2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $1.4B | $1.6B | $1.6B | $1.5B | $1.4B |
Cost of Revenue | $822M | $945M | $962M | $847M | $710M |
Gross Profit | $606M | $691M | $594M | $626M | $653M |
Gross Profit % | 42% | 42% | 38% | 42% | 48% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $19M | $11M | $33M | -$13M | -$131M |
Dep. & Amort. | $31M | $37M | $39M | $39M | $38M |
Def. Tax | -$456K | -$11M | -$782K | $927K | $1.8M |
Stock Comp. | $8.7M | $9.2M | $10M | $3.8M | $3.8M |
Chg. in WC | -$34M | $35M | -$15M | -$70M | $102M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $77M | $34M | $34M | $40M | $25M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $77M | $34M | $34M | $40M | $25M |
Receivables | $51M | $38M | $50M | $45M | $35M |
Inventory | $376M | $382M | $384M | $426M | $302M |
Lands' End reported strong Q4 and FY 2024 results, including adjusted EBITDA of $44M (up 38% YoY) and adjusted net income of $18M ($0.57 per share, up 120% YoY). Full-year adjusted EBITDA was $93M, a 10% increase YoY.
Licensing emerged as a key growth driver, contributing over $150M in GMV with plans for further expansion into categories like men's underwear, women's intimates, and home products on platforms like Amazon and Target.
The company achieved its eighth consecutive quarter of gross margin expansion, with Q4 gross margin at 46% (up 760 basis points YoY) and FY gross margin at 48% (up 550 basis points YoY).
FY 2025 guidance includes net revenue of $1.33B to $1.45B, GMV growth in the mid-to-high single digits, adjusted EBITDA of $95M to $107M, and adjusted EPS of $0.48 to $0.86.
Strategic initiatives include leveraging AI for personalization, expanding asset-light licensing, optimizing inventory, and focusing on high-margin channels like U.S. e-commerce and third-party marketplaces.