beaufort Bonnet Company®, Duck Head® and Jack Rogers® lifestyle brands. Oxford's stock has traded on the New York Stock Exchange since 1964 under the symbol OXM. For more information, please visit Oxford's website at www.oxfordinc.com.
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 net adjusted earnings (loss), adjusted net earnings (loss) per share, adjusted gross profit, adjusted gross margin, adjusted SG&A, and adjusted operating income, 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. Reconciliations of these adjusted measures to the most directly comparable financial measures calculated in accordance with GAAP are presented in tables included at the end of this release.
Noncash Impairment Charges
The Company is required to assess goodwill and other indefinite-lived intangible assets for impairment at least annually, or more frequently if events or circumstances indicate that the intangible asset might be impaired. During the third quarter of fiscal 2025, management identified certain triggering events indicating that it was more likely than not that the fair value of the indefinite-lived Johnny Was trademark and the Jack Rogers reporting unit, which is included in our Emerging Brands Group reportable segment, may have declined below their respective carrying amounts. Further, management identified similar triggering events indicating that the carrying value of the Johnny Was asset group and Jack Rogers asset group, which includes the finite-lived Jack Rogers trademark, may not have been recoverable.
Accordingly, the Company estimated the fair value of each asset and determined that the Johnny Was trademark was impaired and recorded a noncash intangible asset impairment charge of $57 million for fiscal 2025, which represents $2.86 per share. The impairment charges for Johnny Was reflect the impact of organizational realignment activities in the third quarter of fiscal 2025 including changes to the Johnny Was executive team, revised future projections based on Johnny Was' recent negative trends in net sales and operating results and challenges in mitigating elevated tariff rates. Additional noncash impairment charges of $4 million, representing $0.20 per share, were recorded related to the Jack Rogers goodwill and intangible asset balances.
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:
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 SEC. We caution that one should not place undue reliance on forward-looking statements, which speak only as of the date on which they are made. We disclaim any intention, obligation or duty to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
| Contact: | Brian Smith |
| E-mail: | InvestorRelations@oxfordinc.com |
| Oxford Industries, Inc. | ||||||
| Consolidated Balance Sheets | ||||||
| (in thousands, except par amounts) | ||||||
| (unaudited) | ||||||
| November 1, | November 2, | |||||
| 2025 | 2024 | |||||
| ASSETS | ||||||
| Current Assets | ||||||
| Cash and cash equivalents | $ | 7,981 | $ | 7,027 | ||
| Receivables, net | 69,004 | 75,991 | ||||
| Inventories, net | 155,400 | 154,263 | ||||
| Income tax receivable | 7,295 | 19,377 | ||||
| Prepaid expenses and other current assets | 49,585 | 50,445 | ||||
| Total Current Assets | $ | 289,265 | $ | 307,103 | ||
| Property and equipment, net | 323,713 | 244,987 | ||||
| Intangible assets, net | 191,796 | 253,237 | ||||
| Goodwill | 25,562 | 27,416 | ||||
| Operating lease assets | 365,592 | 327,896 | ||||
| Other assets, net | 60,555 | 46,725 | ||||
| Deferred income taxes | 27,612 | 15,769 | ||||
| Total Assets | $ | 1,284,095 | $ | 1,223,133 | ||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||
| Current Liabilities | ||||||
| Accounts payable | $ | 80,687 | $ | 77,597 | ||
| Accrued compensation | 25,891 | 17,502 | ||||
| Current portion of operating lease liabilities | 57,090 | 66,270 | ||||
| Accrued expenses and other liabilities | 53,793 | 55,218 | ||||
| Total Current Liabilities | $ | 217,461 | $ | 216,587 | ||
| Long-term debt | 140,436 | 57,816 | ||||
| Non-current portion of operating lease liabilities | 368,689 | 310,391 | ||||
| Other non-current liabilities | 29,494 | 26,171 | ||||
| Shareholders’ Equity | ||||||
| Common stock, $1.00 par value per share | 14,877 | 15,701 | ||||
| Additional paid-in capital | 202,443 | 186,590 | ||||
| Retained earnings | 313,568 | 412,741 | ||||
| Accumulated other comprehensive loss | (2,873 | ) | (2,864 | ) | ||
| Total Shareholders’ Equity | $ | 528,015 | $ | 612,168 | ||
| Total Liabilities and Shareholders’ Equity | $ | 1,284,095 | $ | 1,223,133 | ||
| Oxford Industries, Inc. | ||||||||||||
| Consolidated Statements of Operations | ||||||||||||
| (in thousands, except per share amounts) | ||||||||||||
| (unaudited) | ||||||||||||
| Third Quarter | First Nine Months | |||||||||||
| Fiscal 2025 | Fiscal 2024 | Fiscal 2025 | Fiscal 2024 | |||||||||
| Net sales | $ | 307,344 | $ | 308,025 | $ | 1,103,348 | $ | 1,126,095 | ||||
| Cost of goods sold | 122,073 | 113,511 | 418,166 | 408,209 | ||||||||
| Gross profit | $ | 185,271 | $ | 194,514 | $ | 685,182 | $ | 717,886 | ||||
| SG&A | 212,554 | 204,721 | 660,843 | 634,675 | ||||||||
| Impairment of goodwill and intangible assets | 60,980 | — | 60,980 | — | ||||||||
| Royalties and other operating income | 3,165 | 3,967 | 13,160 | 15,510 | ||||||||
| Operating income (loss) | $ | (85,098 | ) | $ | (6,240 | ) | $ | (23,481 | ) | $ | 98,721 | |
| Interest expense, net | 1,640 | 610 | 4,914 | 1,573 | ||||||||
| Earnings (loss) before income taxes | $ | (86,738 | ) | $ | (6,850 | ) | $ | (28,395 | ) | $ | 97,148 | |
| Income tax expense (benefit) | (23,055 | ) | (2,913 | ) | (7,585 | ) | 22,070 | |||||
| Net earnings (loss) | $ | (63,683 | ) | $ | (3,937 | ) | $ | (20,810 | ) | $ | 75,078 | |
| Net earnings (loss) per share: | ||||||||||||
| Basic | $ | (4.28 | ) | $ | (0.25 | ) | $ | (1.39 | ) | $ | 4.80 | |
| Diluted | $ | (4.28 | ) | $ | (0.25 | ) | $ | (1.39 | ) | $ | 4.74 | |
| Weighted average shares outstanding: | ||||||||||||
| Basic | 14,871 | 15,697 | 14,990 | 15,652 | ||||||||
| Diluted | 14,871 | 15,697 | 14,990 | 15,825 | ||||||||
