Biggest changeOfferpad Solutions Inc. | 2023 Form 10-K | 49 Results of Operations The following details our consolidated results of operations and includes a discussion of our operating results and significant items explaining the material changes in our operating results during the periods presented: Year Ended December 31, % of Revenue (in thousands, except percentages) 2023 2022 $ Change % Change 2023 2022 Revenue $ 1,314,412 $ 3,952,314 $ (2,637,902 ) (66.7 )% 100.0 % 100.0 % Cost of revenue 1,244,231 3,769,892 (2,525,661 ) (67.0 )% 94.7 % 95.4 % Gross profit 70,181 182,422 (112,241 ) (61.5 )% 5.3 % 4.6 % Operating expenses: Sales, marketing and operating 116,558 238,931 (122,373 ) (51.2 )% 8.9 % 6.0 % General and administrative 50,091 58,718 (8,627 ) (14.7 )% 3.8 % 1.5 % Technology and development 7,945 12,090 (4,145 ) (34.3 )% 0.6 % 0.3 % Total operating expenses 174,594 309,739 (135,145 ) (43.6 )% 13.3 % 7.8 % Loss from operations (104,413 ) (127,317 ) 22,904 (18.0 )% (8.0 )% (3.2 )% Other income (expense) Change in fair value of warrant liabilities 68 23,522 (23,454 ) (99.7 )% 0.0 % 0.6 % Interest expense (18,859 ) (45,991 ) 27,132 (59.0 )% (1.4 )% (1.2 )% Other income, net 6,149 1,532 4,617 301.4 % 0.5 % 0.0 % Total other expense (12,642 ) (20,937 ) 8,295 (39.6 )% (0.9 )% (0.6 )% Loss before income taxes (117,055 ) (148,254 ) 31,199 (21.0 )% (8.9 )% (3.8 )% Income tax expense (163 ) (359 ) 196 (54.6 )% (0.0 )% (0.0 )% Net loss $ (117,218 ) $ (148,613 ) $ 31,395 (21.1 )% (8.9 )% (3.8 )% Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Revenue Revenue decreased by $2,637.9 million, or 66.7%, to $1,314.4 million for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Biggest changeOfferpad Solutions Inc. | 2024 Form 10-K | 51 Results of Operations The following details our consolidated results of operations and includes a discussion of our operating results and significant items explaining the material changes in our operating results during the periods presented: Year Ended December 31, (in thousands, except percentages) 2024 2023 $ Change % Change Revenue $ 918,819 $ 1,314,412 $ (395,593 ) (30.1 )% Cost of revenue 846,624 1,244,231 (397,607 ) (32.0 )% Gross profit 72,195 70,181 2,014 2.9 % Operating expenses: Sales, marketing and operating 73,091 116,558 (43,467 ) (37.3 )% General and administrative 40,621 50,091 (9,470 ) (18.9 )% Technology and development 4,524 7,945 (3,421 ) (43.1 )% Total operating expenses 118,236 174,594 (56,358 ) (32.3 )% Loss from operations (46,041 ) (104,413 ) 58,372 (55.9 )% Other income (expense) Change in fair value of warrant liabilities 240 68 172 252.9 % Interest expense (18,684 ) (18,859 ) 175 (0.9 )% Other income, net 2,357 6,149 (3,792 ) (61.7 )% Total other expense (16,087 ) (12,642 ) (3,445 ) 27.3 % Loss before income taxes (62,128 ) (117,055 ) 54,927 (46.9 )% Income tax expense (31 ) (163 ) 132 (81.0 )% Net loss $ (62,159 ) $ (117,218 ) $ 55,059 (47.0 )% Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Revenue Revenue decreased by $395.6 million, or 30.1%, to $918.8 million for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Other Income, Net Other income, net during the year ended December 31, 2023 principally represents interest income earned on our cash and cash equivalents, and the gain that was recorded as a result of the fair value adjustment of the derivative financial instruments that were entered into during 2023 to manage risks that are principally associated with interest rate fluctuations.
Other income, net during the year ended December 31, 2023 principally represents interest income earned on our cash and cash equivalents, and the gain that was recorded as a result of the fair value adjustment of the derivative financial instruments that were entered into during 2023 to manage risks that are principally associated with interest rate fluctuations.
Factors Affecting Our Performance We believe that our performance and future success depend on a variety of factors that present significant opportunities for our business but also present risks and challenges that could adversely impact our growth and profitability, including those discussed below and in Part I, Item 1A. “Risk Factors” of this Form 10-K.
Factors Affecting Our Performance We believe that our performance and future success depend on a variety of factors that present significant opportunities for our business but also present risks and challenges that could adversely impact our growth and profitability, including those discussed and in Part I, Item 1A. “Risk Factors” of this Form 10-K.
Historically, we have required access to external financing resources in order to fund growth, penetration in existing markets, expansion into new markets and other strategic initiatives, and we expect this to continue in the future. Our access to capital markets can be impacted by factors outside our control, including economic conditions.
Historically, we have required access to external financing resources in order to fund growth, increase penetration in existing markets, expansion into new markets and other strategic initiatives, and we expect this to continue in the future. Our access to capital markets can be impacted by factors outside our control, including economic conditions.
These types of costs include general and administrative expenses and certain marketing and information technology expenses, which grow at a slower pace than proportional to revenue growth. Real Estate Inventory Financing Our business model requires significant capital to purchase real estate inventory.
These types of costs include general and administrative expenses and certain marketing and information technology expenses, which generally grow at a slower pace than proportional to revenue growth. Real Estate Inventory Financing Our business model requires significant capital to purchase real estate inventory.
Efficiently turning over our inventory is important as we incur holding costs (including property taxes, insurance, utilities, and homeowner association dues) and financing costs while we own the home. However, we routinely make strategic decisions or offer services that are designed to generate improved returns even if resulting in an increase in average inventory holding period.
Efficiently turning over our real estate inventory is important as we incur holding costs (including property taxes, insurance, utilities, and homeowner association dues) and financing costs while we own the home. However, we routinely make strategic decisions or offer services that are designed to generate improved returns even if resulting in an increase in average real estate inventory holding period.
Contribution Profit / Margin After Interest We define Contribution Profit After Interest as Contribution Profit, minus (1) interest expense associated with homes sold in the presented period and recorded in cost of revenue, minus (2) interest expense associated with homes sold in the presented period, recorded in costs of sales, and previously excluded from Adjusted Gross Profit, and minus (3) interest expense under our senior and mezzanine secured credit facilities incurred on homes sold during the period.
Contribution Profit / Margin After Interest We define Contribution Profit After Interest as Contribution Profit, minus (1) interest expense associated with homes sold in the presented period and recorded in cost of revenue, minus (2) interest expense associated with homes sold in the presented period, recorded in costs of sales, and previously excluded from Adjusted Gross Profit, and minus (3) interest expense under our senior and mezzanine secured credit facilities and other senior secured debt incurred on homes sold during the period.
This includes interest expense recorded in prior periods in which the sale occurred. Our senior and mezzanine secured credit facilities are secured by our homes in real estate inventory and drawdowns are made on a per-home basis at the time of purchase and are required to be repaid at the time the homes are sold.
This includes interest expense recorded in prior periods in which the sale occurred. Our senior and mezzanine secured credit facilities and other senior secured debt are secured by our homes in real estate inventory and drawdowns are made on a per-home basis at the time of purchase and are required to be repaid at the time the homes are sold.
We do so by including revenue generated from homes sold (and ancillary services) in the period and only the expenses that are directly attributable to such home sales, even if such expenses were recognized in prior periods, and excluding expenses related to homes that remain in inventory as of the end of the period presented.
We do so by including revenue generated from homes sold (and ancillary services) in the period and only the expenses that are directly attributable to such home sales, even if such expenses were recognized in prior periods, and excluding expenses related to homes that remain in real estate inventory as of the end of the period presented.
Other Income, Net Other income, net consists primarily of interest income earned on our cash and cash equivalents, changes in the fair value of derivative financial instruments that are entered into to manage risks that are principally associated with interest rate fluctuations and gains from the disposal of property and equipment.
Other Income, Net Other income, net consists primarily of interest income earned on our cash and cash equivalents, changes in the fair value of derivative financial instruments that are entered into to manage risks that are principally associated with interest rate fluctuations, and gains or losses from the disposal of property and equipment.
Market Penetration in Existing Markets Residential real estate is one of the largest industries, with roughly $1.9 trillion in value of homes transacted in 2023 in the United States, and is highly fragmented with over 100,000 real estate brokerages, according to the National Association of Realtors (NAR).
Market Penetration in Existing Markets Residential real estate is one of the largest industries, with roughly $1.9 trillion in value of homes transacted in 2024 in the United States, and is highly fragmented with over 100,000 real estate brokerages, according to the National Association of Realtors (NAR).
Our inventory valuation adjustment calculations contain uncertainties because they require management to make assumptions and apply judgment in determining the net realizable value for each home. Key assumptions used in estimating the net realizable value for each home include the projected home sales price and expected selling costs.
Our real estate inventory valuation adjustment calculations contain uncertainties because they require management to make assumptions and apply judgment in determining the net realizable value for each home. Key assumptions used in estimating the net realizable value for each home include the projected home sales price and expected selling costs.
A significant piece of objective negative evidence evaluated was the cumulative loss incurred over the three-year period ended December 31, 2023. Such objective evidence limits the ability to consider other subjective evidence, such as our projections for future growth.
A significant piece of objective negative evidence evaluated was the cumulative loss incurred over the three-year period ended December 31, 2024. Such objective evidence limits the ability to consider other subjective evidence, such as our projections for future growth.
The Investors included Brian Bair, our founder, chief executive officer and chairman of our Board; Roberto Sella, a member of our Board; First American Financial Corporation (“First American”), a holder of more than 10% of our outstanding Class A Common Stock; and Kenneth DeGiorgio, a member of our Board and chief executive officer of First American.
Participating investors included Brian Bair, our founder, chief executive officer and chairman of our Board; Roberto Sella, a member of our Board; First American Financial Corporation (“First American”), a holder of more than 10% of our outstanding Class A common stock; and Kenneth DeGiorgio, a member of our Board and chief executive officer of First American.
For example, these measures include costs that were recorded in prior periods under GAAP and exclude, in connection with homes held in inventory at the end of the period, costs required to be recorded under GAAP in the same period.
For example, these measures include costs that were recorded in prior periods under GAAP and exclude, in connection with homes held in real estate inventory at the end of the period, costs required to be recorded under GAAP in the same period.
Our effective tax rate for each of the years ended December 31, 2023 and December 31, 2022 differed from the federal statutory rate of 21% primarily due to the valuation allowance recorded on our deferred tax assets and state taxes.
Our effective tax rate for each of the years ended December 31, 2024 and December 31, 2023 differed from the federal statutory rate of 21% primarily due to the valuation allowance recorded on our deferred tax assets and state taxes.
A discussion of the year ended December 31, 2022 compared to the year ended December 31, 2021 has been reported previously in the 2022 Annual Report on Form 10-K, which was filed with the SEC on February 28, 2023, under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” This discussion may contain forward-looking statements based upon current expectations that involve risks and uncertainties.
A discussion of the year ended December 31, 2023 compared to the year ended December 31, 2022 has been reported previously in the 2023 Annual Report on Form 10-K, which was filed with the SEC on February 27, 2024, under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” This discussion may contain forward-looking statements based upon current expectations that involve risks and uncertainties.
This section of this Form 10-K generally discusses 2023 items and the results of our operations for the year ended December 31, 2023 compared to the year ended December 31, 2022.
This section of this Form 10-K generally discusses 2024 items and the results of our operations for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Generally, the revenue and margin profiles of our ancillary products and services are different from our cash offering service that accounts for the vast majority of our revenue, with most ancillary products and services having a smaller average revenue per transaction than our cash offering service, but a higher margin.
Generally, the revenue and margin profiles of our ancillary products and services are different from our Cash Offer service that accounts for the substantial majority of our revenue, with most ancillary products and services having a smaller average revenue per transaction than our cash offering service, but a higher margin.
