AGÕæÈ˹ٷ½

STOCK TITAN

Champion Homes Announces Fourth Quarter and Full Year Fiscal 2025 Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Negative)
Tags

TROY, Mich.--(BUSINESS WIRE)-- Champion Homes, Inc. (NYSE: SKY) (“Champion Homes�) today announced financial results for its fourth quarter and full year ended March 29, 2025 (“fiscal 2025�).

Fourth Quarter Fiscal 2025 Highlights (compared to Fourth Quarter Fiscal 2024)

  • Net sales increased 10.7% to $593.9 million
  • U.S. homes sold increased 5.1% to 5,941
  • Backlog increased 8.8% compared to March 2024 and increased 9.9% to $343.4 million from the sequential third quarter
  • Average selling price (“ASPâ€�) per U.S. home sold increased 5.0% to $94,300
  • Gross profit margin expanded by 740 basis points to 25.7%1
  • Net income increased by $33.6 million to $36.3 million1
  • Earnings per diluted share (“EPSâ€�) increased by $0.58 to $0.631
  • Adjusted EBITDA decreased 1.1% to $52.6 million
  • Adjusted EBITDA margin contracted by 110 basis points to 8.9%
  • Net cash generated by operating activities increased $41.9 million to $46.0 million
  • Repurchased $20.0 million of shares under the share repurchase program

Full Year Fiscal 2025 Highlights (compared to Full Year Fiscal 2024)

  • Net sales increased 22.7% to $2.5 billion
  • Gross profit margin expanded by 270 basis points to 26.7%
  • Earnings per share (“EPSâ€�) increased 35.2% to $3.42
  • Net income increased by $51.7 million to $198.4 million
  • Adjusted EBITDA increased 16.2% to $285.1 million
  • Adjusted EBITDA margin contracted by 60 basis points to 11.5%
  • Net cash generated by operating activities increased $18.2 million to $240.9 million

1 Q4 fiscal 2024 impacted by $34.5 million of estimated remediation costs for water intrusion product liability.

“Champion delivered strong results across our family of brands and key business drivers in fiscal 2025,� said Tim Larson President and Chief Executive Officer of Champion Homes. “Our performance was driven by an unwavering focus on our customers and executing our strategy across all channels � reflecting the tenacity of the Champion team. We are focused on managing through the current market volatility and uncertainty while remaining confident in our strategy. As a result, we are investing in new products and services in support of our channel partners, and expanding our retail capabilities, including announcing today the acquisition of Iseman Homes."

Fourth Quarter Fiscal 2025 Results

Net sales for the fourth quarter fiscal 2025 increased 10.7% to $593.9 million compared to the prior-year period. The number of U.S. homes sold in the fourth quarter fiscal 2025 increased 5.1% to 5,941 driven by an increase in demand. The ASP per U.S. home sold increased 5.0% to $94,300 due to product mix, including a higher number of units sold through our company-owned retail sales centers. The number of Canadian factory-built homes sold in the quarter increased to 230 homes compared to 189 homes in the prior-year period due to higher demand in certain markets.

Gross profit increased by 55.0% to $152.5 million in the fourth quarter fiscal 2025 compared to the prior-year period. Gross profit margin was 25.7% of net sales, a 740-basis point expansion compared to 18.3% in the fourth quarter fiscal 2024. Gross margin expansion primarily reflects the absence of the $34.5 million product liability reserve recorded in the fourth quarter fiscal 2024. Adjusted gross profit increased 14.7% and margin expanded by 90-basis points year-over-year, reflecting a greater percentage of our total revenue generated through our company-owned retail sales centers.

Selling, general, and administrative expenses (“SG&A�) in the fourth quarter fiscal 2025 increased to $110.3 million from $90.6 million in the same period last year. SG&A during the quarter increased due to higher variable compensation from higher sales volumes as well as investments in new products, marketing, people and technology to support future growth. SG&A as a percentage of net sales was 18.6%, compared to 16.9% in the prior year period.

Net income increased by $33.6 million to $36.3 million for the fourth quarter fiscal 2025 compared to the prior-year period. The increase in net income was driven by higher sales and gross profit partially offset by higher SG&A in the quarter.

Adjusted EBITDA for the fourth quarter fiscal 2025 decreased by 1.1% to $52.6 million compared to the fourth quarter fiscal 2024. Adjusted EBITDA margin for the quarter was 8.9%, compared to 9.9% in the prior-year period.

As of March 29, 2025, Champion Homes had $610.3 million of cash and cash equivalents, an increase of $28.6 million in the current quarter. The Company repurchased and retired $20 million of its common stock during the fourth quarter under the previously announced repurchase program. On May 15, 2025, the Board of Directors refreshed the share repurchase authorization to provide for $100 million of potential future repurchases.

Full Year Fiscal 2025 Financial Highlights

For fiscal 2025, net sales were $2.5 billion which represents an increase of 22.7%, or $458.6 million, compared to fiscal 2024. The increase in net sales was primarily driven by the Regional Homes acquisition and higher organic U.S. homes sales compared to prior year. The U.S. housing segment also delivered higher ASPs as more homes were sold through captive retail compared to fiscal 2024.

Gross profit increased $178.2 million or 36.7% to $664.0 million in fiscal 2025, compared to $485.8 million in the prior year period. Gross margin expanded by 270-basis points to 26.7% of net sales for fiscal 2025, compared to fiscal 2024, reflecting the impact of increased home sales, increased sales through captive retail, and the impact of the $34.5 million water intrusion liability in fiscal 2024 that did not reoccur in fiscal 2025.

SG&A increased 37.5% to $427.0 million for fiscal 2025, compared to $310.6 million in the prior year period primarily due to the inclusion of Regional Homes for the entirety of fiscal 2025, higher variable compensation from higher sales volume and earnings as well as investments in people and technology to support future growth.

Net income for fiscal 2025 was $198.4 million compared to net income of $146.7 million for fiscal 2024, an increase of $51.7 million or 35.3% due to higher sales and gross profit, partially offset by higher SG&A spend.

Adjusted EBITDA for fiscal 2025 increased 16.2% to $285.1 million, compared to $245.3 million for fiscal 2024. Adjusted EBITDA margin contracted 60-basis points to 11.5% in fiscal 2025.

Conference Call and Webcast Information:

Champion Homes� management will host a conference call today, May 27, 2025, at 8:30 a.m. Eastern Time, to discuss Champion Homes� financial results and an update on current operations.

Investors and other interested parties can listen to a webcast of the live conference call by logging onto the Investor Relations section of Champion Homes� website at . The online replay will be available on the same website immediately following the call.

The conference call can also be accessed by dialing (877) 407-4018 (domestic) or (201) 689-8471 (international). A telephonic replay will be available approximately three hours after the call by dialing (844) 512-2921, or for international callers, (412) 317-6671. The passcode for the live call and the replay is 13752878. The replay will be available until 11:59 P.M. Eastern Time on June 10, 2025.

About Champion Homes, Inc.:

Champion Homes, Inc. (NYSE: SKY) is a leading producer of factory-built housing in North America and employs approximately 9,000 people. With more than 70 years of homebuilding experience and 48 manufacturing facilities throughout the United States and western Canada, Champion Homes is well positioned with an innovative portfolio of manufactured and modular homes, ADUs, park-models and modular buildings for the single-family, multi-family, and hospitality sectors.

In addition to its core home building business, Champion Homes provides construction services to install and set-up factory-built homes, operates a factory-direct retail business with 72 retail locations across the United States, and operates Star Fleet Trucking, providing transportation services to the manufactured housing and other industries from several dispatch locations across the United States.

Champion Homes builds homes under some of the most well-known brand names in the factory-built housing industry including Champion Homes, Genesis Homes, Skyline Homes, Regional Homes, Athens Park Models, Dutch Housing, Atlantic Homes, Excel Homes, Homes of Merit, New Era, J. Redman Homes, ScotBilt Homes, Shore Park, Silvercrest, Titan Homes in the U.S. and Moduline and SRI Homes in western Canada.

Presentation of Non-GAAP Financial Measures

In addition to the results provided in accordance with U.S. generally accepted accounting principles (“U.S. GAAP�) throughout this press release, Champion Homes has provided Non-GAAP financial measures, Adjusted Gross Profit, Adjusted Gross Profit Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, and Adjusted EPS, (collectively the “Non-GAAP Financial Measures�) which present operating results on a basis adjusted for certain items. Champion Homes uses these Non-GAAP Financial Measures for business planning purposes and in measuring its performance relative to that of its competitors. Champion Homes believes that these Non-GAAP Financial Measures are useful financial metrics to assess its operating performance from period-to-period by excluding certain items that Champion Homes believes are not representative of its core business. These Non-GAAP Financial Measures are not intended to replace, and should not be considered superior to, the presentation of Champion Homes� financial results in accordance with U.S. GAAP.

Champion Homes defines Adjusted Gross Profit as gross profit or loss plus expenses or minus income for charges related to the remediation of the water intrusion product liability. Adjusted Gross Profit Margin is calculated as Adjusted Gross Profit as a percentage of net sales.

Champion Homes defines Adjusted EBITDA as net income or loss attributable to Champion Homes, Inc. plus expenses or minus income, (a) the provision for income taxes, (b) interest income or expense, net, (c) depreciation and amortization, (d) gain or loss from discontinued operations, (e) non-cash restructuring charges and impairment of assets, (f) equity in net earnings or losses of ECN, (g) charges related to the remediation of the water intrusion product liability claims; and (h) other non-operating income and costs, including but not limited to those costs for the acquisition and integration or disposition of businesses, including the change in fair value of contingent consideration, and idle facilities. Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by net sales reported in the income statements.

Champion Homes defines Adjusted Net Income as net income or loss attributable to Champion Homes, Inc. plus expenses or minus income (net of tax where applicable), (a) gain or loss from discontinued operations, (b) non-cash restructuring charges and impairment of assets, (c) equity in net earnings or losses of ECN, (d) charges related to the remediation of estimated water intrusion product liability, and (e) other non-operating income or expense including, but not limited to those costs for the acquisition and integration or disposition of businesses, including the change in fair value of contingent consideration, and idle facilities. Champion Homes defines Adjusted EPS as Adjusted Net Income divided by shares outstanding.

Adjusted Gross Profit, Adjusted Gross Profit Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income and Adjusted EPS are not measures of earnings calculated in accordance with U.S. GAAP, and should not be considered an alternative to, or more meaningful than, net income or loss, net sales, operating income or earnings per share prepared on a U.S. GAAP basis. These Non-GAAP Financial Measures do not purport to represent cash flow provided by, or used in, operating activities as defined by U.S. GAAP. Champion Homes believes that similar Non-GAAP Financial Measures are commonly used by investors to evaluate its performance and that of its competitors. However, Champion Homes use of Non-GAAP Financial Measures may vary from that of others in its industry. The Non-GAAP Financial Measures are reconciled from the respective measure under U.S. GAAP in the tables below.