| Dividends declared per share | $ | 0.69 | $ | 0.67 | $ | 2.07 | $ | 2.01 | ||||
| Oxford Industries, Inc. | ||||||
| Consolidated Statements of Cash Flows | ||||||
| (in thousands) | ||||||
| (unaudited) | ||||||
| First Nine Months | ||||||
| Fiscal 2025 | Fiscal 2024 | |||||
| Cash Flows From Operating Activities: | ||||||
| Net earnings (loss) | $ | (20,810 | ) | $ | 75,078 | |
| Adjustments to reconcile net earnings (loss) to cash flows from operating activities: | ||||||
| Depreciation | 42,449 | 41,431 | ||||
| Impairment of property and equipment | 279 | — | ||||
| Amortization of intangible assets | 7,294 | 8,865 | ||||
| Impairment of goodwill and intangible assets | 60,980 | — | ||||
| Equity compensation expense | 12,716 | 12,849 | ||||
| Amortization of deferred financing costs | 289 | 289 | ||||
| Deferred income taxes | (7,181 | ) | 8,377 | |||
| Changes in operating assets and liabilities, net of acquisitions and dispositions: | ||||||
| Receivables, net | 3,283 | (10,557 | ) | |||
| Inventories, net | 12,362 | 5,146 | ||||
| Income tax receivable | (1,971 | ) | 172 | |||
| Prepaid expenses and other current assets | (11,305 | ) | (7,420 | ) | ||
| Current liabilities | (30,406 | ) | (22,655 | ) | ||
| Other balance sheet changes | 2,480 | (8,050 | ) | |||
| Cash provided by operating activities | $ | 70,459 | $ | 103,525 | ||
| Cash Flows From Investing Activities: | ||||||
| Acquisitions, net of cash acquired | (28 | ) | (315 | ) | ||
| Purchases of property and equipment | (93,436 | ) | (92,249 | ) | ||
| Other investing activities | (33 | ) | (1,304 | ) | ||
| Cash used in investing activities | $ | (93,497 | ) | $ | (93,868 | ) |
| Cash Flows From Financing Activities: | ||||||
| Repayment of revolving credit arrangements | (325,509 | ) | (264,567 | ) | ||
| Proceeds from revolving credit arrangements | 434,839 | 293,079 | ||||
| Repurchase of common stock | (55,216 | ) | — | |||
| Proceeds from issuance of common stock | 1,330 | 1,445 | ||||
| Repurchase of equity awards for employee tax withholding liabilities | (2,251 | ) | (6,199 | ) | ||
| Cash dividends paid | (31,613 | ) | (32,532 | ) | ||
| Other financing activities | (260 | ) | (1,513 | ) | ||
| Cash provided by (used in) financing activities | $ | 21,320 | $ | (10,287 | ) | |
| Net change in cash and cash equivalents | (1,718 | ) | (630 | ) | ||
| Effect of foreign currency translation on cash and cash equivalents | 229 | 53 | ||||
| Cash and cash equivalents at the beginning of year | 9,470 | 7,604 | ||||
| Cash and cash equivalents at the end of period | $ | 7,981 | $ | 7,027 | ||
| Oxford Industries, Inc. | ||||||||||||||||
| Reconciliations of Certain Non-GAAP Financial Information | ||||||||||||||||
| (in millions, except per share amounts) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| Third Quarter | First Nine Months | |||||||||||||||
| AS REPORTED | Fiscal 2025 | Fiscal 2024 | % Change | Fiscal 2025 | Fiscal 2024 | % Change | ||||||||||
| Tommy Bahama | ||||||||||||||||
| Net sales | $ | 154.2 | $ | 161.3 | (4.4 | )% | $ | 599.3 | $ | 632.0 | (5.2 | )% | ||||
