share_log

Harbor Custom Development, Inc. Reports 2023 Second Quarter and Year to Date Financial Results

Harbor Custom Development, Inc. Reports 2023 Second Quarter and Year to Date Financial Results

Harbor Custom Development, Inc. 公佈2023年第二季度和年初至今
Harbor Custom Development ·  2023/08/14 12:00

TACOMA, Wash., Aug. 14, 2023 (GLOBE NEWSWIRE) -- Harbor Custom Development, Inc. (Nasdaq: HCDI, HCDIP, HCDIW, HCDIZ) ("Harbor," "Harbor Custom Homes," or the "Company"), a real estate company involved in all aspects of the land development cycle, today announced its financial results for the second quarter and six months ended June 30, 2023.

華盛頓州塔科馬,2023年8月14日(環球新聞專線)——參與土地開發週期各個方面的房地產公司Harbor Custom Development, Inc.(納斯達克股票代碼:HCDI、HCDIP、HCDIW、HCDIW、HCDIZ)(“Harbor”、“Harbor Custom Homes” 或 “公司”)今天公佈了截至2023年6月30日的第二季度和六個月的財務業績。

Second Quarter 2023 Financial Highlights Compared to Second Quarter 2022

2023年第二季度財務要點與2022年第二季度相比

  • Sales of $19.8 million compared to $10.3 million
  • Gross loss of $(2.9) million compared to $(1.9) million
  • Gross margin loss of (14.7)% compared to (18.8)%
  • Net loss of $(4.4) million compared to $(4.5) million
  • Basic loss per share of $(3.79) compared to $(9.20)
  • EBITDA loss of $(3.1) million compared to $(4.9) million
  • Adjusted EBITDA loss of $(3.0) million compared to $(4.8) million
  • 銷售額爲1,980萬美元,而銷售額爲1,030萬美元
  • 總虧損爲(290)萬美元,相比之下(190)萬美元
  • 毛利率損失(14.7)%,而(18.8)%
  • 淨虧損爲440萬美元,而淨虧損爲450萬美元
  • 每股基本虧損爲3.79美元(3.79美元),而每股虧損爲9.20美元
  • 息稅折舊攤銷前利潤虧損310萬美元,而息稅折舊攤銷前利潤虧損爲490萬美元
  • 調整後的息稅折舊攤銷前利潤虧損爲300萬美元,相比之下(480萬美元)

Six Months Ended June 30, 2023 Financial Highlights Compared to Six Months Ended June 30, 2022

截至2023年6月30日的六個月財務摘要與截至2022年6月30日的六個月相比

  • Sales of $29.0 million compared to $38.9 million
  • Gross loss of $(5.0) million compared to gross profit of $4.1 million
  • Gross margin loss of (17.1)% compared to gross margin 10.6%
  • Net loss of $(9.2) million compared to $(2.9) million
  • Basic loss per share of $(10.95) compared to $(10.01)
  • EBITDA loss of $(7.7) million compared to $(1.4) million
  • Adjusted EBITDA loss of $(7.4) million compared to $(0.9) million
  • 銷售額爲2900萬美元,而銷售額爲3,890萬美元
  • 總虧損爲(500)萬美元,而毛利爲410萬美元
  • 毛利率損失(17.1)%,而毛利率爲10.6%
  • 淨虧損爲920萬美元,而淨虧損爲290萬美元
  • 每股基本虧損爲10.95美元,而每股基本虧損爲10.01美元
  • 息稅折舊攤銷前利潤虧損770萬美元,而息稅折舊攤銷前利潤虧損爲140萬美元
  • 調整後的息稅折舊攤銷前利潤虧損爲740萬美元,而後虧損爲90萬美元

"Despite a challenging real estate market, we achieved notable successes in the second quarter. Sales increased 93% compared to the previous year, primarily due to the closing of the first and smallest of our multifamily projects - Mills Crossing. Additionally, we secured $10 million in gross proceeds from our public offering with H.C. Wainwright & Co., and partnered with Sound Capital to refinance phase one of Belfair View. Our apartment communities are experiencing excellent lease-up velocity, with Pacific Ridge and Wyndstone expected to reach rental stabilization soon. Our luxury Texas homes have generated significant interest, and our California lots are seeing significant momentum," said Jeff Habersetzer, Interim Chief Executive Officer for Harbor.

