Earnings quality remains supported by strong cash conversion, evidenced by an OCF/NI ratio of 1.78 in 2025Q4, despite the inherent volatility of free cash flow generation.
| Metric | Mar'26 | Mar'25 | Mar'24 | Apr'23 | Apr'22 | Apr'21 | Mar'20 | Mar'19 | Mar'18 | May'17 | May'16 | May'15 | May'14 | May'13 | May'12 | May'11 | May'10 | May'09 | May'08 | May'07 | May'06 | May'05 | May'04 | May'03 | May'02 | May'01 | May'00 | May'99 | May'98 | May'97 |
|---|
| Cash from Operations | 303.87M | 240.86M | 222.7M | 416.23M | 224.48M | 153.9M | 76.74M | 65.23M | 31.62M | 33.46M | 3.42M | -4.33M | -17.6M | -14.04M | -18.6M | -25.57M | -15.25M | -13.62M | -6.53M | -792K | 8.99M | 15.46M | 2.04M | 12.92M | 10.87M | 12.97M | 12.34M | 22.4M | 27.6M | 19.1M |
| Operating CF Margin % | 11.41% | 9.7% | 11% | 15.97% | 10.17% | 10.83% | 5.6% | 4.8% | 2.97% | 14.15% | 1.61% | -2.32% | -9.18% | -7.91% | -10.17% | -15.76% | -11.2% | -8.17% | -2.16% | -0.22% | 1.77% | 3.4% | 0.47% | 3.08% | 2.41% | 2.8% | 2.09% | 3.37% | 4.43% | 3.11% |
| Operating CF Growth % | 26.16% | 8.15% | -46.49% | 85.42% | 45.86% | 100.54% | 17.65% | 106.27% | -5.49% | 879.77% | 178.78% | 75.36% | -25.34% | 24.51% | 27.28% | -67.69% | -12.01% | -108.58% | -724.24% | -108.81% | -41.87% | 659.38% | -84.24% | 18.84% | -16.19% | 5.12% | -44.93% | -18.84% | 44.5% | -28.46% |
| Net Income | 214.2M | 201.64M | 146.7M | 401.8M | 248.04M | 84.9M | 58.16M | -58.21M | 15.8M | 51.33M | 1.87M | -10.41M | -11.86M | -10.51M | 0 | -26.63M | -28.99M | -15.43M | -5.56M | 2.59M | 14.29M | 5.45M | 6.14M | 6.19M | 12.25M | 11.17M | 15.03M | 25.6M | 19.9M | 20.8M |
| Depreciation & Amortization | 47.79M | 41.91M | 34.91M | 26.73M | 20.94M | 17.7M | 18.55M | 16.08M | 8.26M | 7.25M | 1.06M | 1.32M | 1.72M | 2M | 2.36M | 2.68M | 2.19M | 2.7M | 3.18M | 3.15M | 3.15M | 3.39M | 3.45M | 3.79M | 3.89M | 3.98M | 4.08M | 3.8M | 3.7M | 3.7M |
| Stock-Based Compensation | 20.89M | 18.27M | 19.56M | 14.16M | 9.78M | 6.04M | 8.35M | 102M | 642K | 608K | 82K | 480K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 13.9M | -10.59M | -6.45M | 1.13M | 3.02M | 3.59M | 11.8M | 3.05M | 12.91M | -26.71M | 0 | 0 | 0 | 0 | 0 | 0 | 9.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -6.82M | 13.62M | 7.87M | 1.06M | 1.22M | -74K | 2.52M | 628K | 496K | 1.87M | 2.82M | 546K | -106K | -2.24M | -22.55M | -72K | 1.62M | -12.39M | -670K | -188K | -744K | -607K | -1.25M | -2M | -4.1M | -8.38M | -6.57M | -6M | -5.9M | -7.6M |
| Working Capital Changes | 13.92M | -24M | 20.11M | -28.65M | -58.52M | 41.74M | -22.63M | 1.68M | -6.49M | -887K | 766K | 4.21M | -7.34M | -3.29M | 1.59M | -1.56M | 1.95M | 11.51M | -3.48M | -6.34M | -7.71M | 7.23M | -6.31M | 4.93M | -1.17M | 6.2M | -203K | -1M | 9.9M | 2.2M |
| Change in Receivables | -4.18M | -42.11M | 3.52M | 23.09M | -32.85M | -9.3M | 11.9M | -2.22M | -13.9M | -9.77M | 385K | 5.21M | -7.56M | -2.27M | 278K | -1.7M | -3.33M | 11.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 20.13M | -41.96M | 22.42M | 49.2M | -75.02M | -31.03M | -4.49M | -6.04M | -24.81M | -13.56M | -2.26M | 1.3M | -2.6M | -373K | 361K | -1.96M | -254K | 3.65M | 411K | 747K | -1.47M | 57K | -481K | 218K | -606K | 781K | 664K | -1.3M | 800K | 600K |
| Change in Payables | 4.29M | 14.42M | -7.95M | -49.08M | 34.82M | 16.37M | -4.61M | -3.1M | 7.69M | 7.79M | 888K | -2.11M | 1.46M | 379K | -96K | 256K | 1.28M | -2.11M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -57.2M | -46.16M | -485.68M | -61.18M | -31.97M | -56.81M | -14.09M | -2.03M | -8.62M | -18.74M | -1.19M | 5.55M | 5.46M | 13.87M | 22.39M | 32.08M | 20.73M | 18.94M | 14.75M | 21.93M | -5.29M | 2.54M | 4.11M | -6.84M | -1.58M | -2.42M | 4.17M | -11.4M | -13.8M | 8.6M |