| Gross profit | $ | 97.4 | $ | 102.8 | (5.3 | )% | $ | 376.0 | $ | 401.8 | (6.4 | )% | ||||
| Gross margin | 63.2 | % | 63.8 | % | 62.7 | % | 63.6 | % | ||||||||
| Operating income (loss) | $ | (9.5 | ) | $ | 0.4 | (2224.0 | )% | $ | 48.0 | $ | 84.0 | (42.9 | )% | |||
| Operating margin | (6.1 | )% | 0.3 | % | 8.0 | % | 13.3 | % | ||||||||
| Lilly Pulitzer | ||||||||||||||||
| Net sales | $ | 74.9 | $ | 69.8 | 7.3 | % | $ | 264.3 | $ | 249.9 | 5.7 | % | ||||
| Gross profit | $ | 45.8 | $ | 43.7 | 4.9 | % | $ | 169.7 | $ | 165.1 | 2.8 | % | ||||
| Gross margin | 61.1 | % | 62.6 | % | 64.2 | % | 66.1 | % | ||||||||
| Operating income | $ | 3.3 | $ | 4.0 | (17.8 | )% | $ | 34.6 | $ | 36.5 | (5.0 | )% | ||||
| Operating margin | 4.4 | % | 5.7 | % | 13.1 | % | 14.6 | % | ||||||||
| Johnny Was | ||||||||||||||||
| Net sales | $ | 42.2 | $ | 46.1 | (8.4 | )% | $ | 131.1 | $ | 147.6 | (11.2 | )% | ||||
| Gross profit | $ | 26.1 | $ | 30.1 | (13.5 | )% | $ | 82.3 | $ | 96.8 | (15.0 | )% | ||||
| Gross margin | 61.7 | % | 65.3 | % | 62.8 | % | 65.6 | % | ||||||||
| Operating loss | $ | (61.7 | ) | $ | (4.1 | ) | (1412.7 | )% | $ | (69.6 | ) | $ | (5.4 | ) | (1188.0 | )% |
| Operating margin | (146.1 | )% | (8.8 | )% | (53.1 | )% | (3.7 | )% | ||||||||
| Emerging Brands | ||||||||||||||||
| Net sales | $ | 36.1 | $ | 30.9 | 17.0 | % | $ | 108.9 | $ | 96.8 | 12.5 | % | ||||
| Gross profit | $ | 18.2 | $ | 17.6 | 3.1 | % | $ | 61.3 | $ | 56.9 | 7.7 | % | ||||
| Gross margin | 50.3 | % | 57.1 | % | 56.3 | % | 58.8 | % | ||||||||
| Operating income (loss) | $ | (4.9 | ) | $ | 1.2 | (511.3 | )% | $ | 0.0 | $ | 7.8 | (100.0 | )% | |||
| Operating margin | (13.5 | )% | 3.8 | % | 0.0 | % | 8.1 | % | ||||||||
| Corporate and Other | ||||||||||||||||
| Net sales | $ | (0.1 | ) | $ | (0.1 | ) | NM | $ | (0.2 | ) | $ | (0.2 | ) | NM | ||
| Gross profit (loss) | $ | (2.1 | ) | $ | 0.3 | NM | $ | (4.2 | ) | $ | (2.7 | ) | NM | |||
| Operating loss | $ | (12.4 | ) | $ | (7.8 | ) | NM | $ | (36.5 | ) | $ | (24.2 | ) | NM | ||
| Consolidated | ||||||||||||||||
| Net sales | $ | 307.3 | $ | 308.0 | (0.2 | )% | $ | 1,103.3 | $ | 1,126.1 | (2.0 | )% | ||||
| Gross profit | $ | 185.3 | $ | 194.5 | (4.8 | )% | $ | 685.2 | $ | 717.9 | (4.6 | )% | ||||
| Gross margin | 60.3 | % | 63.1 | % | 62.1 | % | 63.8 | % | ||||||||
| SG&A | $ | 212.6 | $ | 204.7 | 3.8 | % | $ | 660.8 | $ | 634.7 | 4.1 | % | ||||
| SG&A as % of net sales | 69.2 | % | 66.5 | % | 59.9 | % | 56.4 | % | ||||||||
| Impairment of goodwill and intangible assets | $ | 61.0 | $ | — | NM | $ | 61.0 | $ | — | NM | ||||||
| Impairment of goodwill and intangible assets as % of net sales | 19.8 | % | — | % | 5.5 | % | — | % | ||||||||
| Operating income (loss) | $ | (85.1 | ) | $ | (6.2 | ) | (1263.8 | )% | $ | (23.5 | ) | $ | 98.7 | (123.8 | )% | |
| Operating margin | (27.7 | )% | (2.0 | )% | (2.1 | )% | 8.8 | % | ||||||||
| Earnings (loss) before income taxes | $ | (86.7 | ) | $ | (6.9 | ) | (1166.2 | )% | $ | (28.4 | ) | $ | 97.1 | (129.2 | )% | |
| Net earnings (loss) | $ | (63.7 | ) | $ | (3.9 | ) | (1517.6 | )% | $ | (20.8 | ) | $ | 75.1 | (127.7 | )% | |