“儘管房地產市場充滿挑戰,但我們在第二季度取得了顯著的成功。與去年相比,銷售額增長了93%,這主要是由於我們的第一個也是最小的多戶住宅項目——Mills Crossing的關閉。此外,我們還從H.C. Wainwright & Co. 的公開募股中獲得了1000萬美元的總收益,並與Sound Capital合作爲Belfair View的第一階段再融資。我們的公寓社區的租賃速度非常快,預計Pacific Ridge和Wyndstone將很快達到租金穩定。Harbor臨時首席執行官傑夫·哈伯塞策說,我們在得克薩斯州的豪宅引起了極大的興趣,我們在加利福尼亞的土地也呈現出強勁的勢頭。

Mr. Habersetzer continued, "I remain confident in our progress toward achieving our objectives through our continuous efforts to maximize our portfolio, improve operational inefficiencies, and manage costs."

Habersetzer先生繼續說:“我對通過不斷努力最大化我們的產品組合、改善運營效率低下和管理成本來實現目標充滿信心。”

Results for the Second Quarter 2023
Sales for the second quarter 2023 increased by 92.9% to $19.8 million, compared to sales of $10.3 million for the second quarter 2022. This increase was primarily due to the sale of the Mills Crossing townhomes in Bremerton, Washington for $14.3 million and $1.9 million of lot sales in California and Texas in the second quarter 2023, which were partially offset by decreases in home sales of $6.1 million and fee build revenue of $1.2 million. The decrease in home sales was due to three fewer homes sold in Texas in the second quarter of 2023 and sale of the last two remaining homes in Washington in the second quarter 2022. The fee build revenue continued to decrease as the fee build projects neared completion.

2023年第二季度業績
2023年第二季度的銷售額增長了92.9%,達到1,980萬美元,而2022年第二季度的銷售額爲1,030萬美元。這一增長主要是由於2023年第二季度以1430萬美元的價格出售了位於華盛頓州布雷默頓的Mills Crossing聯排別墅,以及加利福尼亞州和德克薩斯州的190萬美元土地銷售額,但房屋銷售減少610萬美元和120萬美元的收費建設收入部分抵消了這一增長。房屋銷售下降是由於2023年第二季度在德克薩斯州的房屋銷售減少了三套,以及華盛頓剩餘的最後兩套房屋在2022年第二季度出售。隨着收費建設項目接近完成,收費建設收入繼續下降。

Gross loss for the second quarter 2023 increased to $(2.9) million compared to $(1.9) million for the second quarter 2022. Gross margin loss for the second quarter 2023 decreased to (14.7)% compared to (18.8)% for the second quarter 2022. The $(1.0) million increase in gross loss was primarily due to $4.7 million of additional impairment losses recorded on the Pacific Ridge and Darkhorse properties and decrease in home profit of $1.6 million or 14.4% gross margin decrease as compared to the second quarter 2022. These were partially offset by $1.5 million gross profit at 10.2% gross margin from the sale of Mills Crossing townhomes and non-recurrence of significant losses from Harbor's legacy fee build projects in 2023. The gross margin improvement was due to the increase in sales and non-recurrence of fee build losses, partially offset by impairment charges.

2023年第二季度的總虧損增至290萬美元,而2022年第二季度的總虧損爲190萬美元。與2022年第二季度的(18.8)%相比,2023年第二季度的毛利率損失下降至(14.7)%。總虧損增加(100)萬美元的主要原因是與2022年第二季度相比,太平洋嶺和Darkhorse物業的額外減值虧損爲470萬美元,房屋利潤減少了160萬美元,毛利率下降了14.4%。出售Mills Crossing聯排別墅所產生的150萬美元毛利潤率爲10.2%,以及2023年Harbor傳統收費建設項目不再出現重大虧損,部分抵消了這些損失。毛利率的提高是由於銷售額的增加和費用累積虧損的不再發生,減值費用部分抵消了這一損失。

Operating expenses for the second quarter 2023 were $2.4 million compared to $3.7 million for the second quarter 2022. The $(1.3) million decrease in operating expenses was primarily due to a reduction of general and administrative costs. The majority of the savings came from reductions of compensation costs, depreciation, insurance expense, right of use expense, and professional fees. Operating expenses as a percentage of sales for the second quarter 2023 were 12.0% compared to 35.5% for the second quarter 2022. The decrease in operating expenses as a percentage of sales was primarily due to higher sales in the second quarter 2023 as compared to the second quarter 2022 and decrease in operating expenses for the comparable periods.

