LE
LE
Lands' End, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $317.49M ▲ | $147.71M ▲ | $5.16M ▲ | 1.63% ▲ | $0.17 ▲ | $25.64M ▲ |
| Q2-2025 | $294.08M ▲ | $139.44M ▲ | $-3.67M ▲ | -1.25% ▲ | $-0.12 ▲ | $11.64M ▲ |
| Q1-2025 | $261.21M ▼ | $135.1M ▼ | $-8.26M ▼ | -3.16% ▼ | $-0.27 ▼ | $5.93M ▼ |
| Q4-2024 | $441.66M ▲ | $164.38M ▲ | $18.52M ▲ | 4.19% ▲ | $0.6 ▲ | $45.03M ▲ |
| Q3-2024 | $318.63M | $151.86M | $-593K | -0.19% | $-0.02 | $17.09M |
What's going well?
Revenue is growing at a healthy pace and the company swung from a loss to a profit. Margins are improving, and expenses are being kept in check.
What's concerning?
Interest costs and 'other' expenses are still eating into profits. Net margins remain thin, so any slip in sales or cost control could quickly hurt results.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $36.34M ▲ | $852.66M ▲ | $621.65M ▲ | $231.02M ▲ |
| Q2-2025 | $21.25M ▲ | $800.64M ▲ | $575.52M ▲ | $225.12M ▼ |
| Q1-2025 | $18.14M ▲ | $760.5M ▼ | $530.36M ▲ | $230.14M ▼ |
| Q4-2024 | $16.18M ▼ | $765.48M ▼ | $526.26M ▼ | $239.22M ▲ |
| Q3-2024 | $30.4M | $843.57M | $619.93M | $223.64M |
What's financially strong about this company?
Cash position improved sharply this quarter, and the company has positive equity and manageable debt. Liquidity is healthy, with current assets well above current liabilities.
What are the financial risks or weaknesses?
Inventory is piling up, which could signal slowing sales or overstocking. Retained earnings are negative, showing the company hasn't been profitable over time.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $5.16M ▲ | $-15.65M ▼ | $-6.75M ▲ | $36.32M ▲ | $13.5M ▲ | $-22.43M ▼ |
| Q2-2025 | $-3.67M ▲ | $22.93M ▲ | $-8.87M ▼ | $-10.35M ▼ | $3.23M ▲ | $14.05M ▲ |
| Q1-2025 | $-8.26M ▼ | $-22.46M ▼ | $-8.29M ▲ | $32.42M ▲ | $1.5M ▲ | $-30.75M ▼ |
| Q4-2024 | $18.52M ▲ | $65.36M ▲ | $-12.91M ▼ | $-65.99M ▼ | $-13.5M ▼ | $49.73M ▲ |
| Q3-2024 | $-593K | $-17.12M | $-10.67M | $32.5M | $4.43M | $-27.79M |
What's strong about this company's cash flow?
Net income turned positive this quarter, and receivables improved, meaning customers are paying faster. No shareholder dilution from new stock.
What are the cash flow concerns?
Operating cash flow and free cash flow both swung deeply negative, and the company had to borrow $36.8 million just to maintain its cash balance. Inventory build-up and working capital needs are draining cash quickly.
Revenue by Products
| Product | Q3-2024 | Q4-2024 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Business Outfitters Revenue | $70.00M ▲ | $50.00M ▼ | $70.00M ▲ | $80.00M ▲ |
Europe eCommerce | $0 ▲ | $100.00M ▲ | $20.00M ▼ | $20.00M ▲ |
Licensing and Retail | $0 ▲ | $110.00M ▲ | $20.00M ▼ | $20.00M ▲ |
Third Party | $30.00M ▲ | $-10.00M ▼ | $20.00M ▲ | $20.00M ▲ |
U Se Commerce | $190.00M ▲ | $300.00M ▲ | $170.00M ▼ | $180.00M ▲ |
International | $30.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Retail | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q3-2024 | Q4-2024 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Europe | $30.00M ▲ | $30.00M ▲ | $20.00M ▼ | $20.00M ▲ |
Other Geographical Location | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $290.00M ▲ | $410.00M ▲ | $270.00M ▼ | $290.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Lands' End, Inc.'s financial evolution and strategic trajectory over the past five years.
Lands’ End’s main strengths are its well‑known brand, loyal core customer base, and long history in direct‑to‑consumer retailing, now expressed through a predominantly online model. It enjoys improving margins due to better cost control and product mix, and it has valuable B2B and school uniform businesses that add stability. The company continues to invest in its operations and selectively in its brand, and the planned WHP Global joint venture offers a potential path to deleveraging and higher‑margin licensing income without large capital demands.
Key risks center on sustained revenue decline, earnings and cash‑flow volatility, and a weakened balance sheet with negative retained earnings and thin liquidity. Competitive pressures from faster‑moving and more trend‑focused rivals challenge growth, while the brand’s traditional positioning may not fully resonate with younger consumers. The reliance on working capital swings, ongoing leverage, and reputational concerns around environmental and labor practices all add layers of uncertainty that could constrain strategic options if performance falters again.
The outlook for Lands’ End is mixed. Operationally, the company has taken meaningful steps to improve margins and control costs, showing that it can recover from a very weak period. Strategically, the move toward an asset‑light, brand‑licensing model through the WHP Global partnership could significantly strengthen the balance sheet and open new growth channels. At the same time, the underlying business still appears to be shrinking, and financial resilience remains limited. Future results will largely hinge on whether management can stabilize and then grow the core revenue base while executing the brand‑expansion strategy without overextending its already constrained resources.
About Lands' End, Inc.
https://www.landsend.comLands' End, Inc. operates as a uni-channel retailer of casual clothing, accessories, footwear, and home products in the United States, Europe, Asia, and internationally. It operates through U.S. eCommerce, Europe eCommerce, Japan eCommerce, Outfitters, Third Party, and Retail segments.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $317.49M ▲ | $147.71M ▲ | $5.16M ▲ | 1.63% ▲ | $0.17 ▲ | $25.64M ▲ |
| Q2-2025 | $294.08M ▲ | $139.44M ▲ | $-3.67M ▲ | -1.25% ▲ | $-0.12 ▲ | $11.64M ▲ |
| Q1-2025 | $261.21M ▼ | $135.1M ▼ | $-8.26M ▼ | -3.16% ▼ | $-0.27 ▼ | $5.93M ▼ |
| Q4-2024 | $441.66M ▲ | $164.38M ▲ | $18.52M ▲ | 4.19% ▲ | $0.6 ▲ | $45.03M ▲ |
| Q3-2024 | $318.63M | $151.86M | $-593K | -0.19% | $-0.02 | $17.09M |
What's going well?
Revenue is growing at a healthy pace and the company swung from a loss to a profit. Margins are improving, and expenses are being kept in check.
What's concerning?
Interest costs and 'other' expenses are still eating into profits. Net margins remain thin, so any slip in sales or cost control could quickly hurt results.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $36.34M ▲ | $852.66M ▲ | $621.65M ▲ | $231.02M ▲ |
| Q2-2025 | $21.25M ▲ | $800.64M ▲ | $575.52M ▲ | $225.12M ▼ |
| Q1-2025 | $18.14M ▲ | $760.5M ▼ | $530.36M ▲ | $230.14M ▼ |
| Q4-2024 | $16.18M ▼ | $765.48M ▼ | $526.26M ▼ | $239.22M ▲ |
| Q3-2024 | $30.4M | $843.57M | $619.93M | $223.64M |
What's financially strong about this company?
Cash position improved sharply this quarter, and the company has positive equity and manageable debt. Liquidity is healthy, with current assets well above current liabilities.
What are the financial risks or weaknesses?
Inventory is piling up, which could signal slowing sales or overstocking. Retained earnings are negative, showing the company hasn't been profitable over time.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $5.16M ▲ | $-15.65M ▼ | $-6.75M ▲ | $36.32M ▲ | $13.5M ▲ | $-22.43M ▼ |
| Q2-2025 | $-3.67M ▲ | $22.93M ▲ | $-8.87M ▼ | $-10.35M ▼ | $3.23M ▲ | $14.05M ▲ |
| Q1-2025 | $-8.26M ▼ | $-22.46M ▼ | $-8.29M ▲ | $32.42M ▲ | $1.5M ▲ | $-30.75M ▼ |
| Q4-2024 | $18.52M ▲ | $65.36M ▲ | $-12.91M ▼ | $-65.99M ▼ | $-13.5M ▼ | $49.73M ▲ |
| Q3-2024 | $-593K | $-17.12M | $-10.67M | $32.5M | $4.43M | $-27.79M |
What's strong about this company's cash flow?
Net income turned positive this quarter, and receivables improved, meaning customers are paying faster. No shareholder dilution from new stock.
What are the cash flow concerns?
Operating cash flow and free cash flow both swung deeply negative, and the company had to borrow $36.8 million just to maintain its cash balance. Inventory build-up and working capital needs are draining cash quickly.
Revenue by Products
| Product | Q3-2024 | Q4-2024 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Business Outfitters Revenue | $70.00M ▲ | $50.00M ▼ | $70.00M ▲ | $80.00M ▲ |
Europe eCommerce | $0 ▲ | $100.00M ▲ | $20.00M ▼ | $20.00M ▲ |
Licensing and Retail | $0 ▲ | $110.00M ▲ | $20.00M ▼ | $20.00M ▲ |
Third Party | $30.00M ▲ | $-10.00M ▼ | $20.00M ▲ | $20.00M ▲ |
U Se Commerce | $190.00M ▲ | $300.00M ▲ | $170.00M ▼ | $180.00M ▲ |
International | $30.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Retail | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q3-2024 | Q4-2024 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Europe | $30.00M ▲ | $30.00M ▲ | $20.00M ▼ | $20.00M ▲ |
Other Geographical Location | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $290.00M ▲ | $410.00M ▲ | $270.00M ▼ | $290.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Lands' End, Inc.'s financial evolution and strategic trajectory over the past five years.
Lands’ End’s main strengths are its well‑known brand, loyal core customer base, and long history in direct‑to‑consumer retailing, now expressed through a predominantly online model. It enjoys improving margins due to better cost control and product mix, and it has valuable B2B and school uniform businesses that add stability. The company continues to invest in its operations and selectively in its brand, and the planned WHP Global joint venture offers a potential path to deleveraging and higher‑margin licensing income without large capital demands.
Key risks center on sustained revenue decline, earnings and cash‑flow volatility, and a weakened balance sheet with negative retained earnings and thin liquidity. Competitive pressures from faster‑moving and more trend‑focused rivals challenge growth, while the brand’s traditional positioning may not fully resonate with younger consumers. The reliance on working capital swings, ongoing leverage, and reputational concerns around environmental and labor practices all add layers of uncertainty that could constrain strategic options if performance falters again.
The outlook for Lands’ End is mixed. Operationally, the company has taken meaningful steps to improve margins and control costs, showing that it can recover from a very weak period. Strategically, the move toward an asset‑light, brand‑licensing model through the WHP Global partnership could significantly strengthen the balance sheet and open new growth channels. At the same time, the underlying business still appears to be shrinking, and financial resilience remains limited. Future results will largely hinge on whether management can stabilize and then grow the core revenue base while executing the brand‑expansion strategy without overextending its already constrained resources.

CEO
Andrew J. McLean
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 68
Ratings Snapshot
Rating : B-
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1
Price Target
Institutional Ownership
JANUS HENDERSON INVESTORS US LLC
Shares:3.8M
Value:$61.01M
RBS PARTNERS, L.P.
Shares:2.02M
Value:$32.46M
DIMENSIONAL FUND ADVISORS LP
Shares:1.3M
Value:$20.83M
Summary
Showing Top 3 of 166

