Lands' End, Inc.
Consumer CyclicalNASDAQ:LE · NASDAQ Capital Market
-$0.06 today
Vol 0.27M · Avg 0.40M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$1.3B of revenue converted into $344.5M of net income for the selected period. Gross margin is 47.2% and net margin is 35.4%, showing how much revenue survives after costs and taxes. EPS is $11.01, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.3B -2.0% | $1.4B -7.4% | $1.5B -5.3% | $1.6B -5.0% | $1.6B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $715.1M +0.8% | $709.6M -16.2% | $847.0M -11.9% | $961.7M +1.7% | $945.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $620.0M -5.1% | $653.3M +4.4% | $625.5M +5.3% | $593.8M -14.1% | $691.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 46.4% -1.5pp | 47.9% +5.5pp | 42.5% +4.3pp | 38.2% -4.1pp | 42.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $561.8M +2.1% | $550.2M +4.3% | $527.4M -7.8% | $571.8M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $575.7M -4.4% | $602.4M -14.3% | $703.0M +23.5% | $569.0M -7.0% | $611.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $30.2M -10.7% | $33.8M -12.2% | $38.5M -0.7% | $38.7M -1.1% | $39.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $74.6M -11.9% | $84.7M +288.0% | -$45.1M -170.6% | $63.8M -46.3% | $119.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 5.6% -0.6pp | 6.2% +9.3pp | -3.1% -7.2pp | 4.1% -3.2pp | 7.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $44.3M -13.1% | $51.0M +165.7% | -$77.5M -413.5% | $24.7M -69.0% | $79.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 3.3% -0.4pp | 3.7% +9.0pp | -5.3% -6.9pp | 1.6% -3.3pp | 4.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $36.7M -9.2% | $40.4M -16.3% | $48.3M +21.4% | $39.8M +15.5% | $34.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$36.5M +9.8% | -$40.5M +25.5% | -$54.3M -37.8% | -$39.4M -16.5% | -$33.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $7.8M -26.2% | $10.5M +108.0% | -$131.8M -798.0% | -$14.7M -131.9% | $46.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 0.6% -0.2pp | 0.8% +9.7pp | -9.0% -8.0pp | -0.9% -3.8pp | 2.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $2.2M -47.4% | $4.3M +476.3% | -$1.1M +47.3% | -$2.1M -117.1% | $12.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $5.5M -11.6% | $6.2M +104.8% | -$130.7M -943.0% | -$12.5M -137.5% | $33.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 0.4% -0.0pp | 0.5% +9.3pp | -8.9% -8.1pp | -0.8% -2.8pp | 2.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 -10.0% | $0 +104.9% | -$4 -976.3% | -$0 -137.6% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 -10.0% | $0 +104.9% | -$4 -976.3% | -$0 -138.4% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $30.7M -1.7% | $31.2M -2.4% | $32.0M -3.4% | $33.1M +0.5% | $32.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $31.0M -2.0% | $31.7M -1.0% | $32.0M -3.4% | $33.1M -1.7% | $33.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Arko Corp.
NASDAQ:ARKO
$968.16M
MarineMax, Inc.
NYSE:HZO
$748.96M
Betterware de México, S.A.P.I. de C.V.
NYSE:BWMX
$671.51M
Karat Packaging Inc.
NASDAQ:KRT
$600.11M
Miller Industries, Inc.
NYSE:MLR
$553.94M
Monro, Inc.
NASDAQ:MNRO
$478.90M
Shoe Carnival, Inc.
NASDAQ:SCVL
$473.25M
ZKH Group Limited
NYSE:ZKH
$453.81M
Nathan's Famous, Inc.
NASDAQ:NATH
$417.38M
The Honest Company, Inc.
NASDAQ:HNST
$398.48M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does LE generate?
Lands' End, Inc. (LE) reported $1.34B of revenue in fiscal 2025.
Is LE profitable?
Lands' End, Inc. (LE) reported $5.51M of net income, with a net margin of 0.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.