Income Statement

Revenue

-4%

+107%

10Y

Currency: USD

	Feb-2002	May-2002	Aug-2002	Nov-2002	Feb-2003	May-2003	Aug-2003	Nov-2003	Feb-2004	May-2004	Aug-2004	Nov-2004	Feb-2005	May-2005	Aug-2005	Nov-2005	Feb-2006	May-2006	Aug-2006	Nov-2006	Feb-2007	May-2007	Aug-2007	Nov-2007	Feb-2008	May-2008	Aug-2008	Nov-2008	Feb-2009	May-2009	Aug-2009	Nov-2009	Feb-2010	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Apr-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Dec-2022	Apr-2023	Jul-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	7	8	9	5	5	5	5	5	4	4	4	4	4	4	3	3	3	3	4	3	3	2	3	5	6	8	8	8	8	8	8
Revenue	456 N/A	454 -1%	445 -2%	440 -1%	431 -2%	421 -2%	413 -2%	416 +1%	420 +1%	434 +3%	441 +2%	447 +1%	452 +1%	454 +0%	455 +0%	471 +3%	492 +5%	509 +3%	506 0%	464 -8%	413 -11%	366 -12%	346 -5%	328 -5%	319 -3%	302 -6%	268 -11%	238 -11%	205 -14%	167 -19%	140 -16%	127 -9%	128 +1%	136 +6%	146 +7%	149 +2%	155 +4%	162 +5%	167 +3%	176 +5%	181 +3%	183 +1%	183 0%	179 -2%	179 +0%	178 -1%	165 -7%	163 -2%	156 -4%	153 -2%	165 +8%	176 +6%	183 +5%	187 +2%	186 0%	195 +5%	205 +5%	212 +3%	224 +6%	230 +2%	234 +2%	237 +1%	234 -1%	227 -3%	1 065 +368%	1 329 +25%	1 626 +22%	1 923 +18%	1 360 -29%	1 410 +4%	1 409 0%	1 396 -1%	1 370 -2%	1 271 -7%	1 239 -3%	1 274 +3%	1 421 +11%	1 658 +17%	1 860 +12%	2 017 +8%	2 207 +9%	2 423 +10%	2 706 +12%	2 753 +2%	2 607 -5%	2 345 -10%	2 003 -15%	1 980 -1%	2 025 +2%	2 188 +8%	2 340 +7%	2 426 +4%	2 483 +2%	2 557 +3%	2 625 +3%	2 636 +0%
Gross Profit
Cost of Revenue	(392)	(395)	(384)	(381)	(375)	(372)	(361)	(365)	(369)	(384)	(393)	(399)	(403)	(405)	(404)	(415)	(432)	(445)	(443)	(409)	(367)	(328)	(311)	(298)	(293)	(279)	(253)	(228)	(199)	(166)	(141)	(128)	(126)	(131)	(140)	(144)	(151)	(161)	(166)	(172)	(176)	(178)	(176)	(171)	(170)	(166)	(153)	(150)	(143)	(142)	(154)	(163)	(169)	(170)	(168)	(175)	(183)	(189)	(199)	(207)	(212)	(215)	(210)	(201)	(888)	(1 105)	(1 351)	(1 591)	(1 115)	(1 143)	(1 127)	(1 111)	(1 091)	(1 014)	(993)	(1 026)	(1 133)	(1 313)	(1 448)	(1 520)	(1 618)	(1 716)	(1 854)	(1 885)	(1 788)	(1 626)	(1 441)	(1 451)	(1 539)	(1 667)	(1 770)	(1 816)	(1 819)	(1 867)	(1 913)	(1 934)
