Champion Homes, Inc. Financial Ratios — SKY Stock

Profitability (USD)

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2013	05/31/2014	05/31/2015	05/31/2016	03/31/2017	05/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	-9.41	-11.8	-11.65	1.97	120.91	0.01	29.16	- -	- -	197.46	119.84	76.05	18.39	21.5	21.17
Return on Assets (%)	-14.32	-17.75	-17.93	3.18	188.84	0.02	7.01	-10.63	7.85	9.99	23.05	28.73	8.42	9.84	9.75
Return on Capital (%)	- -	- -	- -	2.24	- -	0.77	17.52	- -	85.31	66.95	95.08	72.38	17.43	19.3	18.65
Return on Invested Capital (%)	- -	- -	- -	7.75	- -	-6.29	13.37	- -	10.34	12.86	30.96	35.07	9.38	11.37	11.47
Gross Margin (%)	6.46	7.23	9.14	11.01	16.71	9.29	16.63	18.04	20.37	20.25	26.69	31.41	23.99	26.74	26.44
EBITDA Margin (%)	-5.75	-4.13	-1.49	1.53	5.29	0.04	5.85	-1	7.67	8.9	16.03	20.91	10.38	11.23	11.25
Operating Margin (%)	-6.88	-5.25	-2.19	1.04	4.45	-0.39	5.08	-2.19	6.31	7.65	15.08	19.88	8.65	9.54	9.45
Incremental Operating Margin (%)	- -	- -	- -	25.39	5.56	- -	6.64	- -	1,199.51	43.6	28.5	46.42	58.98	13.48	8.18
Pretax Margin (%)	-5.92	-4.77	-2.24	0.88	3.25	- -	4.05	-3.04	6.21	7.84	14.97	20.48	9.92	10.36	10.16
Profit Margin (%)	-5.92	-7.75	-5.57	0.79	6.03	- -	1.48	-4.28	4.25	5.98	11.24	15.42	7.24	7.99	7.77
Net Income to Common Margin (%)	-5.92	-7.75	-5.57	0.79	6.03	- -	1.48	-4.28	4.25	5.98	11.24	15.42	7.24	7.99	7.77
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	63.35	- -	31.62	23.79	24.93	24.74	23.47	20.87	20.98
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	5.62	-112.14	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-9.41	-11.8	-11.65	1.97	120.91	0.01	27.52	- -	- -	197.46	119.84	76.05	18.39	21.5	21.17

Credit (USD)

