☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
93-1969003
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
110 Village Trail, Suite 215
Woodstock, Georgia
|
30188
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Class A common Stock, $0.0001 par value per share
|
SDHC
|
The New York Stock Exchange
|
Large accelerated filer
|
☐
|
Accelerated filer
|
☐
|
|
Non-accelerated filer
|
☒
|
Smaller reporting company
|
☒
|
|
Emerging growth company
|
☒
|
|
Page
|
|
2 |
||
8 | ||
PART I
|
10 | |
Item 1.
|
10 | |
10 | ||
11 |
||
12 | ||
14 | ||
16 | ||
Item 2.
|
29 | |
Item 3.
|
43 | |
Item 4.
|
43 | |
|
||
PART II
|
43 | |
Item 1.
|
43 | |
Item 1A.
|
43 | |
Item 2.
|
43 | |
Item 3.
|
44 | |
Item 4.
|
44 |
|
Item 5.
|
44 | |
Item 6.
|
44 | |
45 |
•
|
“Average sales price” or “ASP” refers to the average sales price of either our homes closed, our new home orders, or our backlog homes (at period end).
|
•
|
“Basis Adjustments” refers to an
allocable share (and increases thereto) of existing tax basis, in Smith Douglas Holdings LLC’s assets and tax basis adjustments with respect to such assets resulting from (a) Smith Douglas Homes Corp.’s purchase of LLC Interests from
Smith Douglas Holdings LLC and each Continuing Equity Owner in connection with the Transactions, (b) any future redemptions or exchanges of LLC Interests from the Continuing Equity Owners, (c) certain distributions (or deemed
distributions) by Smith Douglas Holdings LLC, and (d) payments made under the Tax Receivable Agreement.
|
•
|
“Construction cycle time” refers,
unless stated otherwise, to the number of business days between the start of the construction of foundations in a home and quality acceptance.
|
•
|
“Continuing Equity Owners” refers
collectively to the owners of LLC Interests in Smith Douglas Holdings LLC prior to the consummation of the Transactions, who are also holders of LLC Interests and our Class B common stock following consummation of the Transactions,
including the Founder Fund and GSB Holdings, who may exchange at each of their respective options, in whole or in part from time to time, their LLC Interests, as applicable, for, at our election (determined solely by our independent
directors (within the meaning of the Exchange rules) who are disinterested), cash or newly-issued shares of our Class A common stock as described under Part III, Item 13. Certain Relationships and Related Transactions and Director Independence—Smith Douglas
LLC Agreement of our Annual Report on Form 10-K for the year ended December 31, 2023 (our “Annual Report”). In connection with an exchange of LLC Interests, a corresponding number of shares of Class B common stock shall be
immediately and automatically transferred to Smith Douglas Homes Corp. for no consideration and canceled.
|
•
|
“Controlled lots” refers to lots
that are either owned or held under an option to be acquired for the relevant time frame set forth in the option contracts.
|
•
|
“Devon Street Homes” refers to
Devon Street Homes, L.P.
|
•
|
“Devon Street Homes Acquisition”
refers to the transaction consummated on July 31, 2023, pursuant to which we acquired substantially all of the assets of Devon Street Homes pursuant to an asset purchase agreement (the “APA”). The purchase price equaled the net assets
of Devon Street Homes on a cash-free, debt-free basis, plus an agreed upon premium which is comprised primarily of real estate inventory, subject to purchase price adjustments. We funded the purchase price of $83.9 million, primarily
from cash on hand, $72.0 million of draws on our Prior Credit Facility, a three-year promissory note in the principal amount of $5.0 million payable to the seller, and approximately $3.0 million contingent consideration to the seller.
The contingent consideration will be paid to the seller upon the achievement of certain gross margin targets. Our unaudited financial statements as of June 30, 2024, include the results of operations of Devon Street Homes and may not
be directly comparable to the prior period.
|
•
|
“Exchange” refers to the New York
Stock Exchange.
|
•
|
“Founder Fund” refers to The
Bradbury Family Trust II A U/A/D December 29, 2015, for which our founder and Executive Chairman, Tom Bradbury, is co-trustee.
|
•
|
“GSB Holdings” refers to GSB
Holdings LLC, for which our Chief Executive Officer, President, and Vice Chairman, Greg Bennett, is the sole member and manager.
|
•
|
“IPO” refers to our initial public
offering, which we completed on January 16, 2024, and 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. The gross proceeds to us from the IPO were $185.8 million, before deducting underwriting discounts.
|
•
|
“LLC Interests” refers to the
membership units of Smith Douglas Holdings LLC, including those that we purchase with the net proceeds from the IPO.
|
•
|
“Refinancing” refers to (i)
concurrently with the consummation of our IPO, the entry by Smith Douglas Holdings LLC and certain of our wholly-owned subsidiaries into an amended and restated revolving credit facility (the “Amended Credit Facility”) which replaced
the $175.0 million unsecured revolving credit facility with Wells Fargo Bank, National Association, as administrative agent for the lenders party thereto (the “Lenders”), and the Lenders, dated as of October 28, 2021, as amended to
date (the “Prior Credit Facility,” as amended and restated, the “Amended Credit Facility”), and (ii) the repayment, using a portion of the net proceeds from the IPO, of the $84.0 million outstanding under our Prior Credit Facility
(the “Debt Repayment”).
|
•
|
“Section 704(c) Allocations” refers
to disproportionate allocations (if any) of income and gain from inventory property held by Smith Douglas Holdings LLC as of the date of the IPO under Section 704(c) of the Internal Revenue Code of 1986, as amended (the “Code”),
resulting from our acquisition of LLC Interests from Smith Douglas Holdings LLC including in connection with the Transactions.
|
•
|
“Sunset Date” refers to the date
upon which the aggregate number of shares of Class B common stock then outstanding is less than 10% of the aggregate number of shares of Class A common stock and Class B common stock then outstanding.
|
•
|
“Smith Douglas LLC Agreement”
refers, as applicable, to Smith Douglas Holdings LLC’s amended and restated limited liability company agreement, as in effect prior to the IPO, or to the amended and restated limited liability company agreement dated as of January 10,
2024, and as such agreement may thereafter be amended and/or restated.
|
•
|
“Tax Receivable Agreement” refers
to the Tax Receivable Agreement entered into by and among Smith Douglas Homes Corp., Smith Douglas Holdings LLC and the Continuing Equity Owners in connection with the IPO, pursuant to which, among other things, Smith Douglas Homes
Corp. is required to pay to each Continuing Equity Owner 85% of certain tax benefits, if any, that it realizes (or in certain cases is deemed to realize) as a result of the tax benefits provided by Basis Adjustments, Section 704(c)
Allocations, and certain other tax benefits (such as interest deductions) covered by the Tax Receivable Agreement as described in Part
III, Item 13. Certain Relationships and Related Transactions, and Director Independence—Tax Receivable Agreement of our Annual Report.
|
•
|
“Transactions” refers to the
organizational transactions described in Basis of Presentation—The Transactions below and the IPO, and the application of the net
proceeds therefrom.
|
•
|
“We,” “us,” “our,” the “Company,” “Smith Douglas,” and similar references
refer: (i) following the consummation of the Transactions, including the IPO, to Smith Douglas Homes Corp., and, unless otherwise stated, all of its direct and indirect subsidiaries, including Smith Douglas Holdings LLC, and (ii)
prior to the completion of the Transactions, including the IPO, to Smith Douglas Holdings LLC.
