VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
DXLG
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
DXLGDestination XL Group, Inc.
$0.66$36M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksDXLGCash Flow

Destination XL Group, Inc. (DXLG) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow volatility remains a concern, highlighted by a $12.7M free cash flow deficit in 2026Q1 and erratic working capital swings that previously saw a $13.0M outflow in 2025Q1.

DXLG Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJan'26Jan'25Jan'24Jan'23Jan'22Jan'21Jan'20Jan'19Jan'18Jan'17Jan'16Jan'15Jan'14Jan'13Jan'12Jan'11Jan'10Jan'09Jan'08Jan'07Jan'06Jan'05Jan'04Jan'03Jan'02Jan'01Jan'00Jan'99Jan'98Jan'97
Cash from Operations5.27M29.58M29.58M49.59M59.94M75.54M-1.23M15.8M15.74M30.96M34.96M18.39M13.8M24.9M29.89M23.43M19.02M30.77M23.2M11.74M12.09M16.83M13.43M11.96M20.56M563K9.03M863K1.8M-7M-2.1M
Operating CF Margin %-6.8%6.33%9.5%10.98%14.96%-0.39%3.33%3.32%6.62%7.76%4.16%3.33%6.44%7.52%5.92%4.85%7.79%5.22%2.53%2.59%3.99%3.68%3.53%8.3%0.42%5.24%0.45%0.89%-2.63%-0.73%
Operating CF Growth %-15.71%0%-40.35%-17.27%-20.65%6251.55%-107.77%0.39%-49.16%-11.44%90.1%33.21%-44.55%-16.72%27.61%23.15%-38.19%32.66%97.62%-2.89%-28.19%25.3%12.28%-41.82%3552.58%-93.76%945.77%-52.06%125.71%-233.33%-119.44%
Net Income-39.91M3.06M3.06M27.85M89.12M56.71M-64.54M-7.8M-13.53M-18.83M-2.26M-8.41M-12.29M-59.79M6.13M42.66M15.37M6.11M-108.36M414K42.63M10.76M1.52M-12.06M-38.8M-7.88M3.22M-12.49M-18.5M-29.1M6.3M
Depreciation & Amortization15.66M77K13.88M13.83M15.38M17.23M21.48M24.56M28.65M31.07M30.62M28.36M24M20.84M15.47M12.55M13.24M15.5M17.1M15.94M13.62M12.74M9.86M9.07M10.44M5.4M5.37M6.5M9.7M11.2M10.4M
Stock-Based Compensation983K2.61M3.06M2.94M1.89M1.6M1.83M2.49M2M1.64M1.26M2.19M3M1.89M418K1.29M2.25M547K3.83M000000000000
Deferred Taxes20.5M2.19M2.19M9.33M-31.62M014.84M1.68M-100-2.36M26K105K91K45.31M5.06M-51.91M769K769K28.62M1.85M-23.96M-3.07M007.98M7.13M2.02M-4.32M-10.2M-5M-300K
Other Non-Cash Items1.27M20.58M1.37M5.78M-17K-1.17M146K139K4.07M3.43M-708K-646K-1.19M-1.21M-1.37M21.76M-1.47M-1.47M70.07M5.79M2.49M1.91M-798K18.03M35.46M491K856K731K-100K100K100K
Working Capital Changes6.76M1.06M6.03M-10.14M-14.8M1.16M25.02M-5.28M-5.45M16M6.02M-3.21M204K17.85M4.2M-2.93M-11.14M9.31M11.94M-12.31M-21.57M-5.5M2.85M-3.07M5.49M-4.58M-2.44M10.45M22.4M15.6M-19.1M
Change in Receivables-15K752K1.86M0390K4.31M-197K-1.17M-1.37M4.07M-2.39M-1.1M4.73M-3.34M-1.65M-267K-1.52M-1.1M254K000000000000
Change in Inventory4.07M1.96M5.48M12.04M-11.24M3.26M17.39M4.42M-3.5M14.11M7.57M-9.79M-9.66M-1.34M-44K-11.28M-2.91M8.66M19.15M-4.41M-22.62M-11.69M13.27M6.37M9.1M-59K-653K-6.94M-700K12.6M-22M
Change in Payables-753K-1.4M6.99M-10.2M2.38M-1.93M-4.67M-2.65M431K2.73M574K705K-2.97M7.48M807K7.11M-2.2M-4.2M-10.23M000000000000