API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2013	05/31/2014	05/31/2015	05/31/2016	03/31/2017	05/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	- -	6	4	4	- -	4	89	88	111	65	48	12	116	131	118
ST Debt	- -	- -	- -	- -	- -	- -	30	33	34	26	35	- -	91	106	104
LT Debt	- -	6	4	4	- -	4	59	54	77	39	12	12	25	25	14
Total Debt/EBITDA	- -	-1	-1.55	1.33	- -	45.39	1.43	-6.42	1.06	0.51	0.14	0.02	0.55	0.47	0.4
Net Debt/EBITDA	1.16	-0.05	0.25	-1.03	- -	-74.44	-0.39	2.85	-0.94	-1.56	-1.1	-1.35	-1.8	-1.72	-1.74
Total Debt/EBIT	- -	-0.79	-1.05	1.97	- -	-4.63	1.65	-2.95	1.29	0.6	0.14	0.02	0.66	0.55	0.47
Net Debt/EBIT	0.97	-0.04	0.17	-1.53	- -	7.6	-0.45	1.31	-1.14	-1.82	-1.16	-1.42	-2.16	-2.02	-2.06
EBITDA to Interest Expense	- -	-89.1	-7.3	10.16	9.81	0.28	12.14	-2.56	22.67	33.17	109.04	166.36	45.55	32.94	39.69
EBITDA-CapEx/Interest Expense	- -	-99.7	-8.54	6.62	8.31	-3.66	10.3	-4.83	19.35	31.06	99.19	150.42	34.08	26.97	35.17
EBIT to Interest Expense	- -	-113.27	-10.76	6.85	8.25	-2.71	10.53	-5.58	18.66	28.52	102.59	158.21	37.98	27.99	33.36
Interest Expense	- -	- -	- -	- -	5	- -	5	5	5	4	3	3	5	8	8
Common Equity/Total Assets	156.74	143.87	166.91	156.18	- -	154.32	5.69	-8.09	0.19	9.2	26.69	46.54	45.13	46.32	45.86
Long-Term Debt/Equity (%)	- -	18.75	18.45	17.16	- -	17.04	38.44	13.19	16.3	6.92	1.51	1.01	1.73	1.6	0.92
Long-Term Debt/Capital (%)	- -	6.28	4.87	4.78	- -	4.78	52.77	175.19	68.58	26.3	3.29	1.68	2.51	2.23	1.32
Long-Term Debt/Total Assets (%)	- -	9.63	8.55	7.84	- -	7.75	14.9	7.76	9.89	4.28	1.01	0.8	1.28	1.17	0.68
Total Debt/Equity (%)	- -	18.75	18.45	17.16	- -	17.04	58.16	21.28	23.45	11.44	5.8	1.01	8.15	8.47	7.53
Total Debt/Capital (%)	- -	6.28	4.87	4.78	- -	4.78	79.84	282.64	98.65	43.51	12.69	1.68	11.78	11.81	10.81
Total Debt/Total Assets (%)	- -	9.63	8.55	7.84	- -	7.75	22.55	12.52	14.23	7.09	3.88	0.8	6.03	6.2	5.56
Net Debt to Equity	-25.93	0.9	-2.92	-13.32	- -	-27.95	-16.03	-9.46	-20.71	-34.74	-46.97	-59.61	-26.65	-31.05	-33.05
Net Debt/Capital (%)	-12.51	0.32	-0.82	-4.06	- -	-8.97	1,192.38	40.77	101.57	174.72	667.59	9,464.63	-77.53	-96.26	-113.59
EBITDA	-10	-6	-3	3	46	- -	62	-14	105	126	354	545	210	279	300
EBITDA-CapEx	-10	-7	-3	2	39	-1	53	-26	90	118	322	493	157	228	265
Operating Income (Loss)	-12	-8	-4	2	38	-1	54	-30	86	109	333	518	175	237	252

Liquidity (USD)

API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2013	05/31/2014	05/31/2015	05/31/2016	03/31/2017	05/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	0.83	0.33	0.33	0.42	- -	0.62	0.68	0.61	1.12	1	1.24	3	1.27	1.35	1.4
Current Ratio	2.93	2.28	2.09	1.99	- -	2.03	1.57	1.54	2.14	1.9	2.23	4.19	2.36	2.41	2.48
Quick Ratio	2.07	1.22	1.34	1.27	- -	1.31	0.93	0.89	1.37	1.21	1.5	3.27	1.44	1.54	1.6
CFO/Avg Current Liab	-0.97	-1.08	-0.26	0.23	3.71	0.31	0.34	0.35	0.39	0.68	0.73	1.39	0.7	0.57	0.67
Common Equity/Total Assets	156.74	143.87	166.91	156.18	- -	154.32	5.69	-8.09	0.19	9.2	26.69	46.54	45.13	46.32	45.86
Long-Term Debt/Equity (%)	- -	18.75	18.45	17.16	- -	17.04	38.44	13.19	16.3	6.92	1.51	1.01	1.73	1.6	0.92
Long-Term Debt/Capital (%)	- -	6.28	4.87	4.78	- -	4.78	52.77	175.19	68.58	26.3	3.29	1.68	2.51	2.23	1.32
Long-Term Debt/Total Assets (%)	- -	9.63	8.55	7.84	- -	7.75	14.9	7.76	9.89	4.28	1.01	0.8	1.28	1.17	0.68
Total Debt/Equity (%)	- -	18.75	18.45	17.16	- -	17.04	58.16	21.28	23.45	11.44	5.8	1.01	8.15	8.47	7.53
Total Debt/Capital (%)	- -	6.28	4.87	4.78	- -	4.78	79.84	282.64	98.65	43.51	12.69	1.68	11.78	11.81	10.81
Total Debt/Total Assets (%)	- -	9.63	8.55	7.84	- -	7.75	22.55	12.52	14.23	7.09	3.88	0.8	6.03	6.2	5.56
CFO/Total Liabilities	-63.02	-55.04	-16.02	12.91	- -	9.45	13.06	22.65	24.97	44.06	54.82	126.23	44.45	42.56	54.4
CFO/CapEx	-187.19	-23.37	-9.16	3.4	4.81	2.12	3.35	5.39	4.99	19.2	7.02	7.97	4.21	4.77	8.91
Altman's Z-Score	5.61	5.12	6.77	8.29	- -	7.63	4.01	4.87	5.11	7.67	8.88	12.56	8.85	8.97	7.8

