Biggest changeComparison of Years ended December 31, 2024 and 2023 (in thousands) Year ended December 31, 2024 2023 $ change % change Net revenue: Product sales $ 129,345 $ 145,100 $ (15,755) (10.9) % Consumer, MHP and dealer loans interest 41,182 37,420 3,762 10.1 % Other revenue 13,664 6,624 7,040 106.3 % Total net revenue 184,191 189,144 (4,953) (2.6) % Operating expenses: Cost of product sales 90,071 99,692 (9,621) (9.7) % Cost of other sales 8,218 — 8,218 N/A % Selling, general administrative expenses 23,222 24,279 (1,057) (4.4) % Dealer incentive (930) 586 (1,516) (258.7) % Total operating expenses 120,581 124,557 (3,976) (3.2) % Income from operations 63,610 64,587 (977) (1.5) % Other income (expense) Non‑operating interest income 2,635 3,019 (384) (12.7) % Miscellaneous, net 10,482 2,060 8,422 408.8 % Interest expense (689) (930) 241 (25.9) % Total other income 12,428 4,149 8,279 199.5 % Income before income tax expense 76,038 68,736 7,302 10.6 % Income tax expense (14,396) (14,276) (120) 0.8 % Net income $ 61,642 $ 54,460 $ 7,182 13.2 % Product sales primarily consist of direct sales, commercial sales, inventory finance sales and retail store sales.
Biggest changeComparison of Years ended December 31, 2025 and 2024 (in thousands) Year ended December 31, 2025 2024 $ change % change Net revenue: Product sales $ 116,932 $ 129,345 $ (12,413) (9.6) % Consumer, MHP and dealer loans interest 43,674 41,182 2,492 6.1 % Other revenue 3,961 13,664 (9,703) (71.0) % Total net revenue 164,567 184,191 (19,624) (10.7) % Operating expenses: Cost of product sales 84,829 90,071 (5,242) (5.8) % Cost of other sales 1,723 8,218 (6,495) (79.0) % Selling, general administrative expenses 29,608 22,292 7,316 26.0 % Total operating expenses 116,160 120,581 (4,421) (3.7) % Income from operations 48,407 63,610 (15,203) (23.9) % Other income (expense) Non‑operating interest income 1,398 2,635 (1,237) (46.9) % Miscellaneous, net 1,789 10,482 (8,693) (82.9) % Interest expense (28) (689) 661 (95.9) % Total other income 3,159 12,428 (9,269) (74.6) % Income before income tax expense 51,566 76,038 (24,472) (32.2) % Income tax expense (9,757) (14,396) 4,639 (32.2) % Net income $ 41,809 $ 61,642 $ (19,833) (32.2) % Product sales primarily consist of direct sales, commercial sales, inventory finance sales and retail store sales.
All of our activities are interrelated, and each activity is dependent and assessed based on how each of the activities of the Company supports the others. For example, the sale of manufactured homes includes coordinating or providing transportation for dealers. We also provide financing options for customers to facilitate home sales.
All of our activities are interrelated, and each activity is dependent and assessed based on how each of the activities of our company supports the others. For example, the sale of manufactured homes includes coordinating or providing transportation for dealers. We also provide financing options for customers to facilitate home sales.
We continue to explore opportunities to minimize the impact of inflation on our future profitability. ● Finally, our financial performance may be impacted by our ability to fulfill current orders for our manufactured homes from dealers and customers.
We continue to explore opportunities to minimize the impact of inflation on our future profitability. ● Our financial performance may be impacted by our ability to fulfill current orders for our manufactured homes from dealers and customers.
We establish an allowance reserve composed of specific and general reserve amounts that are deemed to be uncollectible. Historically we have not experienced material losses on the Other notes receivable. Allowance for Loan Losses—Dealer Financed Receivables Dealer financed receivables are stated at amounts due from customers net of allowance for loan losses.
