Biggest changeFluctuations in the fair value of derivative liabilities as a result of Level 3 inputs may impact the comparability of UHG’s results of operations. 40 Table of Contents Results of Operations Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 The following table presents summary results of operations for the periods indicated: Year Ended December 31, Amount Change 2024 2023 % Change Statements of Operations Revenue, net of sales discounts $ 463,714,017 $ 421,474,101 $ 42,239,916 10.0 % Cost of sales 383,883,751 341,748,481 42,135,270 12.4 % Selling, general and administrative expense 74,699,741 65,094,444 9,605,297 14.7 % Other expense, net (12,482,940) (3,762,613) (8,720,327) NM Equity in net earnings from investment in joint venture 1,528,984 1,244,091 284,893 22.9 % Loss on extinguishment of Convertible Notes (45,642,497) — (45,642,497) NM Change in fair value of derivative liabilities 88,652,980 115,904,646 (27,251,666) (23.5) % Income before taxes $ 37,187,052 $ 128,017,300 $ (90,830,248) (71.0) % Income tax (benefit) expense (9,718,688) 2,957,016 (12,675,704) NM Net income $ 46,905,740 $ 125,060,284 $ (78,154,544) (62.5) % Other Financial and Operating Data: Active communities at end of period (a) 46 61 (15) (24.6) % Home closings 1,431 1,383 48 3.5 % Average sales price of homes closed (b) $ 329,111 $ 315,718 $ 13,393 4.2 % Net new orders (units) 1,399 1,296 103 7.9 % Cancellation rate 11.4 % 13.6 % (2.2) % (16.2) % Backlog 157 189 (32) (16.9) % Gross profit $ 79,830,266 $ 79,725,620 $ 104,646 0.1 % Gross profit % (c) 17.2 % 18.9 % (1.7) % (9.0) % Adjusted gross profit (d) $ 92,407,360 $ 90,080,976 $ 2,326,384 2.6 % Adjusted gross profit % (c) 19.9 % 21.4 % (1.5) % (7.0) % EBITDA (d) $ 60,431,172 $ 144,815,138 $ (84,383,966) (58.3) % EBITDA margin % (c) 13.0 % 34.4 % (21.3) % (62.1) % Adjusted EBITDA (d) $ 31,636,133 $ 40,470,122 $ (8,833,989) (21.8) % Adjusted EBITDA margin % (c) 6.8 % 9.6 % (2.8) % (29.2) % ______________________________ NM - Not Meaningful (a) UHG had 13 communities in closeout as of the year ended December 31, 2024 and 7 communities in closeout as of the year ended December 31, 2023.
Biggest changeAccordingly, the resulting income tax expense for 2025 may impact the comparability of the Company’s results of operations for the periods presented. 41 Table of Contents Results of Operations Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 The following table presents summary results of operations for the periods indicated (dollar amounts in thousands except average sales price): Year Ended December 31, Period over period 2025 2024 Change ($) Change (%) Statements of Operations Revenue, net of sales discounts $ 406,692 $ 463,714 $ (57,022) (12.3) % Cost of sales 334,955 383,884 (48,929) (12.7) % Selling, general and administrative expense 71,766 74,700 (2,934) (3.9) % Other expense, net (9,326) (12,483) 3,157 (25.3) % Equity in net earnings from investment in joint venture 1,057 1,529 (472) (30.9) % Goodwill impairment (1,147) — (1,147) NM Loss on extinguishment of Convertible Notes — (45,642) 45,642 NM Change in fair value of derivative liabilities 9,940 88,653 (78,713) (88.8) % Income before taxes $ 495 $ 37,187 $ (36,692) (98.7) % Income tax expense (benefit) 16,747 (9,719) 26,466 (272.3) % Net (loss) income $ (16,252) $ 46,906 $ (63,158) (134.6) % Other Financial and Operating Data: Active communities at end of period (a) 57 46 11 23.9 % Home closings 1,192 1,431 (239) (16.7) % Average sales price of homes closed (b) $ 341,314 $ 329,111 $ 12,203 3.7 % Net new orders (units) 1,227 1,399 (172) (12.3) % Cancellation rate 13.0 % 11.4 % 1.6 % 14.4 % Backlog 192 157 35 22.3 % Gross profit $ 71,737 $ 79,830 $ (8,093) (10.1) % Gross margin (c) 17.6 % 17.2 % 0.4 % 2.3 % Adjusted gross profit (d) $ 80,127 $ 92,407 $ (12,280) (13.3) % Adjusted gross margin (c) 19.7 % 19.9 % (0.2) % (1.0) % EBITDA (d) $ 18,013 $ 60,432 $ (42,419) (70.2) % EBITDA margin (c) 4.4 % 13.0 % (8.6) % (66.2) % Adjusted EBITDA (d) $ 22,543 $ 31,636 $ (9,093) (28.7) % Adjusted EBITDA margin (c) 5.5 % 6.8 % (1.3) % (19.1) % ______________________________ NM - Not Meaningful (a) UHG had 8 communities in closeout as of the year ended December 31, 2025 and 13 communities in closeout as of the year ended December 31, 2024.
The legal obligation and economic loss resulting from a cancellation or termination is limited to the amount of the deposits paid pursuant to such option contracts as well as capitalized pre-acquisition costs such as lot option fees paid to the land bank partner.
The legal obligation and economic loss resulting from a cancellation or termination is limited to the amount of the deposits paid pursuant to such option contracts as well as capitalized pre-acquisition land costs such as lot option fees paid to the land bank partner.
To address uncertainty in these budgets, UHG assesses, updates and revises project budgets on a regular basis, utilizing the most current information available to estimate home construction and land development costs. Developed lot costs are typically allocated to individual residential lots on a per lot basis based on specific costs incurred for the acquisition of the lot.
To address uncertainty in these budgets, UHG assesses, updates and revises project budgets on a regular basis, utilizing the most current information available to estimate home construction and land development costs. Developed lot and pre-acquisition land costs are typically allocated to individual residential lots on a per lot basis based on specific costs incurred for the acquisition of the lot.