| Capital Expenditures | -34.12M | -50.53M | -52.91M | -52.24M | -31.98M | -8.02M | -15.39M | -12.09M | -9.44M | -6.96M | -1.13M | -473K | -753K | -75K | -614K | -816K | -891K | -1.57M | -2.09M | -4.97M | -221.98M | -2.36M | -1.93M | -1.52M | -3.33M | -2.5M | -4.12M | -7.1M | -3.1M | -3.3M |
| CapEx % of Revenue | 1.28% | 2.03% | 2.61% | 2% | 1.45% | 0.56% | 1.12% | 0.89% | 0.89% | 2.94% | 0.53% | 0.25% | 0.39% | 0.04% | 0.34% | 0.5% | 0.65% | 0.94% | 0.69% | 1.36% | 43.65% | 0.52% | 0.45% | 0.36% | 0.74% | 0.54% | 0.7% | 1.07% | 0.5% | 0.54% |
| Acquisitions | -27.34M | 0 | -351.81M | -9.31M | -207K | -52.55M | 1.3M | 9.72M | 551K | -14.71M | -437K | 0 | 0 | 0 | 5.05M | 0 | 4.08M | 4.12M | 2.68M | 0 | 1.49M | 0 | 0 | 0 | 13K | 0 | 0 | 0 | 0 | 2.5M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 4.38M | -2.1M | 375K | 219K | 3.76M | 0 | 340K | 821K | 2.92M | -57K | 6.03M | 6.21M | 13.94M | -40K | -105K | 626K | 405K | -28K | -158K | -107K | -113K | 679K | 84K | 719K | 1.39M | 8K | 100K | 100K | 2.3M |
| Cash from Financing | -222.22M | -73.04M | 10.86M | -37.02M | -19.94M | -47.81M | 21.57M | -72.52M | 10.34M | 3.69M | -8.62M | -2.26M | 6.33M | 0 | -1.51M | -6.04M | -6.04M | -6.04M | -6.04M | -22.82M | -6.04M | -14.43M | -6.04M | -6.04M | -6.04M | -12.1M | -13.77M | -17.4M | -12.6M | -28.9M |
| Debt Issued (Net) | -12.68M | 14.8M | -77K | -35.46M | -26.9M | -38M | 23.59M | -5M | -418K | 0 | -10.03M | -2.02M | 6.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -194.19M | -80M | 1.46M | 2.47M | 1.41M | 55K | 112K | 1.61M | 0 | 0 | -5.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.97M | -7.36M | -11.3M | -6.9M | -22.8M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65.28M | -888K | 0 | 0 | 0 | 0 | 0 | -1.51M | -6.04M | -6.04M | -6.04M | -6.04M | -22.82M | -6.04M | -14.43M | -6.04M | -6.04M | -6.04M | -6.12M | -6.41M | -6M | -5.7M | -6.1M |
| Share Repurchases | -200M | -80M | 0 | 0 | 0 | 0 | 0 | -70.46M | -888K | 0 | -5.87M | -1.14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.97M | -7.36M | -11.3M | -6.9M | -22.8M |
| Other Financing | -15.36M | -7.84M | 9.48M | -4.03M | 5.56M | -9.87M | -2.13M | -3.86M | 11.64M | 3.69M | 0 | -234K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K | 0 | 0 |
| Net Change in Cash | 27.92M | 115.28M | -252.39M | 312.04M | 172.83M | 53.13M | 82.82M | -9.98M | 33.92M | 17.83M | 2.66M | -1.04M | -5.81M | -173K | 2.28M | 459K | -568K | -721K | 2.18M | -1.68M | -2.35M | 3.57M | 102K | 37K | 3.25M | -1.56M | 2.74M | -6.4M | 1.2M | -1.2M |
| Free Cash Flow | 269.75M | 190.32M | 169.79M | 363.98M | 192.5M | 145.88M | 61.35M | 53.14M | 22.18M | 26.5M | 2.28M | -4.81M | -18.35M | -14.11M | -19.21M | -26.39M | -16.14M | -15.19M | -8.62M | -5.76M | -212.99M | 13.11M | 108K | 11.39M | 7.54M | 10.47M | 8.22M | 15.3M | 24.5M | 15.8M |
| FCF Margin % | 10.13% | 7.66% | 8.39% | 13.96% | 8.72% | 10.27% | 4.48% | 3.91% | 2.08% | 11.21% | 1.08% | -2.57% | -9.57% | -7.95% | -10.51% | -16.26% | -11.85% | -9.11% | -2.86% | -1.58% | -41.88% | 2.88% | 0.03% | 2.71% | 1.67% | 2.26% | 1.4% | 2.3% | 3.93% | 2.58% |
| FCF Growth % | 41.73% | 12.1% | -53.35% | 89.08% | 31.96% | 137.77% | 15.47% | 139.56% | -16.31% | 1060.93% | 147.48% | 73.8% | -30.01% | 26.53% | 27.21% | -63.49% | -6.27% | -76.22% | -49.65% | 97.3% | -1725.28% | 12034.26% | -99.05% | 51.14% | -27.99% | 27.33% | -46.27% | -37.55% | 55.06% | -33.33% |
| FCF per Share | 4.76 | 3.28 | 2.93 | 6.34 | 3.36 | 2.56 | 1.08 | 0.99 | 0.50 | 0.63 | 0.05 | -0.11 | -0.44 | -0.34 | -0.46 | -0.63 | -0.38 | -0.36 | -0.21 | -0.14 | -5.08 | 0.31 | 0.00 | 0.27 | 0.18 | 0.25 | 0.18 | 0.33 | 0.51 | 0.31 |