Gross Profit	64 N/A	59 -8%	61 +4%	59 -4%	56 -5%	49 -11%	52 +6%	52 -2%	51 -1%	50 -1%	48 -4%	48 0%	49 +2%	50 +1%	51 +4%	55 +8%	60 +8%	64 +7%	63 -1%	56 -12%	46 -17%	38 -18%	35 -7%	31 -13%	27 -13%	23 -15%	15 -36%	10 -34%	6 -38%	1 -82%	(1) N/A	(1) +33%	2 N/A	5 +140%	6 +31%	5 -27%	4 -20%	2 -51%	1 -39%	3 +173%	4 +33%	5 +23%	7 +43%	8 +20%	10 +14%	12 +20%	12 +5%	13 +9%	14 +2%	11 -18%	12 +4%	13 +12%	14 +12%	17 +19%	18 +4%	20 +11%	22 +13%	23 +5%	25 +8%	23 -8%	22 -7%	22 +2%	23 +5%	26 +14%	177 +571%	224 +27%	275 +23%	332 +20%	245 -26%	266 +8%	281 +6%	286 +1%	279 -2%	257 -8%	246 -4%	249 +1%	288 +16%	345 +20%	412 +19%	497 +21%	589 +19%	707 +20%	852 +20%	869 +2%	819 -6%	719 -12%	562 -22%	529 -6%	486 -8%	520 +7%	570 +10%	610 +7%	664 +9%	690 +4%	711 +3%	702 -1%
Operating Income
Operating Expenses	(48)	(43)	(47)	(47)	(46)	(41)	(43)	(42)	(41)	(42)	(41)	(42)	(43)	(43)	(44)	(44)	(45)	(46)	(46)	(45)	(43)	(40)	(40)	(38)	(38)	(37)	(35)	(34)	(32)	(31)	(29)	(28)	(26)	(26)	(27)	(27)	(28)	(29)	(29)	(29)	(28)	(27)	(23)	(25)	(24)	(24)	(22)	(21)	(20)	(19)	(20)	(20)	(20)	(21)	(21)	(22)	(22)	(21)	(21)	(22)	(22)	(23)	(23)	(24)	(123)	(161)	(283)	(326)	(275)	(282)	(202)	(199)	(192)	(182)	(175)	(174)	(179)	(192)	(212)	(234)	(256)	(274)	(297)	(303)	(300)	(299)	(279)	(292)	(311)	(350)	(385)	(407)	(427)	(428)	(442)	(444)
Selling, General & Administrative	(48)	(43)	(47)	(47)	(46)	(41)	(43)	(42)	(41)	(42)	(41)	(42)	(43)	(43)	(44)	(44)	(45)	(46)	(46)	(45)	(43)	(40)	(40)	(38)	(38)	(37)	(35)	(34)	(32)	(31)	(29)	(28)	(26)	(26)	(27)	(27)	(28)	(29)	(29)	(29)	(28)	(28)	(26)	(25)	(24)	(24)	(22)	(21)	(20)	(19)	(20)	(20)	(20)	(21)	(22)	(22)	(22)	(21)	(21)	(22)	(22)	(23)	(23)	(24)	(123)	(161)	(283)	(325)	(270)	(277)	(197)	(194)	(186)	(176)	(169)	(168)	(179)	(192)	(212)	(234)	(256)	(274)	(297)	(303)	(300)	(299)	(279)	(292)	(311)	(349)	(384)	(407)	(427)	(429)	(443)	(444)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(5)	0	0	0	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	(5)	(5)	0	(6)	(6)	(6)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	16 N/A	16 +1%	14 -12%	12 -16%	9 -20%	8 -12%	9 +7%	9 +6%	10 +3%	9 -8%	7 -24%	6 -9%	6 +3%	6 -3%	7 +19%	11 +49%	15 +35%	18 +21%	17 -3%	11 -39%	3 -71%	(2) N/A	(4) -83%	(8) -77%	(12) -50%	(14) -20%	(21) -47%	(24) -17%	(26) -9%	(30) -13%	(29) +1%	(28) +4%	(24) +14%	(21) +12%	(21) +2%	(23) -8%	(24) -8%	(27) -10%	(28) -3%	(26) +7%	(24) +5%	(23) +7%	(16) +29%	(16) -3%	(14) +12%	(12) +15%	(10) +20%	(8) +22%	(6) +16%	(8) -25%	(8) -1%	(7) +15%	(6) +20%	(4) +25%	(3) +17%	(2) +47%	1 N/A	2 +267%	4 +73%	2 -61%	(1) N/A	(1) -100%	0 N/A	3 +2 700%	54 +1 832%	64 +17%	(7) N/A	6 N/A	(30) N/A	(16) +48%	79 N/A	87 +10%	87 +0%	75 -14%	71 -6%	75 +5%	109 +45%	153 +41%	200 +30%	264 +32%	333 +26%	433 +30%	555 +28%	566 +2%	518 -8%	421 -19%	282 -33%	236 -16%	175 -26%	170 -3%	185 +9%	203 +10%	237 +17%	261 +10%	269 +3%	258 -4%
