Financials · LE
For the twelve months ended Jul 31, 2026, Lands' End Inc. reported $1.32B of revenue and $351.58M of net income.
LE revenue was $302.04M in fiscal Q2 2026 (ended Jul 31, 2026), up 2.7% from a year earlier and up 26.4% from the prior quarter. For the full fiscal 2025 it was $1.34B, down 2.0% from fiscal 2024. Compound annual growth was -1.3% over 5 years and -0.6% over 10 years. It rose in 3 of the last 10 fiscal years.
LE net income was $3.45M in fiscal Q2 2026 (ended Jul 31, 2026), compared with -$3.67M a year earlier and down 99.0% from the prior quarter. For the full fiscal 2025 it was $5.51M, down 11.6% from fiscal 2024. Compound annual growth was -12.7% over 5 years.
LE diluted EPS was $0.11 in fiscal Q2 2026 (ended Jul 31, 2026), compared with -$0.12 a year earlier and down 99.0% from the prior quarter. For the full fiscal 2025 it was $0.18, down 10.0% from fiscal 2024. Compound annual growth was -11.4% over 5 years.
LE free cash flow was -$26.09M in fiscal Q2 2026 (ended Jul 31, 2026), compared with $14.05M a year earlier. For the full fiscal 2025 it was $20.40M, up 32.7% from fiscal 2024. Compound annual growth was -19.8% over 5 years and +3.8% over 10 years.
| Line item | Jan 30, 2026 | Jan 31, 2025 | Feb 2, 2024 | Jan 27, 2023 | Jan 28, 2022 | Jan 29, 2021 | Jan 31, 2020 | Feb 1, 2019 | Feb 2, 2018 | Jan 27, 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.34B | $1.36B | $1.47B | $1.56B | $1.64B | $1.43B | $1.45B | $1.45B | $1.41B | $1.34B |
| Cost of revenue | $684.98M | $709.59M | $846.98M | $961.66M | $945.16M | $821.60M | $828.31M | $835.54M | $809.47M | $759.35M |
| Gross profit | $650.17M | $653.35M | $625.53M | $593.77M | $691.46M | $605.85M | $621.89M | $616.06M | $597.20M | $576.41M |
| Selling, general and admin | $561.15M | $561.80M | $550.21M | $527.37M | $571.77M | $518.90M | $543.96M | $545.59M | $538.94M | $536.58M |
| Operating income | $44.27M | $50.96M | -$77.52M | $24.73M | $79.79M | $41.14M | $45.44M | $42.60M | $29.09M | -$152.63M |
| Interest expense | $36.72M | $40.44M | $48.29M | $39.77M | $34.45M | $27.75M | $25.99M | $28.91M | $25.93M | $24.63M |
| Pre-tax income | $7.75M | $10.50M | -$131.82M | -$14.68M | $45.97M | $12.59M | $21.36M | $9.63M | $448.0K | -$178.88M |
| Income tax | $2.24M | $4.26M | -$1.13M | -$2.15M | $12.60M | $1.76M | $2.07M | -$1.96M | -$27.75M | -$69.10M |
| Net income | $5.51M | $6.23M | -$130.68M | -$12.53M | $33.37M | $10.84M | $19.29M | $11.59M | $28.20M | -$109.78M |
| EPS, basic | $0.18 | $0.20 | -$4.09 | -$0.38 | $1.01 | $0.33 | $0.60 | $0.36 | $0.88 | -$3.43 |
| EPS, diluted | $0.18 | $0.20 | -$4.09 | -$0.38 | $0.99 | $0.33 | $0.60 | $0.36 | $0.88 | -$3.43 |
| Diluted shares | 31.0M | 31.7M | 32.0M | 33.1M | 33.7M | 32.7M | 32.3M | 32.5M | 32.1M | 32.0M |