|
•
|
we amended the Smith Douglas LLC Agreement to, among other things, (i) recapitalize all existing ownership interests in Smith Douglas Holdings LLC into
44,871,794 LLC Interests (before giving effect to the use of proceeds from the IPO, as described below), (ii) appoint Smith Douglas Homes Corp. as the sole managing member of Smith Douglas Holdings LLC upon its acquisition of LLC
Interests in connection with the IPO, and (iii) provide certain redemption rights to the Continuing Equity Owners;
|
•
|
we amended and restated Smith Douglas Homes Corp.’s certificate of incorporation to, among other things, provide (i) for Class A common stock, with each
share of our Class A common stock entitling its holder to one vote per share on all matters presented to our stockholders generally; (ii) for Class B common stock, with each share of our Class B common stock entitling its holder
to ten votes per share on all matters presented to our stockholders generally prior to the Sunset Date and from and after the occurrence of the Sunset Date each share of our Class B common stock will entitle its holder to one vote
per share on all matters presented to our stockholders generally; (iii) that shares of our Class B common stock may only be held by the Continuing Equity Owners and their respective permitted transferees; and (iv) for preferred
stock, which can be issued by our board of directors in one or more series without stockholder approval;
|
•
|
we issued 42,435,897 shares of our Class B common stock (after giving effect to the use of net proceeds from our IPO as described below and taking into
account the exercise in full of the underwriters’ option to purchase an additional 1,153,846 shares of our Class A common stock in the IPO) to the Continuing Equity Owners at the time of such issuance of Class B common stock,
which is equal to the number of LLC Interests held by such Continuing Equity Owners, for nominal consideration;
|
•
|
we issued 8,846,154 shares of our Class A common stock to the purchasers in the IPO in exchange for gross proceeds of approximately $185.8 million based upon
the IPO price of $21.00 per share, before deducting the underwriting discount;
|
•
|
we used the net proceeds from the IPO (i) to purchase 6,410,257 newly issued LLC Interests for approximately $125.2 million directly from Smith Douglas Holdings
LLC at the IPO price less the underwriting discount; and (ii) to purchase 2,435,897 LLC Interests from the Continuing Equity Owners on a pro rata basis for $47.6 million at a price per unit equal to the initial public offering price
per share of Class A common stock less the underwriting discount;
|
•
|
Smith Douglas Holdings LLC used the net proceeds from the sale of LLC Interests to Smith Douglas Homes Corp. (i) to repay approximately $84.0 million of
borrowings outstanding under the Prior Credit Facility as part of the Refinancing, (ii) to redeem all outstanding Class C Units and Class D Units of Smith Douglas Holdings LLC at par in aggregate for $2.6 million, (iii) to repay $0.9
million in notes payable to certain related parties, and (iv) for general corporate purposes as described under Part I, Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources of this Quarterly Report on Form 10-Q, and Part III, Item 13. Certain Relationships and Related Transactions, and Director Independence of our Annual Report;
|
•
|
Smith Douglas Homes Corp. entered into (i) the Registration Rights Agreement with certain of the Continuing Equity Owners and (ii) the Tax Receivable Agreement
with Smith Douglas Holdings LLC and the Continuing Equity Owners. For a description of the terms of the Registration Rights Agreement and the Tax Receivable Agreement, see Part III, Item 13. Certain Relationships and Related Transactions, and Director Independence of our Annual Report.
|
•
|
Smith Douglas Homes Corp. is a holding company, and its principal asset consists of LLC Interests it acquired directly from Smith Douglas
Holdings LLC and from each Continuing Equity Owner;
|
•
|
Smith Douglas Homes Corp. is the sole managing member of Smith Douglas Holdings LLC and controls the business and affairs of Smith Douglas
Holdings LLC;
|
•
|
Smith Douglas Homes Corp. owns, directly or indirectly, 8,846,154 LLC Interests, representing approximately 17.3% of the economic interest
in Smith Douglas Holdings LLC;
|
•
|
the Continuing Equity Owners own (i) 42,435,897 LLC Interests, representing approximately 82.7% of the economic interest in Smith
Douglas Holdings LLC and (ii) 42,435,897 shares of Class B common stock of Smith Douglas Homes Corp.;
|
•
|
the purchasers in the IPO own (i) 8,846,154 shares of Class A common stock of Smith Douglas Homes Corp., representing approximately 2.0% of
the combined voting power of all of Smith Douglas Homes Corp.’s common stock and approximately 100% of the economic interest in Smith Douglas Homes Corp., and (ii) through Smith Douglas Homes Corp.’s ownership of LLC Interests,
indirectly hold approximately 17.3% of the economic interest in Smith Douglas Holdings LLC; and
|
•
|
our Class A common stock and Class B common stock have what is commonly referred to as a “high/low vote structure,” which means that shares
of our Class B common stock initially have ten votes per share and our Class A common stock have one vote per share. Upon the occurrence of the Sunset Date, each share of Class B common stock will then be entitled to one vote per
share. This high/low vote structure enables the Continuing Equity Owners to control the outcome of matters submitted to our stockholders for approval, including the election of our directors, as well as the overall management and
direction of our company. Furthermore, the Continuing Equity Owners exert a significant degree of influence, or actual control, over matters requiring stockholder approval. We believe that maintaining this control by the Continuing
Equity Owners will help enable them to successfully guide the implementation of our growth strategies and strategic vision.
|
•
|
adjusted home closing gross profit,
defined as home closing revenue less cost of home closings, excluding capitalized interest charged to cost of home closings, impairment charges and adjustments resulting from the application of purchase accounting included in cost
of sales, if applicable;
|
•
|
adjusted home closing gross margin,
defined as adjusted home closing gross profit as a percentage of home closing revenue;
|
•
|
adjusted net income, defined as
net income adjusted for the tax impact using a 25.0% 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);
|
•
|
EBITDA, defined 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;
|
•
|
EBITDA margin, defined as EBITDA
as a percentage of home closing revenue;
|
•
|
adjusted EBITDA, defined 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) adjustments resulting from the application of purchase accounting
included in cost of sales, and (vii) adjustments resulting from the application of purchase accounting included in other expense (income), net;
|
•
|
adjusted EBITDA margin, defined
as adjusted EBITDA as a percentage of home closing revenue; and
|
•
|
net-debt-to-net book capitalization, defined
as (i) total debt, less cash and cash equivalents, divided by (ii) total debt, less cash and cash equivalents, plus stockholders’ equity.
|
•
|
our inability to successfully identify, secure, and control an adequate inventory of lots at reasonable prices;
|
•
|
the tightening of mortgage lending standards and mortgage financing requirements;
|
•
|
the housing market may not continue to grow at the same rate, or may decline;
|
•
|
the availability, skill, and performance of trade partners;
|
•
|
a shortage or increase in the costs of building materials could delay or increase the cost of home construction;
|
•
|
efforts to impose joint employer liability on us for labor, safety, or worker’s compensation law violations committed by our trade
partners;
|
•
|
volatility in the credit and capital markets may impact our cost of capital and our ability to access necessary financing and the
difficulty in obtaining sufficient capital could prevent us from acquiring lots for our development or increase costs and delays in the completion of our homebuilding expenditures;
|
•
|
an active, liquid trading market for our Class A common stock may not continue, which may make it difficult for you to sell your shares of
Class A common stock;
|
•
|
we cannot predict the effect our dual class structure may have on the market price of our Class A common stock;
|
•
|
the Tax Receivable Agreement requires us to make cash payments to the Continuing Equity Owners in respect of certain tax benefits to which
we may become entitled, and we expect that such payments will be substantial;
|
•
|
our organizational structure, including the Tax Receivable Agreement, confers certain benefits upon the Continuing Equity Owners that will
not benefit holders of our Class A common stock to the same extent that it will benefit the Continuing Equity Owners;
|
•
|
the significant influence the Continuing Equity Owners have over us, including control over decisions that require the approval of
stockholders; and
|
•
|
the factors set forth under Part I,
Item 1A. Risk Factors of our Annual Report.