Pre-Tax Income
Interest Income Expense	5	4	3	3	2	2	2	2	1	1	1	2	2	3	3	4	4	5	5	6	6	6	6	6	5	4	3	2	1	1	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(4)	(5)	(6)	(7)	(3)	(3)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(2)	1	7	15	24	33	32	28	23	17	18	19	20	19	19
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	4	3	4	4	2	2	2	2	0	0	0	3	3	3	0	2	2	2	2	0	1	1	1	1	0	0	0	0	0	0	0	0	0	1	1	2	0	0	0	0	0	0	0	0	(1)	4	7	7	6	2	(1)	(1)	0	0	0	0	0	0	0	(1)	(3)	0	0	1	1	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	(14)	(15)	(15)	(8)	(2)	(1)	(0)	0	0	0	0	0	0	0	0	0	1	1	1	1	0	(2)	(1)	1	0	2	2	(0)	0	0	0
Pre-Tax Income	21 N/A	20 -5%	17 -14%	14 -17%	12 -19%	10 -11%	11 +4%	11 +3%	11 +2%	10 -10%	8 -20%	8 -4%	8 +6%	9 +5%	11 +28%	15 +38%	20 +29%	23 +18%	23 -3%	16 -28%	9 -45%	3 -62%	2 -56%	(2) N/A	(6) -157%	(9) -54%	(17) -84%	(21) -23%	(21) -2%	(25) -19%	(25) +2%	(24) +2%	(22) +8%	(19) +12%	(19) N/A	(21) -9%	(24) -15%	(27) -10%	(27) -3%	(23) +16%	(22) +6%	(19) +11%	(16) +18%	(14) +11%	(12) +14%	(11) +15%	(8) +23%	(7) +12%	(6) +21%	(7) -30%	(8) -3%	(7) +11%	(6) +15%	(4) +26%	(4) +10%	(2) +42%	0 N/A	2 +850%	3 +79%	1 -68%	(1) N/A	0 N/A	1 N/A	5 +400%	43 +858%	45 +3%	(28) N/A	(16) +42%	(41) -153%	(20) +52%	77 N/A	85 +11%	85 +0%	78 -9%	75 -3%	79 +5%	111 +41%	152 +36%	196 +29%	260 +33%	330 +27%	431 +30%	556 +29%	573 +3%	534 -7%	445 -17%	313 -30%	265 -15%	201 -24%	193 -4%	204 +6%	223 +9%	257 +15%	281 +9%	288 +3%	277 -4%
Net Income
Tax Provision	(8)	(8)	(7)	(6)	(5)	(4)	(4)	(4)	(5)	(4)	(3)	(3)	(3)	(3)	(4)	(6)	(8)	(9)	(9)	(6)	(4)	(1)	(0)	1	3	4	6	8	8	10	9	9	8	(10)	(12)	(14)	(16)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(27)	(31)	(37)	(41)	(17)	(20)	(22)	(24)	(27)	(25)	(23)	(22)	(27)	(36)	(47)	(65)	(82)	(109)	(141)	(142)	(132)	(109)	(76)	(64)	(47)	(44)	(44)	(48)	(54)	(58)	(61)	(57)
Income from Continuing Operations	13	12	11	9	7	6	6	7	7	6	5	5	5	6	7	10	12	14	14	10	6	3	1	(1)	(4)	(6)	(10)	(13)	(13)	(15)	(15)	(15)	(14)	(29)	(31)	(35)	(40)	(27)	(27)	(23)	(22)	(19)	(16)	(14)	(12)	(11)	(8)	(7)	(6)	(7)	(8)	(7)	(6)	(4)	(4)	(2)	0	2	3	1	(1)	0	1	5	16	14	(65)	(57)	(58)	(40)	55	61	58	53	52	57	85	116	149	195	248	322	416	431	402	336	238	202	154	150	160	175	204	223	227	220