| Line item | Jan 30, 2026 | Jan 31, 2025 | Feb 2, 2024 | Jan 27, 2023 | Jan 28, 2022 | Jan 29, 2021 | Jan 31, 2020 | Feb 1, 2019 | Feb 2, 2018 | Jan 27, 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $17.69M | $18.81M | $27.29M | $41.39M | $36.13M | $35.79M | $79.30M | $195.35M | $197.94M | $216.41M |
| Receivables | $41.27M | $47.84M | $35.30M | $44.93M | $49.70M | $37.57M | $50.95M | $34.55M | $49.86M | $39.28M |
| Inventory | $268.80M | $265.13M | $301.72M | $425.51M | $384.24M | $382.11M | $375.67M | $321.90M | $332.30M | $325.31M |
| Current assets | $361.00M | $370.48M | $410.26M | $556.73M | $506.95M | $495.83M | $545.38M | $588.38M | $606.75M | $607.40M |
| Goodwill | $0 | $0 | $0 | $106.7K | $106.70M | $106.70M | $110.00M | $110.00M | $110.00M | $110.00M |
| Total assets | $751.07M | $765.48M | $811.48M | $1.08B | $1.04B | $1.05B | $1.11B | $1.11B | $1.12B | $1.11B |
| Current liabilities | $223.94M | $227.62M | $259.92M | $297.48M | $311.43M | $314.92M | $283.57M | $241.25M | $256.13M | $248.85M |
| Short-term debt | $13.00M | $13.00M | $13.00M | $13.75M | $13.75M | $13.75M | $5.15M | $5.15M | $5.15M | $5.15M |
| Long-term debt | $214.21M | $224.89M | $236.17M | $223.51M | $234.47M | $245.63M | $378.66M | $482.45M | $486.25M | $490.04M |
| Total debt | $227.21M | $237.89M | $249.17M | $237.26M | $248.22M | $259.38M | $383.81M | $487.60M | $491.40M | $495.19M |
| Total liabilities | $506.77M | $526.26M | $569.89M | $701.40M | $629.94M | $675.80M | $765.25M | $788.20M | $817.04M | $842.98M |
| Shareholders' equity | $244.29M | $239.22M | $241.59M | $380.75M | $406.70M | $369.70M | $348.38M | $322.71M | $307.09M | $271.41M |
| Line item | Jan 30, 2026 | Jan 31, 2025 | Feb 2, 2024 | Jan 27, 2023 | Jan 28, 2022 | Jan 29, 2021 | Jan 31, 2020 | Feb 1, 2019 | Feb 2, 2018 | Jan 27, 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $49.62M | $53.14M | $130.56M | -$36.37M | $70.57M | $91.63M | $27.29M | $48.20M | $28.44M | $24.09M |
| Capital expenditures | $29.22M | $37.77M | $34.92M | $31.81M | $25.24M | $30.15M | $38.88M | $44.85M | $38.15M | $33.32M |
| Free cash flow | $20.40M | $15.37M | $95.65M | -$68.17M | $45.33M | $61.48M | -$11.59M | $3.35M | -$9.71M | -$9.23M |
| Investing cash flow | -$29.17M | -$35.04M | -$34.91M | -$29.84M | -$25.24M | -$30.15M | -$37.97M | -$44.40M | -$38.08M | -$33.27M |
| Financing cash flow | -$20.08M | -$26.59M | -$110.11M | $73.46M | -$45.09M | -$103.08M | -$105.91M | -$5.75M | -$7.41M | -$5.55M |
| Dividends paid | - | - | - | - | - | - | - | - | - | $0 |
| Share repurchases | - | - | $11.90M | $8.46M | - | - | - | - | - | - |
| Stock-based compensation | $5.48M | $4.87M | $3.83M | $3.75M | $10.16M | $9.20M | $8.69M | $6.16M | $3.95M | $2.23M |
| Depreciation and amortization | $30.17M | $33.77M | $38.47M | $38.74M | $39.17M | $37.34M | $31.14M | $27.56M | $24.91M | $19.00M |
