Go Pro

Lands' End (LE) Financials

Lands' End logo
$11.27 -0.16 (-1.42%)
As of 11:12 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Lands' End

Annual Income Statements for Lands' End

This table shows Lands' End's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/29/2016 1/27/2017 2/2/2018 2/1/2019 1/31/2020 1/29/2021 1/28/2022 1/27/2023 2/2/2024 1/31/2025 1/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-20 -110 28 12 19 11 33 -13 -131 6.23 5.51
Consolidated Net Income / (Loss)
-20 -110 28 12 19 11 33 -13 -131 6.23 5.51
Net Income / (Loss) Continuing Operations
-20 -110 28 12 19 11 33 -13 -131 6.23 5.51
Total Pre-Tax Income
-29 -179 0.45 9.63 21 13 46 -15 -132 10 7.75
Total Operating Income
-5.08 -153 29 43 45 41 80 25 -78 51 44
Total Gross Profit
653 576 597 616 622 606 691 594 626 653 650
Total Revenue
1,420 1,336 1,407 1,452 1,450 1,427 1,637 1,555 1,473 1,363 1,335
Operating Revenue
1,420 1,336 1,407 1,452 1,450 1,427 1,637 1,555 1,473 1,363 1,335
Total Cost of Revenue
767 759 809 836 828 822 945 962 847 710 685
Operating Cost of Revenue
767 759 809 836 828 822 945 962 847 710 685
Total Operating Expenses
658 729 568 573 576 565 612 569 703 602 606
Selling, General & Admin Expense
545 537 539 546 544 519 572 527 550 562 561
Depreciation Expense
17 19 25 28 31 37 39 39 38 34 30
Other Operating Expenses / (Income)
-3.33 0.46 4.27 0.31 1.36 8.47 0.74 2.93 7.67 6.81 15
Impairment Charge
98 173 - - - - 0.00 0.00 107 0.00 0.00
Total Other Income / (Expense), net
-24 -26 -29 -33 -24 -29 -34 -39 -54 -40 -37
Interest Expense
25 25 26 29 26 28 34 40 55 40 37
Other Income / (Expense), net
0.67 -1.62 -2.71 -4.06 1.91 -0.80 0.63 0.36 0.66 -0.02 0.20
Income Tax Expense
-9.69 -69 -28 -1.96 2.07 1.76 13 -2.15 -1.13 4.26 2.24
Basic Earnings per Share
($0.61) ($3.43) $0.88 $0.36 $0.60 $0.33 $1.01 ($0.38) ($4.09) $0.20 $0.18
Weighted Average Basic Shares Outstanding
31.98M 32.02M 32.08M 32.19M 32.34M 32.57M 32.93M 33.11M 31.97M 31.21M 30.68M
Diluted Earnings per Share
($0.61) ($3.43) $0.88 $0.36 $0.60 $0.33 $0.99 ($0.38) ($4.09) $0.20 $0.18
Weighted Average Diluted Shares Outstanding
31.98M 32.02M 32.11M 32.53M 32.35M 32.65M 33.68M 33.11M 31.97M 31.66M 31.03M
Weighted Average Basic & Diluted Shares Outstanding
32M 32M 32M 32.20M 32.38M 32.64M - 32.48M 31.49M - 30.75M

Quarterly Income Statements for Lands' End

This table shows Lands' End's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/27/2023 2/2/2024 5/3/2024 8/2/2024 11/1/2024 1/31/2025 5/2/2025 8/1/2025 10/31/2025 1/30/2026 5/1/2026
Net Income / (Loss) Attributable to Common Shareholders
-112 -8.62 -6.44 -5.25 -0.59 19 -8.26 -3.67 5.16 12 331
Consolidated Net Income / (Loss)
-112 -8.62 -6.44 -5.25 -0.59 19 -8.26 -3.67 5.16 12 331
Net Income / (Loss) Continuing Operations
-112 -8.62 -6.44 -5.25 -0.59 19 -8.26 -3.67 5.16 12 331
Total Pre-Tax Income
-113 -11 -8.02 -7.88 -1.33 28 -12 -5.28 7.40 17 433
Total Operating Income
-101 8.08 2.23 2.49 9.29 37 -2.37 3.98 17 26 -44
Total Gross Profit
153 195 139 152 161 201 133 143 164 210 112
Total Revenue
325 515 285 317 319 442 261 294 317 462 239
Operating Revenue
325 515 285 317 319 442 261 294 317 462 239
Total Cost of Revenue
172 319 146 165 157 240 128 151 153 253 127
Operating Cost of Revenue
172 319 146 165 157 240 128 151 153 253 127
Total Operating Expenses
254 187 137 149 152 164 135 139 148 184 156
Selling, General & Admin Expense
135 173 127 136 141 158 123 129 139 170 126
Depreciation Expense
9.60 10 9.01 8.69 8.15 7.92 8.29 7.66 7.42 6.81 6.10
Other Operating Expenses / (Income)
2.32 4.75 0.34 5.20 2.83 -1.56 3.34 2.42 1.69 7.13 23
Total Other Income / (Expense), net
-12 -19 -10 -10 -11 -9.23 -9.25 -9.26 -9.37 -8.63 477
Interest Expense
12 19 10 10 10 9.39 9.27 9.26 9.42 8.77 15
Other Income / (Expense), net
0.13 0.17 0.09 0.08 -0.35 0.16 0.01 0.00 0.05 0.14 491
Income Tax Expense
-0.46 -2.11 -1.57 -2.63 -0.74 9.20 -3.36 -1.61 2.23 4.98 102
Basic Earnings per Share
($3.52) ($0.27) ($0.20) ($0.17) ($0.02) $0.59 ($0.27) ($0.12) $0.17 $0.40 $10.74
Weighted Average Basic Shares Outstanding
31.89M 31.97M 31.44M 31.38M 31.14M 31.21M 30.87M 30.74M 30.51M 30.68M 30.78M
Diluted Earnings per Share
($3.52) ($0.27) ($0.20) ($0.17) ($0.02) $0.59 ($0.27) ($0.12) $0.17 $0.40 $10.56
Weighted Average Diluted Shares Outstanding
31.89M 31.97M 31.44M 31.38M 31.14M 31.66M 30.87M 30.74M 30.95M 31.03M 31.32M
Weighted Average Basic & Diluted Shares Outstanding
31.45M 31.49M 31.41M 31.19M 30.93M 0.00 30.47M 30.52M 30.55M 30.75M 30.74M

