Champion Homes Announces Fourth Quarter and Full Year Fiscal 2025 Results
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 (“ASP”) 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 million 1 -
Earnings per diluted share (“EPS”) increased by
$0.58 to$0.63 1 -
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 (“EPS”) 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
“Champion delivered strong results across our family of brands and key business drivers in fiscal 2025,” said
Fourth Quarter Fiscal 2025 Results
Net sales for the fourth quarter fiscal 2025 increased 10.7% to
Gross profit increased by 55.0% to
Selling, general, and administrative expenses (“SG&A”) in the fourth quarter fiscal 2025 increased to
Net income increased by
Adjusted EBITDA for the fourth quarter fiscal 2025 decreased by 1.1% to
As of
Full Year Fiscal 2025 Financial Highlights
For fiscal 2025, net sales were
Gross profit increased
SG&A increased 37.5% to
Net income for fiscal 2025 was
Adjusted EBITDA for fiscal 2025 increased 16.2% to
Conference Call and Webcast Information:
Champion Homes’ management will host a conference call today,
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 ir.championhomes.com. 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
About
In addition to its core home building business,
Presentation of Non-GAAP Financial Measures
In addition to the results provided in accordance with
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
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
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, INC. |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(Dollars in thousands) |
|||||||
|
|
|
|||||
ASSETS |
|
|
|
|
|||
Current assets: |
|
|
|
|
|||
Cash and cash equivalents |
$ |
610,338 |
|
$ |
495,063 |
|
|
Trade accounts receivable, net |
|
84,103 |
|
|
64,632 |
|
|
Inventories, net |
|
360,629 |
|
|
318,737 |
|
|
Other current assets |
|
31,428 |
|
|
39,870 |
|
|
Total current assets |
|
1,086,498 |
|
|
918,302 |
|
|
Long-term assets: |
|
|
|
|
|||
Property, plant, and equipment, net |
|
307,140 |
|
|
290,930 |
|
|
|
|
357,973 |
|
|
357,973 |
|
|
Amortizable intangible assets, net |
|
64,712 |
|
|
76,369 |
|
|
Deferred tax assets |
|
37,998 |
|
|
26,878 |
|
|
Other noncurrent assets |
|
256,087 |
|
|
252,889 |
|
|
Total assets |
$ |
2,110,408 |
|
$ |
1,923,341 |
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|||
Current liabilities: |
|
|
|
|
|||
Floor plan payable |
$ |
106,091 |
|
$ |
91,286 |
|
|
Accounts payable |
|
65,136 |
|
|
50,820 |
|
|
Other current liabilities |
|
280,081 |
|
|
247,495 |
|
|
Total current liabilities |
|
451,308 |
|
|
389,601 |
|
|
Long-term liabilities: |
|
|
|
|
|||
Long-term debt |
|
24,773 |
|
|
24,669 |
|
|
Deferred tax liabilities |
|
7,350 |
|
|
6,905 |
|
|
Other liabilities |
|
82,539 |
|
|
79,796 |
|
|
Total long-term liabilities |
|
114,662 |
|
|
111,370 |
|
|
|
|
|
|
|
|||
Stockholders' Equity: |
|
|
|
|
|||
Common stock |
|
1,584 |
|
|
1,605 |
|
|
Additional paid-in capital |
|
586,941 |
|
|
568,203 |
|
|
Retained earnings |
|
975,981 |
|
|
866,485 |
|
|
Accumulated other comprehensive loss |
|
(20,068 |
) |
|
(13,923 |
) |
|
Total stockholders’ equity |
|
1,544,438 |
|
|
1,422,370 |
|
|
Total liabilities and stockholders' equity |
$ |
2,110,408 |
|
$ |
1,923,341 |
|
CHAMPION HOMES, INC. |
|||||||||||||||
CONSOLIDATED INCOME STATEMENTS |
|||||||||||||||
(Unaudited, dollars in thousands, except per share amounts) |
|||||||||||||||
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||
|
|
|
|
|
|||||||||||
|
|
|
|
|
|||||||||||
Net sales |
$ |
593,867 |
|
$ |
536,363 |
|
$ |
2,483,448 |
|
$ |
2,024,823 |
|
|||
Cost of sales |
|
441,414 |
|
|
