Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Designer Brands Inc. DBI

· Consumer · Retail-Shoe Stores

FY2025 10-K, filed 2026-03-30
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Latest reported annual revenue changed -3.9% from the prior reported annual observation.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Revenue contracted

    Latest reported annual revenue changed -3.9% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2026-01-31.

  • 4 filing risk checks flagged

    Flagged areas: Earnings quality, Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Operating margin was stable

    Operating margin changed +0.5 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2026-01-31.

  • Free cash flow was positive

    Latest reported free cash flow was $78M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2026-01-31.

Core trend metrics

Latest annual revenue growth
-3.9%
as of 2026-01-31
Latest annual operating margin
1.7%
as of 2026-01-31
Free cash flow
$78M
as of 2026-01-31
Debt / equity
1.52x
as of 2026-01-31
ROIC snapshot
5.0%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

4of 11 rule-based checks flagged
  • Earnings quality
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2026-01-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2026-01-3110-K filed 2026-03-30prior period 2025-01-31 from the same filingView filing
By business segment
Revenue
  • Retail Segment$2.66B
    91.8%
    -3.4% yoy
  • Brand Portfolio$236M
    8.2%
    -9.3% yoy

Members sum to the consolidated $2.89B for this period.

By product or service
Revenue
  • Product$2.89B
    100.0%
    -3.9% yoy

Members sum to the consolidated $2.89B for this period.

By geography
Revenue
  • United States$2.6B
    89.9%
    -4.1% yoy
  • Canada$293M
    10.1%
    -2.2% yoy

Members sum to the consolidated $2.89B for this period.

Latest quarter
Quarter ending 2026-04-3010-Q filed 2026-06-09prior period 2025-04-30 from the same filingView filing
  • Retail Segment$627M
    90.0%
    -0.1% yoy
  • Brand Portfolio$69.7M
    10.0%
    +16.6% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2026-01-31 · among 4,058 US-listed filers · 480 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$2.9B
72ndof 3,301
top third
58thof 465
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
-3.9%
20thof 3,137
bottom third
21stof 452
bottom third
Gross margin
gross profit ÷ revenue
43.6%
58thof 1,603
middle third
72ndof 330
top third
Operating margin
operating income ÷ revenue
1.6%
47thof 2,819
middle third
36thof 434
middle third
Net margin
net income ÷ revenue
-0.3%
42ndof 3,263
middle third
32ndof 461
bottom third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
2.7%
43rdof 2,679
middle third
44thof 418
middle third
Return on equity
net income ÷ stockholders' equity (positive equity only)
-3.0%
39thof 3,577
middle third
29thof 412
bottom third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.7%
79thof 2,895
top third
54thof 416
middle third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
8 days
92ndof 2,398
top third
76thof 384
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
3.4×
38thof 1,547
middle third
36thof 242
middle third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-6.0%
61stof 2,770
middle third
62ndof 331
middle third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
-8.1%
79thof 2,345
top third
79thof 257
top third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2026-01-31 · accruals and cash conversion as filed
Cash conversion
-
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-6.0%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-8.1%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
2.65×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 16 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Gross profit
GrossProfit
quarter 2023-04-29$238M
10-Q 2023-06-08
$324M
10-K 2025-03-24
+36.3%first · latest · 3 filings carry it
Gross profit
GrossProfit
fiscal year 2024-02-03$975M
10-K 2024-03-25
$1.32B
10-K 2026-03-30
+35.8%first · latest · 3 filings carry it
Gross profit
GrossProfit
quarter 2024-11-02$247M
10-Q 2024-12-10
$334M
10-Q 2025-12-09
+34.9%first · latest · 3 filings carry it
Gross profit
GrossProfit
quarter 2023-10-28$256M
10-Q 2023-12-05
$346M
10-K 2025-03-24
+34.8%first · latest · 3 filings carry it
Gross profit
GrossProfit
fiscal year 2023-01-28$1.08B
10-K 2023-03-16
$1.45B
10-K 2025-03-24
+34.8%first · latest · 3 filings carry it
Gross profit
GrossProfit
quarter 2024-05-04$245M
10-Q 2024-06-04
$330M
10-Q 2025-06-10
+34.7%first · latest · 3 filings carry it
Gross profit
GrossProfit
quarter 2024-08-03$253M
10-Q 2024-09-11
$340M
10-Q 2025-09-09
+34.3%first · latest · 3 filings carry it
Gross profit
GrossProfit
quarter 2023-07-29$273M
10-Q 2023-09-07
$362M
10-K 2025-03-24
+32.3%first · latest · 3 filings carry it
Operating income
OperatingIncomeLoss
quarter 2025-05-03-$7.26M
10-Q 2025-06-10
-$7.91M
10-Q 2026-06-09
-8.9%first · latest
Receivables
AccountsReceivableNetCurrent
balance at 2026-01-31$59.4M
10-K 2026-03-30
$61.7M
10-Q 2026-06-09
+3.8%first · latest
Receivables
AccountsReceivableNetCurrent
balance at 2025-05-03$56.2M
10-Q 2025-06-10
$57.9M
10-Q 2026-06-09
+3.2%first · latest
Net income
NetIncomeLoss
quarter 2025-05-03-$17.4M
10-Q 2025-06-10
-$17.8M
10-Q 2026-06-09
-2.3%first · latest
Stockholders' equity
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
balance at 2025-05-03$267M
10-Q 2025-06-10
$263M
10-Q 2026-06-09
-1.3%first · latest · 3 filings carry it
Stockholders' equity
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
balance at 2025-02-01$278M
10-K 2025-03-24
$275M
10-Q 2026-06-09
-1.1%first · latest · 6 filings carry it
Stockholders' equity
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
balance at 2026-01-31$282M
10-K 2026-03-30
$280M
10-Q 2026-06-09
-0.9%first · latest
Total liabilities
Liabilities
balance at 2026-01-31$1.66B
10-K 2026-03-30
$1.67B
10-Q 2026-06-09
+0.5%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q1 · filed 20260609View filing
Commitments and contingencies · 3,061 characters as filed

"COMMITMENTS AND CONTINGENCIES LEGAL MATTERS We are involved in various legal proceedings that are incidental to the conduct of our business. Although it is not possible to predict with certainty the eventual outcome of any litigation, we believe the amount of any potential liability with respect to current legal proceedings will not be material to our results of operations or financial condition. However, legal proceedings are inherently uncertain. As a result, the outcome of a particular matter or a combination of matters may be material to our results of operations for a particular period. We are also involved in certain legal matters in which we have agreed to settlement terms with the plaintiffs, which remain subject to court approval, and such matters are fully covered under our insurance policies and accordingly all associated legal fees and settlement costs will be paid by the insurer. As a result, we have recorded accrued expenses for the estimated settlement obligations with corresponding receivables on the consolidated balance sheets. As additional information becomes available, we will assess any potential liabilities related to pending litigation and revise the estimates as needed. IEEPA TARIFF RECOVERY On February 20, 2026, the U.S. Supreme Court rendered a decision invalidating tariffs imposed under the International Emergency Economic Powers Act (the ""IEEPA""). During April 2026, the CBP launched the Consolidated Administration and Processing of Entries (""CA

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 6,178 characters as filed

"DEBT Debt consisted of the following: (in thousands) May 2, 2026 January 31, 2026 May 3, 2025 ABL Revolver $ 360,656 $ 319,063 $ 403,255 Term Loan 117,938 119,625 124,687 Total debt 478,594 438,688 527,942 Less unamortized Term Loan debt issuance costs (3,323) (3,732) (5,000) Less current maturities of long-term debt (6,750) (6,750) (6,750) Long-term debt $ 468,521 $ 428,206 $ 516,192 On March 30, 2022, we replaced our previous senior secured asset-based revolving credit facility with our current ABL Revolver, which was subsequently amended on February 28, 2023, June 23, 2023, and February 27, 2026. The amended ABL Revolver provides a revolving line of credit of up to $600.0 million, including a Canadian sub-limit of up to $60.0 million, a $75.0 million sub-limit for the issuance of letters of credit, a $60.0 million sub-limit for swing-loan advances for U.S. borrowings, and a $6.0 million sub-limit for swing-loan advances for Canadian borrowings. In addition, the ABL Revolver includes a first-in last-out term loan (""FILO Term Loan"") with $29.5 million borrowed. The FILO Term Loan may be repaid in full, but not in part, so long as certain payment conditions are satisfied. Once repaid, no portion of the FILO Term Loan may be reborrowed. The ABL Revolver matures on the earlier of the maturity date of the Term Loan (currently June 2028) or February 2031 and is secured by a first-priority lien on substantially all of our personal property assets, including credit card receivab