We expect this program will allow us to help more homeowners sell their home and expand our ability to reach more Offerpad Solutions Inc. | 2023 Form 10-K | 43 customers, while also providing customers with the benefit of receiving an optimized offer for their home.
We expect Offerpad Solutions Inc. | 2024 Form 10-K | 45 this program will allow us to help more homeowners sell their home and expand our ability to reach more customers, while also providing customers with the benefit of receiving an optimized offer for their home.
Future financial performance improvements are expected to be driven by expanding unit level margins through initiatives such as: • Continued optimization of acquisition, renovation, and resale processes and strategies, as we increase our market penetration in existing markets; • Effectively increasing and expanding our listing service business alongside the cash offer business, optimizing customer and agent community engagement and increasing conversion of requests for home purchases; and • Introducing and scaling additional ancillary products and services to complement our core cash offer and listing service products.
Future financial performance improvements are expected to be driven by expanding unit level margins through initiatives such as: • Continued optimization of acquisition, renovation, and resale processes and strategies, as we increase our market penetration in existing markets; • Effectively increasing and expanding our Cash Offer solution, optimizing customer and agent community engagement and increasing conversion of requests for home purchases; and • Introducing and scaling additional ancillary products and services to complement our core Cash Offer solution.
Offerpad Solutions Inc. | 2023 Form 10-K | 48 Technology and Development Technology and development expenses consist of headcount expenses, including salaries, benefits and stock-based compensation expense for employees and contractors engaged in the design, development, and testing of website applications, mobile applications, and software development. Technology and development expenses are charged to operations as incurred.
Offerpad Solutions Inc. | 2024 Form 10-K | 50 Technology and Development Technology and development expenses consist of headcount expenses, including salaries, benefits and stock-based compensation expense for employees and contractors engaged in the design, development, and testing of website applications, mobile applications, and software development. Technology and development expenses are charged to operations as incurred.
On the basis of this evaluation, we recorded a full valuation allowance against the net deferred tax assets as of December 31, 2023, 2022, and 2021.
On the basis of this evaluation, we recorded a full valuation allowance against the net deferred tax assets as of December 31, 2024 and 2023.
Offerpad Solutions Inc. | 2023 Form 10-K | 47 We calculate Adjusted Net Income (Loss) as GAAP Net Income (Loss) adjusted for the change in fair value of warrant liabilities. We define Adjusted Net Income (Loss) Margin as Adjusted Net Income (Loss) as a percentage of revenue.
Offerpad Solutions Inc. | 2024 Form 10-K | 49 We calculate Adjusted Net Income (Loss) as GAAP Net Income (Loss) adjusted for the change in fair value of warrant liabilities. We define Adjusted Net Income (Loss) Margin as Adjusted Net Income (Loss) as a percentage of revenue.
Depending on these and other market conditions, we may seek additional financing. Volatility in the credit markets, rising interest rates and softening consumer demand for residential real estate may have an adverse effect on our ability to obtain debt financing on favorable terms or at all.
Based on these and other current market conditions, we plan to seek additional financing. Volatility in the credit markets, rising interest rates and softened consumer demand for residential real estate may have an adverse effect on our ability to obtain debt financing on favorable terms or at all.
For all other homes, if the carrying value exceeds the expected sale price less expected selling costs, the carrying value of these homes are adjusted to the expected sale price less expected selling costs. We recorded real estate inventory valuation adjustments of $8.9 million, $93.8 million, and $2.8 million during the years ended December 31, 2023, 2022, and 2021, respectively.
For all other homes, if the carrying value exceeds the expected sale price less expected selling costs, the carrying value of these homes are adjusted to the expected sale price less expected selling costs. We recorded real estate inventory valuation adjustments of $4.5 million and $8.9 million during the years ended December 31, 2024 and 2023, respectively.
In order to minimize the sales period, we market our homes across a wide variety of websites and platforms to generate buyer demand. This includes the Offerpad website and mobile app, local MLS, and syndication across online real estate portals.
In order to minimize the sales period, we market our Offerpad Solutions Inc. | 2024 Form 10-K | 44 homes across a wide variety of websites and platforms to generate buyer demand. This includes the Offerpad website and mobile app, local MLS, and syndication across online real estate portals.
Home Purchase Commitments As of December 31, 2023, we were under contract to purchase 500 homes for an aggregate purchase price of $135.1 million, all of which are expected to close within 12 months. Other Purchase Obligations We have other purchase obligations which principally include commitments relating to insurance, information technology, administration services, and marketing.
Home Purchase Commitments As of December 31, 2024, we were under contract to purchase 163 homes for an aggregate purchase price of $43.4 million, all of which are expected to close within 12 months. Other Purchase Obligations We have other purchase obligations which principally include commitments relating to insurance, information technology, administration services, and marketing.
Income Tax Expense We recorded income tax expense of $0.2 million and $0.4 million during the years ended December 31, 2023 and 2022, respectively, and our effective tax rate was an expense of (0.1)% and (0.2)% for the respective periods.
Income Tax Expense We recorded income tax expense of less than $0.1 million and $0.2 million during the years ended December 31, 2024 and 2023, respectively, and our effective tax rate was an expense of (0.1%) for both of the respective periods.
With the exception of the year ended December 31, 2021, during which we generated net income, we have incurred losses each year from inception, and may incur additional losses in the future. We have continued to invest in the development and expansion of our operations.
With the exception of the year ended December 31, 2021, during which we generated net income, we have incurred losses each year from inception, and may incur additional losses in the future. Since our launch in 2015, we have invested in the development and expansion of our operations.
Investing Activities Net cash provided by (used in) investing activities was $2.0 million and $(1.1) million and for the years ended December 31, 2023 and 2022, respectively. Net cash provided by investing activities during 2023 principally represents proceeds from the sale of derivative instruments, which was partially offset by purchases of derivative instruments during the year.
Net cash provided by investing activities during 2023 principally represents proceeds from the sale of derivative instruments, which was partially offset by purchases of derivative instruments during the year. Financing Activities Net cash used in financing activities was $21.8 million and $324.0 million for the years ended December 31, 2024 and 2023, respectively.
The terms of these facilities and related financing documents require the Company to comply with a number of customary financial and other covenants, such as maintaining certain levels of liquidity, tangible net worth or leverage (ratio of debt to tangible net worth).
Financed properties are subject to customary eligibility criteria and concentration limits. The terms of these facilities and related financing documents require the Company to comply with a number of customary financial and other covenants, such as maintaining certain levels of liquidity, tangible net worth or leverage (ratio of debt to tangible net worth).
Contribution Profit provides investors a measure to assess Offerpad’s ability to generate returns on homes sold during a reporting period after considering home acquisition costs, renovation and repair costs, and adjusting for holding costs and selling costs.
Contribution Profit provides investors a measure to assess Offerpad Solutions Inc. | 2024 Form 10-K | 47 Offerpad’s ability to generate returns on homes sold during a reporting period after considering home acquisition costs, renovation and repair costs, and adjusting for holding costs and selling costs.
For individual homes or portfolios of homes under contract to sell as of the real estate inventory valuation assessment date, if the carrying value exceeds the contract price less expected selling costs, the carrying value of these homes are adjusted to the Offerpad Solutions Inc. | 2023 Form 10-K | 55 contract price less expected selling costs.
For individual homes or portfolios of homes under contract to sell as of the real estate inventory valuation assessment date, if the carrying value exceeds the contract price less expected selling costs, the carrying value of these homes are adjusted to the contract price less expected selling costs.
Further, there continues to be uncertainty regarding the near-term macroeconomic conditions, including the path of ongoing inflation in the broader economy, the impact of geopolitical conflicts and the direction of mortgage interest rates, which have continued to fluctuate during the first quarter of 2024.
Further, there continues to be uncertainty regarding the near-term macroeconomic conditions, including the path of inflation in the broader economy, the direction of mortgage interest rates, which have continued to stay around 7% during the early stages of the first quarter of 2025, and the impact of geopolitical conflicts.
Expansion into New Markets Since our launch in 2015, we have expanded into 25 markets as of December 31, 2023, which covered roughly 22% of the 4.7 million homes sold in the United States in 2023.
Expansion into New Markets Since our launch in 2015, we have expanded into 26 markets as of December 31, 2024, which covered roughly 23% of the 4.8 million homes sold in the United States in 2024.
Our principal sources of liquidity have historically consisted of cash generated from our operations and financing activities. As of December 31, 2023, we had cash and cash equivalents of $76.0 million and had a total undrawn borrowing capacity under our senior and mezzanine secured credit facilities of $792.5 million, $302.7 million of which is committed and $489.8 million uncommitted.
Our principal sources of liquidity have historically consisted of cash generated from our operations and financing activities. As of December 31, 2024, we had cash and cash equivalents of $43.0 million and had a total undrawn borrowing capacity under our senior and mezzanine secured credit facilities of $790.5 million, $169.0 million of which is committed and $621.5 million uncommitted.
The following table presents a reconciliation of our Adjusted Net Income (Loss) and Adjusted EBITDA to our GAAP Net Income (Loss), which is the most directly comparable GAAP measure, for the periods indicated: Year Ended December 31, (in thousands, except percentages, unaudited) 2023 2022 Net loss (GAAP) $ (117,218 ) $ (148,613 ) Change in fair value of warrant liabilities (68 ) (23,522 ) Adjusted net loss $ (117,286 ) $ (172,135 ) Adjusted net loss margin (8.9 )% (4.4 )% Adjustments: Interest expense 18,859 45,991 Amortization of capitalized interest (1) 7,234 12,660 Income tax expense 163 359 Depreciation and amortization 728 1,022 Amortization of stock-based compensation 7,915 8,307 Adjusted EBITDA $ (82,387 ) $ (103,796 ) Adjusted EBITDA margin (6.3 )% (2.6 )% (1) Amortization of capitalized interest represents all interest related costs, including senior and mezzanine interest related costs, incurred on homes sold in the period presented that were capitalized and expensed in cost of sales at the time of sale.
The following table presents a reconciliation of our Adjusted Net Income (Loss) and Adjusted EBITDA to our GAAP Net Income (Loss), which is the most directly comparable GAAP measure, for the periods indicated: Year Ended December 31, (in thousands, except percentages, unaudited) 2024 2023 Net loss (GAAP) $ (62,159 ) $ (117,218 ) Change in fair value of warrant liabilities (240 ) (68 ) Adjusted net loss $ (62,399 ) $ (117,286 ) Adjusted net loss margin (6.8 )% (8.9 )% Adjustments: Interest expense 18,684 18,859 Amortization of capitalized interest (1) 5,771 7,234 Income tax expense 31 163 Depreciation and amortization 611 728 Amortization of stock-based compensation 8,080 7,915 Adjusted EBITDA $ (29,222 ) $ (82,387 ) Adjusted EBITDA margin (3.2 )% (6.3 )% (1) Amortization of capitalized interest represents all interest related costs, including senior and mezzanine interest related costs, incurred on homes sold in the period presented that were capitalized and expensed in cost of sales at the time of sale.
The buyer then conducts a customary inspection of the home and takes possession of the home upon funding and closing. We pay agent commissions for home buyers out of funds received at closing.
If the buyer is represented by an agent, we work directly with the agent. The buyer then conducts a customary inspection of the home and takes possession of the home upon funding and closing. We pay agent commissions for home buyers out of funds received at closing.
Recent Accounting Pronouncements For a discussion of recent accounting pronouncements, refer to Note 1. Nature of Operations and Significant Accounting Policies in Item 8, Financial Statements and Supplementary Data .
Recent Accounting Pronouncements For a discussion of recent accounting pronouncements, refer to Note 1. Nature of Operations and Significant Accounting Policies in Item 8, Financial Statements and Supplementary Data . Offerpad Solutions Inc. | 2024 Form 10-K | 58
In 2023, we estimate that we captured roughly 0.5% market share across our then active 25 markets. Given this high degree of fragmentation, we believe that bringing a solutions-oriented approach to the market with multiple buying and selling services to meet the unique needs of customers could lead to continued market share growth and accelerated adoption of the digital model.
