LE
Lands' End Inc.
$15.53
+$0.10(+0.65%)
57
Overall
60
Value
54
Tech
--
Quality
Market Cap
$470.87M
Volume
322.14K
52W Range
$7.65 - $19.88
Target Price
$18.67
Order:
Income Statement
| Metric | Trend | Chart | 2016 Jan | 2017 Jan | 2018 Jan | 2019 Jan | 2020 Jan | 2021 Jan | 2022 Jan | 2023 Jan | 2024 Jan | 2025 Jan |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.4B | $1.3B | $1.4B | $1.5B | $1.5B | $1.4B | $1.6B | $1.6B | $1.5B | $1.4B | ||
| Total Revenue | $1.4B | $1.3B | $1.4B | $1.5B | $1.5B | $1.4B | $1.6B | $1.6B | $1.5B | $1.4B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $767.2M | $759.4M | $809.5M | $835.5M | $828.3M | $821.6M | $945.2M | $961.7M | $847.0M | $709.6M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $652.6M | $576.4M | $597.2M | $616.1M | $621.9M | $605.9M | $691.5M | $593.8M | $625.5M | $653.3M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $559.4M | $556.0M | $568.1M | $573.5M | $576.5M | $564.7M | $611.7M | $569.0M | $596.3M | $602.4M | ||
| Selling, General & Administrative | $545.3M | $536.6M | $538.9M | $545.6M | $544.0M | $518.9M | $571.8M | $527.4M | $550.2M | $561.8M | ||
| Selling & Marketing Expenses | $545.3M | $536.6M | $538.9M | $545.6M | $194.9M | $195.4M | $220.0M | $205.6M | $200.5M | $207.6M | ||
| General & Administrative Expenses | $-31.1M | $-30.6M | -- | $-19.7M | $544.0M | $518.9M | $571.8M | $527.4M | $550.2M | $561.8M | ||
| Salaries & Wages | -- | $-2.2M | -- | $-6.2M | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $17.4M | $19.0M | $24.9M | $27.6M | $31.1M | $37.3M | $39.2M | $38.7M | $38.5M | $33.8M | ||
| Depreciation & Amortization | $17.4M | $19.0M | $24.9M | $27.6M | $31.1M | $37.3M | $39.2M | $38.7M | $38.5M | $33.8M | ||
| Amortization | $-412.0K | -- | -- | -- | $110.0M | $106.7M | $106.7M | $106.7M | -- | -- | ||
| Other Operating Expenses | $-3.3M | $460.0K | $4.3M | $309.0K | $1.4M | $8.5M | $741.0K | $2.9M | $7.7M | $6.8M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $93.2M | $20.4M | $29.1M | $42.6M | $45.4M | $41.1M | $79.8M | $24.7M | $-77.5M | $51.0M | ||
| EBITDA | $14.9M | $-133.5M | $53.2M | $67.9M | $80.2M | $77.7M | $119.6M | $67.0M | $-42.3M | $87.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $24.8M | $24.6M | $25.9M | $28.9M | $26.0M | $27.8M | $34.4M | $39.8M | $48.3M | $40.4M | ||
| Net Non-Operating Interest Income/Expense | $-24.8M | $-24.6M | $-25.9M | $-28.9M | $-26.0M | $-27.8M | $-34.4M | $-39.8M | $-48.3M | $-40.4M | ||
| Other Income/Expense | $97.6M | $174.6M | $2.7M | $4.1M | $-1.9M | $796.0K | $628.0K | $364.0K | $6.0M | $22.0K | ||
| Other Special Charges | $671.0K | $-1.6M | $-2.7M | $-4.1M | $1.9M | $-796.0K | $628.0K | $364.0K | $-6.0M | $-22.0K | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | $-1.4M | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | -- | $2.4M | -- | $254.0K | -- | $-3.3M | -- | $-3.0M | $-106.7M | $-5.6M | ||
| Impairment of Capital Assets | -- | -- | -- | $-254.0K | -- | $3.3M | -- | -- | $106.7M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-4.2M | $-154.3M | $26.4M | $38.5M | $47.3M | $40.3M | $80.4M | $25.1M | $-83.5M | $50.9M | ||
| Pre-Tax Income | $-29.2M | $-178.9M | $448.0K | $9.6M | $21.4M | $12.6M | $46.0M | $-14.7M | $-131.8M | $10.5M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-9.7M | $-69.1M | $-27.7M | $-2.0M | $2.1M | $1.8M | $12.6M | $-2.1M | $-1.1M | $4.3M | ||
| NET INCOME | ||||||||||||
| Net Income | $-19.5M | $-109.8M | $28.2M | $11.6M | $19.3M | $10.8M | $33.4M | $-12.5M | $-130.7M | $6.2M | ||
| Net Income (Continuing Operations) | $-19.5M | $-109.8M | $28.2M | $11.6M | $19.3M | $10.8M | $33.4M | $-12.5M | $-130.7M | $6.2M | ||
| Net Income (Discontinued Operations) | $-19.5M | $-109.8M | $28.2M | $11.6M | $19.3M | $10.8M | $33.4M | $-12.5M | $-130.7M | $6.2M | ||
| Net Income (Common Stockholders) | $-19.5M | $-109.8M | $28.2M | $11.6M | $19.3M | $10.8M | $33.4M | $-12.5M | $-130.7M | $6.2M | ||
| TOTALS | ||||||||||||
| Total Expenses | $1.3B | $1.3B | $1.4B | $1.4B | $1.4B | $1.4B | $1.6B | $1.5B | $1.4B | $1.3B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $32.0M | $32.0M | $32.1M | $32.2M | $32.3M | $32.6M | $32.9M | $33.1M | $32.0M | $31.2M | ||
| Average Shares Outstanding (Diluted) | $32.0M | $32.0M | $32.1M | $32.5M | $32.3M | $32.7M | $33.7M | $33.1M | $32.0M | $31.7M | ||
| Shares Outstanding | $32.0M | $32.0M | $32.1M | $32.2M | $32.4M | $32.6M | $33.1M | $32.5M | $31.5M | $30.5M | ||
| Basic EPS | $-0.61 | $-3.43 | $0.88 | $0.36 | $0.60 | $0.33 | $1.01 | $-0.38 | $-4.09 | $0.20 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $0.60 | $0.33 | $1.01 | $-0.38 | $-4.09 | $0.20 | ||
| Diluted EPS | $-0.61 | $-3.43 | $0.88 | $0.36 | $0.60 | $0.33 | $0.99 | $-0.38 | $-4.09 | $0.20 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $0.60 | $0.33 | $0.99 | $-0.38 | $-4.09 | $0.20 | ||
| OTHER METRICS | ||||||||||||
| Gain On Sale Of P P E | $-44.0K | $-672.0K | -- | $-278.0K | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | $200.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Marketing Expense | $-199.0M | $-193.2M | -- | $-186.9M | $194.9M | $195.4M | $220.0M | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | $-2.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $-31.1M | $-30.6M | -- | $-19.7M | $544.0M | $518.9M | $571.8M | $527.4M | $550.2M | $561.8M | ||
| Other Impairment Of Capital Assets | $98.3M | $173.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Off | $-348.0K | $-328.0K | -- | $-287.0K | $182.0K | $117.0K | $213.0K | -- | -- | -- | ||
| Rent And Landing Fees | $-31.1M | $-30.6M | -- | $-19.7M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $545.3M | $536.6M | $538.9M | $545.6M | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | -- | $-1.4M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | LE | $15.53 | +0.6% | 322.14K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |