# EDGAR Filing Document

**Accession Number:** 0000799288
**File Stem:** 0001193125-25-312757
**Filing Date:** 2025-12
**Character Count:** 156710
**Document Hash:** 86d1c91b16635d6beee2c1af99201f32
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001193125-25-312757.hdr.sgml**: 20251209

**ACCESSION NUMBER**: 0001193125-25-312757

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 75

**CONFORMED PERIOD OF REPORT**: 20251031

**FILED AS OF DATE**: 20251209

**DATE AS OF CHANGE**: 20251209

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** LANDS' END, INC.
- **CENTRAL INDEX KEY:** 0000799288
- **STANDARD INDUSTRIAL CLASSIFICATION:** RETAIL-FAMILY CLOTHING STORES [5651]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 362512786
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0131

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-09769
- **FILM NUMBER:** 251559257

**BUSINESS ADDRESS:**
- **STREET 1:** FIVE LANDS' END LANE
- **CITY:** DODGEVILLE
- **STATE:** WI
- **ZIP:** 53533
- **BUSINESS PHONE:** 6089359341

**MAIL ADDRESS:**
- **STREET 1:** FIVE LANDS' END LANE
- **CITY:** DODGEVILLE
- **STATE:** WI
- **ZIP:** 53533

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** LAND'S END, INC.
- **DATE OF NAME CHANGE:** 20140527

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** LAND'S END, INC
- **DATE OF NAME CHANGE:** 20140527

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** LANDS END INC
- **DATE OF NAME CHANGE:** 19920703

?xml version='1.0' encoding='ASCII'? 10-Q

[**<u>**Table of Contents**</u>**](#toc_page)

------

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

------

**FORM** 10-Q

------

☒ **Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934** 

**For the quarterly period ended** **October 31,** 2025

**-OR-**

☐ **Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934**

**For the transition period from to .**

**Commission File Number:** 001-09769

------

Lands' End, Inc.

**(Exact name of registrant as specified in its charter)**

------

---

| | |
|:---|:---|
| Delaware | 36-2512786 |
| **(State or other jurisdiction of <br>incorporation or organization)** | **(I.R.S. Employer <br>Identification No.)** |

---

---

| | |
|:---|:---|
| 5 Lands' End Lane<br>Dodgeville**,** Wisconsin | 53595 |
| **(Address of principal executive offices)** | **(Zip Code)** |

---

**(**608**)** 935-9341

**(Registrant's telephone number, including area code)**

**Securities registered pursuant to Section 12(b) of the Act:**

---

| | |
|:---|:---|
| Title of each class | Name of each exchange on which registered |
| Common Stock, par value $0.01 per share<br> LE | The Nasdaq Stock Market LLC |

---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definition of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | ☐ | Accelerated filer | ☒ |
| Non-accelerated filer | ☐ | Smaller reporting company | ☐ |
|  |  | Emerging growth company | ☐ |

---

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒

As of December 4, 2025, the registrant had 30,551,068 shares of common stock, $0.01 par value, outstanding.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**LANDS' END, INC.**

**QUARTERLY REPORT ON FORM 10-Q**

**FOR THE PERIOD ENDED OCTOBER 31, 2025**

**TABLE OF** **CONTENTS**

---

| | | |
|:---|:---|:---|
|  |  | Page |
|  | [**<u>PART I. FINANCIAL INFORMATION</u>**](#part_i_financial_information) |  |
| Item 1. | [<u>Financial Statements (Unaudited)</u>](#item_1_financial_statements) | 1 |
|  | [<u>Condensed Consolidated Statements of Operations</u>](#condensed_consolidated_statements_operat) | 1 |
|  | [<u>Condensed Consolidated Statements of Comprehensive Operations</u>](#condensed_consolidated_statements_compre) | 2 |
|  | [<u>Condensed Consolidated Balance Sheets</u>](#condensed_consolidated_balance_sheets) | 3 |
|  | [<u>Condensed Consolidated Statements of Cash Flows</u>](#condensed_consolidated_statements_cash_f) | 4 |
|  | [<u>Condensed Consolidated Statements of Changes in Stockholders' Equity</u>](#condensed_consolidated_sose) | 5 |
|  | [<u>Notes to Condensed Consolidated Financial Statements</u>](#notes_to_condensed_consolidated_financia) | 7 |
| Item 2. | [<u>Management's Discussion and Analysis of Financial Condition and Results of Operations</u>](#item_2_managements_discussion_analysis_f) | 22 |
| Item 3. | [<u>Quantitative and Qualitative Disclosures about Market Risk</u>](#item_3_quantitative_qualitative_disclosu) | 36 |
| Item 4. | [<u>Controls and Procedures</u>](#item_4_controls_procedures) | 37 |
|  | [**<u>PART II. OTHER INFORMATION</u>**](#part_ii_or_information) | 38 |
| Item 1. | [<u>Legal Proceedings</u>](#item_1_legal_proceedings) | 38 |
| Item 1A. | [<u>Risk Factors</u>](#item_1a_risk_factors) | 39 |
| Item 5. | [<u>Other Information</u>](#item_5_other_information) | 40 |
| Item 6. | [<u>Exhibits</u>](#item_6_exhibits) | 41 |
|  | [<u>Signatures</u>](#signatures) | 42 |

---

------

[**<u>**Table of Contents**</u>**](#toc_page)

**PART I. FINANCIAL INFORMATION**

**ITEM 1. FINANCIAL STATEMENTS**

**LANDS' END, INC.** 

**Condensed Consolidated Statements of Operations**

**(Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands, except per share data)* | **October 31, <br>2025** | **November 1, <br>2024** | **October 31, <br>2025** | **November 1, 2024** |
| Net revenue | $317487 | $318628 | $872774 | $921272 |
| Cost of sales (exclusive of depreciation and amortization) | 153013 | 157483 | 432156 | 469262 |
| **Gross profit** | 164474 | 161145 | 440618 | 452010 |
| Selling and administrative | 138605 | 140876 | 391423 | 403787 |
| Depreciation and amortization | 7416 | 8153 | 23363 | 25850 |
| Other operating expense, net | 1686 | 2829 | 7452 | 8367 |
| Operating income | 16767 | 9287 | 18380 | 14006 |
| Interest expense | 9417 | 10266 | 27944 | 31049 |
| Other (income) expense, net | (47) | 352 | (61) | 180 |
| Income (loss) before income taxes | 7397 | (1331) | (9503) | (17223) |
| Income tax expense (benefit) | 2233 | (738) | (2738) | (4937) |
| **NET INCOME (LOSS)** | $5164 | $(593) | $(6765) | $(12286) |
| **Earnings (loss) per common share** |  |  |  |  |
| Basic | $0.17 | $(0.02) | $(0.22) | $(0.39) |
| Diluted | $0.17 | $(0.02) | $(0.22) | $(0.39) |
| **Weighted average common shares outstanding** |  |  |  |  |
| Basic | 30512 | 31136 | 30684 | 31317 |
| Diluted | 30946 | 31136 | 30684 | 31317 |

---

See accompanying Notes to Condensed Consolidated Financial Statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**LANDS' END, INC.**

**Condensed Consolidated Statements of Comprehensive Operations**

**(Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **November 1, 2024** | **October 31, 2025** | **November 1, 2024** |
| **NET INCOME (LOSS)** | $5164 | $(593) | $(6765) | $(12286) |
| Other comprehensive income (loss), net of tax |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Foreign currency translation adjustments | (376) | 552 | 557 | 338 |
| **COMPREHENSIVE INCOME (LOSS)** | $4788 | $(41) | $(6208) | $(11948) |

---

See accompanying Notes to Condensed Consolidated Financial Statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**LANDS' END, INC.**

**Condensed Consolidated Balance Sheets**

**(Unaudited)**

---

| | | | |
|:---|:---|:---|:---|
| *(in thousands, except per share data)* | **October 31, 2025** | **November 1, 2024** | **January 31,<br>2025** |
| **ASSETS** |  |  |  |
| Current assets |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $36344 | $30401 | $16180 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Restricted cash | 703 | 1912 | 2632 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | 36721 | 35538 | 47839 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | 347629 | 335855 | 265132 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses | 30300 | 36246 | 33258 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current assets | 9109 | 13543 | 5439 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total current assets** | 460806 | 453495 | 370480 |
| Property and equipment, net | 116189 | 109173 | 115618 |
| Operating lease right-of-use asset | 16596 | 21484 | 20373 |
| Intangible asset | 257000 | 257000 | 257000 |
| Other assets | 2072 | 2419 | 2010 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**TOTAL ASSETS** | $852663 | $843571 | $765481 |
| **LIABILITIES AND STOCKHOLDERS' EQUITY** |  |  |  |
| Current liabilities |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term debt | $13000 | $13000 | $13000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | 144564 | 132116 | 111353 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lease liability – current | 4527 | 5196 | 4534 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other current liabilities | 100230 | 109894 | 98736 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total current liabilities** | 262321 | 260206 | 227623 |
| Long-term borrowings under ABL Facility | 75000 | 60000 |  |
| Long-term debt, net | 216880 | 227558 | 224888 |
| Lease liability – long-term | 15376 | 21116 | 20007 |
| Deferred tax liabilities | 49865 | 48343 | 51450 |
| Other liabilities | 2205 | 2705 | 2291 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**TOTAL LIABILITIES** | 621647 | 619928 | 526259 |
| **STOCKHOLDERS' EQUITY** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common stock, par value $0.01 authorized: 480,000 shares;<br> issued and outstanding: 30,552, 31,023 and 30,843, respectively | 306 | 311 | 309 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 347945 | 351940 | 349940 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accumulated deficit | (101123) | (112877) | (94358) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss | (16112) | (15731) | (16669) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**TOTAL STOCKHOLDERS' EQUITY** | 231016 | 223643 | 239222 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY** | $852663 | $843571 | $765481 |

---

See accompanying Notes to Condensed Consolidated Financial Statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**LANDS' END, INC.**

**Condensed Consolidated Statements of Cash Flows**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
|  | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **November 1, 2024** |
| **CASH FLOWS FROM OPERATING ACTIVITIES** |  |  |
| Net loss | $(6765) | $(12286) |
| Adjustments to reconcile net loss to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 23363 | 25850 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt issuance costs | 2095 | 2035 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Gain) loss on disposal of property and equipment | (20) | 67 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 3779 | 4111 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | (1536) | 233 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Long-lived asset impairment | 256 | 3817 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other | (850) | (463) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | 11814 | (241) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | (81400) | (33899) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | 33076 | 1690 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other operating assets | 298 | (4038) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other operating liabilities | 709 | 912 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in operating activities | (15181) | (12212) |
| **CASH FLOWS FROM INVESTING ACTIVITIES** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Sales of property and equipment | 46 | 20 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Purchases of property and equipment | (23946) | (22142) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (23900) | (22122) |
| **CASH FLOWS FROM FINANCING ACTIVITIES** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from borrowings under ABL Facility | 109000 | 93000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payments of borrowings under ABL Facility | (34000) | (33000) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payments on term loan | (9750) | (9750) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payments of debt issuance costs | (1103) | (724) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payments for taxes related to net share settlement of equity awards | (1240) | (1275) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Purchases and retirement of common stock, including excise tax paid | (4513) | (8857) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by financing activities | 58394 | 39394 |
| Effects of exchange rate changes on cash, cash equivalents and restricted cash | (1078) | (37) |
| **NET INCREASE IN CASH, CASH EQUIVALENTS AND<br>&nbsp;&nbsp;&nbsp;&nbsp; RESTRICTED CASH** | 18235 | 5023 |
| **CASH, CASH EQUIVALENTS AND RESTRICTED CASH,<br>&nbsp;&nbsp;&nbsp;&nbsp; BEGINNING OF PERIOD** | 18812 | 27290 |
| **CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD** | $37047 | $32313 |
| **SUPPLEMENTAL CASH FLOW DATA** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unpaid liability to acquire property and equipment | $1635 | $2534 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income taxes (refunded) paid | $(92) | $457 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest paid | $25930 | $27598 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease right-of-use-assets (reversal) obtained in exchange for lease liabilities | $(961) | $302 |

---

See accompanying Notes to Condensed Consolidated Financial Statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**LANDS' END, INC.**

**Condensed Consolidated Statements of Changes in Stockholders' Equity**

**For the 39 weeks ended October 31, 2025**

 **(Unaudited)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock Issued** | **Common Stock Issued** | **Additional<br>Paid-in** | **Accumulated** | **Accumulated<br>Other<br>Comprehensive** | **Total<br>Stockholders'** |
| *(in thousands)* | **Shares** | **Amount** | **Capital** | **Deficit** | **Loss** | **Equity** |
| **Balance at January 31, 2025** | 30843 | $309 | $349940 | $(94358) | $(16669) | $239222 |
| Net loss |  |  |  | (8262) |  | (8262) |
| Cumulative translation adjustment, net of tax |  |  |  |  | 1498 | 1498 |
| Stock-based compensation expense |  |  | 920 |  |  | 920 |
| Vesting of restricted shares | 125 | 1 | (1) |  |  |  |
| Common stock withheld related to net share<br>&nbsp;&nbsp;&nbsp;&nbsp; settlement of equity awards | (42) |  | (450) |  |  | (450) |
| Purchases and retirement of common stock, including excise taxes | (291) | (3) | (2785) |  |  | (2788) |
| **Balance at May 2, 2025** | 30635 | $307 | $347624 | $(102620) | $(15171) | $230140 |
| Net loss |  |  |  | (3667) |  | (3667) |
| Cumulative translation adjustment, net of tax |  |  |  |  | (565) | (565) |
| Stock-based compensation expense |  |  | 1330 |  |  | 1330 |
| Vesting of restricted shares | 122 | 1 | (1) |  |  |  |
| Common stock withheld related to net share<br>&nbsp;&nbsp;&nbsp;&nbsp; settlement of equity awards | (41) |  | (360) |  |  | (360) |
| Purchases and retirement of common stock, including excise taxes | (199) | (2) | (1752) |  |  | (1754) |
| **Balance at August 1, 2025** | 30517 | $306 | $346841 | $(106287) | $(15736) | $225124 |
| Net income |  |  |  | 5164 |  | 5164 |
| Cumulative translation adjustment, net of tax |  |  |  |  | (376) | (376) |
| Stock-based compensation expense |  |  | 1529 |  |  | 1529 |
| Vesting of restricted shares | 62 |  |  |  |  |  |
| Common stock withheld related to net share<br>&nbsp;&nbsp;&nbsp;&nbsp; settlement of equity awards | (27) |  | (430) |  |  | (430) |
| Purchases and retirement of common stock, including excise taxes |  |  | 5 |  |  | 5 |
| **Balance at October 31, 2025** | 30552 | $306 | $347945 | $(101123) | $(16112) | $231016 |

---

------

[**<u>**Table of Contents**</u>**](#toc_page)

