Selected Income Statement Information

•

Free Cash Flow is defined as cash flow from operating activities, less

capital expenditures and discretionary store asset acquisitions.

$20m

$.5m

44.6%-45.2%

$148m

$385-$395m

2010

Projected

Year End

$4.3m

$3.0m

$1.1m

Interest Expense 

$-9.6m

$7.6m

$26.2m

Free Cash Flow 

44.4%

42.7%

44.2%

Gross Margin

$178.1m

$178.1m

$151.1m

SG&A

$464.1m

$444.2m

$395.2m

Sales

2007

2008

2009 

4

Exhibit 99.1

Selected Balance Sheet Information

0

0

0

$10-15m

Cash on Hand

$3.0m

0

$85.0 m

2010

Projected

Year End

$17.3m

$12.5m

$7.6m

Fixed Term Loan 

$41.0m

$38.7m

$3.5m

Borrowing Under

Revolver

$117.8m

$98.6m

$90.0m

Inventory

2007

2008

2009

•

Reduction in Revolver is partially due to the September 2009 sale of stock from a

shelf registration which generated approximately $12.5m in net proceeds.

5

Rochester

•

Targets the higher income

consumer within the big and tall

market

–

$100,000 per year average

salary

•

20 store locations in downtown

major metropolitan areas and

upscale suburbs

•

Average store size: 8,156 square

ft

•

Average sales / square foot:

$239

–

Stores carry higher-end

designer product

–

Average transaction size: $300

Rochester

* 1 London, United Kingdom

Ma-1

DC-1

Locations

8

Destination XL

Projected Store Openings 2010

Summer

3 stores

New Store

Location

11,967 Sq Ft

Schaumburg, IL

Opening

Store

Closings

Type

Size

Location

Under

negotiation

13,206 Sq Ft

11,027 Sq Ft

9,758 Sq Ft

Fall

1 store

New Store

Location

Los Angeles, CA 

Fall

2 stores

New Store

location

Las Vegas, NV

Summer

2 stores

Add 4,500 sq ft

to existing

Rochester store

and Convert

Houston, TX

Summer

2 stores

Convert CM XL

Store

Memphis, TN

17

CMRG Internet Sales by Year

$0

$10,000,000

$20,000,000

$30,000,000

$40,000,000

$50,000,000

$60,000,000

2002

2003

2004

2005

2006

2007

2008

2009

25