Lands' End Income Statement

Financials in millions USD. Fiscal year is March - February.

Millions USD. Fiscal year is Mar - Feb.

Year	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013 - 2011
Revenue	1,473	1,555	1,637	1,427	1,450	1,452	1,407	1,336	1,420	1,555	Upgrade
Revenue Growth (YoY)	-5.33%	-4.96%	14.65%	-1.57%	-0.10%	3.19%	5.31%	-5.92%	-8.72%	-0.48%	Upgrade
Cost of Revenue	846.98	961.66	945.16	821.6	828.31	835.54	809.47	759.35	767.19	819.42	Upgrade
Gross Profit	625.53	593.77	691.46	605.85	621.89	616.06	597.2	576.41	652.59	735.93	Upgrade
Selling, General & Admin	550.21	527.37	571.77	518.9	543.96	545.59	538.94	536.58	545.3	573.34	Upgrade
Other Operating Expenses	152.83	41.67	39.91	45.81	32.49	27.87	29.18	192.46	112.37	22.95	Upgrade
Operating Expenses	703.04	569.04	611.67	564.71	576.46	573.46	568.12	729.04	657.67	596.29	Upgrade
Operating Income	-77.52	24.73	79.79	41.14	45.44	42.6	29.09	-152.63	-5.08	139.64	Upgrade
Interest Expense / Income	48.29	39.77	34.45	27.75	25.99	28.91	25.93	24.63	24.83	20.49	Upgrade
Other Expense / Income	6.01	-0.36	-0.63	0.8	-1.91	4.06	2.71	1.62	-0.67	-1.41	Upgrade
Pretax Income	-131.82	-14.68	45.97	12.59	21.36	9.63	0.45	-178.88	-29.24	120.56	Upgrade
Income Tax	-1.13	-2.15	12.6	1.76	2.07	-1.96	-27.75	-69.1	-9.69	46.76	Upgrade
Net Income	-130.68	-12.53	33.37	10.84	19.29	11.59	28.2	-109.78	-19.55	73.8	Upgrade
Net Income Growth	-	-	207.95%	-43.83%	66.44%	-58.89%	-	-	-	-6.40%	Upgrade
Shares Outstanding (Basic)	32	33	33	33	32	32	32	32	32	32	Upgrade
Shares Outstanding (Diluted)	32	33	34	33	32	33	32	32	32	32	Upgrade
Shares Change	-3.44%	-1.70%	3.15%	0.95%	-0.56%	1.30%	0.28%	0.13%	-0.12%	0.18%	Upgrade
EPS (Basic)	-4.09	-0.38	1.01	0.33	0.60	0.36	0.88	-3.43	-0.61	2.31	Upgrade
EPS (Diluted)	-4.09	-0.38	0.99	0.33	0.60	0.36	0.88	-3.43	-0.61	2.31	Upgrade
EPS Growth	-	-	200.00%	-45.00%	66.67%	-59.09%	-	-	-	-6.48%	Upgrade
Free Cash Flow	95.66	-66.21	45.33	61.48	-10.68	3.8	-9.64	-9.18	14.11	194.51	Upgrade
Free Cash Flow Per Share	2.99	-2.00	1.38	1.89	-0.33	0.12	-0.30	-0.29	0.44	6.09	Upgrade
Gross Margin	42.48%	38.17%	42.25%	42.44%	42.88%	42.44%	42.45%	43.15%	45.96%	47.32%	Upgrade
Operating Margin	-5.26%	1.59%	4.88%	2.88%	3.13%	2.93%	2.07%	-11.43%	-0.36%	8.98%	Upgrade
Profit Margin	-8.87%	-0.81%	2.04%	0.76%	1.33%	0.80%	2.00%	-8.22%	-1.38%	4.74%	Upgrade
Free Cash Flow Margin	6.50%	-4.26%	2.77%	4.31%	-0.74%	0.26%	-0.69%	-0.69%	0.99%	12.51%	Upgrade
Effective Tax Rate	-	-	27.41%	13.95%	9.70%	-20.34%	-6193.53%	-	-	38.78%	Upgrade
EBITDA	-45.06	63.83	119.58	77.69	78.49	66.1	51.29	-135.25	12.99	160.75	Upgrade
EBITDA Margin	-3.06%	4.10%	7.31%	5.44%	5.41%	4.55%	3.65%	-10.13%	0.91%	10.34%	Upgrade
Depreciation & Amortization	38.47	38.74	39.17	37.34	31.14	27.56	24.91	19	17.4	19.7	Upgrade
EBIT	-83.53	25.09	80.41	40.35	47.35	38.54	26.38	-154.25	-4.41	141.05	Upgrade
EBIT Margin	-5.67%	1.61%	4.91%	2.83%	3.26%	2.66%	1.88%	-11.55%	-0.31%	9.07%	Upgrade

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).