Saturday 17 October 2026 Export LE’s income statement to Excel — free account

Lands' End, Inc.

In the quarter to July 2026, revenue grew 2.71%, EPS grew 200.0%, free cash flow fell 285.5% and total debt fell 77.6%, each against the same quarter a year earlier.

9.85 0.43 −4.18%

Follow LE

Alert me

Market cap: $303.7M
P/E: 0.9×
Fwd P/E: 11.0×
Dividend yield: —
F-score: 7/9
Altman Z: 2.67
Beneish M: −2.88
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 60.56

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	12	—	—	—	—	—	1

Insider Ownership 72.24%

Capital & Financial Ratios $m

Market Cap 303.71

Revenue 1,320.81

Net Income 351.58

Free Cash Flow (73.32)

Net Debt 43.30

Current Ratio 1.58

Debt/Equity 0.12

P/E ratio 0.86

Fwd P/E 11.00

P/S ratio 0.22

P/B ratio 0.60

Past 5Y EPS Growth (11.42%)

This Y EPS Growth (45.74%)

Next Y EPS Growth 82.14%

Next Y revenue growth (0.46%)

Next 5Y EPS Growth 20.00%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 0.12%

10-year low 10-year high

P/S against its own 10 years 21.27%

10-year low 10-year high

P/B against its own 10 years 1.29%

10-year low 10-year high

EV/Sales against its own 10 years 0.22%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2023	Powerpack
2022	Powerpack
2021	Powerpack
2020	Powerpack
2018	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2024	2025	2026	Q'26
Cash	27	19	18	17
Receivables	35	48	41	38
Inventory	302	265	269	342
Other	8	5	5	0
	410	370	361	428

	2024	2025	2026	Q'26
Payables	132	111	115	162
ST’ Debt	13	13	13	—
Other	109	99	91	104
	260	228	224	271

Compound Annual Growth %

	10y	5y	3y
Sales	(0.61%)	(1.33%)	(4.96%)
Cash Flow	3.16%	(11.55%)	0.00%
Earnings	0.00%	(12.66%)	0.00%
Book Value	(4.43%)	(7.95%)	(13.75%)

Revenue $m

	Apr	Jul	Oct	Jan	Year
’26	239	302	—	—	—
’26	261	294	317	462	1,335
’25	285	317	319	442	1,363
’24	310	323	325	515	1,473
’23	304	351	371	530	1,555
’22	321	384	376	555	1,637
’21	217	312	360	538	1,427

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Apr	Jul	Oct	Jan	Year
’26	(74)	(12)	—	—	—
’26	(22)	23	(16)	65	50
’25	(26)	31	(17)	65	53
’24	(11)	66	(18)	94	131
’23	(122)	5	(8)	90	(36)
’22	(39)	69	(37)	77	71
’21	(80)	88	(34)	118	92

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Apr	Jul	Oct	Jan	Year
’26	(84)	(26)	—	—	—
’26	(31)	14	(22)	60	20
’25	(33)	26	(28)	52	18
’24	(23)	55	(24)	88	96
’23	(129)	(3)	(14)	80	(66)
’22	(44)	62	(44)	70	45
’21	(91)	79	(40)	113	61

Fiscal quarters ending in the months shown.

EPS $

	Apr	Jul	Oct	Jan	Year
’26	10.56	0.11	—	—	—
’26	(0.27)	(0.12)	0.17	0.40	0.18
’25	(0.20)	(0.17)	(0.02)	0.59	0.20
’24	(0.05)	(0.25)	(3.52)	(0.27)	(4.09)
’23	(0.07)	(0.07)	(0.14)	(0.10)	(0.38)
’22	0.08	0.48	0.22	0.21	0.99
’21	(0.64)	0.13	0.22	0.60	0.33

Fiscal quarters ending in the months shown.

