Champion Homes, Inc. SKY

Industrials SIC 2451 - Mobile Homes NAICS Manufacturing › Wood Product Manufacturing › Other Wood Product Manufacturing › All Other Wood Product Manufacturing › Manufactured Home (Mobile Home) Manufacturing derived NYSE

Last close 78.92 2026-10-23
Market cap $4.28B 2026-06-27 share count
52-week range 63.87 - 99.17

Valuation FY2025 figures against the last close

P/S1.6x
P/E21.6x
P/FCF15.9x
EV/EBITDA12.2x
Dividend yield—
Diluted EPS3.66

Where the revenue comes from as reported in the latest 10-K

Revenue by segment

  • U.S Factory-built Housing
  • Canadian Factory-built Housing
  • Corporate or other
Revenue by segment, 3 categories over 3 years. The same figures are in the table below. FY2025 U.S Factory-built Housing, FY2025: 2.5B (94.5%) 94% U.S Factory-built Housing Canadian Factory-built Housing, FY2025: 111M (4.2%) 4% Corporate or other, FY2025: 36.8M (1.4%) FY2024 U.S Factory-built Housing, FY2024: 2.4B (94.9%) 95% Canadian Factory-built Housing, FY2024: 94.2M (3.8%) 4% Corporate or other, FY2024: 31.4M (1.3%) FY2023 U.S Factory-built Housing, FY2023: 1.9B (93.1%) 93% Canadian Factory-built Housing, FY2023: 109.1M (5.4%) 5% Corporate or other, FY2023: 30.2M (1.5%)
Segment FY2025FY2024FY2023
U.S Factory-built Housing $2.52B $2.36B $1.89B
Canadian Factory-built Housing $111.0M $94.2M $109.1M
Corporate or other $36.8M $31.4M $30.2M

As the company reported it, from the “Segment Information - Schedule of Financial Information by Reportable Segments (Detail)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Segments are the filer's own reporting structure, which is a decision about how it runs itself rather than a standard taxonomy: two companies in the same industry routinely divide themselves along different lines, so these are worth reading down a single company rather than across two. Slices under 1% are folded into “Other”.

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $2.66B$2.48B$2.02B$2.61B$2.21B$1.42B$1.37B$1.36B$1.06B$861.3M
Cost of revenue $1.96B$1.82B$1.54B$1.79B$1.62B$1.13B$1.09B$1.11B$887.6M$717.4M
Gross profit $704.3M$664.0M$485.8M$818.7M$589.1M$287.7M$279.0M$245.4M$177.1M$144.0M
SG&A $452.6M$427.0M$310.6M$300.4M$256.2M$178.9M$192.5M$275.1M$122.6M$105.2M
Operating income $251.8M$237.0M$175.2M$518.3M$332.9M$108.8M$86.5M-$29.7M$54.6M$34.6M
Interest expense $7.5M$8.5M$4.6M$3.3M$3.2M$3.8M$4.6M$5.3M$5.1M$4.6M
Pre-tax income $270.6M$257.4M$200.9M$533.9M$330.4M$111.4M$85.1M-$41.3M$43.1M$28.0M
Income tax $56.8M$53.7M$47.1M$132.1M$82.4M$26.5M$26.9M$16.9M$27.3M$23.3M
Net income $206.9M$198.4M$146.7M$401.8M$248.0M$84.9M$58.2M-$58.2M$15.8M$51.9M
EPS, basic 3.683.452.557.054.371.501.03-1.090.331.09
EPS, diluted 3.663.422.537.004.331.491.02-1.090.331.09
Shares, diluted (wtd. avg.) 56.5M58.1M58.0M57.4M57.3M57.0M56.8M53.5M44.5M44.5M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $638.3M$610.3M$495.1M$747.5M$435.4M$262.6M$209.5M$126.6M$113.7M$81.0M
Receivables $88.8M$84.1M$64.6M$67.3M$90.5M$57.5M$45.7M$57.6M$42.0M$12.8M
Inventory $358.3M$360.6M$318.7M$202.2M$241.3M$166.1M$126.4M$122.6M$98.0M$12.2M
Total current assets $1.13B$1.09B$918.3M$1.04B$782.3M$499.8M$398.8M$318.3M$263.1M$37.3M
Property, plant and equipment $314.2M$307.1M$290.9M$177.1M$133.0M$115.1M$109.3M$108.6M$68.0M$11.0M
Goodwill $365.2M$358.0M$358.0M$196.6M$192.0M$191.8M$173.5M$173.4M$3.2M—
Other intangibles $55.8M$64.7M$76.4M$45.3M$51.3M$58.8M$43.4M$48.9M$1.5M—
Total assets $2.13B$2.11B$1.92B$1.56B$1.23B$917.9M$781.7M$700.0M$395.4M$55.6M
Accounts payable $70.5M$65.1M$50.8M$44.7M$92.2M$57.2M$38.7M$43.4M$36.8M—
Short-term debt $9.3M$0——————$404.0K—
Total current liabilities $455.3M$451.3M$389.6M$248.9M$350.1M$263.6M$186.6M$206.3M$167.1M$18.4M
Long-term debt $14.4M$24.8M$24.7M$12.4M$12.4M$39.3M$77.3M$54.3M$58.9M—
Retained earnings $975.9M$976.0M$866.5M$725.7M$327.9M$82.9M-$48.0K-$58.2M$22.5M$85.6M
Total equity $1.57B$1.54B$1.42B$1.23B$825.1M$568.6M$474.3M$412.0M$153.3M$136.9M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow $303.9M$240.9M$222.7M$416.2M$224.5M$153.9M$76.7M$65.2M$31.6M$33.5M
Depreciation and amortisation $47.8M$41.9M$34.9M$26.7M$20.9M$17.7M$18.5M$16.1M$8.3M$7.2M
Stock-based compensation $20.9M$18.3M$19.6M$14.2M$9.8M$6.0M$8.3M$102.0M$642.0K$608.0K
Capital expenditure $34.1M$50.5M$52.9M$52.2M$32.0M$8.0M$15.4M$12.1M$9.4M$7.0M
Investing cash flow -$57.2M-$46.2M-$485.7M-$61.2M-$32.0M-$56.8M-$14.1M-$2.0M-$8.6M-$18.7M
Financing cash flow -$222.2M-$73.0M$10.9M-$37.0M-$19.9M-$47.8M$21.6M-$72.5M$10.3M$3.7M
Buybacks $200.0M$80.0M$0$0——————