| Line item | Jan 30, 2026 | Jan 31, 2025 | Feb 2, 2024 | Jan 27, 2023 | Jan 28, 2022 | Jan 29, 2021 | Jan 31, 2020 | Feb 1, 2019 | Feb 2, 2018 | Jan 27, 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | -2.0% | -7.4% | -5.3% | -5.0% | 14.7% | -1.6% | -0.1% | 3.2% | 5.3% | -5.9% |
| Net income growth, YoY | -11.6% | - | - | - | 207.9% | -43.8% | 66.4% | -58.9% | - | - |
| EPS growth, YoY | -10.0% | - | - | - | 200.0% | -45.0% | 66.7% | -59.1% | - | - |
| Gross margin | 48.7% | 47.9% | 42.5% | 38.2% | 42.2% | 42.4% | 42.9% | 42.4% | 42.5% | 43.2% |
| Operating margin | 3.3% | 3.7% | -5.3% | 1.6% | 4.9% | 2.9% | 3.1% | 2.9% | 2.1% | -11.4% |
| Net margin | 0.4% | 0.5% | -8.9% | -0.8% | 2.0% | 0.8% | 1.3% | 0.8% | 2.0% | -8.2% |
| Free cash flow margin | 1.5% | 1.1% | 6.5% | -4.4% | 2.8% | 4.3% | -0.8% | 0.2% | -0.7% | -0.7% |
| Return on equity | 2.3% | 2.6% | -54.1% | -3.3% | 8.2% | 2.9% | 5.5% | 3.6% | 9.2% | -40.4% |
| Return on assets | 0.7% | 0.8% | -16.1% | -1.2% | 3.2% | 1.0% | 1.7% | 1.0% | 2.5% | -9.9% |
| Current ratio | 1.61 | 1.63 | 1.58 | 1.87 | 1.63 | 1.57 | 1.92 | 2.44 | 2.37 | 2.44 |
| Debt to equity | 0.93 | 0.99 | 1.03 | 0.62 | 0.61 | 0.70 | 1.10 | 1.51 | 1.60 | 1.82 |
| Line item | Jul 31, 2026 | May 1, 2026 | Jan 30, 2026 | Oct 31, 2025 | Aug 1, 2025 | May 2, 2025 | Jan 31, 2025 | Nov 1, 2024 | Aug 2, 2024 | May 3, 2024 | Feb 2, 2024 | Oct 27, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $302.04M | $238.92M | $462.37M | $317.49M | $294.08M | $261.21M | $441.66M | $318.63M | $317.17M | $285.47M | $514.85M | $324.74M |
| Cost of revenue | $145.02M | $127.40M | $252.82M | $153.01M | $150.66M | $128.48M | $240.33M | $157.48M | $165.29M | $146.49M | $319.45M | $172.14M |
| Gross profit | $157.01M | $111.51M | $209.55M | $164.47M | $143.42M | $132.73M | $201.34M | $161.15M | $151.88M | $138.98M | $195.40M | $152.59M |
| Selling, general and admin | $135.25M | $126.45M | $169.73M | $138.60M | $129.36M | $123.46M | $158.02M | $140.88M | $135.51M | $127.40M | $172.55M | $135.28M |
| Operating income | $8.19M | -$44.11M | $25.89M | $16.77M | $3.98M | -$2.37M | $36.95M | $9.29M | $2.49M | $2.23M | $8.07M | -$101.31M |
| Interest expense | $1.02M | $5.51M | $8.77M | $9.42M | $9.26M | $9.27M | $9.39M | $10.27M | $10.45M | $10.34M | $12.31M | $11.68M |
| Pre-tax income | $8.22M | $432.69M | $17.25M | $7.40M | -$5.28M | -$11.62M | $27.72M | -$1.33M | -$7.88M | -$8.02M | -$10.73M | -$112.85M |
| Income tax | $4.77M | $102.00M | $4.98M | $2.23M | -$1.61M | -$3.36M | $9.20M | -$738.0K | -$2.63M | -$1.57M | -$2.11M | -$459.0K |
| Net income | $3.45M | $330.69M | $12.27M | $5.16M | -$3.67M | -$8.26M | $18.52M | -$593.0K | -$5.25M | -$6.44M | -$8.62M | -$112.39M |
| EPS, basic | $0.12 | $10.74 | $0.40 | $0.17 | -$0.12 | -$0.27 | $0.59 | -$0.02 | -$0.17 | -$0.20 | -$0.27 | -$3.52 |
| EPS, diluted | $0.11 | $10.56 | $0.40 | $0.17 | -$0.12 | -$0.27 | $0.59 | -$0.02 | -$0.17 | -$0.20 | -$0.27 | -$3.52 |