Cash from Investing-1.65M-31.34M-31.34M-49.15M-9.64M-5.27M-4.24M-13.4M-12.96M-22.57M-29.24M-33.45M-40.93M-54.13M-32.12M-17.78M-8.63M-4M-16.4M-22.21M31.52M-15.66M-18.34M-12.32M-175.28M-3.99M-4.8M-9.39M-10.1M-2.3M-6.4M
Capital Expenditures-17.16M-27.72M-27.72M-17.42M-9.64M-5.27M-4.24M-13.4M-12.96M-22.57M-29.24M-33.45M-40.93M-54.13M-32.39M-18.04M-9.03M-4.63M-12.6M-21.38M-22.68M-15.66M-20.64M-12.32M-14.47M-4.01M-7.22M-7.14M-10.2M-7.8M-12.3M
CapEx % of Revenue3.96%6.37%5.94%3.34%1.77%1.04%1.33%2.83%2.74%4.82%6.49%7.56%9.89%14%8.15%4.56%2.3%1.17%2.84%4.61%4.85%3.72%5.65%3.63%5.84%3.01%4.19%3.71%5.06%2.94%4.25%
Acquisitions00000000000000273K258K397K635K-3.8M-831K-1.74M0-19.07M0-160.81M000000
Investments-------------------------------
Other Investing012K12K145K0000-1.15M00000273K0000055.94M021.37M01K21K2.42M-2.26M100K-400K-200K
Cash from Financing-606K-13.93M-13.93M-24.93M-13.73M-73.76M20.13M-2.93M-3.27M-8.6M-5.32M15.64M27.16M25.61M31K593K-10.58M-27.43M-7.14M10.44M-43.85M-1.34M6.46M-157K159.4M3.43M-4.23M8.38M7M7.5M-2M
Debt Issued (Net)00-205K00-74.73M20.16M-2.69M-3.14M-3.92M-5.32M15.55M17.43M16.71M00-11.05M-40.12M-7.13M49.09M-37.93M-1.57M12.36M1.5M68.53M3.41M2.14M8.38M4M8.8M0
Equity Issued (Net)-246K-121K-13.73M-24.54M-12.73M4.38M0-244K-136K-4.68M00000593K475K12.5M-7K-38.65M-5.92M1.04M-5.59M-1.65M92.52M21K-6.37M0100K300K-1.8M
Dividends Paid000000000000000000000000000000-200K
Share Repurchases-246K-123K-13.73M-24.54M-12.73M00-244K-136K-4.68M00000000-7K-49.41M-15.21M0-6.33M-7.93M0-23K-6.6M000-1.8M
Other Financing-360K-13.81M2K-391K-1.01M-3.4M-25K000086K9.73M8.9M31K00193K000-806K-313K0-1.64M0002.9M-1.6M0
Net Change in Cash3.02M-15.69M-15.69M-24.48M36.57M-3.49M14.66M-530K-494K-210K402K584K42K-3.62M-2.19M6.24M-188K-651K-340K-32K-243K-163K1.55M-513K159.4M008.38M7M7.5M-2M
Free Cash Flow-11.88M1.86M1.86M32.18M50.3M70.27M-5.47M2.4M2.78M8.39M5.72M-15.06M-27.12M-29.23M-2.5M5.39M9.99M26.14M10.6M-9.64M-10.59M1.18M-7.2M-356K6.1M-3.45M1.81M-6.27M-8.4M-14.8M-14.4M
FCF Margin %-2.75%0.43%0.4%6.17%9.22%13.91%-1.72%0.51%0.59%1.79%1.27%-3.4%-6.55%-7.56%-0.63%1.36%2.55%6.61%2.39%-2.08%-2.27%0.28%-1.97%-0.1%2.46%-2.59%1.05%-3.26%-4.17%-5.57%-4.97%
FCF Growth %-19.76%0%-94.22%-36.03%-28.42%1384.39%-327.58%-13.53%-66.88%46.72%138%44.48%7.2%-1071.42%-146.31%-46.07%-61.78%146.56%209.99%8.97%-1000.43%116.32%-1923.6%-105.84%276.75%-290.97%128.79%25.32%43.24%-2.78%-100%
FCF per Share-0.220.030.030.500.751.03-0.110.050.060.170.12-0.31-0.56-0.60-0.050.110.210.590.26-0.22-0.230.03-0.20-0.010.24-0.240.11-0.39-0.53-0.95-0.91
FCF Conversion (FCF/Net Income)0.30x-0.82x9.68x1.78x0.67x1.33x0.02x-2.03x-1.16x-1.64x-15.50x-2.19x-1.12x-0.42x4.88x0.55x1.24x5.04x-0.21x28.35x0.28x1.56x8.81x-0.99x-0.53x-0.07x2.81x-0.07x-0.10x0.24x-0.33x
Interest Paid91K000000000000000000000000000000
Taxes Paid117K000000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Negative operating leverage

