AAPL 192.4902 0.7591% MSFT 429.38 0.9498% GOOG 179.04 0.325% GOOGL 177.45 0.2996% AMZN 182.02 -0.8282% NVDA 947.4001 -0.0422% META 464.53 -0.9193% TSLA 186.0554 6.3478% TSM 153.42 -0.0847% LLY 803.85 2.6392% V 276.17 -0.8509% AVGO 1399.41 -1.0339% JPM 198.68 1.585% UNH 522.2967 0.9796% NVO 134.5401 1.2265% WMT 64.9 1.1218% LVMUY 166.815 -1.2052% XOM 118.03 -0.5393% LVMHF 846.034 0.1224% MA 457.885 -0.3862%

Lands’ End Inc

Consumer Cyclical US LE


Last update at 2024-05-21T18:44:00Z

Day Range


52 Week Range



Income Statement


Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Type yearly yearly yearly yearly yearly
Date 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Income before tax -14.67900M 45.97M 12.59M 21.36M 9.63M
Minority interest - - - - -
Net income -12.53000M 33.37M 10.84M 19.29M 11.59M
Selling general administrative 527.37M 571.77M 518.90M 543.96M 545.59M
Selling and marketing expenses - - 518.90M - 545.59M
Gross profit 593.77M 691.46M 605.85M 621.89M 616.06M
Reconciled depreciation 38.74M 39.17M 37.34M 31.14M 27.56M
Ebit 24.73M 79.79M 41.14M 45.44M 38.54M
Ebitda 63.83M 119.58M 77.69M 78.48M 66.10M
Depreciation and amortization 39.10M 39.79M 36.55M 33.05M 27.56M
Non operating income net other 0.36M 0.63M - 1.91M -4.05900M
Operating income 24.73M 79.79M 41.14M 45.44M 42.60M
Other operating expenses 1530.70M 1556.84M 1386.31M 1404.76M 1408.99M
Interest expense 39.77M 34.45M 27.75M 25.99M 28.91M
Tax provision -2.14900M 12.60M 1.76M 2.07M -1.95900M
Interest income - - - 25.99M -
Net interest income -39.76800M -34.44500M -27.75400M -25.98700M -28.90900M
Extraordinary items - - - - 3.70M
Non recurring - - - - -
Other items - - - - -
Income tax expense -2.14900M 12.60M 1.76M 2.07M -1.95900M
Total revenue 1555.43M 1636.62M 1427.45M 1450.20M 1451.59M
Total operating expenses 569.04M 611.67M 564.71M 576.46M 573.46M
Cost of revenue 961.66M 945.16M 821.60M 828.31M 835.54M
Total other income expense net -39.40400M -33.81700M -28.55000M -24.07500M -4.05900M
Discontinued operations - - - - -
Net income from continuing ops -12.53000M 33.37M 10.84M 19.29M 11.59M
Net income applicable to common shares -12.53000M 33.37M 10.84M 19.29M 11.59M
Preferred stock and other adjustments - - - - -
Breakdown 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Type yearly yearly yearly yearly yearly
Date 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Total assets 1082.15M 1036.63M 1045.51M 1113.63M 1110.91M
Intangible assets 257.00M 257.00M 257.00M 257.00M 257.00M
Earning assets - - - - -
Other current assets 44.89M 36.91M 40.36M 39.46M 36.57M
Total liab 701.40M 629.94M 675.80M 765.25M 788.20M
Total stockholder equity 380.75M 406.70M 369.70M 348.38M 322.71M
Deferred long term liab 45.95M 46.19M 47.35M 57.65M 58.67M
Other current liab 66.24M 104.63M 118.00M 83.43M 85.03M
Common stock 0.33M 0.33M 0.33M 0.32M 0.32M
Capital stock 0.33M 0.33M 0.33M 0.32M 0.32M
Retained earnings 31.27M 44.59M 11.23M 0.39M -17.15900M
Other liab 49.32M 51.30M 52.44M 63.18M 64.50M
Good will 106.70M 106.70M 106.70M 110.00M 110.00M
Other assets 3.76M 4.70M 5.21M 4.92M 5.64M
Cash 39.56M 34.30M 33.93M 77.15M 193.41M
Cash and equivalents - - - - -
Total current liabilities 297.48M 311.43M 314.92M 283.57M 241.25M
Current deferred revenue 40.51M 41.63M 43.98M 30.69M 27.24M
Net debt 334.21M 252.27M 293.44M 352.36M 289.05M
Short term debt 19.16M 19.37M 18.93M 11.01M 5.15M
Short long term debt 13.75M 13.75M 13.75M 5.15M 5.15M
Short long term debt total 373.76M 286.57M 327.38M 429.51M 482.45M
Other stockholder equity 366.18M 374.41M 369.37M 360.66M 352.73M
Property plant equipment 127.64M 161.28M 180.76M 157.66M 149.89M
Total current assets 556.73M 506.95M 495.83M 545.38M 588.38M
Long term investments - - - - -
Net tangible assets 17.05M 43.00M 6.00M -18.61800M -44.28900M
Short term investments - - - - -
Net receivables 44.93M 49.67M 37.57M 50.95M 34.55M
Long term debt 323.51M 234.47M 270.63M 378.66M 482.45M
Inventory 425.51M 384.24M 382.11M 375.67M 321.90M
Accounts payable 171.56M 145.80M 134.01M 158.44M 123.83M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -17.02200M -12.64200M -11.22100M -12.98800M -13.18300M
Additional paid in capital - - - - -
Common stock total equity 0.33M 0.33M 0.33M 0.32M 0.32M
Preferred stock total equity - - - - -
Retained earnings total equity 31.27M 44.59M 11.23M 0.39M -17.15900M
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 3.76M 4.70M 5.21M 4.92M 5.64M
Deferred long term asset charges - - - - -
Non current assets total 525.42M 529.68M 549.68M 568.25M 522.53M
Capital lease obligations 36.51M 38.35M 42.99M 45.70M -
Long term debt total 223.51M 234.47M 245.63M 378.66M 482.45M
Breakdown 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Type yearly yearly yearly yearly yearly
Date 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Investments -29.83900M -25.23800M -30.14900M -37.97200M -44.39600M
Change to liabilities -20.12200M 13.09M -21.20800M 36.27M -24.96200M
Total cashflows from investing activities -29.83900M -25.23800M -30.14900M -37.97200M -44.39600M
Net borrowings 86.25M -38.75000M -97.07500M -105.15000M -5.15000M
Total cash from financing activities 73.46M -45.09300M -103.07500M -105.91300M -5.75300M
Change to operating activities -48.16500M -10.32000M 45.73M -13.35900M 22.30M
Net income -12.53000M 33.37M 10.84M 19.29M 11.59M
Change in cash 5.26M 0.34M -43.50300M -116.05600M -2.58400M
Begin period cash flow 36.13M 35.79M 79.30M 195.35M 197.94M
End period cash flow 41.39M 36.13M 35.79M 79.30M 195.35M
Total cash from operating activities -36.36700M 70.57M 91.63M 27.29M 48.20M
Issuance of capital stock - - - - -
Depreciation 38.74M 39.17M 37.34M 31.14M 27.56M
Other cashflows from investing activities 1.97M - - 0.91M 0.46M
Dividends paid - - - - -
Change to inventory -45.87300M -4.21300M -4.08100M -53.81900M 7.77M
Change to account receivables 4.50M -13.17000M 15.01M 3.55M 4.47M
Sale purchase of stock -8.46300M - - - -
Other cashflows from financing activities 259.68M 136.66M 495.75M 98.79M -0.60300M
Change to netincome 3.84M 9.45M 4.89M 9.60M 6.66M
Capital expenditures 31.81M 25.24M 30.15M 38.88M 44.85M
Change receivables 4.50M -13.17000M 15.01M - -
Cash flows other operating -8.10500M 4.08M -0.37600M -16.90800M 17.82M
Exchange rate changes - - - - -0.63500M
Cash and cash equivalents changes 7.26M 0.24M -41.59100M -116.59600M -2.58400M
Change in working capital -69.59700M -14.61400M 35.46M -34.46200M 0.64M
Stock based compensation 3.75M 10.16M 9.20M 8.69M 6.16M
Other non cash items 2.34M 3.27M 9.56M 3.09M 2.03M
Free cash flow -68.17300M 45.33M 61.48M -11.58900M 3.35M


  • Previous Close 14.12
  • Market Cap308.80M
  • Volume32482
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA71.79M
  • Revenue TTM1487.26M
  • Revenue Per Share TTM46.02
  • Gross Profit TTM 593.77M
  • Diluted EPS TTM-3.9

Peer Comparison

Sector: Consumer Cyclical Industry: Apparel Retail

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
Lands’ End Inc
-0.33 2.34% 13.79 - - 0.20 1.20 0.43 -18.4622
Industria de Diseno Textil SA ADR
-0.065 0.28% 23.57 23.88 20.96 3.85 6.91 3.52 12.70
Industria de Diseño Textil S.A
-0.2225 0.48% 46.50 23.78 21.19 3.85 6.99 3.62 13.04
The TJX Companies Inc
- -% 97.79 25.99 22.22 1.96 15.02 2.12 17.09
Fast Retailing Co. Ltd
- -% 260.24 36.35 37.31 0.03 6.50 0.03 0.11

Reports Covered

Stock Research & News


Lands' End, Inc. operates as a digital retailer of casual clothing, swimwear, outerwear, accessories, footwear, and home products in the United States, Europe, Asia, and internationally. It operates through U.S. eCommerce, International, Outfitters, Third Party, and Retail segments. The company also sells uniform and logo apparel. It sells its products through e-commerce and company operated stores, as well as through third party distribution channels under the Lands' End, Lands' End Lighthouse, Squall, Tugless Tank, Drifter, Outrigger, and Marinac, Beach Living brands, as well as Supima, No-Gape, Starfish, Little Black Suit, Iron Knees, Hyde Park, Year' Rounder, ClassMate, Willis & Geiger, and ThermaCheck brands. Lands' End, Inc. was founded in 1963 and is headquartered in Dodgeville, Wisconsin.

Lands’ End Inc

1 Lands? End Lane, Dodgeville, WI, United States, 53595

Key Executives

Name Title Year Born
Mr. Jerome Squire Griffith CEO & Director 1959
Mr. James Frederick Gooch Pres & CFO 1968
Mr. Peter L. Gray Exec. VP, Chief Admin. Officer, Gen. Counsel & Corp. Sec. 1968
Ms. Sarah W. Rasmusen Exec. VP & Chief Customer Officer 1973
Mr. Bernard Louis McCracken III VP, Controller & Chief Accounting Officer 1961
Mr. Frank Giannantonio Chief Information Officer & Sr. VP 1946
Mr. Scott Heise Sr. VP & Chief Information Officer NA
Tricia Dudley Director of Global Communications NA
Ms. Kelly A. Ritchie Sr. VP of Employee Services 1963
Dr. Michael Zhang Head of Innovation NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).