Net Revenue grew 23.1% compared to the same period last year

Net Income of $16.2 million, compared to a Net income of $4.4 million in the same period last year

Adjusted EBITDA increases $17.5 million to $41.4 million compared to the same period last year

Updates Fiscal 2021 Outlook

DODGEVILLE, Wis., Sept. 02, 2021 (GLOBE NEWSWIRE) -- Lands' End, Inc. (NASDAQ:LE) today announced financial results for the second quarter ended July 30, 2021.

Jerome Griffith, Chief Executive Officer, stated, "We are very pleased with our performance this quarter, delivering record second quarter revenue and strength across all of our financial metrics. Our improved product assortment and increased digital marketing spend drove the strength in our Global eCommerce business. With our strategic pillars of growth and an expanded addressable market, we remain very optimistic about the long term potential of our business."

Fiscal Second Quarter Financial Highlights:

For the second quarter, net revenue was $384.1 million, an increase of 23.1% from $312.1 million in the second quarter of fiscal 2020 and an increase of 28.8% from $298.3 million in the second quarter of fiscal 2019.
- Global eCommerce net revenue was $285.4 million, an increase of 7.7% from $265.1 million in the second quarter of fiscal 2020 and an increase of 32.5% from $215.5 million in the second quarter of fiscal 2019. Compared to the second quarter of last year, U.S. eCommerce increased 7.6% and International eCommerce grew 8.2%.
- Outfitters net revenue was $65.6 million, an increase of 75.4% from $37.4 million in the second quarter of fiscal 2020 and approximately flat compared to the second quarter of fiscal 2019. Compared to the second quarter last year, the increase was driven by stronger demand within the Company's travel-related national accounts and school uniform customers.
- Third Party net revenue, which includes sales on third-party marketplaces and U.S. wholesale revenues, was $19.1 million in the second quarter compared to $5.1 million in the second quarter last year. The $14.0 million increase was attributed to the launch of Lands' End product on Kohls.com and at 150 retail locations in third quarter 2020.

Gross margin was 46.3%, expanding approximately 290 basis points compared to 43.4% in the second quarter of fiscal 2020. The Gross margin increase was primarily due to merchandise margin expansion in the U.S. eCommerce channel driven by enhanced promotional strategies and continued use of analytics, offset by increased shipping costs and surcharges as well as higher sales mix from the lower-margin Third Party channel.

Selling and administrative expenses increased $25.1 million to $136.6 million or 35.6% of net revenue, compared to $111.5 million or 35.7% of net revenue, in the second quarter of last year. The increase in expense is due to continued investment in digital marketing and lower operating expenses in second quarter of fiscal 2020 due to actions taken at the onset of the COVID-19 pandemic to reduce operating expenses and structural costs. The approximately 10 basis point decrease was driven by improved leverage from higher sales and continued expense controls mostly offset by continued investment in digital marketing and lower operating expenses in the second quarter of fiscal 2020 due to actions taken at the onset of the COVID-19 pandemic. This was also an approximately 540 basis point improvement compared with the second quarter of 2019 despite the higher digital marketing expenses.

Net income was $16.2 million or $0.48 per diluted share, as compared to net income of $4.4 million or $0.13 per diluted share in the second quarter of fiscal 2020.

Adjusted EBITDA was $41.4 million in the second quarter of fiscal 2021, an increase of $17.5 million compared to $23.9 million in the second quarter of fiscal 2020.

Fiscal Second Quarter Business Highlights:

Total Global eCommerce new customer growth of 8%.
Recovery in Outfitters business exceeded expectations led by travel-related national accounts and school uniform customers.
Drove higher merchandise margins through use of data analytics and improved inventory management.
Offered swimwear assortment in an additional 150 Kohl's retail locations.

Balance Sheet and Cash Flow Highlights

Net cash provided by operations was $30.5 million for the 26 weeks ended July 30, 2021, compared to Net cash provided by operations of $8.0 million for the 26 weeks ended July 31, 2020.

Inventories, net, were $464.3 million as of July 30, 2021, and $441.5 million as of July 31, 2020.

On July 29, 2021, the Company amended its asset-based senior secured credit facility with its lending organizations to extend the debt duration and reduce applicable interest rates.

As of July 30, 2021, the Company had $25.0 million of borrowings and $233.3 million of availability under its asset-based senior secured credit facility. Additionally, as of July 30, 2021, the Company had $264.7 million of Term Loan Facility debt.

Outlook

Jim Gooch, President and Chief Financial Officer, stated, "We delivered strong results in the second quarter as we continued to make great progress across our strategic initiatives despite the still difficult environment. We are seeing strong momentum in consumer demand, which we expect to continue through the remainder of the year, and are extremely pleased with the margin performance we've achieved as a result of the execution of our strategic initiatives. That said, due to the significant industry-wide challenges in the supply chain, we expect our gross margin trends to moderate in the back half of fiscal 2021. Therefore, we are raising our adjusted EBITDA guidance to reflect the better than expected performance in the second quarter and maintaining our second half outlook despite strong consumer demand."

For the third quarter of fiscal 2021 the Company now expects:

Net revenue to be between $390.0 million and $405.0 million.
Net income to be between $6.5 million and $9.0 million, and diluted earnings per share to be between $0.19 and $0.27.
Adjusted EBITDA in the range of $27.0 million to $30.0 million.

For fiscal 2021 the Company now expects:

Net revenue to be between $1.67 billion and $1.71 billion.
Net income to be between $45.5 million and $51.0 million, and diluted earnings per share to be between $1.35 and $1.51.
Adjusted EBITDA in the range of $136.0 million to $143.0 million.
Capital Expenditures of approximately $26.0 million.

The Company's outlook reflects its current visibility into supply chain related challenges including higher shipping costs and surcharges, as well as shipping delays, manufacturing interruptions, particularly in Vietnam, and port congestion.

Conference Call

The Company will host a conference call on Thursday, September 2, 2021, at 8:30 a.m. ET to review its second quarter financial results and related matters. The call may be accessed through the Investor Relations section of the Company's website at http://investors.landsend.com or by dialing (866) 753-5836.

About Lands' End, Inc.

Lands' End, Inc. (NASDAQ:LE) is a leading uni-channel retailer of casual clothing, accessories, footwear and home products. Operating out of America's heartland, we believe our vision and values make a strong connection with our core customers. We offer products online at www.landsend.com, on third party online marketplaces and through our own Company Operated stores, as well as, third-party retail locations. We are a classic American lifestyle brand with a passion for quality, legendary service and real value, and seek to deliver timeless style for women, men, kids and the home.