Given this high degree of fragmentation, we believe that bringing a solutions-oriented approach to the market with multiple buying and selling services to meet the unique needs of customers could lead to continued market share growth and accelerated adoption of the digital model.
The following summarizes certain details related to our mezzanine secured credit facilities (in thousands, except interest rates): Borrowing Capacity Outstanding Weighted- Average Interest End of Revolving / Withdrawal Final Maturity As of December 31, 2023 Committed Uncommitted Total Amount Rate Period Date Related party facility 1 $ 45,000 $ 25,000 $ 70,000 $ 22,250 11.56 % June 2025 December 2025 Mezzanine financial institution 1 22,500 22,500 45,000 11,198 12.79 % January 2025 July 2025 Mezzanine financial institution 2 26,667 13,333 40,000 1,506 9.55 % January 2025 April 2025 Related party facility 2 8,000 14,000 22,000 1,553 13.05 % March 2025 September 2025 Mezzanine secured credit facilities $ 102,167 $ 74,833 $ 177,000 $ 36,507 As of December 31, 2023, we had four mezzanine secured credit facilities, two with separate financial institutions and two with a related party, which holds more than 5% of our Class A common stock.
The following summarizes certain details related to our mezzanine secured credit facilities (in thousands, except interest rates): Borrowing Capacity Outstanding Weighted- Average Interest End of Revolving / Withdrawal Final Maturity As of December 31, 2024 Committed Uncommitted Total Amount Rate Period Date Related party facility 1 $ 45,000 $ 25,000 $ 70,000 $ 18,372 13.67 % June 2025 December 2025 Mezzanine financial institution 1 — 45,000 45,000 — 13.86 % January 2026 July 2026 Mezzanine financial institution 2 26,667 13,333 40,000 7,707 12.39 % January 2025 April 2025 Related party facility 2 8,000 14,000 22,000 5,160 13.59 % March 2025 September 2025 Mezzanine secured credit facilities $ 79,667 $ 97,333 $ 177,000 $ 31,239 As of December 31, 2024, we had four mezzanine secured credit facilities, two with separate financial institutions and two with a related party, which holds more than 5% of our Class A common stock.
Interest Expense Interest expense decreased by $27.1 million, or 59.0%, to $18.9 million for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Interest Expense Interest expense decreased by $0.2 million, or 0.9%, to $18.7 million for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Offerpad Solutions Inc. | 2023 Form 10-K | 46 The following table presents a reconciliation of our Adjusted Gross Profit, Contribution Profit and Contribution Profit After Interest to our gross profit, which is the most directly comparable GAAP measure, for the periods indicated: Year Ended December 31, (in thousands, except percentages and homes sold, unaudited) 2023 2022 Gross profit (GAAP) $ 70,181 $ 182,422 Gross margin 5.3 % 4.6 % Homes sold 3,674 10,635 Gross profit per home sold $ 19.1 $ 17.2 Adjustments: Real estate inventory valuation adjustment - current period (1) 837 58,413 Real estate inventory valuation adjustment - prior period (2) (58,125 ) (1,205 ) Interest expense capitalized (3) 7,234 12,660 Adjusted gross profit $ 20,127 $ 252,290 Adjusted gross margin 1.5 % 6.4 % Adjustments: Direct selling costs (4) (35,225 ) (97,381 ) Holding costs on sales - current period (5)(6) (3,357 ) (8,342 ) Holding costs on sales - prior period (5)(7) (2,166 ) (918 ) Other income, net (8) 6,149 1,532 Contribution (loss) profit $ (14,472 ) $ 147,181 Contribution margin (1.1 )% 3.7 % Homes sold 3,674 10,635 Contribution (loss) profit per home sold $ (3.9 ) $ 13.8 Adjustments: Interest expense capitalized (3) (7,234 ) (12,660 ) Interest expense on homes sold - current period (9) (15,289 ) (32,022 ) Interest expense on homes sold - prior period (10) (13,924 ) (3,737 ) Contribution (loss) profit after interest $ (50,919 ) $ 98,762 Contribution margin after interest (3.9 )% 2.5 % Homes sold 3,674 10,635 Contribution (loss) profit after interest per home sold $ (13.9 ) $ 9.3 (1) Real estate inventory valuation adjustment – current period is the real estate inventory valuation adjustments recorded during the period presented associated with homes that remain in real estate inventory at period end.
Offerpad Solutions Inc. | 2024 Form 10-K | 48 The following table presents a reconciliation of our Adjusted Gross Profit, Contribution Profit (Loss) and Contribution Profit (Loss) After Interest to our Gross Profit, which is the most directly comparable GAAP measure, for the periods indicated: Year Ended December 31, (in thousands, except percentages and homes sold, unaudited) 2024 2023 Gross profit (GAAP) $ 72,195 $ 70,181 Gross margin 7.9 % 5.3 % Homes sold 2,707 3,674 Gross profit per home sold $ 26.7 $ 19.1 Adjustments: Real estate inventory valuation adjustment - current period (1) 2,953 837 Real estate inventory valuation adjustment - prior period (2) (793 ) (58,125 ) Interest expense capitalized (3) 5,771 7,234 Adjusted gross profit $ 80,126 $ 20,127 Adjusted gross margin 8.7 % 1.5 % Adjustments: Direct selling costs (4) (24,208 ) (35,225 ) Holding costs on sales - current period (5)(6) (3,955 ) (3,357 ) Holding costs on sales - prior period (5)(7) (581 ) (2,166 ) Other income, net (8) 2,357 6,149 Contribution profit (loss) $ 53,739 $ (14,472 ) Contribution margin 5.8 % (1.1 )% Homes sold 2,707 3,674 Contribution profit (loss) per home sold $ 19.9 $ (3.9 ) Adjustments: Interest expense capitalized (3) (5,771 ) (7,234 ) Interest expense on homes sold - current period (9) (13,869 ) (15,289 ) Interest expense on homes sold - prior period (10) (2,976 ) (13,924 ) Contribution profit (loss) after interest $ 31,123 $ (50,919 ) Contribution margin after interest 3.4 % (3.9 )% Homes sold 2,707 3,674 Contribution profit (loss) after interest per home sold $ 11.5 $ (13.9 ) (1) Real estate inventory valuation adjustment – current period is the real estate inventory valuation adjustments recorded during the period presented associated with homes that remain in real estate inventory at period end.