|
June 30,
2024
|
December 31,
2023
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
17,298
|
$
|
19,777
|
||||
Real estate inventory
|
266,553
|
213,104
|
||||||
Deposits on real estate under option or contract
|
66,253
|
57,096
|
||||||
Real estate not owned
|
13,635
|
16,815
|
||||||
Property and equipment, net
|
3,351
|
1,543
|
||||||
Goodwill
|
25,726
|
25,726
|
||||||
Deferred tax asset, net
|
10,934 |
—
|
||||||
Other assets
|
25,504
|
18,631
|
||||||
Total assets
|
$
|
429,254
|
$
|
352,692
|
||||
Liabilities and Stockholders’/Members’ Equity
|
||||||||
Liabilities:
|
||||||||
Accounts payable
|
$
|
21,458
|
$
|
17,318
|
||||
Customer deposits
|
9,543
|
7,168
|
||||||
Notes payable
|
3,859
|
75,627
|
||||||
Liabilities related to real estate not owned
|
13,635
|
16,815
|
||||||
Accrued expenses and other liabilities
|
25,799
|
26,861
|
||||||
Tax receivable agreement liability
|
10,401 |
—
|
||||||
Total liabilities
|
84,695
|
143,789
|
||||||
Commitments and contingencies (Note 9)
|
||||||||
Members’ equity:
|
||||||||
Class A units
|
—
|
206,303
|
||||||
Class C units
|
—
|
2,000
|
||||||
Class D units
|
—
|
600
|
||||||
Total members’ equity
|
—
|
208,903
|
||||||
Stockholders’ equity:
|
||||||||
Preferred stock, $0.0001 par value – 10,000,000 shares authorized; none
issued and outstanding as of June 30, 2024
|
—
|
—
|
||||||
Class A common stock, $0.0001 par value – 250,000,000 shares authorized; 8,846,154
shares issued and outstanding as of June 30, 2024
|
1
|
—
|
||||||
Class B common stock, $0.0001 par value – 100,000,000 shares authorized; 42,435,897
shares issued and outstanding as of June 30, 2024
|
4
|
—
|
||||||
Additional paid-in capital
|
55,776
|
—
|
||||||
Retained earnings
|
6,321
|
—
|
||||||
Total stockholders’ equity attributable to Smith Douglas Homes Corp.
|
62,102
|
—
|
||||||
Non-controlling interests attributable to Smith Douglas Holdings LLC
|
282,457
|
—
|
||||||
Total members’/stockholders’ equity
|
344,559
|
208,903
|
||||||
Total liabilities and stockholders’/members’ equity
|
$
|
429,254
|
$
|
352,692
|
|
Three months ended June 30,
|
Six months ended June 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Home closing revenue
|
$
|
220,933
|
$
|
181,522
|
$
|
410,142
|
$
|
349,666
|
||||||||
Cost of home closings
|
161,875
|
128,824
|
301,624
|
248,435
|
||||||||||||
Home closing gross profit
|
59,058
|
52,698
|
108,518
|
101,231
|
||||||||||||
|
||||||||||||||||
Selling, general and administrative costs
|
31,809
|
21,928
|
59,350
|
41,722
|
||||||||||||
Equity in income from unconsolidated entities
|
(220
|
)
|
(226
|
)
|
(404
|
)
|
(436
|
)
|
||||||||
Interest expense
|
591
|
301
|
1,289
|
546
|
||||||||||||
Other expense (income), net
|
1,012
|
(46
|
)
|
1,010
|
(168
|
)
|
||||||||||
Income before income taxes
|
25,866
|
30,741
|
47,273
|
59,567
|
||||||||||||
Provision for income taxes
|
1,132
|
—
|
2,053
|
—
|
||||||||||||
Net income
|
24,734
|
$
|
30,741
|
45,220
|
$
|
59,567
|
||||||||||
Net income attributable to non-controlling interests and LLC members prior to IPO
|
21,088
|
38,602
|
||||||||||||||
Net income attributable to Smith Douglas Homes Corp.
|
$
|
3,646
|
$
|
6,618
|
Three months ended
June 30, 2024
|
Period from January 11,
2024 to June 30, 2024
|
|||||||
Earnings per share:
|
||||||||
Basic
|
$
|
0.41
|
$ | 0.75 | ||||
Diluted
|
$
|
0.40
|
$ | 0.74 | ||||
Weighted average shares of common stock outstanding:
|
||||||||
Basic
|
8,846,154
|
8,846,154 | ||||||
Diluted
|
51,431,974
|
51,414,509 |
|
Smith Douglas Holdings LLC Members’ Equity (prior to
Reorganization Transactions) Note 1
|
Smith Douglas Homes Corp. Stockholders’ Equity
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Class A Units
|
Class C Units
|
Class D Units
|
Class A
Common Stock
|
Class B
Common Stock
|
Non-Controlling
Interests
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Units
|
Amount
|
Units
|
Amount
|
Units
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Additional
Paid-in Capital
|
Retained
Earnings
|
Stockholders’
Equity
|
Amounts
|
Total Equity
|
|||||||||||||||||||||||||||||||||||||||||||||
Balance March 31, 2024
|
—
|
$
|
—
|
—
|
$
|
—
|
—
|
$
|
—
|
8,846,154
|
$
|
1
|
42,435,897
|
$
|
4
|
$
|
56,746
|
$
|
2,972
|
$
|
59,723
|
$
|
273,392
|
$
|
333,115
|
|||||||||||||||||||||||||||||||||||
Tax distributions
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(297
|
)
|
(297
|
)
|
(11,522
|
)
|
(11,819
|
)
|
|||||||||||||||||||||||||||||||||||||||||
IPO and Related Transactions
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(104
|
)
|
—
|
(104
|
)
|
(501
|
)
|
(605
|
)
|
|||||||||||||||||||||||||||||||||||||||||
Adjustment to deferred tax asset from IPO and Related Transactions
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(1,903
|
)
|
—
|
(1,903
|
)
|
—
|
(1,903
|
)
|
||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
1,037
|
—
|
1,037
|
—
|
1,037
|
|||||||||||||||||||||||||||||||||||||||||||||
Net income
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
3,646
|
3,646
|
21,088
|
24,734
|
|||||||||||||||||||||||||||||||||||||||||||||
Balance June 30, 2024
|
—
|
$
|
—
|
—
|
$
|
—
|
—
|
$
|
—
|
8,846,154
|
$
|
1
|
42,435,897
|
$
|
4
|
$
|
55,776
|
$
|
6,321
|
$
|
62,102
|
$
|
282,457
|
$
|
344,559
|
|||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance December 31, 2023
|
111,111
|
$
|
206,303
|
2,000
|
$
|
2,000
|
600
|
$
|
600
|
$
|
208,903
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Distributions
|
—
|
(16,259
|
)
|
—
|
—
|
—
|
—
|
(16,259
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss prior to Reorganization Transactions and IPO
|
—
|
(1,160
|
)
|
—
|
—
|
—
|
—
|
(1,160
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Reorganization Transactions
|
(111,111
|
)
|
(188,884
|
)
|
—
|
—
|
—
|
—
|
—
|
$
|
—
|
44,871,794
|
$
|
4
|
$
|
—
|
$
|
—
|
$
|
4
|
$
|
188,884
|
4
|
|||||||||||||||||||||||||||||||||||||
IPO and Related Transactions
|
—
|
—
|
(2,000
|
)
|
(2,000
|
)
|
(600
|
)
|
(600
|
)
|
8,846,154
|
1
|
(2,435,897
|
)
|
—
|
52,989
|
—
|
52,990
|
65,333
|
115,723
|
||||||||||||||||||||||||||||||||||||||||
Increase in deferred tax asset from IPO and Related Transactions
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
858
|
—
|
858
|
—
|
858
|
|||||||||||||||||||||||||||||||||||||||||||||
Tax distributions
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
— |
—
|
(297 | ) |
(297
|
)
|
(11,522 | ) |
(11,819
|
)
|
|||||||||||||||||||||||||||||||||||||||||
Equity-based compensation
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
1,929
|
—
|
1,929
|
—
|
1,929
|
|||||||||||||||||||||||||||||||||||||||||||||
Net income subsequent to Reorganization Transactions and IPO
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
6,618
|
6,618
|
39,762
|
46,380
|
|||||||||||||||||||||||||||||||||||||||||||||
Balance June 30, 2024
|
—
|
$
|
—
|
—
|
$
|
—
|
—
|
$
|
—
|
8,846,154
|
$
|
1
|
42,435,897
|
$
|
4
|
$
|
55,776
|
$
|
6,321
|
$
|
62,102
|
$
|
282,457
|
$
|
344,559
|
|
Smith Douglas Holdings LLC Members’ Equity (prior to Reorganization Transactions) Note 1
|
|||||||||||||||||||||||||||
|
Class A Units
|
Class C Units
|
Class D Units
|
|||||||||||||||||||||||||
|
Units
|
Amount
|
Units
|
Amount
|
Units
|
Amount
|
Total Equity
|
|||||||||||||||||||||
Balance March 31, 2023
|
111,111
|
$
|
163,422
|
2,000
|
$
|
2,000
|
600
|
$
|
600
|
$
|
166,022
|
|||||||||||||||||
Distributions
|
—
|
(20,810
|
)
|
—
|
(20
|
)
|
—
|
(27
|
)
|
(20,857
|
)
|
|||||||||||||||||
Net income
|
—
|
30,694
|
—
|
20
|
—
|
27
|
30,741
|
|||||||||||||||||||||
Balance June 30, 2023
|
111,111
|
$
|
173,306
|
2,000
|
$
|
2,000
|
600
|
$
|
600
|
$
|
175,906
|
|||||||||||||||||
|
||||||||||||||||||||||||||||
Balance December 31, 2022
|
111,111
|
$
|
161,911
|
2,000
|
$
|
2,000
|
600
|
$
|
600
|
$
|
164,511
|
|||||||||||||||||
Distributions
|
—
|
(48,078
|
)
|
—
|
(40
|
)
|
—
|
(54
|
)
|
(48,172
|
)
|
|||||||||||||||||
Net income
|
—
|
59,473
|
—
|
40
|
—
|
54
|
59,567
|
|||||||||||||||||||||
Balance June 30, 2023
|
111,111
|
$
|
173,306
|
2,000
|
$
|
2,000
|
600
|
$
|
600
|
$
|
175,906
|
Six months ended June 30,
|
||||||||
2024
|
2023
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
45,220
|
$
|
59,567
|
||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
|
||||||||
Depreciation
|
709
|
503
|
||||||
Accrued incentive compensation expense
|
1,292
|
755
|
||||||
Share-based payment expense
|
1,929
|
—
|
||||||
Amortization of debt issuance costs
|
512
|
339
|
||||||
Equity in earnings from unconsolidated entities
|
(404
|
)
|
(436
|
)
|
||||
Distributions of income from unconsolidated entities
|
441
|
462
|
||||||
Noncash lease expense
|
278
|
228
|
||||||
Provision for deferred income taxes |
325 |
—
|
||||||
Other
|
36
|
15
|
||||||
Changes in assets and liabilities:
|
||||||||
Real estate inventory
|
(50,269
|
)
|
(21,310
|
)
|
||||
Deposits on real estate under option or contract
|
(9,157
|
)
|
(2,725
|
)
|
||||
Other assets
|
(4,619
|
)
|
2,704
|
|||||
Accounts payable
|
4,140
|
(247
|
)
|
|||||
Customer deposits
|
2,375
|
22
|
||||||
Accrued expenses and other liabilities
|
(2,042
|
)
|
(3,975
|
)
|
||||
Net cash (used in) provided by operating activities
|
(9,234
|
)
|
35,902
|
|||||
Cash flows from investing activities:
|
||||||||
Purchases of property and equipment
|
(2,573
|
)
|
(486
|
)
|
||||
Investments in unconsolidated entities |
(600 | ) | — | |||||
Distributions of capital from unconsolidated entities
|
—
|
286
|
||||||
Other
|
20
|
20
|
||||||
Net cash used in investing activities
|
(3,153
|
)
|
(180
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Issuance of Class A common stock in IPO, net of underwriting discount
|
172,765
|
—
|
||||||
Issuance of Class B common stock |
4 | — | ||||||
Payment of offering costs
|
(6,869
|
)
|
—
|
|||||
Redemption of Class C and D units
|
(2,600
|
)
|
—
|
|||||
Purchase of LLC interests from Continuing Equity Owners
|
(47,573
|
)
|
—
|
|||||
Borrowings under revolving credit facility
|
24,000
|
43,000
|
||||||
Repayments under revolving credit facility
|
(95,000
|
)
|
(48,000
|
)
|
||||
Payments on notes payable
|
(772
|
)
|
(3
|
)
|
||||
Payments on notes payable - related party
|
(938
|
)
|
(47
|
)
|
||||
Proceeds from sales of real estate not owned
|
4,890
|
1,044
|
||||||
Payments related to repurchases of real estate not owned
|
(8,070
|
)
|
(1,753
|
)
|
||||
Distributions
|
(28,078
|
)
|
(48,172
|
)
|
||||
Payment of debt issuance costs
|
(1,851
|
)
|
—
|
|||||
Net cash provided by (used in) financing activities
|
9,908
|
(53,931
|
)
|
|||||
Net decrease in cash and cash equivalents
|
(2,479
|
)
|
(18,209
|
)
|
||||
Cash and cash equivalents, beginning of period
|
19,777
|
29,601
|
||||||
Cash and cash equivalents, end of period
|
$
|
17,298
|
$
|
11,392
|
Six months ended June 30,
|
||||||||
2024
|
2023
|
|||||||
Supplemental Disclosure of Cash Flow Information:
|
||||||||
Cash paid for interest, net of amounts capitalized
|
$
|
935
|
$
|
289
|
||||
Cash paid for income taxes
|
$
|
1,800
|
$
|
—
|
||||
Right-of-use assets obtained in exchange for new operating lease liabilities |
$ |
630 | $ |
— |
June 30,
2024
|
December 31,
2023
|
|||||||
Lots held for construction
|
$
|
37,881
|
$
|
32,184
|
||||
Homes under construction, completed homes and model homes
|
228,672
|
180,920
|
||||||
Total real estate inventory
|
$
|
266,553
|
$
|
213,104
|
Three months ended June 30, | Six months ended June 30, |
|||||||||||||||
2024
|
2023
|
2024 |
2023 |
|||||||||||||
Capitalized interest, beginning of period
|
$
|
858
|
$
|
805
|
$ |
1,338 | $ |
1,117 | ||||||||
Interest incurred
|
893
|
530
|
1,832 | 1,066 | ||||||||||||
Interest expensed
|
(591
|
)
|
(301
|
)
|
(1,289 | ) | (546 | ) | ||||||||
Interest charged to cost of home closings
|
(333
|
)
|
(352
|
)
|
(1,054 | ) | (955 | ) | ||||||||
Capitalized interest, end of period
|
$
|
827
|
$
|
682
|
$ |
827 | $ |
682 |
Year ending December 31,
|
||||
2024 (1)
|
$
|
799
|
||
2025
|
1,696
|
|||
2026
|
1,364
|
|||
$
|
3,859
|
(1)
|
Remaining payments are for the six months ending
December 31, 2024.