2023年第二季度的運營支出爲240萬美元,而2022年第二季度的運營支出爲370萬美元。運營費用減少 (130) 萬美元主要是由於一般和管理成本的減少。節省的大部分資金來自補償成本、折舊、保險費用、使用權費用和專業費用的降低。2023年第二季度的運營費用佔銷售額的百分比爲12.0%,而2022年第二季度爲35.5%。營業費用佔銷售額百分比的下降主要是由於2023年第二季度的銷售額與2022年第二季度相比有所增加,以及同期運營費用減少。

For the second quarter 2023, net loss was $(4.4) million compared to $(4.5) million for the second quarter 2022. Net loss attributable to common stockholders for the second quarter 2023 was $(6.3) million or $(3.79) basic loss per share compared to net loss attributable to common stockholders of $(6.4) million or $(9.20) basic loss per share for the second quarter 2022.

2023年第二季度的淨虧損爲440萬美元,而2022年第二季度的淨虧損爲450萬美元。2023年第二季度歸屬於普通股股東的淨虧損爲630萬美元或每股基本虧損(3.79美元),而2022年第二季度歸屬於普通股股東的淨虧損爲640萬美元或每股基本虧損(9.20美元)。

EBITDA loss for the second quarter 2023 decreased from $(4.9) million in the second quarter 2022 to a loss of $(3.1) million for the second quarter 2023. Adjusted EBITDA, which excludes the impact of stock compensation and other non-recurring costs, for the second quarter 2023 decreased to a loss of $(3.0) million compared to $(4.8) million for the second quarter 2022. For the second quarter 2023, Adjusted EBITDA loss as a percentage of sales was (15.0)% compared to (46.5)% for the second quarter 2022.

2023年第二季度的息稅折舊攤銷前利潤虧損從2022年第二季度的490萬美元下降到2023年第二季度的虧損(310萬美元)。2023年第二季度調整後的息稅折舊攤銷前利潤(不包括股票薪酬和其他非經常性成本的影響)降至虧損(300萬美元),而2022年第二季度的虧損爲480萬美元。2023年第二季度,調整後的息稅折舊攤銷前利潤虧損佔銷售額的百分比爲(15.0)%,而2022年第二季度爲46.5%。

Results for the Six Months Ended June 30, 2023
Sales for the first half of 2023 decreased by (25.3)% to $29.0 million, compared to sales of $38.9 million for the first half of 2022. This decrease was primarily due to decreases in sales of homes of $12.4 million, developed lots of $4.7 million, entitled land of $4.5 million, and fee build of $3.7 million, partially offset by an increase in multi-family revenue of $15.5 million. The decreases in sales of homes, developed lots, and entitled land were mainly due to large prior year sales in California and Washington that did not recur in the first half of 2023. The fee build revenue continued to decrease as the fee build projects are nearing completion. The increases in multi-family revenue were due to the sale of Mills Crossing townhomes for $14.3 million and $1.2 million of rental revenue from four multi-family properties.

截至2023年6月30日的六個月業績
2023年上半年的銷售額下降了(25.3%),至2900萬美元,而2022年上半年的銷售額爲3,890萬美元。下降的主要原因是房屋銷售減少了1,240萬美元,已開發地塊減少了470萬美元,名義土地減少了450萬美元,費用建設減少了370萬美元,但被多戶家庭收入增長的1,550萬美元部分抵消。房屋、已開發地塊和授權土地銷售的下降主要是由於加利福尼亞州和華盛頓州去年同期的大量銷售,而在2023年上半年沒有再次出現。隨着收費建設項目接近完成,收費建設收入持續下降。多戶家庭收入的增加是由於以1430萬美元的價格出售了Mills Crossing聯排別墅,以及四處多戶住宅的租金收入爲120萬美元。

