vs
Side-by-side financial comparison of DULUTH HOLDINGS INC. (DLTH) and NAVIENT CORP (NAVI). Click either name above to swap in a different company.
NAVIENT CORP is the larger business by last-quarter revenue ($137.0M vs $114.9M, roughly 1.2× DULUTH HOLDINGS INC.). NAVIENT CORP runs the higher net margin — -5.0% vs -8.8%, a 3.8% gap on every dollar of revenue. On growth, DULUTH HOLDINGS INC. posted the faster year-over-year revenue change (-9.6% vs -38.3%). Over the past eight quarters, NAVIENT CORP's revenue compounded faster (-30.9% CAGR vs -31.6%).
Duluth Holdings Inc., which primarily sells goods through its Duluth Trading Company brand, is an American workwear and accessories company.
Navient Corporation is an American financial services company and former student loan servicer based in Wilmington, Delaware. The company was formed in 2014 by the split of Sallie Mae into two distinct entities: Sallie Mae Bank and Navient. The company employs 4,500 people at offices across the US. In 2018, Navient serviced a quarter of all student loans in the United States. In 2024, the company was barred from servicing federal student loans.
DLTH vs NAVI — Head-to-Head
Income Statement — Q3 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $114.9M | $137.0M |
| Net Profit | $-10.1M | $-6.0M |
| Gross Margin | 53.8% | — |
| Operating Margin | -7.7% | -5.9% |
| Net Margin | -8.8% | -5.0% |
| Revenue YoY | -9.6% | -38.3% |
| Net Profit YoY | 64.6% | -125.0% |
| EPS (diluted) | $-0.29 | $-0.05 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $114.9M | $137.0M | ||
| Q3 25 | $131.7M | $161.0M | ||
| Q2 25 | $102.7M | $156.0M | ||
| Q1 25 | $241.3M | $156.0M | ||
| Q4 24 | $127.1M | $222.0M | ||
| Q3 24 | $141.6M | $396.0M | ||
| Q2 24 | $116.7M | $247.0M | ||
| Q1 24 | $245.6M | $287.0M |
| Q4 25 | $-10.1M | $-6.0M | ||
| Q3 25 | $1.3M | $-86.0M | ||
| Q2 25 | $-15.3M | $14.0M | ||
| Q1 25 | $-5.6M | $-2.0M | ||
| Q4 24 | $-28.2M | $24.0M | ||
| Q3 24 | $-2.0M | $-2.0M | ||
| Q2 24 | $-7.9M | $36.0M | ||
| Q1 24 | $6.4M | $73.0M |
| Q4 25 | 53.8% | — | ||
| Q3 25 | 54.7% | — | ||
| Q2 25 | 52.0% | — | ||
| Q1 25 | 44.1% | — | ||
| Q4 24 | 52.3% | — | ||
| Q3 24 | 52.3% | — | ||
| Q2 24 | 52.8% | — | ||
| Q1 24 | 48.2% | — |
| Q4 25 | -7.7% | -5.9% | ||
| Q3 25 | 1.8% | -72.7% | ||
| Q2 25 | -12.0% | 11.5% | ||
| Q1 25 | -1.8% | -3.2% | ||
| Q4 24 | -17.4% | 11.7% | ||
| Q3 24 | -1.1% | 3.0% | ||
| Q2 24 | -7.7% | 19.4% | ||
| Q1 24 | 3.6% | 30.7% |
| Q4 25 | -8.8% | -5.0% | ||
| Q3 25 | 1.0% | -53.4% | ||
| Q2 25 | -14.9% | 9.0% | ||
| Q1 25 | -2.3% | -1.3% | ||
| Q4 24 | -22.2% | 10.8% | ||
| Q3 24 | -1.4% | -0.5% | ||
| Q2 24 | -6.7% | 14.6% | ||
| Q1 24 | 2.6% | 25.4% |
| Q4 25 | $-0.29 | $-0.05 | ||
| Q3 25 | $0.04 | $-0.87 | ||
| Q2 25 | $-0.45 | $0.13 | ||
| Q1 25 | $-0.17 | $-0.02 | ||
| Q4 24 | $-0.84 | $0.24 | ||
| Q3 24 | $-0.06 | $-0.02 | ||
| Q2 24 | $-0.24 | $0.32 | ||
| Q1 24 | $0.20 | $0.64 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $8.2M | $637.0M |