|
|
• |
Level 1 ‑ Valuation is based on quoted prices in active markets for identical assets and liabilities;
|
|
• |
Level 2 ‑ Valuation is determined from quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar instruments in markets that are not active, or by
model‑based techniques in which all significant inputs are observable in the market;
|
|
• |
Level 3 ‑ Valuation is derived from model‑based techniques in which at least one significant input is unobservable and based on the Company’s own estimates about the assumptions that market
participants would use to value the asset or liability.
|
Fair Value (In Thousands)
|
||||||||||
Asset or Liability
|
Fair Value Hierarchy
|
June 30,
2024
|
December 31,
2023
|
|||||||
Measured at fair value on a recurring basis:
|
||||||||||
Contingent consideration
|
Level 3
|
$
|
4,590
|
$
|
3,282
|
|||||
Disclosed at fair value:
|
||||||||||
Borrowings under Credit Facility
|
Level 2
|
$
|
—
|
$
|
71,000
|
|||||
Seller note payable
|
Level 2
|
$
|
3,859
|
$
|
4,627
|
Three months ended June 30,
|
Six months ended June 30, |
|||||||||||||||
2024
|
2023
|
2024 |
2023 |
|||||||||||||
Balance, beginning of period
|
$
|
2,978
|
$
|
2,257
|
$ | 2,839 | $ | 2,071 | ||||||||
Additions to reserves from new home closings
|
437
|
362
|
819 | 698 | ||||||||||||
Warranty claims
|
(99
|
)
|
(202
|
)
|
(242 | ) | (331 | ) | ||||||||
Adjustments to pre‑existing reserves
|
(212
|
)
|
(34
|
)
|
(312 | ) | (55 | ) | ||||||||
Balance, end of period
|
$
|
3,104
|
$
|
2,383
|
$ | 3,104 | $ | 2,383 |
Three months ended June 30,
|
Six months
ended June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Operating leases costs
|
$
|
170
|
$
|
143
|
$
|
339
|
$
|
286
|
||||||||
Variable lease costs - operating
|
$
|
74
|
$
|
48
|
$
|
110
|
$
|
88
|
June 30,
2024 |
December 31,
2023
|
|||||||
Right-of-use (ROU) assets
|
$
|
2,141
|
$
|
1,789
|
||||
Lease liabilities
|
$
|
2,217
|
$
|
1,837
|
Authorized
|
Issued & Outstanding
|
Votes per
share
|
Economic
Rights
|
||||
Preferred stock
|
10,000,000
|
None
|
|||||
Common stock:
|
|||||||
Class A
|
250,000,000
|
8,846,154
|
1
|
Yes
|
|||
Class B
|
100,000,000
|
42,435,897
|
10(1)
|
No
|
(1) |
Each share of Class B common stock entitles its holders
to ten votes per share on all matters presented to the stockholders and on which the holders of the Class B common stock
are entitled to vote; provided, that each share of Class B common stock will only be entitled to one vote per share on
all matters presented to the stockholders generally upon the Sunset Date.
|
Conversion of LLC Interests held by Continuing Equity Owners
|
42,435,897
|
|||
RSUs
|
2,051,282
|
|||
Total |
44,487,179 |
Three months ended June 30,
|
Six months ended June 30, | |||||||||||||||
2024
|
2023
|
2024
|
2023 |
|||||||||||||
Operating leases costs (related party)
|
$
|
87
|
$
|
86
|
$ | 173 | $ | 173 | ||||||||
Variable lease costs – operating (related party)
|
$
|
21
|
$
|
20
|
$ |
39 | $ |
40 |
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2024
|
2023
|
2024 |
2023 |
|||||||||||||
Home closing revenue:
|
||||||||||||||||
Alabama
|
$
|
43,585
|
$
|
18,800
|
$ | 83,240 | $ | 42,867 | ||||||||
Atlanta
|
80,220
|
94,104
|
142,840 | 170,278 | ||||||||||||
Charlotte
|
15,352
|
14,369
|
28,816 | 26,871 | ||||||||||||
Houston
|
31,248
|
—
|
55,278 | — | ||||||||||||
Nashville
|
21,707
|
28,019
|
43,737 | 51,908 | ||||||||||||
Raleigh
|
28,821
|
26,230
|
56,231 | 57,742 | ||||||||||||
Total
|
$
|
220,933
|
$
|
181,522
|
$ | 410,142 | $ | 349,666 |
Three months ended June 30,
|
Six months ended June 30, | |||||||||||||||
2024
|
2023
|
2024
|
2023 |
|||||||||||||
Net income (loss):
|
||||||||||||||||
Alabama
|
$
|
5,559
|
$
|
1,435
|
$ | 10,163 | $ | 3,676 | ||||||||
Atlanta
|
18,012
|
23,379
|
32,583 | 42,928 | ||||||||||||
Charlotte
|
2,380
|
2,380
|
4,004 | 4,313 | ||||||||||||
Houston
|
3,446
|
—
|
6,812 | — | ||||||||||||
Nashville
|
2,789
|
4,501
|
5,102 | 7,732 | ||||||||||||
Raleigh
|
5,207
|
5,615
|
10,017 | 12,846 | ||||||||||||
Segment total
|
37,393
|
37,310
|
68,681 | 71,495 | ||||||||||||
Corporate (1)
|
(12,659
|
)
|
(6,569
|
)
|
(23,461 | ) | (11,928 | ) | ||||||||
Total
|
$
|
24,734
|
$
|
30,741
|
$ | 45,220 | $ | 59,567 |
(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.
|
June 30,
2024
|
December 31,
2023
|
|||||||
Assets:
|
||||||||
Alabama
|
$
|
54,090
|
$
|
61,433
|
||||
Atlanta
|
126,601
|
86,647
|
||||||
Charlotte
|
40,645
|
32,302
|
||||||
Houston (1)
|
109,319
|
93,825
|
||||||
Nashville
|
23,135
|
24,818
|
||||||
Raleigh
|
40,398
|
28,897
|
||||||
Segment total
|
394,188
|
327,922
|
||||||
Corporate (2)
|
35,066
|
24,770
|
||||||
Total
|
$
|
429,254
|
$
|
352,692
|
(1) |
Balance includes goodwill of approximately $25.7 million resulting from the acquisition of Devon Street Homes, L.P.
|
(2) |
Corporate primarily includes cash and cash equivalents, property and
equipment, and other assets that are not allocated to the segments.