438,003 |
|
|
1,819,425 |
|
|
1,539,029 |
|
|||
Gross profit |
|
152,453 |
|
|
98,360 |
|
|
664,023 |
|
|
485,794 |
|
|||
Selling, general, and administrative expenses |
|
110,295 |
|
|
90,605 |
|
|
426,991 |
|
|
310,589 |
|
|||
Operating income |
|
42,158 |
|
|
7,755 |
|
|
237,032 |
|
|
175,205 |
|
|||
Interest (income), net |
|
(3,997 |
) |
|
(4,164 |
) |
|
(16,974 |
) |
|
(28,254 |
) |
|||
Other expense (income) |
|
1 |
|
|
(217 |
) |
|
(3,362 |
) |
|
2,604 |
|
|||
Income before income taxes |
|
46,154 |
|
|
12,136 |
|
|
257,368 |
|
|
200,855 |
|
|||
Income tax expense |
|
7,915 |
|
|
2,325 |
|
|
53,724 |
|
|
47,136 |
|
|||
Net income before equity in net loss of affiliates |
|
38,239 |
|
|
9,811 |
|
|
203,644 |
|
|
153,719 |
|
|||
Equity in net loss of affiliates |
|
538 |
|
|
7,023 |
|
|
2,004 |
|
|
7,023 |
|
|||
Net income |
|
37,701 |
|
|
2,788 |
|
|
201,640 |
|
|
146,696 |
|
|||
Net income attributable to non-controlling interest |
|
1,353 |
|
|
— |
|
|
3,227 |
|
|
— |
|
|||
Net income attributable to |
$ |
36,348 |
|
$ |
2,788 |
|
$ |
198,413 |
|
$ |
146,696 |
|
|||
Net income per share: |
|
|
|
|
|
|
|
|
|||||||
Basic |
$ |
0.63 |
|
$ |
0.05 |
|
$ |
3.45 |
|
$ |
2.55 |
|
|||
Diluted |
$ |
0.63 |
|
$ |
0.05 |
|
$ |
3.42 |
|
$ |
2.53 |
|
CHAMPION HOMES, INC. |
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Unaudited, dollars in thousand) |
|||||||
|
Year Ended |
||||||
|
|
|
|||||
|
|
|
|||||
Cash flows from operating activities |
|
|
|
|
|||
Net income |
$ |
201,640 |
|
$ |
146,696 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|||
Depreciation and amortization |
|
41,910 |
|
|
34,910 |
|
|
Equity-based compensation |
|
18,269 |
|
|
19,560 |
|
|
Deferred taxes |
|
(10,585 |
) |
|
(6,448 |
) |
|
Amortization of deferred financing fees |
|
414 |
|
|
348 |
|
|
Loss on disposal of property, plant, and equipment |
|
35 |
|
|
205 |
|
|
Foreign currency transaction loss |
|
1,305 |
|
|
297 |
|
|
Equity in net loss of affiliates |
|
2,004 |
|
|
7,023 |
|
|
Dividends from equity method investment |
|
1,242 |
|
|
— |
|
|
Change in fair value of contingent consideration |
|
8,620 |
|
|
— |
|
|
Change in assets and liabilities, net of businesses acquired: |
|
|
|
|
|||
Accounts receivable |
|
(19,507 |
) |
|
18,910 |
|
|
Floor plan receivables |
|
(22,601 |
) |
|
(15,391 |
) |
|
Inventories |
|
(41,961 |
) |
|
22,424 |
|
|
Other assets |
|
15,594 |
|
|
(14,579 |
) |
|
Accounts payable |
|
14,424 |
|
|
(7,950 |
) |
|
Accrued expenses and other current liabilities |
|
30,054 |
|
|
16,699 |
|
|
Net cash provided by operating activities |
|
240,857 |
|
|
222,704 |
|
|
Cash flows from investing activities |
|
|
|
|
|||
Additions to property, plant, and equipment |
|
(50,532 |
) |
|
(52,915 |
) |
|
Cash paid for acquisitions, net of cash acquired |
|
— |
|
|
(283,189 |
) |
|
Cash paid for equity method investment |
|
— |
|
|
(4,100 |
) |
|
Cash paid for investment in ECN common stock |
|
— |
|
|
(78,858 |
) |
|
Cash paid for investment in ECN preferred stock |
|
— |
|
|
(64,520 |
) |
|
Investment in floor plan loans |
|
— |
|
|
(18,466 |
) |
|
Proceeds from floor plan loans |
|
2,745 |
|
|
15,721 |
|
|
Proceeds from disposal of property, plant, and equipment |
|
1,632 |
|
|
649 |
|
|
Net cash used in investing activities |
|
(46,155 |
) |
|
(485,678 |
) |
|
Cash flows from financing activities |
|
|
|
|
|||
Changes in floor plan financing, net |
|
14,805 |
|
|
15,368 |
|
|
Payments on long term debt |
|
— |
|
|
(77 |
) |
|
Payments for repurchase of common stock |
|
(79,999 |
) |
|
— |
|
|
Stock option exercises |
|
473 |
|
|
1,456 |
|
|
Tax payments for equity-based compensation |
|
(8,317 |
) |
|
(5,883 |
) |
|
Net cash (used in) provided by financing activities |