Working Capital (USD)

API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2013	05/31/2014	05/31/2015	05/31/2016	03/31/2017	05/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	14.4	10.3	11.85	13.91	113.68	37.1	38.9	27.3	26.5	27.53	29.82	33.03	30.7	33.39	30.81
Days Sales Outstanding	25.36	35.44	30.79	26.23	3.21	9.84	9.38	13.37	13.77	13.26	12.24	11.05	11.89	10.93	11.85
Inventory Turnover	19.44	16.36	19.15	18.39	126.06	35.07	16.1	10.1	8.76	7.75	7.94	8.06	5.91	5.36	5.45
Days Inventory Outstanding	18.78	22.31	19.06	19.85	2.9	10.41	22.67	36.13	41.67	47.11	45.95	45.28	61.78	68.14	66.97
Accounts Payable Turnover	47.76	42.2	56.02	54.85	360.1	117.46	47.91	28.41	26.65	24.46	22.67	25.56	34.66	32.1	28.85
Accounts Payable Turnover Days	7.64	8.65	6.52	6.65	1.01	3.11	7.62	12.85	13.69	14.92	16.1	14.28	10.53	11.37	12.65
Cash Conversion Cycle	36.49	49.1	43.34	39.43	5.09	17.14	24.43	36.65	41.75	45.44	42.09	42.05	63.14	67.71	66.16
Inventory to Cash Days	6.58	13.14	11.73	6.38	0.32	-0.57	-13.29	-22.76	-27.89	-33.85	-33.72	-34.23	-49.89	-57.21	-55.12
Inventories	9	9	9	11	- -	12	98	123	126	166	241	202	319	361	358
Raw Materials	5	5	6	7	- -	8	38	49	55	92	141	100	101	111	110
Work In Process	3	3	3	3	- -	4	10	14	18	22	27	23	23	31	41
Finished Goods	1	- -	- -	1	- -	- -	50	60	53	53	74	79	194	219	207
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2013	05/31/2014	05/31/2015	05/31/2016	03/31/2017	05/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	34	40	28	87	419	44	185	1,016	885	2,564	3,115	4,288	4,890	5,450	4,176
- Cash & Cash Equivalents	12	6	5	8	- -	11	114	127	209	263	435	747	495	610	638
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	6	4	4	- -	4	89	88	111	65	48	12	116	131	118
Enterprise Value	22	41	27	83	419	37	160	977	787	2,366	2,728	3,553	4,511	4,970	3,656
Total Capital	106	101	89	90	- -	90	112	31	113	150	377	740	984	1,108	1,096
Total Debt/Capital (%)	- -	6.28	4.87	4.78	- -	4.78	79.84	282.64	98.65	43.51	12.69	1.68	11.78	11.81	10.81
Total Debt / EV	- -	0.16	0.16	0.05	- -	0.12	0.56	0.09	0.14	0.03	0.02	- -	0.03	0.03	0.03
EV/Sales	0.13	0.27	0.14	0.39	0.49	0.16	0.15	0.72	0.57	1.67	1.24	1.36	2.23	2	1.37
EV/EBITDA	- -	- -	- -	25.62	9.19	390.17	2.57	- -	7.5	18.71	7.71	6.52	21.47	17.82	12.2
EV/EBIT	- -	- -	- -	37.96	10.93	- -	2.96	- -	9.11	21.76	8.19	6.85	25.75	20.97	14.52
EV/Cash Flow to Firm	- -	- -	- -	19.95	9.98	11.54	4.78	13.44	9.85	15.09	12.02	8.48	19.94	20.08	11.8
EV/Free Cash Flow to Firm	- -	- -	- -	15.69	8.57	8.12	3.73	11.52	8.26	14.36	10.54	7.54	16.16	16.67	10.63
Diluted Market Cap	34	40	28	87	419	45	185	1,016	894	2,578	3,144	4,318	4,929	5,498	4,202
Diluted Enterprise Value	22	41	27	83	419	38	160	977	796	2,381	2,756	3,583	4,550	5,018	3,682
EV per Share	2.66	4.85	3.22	9.92	9.42	4.42	19.07	18.27	13.94	41.77	48.05	62.33	78.42	86.42	65.11
TTM Sales	178	153	187	212	861	237	1,065	1,360	1,370	1,421	2,207	2,607	2,025	2,483	2,664
TTM EBITDA	-10	-6	-3	3	46	- -	62	-14	105	126	354	545	210	279	300
TTM Operating Income	-12	-8	-4	2	38	-1	54	-30	86	109	333	518	175	237	252
TTM Cash Flow to Firm	-14	-18	-4	4	42	3	34	73	80	157	227	419	226	248	310
TTM Free Cash Flow to Firm	-14	-17	-3	5	49	5	43	85	95	165	259	471	279	298	344

