vs
Side-by-side financial comparison of LANDS' END, INC. (LE) and MSA Safety Inc (MSA). Click either name above to swap in a different company.
MSA Safety Inc is the larger business by last-quarter revenue ($510.9M vs $317.5M, roughly 1.6× LANDS' END, INC.). MSA Safety Inc runs the higher net margin — 17.0% vs 1.6%, a 15.4% gap on every dollar of revenue. On growth, MSA Safety Inc posted the faster year-over-year revenue change (2.2% vs 0.1%). MSA Safety Inc produced more free cash flow last quarter ($106.0M vs $-22.4M). Over the past eight quarters, MSA Safety Inc's revenue compounded faster (11.2% CAGR vs -0.9%).
Lands' End, Inc. is an American retailer of clothing, baggage, and furniture which began as a mail-order yachting supply company in 1963 in Chicago. The company is named after Land's End; after promotional materials were printed, the founder noticed the typographical error in the location of the apostrophe, but could not afford to reprint the material. The company operates 26 domestic stores as of February 2024. Lands' End is headquartered in Dodgeville, Wisconsin.
Mine Safety Appliances, or MSA Safety Incorporated, is an American manufacturer and supplier of safety equipment designed for use in a variety of hazardous conditions in industries such as construction, the military, fire service, and chemical, oil, and gas production. MSA is based in the Pittsburgh suburb of Cranberry.
LE vs MSA — Head-to-Head
Income Statement — Q3 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $317.5M | $510.9M |
| Net Profit | $5.2M | $86.9M |
| Gross Margin | 51.8% | 46.9% |
| Operating Margin | 5.3% | 22.3% |
| Net Margin | 1.6% | 17.0% |
| Revenue YoY | 0.1% | 2.2% |
| Net Profit YoY | 198.3% | -1.2% |
| EPS (diluted) | $0.17 | $2.22 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $317.5M | $510.9M | ||
| Q3 25 | — | $468.4M | ||
| Q2 25 | $261.2M | $474.1M | ||
| Q1 25 | — | $421.3M | ||
| Q4 24 | $318.6M | $499.7M | ||
| Q3 24 | $317.2M | $432.7M | ||
| Q2 24 | $285.5M | $462.5M | ||
| Q1 24 | $514.9M | $413.3M |
| Q4 25 | $5.2M | $86.9M | ||
| Q3 25 | — | $69.6M | ||
| Q2 25 | $-8.3M | $62.8M | ||
| Q1 25 | — | $59.6M | ||
| Q4 24 | $-593.0K | $87.9M | ||
| Q3 24 | $-5.3M | $66.6M | ||
| Q2 24 | $-6.4M | $72.2M | ||
| Q1 24 | $-8.6M | $58.1M |
| Q4 25 | 51.8% | 46.9% | ||
| Q3 25 | — | 46.5% | ||
| Q2 25 | 50.8% | 46.6% | ||
| Q1 25 | — | 45.9% | ||
| Q4 24 | 50.6% | 46.9% | ||
| Q3 24 | 47.9% | 47.9% | ||
| Q2 24 | 48.7% | 48.2% | ||
| Q1 24 | 38.0% | 47.3% |
| Q4 25 | 5.3% | 22.3% | ||
| Q3 25 | — | 20.1% | ||
| Q2 25 | -0.9% | 18.1% | ||
| Q1 25 | — | 18.5% | ||
| Q4 24 | 2.9% | 23.5% | ||
| Q3 24 | 0.8% | 21.1% | ||
| Q2 24 | 0.8% | 21.6% | ||
| Q1 24 | 1.6% | 19.4% |
| Q4 25 | 1.6% | 17.0% | ||
| Q3 25 | — | 14.9% | ||
| Q2 25 | -3.2% | 13.2% | ||
| Q1 25 | — | 14.1% | ||
| Q4 24 | -0.2% | 17.6% | ||
| Q3 24 | -1.7% | 15.4% | ||
| Q2 24 | -2.3% | 15.6% | ||
| Q1 24 | -1.7% | 14.1% |
| Q4 25 | $0.17 | $2.22 | ||
| Q3 25 | — | $1.77 | ||
| Q2 25 | $-0.27 | $1.59 | ||
| Q1 25 | — | $1.51 | ||
| Q4 24 | $-0.02 | $2.22 | ||
| Q3 24 | $-0.17 | $1.69 | ||
| Q2 24 | $-0.20 | $1.83 | ||
