Biggest changeAs of December 31, 2023, these properties include the following ($’s in thousands): Location Description Date of Acquisition Land Improvements Total Bastrop County, Texas 368 Acres April 2018 $ 4,215 $ 8,884 $ 13,099 Bexar County, Texas 69 Acres November 2018 842 107 949 Horseshoe Bay, Texas 133 Acres Various 2018-2019 2,639 2,161 4,800 Johnson County, Texas 91.5 Acres July 2019 449 - 449 Venus, Texas 50 Acres August 2019 422 42 464 Wise County, Texas 81.5 Acres September 2020 889 - 889 Bexar County, Texas 233 Acres February 2021 1,550 382 1,932 $ 11,006 $ 11,576 $ 22,582 ● We also expect to provide financing solutions to a select group of our manufactured housing community-owner customers in a manner that includes developing new sites for products in or near urban locations where there is a shortage of sites to place our products.
Biggest changeAs of December 31, 2024, these properties include the following ($’s in thousands): Location Description Date of Acquisition Land Improvements Total Bastrop County, Texas 368 Acres April 2018 $ 4,215 $ 16,642 $ 20,857 Bexar County, Texas 69 Acres November 2018 842 138 980 Horseshoe Bay, Texas 39 Acres Various 2018-2019 1,222 2,349 3,571 Johnson County, Texas 91.5 Acres July 2019 449 - 449 Venus, Texas 50 Acres August 2019 422 52 474 Wise County, Texas 81.5 Acres September 2020 889 - 889 Bexar County, Texas 233 Acres February 2021 1,550 539 2,089 Richland, Mississippi (1) 22 Acres February, 2024 1,141 - 1,141 Bonham, Texas 109 Acres December, 2024 1,533 - 1,533 Balch Springs, Texas 6 Acres December, 2024 1,117 - 1,117 $ 13,380 $ 19,720 $ 33,100 (1) Land and improvement values do not include the value of Company owned homes located in this community ● We also may provide financing solutions to certain manufactured housing community-owner customers in a manner that includes developing new sites for products in or near urban locations where there is a shortage of sites to place our products.
Accordingly, all significant operating and strategic decisions by the chief operating decision-maker, the Chief Executive Officer, are based upon analyses of our company as one segment or unit. We believe our company is one of the most vertically integrated in the manufactured housing industry, allowing us to offer a complete solution to our customers.
Accordingly, all significant operating and strategic decisions by the chief operating decision maker, the Chief Executive Officer, are based upon analyses of our company as one operating segment. We believe our company is one of the most vertically integrated in the manufactured housing industry, allowing us to offer a complete solution to our customers.
For further information, see Note 2, Summary of Significant Accounting Policies, to our December 31, 2023 financial statements included in Part II, Item 8, Financial Statements and Supplementary Data, of this Form-10K. Allowance for Loan Losses—MHP Notes MHP Notes are stated at amounts due from customers net of allowance for loan losses.
For further information, see Note 2, Summary of Significant Accounting Policies, to our December 31, 2024 financial statements included in Part II, Item 8, Financial Statements and Supplementary Data, of this Form-10K. Allowance for Loan Losses—MHP Notes MHP Notes are stated at amounts due from customers net of allowance for loan losses.
Liquidity and Capital Resources Liquidity We believe that cash flow from operations and cash at December 31, 2023, and availability on our lines of credit will be sufficient to fund our operations and provide for growth for the next 12 to 18 months and into the foreseeable future.
Liquidity and Capital Resources Liquidity We believe that cash flow from operations and cash at December 31, 2024, and availability on our lines of credit will be sufficient to fund our operations and provide for growth for the next 12 to 18 months and into the foreseeable future.
Our homes are marketed under our premier “Legacy” brand name and currently are sold primarily across 15 states through a network of over 150 independent retail locations, 13 company-owned retail locations and through direct sales to owners of manufactured home communities.
Our homes are marketed under our premier “Legacy” brand name and currently are sold primarily across 15 states through a network of over 125 independent retail locations, 13 company-owned retail locations and through direct sales to owners of manufactured home communities.
Retail sales financed by us are recognized as revenue upon the execution of a sales and financing contract, receipt of a down payment and delivery of the home to the final customer, at which time title passes and collectability is reasonably assured. Revenue is recognized net of sales taxes.
Retail sales financed by us are recognized as revenue upon the execution of a sales and financing contract, receipt of a down payment and delivery of the home to the final customer, at which time title passes and collectability is reasonably assured.