**LANDS' END, INC.**

**Condensed Consolidated Statements of Changes in Stockholders' Equity**

**For the 39 weeks ended November 1, 2024**

 **(Unaudited)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock Issued** | **Common Stock Issued** | **Additional<br>Paid-in** | **Accumulated** | **Accumulated<br>Other<br>Comprehensive** | **Total<br>Stockholders'** |
| *(in thousands)* | **Shares** | **Amount** | **Capital** | **Deficit** | **Loss** | **Equity** |
| **Balance at February 2, 2024** | 31433 | $315 | $356764 | $(99417) | $(16069) | $241593 |
| Net loss |  |  |  | (6442) |  | (6442) |
| Cumulative translation adjustment, net of tax |  |  |  |  | (513) | (513) |
| Stock-based compensation expense |  |  | 1226 |  |  | 1226 |
| Vesting of restricted shares | 90 |  |  |  |  |  |
| Common stock withheld related to net share<br>&nbsp;&nbsp;&nbsp;&nbsp; settlement of equity awards | (31) |  | (249) |  |  | (249) |
| Purchases and retirement of common stock | (85) | (1) | (870) | (143) |  | (1014) |
| **Balance at May 3, 2024** | 31407 | $314 | $356871 | $(106002) | $(16582) | $234601 |
| Net loss |  |  |  | (5251) |  | (5251) |
| Cumulative translation adjustment, net of tax |  |  |  |  | 299 | 299 |
| Stock-based compensation expense |  |  | 1432 |  |  | 1432 |
| Vesting of restricted shares | 160 | 1 | (1) |  |  |  |
| Common stock withheld related to net share<br>&nbsp;&nbsp;&nbsp;&nbsp; settlement of equity awards | (57) |  | (792) |  |  | (792) |
| Purchases and retirement of common stock, including excise taxes | (254) | (2) | (2742) | (1031) |  | (3775) |
| **Balance at August 2, 2024** | 31256 | $313 | $354768 | $(112284) | $(16283) | $226514 |
| Net loss |  |  |  | (593) |  | (593) |
| Cumulative translation adjustment, net of tax |  |  |  |  | 552 | 552 |
| Stock-based compensation expense |  |  | 1453 |  |  | 1453 |
| Vesting of restricted shares | 34 |  |  |  |  |  |
| Common stock withheld related to net share<br>&nbsp;&nbsp;&nbsp;&nbsp; settlement of equity awards | (15) |  | (234) |  |  | (234) |
| Purchases and retirement of common stock, including excise taxes | (252) | (2) | (4047) |  |  | (4049) |
| **Balance at November 1, 2024** | 31023 | $311 | $351940 | $(112877) | $(15731) | $223643 |

---

See accompanying Notes to Condensed Consolidated Financial Statements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**LANDS' END, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**NOTE 1. BACKGROUND AND BASIS OF PRESENTATION**

**Description of Business**

Lands' End, Inc. ("Lands' End" or the "Company") is a leading digital retailer of solution-based apparel, swimwear, outerwear, accessories, footwear, home products and uniforms. Lands' End offers products online at *www.landsend.com*, through third-party distribution channels, its own Company Operated stores and third-party license agreements. Lands' End also offers products to businesses and schools, for their employees and students, through the Outfitters distribution channel. Lands' End is a classic American lifestyle brand that creates solutions for life's every journey. References to *www.landsend.com* do not constitute incorporation by reference of the information at *www.landsend.com*, and such information is not part of this Quarterly Report on Form 10-Q or any other filings with the SEC, unless otherwise explicitly stated.

Terms that are commonly used in the Company's Notes to Condensed Consolidated Financial Statements are defined as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•ABL Facility – Asset-based senior secured credit agreement, providing for a revolving facility, dated as of November 16, 2017, with Wells Fargo Bank, N.A. and certain other lenders, as amended to date

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•ASC – Financial Accounting Standards Board Accounting Standards Codification, which serves as the source for authoritative GAAP, as supplemented by rules and interpretive releases by the SEC which are also sources of authoritative GAAP for SEC registrants

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Company Operated stores – Lands' End retail stores in the Retail distribution channel

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Debt Facilities – Collectively, the Term Loan Facility and ABL Facility

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Deferred Awards – Time vesting stock awards

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•FASB – Financial Accounting Standards Board

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Fiscal 2025 – The 52 weeks ending January 30, 2026

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Fiscal 2024 – The 52 weeks ended January 31, 2025

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•GAAP – Accounting principles generally accepted in the United States

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Option Awards – Stock option awards

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Performance Awards – Performance-based stock awards

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•SEC – United States Securities and Exchange Commission

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•SOFR – Secured Overnight Funding Rate

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Target Shares – Number of restricted stock units awarded to a recipient which reflects the number of shares to be delivered based on achievement of target performance goals

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Term Loan Adjusted SOFR – SOFR plus adjustments of either (a) 0.11448% for a one-month interest period, (b) 0.26161% for a three-month interest period, or (c) 0.42826% for a six-month interest period

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Term Loan Facility – Term loan credit agreement, dated as of December 29, 2023, among the Company, Blue Torch Capital, as Administrative Agent and Collateral Agent, and the lenders party thereto

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Year-to-Date 2025 – The 39 weeks ended October 31, 2025

------

[**<u>**Table of Contents**</u>**](#toc_page)

**Basis of Presentation**

The Condensed Consolidated Financial Statements include the accounts of Lands' End, Inc. and its subsidiaries. All intercompany transactions and balances have been eliminated.

The accompanying unaudited Condensed Consolidated Financial Statements have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all material adjustments which are of a normal and recurring nature necessary for a fair presentation of the results for the periods presented have been reflected. Dollar amounts are reported in thousands, except per share data, unless otherwise noted. Interim results are not necessarily indicative of results for a full year. The information included in this Form 10-Q should be read in conjunction with information included in the Lands' End Annual Report on Form 10-K filed with the SEC on March 27, 2025.

***Macroeconomic Challenges***

Macroeconomic issues which impact consumer discretionary spending, such as realized inflation-based price increases and high interest rates have continued to have an impact on the Company's business. Apparel purchases historically have been influenced by domestic and global economic conditions, which may negatively impact customer demand and may require higher levels of promotion in order to attract and retain customers. Additionally, the variable interest rates associated with the Company's Debt Facilities are negatively affected by higher interest rate environments. Macroeconomic challenges may lead to increased cost of raw materials, packaging materials, labor, energy, fuel, debt and other inputs necessary for the production and distribution of the Company's products. Ongoing uncertainty surrounding global trade policy, including ongoing and potential tariff increases on goods manufactured in key sourcing regions, have elevated and could further elevate product costs. The Company is monitoring these developments and is actively pursuing mitigation strategies, but escalating trade tensions may pressure margins and disrupt supply chain efficiency.

***Restructuring and Other Costs***

The Company incurred restructuring and other charges related to cost optimization of business operations and exploring strategic alternatives. During Year-to-Date 2025, the Company incurred ongoing costs related to exploring strategic alternatives for the Company to maximize shareholder value and has included those costs as part of restructuring and other. Additionally, the Company reduced approximately 6% of its corporate office positions and incurred restructuring charges, primarily severance and benefit and other related costs. The reductions in the corporate office positions were made to better align with the evolving needs of the business and to invest in key growth areas.

The following table summarizes the restructuring and other costs recognized in Other operating expense, net in the Condensed Consolidated Statement of Operations for the 13 and 39 weeks ended October 31, 2025 and November 1, 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **November 1, 2024** | **October 31, 2025** | **November 1, 2024** |
| Employee severance and benefit costs | $(12) | $1671 | $2900 | $4351 |
| Strategic alternatives and other costs | 1465 | 131 | 4319 | 131 |
| Total restructuring and other | $1453 | $1802 | $7219 | $4482 |

---

------

[**<u>**Table of Contents**</u>**](#toc_page)

The following table summarizes the accrued restructuring and other cost activity included in Accrued expenses and other current liabilities in the Condensed Consolidated Balance Sheets:

---

| | | | |
|:---|:---|:---|:---|
| *(in thousands)* | **Employee Severance and Benefit Costs** | **Strategic Alternatives and Other Costs** | **Total Restructuring and Other** |
| Balance as of January 31, 2025 | $2004 | $— | $2004 |
| Estimated costs payable in cash | 2647 | 685 | 3332 |
| Cash payments | (2914) | (30) | (2944) |
| Foreign currency translation | 53 |  | 53 |
| Balance as of May 2, 2025 | $1790 | $655 | $2445 |
| Estimated costs payable in cash | 265 | 2169 | 2434 |
| Cash payments | (1435) | (228) | (1663) |
| Foreign currency translation | 6 |  | 6 |
| Balance as of August 1, 2025 | $626 | $2596 | $3222 |
| Estimated costs payable in cash | (12) | 1465 | 1453 |
| Cash payments | (447) | (4026) | (4473) |
| Foreign currency translation |  |  | - |
| Balance as of October 31, 2025 | $167 | $35 | $202 |

---

**NOTE 2. RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS NOT YET ADOPTED**

In September 2025, the FASB issued Accounting Standards Update (ASU) 2025-06, *Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software,* which modernizes the accounting for internal-use software to current development practices, clarifies when to begin capitalizing costs and enhances disclosure requirements. This update is effective for interim and annual periods beginning after December 15, 2027, with early adoption permitted*.* The Company is currently assessing the impact of ASU 2025-06 on the Company's Condensed Consolidated Financial Statements.

In July 2025, the FASB issued Accounting Standards Update (ASU) 2025-05, *Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets*, which provides targeted relief for entities estimating expected credit losses on short-term receivables and contract assets under Topic 606. The guidance allows entities to bypass the requirement to incorporate macroeconomic data into their forecasts when such data is not expected to materially affect the estimate. ASU 2025-05 is effective for the annual periods beginning after December 15, 2025. The Company is currently assessing the impact of ASU 2025-05 on the Company's Condensed Consolidated Financial Statements.

In November 2024, the FASB issued ASU 2024-03 *Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses* ("ASU 2024-03"). Under ASU 2024-03, a public entity is required to disclose information about purchases of inventory, employee compensation, depreciation, intangible asset amortization, and depletion for each income statement line item that contains those expenses. ASU 2024-03 is effective for annual reporting periods beginning after December 15, 2026 and interim reporting periods beginning after December 15, 2027. ASU 2024-03 allows for early adoption and requires either prospective adoption to financial statements issued for reporting periods after the effective date of ASU 2024-03 or retrospectively to any or all prior periods presented in the financial statements. The Company is currently assessing the impact of ASU 2024-03 on the Company's Condensed Consolidated Financial Statement disclosures.

In December 2023, the FASB issued ASU 2023-09, *Improvements to Income Tax Disclosures* ("ASU 2023-09"), which includes requirements that an entity disclose specific categories in the rate reconciliation table and provide additional information for reconciling items that are greater than five percent of the amount computed by multiplying pretax income (or loss) by the applicable statutory income tax rate. The standard also requires that entities disclose income (or loss) from continuing operations before income tax expense (or benefit) and income tax expense (or benefit) each disaggregated between domestic and foreign. ASU 2023-09 is effective for the annual periods beginning after December 15, 2024. The Company is currently assessing the impact of ASU 2023-09 on the Company's Condensed Consolidated Financial Statement disclosures.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**NOTE 3. EARNINGS (LOSS) PER SHARE**

The numerator for both basic and diluted earnings (loss) per share is net income (loss) attributable to the Company. The denominator for basic earnings (loss) per share is based upon the number of weighted average shares of the Company's common stock outstanding during the reporting periods. The denominator for diluted earnings (loss) per share is based upon the number of weighted average shares of the Company's common stock and common stock equivalents outstanding during the reporting periods using the treasury stock method in accordance with *ASC 260, Earnings Per Share*. Potentially dilutive securities for the diluted earnings (loss) per share calculations consist of non-vested equity shares of common stock and in-the-money outstanding options where the current stock price exceeds the option strike price.

The following table summarizes the components of basic and diluted earnings (loss) per share:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands, except per share amounts)* | **October 31, 2025** | **November 1, 2024** | **October 31, 2025** | **November 1, 2024** |
| Net income (loss) | $5164 | $(593) | $(6765) | $(12286) |
| Basic weighted average common shares outstanding | 30512 | 31136 | 30684 | 31317 |
| Dilutive impact of stock awards | 434 |  |  |  |
| Diluted weighted average common shares outstanding | 30946 | 31136 | 30684 | 31317 |
| Earnings (loss) per share |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $0.17 | $(0.02) | $(0.22) | $(0.39) |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | $0.17 | $(0.02) | $(0.22) | $(0.39) |
| Anti-dilutive shares excluded from diluted earnings (loss) per common share calculation | 49 | 566 | 374 | 769 |

---

Stock awards are considered anti-dilutive based on the application of the treasury stock method or in the event of a net loss.

**NOTE 4. OTHER COMPREHENSIVE LOSS**

Other comprehensive income (loss) encompasses all changes in equity other than those arising from transactions with stockholders and is comprised solely of foreign currency translation adjustments. The Company's foreign subsidiaries use their foreign currency as their functional currency. Functional currency assets and liabilities are translated into U.S. Dollars using exchange rates in effect at the balance sheet date, and revenues and expenses are translated at average exchange rates during the period. Resulting translation gains and losses are reported in other comprehensive income (loss), until the substantial liquidation of a subsidiary, at which time accumulated translation gains or losses are reclassified into net income (loss).

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **November 1, 2024** | **October 31, 2025** | **November 1, 2024** |
| Beginning balance: Accumulated other comprehensive loss<br>&nbsp;&nbsp;&nbsp;&nbsp; (net of tax of $4,183, $3,989, $4,234 and $4,271, <br>&nbsp;&nbsp;&nbsp;&nbsp; respectively) | $(15736) | $(16283) | $(16669) | $(16069) |
| Other comprehensive (loss) income: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Foreign currency translation adjustments (net of tax of $100, $192, $49 and $(90), respectively) | (376) | 552 | 557 | 338 |
| Ending balance: Accumulated other comprehensive loss<br>&nbsp;&nbsp;&nbsp;&nbsp; (net of tax of $4,283, $4,181, $4,283 and $4,181, <br>&nbsp;&nbsp;&nbsp;&nbsp; respectively) | $(16112) | $(15731) | $(16112) | $(15731) |

---

No amounts were reclassified out of Accumulated other comprehensive loss during any of the periods presented.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**NOTE 5. DEBT**

**ABL Facility**

The Company's $225.0 million committed revolving ABL Facility, as amended to date, includes a $35.0 million sublimit for letters of credit and is available for working capital and other general corporate liquidity needs. The amount available to borrow is the lesser of (1) the Aggregate Commitments of $225.0 million or (2) the Borrowing Base or Loan Cap which is calculated from Eligible Inventory, Trade Receivables and Credit Card Receivables, all foregoing capitalized terms not defined herein are as defined in the ABL Facility.

