NYSE : SDHC
Smith Douglas Homes Corp. — Financial statements
Real Estate · Real Estate - Development · United States
Last price 10.19 USD (Oct 30, 2026, 11:54 AM EDT) · Market cap 517.94M
Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports
Financial statements
Smith Douglas Homes Corp. (SDHC) reported revenue of 1.00B USD (TTM). Five years of income statement, balance sheet, cash flow and ratios below.
Income statement
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Revenue | 1.00B | 971.12M | 975.46M | 764.63M | 755.35M | 518.86M |
| Cost of Revenue | 812.87M | 758.95M | 720.02M | 548.30M | 532.60M | 395.92M |
| Gross Profit | 189.07M | 212.16M | 255.44M | 216.33M | 222.75M | 122.95M |
| Selling, General & Admin | 143.90M | 139.77M | 136.28M | 92.44M | 83.01M | 64.23M |
| Operating Expenses | 143.90M | 139.77M | 136.28M | 92.44M | 83.01M | 64.23M |
| Operating Income | 45.17M | 72.39M | 119.16M | 123.89M | 139.75M | 58.72M |
| Interest Expense | -3.24M | -3.19M | -2.49M | -1.66M | -997.00K | -1.73M |
| Earnings From Equity Investments | 2.57M | 2.08M | 1.16M | 934.00K | 1.12M | 595.00K |
| Other Non Operating Income (Expenses) | -4.16M | -374.00K | 780.00K | 19.00K | 573.00K | -188.00K |
| EBT Excluding Unusual Items | 40.34M | 70.90M | 118.61M | 123.18M | 140.44M | 57.39M |
| Other Unusual Items | -1.72M | 5.14M | ||||
| Pretax Income | 40.34M | 70.90M | 116.89M | 123.18M | 140.44M | 62.53M |
| Income Tax Expense | 1.24M | 2.49M | 5.07M | |||
| Earnings From Continuing Operations | 39.09M | 68.41M | 111.83M | 123.18M | 140.44M | 62.53M |
| Minority Interest in Earnings | -32.64M | -57.72M | -95.76M | |||
| Net Income | 6.46M | 10.69M | 16.07M | 123.18M | 140.44M | 62.53M |
| Net Income to Common | 6.46M | 10.69M | 16.07M | 123.18M | 140.44M | 62.53M |
| Shares Outstanding (Basic) | 8.85M | 9.00M | 8.85M | 113.71K | 113.71K | |
| Shares Outstanding (Diluted) | 8.98M | 9.21M | 9.06M | 113.71K | 113.71K | |
| EPS (Basic) | 0.73 | 1.19 | 1.82 | 1,083.27 | 1,235.10 | |
| EPS (Diluted) | 0.73 | 1.19 | 1.81 | 1,083.27 | 1,235.10 | |
| Free Cash Flow | 33.85M | -36.86M | 15.24M | 74.95M | 131.09M | 30.14M |
| Free Cash Flow Per Share | 3.77 | -4.00 | 1.68 | 659.12 | 1,152.88 | |
| Gross Margin | 18.87% | 21.85% | 26.19% | 28.29% | 29.49% | 23.70% |
| Operating Margin | 4.51% | 7.45% | 12.22% | 16.20% | 18.50% | 11.32% |
| Profit Margin | 0.64% | 1.10% | 1.65% | 16.11% | 18.59% | 12.05% |
| Free Cash Flow Margin | 3.38% | -3.80% | 1.56% | 9.80% | 17.36% | 5.81% |
| EBITDA | 48.42M | 74.94M | 120.98M | 124.97M | 140.61M | 59.70M |
| EBITDA Margin | 4.83% | 7.72% | 12.40% | 16.34% | 18.62% | 11.51% |
| D&A For EBITDA | 3.25M | 2.55M | 1.82M | 1.08M | 864.00K | 987.00K |