We continue to explore opportunities to minimize the impact of inflation on our future profitability. ● Finally, our financial performance will be impacted by our ability to fulfill current orders for our manufactured homes from dealers and customers.
We continue to explore opportunities to minimize the impact of inflation on our future profitability. ● Finally, our financial performance may be impacted by our ability to fulfill current orders for our manufactured homes from dealers and customers.
On July 28, 2023, we terminated our credit agreement with Capital One, N.A. and entered into a new credit agreement with Prosperity Bank that expanded and extended our credit availability (see Lines of Credit , below). 23 Table of Contents Cash We maintain cash balances in bank accounts that may, at times, exceed federally insured limits.
On July 28, 2023, we terminated our credit agreement with Capital One, N.A. and entered into a new credit agreement with Prosperity Bank that expanded and extended our credit availability (see Lines of Credit , below). Cash We maintain cash balances in bank accounts that may, at times, exceed federally insured limits.
In June 2016, the FASB issued ASU 2016 13 Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which amends guidance on reporting credit losses for assets held at amortized cost basis and available for sale debt securities.
Recent Accounting Pronouncements In June 2016, the FASB issued ASU 2016 13 Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which amends guidance on reporting credit losses for assets held at amortized cost basis and available for sale debt securities.
At the Company's option, borrowings will bear interest at a per annum rate equal to, (i) Term Secured Overnight Financing Rate (“SOFR”) plus an applicable margin of 2.5% or 2.75% based upon the Company's average quarterly borrowings under the New Revolving Credit Agreement or (ii) a base rate plus an applicable margin of 2.5% or 2.75% based upon the Company's average quarterly borrowings under the New Revolver.
At the Company's option, borrowings will bear interest at a per annum rate equal to, (i) Term Secured Overnight Financing Rate (“SOFR”) plus an applicable margin of 2.5% or 2.75% based upon the Company's average quarterly borrowings under the Revolver or (ii) a base rate plus an applicable margin of 2.5% or 2.75% based upon the Company's average quarterly borrowings under the Revolver.
The maximum amount of our contingent obligations under such repurchase agreements was approximately $3,030,000 and $8,925,000 as of December 31, 2023 and 2022, respectively, without reduction for the resale value of the homes. We may be required to honor contingent repurchase obligations in the future and may incur additional expense as a consequence of these repurchase agreements.
The maximum amount of our contingent obligations under such repurchase agreements was approximately $805 and $3,030 as of December 31, 2024 and 2023, respectively, without reduction for the resale value of the homes. We may be required to honor contingent repurchase obligations in the future and may incur additional expense as a consequence of these repurchase agreements.
We have not incurred any losses from such accounts and management considers the risk of loss to be minimal. As of December 31, 2023, we had approximately $0.7 million in cash, compared to $2.8 million as of December 31, 2022.
We have not incurred any losses from such accounts and management considers the risk of loss to be minimal. As of December 31, 2024, we had approximately $1.1 million in cash, compared to $0.7 million as of December 31, 2023.
Our 13 company-owned retail locations, including 11 Heritage Housing stores and two Tiny House Outlet stores exclusively sell our homes. During the years ended December 31, 2023 and 2022, no independent retailer accounted for 10% or more of our product sales.
Our 13 company-owned retail locations, including 12 Heritage Housing stores and one Tiny House Outlet stores exclusively sell our homes. During the years ended December 31, 2024 and 2023, no independent retailer accounted for 10% or more of our product sales.
The effective tax rate for the year ended December 31, 2022 was 17.5% and primarily differs from the federal statutory rate of 21% primarily due to a federal tax credit for energy efficient construction and partially offset by state income taxes.
The effective tax rate for the year ended December 31, 2024 was 18.9% and primarily differs from the federal statutory rate of 21% primarily due to a federal tax credit for energy efficient construction and partially offset by state income taxes.
In order to maintain our growth, we will need to be able to continue to properly estimate anticipated future volumes when making commitments regarding the level of business that we will seek and accept, the mix of products that we intend to manufacture, the timing of production schedules and the levels and utilization of inventory, equipment and personnel.
In order to continue to grow, we must be able to properly estimate future volumes when making commitments regarding the level of business that we will seek and accept, the mix of products that we intend to manufacture, the timing of production schedules and the levels and utilization of inventory, equipment and personnel.