| Diluted shares | 30.1M | 31.3M | - | 30.9M | 30.7M | 30.9M | - | 31.1M | 31.4M | 31.4M | - | 31.9M |
| Line item | Jul 31, 2026 | May 1, 2026 | Jan 30, 2026 | Oct 31, 2025 | Aug 1, 2025 | May 2, 2025 | Jan 31, 2025 | Nov 1, 2024 | Aug 2, 2024 | May 3, 2024 | Feb 2, 2024 | Oct 27, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $16.11M | $23.12M | $17.69M | $36.34M | $21.25M | $18.14M | $18.81M | $30.40M | $25.65M | $27.35M | $27.29M | $36.82M |
| Receivables | $38.33M | $33.79M | $41.27M | $36.72M | $39.03M | $36.02M | $47.84M | $35.54M | $27.42M | $34.66M | $35.30M | $31.42M |
| Inventory | $342.04M | $299.92M | $268.80M | $347.63M | $301.80M | $262.37M | $265.13M | $335.86M | $312.01M | $288.63M | $301.72M | $422.16M |
| Current assets | $427.77M | $392.75M | $361.00M | $460.81M | $405.06M | $365.13M | $370.48M | $453.50M | $414.76M | $405.02M | $410.26M | $540.19M |
| Goodwill | - | - | $0 | - | - | - | $0 | - | - | - | $0 | - |
| Total assets | $949.57M | $905.70M | $751.07M | $852.66M | $800.64M | $760.50M | $765.48M | $843.57M | $802.52M | $800.11M | $811.48M | $947.56M |
| Current liabilities | $270.87M | $249.29M | $223.94M | $262.32M | $250.54M | $196.50M | $227.62M | $260.21M | $253.43M | $219.10M | $259.92M | $290.86M |
| Short-term debt | $0 | $0 | $13.00M | $13.00M | $13.00M | $13.00M | $13.00M | $13.00M | $13.00M | $13.00M | $13.00M | $13.75M |
| Long-term debt | $0 | $0 | $214.21M | $216.88M | $219.55M | $222.22M | $224.89M | $227.56M | $230.23M | $233.09M | $236.17M | $215.31M |
| Total debt | $0 | $0 | $227.21M | $229.88M | $232.55M | $235.22M | $237.89M | $240.56M | $243.23M | $246.09M | $249.17M | $229.06M |
| Total liabilities | $456.70M | $404.58M | $506.77M | $621.65M | $575.52M | $530.36M | $526.26M | $619.93M | $576.00M | $565.51M | $569.89M | $696.66M |
| Shareholders' equity | $492.87M | $501.12M | $244.29M | $231.02M | $225.12M | $230.14M | $239.22M | $223.64M | $226.51M | $234.60M | $241.59M | $250.91M |
| Line item | Jul 31, 2026 | May 1, 2026 | Jan 30, 2026 | Oct 31, 2025 | Aug 1, 2025 | May 2, 2025 | Jan 31, 2025 | Nov 1, 2024 | Aug 2, 2024 | May 3, 2024 | Feb 2, 2024 | Oct 27, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$12.30M | -$74.18M | $64.80M | -$15.65M | $22.93M | -$22.46M | $65.36M | -$17.12M | $30.72M | -$25.82M | $93.90M | -$18.16M |
| Capital expenditures | $13.79M | $10.22M | $5.27M | $6.78M | $8.88M | $8.29M | $15.63M | $10.67M | $4.73M | $6.74M | $6.38M | $5.67M |
| Free cash flow | -$26.09M | -$84.40M | $59.52M | -$22.43M | $14.05M | -$30.75M | $49.73M | -$27.79M | $25.99M | -$32.55M | $87.52M | -$23.83M |
| Investing cash flow | -$13.79M | $288.57M | -$5.27M | -$6.75M | -$8.87M | -$8.29M | -$12.91M | -$10.67M | -$4.72M | -$6.73M | -$6.37M | -$5.67M |
