Income Statement

LANDS' END, INC.

LE
Annual
Performance Overview Click any row in the table to add it to this chart
in millions USD
Metric Jan 31, 2026 2025 FY Jan 31, 2025 2024 FY Jan 31, 2024 2023 FY Jan 31, 2023 2022 FY Jan 31, 2022 2021 FY Jan 31, 2021 2020 FY Jan 31, 2020 2019 FY Jan 31, 2019 2018 FY Jan 31, 2018 2017 FY Jan 31, 2017 2016 FY Jan 31, 2016 2015 FY Jan 31, 2015 2014 FY
Revenue
1,335.15 1,362.94 1,472.51 1,555.43 1,636.62 1,427.45 1,450.20 1,451.59 1,406.68 1,335.76 1,419.78 1,555.35
Cost of Revenue
684.98 709.59 846.98 961.66 945.16 821.60 828.31 835.54 809.47 759.35 767.19 819.42
Gross Profit
650.17 653.35 625.53 593.77 691.46 605.85 621.89 616.06 597.20 576.41 652.59 735.93
Operating Expenses
561.15 561.80 550.21 527.37 571.77 518.90 543.96 545.59 538.94 536.58 545.30 573.34
Research & Development
- - - - - - - - - - - -
Selling, General & Administrative
561.15 561.80 550.21 527.37 571.77 518.90 543.96 545.59 538.94 536.58 545.30 573.34
Other Operating Expenses
- - - - - - - - - - - -
Operating Income
89.02 91.54 75.32 66.39 119.69 86.96 77.93 70.47 58.26 39.83 107.29 162.60
Non-Operating Income
81.27 81.05 207.13 81.07 73.72 74.36 56.57 60.84 57.82 218.71 136.53 42.04
Interest Income
- - - - - - - - - - - -
Interest Expense
36.72 40.44 48.29 39.77 34.45 27.75 25.99 28.91 25.93 24.63 24.83 20.49
Other Non-Op Income / Expense
0.20 -0.02 0.66 0.36 0.63 -0.80 1.91 -4.06 -2.71 -1.62 0.67 1.41
Income Before Tax
7.75 10.50 -131.82 -14.68 45.97 12.59 21.36 9.63 0.45 -178.88 -29.24 120.56
Income Tax Expense
2.24 4.26 -1.13 -2.15 12.60 1.76 2.07 -1.96 -27.75 -69.10 -9.69 46.76
Non-Controlling Interest
- - - - - - - - - - - -
Net Income
5.51 6.23 -130.68 -12.53 33.37 10.84 19.29 11.59 28.20 -109.78 -19.55 73.80
Supplemental Per share data, derived & other items — not part of the income statement
in millions USD unless noted
Metric Jan 31, 2026 2025 FY Jan 31, 2025 2024 FY Jan 31, 2024 2023 FY Jan 31, 2023 2022 FY Jan 31, 2022 2021 FY Jan 31, 2021 2020 FY Jan 31, 2020 2019 FY Jan 31, 2019 2018 FY Jan 31, 2018 2017 FY Jan 31, 2017 2016 FY Jan 31, 2016 2015 FY Jan 31, 2015 2014 FY
Depreciation & Amortization
- - - - - - - - - - - -
EBITDA
119.19 125.31 113.78 105.13 158.86 124.30 109.07 98.02 83.17 58.84 124.69 182.30
Earnings Per Share (Basic)
0.18 0.20 -4.09 -0.38 1.01 0.33 0.60 0.36 0.88 -3.43 -0.61 2.31
Diluted EPS
0.18 0.20 -4.09 -0.38 0.99 0.33 0.60 0.36 0.88 -3.43 -0.61 2.31
Weighted Average Shares
30.68 31.21 31.97 33.11 32.93 32.57 32.34 32.19 32.08 32.02 31.98 31.96
Diluted Weighted Avg Shares
31.03 31.66 31.97 33.11 33.68 32.65 32.35 32.53 32.11 32.02 31.98 32.02
Comprehensive Income
5.59 5.63 -129.73 -16.91 31.95 12.60 19.49 9.00 32.48 -112.82 -21.63 68.50