|
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 | | | |
| | | | 8 | | | |
| | | | 36 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 51 | | | |
| | | | 74 | | | |
| | | | 88 | | | |
| | | | 99 | | | |
| | | | 104 | | | |
| | | | 110 | | | |
| | | | 112 | | | |
| | | | 114 | | | |
| | | | 116 | | | |
| | | | 122 | | | |
| | | | 139 | | | |
| | | | 139 | | | |
| | | | 139 | | | |
| | | | F-1 | | |
Name
|
| |
Address
|
| |
Purchase
Price (A) |
| |
Initial
Principal Amount of Note (B) |
| |
Number of
Issuer Class A Shares Subscribed |
| |
Value of
Issuer Class A Shares Subscribed (C) |
| |
Aggregate
Original Issue Discount Percentage ((B+C-A)/ (B+C)) |
| |||||||||||||||
Conversant Opportunity Master Fund LP
|
| |
c/o Conversant Capital LLC,
25 Deforest Avenue, Summit, New Jersey 07901 |
| | | $ | 32,812,500 | | | | | $ | 35,000,000 | | | | | | 535,173 | | | | | $ | 2,675,865 | | | | | | 12.9% | | |
Dendur Master Fund Ltd.
|
| |
c/o Maples Corporate Services
Limited, PO Box 309, Ugland House, Grand Cayman KY1-1104, Cayman Islands |
| | | $ | 28,125,000 | | | | | $ | 30,000,000 | | | | | | 139,610 | | | | | $ | 698,050 | | | | | | 8.4% | | |
Jasper Lake Ventures One LLC
|
| |
930 Sylvan Ave, Suite 115,
Englewood Cliffs, NJ 07632. |
| | | $ | 9,375,000 | | | | | $ | 10,000,000 | | | | | | 46,537 | | | | | $ | 232,685 | | | | | | 8.4% | | |
Hazelview Securities Inc.
|
| |
1133 Yonge Street, 4th Floor.
Toronto ON, M4T 2Y7 |
| | | $ | 4,687,500 | | | | | $ | 5,000,000 | | | | | | 23,268 | | | | | $ | 116,340 | | | | | | 8.4% | | |
Total | | | | | | | $ | 75,000,000 | | | | | $ | 80,000,000 | | | | | | 744,588 | | | | | $ | 3,722,940 | | | | | | 10.4% | | |
| | |
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% | | | | | | 0 | | | | | | *% | | |
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 – Class A Common Shares
|
| ||||||||||||||||||||||||
Name of Selling Stockholder
|
| |
Common Stock
Beneficially Owned Prior to this Offering(1) |
| |
Common Stock to
be Registered in this Offering(2) |
| |
Common Stock
to be Beneficially Owned After this Offering |
| |
%
|
| ||||||||||||
Conversant Opportunity Master Fund LP
|
| | | | 535,173 | | | | | | 535,173 | | | | | | — | | | | | | — | | |
Dendur Master Fund Ltd.
|
| | | | 139,610 | | | | | | 139,610 | | | | | | — | | | | | | — | | |
Jasper Lake Ventures One LLC
|
| | | | 46,537 | | | | | | 46,537 | | | | | | — | | | | | | — | | |
Hazelview Securities Inc.
|
| | | | 23,268 | | | | | | 23,268 | | | | | | — | | | | | | — | | |
Selling Stockholders – Notes
|
| ||||||||||||||||||||||||||||||
Name of Selling Stockholder
|
| |
Principal Amount
of Notes Beneficially Owned Prior to this Offering(1) |
| |
Principal
Amount of Notes to be Registered in this Offering(2) |
| |
Class A
Common Shares Issuable Upon Conversion of the Principal Amount of Notes That May be Sold(1) |
| |
Notes
Beneficially Owned After this Offering |
| |
%
|
| |||||||||||||||
Conversant Opportunity Master Fund LP
|
| | | $ | 35,000,000 | | | | | $ | 35,000,000 | | | | | | 7,000,000 | | | | | | — | | | | | | — | | |
Dendur Master Fund Ltd.
|
| | | $ | 30,000,000 | | | | | $ | 30,000,000 | | | | | | 6,000,000 | | | | | | — | | | | | | — | | |
Jasper Lake Ventures One LLC
|
| | | $ | 10,000,000 | | | | | $ | 10,000,000 | | | | | | 2,000,000 | | | | | | — | | | | | | — | | |
Hazelview Securities Inc.
|
| | | $ | 5,000,000 | | | | | $ | 5,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | |
Name
|
| |
Address
|
| |
Purchase
Price (A) |
| |
Initial
Principal Amount of Note (B) |
| |
Number of
Issuer Class A Shares Subscribed |
| |
Value of
Issuer Class A Shares Subscribed (C) |
| |
Aggregate
Original Issue Discount Percentage ((B+C-A)/ (B+C)) |
| |||||||||||||||
Conversant Opportunity Master Fund LP
|
| | c/o Conversant Capital LLC, 25 Deforest Avenue, Summit, New Jersey 07901 | | | | $ | 32,812,500 | | | | | $ | 35,000,000 | | | | | | 535,173 | | | | | $ | 2,675,865 | | | | | | 12.9% | | |
Dendur Master Fund Ltd.
|
| | c/o Maples Corporate Services Limited, PO Box 309, Ugland House, Grand Cayman KY1-1104, Cayman Islands | | | | $ | 28,125,000 | | | | | $ | 30,000,000 | | | | | | 139,610 | | | | | $ | 698,050 | | | | | | 8.4% | | |
Jasper Lake Ventures One LLC
|
| | 930 Sylvan Ave, Suite 115, Englewood Cliffs, NJ 07632. | | | | $ | 9,375,000 | | | | | $ | 10,000,000 | | | | | | 46,537 | | | | | $ | 232,685 | | | | | | 8.4% | | |
Hazelview Securities Inc.
|
| |
1133 Yonge Street,
4th Floor. Toronto ON, M4T 2Y7 |
| | | $ | 4,687,500 | | | | | $ | 5,000,000 | | | | | | 23,268 | | | | | $ | 116,340 | | | | | | 8.4% | | |
Total
|
| | | | | | $ | 75,000,000 | | | | | $ | 80,000,000 | | | | | | 744,588 | | | | | $ | 3,722,940 | | | | | | 10.4% | | |
CR0
|
=
|
the Conversion Rate in effect immediately prior to the open of business on the Record Date of such dividend or distribution, or immediately prior to the open of business on the Effective Date of such share split or share combination, as applicable; |
CR1
|
=
|
the Conversion Rate in effect immediately after the close of business on the Record Date for such dividend or distribution or immediately after the open of business on the effective date of such share split or share combination, as the case may be; |
OS0
|
=
|
the number of Class A Common Shares outstanding immediately prior to the close of business on the Record Date for such dividend or distribution or immediately prior to the open of business on the effective date of such share split or share combination, as the case may be (before giving effect to any such dividend, distribution, split or combination); and |
OS1
|
=
|
the number of Class A Common Shares outstanding immediately after giving effect to such dividend, distribution, share split or share combination, as the case may be. |
CR0
|
=
|
the Conversion Rate in effect immediately prior to the open of business on the Record Date for such issuance; |
CR1
|
=
|
the Conversion Rate in effect immediately after the open of business on such Record Date; |
OS0
|
=
|
the number of Class A Common Shares outstanding immediately prior to the open of business on such Record Date; |
X
|
=
|
the total number of Class A Common Shares issuable pursuant to such rights, options or warrants; and |
Y
|
=
|
the number of Class A Common Shares equal to (i) the aggregate price payable to exercise such rights, options or warrants, divided by (ii) the average of the Last Reported Sale Prices of the Class A Common Shares over the ten (10) consecutive Trading Day period ending on, and including, the Trading Day immediately preceding the date of announcement of the issuance of such rights, options or warrants |
CR0
|
=
|
the Conversion Rate in effect immediately prior to the open of business on the Record Date for such distribution; |
CR1
|
=
|
the Conversion Rate in effect immediately after the open of business on such Record Date; |
SP0
|
=
|
the average of the Last Reported Sale Prices of the Class A Common Shares over the ten (10) consecutive Trading Day period ending on, and including, the Trading Day immediately preceding the Record Date for such distribution; and |
FMV
|
=
|
the fair market value (as determined by the Board in good faith) of the Distributed Property with respect to each outstanding share of the Class A Common Shares on the Record Date for such distribution. |
CR0
|
=
|
the Conversion Rate in effect immediately prior to the end of the Valuation Period; |
CR1
|
=
|
the Conversion Rate in effect immediately after the end of the Valuation Period; |
FMV0
|
=
|
the average of the Last Reported Sale Prices of the Capital Stock or similar equity interest distributed to holders of the Class A Common Shares applicable to one share of the Class A Common Shares (determined by reference to the definition of Last Reported Sale Price as if references therein to Class A Common Shares were to such Capital Stock or similar equity interest) over the first ten (10) consecutive Trading Day period after, and including, the Ex-Dividend Date of the Spin-Off (such period, the “Valuation Period”); and |
MP0
|
=
|
the average of the Last Reported Sale Prices of the Class A Common Shares over the Valuation Period. |
CR0
|
=
|
the Conversion Rate in effect immediately prior to the open of business on the Record Date for such dividend or distribution; |
CR1
|
=
|
the Conversion Rate in effect immediately after the open of business on the Record Date for such dividend or distribution; |
SP0
|
=
|
the Last Reported Sale Price of the Class A Common Shares on the Trading Day immediately preceding the Ex-Dividend Date for such dividend or distribution; and |
C
|
=
|
the amount in cash per share the Company distributes to all or substantially all holders of the Class A Common Shares. |
CR0
|
=
|
the Conversion Rate in effect in effect immediately prior to the close of business on the 10th Trading Day immediately following, and including, the Trading Day next succeeding the Expiration Date; |
CR1
|
=
|
the Conversion Rate in effect immediately after the close of business on the 10th Trading Day immediately following, and including, the Trading Day next succeeding the Expiration Date; |
AC
|
=
|
the aggregate value of all cash and any other consideration (as determined by the Board of Directors) paid or payable for Class A Common Shares purchased in such tender or exchange offer; |
OS0
|
=
|
the number of Class A Common Shares outstanding immediately prior to time (the “Expiration Time”) such tender or exchange offer expires (prior to giving effect to the purchase of all Class A Common Shares accepted for purchase or exchange in such tender offer or exchange offer); |
OS1
|
=
|
the number of Class A Common Shares outstanding immediately after the Expiration Time (after giving effect to the purchase of all Class A Common Shares accepted for purchase or exchange in such tender offer or exchange offer); and |
SP1
|
=
|
the average of the Last Reported Sale Prices of the Class A Common Shares over the ten (10) consecutive Trading Day period commencing on, and including, the Trading Day next succeeding the Expiration Date. |
| | |
Page
|
| |||
UNITED HOMES GROUP, INC. | | | | | | | |
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
Audited Carve-Out Financial Statements of the Homebuilding Operations of Great Southern
Homes, Inc. |
| | | | | | |
| | | | F-33 | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | | |
DIAMONDHEAD HOLDINGS CORP. | | | | | | | |
Audited Financial Statements | | | | | | | |
| | | | F-63 | | | |
| | | | F-64 | | | |
| | | | F-65 | | | |
| | | | F-66 | | | |
| | | | F-67 | | | |
| | | | F-68 | | |
| | |
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-35 | | | |
| 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-36 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | |
| | |
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-63 | | | |
| Consolidated Financial Statements: | | | | | | | |
| | | | | F-64 | | | |
| | | | | F-65 | | | |
| | | | | F-66 | | | |
| | | | | F-67 | | | |
| | | | | F-68 | | |
| | |
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
|
| | | $ | 38,208.76 | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Miscellaneous
|
| | | | * | | |
Total
|
| | | $ | * | | |
|
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 | |
|
/s/ Michael Bayles*
Michael Bayles
|
| | Director | | | July 14, 2023 | |
|
/s/ Robert Grove*
Robert Grove
|
| | Director | | | July 14, 2023 | |