Gross profit (loss) for the first half of 2023 decreased to $(5.0) million compared to $4.1 million for the first half of 2022. Gross margin (loss) for the first half of 2023 was (17.1)% compared to gross margin of 10.6% for the first half of 2022. The $(9.1) million decrease in gross profit was primarily due to decreases in entitled land gross profit of $(4.1) million, developed lots gross profit of $(3.9) million, home gross profit of $(3.2) million, and gross loss from multi-family of $(1.3) million, partially offset by a decrease in fee build gross loss of $2.6 million. The (27.7)% decrease in gross margin was primarily driven by non-recurrence of high margin land, developed lot, and home sales, including a $2.9 million impairment loss related to the Darkhorse property and a $3.2 million impairment loss incurred on the Pacific Ridge apartment project. These gross margin declines were partially offset by $(3.0) million gross loss due to cost overruns with fee build projects in 2022 that did not recur in 2023, and $1.5 million gross profit from the sale of Mills Crossing townhomes in the first half of 2023.

2023年上半年的毛利(虧損)降至500萬美元,而2022年上半年的毛利爲410萬美元。2023年上半年的毛利率(虧損)爲(17.1)%,而2022年上半年的毛利率爲10.6%。毛利減少(910萬美元)主要是由於有權土地毛利減少410萬美元,已開發土地毛利減少390萬美元,房屋毛利減少320萬美元,多戶家庭總虧損(130萬美元),部分被收費建築總虧損減少260萬美元所抵消。毛利率下降(27.7)%的主要原因是高利潤土地、已開發土地和房屋銷售不再發生,包括與Darkhorse房產相關的290萬美元減值損失和太平洋嶺公寓項目產生的320萬美元減值損失。毛利率的下降被2022年收費建造項目的成本超支(300萬美元)以及2023年上半年出售Mills Crossing聯排別墅的150萬美元毛利部分抵消。

Operating expenses for the first half of 2023 were $5.3 million compared to $7.5 million for the first half of 2022. This $(2.2) million decrease in operating expenses is primarily attributable to Harbor's focused reduction in general and administrative costs. Compensation costs, depreciation, insurance expense, and professional fees were the largest contributors to the cost savings of $(0.5) million, $(0.5) million, $(0.4) million, and $(0.4) million, respectively. Other less significant cost savings include a $(0.2) million right of use expense and $(0.1) million of brokerage fees. Operating expenses as a percentage of sales for the first half of 2023 were 18.3% compared to 19.3% for the first half of 2022. The decrease in operating expenses as a percentage of sales was primarily due to the decrease in operating expenses as described above, partially offset by lower sales for the first half of 2023 compared to the first half of 2022.

2023年上半年的運營支出爲530萬美元,而2022年上半年爲750萬美元。運營費用減少(220)萬美元,主要歸因於Harbor集中減少了一般和管理成本。薪酬成本、折舊、保險費用和專業費用分別是節省成本(50萬美元)、(50萬美元)、(40萬美元)和40萬美元(40萬美元)的最大因素。其他不太顯著的成本節省包括20萬美元的使用權支出和10萬美元的經紀費。2023年上半年的運營費用佔銷售額的百分比爲18.3%,而2022年上半年爲19.3%。運營費用佔銷售額百分比的下降主要是由於上述運營費用的減少,但2023年上半年的銷售額與2022年上半年相比的下降部分抵消了這一下降。

For the first half of 2023, net loss was $(9.2) million compared to $(2.9) million for the first half of 2022. Net loss attributable to common stockholders for the first half of 2023 was $(13.0) million or $(10.95) basic loss per share compared to a net loss of $(6.8) million or $(10.01) basic loss per share for the first half of 2022.

2023年上半年,淨虧損爲920萬美元,而2022年上半年的淨虧損爲290萬美元。2023年上半年歸屬於普通股股東的淨虧損爲1,300萬美元或每股基本虧損(10.95)美元,而2022年上半年的淨虧損爲680萬美元或每股基本虧損(10.01)美元。

EBITDA for the first half of 2023 decreased 451.1% to a loss of $(7.7) million compared to $(1.4) million for the first half of 2022. Adjusted EBITDA, which excludes the impact of stock compensation and other non-recurring costs, for the first half of 2023 decreased by 738.0% to a loss of $(7.4) million compared to $(0.9) million for the first half of 2022. For the first half of 2023, Adjusted EBITDA loss as a percentage of sales was (25.6)% compared to (2.3)% for the first half of 2022.

2023年上半年的息稅折舊攤銷前利潤下降了451.1%,至虧損(770萬美元),而2022年上半年的虧損爲140萬美元。2023年上半年調整後的息稅折舊攤銷前利潤(不包括股票薪酬和其他非經常性成本的影響)下降了738.0%,至虧損(740萬美元),而2022年上半年的虧損爲90萬美元。2023年上半年,調整後的息稅折舊攤銷前利潤虧損佔銷售額的百分比爲 (25.6)%,而2022年上半年爲 (2.3)%。

About Harbor Custom Development, Inc.
Harbor Custom Development, Inc., is a real estate development company involved in all aspects of the land development cycle, including land acquisition, entitlements, construction of project infrastructure, home and apartment building, marketing, and sales of various residential projects in Western Washington's Puget Sound region; Sacramento, California; Austin, Texas; and Punta Gorda, Florida. As a land developer and builder of apartment buildings and single-family luxury homes, Harbor Custom Development's business strategy is to acquire and develop land strategically based on an understanding of population growth patterns, entitlement restrictions, infrastructure development, and geo-economic forces. Harbor focuses on acquiring land with scenic views or convenient access to freeways and public transportation to develop and sell residential lots, new home communities, and multi-story apartment properties within a 20- to 60-minute commute of the nation's fastest-growing metro employment corridors. For more information on Harbor Custom Development, Inc., please visit www.harborcustomdev.com.

關於 Harbor 定製開發有限公司
Harbor Custom Development, Inc. 是一家房地產開發公司,參與土地開發週期的各個方面,包括西華盛頓州普吉特海灣地區、加利福尼亞州薩克拉門託、德克薩斯州奧斯汀和佛羅里達蓬塔戈爾達的項目基礎設施建設、房屋和公寓建築、營銷和各種住宅項目的銷售。作爲公寓樓和單戶豪宅的土地開發商和建造商,Harbor Custom Development的業務戰略是在對人口增長模式、權利限制、基礎設施發展和地緣經濟力量的理解基礎上戰略性地收購和開發土地。Harbor專注於購置風景優美或便捷的高速公路和公共交通的土地,以開發和出售住宅用地、新住宅社區和多層公寓物業,距離美國增長最快的地鐵就業走廊不到20至60分鐘的通勤時間。有關 Harbor Custom Development, Inc. 的更多信息,請訪問 www.harborcustomdev

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements relate to, but are not limited to, expectations of future operating results and financial performance, including GAAP and non-GAAP guidance, and the calculation of certain key financial and operating metrics, as well as assumptions relating to the foregoing. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. In some cases, you can identify forward-looking statements by terminology such as "may," "should," "could," "expect," "plan," anticipate," "believe," "estimate, "predict," "target," "project," "intend," "potential," "would," "continue," "ongoing," or the negative of these terms or other comparable terminology that concerns the Company's expectations, strategy, priorities, plans, or intentions. You should not put undue reliance on any forward-looking statements. Forward-looking statements should not be read as guarantees of future performance or results and will not necessarily be accurate indications of the times at or by which such performance or results may be achieved, if at all. These forward-looking statements are subject to various risks and uncertainties, including without limitation, changes in the real estate industry such as continued increases in mortgage interest rates or recessionary pressures in the local or national economies where the Company operates which could dampen residential home purchases, as well as those risks and uncertainties set forth in the Company's filings with the Securities and Exchange Commission. Thus, actual results could be materially different. The Company expressly disclaims any obligation to update or alter statements whether as a result of new information, future events, or otherwise, except as required by law.

