Biggest changeComparison of years ended December 31, 2023 and 2022 The following table sets forth our statements of income and other operating data for the years ended December 31, 2023 and 2022, along with the year over year change in dollars and other amounts and percent (amounts in thousands): Year ended December 31, 2023 2022 Year over year change Amount Amount Amount Percent Consolidated Statements of Income Data: Home closing revenue $ 764,631 $ 755,353 $ 9,278 1.2 % Cost of home closings 548,304 532,599 15,705 2.9 % Home closing gross profit 216,327 222,754 (6,427 ) (2.9 )% Selling, general, and administrative costs 92,442 83,006 9,436 11.4 % Equity in income from unconsolidated entities (934 ) (1,120 ) 186 (16.6 )% Interest expense 1,658 997 661 66.3 % Other income, net (19 ) (573 ) 554 (96.7 )% Net income $ 123,180 $ 140,444 $ (17,264 ) (12.3 )% Other operating data (unaudited): Home closings 2,297 2,200 97 4.4 % ASP of homes closed $ 333 $ 343 $ (10 ) (2.9 )% Net new home orders 2,368 1,928 440 22.8 % Contract value of net new home orders $ 792,224 $ 667,530 $ 124,694 18.7 % ASP of net new home orders $ 335 $ 346 $ (11 ) (3.2 )% Cancellation rate (1) 10.5 % 10.9 % (0.4 ) (3.7 )% Backlog homes (period end) (2) 912 771 141 18.3 % Contract value of backlog homes (period end) $ 310,714 $ 258,718 $ 51,996 20.1 % ASP of backlog homes (period end) $ 341 $ 336 $ 5 1.5 % Active communities (period end) (3) 69 53 16 30.2 % Controlled lots: Homes under construction 796 623 173 27.8 % Owned lots 524 342 182 53.2 % Optioned lots 11,501 7,848 3,653 46.5 % Total controlled lots 12,821 8,813 4,008 45.5 % 1.
Biggest changeSpecifically, as a smaller reporting company, we choose to present only the two most recent fiscal years of audited financial statements in our Annual Report. 72 Table of contents Comparison of years ended December 31, 2024 and 2023 The following table sets forth our statements of income and other operating data for the years ended December 31, 2024 and 2023, along with the year over year change in dollars and other amounts and percent (amounts in thousands): Year ended December 31, Year over year change 2024 2023 Amount Percent Consolidated Statements of Income Data: Home closing revenue $ 975,463 $ 764,631 $ 210,832 27.6% Cost of home closings 719,921 548,304 171,617 31.3% Home closing gross profit 255,542 216,327 39,215 18.1% Selling, general, and administrative costs 136,382 92,442 43,940 47.5% Equity in income from unconsolidated entities (1,161) (934) (227) 24.3% Interest expense 2,489 1,658 831 50.1% Other expense (income), net 938 (19) 957 (5036.8)% Income before income taxes 116,894 123,180 (6,286) (5.1)% Provision for income taxes 5,065 — 5,065 100.0% Net income 111,829 $ 123,180 $ (11,351) (9.2)% Net income attributable to non-controlling interests and LLC members prior to IPO 95,759 Net income attributable to Smith Douglas Homes Corp. $ 16,070 Earnings per share (1) : Basic $ 1.82 Diluted $ 1.81 Other operating data: Home closings 2,867 2,297 570 24.8% ASP of homes closed $ 340 $ 333 $ 7 2.1% Net new home orders 2,649 2,368 281 11.9% Contract value of net new home orders $ 899,586 $ 792,224 $ 107,362 13.6% ASP of net new home orders $ 340 $ 335 $ 5 1.5% Cancellation rate (2) 12.1% 10.5% 1.6% 15.2% Backlog homes (period end) (3) 694 912 (218) (23.9)% Contract value of backlog homes (period end) $ 235,869 $ 310,714 $ (74,845) (24.1)% ASP of backlog homes (period end) $ 340 $ 341 $ (1) (0.3)% Active communities (period end) (4) 78 69 9 13.0% Controlled lots (period end): Homes under construction 973 796 177 22.2% Owned lots 803 524 279 53.2% Optioned lots 17,746 11,501 6,245 54.3% Total controlled lots 19,522 12,821 6,701 52.3% (1) Earnings per share for the year ended December 31, 2024 is calculated for the period from January 11, 2024, the date of the IPO, to December 31, 2024.
The cancellation rate is the total number of cancellations during the period divided by the total gross new home orders during the period. 2.
(2) The cancellation rate is the total number of cancellations during the period divided by the total gross new home orders during the period.
Management believes EBITDA and EBITDA margin are useful because they allow management to more effectively evaluate our operating performance and compare our results of operations from period to period without regard to our financing methods or capital structure, or other items that impact comparability of financial results from period to period.
Management believes EBITDA, EBITDA margin, adjusted EBITDA, and adjusted EBITDA margin are useful because they allow management to more effectively evaluate our operating performance and compare our results of operations from period to period without regard to our financing methods or capital structure, or other items that impact comparability of financial results from period to period.
Backlog homes (period end) is the number of homes in backlog from the previous period plus the number of net new home orders generated during the current period minus the number of homes closed during the current period. 3. A community becomes active once the model is completed or the community has its first sale.
(3) Backlog homes (period end) is the number of homes in backlog from the previous period plus the number of net new home orders generated during the current period minus the number of homes closed during the current period. (4) A community becomes active once the model is completed or the community has its first sale.
Interest expense Interest expense is comprised of interest incurred, but not capitalized on our Prior Credit Facility and other borrowings and amortization of debt issuance costs.
Interest expense Interest expense is comprised of interest incurred, but not capitalized on our Amended Credit Facility and Prior Credit Facility and other borrowings and amortization of debt issuance costs.
The increase was primarily due to an increase in sales commissions and advertising costs associated with our increase in homes closed and related home closing revenue, increased payroll and performance-based bonus compensation expenses on higher employee headcount, and higher professional fees related to the Devon Street Homes acquisition and our IPO.