Annual Cash Flow Statements for Lands' End

This table details how cash moves in and out of Lands' End's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/29/2016 1/27/2017 2/2/2018 2/1/2019 1/31/2020 1/29/2021 1/28/2022 1/27/2023 2/2/2024 1/31/2025 1/30/2026
Net Change in Cash & Equivalents
6.91 -15 -18 -1.95 -116 -44 0.34 5.26 -14 -8.48 -0.53
Net Cash From Operating Activities
36 24 28 48 27 92 71 -36 131 53 50
Net Cash From Continuing Operating Activities
36 24 28 48 27 92 71 -36 131 53 50
Net Income / (Loss) Continuing Operations
-20 -110 28 12 19 11 33 -13 -131 6.23 5.51
Consolidated Net Income / (Loss)
-20 -110 28 12 19 11 33 -13 -131 6.23 5.51
Depreciation Expense
17 19 25 28 31 37 39 39 38 34 30
Amortization Expense
1.74 1.71 1.90 1.76 1.72 3.11 3.19 3.18 2.72 2.72 2.80
Non-Cash Adjustments To Reconcile Net Income
97 176 4.30 6.44 10 16 10 2.92 116 5.14 5.04
Changes in Operating Assets and Liabilities, net
-61 -63 -31 0.86 -35 25 -15 -69 104 5.29 6.11
Net Cash From Investing Activities
-22 -33 -38 -44 -38 -30 -25 -30 -35 -35 -29
Net Cash From Continuing Investing Activities
-22 -33 -38 -44 -38 -30 -25 -30 -35 -35 -29
Purchase of Property, Plant & Equipment
-22 -33 -38 -45 -39 -30 -25 -32 -35 -38 -29
Sale of Property, Plant & Equipment
0.00 0.05 0.07 0.46 0.91 0.00 0.00 1.97 0.01 2.73 0.05
Net Cash From Financing Activities
-5.60 -5.55 -7.41 -5.75 -106 -103 -45 73 -110 -27 -20
Net Cash From Continuing Financing Activities
-5.60 -5.55 -7.41 -5.75 -106 -103 -45 73 -110 -27 -20
Repayment of Debt
-5.15 -5.15 -6.67 -5.15 -205 -604 -183 -178 -521 -127 -123
Repurchase of Common Equity
- - - - - 0.00 0.00 0.00 0.00 0.00 0.00
Issuance of Debt
- - - 0.00 100 502 143 264 424 113 109
Other Financing Activities, net
-0.45 -0.40 -0.75 -0.60 -0.76 -0.48 -5.11 -13 -13 -13 -5.97
Other Net Changes in Cash
- - -1.42 - - - - - 0.35 0.01 -0.90
Cash Interest Paid
23 22 23 27 24 22 31 34 48 37 35
Cash Income Taxes Paid
24 3.65 3.38 1.22 3.07 0.29 25 4.76 1.11 -0.74 -0.38

Quarterly Cash Flow Statements for Lands' End

This table details how cash moves in and out of Lands' End's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/27/2023 2/2/2024 5/3/2024 8/2/2024 11/1/2024 1/31/2025 5/2/2025 8/1/2025 10/31/2025 1/30/2026 5/1/2026
Net Change in Cash & Equivalents
10 -11 2.55 -1.95 4.43 -14 1.51 3.23 14 -19 5.30
Net Cash From Operating Activities
-18 94 -26 31 -17 65 -22 23 -16 65 -74
Net Cash From Continuing Operating Activities
-18 94 -26 31 -17 65 -22 23 -16 65 -74
Net Income / (Loss) Continuing Operations
-112 -8.62 -6.44 -5.25 -0.59 19 -8.26 -3.67 5.16 12 331
Consolidated Net Income / (Loss)
-112 -8.62 -6.44 -5.25 -0.59 19 -8.26 -3.67 5.16 12 331
Depreciation Expense
9.60 10 9.01 8.69 8.15 7.92 8.29 7.66 7.42 6.81 6.10
Amortization Expense
0.82 0.26 0.67 0.69 0.68 0.68 0.69 0.71 0.70 0.70 0.30
Non-Cash Adjustments To Reconcile Net Income
108 6.12 1.03 4.21 2.29 -2.40 0.72 1.11 1.34 1.87 -479
Changes in Operating Assets and Liabilities, net
-24 86 -30 22 -28 41 -24 17 -30 43 68
Net Cash From Investing Activities
-5.67 -6.37 -6.73 -4.72 -11 -13 -8.29 -8.87 -6.75 -5.27 289
Net Cash From Continuing Investing Activities
-5.67 -6.37 -6.73 -4.72 -11 -13 -8.29 -8.87 -6.75 -5.27 289
Purchase of Property, Plant & Equipment
-5.67 -6.38 -6.74 -4.73 -11 -16 -8.29 -8.88 -6.78 -5.27 -10
Acquisitions
- - - - - - 0.00 - - - -1.25
Sale of Property, Plant & Equipment
- 0.01 0.01 0.02 - 2.71 0.00 0.01 0.04 0.01 0.04
Divestitures
- - - - - - 0.00 - - - 300
Net Cash From Financing Activities
34 -99 35 -28 33 -66 32 -10 36 -78 -209
Net Cash From Continuing Financing Activities
34 -99 35 -28 33 -66 32 -10 36 -78 -209
Repayment of Debt
-14 -352 -13 -23 -7.25 -83 -24 -16 -4.25 -78 -295
Issuance of Debt
51 255 49 - 44 20 60 8.00 41 - 89
Other Financing Activities, net
-3.01 9.73 -1.26 -5.64 -4.25 -2.74 -3.23 -2.10 -0.43 -0.22 -2.75
Other Net Changes in Cash
- - - - -0.29 0.05 - - - - 0.09
Cash Interest Paid
11 15 11 9.65 6.96 9.45 8.67 8.50 8.76 8.91 6.25
Cash Income Taxes Paid
0.10 1.31 0.34 -0.27 0.39 -1.20 -0.60 0.45 0.06 -0.29 -0.63

Annual Balance Sheets for Lands' End

This table presents Lands' End's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/29/2016 1/27/2017 2/2/2018 2/1/2019 1/31/2020 1/29/2021 1/28/2022 1/27/2023 2/2/2024 1/31/2025 1/30/2026
Total Assets
1,282 1,114 1,124 1,111 1,114 1,046 1,037 1,082 811 765 751
Total Current Assets
617 607 607 588 545 496 507 557 410 370 361
Cash & Equivalents
228 213 196 193 77 34 34 40 25 16 18
Restricted Cash
3.30 3.30 2.36 1.95 2.15 1.86 1.83 1.83 1.98 2.63 0.59
Accounts Receivable
32 39 50 35 51 38 50 45 35 48 41
Inventories, net
329 325 332 322 376 382 384 426 302 265 269
Prepaid Expenses
24 26 27 37 39 40 37 45 38 33 28
Other Current Assets
- - - - - - - - 7.98 5.44 4.80
Plant, Property, & Equipment, net
110 123 137 150 158 145 130 128 118 116 116
Total Noncurrent Assets
555 384 381 373 411 404 400 398 283 279 274
Long-Term Investments
- - - - - - - - - - 0.00
Intangible Assets
430 257 257 257 257 257 257 257 257 257 0.00
Other Noncurrent Operating Assets
15 17 14 5.64 44 41 36 34 26 22 274
Total Liabilities & Shareholders' Equity
1,282 1,114 1,124 1,111 1,114 1,046 1,037 1,082 811 765 751
Total Liabilities
897 843 817 788 765 676 630 701 570 526 507
Total Current Liabilities
230 249 256 241 284 315 311 297 260 228 224
Short-Term Debt
- - - 5.15 5.15 14 14 14 13 13 13
Accounts Payable
146 162 156 124 158 134 146 172 132 111 115
Accrued Expenses
- - - - - - 146 107 109 99 91
Other Current Liabilities
84 86 100 112 120 167 5.62 5.41 6.02 4.53 4.43
Total Noncurrent Liabilities
667 594 561 547 482 361 319 404 310 299 283
Long-Term Debt
494 490 486 482 379 271 234 324 236 225 214
Noncurrent Deferred & Payable Income Tax Liabilities
157 90 59 59 58 47 46 46 48 51 52
Other Noncurrent Operating Liabilities
16 14 16 5.83 45 43 38 34 26 22 16
Commitments & Contingencies
0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
385 271 307 323 348 370 407 381 242 239 244
Total Preferred & Common Equity
385 271 307 323 348 370 407 381 242 239 244
Total Common Equity
385 271 307 323 348 370 407 381 242 239 244
Common Stock
345 344 347 353 361 370 375 367 357 350 350
Retained Earnings
49 -60 -30 -17 0.39 11 45 31 -99 -94 -89
Accumulated Other Comprehensive Income / (Loss)
-9.38 -12 -11 -13 -13 -11 -13 -17 -16 -17 -17