The decrease was primarily attributable to lower sales volumes and a lower average sales price. We sold 3,674 homes during the year ended December 31, 2023 compared to 10,635 homes during the year ended December 31, 2022, representing a decrease of 65.5%.
The decrease was primarily attributable to lower sales volumes and a lower average sales price per home. We sold 2,707 homes during the year ended December 31, 2024 compared to 3,674 homes during the year ended December 31, 2023, representing a decrease of 26.3%.
The Pre-funded Warrants became exercisable during March 2023. All of the Pre-funded Warrants were subsequently exercised, upon which, 10.7 million shares of our Class A common stock were issued. As of December 31, 2023, there were no remaining Pre-funded Warrants outstanding.
All of the pre-funded warrants were subsequently exercised during 2023, upon which, 10.7 million shares of our Class A common stock were issued.
Net cash used in investing activities during 2022 represents purchases of property and equipment. Financing Activities Net cash used in financing activities was $324.0 million and $358.5 million for the years ended December 31, 2023 and 2022, respectively.
Investing Activities Net cash (used in) provided by investing activities was $(5.3) million and $2.0 million and for the years ended December 31, 2024 and 2023, respectively. Net cash used in investing activities during the year ended December 31, 2024 principally represents purchases of property and equipment.
Additionally, the average resale home price decreased by 4.3% from $371,000 in the year ended December 31, 2022 to $355,000 in the year ended December 31, 2023.
Additionally, the average resale home price decreased by 5.6% from $355,000 in the year ended December 31, 2023 to $335,000 in the year ended December 31, 2024.
Offerpad Solutions Inc. | 2023 Form 10-K | 53 Cash Flows The following summarizes our cash flows for the years ended December 31, 2023 and 2022: Year Ended December 31, ($ in thousands) 2023 2022 Net cash provided by operating activities $ 261,632 $ 305,402 Net cash provided by (used in) investing activities 1,985 (1,070 ) Net cash used in financing activities (323,982 ) (358,466 ) Net change in cash, cash equivalents and restricted cash $ (60,365 ) $ (54,134 ) Operating Activities Net cash provided by operating activities was $261.6 million and $305.4 million for the years ended December 31, 2023 and 2022, respectively.
Cash Flows The following summarizes our cash flows for the years ended December 31, 2024 and 2023: Year Ended December 31, ($ in thousands) 2024 2023 Net cash provided by operating activities $ 20,833 $ 261,632 Net cash (used in) provided by investing activities (5,326 ) 1,985 Net cash used in financing activities (21,815 ) (323,982 ) Net change in cash, cash equivalents and restricted cash $ (6,308 ) $ (60,365 ) Offerpad Solutions Inc. | 2024 Form 10-K | 56 Operating Activities Net cash provided by operating activities was $20.8 million and $261.6 million for the years ended December 31, 2024 and 2023, respectively.
Our ancillary products and services represented less than 1% of our total revenue in both 2023 and 2022. Unit Economics We view Contribution Margin and Contribution Margin after Interest (see “—Non-GAAP Financial Measures”) as key performance indicators for unit economic performance, which are currently primarily driven by our cash offer transactions.
Unit Economics We view Contribution Margin and Contribution Margin after Interest (see “—Non-GAAP Financial Measures”) as key performance indicators for unit economic performance, which are currently primarily driven by our cash offer transactions.
Credit Facilities and Other Debt As of December 31, 2023, we had aggregate outstanding principal amounts on our senior and mezzanine secured credit facilities of $222.9 million and $36.5 million, respectively.
Credit Facilities and Other Debt As of December 31, 2024, we had aggregate outstanding principal amounts on our senior and mezzanine secured credit facilities of $185.2 million and $31.2 million, respectively, and $21.4 million on our other senior secured debt.
Interest Expense Interest expense consists primarily of interest on borrowings, including amortization of debt issuance costs related to our senior secured credit facilities, mezzanine secured credit facilities and other debt. Borrowings under the senior secured credit facilities and mezzanine secured credit facilities accrue interest at a rate based on a Secured Overnight Financing Rate (“SOFR”) reference rate plus a margin.
Borrowings under the senior secured credit facilities and mezzanine secured credit facilities, and other debt accrue interest at a rate based on a Secured Overnight Financing Rate (“SOFR”) reference rate plus a margin.
This transaction volume affects substantially all of the ways that we generate revenue, including our ability to acquire new homes and generate associated fees, and our ability to sell homes that we own. The residential real estate market conditions were mixed over the course of 2023.
This transaction volume affects substantially all of the ways that we generate revenue, including our ability to acquire new homes and generate associated fees, and our ability to sell homes that we own. The uncertain economic outlook and uneven residential real estate market conditions challenged our operating results during 2024.
Borrowings under the senior and mezzanine secured credit facilities are required to be repaid as the related real estate inventory is sold, which is expected to be within 12 months from December 31, 2023.
Borrowings under these debt arrangements are required to be repaid as the related real estate inventory is sold, which is expected to be within 12 months from December 31, 2024.
We believe that Adjusted Gross Profit, Contribution Profit, and Contribution Profit After Interest are useful financial measures for investors as they are used by management in evaluating unit level economics and operating performance across our markets.
We believe that Adjusted Gross Profit, Contribution Profit, and Contribution Profit After Interest are useful financial measures for investors as they are used by management in evaluating unit level economics and operating performance across our markets. Each of these measures is intended to present the economics related to homes sold during a given period.