Group	Line	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026	2027e
Price, $
Price, $	Low	10.55	12.27	7.15	4.05	17.40	6.61	5.98	7.64	7.65	9.56	Analyst estimates 2027–2029 Powerpack
	High	24.80	31.15	19.29	25.90	44.40	21.12	10.81	19.88	17.12	20.04
People
People	Employees	5,000	5,000	5,000	5,100	5,300	5,000	5,000	4,900	4,400	3,900
	Revenue/emp, $m	0.27	0.28	0.29	0.28	0.27	0.33	0.31	0.30	0.31	0.34
Income, $m
Income, $m	Revenue	1,336	1,407	1,452	1,450	1,427	1,637	1,555	1,473	1,363	1,335
	Gross margin, %	43.15	42.45	42.44	42.88	42.44	42.25	38.17	42.48	47.94	48.70
	EBT	(179)	0	10	21	13	46	(15)	(132)	10	8
	EBT margin, %	(13.39)	0.03	0.66	1.47	0.88	2.81	(0.94)	(8.95)	0.77	0.58
	Net income	(110)	28	12	19	11	33	(13)	(131)	6	6
	Depreciation	194	27	29	33	44	42	42	41	36	33
Per share, $
Per share, $	Revenue	41.72	43.85	45.09	44.84	43.83	49.70	46.98	46.06	43.67	43.53
	Earnings	(3.43)	0.88	0.36	0.60	0.33	1.01	(0.38)	(4.09)	0.20	0.18
	Cash flow	0.75	0.89	1.50	0.84	2.81	2.14	(1.10)	4.08	1.70	1.62
	Capex	(1.04)	(1.19)	(1.38)	(1.17)	(0.93)	(0.77)	(0.90)	(1.09)	(1.12)	(0.95)
	Free cash flow	(0.29)	(0.30)	0.12	(0.33)	1.89	1.38	(2.00)	2.99	0.58	0.67
	Book value	8.48	9.57	10.03	10.77	11.35	12.35	11.50	7.56	7.66	7.96
	Shares, m	32	32	32	32	33	33	33	32	31	31
Valuation, ×
Valuation, ×	P/E	0.00	18.98	49.72	19.42	83.25	18.15	0.00	0.00	59.29	100.06
	P/S	0.37	0.38	0.40	0.26	0.61	0.37	0.19	0.21	0.29	0.41
	P/B	1.81	1.75	1.79	1.08	2.35	1.48	0.79	1.25	1.62	2.26
	EV/Sales	0.57	0.59	0.60	0.47	0.78	0.50	0.38	0.36	0.45	0.57
	EV/FCF	(83.32)	(85.81)	228.30	(63.77)	18.15	17.99	(8.98)	5.48	33.56	37.23
Cash, $m
Cash, $m	Operating cash flow	24	28	48	27	92	71	(36)	131	53	50
	Capex	(33)	(38)	(44)	(38)	(30)	(25)	(30)	(35)	(35)	(29)
	Free cash flow	(9)	(10)	4	(11)	61	45	(66)	96	18	20
Balance, $m
Balance, $m	Working capital	359	351	347	262	181	196	259	150	143	137
	Total debt	495	491	488	384	284	248	337	249	238	227
	Net debt	279	293	292	305	249	212	296	222	219	209
	Shareholders’ equity	271	307	323	348	370	407	381	242	239	244
Returns, %
Returns, %	ROA	(9.16)	2.52	1.04	1.73	1.00	3.21	(1.18)	(13.80)	0.79	0.73
	ROIC	(17.34)	3.03	4.33	4.35	4.16	8.06	2.28	(10.45)	6.95	6.10
	ROE	(33.47)	9.75	3.68	5.75	3.02	8.60	(3.18)	(42.00)	2.59	2.28

Negative figures in brackets.

All 10 years →

Fiscal years to Jan 2026 · latest quarter Jul 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
CAL Caleres, Inc.	$453.4M	8.6×	6.4×	+5.61% (above 0%: growing)	+760.00% (above 0%: growing)	+118.94% (above 0%: growing)	54.78%	11.16%	Compare
CTRN Citi Trends, Inc.	$416.5M	54.7×	30.2×	+10.95% (above 0%: growing)	n/m	−353.58% (below 0%: shrinking)	40.58%	(0.81%)	Compare
GCO Genesco Inc.	$404.9M	9.2×	6.5×	−2.95% (below 0%: shrinking)	n/m	−16.21% (below 0%: shrinking)	51.36%	0.68%	Compare
SHOE Shoe Station Group Inc.	$376.2M	15.5×	11.0×	−7.21% (below 0%: shrinking)	−67.14% (below 0%: shrinking)	+197.41% (above 0%: growing)	31.87%	2.68%	Compare
JILL J.Jill, Inc.	$366.8M	13.5×	6.4×	+0.55% (above 0%: growing)	+62.32% (above 0%: growing)	+165.10% (above 0%: growing)	76.85%	15.68%	Compare
SFIX Stitch Fix, Inc.	$342.0M	— (loss-making)	— (loss-making)	+4.24% (above 0%: growing)	n/m	+58.59% (above 0%: growing)	43.58%	(1.35%)	Compare
LE Lands' End, Inc.	$303.7M	0.9×	11.0×	+2.71% (above 0%: growing)	n/m	−285.49% (below 0%: shrinking)	51.99%	4.12%
CURV Torrid Holdings Inc.	$244.3M	— (loss-making)	— (loss-making)	−11.83% (below 0%: shrinking)	+226.80% (above 0%: growing)	−120.82% (below 0%: shrinking)	38.73%	6.27%	Compare
ZUMZ Zumiez Inc.	$221.4M	17.4×	20.2×	−2.48% (below 0%: shrinking)	n/m	−124.82% (below 0%: shrinking)	35.34%	(0.63%)	Compare
Median of peers	$371.5M	14.5×	8.8×	−0.96%	+144.56%	+21.19%	42.08%	1.68%

All 32 Apparel Retail stocks →

Lands' End, Inc. (LE) key facts

Lands' End, Inc. (LE) is an Apparel Retail company in the Consumer Cyclical sector, listed on Nasdaq.
As of October 16, 2026, LE traded at $9.85, a market capitalization of $303.7 million.
Return on equity was 2.28% and debt-to-equity 0.12.
Its Piotroski F-score is 7 out of 9 and its Altman Z-score is 2.67 (grey zone) for fiscal 2026.

Source: company filings (standardised) and stockrow calculations.