| Net earnings (loss) per diluted share | $ | (4.28 | ) | $ | (0.25 | ) | (1607.4 | )% | $ | (1.39 | ) | $ | 4.74 | (129.3 | )% | |
| Weighted average shares outstanding - diluted | 14.9 | 15.7 | (5.3 | )% | 15.0 | 15.8 | (5.3 | )% | ||||||||
| Third Quarter | First Nine Months | ||||||||||||||||||||||||
| ADJUSTMENTS | Fiscal 2025 | Fiscal 2024 | % Change | Fiscal 2025 | Fiscal 2024 | % Change | |||||||||||||||||||
| LIFO adjustments(1) | $ | 2.3 | $ | (0.4 | ) | $ | 3.7 | $ | 2.4 | ||||||||||||||||
| Amortization of Johnny Was intangible assets(2) | $ | 1.9 | $ | 2.7 | $ | 5.8 | $ | 8.2 | |||||||||||||||||
| Johnny Was Distribution Center relocation costs(3) | $ | 0.0 | $ | 0.7 | $ | 0.0 | $ | 1.6 | |||||||||||||||||
| Johnny Was impairment charges(4) | $ | 57.0 | $ | 0.0 | $ | 57.0 | $ | 0.0 | |||||||||||||||||
| Johnny Was organizational realignment initiatives(5) | $ | 2.0 | $ | 0.0 | $ | 2.0 | $ | 0.0 | |||||||||||||||||
| Emerging Brands impairment charges(6) | $ | 4.0 | $ | 0.0 | $ | 4.0 | $ | 0.0 | |||||||||||||||||
| Impact of income taxes(7) | $ | (17.1 | ) | $ | (0.8 | ) | $ | (18.5 | ) | $ | (3.1 | ) | |||||||||||||
| Adjustment to net earnings(8) | $ | 50.0 | $ | 2.2 | $ | 54.0 | $ | 9.1 | |||||||||||||||||
| AS ADJUSTED | |||||||||||||||||||||||||
| Tommy Bahama | |||||||||||||||||||||||||
| Net sales | $ | 154.2 | $ | 161.3 | (4.4 | )% | $ | 599.3 | $ | 632.0 | (5.2 | )% | |||||||||||||
| Gross profit | $ | 97.4 | $ | 102.8 | (5.3 | )% | $ | 376.0 | $ | 401.8 | (6.4 | )% | |||||||||||||
| Gross margin | 63.2 | % | 63.8 | % | 62.7 | % | 63.6 | % | |||||||||||||||||
| Operating income (loss) | $ | (9.5 | ) | $ | 0.4 | (2224.0 | )% | $ | 48.0 | $ | 84.0 | (42.9 | )% | ||||||||||||
| Operating margin | (6.1 | )% | 0.3 | % | 8.0 | % | 13.3 | % | |||||||||||||||||
| Lilly Pulitzer | |||||||||||||||||||||||||
| Net sales | $ | 74.9 | $ | 69.8 | 7.3 | % | $ | 264.3 | $ | 249.9 | 5.7 | % | |||||||||||||
| Gross profit | $ | 45.8 | $ | 43.7 | 4.9 | % | $ | 169.7 | $ | 165.1 | 2.8 | % | |||||||||||||
| Gross margin | 61.1 | % | 62.6 | % | 64.2 | % | 66.1 | % | |||||||||||||||||
| Operating income | $ | 3.3 | $ | 4.0 | (17.8 | )% | $ | 34.6 | $ | 36.5 | (5.0 | )% | |||||||||||||
| Operating margin | 4.4 | % | 5.7 | % | 13.1 | % | 14.6 | % | |||||||||||||||||
| Johnny Was | |||||||||||||||||||||||||
| Net sales | $ | 42.2 | $ | 46.1 | (8.4 | )% | $ | 131.1 | $ | 147.6 | (11.2 | )% | |||||||||||||
| Gross profit | $ | 26.1 | $ | 30.1 | (13.5 | )% | $ | 82.3 | $ | 96.8 | (15.0 | )% | |||||||||||||
| Gross margin | 61.7 | % | 65.3 | % | 62.8 | % | 65.6 | % | |||||||||||||||||
| Operating loss | $ | (0.8 | ) | $ | (0.7 | ) | (22.8 | )% | $ | (4.8 | ) | $ | 4.4 | (210.6 | )% | ||||||||||
| Operating margin | (1.9 | )% | (1.4)% | (3.7)% | 3.0 | % | |||||||||||||||||||
| Emerging Brands | |||||||||||||||||||||||||
| Net sales | $ | 36.1 | $ | 30.9 | 17.0 | % | $ | 108.9 | $ | 96.8 | 12.5 | % | |||||||||||||
| Gross profit | $ | 18.2 | $ | 17.6 | 3.1 | % | $ | 61.3 | $ | 56.9 | 7.7 | % | |||||||||||||