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(3)	(5)	(6)	(6)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	(8)	(9)	(8)	(2)	(1)	(1)	(0)
Net Income (Common)	13 N/A	12 -4%	11 -15%	9 -16%	7 -19%	6 -13%	6 +3%	7 +2%	7 +2%	6 -8%	5 -18%	5 -4%	5 +6%	6 +8%	7 +25%	10 +38%	12 +28%	14 +17%	14 -3%	10 -28%	6 -45%	3 -53%	1 -50%	(1) N/A	(4) -200%	(6) -56%	(10) -86%	(13) -21%	(13) -2%	(15) -20%	(15) +1%	(15) +2%	(14) +7%	(29) -110%	(31) -8%	(35) -13%	(40) -14%	(27) +34%	(27) -3%	(23) +16%	(22) +6%	(19) +11%	(16) +18%	(14) +11%	(12) +14%	(11) +15%	(9) +19%	(9) -6%	(9) -3%	(12) -28%	(14) -20%	(16) -8%	(13) +17%	(10) +19%	(7) +29%	(2) +69%	0 N/A	2 +750%	3 +88%	1 -72%	(1) N/A	0 N/A	1 N/A	5 +400%	16 +251%	14 -13%	(65) N/A	(57) +12%	(58) -1%	(40) +31%	55 N/A	61 +12%	58 -5%	53 -9%	52 0%	57 +9%	85 +49%	116 +37%	149 +29%	195 +31%	248 +27%	322 +30%	416 +29%	431 +4%	402 -7%	336 -16%	238 -29%	202 -15%	147 -27%	141 -4%	150 +6%	165 +10%	198 +20%	217 +10%	221 +2%	214 -3%
EPS (Diluted)	1.52 N/A	1.46 -4%	1.26 -14%	1.04 -17%	0.84 -19%	0.74 -12%	0.76 +3%	0.78 +3%	0.79 +1%	0.73 -8%	0.59 -19%	0.56 -5%	0.61 +9%	0.65 +7%	0.83 +28%	1.15 +39%	1.46 +27%	1.7 +16%	1.65 -3%	1.18 -28%	0.65 -45%	0.31 -52%	0.16 -48%	-0.13 N/A	-0.41 -215%	-0.66 -61%	-1.23 -86%	-1.5 -22%	-1.54 -3%	-1.84 -19%	-1.82 +1%	-1.78 +2%	-1.64 +8%	-3.46 -111%	-3.71 -7%	-4.18 -13%	-4.78 -14%	-3.17 +34%	-3.26 -3%	-2.75 +16%	-2.59 +6%	-2.31 +11%	-1.9 +18%	-1.7 +11%	-1.46 +14%	-1.25 +14%	-1.01 +19%	-1.05 -4%	-1.1 -5%	-1.41 -28%	-1.7 -21%	-1.84 -8%	-1.52 +17%	-1.23 +19%	-0.88 +28%	-0.27 +69%	0.02 N/A	0.22 +1 000%	0.37 +68%	0.1 -73%	-0.11 N/A	0 N/A	0.09 N/A	0.51 +467%	0.36 -29%	0.28 -22%	-1.19 N/A	-1.02 +14%	-1.09 -7%	-0.7 +36%	0.97 N/A	1.08 +11%	1.02 -6%	0.93 -9%	0.9 -3%	1.01 +12%	1.49 +48%	2.03 +36%	2.61 +29%	3.41 +31%	4.33 +27%	5.62 +30%	7.24 +29%	7.5 +4%	7 -7%	5.82 -17%	4.13 -29%	3.46 -16%	2.53 -27%	2.43 -4%	2.58 +6%	2.83 +10%	3.42 +21%	3.78 +11%	3.89 +3%	3.79 -3%

Income Statement Balance Sheet Cash Flow Statement

Skyline Champion Corp
NYSE:SKY

Income Statement

Earnings Waterfall
Skyline Champion Corp

Income Statement
Skyline Champion Corp

See Also

Company

Help

Tools

Stocks

Skyline Champion Corp NYSE:SKY

Income Statement

Earnings Waterfall Skyline Champion Corp

Income Statement Skyline Champion Corp

See Also

Company

Help

Tools

Stocks

Skyline Champion Corp
NYSE:SKY

Earnings Waterfall
Skyline Champion Corp

Income Statement
Skyline Champion Corp