| Financing cash flow | $18.49M | -$209.18M | -$78.47M | $36.32M | -$10.35M | $32.42M | -$65.99M | $32.50M | -$28.07M | $34.96M | -$98.73M | $33.53M |
| Share repurchases | - | - | - | - | - | - | - | - | - | $1.01M | $2.11M | $3.00M |
| Stock-based compensation | -$374.0K | $3.24M | $1.70M | $1.53M | $1.33M | $920.0K | $762.0K | $1.45M | $1.43M | $1.23M | $208.0K | $1.73M |
| Depreciation and amortization | $6.15M | $6.10M | $6.81M | $7.42M | $7.66M | $8.29M | $7.92M | $8.15M | $8.69M | $9.01M | $10.03M | $9.60M |
| Line item | Jul 31, 2026 | May 1, 2026 | Jan 30, 2026 | Oct 31, 2025 | Aug 1, 2025 | May 2, 2025 | Jan 31, 2025 | Nov 1, 2024 | Aug 2, 2024 | May 3, 2024 | Feb 2, 2024 | Oct 27, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | 2.7% | -8.5% | 4.7% | -0.4% | -7.3% | -8.5% | -14.2% | -1.9% | -1.9% | -7.8% | -2.8% | -12.5% |
| Net income growth, YoY | - | - | -33.7% | - | - | - | - | - | - | - | - | - |
| EPS growth, YoY | - | - | -32.2% | - | - | - | - | - | - | - | - | - |
| Gross margin | 52.0% | 46.7% | 45.3% | 51.8% | 48.8% | 50.8% | 45.6% | 50.6% | 47.9% | 48.7% | 38.0% | 47.0% |
| Operating margin | 2.7% | -18.5% | 5.6% | 5.3% | 1.4% | -0.9% | 8.4% | 2.9% | 0.8% | 0.8% | 1.6% | -31.2% |
| Net margin | 1.1% | 138.4% | 2.7% | 1.6% | -1.2% | -3.2% | 4.2% | -0.2% | -1.7% | -2.3% | -1.7% | -34.6% |
| Free cash flow margin | -8.6% | -35.3% | 12.9% | -7.1% | 4.8% | -11.8% | 11.3% | -8.7% | 8.2% | -11.4% | 17.0% | -7.3% |
| Current ratio | 1.58 | 1.58 | 1.61 | 1.76 | 1.62 | 1.86 | 1.63 | 1.74 | 1.64 | 1.85 | 1.58 | 1.86 |
| Debt to equity | 0.00 | 0.00 | 0.93 | 1.00 | 1.03 | 1.02 | 0.99 | 1.08 | 1.07 | 1.05 | 1.03 | 0.91 |
Source: XBRL data Lands' End Inc. files with the SEC, latest filing dated Sep 3, 2026 (see filings on SEC EDGAR). Provided for information only, not investment advice. Check the filing before relying on a number.
* Worked out from the filings rather than stated in them: Q4 is the full year less the first nine months.
Per-share figures are as filed. The filings show no stock split in these periods.
EPS growth is left out where the share count moved enough to suggest a split the filings do not show. Growth rates need a positive starting figure. CAGR is compound annual growth between fiscal years. The CSV holds every period on file, in full figures, from the same SEC filings.
| Company | Revenue | Growth | Net income | Net margin | Market cap |
|---|---|---|---|---|---|
| LE | $1.32B | +0.4% | $351.58M | 26.6% | $279.5M |
| TJX | $62.36B | +7.7% | $6.07B | 9.7% | $152.45B |
| ROST | $24.51B | +14.0% | $2.66B | 10.8% | $75.14B |
| VSXY | $6.91B | +10.3% | $378.00M | 5.5% | $8.48B |
| GAP | $15.33B | +1.1% | $1.25B | 8.1% | $7.87B |
| URBN | $6.47B | +11.0% | $569.06M | 8.8% | $7.50B |
| ANF | $5.34B | +4.7% | $535.98M | 10.0% | $6.69B |
| BOOT | $2.42B | +16.8% | $252.86M | 10.4% | $4.15B |
| AEO | $5.75B | +9.2% | $336.86M | 5.9% | $3.41B |