The increase was primarily due to an increase in sales commissions and advertising costs associated with our increase in homes closed and related home closing revenue, increased payroll and performance-based bonus compensation expenses on higher employee headcount, stock compensation expense, and higher professional fees related to the Devon Street Homes acquisition and our IPO.
Smith Douglas Homes Corp. is not a party to the Amended Credit Facility. The Amended Credit Facility, among other things, increases the aggregate principal amount of our revolving credit commitments to $250.0 million and extends the maturity date to January 16, 2027, provided that the borrowers may request a one-year extension of its maturity date.
Smith Douglas Homes Corp. is not a party to the Amended Credit Facility. The Amended Credit Facility, among other things, increases the aggregate principal amount of our revolving credit commitments to $250.0 million and extends the maturity date to January 16, 2027, provided that the borrowers may 80 Table of contents request a one-year extension of its maturity date.
We define adjusted net income as net income adjusted for the tax impact using a 25% federal and state blended tax rate (assuming 100% public ownership to adjust for the impact of taxes on earnings attributable to Smith Douglas Holdings LLC as if Smith Douglas Holdings LLC was a subchapter C corporation in the periods presented).
We define adjusted net income as net income adjusted for the tax impact using a 24.6% federal and state blended tax rate (assuming 100% public ownership to adjust for the impact of taxes on earnings attributable to Smith Douglas Holdings LLC as if Smith Douglas Holdings LLC was a subchapter C corporation in the periods presented).
If banks were to decline to issue letters of credit or surety companies were to decline to issue surety bonds, our ability to operate could be restricted and could have an adverse effect on our business and results of operations. 70 Table of contents Critical Accounting Policies and Estimates In preparing our financial statements in conformity with U.S.
If banks were to decline to issue letters of credit or surety companies were to decline to issue surety bonds, our ability to operate could be restricted and could have an adverse effect on our business and results of operations. Critical Accounting Policies and Estimates In preparing our financial statements in conformity with U.S.
We are choosing to “opt out” of this provision and, as a result, we will adopt new or revised accounting standards upon or prior to required public company adoption dates. This decision to opt out of the extended transition period under the JOBS Act is irrevocable.
We are choosing to “opt out” of this provision and, as a result, we will adopt new or revised accounting 84 Table of contents standards upon or prior to required public company adoption dates. This decision to opt out of the extended transition period under the JOBS Act is irrevocable.
As of December 31, 2023, we had 524 owned unstarted lots in real estate inventory on our balance sheet which represented only 4.1% of our total controlled lot supply. We believe the geographic markets in which we operate demonstrate strong population and employment growth trends, favorable migration patterns, and desirable lifestyle and weather conditions.
As of December 31, 2024, we had 803 owned unstarted lots in real estate inventory on our balance sheet which represented only 4.1% of our total controlled lot supply. We believe the geographic markets in which we operate demonstrate strong population and employment growth trends, favorable migration patterns, and desirable lifestyle and weather conditions.
The contract value of net new home orders represents the sum of the contractual purchase prices of the homes included in net new home orders for the period presented. 59 Table of contents Cancellation rate We record a cancellation when a homebuyer under contract desires to cancel their purchase prior to delivery of the home.
The contract value of net new home orders represents the sum of the contractual purchase prices of the homes included in net new home orders for the period presented. Cancellation rate We record a cancellation when a homebuyer under contract desires to cancel their purchase prior to delivery of the home.
Concurrently with the consummation of the IPO, we repaid the Prior Credit Facility. 67 Table of contents Amended Credit Facility Concurrently with the consummation of the IPO and pursuant to the Refinancing, Smith Douglas Holdings LLC and certain of its wholly-owned subsidiaries entered into the Amended Credit Facility, which amended and replaced the Prior Credit Facility, and conducted the Debt Repayment, pursuant to which we used a portion of the net proceeds from the IPO to repay the $84.0 million outstanding under our Prior Credit Facility.
Amended Credit Facility Concurrently with the consummation of the IPO and pursuant to the Refinancing, Smith Douglas Holdings LLC and certain of its wholly-owned subsidiaries entered into the Amended Credit Facility, which amended and replaced the Prior Credit Facility, and conducted the Debt Repayment, pursuant to which we used a portion of the net proceeds from the IPO to repay the $84.0 million outstanding under our Prior Credit Facility.
Net-debt-to-net book capitalization Net-debt-to-net book capitalization is a supplemental measure of our leverage that is not required by, or presented in accordance with, GAAP and should not be considered as an alternative to debt-to-book capitalization or any other measure derived in accordance with GAAP.
Net debt-to-net book capitalization Net debt-to-net book capitalization is a supplemental measure of our leverage that is not required by, or presented in accordance with, GAAP and should not be considered as an alternative to debt-to-book capitalization or any other 78 Table of contents measure derived in accordance with GAAP.
GAAP, we must make decisions that impact the reported amounts of assets, liabilities, revenue, expenses, and related disclosures. Such decisions include the selection of the appropriate accounting principles to be applied and the assumptions on which to base accounting estimates.
GAAP, we must make decisions that impact the reported amounts of assets, liabilities, revenue, expenses, and related disclosures. Such decisions include the selection of 83 Table of contents the appropriate accounting principles to be applied and the assumptions on which to base accounting estimates.
As of December 31, 2023, we had 524 owned unstarted lots in real estate inventory on our balance sheet which represented only 4.1% of our total controlled lot supply. Under the umbrella of our land-light strategy, we generally seek to avoid engaging in land development.
As of December 31, 2024, we had 803 owned unstarted lots in real estate inventory on our balance sheet which represented only 4.1% of our total controlled lot supply. Under the umbrella of our land-light strategy, we generally seek to avoid engaging in land development.
As a result of our differentiated value proposition and efficient construction cycle times, we believe we typically achieve a high level of homebuyer satisfaction and experience low cancellation rates, which were 11% for the years ended December 31, 2023 and 2022.
As a result of our differentiated value proposition and efficient construction cycle times, we believe we typically achieve a high level of homebuyer satisfaction and experience low cancellation rates, which were 12% and 11% for the years ended December 31, 2024 and 2023, respectively.
Adjusted net income Adjusted net income is not a measure of net income or net income margin as determined by GAAP. Adjusted net income is a supplemental non-GAAP financial measure used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders, and rating agencies.