Forward-Looking Statements

Statements in this press release, including certain statements regarding Champion Homes� strategic initiatives, and future market demand are intended to be covered by the safe harbor for "forward-looking statements" provided by the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally can be identified by use of words such as "believe," "expect," "future," "anticipate," "intend," "plan," "foresee," "may," "could," "should," "will," "potential," "continue," or other similar words or phrases. Similarly, statements that describe objectives, plans, or goals also are forward-looking statements. Such forward-looking statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of Champion Homes. We caution readers that a number of important factors could cause actual results to differ materially from those expressed in, implied, or projected by such forward-looking statements. Risks and uncertainties include regional, national and international economic, financial, public health and labor conditions, and the following: supply-related issues, including prices and availability of materials; changes in U.S. trade policies, including tariffs or other trade protection measures; labor-related issues; inflationary pressures in the North American economy; the cyclicality and seasonality of the housing industry and its sensitivity to changes in general economic or other business conditions; demand fluctuations in the housing industry, including as a result of actual or anticipated increases in homeowner borrowing rates; the possible unavailability of additional capital when needed; competition and competitive pressures; changes in consumer preferences for our products or our failure to gauge those preferences; quality problems, including the quality of parts sourced from suppliers and related liability and reputational issues; data security breaches, cybersecurity attacks, and other information technology disruptions; the potential disruption of operations caused by the conversion to new information systems; the extensive regulation affecting the production and sale of factory-built housing and the effects of possible changes in laws with which we must comply; the potential impact of natural disasters on sales and raw material costs; the risks associated with mergers and acquisitions, including integration of operations and information systems; periodic inventory adjustments by, and changes to relationships with, independent retailers; changes in interest and foreign exchange rates; insurance coverage and cost issues; the possibility that all or part of our intangible assets, including goodwill, might become impaired; the possibility that all or part of our investment in ECN Capital Corp. ("ECN") might become impaired; the possibility that our risk management practices may leave us exposed to unidentified or unanticipated risks; the potential disruption to our business caused by public health issues, such as an epidemic or pandemic, and resulting government actions; and other risks set forth in the “Risk Factors� section, the “Legal Proceedings� section, the “Management's Discussion and Analysis of Financial Condition and Results of Operations� section, and other sections, as applicable, in our Annual Reports on Form 10-K, including our Annual Report on Form 10-K for the fiscal year ended March 29, 2025 previously filed with the Securities and Exchange Commission (“SEC�), as well as in our Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, filed with or furnished to the SEC.

If any of these risks or uncertainties materializes or if any of the assumptions underlying such forward-looking statements proves to be incorrect, then the developments and future events concerning Champion Homes set forth in this press release may differ materially from those expressed or implied by these forward-looking statements. You are cautioned not to place undue reliance on these statements, which speak only as of the date of this release. We anticipate that subsequent events and developments will cause our expectations and beliefs to change. Champion Homes assumes no obligation to update such forward-looking statements to reflect events or circumstances after the date of this document or to reflect the occurrence of unanticipated events, unless obligated to do so under the federal securities laws.

CHAMPION HOMES, INC.

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

Ìý

Ìý

March 29,
2025

Ìý

March 30,
2024

ASSETS

Ìý

Ìý

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

$

610,338

Ìý

Ìý

$

495,063

Ìý

Trade accounts receivable, net

Ìý

84,103

Ìý

Ìý

Ìý

64,632

Ìý

Inventories, net

Ìý

360,629

Ìý

Ìý

Ìý

318,737

Ìý

Other current assets

Ìý

31,428

Ìý

Ìý

Ìý

39,870

Ìý

Total current assets

Ìý

1,086,498

Ìý

Ìý

Ìý

918,302

Ìý

Long-term assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Property, plant, and equipment, net