Factors Affecting Our Performance We believe that the growth of our business and our future success depend on various opportunities, challenges, trends and other factors, including the following: ● We have purchased several properties in our market area for the purpose of developing manufactured housing communities and subdivisions.
Factors Affecting Our Performance We believe that the growth of our business and our future success depend on various opportunities, challenges, trends and other factors, including, but not limited to, the following: ● We acquired several properties in our market area for the purpose of developing manufactured housing communities and subdivisions.
Income tax expense was $14.3 million for 2023 compared to $14.4 million for and 2022. The effective tax rate for the year ended December 31, 2023 was 20.8% and primarily differs from the federal statutory rate of 21% primarily due to a federal tax credit for energy efficient construction and partially offset by state income taxes.
The effective tax rate for the year ended December 31, 2023 was 20.8% and primarily differs from the federal statutory rate of 21% primarily due to a federal tax credit for energy efficient construction and partially offset by state income taxes.
However, we do have a repurchase agreement with a financial institution providing inventory financing for independent retailers of our products. Under this agreement, we have agreed to repurchase homes at declining prices over the term of the agreement (24 months). Our obligation under this repurchase agreement ceases upon the purchase of the home by the retail customer.
However, we do have repurchase agreements with financial institutions providing inventory financing for independent retailers of our products. Under these agreements, we have agreed to repurchase homes at declining prices over the term of the agreement. Our obligation under these repurchase agreements ceases upon the purchase of the home by the retail customer.
We determine the allowance by considering several factors including the aging of the past due balance, the customer’s payment history, and our previous loss history. We establish an allowance reserve composed of specific and general reserve amounts that are deemed to be uncollectible.
We determine the allowance by considering several factors including the aging of the past due balance, the customer’s payment history, and our previous loss history. We establish an allowance reserve composed of specific and general reserve amounts that are deemed to be uncollectible. Historically we have not experienced material losses on the MHP Notes.
Overview Legacy Housing Corporation builds, sells and finances manufactured homes and “tiny houses” that are distributed through a network of independent retailers and company-owned stores and are sold directly to manufactured housing communities.
Overview Legacy Housing Corporation builds, sells and finances manufactured homes and “tiny houses” that are distributed through a network of independent retailers and company-owned stores and are sold directly to manufactured housing communities. We are one of the largest producers of manufactured homes in the United States.
These were offset by $2.7 million of collections related to loans we made to third parties for the development of manufactured housing parks, proceeds of $1.1 million for the sale of leased property and collections of $0.4 million from our purchased consumer loans.
These were offset by $6.4 million of collections related to loans we made to third parties for the development of manufactured housing parks and proceeds of $1.6 million from the sale of property.
Approximately 63% of our 2022 product sales were attributable to our independent retail distributors, 9% to our company-owned retail locations and 29% directly to owners of manufactured housing communities. 18 Table of Contents The following table shows the states in which we sold most of our manufactured homes and the approximate percentage of this sales to our total product sales: % of 2023 % of 2022 Total Total Location Net Sales Net Sales Texas 53 % 53 % Georgia 12 % 9 % Louisiana 9 % 4 % Oklahoma 4 % 3 % Michigan 3 % — % Florida 3 % 5 % New Mexico 2 % 2 % North Carolina 2 % 2 % Alabama 2 % 5 % Colorado 1 % 1 % Indiana 1 % — % Kansas 1 % 1 % South Carolina 1 % 2 % Arizona 1 % 5 % We offer three types of financing solutions to our customers.
Approximately 51% of our 2023 product sales were attributable to our independent retail distributors, 12% to our company-owned retail locations and 37% directly to owners of manufactured housing communities. 16 Table of Contents The following table shows the states in which we sold most of our manufactured homes and the approximate percentage of this sales to our total product sales: % of 2024 % of 2023 Location Product Sales Product Sales Texas 54 % 53 % Georgia 11 % 12 % North Carolina 7 % 2 % Oklahoma 6 % 4 % Michigan 3 % 3 % Florida 3 % 3 % Alabama 2 % 2 % New Mexico 2 % 2 % South Carolina 2 % 1 % Kentucky 1 % — % Louisiana 1 % 9 % We offer three types of financing solutions to our customers.
Allowance for Loan Losses—Consumer Loan Receivable The allowance for loan losses reflects management’s estimate of losses inherent in the consumer loans that may be uncollectible based upon review and evaluation of the consumer loan portfolio as of the date of the balance sheet.
