Biggest changeThe following table presents a reconciliation of net loss attributable to CaliberCos Inc. to Fee-Related Earnings, Distributable Earnings, Platform Adjusted EBITDA, and Consolidated Adjusted EBITDA for the years ended December 31, 2024 and 2023 (in thousands): Years Ended December 31, 2024 2023 Net loss attributable to CaliberCos Inc. $ (19,777) $ (12,703) Net loss attributable to noncontrolling interests (1,693) (14,891) Net loss (21,470) (27,594) Provision for income taxes — — Net loss before income taxes (21,470) (27,594) Depreciation and amortization 598 551 Consolidated funds’ impact on fee-related earnings 1,185 14,020 Stock-based compensation 2,378 3,726 Severance 244 19 Performance allocations (358) (3,639) Other income, net (1,211) (374) Notes receivable impairment 4,304 — Bad debt expense 4,079 — Interest expense, net 4,865 4,367 Fee-Related Earnings (5,386) (8,924) Performance allocations 358 3,639 Interest expense, net (4,865) (4,367) Provision for income taxes — — Distributable Earnings (9,893) (9,652) Interest expense 5,424 4,717 Share buy-back — 183 Other income, net 1,211 374 Provision for income taxes — — Loss on CRAF Investment — 1,339 Consolidated funds’ impact on Caliber Adjusted EBITDA 548 1,788 Platform Adjusted EBITDA Loss (2,710) (1,251) Consolidated funds' EBITDA Adjustments 9,694 11,419 Consolidated Adjusted EBITDA $ 6,984 $ 10,168 The following tables present a reconciliation of Platform revenues, expenses and net income to the most comparable GAAP measure for the years ended December 31, 2024 and 2023 (in thousands): 45 Table of Con tents Year Ended December 31, 2024 Platform Impact of Consolidated Funds Consolidated Revenues Asset management $ 20,563 $ (3,684) $ 16,879 Performance allocations 379 (21) 358 Consolidated funds – hospitality revenue — 26,476 26,476 Consolidated funds – other revenue — 7,406 7,406 Total revenues 20,942 30,177 51,119 Expenses Operating costs 7,136 (964) 6,172 Payroll and payroll related costs 17,768 (1) 17,767 General and administrative 6,817 (41) 6,776 Marketing and advertising 751 — 751 Depreciation and amortization 598 (5) 593 Consolidated funds – hospitality expenses — 26,503 26,503 Consolidated funds – other expenses — 5,870 5,870 Total expenses 33,070 31,362 64,432 Other income (loss), net (2,654) (439) (3,093) Interest income 559 (199) 360 Interest expense (5,424) — (5,424) Net loss before income taxes (19,647) (1,823) (21,470) Provision for income taxes — — — Net loss (19,647) (1,823) (21,470) Net loss attributable to noncontrolling interests — (1,693) (1,693) Net loss attributable to CaliberCos Inc. $ (19,647) $ (130) $ (19,777) 46 Table of Con tents Year Ended December 31, 2023 Platform Impact of Consolidated Funds Consolidated Revenues Asset management $ 16,982 $ (6,411) $ 10,571 Performance allocations 3,656 (17) 3,639 Consolidated funds – hospitality revenue — 68,905 68,905 Consolidated funds – other revenue — 7,822 7,822 Total revenues 20,638 70,299 90,937 Expenses Operating costs 2,387 (497) 1,890 Payroll and payroll related costs 19,421 — 19,421 General and administrative 6,807 (37) 6,770 Marketing and advertising 1,053 (1) 1,052 Depreciation and amortization 551 (1) 550 Consolidated funds – hospitality expenses — 80,669 80,669 Consolidated funds – other expenses — 9,162 9,162 Total expenses 30,219 89,295 119,514 Consolidated funds – gain on sale of real estate investments — 4,976 4,976 Other income, net 649 (275) 374 Interest income 1,863 (1,513) 350 Interest expense (4,716) (1) (4,717) Net loss before income taxes (11,785) (15,809) (27,594) Provision for income taxes — — — Net loss (11,785) (15,809) (27,594) Net loss attributable to noncontrolling interests — (14,891) (14,891) Net loss attributable to CaliberCos Inc. $ (11,785) $ (918) $ (12,703) Liquidity and Capital Resources The accompanying consolidated financial statements are prepared in accordance with generally accepted accounting principles applicable to a going concern, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.
Biggest changeGAAP measure for the years ended December 31, 2025 and 2024 (in thousands): 52 Table of Contents Year Ended December 31, 2025 Platform Impact of Consolidated Funds Consolidated Revenues Asset management $ 15,155 $ (764) $ 14,391 Performance allocations 33 (6) 27 Consolidated funds – hospitality revenue — 5,057 5,057 Consolidated funds – other revenue — 622 622 Total revenues 15,188 4,909 20,097 Expenses Operating costs 2,274 (607) 1,667 Payroll and payroll related costs 12,181 — 12,181 General and administrative 5,796 (41) 5,755 Marketing and advertising 795 1 796 Depreciation and amortization 691 (27) 664 Consolidated funds – hospitality expenses — 4,743 4,743 Consolidated funds – other expenses — 1,865 1,865 Total expenses 21,737 5,934 27,671 Other expense, net (2,533) (771) (3,304) Change in fair value of digital assets (5,793) — (5,793) Interest income 357 (1) 356 Interest expense (6,712) — (6,712) Net loss before income taxes (21,230) (1,797) (23,027) Provision for income taxes — — — Net loss (21,230) (1,797) (23,027) Net loss attributable to noncontrolling interests — (1,229) (1,229) Net loss attributable to CaliberCos Inc. $ (21,230) $ (568) $ (21,798) 53 Table of Contents Year Ended December 31, 2024 Platform Impact of Consolidated Funds Consolidated Revenues Asset management $ 20,563 $ (3,684) $ 16,879 Performance allocations 379 (21) 358 Consolidated funds – hospitality revenue — 26,476 26,476 Consolidated funds – other revenue — 7,406 7,406 Total revenues 20,942 30,177 51,119 Expenses Operating costs 7,139 (965) 6,174 Payroll and payroll related costs 17,765 — 17,765 General and administrative 6,817 (41) 6,776 Marketing and advertising 751 — 751 Depreciation and amortization 598 (5) 593 Consolidated funds – hospitality expenses — 26,503 26,503 Consolidated funds – other expenses — 5,870 5,870 Total expenses 33,070 31,362 64,432 Other expense, net (2,654) (439) (3,093) Interest income 559 (199) 360 Interest expense (5,424) — (5,424) Net loss before income taxes (19,647) (1,823) (21,470) Provision for income taxes — — — Net loss (19,647) (1,823) (21,470) Net loss attributable to noncontrolling interests — (1,693) (1,693) Net loss attributable to CaliberCos Inc. $ (19,647) $ (130) $ (19,777) Liquidity and Capital Resources At December 31, 2025, we had a portfolio of corporate notes, whose composition and characteristics are similar to those reported in prior periods.