Quarterly Balance Sheets for Lands' End

This table presents Lands' End's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 10/28/2022 4/28/2023 7/28/2023 10/27/2023 5/3/2024 8/2/2024 11/1/2024 5/2/2025 8/1/2025 10/31/2025 5/1/2026
Total Assets
1,213 995 1,014 948 800 803 844 760 801 853 906
Total Current Assets
692 470 493 540 405 415 453 365 405 461 393
Cash & Equivalents
29 7.33 27 37 27 26 30 18 21 36 23
Restricted Cash
1.83 2.15 1.83 1.83 2.49 2.24 1.91 2.18 2.29 0.70 0.46
Accounts Receivable
49 39 25 31 35 27 36 36 39 37 34
Inventories, net
565 376 396 422 289 312 336 262 302 348 300
Prepaid Expenses
47 46 43 48 42 35 36 38 30 30 34
Other Current Assets
- - - - 10 13 14 8.18 10 9.11 1.20
Plant, Property, & Equipment, net
122 126 125 121 113 107 109 116 117 116 121
Total Noncurrent Assets
399 399 396 286 282 281 281 279 278 276 392
Long-Term Investments
- - - - - - - 0.00 - - 376
Intangible Assets
257 257 257 257 257 257 257 257 257 257 0.00
Other Noncurrent Operating Assets
35 35 33 29 25 24 24 22 21 19 17
Total Liabilities & Shareholders' Equity
1,213 995 1,014 948 800 803 844 760 801 853 906
Total Liabilities
827 620 649 697 566 576 620 530 576 622 405
Total Current Liabilities
360 218 276 291 219 253 260 197 251 262 249
Short-Term Debt
14 14 14 14 13 13 13 13 13 13 0.00
Accounts Payable
229 110 156 161 108 144 132 95 148 145 119
Accrued Expenses
112 88 101 110 92 91 110 84 85 100 126
Other Current Liabilities
5.81 5.53 5.64 5.75 5.63 5.35 5.20 4.46 4.61 4.53 4.46
Total Noncurrent Liabilities
467 402 372 406 346 323 360 334 325 359 155
Long-Term Debt
386 221 288 215 233 230 288 222 255 292 30
Noncurrent Deferred & Payable Income Tax Liabilities
45 46 51 51 49 49 48 51 50 50 109
Other Noncurrent Operating Liabilities
36 136 33 139 65 44 24 61 20 18 16
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
386 375 366 251 235 227 224 230 225 231 501
Total Preferred & Common Equity
386 375 366 251 235 227 224 230 225 231 501
Total Common Equity
386 375 366 251 235 227 224 230 225 231 501
Common Stock
370 363 360 359 357 355 352 348 347 348 350
Retained Earnings
35 30 22 -91 -106 -112 -113 -103 -106 -101 168
Accumulated Other Comprehensive Income / (Loss)
-19 -17 -16 -17 -17 -16 -16 -15 -16 -16 -17