Actual results may differ from these estimates under different assumptions or conditions. Allowance for Loan Losses—Consumer Loan Receivable The allowance for loan losses reflects management’s estimate of losses inherent in the consumer loans that may be uncollectible based upon review and evaluation of the consumer loan portfolio as of the date of the balance sheet.
Net cash used in investing activities of $9.8 million in 2023 was primarily attributable to $14.8 million of originations related to loans we made to third parties for the development of manufactured housing parks, $8.5 million in proceeds from the sale of U.S. treasury notes, and $7.7 million in improvements and development related to property, plant and equipment.
Net cash used in investing activities of $6.7 million in 2024 was primarily attributable to $5.5 million of originations related to loans we made to third parties for the development of manufactured housing parks, and $9.2 million in improvements and development related to property, plant and equipment.
Approximately 51% of our 2023 product sales were attributable to our independent retail distributors, 12% to our company-owned retail locations and 37% directly to owners of manufactured housing communities.
Approximately 38% of our 2024 product sales were attributable to our independent retail distributors, 17% to our company-owned retail locations and 45% directly to owners of manufactured housing communities.
These solutions will be structured to give us an attractive return on investment when coupled with the gross margin we expect to make on products specifically targeted for sale to these new manufactured housing communities. 19 Table of Contents ● Inflation recently was near its highest rates in the U.S. over the last 30 years.
These solutions are structured to give us an attractive return on 17 Table of Contents investment when coupled with the gross margin we expect to make on products specifically targeted for sale to these new manufactured housing communities. ● Inflation rates have been high in the U.S. recently.
Department of Housing and Urban Development (“HUD”). Our factories employ high-volume production techniques that allow us to produce, on average, approximately 70 home sections, or 60 fully-completed homes depending on product mix, in total per week. We use quality materials and operate our own component manufacturing facilities for many of the items used in the construction of our homes.
Department of Housing and Urban Development (“HUD”). Our factories employ high-volume production techniques that allow us to produce up to, on average, approximately 70 home sections, or 60 fully-completed homes depending on product mix, in total per week.
The Company paid certain arrangement fees and other fees in connection with the New Revolver of approximately $271, which were capitalized as unamortized debt issuance costs and are amortized to interest expense over the life of the New Revolver. The New Revolver matures July 28, 2027.
The Company paid certain arrangement fees and other fees in connection with the Revolver of approximately $271, which were capitalized 22 Table of Contents as unamortized debt issuance costs and included in Prepaid expenses and other current assets in the accompanying balance sheets and are amortized to interest expense over the life of the Revolver.
This decrease was primarily due to a $3.2 million decrease in salaries and benefits costs, a $0.4 million decrease in warranty costs, a $0.1 million decrease in consulting and professional fees, and a $0.1 million decrease in depreciation and amortization expense, partially offset by a $1.0 million increase in loan loss provision, a $0.7 million increase in legal expense, a $0.4 million increase in marketing and advertising expense and a net $1.5 million decrease in other miscellaneous costs.
This decrease was primarily due to a $1.4 million decrease in warranty costs, a $0.4 million decrease in consulting and professional fees, and a $0.4 million decrease in salaries and benefits costs, partially offset by a $0.4 million increase in real estate taxes and a net $0.7 million increase in other miscellaneous costs.
Contractual Obligations The following table is a summary of contractual cash obligations as of December 31, 2023: Payments Due by Period (in thousands) Contractual Obligations Total 2024 2025 - 2026 2027 - 2028 After 2028 Lines of credit $ 23,680 — — 23,680 — Operating lease obligations $ 1,935 519 925 491 — 25 Table of Contents Off-Balance Sheet Arrangements We did not have any off-balance sheet arrangements that are reasonably likely to have a current or future effect on our financial condition, net sales, results of operations, liquidity or capital expenditures.
As of December 31, 2024, the Company was in compliance with all financial covenants, including that it maintain a maximum leverage ratio of no more than 1.00 to 1.00 and a minimum fixed charge coverage ratio of no less than 1.75 to 1.00. Contractual Obligations The following table is a summary of contractual cash obligations as of December 31, 2024: Payments Due by Period (in thousands) Contractual Obligations Total 2025 2026 - 2027 2028 - 2029 After 2029 Lines of credit $ — — — — — Operating lease obligations $ 1,415 494 776 145 — Off-Balance Sheet Arrangements We did not have any off-balance sheet arrangements that are reasonably likely to have a current or future effect on our financial condition, net sales, results of operations, liquidity or capital expenditures.
For the year ended December 31, 2023, interest expense under the Revolver and New Revolver was $930, and for the year ended December 31, 2022, interest expense under the Revolver was $225. The outstanding balance of the New Revolver as of December 31, 2023 was $23,680, and the outstanding balance of the Revolver as of December 31, 2022 was $2,545.
The Revolver matures July 28, 2027. For the year ended December 31, 2024 and 2023, interest expense under the Revolver was $689 and $930, respectively. The outstanding balance of the Revolver as of December 31, 2024 and 2023 was $0 and $23,680, respectively.
Each home can be configured according to a variety of floor plans and equipped with features such as fireplaces, central air conditioning and state-of-the-art kitchens.
We use quality materials and operate our own component manufacturing facilities for many of the items used in the construction of our homes. Each home can be configured according to a variety of floor plans and equipped with features such as fireplaces, central air conditioning and state-of-the-art kitchens.
The amount of available credit under the New Revolver was $26,320 as of December 31, 2023 and the amount of available credit under the Revolver was $17,400 as of December 31, 2022. The New Revolver requires the Company to comply with certain financial and non-financial covenants.
The interest rate in effect as of December 31, 2024 and 2023 for the Revolver was 7.61% and 7.95%, respectively. The amount of available credit under the Revolver was $50,000 and $26,320 as of December 31, 2024 and 2023, respectively. The Revolver requires the Company to comply with certain financial and non-financial covenants.
Finished goods and work-in-process are based on a standard cost system that approximates actual costs using the specific identification method.
Inventories Inventories consist of raw materials, work in process, and finished goods and are stated at the lower of cost or net realizable value. The cost of raw materials is based on the first in first out method. Finished goods and work in process are based on a standard cost system that approximates actual costs using the specific identification method.
Net cash provided by financing activities of $21.2 million in 2023 was attributable to net uses of $21.1 million on our lines of credit offset by $0.1 million received from the exercise of stock options. Net cash used in financing activities of $5.6 million in 2022 was attributable to net payments of $5.6 million on our lines of credit.
Net cash used in financing activities of $28.9 million in 2024 was attributable to net uses of $23.7 million to pay down our lines of credit and $5.4 million of stock repurchases offset by $0.2 million received from the exercise of stock options.
ASU 2022-06 was effective upon issuance. The new standard has had no material impact on the Company's financial statements. From time to time, new accounting pronouncements are issued by the FASB and other regulatory bodies that are adopted by the Company as of the specified effective dates.
From time to time, new accounting pronouncements are issued by the FASB and other regulatory bodies that are adopted by the Company as of the specified effective dates.
During 2023, we sold 2,877 home sections (which are entire homes or single floors that are combined to create complete homes) and in 2022, we sold 4,189 home sections. The Company has one reportable segment. All of our activities are interrelated, and each activity is dependent and assessed based on how each of the activities of Company supports the others.
During 2024, we sold 2,471 home sections (which are entire homes or single floors that are combined to create complete homes) and in 2023, we sold 2,877 home sections. The Company has one reportable segment.
Between December 31, 2023 and December 31, 2022 our consumer loan portfolio increased by $17.5 million, our MHP loan portfolio increased by $39.2 million, our other notes portfolio increased by $11.9 million and our dealer finance notes increased by $2.5 million.
Between December 31, 2024 and December 31, 2023 our consumer loan portfolio increased by $17.6 million, our MHP loan portfolio increased by $24.5 million, and our dealer finance notes balance did not change.
The accrued warranty liability is reduced as costs are incurred, and warranty liability balance is included as part of accrued liabilities in our balance sheet. 21 Table of Contents Results of Operations The following discussion should be read in conjunction with the information set forth in the financial statements and the accompanying notes appearing elsewhere in this Form 10-K.
Revenue is recognized net of sales taxes. 19 Table of Contents Results of Operations The following discussion should be read in conjunction with the information set forth in the financial statements and the accompanying notes appearing elsewhere in this Form 10-K.
This change was primarily a result of increased cash used for a decrease in operating income before non-cash adjustments, increased volume of consumer loan originations net of principal collections, increased inventories, increased prepaid expenses and other current assets, decreased customer deposits and a decrease in dealer incentives.