Adjusted net income is a supplemental non-GAAP financial measure used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders, and rating agencies.
Real estate inventory Real estate inventory consists primarily of the capitalized costs of finished homes, homes under construction, and residential lots. We include the costs of lot acquisitions, development, direct home construction, capitalized interest, closing costs, and direct and certain indirect overhead costs incurred during home construction in inventories.
Our critical accounting estimates include the following: Real estate inventory Real estate inventory consists primarily of the capitalized costs of finished homes, homes under construction, and residential lots. We include the costs of lot acquisitions, development, direct home construction, capitalized interest, closing costs, and direct and certain indirect overhead costs incurred during home construction in inventories.
Subject to certain conditions set forth in the JOBS Act, if as an emerging growth company we choose to rely on such exemptions, we may not be required to, among other things, (i) provide an auditor’s attestation report on our systems of internal controls over financial reporting pursuant to Section 404, (ii) provide all of the compensation disclosure that may be required of non-emerging growth public companies under the Dodd-Frank Act, (iii) comply with the requirement of the PCAOB regarding the communication of critical audit matters in the auditor’s report on the financial statements, and (iv) disclose certain executive compensation-related items, such as the correlation between executive compensation and performance and comparisons of the Chief Executive Officer’s compensation to median employee compensation.
Specifically, subject to the satisfaction of certain conditions set forth in the JOBS Act, we are not required to, and do not intend to, among other things, (i) provide an auditor’s attestation report on our systems of internal control over financial reporting pursuant to Section 404, (ii) provide all of the compensation disclosure that may be required of non-emerging growth public companies under the Dodd-Frank Act, (iii) comply with the requirement of the PCAOB regarding the communication of critical audit matters in the auditor’s report on the financial statements, and (iv) disclose certain executive compensation-related items, such as the correlation between executive compensation and performance and comparisons of the Chief Executive Officer’s compensation to median employee compensation.
In addition, if Smith Douglas Holdings LLC does not have sufficient funds to make distributions, our ability to declare and pay cash dividends will also be restricted or impaired. See Part I—Item 1A. Risk Factors—Risks Related to our Organizational Structure and Part III, Item 13. Certain Relationships and Related Transactions, and Director Independence.
In addition, if Smith Douglas Holdings LLC does not have sufficient funds to make distributions, our ability to declare and pay cash dividends will also be restricted or impaired. See Part I—Item 1A. Risk Factors—Risks Related to our Organizational Structure.
Key Factors Affecting Our Performance We believe our future performance will depend on many factors, including those described below and in Part I, Item 1A. Risk Factors and Forward-Looking Statements .
Key Factors Affecting Our Performance We believe our future performance will depend on many factors, including those described below and in Part I, Item 1A.
Availability of finished lots The availability of finished lots in the markets where we operate is significantly influenced by a number of factors generally beyond our control, which if constrained, may lead to a decrease in the number of homes we can build and sell.
Risk Factors and Forward-Looking Statements . 70 Table of contents Availability of finished lots The availability of finished lots in the markets where we operate is significantly influenced by a number of factors generally beyond our control, which if constrained, may lead to a decrease in the number of homes we can build and sell.
Recent accounting pronouncements In November 2023, the Financial Accounting Standards Board ("FASB") issued ASU 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures" ("ASU 2023-07"), which requires expanded disclosure of significant segment expenses and other segment items on an annual and interim basis.
No impairments were recognized during the years ended December 31, 2024 and 2023. Recent accounting pronouncements In November 2023, the Financial Accounting Standards Board (FASB) issued ASU 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures" (ASU 2023-07), which requires expanded disclosure of significant segment expenses and other segment items on an annual and interim basis.
Home closing gross margin, expressed as a percentage and calculated as home closing gross profit divided by home closing revenue, was 28.3% in 2023 compared to 29.5% in 2022.
Home closing gross margin, expressed as a percentage and calculated as home closing gross profit divided by home closing revenue, was 26.2% in 2024 compared to 28.3% in 2023.
The net cash used in investing activities during 2023 is primarily due to the Devon Street Homes Acquisition. Financing activities Net cash used in financing activities was $9.2 million and $128.2 million for the years ended December 31, 2023 and 2022, respectively.
The net cash used in investing activities during 2023 was primarily due to the $75.9 million used to fund the Devon Street Homes Acquisition. Financing activities Net cash used in financing activities was $11.8 million and $9.2 million for the years ended December 31, 2024 and 2023, respectively.
We have reconciled this non-GAAP financial measure with the most directly comparable GAAP financial measure in the following table: Year ended December 31, (in thousands, except percentages) 2023 2022 Notes payable $ 75,627 $ 15,000 Members’ equity 208,903 164,511 Total capitalization $ 284,530 $ 179,511 Debt-to-book capitalization 26.6 % 8.4 % Notes payable $ 75,627 $ 15,000 Less: cash and cash equivalents 19,777 29,601 Net debt 55,850 (14,601 ) Members’ equity 208,903 164,511 Total net capitalization $ 264,753 $ 149,910 Net-debt-to-net book capitalization 21.1 % (9.7 )% Liquidity and Capital Resources IPO On January 16, 2024, in connection with our IPO, we issued and sold 8,846,154 shares of our Class A common stock at a price to the public of $21.00 per share, resulting in gross proceeds to us of approximately $185.8 million and net proceeds to us of approximately $172.8 million, after deducting the underwriting discount of approximately $13.0 million.
We have reconciled this non-GAAP financial measure with the most directly comparable GAAP financial measure in the following table: Year ended December 31, (in thousands, except percentages) 2024 2023 Notes payable $ 3,060 $ 75,627 Equity 401,727 208,903 Total capitalization $ 404,787 $ 284,530 Debt-to-book capitalization 0.8 % 26.6 % Notes payable $ 3,060 $ 75,627 Less: cash and cash equivalents 22,363 19,777 Net debt (19,303) 55,850 Equity 401,727 208,903 Total net capitalization $ 382,424 $ 264,753 Net debt-to-net book capitalization (5.0 %) 21.1% Liquidity and Capital Resources IPO On January 16, 2024, in connection with our IPO, we issued and sold 8,846,154 shares of our Class A common stock at a price to the public of $21.00 per share, resulting in gross proceeds to us of approximately $185.8 million and net proceeds to us of approximately $172.8 million, after deducting the underwriting discount of approximately $13.0 million.