We establish an allowance reserve composed of specific and general reserve amounts that are deemed to be at risk. Historically we have not experienced material losses on the Other notes receivable. Allowance for Loan Losses—Dealer Financed Receivables Dealer financed receivables are stated at amounts due from customers net of allowance for loan losses.
Our actual results could differ materially from those anticipated by our management in these forward-looking statements as a result of various factors, including those discussed in this Form 10-K and in our Registration Statement on Form S-1, particularly under the heading “Risk Factors.”Dollar amounts are in thousands unless otherwise noted.
Our actual results could differ materially from those anticipated by our management in these forward-looking statements as a result of various factors, including those discussed in this Form 10-K and in our Registration Statement on Form S-1, particularly under the heading “Risk Factors.” Dollar amounts are in thousands unless otherwise noted.
We determine the allowance by considering several factors including the aging of the past due balance, the customer’s payment history, and our previous loss history. We establish an allowance reserve composed of specific and general reserve amounts that are deemed to be uncollectible. Historically we have not experienced material losses on the MHP Notes.
We determine the allowance by considering several factors including the aging of the past due balance, the customer’s payment history, and our previous loss history. We establish an allowance reserve composed of specific and general reserve amounts that are deemed to be at risk. Historically we have not experienced material losses on the MHP Notes.
Revenue Recognition Direct Sales Revenue from homes sold to independent retailers that are not financed and not under an inventory finance arrangement generally is recognized upon execution of a sales contract and when the home is shipped, at which time title passes to the independent retailer and collectability is reasonably assured.
Revenue Recognition Direct Sales Revenue from homes sold to independent retailers that are not financed and not under an inventory finance arrangement generally is recognized upon execution of a sales contract and when the home is shipped, at which time title passes to the independent retailer and collectability is probable.
Commercial Sales Revenue from homes sold to mobile home parks under commercial loan programs involving funds provided by our company is recognized when the home is shipped, at which time title passes to the customer and a sales and financing contract is executed, down payment received, and collectability is reasonably assured.
Commercial Sales Revenue from homes sold to mobile home parks under commercial loan programs involving funds provided by our company is recognized when the home is shipped, at which time title passes to the customer and a sales and financing contract is executed, down payment received, and collectability is probable.
Allowance for Loan Losses—Other Notes Receivable Other notes receivable are stated at amounts due from customers net of allowance for loan losses. We determine the allowance by considering several factors including the aging of the past due balance, the customer’s payment history, 18 Table of Contents and our previous loss history.
Allowance for Loan Losses—Other Notes Receivable Other notes receivable are stated at amounts due from customers net of allowance for loan losses. We determine the allowance by considering several factors including the aging of the past due balance, the customer’s payment history, and our previous loss history.
Retail sales financed by us are recognized as revenue upon the execution of a sales and financing contract, receipt of a down payment and delivery of the home to the final customer, at which time title passes and collectability is reasonably assured.
Retail sales financed by us are recognized as revenue upon the execution of a sales and financing contract, receipt of a down payment and delivery of the home to the final customer, at which time title passes and collectability is probable.
Accordingly, all significant operating and strategic decisions by the chief operating decision maker, the Chief Executive Officer, are based upon analyses of our company as one operating segment. We believe our company is one of the most vertically integrated in the manufactured housing industry, allowing us to offer a complete solution to our customers.
Accordingly, all significant operating and strategic decisions by the co-chief operating decision makers, the Executive Chairman and Chief Executive Officer, are based upon analyses of our company as one operating segment. We believe our company is one of the most vertically integrated in the manufactured housing industry, allowing us to offer a complete solution to our customers.
These solutions are structured to give us an attractive return on 17 Table of Contents investment when coupled with the gross margin we expect to make on products specifically targeted for sale to these new manufactured housing communities. ● Inflation rates have been high in the U.S. recently.
These solutions are structured to give us an attractive return on investment when coupled with the gross margin we expect to make on products specifically targeted for sale to these new manufactured housing communities. ● Inflation rates have been high in the U.S. recently.