Multiples (USD)

API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2013	05/31/2014	05/31/2015	05/31/2016	03/31/2017	05/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	-2.45	-2.4	-7.17	17.37	10.37	10.6	4.5	13.14	9.7	15.92	12.26	9.22	17.88	18.87	12.43
EV/EBIT	- -	- -	- -	37.96	10.93	- -	2.96	- -	9.11	21.76	8.19	6.85	25.75	20.97	14.52
Enterprise Value	22	41	27	83	419	37	160	977	787	2,366	2,728	3,553	4,511	4,970	3,656
Low Price	3.6	3.76	2.5	2.17	7	5.07	5.07	12.72	10.82	11.74	38.96	43.04	52.12	64.82	59.44
EV/Sales	0.13	0.27	0.14	0.39	0.49	0.16	0.15	0.72	0.57	1.67	1.24	1.36	2.23	2	1.37
EV/EBITDA	- -	- -	- -	25.62	9.19	390.17	2.57	- -	7.5	18.71	7.71	6.52	21.47	17.82	12.2
Price/Earnings	- -	- -	- -	51.61	8.07	8,827.59	11.68	- -	15.22	30.2	12.56	10.67	33.34	27.47	20.18
Price/Earnings Average	-3.68	-3.56	-3	22.94	9.43	17,742.11	6.52	-22.6	26.61	19.58	14.09	8.07	26.95	25.43	21.24
Price/Earnings High	-4.92	-4.75	-3.86	59.31	14.87	29,117.62	13.27	-32.76	35.95	31.74	19.66	10.74	34	33.77	26.91
Price/Earnings Low	-2.87	-2.66	-2.01	10.87	6	8,508.72	2.69	-11.69	10.5	7.83	8.92	6.1	20.44	18.79	16.13
Price/Book Value	0.32	0.43	0.33	1.01	- -	0.51	8.2	-17.94	581.73	30.35	9.45	5.9	5.63	5.57	4.27
Price/Book Value Average	0.36	0.45	0.37	0.45	- -	1.03	4.57	-23.23	1,016.89	19.68	10.61	4.46	4.55	5.16	4.49
Price/Book Value High	0.49	0.6	0.48	1.16	- -	1.7	9.31	-33.67	1,373.81	31.9	14.8	5.93	5.75	6.85	5.7
Price/Book Value Low	0.28	0.33	0.25	0.21	- -	0.5	1.89	-12.01	401.42	7.87	6.71	3.37	3.45	3.81	3.41
Price/Tangible Book Value	0.75	1.19	1.18	3.45	- -	1.74	1.24	5.36	3.44	8.06	5.35	4.33	4.95	4.86	3.62
Price/Tangible Book Value Average	0.85	1.25	1.33	1.53	- -	3.51	0.69	6.94	6.01	5.23	6.01	3.27	4	4.5	3.81
Price/Tangible Book Value High	1.13	1.67	1.72	3.96	- -	5.75	1.41	10.06	8.12	8.47	8.38	4.35	5.05	5.97	4.83
Price/Tangible Book Value Low	0.66	0.93	0.9	0.73	- -	1.68	0.29	3.59	2.37	2.09	3.8	2.48	3.03	3.32	2.9
Price/Sales	0.19	0.26	0.15	0.41	0.49	0.19	0.17	0.75	0.65	1.8	1.41	1.64	2.42	2.19	1.57
Price/Sales Average	0.22	0.28	0.17	0.18	0.57	0.38	0.1	0.97	1.13	1.17	1.58	1.24	1.95	2.03	1.65
Price/Sales High	0.29	0.37	0.21	0.47	0.9	0.62	0.2	1.4	1.53	1.9	2.21	1.66	2.46	2.7	2.09