The following table summarizes the Company's ABL Facility borrowing availability:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **October 31, 2025** | **October 31, 2025** | **November 1, 2024** | **November 1, 2024** | **January 31, 2025** | **January 31, 2025** |
| *(in thousands)* | **Amount** | **Interest Rate** | **Amount** | **Interest Rate** | **Amount** | **Interest Rate** |
| ABL Facility limit | $225000 |  | $275000 |  | $275000 |  |
| Borrowing Base | 200990 |  | 161447 |  | 140202 |  |
| Outstanding borrowings | 75000 | 5.53% | 60000 | 6.13% |  |  |
| Outstanding letters of credit | 10882 |  | 11129 |  | 10888 |  |
| ABL Facility utilization at end of period | 85882 |  | 71129 |  | 10888 |  |
| ABL Facility borrowing availability | $115108 |  | $90318 |  | $129314 |  |

---

Effective with the Fifth Amendment to the ABL Facility, dated March 28, 2025 (the "Fifth Amendment"), a 0.10% adjustment to the SOFR benchmark interest rate was eliminated and the benchmark rates under the ABL Credit Agreement are, at the election of the Company, either: (1) Term SOFR (which is a forward looking term rate based on the secured overnight financing rate), or (2) a Base Rate (which is the greatest of (a) 0% per annum, (b) the federal funds rate plus 0.50%, (c) the one-month Term SOFR rate plus 1.00%, or (d) the Wells Fargo "prime rate"). The borrowing margin for SOFR Rate loans is (i) where the average daily total outstanding for the previous quarter is less than $95.0 million, 1.50%, and (ii) where the average daily total outstanding for the previous quarter is equal to or greater than $95.0 million, 1.75%. For Base Rate loans, the borrowing margin is (i) where the average daily total outstanding for the previous quarter is less than $95.0 million, 0.75%, and (ii) where the average daily total outstanding for the previous quarter is equal to or greater than $95.0 million, 1.00% ("Applicable Borrowing Margin"). The Applicable Borrowing Margin for all loans is based upon the average daily total loans outstanding for the previous quarter. The Fifth Amendment reduced aggregate commitments from $275 million to $225 million, and reduced the letter of credit sublimit from $70 million to $35 million, in line with the Company's lower inventory levels and expected letter of credit capacity, and had no material interest rate impact.

The ABL Facility fees include (i) commitment fees of 0.20% or 0.30% based upon the average daily unused commitment (aggregate commitment less loans and letter of credit outstanding) under the ABL Facility for the preceding fiscal quarter, (ii) customary letter of credit fees and (iii) customary annual agent fees. The Fifth Amendment extended the maturity date of the ABL Facility to the earlier of (a) March 28, 2030 and (b) September 29, 2028 if, on or prior to such date, the Term Loan Facility has not been refinanced, extended or repaid in full in accordance with the terms thereof and not replaced with other indebtedness. Under applicable accounting guidance, certain unamortized debt issuance costs originating from the ABL Facility are deferred and amortized over the extended term of the ABL Facility, and certain unamortized debt issuance costs have been written off. As of October 31, 2025, the Company had $75.0 million borrowings outstanding under the ABL Facility.

**Long-Term Debt**

The Term Loan Facility will mature on December 29, 2028, and amortizes at a rate equal to 1.25% per quarter. Depending upon the Company's Total Leverage Ratio, as defined in the Term Loan Facility, mandatory prepayments in an amount equal to a percentage of the Company's excess cash flows in each fiscal year, ranging from 0% to 75% are required. The Term Loan Facility also has typical prepayment requirements for the proceeds of certain asset sales, casualty events and extraordinary receipts. Voluntary prepayment and certain mandatory prepayments made (i) between December 30, 2024 and December 29, 2025 would result in a prepayment premium equal to 2% of the principal amount of the loan prepaid, (ii) between December 30, 2025 and December 29, 2026, would result in a prepayment premium equal to 1% of the principal amount of the loan prepaid, (iii) between December 30, 2026 and December 29, 2027, would result in a prepayment premium equal to 0.5% of the principal amount of the loan prepaid and (iv) thereafter no prepayment premium is due.

------

[**<u>**Table of Contents**</u>**](#toc_page)

The Company's long-term debt consisted of the following:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **October 31, 2025** | **October 31, 2025** | **November 1, 2024** | **November 1, 2024** | **January 31, 2025** | **January 31, 2025** |
| *(in thousands)* | **Amount** | **Interest Rate** | **Amount** | **Interest Rate** | **Amount** | **Interest Rate** |
| Term Loan Facility | $237250 | 12.40% | $250250 | 13.22% | $247000 | 12.66% |
| Less: Current portion of long-term debt | 13000 |  | 13000 |  | 13000 |  |
| Less: Unamortized debt issuance costs | 7370 |  | 9692 |  | 9112 |  |
| Long-term debt, net | $216880 |  | $227558 |  | $224888 |  |

---

The interest rates per annum applicable to the loans under the Term Loan Facility are based on a fluctuating rate of interest equal to, at the Company's election, either (1) Term Loan Adjusted SOFR loan (subject to a 2% floor) plus an applicable margin, or (2) an alternative base rate loan plus an applicable margin. The applicable margin is based on the Company's net leverage and will be, (i) for Term Loan Adjusted SOFR loans, 8.25% per annum if the total leverage ratio is greater than or equal to 2.75:1.00, 8.00% per annum if the total leverage ratio is less than 2.75:1.00 but greater than or equal to 2.25:1.00, and 7.75% per annum if the total leverage ratio is less than 2.25:1.00 and (ii) for base rate loans, 7.25% per annum if the total leverage ratio is greater than or equal to 2.75:1.00, 7.00% per annum if the total leverage ratio is less than 2.75:1.00 but greater than or equal to 2.25:1.00, and 6.75% per annum if the total leverage ratio is less than 2.25:1.00. In each case, the net leverage is determined as of the last day of each applicable measurement period.

The Term Loan Facility contains customary agency fees.

**Debt Facilities**

***Guarantees; Security***

All obligations under the Debt Facilities are unconditionally guaranteed by Lands' End, Inc. and, subject to certain exceptions, each of its existing and future direct and indirect subsidiaries. The ABL Facility is secured by a first priority security interest in certain working capital of the borrowers and guarantors consisting primarily of accounts receivable and inventory. The Term Loan Facility is also secured by a second priority security interest in the same collateral, with certain exceptions.

The Term Loan Facility is also secured by a first priority security interest in certain property and assets, including certain fixed assets such as real estate, stock of subsidiaries and intellectual property, in each case, subject to certain exceptions. The ABL Facility is also secured by a second priority interest in the same collateral, with certain exceptions.

***Representations and Warranties; Covenants***

Subject to specified exceptions, the Debt Facilities contain various representations and warranties and restrictive covenants that, among other things, restrict Lands' End, Inc.'s and its subsidiaries' ability to incur indebtedness (including guarantees), grant liens, make investments, make dividends or distributions with respect to capital stock, make prepayments on other indebtedness, engage in mergers or change the nature of their business.

The Term Loan Facility contains financial covenants, including a quarterly maximum total leverage ratio test and a monthly minimum liquidity test.

Under the ABL Facility, if excess availability falls below the greater of 10% of the Loan Cap amount or $12.0 million, the Company will be required to comply with a minimum fixed charge coverage ratio of 1.0 to 1.0.

The Debt Facilities contain certain affirmative covenants, including reporting requirements such as delivery of financial statements, certificates and notices of certain events, maintaining insurance and providing additional guarantees and collateral in certain circumstances.

As of October 31, 2025, the Company was in compliance with its financial covenants in the Debt Facilities.

------

[**<u>**Table of Contents**</u>**](#toc_page)

***Events of Default***

The Debt Facilities include customary events of default including non-payment of principal, interest or fees, violation of covenants, inaccuracy of representations or warranties, cross defaults related to certain other material indebtedness, bankruptcy and insolvency events, invalidity or impairment of guarantees or security interests, material judgments and change of control.

**NOTE 6. STOCK-BASED COMPENSATION**

The Company expenses the fair value of all stock awards over their requisite service period, ensuring that the amount of cumulative stock-based compensation expense recognized at any date is at least equal to the portion of the grant-date fair value of the award that is vested at that date. The Company has elected to adjust stock-based compensation expense for an estimated forfeiture rate for those shares not expected to vest and to recognize stock-based compensation expense on a straight-line basis for awards that only have a service requirement with multiple vest dates.

The Company has granted the following types of stock awards to employees at management levels and above, each of which are granted under the Company's stockholder approved stock plans, other than inducement grants outside of the Company's stockholder approved stock plans in accordance with Nasdaq Listing Rule 5635(c)(4):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Deferred Awards are in the form of restricted stock units and only require each recipient to complete a service period for the awards to be earned. Deferred Awards generally vest over three years. The fair value of Deferred Awards is based on the closing price of the Company's common stock on the grant date. Stock-based compensation expense is recognized ratably over the service period and is reduced for estimated forfeitures of those awards not expected to vest due to employee turnover.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Performance Awards are in the form of restricted stock units and have, in addition to a service requirement, financial performance criteria, event criteria and/or stock performance criteria that must be achieved for the awards to be earned. For Performance Awards with financial performance criteria, the Target Shares earned can range from 50% to 200% (such result, the "Earned Shares") once minimum thresholds have been reached and depend on the achievement of certain financial measures for the cumulative period comprised of three-consecutive fiscal years beginning with the fiscal year of the grant date. Performance Awards are also subject to limitations under the Company's stockholder approved stock plans. The applicable percentage of the Target Shares, as determined by the applicable performance measure, vest after the completion of the applicable three-year performance period and upon determination of achievement of the performance measures by the Compensation Committee of the Board of Directors. Unearned Target Shares are forfeited.

For Performance Awards granted in Fiscal 2025 with event criteria, the award vests at 100% of the Target Shares upon the occurrence of the event within a specified amount of time, absent which the award expires unvested. For the Performance Awards granted in Fiscal 2025 and Fiscal 2024 with stock performance criteria, the Target Shares earned can range from 0% to 100% based on the Company's highest average per share common stock closing price, measured over any 20 consecutive trading-day period from and after the date of grant and during the three-consecutive fiscal years beginning with the fiscal year of the grant date.

The grant date fair value of the Performance Awards granted in Fiscal 2025 and Fiscal 2024 with financial performance criteria and event criteria, are based on the closing price of the Company's common stock on the grant date. The grant date fair value for the Performance Awards granted in Fiscal 2025 and Fiscal 2024 with stock performance criteria are based on the Monte Carlo simulation model.

Stock-based compensation expense, including awards with market conditions, is recognized ratably over the related service period, reduced for estimated forfeitures of those awards not expected to vest due to employee turnover and adjusted based on the Company's estimate of the percentage of the aggregate Target Shares expected to be earned. The Company accrues for Performance Awards on the basis of a 100% payout unless it becomes probable that the outcome will be significantly different, or the performance can be accurately measured. Stock-based compensation expense for awards with event criteria is not recognized until the event becomes probable.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Option Awards provide the recipient with the option to purchase a set number of shares at a stated exercise price over the term of the contract, which is ten years for all Option Awards currently outstanding. Options are granted with a strike price equal to the stock price on the date of grant and vest over the requisite service period of the award. The fair value of each Option Award is estimated on the grant date using the Black-Scholes option pricing model.

------

[**<u>**Table of Contents**</u>**](#toc_page)

The following table provides a summary of the Company's stock-based compensation expense, which is included in Selling and administrative expense in the Condensed Consolidated Statements of Operations:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **November 1, 2024** | **October 31, 2025** | **November 1, 2024** |
| Deferred awards | $827 | $765 | $2579 | $2630 |
| Performance awards | 599 | 585 | 889 | 1170 |
| Option awards | 103 | 103 | 311 | 311 |
| Total stock-based compensation expense | $1529 | $1453 | $3779 | $4111 |

---

**Deferred Awards** 

The following table provides a summary of the Deferred Awards activity for the 39 weeks ended October 31, 2025:

---

| | | |
|:---|:---|:---|
|  | **Deferred Awards** | **Deferred Awards** |
| *(in thousands, except per share amounts)* | **Number of<br>Shares** | **Weighted Average<br>Grant Date Fair Value<br>per Share** |
| Unvested Deferred Awards as of January 31, 2025 | 757 | $10.63 |
| Granted | 329 | 11.21 |
| Vested | (309) | 11.98 |
| Forfeited or expired | (117) | 9.65 |
| Unvested Deferred Awards as of October 31, 2025 | 660 | $10.46 |

---

Total unrecognized stock-based compensation expense related to unvested Deferred Awards was approximately $4.4 million as of October 31, 2025, which is expected to be recognized ratably over a weighted average period of 1.9 years. The total fair value of Deferred Awards vested during the 39 weeks ended October 31, 2025 and November 1, 2024 was $3.7 million and $4.1 million, respectively.

**Performance Awards** 

The following table provides a summary of the Performance Awards activity for the 39 weeks ended October 31, 2025:

---

| | | |
|:---|:---|:---|
|  | **Performance Awards** | **Performance Awards** |
| *(in thousands, except per share amounts)* | **Number of<br>Shares** | **Weighted Average<br>Grant Date Fair Value<br>per Share** |
| Unvested Performance Awards as of January 31, 2025 | 692 | $10.99 |
| Granted | 780 | 10.39 |
| Change in estimate - performance | (65) |  |
| Vested |  |  |
| Forfeited or expired | (139) | 10.06 |
| Unvested Performance Awards as of October 31, 2025 | 1268 | $10.22 |

---

Total unrecognized stock-based compensation expense related to unvested Performance Awards was approximately $3.3 million as of October 31, 2025 which is expected to be recognized ratably over a weighted average period of 2.1 years. Additionally, total unrecognized stock-based compensation expense related to Performance Awards with event criteria was approximately $3.6 million, which is not expected to be recognized until the event is probable of occurring. The fair value of the 133,984 Performance Awards with stock performance criteria granted during the 39 weeks ended October 31, 2025 was estimated at $7.81 per share on the grant date using a Monte Carlo simulation.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**Option Awards** 

The following table provides a summary of the Option Awards activity for the 39 weeks ended October 31, 2025:

---

| | | |
|:---|:---|:---|
|  | **Option Awards** | **Option Awards** |
| *(in thousands, except per share amounts)* | **Number of<br>Shares** | **Weighted Average<br>Grant Date Fair Value<br>per Share** |
| Option Awards outstanding as of January 31, 2025 | 217 | $13.34 |
| Granted |  |  |
| Exercised |  |  |
| Forfeited |  |  |
| Expired |  |  |
| Option Awards outstanding as of October 31, 2025 | 217 | $13.34 |

---

The following table provides a summary of information about the Option Awards vested and expected to vest during the contractual term, as well as Option Awards exercisable, as of October 31, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| *(in thousands, except contractual life and exercise price amounts)* | **Option Awards** | **Weighted<br>Average<br>Remaining Contractual Life (Years)** | **Weighted<br>Average<br>Exercise Price** | **Aggregate Intrinsic Value** |
| Option Awards vested and expected to vest | 217 | 5.77 | $13.34 | $829 |
| Option Awards exercisable | 133 | 4.99 | $14.93 | $414 |

---

Total unrecognized stock-based compensation expense related to Option Awards expected to vest was not material as of October 31, 2025.

**NOTE 7. STOCKHOLDERS' EQUITY**

**Share Repurchase Program**

On March 15, 2024, the Company announced that its Board of Directors authorized the Company to repurchase up to $25.0 million of the Company's common stock through March 31, 2026 (the "2024 Share Repurchase Program"). Under the 2024 Share Repurchase Program, the Company may repurchase its common stock through open market purchases, in privately negotiated transactions, or by other means in accordance with federal securities laws, including Rule 10b-18 of the Exchange Act. The amount and timing of purchases will be determined by the Company's management depending upon market conditions and other factors and may be made pursuant to a Rule 10b5-1 trading plan. The 2024 Share Repurchase Program may be suspended or discontinued at any time. As of October 31, 2025, additional purchases of up to $8.8 million could be made under the 2024 Share Repurchase Program. All repurchases are subject to compliance with the Term Loan Facility which imposes a per fiscal year limitation on share repurchases.