Our homes are marketed under our premier “Legacy” brand name and currently are sold primarily across 15 states through a network of over 125 independent retail locations, 13 company-owned retail locations and through direct sales to owners of manufactured home communities.
Our homes are marketed under our premier “Legacy” brand name and currently are sold primarily across 15 states through a network of over 80 independent retail locations, 14 company-owned retail locations and through direct sales to owners of manufactured home communities.
With current operations focused primarily in the southern United States, we offer our customers an array of quality homes ranging in size from approximately 395 to 2,667 square feet consisting of 1 to 5 bedrooms, with 1 to 3 1 / 2 bathrooms. Our homes range in price, at retail, from approximately $33 to $180.
With current operations focused primarily in the southern United States, we offer our customers an array of quality homes ranging in size from approximately 395 to 2,667 square feet consisting of 1 to 5 bedrooms, with 1 to 3 1 / 2 bathrooms. Our homes range in price, at retail, from approximately $47,000 to $200,000.
We determine the allowance by considering several factors including the aging of the past due balance, the customer’s payment history, and our previous loss history. We establish a general reserve for amounts that are deemed to be uncollectible. Historically we have not experienced material losses on the Dealer financed receivables.
We determine the allowance by considering several factors including the aging of the past due balance, the customer’s payment history, and our previous loss history. We establish a general and specific reserves for amounts that are deemed to be at risk. Historically we have not experienced material losses on the Dealer financed receivables.
The maximum amount of our contingent obligations under such repurchase agreements was approximately $805 and $3,030 as of December 31, 2024 and 2023, respectively, without reduction for the resale value of the homes. We may be required to honor contingent repurchase obligations in the future and may incur additional expense as a consequence of these repurchase agreements.
The maximum amount of our contingent obligations under such repurchase agreements was approximately $841,000 and $805,000 as of December 31, 2025 and 2024, respectively, without reduction for the resale value of the homes. We may be required to honor contingent repurchase obligations in the future and may incur additional expense as a consequence of these repurchase agreements.
For further information, see Note 2, Summary of Significant Accounting Policies, to our December 31, 2024 financial statements included in Part II, Item 8, Financial Statements and Supplementary Data, of this Form-10K. Allowance for Loan Losses—MHP Notes MHP Notes are stated at amounts due from customers net of allowance for loan losses.
For further information, see Note 2, Summary of Significant Accounting Policies, to our December 31, 2025 financial statements included in Part II, Item 8, Financial Statements and Supplementary Data, of this Form 10-K. 20 Table of Contents Allowance for Loan Losses—MHP Notes MHP Notes are stated at amounts due from customers net of allowance for loan losses.
The Company paid certain arrangement fees and other fees in connection with the Revolver of approximately $271, which were capitalized 22 Table of Contents as unamortized debt issuance costs and included in Prepaid expenses and other current assets in the accompanying balance sheets and are amortized to interest expense over the life of the Revolver.
The Company paid certain arrangement fees and other fees in connection with the Revolver of approximately $271,000, which were capitalized as unamortized debt issuance costs and included in Prepaid expenses and other current assets in the accompanying balance sheets and are amortized to interest expense over the life of the Revolver. The Revolver matures July 28, 2027.
Product sales decreased $15.8 million, or 10.9%, in 2024 as compared to 2023. This decrease was driven primarily by a decrease in unit volumes shipped, primarily in direct sales and inventory finance sales categories.
Product sales decreased $12.4 million, or 9.6%, in 2025 as compared to 2024. This decrease was driven primarily by a decrease in unit volumes shipped, primarily in direct sales and inventory finance sales categories.
Revenue is recognized net of sales taxes. 19 Table of Contents Results of Operations The following discussion should be read in conjunction with the information set forth in the financial statements and the accompanying notes appearing elsewhere in this Form 10-K.
Results of Operations The following discussion should be read in conjunction with the information set forth in the financial statements and the accompanying notes appearing elsewhere in this Form 10-K.