|
For the
three months ended
June 30, 2024
|
For the period from
January 11, 2024 to
June 30, 2024
|
|||||||
Numerator:
|
||||||||
Net income attributable to Smith Douglas Homes Corp., Basic
|
$
|
3,646
|
$
|
6,618
|
||||
Add: Net income impact from assumed redemption of all LLC Interests to
common stock
|
21,088
|
39,762
|
||||||
Less: Income tax expense on net income attributable to NCI at 20.8%
|
(4,384
|
)
|
(8,267
|
)
|
||||
Net income attributable to Smith Douglas Homes Corp., after adjustment for
assumed redemption, Diluted
|
$
|
20,350
|
$
|
38,113
|
||||
Denominator:
|
||||||||
Weighted average shares of common stock outstanding, Basic
|
8,846,154
|
8,846,154
|
||||||
Dilutive effects of:
|
||||||||
LLC Interests that are exchangeable for common stock
|
42,435,897
|
42,435,897
|
||||||
Unvested RSUs
|
149,923
|
132,458
|
||||||
Weighted average shares of common stock outstanding, Diluted
|
51,431,974
|
51,414,509
|
||||||
Basic earnings per share
|
$
|
0.41
|
$
|
0.75
|
||||
Diluted earnings per share
|
$
|
0.40
|
$
|
0.74
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Consolidated Statements of Income Data:
|
||||||||||||||||
Home closing revenue
|
$
|
220,933
|
$
|
181,522
|
$
|
410,142
|
$
|
349,666
|
||||||||
Cost of home closings
|
161,875
|
128,824
|
301,624
|
248,435
|
||||||||||||
Home closing gross profit
|
59,058
|
52,698
|
108,518
|
101,231
|
||||||||||||
Selling, general, and administrative costs
|
31,809
|
21,928
|
59,350
|
41,722
|
||||||||||||
Equity in income from unconsolidated entities
|
(220
|
)
|
(226
|
)
|
(404
|
)
|
(436
|
)
|
||||||||
Interest expense
|
591
|
301
|
1,289
|
546
|
||||||||||||
Other expense (income), net
|
1,012
|
(46
|
)
|
1,010
|
(168
|
)
|
||||||||||
Income before income taxes
|
25,866
|
30,741
|
47,273
|
59,567
|
||||||||||||
Provision for income taxes
|
1,132
|
—
|
2,053
|
—
|
||||||||||||
Net income
|
24,734
|
$
|
30,741
|
45,220
|
$
|
59,567
|
||||||||||
Net income attributable to non-controlling interests and LLC members prior to IPO
|
21,088
|
38,602
|
||||||||||||||
Net income attributable to Smith Douglas Homes Corp.
|
$
|
3,646
|
$
|
6,618
|
||||||||||||
Earnings per share(1):
|
||||||||||||||||
Basic
|
$
|
0.41
|
$
|
0.75
|
||||||||||||
Diluted
|
$
|
0.40
|
$
|
0.74
|
||||||||||||
Other operating data:
|
||||||||||||||||
Home closings
|
653
|
560
|
1,219
|
1,060
|
||||||||||||
ASP of homes closed
|
$
|
338
|
$
|
324
|
$
|
336
|
$
|
330
|
||||||||
Net new home orders
|
715
|
612
|
1,480
|
1,276
|
||||||||||||
Contract value of net new home orders
|
$
|
243,842
|
$
|
206,130
|
$
|
503,282
|
$
|
421,248
|
||||||||
ASP of net new home orders
|
$
|
341
|
$
|
337
|
$
|
340
|
$
|
330
|
||||||||
Cancellation rate(2)
|
11.8
|
%
|
8.7
|
%
|
11.2
|
%
|
8.8
|
%
|
||||||||
Backlog homes (period end)(3)
|
1,173
|
985
|
1,173
|
985
|
||||||||||||
Contract value of backlog homes (period end)
|
$
|
404,750
|
$
|
330,258
|
$
|
404,750
|
$
|
330,258
|
||||||||
ASP of backlog homes (period end)
|
$
|
345
|
$
|
335
|
$
|
345
|
$
|
335
|
||||||||
Active communities (period end)(4)
|
75
|
44
|
75
|
44
|
||||||||||||
Controlled lots (period end):
|
||||||||||||||||
Homes under construction
|
1,088
|
706
|
1,088
|
706
|
||||||||||||
Owned lots
|
587
|
405
|
587
|
405
|
||||||||||||
Optioned lots
|
14,167
|
7,659
|
14,167
|
7,659
|
||||||||||||
Total controlled lots
|
15,842
|
8,770
|
15,842
|
8,770
|
(1) |
Earnings per share for the six months ended June 30, 2024 is calculated for the period from January 11, 2024, the date of the IPO, to June 30, 2024.
|
(2) |
The cancellation rate is the total number of cancellations during the period divided by the total gross new home orders during the period.
|
(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. A community becomes inactive when it has fewer than two homes remaining to sell.
|
Three months ended
June 30,
|
2024
|
2023
|
Period over period change
|
|||||||||||||||||||||||||||||||||
|
Home closing
revenue
|
Home closings
|
ASP of
homes closed
|
Home closing
revenue
|
Home closings
|
ASP of
homes closed
|
Home closing
revenue
|
Home closings
|
ASP of
homes closed
|
|||||||||||||||||||||||||||
Alabama
|
$
|
43,585
|
145
|
$
|
301
|
$
|
18,800
|
66
|
$
|
285
|
132
|
%
|
120
|
%
|
6
|
%
|
||||||||||||||||||||
Atlanta
|
|
80,220
|
231
|
347
|
94,104
|
302
|
312
|
(15
|
)%
|
(24
|
)%
|
11
|
%
|
|||||||||||||||||||||||
Charlotte
|
|
15,352
|
43
|
357
|
14,369
|
40
|
359
|
7
|
%
|
8
|
%
|
(1
|
)%
|
|||||||||||||||||||||||
Houston
|
|
31,248
|
95
|
329
|
—
|
—
|
—
|
100
|
%
|
100
|
%
|
100
|
%
|
|||||||||||||||||||||||
Nashville
|
|
21,707
|
58
|
374
|
28,019
|
79
|
355
|
(23
|
)%
|
(27
|
)%
|
6
|
%
|
|||||||||||||||||||||||
Raleigh
|
28,821
|
81
|
356
|
26,230
|
73
|
359
|
10
|
%
|
11
|
%
|
(1
|
)%
|
||||||||||||||||||||||||
Total
|
$
|
220,933
|
653
|
$
|
338
|
$
|
181,522
|
560
|
$
|
324
|
22
|
%
|
17
|
%
|
4
|
%
|
Six months ended
June 30,
|
2024
|
2023
|
Period over period change
|
|||||||||||||||||||||||||||||||||
|
Home closing
revenue
|
Home closings
|
ASP of
homes closed
|
Home closing
revenue
|
Home closings
|
ASP of
homes closed
|
Home closing
revenue |
Home closings
|
ASP of
homes closed
|
|||||||||||||||||||||||||||
Alabama
|
$
|
83,240
|
277
|
$
|
301
|
$
|
42,867
|
147
|
$
|