Annual Metrics And Ratios for Lands' End

This table displays calculated financial ratios and metrics derived from Lands' End's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/29/2016 1/27/2017 2/2/2018 2/1/2019 1/31/2020 1/29/2021 1/28/2022 1/27/2023 2/2/2024 1/31/2025 1/30/2026
DEI Shares Outstanding
31,991,343.00 32,029,359.00 32,097,483.00 32,211,641.00 32,372,693.00 32,607,757.00 32,983,349.00 - - - 30,551,068.00
DEI Adjusted Shares Outstanding
31,991,343.00 32,029,359.00 32,097,483.00 32,211,641.00 32,372,693.00 32,607,757.00 32,983,349.00 - - - 30,551,068.00
DEI Earnings Per Adjusted Shares Outstanding
-0.61 -3.43 0.88 0.36 0.60 0.33 1.01 - - - 0.18
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-8.72% -5.92% 5.31% 3.19% -0.10% -1.57% 14.65% -4.96% -5.33% -7.44% -2.04%
EBITDA Growth
-90.93% -1,006.74% 139.83% 27.56% 18.21% 0.74% 51.95% -45.42% -153.25% 345.03% -11.42%
EBIT Growth
-103.13% -3,395.35% 117.10% 46.11% 22.86% -14.79% 99.31% -68.80% -406.35% 166.27% -12.70%
NOPAT Growth
-104.16% -2,902.18% 1,813.26% -97.20% -19.96% -13.71% 63.59% -70.12% -413.51% 155.77% 3.95%
Net Income Growth
-126.49% -461.60% 125.68% -58.89% 66.44% -43.83% 207.95% -137.55% -942.97% 104.77% -11.63%
EPS Growth
-126.41% -462.30% 125.66% -59.09% 66.67% -45.00% 200.00% -138.38% -976.32% 104.89% -10.00%
Operating Cash Flow Growth
-82.79% -33.70% 18.05% 69.50% -43.38% 235.79% -22.99% -151.53% 459.02% -59.30% -6.63%
Free Cash Flow Firm Growth
-78.89% -114.80% 34,269.25% -98.22% -90.23% 2,159.08% 585.44% -201.24% 124.10% -77.70% 3.09%
Invested Capital Growth
-5.65% -15.72% 9.24% 3.28% 6.17% -5.30% 0.00% 0.00% -31.50% -1.12% -1.11%
Revenue Q/Q Growth
-2.14% -1.09% 3.82% -0.57% 3.37% -0.77% 1.05% -1.63% -0.99% -5.10% 1.58%
EBITDA Q/Q Growth
-88.73% -256.46% 142.92% 12.99% 12.78% -2.53% -13.21% -6.48% -14.82% 45.13% -13.59%
EBIT Q/Q Growth
-103.98% -170.06% 117.55% 21.43% 20.72% -9.03% -18.98% -15.07% -6.31% 130.81% -19.95%
NOPAT Q/Q Growth
-105.25% -158.74% 1,854.55% -88.64% 28.28% -7.42% -18.04% -15.55% -6.11% 95.78% -11.90%
Net Income Q/Q Growth
-136.88% -101.73% 126.50% -67.01% 93.19% -34.03% -27.75% -490.48% -4.25% 129.81% -53.14%
EPS Q/Q Growth
-136.97% -102.96% 126.59% -66.97% 93.55% -34.00% -29.29% -442.86% -4.34% 130.30% -51.35%
Operating Cash Flow Q/Q Growth
18.09% -62.52% 805.35% -24.68% 211.37% -27.38% -36.62% 25.89% 3.38% -34.94% -1.11%
Free Cash Flow Firm Q/Q Growth
31.74% -110.36% 4,755.44% -92.49% 106.10% -72.73% 793.32% -3,085.10% -39.46% 42.45% 27.10%
Invested Capital Q/Q Growth
-20.50% -24.49% -9.20% -10.19% -14.94% 12.60% -100.00% -10.37% 5.02% 6.12% -9.15%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
45.96% 43.15% 42.45% 42.44% 42.88% 42.44% 42.25% 38.17% 42.48% 47.94% 48.70%
EBITDA Margin
1.04% -10.00% 3.78% 4.67% 5.53% 5.66% 7.50% 4.31% -2.42% 6.41% 5.80%
Operating Margin
-0.36% -11.43% 2.07% 2.93% 3.13% 2.88% 4.88% 1.59% -5.26% 3.74% 3.32%
EBIT Margin
-0.31% -11.55% 1.88% 2.66% 3.27% 2.83% 4.91% 1.61% -5.22% 3.74% 3.33%
Profit (Net Income) Margin
-1.38% -8.22% 2.00% 0.80% 1.33% 0.76% 2.04% -0.81% -8.87% 0.46% 0.41%
Tax Burden Percent
66.86% 61.37% 6,293.53% 120.34% 90.30% 86.05% 72.59% 85.36% 99.14% 59.38% 71.06%
Interest Burden Percent
662.57% 115.97% 1.70% 24.99% 45.12% 31.21% 57.17% -58.51% 171.50% 20.61% 17.43%
Effective Tax Rate
0.00% 0.00% -6,193.53% -20.34% 9.70% 13.95% 27.41% 0.00% 0.00% 40.62% 28.94%
Return on Invested Capital (ROIC)
-0.53% -17.93% 321.01% 8.47% 6.47% 5.57% 0.00% 5.12% -9.52% 6.57% 6.90%
ROIC Less NNEP Spread (ROIC-NNEP)
-6.42% -19.03% -320.43% -5.20% -0.81% -3.31% 0.00% -15.05% -39.04% -4.33% -5.22%
Return on Net Nonoperating Assets (RNNOA)
-4.42% -15.54% -311.26% -4.79% -0.72% -2.55% 0.00% -11.70% -32.48% -3.97% -4.62%
Return on Equity (ROE)
-4.96% -33.47% 9.75% 3.68% 5.75% 3.02% 0.00% -6.58% -42.00% 2.59% 2.28%
Cash Return on Invested Capital (CROIC)
5.28% -0.87% 312.18% 5.24% 0.49% 11.01% 0.00% -194.88% 27.87% 7.69% 8.02%
Operating Return on Assets (OROA)
-0.34% -12.88% 2.36% 3.45% 4.26% 3.74% 0.00% 2.32% -8.12% 6.46% 5.86%
Return on Assets (ROA)
-1.49% -9.16% 2.52% 1.04% 1.73% 1.00% 0.00% -1.16% -13.80% 0.79% 0.73%
Return on Common Equity (ROCE)
-4.96% -33.47% 9.75% 3.68% 5.75% 3.02% 0.00% -6.58% -42.00% 2.59% 2.28%
Return on Equity Simple (ROE_SIMPLE)
-5.08% -40.45% 9.18% 3.59% 0.00% 0.00% 0.00% -3.29% -54.09% 2.61% 0.00%
Net Operating Profit after Tax (NOPAT)
-3.56 -107 1,830 51 41 35 58 17 -54 30 31
NOPAT Margin
-0.25% -8.00% 130.13% 3.53% 2.83% 2.48% 3.54% 1.11% -3.68% 2.22% 2.36%
Net Nonoperating Expense Percent (NNEP)
5.88% 1.10% 641.44% 13.67% 7.29% 8.88% 0.00% 20.17% 29.52% 10.90% 12.12%
Return On Investment Capital (ROIC_SIMPLE)
- - - - 5.60% 5.41% - 2.41% -11.06% 6.34% 6.67%
Cost of Revenue to Revenue
54.04% 56.85% 57.55% 57.56% 57.12% 57.56% 57.75% 61.83% 57.52% 52.06% 51.30%
SG&A Expenses to Revenue
38.41% 40.17% 38.31% 37.59% 37.51% 36.35% 34.94% 33.91% 37.37% 41.22% 42.03%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
46.32% 54.58% 40.39% 39.51% 39.75% 39.56% 37.37% 36.58% 47.74% 44.20% 45.38%
Earnings before Interest and Taxes (EBIT)
-4.41 -154 26 39 47 40 80 25 -77 51 44
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
15 -134 53 68 80 81 123 67 -36 87 77
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.81 1.81 1.70 1.77 1.08 2.44 0.00 0.78 1.21 1.61 2.22
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 149.98 0.00 17.44 0.00 0.00 2.22
Price to Revenue (P/Rev)
0.49 0.37 0.37 0.39 0.26 0.63 0.37 0.19 0.20 0.28 0.41
Price to Earnings (P/E)
0.00 0.00 18.56 49.36 19.55 83.08 17.92 0.00 0.00 61.78 98.51
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 5.39% 2.03% 5.11% 1.20% 5.58% 0.00% 0.00% 1.62% 1.02%
Enterprise Value to Invested Capital (EV/IC)
1.48 1.40 1.36 1.41 1.04 1.86 0.00 0.88 1.11 1.32 1.66
Enterprise Value to Revenue (EV/Rev)
0.68 0.57 0.58 0.60 0.47 0.80 0.00 0.38 0.35 0.44 0.56
Enterprise Value to EBITDA (EV/EBITDA)
65.11 0.00 15.26 12.74 8.50 14.22 0.00 8.85 0.00 6.91 9.71
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 30.77 22.43 14.40 28.48 0.00 23.64 0.00 11.86 16.90
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.44 16.86 16.61 32.45 0.00 34.28 0.00 19.96 23.89
Enterprise Value to Operating Cash Flow (EV/OCF)
26.39 31.70 28.54 17.93 24.98 12.54 0.00 0.00 3.94 11.37 15.15
Enterprise Value to Free Cash Flow (EV/FCFF)
27.25 0.00 0.46 27.26 219.97 16.41 0.00 0.00 3.24 17.05 20.57
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.28 1.81 1.58 1.51 1.10 0.77 0.00 0.89 1.03 0.99 0.93
Long-Term Debt to Equity
1.28 1.81 1.58 1.50 1.09 0.73 0.00 0.85 0.98 0.94 0.88
Financial Leverage
0.69 0.82 0.97 0.92 0.89 0.77 0.00 0.78 0.83 0.92 0.89
Leverage Ratio
3.34 3.65 3.87 3.55 3.31 3.01 0.00 2.84 3.04 3.28 3.14
Compound Leverage Factor
22.11 4.24 0.07 0.89 1.50 0.94 0.00 -1.66 5.22 0.68 0.55
Debt to Total Capital
56.22% 64.36% 61.29% 60.17% 52.42% 43.48% 0.00% 46.97% 50.77% 49.86% 48.19%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.64% 0.70% 2.10% 0.00% 1.92% 2.65% 2.72% 2.76%
Long-Term Debt to Total Capital
56.22% 64.36% 61.29% 59.54% 51.72% 41.38% 0.00% 45.06% 48.12% 47.14% 45.43%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
43.78% 35.64% 38.71% 39.83% 47.58% 56.52% 0.00% 53.03% 49.23% 50.14% 51.81%
Debt to EBITDA
33.53 -3.67 9.14 7.19 4.79 3.52 0.00 5.03 -6.98 2.72 2.93
Net Debt to EBITDA
17.80 -2.05 5.42 4.31 3.80 3.08 0.00 4.42 -6.22 2.51 2.70
Long-Term Debt to EBITDA
33.53 -3.67 9.14 7.11 4.72 3.35 0.00 4.83 -6.62 2.57 2.77
Debt to NOPAT
-138.77 -4.59 0.27 9.51 9.35 8.03 0.00 19.49 -4.59 7.86 7.22
Net Debt to NOPAT
-73.67 -2.56 0.16 5.70 7.42 7.02 0.00 17.09 -4.09 7.24 6.64
Long-Term Debt to NOPAT
-138.77 -4.59 0.27 9.41 9.23 7.64 0.00 18.69 -4.35 7.43 6.81
Altman Z-Score
1.98 1.40 2.05 2.21 2.02 2.51 0.00 2.10 1.86 2.49 2.67
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.68 2.44 2.37 2.44 1.92 1.57 0.00 1.87 1.58 1.63 1.61
Quick Ratio
1.13 1.01 0.96 0.94 0.45 0.23 0.00 0.28 0.23 0.28 0.26
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
35 -5.21 1,780 32 3.10 70 651 -659 159 35 37
Operating Cash Flow to CapEx
163.50% 72.40% 74.68% 108.57% 71.87% 303.93% 279.61% -121.88% 374.02% 151.68% 170.11%
Free Cash Flow to Firm to Interest Expense
1.42 -0.21 68.65 1.10 0.12 2.52 18.91 -16.58 2.89 0.88 0.99
Operating Cash Flow to Interest Expense
1.46 0.98 1.10 1.67 1.05 3.30 2.05 -0.91 2.38 1.31 1.35
Operating Cash Flow Less CapEx to Interest Expense
0.57 -0.37 -0.37 0.13 -0.41 2.22 1.32 -1.66 1.74 0.45 0.56
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.08 1.12 1.26 1.30 1.30 1.32 0.00 1.44 1.56 1.73 1.76
Accounts Receivable Turnover
45.70 37.45 31.56 34.39 33.92 32.25 0.00 34.62 36.71 32.79 29.97
Inventory Turnover
2.43 2.32 2.46 2.55 2.37 2.17 0.00 2.26 2.33 2.50 2.57
Fixed Asset Turnover
13.45 11.48 10.85 10.14 9.43 9.42 0.00 12.19 11.99 11.67 11.54
Accounts Payable Turnover
5.50 4.92 5.09 5.97 5.87 5.62 0.00 5.61 5.58 5.83 6.04
Days Sales Outstanding (DSO)
7.99 9.75 11.57 10.61 10.76 11.32 0.00 10.54 9.94 11.13 12.18
Days Inventory Outstanding (DIO)
150.00 157.30 148.26 142.89 153.70 168.32 0.00 161.50 156.70 145.79 142.26
Days Payable Outstanding (DPO)
66.34 74.15 71.76 61.09 62.19 64.96 0.00 65.11 65.39 62.57 60.42
Cash Conversion Cycle (CCC)
91.64 92.91 88.07 92.41 102.27 114.68 0.00 106.93 101.25 94.35 94.01
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
647 545 595 615 653 618 0.00 677 463 458 453
Invested Capital Turnover
2.13 2.24 2.47 2.40 2.29 2.25 0.00 4.60 2.58 2.96 2.93
Increase / (Decrease) in Invested Capital
-39 -102 50 20 38 -35 -593 677 -213 -5.18 -5.08
Enterprise Value (EV)
959 764 811 864 682 1,149 0.00 593 514 604 752
Market Capitalization
697 490 523 572 377 900 598 297 292 385 543
Book Value per Share
$12.02 $8.47 $9.57 $10.02 $10.76 $11.34 $0.00 $11.54 $7.68 $7.73 $8.00
Tangible Book Value per Share
($4.86) ($2.98) ($1.87) ($1.37) ($0.58) $0.18 $0.00 $0.52 ($0.49) ($0.57) $8.00
Total Capital
878 761 793 810 732 654 0.00 718 491 477 472
Total Debt
494 490 486 488 384 284 0.00 337 249 238 227
Total Long-Term Debt
494 490 486 482 379 271 0.00 324 236 225 214
Net Debt
262 274 288 292 305 249 0.00 296 222 219 209
Capital Expenditures (CapEx)
22 33 38 44 38 30 25 30 35 35 29
Debt-free, Cash-free Net Working Capital (DFCFNWC)
155 142 153 157 188 159 0.00 232 136 137 132
Debt-free Net Working Capital (DFNWC)
386 359 351 352 267 195 0.00 273 163 156 150
Net Working Capital (NWC)
386 359 351 347 262 181 0.00 259 150 143 137
Net Nonoperating Expense (NNE)
16 2.94 1,802 40 22 25 25 30 76 24 26
Net Nonoperating Obligations (NNO)
262 274 288 292 305 249 0.00 296 222 219 209
Total Depreciation and Amortization (D&A)
19 21 27 29 33 40 42 42 41 36 33
Debt-free, Cash-free Net Working Capital to Revenue
10.90% 10.64% 10.85% 10.81% 12.94% 11.13% 0.00% 14.89% 9.24% 10.06% 9.87%
Debt-free Net Working Capital to Revenue
27.22% 26.84% 24.93% 24.27% 18.41% 13.64% 0.00% 17.55% 11.09% 11.44% 11.24%
Net Working Capital to Revenue
27.22% 26.84% 24.93% 23.91% 18.05% 12.67% 0.00% 16.67% 10.21% 10.48% 10.27%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.61) ($3.43) $0.88 $0.36 $0.60 $0.33 $0.00 $0.00 ($4.09) $0.20 $0.18
Adjusted Weighted Average Basic Shares Outstanding
31.98M 32.02M 32.08M 32.19M 32.34M 32.57M 0.00 0.00 31.97M 31.21M 30.68M
Adjusted Diluted Earnings per Share
($0.61) ($3.43) $0.88 $0.36 $0.60 $0.33 $0.00 $0.00 ($4.09) $0.20 $0.18
Adjusted Weighted Average Diluted Shares Outstanding
31.98M 32.02M 32.11M 32.53M 32.35M 32.65M 0.00 0.00 31.97M 31.66M 31.03M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
31.97M 32.03M 32.13M 32.25M 32.38M 32.64M 0.00 0.00 31.49M 0.00 30.75M
Normalized Net Operating Profit after Tax (NOPAT)
65 14 20 30 41 35 58 17 20 30 31
Normalized NOPAT Margin
4.60% 1.07% 1.45% 2.05% 2.83% 2.48% 3.54% 1.11% 1.39% 2.22% 2.36%
Pre Tax Income Margin
-2.06% -13.39% 0.03% 0.66% 1.47% 0.88% 2.81% -0.94% -8.95% 0.77% 0.58%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-0.18 -6.26 1.02 1.33 1.82 1.45 2.33 0.63 -1.40 1.26 1.21
NOPAT to Interest Expense
-0.14 -4.34 70.60 1.77 1.58 1.28 1.68 0.44 -0.99 0.75 0.86
EBIT Less CapEx to Interest Expense
-1.07 -7.61 -0.45 -0.20 0.36 0.37 1.60 -0.12 -2.03 0.39 0.42
NOPAT Less CapEx to Interest Expense
-1.04 -5.69 69.13 0.24 0.12 0.19 0.95 -0.32 -1.62 -0.12 0.06
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -9.11% 0.00% 0.00%