Ìý

307,140

Ìý

Ìý

Ìý

290,930

Ìý

Goodwill

Ìý

357,973

Ìý

Ìý

Ìý

357,973

Ìý

Amortizable intangible assets, net

Ìý

64,712

Ìý

Ìý

Ìý

76,369

Ìý

Deferred tax assets

Ìý

37,998

Ìý

Ìý

Ìý

26,878

Ìý

Other noncurrent assets

Ìý

256,087

Ìý

Ìý

Ìý

252,889

Ìý

Total assets

$

2,110,408

Ìý

Ìý

$

1,923,341

Ìý

LIABILITIES AND STOCKHOLDERS' EQUITY

Ìý

Ìý

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Floor plan payable

$

106,091

Ìý

Ìý

$

91,286

Ìý

Accounts payable

Ìý

65,136

Ìý

Ìý

Ìý

50,820

Ìý

Other current liabilities

Ìý

280,081

Ìý

Ìý

Ìý

247,495

Ìý

Total current liabilities

Ìý

451,308

Ìý

Ìý

Ìý

389,601

Ìý

Long-term liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Long-term debt

Ìý

24,773

Ìý

Ìý

Ìý

24,669

Ìý

Deferred tax liabilities

Ìý

7,350

Ìý

Ìý

Ìý

6,905

Ìý

Other liabilities

Ìý

82,539

Ìý

Ìý

Ìý

79,796

Ìý

Total long-term liabilities

Ìý

114,662

Ìý

Ìý

Ìý

111,370

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Stockholders' Equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Common stock

Ìý

1,584

Ìý

Ìý

Ìý

1,605

Ìý

Additional paid-in capital

Ìý

586,941

Ìý

Ìý

Ìý

568,203

Ìý

Retained earnings

Ìý

975,981

Ìý

Ìý

Ìý

866,485

Ìý

Accumulated other comprehensive loss

Ìý

(20,068

)

Ìý

Ìý

(13,923

)

Total stockholders� equity

Ìý

1,544,438

Ìý

Ìý

Ìý

1,422,370

Ìý

Total liabilities and stockholders' equity

$

2,110,408

Ìý

Ìý

$

1,923,341

Ìý

CHAMPION HOMES, INC.

CONSOLIDATED INCOME STATEMENTS

(Unaudited, dollars in thousands, except per share amounts)

Ìý

Ìý

Three Months Ended

Ìý

Twelve Months Ended

Ìý

March 29,
2025

Ìý

March 30,
2024

Ìý

March 29,
2025

Ìý

March 30,
2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net sales

$

593,867

Ìý

Ìý

$

536,363

Ìý

Ìý

$

2,483,448

Ìý

Ìý

$

2,024,823

Ìý

Cost of sales

Ìý

441,414

Ìý

Ìý

Ìý

438,003

Ìý

Ìý

Ìý

1,819,425

Ìý

Ìý

Ìý

1,539,029

Ìý

Gross profit

Ìý

152,453

Ìý

Ìý

Ìý

98,360

Ìý

Ìý

Ìý

664,023

Ìý

Ìý

Ìý

485,794

Ìý

Selling, general, and administrative expenses

Ìý

110,295

Ìý

Ìý

Ìý

90,605

Ìý

Ìý

Ìý

426,991

Ìý

Ìý

Ìý

310,589

Ìý

Operating income

Ìý

42,158

Ìý

Ìý

Ìý

7,755

Ìý

Ìý

Ìý

237,032

Ìý

Ìý

Ìý

175,205

Ìý

Interest (income), net

Ìý

(3,997

)

Ìý

Ìý

(4,164

)

Ìý

Ìý

(16,974

)

Ìý

Ìý

(28,254

)

Other expense (income)

Ìý

1

Ìý

Ìý

Ìý

(217

)

Ìý

Ìý

(3,362

)

Ìý

Ìý

2,604

Ìý

Income before income taxes

Ìý

46,154

Ìý

Ìý

Ìý

12,136

Ìý

Ìý

Ìý

257,368

Ìý

Ìý

Ìý

200,855

Ìý

Income tax expense

Ìý

7,915

Ìý

Ìý

Ìý

2,325

Ìý

Ìý

Ìý

53,724

Ìý

Ìý

Ìý

47,136

Ìý

Net income before equity in net loss of affiliates

Ìý

38,239

Ìý

Ìý

Ìý

9,811

Ìý

Ìý

Ìý

203,644

Ìý

Ìý

Ìý

153,719

Ìý

Equity in net loss of affiliates

Ìý

538

Ìý

Ìý

Ìý

7,023

Ìý

Ìý

Ìý

2,004

Ìý

Ìý

Ìý

7,023

Ìý

Net income

Ìý

37,701

Ìý

Ìý

Ìý

2,788

Ìý

Ìý

Ìý

201,640

Ìý

Ìý

Ìý

146,696

Ìý

Net income attributable to non-controlling interest

Ìý

1,353

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

3,227

Ìý

Ìý

Ìý

�

Ìý

Net income attributable to Champion Homes, Inc

$

36,348

Ìý

Ìý

$

2,788

Ìý

Ìý

$

198,413

Ìý

Ìý

$

146,696

Ìý

Net income per share:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

$

0.63

Ìý

Ìý

$

0.05

Ìý

Ìý

$

3.45

Ìý

Ìý

$

2.55

Ìý

Diluted

$

0.63

Ìý

Ìý

$

0.05

Ìý

Ìý

$

3.42

Ìý

Ìý

$

2.53

Ìý

CHAMPION HOMES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, dollars in thousand)

Ìý

Ìý

Year Ended

Ìý

March 29,
2025

Ìý

March 30,
2024

Ìý

Ìý

Ìý

Cash flows from operating activities

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

$

201,640

Ìý

Ìý

$

146,696

Ìý

Adjustments to reconcile net income to net cash provided by operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

41,910

Ìý

Ìý

Ìý

34,910

Ìý

Equity-based compensation

Ìý

18,269

Ìý

Ìý

Ìý

19,560

Ìý

Deferred taxes

Ìý

(10,585

)

Ìý

Ìý

(6,448

)

Amortization of deferred financing fees

Ìý

414

Ìý

Ìý

Ìý

348

Ìý

Loss on disposal of property, plant, and equipment

Ìý

35

Ìý

Ìý

Ìý

205

Ìý

Foreign currency transaction loss

Ìý

1,305

Ìý

Ìý

Ìý

297

Ìý

Equity in net loss of affiliates

Ìý

2,004

Ìý

Ìý

Ìý

7,023

Ìý

Dividends from equity method investment

Ìý

1,242

Ìý

Ìý

Ìý

�

Ìý

Change in fair value of contingent consideration

Ìý

8,620

Ìý

Ìý

Ìý

�

Ìý

Change in assets and liabilities, net of businesses acquired:

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts receivable

Ìý

(19,507

)

Ìý

Ìý

18,910

Ìý

Floor plan receivables

Ìý

(22,601

)

Ìý

Ìý

(15,391

)

Inventories

Ìý

(41,961

)

Ìý

Ìý

22,424

Ìý

Other assets

Ìý

15,594

Ìý

Ìý

Ìý

(14,579

)

Accounts payable

Ìý

14,424

Ìý

Ìý

Ìý

(7,950

)

Accrued expenses and other current liabilities

Ìý

30,054

Ìý

Ìý

Ìý

16,699

Ìý

Net cash provided by operating activities

Ìý

240,857

Ìý

Ìý

Ìý

222,704

Ìý

Cash flows from investing activities

Ìý

Ìý

Ìý

Ìý

Ìý

Additions to property, plant, and equipment

Ìý

(50,532

)

Ìý

Ìý

(52,915

)

Cash paid for acquisitions, net of cash acquired

Ìý

�

Ìý

Ìý

Ìý

(283,189

)

Cash paid for equity method investment

Ìý

�

Ìý

Ìý

Ìý

(4,100

)

Cash paid for investment in ECN common stock

Ìý

�

Ìý

Ìý

Ìý

(78,858

)

Cash paid for investment in ECN preferred stock

Ìý

�

Ìý

Ìý

Ìý

(64,520

)

Investment in floor plan loans

Ìý

�

Ìý

Ìý

Ìý

(18,466

)