Forward-Looking Statements

This press release contains forward-looking statements that involve risks and uncertainties, including statements regarding the Company's assessment of its business and prospects for future growth; the Company's expectation of continued momentum in consumer demand through the remainder of the year; the Company's expectation as to gross margin trends; the Company's expectations regarding supply chain challenges; and the Company's outlook and expectations as to net revenue, net income, earnings per share and Adjusted EBITDA for the third quarter of fiscal 2021 and for the full year of fiscal 2021 and capital expenditures for fiscal 2021. The following important factors and uncertainties, among others, could cause actual results to differ materially from those described in these forward-looking statements: the impact of COVID-19 on operations, customer demand and the Company's supply chain, as well as its consolidated results of operation, financial position and cash flows; further disruption in the Company's supply chain, including with respect to its distribution centers, third-party manufacturing partners and logistics partners, caused by limits in freight capacity, port congestion, other logistics constraints, and closure of certain manufacturing facilities and production lines due to COVID-19; the Company may be unsuccessful in implementing its strategic initiatives, or its initiatives may not have their desired impact on its business; the Company's ability to offer merchandise and services that customers want to purchase; changes in customer preference from the Company's branded merchandise; the Company's results may be materially impacted if tariffs on imports to the United States increase and it is unable to offset the increased costs from current or future tariffs through pricing negotiations with its vendor base, moving production out of countries impacted by the tariffs, passing through a portion of the cost increases to the customer, or other savings opportunities; customers' use of the Company's digital platform, including customer acceptance of its efforts to enhance its eCommerce websites, including the Outfitters website; customer response to the Company's marketing efforts across all types of media; the Company's maintenance of a robust customer list; the Company's retail store strategy may be unsuccessful; the Company's relationship with Kohl's may not develop as planned or have its desired impact; the Company's dependence on information technology and a failure of information technology systems, including with respect to its eCommerce operations, or an inability to upgrade or adapt its systems; fluctuations and increases in costs of raw materials as well as fluctuations in other production and distribution-related costs; impairment of the Company's relationships with its vendors; the Company's failure to maintain the security of customer, employee or company information; the Company's failure to compete effectively in the apparel industry; legal, regulatory, economic and political risks associated with international trade and those markets in which the Company conducts business and sources its merchandise; the Company's failure to protect or preserve the image of its brands and its intellectual property rights; increases in postage, paper and printing costs; failure by third parties who provide the Company with services in connection with certain aspects of its business to perform their obligations; the Company's failure to timely and effectively obtain shipments of products from its vendors and deliver merchandise to its customers; reliance on promotions and markdowns to encourage customer purchases; the Company's failure to efficiently manage inventory levels; unseasonal or severe weather conditions; the adverse effect on the Company's reputation if its independent vendors do not use ethical business practices or comply with applicable laws and regulations; assessments for additional state taxes; incurrence of charges due to impairment of goodwill, other intangible assets and long-lived assets; the impact on the Company's business of adverse worldwide economic and market conditions, including economic factors that negatively impact consumer spending on discretionary items; potential indemnification liabilities to Sears Holdings pursuant to the separation and distribution agreement in connection with the Company's separation from Sears Holdings; the ability of the Company's principal shareholders to exert substantial influence over the Company; potential liabilities under fraudulent conveyance and transfer laws and legal capital requirements; and other risks, uncertainties and factors discussed in the "Risk Factors" section of the Company's Annual Report on Form 10-K for the fiscal year ended January 29, 2021. The Company intends the forward-looking statements to speak only as of the time made and does not undertake to update or revise them as more information becomes available, except as required by law.

CONTACTS

Lands' End, Inc.

James Gooch

President and Chief Financial Officer

(608) 935-9341

Investor Relations:

ICR, Inc.

Jean Fontana

(646) 277-1214

Jean.Fontana@icrinc.com

-Financial Tables Follow-

LANDS' END, INC.

Condensed Consolidated Balance Sheets

(Unaudited)

(in thousands, except per share data)	July 30, 2021			July 31, 2020			January 29, 2021*
ASSETS
Current assets
Cash and cash equivalents	$	39,223		$	62,624		$	33,933
Restricted cash		2,102			1,843			1,861
Accounts receivable, net		30,203			24,367			37,574
Inventories, net		464,291			441,510			382,106
Prepaid expenses and other current assets		31,127			48,095			40,356
Total current assets		566,946			578,439			495,830
Property and equipment, net		136,714			153,003			145,288
Operating lease right-of-use asset		33,989			37,882			35,475
Goodwill		106,700			106,700			106,700
Intangible asset, net		257,000			257,000			257,000
Other assets		4,347			4,300			5,215
TOTAL ASSETS	$	1,105,696		$	1,137,324		$	1,045,508
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Current portion of long-term debt	$	13,750		$	—			13,750
Accounts payable		211,916			202,629			134,007
Lease liability - current		5,437			5,676			5,183
Other current liabilities		130,285			99,016			161,982
Total current liabilities		361,388			307,321			314,922
Long-term borrowings on ABL Facility		25,000			—			25,000
Long-term debt, net		240,020			381,909			245,632
Lease liability - long-term		35,912			40,588			37,811
Deferred tax liabilities		47,469			65,619			47,346
Other liabilities		6,084			5,530			5,094
TOTAL LIABILITIES		715,873			800,967			675,805
Commitments and contingencies
STOCKHOLDERS' EQUITY
Common stock, par value $0.01 authorized: 480,000 shares; issued and outstanding: 32,981, 32,604 and 32,614, respectively		330			326			326
Additional paid-in capital		370,353			364,773			369,372
Retained earnings (accumulated deficit)		30,086			(15,877	)		11,226
Accumulated other comprehensive loss		(10,946	)		(12,865	)		(11,221	)
TOTAL STOCKHOLDERS' EQUITY		389,823			336,357			369,703
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	1,105,696		$	1,137,324		$	1,045,508

^*Derived from the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended January 29, 2021.

LANDS' END, INC.

Condensed Consolidated Statements of Operations

(Unaudited)

	13 Weeks Ended					26 Weeks Ended
(in thousands, except per share data)	July 30, 2021			July 31, 2020		July 30, 2021			July 31, 2020
Net revenue	$	384,109		$	312,083	$	705,406		$	529,091
Cost of sales (excluding depreciation and amortization)		206,320			176,661		379,880			299,514
Gross profit		177,789			135,422		325,526			229,577

Selling and administrative		136,649			111,478		262,171			217,276
Depreciation and amortization		9,791			9,378		19,695			18,164
Other operating expense, net		—			3,373		443			7,656
Operating income (loss)		31,349			11,193		43,217			(13,519	)
Interest expense		8,837			4,916		17,897			10,227
Other (income) expense, net		(123	)		1,333		(290	)		1,160
Income (loss) before income taxes		22,635			4,944		25,610			(24,906	)
Income tax expense (benefit)		6,414			568		6,750			(8,639	)
NET INCOME (LOSS)	$	16,221		$	4,376	$	18,860		$	(16,267	)
NET INCOME (LOSS) PER COMMON SHARE
Basic:	$	0.49		$	0.13	$	0.57		$	(0.50	)
Diluted:	$	0.48		$	0.13	$	0.56		$	(0.50	)

Basic weighted average common shares outstanding		32,979			32,600		32,875			32,524
Diluted weighted average common shares outstanding		33,713			32,838		33,710			32,524

Use and Definition of Non-GAAP Financial Measures

Adjusted EBITDA - In addition to our Net income (loss) determined in accordance with GAAP, for purposes of evaluating operating performance, the Company uses an Adjusted EBITDA metric. Adjusted EBITDA is computed as Net income (loss) appearing on the Condensed Consolidated Statements of Operations net of Income tax expense/(benefit), Interest expense, Depreciation and amortization and certain significant items as set forth below. Our management uses Adjusted EBITDA to evaluate the operating performance of our business for comparable periods, as well as the basis for an executive compensation metric. The methods used by the Company to calculate its non-GAAP financial measures may differ significantly from methods used by other companies to compute similar measures. As a result, any non-GAAP financial measures presented herein may not be comparable to similar measures provided by other companies. Adjusted EBITDA should not be used by investors or other third parties as the sole basis for formulating investment decisions as it excludes several important cash and non-cash recurring items.

While Adjusted EBITDA is a non-GAAP measurement, management believes that it is an important indicator of operating performance, and useful to investors, because:

EBITDA excludes the effects of financings, investing activities and tax structure by eliminating the effects of interest, depreciation and income tax.
Other significant items, while periodically affecting our results, may vary significantly from period to period and have a disproportionate effect in a given period, which affects comparability of results. We have adjusted our results for these items to make our statements more comparable and therefore more useful to investors as the items are not representative of our ongoing operations.
- For the 13 weeks and 26 weeks ended July 31, 2020 we excluded the impact of corporate restructuring which includes severance for the reduction in corporate positions in the Second Quarter 2020.
- For the 13 weeks and 26 weeks ended July 31, 2020 we excluded the impact of non-cash write-down of goodwill and certain long-lived assets.
- For the 13 weeks and 26 weeks ended July 30, 2021 we excluded amortization of transaction related costs associated with Third Party channel.
- For the 26 weeks ended July 30, 2021 and for the 13 weeks and 26 weeks ended July 31, 2020 we excluded the impacts of loss on property and equipment as management considers the gains or losses on asset valuation to result from investing decisions rather than ongoing operations.

