Lands' End, Inc.
Consumer CyclicalNASDAQ:LE · NASDAQ Capital Market
-$0.06 today
Vol 0.27M · Avg 0.40M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $5.5M -11.6% | $6.2M +104.8% | -$130.7M -943.0% | -$12.5M -137.5% | $33.4M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $30.2M -10.7% | $33.8M -12.2% | $38.5M -0.7% | $38.7M -1.1% | $39.2M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $942.0K -72.2% | $3.4M +87.1% | $1.8M +95.6% | $927.0K +218.5% | -$782.0K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $4.9M +27.3% | $3.8M +2.0% | $3.8M -63.0% | $10.2M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $5.2M +172.7% | $1.9M -98.1% | $102.3M +247.0% | -$69.6M -376.2% | -$14.6M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $7.5M +158.1% | -$12.8M -230.1% | $9.9M +119.0% | $4.5M +134.2% | -$13.2M | $592.6M | $1.3B | $626.2M |
| Inventory | -$1.3M -103.6% | $36.1M -71.0% | $124.5M +371.3% | -$45.9M -988.8% | -$4.2M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $2.5M +113.6% | -$18.2M +45.0% | -$33.0M -265.7% | $19.9M +52.3% | $13.1M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$3.5M -9.7% | -$3.2M -406.4% | $1.0M +102.1% | -$48.2M -366.7% | -$10.3M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $7.8M +163.0% | $3.0M -97.4% | $114.8M +4809.8% | $2.3M -28.6% | $3.3M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $49.6M -6.6% | $53.1M -59.3% | $130.6M +459.0% | -$36.4M -151.5% | $70.6M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$29.2M +22.6% | -$37.8M -8.2% | -$34.9M -9.8% | -$31.8M -26.0% | -$25.2M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $52.0K | $0 | $0 -100.0% | $2.0M | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 -100.0% | $2.7M +38957.1% | $7.0K -99.6% | $2.0M | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$29.2M +16.7% | -$35.0M -0.4% | -$34.9M -17.0% | -$29.8M -18.2% | -$25.2M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$14.1M -8.5% | -$13.0M +85.8% | -$91.9M -206.5% | $86.3M +322.6% | -$38.8M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $908.0K | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$4.5M +61.1% | -$11.6M +2.6% | -$11.9M -40.6% | -$8.5M -65.6% | -$5.1M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$2.4M -18.5% | -$2.0M +60.6% | -$5.1M -17.3% | -$4.3M -251.0% | -$1.2M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$20.1M +24.5% | -$26.6M +75.8% | -$110.1M -249.9% | $73.5M +262.9% | -$45.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$903.0K -10133.3% | $9.0K -97.4% | $350.0K +117.5% | -$2.0M -2042.7% | $103.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$529.0K +93.8% | -$8.5M +39.9% | -$14.1M -368.3% | $5.3M +1441.3% | $341.0K | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $20.4M +32.7% | $15.4M -83.9% | $95.6M +240.3% | -$68.2M -250.4% | $45.3M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Arko Corp.
NASDAQ:ARKO
$968.16M
MarineMax, Inc.
NYSE:HZO
$748.96M
Betterware de México, S.A.P.I. de C.V.
NYSE:BWMX
$671.51M
Karat Packaging Inc.
NASDAQ:KRT
$600.11M
Miller Industries, Inc.
NYSE:MLR
$553.94M
Monro, Inc.
NASDAQ:MNRO
$478.90M
Shoe Carnival, Inc.
NASDAQ:SCVL
$473.25M
ZKH Group Limited
NYSE:ZKH
$453.81M
Nathan's Famous, Inc.
NASDAQ:NATH
$417.38M
The Honest Company, Inc.
NASDAQ:HNST
$398.48M
SEC Filings
Recent regulatory filings
No filings found.
Does LE generate free cash flow?
Lands' End, Inc. (LE) generated $20.40M of free cash flow in fiscal 2025.
How much operating cash flow does LE produce?
Operating cash flow was $49.62M, before capital expenditures of $29.22M.
Explore More
Continue the stock analysis
Jump to another research area for this company.