Adjusted gross profit, EBITDA, adjusted EBITDA, and EBITDA margin are not financial measures under generally accepted accounting principles in the United States of America (“GAAP”). See “ Non-GAAP Financial Measures ” for an explanation of how UHG computes these non-GAAP financial measures and for reconciliations to the most directly comparable GAAP financial measure.
Adjusted gross profit, EBITDA, and adjusted EBITDA are not financial measures under generally accepted accounting principles in the United States of America (“GAAP”). See “ Non-GAAP Financial Measures ” for an explanation of how UHG computes these non-GAAP financial measures and for reconciliations to the most directly comparable GAAP financial measure.
For grants that include graded vesting and either a market or performance condition, the Company utilizes the graded vesting method to recognize compensation expense. The Company accounts for forfeitures when they occur. The Company’s stock warrant awards do not contain a service condition and are expensed on the grant date.
For grants that include graded vesting and either a market or performance condition, the Company utilizes the graded vesting method to recognize compensation expense. The Company accounts for forfeitures when they occur. The Company’s stock warrant awards do not contain a service condition and were expensed on the grant date.
UHG generally relies upon its revolving lines of credit to fund building costs, and timing of draws is such that UHG may from time to time be in receipt of funds from the Syndicated Line in advance of such funds being utilized.
UHG generally relies upon its syndicated line of credit to fund building costs, and timing of draws is such that UHG may from time to time be in receipt of funds from the Syndicated Line in advance of such funds being utilized.
The Company employs a land-light lot operating strategy, with a focus on the design, construction and sale of entry-level, first, second and third move-up single-family houses. UHG principally builds detached single-family houses, and, to a lesser extent, attached single-family houses, including duplex houses and town houses.
The Company employs a land-light lot operating strategy, with a focus on the design, construction and sale of entry-level, first, second and some third-time move-up single-family houses and custom builds. UHG principally builds detached single-family houses, and, to a lesser extent, attached single-family houses, including duplex houses and town houses.
Stock-Based Compensation As of December 31, 2024, the Company has four types of stock-based compensation outstanding: stock options, restricted stock units (“RSUs”), performance-based restricted stock units (“PSUs”) with a market condition and stock warrants.
Stock-Based Compensation As of December 31, 2025, the Company has four types of stock-based compensation outstanding: stock options, restricted stock units (“RSUs”), performance-based restricted stock units (“PSUs”) with a market condition and stock warrants.
The first step is a qualitative assessment to determine whether the existence of events or circumstances leads to a determination that it is more-likely-than-not that 48 Table of Contents the fair value of a reporting unit is less than its carrying amount.
The first step is a qualitative assessment to determine whether the existence of events or circumstances leads to a determination that it is more-likely-than-not that the fair value of a reporting unit is less than its carrying amount.
UHG’s pipeline as of December 31, 2024 consists of approximately 7,700 lots, which includes lots that UHG may acquire from third party lot option contracts or land bank option contracts, in addition to lots that are owned or controlled by related parties and which UHG expects to obtain the contractual right to acquire.
UHG’s pipeline as of December 31, 2025 consists of approximately 7,200 lots, which includes lots that UHG may acquire from third party lot option contracts or land bank option contracts, in addition to lots that are owned or controlled by related parties and which UHG expects to obtain the contractual right to acquire.
UHG’s pipeline as of December 31, 2024 consists of approximately 7,700 lots, which includes lots that are owned or controlled by related parties, and which UHG expects to obtain the contractual right to acquire, in addition to lots that UHG may acquire from third party lot option contracts or land bank option contracts.
UHG’s pipeline as of December 31, 2025 consists of approximately 7,200 lots, which includes lots that UHG may acquire from third party lot option contracts or land bank option contracts, in addition to lots that are owned or controlled by related parties, and which UHG expects to obtain the contractual right to acquire.
The Company defines EBITDA as net income before (i) capitalized interest expensed in cost of sales, (ii) interest expensed in other (expense) income, net, (iii) 43 Table of Contents depreciation and amortization, and (iv) taxes.
The Company defines EBITDA as net income before (i) capitalized interest expensed in cost of sales, (ii) interest expensed in other (expense) income, net, (iii) depreciation and amortization, and (iv) taxes.
While UHG’s significant accounting policies are more fully described in Note 3 - Summary of significant accounting policies of the Notes to the Consolidated Financial Statements contained in this report, UHG believes the following topics reflect the critical accounting policies and the more significant judgment and estimates used in the preparation of the Consolidated Financial Statements.
While UHG’s significant accounting policies are more fully described in Note 1 - Nature of Business and Summary of Significant Accounting Policies of the Notes to the Consolidated Financial Statements contained in this report, UHG believes the following topics reflect the critical accounting policies and the more significant judgment and estimates used in the preparation of the consolidated financial statements.
Kennedy Lewis Credit Agreement In 2024, the Company entered into a Credit Agreement (the “Credit Agreement”) by and among the Company, GSH, Kennedy Lewis Agency Partners, LLC, as administrative agent, and the lenders party thereto (the “Lenders”) pursuant to which the Lenders thereunder funded a $70,000,000 subordinated loan (“Term Loan”), the proceeds of which were used to redeem the outstanding convertible promissory notes from the Selling Stockholders.
Term Loan In 2024, the Company entered into a Credit Agreement (the “Credit Agreement”) by and among the Company, GSH, Kennedy Lewis Agency Partners, LLC, as administrative agent, and the lenders party thereto (the “Lenders”) pursuant to which the Lenders thereunder funded a $70.0 million subordinated term loan, the proceeds of which were used to redeem the outstanding convertible promissory notes from the Selling Stockholders.
As of December 31, 2024 , the Syndicated Line had a weighted average interest rate of 8.41% and will mature on August 2, 2027 except with respect to two non-extending lenders which represent $73.3 million of the committed amount and will mature August 10, 2026.
As of December 31, 2025 , the Syndicated Line had a weighted average interest rate of 7.48% and will mature on August 2, 2027 except with respect to two non-extending lenders which represent $73.3 million of the committed amount and will mature August 10, 2026.
Under ASC 815, derivative liabilities are marked to market each reporting period with changes recognized on the Condensed Consolidated Statement of Operations. The overall increase is primarily attributable to changes in the fair value of the Earnout Shares, which fluctuates each period due to changes in the Company's stock price.
Under ASC 815, Derivatives and Hedging, derivative liabilities are marked to market each reporting period with changes recognized on the consolidated statements of operations. The overall increase is primarily attributable to changes in the fair value of the Earnout Shares, which fluctuates each period due to changes in the Company's stock price.
The Company had $96.4 million of availability under the Syndicated Line, based on its borrowing base of $147.4 million. The borrowing base up to the aggregate commitment generates availability in accordance with the value of the collateral at a given point.
The Company had $56.4 million of availability under the Syndicated Line, based on its borrowing base of $136.0 million. The borrowing base up to the aggregate commitment generates availability in accordance with the value of the collateral at a given point.
These instruments were recognized as a derivative liability in accordance with ASC 815 starting in 2023, and are marked to market at the end of each reporting period. With the exception of the public warrants, the fair values of each derivative liability are determined using Level 3 inputs.
These instruments were recognized as derivative liabilities in accordance with ASC 815, Derivatives and Hedging and are marked to market at the end of each reporting period. With the exception of the public warrants, the fair values of each derivative liability are determined using Level 3 inputs.
Since its founding in 2004, UHG has delivered approximately 15,000 homes and currently builds in 46 active subdivisions at prices that generally range from approximately $200,000 to approximately $600,000.
Since its founding in 2004, UHG has delivered over 16,000 homes and currently builds in 57 active subdivisions at prices that generally range from approximately $200,000 to approximately $600,000.
UHG believes that its current cash holdings, as well as cash generated from continuing operations, cash available under the Syndicated Line, and cash obtained from land banking arrangements, will be sufficient to satisfy its short term and long term cash requirements for working capital to support its daily operations and meet current commitments under its contractual obligations.
UHG believes that its current cash holdings including cash generated from continuing operations and cash available under the Syndicated Line will be sufficient to satisfy its short term and long term cash requirements for working capital to support its daily operations and meet current commitments under its contractual obligations.
Control is considered to be transferred to the customer at the time of closing when the title and possession of the home are received by the homebuyer. Little to no estimation is involved in recognizing such revenues. Revenue is reported net of any discounts and incentives.
Control is considered to be transferred to the customer at the time of closing when the title and possession of the home are received by the homebuyer. Little to no estimation is involved in recognizing such revenues.
In determining these costs, UHG compiles project budgets that are based on a variety of assumptions, including future construction schedules and costs to be incurred.
Construction and land costs are comprised of direct and allocated costs, including estimated future costs. In determining these costs, UHG compiles project budgets that are based on a variety of assumptions, including future construction schedules and costs to be incurred.
The Term Loan has an outstanding balance of $67,150,116 as of December 31, 2024, and matures on the earlier of December 11, 2030, the maturity date under the Company’s Second Amended and Restated Credit Agreement, or the acceleration of indebtedness under the Syndicated Line. The weighted average interest rate of the loan was 11.70% as of December 31, 2024.
The term loan has an outstanding balance of $67.5 million as of December 31, 2025, and matures on the earlier of December 11, 2030, the maturity date under the Company’s Second Amended and Restated Credit Agreement, or the acceleration of indebtedness under the Syndicated Line. The weighted average interest rate of the loan was 11.52% as of December 31, 2025.
The following table presents a reconciliation of adjusted gross profit to the GAAP financial measure of gross profit for each of the periods indicated.
The following table presents a reconciliation of adjusted gross profit to the GAAP financial measure of gross profit for each of the periods indicated (in thousands, except percentages).
As of December 31, 2024, the Company had outstanding surety bonds and letters of credit totaling $7.6 million and $0.7 million, respectively. The Company believes it will fulfill its obligations under the related contracts and does not anticipate any material losses under these surety bonds or letters of credit.
As of December 31, 2025, the Company had outstanding surety bonds and letters of credit totaling $9.1 million and $1.3 million, respectively. The Company believes it will fulfill its obligations under the related contracts and does not anticipate any material losses under these surety bonds or letters of credit.
Gross profit for the year ended December 31, 2024 was $79.8 million, an increase of $0.1 million, or 0.1%, from $79.7 million for the year ended December 31, 2023. Gross profit as a percentage of revenue for the year ended December 31, 2024 was 17.2%, a decrease of 1.7%, as compared to 18.9% for the year ended December 31, 2023.
Gross profit for the year ended December 31, 2025 was $71.7 million, a decrease of $8.1 million, from $79.8 million for the year ended December 31, 2024. Gross profit as a percentage of revenue for the year ended December 31, 2025 was 17.6%, an increase of 0.4%, as compared to 17.2% for the year ended December 31, 2024.
Income Tax (Benefit) Expense: Income tax (benefit) expense for the year ended December 31, 2024 was a benefit of $9.7 million as compared to an expense of $3.0 million for the year ended December 31, 2023. The Company's estimated annual effective tax rate as of December 31, 2024 is (26.1)% as compared to 2.4% as of December 31, 2023 .
Income Tax Expense (Benefit): Income tax expense for the year ended December 31, 2025 was $16.7 million as compared to an income tax benefit of $9.7 million for the year ended December 31, 2024. The Company's estimated annual effective tax rate as of December 31, 2025 is 3,351.3% as compared to (26.1)% as of December 31, 2024.
The Company financed the transaction, in part, by entering into a Credit Agreement 44 Table of Contents with a third party that provides for a Term Loan of $70.0 million. This transaction is expected to result in reduced interest expense. Refer to Note 9 - Debt and Note 14 - Convertible Notes payable for additional information.
The Company financed the transaction, in part, by entering into a Credit Agreement with a third party that provides for a term loan of $70.0 million . Refer to Note 9 - Debt and Note 14 - Convertible Notes Payable for additional information.
