LE · Lands' End, Inc.
$12.31
-0.34 (-2.69%)
At close · Jul 29
Market Cap
$378.42M
Shares
30.74M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.16B
+0.7%
FY2025
Net Income
$5.51M
-11.6%
FY2025
Gross Margin
55.92%
-0.7pp
FY2025
Operating Margin
3.81%
-0.6pp
FY2025
Diluted EPS
$0.18
-10%
FY2025
Operating Cash Flow
$49.62M
-6.6%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.3B – $1.4B | $1.14B | $1.16BG | $1.15B | $1.47B | $1.56B | $1.43B | $1.45B | $1.45B | $1.41B | $1.34B | $1.42B | $1.56B | |
| — | $683.9M | $684.98M | $709.59M | $846.98M | $961.66M | $821.6M | $828.31M | $835.54M | $809.47M | $759.35M | $767.19M | $819.42M | |
| — | $628.96M | $650.17M | $653.35M | $625.53M | $593.77M | $605.85M | $621.89M | $616.06M | $597.2M | $576.41M | $652.59M | $222.21M | |
| — | — | 55.92% | 56.59% | 42.48% | 38.17% | 42.44% | 42.88% | 42.44% | 42.45% | 43.15% | 45.96% | 14.29% | |
| — | $564.14M | $561.15M | $561.8M | $550.21M | $527.37M | $518.9M | $543.96M | $545.59M | $538.94M | $536.58M | $545.3M | $573.34M | |
| — | — | — | — | — | — | — | — | — | — | $0 | $412K | $2.63M | |
| — | $27.98M | $30.17M | $33.77M | $38.47M | $38.74M | $37.34M | $31.14M | $27.56M | $24.91M | $19M | $17.4M | $19.7M | |
| — | $33.85M | $13.89M | $5.56M | $268K | $2.99M | — | $3.9M | $3.92M | $3.9M | — | — | $2.5M | |
| — | — | $605.91M | $602.39M | $703.04M | $569.04M | $564.71M | $576.46M | $573.46M | $568.12M | $729.04M | $657.67M | $1.42B | |
| — | $2.53M | $44.27M | $50.96M | -$77.52M | $24.73M | $41.14M | $45.44M | $42.6M | $29.09M | -$152.63M | -$5.08M | $139.64M | |
| — | — | 3.81% | 4.41% | -5.26% | 1.59% | 2.88% | 3.13% | 2.93% | 2.07% | -11.43% | -0.36% | 8.98% | |
| — | $30.51M | $74.43M | $84.73M | -$39.05M | $63.47M | $78.49M | $76.57M | $70.16M | $54M | -$133.63M | $12.32M | $159.35M | |
| — | $32.97M | $36.72M | $40.44M | $48.29M | $39.77M | $27.75M | $25.99M | $28.91M | $25.93M | $24.63M | $24.83M | $20.49M | |
| — | $56K | $203K | -$22K | $655K | $364K | -$796K | $1.91M | -$4.06M | -$2.71M | -$1.62M | $671K | $1.41M | |
| — | $452.07M | $7.75M | $10.5M | -$131.82M | -$14.68M | $12.59M | $21.36M | $9.63M | $448K | -$178.88M | -$29.24M | $120.56M | |
| — | $107.6M | $2.24M | $4.26M | -$1.13M | -$2.15M | $1.76M | $2.07M | -$1.96M | -$27.75M | -$69.1M | -$9.69M | $46.76M | |
| — | $344.46M | $5.51M | $6.23M | -$130.68M | -$12.53M | $10.84M | $19.29M | $11.59M | $28.2M | -$109.78M | -$19.55M | $73.8M | |
| — | — | 0.47% | 0.54% | -8.87% | -0.81% | 0.76% | 1.33% | 0.8% | 2% | -8.22% | -1.38% | 4.74% | |
| — | $342.99M | $5.59M | $5.63M | -$129.73M | -$16.91M | $12.6M | $19.49M | $9M | $32.48M | -$112.82M | -$21.63M | $68.5M | |
| USD/shares | — | — | $0.18 | $0.20 | -$4.09 | -$0.38 | $0.33 | $0.60 | $0.36 | $0.88 | -$3.43 | -$0.61 | $2.31 |
| USD/shares | $10.02 – $10.34 | — | $0.18G | $0.20 | -$4.09 | -$0.38 | $0.33 | $0.60 | $0.36 | $0.88 | -$3.43 | -$0.61 | $2.31 |
| shares | — | 30.78M | 30.68M | 31.21M | 31.97M | 33.11M | 32.57M | 32.34M | 32.19M | 32.08M | 32.02M | 31.98M | 31.96M |
| shares | — | — | 31.03M | 31.66M | 31.97M | 33.11M | 32.65M | 32.35M | 32.53M | 32.11M | 32.02M | 31.98M | 32.02M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2014–FY2023: $20.37M in buybacks, $500M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
0.31×
Peer median 0.44×
EV/EBIT
140.60×
Peer median 26.12×
P/E (TTM)
1.12×
Peer median 12.66×
Peer medians compare against the 20 similar-size Apparel Retail companies (of 32 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2026 | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| US Digital Segment | $1,162,769,000 | $1,154,442,000 | $1,293,178,000 | $1,308,810,000 |
By Geography (USD)
| Component | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| United States | $1,233,048,000 | $1,245,240,000 | $1,342,366,000 | $1,368,518,000 | $1,393,402,000 | $1,191,346,000 | — | — |
| Europe | $92,459,000 | $105,000,000 | $114,778,000 | $135,878,000 | $179,302,000 | $175,011,000 | $137,134,000 | $138,761,000 |
| Other Continental Regions | $9,639,000 | $12,695,000 | $15,364,000 | $51,033,000 | $19,537,000 | $11,366,000 | $17,309,000 | $17,471,000 |
| Asia | — | — | — | — | $44,383,000 | $49,725,000 | $48,470,000 | $50,203,000 |
| North America | — | — | — | — | — | — | $1,247,288,000 | $1,245,157,000 |
By Product & Service (USD)
| Component | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| U Se Commerce | $829,812,000 | $842,751,000 | $930,314,000 | $955,752,000 | $1,027,138,000 | $961,911,000 | $910,088,000 | $854,361,000 |
| Business Outfitters Revenue | $241,800,000 | $228,161,000 | $269,943,000 | $265,898,000 | $254,191,000 | $174,260,000 | $285,807,000 | $289,251,000 |
| Third Party | $91,157,000 | $83,530,000 | $92,921,000 | $87,160,000 | $86,517,000 | $39,945,000 | $13,654,000 | $5,931,000 |
| Europe E Commerce | $90,188,000 | $103,079,000 | $112,855,000 | — | — | — | — | — |
| Licensing and Retail | $82,189,000 | $105,414,000 | $66,475,000 | — | — | — | — | — |
| International | — | — | $112,855,000 | $166,627,000 | $220,997,000 | $222,878,000 | $181,087,000 | $179,637,000 |
| Japan E-Commerce | — | — | — | $32,700,000 | $43,300,000 | — | — | — |
| Retail | — | — | $47,570,000 | $48,156,000 | $47,781,000 | $28,454,000 | $59,565,000 | $122,412,000 |
Key facts
CIK
799288
CUSIP
51509F105
13F (30d)
24 filings
24 filers
Visit website
Investor relations