| EBIT | 45.17M | 72.39M | 119.16M | 123.89M | 139.75M | 58.72M |
| EBIT Margin | 4.51% | 7.45% | 12.22% | 16.20% | 18.50% | 11.32% |
| Effective Tax Rate | 3.08% | 3.52% | 4.33% | |||
| Advertising Expenses | 9.30M | 6.80M | 4.80M | 3.30M | 2.60M |
Balance sheet
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Cash & Equivalents | 14.20M | 12.74M | 22.36M | 19.78M | 29.60M | 25.34M |
| Cash & Short-Term Investments | 14.20M | 12.74M | 22.36M | 19.78M | 29.60M | 25.34M |
| Other Receivables | 15.71M | 14.85M | 10.55M | 8.99M | 3.61M | |
| Receivables | 15.71M | 14.85M | 10.55M | 8.99M | 3.61M | |
| Inventory | 331.22M | 298.64M | 277.83M | 213.10M | 142.06M | 138.93M |
| Prepaid Expenses | 5.28M | 2.81M | 3.48M | 995.00K | 558.00K | |
| Total Current Assets | 345.42M | 332.37M | 317.86M | 246.91M | 181.65M | 168.44M |
| Property, Plant & Equipment | 11.77M | 11.62M | 6.84M | 3.33M | 3.35M | 2.09M |
| Long-Term Investments | 2.30M | 2.30M | 1.03M | 2.31M | ||
| Goodwill | 25.73M | 25.73M | 25.73M | 25.73M | ||
| Long-Term Deferred Tax Assets | 9.61M | 9.67M | 10.91M | |||
| Long-Term Deferred Charges | 2.95M | 1.63M | 721.00K | 1.31M | 1.42M | |
| Other Long-Term Assets | 197.28M | 172.96M | 111.91M | 76.00M | 37.05M | 26.93M |
| Total Assets | 592.10M | 557.59M | 475.90M | 352.69M | 223.37M | 201.19M |
| Accounts Payable | 26.94M | 1.94M | 17.23M | 17.32M | 10.94M | 8.82M |
| Accrued Expenses | 23.83M | 9.83M | 20.07M | 10.55M | 13.01M | 8.19M |
| Short-Term Debt | 72.00M | |||||
| Current Portion of Leases | 611.00K | |||||
| Other Current Liabilities | 4.18M | 3.62M | 2.84M | 2.07M | 1.52M | |
| Total Current Liabilities | 50.77M | 16.56M | 40.92M | 30.71M | 26.02M | 90.53M |
| Long-Term Debt | 66.03M | 44.08M | 3.06M | 76.56M | 16.32M | 1.49M |
| Long-Term Leases | 2.69M | 1.41M | 3.18M | 1.84M | 2.08M | 920.00K |
| Long-Term Unearned Revenue | 6.03M | 3.11M | 5.30M | 7.17M | 9.44M | 9.87M |
| Other Long-Term Liabilities | 33.63M | 48.30M | 21.71M | 27.51M | 5.01M | 2.86M |
| Total Liabilities | 159.15M | 113.46M | 74.17M | 143.79M | 58.86M | 105.67M |
| Common Stock | 5.00K | 5.00K | 5.00K | 208.90M | 164.51M | 95.52M |
| Additional Paid-In Capital | 62.12M | 60.61M | 58.21M | |||
| Retained Earnings | 26.92M | 26.11M | 15.42M | |||
| Total Common Equity | 79.46M | 86.73M | 73.63M | 208.90M | 164.51M | 95.52M |
| Minority Interest | 353.49M | 357.41M | 328.10M | |||
| Shareholders' Equity | 432.96M | 444.14M | 401.73M | 208.90M | 164.51M | 95.52M |
| Total Liabilities & Equity | 592.10M | 557.59M | 475.90M | 352.69M | 223.37M | 201.19M |
| Total Debt | 68.71M | 46.10M | 6.24M | 78.40M | 18.39M | 74.41M |
| Net Cash (Debt) | -54.51M | -33.35M | 16.12M | -58.62M | 11.21M | -49.07M |
| Net Cash Per Share | -6.07 | -3.62 | 1.78 | -515.56 | 98.57 | |
| Filing Date Shares Outstanding | 8.39M | 9.05M | 8.99M | 8.85M | 113.71K | |
| Total Common Shares Outstanding | 8.39M | 9.02M | 8.85M | 113.71K | 113.71K | |
| Working Capital | 294.64M | 315.81M | 276.94M | 216.21M | 155.63M | 77.91M |
| Book Value Per Share | 9.47 | 9.62 | 8.32 | 1,837.14 | 1,446.75 | |
| Tangible Book Value | 53.74M | 61.00M | 47.91M | 183.18M | 164.51M | 95.52M |
| Tangible Book Value Per Share | 6.41 | 6.76 | 5.42 | 1,610.90 | 1,446.75 | |
| Buildings | 4.02M | |||||
| Machinery | 12.18M | 8.44M | 4.99M | 4.45M | 4.08M | |
| Order Backlog | 172.52M | 235.87M | 310.71M | 258.72M | 345.52M |
Cash flow statement
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Net Income | -18.62M | 10.69M | 16.07M | 123.18M | 140.44M | 62.53M |
| Depreciation & Amortization | 3.25M | 2.55M | 1.82M | 1.08M | 864.00K | 987.00K |
| Other Amortization | 894.00K | 944.00K | 942.00K | 679.00K | 616.00K | 938.00K |
| Loss (Gain) From Sale of Assets | -3.00K | |||||
| Loss (Gain) on Equity Investments | -46.00K | -130.00K | -73.00K | 7.00K | -74.00K | 30.00K |
| Stock-Based Compensation | 4.83M | 3.67M | 4.36M | |||
| Other Operating Activities | 71.79M | 64.80M | 99.79M | 2.80M | 2.97M | -3.22M |
| Change in Inventory | -15.13M | -46.23M | -53.74M | -33.69M | -3.50M | -16.60M |
| Change in Accounts Payable | 11.12M | -15.30M | -84.00K | 5.53M | 2.11M | -654.00K |
| Change in Unearned Revenue | 124.00K | -2.19M | -1.87M | -2.45M | -435.00K | 3.66M |
| Change in Other Net Operating Assets | -20.86M | -50.15M | -48.08M | -20.88M | -10.90M | -16.80M |
| Operating Cash Flow | 37.36M | -31.34M | 19.13M | 76.26M | 132.09M | 30.87M |
| Capital Expenditures | -3.51M | -5.52M | -3.89M | -1.31M | -1.00M | -730.00K |
| Sale of Property, Plant & Equipment | 56.00K | |||||
| Cash Acquisitions | -75.86M | |||||
| Investment in Securities | -74.00K | -1.14M | -855.00K | 320.00K | 1.33M | 1.56M |
| Other Investing Activities | 20.00K | 25.00K | 36.00K | 21.00K | 31.00K | -38.00K |
| Investing Cash Flow | -3.56M | -6.63M | -4.71M | -76.83M | 361.00K | 847.00K |
| Long-Term Debt Issued | 205.00M | 87.00M | 150.00M | 40.00M | 393.08M | |
| Short-Term Debt Repaid | -288.00K | -938.00K | -365.00K | -177.00K | -82.00K | |
| Long-Term Debt Repaid | -166.70M | -159.57M | -94.38M | -97.03M | -390.02M | |
| Total Debt Repaid | -195.18M | -166.99M | -160.51M | -94.75M | -97.21M | -390.10M |
| Net Debt Issued (Repaid) | -8.18M | 38.02M | -73.51M | 55.26M | -57.21M | 2.98M |
| Issuance of Common Stock | 172.77M | |||||
| Repurchase of Common Stock | -12.03M | -1.27M | ||||
| Common Dividends Paid | -39.95M | -78.79M | -71.45M | -40.99M | ||
| Other Financing Activities | -16.17M | -8.40M | -71.15M | 14.28M | 464.00K | -530.00K |
| Financing Cash Flow | -36.38M | 28.35M | -11.84M | -9.25M | -128.19M | -38.54M |
| Net Cash Flow | -2.58M | -9.62M | 2.59M | -9.82M | 4.26M | -6.82M |
| Free Cash Flow | 33.85M | -36.86M | 15.24M | 74.95M | 131.09M | 30.14M |
| Free Cash Flow Margin | 3.38% | -3.80% | 1.56% | 9.80% | 17.36% | 5.81% |
| Free Cash Flow Per Share | 3.77 | -4.00 | 1.68 | 659.12 | 1,152.88 | |
| Levered Free Cash Flow | 35.58M | -4.22M | 18.01M | 6.45M | 85.74M | |
| Unlevered Free Cash Flow | 36.71M | -3.17M | 18.63M | 6.81M | 85.74M | |
| Cash Interest Paid | 2.28M | 1.96M | 1.74M | 669.00K | 398.00K | 988.00K |
| Cash Income Tax Paid | 3.22M | 3.59M | 4.30M | |||
| Change in Working Capital | -24.75M | -113.87M | -103.78M | -51.49M | -12.73M | -30.39M |
Ratios
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Market Capitalization | 520.48M | 151.23M | 226.82M | |||
| Enterprise Value | 575.00M | 536.51M | 513.50M | |||
| Last Close Price | 10.24 | 16.77 | 25.64 | |||
| PE Ratio | 14.04 | 14.14 | 14.11 | |||
| Forward PE | 32.00 | 26.50 | 14.71 | |||
| PS Ratio | 0.52 | 0.16 | 0.23 | |||
| PB Ratio | 1.08 | 0.34 | 0.56 | |||
| P/TBV Ratio | 9.69 | 2.48 | 4.74 | |||
| P/FCF Ratio | 15.37 | 14.88 | ||||
| P/OCF Ratio | 13.93 | 11.86 | ||||
| PEG Ratio | 9.62 | 1.58 | ||||
| EV/Sales Ratio | 0.57 | 0.55 | 0.53 | |||
| EV/EBITDA Ratio | 11.87 | 7.16 | 4.24 | |||
| EV/EBIT Ratio | 12.73 | 7.41 | 4.31 | |||
| EV/FCF Ratio | 16.99 | 33.68 | ||||
| Debt / Equity Ratio | 0.16 | 0.10 | 0.02 | 0.38 | 0.11 | 0.78 |
| Debt / EBITDA Ratio | 1.24 | 0.61 | 0.05 | 0.62 | 0.13 | 1.23 |
| Debt / FCF Ratio | 2.03 | 0.41 | 1.05 | 0.14 | 2.47 | |
| Net Debt / Equity Ratio | 0.13 | 0.07 | -0.04 | 0.28 | -0.07 | 0.51 |
| Net Debt / EBITDA Ratio | 1.13 | 0.45 | -0.13 | 0.47 | -0.08 | 0.82 |
| Net Debt / FCF Ratio | 1.61 | -0.91 | -1.06 | 0.78 | -0.09 | 1.63 |
| Asset Turnover | 1.72 | 1.88 | 2.35 | 2.65 | 3.56 | |
| Inventory Turnover | 2.49 | 2.63 | 2.93 | 3.09 | 3.79 | |
| Quick Ratio | 0.28 | 1.72 | 0.91 | 0.99 | 1.48 | 0.32 |
| Current Ratio | 6.80 | 20.07 | 7.77 | 8.04 | 6.98 | 1.86 |
| Return on Equity (ROE) | 9.22% | 16.18% | 36.63% | 65.97% | 108.02% | |
| Return on Assets (ROA) | 4.86% | 8.76% | 17.98% | 26.88% | 41.14% | |
| Return on Invested Capital (ROIC) | 9.07% | 16.18% | 34.91% | 58.88% | 93.83% | 40.61% |
| Return on Capital Employed (ROCE) | 8.30% | 13.40% | 27.40% | 38.50% | 70.80% | 53.10% |
| Earnings Yield | 7.12% | 7.07% | 7.08% | |||
| FCF Yield | 6.50% | -24.38% | 6.72% | |||
| Payout Ratio | 248.61% | 63.96% | 50.87% | 65.55% | ||
| Buyback Yield / Dilution | -0.67% | -1.66% | -7,869.65% |