292
|
94
|
%
|
88
|
%
|
3
|
%
|
||||||||||||||||||||
Atlanta
|
|
142,840
|
414
|
345
|
170,278
|
537
|
317
|
(16
|
)%
|
(23
|
)%
|
9
|
%
|
|||||||||||||||||||||||
Charlotte
|
|
28,816
|
77
|
374
|
26,871
|
73
|
368
|
7
|
%
|
5
|
%
|
2
|
%
|
|||||||||||||||||||||||
Houston
|
|
55,278
|
169
|
327
|
—
|
—
|
—
|
100
|
%
|
100
|
%
|
100
|
%
|
|||||||||||||||||||||||
Nashville
|
|
43,737
|
121
|
361
|
51,908
|
144
|
360
|
(16
|
)%
|
(16
|
)%
|
—
|
%
|
|||||||||||||||||||||||
Raleigh
|
|
56,231
|
161
|
349
|
57,742
|
159
|
363
|
(3
|
)%
|
1
|
%
|
(4
|
)%
|
|||||||||||||||||||||||
Total
|
$
|
410,142
|
1,219
|
$
|
336
|
$
|
349,666
|
1,060
|
$
|
330
|
17
|
%
|
15
|
%
|
2
|
%
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||||||||||
2024
|
2023
|
Period over
period change
|
2024
|
2023
|
Period over
period change
|
|||||||||||||||||||
Alabama
|
$
|
5,559
|
$
|
1,435
|
$
|
4,124
|
$
|
10,163
|
$
|
3,676
|
$
|
6,487
|
||||||||||||
Atlanta
|
18,012
|
23,379
|
(5,367
|
)
|
32,583
|
42,928
|
(10,345
|
)
|
||||||||||||||||
Charlotte
|
2,380
|
2,380
|
—
|
4,004
|
4,313
|
(309
|
)
|
|||||||||||||||||
Houston
|
3,446
|
—
|
3,446
|
6,812
|
—
|
6,812
|
||||||||||||||||||
Nashville
|
2,789
|
4,501
|
(1,712
|
)
|
5,102
|
7,732
|
(2,630
|
)
|
||||||||||||||||
Raleigh
|
5,207
|
5,615
|
(408
|
)
|
10,017
|
12,846
|
(2,829
|
)
|
||||||||||||||||
Segment total
|
37,393
|
37,310
|
83
|
68,681
|
71,495
|
(2,814
|
)
|
|||||||||||||||||
Corporate(1)
|
(12,659
|
)
|
(6,569
|
)
|
(6,090
|
)
|
(23,461
|
)
|
(11,928
|
)
|
(11,533
|
)
|
||||||||||||
Total
|
$
|
24,734
|
$
|
30,741
|
$
|
(6,007
|
)
|
$
|
45,220
|
$
|
59,567
|
$
|
(14,347
|
)
|
(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.
|
As of June 30,
|
2024
|
2023
|
Period over period change
|
|||||||||||||||||||||||||||||||||
Backlog
homes
|
Contract
value of
backlog
homes
|
ASP of
backlog
homes
|
Backlog
homes
|
Contract
value of
backlog
homes
|
ASP of
backlog
homes
|
Backlog
homes
|
Contract
value of
backlog
homes
|
ASP of
backlog
homes
|
||||||||||||||||||||||||||||
Alabama
|
169
|
$
|
50,122
|
$
|
297
|
246
|
$
|
73,028
|
$
|
297
|
(31
|
)%
|
(31
|
)%
|
—
|
%
|
||||||||||||||||||||
Atlanta
|
492
|
170,724
|
347
|
374
|
125,606
|
336
|
32
|
%
|
36
|
%
|
3
|
%
|
||||||||||||||||||||||||
Charlotte
|
121
|
49,498
|
409
|
70
|
25,035
|
358
|
73
|
%
|
98
|
%
|
14
|
%
|
||||||||||||||||||||||||
Houston
|
200
|
64,445
|
322
|
—
|
—
|
—
|
100
|
%
|
100
|
%
|
100
|
%
|
||||||||||||||||||||||||
Nashville
|
52
|
20,681
|
398
|
129
|
47,346
|
367
|
(60
|
)%
|
(56
|
)%
|
8
|
%
|
||||||||||||||||||||||||
Raleigh
|
139
|
49,280
|
355
|
166
|
59,243
|
357
|
(16
|
)%
|
(17
|
)%
|
(1
|
)%
|
||||||||||||||||||||||||
Total
|
1,173
|
$
|
404,750
|
$
|
345
|
985
|
$
|
330,258
|
$
|
335
|
19
|
%
|
23
|
%
|
3
|
%
|
As of June 30,
|
2024
|
2023
|
Period over period change
|
|||||||||||||||||||||||||||||||||
Owned(1)
|
Optioned
|
Total Controlled
|
Owned(1)
|
Optioned
|
Total Controlled
|
Owned(1)
|
Optioned
|
Total Controlled
|
||||||||||||||||||||||||||||
Alabama
|
355
|
1,420
|
1,775
|
315
|
1,483
|
1,798
|
13
|
%
|
(4
|
)%
|
(1
|
)%
|
||||||||||||||||||||||||
Atlanta
|
485
|
7,457
|
7,942
|
338
|
3,384
|
3,722
|
43
|
%
|
120
|
%
|
113
|
%
|
||||||||||||||||||||||||
Charlotte
|
144
|
2,021
|
2,165
|
81
|
1,127
|
1,208
|
78
|
%
|
79
|
%
|
79
|
%
|
||||||||||||||||||||||||
Houston
|
384
|
1,390
|
1,774
|
—
|
—
|
—
|
100
|
%
|
100
|
%
|
100
|
%
|
||||||||||||||||||||||||
Nashville
|
93
|
820
|
913
|
207
|
662
|
869
|
(55
|
)%
|
24
|
%
|
5
|
%
|
||||||||||||||||||||||||
Raleigh
|
214
|
1,059
|
1,273
|
170
|
1,003
|
1,173
|
26
|
%
|
6
|
%
|
9
|
%
|
||||||||||||||||||||||||
Total
|
1,675
|
14,167
|
15,842
|
1,111
|
7,659
|
8,770
|
51
|
%
|
85
|
%
|
81
|
%
|
(1) |
Includes homes under construction and owned lots.
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Home closing revenue
|
$
|
220,933
|
$
|
181,522
|
$
|
410,142
|
$
|
349,666
|
||||||||
Cost of home closings
|
161,875
|
128,824
|
301,624
|
248,435
|
||||||||||||
Home closing gross profit(1)
|
$
|
59,058
|
$
|
52,698
|
$
|
108,518
|
$
|
101,231
|
||||||||
Capitalized interest charged to cost of home closings
|
333
|
352
|
1,054
|
955
|
||||||||||||
Purchase accounting adjustments included in cost of home closings
|
(379
|
)
|
—
|
(260
|
)
|
—
|
||||||||||
Adj. home closing gross profit
|
$
|
59,012
|
$
|
53,050
|
$
|
109,312
|
$
|
102,186
|
||||||||
Home closing gross margin(2)
|
26.7
|
%
|
29.0
|
%
|
26.5
|
%
|
29.0
|
%
|
||||||||
Adj. home closing gross margin(2)
|
26.7
|
%
|
29.2
|
%
|
26.7
|
%
|
29.2
|
%
|
(1) |
Home closing gross profit is home closing revenue less cost of home closings.
|
(2) |
Calculated as a percentage of home closing revenue.
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Net income
|
$
|
24,734
|
$
|
30,741
|
$
|
45,220
|
$
|
59,567
|
||||||||
Provision for income taxes
|
1,132
|
—
|
2,053
|
—
|
||||||||||||
Income before income taxes
|
25,866
|
30,741
|
47,273
|
59,567
|
||||||||||||
Tax-effected adjustments(1)
|
6,467
|
7,685
|
11,818
|
14,892
|
||||||||||||
Adjusted net income
|
$
|
19,399
|
$
|
23,056
|
$
|
35,455
|
$
|
44,675
|
(1) |
For the three months ended June 30, 2024 and 2023, our tax expenses assumes a 25.0% 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).
