vs
Side-by-side financial comparison of DULUTH HOLDINGS INC. (DLTH) and LiveRamp Holdings, Inc. (RAMP). Click either name above to swap in a different company.
LiveRamp Holdings, Inc. is the larger business by last-quarter revenue ($212.2M vs $114.9M, roughly 1.8× DULUTH HOLDINGS INC.). LiveRamp Holdings, Inc. runs the higher net margin — 18.8% vs -8.8%, a 27.6% gap on every dollar of revenue. On growth, LiveRamp Holdings, Inc. posted the faster year-over-year revenue change (8.6% vs -9.6%). Over the past eight quarters, LiveRamp Holdings, Inc.'s revenue compounded faster (11.1% CAGR vs -31.6%).
Duluth Holdings Inc., which primarily sells goods through its Duluth Trading Company brand, is an American workwear and accessories company.
LiveRamp Holdings, Inc., is an American SaaS company that offers a data connectivity platform whose services include data onboarding, the transfer of offline data online for marketing purposes.
DLTH vs RAMP — Head-to-Head
Income Statement — Q3 FY2026 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $114.9M | $212.2M |
| Net Profit | $-10.1M | $39.9M |
| Gross Margin | 53.8% | 71.9% |
| Operating Margin | -7.7% | 18.6% |
| Net Margin | -8.8% | 18.8% |
| Revenue YoY | -9.6% | 8.6% |
| Net Profit YoY | 64.6% | 255.7% |
| EPS (diluted) | $-0.29 | $0.62 |
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 | $212.2M | ||
| Q3 25 | $131.7M | $199.8M | ||
| Q2 25 | $102.7M | $194.8M | ||
| Q1 25 | $241.3M | $188.7M | ||
| Q4 24 | $127.1M | $195.4M | ||
| Q3 24 | $141.6M | $185.5M | ||
| Q2 24 | $116.7M | $176.0M | ||
| Q1 24 | $245.6M | $171.9M |
| Q4 25 | $-10.1M | $39.9M | ||
| Q3 25 | $1.3M | $27.4M | ||
| Q2 25 | $-15.3M | $7.7M | ||
| Q1 25 | $-5.6M | $-6.3M | ||
| Q4 24 | $-28.2M | $11.2M | ||
| Q3 24 | $-2.0M | $1.7M | ||
| Q2 24 | $-7.9M | $-7.5M | ||
| Q1 24 | $6.4M | $-5.4M |
| Q4 25 | 53.8% | 71.9% | ||
| Q3 25 | 54.7% | 70.2% | ||
| Q2 25 | 52.0% | 70.1% | ||
| Q1 25 | 44.1% | 69.3% | ||
| Q4 24 | 52.3% | 71.9% | ||
| Q3 24 | 52.3% | 72.4% | ||
| Q2 24 | 52.8% | 70.6% | ||
| Q1 24 | 48.2% | 72.2% |
| Q4 25 | -7.7% | 18.6% | ||
| Q3 25 | 1.8% | 10.7% | ||
| Q2 25 | -12.0% | 3.7% | ||
| Q1 25 | -1.8% | -6.1% | ||
| Q4 24 | -17.4% | 7.5% | ||
| Q3 24 | -1.1% | 4.0% | ||
| Q2 24 | -7.7% | -3.0% | ||
| Q1 24 | 3.6% | -8.3% |
| Q4 25 | -8.8% | 18.8% | ||
| Q3 25 | 1.0% | 13.7% | ||
| Q2 25 | -14.9% | 4.0% | ||
| Q1 25 | -2.3% | -3.3% | ||
| Q4 24 | -22.2% | 5.7% | ||
| Q3 24 | -1.4% | 0.9% | ||
| Q2 24 | -6.7% | -4.3% | ||
| Q1 24 | 2.6% | -3.1% |
| Q4 25 | $-0.29 | $0.62 | ||
| Q3 25 | $0.04 | $0.42 | ||
| Q2 25 | $-0.45 | $0.12 | ||