| Gross margin | 50.3 | % | 57.1 | % | 56.3 | % | 58.8 | % | |||||||||||||||||
| Operating income (loss) | $ | (0.9 | ) | $ | 1.2 | (175.7 | )% | $ | 4.0 | $ | 7.8 | (48.9 | )% | ||||||||||||
| Operating margin | (2.5 | )% | 3.8 | % | 3.7 | % | 8.1 | % | |||||||||||||||||
| Corporate and Other | |||||||||||||||||||||||||
| Net sales | $ | (0.1 | ) | $ | (0.1 | ) | NM | $ | (0.2 | ) | $ | (0.2 | ) | NM | |||||||||||
| Gross profit (loss) | $ | 0.2 | $ | (0.2 | ) | NM | $ | (0.5 | ) | $ | (0.3 | ) | NM | ||||||||||||
| Operating loss | $ | (10.1 | ) | $ | (8.2 | ) | NM | $ | (32.8 | ) | $ | (21.7 | ) | NM | |||||||||||
| Consolidated | |||||||||||||||||||||||||
| Net sales | $ | 307.3 | $ | 308.0 | (0.2)% | $ | 1,103.3 | $ | 1,126.1 | (2.0 | )% | ||||||||||||||
| Gross profit | $ | 187.6 | $ | 194.1 | (3.4)% | $ | 688.9 | $ | 720.3 | (4.4 | )% | ||||||||||||||
| Gross margin | 61.0 | % | 63.0 | % | 62.4 | % | 64.0 | % | |||||||||||||||||
| SG&A | $ | 208.7 | $ | 201.3 | 3.7 | % | $ | 653.1 | $ | 624.9 | 4.5 | % | |||||||||||||
| SG&A as % of net sales | 67.9 | % | 65.4 | % | 59.2 | % | 55.5 | % | |||||||||||||||||
| Operating income (loss) | $ | (17.9 | ) | $ | (3.2 | ) | (452.9 | )% | $ | 48.9 | $ | 110.9 | (55.9 | )% | |||||||||||
| Operating margin | (5.8 | )% | (1.1)% | 4.4 | % | 9.9 | % | ||||||||||||||||||
| Earnings (loss) before income taxes | $ | (19.6 | ) | $ | (3.9 | ) | (408.0 | )% | $ | 44.0 | $ | 109.4 | (59.7 | )% | |||||||||||
| Net earnings (loss) | $ | (13.7 | ) | $ | (1.7 | ) | (700.2 | )% | $ | 33.1 | $ | 84.2 | (60.6 | )% | |||||||||||
| Net earnings (loss) per diluted share | $ | (0.92 | ) | $ | (0.11 | ) | (744.7 | )% | $ | 2.20 | $ | 5.32 | (58.7 | )% | |||||||||||
| Third Quarter | Third Quarter | Third Quarter | First Nine Months | First Nine Months | ||||||
| Fiscal 2025 | Fiscal 2025 | Fiscal 2024 | Fiscal 2025 | Fiscal 2024 | ||||||
| Actual | Guidance(9) | Actual | Actual | Actual | ||||||
| Net earnings (loss) per diluted share: | ||||||||||
| GAAP basis | $ | (4.28) | $ | (1.15) - (0.95) | $ | (0.25) | $ | (1.39) | $ | 4.74 |
| LIFO adjustments(1)(10) | 0.11 | 0.00 | (0.02) | 0.18 | 0.12 | |||||
| Amortization of Johnny Was intangible assets(2)(10) | 0.10 | 0.10 | 0.13 | 0.29 | 0.38 | |||||
| Johnny Was distribution center relocation costs(3)(10) | 0.00 | 0.00 | 0.03 | 0.00 | 0.08 | |||||
| Johnny Was impairment charges(4)(10) | 2.86 | 0.00 | 0.00 | 2.82 | 0.00 | |||||
| Johnny Was organizational realignment initiatives(5)(10) | 0.10 | 0.00 | 0.00 | 0.10 | 0.00 | |||||
| Emerging Brands impairment charges(6)(10) | 0.20 | 0.00 | 0.00 | 0.20 | 0.00 | |||||
| As adjusted(8) | $ | (0.92) | $ | (1.05) - (0.85) | $ | (0.11) | $ | 2.20 | $ | 5.32 |
| Fourth Quarter | Fourth Quarter | |||||||||
| Fiscal 2025 | Fiscal 2024 | |||||||||
| Guidance(11) | Actual | |||||||||
| Net earnings (loss) per diluted share: | ||||||||||
| GAAP basis | $ | (0.10)- 0.10 | $ | 1.13 | ||||||
| LIFO adjustments(12) | 0.00 | 0.04 | ||||||||
| Amortization of Johnny Was intangible assets(2)(10) | 0.10 | 0.13 | ||||||||
| Johnny Was distribution center relocation costs(3)(10) | 0.00 | 0.07 | ||||||||