Senior Secured Credit Facilities The following summarizes certain details related to our senior secured credit facilities (in thousands, except interest rates): Borrowing Capacity Outstanding Weighted- Average Interest End of Revolving / Withdrawal Final Maturity As of December 31, 2023 Committed Uncommitted Total Amount Rate Period Date Senior financial institution 1 $ 200,000 $ 200,000 $ 400,000 $ 135,676 7.91 % June 2025 June 2025 Senior financial institution 2 100,000 100,000 200,000 55,541 7.61 % January 2025 July 2025 Senior financial institution 3 100,000 50,000 150,000 6,453 7.11 % January 2025 April 2025 Related party 30,000 20,000 50,000 6,289 10.05 % March 2025 September 2025 Senior financial institution 4 30,000 45,000 75,000 18,984 8.42 % August 2024 February 2025 Senior secured credit facilities $ 460,000 $ 415,000 $ 875,000 $ 222,943 Offerpad Solutions Inc. | 2023 Form 10-K | 52 As of December 31, 2023, we had five senior secured credit facilities that we use to fund the purchase of homes and build our real estate inventory, four with separate financial institutions and one with a related party, which holds more than 5% of our Class A common stock.
Senior Secured Credit Facilities The following summarizes certain details related to our senior secured credit facilities (in thousands, except interest rates): Borrowing Capacity Outstanding Weighted- Average Interest End of Revolving / Withdrawal Final Maturity As of December 31, 2024 Committed Uncommitted Total Amount Rate Period Date Senior financial institution 1 $ 150,000 $ 250,000 $ 400,000 $ 110,109 7.93 % December 2025 June 2026 Senior financial institution 2 — 200,000 200,000 — 8.01 % January 2026 July 2026 Senior financial institution 3 100,000 50,000 150,000 30,941 8.38 % January 2025 April 2025 Related party 30,000 20,000 50,000 18,329 10.09 % March 2025 September 2025 Senior financial institution 4 — 30,000 30,000 25,864 9.76 % August 2025 February 2026 Senior secured credit facilities $ 280,000 $ 550,000 $ 830,000 $ 185,243 As of December 31, 2024, we had five senior secured credit facilities that we use to fund the purchase of homes and build our real estate inventory, four with separate financial institutions and one with a related party, which holds more than 5% of our Class A common stock.
Change in Fair Value of Warrant Liabilities Change in fair value of warrant liabilities for the years ended December 31, 2023 and 2022 represents gains of $0.1 million and $23.5 million, respectively, as a result of the fair value adjustment of the warrant liabilities that were assumed in connection with the Business Combination.
Change in Fair Value of Warrant Liabilities Change in fair value of warrant liabilities for the years ended December 31, 2024 and 2023 represents gains of $0.2 million and $0.1 million, respectively, as a result of the fair value adjustment of our warrant liabilities.
Inventory financing is a key enabler to our growth and we rely on our non-recourse asset-backed financing facilities, which primarily consist of senior and mezzanine secured credit facilities to finance our home purchases. The loss of adequate access to these types of facilities, or the inability to maintain these types of facilities on favorable terms, would impair our performance.
Real estate inventory financing is a key enabler to our growth and we rely on our non-recourse asset-backed financing facilities, which primarily consist of senior and mezzanine secured credit facilities to finance our home purchases.
The decrease in average sales price per home was primarily due to our increased focus on geographic markets that tend to share relatively lower median price points as elevated mortgage interest rates and inflation in the broader economy have continued to negatively impact the residential real estate market conditions, as well as refining our target home purchase price range to focus on acquiring homes with the greatest price stability within each market.
The decrease in average sales price per home during the year ended December 31, 2024 was primarily due to our increased focus on geographic markets that tend to share relatively lower median price points, as well as homes closer to or below the median price in a given market as higher mortgage interest rates and somewhat elevated levels of inflation in the broader economy have continued to negatively impact the residential real estate market conditions.
The decrease in expense was primarily attributable to a $370.2 million decrease in the average outstanding balance of our senior and mezzanine secured credit facilities, from $790.7 million during the year ended December 31, 2022 to $420.5 million during the year ended December 31, 2023.
The decrease in expense was primarily attributable to a $172.0 million decrease in the average outstanding balance of our secured credit facilities and other debt, from $420.6 million during the year ended December 31, 2023 to $248.6 million during the year ended December 31, 2024.
As of December 31, 2023, we were in compliance with all covenants and no event of default had occurred. Senior Secured Debt - Other We have a borrowing arrangement with a financial institution to support purchases of real estate inventory. Borrowings under this arrangement accrue interest at a rate based on a SOFR reference rate, plus a margin.
Senior Secured Debt - Other We have a borrowing arrangement with a financial institution to support purchases of real estate inventory. Borrowings under this arrangement accrue interest at a rate based on a SOFR reference rate, plus a margin. The weighted-average interest rate under our other senior secured debt was 9.24% as of December 31, 2024.
Estimated interest payments, which have been calculated using the Offerpad Solutions Inc. | 2023 Form 10-K | 54 applicable variable interest rate in existence at December 31, 2023 over an assumed holding period of 97 days, total $5.0 million and $1.4 million under the respective facilities.
Estimated interest payments, which have been calculated using the applicable variable interest rate in existence at December 31, 2024 over an assumed holding period of 142 days, total $5.9 million, $1.6 million, and $0.8 million under the respective facilities and other senior secured debt.
Prior to listing the home for sale, an Offerpad Asset Manager will reevaluate the current market and comparable properties using the same underwriting technology as is used in the buying process to price the home accordingly.
Prior to listing the home for sale, an Offerpad employee will reevaluate the current market and comparable properties using the same underwriting technology as is used in the buying process to price the home accordingly. Our acquisition and resale teams work closely to ensure market level trends are captured and anticipated in pricing decisions.
The increase in gross profit margin was partially offset by a decrease in the difference between the average home resale price and the average home acquisition price during the year ended December 31, 2023 compared to the year ended December 31, 2022.
The increase in gross profit margin was primarily due to an increase in the difference between the average home resale price and the average home acquisition price during the year ended December 31, 2024 compared to the year ended December 31, 2023, and a $4.5 million decrease in the real estate inventory valuation adjustment during the year ended December 31, 2024 compared to the year ended December 31, 2023.
Renovation Services We have extended our renovation services to other businesses allowing other companies and homeowners to utilize our renovations team to update their portfolio of homes for rent or to sell.
Through this offering, we are able to leverage our existing logistics, operations, technology and skill-sets to provide renovation services to other businesses, allowing other companies and homeowners to utilize our renovations team to update their portfolio of homes for rent or to sell.