EBITDA and EBITDA margin should not be considered as alternatives to, or more meaningful than, net income, net income margin, or any other measure as determined in accordance with GAAP. Our computation of EBITDA and EBITDA margin may not be comparable to EBITDA and EBITDA margin of other companies.
EBITDA, EBITDA margin, adjusted EBITDA, and adjusted EBITDA margin should not be considered as alternatives to, or more meaningful than, net income, net income margin, or any other measure as determined in accordance with GAAP.
Macroeconomic factors Commencing in the first half of 2022, we began to see certain macroeconomic trends that affected our markets and industry such as higher inflation, rising interest rates and associated decreases in consumer discretionary income, the effects of supply chain challenges, declining government stimulus following the COVID-19 pandemic, and uncertainty regarding an economic recession.
Macroeconomic and geopolitical factors We continue to experience certain macroeconomic trends that affect our markets and industry such as higher inflation, elevated interest rates and associated decreases in consumer discretionary income, the effects of supply chain challenges, declining government stimulus following the COVID-19 pandemic, and uncertainty regarding an economic recession.
Cash flows from operating, investing, and financing activities – comparison for the years ended December 31, 2023 and 2022 The following table summarizes our cash flows for the years ended December 31, 2023 and 2022 (in thousands): Year ended December 31, 2023 2022 Net cash provided by operating activities $ 76,257 $ 132,095 Net cash (used in)/provided by investing activities (76,832 ) 361 Net cash used in financing activities (9,249 ) (128,195 ) Net (decrease) increase in cash and cash equivalents (9,824 ) 4,261 Cash and cash equivalents, beginning of year 29,601 25,340 Cash and cash equivalents, end of year $ 19,777 $ 29,601 Operating activities We generated $76.3 million and $132.1 million in net cash provided by operating activities for the years ended December 31, 2023 and 2022, respectively.
Cash flows from operating, investing, and financing activities – comparison for the years ended December 31, 2024 and 2023 The following table summarizes our cash flows for the years ended December 31, 2024 and 2023 (in thousands): Year ended December 31, 2024 2023 Net cash provided by operating activities $ 19,132 $ 76,257 Net cash used in investing activities (4,706) (76,832) Net cash used in financing activities (11,840) (9,249) Net increase (decrease) in cash and cash equivalents 2,586 (9,824) Cash and cash equivalents, beginning of period 19,777 29,601 Cash and cash equivalents, end of period $ 22,363 $ 19,777 Operating activities We generated $19.1 million and $76.3 million in net cash from operating activities for the years ended December 31, 2024 and 2023, respectively.
Section 102 of the JOBS Act provides that an “emerging growth company” can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards.
JOBS Act We qualify as an “emerging growth company” pursuant to the provisions of the JOBS Act, enacted on April 5, 2012. Section 102 of the JOBS Act provides that an “emerging growth company” can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards.
Our material cash commitments as of December 31, 2023 were our $1.8 million operating lease obligation, which primarily consists of our $1.4 million office lease obligation for our headquarters in Woodstock, Georgia where we lease approximately 13,750 square feet of office space under a lease agreement that expires on August 31, 2028 and, prior to its repayment concurrently with the consummation of the IPO, the interest on our Prior Credit Facility on the amounts outstanding from time to time.
Our material cash commitments as of December 31, 2024 were our $3.2 million operating lease obligation, which primarily consists of our $1.2 million office lease obligation for our headquarters in Woodstock, Georgia where we lease approximately 26,800 square feet of office space under a lease agreement that expires on August 31, 2028 and the interest on our Amended Credit Facility on the amounts outstanding from time to time.
Alabama: The $1.9 million increase in net income compared to the prior year was primarily due to an increase in home closing revenue and gross profit due to a 17.2% increase in homes closed and 2.5% increase in ASP of homes closed, offset by an increase in selling, general, and administrative costs.
Southeast: The $7.3 million increase in net income compared to the prior year was primarily due to a $16.5 million increase in gross profit due to a 14.1% increase in homes closed and 4.7% increase in ASP of homes closed, offset by a $9.2 million increase in selling, general, and administrative costs.
We believe existing cash and cash equivalents, availability under our Amended Credit Facility and positive cash flows from operations will be sufficient to support working capital and capital expenditure requirements for at least the next 12 months.
Overview As of December 31, 2024, we had $22.4 million of cash and cash equivalents. We believe existing cash and cash equivalents, availability under our Amended Credit Facility and positive cash flows from operations will be sufficient to 79 Table of contents support working capital and capital expenditure requirements for at least the next 12 months.
Selling, general, and administrative costs Selling, general, and administrative costs for the year ended December 31, 2023 were $92.4 million, an increase of $9.4 million, or 11.4%, from $83.0 million for the year ended December 31, 2022.
Selling, general, and administrative costs Selling, general, and administrative costs for the year ended December 31, 2024 were $136.4 million, an increase of $43.9 million, or 47.5%, from $92.4 million for the year ended December 31, 2023.
For the year ended December 31, 2023, equity in income from unconsolidated entities decreased by $0.2 million from the year ended December 31, 2022, due to slightly lower title insurance revenue generated by the title company.
For the year ended December 31, 2024, equity in income from unconsolidated entities increased by $0.2 million from the year ended December 31, 2023, due to a 19.8% increase in title insurance revenue generated by the title company.
A community becomes inactive when it has fewer than two homes remaining to sell. 60 Table of contents Home closing revenue Home closing revenue for the year ended December 31, 2023, was $764.6 million, an increase of $9.3 million, or 1.2%, from $755.4 million for the year ended December 31, 2022.
A community becomes inactive when it has fewer than two homes remaining to sell. 73 Table of contents Home closing revenue Home closing revenue for the year ended December 31, 2024, was $975.5 million, an increase of $210.8 million, or 27.6%, from $764.6 million for the year ended December 31, 2023.