The following table summarizes the Company's share repurchases for the 13 and 39 weeks ended October 31, 2025 and November 1, 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(Shares and $ in thousands except average per share cost)* | **October 31, 2025** | **November 1, 2024** | **October 31, 2025** | **November 1, 2024** |
| Number of shares repurchased |  | 252 | 490 | 591 |
| Total cost | $- | $4008 | $4502 | $8752 |
| Average per share cost <sup>(1)</sup> | $- | $15.88 | $9.20 | $14.80 |

---

<sup>(1)</sup> Average price paid per share excludes broker commissions and excise taxes.

The Company retired all shares that were repurchased through the 2024 Share Repurchase Program during the 39 weeks ended October 31, 2025 and November 1, 2024. In accordance with FASB ASC 505—Equity, the par value of the shares retired was charged against Common stock and the remaining purchase price, including any broker commissions and excise taxes paid, was either (i)

------

[**<u>**Table of Contents**</u>**](#toc_page)

allocated between Additional paid-in capital and Retained earnings, or (ii) charged directly against Additional paid-in capital. To the extent the shares are repurchased at a price less than that of initial issuance, or to the extent the Company does not have sufficient reserves in Retained earnings at the time of repurchase, the excess of the purchase price over par value is accounted for entirely as a deduction from Additional paid-in capital.

**NOTE 8. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES**

Accrued expenses and other current liabilities consisted of the following:

---

| | | | |
|:---|:---|:---|:---|
| *(in thousands)* | **October 31, 2025** | **November 1, 2024** | **January 31, 2025** |
| Deferred gift card revenue | $31613 | $33456 | $34746 |
| Accrued employee compensation and benefits | 21632 | 27410 | 26105 |
| Reserve for sales returns and allowances | 16479 | 19338 | 15156 |
| Deferred revenue | 14148 | 10342 | 6584 |
| Accrued property, sales and other taxes | 8295 | 9983 | 6338 |
| Accrued interest | 2418 | 123 | 2662 |
| Other | 5645 | 9242 | 7145 |
| Total Accrued expenses and other current liabilities | $100230 | $109894 | $98736 |

---

**NOTE 9. FAIR VALUE MEASUREMENTS OF FINANCIAL ASSETS AND LIABILITIES**

Cash and cash equivalents and restricted cash is reflected on the Condensed Consolidated Balance Sheets at fair value based on Level 1 inputs. Cash and cash equivalents and restricted cash amounts are valued based upon statements received from financial institutions. The fair value of restricted cash was $0.7 million, $1.9 million and $2.6 million as of October 31, 2025, November 1, 2024 and January 31, 2025, respectively.

Carrying amounts and fair values of long-term debt, including current portion, in the Condensed Consolidated Balance Sheets are as follows:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **October 31, 2025** | **October 31, 2025** | **November 1, 2024** | **November 1, 2024** | **January 31, 2025** | **January 31, 2025** |
| *(in thousands)* | **Carrying<br>Amount** | **Fair<br>Value** | **Carrying<br>Amount** | **Fair<br>Value** | **Carrying<br>Amount** | **Fair<br>Value** |
| Long-term debt, including current portion | $237250 | $238360 | $250250 | $254695 | $247000 | $251690 |

---

The Company's valuation of long-term debt, including current portion, at fair value is considered a Level 3 instrument under the fair value hierarchy. The Company's valuation techniques include the Black-Derman-Toy ("BDT") model as well as market inputs from management. The BDT modeling approach is particularly relevant given the Term Loan Facility's features, including the optional redemption provision. There were no nonfinancial assets or nonfinancial liabilities recognized at fair value on a nonrecurring basis as of October 31, 2025, November 1, 2024 and January 31, 2025.

**NOTE 10. INCOME TAXES**

**Provision for Income Taxes**

At the end of each quarter, the Company estimates its effective income tax rate pursuant to ASC 740. The rate for the period consists of the tax rate expected to be applied for the full year to ordinary income adjusted for any discrete items recorded in the period.

The Company recorded tax expense at an overall effective tax rate of 30.2% for the 13 weeks ended October 31, 2025 and a tax benefit of 55.4% for the 13 weeks ended November 1, 2024. The Company recorded a tax benefit at an overall rate of 28.8% and 28.7% for the 39 weeks ended October 31, 2025 and November 1, 2024. The overall effective tax rate for the 13 and 39 weeks ended October 31, 2025, varies from the U.S. statutory rate of 21% as a result of state taxes and non-deductible expenses. The overall effective tax rate for the 13 and 39 weeks ended November 1, 2024, varies from the U.S. statutory rate of 21% as a result of state taxes, non-deductible expenses, the impacts of certain state audit closures, and stock-based compensation adjustments.

On July 4, 2025 the One Big Beautiful Bill Act (H.R. 1) ("the OBBBA") was signed into law. The OBBBA contains various changes to corporate taxation with varying effective dates, including (i) the reinstatement of 100% bonus depreciation, (ii) modifications

------

[**<u>**Table of Contents**</u>**](#toc_page)

to business interest deduction limitations, and (iii) taxation of foreign entities. The legislation did not have a material impact on the Company's financial statements for the 13 and 39 weeks ended October 31, 2025.

**NOTE 11. COMMITMENTS AND CONTINGENCIES**

**Legal Proceedings**

The Company is party to various claims, legal proceedings and investigations arising in the ordinary course of business. Some of these actions involve complex factual and legal issues and are subject to uncertainties. At this time, the Company is not able to either predict the outcome of these legal proceedings or reasonably estimate a potential range of loss with respect to the proceedings. While it is not feasible to predict the outcome of such pending claims, proceedings and investigations with certainty, management is of the opinion that their ultimate resolution should not have a material adverse effect on results of operations, cash flows or financial position taken as a whole.

**NOTE 12. SEGMENT REPORTING**

The Company identifies operating segments according to how business activities are managed and evaluated. Following internal organizational changes and realignment of distribution channel responsibilities in Fourth Quarter 2024, the Company's operating segments consisted of: U.S. eCommerce, Europe eCommerce, Outfitters, Third Party, Licensing and Retail. Beginning Fourth Quarter 2024, the Wholesale business is included in Licensing and prior periods were recast to reflect the change in operating segments for comparability purposes.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*U.S. eCommerce* offers products through the Company's eCommerce website.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Europe eCommerc*e offers products primarily direct to consumers located in Europe through eCommerce international websites as well as third-party marketplace websites.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Outfitters* sells uniform and logo apparel to businesses and their employees, as well as to student households through school relationships, located primarily in the U.S.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Third Party* sells products direct to consumers through third-party marketplace websites.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Licensing* earns royalties on the use of Lands' End trademark and any fulfillment fees for fulfillment services provided by the Company.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Retail* sells products through the Company Operated stores, located in the U.S.

The internal reporting of these operating segments is based, in part, on the reporting and review process used by the Company's chief operating decision maker ("CODM"), its Chief Executive Officer. The CODM assesses segment performance based on variable profit, which is defined as net revenue minus cost of sales and variable selling expenses. The Company's CODM monitors actual segment variable profit results relative to operating plan and forecast to assess the performance of the business and allocate resources. The CODM does not utilize segment asset information to evaluate performance and make resource allocation decisions, and thus such disclosures are not provided. Variable profit is a non-GAAP financial measure, which management believes provides useful information to investors and to the CODM in order to assess segment performance. A reconciliation of variable profit to consolidated income (loss) before income taxes is set forth below.

The Company determined the U.S. eCommerce, Outfitters and Third Party operating segments share similar economic and other qualitative characteristics, and therefore the results of these operating segments are aggregated into the U.S. Digital segment. The Europe eCommerce, Licensing and Retail operating segments are not quantitatively significant to be separately reported.

The Company has determined its significant segment expense categories based on amounts regularly provided to the Company's CODM to evaluate segment profitability and drive strategic decision making. The following presents U.S. Digital segment sales and expenses:

------

[**<u>**Table of Contents**</u>**](#toc_page)

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** | **13 Weeks Ended** | **13 Weeks Ended** |
|  | **October 31, 2025** | **October 31, 2025** | **November 1, 2024** | **November 1, 2024** |
| *(in thousands)* | **Segment** | **Total** | **Segment** | **Total** |
| Net revenue | $277453 | $277453 | $273501 | $273501 |
| All other net revenue <sup>(1)</sup> |  | 40034 |  | 45127 |
| Total consolidated net revenue |  | $317487 |  | $318628 |
| Product cost of goods sold | 104463 |  | 103911 |  |
| Shipping cost of goods sold | 32404 |  | 33806 |  |
| Marketing costs | 45297 |  | 45193 |  |
| Variable personnel costs | 14937 |  | 18536 |  |
| Other segment expenses <sup>(2)</sup> | 8969 |  | 8638 |  |
| Segment variable profit | $71383 |  | $63417 |  |

---

<sup>(1)</sup> All other net revenue is from Europe eCommerce, Licensing and Retail that does not meet the quantitative thresholds

<sup>(2)</sup> Other segment expenses include credit card fees, customer service, webhosting, supplies and other miscellaneous expenses

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **39 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
|  | **October 31, 2025** | **October 31, 2025** | **November 1, 2024** | **November 1, 2024** |
| *(in thousands)* | **Segment** | **Total** | **Segment** | **Total** |
| Net revenue | $760459 | $760459 | $772589 | $772589 |
| All other net revenue <sup>(1)</sup> |  | 112315 |  | 148683 |
| Total consolidated net revenue |  | $872774 |  | $921272 |
| Product cost of goods sold | 288547 |  | 289374 |  |
| Shipping cost of goods sold | 94555 |  | 101848 |  |
| Marketing costs | 128513 |  | 126178 |  |
| Variable personnel costs | 45138 |  | 51646 |  |
| Other segment expenses <sup>(2)</sup> | 22738 |  | 22441 |  |
| Segment variable profit | $180968 |  | $181102 |  |

---

<sup>(1)</sup> All other net revenue is from Europe eCommerce, Licensing and Retail that does not meet the quantitative thresholds

<sup>(2)</sup> Other segment expenses include credit card fees, customer service, webhosting, supplies and other miscellaneous expenses

The reconciliation between segment variable profit to consolidated income (loss) before income taxes is as follows:

---

| | | |
|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **November 1, 2024** |
| Segment variable profit | $71383 | $63417 |
| All other variable profit <sup>(1)</sup> | 9401 | 11196 |
| Depreciation expense | (7416) | (8153) |
| Unallocated corporate expenses <sup>(2)</sup> | (56601) | (57173) |
| Interest expense | (9417) | (10266) |
| Other income (loss), net | 47 | (352) |
| Income (loss) before income taxes | $7397 | $(1331) |

---

<sup>(1)</sup> All other variable profit is from Europe eCommerce, Licensing and Retail that does not meet the quantitative thresholds

<sup>(2)</sup> Unallocated corporate expenses include fixed personnel costs, incentive compensation, office occupancy, information technology and professional fees

---

| | | |
|:---|:---|:---|
|  | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **November 1, 2024** |
| Segment variable profit | $180968 | $181102 |
| All other variable profit <sup>(1)</sup> | 23552 | 30708 |
| Depreciation expense | (23363) | (25850) |
| Unallocated corporate expenses <sup>(2)</sup> | (162777) | (171954) |
| Interest expense | (27944) | (31049) |
| Other income (loss), net | 61 | (180) |
| Loss before income taxes | $(9503) | $(17223) |

---

------

[**<u>**Table of Contents**</u>**](#toc_page)

<sup>(1)</sup> All other variable profit is from Europe eCommerce, Licensing and Retail that does not meet the quantitative thresholds

<sup>(1)</sup> Unallocated corporate expenses include fixed personnel costs, incentive compensation, office occupancy, information technology and professional fees

Net revenue is presented by distribution channel in the following tables:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **% of Net** | **13 Weeks Ended** | **% of Net** |
| *(in thousands)* | **October 31, 2025** | **Revenue** | **November 1, 2024** | **Revenue** |
| Net revenue: |  |  |  |  |
| U.S. eCommerce | $179755 | 56.6% | $186071 | 58.4% |
| Outfitters | 78787 | 24.8% | 73372 | 23.0% |
| Third Party | 18911 | 6.0% | 14058 | 4.4% |
| Total U.S. Digital Segment Revenue | 277453 |  | 273501 |  |
| Europe eCommerce | 19830 | 6.2% | 25012 | 7.9% |
| Licensing and Retail | 20204 | 6.4% | 20115 | 6.3% |
| Total Net revenue | $317487 |  | $318628 |  |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **39 Weeks Ended** | **% of Net** | **39 Weeks Ended** | **% of Net** |
| *(in thousands)* | **October 31, 2025** | **Revenue** | **November 1, 2024** | **Revenue** |
| Net revenue: |  |  |  |  |
| U.S. eCommerce | $517771 | 59.3% | $544939 | 59.2% |
| Outfitters | 188133 | 21.6% | 179208 | 19.5% |
| Third Party | 54555 | 6.3% | 48442 | 5.3% |
| Total U.S. Digital Segment Revenue | 760459 |  | 772589 |  |
| Europe eCommerce | 57320 | 6.5% | 72930 | 7.8% |
| Licensing and Retail | 54995 | 6.3% | 75753 | 8.2% |
| Total Net revenue | $872774 |  | $921272 |  |

---

**NOTE 13. REVENUE**

**Net Revenue**

***Product Sales***

Revenue includes sales of merchandise and delivery revenue related to merchandise sold. Substantially all of the Company's revenue is recognized when control of product passes to customers, which for the U.S. eCommerce, Europe eCommerce, Outfitters and Third Party distribution channels is when the merchandise is received by the customer and for the Retail distribution channel is at the time of sale in the store. The Company recognizes revenue, including shipping and handling fees billed to customers, in the amount expected to be received when control of the Company's products transfers to customers, and is presented net of various forms of promotions, which range from contractually fixed percentage price reductions to sales returns, discounts, and other incentives that may vary in amount. Variable amounts are estimated based on an analysis of historical experience and adjusted as better estimates become available.

The Company's revenue is disaggregated by distribution channel and geographic location. Revenue by distribution channel is presented in Note 12, *Segment Reporting*. Revenue by geographic location was:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **November 1, 2024** | **October 31, 2025** | **November 1, 2024** |
| Net revenue: |  |  |  |  |
| United States | $294450 | $289223 | $807139 | $837771 |
| Europe | 20445 | 25617 | 58933 | 74255 |
| Other | 2592 | 3788 | 6702 | 9246 |
| Total Net revenue | $317487 | $318628 | $872774 | $921272 |

---

------

[**<u>**Table of Contents**</u>**](#toc_page)

***Licensing Agreements***

The Company generates royalty revenue from licensing the right to use its trademarks to third parties. The licensing agreements generally are exclusive to a product category, selling channel and/or geography, have terms in excess of one year, provide for annual guaranteed minimum royalties and, in most cases, include renewal options. In certain agreements, the licensee pays the Company a fulfillment fee for licensed product sold on the Company's website and fulfilled from the Company's distribution center. The trademark royalty revenue and fulfillment fee are included in Net revenue and reported in the Licensing distribution channel.