Approximately 38% of our 2024 product sales were attributable to our independent retail distributors, 17% to our company-owned retail locations and 45% directly to owners of manufactured housing communities.
Approximately 44% of our 2025 product sales were attributable to our independent retail distributors, 21% to our company-owned retail locations and 35% directly to owners of manufactured housing communities.
Approximately 51% of our 2023 product sales were attributable to our independent retail distributors, 12% to our company-owned retail locations and 37% directly to owners of manufactured housing communities. 16 Table of Contents The following table shows the states in which we sold most of our manufactured homes and the approximate percentage of this sales to our total product sales: % of 2024 % of 2023 Location Product Sales Product Sales Texas 54 % 53 % Georgia 11 % 12 % North Carolina 7 % 2 % Oklahoma 6 % 4 % Michigan 3 % 3 % Florida 3 % 3 % Alabama 2 % 2 % New Mexico 2 % 2 % South Carolina 2 % 1 % Kentucky 1 % — % Louisiana 1 % 9 % We offer three types of financing solutions to our customers.
Approximately 38% of our 2024 product sales were attributable to our independent retail distributors, 17% to our company- owned retail locations and 45% directly to owners of manufactured housing communities. 18 Table of Contents The following table shows the states in which we sold most of our manufactured homes and the approximate percentage of their sales to our total product sales: % of 2025 % of 2024 Location Product Sales Product Sales Texas 52 % 54 % Georgia 8 % 11 % Oklahoma 6 % 6 % Florida 4 % 3 % Tennessee 3 % 1 % Louisiana 3 % 1 % New Mexico 2 % 2 % Ohio 2 % 1 % Arkansas 2 % — % Kansas 2 % 1 % Alabama 2 % 2 % We offer three types of financing solutions to our customers.
As of December 31, 2024, these properties include the following ($’s in thousands): Location Description Date of Acquisition Land Improvements Total Bastrop County, Texas 368 Acres April 2018 $ 4,215 $ 16,642 $ 20,857 Bexar County, Texas 69 Acres November 2018 842 138 980 Horseshoe Bay, Texas 39 Acres Various 2018-2019 1,222 2,349 3,571 Johnson County, Texas 91.5 Acres July 2019 449 - 449 Venus, Texas 50 Acres August 2019 422 52 474 Wise County, Texas 81.5 Acres September 2020 889 - 889 Bexar County, Texas 233 Acres February 2021 1,550 539 2,089 Richland, Mississippi (1) 22 Acres February, 2024 1,141 - 1,141 Bonham, Texas 109 Acres December, 2024 1,533 - 1,533 Balch Springs, Texas 6 Acres December, 2024 1,117 - 1,117 $ 13,380 $ 19,720 $ 33,100 (1) Land and improvement values do not include the value of Company owned homes located in this community ● We also may provide financing solutions to certain manufactured housing community-owner customers in a manner that includes developing new sites for products in or near urban locations where there is a shortage of sites to place our products.
As of December 31, 2025, these properties include the following ($ in thousands): Location Description Date of Acquisition Land Improvements Total Bastrop County, Texas 368 Acres April 2018 $ 4,215 $ 24,648 $ 28,863 Bexar County, Texas 69 Acres November 2018 842 138 980 Horseshoe Bay, Texas 38 Acres Various 2018-2019 1,212 2,425 3,637 Johnson County, Texas 91.5 Acres July 2019 449 (11) 438 Venus, Texas 50 Acres August 2019 422 52 474 Wise County, Texas 81.5 Acres September 2020 889 - 889 Bexar County, Texas 233 Acres February 2021 1,550 556 2,106 Richland, Mississippi (1) 22 Acres February 2024 1,141 554 1,695 Bonham, Texas 124.71 Acres December 2024 & Sept 2025 1,826 - 1,826 Balch Springs, Texas 15 Acres December 2024 & July 2025 1,567 - 1,567 Austin, Texas (Travis County) 1.52 Acres June 2025 2,077 60 2,137 $ 16,190 $ 28,422 $ 44,612 (1) Land and improvement values do not include the value of Company owned homes located in this community ● We also may provide financing solutions to certain manufactured housing community-owner customers in a manner that includes developing new sites for products in or near urban locations where there is a 19 Table of Contents shortage of sites to place our products.