Price/Sales Low	0.17	0.21	0.11	0.09	0.36	0.18	0.04	0.5	0.45	0.47	1	0.94	1.48	1.5	1.25
Price/Cash Flow	-2.43	-2.29	-6.39	22.48	12.53	15.39	5.84	15.58	11.54	16.66	13.88	10.3	21.96	22.63	13.74
Price/Cash Flow Average	-2.76	-2.4	-7.2	9.99	14.63	30.93	3.26	20.17	20.17	10.8	15.57	7.79	17.75	20.95	14.46
Price/Cash Flow High	-3.68	-3.2	-9.27	25.83	23.07	50.76	6.63	29.24	27.25	17.51	21.73	10.37	22.4	27.82	18.33
Price/Cash Flow Low	-2.15	-1.79	-4.84	4.73	9.31	14.83	1.35	10.43	7.96	4.32	9.85	5.89	13.46	15.48	10.98
Price/Free Cash Flow Average	-2.77	-2.51	-8.08	7.72	12.11	21.31	2.51	17.02	16.96	10.32	13.76	6.97	14.46	17.47	13.08
Price/Free Cash Flow High	-3.7	-3.35	-10.41	19.96	19.1	34.97	5.11	24.66	22.92	16.74	19.19	9.28	18.24	23.19	16.58
Price/Free Cash Flow Low	-2.16	-1.87	-5.43	3.66	7.71	10.22	1.04	8.8	6.7	4.13	8.7	5.27	10.96	12.91	9.94
EV/Sales Average	0.15	0.28	0.16	0.17	0.57	0.35	0.07	0.94	1.06	1.03	1.41	0.96	1.77	1.84	1.45
EV/Sales High	0.22	0.37	0.21	0.45	0.9	0.59	0.17	1.37	1.45	1.76	2.03	1.37	2.28	2.5	1.9
EV/Sales Low	0.1	0.21	0.11	0.07	0.36	0.15	0.02	0.47	0.37	0.33	0.83	0.66	1.29	1.31	1.06
EV/EBITDA Average	-2.63	-6.72	-10.98	10.81	10.74	859.35	1.26	-93.45	13.8	11.58	8.78	4.6	17.01	16.37	12.93
EV/EBITDA High	-3.9	-8.96	-14.21	29.59	16.93	1,458.06	2.97	-136.72	18.98	19.75	12.69	6.57	21.94	22.3	16.85
EV/EBITDA Low	-1.8	-5.04	-7.3	4.58	6.83	373.39	0.29	-46.95	4.88	3.7	5.15	3.15	12.47	11.65	9.41
EV/EBIT Average	-2.2	-5.29	-7.44	16.02	12.77	-87.69	1.45	-42.93	16.77	13.46	9.34	4.84	20.4	19.27	15.39
EV/EBIT High	-3.26	-7.05	-9.64	43.85	20.13	-148.78	3.43	-62.81	23.05	22.96	13.49	6.91	26.31	26.24	20.05
EV/EBIT Low	-1.5	-3.96	-4.95	6.79	8.12	-38.1	0.33	-21.57	5.93	4.3	5.48	3.31	14.95	13.7	11.19
Last Price	4.07	4.81	3.3	10.32	9.42	5.26	22	19	15.68	45.26	54.88	75.23	85.01	94.76	74.37
High Price	6.16	6.72	4.79	11.86	17.35	17.35	24.99	35.65	37.03	47.57	85.92	75.73	86.71	116.49	99.17
Enterprise Value Average	27	43	31	35	489	82	78	1,277	1,449	1,464	3,108	2,507	3,575	4,567	3,874
Enterprise Value High	40	57	40	96	772	139	185	1,868	1,993	2,497	4,489	3,581	4,609	6,220	5,049
Enterprise Value Low	18	32	20	15	311	35	18	641	513	468	1,824	1,718	2,619	3,248	2,818