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Disconnect

As evidenced by the quarterly data, the relationship between net income and operating cash flow is highly volatile, with the OCF/NI ratio reaching an extreme 6.20 in 2025Q1, indicating that accounting losses are currently being decoupled from the actual cash-generating capacity of the underlying retail operations.

The significant divergence between net income and operating cash flow suggests that non-cash charges and working capital fluctuations are masking the true economic performance of the business. Investors should monitor this gap closely, as it implies that the company's reported losses may not fully capture the cash-burn reality of its current store-based model.

Free Cash Flow Margin Volatility

Based on the provided financial statements, DXLG's free cash flow trajectory is erratic, swinging from a -17.8% margin in 2025Q1 to a positive 7.4% in 2024Q4, which highlights the difficulty of maintaining consistent cash generation during periods of declining top-line revenue and shifting consumer demand.

The inability to sustain positive free cash flow suggests that the company's current cost structure is highly sensitive to sales volume fluctuations. This inconsistency warrants further investigation into whether the store-based model can achieve the necessary scale to generate reliable cash flow in a contracting retail environment.

Capital Intensity Amidst Revenue Contraction

According to recent SEC filings, DXLG has maintained a CapEx/Revenue ratio consistently between 2.7% and 7.0%, suggesting that the firm continues to prioritize store-related capital expenditures even as revenue growth trends remain negative, potentially limiting the company's ability to preserve cash during this downturn.

The persistent capital intensity appears to reflect ongoing investments in the DXL store format, which may be necessary for long-term positioning but currently weighs heavily on free cash flow. Analysts should consider whether these capital outlays are yielding sufficient returns or if they represent a sunk cost in a shrinking market.

Working Capital as Cash Volatility

As reported in financial statements, working capital changes have been a primary driver of cash flow variance, with a significant $12.8M inflow in 2024Q4 followed by a $13.0M outflow in 2025Q1, indicating that inventory and payables management is currently creating substantial quarter-to-quarter cash flow instability.

The high sensitivity of cash flow to working capital movements suggests that the company is struggling to align its inventory procurement with actual sales velocity. This volatility may indicate that the firm is forced to manage liquidity through aggressive inventory adjustments, which could lead to future margin-eroding markdowns.

Capital Allocation During Operational Stress

Based on the provided figures, DXLG has utilized cash for share repurchases, such as the $10.2M spent in 2024Q3, even while the business faces negative net margins, which may suggest a management focus on share count reduction that potentially conflicts with the need for liquidity preservation.

The decision to allocate capital toward buybacks during a period of negative operating income warrants further investigation into management's assessment of the company's intrinsic value. Investors should monitor whether these deployments are sustainable given the current cash flow deterioration and the need to fund ongoing store-related capital requirements.

DXLG — Frequently Asked Questions

Quick answers to the most common questions about buying DXLG stock.

How much cash does Destination XL Group, Inc. (DXLG) generate from operations?

Destination XL Group, Inc. (DXLG) generated $29.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Destination XL Group, Inc.'s free cash flow?

Destination XL Group, Inc. (DXLG) generated $1.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Destination XL Group, Inc.'s capital expenditure (CapEx)?

Destination XL Group, Inc. (DXLG) spent $27.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Destination XL Group, Inc. distribute cash to shareholders?

In 2025, Destination XL Group, Inc. (DXLG) spent $0.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.