Our 13 company-owned retail locations, including 12 Heritage Housing stores and one Tiny House Outlet stores exclusively sell our homes. During the years ended December 31, 2024 and 2023, no independent retailer accounted for 10% or more of our product sales.
Of our 14 company-owned retail locations, 13 Heritage Housing stores and one Tiny House Outlet stores exclusively sell our homes. One company-owned location operates under the AmeriCasa name and sells both our homes and those of several other manufacturers. During the years ended December 31, 2025 and 2024, no independent retailer accounted for 10% or more of our product sales.
We actively review organic and inorganic opportunities to add production capacity in attractive regions to meet future demand. Critical Accounting Policies and Estimates Our management’s discussion and analysis of our financial condition and results of operations is based upon our financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”).
Critical Accounting Policies and Estimates Our management’s discussion and analysis of our financial condition and results of operations is based upon our financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”).
We had a $8.5 million increase in Miscellaneous, net primarily due to (i) gains related to the settlement agreement described above, (ii) a gain on the sale of property in Georgia, (iii) gains related to properties acquired through foreclosure and (iv) reversals of certain balance sheet liabilities.
We had an $8.3 million decrease in Miscellaneous, Net primarily due to increases specific to 2024 gains related to the settlement agreement described in Note 7, a gain from the sale of property in Georgia, gains related to properties acquired through foreclosure and reversals of certain balance sheet liabilities.
Between January 1, 2025 and March 10, 2025 we repurchased 29,385 shares of common stock for $674 in the open market Lines of Credit On July 28, 2023, the Company entered into a new Credit Agreement (the “Revolver”), by and among the Company as borrower, the financial institutions from time to time party thereto, as lenders, and Prosperity Bank as administrative agent.
Lines of Credit On July 28, 2023, the Company entered into a Credit Agreement (the “Revolver”), by and among the Company as borrower, the financial institutions from time to time party thereto, as lenders, and Prosperity Bank as administrative agent.
The interest rate in effect as of December 31, 2024 and 2023 for the Revolver was 7.61% and 7.95%, respectively. The amount of available credit under the Revolver was $50,000 and $26,320 as of December 31, 2024 and 2023, respectively. The Revolver requires the Company to comply with certain financial and non-financial covenants.
The amount of available credit under the Revolver was $50.0 million as of December 31, 2025 and 2024, respectively. The Revolver requires the Company to comply with certain financial and non-financial covenants.
On August 6, 2024, our Board of Directors authorized the repurchase of an additional $10.0 million of the Company’s common stock under the share repurchase program. We repurchased 262,530 shares of common stock for $5,398 in the open market during the year ended December 31, 2024. As of December 31, 2024, we had a remaining authorization of approximately $14,602.
On August 6, 2024, our Board of Directors authorized the repurchase of an additional $10.0 million of the Company’s common stock under the share repurchase program. We purchased 346,406 shares of common stock for $7.6 million in the open market during the year ended December 31, 2025. All repurchase programs have expired as of October 31, 2025.
During 2024, we sold 2,471 home sections (which are entire homes or single floors that are combined to create complete homes) and in 2023, we sold 2,877 home sections. The Company has one reportable segment.
During 2025, we sold 1,703 units (comprising 2,253 floors) (which are entire homes or single floors that are combined to create complete homes) and in 2024, we sold 2,129 units (comprising 2,471 floors). We have one reportable segment.
Net cash provided by financing activities of $21.2 million in 2023 was attributable to net proceeds from our lines of credit. In November 2022, our Board of Directors approved a share repurchase program to authorize the repurchase of up to $10.0 million of the Company’s common stock.