For the definition of adjusted gross profit and a reconciliation to UHG’s most directly comparable financial measure calculated and presented in accordance with GAAP, see “Non-GAAP Financial Measures.” S elling, General and Administrative Expense: Selling, general and administrative expense for the year ended December 31, 2024 was $74.7 million, an increase of $9.6 million, or 14.7%, from $65.1 million for the year ended December 31, 2023.
For the definition of adjusted gross profit and a reconciliation to UHG’s most directly comparable financial measure calculated and presented in accordance with GAAP, see “Non-GAAP Financial Measures.” S elling, General and Administrative Expense: Selling, general and administrative expense for the year ended December 31, 2025 was $71.8 million, a decrease of $2.9 million, from $74.7 million for the year ended December 31, 2024.
Financing Activities Net cash used in financing activities was $34.0 million for the year ended December 31, 2024, as compared to net cash provided by financing activities of $40.5 million for the year ended December 31, 2023. The difference in cash flows year over year is $74.5 million.
Financing Activities Net cash provided by financing activities was $21.6 million for the year ended December 31, 2025, as compared to net cash used in financing activities of $34.0 million for the year ended December 31, 2024. The difference in cash flows year over year is $55.6 million.
Capital Resources Wells Fargo Syndication The Syndicated Line provides for an aggregate commitment of up to $220.0 million, of which the Company had outstanding borrowings of $50.2 million as of December 31, 2024 . The Syndicated Line also includes a $2.0 million letter of credit sub-facility under the same terms and conditions.
Capital Resources Syndicated Line of Credit The Syndicated Line provides for an aggregate commitment of up to $220.0 million, subject to borrowing base limitations, of which the Company had outstanding borrowings of $78.2 million as of December 31, 2025 . The Syndicated Line also includes a $2.0 million letter of credit sub-facility under the same terms and conditions.
Loss on extinguishment of Convertible Notes: Loss on extinguishment of Convertible Notes for the year ended December 31, 2024 was $45.6 million and is a result of the redemption of the Convertible Notes that occurred in December 2024.
Loss on Extinguishment of Convertible Notes: Loss on extinguishment of Convertible Notes for the year ended December 31, 2024 was $45.6 million and is attributable to the redemption of the Convertible Notes that occurred in 43 Table of Contents December 2024.
Investing Activities Net cash used in investing activities was $12.6 million for the year ended December 31, 2024, as compared to $24.3 million for the year ended December 31, 2023. The difference in cash flows year over year is $11.7 million.
Investing Activities Net cash used in investing activities was $1.9 million for the year ended December 31, 2025, as compared to $12.6 million for the year ended December 31, 2024. The difference in cash flows year over year is $10.7 million.
If they do not meet this criteria the transaction is accounted for as an asset acquisition. The consideration transferred in the acquisition is generally measured at fair value, as are the identifiable net assets acquired. Any goodwill that arises is tested annually for impairment. Any gain on a bargain purchase is recognized in profit or loss immediately.
If they meet this criteria, the Company accounts for the transaction as a business acquisition. If they do not meet this criteria the transaction is accounted for as an asset acquisition. The consideration transferred in the acquisition is generally measured at fair value, as are the identifiable net assets acquired. Any goodwill that arises is tested annually for impairment.
Earnout Shares The Earnout Shares were recognized at fair value on the Closing Date and are subsequently remeasured at each reporting date with changes in fair value recorded in the Company’s Consolidated Statements of Operations.
Derivative liabilities are recognized at fair value and are subsequently remeasured at each reporting date with changes in fair value recorded in the Company’s consolidated statements of operations.
The risk of loss pertaining to the aggregate purchase price of contractual commitments resulting from non-performance under finished lot purchase agreements is limited to approximately $48.2 million in Lot deposits and $4.7 million of capitalized pre-acquisition costs in Inventories as of December 31, 2024.
The risk of loss pertaining to the aggregate purchase price of contractual commitments resulting from non-performance under finished lot purchase agreements is limited to approximately $40.5 million in lot deposits and $13.5 million of capitalized pre-acquisition land costs as of December 31, 2025.
For definitions of adjusted gross profit, EBITDA and adjusted EBITDA and a reconciliation to the most directly comparable financial measures calculated and presented in accordance with GAAP, see “ Non-GAAP Financial Measures. ” Revenues: Revenues for the year ended December 31, 2024 were $463.7 million, an increase of $42.2 million, or 10.0%, from $421.5 million for the year ended December 31, 2023.
For definitions of adjusted gross profit, EBITDA and adjusted EBITDA and a reconciliation to the most directly comparable financial measures calculated and presented in accordance with GAAP, see “ Non-GAAP Financial Measures. ” Revenues: Revenues for the year ended December 31, 2025 were $406.7 million, a decrease of $57.0 million, from $463.7 million for the year ended December 31, 2024.
At the time construction of the home begins, developed lot costs are transferred to homes under construction within inventory. Sold units are expensed to cost of sales based on a specific identification basis. Cost of sales consists of specific construction costs of each home, estimated warranty costs, allocated developed lot costs, and closing costs applicable to the home.
At the time construction of the home begins, developed lot and pre-acquisition land costs are transferred to homes under construction within inventory. Sold units are expensed to cost of sales based on a specific identification basis.
As of December 31, 2024, UHG had approximately $22.6 million in cash and cash equivalents, a decrease of $34.1 million, or 60.1%, from $56.7 million as of December 31, 2023. As of December 31, 2024 and 2023, UHG had approximately $96.4 million and $24.4 million, respectively, in unused committed capacity, calculated in accordance with the Syndicated Line.
As of December 31, 2025, UHG had approximately $24.4 million in cash and cash equivalents, an increase of $1.8 million, from $22.6 million as of December 31, 2024. As of December 31, 2025 and 2024, UHG had approximately $56.4 million and $96.4 million, respectively, in unused committed capacity, calculated in accordance with the Syndicated Line.
The Company defines adjusted gross profit as gross profit excluding the effects of capitalized interest expensed in cost of sales, amortization included in homebuilding cost of sales (primarily adjustments resulting from the application of purchase accounting in connection with acquisitions), severance expense in cost of sales, abandoned project costs, and non-recurring remediation costs.