| Q1 25 | $-0.17 | $-0.10 | ||
| Q4 24 | $-0.84 | $0.17 | ||
| Q3 24 | $-0.06 | $0.03 | ||
| Q2 24 | $-0.24 | $-0.11 | ||
| Q1 24 | $0.20 | $-0.09 |
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 | $403.4M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $160.6M | $962.3M |
| Total Assets | $468.0M | $1.3B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $8.2M | $403.4M | ||
| Q3 25 | $5.7M | $376.9M | ||
| Q2 25 | $8.6M | $371.1M | ||
| Q1 25 | $3.3M | $420.8M | ||
| Q4 24 | $9.3M | $384.3M | ||
| Q3 24 | $9.8M | $348.4M | ||
| Q2 24 | $6.8M | $342.7M | ||
| Q1 24 | $32.2M | $368.9M |
| Q4 25 | $160.6M | $962.3M | ||
| Q3 25 | $170.0M | $943.8M | ||
| Q2 25 | $167.9M | $947.8M | ||
| Q1 25 | $182.7M | $948.9M | ||
| Q4 24 | $188.1M | $957.7M | ||
| Q3 24 | $215.7M | $932.1M | ||
| Q2 24 | $218.4M | $951.9M | ||
| Q1 24 | $222.8M | $949.1M |
| Q4 25 | $468.0M | $1.3B | ||
| Q3 25 | $433.8M | $1.2B | ||
| Q2 25 | $463.7M | $1.2B | ||
| Q1 25 | $452.4M | $1.3B | ||
| Q4 24 | $533.1M | $1.3B | ||
| Q3 24 | $488.6M | $1.2B | ||
| Q2 24 | $471.4M | $1.2B | ||
| Q1 24 | $491.2M | $1.2B |
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 | — |
| Free Cash FlowOCF − Capex | $-8.9M | — |
| FCF MarginFCF / Revenue | -7.8% | — |
| Capex IntensityCapex / Revenue | 2.0% | 0.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $1.7M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-6.7M | — | ||
| Q3 25 | $32.0M | $57.4M | ||
| Q2 25 | $-56.5M | $-15.8M | ||
| Q1 25 | $41.2M | — | ||
| Q4 24 | $-41.1M | $45.1M | ||
| Q3 24 | $16.6M | $55.6M | ||
| Q2 24 | $-33.7M | $-9.3M | ||
| Q1 24 | $69.7M | — |
| Q4 25 | $-8.9M | — | ||
| Q3 25 | $29.8M | $56.8M | ||
| Q2 25 | $-57.8M | $-16.2M | ||
| Q1 25 | $38.7M | — | ||
| Q4 24 | $-43.7M | $44.8M | ||
| Q3 24 | $15.0M | $55.4M | ||
| Q2 24 | $-35.2M | $-9.6M | ||
| Q1 24 | $60.6M | — |
| Q4 25 | -7.8% | — | ||
| Q3 25 | 22.6% | 28.4% | ||
| Q2 25 | -56.3% | -8.3% | ||
| Q1 25 | 16.0% | — | ||
| Q4 24 | -34.4% | 22.9% | ||
| Q3 24 | 10.6% | 29.8% | ||
| Q2 24 | -30.2% | -5.4% | ||
| Q1 24 | 24.7% | — |
| Q4 25 | 2.0% | 0.1% | ||
| Q3 25 | 1.7% | 0.3% | ||
| Q2 25 | 1.3% | 0.2% | ||
| Q1 25 | 1.0% | 0.2% | ||
| Q4 24 | 2.1% | 0.1% | ||
| Q3 24 | 1.2% | 0.1% | ||
| Q2 24 | 1.3% | 0.1% | ||
| Q1 24 | 3.7% | 1.0% |
| Q4 25 | — | — | ||
| Q3 25 | 25.40× | 2.09× | ||
| Q2 25 | — | -2.04× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 4.02× | ||
| Q3 24 | — | 32.10× | ||
| Q2 24 | — | — | ||
| Q1 24 | 10.86× | — |
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% |
RAMP
Segment breakdown not available.