This change was primarily a result of increased cash provided by operating income before non-cash adjustments, decreased volume of MHP loan originations net of principal collections, decreased inventories, decreased other assets – leased mobile homes, increased accounts payable, increased customer deposits and increased escrow liability.
We had decreases in direct sales, commercial sales, inventory finance sales and retail store sales. We believe the market for mobile homes in 2023 slowed considerably from prior years due to the economic environment, including higher inflation and rising home costs.
We had decreases in direct sales, inventory finance sales and other product sales. We believe the market for mobile homes in 2024 remained slow due to the economic environment, including higher inflation and rising home costs. Direct sales decreased $8.4 million, or 47.8% from 2023 to 2024, mainly due to general slowdown in the market for mobile homes.
The amendments in this update extend the transition relief period for reference rate reform from December 31, 2022 to December 31, 2024. The amendments in ASU 2022-06 apply to all entities, subject to meeting certain criteria, that have contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform.
The amendments in ASU 2022-06 apply to all entities, subject to meeting certain criteria, that have contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. ASU 2022-06 was effective upon issuance. The new standard has had no material impact on the Company's financial statements.
On July 28, 2023, the Company entered into a new Credit Agreement (the “New Revolver”), by and among the Company as borrower, the financial institutions from time to time party thereto, as lenders, and Prosperity Bank as administrative agent.
Between January 1, 2025 and March 10, 2025 we repurchased 29,385 shares of common stock for $674 in the open market Lines of Credit On July 28, 2023, the Company entered into a new Credit Agreement (the “Revolver”), by and among the Company as borrower, the financial institutions from time to time party thereto, as lenders, and Prosperity Bank as administrative agent.
Net revenue attributable to our factory-built housing consisted of the following in 2023 and 2022: Year Ended December 31, ($ in thousands) 2023 2022 $ Change % Change Net revenue: Product Sales $ 145,100 $ 222,052 $ (76,952) (34.7) % Total units sold 2,434 3,339 (905) (27.1) % Net revenue per unit sold $ 59.6 $ 66.5 $ (6.9) (10.4) % 22 Table of Contents In 2023, our net revenue per product sold decreased primarily because of the conversion of consignment arrangements to inventory finance arrangements that occurred in 2022 but not in 2023, and this was partially offset by an increase in unit prices in 2023, as rising material and labor costs were passed on to our customers.
Net revenue attributable to our factory-built housing consisted of the following in 2024 and 2023: Year Ended December 31, ($ in thousands) 2024 2023 $ Change % Change Net revenue: Product Sales $ 129,345 $ 145,100 $ (15,755) (10.9) % Total units sold 2,129 2,434 (305) (12.5) % Net revenue per unit sold $ 60.8 $ 59.6 $ 1.1 1.9 % In 2024, our net revenue per product sold increased primarily because of a moderate increase in unit prices, as rising material and labor costs were passed on to our customers.
The cost of product sales decreased $50.4 million, or 33.6%, in 2023 as compared to 2022. The decrease in costs is primarily related to a decrease in units sold. Selling, general and administrative expenses decreased $3.3 million, or 11.9%, in 2023 as compared to 2022.
The cost of product sales decreased $9.6 million, or 9.7%, in 2024 as compared to 2023. The decrease in costs is primarily related to a decrease in units sold. The cost of other sales was $8.2 million in 2024 and primarily reflects the cost associated with our land sales.
Retail store sales decreased $0.5 million, or 2.4% from 2023 to 2022, and we believe our efforts to to focus on our own retail sales channel in 2023 helped moderate the impact of market conditions.
Commercial sales increased $0.2 million, or 0.3% from 2023 to 2024 reflecting steady purchases of mobile homes by mobile home park operators. Retail store sales increased $0.9 million, or 4.5% from 2023 to 2024 as our continued efforts to focus on our own retail sales channel helped moderate the impact of market conditions.
The $900 was comprised of a $225 increase for MHP notes, a $187 increase for dealer financed contracts and a $488 increase for other notes receivable.
The $900 was comprised of a $225 increase for MHP notes, a $187 increase for dealer financed contracts and a $488 increase for other 23 Table of Contents notes receivable. The cumulative effect of the adoption was a net decrease of $698 to beginning retained earnings at January 1, 2023.
Cash Flow Activities Year Ended December 31, (in thousands) 2023 2022 Net cash used in operating activities $ (13,536) $ (1,691) Net cash (used in) provided by investing activities $ (9,769) $ 9,081 Net cash provided by (used in) financing activities $ 21,235 $ (5,614) Net change in cash $ (2,070) $ 1,776 Cash at beginning of year $ 2,818 $ 1,042 Cash at end of year $ 748 $ 2,818 Comparison of Cash Flow Activities from 2023 to 2022 Net cash used in operating activities was $13.5 million during the year ended December 31, 2023, compared to net cash of $1.7 million used in operating activities during 2022.
We consider all cash and highly liquid investments with an original maturity of three months or less to be cash equivalents. 21 Table of Contents Cash Flow Activities Year Ended December 31, (in thousands) 2024 2023 Net cash provided by (used in) operating activities $ 35,993 $ (13,536) Net cash used in investing activities $ (6,714) $ (9,769) Net cash (used in) provided by financing activities $ (28,878) $ 21,235 Net change in cash $ 401 $ (2,070) Cash at beginning of period $ 748 $ 2,818 Cash at end of period $ 1,149 $ 748 Comparison of Cash Flow Activities from 2024 to 2023 Net cash provided by operating activities was $36.0 million during the year ended December 31, 2024, compared to net cash of $13.5 million used in operating activities during 2023.
Our Georgia manufacturing facility has unutilized square footage available and with additional investment can add capacity to increase the number of homes that can be manufactured. We intend to increase production at the Georgia facility over time, particularly in response to orders increasingly being generated from new markets.
Our Georgia manufacturing facility has space available and with additional investment can add capacity to increase the number of homes that can be manufactured.
Other revenue primarily consists of contract deposit forfeitures, consignment fees, commercial lease rents, service fees and other miscellaneous income and increased $0.2 million, or 3.5%, primarily due to a $2.7 million increase in forfeited deposits, a $0.3 million increase in servicer fee revenue and a $2.8 million decrease in consignment fees.
Other revenue primarily consists of contract deposit forfeitures, consignment fees, commercial lease rents, land sales, service fees and other miscellaneous income and increased $7.0 million, or 106.3%, primarily due to $8.9 million in land sales related to the Forest Hollow mobile home community and the property in Marble Falls, Texas, $0.5 million in rental income from our mobile home park properties, partially offset by a $1.5 million decrease in forfeited deposits, a $0.6 million decrease in rental income from leased mobile homes and a $0.3 million decrease in other miscellaneous revenue.
Dealer incentive expense decreased $0.7 million, or 55.4% in 2023 as compared to 2022. Other income (expense), net did not change in 2023, as compared to 2022.
Dealer incentive expense decreased $1.5 million, or 258.7% in 2024 as compared to 2023. Other income (expense), net increased by $8.3 million in 2024, as compared to 2023.
The increase in cash used in operating activities was partially offset by a decreased volume of dealer inventory loans net of collections, decreased other assets, and decreased accounts payable and accrued liabilities.
The increase in cash provided by operating activities was partially offset by decreased accrued liabilities and decreased dealer incentive liability.
The New Revolver provides for a four-year senior secured revolving credit facility with an initial commitment of $50,000 and an additional $25,000 commitment under an accordion feature. The New Revolver is secured by the Company’s consumer loans receivables and all escrow accounts associated with the consumer loans receivables.
Subsequently, the Company repaid in full the balance due on its prior line of credit with Capital One, N.A. and all commitments under this prior line of credit were terminated. The Revolver provides for a four-year senior secured revolving credit facility with an initial commitment of $50,000 and an additional $25,000 commitment under an accordion feature.
Comparison of Years ended December 31, 2023 and 2022 (in thousands) Year ended December 31, 2023 2022 $ change % change Net revenue: Product sales $ 145,100 $ 222,052 $ (76,952) (34.7) % Consumer and MHP loans interest 37,420 28,564 8,856 31.0 % Other 6,624 6,399 225 3.5 % Total net revenue 189,144 257,015 (67,871) (26.4) % Operating expenses: Cost of product sales 99,692 150,114 (50,422) (33.6) % Selling, general administrative expenses 24,279 27,568 (3,289) (11.9) % Dealer incentive 586 1,315 (729) (55.4) % Total operating expenses 124,557 178,997 (54,440) (30.4) % Income from operations 64,587 78,018 (13,431) (17.2) % Other income (expense) Non‑operating interest income 3,019 2,942 77 2.6 % Miscellaneous, net 2,060 1,563 497 31.8 % Interest expense (930) (375) (555) 148.0 % Total other 4,149 4,130 19 0.5 % Income before income tax expense 68,736 82,148 (13,412) (16.3) % Income tax expense (14,276) (14,375) 99 (0.7) % Net income $ 54,460 $ 67,773 $ (13,313) (19.6) % Product sales primarily consist of direct sales, commercial sales, inventory finance sales and retail store sales.