In exchange for providing these rights, the license agreements require the licensees to pay the Company a trademark royalty based on net sales as defined in the license agreements. The Company recognizes sales-based royalty revenue (i) when a contractually guaranteed minimum is not expected to be met, the minimum is recognized as revenue on a straight-line basis over the contractual period, or (ii) when the contractually guaranteed minimum is expected to be met, revenue is recognized when the related sales of the licensed product occurs. In certain licensing agreements, the Company agreed to provide marketing activities. The Company receives reimbursement for such services at cost. The amount of these reimbursements are recorded as a reduction of Selling and administrative expenses in the Condensed Consolidated Statements of Operations. The amount of these reimbursements was $4.0 million and $7.9 million for the 13 and 39 weeks ended October 31, 2025, respectively, and $3.5 million and $6.8 million for the 13 and 39 weeks ended November 1, 2024, respectively.

***Contract Liabilities***

Contract liabilities consist of payments received in advance of the transfer of control to the customer. As products are delivered and control transfers, the Company recognizes the deferred revenue in Net revenue in the Condensed Consolidated Statements of Operations. The following table summarizes the deferred revenue associated with payments received in advance of the transfer of control to the customer, reported in Accrued expenses and other current liabilities in the Condensed Consolidated Balance Sheets, and amounts recognized through Net revenue for each period presented. The majority of deferred revenue as of October 31, 2025 is expected to be recognized in Net revenue in the fiscal quarter ending January 30, 2026, as products are delivered to customers.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **November 1, 2024** | **October 31, 2025** | **November 1, 2024** |
| Deferred revenue beginning of period | $8822 | $9302 | $6584 | $4314 |
| Deferred revenue recognized in period | (8608) | (9088) | (6370) | (4100) |
| Revenue deferred in period | 13934 | 10128 | 13934 | 10128 |
| Deferred revenue end of period | $14148 | $10342 | $14148 | $10342 |

---

Revenue from gift cards is recognized when (i) the gift card is redeemed by the customer for merchandise, or (ii) as gift card breakage, an estimate of gift cards which will not be redeemed where the Company does not have a legal obligation to remit the value of the unredeemed gift cards to the relevant jurisdictions. Gift card breakage is recorded within Net revenue in the Condensed Consolidated Statements of Operations. Prior to their redemption, gift cards are recorded as a liability and included within Accrued expenses and other current liabilities in the Condensed Consolidated Balance Sheets. The liability is estimated based on expected breakage that considers historical patterns of redemption. The following table provides the reconciliation of the contract liability related to gift cards:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **November 1, 2024** | **October 31, 2025** | **November 1, 2024** |
| Balance as of beginning of period | $33236 | $34179 | $34746 | $35604 |
| Gift cards issued | 14671 | 15493 | 44976 | 45111 |
| Gift cards redeemed | (13254) | (15323) | (39348) | (43535) |
| Gift card breakage | (3040) | (893) | (8761) | (3724) |
| Balance as of end of period | $31613 | $33456 | $31613 | $33456 |

---

**Refund Liabilities**

Refund liabilities, primarily associated with product sales returns and retrospective volume rebates, represent variable consideration and are estimated and recorded as a reduction to Net revenue based on historical experience. Refund liabilities, primarily

------

[**<u>**Table of Contents**</u>**](#toc_page)

associated with estimated product returns, were $16.5 million, $19.3 million and $15.2 million as of October 31, 2025, November 1, 2024 and January 31, 2025, respectively, and reported in Accrued expenses and other current liabilities in the Condensed Consolidated Balance Sheets.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS**

*You should read the following discussion in conjunction with the Condensed Consolidated Financial Statements and accompanying notes included elsewhere in this Quarterly Report on Form 10-Q. This Management's Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements. The matters discussed in these forward-looking statements are subject to risks, uncertainties, and other factors that could cause actual results to differ materially from those made, projected or implied in the forward-looking statements. See "Cautionary Statement Regarding Forward-Looking Information" below, "Item 1A. Risk Factors" in our Annual Report filed on Form 10-K for the year ended January 31, 2025 and "Part II, Item 1A Risk Factors" of this Quarterly Report on Form 10-Q, for a discussion of the uncertainties, risks and assumptions associated with these statements.*

*As used in this Quarterly Report on Form 10-Q, references to the "Company", "Lands' End", "we", "us", "our" and similar terms refer to Lands' End, Inc. and its subsidiaries. Our fiscal year ends on the Friday preceding the Saturday closest to January 31. Other terms that are commonly used in this Quarterly Report on Form 10-Q are defined as follows:*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*ABL Facility – Asset-based senior secured credit agreement, providing for a revolving facility, dated as of November 16, 2017, with Wells Fargo Bank, N.A. and certain other lenders, as amended to date*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Adjusted EBITDA – Net income (loss) appearing on the Condensed Consolidated Statements of Operations net of Income tax expense/(benefit), Interest expense, Depreciation and amortization and other significant items*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Adjusted net income (loss) – Net income (loss) appearing on the Condensed Consolidated Statements of Operations excluding significant non-recurring or non-operational items. Adjusted net income (loss) is also presented on a diluted per share basis*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Company Operated stores – Lands' End retail stores in the Retail distribution channel*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Debt Facilities – Collectively, the Term Loan Facility and ABL Facility*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*First Quarter 2024 – The 13 weeks ended May 3, 2024*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Fiscal 2025 – The 52 weeks ending January 30, 2026*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Fiscal 2024 – The 52 weeks ended January 31, 2025*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Fiscal 2023 – The 53 weeks ended February 2, 2024*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*GAAP – Accounting principles generally accepted in the United States*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*GMV – Gross merchandise value equals total order value of all Lands' End branded merchandise sold to customers through business-to-consumer and business-to-business channels, as well as the estimated retail value of the merchandise sold through third party distribution channels*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Third Quarter 2025 – The 13 weeks ended October 31, 2025*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Third Quarter 2024 – The 13 weeks ended November 1, 2024*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*SOFR – Secured Overnight Funding Rate* 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Term Loan Adjusted SOFR – SOFR plus adjustments of either (a) 0.11448% for a one-month interest period, (b) 0.26161% for a three-month interest period, or (c) 0.42826% for a six-month interest period*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Term Loan Facility – Term loan credit agreement, dated as of December 29, 2023, among the Company, Blue Torch Capital, as Administrative Agent and Collateral Agent, and the lenders party thereto*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Year-to-Date 2025 – The 39 weeks ended October 31, 2025*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Year-to-Date 2024 – The 39 weeks ended November 1, 2024*

------

[**<u>**Table of Contents**</u>**](#toc_page)

**Executive Overview** 

***Description of the Company*** 

Lands' End is a leading digital retailer of solution-based apparel, swimwear, outerwear, accessories, footwear, home products and uniforms. We offer products online at *www.landsend.com*, through third-party distribution channels, our own Company Operated stores and third-party license agreements. We also offer products to businesses and schools, for their employees and students, through the Outfitters distribution channel. We are a classic American lifestyle brand that creates solutions for life's every journey.

Lands' End was founded in 1963 by Gary Comer and his partners to sell sailboat hardware and equipment by catalog. While our product focus has shifted significantly over the years, we have continued to adhere to our founder's motto as one of our guiding principles: "Take care of the customer, take care of the employee and the rest will take care of itself."

We identify our operating segments according to how our business activities are managed and evaluated. Following internal organizational changes and realignment of distribution channel responsibilities in Fourth Quarter 2024, our operating segments now consist of: U.S. eCommerce, Europe eCommerce, Outfitters, Third Party, Licensing and Retail.

We have determined that the U.S. eCommerce, Outfitters and Third Party operating segments share similar economic and other qualitative characteristics, and therefore, the results of these operating segments are aggregated into the U.S. Digital segment. The Europe eCommerce, Licensing and Retail operating segments are not quantitatively significant to be separately reported. See Note 12, *Segment Reporting*.

***Distribution Channels***

We identify six separate distribution channels for revenue reporting purposes:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*U.S. eCommerce* offers products through our eCommerce website.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Europe eCommerc*e offers products primarily direct to consumers located in Europe through eCommerce international websites as well as third-party marketplace websites.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Outfitters* sells uniform and logo apparel to businesses and their employees, as well as to student households through school relationships, located primarily in the U.S.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Third Party* sells products direct to consumers through third-party marketplace websites.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Licensing* earns royalties on the use of our trademark and any fulfillment fees for fulfillment services provided by us.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•*Retail* sells products through the Company Operated stores, located in the U.S.

***Macroeconomic Challenges***

Macroeconomic issues which impact consumer discretionary spending, such as realized inflation-based price increases and high interest rates, have continued to have an impact on our business. Apparel purchases historically have been influenced by domestic and global economic conditions, which may negatively impact customer demand and may require higher levels of promotion in order to attract and retain customers. Additionally, the variable interest rates associated with our Debt Facilities are negatively affected by higher interest rate environments. Macroeconomic challenges may lead to increased cost of raw materials, packaging materials, labor, energy, fuel, debt and other inputs necessary for the production and distribution of our products. Ongoing uncertainty surrounding global trade policy, including ongoing and potential tariff increases on goods manufactured in key sourcing regions, have elevated and could further elevate product costs. We are monitoring these developments and are actively pursuing mitigation strategies, but escalating trade tensions may pressure margins and disrupt supply chain efficiency.

***Restructuring and Other Costs***

We incurred restructuring and other charges related to cost optimization of business operations and exploring strategic alternatives. During Year-to-Date 2025, we reduced approximately 6% of our corporate office positions and incurred restructuring

------

[**<u>**Table of Contents**</u>**](#toc_page)

charges, primarily severance and benefit and other related costs. The reductions in the corporate office positions were made to better align with the evolving needs of the business and to invest in key growth areas. Additionally, we incurred ongoing costs related to exploring strategic alternatives to maximize shareholder value and have included those costs as part of restructuring and other.

We incurred $1.5 million and $1.8 million of restructuring and other costs during the Third Quarter 2025 and Third Quarter 2024, respectively. Restructuring and other costs of $7.2 million and $4.5 million were incurred Year-to-Date 2025 and Year-to-Date 2024, respectively.

As of October 31, 2025, approximately $0.2 million of restructuring and other costs incurred had yet to be paid and are included in Accrued expenses and other current liabilities in the Condensed Consolidated Balance Sheets.

***Basis of Presentation***

The Condensed Consolidated Financial Statements have been prepared in accordance with GAAP and include the accounts of Lands' End, Inc. and its subsidiaries. All intercompany transactions and balances have been eliminated.

***Seasonality***

We experience seasonal fluctuations in our Net revenue and operating results and historically have realized a significant portion of our net revenue and earnings for the year during our fourth fiscal quarter. We generated approximately 34.0% of our net revenue in the fourth quarters of Fiscal 2024 and Fiscal 2023.

Working capital requirements typically increase during the second and third quarters of the fiscal year as inventory builds to support peak selling periods and, accordingly, working capital requirements typically decrease during the fourth quarter of the fiscal year as inventory is sold. Cash provided by operating activities is typically higher in the fourth quarter of the fiscal year due to reduced working capital requirements during that period.

***Results of Operations***

The following tables set forth, for the periods indicated, selected income statement data, both in dollars and as a percentage of Net revenue:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **13 Weeks Ended** | **13 Weeks Ended** | **13 Weeks Ended** | **13 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **October 31, 2025** | **November 1, 2024** | **November 1, 2024** |
| Net revenue | $317487 | 100.0% | $318628 | 100.0% |
| Cost of sales (exclusive of depreciation and amortization) | 153013 | 48.2% | 157483 | 49.4% |
| Gross profit | 164474 | 51.8% | 161145 | 50.6% |
| Selling and administrative | 138605 | 43.7% | 140876 | 44.2% |
| Depreciation and amortization | 7416 | 2.3% | 8153 | 2.6% |
| Other operating expense, net | 1686 | 0.5% | 2829 | 0.9% |
| Operating income | 16767 | 5.3% | 9287 | 2.9% |
| Interest expense | 9417 | 3.0% | 10266 | 3.2% |
| Other (income) expense, net | (47) | (0.0)% | 352 | 0.1% |
| Income (loss) before income taxes | 7397 | 2.3% | (1331) | (0.4)% |
| Income tax expense (benefit) | 2233 | 0.7% | (738) | (0.2)% |
| **NET INCOME (LOSS)** | $5164 | 1.6% | $(593) | (0.2)% |

---

------

[**<u>**Table of Contents**</u>**](#toc_page)

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **39 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **October 31, 2025** | **November 1, 2024** | **November 1, 2024** |
| Net revenue | $872774 | 100.0% | $921272 | 100.0% |
| Cost of sales (exclusive of depreciation and amortization) | 432156 | 49.5% | 469262 | 50.9% |
| Gross profit | 440618 | 50.5% | 452010 | 49.1% |
| Selling and administrative | 391423 | 44.8% | 403787 | 43.8% |
| Depreciation and amortization | 23363 | 2.7% | 25850 | 2.8% |
| Other operating expense, net | 7452 | 0.9% | 8367 | 0.9% |
| Operating income | 18380 | 2.1% | 14006 | 1.5% |
| Interest expense | 27944 | 3.2% | 31049 | 3.4% |
| Other (income) expense, net | (61) | (0.0)% | 180 | 0.0% |
| Loss before income taxes | (9503) | (1.1)% | (17223) | (1.9)% |
| Income tax benefit | (2738) | (0.3)% | (4937) | (0.5)% |
| **NET LOSS** | $(6765) | (0.8)% | $(12286) | (1.3)% |

---

Depreciation and amortization are not included in our cost of sales because we are a reseller of inventory and do not believe that including depreciation and amortization is meaningful. As a result, our gross margins may not be comparable to other entities that include depreciation and amortization related to the sale of their product in their gross margin measure.

***Definitions, Reconciliations and Uses of Non-GAAP Financial Measures***

In addition to our Net income (loss) determined in accordance with GAAP, for purposes of evaluating operating performance, we report the following non-GAAP measures: Adjusted net income (loss) and Adjusted EBITDA. Adjusted net income (loss) is also expressed on a diluted per share basis.

We believe presenting non-GAAP financial measures provides useful information to investors, allowing them to assess how the business performed excluding the effects of significant non-recurring or non-operational amounts. We believe the use of the non-GAAP financial measures facilitates comparing the results being reported against past and future results by eliminating amounts that we believe are not comparable between periods and assists investors in evaluating the effectiveness of our operations and underlying business trends in a manner that is consistent with management's own methods for evaluating business performance.

Our management uses Adjusted net income (loss) and Adjusted EBITDA to evaluate the operating performance of our business for comparable periods and to discuss our business with our Board of Directors, institutional investors and other market participants. Adjusted EBITDA is also used as the basis for a performance measure used in executive incentive compensation.