The Company defines adjusted gross profit as gross profit excluding the effects of capitalized interest expensed in cost of sales, amortization included in homebuilding cost of sales, abandoned project costs, severance expense in cost of sales, and non-recurring remediation costs.
Equity in Net Earnings from Investment in Joint Venture: Equity in net earnings from investment in joint venture for the year ended December 31, 2024 was $1.5 million, an increase of $0.3 million, as compared to $1.2 million for the year ended December 31, 2023.
Equity in Net Earnings from Investment in Joint Venture: Equity in net earnings from investment in joint venture for the year ended December 31, 2025 was $1.1 million, a decrease of $0.4 million, as compared to $1.5 million for the year ended December 31, 2024.
The Company defines adjusted EBITDA as EBITDA before stock-based compensation expense, transaction cost expense, non-recurring loss on disposal of leasehold improvements, non-recurring remediation costs, amortization included in homebuilding cost of sales (adjustments resulting from the application of purchase accounting in connection with acquisitions), severance expense, abandoned project costs, loss on extinguishment of Convertible Notes, and change in fair value of derivative liabilities.
The Company defines adjusted EBITDA as EBITDA before stock-based compensation expense, transaction cost expense, amortization included in homebuilding cost of sales, severance expense, abandoned project costs, goodwill impairment, change in fair value of derivative liabilities, loss on extinguishment of Convertible Notes, and non-recurring remediation costs.
The difference in cash flows year over year is $12.8 million.
The difference in cash flows year over year is $35.0 million.
The models used to fair value the derivative liabilities rely on significant assumptions and inputs, including the Company’s stock price, which may cause volatility in the fair value each reporting period.
The models used to fair value the derivative liabilities rely on significant assumptions and inputs, including the Company’s stock price, which may cause volatility in the fair value each reporting period. Fluctuations in the fair value of derivative liabilities as a result of Level 3 inputs may impact the comparability of UHG’s results of operations.
Under ASC 805 a business combination occurs when an entity obtains control of a “business.” The Company determines whether or not the gross assets acquired meet the definition of a business. If they meet this criteria, the Company accounts for the transaction as a business acquisition.
Business Acquisitions and Valuation of Contingent Consideration The Company accounts for business acquisitions using the acquisition method. Under ASC 805, Business Combinations , a business combination occurs when an entity obtains control of a “business.” The Company determines whether or not the gross assets acquired meet the definition of a business.
Revenue Recognition UHG recognizes revenue in accordance with ASC 606, Revenue from Contracts with Customers . Home sale transactions typically have a single performance obligation to deliver a completed home to the homebuyer which is generally satisfied when control of the home is transferred to the customer.
Revenue Recognition UHG recognizes revenue upon meeting its performance obligations. Home sale transactions typically have a single performance obligation to deliver a completed home to the homebuyer which is generally satisfied at a point in time when control of the home is transferred to the customer.
The majority of the loss on extinguishment is attributable to the make-whole payment of $37.1 million. Change in Fair Value of Derivative Liabilities: Change in fair value of derivative liabilities for the year ended December 31, 2024 was a gain of $88.7 million as compared to a gain of $115.9 million for the year ended December 31, 2023.
Change in Fair Value of Derivative Liabilities: Change in fair value of derivative liabilities for the year ended December 31, 2025 was a gain of $9.9 million as compared to a gain of $88.7 million for the year ended December 31, 2024.
At the time of closing, costs that were incurred as part of the construction of the home but not paid at the time of closing are accrued. The accrual is recorded within Cost of sales.
UHG records rebates with certain suppliers as a reduction in cost of sales based on a specific identification basis. At the time of closing, costs that were incurred as part of the construction of the home but not paid at the time of closing are accrued. The accrual is recorded within cost of sales.
Goodwill Goodwill represents the excess of the purchase price paid over the fair value of the net assets acquired and liabilities assumed in business acquisitions. In accordance with ASC 350, the Company analyzes goodwill for impairment on at least an annual basis as of October 1 of each year using a two-step process.
In accordance with ASC 350, Intangibles-Goodwill and Other, the Company analyzes goodwill for impairment on at least an annual basis as of October 1 of each year using a two-step process.
Adjusted Gross Profit: Adjusted gross profit for the year ended December 31, 2024 was $92.4 million, an increase of $2.3 million, or 2.6%, as compared to $90.1 million for the year ended December 31, 2023.
Adjusted Gross Profit: Adjusted gross profit for the year ended December 31, 2025 was $80.1 million, a decrease of $12.3 million, as compared to $92.4 million for the year ended December 31, 2024.
Refer to Note 9 - Debt of the Notes to the Consolidated Financial Statements contained in this report for additional information. The Credit Agreement contains various customary representations, warranties by the Company and covenants that are described in Note 9 - Debt of the Notes to the Consolidated Financial Statements contained in this report.
Additional details regarding the amendment and the term loan are provided in Note 9 - Debt of the Notes to the Consolidated Financial Statements included in this report. The term loan includes customary representations, warranties, and covenants by the Company that are described in Note 9 - Debt of the Notes to the Consolidated Financial Statements contained in this report.
Revenues from home sales in which the buyer retains title to the homesite while UHG builds the home are recognized based on the percentage of completion of the home construction as that is considered to represent the transfer of control. Percentage of completion is based on costs incurred as compared to total estimated project costs.
Revenue is reported net of any discounts and incentives. 49 Table of Contents Revenues from home sales in which the buyer retains title to the homesite while UHG builds the home are recognized over time based on the percentage of completion of the home construction as that is considered to represent the transfer of control.
Backlog: Backlog consists of homes sold but not yet closed with customers. Backlog represents the number of homes in backlog from the previous period plus sales of homes during the current period less cancellations of existing sales contracts and home closings during the current period.
Backlog represents the number of homes in backlog from the previous period plus sales of homes during the current period less cancellations of existing sales contracts and home closings during the current period. A portion of the homes in backlog will not result in homes delivered due to cancellations.
Cancellation Rate: The cancellation rate is the total cancellations during the period divided by the total number of new sales for homes during the period. The cancellation rate for the year ended December 31, 2024 was 11.4% , a decrease of 2.2% , from 13.6% for the year ended December 31, 2023.