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 666 characters as filed

The following table presents net sales disaggregated by product and service categories for the Retail segment and sales channel for the Brand Portfolio segment: Three months ended (in thousands) May 2, 2026 May 3, 2025 Net sales: Retail segment: Non-athletic footwear: Women's $ 297,705 $ 294,733 Men's 80,171 78,444 Kids' 22,413 24,434 Athletic footwear 183,672 197,229 Accessories and other 42,723 32,305 626,684 627,145 Brand Portfolio segment: Wholesale 102,946 84,498 Direct-to-consumer 10,547 10,355 Other 1,025 1,045 114,518 95,898 Total segment net sales 741,202 723,043 Elimination of intersegment sales (44,852) (36,134) Total net sales $ 696,350 $ 686,909

DisaggregationOfRevenueTableTextBlock

Share-based compensation · 609 characters as filed

"STOCK-BASED COMPENSATION For the three months ended May 2, 2026 and May 3, 2025, we recorded stock-based compensation expense of $6.5 million and $6.1 million, respectively. These costs are included in operating expenses on the condensed consolidated statements of operations. The following table summarizes the restricted stock units (""RSU"") activity for the three months ended May 2, 2026: (in thousands) Shares of Time-Based RSUs Shares of Performance-Based RSUs Outstanding - beginning of period 8,409 1,084 Granted 3,434 2,876 Vested (1,811) Forfeited (96) (271) Outstanding - end of period 9,936 3,689"

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock

New accounting pronouncements · 1,464 characters as filed

"Recently Issued Accounting Pronouncements- In November 2024, the Financial Accounting Standards Board (""FASB"") issued Accounting Standards Update (""ASU"") 2024-03, Income Statement Expense Disaggregation Disclosures, which requires disaggregated disclosures for specific cost and expense categories such as inventory purchases, employee compensation, depreciation, and amortization, as well as other disclosures. ASU 2024-03 is effective either on a retrospective basis to all prior periods presented or on a prospective basis beginning with our 2027 Annual Report on Form 10-K and subsequent interim periods. We are currently evaluating the impact of adopting ASU 2024-03 to the notes of the consolidated financial statements. In September 2025, the FASB issued ASU 2025-06, Intangibles - Goodwill and Other - Internal Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software, which eliminates accounting consideration of software project development stages and instead requires capitalization to begin when management authorizes and commits to funding the project and it is probable the software will be completed and used as intended. ASU 2025-06 is effective for us in the first quarter of 2028 and early adoption is permitted either on a retrospective, prospective, or modified prospective approach. We are currently evaluating the impact of ASU 2025-06 on the consolidated financial statements and related disclosures."

NewAccountingPronouncementsPolicyPolicyTextBlock

Related parties · 1,889 characters as filed

"RELATED PARTY TRANSACTIONS SCHOTTENSTEIN AFFILIATES We have transactions with entities owned or controlled by Jay L. Schottenstein, the executive chairman of our Board of Directors (the ""Board""), and members of his family (the ""Schottenstein Affiliates""). As of May 2, 2026, the Schottenstein Affiliates beneficially owned approximately 27% of the Company's outstanding common shares, representing approximately 64% of the combined voting power, consisting of, in the aggregate, 6.0 million Class A common shares and 7.7 million Class B common shares. The following summarizes the related party transactions with the Schottenstein Affiliates for the relevant periods: Leases- We lease certain store and office locations that are owned by the Schottenstein Affiliates. For the three months ended May 2, 2026 and May 3, 2025, we recorded lease expense from th e leases with Schottenstein Affiliates of $1.7 million and $1.8 million, respectively. As of May 2, 2026, January 31, 2026 and May 3, 2025, we had related party current operating lease liabilities of $4.1 million, $4.5 million and $4.0 million, respectively, and non-current operating lease liabilities of $10.8 million, $11.2 million and $16.5 million, respectively. Other Purchases and Services and Due to Related Parties- Amounts for other purchases and services we incurred from the Schottenstein Affiliates and the amounts due to the Schottenstein Affiliates, other than operating lease liabilities, were immaterial for all periods

RelatedPartyTransactionsDisclosureTextBlock · excerpt; the full note is in the filing

Revenue recognition · 1,507 characters as filed

REVENUE DISAGGREGATION OF NET SALES The following table presents net sales disaggregated by product and service categories for the Retail segment and sales channel for the Brand Portfolio segment: Three months ended (in thousands) May 2, 2026 May 3, 2025 Net sales: Retail segment: Non-athletic footwear: Women's $ 297,705 $ 294,733 Men's 80,171 78,444 Kids' 22,413 24,434 Athletic footwear 183,672 197,229 Accessories and other 42,723 32,305 626,684 627,145 Brand Portfolio segment: Wholesale 102,946 84,498 Direct-to-consumer 10,547 10,355 Other 1,025 1,045 114,518 95,898 Total segment net sales 741,202 723,043 Elimination of intersegment sales (44,852) (36,134) Total net sales $ 696,350 $ 686,909 DEFERRED REVENUE LIABILITIES We record deferred revenue liabilities, included in accrued expenses on the condensed consolidated balance sheets, for remaining obligations we have to our customers. The following table presents the changes and total balances for gift cards and reward programs: Three months ended (in thousands) May 2, 2026 May 3, 2025 Gift cards: Beginning of period $ 27,730 $ 28,963 Gift cards redeemed and breakage recognized to net sales (13,990) (14,562) Gift cards issued 10,779 11,428 Balance at end of period $ 24,519 $ 25,829 Reward programs: Beginning of period $ 12,845 $ 14,126 Reward certificates redeemed and expired and other adjustments recognized to net sales (6,024) (6,710) Deferred revenue for reward points issued 5,728 6,478 Balance at end of period $ 12,549 $

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 3,555 characters as filed

"SEGMENT REPORTING Our two reportable segments are the Retail segment and the Brand Portfolio segment. Beginning with the 2025 Form 10-K, we aggregated our previously reported U.S. Retail operating segment and Canada Retail operating segment into a single reportable segment, the Retail segment, due to the similar nature of their operations and economic characteristics. Prior period segment information has been recast to conform to the current reporting segment presentation. We have determined that the Chief Operating Decision Maker (""CODM"") is our Chief Executive Officer. The following tables provide certain financial da ta by segment reconciled to the condensed consolidated financial statements (total assets by segment are not presented in the table below as the CODM does not evaluate, manage, or measure segment performance using total assets): (in thousands) Retail Brand Portfolio Total Three months ended May 2, 2026 Net sales: External customer sales $ 626,684 $ 69,666 $ 696,350 Intersegment sales 44,852 44,852 Segment net sales 626,684 114,518 741,202 Elimination of intersegment net sales (44,852) Consolidated net sales $ 696,350 Less segment expenses: Cost of sales, exclusive of expenses shown below (342,388) (75,641) Store selling expenses (83,052) Occupancy costs (75,485) (1,130) Marketing (36,380) (4,150) Distribution and fulfillment costs (13,227) (3,427) Personnel overhead costs (13,644) (11,265) Depreciation and amortization (9,277) (1,806) Other expense items (1

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Significant accounting policies · 8,895 characters as filed

"DESCRIPTION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES DESCRIPTION OF BUSINESS Business Operations- Designer Brands Inc. is one of the world's largest designers, producers, and retailers of footwear and accessories. We operate in two reportable segments: the Retail segment and the Brand Portfolio segment. The Retail segment operates the DSW Designer Shoe Warehouse (""DSW"") banner through its direct-to-consumer stores and e-commerce sites in the United States (""U.S."") and Canada and The Shoe Co. and Rubino banners through its direct-to-consumer stores and e-commerce sites in Canada. The Brand Portfolio segment primarily earns revenue from the wholesale of our exclusive and licensed brands to retailers, our Retail segment, and international distributors and the sale of our Vince Camuto, Keds, and Topo brands through direct-to-consumer e-commerce sites. Basis of Presentation- The accompanying unaudited, condensed consolidated financial statements have been prepared by management in accordance with accounting principles generally accepted in the U.S. (""GAAP"") for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, we do not include all of the information and footnotes required by GAAP for complete financial statements. The accompanying financial statements reflect all adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the interim periods presented. All

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.