Quarterly Metrics And Ratios for Lands' End

This table displays calculated financial ratios and metrics derived from Lands' End's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/27/2023 2/2/2024 5/3/2024 8/2/2024 11/1/2024 1/31/2025 5/2/2025 8/1/2025 10/31/2025 1/30/2026 5/1/2026
DEI Shares Outstanding
- - - - - - 30,929,639.00 30,472,711.00 30,516,769.00 30,551,068.00 30,751,337.00
DEI Adjusted Shares Outstanding
- - - - - - 30,929,639.00 30,472,711.00 30,516,769.00 30,551,068.00 30,751,337.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - -0.27 -0.12 0.17 0.40 10.75
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-12.47% -2.79% -7.78% -1.91% -1.88% -14.22% -8.50% -7.28% -0.36% 4.69% -8.53%
EBITDA Growth
-793.24% -19.91% -40.70% -26.82% 119.58% 146.72% -44.82% 3.33% 40.32% -26.64% 6,756.74%
EBIT Growth
-4,121.30% -35.64% -77.04% -56.93% 108.83% 350.24% -201.64% 55.10% 88.18% -29.86% 19,064.73%
NOPAT Growth
-3,789.29% 111.55% -77.49% -57.12% 109.17% 336.74% -206.14% 60.22% 80.06% -25.42% -1,931.97%
Net Income Growth
-2,300.56% -161.37% -289.95% 34.51% 99.47% 314.84% -28.25% 30.17% 970.83% -33.73% 4,102.58%
EPS Growth
-2,414.29% -170.00% -300.00% 32.00% 99.43% 318.52% -35.00% 29.41% 950.00% -32.20% 4,011.11%
Operating Cash Flow Growth
-114.40% 4.76% -140.03% -53.15% 5.72% -30.40% 12.98% -25.36% 8.59% -0.85% -230.23%
Free Cash Flow Firm Growth
717.92% 130.16% -0.16% 77.65% -93.44% -86.35% -97.25% -112.31% 110.76% -21.35% 6,639.36%
Invested Capital Growth
-41.54% -31.50% -24.90% -30.86% -2.13% -1.12% -1.29% 6.17% 1.42% -1.11% -70.39%
Revenue Q/Q Growth
0.42% 58.55% -44.55% 11.11% 0.46% 38.61% -40.86% 12.58% 7.96% 45.63% -48.33%
EBITDA Q/Q Growth
-655.81% 120.41% -35.27% -0.37% 48.71% 157.26% -85.52% 86.57% 101.94% 34.50% 1,253.11%
EBIT Q/Q Growth
-1,795.59% 108.15% -71.84% 10.73% 247.67% 315.32% -106.36% 268.97% 321.83% 54.79% 1,618.90%
NOPAT Q/Q Growth
-1,847.29% 107.97% -72.35% 11.33% 273.57% 279.75% -106.72% 268.06% 319.83% 57.30% -283.09%
Net Income Q/Q Growth
-1,301.77% 92.33% 25.27% 18.49% 88.71% 3,222.93% -144.61% 55.62% 240.82% 137.66% 2,594.48%
EPS Q/Q Growth
-1,308.00% 92.33% 25.93% 15.00% 88.24% 3,050.00% -145.76% 55.56% 241.67% 135.29% 2,540.00%
Operating Cash Flow Q/Q Growth
-127.69% 617.06% -127.49% 219.02% -155.73% 481.72% -134.37% 202.09% -168.25% 514.05% -214.48%
Free Cash Flow Firm Q/Q Growth
116.64% -9.83% -30.96% 31.73% -92.00% 87.58% -86.11% -155.46% 119.38% 395.05% 1,090.21%
Invested Capital Q/Q Growth
-30.95% 5.02% -2.72% -2.00% -2.26% 6.12% -2.89% 5.41% 6.34% -9.15% -70.92%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
46.99% 37.95% 48.68% 47.89% 50.57% 45.59% 50.81% 48.77% 51.81% 45.32% 46.67%
EBITDA Margin
-27.95% 3.60% 4.20% 3.77% 5.58% 10.35% 2.53% 4.20% 7.85% 7.25% 189.93%
Operating Margin
-31.20% 1.57% 0.78% 0.78% 2.91% 8.37% -0.91% 1.35% 5.28% 5.60% -18.46%
EBIT Margin
-31.16% 1.60% 0.81% 0.81% 2.80% 8.40% -0.90% 1.36% 5.30% 5.63% 187.25%
Profit (Net Income) Margin
-34.61% -1.67% -2.26% -1.66% -0.19% 4.19% -3.16% -1.25% 1.63% 2.65% 138.41%
Tax Burden Percent
99.59% 80.33% 80.37% 66.66% 44.55% 66.81% 71.08% 69.50% 69.81% 71.13% 76.43%
Interest Burden Percent
111.54% -130.20% -345.33% -306.50% -14.90% 74.70% 492.75% -132.36% 43.99% 66.29% 96.72%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 33.19% 0.00% 0.00% 30.19% 28.87% 23.57%
Return on Invested Capital (ROIC)
-54.30% 2.84% 1.51% 1.46% 6.71% 16.53% -1.90% 2.74% 9.78% 11.67% -64.23%
ROIC Less NNEP Spread (ROIC-NNEP)
-69.12% -2.68% -2.12% -1.40% 3.15% 13.73% -4.96% -0.07% 7.34% 8.80% -536.14%
Return on Net Nonoperating Assets (RNNOA)
-60.79% -2.23% -1.53% -1.15% 2.65% 12.59% -4.60% -0.07% 8.66% 7.79% 113.23%
Return on Equity (ROE)
-115.09% 0.61% -0.02% 0.31% 9.36% 29.12% -6.50% 2.66% 18.44% 19.45% 49.00%
Cash Return on Invested Capital (CROIC)
43.88% 27.87% 17.09% 25.03% 5.70% 7.69% 7.93% 0.65% 5.80% 8.02% 109.28%
Operating Return on Assets (OROA)
-42.89% 2.49% 1.31% 1.29% 4.50% 14.52% -1.55% 2.22% 8.21% 9.91% 295.09%
Return on Assets (ROA)
-47.65% -2.60% -3.64% -2.63% -0.30% 7.25% -5.43% -2.05% 2.52% 4.67% 218.12%
Return on Common Equity (ROCE)
-115.09% 0.61% -0.02% 0.31% 9.36% 29.12% -6.50% 2.66% 18.44% 19.45% 49.00%
Return on Equity Simple (ROE_SIMPLE)
-49.96% 0.00% -57.75% -58.59% -9.35% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-71 5.65 1.56 1.74 6.50 25 -1.66 2.79 12 18 -34
NOPAT Margin
-21.84% 1.10% 0.55% 0.55% 2.04% 5.59% -0.64% 0.95% 3.69% 3.98% -14.11%
Net Nonoperating Expense Percent (NNEP)
14.82% 5.51% 3.63% 2.86% 3.56% 2.80% 3.06% 2.81% 2.44% 2.87% 471.92%
Return On Investment Capital (ROIC_SIMPLE)
- 1.15% - - - 5.17% -0.36% 0.57% 2.18% 3.91% -6.35%
Cost of Revenue to Revenue
53.01% 62.05% 51.32% 52.11% 49.43% 54.41% 49.19% 51.23% 48.20% 54.68% 53.33%
SG&A Expenses to Revenue
41.66% 33.51% 44.63% 42.72% 44.21% 35.78% 47.27% 43.99% 43.66% 36.71% 52.93%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
78.19% 36.38% 47.90% 47.10% 47.66% 37.22% 51.72% 47.41% 46.52% 39.72% 65.14%
Earnings before Interest and Taxes (EBIT)
-101 8.24 2.32 2.57 8.94 37 -2.36 3.99 17 26 447
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-91 19 12 12 18 46 6.62 12 25 34 454
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.80 1.21 1.90 2.20 2.24 1.61 1.15 1.56 2.08 2.22 0.70
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.22 0.70
Price to Revenue (P/Rev)
0.14 0.20 0.31 0.35 0.35 0.28 0.20 0.27 0.37 0.41 0.27
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 61.78 60.14 58.59 40.87 98.51 1.02
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 1.62% 1.66% 1.71% 2.45% 1.02% 98.26%
Enterprise Value to Invested Capital (EV/IC)
0.89 1.11 1.47 1.62 1.64 1.32 1.08 1.27 1.50 1.66 0.00
Enterprise Value to Revenue (EV/Rev)
0.26 0.35 0.46 0.50 0.49 0.44 0.36 0.45 0.57 0.56 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 11.79 6.91 5.85 7.22 8.35 9.71 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 32.18 11.86 10.38 12.49 13.47 16.90 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 45.94 19.96 16.17 19.68 20.96 23.89 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
3.10 3.94 5.74 8.86 8.69 11.37 8.50 12.22 14.91 15.15 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
1.49 3.24 7.38 5.28 28.55 17.05 13.53 200.40 26.03 20.57 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.91 1.03 1.05 1.07 1.08 0.99 1.02 1.19 1.32 0.93 0.06
Long-Term Debt to Equity
0.86 0.98 0.99 1.02 1.02 0.94 0.97 1.13 1.26 0.88 0.06
Financial Leverage
0.88 0.83 0.72 0.83 0.84 0.92 0.93 1.02 1.18 0.89 -0.21
Leverage Ratio
3.39 3.04 2.94 3.07 3.77 3.28 3.36 3.55 3.73 3.14 2.28
Compound Leverage Factor
3.79 -3.96 -10.17 -9.40 -0.56 2.45 16.55 -4.70 1.64 2.08 2.20
Debt to Total Capital
47.72% 50.77% 51.19% 51.78% 51.82% 49.86% 50.55% 54.31% 56.89% 48.19% 5.65%
Short-Term Debt to Total Capital
2.86% 2.65% 2.70% 2.77% 2.80% 2.72% 2.79% 2.64% 2.43% 2.76% 0.00%
Long-Term Debt to Total Capital
44.86% 48.12% 48.49% 49.01% 49.02% 47.14% 47.75% 51.67% 54.47% 45.43% 5.65%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
52.28% 49.23% 48.81% 48.22% 48.18% 50.14% 49.45% 45.69% 43.11% 51.81% 94.35%
Debt to EBITDA
-7.37 -6.98 -5.60 -5.04 3.99 2.72 2.87 3.25 3.40 2.93 0.06
Net Debt to EBITDA
-6.13 -6.22 -4.92 -4.46 3.46 2.51 2.62 2.96 2.99 2.70 -0.70
Long-Term Debt to EBITDA
-6.93 -6.62 -5.31 -4.77 3.78 2.57 2.71 3.09 3.26 2.77 0.06
Debt to NOPAT
-4.48 -4.59 -4.13 -3.93 15.56 7.86 7.92 8.85 8.54 7.22 15.58
Net Debt to NOPAT
-3.72 -4.09 -3.63 -3.48 13.47 7.24 7.24 8.07 7.50 6.64 -191.81
Long-Term Debt to NOPAT
-4.21 -4.35 -3.91 -3.72 14.72 7.43 7.48 8.42 8.18 6.81 15.58
Altman Z-Score
1.57 2.21 2.39 2.37 2.31 2.43 2.13 2.07 2.18 2.59 4.05
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.86 1.58 1.85 1.64 1.74 1.63 1.86 1.62 1.76 1.61 1.58
Quick Ratio
0.23 0.23 0.28 0.21 0.25 0.28 0.28 0.24 0.28 0.26 0.23
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
243 219 151 199 16 30 4.15 -24 4.74 23 280
Operating Cash Flow to CapEx
-320.11% 1,473.14% -383.52% 651.07% -160.43% 506.08% -271.10% 258.65% -231.92% 1,230.05% -728.68%
Free Cash Flow to Firm to Interest Expense
20.78 11.53 14.61 19.05 1.55 3.18 0.45 -2.64 0.50 2.68 19.04
Operating Cash Flow to Interest Expense
-1.56 4.95 -2.50 2.94 -1.67 6.96 -2.42 2.48 -1.66 7.39 -5.05
Operating Cash Flow Less CapEx to Interest Expense
-2.04 4.61 -3.15 2.49 -2.71 5.58 -3.32 1.52 -2.38 6.79 -5.74
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.38 1.56 1.61 1.59 1.60 1.73 1.72 1.64 1.55 1.76 1.58
Accounts Receivable Turnover
36.80 36.71 39.45 54.93 42.90 32.79 37.88 39.60 36.38 29.97 37.61
Inventory Turnover
1.79 2.33 2.47 2.27 2.08 2.50 2.51 2.21 1.97 2.57 2.43
Fixed Asset Turnover
12.23 11.99 12.09 12.43 12.46 11.67 11.68 11.75 11.67 11.54 11.10
Accounts Payable Turnover
4.54 5.58 7.53 5.35 5.37 5.83 6.80 4.64 4.86 6.04 6.38
Days Sales Outstanding (DSO)
9.92 9.94 9.25 6.65 8.51 11.13 9.64 9.22 10.03 12.18 9.70
Days Inventory Outstanding (DIO)
203.54 156.70 147.60 160.86 175.40 145.79 145.40 165.48 185.49 142.26 150.05
Days Payable Outstanding (DPO)
80.48 65.39 48.49 68.20 67.92 62.57 53.67 78.65 75.09 60.42 57.20
Cash Conversion Cycle (CCC)
132.97 101.25 108.36 99.30 115.98 94.35 101.37 96.05 120.43 94.01 102.55
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
441 463 451 442 432 458 445 469 499 453 132
Invested Capital Turnover
2.49 2.58 2.76 2.67 3.29 2.96 2.99 2.89 2.65 2.93 4.55
Increase / (Decrease) in Invested Capital
-314 -213 -149 -197 -9.42 -5.18 -5.81 27 6.96 -5.08 -313
Enterprise Value (EV)
392 514 663 714 710 604 480 595 748 752 -19
Market Capitalization
201 292 447 499 502 385 265 351 480 543 351
Book Value per Share
$7.86 $7.68 $7.45 $7.21 $7.17 $7.73 $7.46 $7.39 $7.57 $8.00 $16.30
Tangible Book Value per Share
($0.19) ($0.49) ($0.71) ($0.97) ($1.07) ($0.57) ($0.87) ($1.05) ($0.85) $8.00 $16.30
Total Capital
480 491 481 470 464 477 465 493 536 472 531
Total Debt
229 249 246 243 241 238 235 268 305 227 30
Total Long-Term Debt
215 236 233 230 228 225 222 255 292 214 30
Net Debt
190 222 216 215 208 219 215 244 268 209 -369
Capital Expenditures (CapEx)
5.67 6.37 6.73 4.72 11 13 8.29 8.87 6.75 5.27 10
Debt-free, Cash-free Net Working Capital (DFCFNWC)
224 136 169 146 174 137 161 144 174 132 120
Debt-free Net Working Capital (DFNWC)
263 163 199 174 206 156 182 168 211 150 143
Net Working Capital (NWC)
249 150 186 161 193 143 169 155 198 137 143
Net Nonoperating Expense (NNE)
41 14 8.01 6.99 7.09 6.17 6.60 6.46 6.54 6.14 -364
Net Nonoperating Obligations (NNO)
190 222 216 215 208 219 215 244 268 209 -369
Total Depreciation and Amortization (D&A)
10 10 9.67 9.38 8.83 8.60 8.98 8.36 8.12 7.51 6.40
Debt-free, Cash-free Net Working Capital to Revenue
15.09% 9.24% 11.67% 10.15% 12.11% 10.06% 12.05% 10.94% 13.27% 9.87% 9.13%
Debt-free Net Working Capital to Revenue
17.69% 11.09% 13.73% 12.09% 14.36% 11.44% 13.57% 12.73% 16.09% 11.24% 10.93%
Net Working Capital to Revenue
16.76% 10.21% 12.84% 11.19% 13.46% 10.48% 12.60% 11.75% 15.10% 10.27% 10.93%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($3.52) ($0.27) ($0.20) ($0.17) ($0.02) $0.59 ($0.27) ($0.12) $0.17 $0.40 $10.74
Adjusted Weighted Average Basic Shares Outstanding
31.89M 31.97M 31.44M 31.38M 31.14M 31.21M 30.87M 30.74M 30.51M 30.68M 30.78M
Adjusted Diluted Earnings per Share
($3.52) ($0.27) ($0.20) ($0.17) ($0.02) $0.59 ($0.27) ($0.12) $0.17 $0.40 $10.56
Adjusted Weighted Average Diluted Shares Outstanding
31.89M 31.97M 31.44M 31.38M 31.14M 31.66M 30.87M 30.74M 30.95M 31.03M 31.32M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
31.45M 31.49M 31.41M 31.19M 30.93M 0.00 30.47M 30.52M 30.55M 30.75M 30.74M
Normalized Net Operating Profit after Tax (NOPAT)
3.77 5.65 1.56 1.74 6.50 25 -1.66 2.79 12 18 -34
Normalized NOPAT Margin
1.16% 1.10% 0.55% 0.55% 2.04% 5.59% -0.64% 0.95% 3.69% 3.98% -14.11%
Pre Tax Income Margin
-34.75% -2.08% -2.81% -2.48% -0.42% 6.28% -4.45% -1.79% 2.33% 3.73% 181.11%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-8.66 0.43 0.22 0.25 0.87 3.95 -0.25 0.43 1.79 2.97 30.46
NOPAT to Interest Expense
-6.07 0.30 0.15 0.17 0.63 2.63 -0.18 0.30 1.24 2.10 -2.30
EBIT Less CapEx to Interest Expense
-9.15 0.10 -0.43 -0.21 -0.17 2.58 -1.15 -0.53 1.07 2.37 29.77
NOPAT Less CapEx to Interest Expense
-6.56 -0.04 -0.50 -0.29 -0.41 1.25 -1.07 -0.66 0.53 1.50 -2.99
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% -9.11% -6.74% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Lands’ End’s latest quarter shows a dramatic earnings swing, but the headline profit was driven by a large one-time item rather than core operations. In Q1 2026, the company reported revenue of $238.9 million, down from $462.4 million in Q4 2025 and $261.2 million in Q1 2025. Gross profit was $111.5 million, but operating expenses were $155.6 million, resulting in an operating loss of $44.1 million. Net income, however, surged to $330.7 million because of $491.5 million in other income, which appears to be a non-recurring divestiture-related gain.