Net new orders for the year ended December 31, 2025 were 1,227 units, a decrease of 172 units, from 1,399 units for the year ended December 31, 2024. Cancellation Rate: The cancellation rate is the total cancellations during the period divided by the total number of new sales for homes during the period.
Its critical accounting estimates are those that it believes have the most significant impact to the presentation of its financial position and results of operations and that require the most difficult, subjective or complex judgments. In many cases, the accounting treatment of a transaction is specifically dictated by GAAP without the need for the application of judgment.
Critical Accounting Policies and Estimates UHG prepared the consolidated financial statements in accordance with GAAP. Its critical accounting estimates are those that it believes have the most significant impact to the presentation of its financial position and results of operations and that require the most difficult, subjective or complex judgments.
Cash flows generated by UHG’s projects can differ materially in timing from its results of operations, as these depend upon the stage in the life cycle of each project.
The Company’s liquidity and profitability could be adversely impacted by continued operational headwinds or future events of default on the Company’s existing debt. Cash flows used in and generated by UHG’s projects can differ materially in timing from its results of operations, as these depend upon the stage in the life cycle of each project.
Year Ended December 31, 2024 2023 Revenue, net of sales discounts $ 463,714,017 $ 421,474,101 Cost of sales 383,883,751 341,748,481 Gross profit $ 79,830,266 $ 79,725,620 Interest expense in cost of sales 8,563,039 9,385,970 Amortization in homebuilding cost of sales (a) 3,049,453 442,231 Severance expense in cost of sales 347,680 — Abandoned project costs 507,500 — Non-recurring remediation costs 109,422 527,155 Adjusted gross profit $ 92,407,360 $ 90,080,976 Gross profit % (b) 17.2 % 18.9 % Adjusted gross profit % (b) 19.9 % 21.4 % ______________________________ (a) Represents expense recognized resulting from purchase accounting adjustments (b) Calculated as a percentage of revenue EBITDA and Adjusted EBITDA Earnings before interest, taxes, depreciation and amortization, or EBITDA, and adjusted EBITDA are supplemental non-GAAP financial measures used by management of the Company.
Year Ended December 31, 2025 2024 Revenue, net of sales discounts $ 406,692 $ 463,714 Cost of sales 334,955 383,884 Gross profit $ 71,737 $ 79,830 Interest expense in cost of sales 5,648 8,563 Amortization in homebuilding cost of sales (a) 2,668 3,049 Abandoned project costs 74 508 Severance expense in cost of sales — 348 Non-recurring remediation costs — 109 Adjusted gross profit $ 80,127 $ 92,407 Gross margin (b) 17.6 % 17.2 % Adjusted gross margin (b) 19.7 % 19.9 % ______________________________ (a) Represents expense recognized resulting from purchase accounting adjustments (b) Calculated as a percentage of revenue EBITDA and Adjusted EBITDA Earnings before interest, taxes, depreciation and amortization, or EBITDA, and adjusted EBITDA are supplemental non-GAAP financial measures used by management of the Company.
For the year ended December 31, 2024, UHG generated net income 38 Table of Contents of approximately $46.9 million, which included a gain of $88.7 million related to the change in fair value of derivative liabilities and a loss of $45.6 million related to the extinguishment of Convertible Notes, gross profit of 17.2%, adjusted gross profit of 19.9%, and adjusted EBITDA margin of 6.8%, representing a decrease of $78.2 million, and percentage decreases of 1.7%, 1.5%, and 2.8%, respectively, from the year ended December 31, 2023.
For the year ended December 31, 2025, UHG generated a net loss of approximately $16.3 million, which included deferred tax expense of $20.4 million related to a valuation allowance against the Company's net deferred tax assets, partially offset by a gain of $9.9 million related to the change in fair value of derivative liabilities, gross margin of 17.6%, adjusted gross margin of 19.7%, and adjusted EBITDA margin of 5.5%, representing a decrease of $63.2 million, and a percentage increase of 0.4%, and decreases of 0.2%, and 1.3%, respectively, from the year ended December 31, 2024.
Transaction costs are expensed as incurred, except if related to the issuance of debt or equity securities. Any contingent consideration is measured at fair value at the date of acquisition and is based on expected cash flow of the acquisition target discounted over time using an observable market discount rate.
Any contingent consideration is measured at fair value at the date of acquisition and is based on expected cash flow of the acquisition target discounted over time using an observable market discount rate. The Company generally utilizes outside valuation experts to determine the amount of contingent consideration.
During the year ended December 31, 2024, cash flows used in financing activities was primarily due to net cash used of $2.9 million to redeem the Convertibles Notes and issue the Term Loan, net repayments of $28.3 million of homebuilding and land banking debt, and debt issuance costs of $2.8 million.
During the year ended December 31, 2024, net cash flows used in financing activities were primarily due to net cash used of $2.9 million to redeem the Convertibles Notes and issue the term loan, net repayments of $35.0 million to the Syndicated Line and other debt, and debt issuance costs of $2.8 million, partially offset by net proceeds of $6.7 million related to financing liabilities from real estate inventory not owned.
Recently Issued/Adopted Accounting Standards Refer to the sections titled “Recently Adopted Accounting Pronouncements” and “Recent Accounting Pronouncements Not Yet Adopted” in Note 3 of the Notes to the Consolidated Financial Statements contained in this report, for more information.
Recently Issued/Adopted Accounting Standards Refer to the sections titled “Recently Adopted Accounting Pronouncements” and “Recent Accounting Pronouncements Not Yet Adopted” in Note 1 of the Notes to the Consolidated Financial Statements contained in this report, for more information. 51 Table of Contents Off-Balance Sheet Arrangements Land-Light Acquisition Strategy The Company’s land-light strategy is accomplished in two ways - lot option contracts with third party and related party land developers and land bank option contracts.