Proceeds from floor plan loans

Ìý

2,745

Ìý

Ìý

Ìý

15,721

Ìý

Proceeds from disposal of property, plant, and equipment

Ìý

1,632

Ìý

Ìý

Ìý

649

Ìý

Net cash used in investing activities

Ìý

(46,155

)

Ìý

Ìý

(485,678

)

Cash flows from financing activities

Ìý

Ìý

Ìý

Ìý

Ìý

Changes in floor plan financing, net

Ìý

14,805

Ìý

Ìý

Ìý

15,368

Ìý

Payments on long term debt

Ìý

�

Ìý

Ìý

Ìý

(77

)

Payments for repurchase of common stock

Ìý

(79,999

)

Ìý

Ìý

�

Ìý

Stock option exercises

Ìý

473

Ìý

Ìý

Ìý

1,456

Ìý

Tax payments for equity-based compensation

Ìý

(8,317

)

Ìý

Ìý

(5,883

)

Net cash (used in) provided by financing activities

Ìý

(73,038

)

Ìý

Ìý

10,864

Ìý

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

Ìý

(6,389

)

Ìý

Ìý

(280

)

Net increase (decrease) in cash, cash equivalents, and restricted cash

Ìý

115,275

Ìý

Ìý

Ìý

(252,390

)

Cash, cash equivalents, and restricted cash at beginning of period

Ìý

495,063

Ìý

Ìý

Ìý

747,453

Ìý

Cash, cash equivalents, and restricted cash at end of period

$

610,338

Ìý

Ìý

$

495,063

Ìý

CHAMPION HOMES, INC.

RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA

(Unaudited, dollars in thousand)

Ìý

Ìý

Three Months Ended

Ìý

Twelve Months Ended

Ìý

March 29,
2025

Ìý

March 30,
2024

Ìý

Change

Ìý

March 29,
2025

Ìý

March 30,
2024

Ìý

Change

Reconciliation of Adjusted EBITDA:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

$

36,348

Ìý

Ìý

$

2,788

Ìý

Ìý

$

33,560

Ìý

Ìý

$

198,413

Ìý

Ìý

$

146,696

Ìý

Ìý

$

51,717

Ìý

Income tax expense

Ìý

7,915

Ìý

Ìý

Ìý

2,325

Ìý

Ìý

Ìý

5,590

Ìý

Ìý

Ìý

53,724

Ìý

Ìý

Ìý

47,136

Ìý

Ìý

Ìý

6,588

Ìý

Interest (income), net

Ìý

(3,997

)

Ìý

Ìý

(4,164

)

Ìý

Ìý

167

Ìý

Ìý

Ìý

(16,974

)

Ìý

Ìý

(28,254

)

Ìý

Ìý

11,280

Ìý

Depreciation and amortization

Ìý

11,114

Ìý

Ìý

Ìý

10,893

Ìý

Ìý

Ìý

221

Ìý

Ìý

Ìý

41,910

Ìý

Ìý

Ìý

34,910

Ìý

Ìý

Ìý

7,000

Ìý

EBITDA

Ìý

51,380

Ìý

Ìý

Ìý

11,842

Ìý

Ìý

Ìý

39,538

Ìý

Ìý

Ìý

277,073

Ìý

Ìý

Ìý

200,488

Ìý

Ìý

Ìý

76,585

Ìý

Equity in net loss of ECN

Ìý

498

Ìý

Ìý

Ìý

7,023

Ìý

Ìý

Ìý

(6,525

)

Ìý

Ìý

363

Ìý

Ìý

Ìý

7,023

Ìý

Ìý

Ìý

(6,660

)

Change in fair value of contingent consideration

Ìý

708

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

708

Ìý

Ìý

Ìý

8,620

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

8,620

Ìý

Product liability - water intrusion

Ìý

�

Ìý

Ìý

Ìý

34,500

Ìý

Ìý

Ìý

(34,500

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

34,500

Ìý

Ìý

Ìý

(34,500

)

