Skyline Champion Corp
NYSE:SKY
Income Statement
Earnings Waterfall
Skyline Champion Corp
Revenue
|
2B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
528.7m
USD
|
Operating Expenses
|
-292.5m
USD
|
Operating Income
|
236.2m
USD
|
Other Expenses
|
-34.5m
USD
|
Net Income
|
201.7m
USD
|
Income Statement
Skyline Champion Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
163
N/A
|
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%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(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)
|
|
Gross Profit |
13
N/A
|
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%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(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)
|
|
Selling, General & Administrative |
(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)
|
|
Depreciation & Amortization |
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
|
|
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
|
(5)
|
(5)
|
(5)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(8)
N/A
|
(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%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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
|
|
Non-Reccuring Items |
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)
|
|
Total Other Income |
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)
|
|
Pre-Tax Income |
(7)
N/A
|
(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%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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)
|
|
Income from Continuing Operations |
(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
|
|
Net Income (Common) |
(9)
N/A
|
(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%
|
|
EPS (Diluted) |
-1.05
N/A
|
-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%
|