Cash Flows Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 The following table summarizes the Company’s cash flows for the periods indicated: Year Ended December 31, 2024 2023 Net cash flows provided by operating activities $ 15,443,642 $ 28,224,880 Net cash flows used in investing activities (12,586,245) (24,300,985) Net cash flows (used in) provided by financing activities (33,979,799) 40,508,741 Operating Activities Net cash provided by operating activities was $15.4 million for the year ended December 31, 2024, as compared to $28.2 million for the year ended December 31, 2023.
Cash Flows The following table summarizes the Company’s cash flows for the periods indicated (in thousands): 48 Table of Contents Year Ended December 31, 2025 2024 Net cash flows (used in) provided by operating activities $ (19,580) $ 15,444 Net cash flows used in investing activities (1,890) (12,586) Net cash flows provided by (used in) financing activities 21,640 (33,980) Operating Activities Net cash used in operating activities was $19.6 million for the year ended December 31, 2025, as compared to cash provided by operating activities of $15.4 million for the year ended December 31, 2024.
Real Estate Inventory and Cost of Home Sales Inventory includes pre-acquisition land costs, land under development, developed lots, homes under construction, and finished homes.
Percentage of completion is based on costs incurred as compared to total estimated project costs. Real Estate Inventory and Cost of Home Sales Inventory includes pre-acquisition land costs, land under development, developed lots, homes under construction, and finished homes. UHG relies on certain estimates to determine its construction and land development costs.
Year Ended December 31, 2024 2023 Net income $ 46,905,740 $ 125,060,284 Interest expense in cost of sales 8,563,039 9,385,970 Interest expense in other expense, net 12,438,514 6,042,358 Depreciation and amortization 1,945,296 1,217,778 Taxes (9,421,417) 3,108,748 EBITDA $ 60,431,172 $ 144,815,138 Stock-based compensation expense 6,475,649 7,019,183 Transaction cost expense 2,428,344 3,239,637 Non-recurring loss on disposal of leasehold improvements — 331,424 Non-recurring remediation costs 109,422 527,155 Amortization in homebuilding cost of sales (a) 3,049,453 442,231 Severance expense 1,645,076 — Abandoned project costs 507,500 — Loss on extinguishment of Convertible Notes 45,642,497 — Change in fair value of derivative liabilities (88,652,980) (115,904,646) Adjusted EBITDA $ 31,636,133 $ 40,470,122 EBITDA margin (b) 13.0 % 34.4 % Adjusted EBITDA margin (b) 6.8 % 9.6 % ______________________________ (a) Represents expense recognized resulting from purchase accounting adjustments (b) Calculated as a percentage of revenue Liquidity and Capital Resources Overview UHG funds its operations from its current cash holdings and cash flows generated by operating activities, as well as borrowings under the revolving credit facility (“Syndicated Line”), as further described below.
The following table presents a reconciliation of EBITDA and adjusted EBITDA to the GAAP financial measure of net income for each of the periods indicated (in thousands, except percentages). 46 Table of Contents Year Ended December 31, 2025 2024 Net (loss) income $ (16,252) $ 46,906 Interest expense in cost of sales 5,648 8,563 Interest expense in other expense, net 9,180 12,439 Depreciation and amortization 2,420 1,945 Taxes 17,017 (9,421) EBITDA $ 18,013 $ 60,432 Stock-based compensation expense 6,563 6,476 Transaction cost expense 3,893 2,428 Amortization in homebuilding cost of sales (a) 2,668 3,049 Severance expense 125 1,645 Abandoned project costs 74 508 Goodwill impairment 1,147 — Change in fair value of derivative liabilities (9,940) (88,653) Loss on extinguishment of Convertible Notes — 45,642 Non-recurring remediation costs — 109 Adjusted EBITDA $ 22,543 $ 31,636 EBITDA margin (b) 4.4 % 13.0 % Adjusted EBITDA margin (b) 5.5 % 6.8 % ______________________________ (a) Represents expense recognized resulting from purchase accounting adjustments (b) Calculated as a percentage of revenue Liquidity and Capital Resources Overview UHG funds its operations from its current cash holdings and cash flows generated by operating activities, as well as borrowings under the revolving credit facility (“Syndicated Line”), as further described below.
Refer to Note 3 - Summary of significant accounting policies of the Notes to the Consolidated Financial Statements for additional information related to those instruments that the Company accounts for as a derivative liability.
Refer to Note 5 - Fair Value Measurement, Note 9 - Debt, Note 15 - Stock-Based Compensation, Note 16 - Earnout Shares, Note 17 - Warrant Liability of the Notes to the Consolidated Financial Statements for additional information related to those instruments that the Company accounts for as a derivative liability.
The increase in selling, general and administrative expense was primarily attributable to an increase of $4.4 million in commission expense due to an increase in home closings and additional broker incentives, an increase of $3.9 million in salaries, wages, and related expenses due to increased headcount from corporate personnel as a public company and acquisitions, an increase of $1.2 million related to severance costs associated with the June 2024 workforce reduction, and an increase of $1.0 million in advertising costs, partially offset by a decrease in insurance expense.
The decrease in selling, general and administrative expense was primarily attributable to a $5.8 million decrease in commission expense due to less broker incentives and fewer closings, a $1.1 million reduction in severance expense related to the June 2024 RIF, partially offset by increases in transaction costs of $1.5 million , and salaries and wages of $2.6 million .
As of December 31, 2024, the future minimum lease payments required under these leases totaled $3.4 million, with $1.2 million payable within 12 months. Further information regarding the Company’s leases is provided in Note 13 - Commitments and contingencies of the Notes to the Consolidated Financial Statements contained in this report.
Further information regarding the Company’s leases is provided in Note 13 - Commitments and Contingencies of the Notes to the Consolidated Financial Statements contained in this report.
The Company generally utilizes outside valuation experts to determine the amount of contingent consideration. Contingent consideration is remeasured at fair value at each reporting date and subsequent changes in the fair value of the contingent consideration are recognized in Other income (expense) in the Consolidated Statements of Operations.
Contingent consideration is remeasured at fair value at each reporting date and subsequent changes in the fair value of the contingent consideration are recognized in Other income (expense) in the consolidated statements of operations. Goodwill Goodwill represents the excess of the purchase price paid over the fair value of the net assets acquired and liabilities assumed in business acquisitions.