|
(73,038 |
) |
|
10,864 |
|
|
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
(6,389 |
) |
|
(280 |
) |
|
Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
115,275 |
|
|
(252,390 |
) |
|
Cash, cash equivalents, and restricted cash at beginning of period |
|
495,063 |
|
|
747,453 |
|
|
Cash, cash equivalents, and restricted cash at end of period |
$ |
610,338 |
|
$ |
495,063 |
|
CHAMPION HOMES, INC. |
|||||||||||||||||||||||
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA |
|||||||||||||||||||||||
(Unaudited, dollars in thousand) |
|||||||||||||||||||||||
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||
|
|
|
Change |
|
|
Change |
|||||||||||||||||
Reconciliation of Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
$ |
36,348 |
|
$ |
2,788 |
|
$ |
33,560 |
|
$ |
198,413 |
|
$ |
146,696 |
|
$ |
51,717 |
|
|||||
Income tax expense |
|
7,915 |
|
|
2,325 |
|
|
5,590 |
|
|
53,724 |
|
|
47,136 |
|
|
6,588 |
|
|||||
Interest (income), net |
|
(3,997 |
) |
|
(4,164 |
) |
|
167 |
|
|
(16,974 |
) |
|
(28,254 |
) |
|
11,280 |
|
|||||
Depreciation and amortization |
|
11,114 |
|
|
10,893 |
|
|
221 |
|
|
41,910 |
|
|
34,910 |
|
|
7,000 |
|
|||||
EBITDA |
|
51,380 |
|
|
11,842 |
|
|
39,538 |
|
|
277,073 |
|
|
200,488 |
|
|
76,585 |
|
|||||
Equity in net loss of ECN |
|
498 |
|
|
7,023 |
|
|
(6,525 |
) |
|
363 |
|
|
7,023 |
|
|
(6,660 |
) |
|||||
Change in fair value of contingent consideration |
|
708 |
|
|
— |
|
|
708 |
|
|
8,620 |
|
|
— |
|
|
8,620 |
|
|||||
Product liability - water intrusion |
|
— |
|
|
34,500 |
|
|
(34,500 |
) |
|
— |
|
|
34,500 |
|
|
(34,500 |
) |
|||||
Transaction costs |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3,253 |
|
|
(3,253 |
) |
|||||
Other |
|
— |
|
|
(217 |
) |
|
217 |
|
|
(1,000 |
) |
|
— |
|
|
(1,000 |
) |
|||||
Adjusted EBITDA |
$ |
52,586 |
|
$ |
53,148 |
|
$ |
(562 |
) |
$ |
285,056 |
|
$ |
245,264 |
|
$ |
39,792 |
|
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) |
|||||||||||||
|
Three Months Ended |
Twelve Months Ended |
|||||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|||||||
Net income attributable to |
$ |
36,348 |
$ |
2,788 |
|
$ |
198,413 |
|
$ |
146,696 |
|||
Adjustments: |
|
|
|
|
|
|
|||||||
Equity in net loss of ECN |
|
498 |
|
7,023 |
|
|
363 |
|
|
7,023 |
|||
Change in fair value of contingent consideration |
|
533 |
|
— |
|
|
6,621 |
|
|
— |
|||
Change in product liability - water intrusion |
|
— |
|
26,393 |
|
|
— |
|
|
26,393 |
|||
Transaction costs |
|
— |
|
— |
|
|
— |
|
|
2,489 |
|||
Other |
|
— |
|
(217 |
) |
|
(753 |
) |
|
— |
|||
Adjusted net income attributable to |
$ |
37,379 |
$ |
35,987 |
|
$ |
204,644 |
|
$ |
182,601 |
|||
Adjusted basic net income per share |
$ |
0.65 |
$ |
0.62 |
|
$ |
3.56 |
|
$ |
3.18 |
|||
Adjusted diluted net income per share |
$ |
0.65 |
$ |
0.62 |
|
$ |
3.52 |
|
$ |
3.15 |
|||
Average basic shares outstanding |
|
57,330 |
|
57,835 |
|
|
57,562 |
|
|
57,492 |
|||
Average diluted shares outstanding |
|
57,793 |
|
58,342 |
|
|
58,075 |
|
|
57,978 |
CHAMPION HOMES, INC. |
|||||||||||
RECONCILIATION OF GROSS PROFIT TO ADJUSTED GROSS PROFIT |
|||||||||||
(Unaudited, dollars in thousand) |
|||||||||||
|
Three months ended |
Twelve Months Ended |
|||||||||
|
|
|
|
|
|||||||
Reconciliation of Adjusted Gross Profit: |
|
|
|
|
|||||||
Gross Profit |
$ |
152,453 |
$ |
98,360 |
$ |
664,023 |
$ |
485,794 |
|||
Product liability - water intrusion |
|
— |
|
34,500 |
|
— |
|
34,500 |
|||
Adjusted Gross Profit |
$ |
152,453 |
$ |
132,860 |
$ |
664,023 |
$ |
520,294 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250527006892/en/
Investor contact information:
Email: jablair@championhomes.com
Phone: (248) 614-8211
Source: