|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
1531
(Primary standard industrial
classification code number) |
| |
85-3460766
(I.R.S. Employer
Identification Number) |
|
|
Large accelerated filer
☐
|
| | | | |
Accelerated filer ☐
|
|
|
Non-accelerated filer
☒
|
| | | | |
Smaller reporting company ☒
|
|
| | | | | | |
Emerging growth company ☒
|
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 47 | | | |
| | | | 71 | | | |
| | | | 85 | | | |
| | | | 96 | | | |
| | | | 101 | | | |
| | | | 107 | | | |
| | | | 109 | | | |
| | | | 112 | | | |
| | | | 115 | | | |
| | | | 121 | | | |
| | | | 133 | | | |
| | | | 133 | | | |
| | | | 133 | | | |
| | | | F-1 | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Diamondhead
Holding Corp. (Historical) |
| |
The
Homebuilding Operations of Great Southern Homes, Inc. (Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Autonomous
Entity Adjustments |
| | | | | | | |
Pro Forma
Condensed Combined |
| |||||||||||||||
Net sales and gross revenues
|
| | | $ | — | | | | | $ | 477,045,949 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 477,045,949 | | |
Cost of sales
|
| | | | — | | | | | | 358,238,703 | | | | | | — | | | | | | | | | | | | 6,021,384 | | | | | | 3f | | | | | | 364,260,087 | | |
Gross profit (loss)
|
| | | | — | | | | | | 118,807,246 | | | | | | — | | | | | | | | | | | | (6,021,384) | | | | | | | | | | | | 112,785,862 | | |
Selling, general and administrative expenses
|
| | | | 4,524,075 | | | | | | 49,685,730 | | | | | | 3,567,675 | | | | | | 3a | | | | | | — | | | | | | | | | | | | 59,172,186 | | |
| | | | | | | | | | | | | | | | | (200,000) | | | | | | 3h | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 1,394,706 | | | | | | 3i | | | | | | | | | | | | | | | | | | | | |
Net income (loss) from operations
|
| | | | (4,524,075) | | | | | | 69,121,516 | | | | | | (4,762,381) | | | | | | | | | | | | (6,021,384) | | | | | | | | | | | | 53,613,676 | | |
Other income, net
|
| | | | 12,580,820 | | | | | | 230,692 | | | | | | (5,049,912) | | | | | | 3b | | | | | | 56,543 | | | | | | 3l | | | | | | 19,204,503 | | |
| | | | | | | | | | | | | | | | | (1,480,107) | | | | | | 3c | | | | | | (464,911) | | | | | | 3k | | | | | | | | |
Interest expense
|
| | | | — | | | | | | | | | | | | 13,331,378 | | | | | | 3j | | | | | | — | | | | | | | | | | | | 13,331,378 | | |
Equity in net losses from investment in joint venture
|
| | | | — | | | | | | 137,086 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 137,086 | | |
Income (loss) before taxes
|
| | | | 8,056,745 | | | | | | 69,489,294 | | | | | | (24,623,778) | | | | | | | | | | | | (6,429,752) | | | | | | | | | | | | 59,623,887 | | |
Income tax expense (benefit)
|
| | | | 983,430 | | | | | | — | | | | | | (983,430) | | | | | | 3d | | | | | | (1,671,736) | | | | | | 3g | | | | | | 12,088,052 | | |
| | | | | | | | | | | | | | | | | 13,759,788 | | | | | | 3e | | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 7,073,315 | | | | | $ | 69,489,294 | | | | | $ | (37,400,136) | | | | | | | | | | | $ | (4,758,016) | | | | | | | | | | | $ | 47,535,835 | | |
Basic earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic weighted average shares outstanding
|
| | | | 43,125,000 | | | | | | 100,000 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 47,594,950 | | |
Basic earnings per share
|
| | | $ | 0.16 | | | | | $ | 694.89 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | | 1.00 | | |
Diluted earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted weighted average shares outstanding
|
| | | | 43,125,000 | | | | | | 102,960 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 50,368,248 | | |
Diluted earnings per share
|
| | | $ | 0.16 | | | | | $ | 674.92 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | | 0.94 | | |
| | |
For the Period
from January 1 to March 30, 2023 |
| |
For the Three
Months Ended March 31, 2023 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| | |
Diamondhead
Holding Corp. (Historical) |
| |
The
Homebuilding Operations of Great Southern Homes, Inc. (Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Autonomous
Entity Adjustments |
| | | | | | | |
Pro Forma
Condensed Combined |
| |||||||||||||||
Net sales and gross revenues
|
| | | $ | — | | | | | $ | 94,826,702 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 94,826,702 | | |
Cost of sales
|
| | | | — | | | | | | 78,048,929 | | | | | | — | | | | | | | | | | | | 986,733 | | | | | | 4f | | | | | | 79,035,662 | | |
Gross profit (loss)
|
| | | | — | | | | | | 16,777,773 | | | | | | — | | | | | | | | | | | | (986,733) | | | | | | | | | | | | 15,791,040 | | |
Selling, general and administrative
expenses |
| | | | 526,105 | | | | | | 12,239,324 | | | | | | 4,448,077 | | | | | | 4a | | | | | | — | | | | | | | | | | | | 17,558,418 | | |
| | | | | | | | | | | | | | | | | 344,912 | | | | | | 4h | | | | | | | | | | | | | | | | | | | | |
Net income (loss) from operations
|
| | | | (526,105) | | | | | | 4,538,449 | | | | | | (4,792,989) | | | | | | | | | | | | (986,733) | | | | | | | | | | | | (1,767,378) | | |
Other income, net
|
| | | | 3,720,030 | | | | | | 202,715 | | | | | | (888,301) | | | | | | 4b | | | | | | — | | | | | | | | | | | | 5,755,248 | | |
| | | | | | | | | | | | | | | | | (578,016) | | | | | | 4c | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | 3,298,820 | | | | | | 4i | | | | | | — | | | | | | | | | | | | 3,298,820 | | |
Equity in net losses from investment in joint venture
|
| | | | — | | | | | | 245,808 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 245,808 | | |
Income (loss) before taxes
|
| | | | 3,193,925 | | | | | | 4,986,972 | | | | | | (9,558,126) | | | | | | | | | | | | (986,733) | | | | | | | | | | | | 934,858 | | |
Income tax expense (benefit)
|
| | | | 1,649,869 | | | | | | — | | | | | | (1,649,869) | | | | | | 4d | | | | | | (256,551) | | | | | | 4g | | | | | | (614,631) | | |
| | | | | | | | | | | | | | | | | (358,080) | | | | | | 4e | | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 1,544,056 | | | | | $ | 4,986,972 | | | | | $ | (7,550,177) | | | | | | | | | | | $ | (730,182) | | | | | | | | | | | $ | 1,549,489 | | |
Basic earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic weighted average shares
outstanding |
| | | | 12,956,606 | | | | | | 100,000 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 47,594,950 | | |
Basic earnings per share
|
| | | $ | 0.12 | | | | | $ | 49.87 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 0.03 | | |
Diluted earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted weighted average shares outstanding
|
| | | | 12,956,606 | | | | | | 107,426 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 50,368,248 | | |
Diluted earnings per share
|
| | | $ | 0.12 | | | | | $ | 46.42 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 0.03 | | |
| | |
Shares
|
| |
Ownership %
|
| ||||||
DHHC public shareholders – UHG Class A Common Shares(1)
|
| | | | 4,331,606 | | | | | | 9.1% | | |
DHHC sponsor shareholders – UHG Class A Common Shares
|
| | | | 4,160,931 | | | | | | 8.7% | | |
GSH existing shareholders – UHG Class B Common Shares
|
| | | | 36,973,877 | | | | | | 77.7% | | |
GSH existing shareholders – UHG Class A Common Shares
|
| | | | 373,473 | | | | | | 0.8% | | |
Convertible Note Investors – UHG Class A Common Shares
|
| | | | 744,588 | | | | | | 1.6% | | |
PIPE Investors – UHG Class A Common Shares
|
| | | | 589,375 | | | | | | 1.2% | | |
Lock-Up Investors – UHG Class A Common Shares(2)
|
| | | | 421,100 | | | | | | 0.9% | | |
Total closing shares
|
| | | | 47,594,950 | | | | | | 100.0% | | |
|
Amount
|
| |
Presentation in DHHC Financial Statements
|
| |
Presentation in Unaudited Pro
Forma Combined Financial Information |
|
|
REVENUE
|
| ||||||
| 7,263,330 | | | Change in fair value of derivative warrant liabilities | | | Other income, net | |
| 5,049,912 | | | Income from investments held in Trust Account | | | Other income, net | |
| 271,688 | | | Gain from settlement of deferred underwriting commissions | | | Other income, net | |
|
EXPENSE
|
| ||||||
| (200,000) | | | Franchise tax expense | | | Selling, general and administrative expenses | |
| (4,110) | | | Interest expense | | | Other income, net | |
|
Amount
|
| |
Presentation in DHHC Financial Statements
|
| |
Presentation in Unaudited Pro
Forma Combined Financial Information |
|
|
REVENUE
|
| ||||||
| 2,836,500 | | | Change in fair value of derivative warrant liabilities | | | Other income, net | |
| 888,301 | | | Income from investments held in Trust Account | | | Other income, net | |
|
EXPENSE
|
| ||||||
| (7,781) | | | Interest expense | | | Other income, net | |
| | |
Year ended
December 31, 2022 |
| |
Three months ended
March 31, 2023 |
| ||||||
| | |
Pro Forma
|
| | | | | | | |||
Net income attributable to common shareholders
|
| | | $ | 47,535,835 | | | | | $ | 1,549,489 | | |
Weighted average shares outstanding – basic
|
| | | | 47,594,950 | | | | | | 47,594,950 | | |
Basic earnings per share
|
| | | $ | 1.00 | | | | | $ | 0.03 | | |
Net income attributable to common shareholders
|
| | | $ | 47,535,835 | | | | | $ | 1,549,489 | | |
Weighted average shares outstanding – diluted
|
| | | | 50,368,248 | | | | | | 50,368,248 | | |
Diluted earnings per share
|
| | | $ | 0.94 | | | | | $ | 0.03 | | |
| | |
Three Months Ended March 31,
|
| |
Amount
Change |
| |
% Change
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
Statements of Operations | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue, net of sales discounts
|
| | | $ | 94,826,702 | | | | | $ | 108,436,860 | | | | | $ | (13,610,158) | | | | | | (12.5)% | | |
Cost of sales
|
| | | | 78,048,929 | | | | | | 81,164,960 | | | | | | (3,116,031) | | | | | | (3.9)% | | |
Selling, general and administrative expense
|
| | | | 16,687,401 | | | | | | 10,425,050 | | | | | | 6,262,351 | | | | | | 60.6% | | |
Other income, net
|
| | | | 202,715 | | | | | | 171,078 | | | | | | 31,637 | | | | | | 18.5% | | |
Equity in net earnings from investment in joint venture
|
| | | | 245,808 | | | | | | — | | | | | | 245,808 | | | | |
|
NM
|
| |
Change in fair value of derivative liabilities
|
| | | | (207,064,488) | | | | | | — | | | | | | (207,064,488) | | | | |
|
NM
|
| |
(Loss) income before taxes
|
| | | $ | (206,525,593) | | | | | $ | 17,017,928 | | | | | $ | (223,543,521) | | | | | | (1,314.7)% | | |
Income tax benefit
|
| | | | 2,021,265 | | | | | | — | | | | | | 2,021,265 | | | | |
|
NM
|
| |
Net (loss) income
|
| | | $ | (204,504,328) | | | | | $ | 17,017,928 | | | | | $ | (221,522,256) | | | | | | (1,302.9)% | | |
| | |
Three Months Ended March 31,
|
| |
Amount
Change |
| |
% Change
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
Other Financial and Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Active communities at end of period(a)
|
| | | | 52 | | | | | | 57 | | | | | | (5) | | | | | | (8.8)% | | |
Home closings
|
| | | | 328 | | | | | | 414 | | | | | | (86) | | | | | | (20.8)% | | |
Average sales price of homes closed(b)
|
| | | $ | 314,250 | | | | | $ | 272,005 | | | | | $ | 42,245 | | | | | | 15.5% | | |
Net new orders (units)
|
| | | | 389 | | | | | | 474 | | | | | | (85) | | | | | | (17.9)% | | |
Cancellation rate
|
| | | | 13.4% | | | | | | 14.4% | | | | | | (1.0)% | | | | | | (6.9)% | | |
Backlog
|
| | | | 320 | | | | | | 739 | | | | | | (419) | | | | | | (56.7)% | | |
Gross profit
|
| | | $ | 16,777,773 | | | | | $ | 27,271,900 | | | | | $ | (10,494,127) | | | | | | (38.5)% | | |
Gross profit %(c)
|
| | | | 17.7% | | | | | | 25.2% | | | | | | (7.5)% | | | | | | (29.8)% | | |
Adjusted gross profit(d)
|
| | | $ | 19,164,605 | | | | | $ | 28,229,800 | | | | | $ | (9,065,195) | | | | | | (31.9)% | | |
Adjusted gross profit %(c)
|
| | | | 20.2% | | | | | | 26.0% | | | | | | (5.8)% | | | | | | (22.3)% | | |
EBITDA(d) | | | | $ | (204,010,458) | | | | | $ | 18,101,181 | | | | | $ | (222,111,639) | | | | | | (1,227.1)% | | |
EBITDA margin %(c)
|
| | |
|
NM
|
| | | | | 16.7% | | | | |
|
NM
|
| | | |
|
NM
|
| |
Adjusted EBITDA(d)
|
| | | $ | 8,517,210 | | | | | $ | 19,369,403 | | | | | $ | (10,852,193) | | | | | | (56.0)% | | |
Adjusted EBITDA margin %(c)
|
| | | | 9.0% | | | | | | 17.9% | | | | | | (8.9)% | | | | | | (49.7)% | | |
| | |
Year Ended December 31,
|
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
Amount
Change |
| |
% Change
|
| ||||||||||||
Statements of Income | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue, net of sales discounts
|
| | | $ | 477,045,949 | | | | | $ | 432,891,510 | | | | | | 44,154,439 | | | | | | 10.2% | | |
Cost of sales
|
| | | | 358,238,703 | | | | | | 332,274,788 | | | | | | 25,963,915 | | | | | | 7.8% | | |
Selling, general and administrative expense
|
| | | | 49,685,730 | | | | | | 38,461,370 | | | | | | 11,224,360 | | | | | | 29.1% | | |
Other income, net
|
| | | | 230,692 | | | | | | 257,659 | | | | | | (26,967) | | | | | | (10.5)% | | |
Equity in net earnings from investment in joint venture
|
| | | | 137,086 | | | | | | — | | | | | | 137,086 | | | | | | 100.0% | | |
Net income
|
| | | $ | 69,489,294 | | | | | $ | 62,413,011 | | | | | $ | 7,076,283 | | | | | | 11.4% | | |
Other Financial and Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Active communities at end of period
|
| | | | 56 | | | | | | 69 | | | | | | (13) | | | | | | (18.8)% | | |
Home closings
|
| | | | 1,605 | | | | | | 1,705 | | | | | | (100) | | | | | | (5.9)% | | |
Average sales price of homes closed
|
| | | $ | 297,225 | | | | | $ | 253,895 | | | | | $ | 43,330 | | | | | | 17.1% | | |
Net new orders (units)
|
| | | | 1,259 | | | | | | 1,821 | | | | | | (562) | | | | | | (30.9)% | | |
Cancellation rate
|
| | | | 17.5% | | | | | | 14.3% | | | | | | 3.2% | | | | | | 22.4% | | |
Backlog
|
| | | | 276 | | | | | | 800 | | | | | | (524) | | | | | | (65.5)% | | |
Gross profit
|
| | | $ | 118,807,246 | | | | | $ | 100,616,722 | | | | | $ | 18,190,524 | | | | | | 18.1% | | |
Gross profit %(a)
|
| | | | 24.9% | | | | | | 23.2% | | | | | | 1.7% | | | | | | 7.3% | | |
Adjusted gross profit(b)
|
| | | $ | 124,262,476 | | | | | $ | 104,243,854 | | | | | $ | 20,018,622 | | | | | | 19.3% | | |
Adjusted gross profit %(a)
|
| | | | 26.0% | | | | | | 24.1% | | | | | | 1.9% | | | | | | 7.9% | | |
EBITDA(b) | | | | $ | 75,933,460 | | | | | $ | 66,604,538 | | | | | $ | 9,328,922 | | | | | | 14.0% | | |
EBITDA margin %(a)
|
| | | | 15.9% | | | | | | 15.4% | | | | | | 0.5% | | | | | | 3.2% | | |
Adjusted EBITDA(b)
|
| | | $ | 82,835,216 | | | | | $ | 67,247,508 | | | | | $ | 15,587,708 | | | | | | 23.2% | | |
Adjusted EBITDA margin %(a)
|
| | | | 17.4% | | | | | | 15.5% | | | | | | 1.9% | | | | | | 12.3% | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
Revenue, net of sales discounts
|
| | | $ | 94,826,702 | | | | | $ | 108,436,860 | | | | | $ | 477,045,949 | | | | | $ | 432,891,510 | | |
Cost of sales
|
| | | | 78,048,929 | | | | | | 81,164,960 | | | | | | 358,238,703 | | | | | | 332,274,788 | | |
Gross profit
|
| | | $ | 16,777,773 | | | | | $ | 27,271,900 | | | | | $ | 118,807,246 | | | | | $ | 100,616,722 | | |
Interest expense in cost of sales
|
| | | | 2,386,832 | | | | | | 957,900 | | | | | | 5,455,230 | | | | | | 3,627,132 | | |
Adjusted gross profit
|
| | | $ | 19,164,605 | | | | | $ | 28,229,800 | | | | | $ | 124,262,476 | | | | | $ | 104,243,854 | | |
Gross profit %(a)
|
| | | | 17.7% | | | | | | 25.2% | | | | | | 24.9% | | | | | | 23.2% | | |
Adjusted gross profit %(a)
|
| | | | 20.2% | | | | | | 26.0% | | | | | | 26.0% | | | | | | 24.1% | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
Net income
|
| | | $ | (204,504,328) | | | | | $ | 17,017,928 | | | | | $ | 69,489,294 | | | | | $ | 62,413,011 | | |
Interest expense in cost of sales
|
| | | | 2,386,832 | | | | | | 957,900 | | | | | | 5,455,230 | | | | | | 3,627,132 | | |
Depreciation and amortization
|
| | | | 214,930 | | | | | | 172,611 | | | | | | 759,712 | | | | | | 358,587 | | |
Taxes | | | | | (2,107,892) | | | | | | (47,258) | | | | | | 229,224 | | | | | | 205,808 | | |
EBITDA
|
| | | $ | (204,010,458) | | | | | $ | 18,101,181 | | | | | $ | 75,933,460 | | | | | $ | 66,604,538 | | |
Stock-based compensation
expense |
| | | | 4,499,156 | | | | | | 1,268,222 | | | | | | 1,422,630 | | | | | | — | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
Transaction cost expense
|
| | | | 964,024 | | | | | | — | | | | | | 5,479,126 | | | | | | 642,970 | | |
Gain on extinguishment of debt
|
| | | | 207,064,488 | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 8,517,210 | | | | | $ | 19,369,403 | | | | | $ | 82,835,216 | | | | | $ | 67,247,508 | | |
EBITDA margin(a)
|
| | |
|
NM
|
| | | | | 16.7% | | | | | | 15.9% | | | | | | 15.4% | | |
Adjusted EBITDA margin(a)
|
| | | | 9.0% | | | | | | 17.9% | | | | | | 17.4% | | | | | | 15.5% | | |
| | |
March 31, 2023
|
| |||||||||
| | |
Weighted average
interest rate |
| |
Homebuilding
Debt – Wells Fargo Syndication |
| ||||||
Wells Fargo Bank
|
| | | | 7.63% | | | | | $ | 39,982,270 | | |
Regions Bank
|
| | | | 7.63% | | | | | | 25,499,203 | | |
Texas Capital Bank
|
| | | | 7.63% | | | | | | 18,211,439 | | |
Truist Bank
|
| | | | 7.63% | | | | | | 18,195,498 | | |
First National Bank
|
| | | | 7.63% | | | | | | 7,284,576 | | |
Total debt on contracts
|
| | | | | | | | | $ | 109,172,986 | | |
| | |
As of December 31, 2022
|
| |||||||||||||||||||||
| | |
Weighted average
interest rate |
| |
Homebuilding
Debt – Wells Fargo Syndication |
| |
Other Affiliates(1)
|
| |
Total
|
| ||||||||||||
Wells Fargo Bank
|
| | | | 4.98% | | | | | $ | 34,995,080 | | | | | $ | 8,203,772 | | | | | $ | 43,198,852 | | |
Regions Bank
|
| | | | 4.98% | | | | | | 27,550,618 | | | | | | — | | | | | | 27,550,618 | | |
Texas Capital Bank
|
| | | | 4.98% | | | | | | 19,676,552 | | | | | | — | | | | | | 19,676,552 | | |
Truist Bank
|
| | | | 4.98% | | | | | | 19,659,329 | | | | | | — | | | | | | 19,659,329 | | |
First National Bank
|
| | | | 4.98% | | | | | | 7,870,621 | | | | | | — | | | | | | 7,870,621 | | |
Anderson Brothers
|
| | | | 4.74% | | | | | | — | | | | | | 2,841,034 | | | | | | 2,841,034 | | |
Total debt on contracts
|
| | | | | | | | | $ | 109,752,200 | | | | | $ | 11,044,806 | | | | | $ | 120,797,006 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net cash provided by operating activities
|
| | | $ | 23,051,836 | | | | | $ | 10,507,683 | | |
Net cash provided by (used in) in investing activities
|
| | | | 6,871 | | | | | | (68,295) | | |
Net cash provided by (used in) in financing activities
|
| | | | 75,613,874 | | | | | | (25,468,277) | | |
| | |
Year Ended, December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net cash provided by operating activities
|
| | | $ | 34,616,722 | | | | | $ | 58,318,036 | | |
Net cash used in investing activities
|
| | | | (206,877) | | | | | | (394,054) | | |
Net cash used in financing activities
|
| | | | (73,675,897) | | | | | | (35,598,882) | | |
| | |
Homebuyer Profile — Product Mix by Buyer Type
|
| |||||||||||||||||||||
| | |
Three Months Ended
March 31, 2023 |
| |
Three Months Ended
March 31, 2022 |
| ||||||||||||||||||
Homebuyer Profile
|
| |
Number of Home
Closings |
| |
% of Total
|
| |
Number of Home
Closings |
| |
% of Total
|
| ||||||||||||
Entry Level
|
| | | | 142 | | | | | | 43.3% | | | | | | 178 | | | | | | 43.0% | | |
1st Move-Up
|
| | | | 152 | | | | | | 46.3% | | | | | | 183 | | | | | | 44.2% | | |
2nd Move-Up
|
| | | | 27 | | | | | | 8.2% | | | | | | 39 | | | | | | 9.4% | | |
3rd Move-Up
|
| | | | 7 | | | | | | 2.1% | | | | | | 14 | | | | | | 3.4% | | |
Total | | | | | 328 | | | | | | 100.0% | | | | | | 414 | | | | | | 100.0% | | |
| | |
Homebuyer Profile — Product Mix by Buyer Type by Market
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Three Months Ended March 31, 2023
|
| | | | |
Three Months Ended March 31, 2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Number of Home
Closings |
| | | | | | | | | | | | | | | | |
Number of Home
Closings |
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | |
Upstate
|
| |
Midlands
|
| |
Coastal
|
| |
Total
|
| |
% of
Total |
| | | | |
Upstate
|
| |
Midlands
|
| |
Coastal
|
| |
Total
|
| |
% of
Total |
| ||||||||||||||||||||||||||||||
Entry Level
|
| | | | 23 | | | | | | 57 | | | | | | 62 | | | | | | 142 | | | | | | 43.3% | | | |
Entry Level
|
| | | | 28 | | | | | | 90 | | | | | | 60 | | | | | | 178 | | | | | | 43.0% | | |
1st Move-Up
|
| | | | 35 | | | | | | 115 | | | | | | 2 | | | | | | 152 | | | | | | 46.3% | | | |
1st Move-Up
|
| | | | 31 | | | | | | 149 | | | | | | 3 | | | | | | 183 | | | | | | 44.2% | | |
2nd Move-Up
|
| | | | 19 | | | | | | 3 | | | | | | 5 | | | | | | 27 | | | | | | 8.2% | | | |
2nd Move-Up
|
| | | | 26 | | | | | | 5 | | | | | | 8 | | | | | | 39 | | | | | | 9.4% | | |
3rd Move-Up
|
| | | | 4 | | | | | | 1 | | | | | | 2 | | | | | | 7 | | | | | | 2.1% | | | |
3rd Move-Up
|
| | | | 8 | | | | | | — | | | | | | 6 | | | | | | 14 | | | | | | 3.4% | | |
Total | | | | | 81 | | | | | | 176 | | | | | | 71 | | | | | | 328 | | | | | | 100.0% | | | | Total | | | | | 93 | | | | | | 244 | | | | | | 77 | | | | | | 414 | | | | | | 100.0% | | |
| | |
As of March 31, 2023
|
| |
As of March 31, 2022
|
| ||||||||||||||||||||||||||||||
Market / Division
|
| |
Owned
|
| |
Controlled
|
| |
Total
|
| |
Owned
|
| |
Controlled
|
| |
Total
|
| ||||||||||||||||||
Midlands
|
| | | | 121 | | | | | | 4,761 | | | | | | 4,882 | | | | | | 108 | | | | | | 5,589 | | | | | | 5,697 | | |
Coastal
|
| | | | 39 | | | | | | 1,007 | | | | | | 1,046 | | | | | | 16 | | | | | | 1,310 | | | | | | 1,326 | | |
Upstate
|
| | | | 130 | | | | | | 2,059 | | | | | | 2,189 | | | | | | 199 | | | | | | 1,758 | | | | | | 1,957 | | |
Total | | | | | 290 | | | | | | 7,827 | | | | | | 8,117 | | | | | | 323 | | | | | | 8,657 | | | | | | 8,980 | | |
| | |
As of
March 31, 2023 |
| |
As of
March 31, 2022 |
| ||||||
Owned Real Estate Inventory Status(1)
|
| |
% of Owned Real Estate
Inventory |
| |
% of Owned Real Estate
Inventory |
| ||||||
Homes under construction and finished homes
|
| | | | 86% | | | | | | 84% | | |
Developed lots
|
| | | | 14% | | | | | | 16% | | |
Total
|
| | | | 100% | | | | | | 100% | | |
| | |
Year Ended December 31,
|
| |
Period Over Period
Percent Change |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Market
|
| |
Sales
|
| |
Starts
|
| |
Closings
|
| |
Sales
|
| |
Starts
|
| |
Closings
|
| |
Sales
|
| |
Starts
|
| |
Closings
|
| |||||||||||||||||||||||||||
Coastal
|
| | | | 160 | | | | | | 241 | | | | | | 242 | | | | | | 204 | | | | | | 260 | | | | | | 160 | | | | |
|
(22)%
|
| | | |
|
(7)%
|
| | | |
|
51%
|
| |
Midlands
|
| | | | 744 | | | | | | 695 | | | | | | 942 | | | | | | 1,123 | | | | | | 1,133 | | | | | | 1,091 | | | | |
|
(37)%
|
| | | |
|
(39)%
|
| | | |
|
(14)%
|
| |
Upstate
|
| | | | 355 | | | | | | 337 | | | | | | 421 | | | | | | 494 | | | | | | 474 | | | | | | 454 | | | | |
|
(28)%
|
| | | |
|
(29)%
|
| | | |
|
(7)%
|
| |
Total
|
| | |
|
1,259
|
| | | |
|
1,273
|
| | | |
|
1,605
|
| | | |
|
1,821
|
| | | |
|
1,867
|
| | | |
|
1,705
|
| | | |
|
(33)%
|
| | | |
|
(32)%
|
| | | |
|
(6)%
|
| |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net New Orders
|
| | | | 1,259 | | | | | | 1,821 | | |
Cancellation Rate
|
| | | | 17.5% | | | | | | 14.3% | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Ending Backlog – Homes
|
| | | | 276 | | | | | | 800 | | |
Ending Backlog – Value (in thousands)
|
| | | $ | 86,000 | | | | | $ | 210,000 | | |
Name
|
| |
Age
|
| |
Position
|
|
Michael Nieri | | |
59
|
| | Chairman, Chief Executive Officer, President, and Director | |
Shelton Twine | | |
50
|
| | Chief Operating Officer | |
Keith Feldman | | |
47
|
| | Chief Financial Officer | |
Tom O’Grady | | |
68
|
| | Chief Administrative Officer and Director | |
Erin Reeves McGinnis | | |
38
|
| | General Counsel and Corporate Secretary | |
Dan Goldstein | | |
45
|
| | Executive Vice President – Finance | |
Kookie McGuire | | |
49
|
| | Vice President – Finance | |
Pennington Nieri | | |
30
|
| | Co-Executive Vice President – Construction Services | |
Jeremy Pyle | | |
45
|
| | Co-Executive Vice President – Construction Services | |
Rob Penny | | |
48
|
| | Executive Vice President – Sales | |
Allen Hutto | | |
51
|
| | Vice President – Investor Relations and Governmental Affairs | |
David Hamamoto | | |
63
|
| | Director | |
Eric S. Bland | | |
60
|
| | Director | |
James P. Clements | | |
59
|
| | Director | |
Robert Dozier | | |
55
|
| | Director | |
Jason Enoch | | |
56
|
| | Director | |
Nikki R. Haley | | |
51
|
| | Director | |
Alan Levine | | |
62
|
| | Director | |
Michael Bayles | | |
39
|
| | Director | |
Robert Grove | | |
31
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Stock
Awards |
| |
Option
Awards(1) |
| |
Non-Equity
Incentive Plan Compensation |
| |
All Other
Compensation(2) |
| |
Total
|
| ||||||||||||||||||||||||
Michael Nieri,
Chairman, President and Chief Executive Officer |
| | | | 2022 | | | | | $ | 1,300,000 | | | | | $ | 666,667 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 48,210 | | | | | $ | 2,014,877 | | |
| | | 2021 | | | | | $ | 95,519 | | | | | $ | 500,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 37,489 | | | | | $ | 633,008 | | | ||
Pennington Nieri,
Co-Executive Vice President − Construction Services |
| | | | 2022 | | | | | $ | 221,667 | | | | | $ | 266,667 | | | | | $ | — | | | | | $ | 75,011 | | | | | $ | — | | | | | $ | 28,641 | | | | | $ | 591,996 | | |
| | | 2021 | | | | | $ | 139,481 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 22,683 | | | | | $ | 412,164 | | | ||
Shelton Twine,
Chief Operating Officer |
| | | | 2022 | | | | | $ | 259,385 | | | | | $ | 218,667 | | | | | $ | — | | | | | $ | 75,011 | | | | | $ | — | | | | | $ | 31,534 | | | | | $ | 584,597 | | |
| | | 2021 | | | | | $ | 144,200 | | | | | $ | 190,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 25,086 | | | | | $ | 359,286 | | |
Name
|
| |
Year
|
| |
Auto
Allowance |
| |
401(k)
Company Match |
| |
Cost of Medical
Insurance Premiums |
| ||||||||||||
Michael Nieri
|
| | | | 2022 | | | | | $ | 25,000 | | | | | $ | 12,200 | | | | | $ | 11,010 | | |
| | | | | 2021 | | | | | $ | 23,007 | | | | | $ | 2,335 | | | | | $ | 12,078 | | |
Pennington Nieri
|
| | | | 2022 | | | | | $ | 5,200 | | | | | $ | 8,867 | | | | | $ | 14,574 | | |
| | | | | 2021 | | | | | $ | 5,200 | | | | | $ | 5,405 | | | | | $ | 12,078 | | |
Shelton Twine
|
| | | | 2022 | | | | | $ | 13,000 | | | | | $ | 10,375 | | | | | $ | 8,159 | | |
| | | | | 2021 | | | | | $ | 13,000 | | | | | $ | 5,546 | | | | | $ | 6,540 | | |
| | |
Option Awards
|
| |||||||||||||||||||||||||||
Name
|
| |
Grant
Date(1) |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| |||||||||||||||
Michael Nieri
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pennington Nieri
|
| | | | 1/19/2022 | | | | | | — | | | | | | 190(2) | | | | | $ | 199,424(2) | | | | | | 1/19/2032 | | |
Shelton Twine
|
| | | | 1/19/2022 | | | | | | — | | | | | | 190(2) | | | | | $ | 199,424(2) | | | | | | 1/19/2032 | | |
Name
|
| |
Year
|
| |
Fees Earned
or Paid in Cash |
| |
Stock
Awards |
| |
Option
Awards(1) |
| |
Non-Equity
Incentive Plan Compensation |
| |
All Other
Compensation |
| |
Total
|
| |||||||||||||||||||||
Michael Nieri(2)
|
| | | | 2022 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | | | 2021 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Robert Dozier
|
| | | | 2022 | | | | | $ | 75,000 | | | | | $ | — | | | | | $ | 37,493 | | | | | $ | — | | | | | $ | — | | | | | $ | 112,493 | | |
| | | | | 2021 | | | | | $ | 5,000(3) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 5,000 | | |
Jason Enoch
|
| | | | 2022 | | | | | $ | 75,000 | | | | | $ | — | | | | | $ | 37,493 | | | | | $ | — | | | | | $ | — | | | | | $ | 112,493 | | |
| | | | | 2021 | | | | | $ | 15,000(3) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 15,000 | | |
Alan Levine
|
| | | | 2022 | | | | | $ | 75,000 | | | | | $ | — | | | | | $ | 37,493 | | | | | $ | — | | | | | $ | — | | | | | $ | 112,493 | | |
| | | | | 2021 | | | | | $ | 5,000(3) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 5,000 | | |
Tom O’Grady
|
| | | | 2022 | | | | | $ | 75,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 730,720(4) | | | | | $ | 805,720 | | |
| | | | | 2021 | | | | | $ | 20,000(3) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 20,000(5) | | | | | $ | 40,000 | | |
Nikki Haley(6)
|
| | | | 2022 | | | | | $ | 75,000 | | | | | $ | — | | | | | $ | 112,873 | | | | | $ | — | | | | | $ | — | | | | | $ | 187,873 | | |
| | | | | 2021 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Eric Bland(6)
|
| | | | 2022 | | | | | $ | 56,250 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 56,250 | | |
| | | | | 2021 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Name and Address of Beneficial Owner(1)
|
| |
Number of
Class A Shares Beneficially Owned |
| |
% of Class(1)
|
| |
Number of
Class B Shares Beneficially Owned |
| |
% of Class(1)
|
| ||||||||||||
Directors and Named Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | |
Michael Nieri
|
| | | | 37,223,874 | | | | | | 77.0% | | | | | | 36,973,877 | | | | | | 100% | | |
Tom O’Grady
|
| | | | 746,947 | | | | | | 6.2% | | | | | | — | | | | | | *% | | |
David Hamamoto
|
| | | | 3,134,826 | | | | | | 25.1% | | | | | | — | | | | | | *% | | |
Eric S. Bland
|
| | | | 123,750 | | | | | | 1.1% | | | | | | — | | | | | | *% | | |
James P. Clements
|
| | | | 28,870 | | | | | | * | | | | | | — | | | | | | *% | | |
Robert Dozier
|
| | | | 15,120 | | | | | | * | | | | | | — | | | | | | *% | | |
Jason Enoch
|
| | | | 21,370 | | | | | | * | | | | | | — | | | | | | *% | | |
Nikki R. Haley
|
| | | | 26,703 | | | | | | * | | | | | | — | | | | | | *% | | |
Alan Levine
|
| | | | 883,870 | | | | | | 7.8% | | | | | | — | | | | | | *% | | |
Michael Bayles
|
| | | | 0 | | | | | | * | | | | | | — | | | | | | *% | | |
Robert Grove
|
| | | | 0 | | | | | | * | | | | | | — | | | | | | *% | | |
Keith Feldman
|
| | | | 521,867 | | | | | | 4.5% | | | | | | — | | | | | | *% | | |
Shelton Twine
|
| | | | 18,381,202 | | | | | | 62.6% | | | | | | 17,926,728 | | | | | | 48% | | |
All executive officers and directors as a group (13 individuals)
|
| | | | 43,018,320 | | | | | | 89.0% | | | | | | 36,973,877 | | | | | | 100% | | |
Greater than Five Percent Holders: | | | | | | | | | | | | | | | | | | | | | | | | | |
Antara Capital(2)
|
| | | | 4,455,318 | | | | | | 35.3% | | | | | | — | | | | | | *% | | |
PWN Trust 2018(3)
|
| | | | 6,058,909 | | | | | | 34.9% | | | | | | 5,975,576 | | | | | | 16% | | |
MEN Trust 2018(4)
|
| | | | 6,058,909 | | | | | | 34.9% | | | | | | 5,975,576 | | | | | | 16% | | |
PMN Trust 2018(5)
|
| | | | 6,058,909 | | | | | | 34.9% | | | | | | 5,975,576 | | | | | | 16% | | |
James Martell
|
| | | | 748,020 | | | | | | 6.6% | | | | | | — | | | | | | *% | | |
Selling Stockholders
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Securities Beneficially
Owned Prior to this Offering |
| |
Maximum Number of
Securities to be Sold Pursuant to this Offering(1) |
| |
Securities to be Beneficially
Owned After this Offering |
| |||||||||||||||||||||||||||||||||||||||
Selling Stockholder
|
| |
Common
Stock(2) |
| |
Private
Placement Warrants(3) |
| |
Common
Stock |
| |
Private
Placement Warrants(3) |
| |
Common
Stock |
| |
%
|
| |
Private
Placement Warrants |
| |
%
|
| ||||||||||||||||||||||||
David T. Hamamoto 2020 Irrevocable Trust(5)
|
| | | | 942,413 | | | | | | 548,240 | | | | | | 548,240(4) | | | | | | 548,240 | | | | | | 394,173 | | | | | | 3.35% | | | | | | — | | | | | | — | | |
Martha M. Hamamoto 2020 Irrevocable Trust
|
| | | | 942,413 | | | | | | 548,240 | | | | | | 548,240(4) | | | | | | 548,240 | | | | | | 394,173 | | | | | | 3.35% | | | | | | — | | | | | | — | | |
Keith Feldman(6)
|
| | | | 521,867 | | | | | | 149,520 | | | | | | 149,520(4) | | | | | | 149,520 | | | | | | 372,347 | | | | | | 3.17% | | | | | | — | | | | | | — | | |
Antara Capital Return SPAC Master Fund LP(7)
|
| | | | 4,455,318 | | | | | | 1,246,000 | | | | | | 1,246,000(4) | | | | | | 1,246,000 | | | | | | 3,209,319 | | | | | | 22.01% | | | | | | — | | | | | | — | | |
The Obsidian Master Fund
|
| | | | 62,754 | | | | | | 45,093 | | | | | | 45,093(4) | | | | | | 45,093 | | | | | | 17,661 | | | | | | * | | | | | | — | | | | | | — | | |
BlackRock Credit Alpha Master Fund LP
|
| | | | 191,564 | | | | | | 137,653 | | | | | | 137,653(4) | | | | | | 137,653 | | | | | | 53,911 | | | | | | * | | | | | | — | | | | | | — | | |
HC NCBR Fund
|
| | | | 75,965 | | | | | | 54,586 | | | | | | 54,586(4) | | | | | | 54,586 | | | | | | 21,379 | | | | | | * | | | | | | — | | | | | | — | | |
Riverview Group LLC
|
| | | | 305,313 | | | | | | 237,333 | | | | | | 237,333(4) | | | | | | 237,333 | | | | | | 67,980 | | | | | | * | | | | | | — | | | | | | — | | |
Jack Nieri
|
| | | | 74,847 | | | | | | — | | | | | | 7,500 | | | | | | — | | | | | | 67,347 | | | | | | * | | | | | | — | | | | | | — | | |
Eric Bland(8)
|
| | | | 123,750 | | | | | | — | | | | | | 24,750 | | | | | | — | | | | | | 99,000 | | | | | | * | | | | | | — | | | | | | — | | |
Erica Bland Lear
|
| | | | 75,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | 60,000 | | | | | | * | | | | | | — | | | | | | — | | |
Gillian Bland
|
| | | | 75,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | 60,000 | | | | | | * | | | | | | — | | | | | | — | | |
Jamie Flaum
|
| | | | 75,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | 60,000 | | | | | | * | | | | | | — | | | | | | — | | |
Jason Brown
|
| | | | 75,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | 60,000 | | | | | | * | | | | | | — | | | | | | — | | |
Rob Lapin
|
| | | | 12,375 | | | | | | — | | | | | | 2,475 | | | | | | — | | | | | | 9,900 | | | | | | * | | | | | | — | | | | | | — | | |
Alan Levine Revocable Trust(9)
|
| | | | 883,870(10) | | | | | | — | | | | | | 175,000 | | | | | | — | | | | | | 708,870 | | | | | | 5.87% | | | | | | — | | | | | | — | | |
Vicki Levine Revocable Trust
|
| | | | 437,500 | | | | | | — | | | | | | 87,500 | | | | | | — | | | | | | 350,000 | | | | | | 2.99% | | | | | | — | | | | | | — | | |
Elizabeth Levine Irrevocable Trust
|
| | | | 125,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | 100,000 | | | | | | * | | | | | | — | | | | | | — | | |
Victoria Levine Irrevocable Trust
|
| | | | 125,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | 100,000 | | | | | | * | | | | | | — | | | | | | — | | |
Garrett Levine Irrevocable Trust
|
| | | | 125,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | 100,000 | | | | | | * | | | | | | — | | | | | | — | | |
Robert Dozier(8)
|
| | | | 15,120 | | | | | | — | | | | | | 1,250 | | | | | | — | | | | | | 13,870 | | | | | | * | | | | | | — | | | | | | — | | |
Bhavna Vasudeva
|
| | | | 12,500 | | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | 10,000 | | | | | | * | | | | | | — | | | | | | — | | |
James Clements(8)
|
| | | | 28,870 | | | | | | — | | | | | | 4,000 | | | | | | — | | | | | | 24,870 | | | | | | * | | | | | | — | | | | | | — | | |
Jason Enoch(8)
|
| | | | 21,370 | | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | 18,870 | | | | | | * | | | | | | — | | | | | | — | | |
PWN Trust 2018 dated 7/17/2018(11)
|
| | | | 6,058,909 | | | | | | — | | | | | | 8,333 | | | | | | — | | | | | | 6,050,576 | | | | | | 34.73% | | | | | | — | | | | | | — | | |
MEN Trust 2018 dated 7/17/2018(12)
|
| | | | 6,058,909 | | | | | | — | | | | | | 8,333 | | | | | | — | | | | | | 6,050,576 | | | | | | 34.73% | | | | | | — | | | | | | — | | |
PMN Trust 2018 dated 7/17/2018(13)
|
| | | | 6,058,909 | | | | | | — | | | | | | 8,333 | | | | | | — | | | | | | 6,050,576 | | | | | | 34.73% | | | | | | — | | | | | | — | | |
Chris Morris
|
| | | | 2,500 | | | | | | — | | | | | | 500 | | | | | | — | | | | | | 2,000 | | | | | | * | | | | | | — | | | | | | — | | |
Michael Goldberg
|
| | | | 62,500 | | | | | | — | | | | | | 12,500 | | | | | | — | | | | | | 50,000 | | | | | | * | | | | | | — | | | | | | — | | |
Mickey Goldberg
|
| | | | 25,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | 20,000 | | | | | | * | | | | | | — | | | | | | — | | |
Eric Rubin
|
| | | | 12,500 | | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | 10,000 | | | | | | * | | | | | | — | | | | | | — | | |
Jon Attard
|
| | | | 3,125 | | | | | | — | | | | | | 625 | | | | | | — | | | | | | 2,500 | | | | | | * | | | | | | — | | | | | | — | | |
Tom Donev
|
| | | | 81,250 | | | | | | — | | | | | | 16,250 | | | | | | — | | | | | | 65,000 | | | | | | * | | | | | | — | | | | | | — | | |
Bob Beesburg
|
| | | | 6,250 | | | | | | — | | | | | | 1,250 | | | | | | — | | | | | | 5,000 | | | | | | * | | | | | | — | | | | | | — | | |
Diane Hanson
|
| | | | 12,500 | | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | 10,000 | | | | | | * | | | | | | — | | | | | | — | | |
Redemption Date (period
to expiration of warrants) |
| |
Fair Market Value of the Class A Common Shares
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
Redemption Date (period
to expiration of warrants) |
| |
Fair Market Value of the Class A Common Shares
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||||
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
Page
|
| |||
UNITED HOMES GROUP, INC. | | | | | | | |
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Audited Carve-Out Financial Statements of the Homebuilding Operations of Great Southern
Homes, Inc. |
| | | | | | |
| | | | F-32 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
DIAMONDHEAD HOLDINGS CORP. | | | | | | | |
Audited Financial Statements | | | | | | | |
| | | | F-62 | | | |
| | | | F-63 | | | |
| | | | F-64 | | | |
| | | | F-65 | | | |
| | | | F-66 | | | |
| | | | F-67 | | |
| | |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 110,911,416 | | | | | $ | 12,238,835 | | |
Accounts receivable, net
|
| | | | 1,693,064 | | | | | | 1,976,334 | | |
Inventories:
|
| | | | | | | | | | | | |
Homes under construction and finished homes
|
| | | | 128,950,892 | | | | | | 163,997,487 | | |
Developed lots
|
| | | | 21,189,983 | | | | | | 16,205,448 | | |
Due from related party
|
| | | | 125,987 | | | | | | 1,437,235 | | |
Related party note receivable
|
| | | | 665,020 | | | | | | — | | |
Lot purchase agreement deposits
|
| | | | 8,113,303 | | | | | | 3,804,436 | | |
Investment in Joint Venture
|
| | | | 431,894 | | | | | | 186,086 | | |
Property and equipment, net
|
| | | | 676,408 | | | | | | 1,385,698 | | |
Operating right-of-use assets
|
| | | | 768,282 | | | | | | 1,001,277 | | |
Deferred tax asset
|
| | | | 3,891,575 | | | | | | — | | |
Prepaid expenses and other assets
|
| | | | 6,350,037 | | | | | | 6,112,044 | | |
Total Assets
|
| | | $ | 283,767,861 | | | | | $ | 208,344,880 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 13,414,465 | | | | | $ | 22,077,240 | | |
Homebuilding debt and other affiliate debt
|
| | | | 109,172,986 | | | | | | 120,797,006 | | |
Operating lease liabilities
|
| | | | 768,282 | | | | | | 1,001,277 | | |
Other accrued expenses and liabilities
|
| | | | 5,150,413 | | | | | | 5,465,321 | | |
Income tax payable
|
| | | | 701,871 | | | | | | — | | |
Derivative liabilities
|
| | | | 451,106,576 | | | | | | — | | |
Convertible note payable
|
| | | | 66,714,276 | | | | | | — | | |
Total Liabilities
|
| | | | 647,028,869 | | | | | | 149,340,844 | | |
Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
Class A common stock, $0.0001 par value; 350,000,000 shares
authorized; 10,621,073 shares issued and outstanding on March 31, 2023, and December 31, 2022, respectively.(1) |
| | | | 1,061 | | | | | | 37 | | |
Class B common stock, $0.0001 par value; 60,000,000 shares
authorized; 36,973,877 shares issued and outstanding on March 31, 2023, and December 31, 2022, respectively.(1) |
| | | | 3,697 | | | | | | 3,697 | | |
Preferred Stock, $0.0001 par value; 40,000,000 shares authorized; none
issued or outstanding. |
| | | | — | | | | | | — | | |
Additional paid-in capital(1)
|
| | | | — | | | | | | 1,422,630 | | |
Retained Earnings/(accumulated deficit)(1)
|
| | | | (363,265,766) | | | | | | 57,577,672 | | |
Total Stockholders’ equity(1)
|
| | | | (363,261,008) | | | | | | 59,004,036 | | |
Total Liabilities and Stockholders’ equity
|
| | | $ | 283,767,861 | | | | | $ | 208,344,880 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Revenue, net of sales discounts
|
| | | $ | 94,826,702 | | | | | $ | 108,436,860 | | |
Cost of sales
|
| | | | 78,048,929 | | | | | | 81,164,960 | | |
Gross profit
|
| | | | 16,777,773 | | | | | | 27,271,900 | | |
Selling, general and administrative expense
|
| | | | 16,687,401 | | | | | | 10,425,050 | | |
Net income from operations
|
| | | | 90,372 | | | | | $ | 16,846,850 | | |
Other income, net
|
| | | | 202,715 | | | | | | 171,078 | | |
Equity in net earnings from investment in joint venture
|
| | | | 245,808 | | | | | | — | | |
Change in fair value of derivative liabilities
|
| | | | (207,064,488) | | | | | | — | | |
(Loss) income before taxes
|
| | | $ | (206,525,593) | | | | | $ | 17,017,928 | | |
Income tax benefit
|
| | | | 2,021,265 | | | | | | — | | |
Net (loss) income
|
| | | $ | (204,504,328) | | | | | $ | 17,017,928 | | |
Basic and diluted (loss)/earnings per share | | | | | | | | | | | | | |
Basic
|
| | | $ | (5.44) | | | | | $ | 0.46 | | |
Diluted
|
| | | $ | (5.44) | | | | | $ | 0.46 | | |
Basic and diluted weighted-average number of shares(1) | | | | | | | | | | | | | |
Basic
|
| | | | 37,575,074 | | | | | | 37,347,350 | | |
Diluted
|
| | | | 37,575,074 | | | | | | 37,347,350 | | |
| | |
Common stock
|
| |
Additional
paid-in capital |
| |
Retained
earnings |
| |
Shareholders’ and
other affiliates’ net investment |
| |
Net Due To and Due
From Shareholders and Other Affiliates |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2021 as originally reported
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 83,586,722 | | | | | $ | (17,028,310) | | | | | $ | 66,558,412 | | |
Retroactive application of recapitalization
|
| | | | 373,473 | | | | | | 37 | | | | | | 36,973,877 | | | | | | 3,697 | | | | | | — | | | | | | 66,554,678 | | | | | | (83,586,722) | | | | | | 17,028,310 | | | | | | — | | |
Adjusted balance as of December 31, 2021
|
| | | | 373,473 | | | | | $ | 37 | | | | | | 36,973,877 | | | | | $ | 3,697 | | | | | $ | — | | | | | $ | 66,554,678 | | | | | $ | — | | | | | $ | — | | | | | $ | 66,558,412 | | |
Distributions and net transfer to shareholders and other affiliates
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,766,162) | | | | | | — | | | | | | — | | | | | | (20,766,162) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,268,222 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,268,222 | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,017,928 | | | | | | — | | | | | | — | | | | | | 17,017,928 | | |
Balance as of March 31, 2022
|
| | | | 373,473 | | | | | $ | 37 | | | | | | 36,973,877 | | | | | $ | 3,697 | | | | | $ | 1,268,222 | | | | | $ | 62,806,444 | | | | | $ | — | | | | | $ | — | | | | | $ | 64,078,400 | | |
| | |
Common stock
|
| |
Additional
paid-in capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2022
|
| | | | 373,473 | | | | | $ | 37 | | | | | | 36,973,877 | | | | | $ | 3,697 | | | | | $ | 1,422,630 | | | | | $ | 57,577,672 | | | | | $ | 59,004,036 | | |
Distributions and net transfer to shareholders and other affiliates
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,193,093) | | | | | | (4,193,093) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 51,079 | | | | | | — | | | | | | 51,079 | | |
Forfeiture of private placement warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 890,001 | | | | | | — | | | | | | 890,001 | | |
Issuance of common stock upon the reverse recapitalization,
net of transaction costs |
| | | | 8,492,537 | | | | | | 849 | | | | | | — | | | | | | — | | | | | | 17,869,735 | | | | | | — | | | | | | 17,870,584 | | |
Issuance of common stock related to PIPE Investment
|
| | | | 1,333,963 | | | | | | 133 | | | | | | — | | | | | | — | | | | | | 9,501,782 | | | | | | — | | | | | | 9,501,915 | | |
Issuance of common stock related to lock-up agreement
|
| | | | 421,100 | | | | | | 42 | | | | | | — | | | | | | — | | | | | | 4,194 | | | | | | — | | | | | | 4,236 | | |
Recognition of derivative liability related to earnout
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (242,211,404) | | | | | | — | | | | | | (242,211,404) | | |
Recognition of derivative liability related equity incentive plan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,189,685) | | | | | | — | | | | | | (1,189,685) | | |
Earnout stock-based compensation expense for UHG employee options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,448,077 | | | | | | — | | | | | | 4,448,077 | | |
Transaction costs related to reverse recapitalization
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,932,426) | | | | | | — | | | | | | (2,932,426) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (204,504,328) | | | | | | (204,504,328) | | |
Reclassification of negative APIC
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 212,146,017 | | | | | | (212,146,017) | | | | | | — | | |
Balance as of March 31, 2023
|
| | | | 10,621,073 | | | | | | 1,061 | | | | | | 36,973,877 | | | | | | 3,697 | | | | | | — | | | | | | (363,265,766) | | | | | | (363,261,008) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (204,504,328) | | | | | $ | 17,017,928 | | |
Adjustments to reconcile net (loss) income to net cash flows from operating activities:
|
| | | | | | | | | | | | |
Bad debt expense
|
| | | | 85,502 | | | | | | — | | |
Investment earnings in joint venture
|
| | | | (245,808) | | | | | | — | | |
Depreciation
|
| | | | 93,942 | | | | | | 86,829 | | |
Gain on sale of property and equipment
|
| | | | (56,543) | | | | | | — | | |
Amortization of deferred financing costs
|
| | | | 120,988 | | | | | | 85,782 | | |
Stock compensation expense
|
| | | | 4,499,156 | | | | | | 1,268,222 | | |
Amortization of operating lease right-of-use assets
|
| | | | 204,138 | | | | | | 133,064 | | |
Change in fair value of contingent earnout liability
|
| | | | 203,418,892 | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | 2,723,333 | | | | | | — | | |
Change in fair value of equity incentive plan
|
| | | | 922,263 | | | | | | — | | |
Net change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 197,768 | | | | | | (1,392,182) | | |
Related party receivable
|
| | | | 1,251,423 | | | | | | — | | |
Inventories
|
| | | | 30,062,060 | | | | | | (8,418,953) | | |
Lot purchase agreement deposits
|
| | | | (1,787,241) | | | | | | (121,691) | | |
Prepaid expenses and other assets
|
| | | | (10,027) | | | | | | 850,943 | | |
Deferred tax asset
|
| | | | (2,021,265) | | | | | | — | | |
Accounts payable
|
| | | | (11,443,196) | | | | | | 2,209,396 | | |
Operating lease liabilities
|
| | | | (204,138) | | | | | | (133,064) | | |
Due to related parties
|
| | | | 59,825 | | | | | | — | | |
Other accrued expenses and liabilities
|
| | | | (314,908) | | | | | | (1,078,591) | | |
Net cash flows provided by operating activities
|
| | | | 23,051,836 | | | | | | 10,507,683 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (59,229) | | | | | | (19,295) | | |
Proceeds from the sale of property and equipment
|
| | | | 66,100 | | | | | | — | | |
Capital contribution in joint venture
|
| | | | — | | | | | | (49,000) | | |
Net cash flows provided by (used in) investing activities
|
| | | | 6,871 | | | | | | (68,295) | | |
Cash flows from financing activities:
|
| | | | | | | | | | | | |
Proceeds from homebuilding debt
|
| | | | 40,000,000 | | | | | | 20,000,000 | | |
Repayments of homebuilding debt
|
| | | | (40,579,214) | | | | | | (22,226,052) | | |
Proceeds from other affiliate debt
|
| | | | 136,773 | | | | | | 2,154,624 | | |
Repayments on equipment financing
|
| | | | — | | | | | | (5,877) | | |
Payment of deferred financing costs
|
| | | | (469,585) | | | | |
|
—
|
| |
Distributions and net transfer to shareholders and other affiliates
|
| | | | (17,896,302) | | | | | | (25,390,972) | | |
Proceeds from convertible note, net of transaction costs
|
| | | | 71,500,000 | | | | | | — | | |
Proceeds from PIPE investment and lock up
|
| | | | 4,720,427 | | | | | | — | | |
Proceeds from Business Combination, net of SPAC transaction costs
|
| | | | 30,336,068 | | | | | | — | | |
Payment of transaction costs
|
| | | | (12,134,293) | | | | | | — | | |
Net cash flows provided by (used in) financing activities
|
| | | | 75,613,874 | | | | | | (25,468,277) | | |
Net change in cash and cash equivalents
|
| | | | 98,672,581 | | | | | | (15,028,889) | | |
Cash and cash equivalents, beginning of year
|
| | | | 12,238,835 | | | | | | 51,504,887 | | |
Cash and cash equivalents, end of year
|
| | | $ | 110,911,416 | | | | | $ | 36,475,998 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 2,315,023 | | | | | $ | 846,181 | | |
Non-cash investing and financing activities:
|
| | | | | | | | | | | | |
Additions of right-of-use lease assets and liabilities
|
| | | | — | | | | | | 1,149,832 | | |
Acquisition of developed lots from related parties in settlement of due from Other Affiliates
|
| | | | — | | | | | | 4,624,810 | | |
Promissory note issued in exchange for sale of fixed assets
|
| | | | 665,020 | | | | | | — | | |
Settlement of co-obligor debt to affiliates
|
| | | | 8,340,545 | | | | | | — | | |
Release of guarantor from GSH to shareholder
|
| | | | 2,841,034 | | | | | | — | | |
Noncash distribution to owner’s of Other Affiliates
|
| | | | 12,671,122 | | | | | | — | | |
Earnest money receivable from Other Affiliates
|
| | | | 2,521,626 | | | | | | — | | |
Recognition of previously capitalized deferred transaction costs
|
| | | | 2,932,426 | | | | | | — | | |
Modification to existing lease
|
| | | | 40,078 | | | | | | — | | |
Recognition of derivative liability related to earnout
|
| | | | 242,211,404 | | | | | | — | | |
Recognition of derivative liability related to equity incentive plan
|
| | | | 1,189,685 | | | | | | — | | |
Recognition of warrant liability upon Business Combination
|
| | | | 1,531,000 | | | | | | — | | |
Forfeiture of private placement warrants upon Business Combination
|
| | | | (890,001) | | | | | | — | | |
Issuance of common stock upon the reverse recapitalization
|
| | | | 39,933,707 | | | | | | — | | |
Recognition of deferred tax asset upon Business Combination
|
| | | | 1,870,310 | | | | | | — | | |
Recognition of income tax payable upon Business Combination
|
| | | | 701,871 | | | | | | — | | |
Recognition of assumed assets and liabilities upon Business Combination, net
|
| | | | 3,588,110 | | | | | | — | | |
Total non-cash activities
|
| | | $ | 320,147,937 | | | | | $ | 5,774,642 | | |
| | |
Shares
|
| |
Ownership %
|
| ||||||
DHHC public shareholders – UHG Class A Common Shares(1)
|
| | | | 4,331,606 | | | | | | 9.1% | | |
DHHC sponsor shareholders – UHG Class A Common Shares
|
| | | | 4,160,931 | | | | | | 8.7% | | |
GSH existing shareholders – UHG Class B Common Shares
|
| | | | 36,973,877 | | | | | | 77.7% | | |
GSH existing shareholders – UHG Class A Common Shares
|
| | | | 373,473 | | | | | | 0.8% | | |
Convertible Note Investors – UHG Class A Common Shares
|
| | | | 744,588 | | | | | | 1.6% | | |
PIPE Investors – UHG Class A Common Shares
|
| | | | 589,375 | | | | | | 1.2% | | |
Lock-up Investors – UHG Class A Common Shares
|
| | | | 421,100 | | | | | | 0.9% | | |
Total Closing Shares
|
| | | | 47,594,950 | | | | | | 100% | | |
| | |
Fair Value Measurements as of March 31, 2023
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Contingent earnout liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 445,630,296 | | | | |
$
|
445,630,296
|
| |
Derivative private placement warrant liability
|
| | | | — | | | | | | — | | | | | | 949,332 | | | | |
|
949,332
|
| |
Derivative public warrant liability
|
| | | | 2,415,000 | | | | | | — | | | | | | — | | | | |
|
2,415,000
|
| |
Derivative stock option liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,111,948 | | | | |
$
|
2,111,948
|
| |
Total Derivative Liability
|
| | | $ | 2,415,000 | | | | | $ | — | | | | | $ | 448,691,576 | | | | | $ | 451,106,576 | | |
| | |
Contingent
earnout liability |
| |
Derivative
private placement warrant liability |
| |
Derivative
stock option liability |
| |||||||||
Liability at January 1, 2023
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Recognition
|
| | | | 242,211,404 | | | | | | 625,370 | | | | | | 1,189,685 | | |
Forfeitures
|
| | | | — | | | | | | (890,001) | | | | | | — | | |
Change in fair value
|
| | | | 203,418,892 | | | | | | 1,213,963 | | | | | | 922,263 | | |
Liability at March 31, 2023
|
| | | $ | 445,630,296 | | | | | $ | 949,332 | | | | | $ | 2,111,948 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Capitalized interest at January 1:
|
| | | $ | 1,250,460 | | | | | $ | 1,190,318 | | |
Interest cost capitalized
|
| | | | 2,237,900 | | | | | | 837,780 | | |
Interest cost expensed
|
| | | | (2,386,832) | | | | | | (957,900) | | |
Capitalized interest at March 31:
|
| | | $ | 1,101,528 | | | | | $ | 1,070,198 | | |
Asset Group
|
| |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||
Furniture and fixtures
|
| | | $ | 738,361 | | | | | $ | 688,487 | | |
Leasehold improvements
|
| | | | 380,187 | | | | | | 380,187 | | |
Machinery and equipment
|
| | | | 164,258 | | | | | | 1,037,231 | | |
Office equipment
|
| | | | 175,130 | | | | | | 165,774 | | |
Vehicles
|
| | | | 361,755 | | | | | | 750,950 | | |
Total Property and equipment
|
| | | $ | 1,819,691 | | | | | $ | 3,022,629 | | |
Less: Accumulated depreciation
|
| | | | (1,143,283) | | | | | | (1,636,931) | | |
Property and equipment, net
|
| | | $ | 676,408 | | | | | $ | 1,385,698 | | |
| | |
March 31, 2023
|
| | |||||||||||
| | |
Weighted
average interest rate |
| |
Homebuilding
Debt – Wells Fargo Syndication |
| | ||||||||
Wells Fargo Bank
|
| | | | 7.63% | | | | | $ | 39,982,270 | | | | ||
Regions Bank
|
| | | | 7.63% | | | | | | 25,499,203 | | | | ||
Texas Capital Bank
|
| | | | 7.63% | | | | | | 18,211,439 | | | | ||
Truist Bank
|
| | | | 7.63% | | | | | | 18,195,498 | | | | ||
First National Bank
|
| | | | 7.63% | | | | | | 7,284,576 | | | | ||
Total debt on contracts
|
| | | | | | | | | $ | 109,172,986 | | | | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||
| | |
Weighted
average interest rate |
| |
Homebuilding
Debt – Wells Fargo Syndication |
| |
Other Affiliates(1)
|
| |
Total
|
| ||||||||||||
Wells Fargo Bank
|
| | | | 4.98% | | | | | $ | 34,995,080 | | | | | $ | 8,203,772 | | | | | $ | 43,198,852 | | |
Regions Bank
|
| | | | 4.98% | | | | | | 27,550,618 | | | | | | — | | | | | | 27,550,618 | | |
Texas Capital Bank
|
| | | | 4.98% | | | | | | 19,676,552 | | | | | | — | | | | | | 19,676,552 | | |
Truist Bank
|
| | | | 4.98% | | | | | | 19,659,329 | | | | | | — | | | | | | 19,659,329 | | |
First National Bank
|
| | | | 4.98% | | | | | | 7,870,621 | | | | | | — | | | | | | 7,870,621 | | |
Anderson Brothers
|
| | | | 4.74% | | | | | | — | | | | | | 2,841,034 | | | | | | 2,841,034 | | |
Total debt on contracts
|
| | | | | | | | | $ | 109,752,200 | | | | | $ | 11,044,806 | | | | | $ | 120,797,006 | | |
| | |
Three Months ended March 31, 2023
|
| |||||||||||||||
| | |
Land
Development Affiliates |
| |
Other
Operating Affiliates |
| |
Total
|
| |||||||||
Financing cash flows: | | | | | | | | | | | | | | | | | | | |
Land development expense
|
| | | $ | (384,349) | | | | | $ | — | | | | | $ | (384,349) | | |
Other activities
|
| | | | (225,392) | | | | | | (422,342) | | | | | | (647,734) | | |
Total financing cash flows
|
| | | $ | (609,741) | | | | | $ | (422,342) | | | | | $ | (1,032,083) | | |
Non-cash activities | | | | | | | | | | | | | | | | | | | |
Settlement of co-obligor debt to other affiliates
|
| | | $ | 8,340,545 | | | | | $ | — | | | | | $ | 8,340,545 | | |
Release of guarantor from GSH to shareholder
|
| | | | 2,841,034 | | | | | | — | | | | | | 2,841,034 | | |
Credit for earnest money deposits
|
| | | | 2,521,626 | | | | | | — | | | | | | 2,521,626 | | |
Total non-cash activity
|
| | | $ | 13,703,205 | | | | | $ | — | | | | | $ | 13,703,205 | | |
| | |
Three Months ended March 31, 2022
|
| |||||||||||||||
| | |
Land
Development Affiliates |
| |
Other
Operating Affiliates |
| |
Total
|
| |||||||||
Financing cash flows: | | | | | | | | | | | | | | | | | | | |
Land development expense
|
| | | $ | (7,642,371) | | | | | $ | (360,831) | | | | | $ | (8,003,202) | | |
Other activities
|
| | | | (407,782) | | | | | | (70,476) | | | | | | (478,258) | | |
Cash transfer
|
| | | | — | | | | | | (10,000,000) | | | | | | (10,000,000) | | |
Total financing cash flows
|
| | | $ | (8,050,153) | | | | | $ | (10,431,307) | | | | | $ | (18,481,460) | | |
Non-cash activities | | | | | | | | | | | | | | | | | | | |
Acquisition of developed lots
|
| | | | 4,624,810 | | | | | | — | | | | | | 4,624,810 | | |
Total non-cash activity
|
| | | $ | 4,624,810 | | | | | $ | — | | | | | $ | 4,624,810 | | |
| | |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||
Lot purchase agreement deposits
|
| | | $ | 8,113,303 | | | | | $ | 3,804,436 | | |
Remaining purchase price
|
| | | | 205,808,168 | | | | | | 65,451,928 | | |
Total contract value
|
| | | $ | 213,921,471 | | | | | $ | 69,256,364 | | |
| | |
Three Months Ended
March 31, 2023 |
| |
Year Ended
December 31, 2022 |
| ||||||
Warranty reserves at beginning of the period
|
| | | $ | 1,371,412 | | | | | $ | 1,275,594 | | |
Reserves provided
|
| | | | 242,720 | | | | | | 1,156,027 | | |
Payments for warranty costs and other
|
| | | | (204,713) | | | | | | (1,060,209) | | |
Warranty reserves at end of the period
|
| | | $ | 1,409,419 | | | | | $ | 1,371,412 | | |
| | |
Lease Payment
|
| |||
2023
|
| | | $ | 361,734 | | |
2024
|
| | | | 292,992 | | |
2025
|
| | | | 108,792 | | |
2026
|
| | | | 48,000 | | |
2027 and thereafter
|
| | | | — | | |
Total undiscounted operating lease liabilities
|
| | |
$
|
811,518
|
| |
Interest on operating lease liabilities
|
| | | | (43,236) | | |
Total present value of operating lease liabilities
|
| | |
$
|
768,282
|
| |
| | |
March 31, 2023
|
| |||
Beginning Balance – Par
|
| | | $ | 80,000,000 | | |
Unamortized Discount
|
| | | | (13,285,724) | | |
Carrying Value
|
| | | $ | 66,714,276 | | |
| | |
March 31, 2023
|
| |
March 30, 2023
|
| ||||||
Risk-free interest rate
|
| | | | 3.70% | | | | | | 3.80% | | |
Expected volatility
|
| | | | 40% | | | | | | 40% | | |
Expected dividend yield
|
| | | | —% | | | | | | —% | | |
| | |
Stock options
|
| |
Weighted-
Average Per share Exercise price |
| ||||||
Outstanding, December 31, 2022
|
| | | | 870,567 | | | | | $ | 2.81 | | |
Granted
|
| | | | — | | | | | | 2.81 | | |
Forfeited
|
| | | | (85,555) | | | | | | 2.81 | | |
Outstanding, March 31, 2023
|
| | | | 785,012 | | | | | $ | 2.81 | | |
Options exercisable at March 31, 2023
|
| | | | 197,912 | | | | | $ | 2.81 | | |
Inputs
|
| |
March 30, 2023
|
| |
January 19, 2022
|
| ||||||
Risk-free interest rate
|
| | | | 3.77% | | | | | | 1.82% | | |
Expected volatility
|
| | | | 40% | | | | | | 35% | | |
Expected dividend yield
|
| | | | —% | | | | | | —% | | |
Expected life (in years)
|
| | | | 5.10 | | | | | | 6.25 | | |
Fair value of options
|
| | | $ | 10.41 | | | | | $ | 1.06 | | |
Inputs
|
| |
December 31, 2022
|
| |||
Risk-free interest rate
|
| | | | 1.78% | | |
Expected volatility
|
| | | | 35% | | |
Expected dividend yield
|
| | | | —% | | |
Expected life (in years)
|
| | | | 6.40 | | |
Fair value of warrants granted
|
| | | $ | 0.7 | | |
| | |
Triggering Event I
|
| |
Triggering Event II
|
| |
Triggering Event III
|
| |||||||||
Derivative liability
|
| | | | 8,059,386 | | | | | | 8,059,386 | | | | | | 5,372,923 | | |
Stock compensation
|
| | | | 148,006 | | | | | | 148,006 | | | | | | 98,671 | | |
Total Earnout Shares
|
| | | | 8,207,392 | | | | | | 8,207,392 | | | | | | 5,471,594 | | |
Inputs
|
| |
March 31, 2023
|
| |
March 30, 2023
|
| ||||||
Current stock price
|
| | | $ | 20.80 | | | | | $ | 12.68 | | |
Stock price targets
|
| |
$12.50, $15.00, $17.50
|
| |
$12.50, $15.00, $17.50
|
| ||||||
Expected life (in years)
|
| | | | 5.0 | | | | | | 5.0 | | |
Earnout period (in years)
|
| | | | 4.75 | | | | | | 4.75 | | |
Risk-free interest rate
|
| | | | 3.69% | | | | | | 3.75% | | |
Expected volatility
|
| | | | 40% | | | | | | 40% | | |
Expected dividend yield
|
| | | | —% | | | | | | —% | | |
Inputs
|
| |
March 31, 2023
|
| |
March 30, 2023
|
| ||||||
Current stock price
|
| | | $ | 20.80 | | | | | $ | 12.68 | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Expected life (in years)
|
| | | | 5.0 | | | | | | 5.0 | | |
Risk-free interest rate
|
| | | | 3.69% | | | | | | 3.75% | | |
Expected volatility
|
| | | | 40% | | | | | | 40% | | |
Expected dividend yield
|
| | | | —% | | | | | | —% | | |
| | |
March 31, 2023
|
| |
March 31, 2022
|
| ||||||
Numerator | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (204,504,328) | | | | | $ | 17,017,928 | | |
Denominator | | | | | | | | | | | | | |
Weighted-average number of common shares outstanding – basic
|
| | | | 37,575,074 | | | | | | 37,347,350 | | |
Effect of dilutive securities
|
| | | | — | | | | | | — | | |
Weighted-average number of common shares outstanding – diluted
|
| | | | 37,575,074 | | | | | | 37,347,350 | | |
Net (loss) earnings per common share:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | (5.44) | | | | | $ | 0.46 | | |
Diluted
|
| | | $ | (5.44) | | | | | $ | 0.46 | | |
| | |
March 31, 2023
|
| |
March 31, 2022
|
| ||||||
Stock warrants
|
| | | | 1,867,368 | | | | | | 1,867,368 | | |
Private placement warrants
|
| | | | 2,966,664 | | | | | | — | | |
Public warrants
|
| | | | 8,625,000 | | | | | | — | | |
Stock options
|
| | | | 899,295 | | | | | | 944,262 | | |
Convertible notes
|
| | | | 8,000,000 | | | | | | — | | |
Total anti-dilutive features
|
| | | | 22,358,327 | | | | | | 2,811,630 | | |
| | | | | F-34 | | | |
| CARVE-OUT FINANCIAL STATEMENTS | | | | | | | |
|
As of December 31, 2022 and 2021 and for each of the three years in the period ended December 31, 2022
|
| | | | | | |
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | |
| | |
2022
|
| |
2021
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 12,238,835 | | | | | $ | 51,504,887 | | |
Accounts receivable
|
| | | | 1,976,334 | | | | | | 2,086,018 | | |
Inventories:
|
| | | | | | | | | | | | |
Homes under construction and finished homes
|
| | | | 163,997,487 | | | | | | 123,000,199 | | |
Developed lots
|
| | | | 16,205,448 | | | | | | 17,025,273 | | |
Due from related party
|
| | | | 1,437,235 | | | | | | — | | |
Lot purchase agreement deposits
|
| | | | 3,804,436 | | | | | | 2,946,001 | | |
Investment in Joint Venture
|
| | | | 186,086 | | | | | | — | | |
Property and equipment, net
|
| | | | 1,385,698 | | | | | | 1,590,353 | | |
Operating right-of-use assets
|
| | | | 1,001,277 | | | | | | — | | |
Prepaid expenses and other assets
|
| | | | 6,112,044 | | | | | | 4,107,254 | | |
Total Assets
|
| | | $ | 208,344,880 | | | | | $ | 202,259,985 | | |
LIABILITIES AND SHAREHOLDERS’ AND OTHER AFFILIATES’ NET INVESTMENT
|
| | | | | | | | | | | | |
Accounts payable
|
| | | $ | 22,077,240 | | | | | $ | 28,741,054 | | |
Homebuilding debt and other affiliate debt
|
| | | | 120,797,006 | | | | | | 102,502,287 | | |
Operating lease liabilities
|
| | | | 1,001,277 | | | | | | — | | |
Other accrued expenses and liabilities
|
| | | | 5,465,321 | | | | | | 4,458,232 | | |
Total Liabilities
|
| | | $ | 149,340,844 | | | | | $ | 135,701,573 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Shareholders’ and other affiliates’ net investment
|
| | | | 100,322,957 | | | | | | 83,586,722 | | |
Net due to and due from shareholders and other affiliates
|
| | | | (41,318,921) | | | | | | (17,028,310) | | |
Total Shareholders’ and Other Affiliates’ Net investment
|
| | | | 59,004,036 | | | | | | 66,558,412 | | |
Total Liabilities and Shareholders’ and Other Affiliates’ Net Investment
|
| | | $ | 208,344,880 | | | | | $ | 202,259,985 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Revenue, net of sales discounts
|
| | | $ | 477,045,949 | | | | | $ | 432,891,510 | | | | | $ | 327,254,305 | | |
Cost of sales
|
| | | | 358,238,703 | | | | | | 332,274,788 | | | | | | 260,115,893 | | |
Gross Profit
|
| | | | 118,807,246 | | | | | | 100,616,722 | | | | | | 67,138,412 | | |
Selling, general and administrative expense
|
| | | | 49,685,730 | | | | | | 38,461,370 | | | | | | 29,891,622 | | |
Net Income from Operations
|
| | | $ | 69,121,516 | | | | | $ | 62,155,352 | | | | | $ | 37,246,790 | | |
Other income, net
|
| | | | 230,692 | | | | | | 257,659 | | | | | | 1,729,584 | | |
Equity in net earnings from investment in joint venture
|
| | | | 137,086 | | | | | | — | | | | | | — | | |
Net Income
|
| | | $ | 69,489,294 | | | | | $ | 62,413,011 | | | | | $ | 38,976,374 | | |
Basic and diluted earnings per share | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 694.89 | | | | | $ | 624.13 | | | | | $ | 389.76 | | |
Diluted
|
| | | $ | 674.92 | | | | | $ | 624.13 | | | | | $ | 389.76 | | |
Basic and diluted weighted-average number of shares | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 100,000 | | | | | | 100,000 | | | | | | 100,000 | | |
Diluted
|
| | | | 102,960 | | | | | | 100,000 | | | | | | 100,000 | | |
| | |
Shareholders’ and
Other Affiliates’ Net Investment |
| |
Net Due To and Due
From Shareholders and Other Affiliates |
| |
Total
|
| |||||||||
Balance, January 1, 2020
|
| | | $ | 38,051,216 | | | | | $ | (17,800,153) | | | | | $ | 20,251,063 | | |
Distributions and net transfer to shareholders and other affiliates
|
| | | | (22,330,269) | | | | | | (2,728,627) | | | | | | (25,058,896) | | |
Net income
|
| | | | 38,976,374 | | | | | | — | | | | | | 38,976,374 | | |
Balance, December 31, 2020
|
| | | $ | 54,697,321 | | | | | | (20,528,780) | | | | | $ | 34,168,541 | | |
Distributions and net transfer to shareholders and other affiliates
|
| | | | (33,523,610) | | | | | | 3,500,470 | | | | | | (30,023,140) | | |
Net income
|
| | | | 62,413,011 | | | | | | — | | | | | | 62,413,011 | | |
Balance, December 31, 2021
|
| | | $ | 83,586,722 | | | | | $ | (17,028,310) | | | | | $ | 66,558,412 | | |
Distributions and net transfer to shareholders and other affiliates
|
| | | | (54,175,689) | | | | | | (24,290,611) | | | | | | (78,466,300) | | |
Stock compensation
|
| | | | 1,422,630 | | | | | | — | | | | | | 1,422,630 | | |
Net income
|
| | | | 69,489,294 | | | | | | — | | | | | | 69,489,294 | | |
Balance, December 31, 2022
|
| | | $ | 100,322,957 | | | | | $ | (41,318,921) | | | | | $ | 59,004,036 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 69,489,294 | | | | | $ | 62,413,011 | | | | | $ | 38,976,374 | | |
Adjustments to reconcile net income to net cash flows from operating activities:
|
| | | | | | | | | | | | | | | | | | |
Equity in net earnings from investment in joint venture
|
| | | | (137,086) | | | | | | — | | | | | | — | | |
Depreciation
|
| | | | 355,566 | | | | | | 358,587 | | | | | | 182,786 | | |
Loss on sale of property and equipment
|
| | | | 6,966 | | | | | | 15,000 | | | | | | 14,368 | | |
Amortization of deferred loan costs
|
| | | | 404,146 | | | | | | 421,186 | | | | | | 408,674 | | |
Stock compensation expense
|
| | | | 1,422,630 | | | | | | — | | | | | | — | | |
Amortization of operating lease right-of-use assets
|
| | | | 525,434 | | | | | | — | | | | | | — | | |
Net change in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 109,684 | | | | | | (1,178,383) | | | | | | (563,109) | | |
Related party receivable
|
| | | | (1,437,235) | | | | | | — | | | | | | — | | |
Inventories
|
| | | | (26,673,147) | | | | | | (12,726,300) | | | | | | 29,294,686 | | |
Lot purchase agreement deposits
|
| | | | (858,435) | | | | | | 417,025 | | | | | | (1,290,574) | | |
Prepaid expenses and other assets
|
| | | | (2,408,936) | | | | | | (1,983,511) | | | | | | 229,838 | | |
Accounts payable
|
| | | | (6,663,814) | | | | | | 9,937,222 | | | | | | 3,869,223 | | |
Operating lease liabilities
|
| | | | (525,434) | | | | | | — | | | | | | — | | |
Other accrued expenses and liabilities
|
| | | | 1,007,089 | | | | | | 644,199 | | | | | | 659,436 | | |
Net cash flows provided by operating activities
|
| | | | 34,616,722 | | | | | | 58,318,036 | | | | | | 71,781,702 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (171,685) | | | | | | (404,244) | | | | | | (805,294) | | |
Proceeds from the sale of property and equipment
|
| | | | 13,808 | | | | | | 10,190 | | | | | | 20,000 | | |
Capital contribution in joint venture
|
| | | | (49,000) | | | | | | — | | | | | | — | | |
Net cash flows used in investing activities
|
| | | | (206,877) | | | | | | (394,054) | | | | | | (785,294) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from homebuilding debt
|
| | | | 179,336,312 | | | | | | 285,392,912 | | | | | | 194,418,471 | | |
Repayments of homebuilding debt
|
| | | | (170,810,631) | | | | | | (262,064,474) | | | | | | (210,255,229) | | |
Proceeds from other affiliate debt
|
| | | | 10,851,187 | | | | | | 10,025,865 | | | | | | 13,259,394 | | |
Repayments of other affiliate debt
|
| | | | (918,453) | | | | | | (5,624,330) | | | | | | (7,499,472) | | |
Repayments on equipment financing
|
| | | | (142,536) | | | | | | (43,070) | | | | | | (95,411) | | |
Payment of deferred loan costs
|
| | | | — | | | | | | (1,264,403) | | | | | | (337,500) | | |
Distributions and net transfer to shareholders and other affiliates
|
| | | | (54,175,689) | | | | | | (33,523,610) | | | | | | (22,330,269) | | |
Changes in net due to and due from shareholders and other affiliates
|
| | | | (37,816,087) | | | | | | (28,497,772) | | | | | | (18,579,633) | | |
Net cash flows used in financing activities
|
| | | | (73,675,897) | | | | | | (35,598,882) | | | | | | (51,419,649) | | |
Net change in cash and cash equivalents
|
| | | | (39,266,052) | | | | | | 22,325,100 | | | | | | 19,576,759 | | |
Cash and cash equivalents, beginning of year
|
| | | | 51,504,887 | | | | | | 29,179,787 | | | | | | 9,603,028 | | |
Cash and cash equivalents, end of year
|
| | | $ | 12,238,835 | | | | | $ | 51,504,887 | | | | | $ | 29,179,787 | | |
Supplemental cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 5,000,196 | | | | | $ | 3,199,503 | | | | | $ | 4,235,364 | | |
Non-cash financing activities | | | | | | | | | | | | | | | | | | | |
Conversion of other affiliates debt to homebuilding debt
|
| | | | 1,414,681 | | | | | | 7,985,557 | | | | | | 6,101,195 | | |
Noncash investing activities: | | | | | | | | | | | | | | | | | | | |
Acquisition of developed lots from related parties in settlement of due from Other Affiliates
|
| | | | 13,504,316 | | | | | | 33,170,761 | | | | | | 19,541,090 | | |
Transfer of constructed model homes to related parties
|
| | | | — | | | | | | (1,517,030) | | | | | | (3,690,084) | | |
Contribution of fixed assets
|
| | | | — | | | | | | 344,511 | | | | | | — | | |
Additions of right-of-use lease assets and liabilities
|
| | | | 1,585,096 | | | | | | — | | | | | | — | | |
Transfer of co-obligor debt to land development affiliate
|
| | | | 21,160 | | | | | | — | | | | | | — | | |
Total non-cash activities
|
| | | $ | 16,525,253 | | | | | $ | 39,983,799 | | | | | $ | 21,952,201 | | |
Asset Group
|
| |
Estimated Useful Lives
|
|
Furniture and Fixtures | | |
5 to 7 years
|
|
Leasehold Improvements | | |
Lesser of 40 years or the lease term
|
|
Machinery and Equipment | | |
5 to 7 years
|
|
Office Equipment | | |
5 to 7 years
|
|
Vehicles | | |
5 years
|
|
| | |
2022
|
| |
2021
|
| ||||||
Capitalized interest at January 1:
|
| | | $ | 1,190,318 | | | | | $ | 812,874 | | |
Interest cost capitalized
|
| | | | 5,515,372 | | | | | | 3,400,879 | | |
Interest cost expensed
|
| | | | (5,455,230) | | | | | | (3,023,435) | | |
Capitalized interest at December 31:
|
| | | $ | 1,250,460 | | | | | $ | 1,190,318 | | |
Asset Group
|
| |
2022
|
| |
2021
|
| ||||||
Furniture and fixtures
|
| | | $ | 688,487 | | | | | $ | 580,065 | | |
Leasehold improvements
|
| | | | 380,187 | | | | | | 380,187 | | |
Machinery and equipment
|
| | | | 1,037,231 | | | | | | 985,699 | | |
Office equipment
|
| | | | 165,774 | | | | | | 154,043 | | |
Vehicles
|
| | | | 750,950 | | | | | | 790,519 | | |
Total Property and equipment
|
| | | | 3,022,629 | | | | | | 2,890,513 | | |
Less: Accumulated depreciation
|
| | | | (1,636,931) | | | | | | (1,300,160) | | |
Property and equipment, net
|
| | | $ | 1,385,698 | | | | | $ | 1,590,353 | | |
| | |
2022
|
| |||||||||||||||||||||
| | |
Weighted
average interest rate |
| |
Homebuilding
Debt – Wells Fargo Syndication |
| |
Other
Affiliates(2) |
| |
Total
|
| ||||||||||||
Wells Fargo Bank
|
| | | | 4.98% | | | | | $ | 34,995,080 | | | | | $ | 8,203,772 | | | | | $ | 43,198,852 | | |
Regions Bank
|
| | | | 4.98% | | | | | | 27,550,618 | | | | | | — | | | | | | 27,550,618 | | |
Texas Capital Bank
|
| | | | 4.98% | | | | | | 19,676,552 | | | | | | — | | | | | | 19,676,552 | | |
Truist Bank
|
| | | | 4.98% | | | | | | 19,659,329 | | | | | | — | | | | | | 19,659,329 | | |
First National Bank
|
| | | | 4.98% | | | | | | 7,870,621 | | | | | | — | | | | | | 7,870,621 | | |
Anderson Brothers
|
| | | | 4.74% | | | | | | — | | | | | | 2,841,034 | | | | | | 2,841,034 | | |
Total debt on contracts
|
| | | | | | | | | $ | 109,752,200 | | | | | $ | 11,044,806 | | | | | $ | 120,797,006 | | |
| | |
2021
|
| ||||||||||||||||||||||||
| | |
Weighted
average interest rate(1) |
| |
Homebuilding
Debt – Wells Fargo Syndication |
| |
Homebuilding
Debt – Other |
| |
Other
Affiliates(2) |
| |
Total
|
| ||||||||||||
Wells Fargo Bank
|
| |
3.63%
|
| | | $ | 36,453,801 | | | | | $ | — | | | | | $ | — | | | | | $ | 36,453,801 | | |
Regions Bank
|
| |
3.63%/4.40%
|
| | | | 23,189,545 | | | | | | — | | | | | | 918,453 | | | | | | 24,107,998 | | |
Texas Capital Bank
|
| |
3.63%
|
| | | | 16,561,385 | | | | | | — | | | | | | — | | | | | | 16,561,385 | | |
Truist Bank
|
| |
3.63%
|
| | | | 16,543,353 | | | | | | — | | | | | | — | | | | | | 16,543,353 | | |
First National Bank
|
| |
3.63%/3.88%
|
| | | | 6,624,554 | | | | | | — | | | | | | 21,160 | | | | | | 6,645,714 | | |
Anderson Brothers
|
| |
4.25%
|
| | | | — | | | | | | 439,200 | | | | | | 1,608,300 | | | | | | 2,047,500 | | |
Other debt
|
| |
—%
|
| | | | — | | | | | | 142,536 | | | | | | — | | | | | | 142,536 | | |
Total debt on contracts
|
| | | | | | $ | 99,372,638 | | | | | $ | 581,736 | | | | | $ | 2,547,913 | | | | | $ | 102,502,287 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
General corporate allocations
|
| | | $ | (6,590,564) | | | | | $ | (2,867,929) | | | | | $ | (1,733,849) | | |
General financing activities
|
| | | | (46,162,495) | | | | | | (30,655,681) | | | | | | (20,596,420) | | |
Distributions and net transfer to shareholders and other affiliates(1)
|
| | | $ | (52,753,059) | | | | | $ | (33,523,610) | | | | | $ | (22,330,269) | | |
| | |
Year ended December 31, 2022
|
| |||||||||||||||
| | |
Land
Development Affiliates |
| |
Other
Operating Affiliates |
| |
Total
|
| |||||||||
Financing cash flows: | | | | | | | | | | | | | | | | | | | |
Land development expense
|
| | | $ | (43,447,726) | | | | | $ | (665,777) | | | | | $ | (44,113,503) | | |
Other activities
|
| | | | 8,799,598 | | | | | | 197,818 | | | | | | 8,997,416 | | |
Cash transfer, net of repayment of $7,300,000
|
| | | | — | | | | | | (2,700,000) | | | | | | (2,700,000) | | |
Total financing cash flows
|
| | | $ | (34,648,128) | | | | | $ | (3,167,959) | | | | | $ | (37,816,087) | | |
Non-cash activities | | | | | | | | | | | | | | | | | | | |
Acquisition of developed lots from related parties in settlement of due from Other Affiliates
|
| | | $ | 13,504,316 | | | | | $ | — | | | | | $ | 13,504,316 | | |
Total non-cash activity
|
| | | $ | 13,504,316 | | | | | $ | — | | | | | $ | 13,504,316 | | |
| | |
Year ended December 31, 2021
|
| |||||||||||||||
| | |
Land
Development Affiliates |
| |
Other
Operating Affiliates |
| |
Total
|
| |||||||||
Financing cash flows: | | | | | | | | | | | | | | | | | | | |
Land development expense
|
| | | $ | (30,231,766) | | | | | $ | (76,762) | | | | | $ | (30,308,528) | | |
Model home sales
|
| | | | — | | | | | | 6,039,243 | | | | | | 6,039,243 | | |
Other activities
|
| | | | (691,040) | | | | | | (3,537,447) | | | | | | (4,228,487) | | |
Total financing cash flows
|
| | | $ | (30,922,806) | | | | | $ | 2,425,034 | | | | | $ | (28,497,772) | | |
Non-cash activities | | | | | | | | | | | | | | | | | | | |
Acquisition of developed lots from related parties in settlement of due from Other Affiliates’ amounts
|
| | | $ | 33,390,760 | | | | | $ | (219,999) | | | | | $ | 33,170,761 | | |
Transfer of constructed model homes to related parties
|
| | | | — | | | | | | (1,517,030) | | | | | | (1,517,030) | | |
Contribution of fixed assets
|
| | | | — | | | | | | 344,511 | | | | | | 344,511 | | |
Total non-cash activity
|
| | | $ | 33,390,760 | | | | | $ | (1,392,518) | | | | | $ | 31,998,242 | | |
| | |
Year ended December 31, 2020
|
| |||||||||||||||
| | |
Land
Development Affiliates |
| |
Other
Operating Affiliates |
| |
Total
|
| |||||||||
Financing cash flows: | | | | | | | | | | | | | | | | | | | |
Land development expense
|
| | | $ | (22,990,840) | | | | | $ | (96,903) | | | | | $ | (23,087,743) | | |
Model home sales
|
| | | | — | | | | | | 3,266,711 | | | | | | 3,266,711 | | |
Other activities
|
| | | | 450,282 | | | | | | 791,117 | | | | | | 1,241,399 | | |
Total financing cash flows
|
| | | $ | (22,540,558) | | | | | $ | 3,960,925 | | | | | $ | (18,579,633) | | |
Non-cash activities | | | | | | | | | | | | | | | | | | | |
Acquisition of developed lots from related parties in settlement of due from Other Affiliates’ amounts
|
| | | $ | 18,884,590 | | | | | $ | 656,500 | | | | | $ | 19,541,090 | | |
Transfer of constructed model homes to related parties
|
| | | | — | | | | | | (3,690,084) | | | | | | (3,690,084) | | |
Total non-cash activity
|
| | | $ | 18,884,590 | | | | | $ | (3,033,584) | | | | | $ | 15,851,006 | | |
| | |
2022
|
| |
2021
|
| ||||||
Deposit and pre-acquisition costs
|
| | | $ | 3,804,436 | | | | | $ | 2,946,001 | | |
Remaining purchase price
|
| | | | 65,451,928 | | | | | | 77,007,079 | | |
Total contract value
|
| | | $ | 69,256,364 | | | | | $ | 79,953,080 | | |
| | |
2022
|
| |
2021
|
| ||||||
Warranty reserves at January 1
|
| | | $ | 1,275,594 | | | | | $ | 963,204 | | |
Reserves provided
|
| | | | 1,156,027 | | | | | | 1,206,142 | | |
Payments for warranty costs and other
|
| | | | (1,060,209) | | | | | | (893,752) | | |
Warranty reserves at December 31
|
| | | $ | 1,371,412 | | | | | $ | 1,275,594 | | |
December 31,
|
| |
Lease Payment
|
| |||
2023
|
| | | | 578,280 | | |
2024
|
| | | | 305,400 | | |
2025
|
| | | | 121,200 | | |
2026
|
| | | | 48,000 | | |
2027 and thereafter
|
| | | | — | | |
Total undiscounted operating lease liabilities
|
| | |
$
|
1,052,880
|
| |
Interest on operating lease liabilities
|
| | | | (51,603) | | |
Total present value of operating lease liabilities
|
| | |
$
|
1,001,277
|
| |
| | |
Stock options
|
| |
Weighted-Average
Per share Exercise price |
| ||||||
Outstanding, December 31, 2021
|
| | |
|
—
|
| | | | $ | — | | |
Granted
|
| | | | 2,524 | | | | | | 1,049.60 | | |
Forfeited
|
| | | | (193) | | | | | | 1,049.60 | | |
Outstanding, December 31, 2022
|
| | | | 2,331 | | | | | $ | 1,049.60 | | |
Options exercisable at December 31, 2022
|
| | | | — | | | | | $ | — | | |
Inputs
|
| |
December 31, 2022
|
| |||
Risk free interest rate
|
| | | | 1.82% | | |
Expected volatility
|
| | | | 35% | | |
Expected dividend yield
|
| | | | —% | | |
Expected life (in years)
|
| | | | 6.25 | | |
Fair value of options
|
| | | $ | 394.7 | | |
Inputs
|
| |
December 31, 2022
|
| |||
Risk free interest rate
|
| | | | 1.78% | | |
Expected volatility
|
| | | | 35% | | |
Expected dividend yield
|
| | | | —% | | |
Expected life (in years)
|
| | | | 6.40 | | |
Fair value of warrants granted
|
| | | $ | 275.4 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Numerator | | | | | | | | | | | | | | | | | | | |
Net Income
|
| | |
$
|
69,489,294
|
| | | |
$
|
62,413,011
|
| | | |
$
|
38,976,374
|
| |
Denominator | | | | | | | | | | | | | | | | | | | |
Weighted-average number of common shares outstanding –
basic |
| | | | 100,000 | | | | | | 100,000 | | | | | | 100,000 | | |
Effect of dilutive securities
|
| | | | 2,960 | | | | | | — | | | | | | — | | |
Weighted-average number of common shares outstanding –
diluted |
| | | | 102,960 | | | | | | 100,000 | | | | | | 100,000 | | |
Basic earnings per share
|
| | | $ | 694.89 | | | | | $ | 624.13 | | | | | $ | 389.76 | | |
Diluted earnings per share
|
| | | $ | 674.92 | | | | | $ | 624.13 | | | | | $ | 389.76 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Warrants
|
| | | | 3,090 | | | | | | — | | | | | | — | | |
Stock Options
|
| | | | 1,376 | | | | | | — | | | | | | — | | |
Total anti-dilutive features
|
| | | | 4,466 | | | | | | — | | | | | | — | | |
| | | | | F-62 | | | |
| Consolidated Financial Statements: | | | | | | | |
| | | | | F-63 | | | |
| | | | | F-64 | | | |
| | | | | F-65 | | | |
| | | | | F-66 | | | |
| | | | | F-67 | | |
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 36,682 | | | | | $ | 252,601 | | |
Prepaid expenses
|
| | | | 20,016 | | | | | | 240,075 | | |
Total current assets
|
| | | | 56,698 | | | | | | 492,676 | | |
Investments held in Trust Account
|
| | | | 349,152,086 | | | | | | 345,020,717 | | |
Total Assets
|
| | | $ | 349,208,784 | | | | | $ | 345,513,393 | | |
Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit:
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 100,302 | | | | | $ | 54,391 | | |
Accrued expenses
|
| | | | 3,660,287 | | | | | | 120,000 | | |
Income tax payable
|
| | | | 481,430 | | | | | | — | | |
Franchise tax payable
|
| | | | — | | | | | | 114,645 | | |
Notes payable – related party
|
| | | | 204,110 | | | | | | — | | |
Total current liabilities
|
| | | | 4,446,129 | | | | | | 289,036 | | |
Deferred underwriting commissions
|
| | | | — | | | | | | 12,075,000 | | |
Derivative warrant liabilities
|
| | | | 1,531,000 | | | | | | 8,794,330 | | |
Total liabilities
|
| | | | 5,977,129 | | | | | | 21,158,366 | | |
Commitments and Contingencies (Note 6) | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, $0.0001 par value; 34,500,000 shares at $10.10 and $10.00 per share redemption value at December 31, 2022 and December 31, 2021, respectively
|
| | | | 348,586,031 | | | | | | 345,000,000 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 10,000,000 shares authorized; none issued or outstanding
|
| | | | | | | | | | | | |
Class A common stock, $0.0001 par value; 300,000,000 shares authorized; no non-redeemable shares issued or outstanding at December 31, 2022 and December 31, 2021 (excluding 34,500,000 shares subject to possible redemption)
|
| | | | — | | | | | | — | | |
Class B common stock, $0.0001 par value; 10,000,000 shares
authorized; 8,625,000 shares issued and outstanding at December 31, 2022 and December 31, 2021 |
| | | | 863 | | | | | | 863 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (5,355,239) | | | | | | (20,645,836) | | |
Total stockholders’ deficit
|
| | | | (5,354,376) | | | | | | (20,644,973) | | |
Total Liabilities, Class A Common Stock Subject to Possible Redemption
and Stockholders’ Deficit |
| | | $ | 349,208,784 | | | | | $ | 345,513,393 | | |
| | |
For the Year Ended
December 31, 2022 |
| |
For the Year Ended
December 31, 2021 |
| ||||||
General and administrative expenses
|
| | | $ | 4,324,075 | | | | | $ | 1,030,906 | | |
Franchise tax expense
|
| | | | 200,000 | | | | | | 200,000 | | |
Loss from operations
|
| | | | (4,524,075) | | | | | | (1,230,906) | | |
Change in fair value of derivative warrant liabilities
|
| | | | 7,263,330 | | | | | | 4,367,500 | | |
Financing costs – derivative warrant liabilities
|
| | | | — | | | | | | (449,070) | | |
Income from investments held in Trust Account
|
| | | | 5,049,912 | | | | | | 20,717 | | |
Gain from settlement of deferred underwriting commissions on public warrants
|
| | | | 271,688 | | | | | | — | | |
Interest expense – related party
|
| | | | (4,110) | | | | | | — | | |
Net income before income tax expense
|
| | | | 8,056,745 | | | | | | 2,708,241 | | |
Income tax expense
|
| | | | 983,430 | | | | | | — | | |
Net income
|
| | | $ | 7,073,315 | | | | | $ | 2,708,241 | | |
Weighted average shares outstanding of Class A common stock
|
| | | | 34,500,000 | | | | | | 31,947,945 | | |
Basic and diluted net income per share, Class A common stock
|
| | | $ | 0.16 | | | | | $ | 0.07 | | |
Basic weighted average shares outstanding of Class B common stock
|
| | | | 8,625,000 | | | | | | 8,541,781 | | |
Diluted weighted average shares outstanding of Class B common stock
|
| | | | 8,625,000 | | | | | | 8,625,000 | | |
Basic and diluted net income per share, Class B common stock
|
| | | $ | 0.16 | | | | | $ | 0.07 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | 24,137 | | | | | $ | (1,892) | | | | | $ | 23,108 | | |
Excess of cash received over fair
value of private placement warrants |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,500,670 | | | | | | — | | | | | | 3,500,670 | | |
Accretion of Class A common stock to redemption
amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,524,807) | | | | | | (23,352,185) | | | | | | (26,876,992) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,708,241 | | | | | | 2,708,241 | | |
Balance – December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | $ | (20,645,836) | | | | | $ | (20,644,973) | | |
Extinguishment of deferred
underwriting commissions on public shares |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,803,313 | | | | | | — | | | | | | 11,803,313 | | |
Reclassification from additional
paid-in capital to retained earnings |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,803,313) | | | | | | 11,803,313 | | | | | | — | | |
Remeasurement of Class A common stock subject to redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,586,031) | | | | | | (3,586,031) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,073,315 | | | | | | 7,073,315 | | |
Balance – December 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | — | | | | | | (5,355,239) | | | | | $ | (5,354,376) | | |
| | |
Year Ended December
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 7,073,315 | | | | | $ | 2,708,241 | | |
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Change in fair value of derivative warrant liabilities
|
| | | | (7,263,330) | | | | | | (4,367,500) | | |
Financing costs – derivative warrant liabilities
|
| | | | — | | | | | | 449,070 | | |
Income from investments held in Trust Account
|
| | | | (5,049,912) | | | | | | (20,717) | | |
Gain from settlement of deferred underwriting commissions on public warrants
|
| | | | (271,688) | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 220,059 | | | | | | (240,075) | | |
Accounts payable
|
| | | | 45,912 | | | | | | 53,667 | | |
Accrued expenses
|
| | | | 3,610,287 | | | | | | (86,250) | | |
Franchise tax payable
|
| | | | (114,645) | | | | | | 113,477 | | |
Income tax payable
|
| | | | 481,430 | | | | | | — | | |
Accrued interest
|
| | | | 4,110 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (1,264,462) | | | | | | (1,390,087) | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Cash deposited in Trust Account
|
| | | | — | | | | | | (345,000,000) | | |
Interest released from Trust Account for payment of income taxes
|
| | | | 918,543 | | | | | | — | | |
Net cash provided by (used in) investing activities
|
| | | | 918,543 | | | | | | (345,000,000) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from note payable to related party
|
| | | | 200,000 | | | | | | — | | |
Repayment of note payable
|
| | | | — | | | | | | (130,000) | | |
Proceeds received from initial public offering, gross
|
| | | | — | | | | | | 345,000,000 | | |
Proceeds received from private placement
|
| | | | — | | | | | | 8,900,000 | | |
Offering costs paid
|
| | | | (70,000) | | | | | | (7,143,422) | | |
Net cash provided by financing activities
|
| | | | 130,000 | | | | | | 346,626,578 | | |
Net (decrease) increase in cash
|
| | | | (215,919) | | | | | | 236,491 | | |
Cash – beginning of the period
|
| | |
|
252,601
|
| | | |
|
16,110
|
| |
Cash – end of the period
|
| | | $ | 36,682 | | | | | $ | 252,601 | | |
Supplemental disclosure of noncash financing activities: | | | | | | | | | | | | | |
Remeasurement of Class A common stock subject to possible redemption
|
| | | $ | 3,586,031 | | | | | $ | — | | |
Offering costs included in accrued expenses
|
| | | $ | — | | | | | $ | 70,000 | | |
Deferred underwriting commissions
|
| | | $ | — | | | | | $ | 12,075,000 | | |
Supplemental disclosure of cash flow activities: | | | | | | | | | | | | | |
Income taxes paid
|
| | | $ | 502,000 | | | | | $ | — | | |
| | |
For the Year Ended
December 31, 2022 |
| |
For the Year Ended
December 31, 2021 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net income per common stock: | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income – Basic
|
| | | $ | 5,658,652 | | | | | $ | 1,414,663 | | | | | $ | 2,136,906 | | | | | $ | 571,335 | | |
Allocation of net income – Diluted
|
| | | $ | 5,658,652 | | | | | $ | 1,414,663 | | | | | $ | 2,132,523 | | | | | $ | 575,718 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic weighted average common stock outstanding
|
| | | | 34,500,000 | | | | | | 8,625,000 | | | | | | 31,947,945 | | | | | | 8,541,781 | | |
Diluted weighted average common stock outstanding
|
| | | | 34,500,000 | | | | | | 8,625,000 | | | | | | 31,947,945 | | | | | | 8,625,000 | | |
Basic and diluted net income per common stock
|
| | | $ | 0.16 | | | | | $ | 0.16 | | | | | $ | 0.07 | | | | | $ | 0.07 | | |
|
Class A common stock subject to possible redemption at December 31, 2020
|
| | | $ | — | | |
|
Gross Proceeds
|
| | | | 345,000,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | | (7,762,500) | | |
|
Class A common stock issuance costs
|
| | | | (19,114,492) | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 26,876,992 | | |
|
Class A common stock subject to possible redemption at December 31, 2021
|
| | | | 345,000,000 | | |
|
Increase in redemption value of Class A common stock subject to redemption
|
| | | | 3,586,031 | | |
|
Class A common stock subject to possible redemption at December 31, 2022
|
| | | $ | 348,586,031 | | |
| | |
Fair Value Measured as of December 31, 2022
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – Money Market
Funds |
| | | $ | 349,152,086 | | | | | $ | — | | | | | $ | — | | | | | $ | 349,152,086 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative public warrant liabilities
|
| | | $ | 905,630 | | | | | $ | — | | | | | $ | — | | | | | $ | 905,630 | | |
Derivative private warrant liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 625,370 | | | | | $ | 625,370 | | |
| | |
Fair Value Measured as of December 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – Money Market Funds
|
| | | $ | 345,020,717 | | | | | $ | — | | | | | $ | — | | | | | $ | 345,020,717 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative public warrant liabilities
|
| | | $ | 5,175,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,175,000 | | |
Derivative private warrant liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,619,330 | | | | | $ | 3,619,330 | | |
| | |
As of
December 31, 2022 |
| |
As of
December 31, 2021 |
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock Price
|
| | | $ | 10.05 | | | | | $ | 9.74 | | |
Option term (in years)
|
| | | | 5.00 | | | | | | 4.82 | | |
Volatility
|
| | | | 40% | | | | | | 12% | | |
Risk-free interest rate
|
| | | | 4.1% | | | | | | 1.3% | | |
|
Derivative warrant liabilities at January 1, 2022 – Level 3
|
| | | $ | 3,619,330 | | |
|
Change in fair value of derivative warrant liabilities – Level 3
|
| | | | (2,993,960) | | |
|
Derivative warrant liabilities at December 31, 2022 – Level 3
|
| | | $ | 625,370 | | |
|
Derivative warrant liabilities at January 1, 2021 – Level 3
|
| | | $ | — | | |
|
Issuance of Derivative Warrants – Level 3
|
| | | | 13,161,830 | | |
|
Transfer of Public Warrants to Level 1
|
| | | | (7,762,500) | | |
|
Change in fair value of derivative warrant liabilities – Level 3
|
| | | | (1,780,000) | | |
|
Derivative warrant liabilities at December 31, 2021 – Level 3
|
| | | $ | 3,619,330 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Current | | | | | | | | | | | | | |
Federal
|
| | | $ | 983,430 | | | | | $ | — | | |
State
|
| | | | — | | | | | | — | | |
Deferred | | | | | | | | | | | | | |
Federal
|
| | | | (74,706) | | | | | | (254,139) | | |
State
|
| | | | — | | | | | | — | | |
Valuation allowance
|
| | | | 74,706 | | | | | | 254,139 | | |
Income tax provision
|
| | | $ | 983,430 | | | | | $ | — | | |
| | |
As of
December 31, 2022 |
| |
As of
December 31, 2021 |
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Start-up/Organization costs
|
| | | $ | 328,845 | | | | | $ | 216,490 | | |
Net operating loss carryforwards
|
| | | | — | | | | | | 37,649 | | |
Total deferred tax assets
|
| | | | 328,845 | | | | | | 254,139 | | |
Valuation allowance
|
| | | | (328,845) | | | | | | (254,139) | | |
Deferred tax asset, net of allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Statutory federal income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Statutory state rate, net of federal benefit
|
| | | | 0.0% | | | | | | —% | | |
Financing costs
|
| | | | — | | | | | | 3.5% | | |
Change in fair value of derivative warrant liabilities
|
| | | | (18.9)% | | | | | | (33.9)% | | |
Merger costs
|
| | | | 9.9% | | | | | | 0.0% | | |
Transaction costs allocated to derivative warrant liabilities
|
| | | | 0.0% | | | | | | 0.0% | | |
Loss upon issuance of private placement warrants
|
| | | | (0.7)% | | | | | | 0.0% | | |
Change in valuation allowance
|
| | | | 0.9% | | | | | | 9.4% | | |
Income tax rate
|
| | | | 12.2% | | | | | | 0.0% | | |
| | |
Amount
|
| |||
SEC registration fee
|
| | | $ | 18,737.47 | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Miscellaneous
|
| | | | * | | |
Total
|
| | | $ | * | | |
|
Exhibit No.
|
| |
Description
|
|
|
107**
|
| | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Michael Nieri*
Michael Nieri
|
| |
Chief Executive Officer
(Principal Executive Officer) |
| |
July 14, 2023
|
|
|
/s/ Keith Feldman*
Keith Feldman
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
July 14, 2023
|
|
|
/s/ Tom O’Grady*
Tom O’Grady
|
| | Director | | |
July 14, 2023
|
|
|
/s/ David Hamamoto*
David Hamamoto
|
| | Director | | |
July 14, 2023
|
|
|
/s/ Eric S. Bland*
Eric S. Bland
|
| | Director | | |
July 14, 2023
|
|
|
/s/ James P. Clements*
James P. Clements
|
| | Director | | |
July 14, 2023
|
|
|
/s/ Robert Dozier*
Robert Dozier
|
| | Director | | |
July 14, 2023
|
|
|
/s/ Jason Enoch*
Jason Enoch
|
| | Director | | |
July 14, 2023
|
|
|
/s/ Nikki R. Haley*
Nikki R. Haley
|
| | Director | | |
July 14, 2023
|
|
|
/s/ Alan Levine*
Alan Levine
|
| | Director | | |
July 14, 2023
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Michael Bayles*
Michael Bayles
|
| | Director | | |
July 14, 2023
|
|
|
/s/ Robert Grove*
Robert Grove
|
| | Director | | |
July 14, 2023
|
|