| As adjusted(8) | $ | 0.00 - 0.20 | $ | 1.37 | ||||||
| Fiscal 2025 | Fiscal 2024 | |||||||||
| Guidance(11) | Actual | |||||||||
| Net earnings per diluted share: | ||||||||||
| GAAP basis | $ | (1.52) - (1.32) | $ | 5.87 | ||||||
| LIFO adjustments(12) | 0.18 | 0.16 | ||||||||
| Amortization of Johnny Was intangible assets(2)(10) | 0.38 | 0.51 | ||||||||
| Johnny Was distribution center relocation costs(3)(10) | 0.00 | 0.14 | ||||||||
| Johnny Was impairment charges(4)(10) | 2.86 | 0.00 | ||||||||
| Johnny Was organizational realignment initiatives(5)(10) | 0.10 | 0.00 | ||||||||
| Emerging Brands impairment charges(6)(10) | 0.20 | 0.00 | ||||||||
| As adjusted(8) | $ | 2.20 - 2.40 | $ | 6.68 | ||||||
(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 Johnny Was intangible assets represents the amortization related to intangible assets acquired as part of the Johnny Was acquisition. These charges are included in SG&A in Johnny Was.
(3) Johnny Was distribution center relocation costs relate to the transition of Johnny Was distribution center operations from Los Angeles, California to Lyons, Georgia including systems integrations, employee bonuses and severance agreements, moving costs and occupancy expenses related to the vacated distribution centers. These charges are included in SG&A in Johnny Was.
(4) Johnny Was impairment charges represent the impairment of the Johnny Was intangible asset balances. These charges were included in impairment of goodwill and intangible assets in Johnny Was.
(5) Johnny Was organizational realignment initiatives include severance costs, consulting fees and store closure related costs. These charges are included in SG&A in Johnny Was.
(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 September 10, 2025.
(10) Adjustments shown net of income taxes.
(11) Guidance as issued on December 10, 2025.
(12) No estimate for LIFO accounting adjustments is reflected in the guidance for any future periods.
| Direct to Consumer Location Count | ||||
| End of Q1 | End of Q2 | End of Q3 | End of Q4 | |
| Fiscal 2024 | ||||
| Tommy Bahama | ||||
| Full-price retail store | 102 | 103 | 106 | 106 |
| Retail-food & beverage | 23 | 23 | 25 | 24 |
| Outlet | 35 | 36 | 37 | 36 |
| Total Tommy Bahama | 160 | 162 | 168 | 166 |
| Lilly Pulitzer full-price retail store | 60 | 60 | 61 | 64 |
| Johnny Was | ||||
| Full-price retail store | 75 | 76 | 77 | 77 |
| Outlet | 3 | 3 | 3 | 3 |
| Total Johnny Was | 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 | ||||
| Tommy Bahama | ||||
| Full-price retail store | 103 | 103 | 104 | |
| Retail-food & beverage | 26 | 26 | 28 | |
| Outlet | 36 | 38 | 38 | |
| Total Tommy Bahama | 165 | 167 | 170 | |
| Lilly Pulitzer full-price retail store | 65 | 66 | 66 | |
| Johnny Was | ||||
| Full-price retail store | 77 | 75 | 75 | |
| Outlet | 3 | 3 | 3 | |
| Total Johnny Was | 80 | 78 | 78 | |
| Emerging Brands | ||||
| Southern Tide full-price retail store | 35 | 36 | 35 | |
| TBBC full-price retail store | 8 | 9 | 9 | |
| Total Oxford | 353 | 356 | 358 | |