| Q1 24 | $-0.27 | $1.47 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $36.3M | $165.1M |
| Total DebtLower is stronger | — | $580.9M |
| Stockholders' EquityBook value | $231.0M | $1.4B |
| Total Assets | $852.7M | $2.6B |
| Debt / EquityLower = less leverage | — | 0.42× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $36.3M | $165.1M | ||
| Q3 25 | — | $170.0M | ||
| Q2 25 | $18.1M | $147.0M | ||
| Q1 25 | — | $170.6M | ||
| Q4 24 | $30.4M | $164.6M | ||
| Q3 24 | $25.6M | $154.4M | ||
| Q2 24 | $27.4M | $146.8M | ||
| Q1 24 | $25.3M | $148.3M |
| Q4 25 | — | $580.9M | ||
| Q3 25 | — | $628.6M | ||
| Q2 25 | — | $679.3M | ||
| Q1 25 | — | $502.1M | ||
| Q4 24 | — | $508.0M | ||
| Q3 24 | — | $554.7M | ||
| Q2 24 | — | $588.2M | ||
| Q1 24 | — | $596.2M |
| Q4 25 | $231.0M | $1.4B | ||
| Q3 25 | — | $1.3B | ||
| Q2 25 | $230.1M | $1.3B | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | $223.6M | $1.1B | ||
| Q3 24 | $226.5M | $1.1B | ||
| Q2 24 | $234.6M | $1.0B | ||
| Q1 24 | $241.6M | $994.8M |
| Q4 25 | $852.7M | $2.6B | ||
| Q3 25 | — | $2.6B | ||
| Q2 25 | $760.5M | $2.6B | ||
| Q1 25 | — | $2.2B | ||
| Q4 24 | $843.6M | $2.2B | ||
| Q3 24 | $802.5M | $2.2B | ||
| Q2 24 | $800.1M | $2.2B | ||
| Q1 24 | $811.5M | $2.2B |
| Q4 25 | — | 0.42× | ||
| Q3 25 | — | 0.48× | ||
| Q2 25 | — | 0.54× | ||
| Q1 25 | — | 0.42× | ||
| Q4 24 | — | 0.44× | ||
| Q3 24 | — | 0.51× | ||
| Q2 24 | — | 0.57× | ||
| Q1 24 | — | 0.60× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-15.7M | $122.4M |
| Free Cash FlowOCF − Capex | $-22.4M | $106.0M |
| FCF MarginFCF / Revenue | -7.1% | 20.8% |
| Capex IntensityCapex / Revenue | 2.1% | 3.2% |
| Cash ConversionOCF / Net Profit | -3.03× | 1.41× |
| TTM Free Cash FlowTrailing 4 quarters | $-55.0M | $295.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-15.7M | $122.4M | ||
| Q3 25 | — | $112.5M | ||
| Q2 25 | $-22.5M | $67.2M | ||
| Q1 25 | — | $61.8M | ||
| Q4 24 | $-17.1M | $107.9M | ||
| Q3 24 | $30.7M | $84.3M | ||
| Q2 24 | $-25.8M | $53.3M | ||
| Q1 24 | $93.9M | $50.9M |
| Q4 25 | $-22.4M | $106.0M | ||
| Q3 25 | — | $100.5M | ||
| Q2 25 | $-30.7M | $37.9M | ||
| Q1 25 | — | $51.0M | ||
| Q4 24 | $-27.8M | $93.5M | ||
| Q3 24 | $26.0M | $70.1M | ||
| Q2 24 | $-32.6M | $39.0M | ||
| Q1 24 | $87.5M | $39.7M |
| Q4 25 | -7.1% | 20.8% | ||
| Q3 25 | — | 21.4% | ||
| Q2 25 | -11.8% | 8.0% | ||
| Q1 25 | — | 12.1% | ||
| Q4 24 | -8.7% | 18.7% | ||
| Q3 24 | 8.2% | 16.2% | ||
| Q2 24 | -11.4% | 8.4% | ||
| Q1 24 | 17.0% | 9.6% |
| Q4 25 | 2.1% | 3.2% | ||
| Q3 25 | — | 2.6% | ||
| Q2 25 | 3.2% | 6.2% | ||
| Q1 25 | — | 2.6% | ||
| Q4 24 | 3.3% | 2.9% | ||
| Q3 24 | 1.5% | 3.3% | ||
| Q2 24 | 2.4% | 3.1% | ||
| Q1 24 | 1.2% | 2.7% |
| Q4 25 | -3.03× | 1.41× | ||
| Q3 25 | — | 1.62× | ||
| Q2 25 | — | 1.07× | ||
| Q1 25 | — | 1.04× | ||
| Q4 24 | — | 1.23× | ||
| Q3 24 | — | 1.27× | ||
| Q2 24 | — | 0.74× | ||
| Q1 24 | — | 0.88× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
LE
| U Se Commerce | $179.8M | 57% |
| Business Outfitters Revenue | $78.8M | 25% |
| Licensing And Retail | $20.2M | 6% |
| Other | $19.8M | 6% |
| Third Party | $18.9M | 6% |
MSA
| Americas Segment | $335.2M | 66% |
| International Segment | $175.7M | 34% |