Transaction costs

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

3,253

Ìý

Ìý

Ìý

(3,253

)

Other

Ìý

�

Ìý

Ìý

Ìý

(217

)

Ìý

Ìý

217

Ìý

Ìý

Ìý

(1,000

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,000

)

Adjusted EBITDA

$

52,586

Ìý

Ìý

$

53,148

Ìý

Ìý

$

(562

)

Ìý

$

285,056

Ìý

Ìý

$

245,264

Ìý

Ìý

$

39,792

Ìý

CHAMPION HOMES, INC.

RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE

(Unaudited, dollars and shares in thousands, except per share amounts)

(Certain amounts shown net of tax, as applicable)

Ìý Ìý

Ìý

Three Months Ended

Ìý

Twelve Months Ended

Ìý

March 29,
2025

Ìý

March 30,
2024

Ìý

March 29,
2025

Ìý

March 30,
2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income attributable to Champion Homes, Inc.

$

36,348

Ìý

$

2,788

Ìý

Ìý

$

198,413

Ìý

Ìý

$

146,696

Adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Equity in net loss of ECN

Ìý

498

Ìý

Ìý

7,023

Ìý

Ìý

Ìý

363

Ìý

Ìý

Ìý

7,023

Change in fair value of contingent consideration

Ìý

533

Ìý

Ìý

�

Ìý

Ìý

Ìý

6,621

Ìý

Ìý

Ìý

�

Change in product liability - water intrusion

Ìý

�

Ìý

Ìý

26,393

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

26,393

Transaction costs

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,489

Other

Ìý

�

Ìý

Ìý

(217

)

Ìý

Ìý

(753

)

Ìý

Ìý

�

Adjusted net income attributable to Champion Homes, Inc.

$

37,379

Ìý

$

35,987

Ìý

Ìý

$

204,644

Ìý

Ìý

$

182,601

Adjusted basic net income per share

$

0.65

Ìý

$

0.62

Ìý

Ìý

$

3.56

Ìý

Ìý

$

3.18

Adjusted diluted net income per share

$

0.65

Ìý

$

0.62

Ìý

Ìý

$

3.52

Ìý

Ìý

$

3.15

Average basic shares outstanding

Ìý

57,330

Ìý

Ìý

57,835

Ìý

Ìý

Ìý

57,562

Ìý

Ìý

Ìý

57,492

Average diluted shares outstanding

Ìý

57,793

Ìý

Ìý

58,342

Ìý

Ìý

Ìý

58,075

Ìý

Ìý

Ìý

57,978

CHAMPION HOMES, INC.

RECONCILIATION OF GROSS PROFIT TO ADJUSTED GROSS PROFIT

(Unaudited, dollars in thousand)

Ìý

Ìý

Three months ended

Ìý

Twelve Months Ended

Ìý

March 29,
2025

Ìý

March 30,
2024

Ìý

March 29,
2025

Ìý

March 30,
2024

Reconciliation of Adjusted Gross Profit:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross Profit

$

152,453

Ìý

$

98,360

Ìý

$

664,023

Ìý

$

485,794

Product liability - water intrusion

Ìý

�

Ìý

Ìý

34,500

Ìý

Ìý

�

Ìý

Ìý

34,500

Adjusted Gross Profit

$

152,453

Ìý

$

132,860

Ìý

$

664,023

Ìý

$

520,294

Ìý

Investor contact information:

Name: Jason Blair

Email: [email protected]

Phone: (248) 614-8211

Source: Champion Homes, Inc.

Champion Homes

NYSE:SKY

SKY Rankings

SKY Latest News

SKY Latest SEC Filings

SKY Stock Data

3.71B
56.34M
1.64%
109.12%
7.33%
Residential Construction
Mobile Homes
United States
TROY