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-275896.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -1B 0 1B 2B 3B Revenue, FY2016: 861.3M Gross profit, FY2016: 144M Net income, FY2016: 51.9M Revenue, FY2017: 1.1B Gross profit, FY2017: 177.1M Net income, FY2017: 15.8M Revenue, FY2018: 1.4B Gross profit, FY2018: 245.4M Net income, FY2018: -58.2M Revenue, FY2019: 1.4B Gross profit, FY2019: 279M Net income, FY2019: 58.2M Revenue, FY2020: 1.4B Gross profit, FY2020: 287.7M Net income, FY2020: 84.9M Revenue, FY2021: 2.2B Gross profit, FY2021: 589.1M Net income, FY2021: 248M Revenue, FY2022: 2.6B Gross profit, FY2022: 818.7M Net income, FY2022: 401.8M Revenue, FY2023: 2B Gross profit, FY2023: 485.8M Net income, FY2023: 146.7M Revenue, FY2024: 2.5B Gross profit, FY2024: 664M Net income, FY2024: 198.4M Revenue, FY2025: 2.7B Gross profit, FY2025: 704.3M Net income, FY2025: 206.9M FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue $861.3M $1.06B $1.36B $1.37B $1.42B $2.21B $2.61B $2.02B $2.48B $2.66B
Gross profit $144.0M $177.1M $245.4M $279.0M $287.7M $589.1M $818.7M $485.8M $664.0M $704.3M
Net income $51.9M $15.8M -$58.2M $58.2M $84.9M $248.0M $401.8M $146.7M $198.4M $206.9M

Recent filings and events

  • Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
  • Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
  • Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
  • Other event Item 8.01
  • Shareholder vote The results of the annual meeting or a special vote. Item 5.07
  • Officer or director change Item 5.02
  • Officer or director change Item 5.02
  • Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
  • Results announced Item 2.02
  • Other event Item 8.01
  • Other event Item 8.01
  • Officer or director change Item 5.02

Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.

Others in SIC 2451

TickerCompanyMarket capP/ERevenue growth
CVCO CAVCO INDUSTRIES, INC. $4.11B 22.3x 11.4%
LEGH Legacy Housing Corp $666.8M 16.1x -9.6%