From a retail investor’s perspective, the big question is sustainability. Excluding the special gain, Lands’ End’s core business still looked pressured: interest expense remained elevated at $14.7 million, and the company posted a pre-tax profit only because of the one-time other income item. Quarterly EPS jumped to $10.56, but that figure is not a good read on ongoing earnings power given the unusual income line.

Cash flow was much weaker than earnings suggest. The company reported negative operating cash flow of $74.2 million in Q1 2026, versus positive operating cash flow of $64.8 million in Q4 2025 and $23.0 million in Q2 2025. That is a notable deterioration and suggests the quarter’s reported profit did not translate into cash from operations. On the positive side, investing cash flow benefited from $300 million of divestiture proceeds, which more than offset capital spending and helped push total cash up by $5.3 million quarter over quarter.

The balance sheet improved in liquidity, but leverage remains meaningful. Cash and equivalents increased to $23.1 million from $18.1 million in Q1 2025, and total equity rose to $501.1 million from $230.1 million a year earlier. Total liabilities were $404.6 million, down from $530.4 million in Q1 2025, helped by debt repayment and the divestiture. Even so, the company still carried $30 million of long-term debt and $249.3 million of current liabilities.

Working capital is still inventory-heavy, which matters for a retailer. Inventory stood at $299.9 million in Q1 2026, down from $347.6 million in Q3 2025 but still a very large portion of assets. The company also had $119.3 million in accounts payable and $125.5 million in accrued expenses, so managing inventory and payables remains critical to liquidity and cash generation.

  • Cash and equivalents increased to $23.1 million in Q1 2026 from $18.1 million in Q1 2025.
  • Total equity improved sharply to $501.1 million, helped by the divestiture gain and asset sale.
  • Total liabilities fell to $404.6 million from $530.4 million a year earlier.
  • Long-term debt declined to $30.0 million from $222.2 million in Q1 2025.
  • The company generated $300.0 million of divestiture proceeds in investing cash flow.
  • Q1 2026 revenue was $238.9 million, below both Q4 2025 and Q1 2025 levels.
  • Gross margin stayed positive, with gross profit of $111.5 million on $238.9 million of revenue.
  • Inventory remained high at $299.9 million, keeping working capital needs elevated.
  • Operating income was a loss of $44.1 million in Q1 2026.
  • Operating cash flow was negative $74.2 million, showing weak conversion of earnings into cash.

Longer term, Lands’ End’s results have been volatile. In fiscal 2024 and early 2025, the company moved between modest profits and losses, with several quarters showing negative operating income and negative net income. The latest quarter’s reported profit looks more like a portfolio transaction benefit than an operating turnaround. Investors will likely want to see whether core revenue, margins, and operating cash flow stabilize in the coming quarters before treating the earnings spike as durable.

07/14/26 11:12 AM ETAI Generated. May Contain Errors.

Lands' End Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Lands' End's financial year ends in January. Their financial year 2026 ended on January 30, 2026.

Lands' End's net income appears to be on a downward trend, with a most recent value of $5.51 million in 2025, falling from -$19.55 million in 2015. The previous period was $6.23 million in 2024. See Lands' End's forecast for analyst expectations on what's next for the company.

Lands' End's total operating income in 2025 was $44.27 million, based on the following breakdown:
  • Total Gross Profit: $650.17 million
  • Total Operating Expenses: $605.91 million

Over the last 10 years, Lands' End's total revenue changed from $1.42 billion in 2015 to $1.34 billion in 2025, a change of -6.0%.

Lands' End's total liabilities were at $506.77 million at the end of 2025, a 3.7% decrease from 2024, and a 43.5% decrease since 2015.

In the past 10 years, Lands' End's cash and equivalents has ranged from $16.18 million in 2024 to $228.37 million in 2015, and is currently $17.69 million as of their latest financial filing in 2025.

Over the last 10 years, Lands' End's book value per share changed from 12.02 in 2015 to 8.00 in 2025, a change of -33.5%.



Financial statements for NASDAQ:LE last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners