
United Homes (UHG) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
87.0M
Gross Profit
14.1M
16.24%
Operating Income
-2.0M
-2.34%
Net Income
18.2M
20.90%
EPS (Diluted)
$0.31
Balance Sheet Metrics
Total Assets
266.2M
Total Liabilities
179.1M
Shareholders Equity
87.1M
Debt to Equity
2.06
Cash Flow Metrics
Operating Cash Flow
3.5M
Free Cash Flow
1.2M
Revenue & Profitability Trend
United Homes Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 463.7M | 421.5M | 477.0M | 432.9M | 327.3M |
Cost of Goods Sold | 383.9M | 341.7M | 358.2M | 332.3M | 260.1M |
Gross Profit | 79.8M | 79.7M | 118.8M | 100.6M | 67.1M |
Gross Margin % | 17.2% | 18.9% | 24.9% | 23.2% | 20.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 74.7M | 65.1M | 49.7M | 38.5M | 29.9M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 74.7M | 65.1M | 49.7M | 38.5M | 29.9M |
Operating Income | 5.1M | 14.6M | 69.1M | 62.2M | 37.2M |
Operating Margin % | 1.1% | 3.5% | 14.5% | 14.4% | 11.4% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | 32.1M | 113.4M | 367.8K | 257.7K | 1.7M |
Pre-tax Income | 37.2M | 128.0M | 69.5M | 62.4M | 39.0M |
Income Tax | -9.7M | 3.0M | 0 | - | - |
Effective Tax Rate % | -26.1% | 2.3% | 0.0% | 0.0% | 0.0% |
Net Income | 46.9M | 125.1M | 69.5M | 62.4M | 39.0M |
Net Margin % | 10.1% | 29.7% | 14.6% | 14.4% | 11.9% |
Key Metrics | |||||
EBITDA | -36.1M | -99.9M | 70.0M | 62.5M | 37.4M |
EPS (Basic) | $0.96 | $2.74 | $1.46 | $1.66 | $1.04 |
EPS (Diluted) | $0.90 | $2.35 | $1.46 | $1.66 | $1.04 |
Basic Shares Outstanding | 48967507 | 45639431 | 47594950 | 37575074 | 37575074 |
Diluted Shares Outstanding | 48967507 | 45639431 | 47594950 | 37575074 | 37575074 |
Income Statement Trend
United Homes Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 22.6M | 56.7M | 12.2M | 51.5M | 29.2M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 4.1M | 1.7M | 2.0M | 2.1M | 907.6K |
Inventory | 147.7M | 182.8M | 180.2M | 140.0M | 95.6M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 228.3M | 277.3M | 199.7M | 196.6M | 129.1M |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.8M | 5.4M | 1.0M | 0 | 0 |
Goodwill | 18.6M | 11.4M | 0 | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 23.5M | 7.8M | 6.1M | 4.1M | 1.3M |
Total Non-Current Assets | 37.0M | 21.4M | 8.7M | 5.7M | 2.5M |
Total Assets | 265.4M | 298.6M | 208.3M | 202.3M | 131.6M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 17.8M | 38.7M | 22.1M | 28.7M | 18.8M |
Short-term Debt | 50.2M | 77.2M | 120.8M | 102.5M | 74.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 82.7M | 125.4M | 148.3M | 135.7M | 97.4M |
Non-Current Liabilities | |||||
Long-term Debt | 70.1M | 76.9M | 1.0M | 0 | - |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 6.6M | - | - | - | - |
Total Non-Current Liabilities | 115.9M | 204.5M | 1.0M | 0 | 0 |
Total Liabilities | 198.5M | 329.8M | 149.3M | 135.7M | 97.4M |
Equity | |||||
Common Stock | 5.9K | 4.8K | 3.7K | 83.6M | - |
Retained Earnings | 12.9M | -34.0M | 57.6M | - | - |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 66.9M | -31.2M | 59.0M | 66.6M | - |
Key Metrics | |||||
Total Debt | 120.3M | 154.1M | 121.8M | 102.5M | 74.8M |
Working Capital | 145.7M | 151.9M | 51.3M | 60.9M | 31.7M |
Balance Sheet Composition
United Homes Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 46.9M | 125.1M | 69.5M | 62.4M | 39.0M |
Depreciation & Amortization | 1.8M | 1.3M | 881.0K | 358.6K | 182.8K |
Stock-Based Compensation | 6.5M | 7.0M | 1.4M | 0 | 0 |
Working Capital Changes | 17.6M | 31.9M | -35.2M | -4.0M | 32.6M |
Operating Cash Flow | -25.0M | 40.9M | 37.0M | 59.2M | 72.2M |
Investing Activities | |||||
Capital Expenditures | 78.2K | -2.9K | -157.9K | -394.1K | -785.3K |
Acquisitions | -12.7M | -24.3M | -49.0K | 0 | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -12.6M | -24.3M | -206.9K | -394.1K | -785.3K |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | 0 | -17.9M | -54.2M | -33.5M | -22.3M |
Debt Issuance | 67.9M | 71.5M | 0 | 0 | 0 |
Debt Repayment | -178.8M | -105.2M | -171.9M | -267.7M | -217.9M |
Financing Cash Flow | -138.0M | -64.6M | -245.4M | -303.3M | -269.2M |
Free Cash Flow | 15.4M | 28.1M | 34.4M | 57.9M | 71.0M |
Net Change in Cash | -175.6M | -48.0M | -208.6M | -244.5M | -197.8M |
Cash Flow Trend
United Homes Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
81.20
Price to Book
2.90
Price to Sales
0.54
PEG Ratio
-0.68
Profitability Ratios
Profit Margin
1.16%
Operating Margin
3.47%
Return on Equity
9.58%
Return on Assets
0.97%
Financial Health
Current Ratio
3.91
Debt to Equity
163.13
Beta
1.21
Per Share Data
EPS (TTM)
$0.05
Book Value per Share
$1.40
Revenue per Share
$8.25
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
uhg | 247.0M | 81.20 | 2.90 | 9.58% | 1.16% | 163.13 |
D.R. Horton | 48.0B | 12.97 | 2.01 | 16.10% | 11.46% | 29.94 |
Lennar | 31.5B | 12.08 | 1.38 | 10.77% | 7.72% | 24.89 |
Springview Holdings | 7.2M | 3.37 | 2.34 | -46.44% | -23.56% | 17.27 |
Green Brick | 0 | 5.36 | 0.61 | 23.31% | 16.37% | 16.67 |
Lennar | 30.4B | 11.41 | 1.30 | 10.77% | 7.72% | 24.89 |
Financial data is updated regularly. All figures are in the company's reporting currency.