The methods we use to calculate our non-GAAP financial measures may differ significantly from methods other companies use to compute similar measures. As a result, any non-GAAP financial measures presented herein may not be comparable to similar measures provided by other companies. Adjusted net income (loss) and Adjusted EBITDA should not be used by investors or other third parties as the sole basis for formulating investment decisions as these measures may exclude a number of important cash and non-cash recurring items.

Adjusted net income (loss) is defined as net income (loss) excluding significant non-recurring or non-operational items as set forth below. Adjusted net income (loss) is also presented on a diluted per share basis. While Adjusted net income (loss) is a non-GAAP measurement, management believes that it is an important indicator of operating performance and useful to investors.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Other significant non-recurring or non-operational items, while periodically affecting our results, may vary significantly from period to period and have a disproportionate effect in a given period, which affects comparability of results and are described below:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Corporate restructuring and other – composed of severance and benefit costs as well as costs related to the strategic alternative exploration for the 13 and 39 weeks ended October 31, 2025 and primarily severance and benefit costs for the 13 and 39 weeks ended November 1, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Long-lived asset impairment – charges associated with the non-cash write down of certain long-lived assets for the 13 and 39 weeks ended October 31, 2025 and November 1, 2024.

------

[**<u>**Table of Contents**</u>**](#toc_page)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Exit costs - charges associated to exit kids and footwear lines of business including inventory excess and obsolescence reserves, inventory discounts and operational charges recorded in the 39 weeks ended October 31, 2025 and November 1, 2024 in conjunction with our licensing arrangements commencing in Fiscal 2024.

The following tables set forth, for the periods indicated, a reconciliation of Net income (loss) to Adjusted net income (loss) and Adjusted diluted earnings (loss) per share:

---

| | | |
|:---|:---|:---|
| **Unaudited** | **13 Weeks Ended** | **13 Weeks Ended** |
| *(in thousands, except per share amounts)* | **October 31, 2025** | **November 1, 2024** |
| Net income (loss) | $5164 | $(593) |
| Corporate restructuring and other | 1453 | 1802 |
| Long-lived asset impairment | 256 | 1012 |
| Tax effects on adjustments <sup>(1)</sup> | (350) | (436) |
| **ADJUSTED NET INCOME** | $6523 | $1785 |
| **ADJUSTED DILUTED EARNINGS PER SHARE** | $0.21 | $0.06 |
| Diluted weighted average common shares outstanding | 30946 | 31654 |

---

<sup>(1)</sup> The tax impact of adjustments is calculated at the applicable U.S. and non-U.S. Federal and State statutory rates.

---

| | | |
|:---|:---|:---|
| **Unaudited** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands, except per share amounts)* | **October 31, 2025** | **November 1, 2024** |
| Net loss | $(6765) | $(12286) |
| Corporate restructuring and other | 7219 | 4482 |
| Exit costs | 257 | 687 |
| Long-lived asset impairment | 256 | 3817 |
| Tax effects on adjustments <sup>(1)</sup> | (1715) | (1820) |
| **ADJUSTED NET LOSS** | $(748) | $(5120) |
| **ADJUSTED DILUTED LOSS PER SHARE** | $(0.02) | $(0.16) |
| Diluted weighted average common shares outstanding | 30684 | 31317 |

---

<sup>(1)</sup> The tax impact of adjustments is calculated at the applicable U.S. and non-U.S. Federal and State statutory rates.

While Adjusted EBITDA is a non-GAAP measurement, management believes that it is an important indicator of operating performance, and is useful to investors, because EBITDA excludes the effects of financings, investing activities and tax structure by eliminating the effects of interest, depreciation and income tax.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Other significant items, while periodically affecting our results, may vary significantly from period to period and have a disproportionate effect in a given period, which affects comparability of results and are described below:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Corporate restructuring and other – composed of severance and benefit costs as well as costs related to the strategic alternative exploration for the 13 and 39 weeks ended October 31, 2025 and primarily severance and benefit costs for the 13 and 39 weeks ended November 1, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Long-lived asset impairment – charges associated with the non-cash write down of certain long-lived assets for the 13 and 39 weeks ended October 31, 2025 and November 1, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Net gain or loss on disposal of property and equipment – disposal of property and equipment for the 13 and 39 weeks ended October 31, 2025 and November 1, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Exit costs - charges associated to exit kids and footwear lines of business including inventory excess and obsolescence reserves, inventory discounts and operational charges recorded in the 39 weeks ended October 31, 2025 and November 1, 2024 in conjunction with our licensing arrangements commencing in Fiscal 2024.

------

[**<u>**Table of Contents**</u>**](#toc_page)

The following tables set forth, for the periods indicated, selected income statement data, both in dollars and as a percentage of Net revenue and a reconciliation of Net income (loss) to Adjusted EBITDA:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Unaudited** | **13 Weeks Ended** | **13 Weeks Ended** | **13 Weeks Ended** | **13 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **October 31, 2025** | **November 1, 2024** | **November 1, 2024** |
| Net income (loss) | $5164 | 1.6% | $(593) | (0.2)% |
| Income tax expense (benefit) | 2233 | 0.7% | (738) | (0.2)% |
| Interest expense | 9417 | 3.0% | 10266 | 3.2% |
| Other (income) expense, net | (47) | (0.0)% | 352 | 0.1% |
| Operating income | 16767 | 5.3% | 9287 | 2.9% |
| Depreciation and amortization | 7416 | 2.3% | 8153 | 2.6% |
| Corporate restructuring and other | 1453 | 0.5% | 1802 | 0.6% |
| Long-lived asset impairment | 256 | 0.1% | 1012 | 0.3% |
| (Gain) loss on disposal of property and equipment | (20) | (0.0)% | 15 | 0.0% |
| **Adjusted EBITDA** | $25872 | 8.1% | $20269 | 6.4% |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Unaudited** | **39 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** | **39 Weeks Ended** |
| *(in thousands)* | **October 31, 2025** | **October 31, 2025** | **November 1, 2024** | **November 1, 2024** |
| Net loss | $(6765) | (0.8)% | $(12286) | (1.3)% |
| Income tax benefit | (2738) | (0.3)% | (4937) | (0.5)% |
| Interest expense | 27944 | 3.2% | 31049 | 3.4% |
| Other (income) expense, net | (61) | (0.0)% | 180 | 0.0% |
| Operating income | 18380 | 2.1% | 14006 | 1.5% |
| Depreciation and amortization | 23363 | 2.7% | 25850 | 2.8% |
| Corporate restructuring and other | 7219 | 0.8% | 4482 | 0.5% |
| Exit costs | 257 | 0.0% | 687 | 0.1% |
| Long-lived asset impairment | 256 | 0.0% | 3817 | 0.4% |
| (Gain) loss on disposal of property and equipment | (20) | (0.0)% | 67 | 0.0% |
| **Adjusted EBITDA** | $49455 | 5.7% | $48909 | 5.3% |

---

In assessing the operational performance of our business, we consider a variety of financial measures. We operate in six separate distribution channels for revenue reporting purposes: U.S. eCommerce, Europe eCommerce, Outfitters, Third Party, Licensing and Retail. A key measure in the evaluation of our business is revenue performance by distribution channel as well as consolidated Gross margin. We manage and assess the performance of each of our operating segments using variable profit, which is defined as Net revenue minus cost of sales and variable selling expenses. This segment measure excludes fixed personnel costs, incentive compensation, office occupancy, information technology, professional fees and depreciation and amortization. See Note 12, *Segment Reporting* for more information regarding variable profit, which is a non-GAAP measure, as well as a reconciliation of variable profit to Income (loss) before income taxes.

We use Net revenue to evaluate revenue performance for the U.S. eCommerce, Europe eCommerce, Outfitters, Third Party, Retail and Licensing distribution channels. We use GMV, which equals total order value of all Lands' End branded merchandise sold to customers through business-to-consumer and business-to-business channels, as well as the estimated retail value of the merchandise sold through third party distribution channels, as an important indicator of the performance of the comparable growth of the total brand.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**Discussion and Analysis**

**Third Quarter 2025 compared with Third Quarter 2024**

***Gross Merchandise Value***

Gross Merchandise Value ("GMV") increased low-single digits when compared to Third Quarter 2024.

***Net Revenue***

Net revenue was $317.5 million for the Third Quarter of 2025, a decrease of $1.1 million or 0.3%, from $318.6 million during the Third Quarter of 2024.

U.S. Digital Segment Net revenue was $277.5 million for the Third Quarter of 2025, an increase of $4.0 million or 1.5% from $273.5 million in the Third Quarter of 2024.

U.S. eCommerce Net revenue was $179.8 million for the Third Quarter of 2025, a decrease of $6.3 million or 3.4%, from $186.1 million during the Third Quarter of 2024. The Third Quarter of 2025 decrease was the result of improvements in promotional productivity and enhanced inventory efficiency, which resulted in gross margin expansion and improved profitability compared to the Third Quarter of 2024.

Outfitters Net revenue was $78.8 million for the Third Quarter of 2025, an increase of $5.4 million or 7.4%, from $73.4 million during the Third Quarter of 2024. The school uniform channel significantly increased due to a strong back to school season and new customers acquired from a competitor exiting the market. Revenue from the business uniform channel was down year-over-year driven by the timing of orders from select enterprise accounts.

Third Party Net revenue was $18.9 million for the Third Quarter of 2025, an increase of $4.8 million or 34.0%, from $14.1 million during the Third Quarter of 2024. The increase was primarily due to strength across nearly all of our marketplace partners with significant year-over-year increases in both Amazon and Macy's.

Europe eCommerce Net revenue was $19.8 million for the Third Quarter of 2025, a decrease of $5.2 million or 20.8%, from $25.0 million during the Third Quarter of 2024. The decrease was primarily due to increased promotional activity and continued macroeconomic pressures impacting consumers.

Licensing and Retail Net revenue was $20.2 million for the Third Quarter of 2025, an increase of $0.1 million or 0.5%, from $20.1 million during the Third Quarter of 2024. The revenue increased due to licensing revenue increasing by over 30% and the performance of U.S. Company Operated stores partially offset by the timing of wholesale transactions compared to last year.

***Gross Profit***

Gross profit was $164.5 million for the Third Quarter of 2025, an increase of $3.4 million or 2.1% from $161.1 million during the Third Quarter of 2024. Gross margin increased approximately 120 basis points to 51.8% in the Third Quarter of 2025, compared with 50.6% in the Third Quarter of 2024. The gross margin improvement was primarily driven by continued strength across key categories at a higher average unit retail and the expansion of the licensing business, partially offset by tariffs.

***Selling and Administrative Expenses***

Selling and administrative expenses decreased $2.3 million to $138.6 million or 43.7% of Net revenue in the Third Quarter of 2025 compared with $140.9 million or 44.2% of Net revenue in the Third Quarter of 2024. The approximately 50 basis point improvement was primarily driven by operational efficiencies and strong cost controls across the entire business.

***Depreciation and Amortization***

Depreciation and amortization expense decreased $0.8 million to $7.4 million in the Third Quarter of 2025 compared with $8.2 million in the Third Quarter of 2024. The decrease in depreciation and amortization is primarily driven by lower software depreciation as a result of major software projects becoming fully depreciated.

------

[**<u>**Table of Contents**</u>**](#toc_page)

***Other Operating Expense***

Other operating expense, net was $1.7 million in the Third Quarter of 2025 compared to $2.8 million in the Third Quarter of 2024. The decrease was primarily driven by restructuring and other costs incurred. See Note 1, *Background and Basis of Presentation*.

***Operating Income***

As a result of the above factors, Operating income was $16.8 million in the Third Quarter of 2025 compared to $9.3 million in the Third Quarter of 2024.

***Interest Expense***

Interest expense was $9.4 million in the Third Quarter of 2025 compared to $10.3 million in the Third Quarter of 2024. The $0.9 million decrease was primarily driven by lower ABL Facility interest related to lower average outstanding balances and lower applicable interest rates under the Term Loan Facility.

***Other Expense (Income)***

Other income was insignificant in the Third Quarter of 2025 compared to other expense of $0.4 million in the Third Quarter of 2024.

***Income Tax (Benefit) Expense*** 

We recorded income tax expense at an overall effective rate of 30.2% for the Third Quarter 2025 and a tax benefit of 55.4% for the Third Quarter of 2024, respectively. The overall effective tax rate for the 13 weeks ended October 31, 2025 varies from the U.S. federal statutory rate of 21% as a result of state taxes, and non-deductible expenses. The overall effective tax rate for the 13 weeks ended November 1, 2024 varies from the U.S. federal statutory rate of 21% as a result of state taxes, non-deductible expenses, the impacts of certain state audit closures, and stock-based compensation adjustments.

***Net Income (Loss)***

As a result of the above factors, Net income was $5.2 million and diluted earnings per share was $0.17 in the Third Quarter of 2025 compared with Net loss of $0.6 million and diluted loss per share was $0.02 in the Third Quarter of 2024.

***Adjusted Net Income (Loss)***

Adjusted net income was $6.5 million and Adjusted diluted earnings per share was $0.21 in the Third Quarter of 2025 compared to Adjusted net income of $1.8 million and Adjusted diluted earnings per share of $0.06 in the Third Quarter of 2024.

***Adjusted EBITDA***

Adjusted EBITDA was $25.9 million in Third Quarter 2025, an increase of 28%, compared to $20.3 million in Third Quarter 2024.

**U.S. Digital Segment Results of Operations**

***Variable Profit***

U.S. Digital Segment variable profit was $71.4 million in the Third Quarter of 2025, an increase of $8.0 million compared to $63.4 million in the Third Quarter of 2024. U.S. Digital Segment variable profit was 25.7% of Net revenue in the Third Quarter of 2025, which is an increase of 250 basis points compared to 23.2% of Net revenue in the Third Quarter of 2024. The increase in variable profit as a percentage of Net revenue was driven by product solutions and newness across the assortment, improvements in supply chain costs and cost controls across the entire business.

Product cost of goods sold was $104.5 million or 37.7% of U.S. Digital Segment revenue in the Third Quarter of 2025 compared to $103.9 million or 38.0% of U.S. Digital Segment revenue in the Third Quarter of 2024. Shipping cost of goods sold was $32.4 million or 11.7% of U.S. Digital Segment revenue in the Third Quarter of 2025 compared to $33.8 million or 12.4% of U.S. Digital Segment revenue in the Third Quarter of 2024. The change in Product and Shipping cost of goods sold as a percentage of U.S. Digital Segment

------

[**<u>**Table of Contents**</u>**](#toc_page)

revenue was primarily due to product assortment mix and improvements in supply chain costs. Marketing expenses were $45.3 million or 16.3% of U.S. Digital Segment revenue in the Third Quarter of 2025 compared to $45.2 million or 16.5% of U.S. Digital Segment revenue in the Third Quarter of 2024. The increase in Marketing expenses was primarily due to higher digital spend focused on new customer acquisition.

**Year-to-Date 2025 compared with Year-to-Date 2024**

***Gross Merchandise Value***

Gross Merchandise Value ("GMV") was approximately flat compared to Year-to-Date 2024. Excluding the $12.7 million impact of transitioning kids and footwear inventory to licensees during First Quarter 2024, GMV increased by low-single digits.

***Net Revenue***

Net revenue was $872.8 million for Year-to-Date 2025, a decrease of $48.5 million or 5.3%, from $921.3 million during Year-to-Date 2024. Excluding the impact of transitioning kids and footwear inventory to licensees, Net revenue decreased by 3.8%.

U.S. Digital Segment Net revenue was $760.6 million for Year-to-Date 2025, a decrease of $11.9 million or 1.5% from $772.5 million in Year-to-Date 2024.

U.S. eCommerce Net revenue was $517.8 million for Year-to-Date 2025, a decrease of $27.1 million or 5.0%, from $544.9 million during Year-to-Date 2024. Year-to-Date 2025 reflected continued strength in our outerwear and transitional key items which resulted in gross margin expansion and improved profitability compared to Year-to-Date 2024.

Outfitters Net revenue was $188.1 million for Year-to-Date 2025, an increase of $8.9 million or 5.0%, from $179.2 million during Year-to-Date 2024. The school uniform channel increased primarily due to a strong back to school season and new customers acquired from a competitor exiting the market. The business uniform channel was approximately flat primarily due to strength in enterprise accounts offset by slight weakness in medium and smaller accounts.

Third Party Net revenue was $54.6 million for Year-to-Date 2025, an increase of $6.2 million or 12.8%, from $48.4 million during Year-to-Date 2024. The increase was primarily due to curated product assortments which resulted in a strong Third Quarter 2025 across nearly all of the marketplaces.

Europe eCommerce Net revenue was $57.3 million for Year-to-Date 2025, a decrease of $15.6 million or 21.4%, from $72.9 million during Year-to-Date 2024. The decrease was primarily due to new leadership using the first half to relaunch as a more premium brand and continued macroeconomic pressures.

Licensing and Retail Net revenue was $55.0 million for Year-to-Date 2025, a decrease of $20.8 million or 27.4%, from $75.8 million during Year-to-Date 2024. The decrease was primarily driven by the impact of transitioning kids and footwear inventory to licensees in the First Quarter of 2024 and the performance of U.S. Company Operated stores partially offset by licensing revenue increasing by over 30%. Compared to Year-to-Date 2024, Licensing GMV increased by over 40%.

***Gross Profit***

Gross profit was $440.6 million for Year-to-Date 2025, a decrease of $11.4 million or 2.5% from $452.0 million during Year-to-Date 2024. Gross margin increased approximately 140 basis points to 50.5% in Year-to-Date 2025, compared with 49.1% in Year-to-Date 2024. The gross margin improvement was primarily driven by continued strength across key categories and expansion of the licensing business, partially offset by tariffs.

***Selling and Administrative Expenses***

Selling and administrative expenses decreased $12.4 million to $391.4 million or 44.8% of Net revenue in Year-to-Date 2025 compared with $403.8 million or 43.8% of Net revenue in Year-to-Date 2024. The approximately 100 basis points increase was primarily driven by deleverage from lower revenues partially offset by operational efficiencies and strong cost controls across the entire business.

------

[**<u>**Table of Contents**</u>**](#toc_page)

***Depreciation and Amortization***

Depreciation and amortization expense decreased $2.5 million to $23.4 million in Year-to-Date 2025 compared with $25.9 million in Year-to-Date 2024. The decrease in depreciation and amortization is primarily driven by lower software depreciation as a result of major software projects becoming fully depreciated.

***Other Operating Expense***

Other operating expense, net was $7.5 million in Year-to-Date 2025 compared to $8.4 million in Year-to-Date 2024. The decrease was primarily driven by restructuring and other costs incurred. See Note 1, *Background and Basis of Presentation*.

***Operating Income***

As a result of the above factors, Operating income was $18.4 million in Year-to-Date 2025 compared to $14.0 million in Year-to-Date 2024.

***Interest Expense***

Interest expense was $27.9 million in Year-to-Date 2025 compared to $31.0 million in Year-to-Date 2024. The $3.1 million decrease was primarily driven by lower ABL Facility interest related to lower average outstanding balances and lower applicable interest rates under the Term Loan Facility.

***Other (Income) Expense***

Other income was insignificant in Year-to-Date 2025 compared to Other expense of $0.2 million in Year-to-Date 2024.

***Income Tax Expense (Benefit)***

We recorded an income tax benefit at an overall effective rate of 28.8% and 28.7% for the Year-to-Date 2025 and Year-to-Date 2024, respectively. The overall effective tax rate for the 39 weeks ended October 31, 2025 varies from the U.S. federal statutory rate of 21% as a result of state taxes, and non-deductible expenses. The overall effective tax rate for the 39 weeks ended November 1, 2024 varies from the U.S. federal statutory rate of 21% as a result of state taxes, non-deductible expenses, the impact of certain state audit closures, and stock-based compensation adjustments.

***Net Income (Loss)***

As a result of the above factors, Net loss was $6.8 million and diluted loss per share was $0.22 in Year-to-Date 2025 compared with Net loss of $12.3 million and diluted loss per share was $0.39 in Year-to-Date 2024.

***Adjusted Net Income (Loss)***

Adjusted net loss was $0.7 million and Adjusted diluted loss per share was $0.02 in Year-to-Date 2025 compared to Adjusted net loss of $5.1 million and Adjusted diluted loss per share of $0.16 in Year-to-Date 2024.

***Adjusted EBITDA***

As a result of the above factors, Adjusted EBITDA was $49.5 million in Year-to-Date 2025 and $48.9 million in Year-to-Date 2024, respectively.

**U.S. Digital Segment Results of Operations**

***Variable Profit***

U.S. Digital Segment variable profit was $181.0 million in Year-to-Date 2025, a decrease of $0.1 million compared to $181.1 million in Year-to-Date 2024. U.S. Digital Segment variable profit was 23.8% of Net revenue in Year-to-Date 2025, which is an increase of 40 basis points compared to 23.4% of Net revenue in Year-to-Date 2024. The increase in variable profit as a percentage of Net

------

[**<u>**Table of Contents**</u>**](#toc_page)

revenue was driven by product solutions and newness across the assortment, improvements in supply chain costs and cost controls across the entire business partially offset by deleverage from lower revenues and channel mix.

Product cost of goods sold was $288.5 million or 37.9% of U.S. Digital Segment revenue in Year-to-Date 2025 compared to $289.4 million or 37.5% of U.S. Digital Segment revenue in Year-to-Date 2024. Shipping cost of goods sold was $94.6 million or 12.4% of U.S. Digital Segment revenue in Year-to-Date 2025 compared to $101.8 million or 13.2% of U.S. Digital Segment revenue in Year-to-Date 2024. The decrease in Product and Shipping cost of goods sold as a percentage of U.S. Digital Segment revenue was primarily due to improvements in supply chain costs partially offset by product assortment mix. Marketing expenses were $128.5 million or 16.9% of U.S. Digital Segment revenue in Year-to-Date 2025 compared to $126.2 million or 16.3% of U.S. Digital Segment revenue in Year-to-Date 2024. The increase in Marketing expenses was primarily due to higher digital spend focused on new customer acquisition.

**Liquidity and Capital Resources**

***Liquidity***

Our primary need for liquidity is to fund working capital requirements of our business, which are inventory purchases, payments on debt, capital expenditures and for general corporate purposes. Our cash and cash equivalents and the ABL Facility serve as sources of liquidity for short-term working capital needs and general corporate purposes. The ABL Facility had a balance outstanding of $75.0 million on October 31, 2025, other than letters of credit. Cash generated from our net revenue and profitability, and to a lesser extent our changes in working capital, are driven by the seasonality of our business, with a significant amount of net revenue and operating cash flows generally occurring in the fourth fiscal quarter of each year. We expect that our cash on hand and cash flows from operations, along with revolving on the ABL Facility, will be adequate to meet our capital requirements and operational needs for at least the next 12 months.

***ABL Facility***

Our $225.0 million committed revolving ABL Facility, as amended to date, includes a $35.0 million sublimit for letters of credit and is available for working capital and other general corporate liquidity needs. The amount available to borrow is the lesser of (1) the Aggregate Commitments of $225.0 million or (2) the Borrowing Base or Loan Cap which is calculated from Eligible Inventory, Trade Receivables and Credit Card Receivables, all foregoing capitalized terms not defined herein are as defined in the ABL Facility. The balance outstanding on October 31, 2025 and November 1, 2024 was $75.0 million and $60.0 million, respectively. The balance of outstanding letters of credit was $10.9 million and $11.1 million on October 31, 2025 and November 1, 2024, respectively. The borrowing availability under the ABL Facility was $115.1 million and $90.3 million as of October 31, 2025 and November 1, 2024, respectively.

Effective with the Fifth Amendment to the ABL Facility, dated March 28, 2025 (the "Fifth Amendment"), a 0.10% adjustment to the SOFR benchmark interest rate was eliminated and the benchmark rates under the ABL Credit Agreement are, at our election, either: (1) Term SOFR (which is a forward looking term rate based on the secured overnight financing rate), or (2) a Base Rate (which is the greatest of (a) 0% per annum, (b) the federal funds rate plus 0.50%, (c) the one-month Term SOFR rate plus 1.00%, or (d) the Wells Fargo "prime rate"). The borrowing margin for SOFR Rate loans is (i) where the average daily total outstanding for the previous quarter is less than $95.0 million, 1.50%, and (ii) where the average daily total outstanding for the previous quarter is equal to or greater than $95.0 million, 1.75%. For Base Rate loans, the borrowing margin is (i) where the average daily total outstanding for the previous quarter is less than $95.0 million, 0.75%, and (ii) where the average daily total outstanding for the previous quarter is equal to or greater than $95.0 million, 1.00% ("Applicable Borrowing Margin"). The Applicable Borrowing Margin for all loans is based upon the average daily total loans outstanding for the previous quarter. The Fifth Amendment had no material interest rate impact.

The ABL Facility fees include (i) commitment fees of 0.20% or 0.30% based upon the average daily unused commitment (aggregate commitment less loans and letter of credit outstanding) under the ABL Facility for the preceding fiscal quarter, (ii) customary letter of credit fees and (iii) customary annual agent fees. The Fifth Amendment extended the maturity date of the ABL Facility to the earlier of (a) March 28, 2030 and (b) September 29, 2028 if, on or prior to such date, the Term Loan Facility has not been refinanced, extended or repaid in full in accordance with the terms thereof and not replaced with other indebtedness. Under applicable accounting guidance, certain unamortized debt issuance costs originating from the ABL Facility are deferred and amortized over the extended term of the ABL Facility, and certain unamortized debt issuance costs have been written off. As of October 31, 2025, we had $75.0 million borrowings outstanding under the ABL Facility.

------

[**<u>**Table of Contents**</u>**](#toc_page)

***Long-Term Debt***

The Term Loan Facility will mature on December 29, 2028, and amortizes at a rate equal to 1.25% per quarter. Depending upon our Total Leverage Ratio, as defined in the Term Loan Facility, mandatory prepayments in an amount equal to a percentage of our excess cash flows in each fiscal year, ranging from 0% to 75% are required. The Term Loan Facility also has typical prepayment requirements for the proceeds of certain asset sales, casualty events and extraordinary receipts. Voluntary prepayment and certain mandatory prepayments made (i) between December 30, 2024 and December 29, 2025 would result in a prepayment premium equal to 2% of the principal amount of the loan prepaid, (ii) between December 30, 2025 and December 29, 2026, would result in a prepayment premium equal to 1% of the principal amount of the loan prepaid, (iii) between December 30, 2026 and December 29, 2027, would result in a prepayment premium equal to 0.5% of the principal amount of the loan prepaid and (iv) thereafter no prepayment premium is due.

The interest rates per annum applicable to the loans under the Term Loan Facility are based on a fluctuating rate of interest equal to, at our election, either (1) Term Loan Adjusted SOFR loan (subject to a 2% floor) plus an applicable margin, or (2) an alternative base rate loan plus an applicable margin. The applicable margin is based on our net leverage and will be, (i) for Term Loan Adjusted SOFR loans, 8.25% per annum if the total leverage ratio is greater than or equal to 2.75:1.00, 8.00% per annum if the total leverage ratio is less than 2.75:1.00 but greater than or equal to 2.25:1.00, and 7.75% per annum if the total leverage ratio is less than 2.25:1.00 and (ii) for base rate loans, 7.25% per annum if the total leverage ratio is greater than or equal to 2.75:1.00, 7.00% per annum if the total leverage ratio is less than 2.75:1.00 but greater than or equal to 2.25:1.00, and 6.75% per annum if the total leverage ratio is less than 2.25:1.00. In each case, the net leverage is determined as of the last day of each applicable measurement period.

The Term Loan Facility contains customary agency fees.

***Debt Facilities***

*Guarantees; Security*

All obligations under the Debt Facilities are unconditionally guaranteed by Lands' End, Inc. and, subject to certain exceptions, each of its existing and future direct and indirect subsidiaries. The ABL Facility is secured by a first priority security interest in certain working capital of the borrowers and guarantors consisting primarily of accounts receivable and inventory. The Term Loan Facility is also secured by a second priority security interest in the same collateral, with certain exceptions.

The Term Loan Facility is also secured by a first priority security interest in certain property and assets, including certain fixed assets such as real estate, stock of subsidiaries and intellectual property, in each case, subject to certain exceptions. The ABL Facility is also secured by a second priority interest in the same collateral, with certain exceptions.

*Representations and Warranties; Covenants*

Subject to specified exceptions, the Debt Facilities contain various representations and warranties and restrictive covenants that, among other things, restrict Lands' End, Inc.'s and its subsidiaries' ability to incur indebtedness (including guarantees), grant liens, make investments, make dividends or distributions with respect to capital stock, make prepayments on other indebtedness, engage in mergers or change the nature of their business.

The Term Loan Facility contains financial covenants, including a quarterly maximum total leverage ratio test and a monthly minimum liquidity test.

Under the ABL Facility, if excess availability falls below the greater of 10% of the Loan Cap amount or $12.0 million, we will be required to comply with a minimum fixed charge coverage ratio of 1.0 to 1.0.

The Debt Facilities contain certain affirmative covenants, including reporting requirements such as delivery of financial statements, certificates and notices of certain events, maintaining insurance and providing additional guarantees and collateral in certain circumstances.

As of October 31, 2025, we were in compliance with the financial covenants in the Debt Facilities.

------

[**<u>**Table of Contents**</u>**](#toc_page)

*Events of Default* 

The Debt Facilities include customary events of default including non-payment of principal, interest or fees, violation of covenants, inaccuracy of representations or warranties, cross defaults related to certain other material indebtedness, bankruptcy and insolvency events, invalidity or impairment of guarantees or security interests, material judgments and change of control.

**Cash Flows and Capital Expenditures**

***Cash Flows from Operating Activities***

Net cash used in operating activities was $15.2 million during Year-to-Date 2025 compared to $12.2 million during Year-to-Date 2024. The increase in net cash used in operating activities was primarily due to tariffs, partially offset by operating income.

***Cash Flows from Investing Activities***

Net cash used in investing activities was $23.9 million and $22.1 million during Year-to-Date 2025 and Year-to-Date 2024, respectively. Cash used in investing activities for both periods was primarily used to update our digital information technology infrastructure.