The pace of net new home orders, the ASP, discounts and incentives, and the level of upgrades and options selected by our homebuyer all impact our recognized revenues in a given period. See Critical Accounting Policies and Estimates for a description of how we record home closing revenue.
The pace of net new home orders, the ASP, discounts and incentives, and the level of upgrades and options selected by our homebuyer all impact our recognized revenues in a given period.
We present this non-GAAP financial measure because we consider it to be an important supplemental measure of our leverage and believe it is frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in our industry. 65 Table of contents We define Net-debt-to-net book capitalization as: • Total debt, less cash and cash equivalents, divided by • Total debt, less cash and cash equivalents, plus stockholders’ equity.
We present this non-GAAP financial measure because we consider it to be an important supplemental measure of our leverage and believe it is frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in our industry.
We present EBITDA and EBITDA margin because we believe they provide useful information regarding the factors and trends affecting our business.
Our computation of EBITDA, EBITDA margin, adjusted EBITDA, and adjusted EBITDA margin may not be comparable to EBITDA, EBITDA margin, adjusted EBITDA, and adjusted EBITDA margin of other companies. We present EBITDA, EBITDA margin, adjusted EBITDA, and adjusted EBITDA margin because we believe they provide useful information regarding the factors and trends affecting our business.
While we expect the current housing undersupply in the resale market and favorable demographic trends to provide a strong, long-term runway for future new home buying demand, there are several factors beyond our control that could have a significant impact on our business including, but not limited to, rising inflation, future increases in interest rates, availability and cost of land, labor and construction, availability of mortgage and land bank financing, macroeconomic trends and other factors described elsewhere in this Form 10-K. 57 Table of contents Recent Developments IPO We completed our IPO on January 16, 2024, through which we offered 8,846,154 shares of our Class A common stock at a price to the public of $21.00 per share, which includes the exercise in full by the underwriters of their option to purchase an additional 1,153,846 shares of our Class A common stock.
While we expect the current housing undersupply in the resale market and favorable demographic trends to provide a strong, long-term runway for future new home buying demand, there are several factors beyond our control that could have a significant impact on our business including, but not limited to, rising inflation, future increases in interest rates, availability and cost of land, labor and construction, availability of mortgage and land bank financing, macroeconomic trends and other factors described elsewhere in this Form 10-K.
Further, Smith Douglas Holdings LLC is generally prohibited under Delaware law from making a distribution to a member to the extent that, at the time of the distribution, after giving effect to the distribution, liabilities of Smith Douglas Holdings LLC (with certain exceptions), as applicable, exceed the fair value of its assets. 68 Table of contents In addition, under the Tax Receivable Agreement, we are required to make cash payments to the Continuing Equity Owners equal to 85% of the tax benefits, if any, that we actually realize (or in certain circumstances are deemed to realize), as a result of (i) Basis Adjustments; (ii) Section 704(c) Allocations; and (iii) certain tax benefits (such as interest deductions) arising from payments made under the Tax Receivable Agreement.
In addition, under the Tax Receivable Agreement, we are required to make cash payments to the Continuing Equity Owners equal to 85% of the tax benefits, if any, that we actually realize (or in certain circumstances are deemed to realize), as a result of (i) Basis Adjustments; (ii) Section 704(c) Allocations; and (iii) certain tax benefits (such as interest 81 Table of contents deductions) arising from payments made under the Tax Receivable Agreement.
See Critical Accounting Policies and Estimates for a description of how we record real estate inventory. Home closing gross profit Home closing gross profit is home closing revenue less cost of home closings for the reported period. Home closing gross margin is home closing gross profit expressed as a percentage of home closing revenue.
Estimates of costs incurred or to be incurred but not paid are accrued and expensed at the time of closing. See Critical Accounting Policies and Estimates for a description of how we record real estate inventory. Home closing gross profit Home closing gross profit is home closing revenue less cost of home closings for the reported period.
The following table presents a reconciliation of adjusted home closing gross profit and adjusted home closing gross margin to the GAAP financial measure of home closing gross profit and home closing gross margin for each of the periods indicated: Year ended December 31, (in thousands, except percentages) 2023 2022 Home closing revenue $ 764,631 $ 755,353 Cost of home closings 548,304 532,599 Home closing gross profit (1) $ 216,327 $ 222,754 Capitalized interest charged to cost of home closings 2,514 2,757 Purchase accounting adjustments included in cost of home closings 1,467 — Adj. home closing gross profit $ 220,308 $ 225,511 Home closing gross margin (2) 28.3 % 29.5 % Adj. home closing gross margin (2) 28.8 % 29.9 % (1) Home closing gross profit is home closing revenue less cost of home closings.
Accordingly, adjusted home closing gross profit and adjusted home closing gross margin information should be considered only as a supplement to home closing gross profit and home closing gross margin information as a measure of our performance. 76 Table of contents The following table presents a reconciliation of adjusted home closing gross profit and adjusted home closing gross margin to the GAAP financial measure of home closing gross profit and home closing gross margin for each of the periods indicated: Year ended December 31, (in thousands, except percentages) 2024 2023 Home closing revenue $ 975,463 $ 764,631 Cost of home closings 719,921 548,304 Home closing gross profit (1) $ 255,542 $ 216,327 Capitalized interest charged to cost of home closings 1,521 2,514 Purchase accounting adjustments included in cost of home closings (1,023) 1,467 Adj. home closing gross profit $ 256,040 $ 220,308 Home closing gross margin (2) 26.2% 28.3% Adj. home closing gross margin (2) 26.2% 28.8% (1) Home closing gross profit is home closing revenue less cost of home closings.
Surety bonds do not have stated expiration dates, rather, we are released from the bonds as the contractual performance is completed. These bonds, which totaled $26.1 million and $21.4 million as of December 31, 2023 and 2022, respectively, are typically outstanding over a period of approximately one to five years depending on the pace of development.
These bonds, which totaled $32.1 million and $26.1 million as of December 31, 2024 and 2023, respectively, are typically outstanding over a period of approximately one to five years depending on the pace of development.
