Name: LE Income Statement - Lands' End Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

LE - Lands' End, Inc.

USD | NASDAQ | Consumer Cyclical

LE Income Statement - Lands' End Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q2 FY 27	Q3 FY 26	Q2 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q3 FY 21	Q2 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q3 FY 16	Q2 FY 16	Q3 FY 15	Q2 FY 15	Q4 FY 14	Q3 FY 14	Q2 FY 14
Revenues
Revenues	205.1	277.5	227.8	273.5	270.4	228.7	324.7	323.4	309.6	283.0	371.0	351.2	303.7	555.4	375.8	384.1

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2026	FY2025	FY2023	FY2022	FY2021	FY2020	FY2019	FY2017	FY2016	FY2015	FY2014
Revenues
Revenues	983.8	1,162.8	1,293.2	1,308.8	1,636.6	1,427.4	1,451.6	1,406.7	1,335.8	1,419.8	1,555.4	1,562.9
Cost of Revenue	566.4	685.0	847.0	961.7	945.2	821.6	835.5	809.5	759.4	767.2	819.4	852.5
Gross Profit	417.4	477.8	446.2	347.1	691.5	605.9	616.1	597.2	576.4	652.6	735.9	710.3
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	529.4
Operating Income
Operating Income	(20.4)	44.3	(77.5)	24.7	79.8	41.1	42.6	29.1	(152.6)	(5.1)	139.6	128.3
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	34.5	36.7
Tax & Net
Income Tax Expense	100.1	2.2	(1.1)	(2.1)	12.6	1.8	(2.0)	(27.7)	(69.1)	(9.7)	46.8	49.5
Net Income From Continuing Ops	327.0
Per Share
EPS Basic	10.62	0.18	(4.09)	(0.38)	1.01	0.33	0.36	0.88	(3.43)	(0.61)	2.31	2.47
EPS Diluted	10.44	0.18
Supplementary Data
EBITDA	9.5	74.4	(39.1)	63.5	119.0	78.5	70.2	54.0	(133.6)	12.3	159.3	149.9
EBIT	(20.4)	44.3

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	126.5	138.6	123.5	140.9	135.5	127.4	135.3	123.9	118.5	150.3	132.8	128.6	115.7	172.2	137.4	136.6
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	6.1	7.4	8.3	8.2	8.7	9.0	9.6	9.5	9.3	9.5	9.8	9.9	9.6	9.7	9.8	9.8
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	(23.1)	(1.7)	(3.3)	(2.8)	(5.2)	(0.3)	(2.3)	(0.4)	(0.2)	-	(3.1)	(0.0)	-	-	(0.1)	-	(0.4)
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	(44.1)	16.8	(2.4)	9.3	2.5	2.2	(101.3)	5.8	9.9	12.5	2.7	5.5	3.9	17.1	19.5	31.3	11.9	18.7	11.2	10.9	(0.6)	(4.7)	8.5	0.9	2.5	5.9	0.2	(6.7)	(148.4)	(3.4)	2.7	(3.5)	23.3	17.9	35.1	18.8	23.3	18.4	12.0

Tax & Net
Income Tax Expense	102.0	2.2	(3.4)	(0.7)	(2.6)	(1.6)	(0.5)	2.0	(0.5)	4.1	(3.6)	(0.9)	(1.7)	1.9	3.9	6.4	0.3	2.8	0.6	1.3	(3.2)	(4.9)	(4.0)	(0.4)	(5.6)	0.0	(1.6)	(4.3)	(62.8)	(1.9)	(1.0)	(3.4)	5.6	4.7	11.4	6.1	9.0	7.1	4.6
Net Income From Continuing Ops	330.7	5.2	(8.3)	(0.6)	(5.3)	(6.4)	(112.4)	(8.0)	(1.7)	(3.3)	(4.7)	(2.2)	(2.4)	7.1	7.4	16.2	2.6
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	330.7	5.2	(8.3)	(0.6)	(5.3)	(6.4)	(112.4)	(8.0)	(1.7)	(3.3)	(4.7)	(2.2)	(2.4)	7.1	7.4	16.2	2.6
Net Income Attributable To Parent	330.7	5.2	(8.3)	(0.6)	(5.3)	(6.4)	(112.4)	(8.0)	(1.7)	(3.3)	(4.7)	(2.2)	(2.4)	7.1	7.4	16.2
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	330.7	5.2	(8.3)	(0.6)	(5.3)	(6.4)	(112.4)	(8.0)	(1.7)	(3.3)	(4.7)	(2.2)	(2.4)	7.1	7.4

Per Share
EPS Basic	10.74	0.17	(0.27)	(0.02)	(0.17)	(0.20)	(3.52)	(0.25)	(0.05)	-	(0.14)	(0.07)	(0.07)	-	0.22	0.49	0.08	0.22	0.13	0.11	(0.09)	(0.21)	0.10	(0.16)	(0.08)	0.01	(0.12)	(0.24)	-	(0.23)	(0.06)	(0.18)	0.34	0.23	0.56	0.34	0.45	0.35	0.23
EPS Diluted	10.56	0.17	(0.27)	(0.02)	(0.17)	(0.20)	(3.52)	(0.25)	(0.05)	-	(0.14)	(0.07)	(0.07)	-	0.22	0.48	0.08	0.22
Shares Basic	30.8	30.5	30.9	31.1	31.4	31.4	31.9	32.1	32.4	-	33.1	33.4	33.2	-	33.0	33.0	32.8	32.6
Shares Diluted	31.3	30.9	30.9	31.1	31.4	31.4	31.9	32.1	32.4	-	33.1	33.4	33.2	-	33.7	33.7	33.7	33.2

Supplementary Data
EBITDA	(38.0)	24.2	5.9	17.4	11.2	11.2	(91.7)	15.3	19.2	22.1	12.5	15.4	13.5	26.8	29.3	41.1	21.8	28.3	20.6	19.0	6.8	2.9	15.8	7.8	8.7	12.3	6.3	(0.2)	(142.9)	1.4	7.2	0.7	27.6	22.0	39.9	23.8	28.5	23.7	17.6
EBIT	(44.1)	16.8	(2.4)	9.3	2.5	2.2	(101.3)	5.8	9.9	12.5	2.7	5.5	3.9	17.1	19.5	31.3	11.9	18.7	11.2