| Total DebtLower is stronger | — | $40.6B |
| Stockholders' EquityBook value | $160.6M | $2.4B |
| Total Assets | $468.0M | $48.7B |
| Debt / EquityLower = less leverage | — | 16.94× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $8.2M | $637.0M | ||
| Q3 25 | $5.7M | $571.0M | ||
| Q2 25 | $8.6M | $712.0M | ||
| Q1 25 | $3.3M | $642.0M | ||
| Q4 24 | $9.3M | $722.0M | ||
| Q3 24 | $9.8M | $1.1B | ||
| Q2 24 | $6.8M | $1.1B | ||
| Q1 24 | $32.2M | $823.0M |
| Q4 25 | — | $40.6B | ||
| Q3 25 | — | $41.4B | ||
| Q2 25 | — | $42.3B | ||
| Q1 25 | — | $42.9B | ||
| Q4 24 | — | $43.2B | ||
| Q3 24 | — | $44.7B | ||
| Q2 24 | — | $47.5B | ||
| Q1 24 | — | $50.8B |
| Q4 25 | $160.6M | $2.4B | ||
| Q3 25 | $170.0M | $2.4B | ||
| Q2 25 | $167.9M | $2.6B | ||
| Q1 25 | $182.7M | $2.6B | ||
| Q4 24 | $188.1M | $2.6B | ||
| Q3 24 | $215.7M | $2.7B | ||
| Q2 24 | $218.4M | $2.7B | ||
| Q1 24 | $222.8M | $2.8B |
| Q4 25 | $468.0M | $48.7B | ||
| Q3 25 | $433.8M | $49.3B | ||
| Q2 25 | $463.7M | $50.2B | ||
| Q1 25 | $452.4M | $51.0B | ||
| Q4 24 | $533.1M | $51.8B | ||
| Q3 24 | $488.6M | $53.4B | ||
| Q2 24 | $471.4M | $56.6B | ||
| Q1 24 | $491.2M | $59.0B |
| Q4 25 | — | 16.94× | ||
| Q3 25 | — | 16.98× | ||
| Q2 25 | — | 16.52× | ||
| Q1 25 | — | 16.56× | ||
| Q4 24 | — | 16.35× | ||
| Q3 24 | — | 16.59× | ||
| Q2 24 | — | 17.30× | ||
| Q1 24 | — | 18.38× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-6.7M | $441.0M |
| Free Cash FlowOCF − Capex | $-8.9M | — |
| FCF MarginFCF / Revenue | -7.8% | — |
| Capex IntensityCapex / Revenue | 2.0% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $1.7M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-6.7M | $441.0M | ||
| Q3 25 | $32.0M | $70.0M | ||
| Q2 25 | $-56.5M | $126.0M | ||
| Q1 25 | $41.2M | $71.0M | ||
| Q4 24 | $-41.1M | $459.0M | ||
| Q3 24 | $16.6M | $-10.0M | ||
| Q2 24 | $-33.7M | $279.0M | ||
| Q1 24 | $69.7M | $182.0M |
| Q4 25 | $-8.9M | — | ||
| Q3 25 | $29.8M | — | ||
| Q2 25 | $-57.8M | — | ||
| Q1 25 | $38.7M | — | ||
| Q4 24 | $-43.7M | — | ||
| Q3 24 | $15.0M | — | ||
| Q2 24 | $-35.2M | — | ||
| Q1 24 | $60.6M | — |
| Q4 25 | -7.8% | — | ||
| Q3 25 | 22.6% | — | ||
| Q2 25 | -56.3% | — | ||
| Q1 25 | 16.0% | — | ||
| Q4 24 | -34.4% | — | ||
| Q3 24 | 10.6% | — | ||
| Q2 24 | -30.2% | — | ||
| Q1 24 | 24.7% | — |
| Q4 25 | 2.0% | — | ||
| Q3 25 | 1.7% | — | ||
| Q2 25 | 1.3% | — | ||
| Q1 25 | 1.0% | — | ||
| Q4 24 | 2.1% | — | ||
| Q3 24 | 1.2% | — | ||
| Q2 24 | 1.3% | — | ||
| Q1 24 | 3.7% | — |
| Q4 25 | — | — | ||
| Q3 25 | 25.40× | — | ||
| Q2 25 | — | 9.00× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 19.13× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 7.75× | ||
| Q1 24 | 10.86× | 2.49× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DLTH
| Sales Channel Directly To Consumer | $67.4M | 59% |
| Sales Channel Through Intermediary | $47.4M | 41% |
NAVI
Segment breakdown not available.