We present adjusted net income because we believe it provides useful information regarding our comparability to peers. 64 Table of contents The following table presents a reconciliation of adjusted net income to the GAAP financial measure of net income for each of the periods indicated: Year ended December 31, (in thousands, except percentages) 2023 2022 Net income $ 123,180 $ 140,444 Tax-effected adjustments (1) 30,795 35,111 Adjusted net income $ 92,385 $ 105,333 (1) For the year ended December 31, 2023 and 2022, our tax expenses assumes a 25% federal and state blended tax rate (assuming 100% public ownership to adjust for the impact of taxes on earnings attributable to Smith Douglas Holdings LLC as if Smith Douglas Holdings LLC was a subchapter C corporation in the periods presented).
The following table presents a reconciliation of adjusted net income to the GAAP financial measure of net income for each of the periods indicated: Year ended December 31, (in thousands, except percentages) 2024 2023 Net income $ 111,829 $ 123,180 Provision for income taxes 5,065 — Income before income taxes 116,894 123,180 Tax-effected adjustments (1) 28,756 30,302 Adjusted net income $ 88,138 $ 92,878 (1) For the year ended December 31, 2024 and 2023, our tax expenses assumes a 24.6% federal and state blended tax rate (assuming 100% public ownership to adjust for the impact of taxes on earnings attributable to Smith Douglas Holdings LLC as if Smith Douglas Holdings LLC was a subchapter C corporation in the periods presented). 77 Table of contents EBITDA, EBITDA margin, adjusted EBITDA, and adjusted EBITDA margin EBITDA, EBITDA margin, adjusted EBITDA, and adjusted EBITDA margin are not measures of net income or net income margin as determined by GAAP.
We are in the process of evaluating the benefits of relying on other exemptions and reduced reporting requirements provided by the JOBS Act.
In addition, we intend to rely on the other exemptions and reduced reporting requirements provided by the JOBS Act.
Net income for the year ended December 31, 2023 decreased by $17.3 million, or 12.3%.
Net income for the year ended December 31, 2024 decreased by $11.4 million, or 9.2%.
In addition, we may use cash and cash equivalents to enter into strategic transactions, such as potential joint ventures or other unconsolidated entities, or acquisitions.
Material Cash Commitments We expect our future cash requirements will relate to working capital, capital expenditures, benefits expenses, interest expense and debt service obligations. In addition, we may use cash and cash equivalents to enter into strategic transactions, such as potential joint ventures or other unconsolidated entities, or acquisitions.
Other companies, including companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes. 63 Table of contents Adjusted home closing gross profit and adjusted home closing gross margin Adjusted home closing gross profit and adjusted home closing gross margin are non-GAAP financial measures used by management as supplemental measures in evaluating operating performance.
Other companies, including companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes.
However, increases in the cost of building materials may negatively impact our cost of sales and, in turn, our home closing gross margin and net income to the extent market conditions prevent the recovery of increased costs through higher home order prices. 58 Table of contents Changes in liquidity and land bank financing To effectively manage the acquisition and control of finished lots, we typically enter into lot-option agreements with third-party land bankers or land developers.
However, increases in the cost of building materials may negatively impact our cost of sales and, in turn, our home closing gross margin and net income to the extent market conditions prevent the recovery of increased costs through higher home order prices.
Home closing gross profit Home closing gross profit for the year ended December 31, 2023 was $216.3 million, a decrease of $6.4 million, or 2.9%, from $222.8 million for the year ended December 31, 2022.
Home closing gross profit Home closing gross profit for the year ended December 31, 2024 was $255.5 million, an increase of $39.2 million, or 18.1%, from $216.3 million for the year ended December 31, 2023.
(2) Calculated as a percentage of home closing revenue.
We define EBITDA margin as EBITDA as a percentage of home closing revenue.
The following table presents a reconciliation of EBITDA and EBITDA margin to the GAAP financial measure of net income and net income margin for each of the periods indicated: Year ended December 31, (in thousands, except percentages) 2023 2022 Net income $ 123,180 $ 140,444 Capitalized interest charged to cost of home closings 2,514 2,757 Interest expense 1,658 997 Interest income (174 ) (92 ) Provision for income taxes — — Depreciation 1,081 864 EBITDA $ 128,259 $ 144,970 Net income margin (1) 16.1 % 18.6 % EBITDA margin (1) 16.8 % 19.2 % (1) Calculated as a percentage of home closing revenue.
The following table presents a reconciliation of EBITDA, EBITDA margin, adjusted EBITDA, and adjusted EBITDA margin to the GAAP financial measure of net income and net income margin for each of the periods indicated: Year ended December 31, (in thousands, except percentages) 2024 2023 Net income $ 111,829 $ 123,180 Capitalized interest charged to cost of home closings 1,521 2,514 Interest expense 2,489 1,658 Interest income (859) (174) Provision for income taxes 5,065 — Depreciation 1,825 1,081 EBITDA $ 121,870 $ 128,259 Share-based payment expense 4,361 — Purchase accounting adjustments included in cost of home closings (1,023) 1,467 Remeasurement of contingent consideration liability 1,718 — Severance expenses 1,378 — Adjusted EBITDA $ 128,304 $ 129,726 Net income margin (1) 11.5% 16.1% EBITDA margin (1) 12.5% 16.8% Adjusted EBITDA margin (1) 13.2% 17.0% (1) Calculated as a percentage of home closing revenue.
The decrease was primarily due to a decrease in home closing gross profit, primarily driven by a 2.9% decrease in ASP of homes closed due to higher average homebuyer incentives, and a $9.4 million increase in selling, general and administrative costs due to higher commissions and advertising costs.
The decrease was primarily due to an increase of $43.9 million in selling, general and administrative costs due to higher commissions and advertising costs and $5.1 million of income tax expense as a result of our IPO and Reorganization Transactions, partially offset by an increase in home closing gross profit of $39.2 million.
We believe our focus on affordable luxury will continue to serve us well as we remain optimistic about long-term demand due to favorable homebuyer demographics.
Despite continued uncertainty in the mortgage interest rate environment during 2024, our net new orders increased by 12% in the year ended December 31, 2024 compared to 2023. We believe our focus on affordable luxury will continue to serve us well as we remain optimistic about long-term demand due to favorable homebuyer demographics.
EBITDA and EBITDA margin EBITDA and EBITDA margin are not measures of net income or net income margin as determined by GAAP. EBITDA is a supplemental non-GAAP financial measure used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders, and rating agencies.
EBITDA and adjusted EBITDA are supplemental non-GAAP financial measures used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders, and rating agencies. We define EBITDA as net income before (i) interest income, (ii) capitalized interest charged to cost of home closings, (iii) interest expense, (iv) income tax expense, and (v) depreciation.
Our interest expense increased $0.7 million to $1.7 million for the year ended December 31, 2023 from $1.0 million for the year ended December 31, 2022, which is primarily driven by an increase in the variable interest rate of our Prior Credit Facility, which bore interest at the Prime Rate plus an applicable margin and interest on the note payable related to the Devon Street Homes Acquisition.
Our interest expense increased $0.8 million to $2.5 million for the year ended December 31, 2024 from $1.7 million for the year ended December 31, 2023, which was primarily driven by an increase in unused fees incurred on our Prior Credit Facility and Amended Credit Facility, amortization of deferred financing costs on our Amended Credit Facility, and interest on the note payable related to the Devon Street Homes Acquisition. 74 Table of contents Other expense (income), net Other expense (income), net primarily consists of interest income, credit card rebates, insurance settlements, and other miscellaneous income and expenses.
The foregoing description of the Amended Credit Facility is qualified in its entirety by reference to the Amended Credit Facility, a copy of which is filed as an exhibit hereto. For additional information regarding our Prior Credit Facility, see Note 4— Notes Payable to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
The foregoing description of the Amended Credit Facility is qualified in its entirety by reference to the Amended Credit Facility, a copy of which is filed as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2024.
Operating cash flows for 2022 benefited from cash generated by net income of $140.4 million primarily offset by a $8.6 million increase in deposits on real estate under option or contract. 69 Table of contents Investing activities We used approximately $76.8 million and generated approximately $0.4 million in net cash from investing activities for the years ended December 31, 2023 and 2022, respectively.
Operating cash flows for 2024 benefited from cash generated by net income of $111.8 million primarily offset by a $53.7 million increase in real estate inventory and a $45.9 million increase in deposits on real estate under option or contract.
Any worsening of macroeconomic conditions in future periods could have a negative effect on our financial results. Components of Results of Operations Home closing revenue Home closing proceeds are generally received from the title company within a few business days after closing.
A significant escalation or expansion of economic disruption could continue to impact consumer sentiment and spending, broaden inflationary costs, and could have a material adverse effect on our results of operations. Components of Results of Operations Home closing revenue Home closing proceeds are generally received from the title company within a few business days after closing.
Cost of home closings Cost of home closings includes the costs of lot acquisition, development, direct home construction, capitalized interest, closing costs, direct and certain indirect overhead costs and estimated warranty for the homes. Estimates of costs incurred or to be incurred but not paid are accrued and expensed at the time of closing.
See Critical Accounting Policies and Estimates for a description of how we record home closing revenue. 71 Table of contents Cost of home closings Cost of home closings includes the costs of lot acquisition, development, direct home construction, capitalized interest, closing costs, direct and certain indirect overhead costs and estimated warranty for the homes.
Our operations are currently organized into six geographical segments; our reportable segments include Atlanta (which includes certain Atlanta suburbs like Dalton, GA), Raleigh, Charlotte, Nashville, Alabama (which consists of both Birmingham and Huntsville), and Houston.
Our operations are currently organized into eight geographical divisions which comprise two reportable segments. Our Southeast segment consists of our Atlanta, Central Georgia, Charlotte, Greenville, and Raleigh divisions. Our Central segment consists of our Alabama, Houston, and Nashville divisions.
Segments Our operations are currently organized into six geographical segments. Our reportable segments include Atlanta (which includes certain Atlanta suburbs like Dalton, GA), Raleigh, Charlotte, Nashville, Alabama (which consists of both Birmingham and Huntsville), and Houston.
Segments Our operations are currently organized into eight geographical divisions which comprise two reportable segments. Our Southeast segment consists of our Atlanta, Central Georgia, Charlotte, Greenville, and Raleigh divisions. Our Central segment consists of our Alabama, Houston, and Nashville divisions.
We define EBITDA as net income before (i) interest income, (ii) capitalized interest charged to cost of home closings, (iii) interest expense, (iv) income tax expense, and (v) depreciation. We define EBITDA margin as EBITDA as a percentage of home closing revenue.
We define adjusted EBITDA as net income before (i) interest income, (ii) capitalized interest charged to cost of home closings, (iii) interest expense, (iv) income tax expense, (v) depreciation, (vi) share-based payment expense, (vii) adjustments resulting from the application of purchase accounting included in cost of sales, (viii) adjustments resulting from the application of purchase accounting included in other expense (income), net, and (ix) severance expenses .
Our adjusted home closing gross profit and adjusted home closing gross margin decreased from 2022 to 2023 primarily as a result of an increase in cost of home closings partially offset by a slight increase in home closing revenue, resulting in a reduction in home closing gross margin as a percentage of home closing revenue.
(2) Calculated as a percentage of home closing revenue. Our adjusted home closing gross profit increased while adjusted home closing gross margin decreased from the year ended December 31, 2023 to 2024. The increase in adjusted home closing gross profit primarily results from an increase in home closings of 24.8%.
As of December 31, 2023, we had $54.4 million of non-refundable cash deposits under land and lot-option contracts, including option contracts with unconsolidated entities, pertaining to 11,501 lots with a remaining aggregate purchase price of approximately $652.1 million.
As of December 31, 2024, we had $85.4 million of non-refundable cash deposits under land and lot-option contracts pertaining to 10,132 lots with a remaining aggregate purchase price of approximately $707.8 million. Surety Bonds and Letters of Credit From time to time, we may enter into surety bond and letter of credit arrangements with local municipalities, government agencies and developers.
The increase in revenue was primarily attributable to a 4.4% improvement in homes closed, primarily driven by our entry into the Houston market through our acquisition of Devon Street Homes, offset by a 2.9% decrease in ASP of homes closed across all reportable segments.