Shares Outstanding	8	8	8	8	- -	8	8	57	57	57	57	57	58	57	55
Diluted Weighted Avg Shares	8	8	8	8	44	9	8	53	57	57	57	57	58	58	57
Basic Weighted Avg Shares	8	8	8	8	44	8	8	53	56	57	57	57	58	58	56
Revenue per Share	21.16	18.24	22.28	25.24	19.36	28.18	126.88	25.43	24.26	25.08	38.89	45.73	35.2	43.18	47.44
EBITDA per Share	-1.22	-0.75	-0.33	0.39	1.02	0.01	7.42	-0.26	1.86	2.23	6.23	9.56	3.65	4.85	5.33
Operating Income per Share	-1.46	-0.96	-0.49	0.26	0.86	-0.11	6.44	-0.56	1.53	1.92	5.87	9.09	3.05	4.12	4.48
Basic EPS, GAAP	-1.25	-1.41	-1.24	0.2	1.17	- -	1.88	-1.09	1.03	1.5	4.37	7.05	2.55	3.45	3.68
Basic EPS from Cont Ops	-1.25	-0.87	-0.5	0.22	1.15	- -	1.88	-1.09	1.03	1.5	4.37	7.05	2.55	3.51	3.81
Diluted EPS, GAAP	-1.25	-1.41	-1.24	0.2	1.17	- -	1.88	-1.09	1.02	1.49	4.33	7	2.53	3.42	3.66
Diluted EPS from Cont Ops	-1.25	-0.87	-0.5	0.22	1.15	- -	1.88	-1.09	1.02	1.49	4.33	7	2.53	3.48	3.79
Dividend per Share	- -	- -	- -	- -	- -	- -	0.11	1.22	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.67	-2.1	-0.52	0.46	0.75	0.34	3.77	1.22	1.36	2.72	3.95	7.3	3.87	4.19	5.41
Free Cash Flow per Basic Share	-1.68	-2.19	-0.57	0.32	0.6	0.18	2.64	0.99	1.09	2.58	3.39	6.39	2.95	3.31	4.8
Cash & Equivalents per Share	1.41	0.72	0.6	0.91	- -	1.36	13.55	2.37	3.71	4.64	7.67	13.11	8.61	10.61	11.37
Book Value per Share	12.69	11.27	10.03	10.23	- -	10.23	2.68	-1.06	0.03	1.49	5.8	12.76	15.09	17	17.41
Tangible Book Value per Share	5.44	4.03	2.79	3	- -	3.01	17.71	3.55	4.56	5.61	10.25	17.39	17.17	19.51	20.52

Champion Homes, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)