| FCF Conversion (FCF/Net Income) | 1.42x | 1.21x | 1.52x | 1.04x | 0.90x | 1.81x | 1.32x | -1.12x | 2.00x | 6691.80x | 2.04x | 0.43x | 1.48x | 1.34x | 0.96x | 0.96x | 0.53x | 0.88x | 1.17x | -0.31x | 0.63x | 2.84x | 0.33x | 2.09x | 0.89x | 1.16x | 0.82x | 0.88x | 1.39x | 0.92x |
| Interest Paid | 8.93M | 8.39M | 3.88M | 2.94M | 2.66M | 3.57M | 4.04M | 4.97M | 5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 38.46M | 59.24M | 59.06M | 143.6M | 73.83M | 17.54M | 22.31M | 13.54M | -13.03M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cyclical housing demand sensitivity
According to quarterly financial data, Champion Homes consistently reports operating cash flow exceeding net income, with an OCF/NI ratio reaching 1.78 in 2025Q4, which suggests that reported earnings are supported by favorable working capital movements rather than purely operational cash generation from core manufacturing activities.
The persistent gap where operating cash flow significantly outpaces net income indicates that non-cash charges and working capital adjustments are playing a disproportionate role in the company's cash profile. Investors should monitor whether this conversion quality remains sustainable if the company's ability to manage payables and inventory cycles begins to normalize.
As reported in recent financial statements, free cash flow has exhibited significant volatility, ranging from a low of negative $7.8 million in 2023Q4 to a peak of $93.9 million in 2025Q3, reflecting the inherent cyclicality of the factory-built housing sector and its sensitivity to demand shifts.
The inconsistent FCF margin trajectory suggests that the company's cash generation is highly susceptible to quarterly fluctuations in unit volume and pricing power. This variability warrants caution, as the company's ability to fund future growth or capital returns remains tethered to the unpredictable nature of the residential construction cycle.
Based on the provided figures, Champion Homes has maintained a disciplined approach to capital expenditure, with CapEx/Revenue ratios consistently remaining low, averaging approximately 1.7% over the last ten quarters, which indicates a focus on preserving cash rather than aggressive expansion of the manufacturing footprint.
The low capital intensity suggests that the company is prioritizing maintenance over large-scale capacity additions, which is a prudent strategy given the current cooling in housing demand. This capital-light posture appears to be a key component of the company's ability to preserve its fortress-like balance sheet during periods of market uncertainty.
Financial statements reveal that Champion Homes has utilized its substantial cash reserves to fund consistent share repurchases, totaling $50 million per quarter throughout 2025, despite the broader deceleration in revenue growth and the inherent risks associated with the cyclical nature of the residential construction industry.
The decision to prioritize share buybacks over other forms of capital allocation suggests management's confidence in the company's long-term value, yet it also raises questions regarding the lack of alternative high-return investment opportunities. Investors should monitor whether this capital return strategy remains viable if the current housing market slowdown deepens.
Quick answers to the most common questions about buying SKY stock.
Champion Homes, Inc. (SKY) generated $303.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Champion Homes, Inc. (SKY) generated $269.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Champion Homes, Inc. (SKY) spent $34.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Champion Homes, Inc. (SKY) spent $200.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.