UHG’s business verticals positioned to further drive the Company’s growth include its mortgage joint venture Homeowners Mortgage, LLC (the “Joint Venture”). UHG expects that continued operation of the Joint Venture will add to UHG’s revenue and EBITDA growth, improve buyer traffic conversion, and reduce backlog cancellation rates.
UHG intends to grow organically, both arising out of its historical operations which may include entry into new markets and growth in community count, and through expansion of its mortgage joint venture Homeowners Mortgage. UHG expects that continued operation of Homeowners Mortgage will add to UHG’s revenue and EBITDA growth, improve buyer traffic conversion, and reduce backlog cancellation rates.
As a result, UHG incurs significant cash outflows prior to the recognition of associated earnings. In later stages of projects, cash inflows could exceed UHG’s results of operations, as the cash outflows associated with land purchase and home construction and other expenses were previously incurred.
In later stages of projects, cash inflows could exceed UHG’s results of operations, as the cash outflows associated with land purchase and home construction and other expenses were previously incurred. 47 Table of Contents The Company’s strategy is to acquire developed lots through third party and related party land developers and land bank partners pursuant to lot purchase agreements and land banking arrangements.
Other Expense, Net: Total other expense, net for the year ended December 31, 2024 was an expense of $12.5 million, an increase of $8.7 million as compared to an expense of $3.8 million for the year ended December 31, 2023.
Other Expense, Net: Total other expense, net for the year ended December 31, 2025 was $9.3 million, a decrease of $3.2 million as compared to $12.5 million for the year ended December 31, 2024. The decrease was primarily driven by a $3.3 million reduction in interest expense due to the refinance of the Company’s corporate debt.
The Company’s strategy is to acquire developed lots through third party and related party land developers and land bank partners pursuant to lot option contracts. When entering into these contracts, the Company agrees to purchase finished lots at predetermined prices, time frames, and quantities that match expected selling pace in the community.
When entering into these contracts, the Company agrees to purchase finished lots at predetermined prices, time frames, and quantities that match expected selling pace in the community. Most lot purchase agreements require the Company to pay a nonrefundable cash deposit of approximately 15% - 20% of the agreed-upon fixed purchase price of the developed lots.
For the years ended December 31, 2024 and 2023, UHG had 1,399 and 1,296 net new orders, and generated approximately $463.7 million and $421.5 million in revenue on 1,431 and 1,383 closings, respectively. UHG’s strategy to grow its business is multifaceted. UHG expects to grow organically, both arising out of its historical operations and through expansion of its business verticals.
For the years ended December 31, 2025 and 2024, UHG had 1,227 and 1,399 net new orders, and generated approximately $406.7 million and $463.7 million in revenue on 1,192 and 1,431 closings, respectively.
In response to softer demand for new homes, UHG and the industry have introduced additional sales incentives, mostly in the form of buyer financing incentives such as mortgage rate buy downs, mortgage forward commitments, or cash incentives applied against closing costs.
In response to the current environment, the Company continues to provide discounts on base home prices and utilize various sales incentives, primarily in the form of buyer 39 Table of Contents financing incentives such as mortgage rate buy downs, mortgage forward commitments, or cash incentives applied against closing costs.
If the reporting unit’s carrying value exceeds its fair value, then an impairment loss is recognized for the amount of the excess of the carrying amount over the reporting unit’s fair value. There was no goodwill impairment recorded during the years ended December 31, 2024 and 2023 .
If the reporting unit’s carrying value exceeds its fair value, then an impairment loss is recognized for the amount of the excess of the carrying amount over the reporting unit’s fair value. During the fourth quarter of 2025, management identified indicators of goodwill impairment, such as, decline in market capitalization and reduced operating performance.
Inventories are carried at the lower of accumulated cost or net realizable value. UHG periodically reviews the performance and outlook of its inventories for indicators of potential impairment. 47 Table of Contents UHG records rebates with certain suppliers as a reduction in cost of sales based on a specific identification basis.
Cost of sales consists of specific construction costs of each home, estimated warranty costs, allocated developed lot costs, and closing costs applicable to the home. Inventories are carried at the lower of accumulated cost or net realizable value. UHG periodically reviews the performance and outlook of its inventories for indicators of potential impairment.
The decrease in net income is primarily attributable to the loss on extinguishment of Convertible Notes, change in fair value of derivative liabilities, an increase in selling, 42 Table of Contents general, and administrative expense, and a decrease in gross profit percentage, partially offset by an increase in income tax benefit.
The decrease was primarily due to a decrease in the change in fair value of derivative liabilities of $78.7 million and a decrease in gross profit of $8.1 million , partially offset by the loss on extinguishment of Convertible Notes in the prior period of $45.6 million and a $3.3 million reduction in interest expense in Other expense, net.
The office leases have a remaining lease term of up to five years, some of which include options to extend on a month-to-month basis, and some of which include options to terminate the lease. These options are excluded from the calculation of the ROU asset and lease liability until it is reasonably certain that the option will be exercised.
In addition, the Company leases certain model homes from related parties and third parties. The leases have a remaining lease term of up to three years, some of which include options to extend on a month-to-month basis, and some of which include options to terminate the lease.
The decrease in adjusted gross profit as a percentage of revenue was attributable to discounting of homes in an effort to accelerate sales, especially of finished inventory, and higher costs of sales which was driven by higher incentives. Adjusted gross profit is a non-GAAP financial measure.
The increase in gross profit as a percentage of revenue is attributable to a decrease in direct costs and interest as a percentage of revenue, partially offset by higher discounting.
During the second quarter of 2024, the Company settled the remaining private investor debt and recognized a loss on extinguishment of debt amounting to $0.1 million. Leases The Company leases several office spaces in South Carolina under operating lease agreements with related parties, and one office space in North Carolina with a third party.
As of December 31, 2025 , the Company was in compliance with all covenants set forth in the Credit Agreement. Leases The Company leases several office spaces in South Carolina under operating lease agreements with related parties, and one office space in North Carolina with a third party.