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Net income
|
$
|
24,734
|
$
|
30,741
|
$
|
45,220
|
$
|
59,567
|
||||||||
Capitalized interest charged to cost of home closings
|
333
|
352
|
1,054
|
955
|
||||||||||||
Interest expense
|
591
|
301
|
1,289
|
546
|
||||||||||||
Interest income
|
(290
|
)
|
(19
|
)
|
(368
|
)
|
(81
|
)
|
||||||||
Provision for income taxes
|
1,132
|
—
|
2,053
|
—
|
||||||||||||
Depreciation
|
368
|
253
|
709
|
503
|
||||||||||||
EBITDA
|
$
|
26,868
|
$
|
31,628
|
$
|
49,957
|
$
|
61,490
|
||||||||
Purchase accounting adjustments included in cost of home closings
|
(379
|
)
|
—
|
(260
|
)
|
—
|
||||||||||
Purchase accounting adjustments included in other expense (income), net
|
1,245
|
—
|
1,308
|
—
|
||||||||||||
Adjusted EBITDA
|
$
|
27,734
|
$
|
31,628
|
$
|
51,005
|
$
|
61,490
|
||||||||
Net income margin(1)
|
11.2
|
%
|
16.9
|
%
|
11.0
|
%
|
17.0
|
%
|
||||||||
EBITDA margin(1)
|
12.2
|
%
|
17.4
|
%
|
12.2
|
%
|
17.6
|
%
|
||||||||
Adjusted EBITDA margin(1)
|
12.6
|
%
|
17.4
|
%
|
12.4
|
%
|
17.6
|
%
|
|
(1) |
Calculated as a percentage of home closing revenue.
|
|
• |
Total debt, less cash and cash equivalents, divided by
|
|
• |
Total debt, less cash and cash equivalents, plus stockholders’ equity.
|
As of
(in thousands, except percentages)
|
June 30,
2024
|
December 31,
2023
|
||||||
Notes payable
|
$
|
3,859
|
$
|
75,627
|
||||
Stockholders’/ Members’ equity
|
344,559
|
208,903
|
||||||
Total capitalization
|
$
|
348,418
|
$
|
284,530
|
||||
Debt-to-book capitalization
|
1.1
|
%
|
26.6
|
%
|
||||
Notes payable
|
$
|
3,859
|
$
|
75,627
|
||||
Less: cash and cash equivalents
|
17,298
|
19,777
|
||||||
Net debt
|
(13,439
|
)
|
55,850
|
|||||
Stockholders’/ Members’ equity
|
344,559
|
208,903
|
||||||
Total net capitalization
|
$
|
331,120
|
$
|
264,753
|
||||
Net-debt-to-net book capitalization
|
(4.1
|
)%
|
21.1
|
%
|
Six months ended June 30,
|
2024
|
2023
|
||||||
Net cash (used in) provided by operating activities
|
$
|
(9,234
|
)
|
$
|
35,902
|
|||
Net cash used in investing activities
|
(3,153
|
)
|
(180
|
)
|
||||
Net cash provided by (used in) financing activities
|
9,908
|
(53,931
|
)
|
|||||
Net decrease in cash and cash equivalents
|
(2,479
|
)
|
(18,209
|
)
|
||||
Cash and cash equivalents, beginning of period
|
19,777
|
29,601
|
||||||
Cash and cash equivalents, end of period
|
$
|
17,298
|
$
|
11,392
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk.
|
Item 4. |
Controls and Procedures.
|
Item 1. |
Legal Proceedings.
|
Item 1A. |
Risk Factors.
|
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds.
|
Item 3. |
Defaults Upon Senior Securities.
|
Item 4. |
Mine Safety Disclosures.
|
|
(a) |
Disclosure in lieu of reporting on a Current Report on Form 8-K.
|
|
(b) |
Material changes to the procedures by which security holders may recommend nominees to the board of directors.
|
|
(c) |
Insider Trading Arrangements and Policies.
|
Incorporated by Reference
|
||||||||||||
Exhibit
Number
|
Exhibit Description
|
Form
|
File No.
|
Exhibit
|
Filing
Date
|
Filed/
Furnished
Herewith
|
||||||
Asset Purchase Agreement, dated July 31, 2023, by and among SDH Houston LLC, Devon Street Homes, L.P., Devon Street Homes G.P., L.L.C., and John Stephen Ray, The BRR 2022 Trust U/T/A dated April 20, 2022, The
CAR 2022 Trust U/T/A dated April 20, 2022 and The TTR 2022 Trust U/T/A dated April 20, 2022
|
S‑1
|
333-274379
|
2.1
|
9/6/2023
|
||||||||
Amended and Restated Certificate of Incorporation
|
S-8
|
333-276503
|
4.1
|
1/12/2024
|
||||||||
Amended and Restated Bylaws
|
S‑8
|
333-276503
|
4.2
|
1/12/2024
|
||||||||
Specimen Class A Common Stock Certificate
|
S‑1
|
333‑235874
|
4.1
|
9/6/2023
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
|
*
|
|||||||||||
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
|
*
|
|||||||||||
Section 1350 Certification of Chief Executive Officer
|
**
|
|||||||||||
Section 1350 Certification of Chief Financial Officer
|
**
|
|||||||||||
101.INS
|
Inline XBRL Instance Document
|
*
|
||||||||||
101.SCH
|
Inline XBRL Taxonomy Extension Schema Document
|
*
|
||||||||||
101.CAL
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document
|
*
|
||||||||||
101.DEF
|
Inline XBRL Taxonomy Extension Definition Linkbase Document
|
*
|
||||||||||
101.LAB
|
Inline XBRL Taxonomy Extension Label Linkbase Document
|
*
|
||||||||||
101.PRE
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document
|
*
|
||||||||||
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
*
|
Smith Douglas Homes Corp.
|
||
Date: August 14, 2024
|
By:
|
/s/ Gregory S. Bennett
|
Gregory S. Bennett
|
||
President, Chief Executive Officer, Vice Chairman, and Director
|
||
(Principal Executive Officer)
|
||
Date: August 14, 2024
|
By:
|
/s/ Russell Devendorf
|
Russell Devendorf
|
||
Executive Vice President and
Chief Financial Officer
|
||
(Principal Financial Officer and
Principal Accounting Officer)
|
Date: August 14, 2024
|
By:
|
/s/ Gregory S. Bennett
|
Gregory S. Bennett
|
||
President, Chief Executive Officer,
|
||
Vice Chairman, and Director
|
||
(Principal Executive Officer)
|
Date: August 14, 2024
|
By:
|
/s/ Russell Devendorf
|
Russell Devendorf
|
||
Executive Vice President and
|
||
Chief Financial Officer
|
||
(Principal Financial Officer and
|
||
Principal Accounting Officer)
|
Date: August 14, 2024
|
By:
|
/s/ Gregory S. Bennett
|
Gregory S. Bennett
|
||
President, Chief Executive Officer,
|
||
Vice Chairman, and Director
|
||
(Principal Executive Officer)
|
Date: August 14, 2024
|
By:
|
/s/ Russell Devendorf
|
Russell Devendorf
|
||
Executive Vice President and
|
||
Chief Financial Officer
|
||
(Principal Financial Officer and
|
||
Principal Accounting Officer)
|