Reconciliation of Non-GAAP Financial Information to GAAP

(Unaudited)

	13 Weeks Ended
	July 30, 2021						July 31, 2020
(in thousands)	$'s			% of Net revenue			$'s		% of Net revenue
Net income	$	16,221			4.2	%	$	4,376		1.4	%
Income tax expense		6,414			1.7	%		568		0.2	%
Other (income) expense, net		(123	)		(0.0	)%		1,333		0.4	%
Interest expense		8,837			2.3	%		4,916		1.6	%
Operating income		31,349			8.2	%		11,193		3.6	%
Depreciation and amortization		9,791			2.5	%		9,378		3.0	%
Corporate restructuring		—			—	%		2,925		0.9	%
Goodwill and long-lived asset impairment		—			—	%		400		0.1	%
Other		250			0.1	%		—		—	%
Loss on property and equipment		—			—	%		48		0.0	%
Adjusted EBITDA	$	41,390			10.8	%	$	23,944		7.7	%

	26 Weeks Ended
	July 30, 2021						July 31, 2020
(in thousands)	$'s			% of Net revenue			$'s			% of Net revenue
Net income (loss)	$	18,860			2.7	%	$	(16,267	)		(3.1	)%
Income tax expense (benefit)		6,750			0.9	%		(8,639	)		(1.6	)%
Other (income) expense, net		(290	)		(0.0	)%		1,160			0.2	%
Interest expense		17,897			2.5	%		10,227			1.9	%
Operating income (loss)		43,217			6.1	%		(13,519	)		(2.6	)%
Depreciation and amortization		19,695			2.8	%		18,164			3.4	%
Corporate restructuring		—			—	%		2,925			0.6	%
Goodwill and long-lived asset impairment	—				—	%		3,844			0.7	%
Other		500			0.1	%	—				—	%
Loss on property and equipment		443			0.1	%		887			0.2	%
Adjusted EBITDA	$	63,855			9.1	%	$	12,301			2.3	%

Third Quarter Fiscal 2021 Guidance	13 Weeks Ended
(in millions)	October 29, 2021
Net income	$	6.5	—	$	9.0
Depreciation, interest, other income, taxes and other adjustments		20.5	—		21.0
Adjusted EBITDA	$	27.0	—	$	30.0

Fiscal 2021 Guidance	52 Weeks Ended
(in millions)	January 28, 2022
Net income	$	45.5	—	$	51.0
Depreciation, interest, other income, taxes and other adjustments		90.5	—		92.0
Adjusted EBITDA	$	136.0	—	$	143.0

LANDS' END, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

	26 Weeks Ended
(in thousands)	July 30, 2021			July 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)	$	18,860		$	(16,267	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization		19,695			18,164
Amortization of debt issuance costs		1,597			858
Loss on property and equipment		443			887
Stock-based compensation		6,069			4,542
Deferred income taxes		46			7,936
Goodwill impairment		—			3,300
Other		194			1,115
Change in operating assets and liabilities:
Accounts receivable		7,071			26,966
Inventories		(81,971	)		(65,553	)
Accounts payable		78,376			48,858
Other operating assets		10,615			(11,361	)
Other operating liabilities		(30,470	)		(11,461	)
Net cash provided by operating activities		30,525			7,984
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment		(11,961	)		(19,758	)
Net cash used in investing activities		(11,961	)		(19,758	)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from borrowings under ABL Facility		75,000			75,000
Payments of borrowings under ABL Facility		(75,000	)		(75,000	)
Principal payments on long-term debt, net		(6,875	)		(2,575	)
Payments of employee withholding taxes on share-based compensation		(5,084	)		(423	)
Payment of debt-issuance costs		(932	)		—
Net cash used in financing activities		(12,891	)		(2,998	)
Effects of exchange rate changes on cash, cash equivalents and restricted cash		(142	)		(58	)
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH		5,531			(14,830	)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD		35,794			79,297
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD	$	41,325		$	64,467
SUPPLEMENTAL CASH FLOW DATA
Unpaid liability to acquire property and equipment	$	2,726		$	2,303
Income taxes paid, net of refunds	$	18,338		$	(47	)
Interest paid	$	16,306		$	9,087
Lease liabilities arising from obtaining operating lease right-of-use assets	$	1,161		$	3,525

Lands' End Announces Second Quarter Fiscal 2021 Results