Legacy Housing Corporation (LEGH)

Legacy Housing Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	55.28	61.64	54.46	67.77	49.87	38
Depreciation & Amortization	1.87	1.91	1.73	1.94	1.59	1.21
Other Amortization	0.07	0.07	0.07	0.07	-	-0.64
Loss (Gain) From Sale of Assets	-1.14	-2.06	-0.51	-0.75	-0.1	-0.07
Loss (Gain) From Sale of Investments	-	-	-0.08	-0.03	-	-
Stock-Based Compensation	0.69	0.78	0.77	4.94	0.23	0.23
Provision & Write-off of Bad Debts	1.18	-0.24	1.35	-0.11	0.97	-
Other Operating Activities	-7.83	-8.04	-1.82	-1.34	1.66	0.92
Change in Accounts Receivable	-0.18	0.74	-0.16	0.31	-5.33	-1.48
Change in Inventory	0.42	3.38	-4.89	-20.85	-7.84	2.66
Change in Accounts Payable	-1.49	-3.49	-0.01	-3.4	-1.45	5.03
Change in Other Net Operating Assets	-16.16	-18.69	-64.46	-50.24	20.69	-48.51
Operating Cash Flow	32.7	35.99	-13.54	-1.69	60.3	-1.84
Operating Cash Flow Growth	299.10%	-	-	-	-	-
Capital Expenditures	-10.24	-9.21	-7.71	-3.8	-5.95	-2.85
Sale of Property, Plant & Equipment	0.19	1.57	1.11	1.68	-	-
Sale (Purchase) of Real Estate	-	-	-	-	-	0.03
Investment in Securities	-	-	8.5	-8.39	-	-
Other Investing Activities	-1.92	0.91	-12.04	19.1	-27.78	-0.72
Investing Cash Flow	-11.99	-6.71	-9.77	9.08	-31.94	-2.72
Short-Term Debt Issued	-	-	-	-	-	6.55
Long-Term Debt Issued	-	46.41	110.76	100.59	96.09	67.7
Total Debt Issued	18.72	46.41	110.76	100.59	96.09	74.24
Short-Term Debt Repaid	-	-	-	-	-	-6.55
Long-Term Debt Repaid	-	-70.09	-89.63	-106.2	-124.27	-62.68
Total Debt Repaid	-30.44	-70.09	-89.63	-106.2	-124.27	-69.23
Net Debt Issued (Repaid)	-11.72	-23.68	21.14	-5.61	-28.18	5.02
Issuance of Common Stock	0.1	0.2	0.1	-	0.1	-
Repurchase of Common Stock	-6.51	-5.4	-	-	-	-1.42
Financing Cash Flow	-18.13	-28.88	21.24	-5.61	-28.08	3.6
Net Cash Flow	2.57	0.4	-2.07	1.78	0.27	-0.96
Free Cash Flow	22.46	26.78	-21.25	-5.49	54.34	-4.68
Free Cash Flow Margin	12.19%	14.54%	-11.23%	-2.14%	27.52%	-2.65%
Free Cash Flow Per Share	0.91	1.08	-0.85	-0.22	2.24	-0.19
Cash Interest Paid	0.32	1	0.48	0.25	0.87	0.99
Cash Income Tax Paid	10.94	15	18.86	10.31	8.2	6.73
Levered Free Cash Flow	46.63	20.06	11.59	46.19	0.03	37.76
Unlevered Free Cash Flow	46.69	20.42	12.1	46.35	0.59	39.05
Change in Working Capital	-17.41	-18.06	-69.51	-74.18	6.08	-42.31

Updated May 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q