Landsea Homes (LSEA) | Financial Analysis & Statements
Landsea Homes Corporation Small-cap Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
310.8M
Gross Profit
39.6M
12.73%
Operating Income
-11.2M
-3.60%
Net Income
-7.1M
-2.28%
EPS (Diluted)
$-0.20
Balance Sheet Metrics
Total Assets
1.7B
Total Liabilities
1.0B
Shareholders Equity
669.3M
Debt to Equity
1.51
Cash Flow Metrics
Operating Cash Flow
744.0K
Free Cash Flow
-12.0M
Revenue & Profitability Trend
Quarter Income Flow
Mar 31, 2025
Annual Income Flow
2024
Landsea Homes Income Statement From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Revenue | 1.6B | 1.2B | 1.4B | 1.0B | 734.6M |
| Cost of Goods Sold | 1.3B | 995.0M | 1.2B | 840.7M | 639.7M |
| Gross Profit | 227.8M | 215.0M | 286.9M | 182.6M | 94.9M |
| Gross Margin % | 14.7% | 17.8% | 19.8% | 17.8% | 12.9% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 200.3M | 174.7M | 178.6M | 123.1M | 90.7M |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 200.3M | 174.7M | 178.6M | 123.1M | 90.7M |
| Operating Income | 27.5M | 40.3M | 108.3M | 59.5M | 4.2M |
| Operating Margin % | 1.8% | 3.3% | 7.5% | 5.8% | 0.6% |
| Non-Operating Items | |||||
| Interest Income | - | - | - | - | 694.3K |
| Interest Expense | - | - | - | - | - |
| Other Non-Operating Income | -784.0K | 4.3M | -7.2M | 7.2M | -16.3M |
| Pre-tax Income | 26.7M | 44.5M | 101.1M | 66.7M | -12.2M |
| Income Tax | 8.1M | 11.9M | 25.4M | 14.0M | -3.1M |
| Effective Tax Rate % | 30.5% | 26.7% | 25.1% | 21.0% | 0.0% |
| Net Income | 18.5M | 32.6M | 75.7M | 52.7M | -9.1M |
| Net Margin % | 1.2% | 2.7% | 5.2% | 5.2% | -1.2% |
| Key Metrics | |||||
| EBITDA | 34.8M | 45.4M | 121.2M | 62.8M | 7.8M |
| EPS (Basic) | - | $0.75 | $1.71 | $1.14 | $-0.19 |
| EPS (Diluted) | - | $0.75 | $1.70 | $1.14 | $-0.19 |
| Basic Shares Outstanding | - | 38885003 | 42052696 | 45198722 | 46231025 |
| Diluted Shares Outstanding | - | 38885003 | 42052696 | 45198722 | 46231025 |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Landsea Homes Balance Sheet From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 53.3M | 119.6M | 123.6M | 342.8M | 105.8M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | - | - | - | - | - |
| Inventory | 1.3B | 1.1B | 1.1B | 844.8M | 687.8M |
| Other Current Assets | - | - | - | - | - |
| Total Current Assets | 1.4B | 1.3B | 1.3B | 1.2B | 816.2M |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 64.4M | 40.3M | 36.6M | 19.2M | 12.4M |
| Goodwill | 312.0M | 137.3M | 137.3M | 49.8M | 42.5M |
| Intangible Assets | 757.0K | - | 44.0K | 910.0K | 1.0M |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | 34.5M | 38.6M | 25.5M | 11.0M | 24.1M |
| Total Non-Current Assets | 255.3M | 131.8M | 119.3M | 56.0M | 79.6M |
| Total Assets | 1.7B | 1.5B | 1.4B | 1.3B | 895.8M |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 86.3M | 78.0M | 74.4M | 73.7M | 36.2M |
| Short-term Debt | 194.4M | 307.6M | 505.4M | 390.3M | 199.4M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 404.0M | 496.1M | 676.3M | 525.6M | 280.0M |
| Non-Current Liabilities | |||||
| Long-term Debt | 584.8M | 249.2M | 16.4M | 84.0M | 71.8M |
| Deferred Tax Liabilities | - | - | - | - | 0 |
| Other Non-Current Liabilities | 19.9M | 11.5M | 18.5M | 10.4M | 3.5M |
| Total Non-Current Liabilities | 621.2M | 286.7M | 53.8M | 118.5M | 86.3M |
| Total Liabilities | 1.0B | 782.9M | 730.2M | 644.1M | 366.3M |
| Equity | |||||
| Common Stock | 4.0K | 4.0K | 4.0K | 5.0K | 3.0K |
| Retained Earnings | 204.8M | 187.6M | 158.3M | 84.8M | 32.0M |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 676.1M | 688.4M | 710.3M | 621.4M | 529.5M |
| Key Metrics | |||||
| Total Debt | 779.3M | 556.8M | 521.8M | 474.3M | 271.2M |
| Working Capital | 1.0B | 843.3M | 644.8M | 683.9M | 536.2M |
Balance Sheet Composition
Landsea Homes Cash Flow Statement From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 18.5M | 32.6M | 75.7M | 52.7M | -9.1M |
| Depreciation & Amortization | 7.4M | 5.1M | 5.5M | 5.4M | 3.6M |
| Stock-Based Compensation | 3.5M | 3.1M | 3.6M | 5.8M | 0 |
| Working Capital Changes | -7.2M | -24.9M | -84.7M | -25.4M | -7.9M |
| Operating Cash Flow | 25.7M | 12.5M | -5.5M | 36.3M | -18.0M |
| Investing Activities | |||||
| Capital Expenditures | -5.9M | -7.5M | -5.5M | -3.2M | -1.8M |
| Acquisitions | -235.0M | 0 | -258.7M | -44.5M | -128.5M |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | -240.9M | -7.5M | -264.2M | -47.7M | -77.4M |
| Financing Activities | |||||
| Share Repurchases | -7.8M | -35.1M | -41.4M | 0 | 0 |
| Dividends Paid | - | - | 0 | 0 | 0 |
| Debt Issuance | 708.6M | 547.5M | 281.6M | 910.5M | 600.4M |
| Debt Repayment | -517.9M | -504.3M | -240.2M | -739.2M | -505.9M |
| Financing Cash Flow | 143.7M | -23.8M | 44.5M | 225.4M | 68.0M |
| Free Cash Flow | 23.7M | 19.7M | 10.5M | 30.2M | 11.8M |
| Net Change in Cash | -71.5M | -18.8M | -225.2M | 214.0M | -27.4M |
Cash Flow Trend
Landsea Homes Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
43.50
Forward P/E
9.05
Price to Book
0.62
Price to Sales
0.26
PEG Ratio
9.05
Profitability Ratios
Profit Margin
0.63%
Operating Margin
-1.31%
Return on Equity
1.59%
Return on Assets
1.94%
Financial Health
Current Ratio
5.17
Debt to Equity
112.29
Beta
1.91
Per Share Data
EPS (TTM)
$0.26
Book Value per Share
$18.14
Revenue per Share
$43.20
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| LSEA | 411.8M | 43.50 | 0.62 | 1.59% | 0.63% | 112.29 |
| Century Communities | 1.7B | 13.13 | 0.72 | 5.66% | 3.58% | 56.13 |
| Forestar | 1.4B | 8.33 | 0.78 | 9.67% | 9.79% | 16.56 |
| Smith Douglas Homes | 127.9M | 11.87 | 1.47 | 16.17% | 1.10% | 10.38 |
| Five Point Holdings | 751.6M | 5.27 | 0.43 | 8.03% | 64.50% | 21.69 |
| Murano Global | 29.1M | 241.88 | 0.10 | -35.40% | -163.61% | 209.24 |
Financial data is updated regularly. All figures are in the company's reporting currency.