This was offset by $7.2 million associated with collections of notes receivable. Net cash used in financing activities of $7.7 million in 2025 was primarily attributable to stock repurchases of $7.6 million. In November 2022, our Board of Directors approved a share repurchase program to authorize the repurchase of up to $10.0 million of the Company’s common stock.
We consider our obligations on current contracts to be immaterial and accordingly we have not recorded any reserve for repurchase commitment as of December 31, 2024.
We consider our obligations on current contracts to be immaterial and accordingly we have not recorded any reserve for repurchase commitment as of December 31, 2025. Recent Accounting Pronouncements See Note 2 to the Financial Statements for a discussion of recently issued and adopted accounting pronouncements.
Retail Store Sales Revenue from direct retail sales through company-owned retail locations generally is recognized when the customer has entered into a legally binding sales contract, payment is received, the home is delivered at the customer’s site, title has transferred, and collection is reasonably assured.
Sales under an inventory financing arrangement are considered sales of homes to the independent dealer and are recognized as revenue upon delivery of the home to the dealer’s location. 21 Table of Contents Retail Store Sales Revenue from direct retail sales through company-owned retail locations generally is recognized when the customer has entered into a legally binding sales contract, payment is received, the home is delivered at the customer’s site, title has transferred, and collection is probable.
This decrease was primarily due to a $1.4 million decrease in warranty costs, a $0.4 million decrease in consulting and professional fees, and a $0.4 million decrease in salaries and benefits costs, partially offset by a $0.4 million increase in real estate taxes and a net $0.7 million increase in other miscellaneous costs.
This increase was primarily due to a $500,000 increase in warranty costs, a $400,000 increase in consulting and professional fees, a $1.0 million increase in legal costs, and a $4.5 million increase in loan loss provision, partially offset by a net $800,000 decrease in payroll cost and a net $300,000 increase in other miscellaneous costs.
As of December 31, 2024, the Company was in compliance with all financial covenants, including that it maintain a maximum leverage ratio of no more than 1.00 to 1.00 and a minimum fixed charge coverage ratio of no less than 1.75 to 1.00. Contractual Obligations The following table is a summary of contractual cash obligations as of December 31, 2024: Payments Due by Period (in thousands) Contractual Obligations Total 2025 2026 - 2027 2028 - 2029 After 2029 Lines of credit $ — — — — — Operating lease obligations $ 1,415 494 776 145 — Off-Balance Sheet Arrangements We did not have any off-balance sheet arrangements that are reasonably likely to have a current or future effect on our financial condition, net sales, results of operations, liquidity or capital expenditures.
As of December 31, 2025, the balance of the line of credit was $1.2 million which we subsequently paid off in January 2026. Contractual Obligations The following table is a summary of contractual cash obligations as of December 31, 2025: Payments Due by Period (in thousands) Contractual Obligations Total 2026 2027 - 2028 2029 - 2030 After 2030 Lines of credit - 21st Mortgage-AmeriCasa $ 1,200 1,200 — — — Operating lease obligations $ 1,473 515 669 195 94 25 Table of Contents Off-Balance Sheet Arrangements We did not have any off-balance sheet arrangements that are reasonably likely to have a current or future effect on our financial condition, net sales, results of operations, liquidity or capital expenditures.
Inventory Finance Sales We provide inventory financing for independent retailers who purchase homes from us and then resell them to consumers. Sales under an inventory financing arrangement are considered sales of homes to the independent dealer and are recognized as revenue upon delivery of the home to the dealer’s location.
Inventory Finance Sales We provide inventory financing for independent retailers who purchase homes from us and then resell them to consumers.
Between December 31, 2024 and December 31, 2023 our consumer loan portfolio increased by $17.6 million, our MHP loan portfolio increased by $24.5 million, and our dealer finance notes balance did not change.
From December 31, 2024 to December 31, 2025, our consumer loan portfolio increased by $24.7 million, our MHP loan portfolio decreased by $9.9 million, and our dealer finance notes decreased by $5.9 million.
We consider all cash and highly liquid investments with an original maturity of three months or less to be cash equivalents. 21 Table of Contents Cash Flow Activities Year Ended December 31, (in thousands) 2024 2023 Net cash provided by (used in) operating activities $ 35,993 $ (13,536) Net cash used in investing activities $ (6,714) $ (9,769) Net cash (used in) provided by financing activities $ (28,878) $ 21,235 Net change in cash $ 401 $ (2,070) Cash at beginning of period $ 748 $ 2,818 Cash at end of period $ 1,149 $ 748 Comparison of Cash Flow Activities from 2024 to 2023 Net cash provided by operating activities was $36.0 million during the year ended December 31, 2024, compared to net cash of $13.5 million used in operating activities during 2023.
Cash Flow Activities Year Ended December 31, (in thousands) 2025 2024 Net cash provided by (used in) operating activities $ 37,152 $ 35,993 Net cash used in investing activities $ (22,078) $ (6,714) Net cash (used in) provided by financing activities $ (7,745) $ (28,878) Net change in cash $ 7,329 $ 401 Cash at beginning of period $ 1,149 $ 748 Cash at end of period $ 8,478 $ 1,149 Comparison of Cash Flow Activities from 2025 to 2024 Net cash provided by operating activities was $37.2 million during the year ended December 31, 2025, compared to net cash of $36.0 million provided by operating activities during 2024.
Liquidity and Capital Resources Liquidity We believe that cash flow from operations and cash at December 31, 2024, and availability on our lines of credit will be sufficient to fund our operations and provide for growth for the next 12 to 18 months and into the foreseeable future.
The following table calculates Book Value per Share as of December 31, 2025 and 2024. December 31, 2025 December 31, 2024 Total Stockholders’ Equity $ 528,614 $ 493,956 Total number of common shares outstanding 23,812,341 24,158,311 Book value per share $ 22.20 $ 20.45 (in thousands, except share and per share data) Liquidity and Capital Resources Liquidity We believe that cash flow from operations and cash at December 31, 2025 and availability on our lines of credit will be sufficient to fund our operations and provide for growth for the next 12 to 18 months and into the foreseeable future.
The Revolver matures July 28, 2027. For the year ended December 31, 2024 and 2023, interest expense under the Revolver was $689 and $930, respectively. The outstanding balance of the Revolver as of December 31, 2024 and 2023 was $0 and $23,680, respectively.
For the year ended December 31, 2025 and 2024, interest expense under the Revolver was $27,000 and $689,000, respectively. The outstanding balance of the Revolver as of December 31, 2025 and 2024 was $0 and $0, respectively. The interest rate in effect as of December 31, 2025 and 2024 for the Revolver was 6.69% and 7.61%, respectively.
Other revenue primarily consists of contract deposit forfeitures, consignment fees, commercial lease rents, land sales, service fees and other miscellaneous income and increased $7.0 million, or 106.3%, primarily due to $8.9 million in land sales related to the Forest Hollow mobile home community and the property in Marble Falls, Texas, $0.5 million in rental income from our mobile home park properties, partially offset by a $1.5 million decrease in forfeited deposits, a $0.6 million decrease in rental income from leased mobile homes and a $0.3 million decrease in other miscellaneous revenue.
Other revenue primarily consists of contract deposit forfeitures, consignment fees, commercial lease rents, land sales, service fees, and other miscellaneous income and decreased $9.7 million, or 71.0%, primarily due to $8.8 million decrease in land sales, and a $1.0 million decrease in forfeited deposits. The cost of product sales decreased $5.2 million, or 5.8%, in 2025 as compared to 2024.
Net revenue attributable to our factory-built housing consisted of the following in 2024 and 2023: Year Ended December 31, ($ in thousands) 2024 2023 $ Change % Change Net revenue: Product Sales $ 129,345 $ 145,100 $ (15,755) (10.9) % Total units sold 2,129 2,434 (305) (12.5) % Net revenue per unit sold $ 60.8 $ 59.6 $ 1.1 1.9 % In 2024, our net revenue per product sold increased primarily because of a moderate increase in unit prices, as rising material and labor costs were passed on to our customers.
Net revenue attributable to our factory-built housing consisted of the following in 2025 and 2024: Year Ended December 31, ($ in thousands) 2025 2024 $ Change % Change Net revenue: Product Sales $ 116,932 $ 129,345 $ (12,413) (9.6) % Total units sold 1,703 2,129 (426) (20.0) % Net revenue per unit sold $ 68.7 $ 60.8 $ 7.9 13.0 % 22 Table of Contents During 2025, our net revenue per product sold increased by 13% compared to 2024 as we raised home prices to offset rising raw material costs.
We had a $0.4 million decrease in interest income on Other notes and a $0.2 million decrease in interest expense. Income tax expense was $14.4 million for 2024 compared to $14.3 million for 2023.
We had a $1.2 million decrease in interest income on Other notes and a $700 increase in interest expense.
Dealer incentive expense decreased $1.5 million, or 258.7% in 2024 as compared to 2023. Other income (expense), net increased by $8.3 million in 2024, as compared to 2023.
Dealer incentive expense increased $1.3 million, or 136% in 2025 as compared to 2024. Beginning in 2025, dealer incentive expense is reported as a component of SG&A (previously classified separately). Other income (expense), net decrease by $9.3 million in 2025, as compared to 2024.
Subsequently, the Company repaid in full the balance due on its prior line of credit with Capital One, N.A. and all commitments under this prior line of credit were terminated. The Revolver provides for a four-year senior secured revolving credit facility with an initial commitment of $50,000 and an additional $25,000 commitment under an accordion feature.
The Revolver provides for a four-year senior secured revolving credit facility with an initial commitment of $50.0 million and an additional $25.0 million commitment under an accordion feature. The Revolver is secured by the Company’s consumer loans receivables and all escrow accounts associated with the consumer loans receivables.
We have not incurred any losses from such accounts and management considers the risk of loss to be minimal. As of December 31, 2024, we had approximately $1.1 million in cash, compared to $0.7 million as of December 31, 2023.
(See Lines of Credit , below.) Cash We maintain cash balances in bank accounts that may, at times, exceed federally insured limits. We have not incurred any losses from such accounts, and management considers the risk of loss to be minimal.
The cost of product sales decreased $9.6 million, or 9.7%, in 2024 as compared to 2023. The decrease in costs is primarily related to a decrease in units sold. The cost of other sales was $8.2 million in 2024 and primarily reflects the cost associated with our land sales.
The decrease in costs is primarily related to a decrease in the number of units sold offset by increases to raw material costs and the impact of tariffs. The cost of other sales was $1.7 million in 2025 which is a $6.5 million decrease from 2024 primarily related to significant 2024 land sale revenue.
Selling, general and administrative expenses decreased $1.1 million, or 4.4%, in 2024 as compared to 2023.
Selling, general and administrative expenses increased $6 million, or 26% , in 2025 as compared to 2024, not including dealer incentive expense added to SG&A in 2025.
Inventory finance sales decreased $7.4 million, or 16.8% from 2023 to 2024, primarily due to dealers continuing to sell through their existing inventories. 20 Table of Contents Consumer, MHP and dealer loans interest income increased $3.8 million, or 10.1%, from 2023 to 2024 due to growth in our loan portfolios.
Inventory finance sales to independent dealers were essentially flat during 2025, increasing just 1.4% compared to 2024. Other product sales, which include freight income and part sales, declined $1.0 million or 11.7%. Consumer, MHP, and dealer loans interest income increased $2.5 million, or 6.1%, from 2024 to 2025 due to growth in our loan portfolios.