The increase in revenue was primarily attributable to a 24.8% improvement in homes closed and a 2.1% increase in ASP of homes closed across both reportable segments.
Surety Bonds and Letters of Credit From time to time, we may enter into surety bond and letter of credit arrangements with local municipalities, government agencies and developers. These arrangements relate to certain performance or maintenance-related obligations. As of December 31, 2023, there were no outstanding letters of credit.
These arrangements relate to certain performance or maintenance-related obligations. As of December 31, 2024, there were no outstanding letters of credit. Surety bonds do not have stated expiration dates, rather, we are released from the bonds as the contractual performance is completed.
Nashville: The $8.0 million decrease in net income compared to the prior year was primarily due to a decrease in home closing gross profit margin driven by additional discounting and mix of homes closed, as well as an increase in sales and marketing costs and sales commissions as a percent of home closing revenue.
Central: The $10.0 million increase in net income compared to the prior year was primarily due a $22.7 million increase in gross profit due to a 45.4% increase in homes closed partially offset by a 1.2% decrease in ASP of homes closed, offset by a $10.6 million increase in selling, general, and administrative costs.
Company Overview Prior to our IPO, we were one of the nation’s fastest growing private homebuilders by number of closings and are engaged in the design, construction, and sale of single-family homes in some of the highest growth and most desirable markets in the Southeastern and Southern United States.
Specifically, as a smaller reporting company, we choose to present only the two most recent fiscal years of audited financial statements in our Annual Report. 69 Table of contents Company Overview Smith Douglas is engaged in the design, construction, and sale of single-family homes in some of the highest growth and most desirable markets in the Southeastern and Southern United States.
The following table sets forth our home closing revenue, number of home closings, and ASP of homes closed for the years ended December 31, 2023 and 2022, in each of our reportable segments (dollar amounts in thousands): Year ended December 31, 2023 2022 Home closing revenue Home closings ASP of homes closed Home closing revenue Home closings ASP of homes closed Alabama $ 116,124 396 $ 293 $ 96,660 338 $ 286 Atlanta 331,178 1,016 326 332,102 1,016 327 Charlotte 58,991 162 364 89,310 223 400 Houston 30,661 94 326 — — — Nashville 108,071 297 364 120,243 307 392 Raleigh 119,606 332 360 117,038 316 370 Total $ 764,631 2,297 $ 333 $ 755,353 2,200 $ 343 Cost of home closings Cost of home closings for the year ended December 31, 2023, was $548.3 million, an increase of $15.7 million, or 2.9%, from $532.6 million for the year ended December 31, 2022, which is primarily driven by a 4.4% increase in homes closed, inclusive of the Devon Street Homes Acquisition.
The following table sets forth our home closing revenue, number of home closings, and ASP of homes closed for the years ended December 31, 2024 and 2023, in each of our reportable segments (dollar amounts in thousands): Year ended December 31, 2024 2023 Home closing revenue Home closings ASP of homes closed Home closing revenue Home closings ASP of homes closed Southeast $ 609,624 1,723 $ 354 $ 509,775 1,510 $ 338 Central 365,839 1,144 320 254,856 787 324 Total $ 975,463 2,867 $ 340 $ 764,631 2,297 $ 333 Cost of home closings Cost of home closings for the year ended December 31, 2024, was $719.9 million, an increase of $171.6 million, or 31.3%, from $548.3 million for the year ended December 31, 2023, which was primarily driven by a 24.8% increase in homes closed and a 5.2% increase in the average cost of homes closed.
For the year ended December 31, 2023, other income decreased by $0.6 million from the year ended December 31, 2022, which was primarily higher due to income from the sale of a small parcel of land, offset by an increase in interest income associated with higher average rates on our cash and cash equivalent balances. 62 Table of contents Net income The following table sets forth net income by reportable segment for the years ended December 31, 2023 and 2022 (in thousands): Year ended December 31, 2023 2022 Year over year change Alabama $ 12,596 $ 10,694 $ 1,902 Atlanta 82,890 81,403 1,487 Charlotte 9,296 19,209 (9,913 ) Houston 2,370 — 2,370 Nashville 16,901 24,914 (8,013 ) Raleigh 25,372 28,819 (3,447 ) Segment total 149,425 165,039 (15,614 ) Corporate (1) (26,245 ) (24,595 ) (1,650 ) Total $ 123,180 $ 140,444 $ (17,264 ) (1) Corporate primarily includes corporate overhead costs, such as payroll and benefits, business insurance, information technology, office costs, outside professional services and travel costs, and certain other amounts that are not allocated to the reportable segments.
Net income The following table sets forth net income by reportable segment for the years ended December 31, 2024 and 2023 (in thousands): Year ended December 31, 2024 2023 Year over year change Southeast $ 124,837 $ 117,558 $ 7,279 Central 41,891 31,867 10,024 Segment total 166,728 149,425 17,303 Corporate (1) (54,899) (26,245) (28,654) Total $ 111,829 $ 123,180 $ (11,351) (1) Corporate primarily includes corporate overhead costs, such as payroll and benefits, business insurance, information technology, office costs, outside professional services and travel costs, and certain other amounts that are not allocated to the reportable segments.
The Transactions The historical results of operations discussed in this Annual Report on Form 10-K are those of Smith Douglas Holdings LLC prior to the completion of the Transactions, including the IPO.
The following discussion and analysis reflects the historical results of operations and financial position of Smith Douglas Holdings LLC prior to the IPO and Reorganization Transactions on January 10, 2024 and that of Smith Douglas Homes Corp. and its consolidated subsidiary, Smith Douglas Holdings LLC, following the completion of the IPO and Reorganization Transactions.
Smith Douglas Holdings LLC and Smith Douglas Homes Corp. were not parties to the Prior Credit Facility. The Prior Credit Facility included a $25.0 million accordion feature, subject to additional commitments, and provided that up to $10.0 million could have been used for letters of credit.
Smith Douglas Holdings LLC and Smith Douglas Homes Corp. were not parties to the Prior Credit Facility. Concurrently with the consummation of the IPO, we repaid the Prior Credit Facility.