For Fiscal 2025, we plan to invest approximately $28.0 million in capital expenditures for strategic investments and infrastructure, primarily in technology and general corporate needs.

***Cash Flows from Financing Activities***

Net cash provided by financing activities was $58.4 million during Year-to-Date 2025, compared to $39.4 million during Year-to-Date 2024. The increase in net cash provided by financing activities is primarily due to an increase in borrowings under our ABL Facility in the Third Quarter 2025 as compared to the prior year.

**Contractual Obligations and Off-Balance-Sheet Arrangements**

There have been no material changes to our contractual obligations and off-balance-sheet arrangements as discussed in our Annual Report on Form 10-K for the fiscal year ended January 31, 2025.

**Financial Instruments with Off-Balance-Sheet Risk**

The ABL Facility is available for working capital and other general corporate liquidity needs. The balance outstanding on October 31, 2025 and November 1, 2024 was $75.0 million and $60.0 million, respectively. The balance of outstanding letters of credit was $10.9 million and $11.1 million on October 31, 2025 and November 1, 2024, respectively.

**Application of Critical Accounting Policies and Estimates**

We believe that the assumptions and estimates associated with revenue, inventory valuation, indefinite-lived intangible asset impairment assessments and income taxes have the greatest potential impact on our financial statements. Therefore, we consider these to be our critical accounting policies and estimates.

For a complete discussion of our critical accounting policies, please refer to our Annual Report on Form 10-K for the year ended January 31, 2025. There have been no significant changes in our critical accounting policies or their application since January 31, 2025.

**Recent Accounting Pronouncements**

See Part I, Item 1, Note 2, *Recently Issued Accounting Pronouncements Not Yet Adopted*, of the Condensed Consolidated Financial Statements (unaudited) included in this Quarterly Report on Form 10-Q for information regarding recent accounting pronouncements.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION**

This document contains forward-looking statements. Forward-looking statements reflect our current views with respect to, among other things, future events and performance. These statements may discuss, among other things, our GMV, variable profit, net sales, gross margin, operating expenses, operating income, net income, adjusted net income, adjusted EBITDA, cash flow, financial condition, financings, impairments, expenditures, growth, strategies, plans, achievements, dividends, capital structure, organizational structure, future store openings, market opportunities, strategic alternatives and general market and industry conditions. We generally identify forward-looking statements by words such as "anticipate," "estimate," "expect," "intend," "project," "plan," "predict," "believe," "seek," "continue," "outlook," "may," "might," "will," "should," "can have," "likely," "targeting" or the negative version of these words or comparable words. Forward-looking statements are based on beliefs and assumptions made by management using currently available information. These statements are only predictions and are not guarantees of future performance, actions or events. Forward-looking statements are subject to risks and uncertainties. If one or more of these risks or uncertainties materialize, or if management's underlying beliefs and assumptions prove to be incorrect, actual results may differ materially from those contemplated by a forward-looking statement. These risks and uncertainties include those risks, uncertainties and factors discussed in the "Risk Factors" section of our Annual Report on Form 10-K for the fiscal year ended January 31, 2025 and "Part II, Item 1A Risk Factors" of our Quarterly Report on Form 10-Q for the quarter ended May 2, 2025. Forward-looking statements speak only as of the date on which they are made. We expressly disclaim any obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable securities laws and regulations.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK**

**Foreign Currency Exchange Risk**

The Company's international subsidiaries operate with functional currencies other than the U.S. dollar. Since the Company's Condensed Consolidated Financial Statements are presented in U.S. dollars, the Company must translate all components of these financial statements from the functional currencies into U.S. dollars at exchange rates in effect during or at the end of the reporting period. Net revenue generated from the Europe eCommerce distribution channel represented approximately 7% of our total Net revenue during the Year-to-Date 2025. The fluctuation in the value of the U.S. dollar against other currencies affects the reported amounts of net revenue, expenses, assets and liabilities. Assuming a 10% change in foreign currency exchange rates, our Net revenue for Year-to-Date 2025 would have increased or decreased by approximately $5.7 million. Translation gains or losses, which are recorded in other comprehensive income or loss, result from translation of the assets and liabilities of our international subsidiaries into U.S. dollars. Foreign currency translation income, net, for Year-to-Date 2025 totaled approximately $0.6 million related to our international subsidiaries in United Kingdom and Germany. Additionally, the Company has foreign currency denominated intercompany receivables and payables that when settled result in a transaction gain or loss. A 10% change in foreign currency exchanges rates would not result in a significant transaction gain or loss in earnings. The Company does not utilize financial instruments for trading purposes or hedging and has not used any derivative financial instruments to limit foreign currency exchange rate exposures. The Company does not consider our foreign earnings to be permanently reinvested.

As of October 31, 2025, the Company had $6.2 million of cash and cash equivalents denominated in foreign currency, principally in euro, British pound sterling and Hong Kong dollar.

**Interest Rate Risk**

The Company is subject to interest rate risk with the Term Loan Facility and the ABL Facility, as both require the Company to pay interest on outstanding borrowings at variable rates. Each one percentage point change in interest rates (above the 2.00% SOFR floor) associated with the Term Loan Facility would result in a $2.3 million change in our annual cash interest expenses. Assuming our ABL Facility was fully drawn to a principal amount equal to $225.0 million, each one percentage point change in interest rates would result in a $2.3 million change in our annual cash interest expense.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**ITEM 4. CONTROLS AND PROCEDURES**

**Disclosure Controls and Procedures**

Our management, with the participation of our Chief Executive Officer and our Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures pursuant to Rule 13a-15 under the Exchange Act, as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on their evaluation for the period covered by this Quarterly Report on Form 10-Q, our Chief Executive Officer and our Chief Financial Officer have concluded that, as of October 31, 2025, the Company's disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended) are effective.

**Changes in Internal Control over Financial Reporting** 

There have been no changes in the Company's internal controls over financial reporting identified in connection with the evaluation required by Rules 13a-15 under the Exchange Act during the most recently completed fiscal quarter ended October 31, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**PART II. OTHER INFORMATION**

**ITEM 1. LEGAL PROCEEDINGS**

The Company is party to various claims, legal proceedings and investigations arising in the ordinary course of business. Some of these actions involve complex factual and legal issues and are subject to uncertainties. At this time, the Company is not able to either predict the outcome of these legal proceedings or reasonably estimate a potential range of loss with respect to the proceedings. While it is not feasible to predict the outcome of pending claims, proceedings and investigations with certainty, management is of the opinion that their ultimate resolution should not have a material adverse effect on our results of operations, cash flows or financial position taken as a whole.

As disclosed in the Company's Annual Report on Form 10-K for the year ended January 31, 2025, filed with the SEC on March 27, 2025, Lands' End is the defendant in three separate lawsuits, each of which allege adverse health events and personal property damage as a result of wearing uniforms manufactured by Lands' End: (1) Gilbert et al. v. Lands' End, Inc., United States District Court for the Western District of Wisconsin, Civil Action No. 3:19-cv-00823-JDP, complaint filed October 3, 2019; (2) Andrews et al. v. Lands' End, Inc., United States District Court for the Western District of Wisconsin, Civil Action No. 3:19-cv-01066-JDP, complaint filed on December 31, 2019, on behalf of 521 named plaintiffs, later amended to include 1,089 named plaintiffs; and (3) Davis et al. v. Lands' End, Inc. and Lands' End Business Outfitters, Inc., United States District Court for the Western District of Wisconsin, Case No. 3:20-cv-00195, complaint filed on March 4, 2020. Plaintiffs in Gilbert, Andrews, and Davis seek nationwide class certification on behalf of similarly situated Delta employees.

By order dated April 20, 2020, the Court consolidated the Gilbert and Andrews cases (the "Consolidated Wisconsin Action") and stayed the Davis case. Plaintiffs in the Consolidated Wisconsin Action and Davis each assert that the damages sustained by the members of the proposed class exceed $5,000,000. Plaintiffs in each case seek damages for personal injuries, pain and suffering, severe emotional distress, financial or economic loss, including medical services and expenses, lost income and other compensable injuries. Plaintiffs in the Consolidated Wisconsin Action seek class certification with respect to performance of the uniforms and warranty claims and maintain individual claims for personal injury by numerous named plaintiffs.

On August 18, 2021, the Court ruled on several pending motions in the Consolidated Wisconsin Action. The Court denied Plaintiffs' motion for class certification with respect to performance of the uniforms and warranty claims. The Court denied Plaintiffs' motion for partial summary judgment regarding crocking claims and granted Lands' End's motion for partial summary judgment related to certain warranty claims. In addition, giving effect to both the addition and voluntary dismissal of individual plaintiffs over the course of the litigation, the number of individual plaintiffs had been reduced from 1,089 to 603 as of August 18, 2021. On September 1, 2021, Plaintiffs filed a Rule 23(f) petition, seeking interlocutory review of the Court's decision denying class certification. On September 22, 2021, the U.S. Court of Appeals for the Seventh Circuit (the "Court of Appeals") denied plaintiffs' petition.

On July 8, 2022, the Court issued an Opinion and Order in the Consolidated Wisconsin Action (the "July 8 Opinion"), ruling in the Company's favor on several additional pending motions. The Court granted the Company's motion to exclude Plaintiffs' expert opinions because the opinions were not based on reliably applied and scientifically valid methods. Accordingly, because Plaintiffs failed to submit evidence sufficient to show that the uniforms were defective or that a defect in the uniforms caused Plaintiffs' alleged health problems, the Court granted the Company's motion for summary judgement on Plaintiffs' personal injury claims.

After giving effect to the July 8 Opinion, the remaining claims under the Consolidated Wisconsin Action related to claims for property damage and breach of warranty. Following these rulings and a December 1, 2022 order of the court, 277 named Plaintiffs remained in the case who claim they have suffered personal property damage as a result of dye transferring to personal items, with aggregate claims of approximately $110,000 in damages. On July 19, 2023 the parties reported to the Court that they had reached a settlement in principle of the personal property damage matter, and subsequently entered into a Confidential Settlement, fully resolving the outstanding property damage claims, which were the only remaining claims in the action.

Following the entry of the Final Order by the Court on October 12, 2023, Plaintiffs filed an appeal to the Court of Appeals. On November 13, 2023, the Court of Appeals issued an Order suspending the briefing schedule pending a remand to the District Court for the limited purpose of issuing a revised final judgement order. On February 15, 2024, the Court of Appeals remanded the case to the District Court for entry of a final judgement. On February 20, 2024, the District Court entered final judgement in favor of Lands' End.

On October 23, 2025, the Court of Appeals affirmed the decision of the District Court to grant Lands' End Summary Judgment on all claims and the District Court's decision not to certify the class. On November 20, 2025, Plaintiffs filed a Petition for Rehearing, citing alleged errors in the Court of Appeals ruling. Lands' End continues its vigorous defense of this case and believes the claims are without merit.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**ITEM 1A. RISK FACTORS**

There have been no material changes to the risk factors disclosed in the Company's Annual Report on Form 10-K for the year ended January 31, 2025, filed with the SEC on March 27, 2025, and as disclosed on the Company's Quarterly Report on Form 10-Q for the quarter ended May 2, 2025, filed with the SEC on June 5, 2025.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**ITEM 5. OTHER INFORMATION**

**Rule 10b5-1 Trading Plans**

During the fiscal quarter ended October 31, 2025, none of the Company's directors or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any "non-Rule 10b5-1 trading arrangement."

------

[**<u>**Table of Contents**</u>**](#toc_page)

**ITEM 6. EXHIBITS**

The following documents are filed as exhibits to this report:

---

| | |
|:---|:---|
| **<u>Exhibit Number</u>** | **<u>Exhibit Description</u>** |
| [<u>3.1</u>](https://www.sec.gov/Archives/edgar/data/799288/000156459022011688/le-ex31_240.htm) | Amended and Restated Certificate of Incorporation of Lands' End, Inc. (incorporated by reference to Exhibit 3.1 of the Annual Report on Form 10-K filed by Lands' End, Inc. on March 24, 2022 (File No. 001-09769)). |
| [<u>3.2</u>](https://www.sec.gov/Archives/edgar/data/799288/000095017024108752/le-ex3_1.htm) | Second Amended and Restated Bylaws of Lands' End, Inc. (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed by Lands' End, Inc. on September 23, 2024 (File No. 001-09769)). |
| [<u>31.1</u>](le-ex31_1.htm) | Certification of Principal Executive Officer Required Under Rule 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934, as amended.\* |
| [<u>31.2</u>](le-ex31_2.htm) | Certification of Principal Financial Officer Required Under Rule 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934, as amended.\* |
| [<u>32.1</u>](le-ex32_1.htm) | Certification of Principal Executive Officer and Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.\*\* |
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document\* |
| 101.DEF | Inline XBRL Taxonomy Extension Definition Document\* |
| 101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document\* |
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document\*<br>|
| 104 | Cover Page Interactive Data File (Embedded within the Inline XBRL document and included in Exhibit 101)\* |

---

\* Filed herewith.

\*\* Furnished herewith.

------

[**<u>**Table of Contents**</u>**](#toc_page)

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

<u>Lands' End, Inc.</u>

(Registrant)

---

| | |
|:---|:---|
| By: | /s/ Bernard McCracken |
| Name: | Bernard McCracken |
| Title: | Chief Financial Officer and Treasurer<br>(Principal Financial Officer and Principal Accounting Officer) |

---

Date: December 9, 2025

------

## Exhibit 31.1

**EXHIBIT 31.1**

**CERTIFICATIONS**

I, Andrew J. McLean, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.I have reviewed this quarterly report on Form 10-Q of Lands' End, Inc.;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c)Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d)Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| |
|:---|
| Date: December 9, 2025 |
| /s/ Andrew J. McLean |
| Andrew J. McLean |
| Chief Executive Officer |
| (Principal Executive Officer) |
| Lands' End, Inc. |

---

------

## Exhibit 31.2

**EXHIBIT 31.2**

**CERTIFICATIONS**

I, Bernard McCracken, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.I have reviewed this quarterly report on Form 10-Q of Lands' End, Inc.;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c)Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d)Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| |
|:---|
| Date: December 9, 2025 |
| /s/ Bernard McCracken |
| Bernard McCracken |
| Chief Financial Officer and Treasurer |
| (Principal Financial Officer) |
| Lands' End, Inc. |

---

------

## Exhibit 32.1

**EXHIBIT 32.1**

**CERTIFICATION**

**Pursuant to 18 U.S.C. 1350 as adopted by Section 906 of the Sarbanes-Oxley Act of 2002**

Each of the undersigned, Andrew J. McLean, Chief Executive Officer of Lands' End, Inc. (the "Company") and Bernard McCracken, Chief Financial Officer and Treasurer of the Company, has executed this certification in connection with the filing with the Securities and Exchange Commission of the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended October 31, 2025 (the "Report").

Each of the undersigned hereby certifies that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| /s/ Andrew J. McLean |
| Andrew J. McLean |
| Chief Executive Officer |
| (Principal Executive Officer) |
| Date: December 9, 2025 |

---

---

| |
|:---|
| /s/ Bernard McCracken |
| Bernard McCracken |
| Chief Financial Officer and Treasurer |
| (Principal Financial Officer) |
| Date: December 9, 2025 |

---

------