Offers We generate demand for our services through traditional media, digital media, organic referral, and partnership channels. Partnership channels include relationships with homebuilders, brokerages, and complementary industry partners. Interested home sellers visit our desktop or mobile website or application and fill out a short questionnaire about their home.
Offers We generate demand for our services through traditional media, digital media, organic referral, and partnership channels. Partnership channels include relationships with homebuilders, brokerages, and complementary industry partners.
This resulted in a decrease in the average real estate inventory holding period to 97 days during the fourth quarter of 2023, which is consistent with our expected average real estate inventory holding period and our historical norm.
As we increased our scale and improved our workflow optimization in prior years, our average real estate inventory holding period of homes sold decreased from 138 days in 2016 to 97 days during the fourth quarter of 2023, which is consistent with our expected average real estate inventory holding period and our historical norm.
Cost of Revenue and Gross Profit Cost of revenue decreased by $2,525.7 million, or 67.0%, to $1,244.2 million for the year ended December 31, 2023 compared to the year ended December 31, 2022. This decrease was primarily attributable to lower sales volumes and a decrease in the real estate inventory valuation adjustment.
This decrease was primarily attributable to lower sales volumes, a lower average home acquisition price, and a decrease in the real estate inventory valuation adjustment. Cash Offer gross profit margin was 7.2% for the year ended December 31, 2024 compared to 4.6% for the year ended December 31, 2023.
As of December 31, 2023, we had $3.8 million of total future lease payments, including imputed interest, associated with our operating lease arrangements, of which, $2.4 million is short-term.
As of December 31, 2024, we had $22.6 million of total future lease payments, including imputed interest and tenant incentive receivables, associated with our operating lease arrangements, of which, $2.8 million is short-term. Critical Accounting Estimates We prepare our consolidated financial statements in accordance with GAAP.
When we resell a home, the proceeds are used to reduce the corresponding outstanding balance under the related senior and mezzanine secured revolving credit facilities. Mezzanine Secured Credit Facilities In addition to the senior secured credit facilities, we use mezzanine secured credit facilities which are structurally and contractually subordinated to the related senior secured credit facilities.
Each senior secured credit facility contains eligibility requirements that govern whether a property can be financed. When we resell a home, the proceeds are used to reduce the corresponding outstanding balance under the related senior and mezzanine secured revolving credit facilities.
This was partially offset by $90.0 million of proceeds from the issuance of pre-funded warrants, net of issuance costs of $0.8 million. Net cash used in financing activities during 2022 primarily consisted of $3,540.5 million of repayments of credit facilities and other debt, which was partially offset by $3,178.0 million of borrowings from credit facilities and other debt.
Net cash used in financing activities during the year ended December 31, 2024 primarily consisted of $829.5 million of repayments of credit facilities and other debt, which was partially offset by $807.9 million of borrowings from credit facilities and other debt.
We are currently headquartered in Chandler, Arizona and operated in over 1,700 cities and towns in 25 metropolitan markets across 15 states as of December 31, 2023.
We are currently headquartered in Tempe, Arizona and operated in over 1,800 cities and towns in 26 metropolitan markets across 17 states as of December 31, 2024. Current Economic Conditions and Health of the U.S.
Traditionally, resale housing pricing moves gradually through cycles; therefore, shorter real estate inventory holding periods limit pricing exposure.
Historically, we have been able to manage our portfolio risk in part by our ability to manage holding periods for our real estate inventory. Traditionally, resale housing pricing moves gradually through cycles; therefore, shorter real estate inventory holding periods limit pricing exposure.
Once a purchase offer is received on a home, we enter into negotiations with the buyer and upon agreement of price, terms and conditions, we enter into a purchase contract. If the buyer is represented by an agent, we work directly with the agent.
The ultimate goal during the resale process is to maximize return on investment when considering pricing and holding periods. Once a purchase offer is received on a home, we enter into negotiations with the buyer and upon agreement of price, terms and conditions, we enter into a purchase contract.
This net decrease in credit facility funding of $362.5 million was directly related to the decrease in financed inventory during 2022. Material Cash Requirements and Other Obligations Our material cash requirements include the following contractual obligations and other commitments.
This net decrease in credit facility and other debt funding of $21.6 million was directly related to the decrease in financed real estate inventory during the period.
Given this current coverage, we believe there is significant opportunity to both increase market penetration in our existing markets and to grow our business through new market expansion over the long-term, although new market expansion typically generates lower initial margins as we begin operations that increase as we scale volumes.
Given this current coverage, we believe there is significant opportunity to both increase market penetration in our existing markets and to grow our business through new market expansion over the long-term. Also, because of our strategic approach to our asset-light platform offerings, we believe a significant portion of the total addressable market is serviceable with our business model.
We aim to deliver our offerings to customers in a smooth, efficient, digital driven platform, focused on transparency and ease of use. The primary goal is to be able to offer multiple services tied to the core real estate transaction, allowing customers to bundle and save.
We anticipate this integration will further expand our reach and diversify our lead sources. Ancillary products and services We aim to deliver other additional products and services tied to the core real estate transaction in a smooth, efficient, digital driven platform, focused on transparency and ease of use.
Our underwriting tools are constantly updated with inputs from third-party data sources, proprietary data sources as well as internal data to adjust to the latest market conditions. This allows us to assess and adjust to changes in the local housing market conditions based on our technology, analysis and local real estate experience, in order to mitigate our risk exposure.
Our underwriting tools are constantly updated to adjust to the latest market conditions, leveraging inputs from our internal data systems, as well as third-party and other proprietary data sources.
The lenders have legal recourse only to the assets securing the debt and do not have general recourse against us with limited exceptions.
The lenders have legal recourse only to the assets securing the debt and do not have general recourse against us with limited exceptions. We have, however, provided limited non-recourse carve-out guarantees under our senior and mezzanine secured credit facilities for certain of the SPEs’ obligations.
There were no amounts outstanding under this borrowing arrangement as of December 31, 2023. The weighted-average interest rate under our other senior secured debt was 7.23% as of December 31, 2022.
There were no amounts outstanding under this borrowing arrangement as of December 31, 2023.