Comparison of Years ended December 31, 2024 and 2023 (in thousands) Year ended December 31, 2024 2023 $ change % change Net revenue: Product sales $ 129,345 $ 145,100 $ (15,755) (10.9) % Consumer, MHP and dealer loans interest 41,182 37,420 3,762 10.1 % Other revenue 13,664 6,624 7,040 106.3 % Total net revenue 184,191 189,144 (4,953) (2.6) % Operating expenses: Cost of product sales 90,071 99,692 (9,621) (9.7) % Cost of other sales 8,218 — 8,218 N/A % Selling, general administrative expenses 23,222 24,279 (1,057) (4.4) % Dealer incentive (930) 586 (1,516) (258.7) % Total operating expenses 120,581 124,557 (3,976) (3.2) % Income from operations 63,610 64,587 (977) (1.5) % Other income (expense) Non‑operating interest income 2,635 3,019 (384) (12.7) % Miscellaneous, net 10,482 2,060 8,422 408.8 % Interest expense (689) (930) 241 (25.9) % Total other income 12,428 4,149 8,279 199.5 % Income before income tax expense 76,038 68,736 7,302 10.6 % Income tax expense (14,396) (14,276) (120) 0.8 % Net income $ 61,642 $ 54,460 $ 7,182 13.2 % Product sales primarily consist of direct sales, commercial sales, inventory finance sales and retail store sales.
We consider our obligations on current contracts to be immaterial and accordingly we have not recorded any reserve for repurchase commitment as of December 31, 2023. Recent Accounting Pronouncements The Company elected to use longer phase in periods for the adoption of new or revised financial accounting standards under the JOBS Act while it was an emerging growth company.
We consider our obligations on current contracts to be immaterial and accordingly we have not recorded any reserve for repurchase commitment as of December 31, 2024.
Unless otherwise discussed, management believes that the impact of recently issued standards, which are not yet effective, will not have a material impact on the Company’s Financial Statements upon adoption. Emerging Growth Company Status The Company’s status as an “emerging growth company” ended on December 31, 2023. An “emerging growth company,” as defined in the JOBS Act.
Unless otherwise discussed, management believes that the impact of recently issued standards, which are not yet effective, will not have a material impact on the Company’s Financial Statements upon adoption. ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK. Not applicable for smaller reporting companies. 24 Table of Contents
Inventory finance sales decreased $39.9 million, or 47.5% from 2023 to 2022, due to the conversion of consignment arrangements to inventory finance arrangements that occurred in 2022 but not in 2023. Consumer, MHP and dealer loans interest income increased $8.9 million, or 31.0%, from 2023 to 2022 due to growth in our loan portfolios.
Inventory finance sales decreased $7.4 million, or 16.8% from 2023 to 2024, primarily due to dealers continuing to sell through their existing inventories. 20 Table of Contents Consumer, MHP and dealer loans interest income increased $3.8 million, or 10.1%, from 2023 to 2024 due to growth in our loan portfolios.
Product sales decreased $77.0 million, or 34.7%, in 2023 as compared to 2022. This decrease was driven by (i) the conversion of certain independent dealer consignment arrangements to inventory finance arrangements in 2022 that did not occur in 2023 and (ii) a decrease in unit volumes.
Product sales decreased $15.8 million, or 10.9%, in 2024 as compared to 2023. This decrease was driven primarily by a decrease in unit volumes shipped, primarily in direct sales and inventory finance sales categories.
For example, the sale of manufactured homes includes providing transportation for dealers. We also provide financing options to the customers to facilitate such sale of homes. In addition, the sale of homes is directly related to financing provided by us.
All of our activities are interrelated, and each activity is dependent and assessed based on how each of the activities of the Company supports the others. For example, the sale of manufactured homes includes coordinating or providing transportation for dealers. We also provide financing options for customers to facilitate home sales.
The cumulative effect of the adoption was a net decrease of $698 to beginning retained earnings at January 1, 2023. 26 Table of Contents In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848.
In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848. The amendments in this update extend the transition relief period for reference rate reform from December 31, 2022 to December 31, 2024.