前瞻性陳述
本新聞稿包含1933年《證券法》第27A條和1934年《證券交易法》第21E條所指的前瞻性陳述。這些陳述涉及但不限於對未來經營業績和財務業績的預期,包括GAAP和非GAAP指導,某些關鍵財務和運營指標的計算以及與前述內容相關的假設。前瞻性陳述本質上受風險和不確定性的影響,其中一些風險和不確定性無法預測或量化。在某些情況下,您可以通過諸如 “可能”、“應該”、“可能”、“預期”、“計劃”、“預測”、“相信”、“估計”、“預測”、“目標”、“項目”、“打算”、“潛在”、“將”、“繼續”、“持續”、“持續”、“持續” 等術語來識別前瞻性陳述,或者這些術語的否定性或其他與公司預期、戰略、優先事項相關的類似術語、計劃或意圖。您不應過分依賴任何前瞻性陳述。前瞻性陳述不應被視爲對未來業績或業績的保證,也不一定能準確表明實現此類業績或結果的時間或時間(如果有的話)。這些前瞻性陳述受各種風險和不確定性的影響,包括但不限於房地產行業的變化,例如抵押貸款利率的持續上升或公司運營所在地的當地或國民經濟中可能抑制住宅購買的衰退壓力,以及公司向美國證券交易委員會提交的文件中列出的風險和不確定性。因此,實際結果可能會有實質性的不同。除非法律要求,否則公司明確表示不承擔因新信息、未來事件或其他原因而更新或修改聲明的任何義務。

Use of Non-GAAP Financial Measures
This press release and the financial information contained herein include EBITDA, Adjusted EBITDA, and Adjusted EBITDA margin, which are financial measures that have not been calculated in accordance with accounting principles generally accepted in the United States, (GAAP) and are therefore referred to as non-GAAP financial measures. The Company has provided definitions for these non-GAAP financial measures and tables in the schedules hereto to reconcile these non-GAAP financial measures to the comparable GAAP financial measures.

非公認會計准則財務指標的使用
本新聞稿和其中包含的財務信息包括息稅折舊攤銷前利潤、調整後的息稅折舊攤銷前利潤和調整後的息稅折舊攤銷前利潤率,這些財務指標不是根據美國普遍接受的會計原則(GAAP)計算的,因此被稱爲非公認會計准則財務指標。公司在本附表中提供了這些非公認會計准則財務指標和表格的定義,以使這些非公認會計准則財務指標與可比的公認會計准則財務指標保持一致。

The Company believes that these non-GAAP financial measures provide valuable information regarding earnings and business trends by excluding specific items that the Company believes are not indicative of the ongoing operating results of its business, providing a useful way for investors to make a comparison of the Company's performance over time and against other companies in the industry.

公司認爲,這些非公認會計准則財務指標排除了公司認爲不能代表其業務持續經營業績的具體項目,從而提供了有關收益和業務趨勢的寶貴信息,這爲投資者提供了比較公司一段時間內的業績以及與業內其他公司的業績的有用途徑。

The Company has provided these non-GAAP financial measures as supplemental information to its GAAP financial measures and believes these non-GAAP measures provide investors with additional meaningful financial information regarding its operating performance and cash flows. The Company's management and board of directors also use these non-GAAP measures as supplemental measures to evaluate its business and the performance of management, including the determination of performance-based compensation, to make operating and strategic decisions, and to allocate financial resources. The Company believes that these non-GAAP measures also provide meaningful information for investors and securities analysts to evaluate its historical and prospective financial performance. These non-GAAP measures should not be considered a substitute for or superior to GAAP results. Furthermore, the non-GAAP measures presented by the Company may not be comparable to similarly titled measures of other companies.

該公司提供了這些非公認會計准則財務指標作爲其GAAP財務指標的補充信息,並認爲這些非公認會計准則指標爲投資者提供了有關其經營業績和現金流的更多有意義的財務信息。公司的管理層和董事會還使用這些非公認會計准則指標作爲補充衡量標準來評估其業務和管理層的績效,包括確定基於績效的薪酬,做出運營和戰略決策以及分配財務資源。該公司認爲,這些非公認會計准則指標還爲投資者和證券分析師評估其歷史和潛在財務業績提供了有意義的信息。這些非公認會計准則指標不應被視爲替代或優於公認會計准則業績。此外,公司提出的非公認會計准則指標可能無法與其他公司的類似標題的指標相提並論。

Investor Relations
IR@harborcustomdev.com
866-744-0974

投資者關係
IR@harborcustomdev.com
866-744-0974

HARBOR CUSTOM DEVELOPMENT, INC. AND SUBSIDIARIES
D/B/A HARBOR CUSTOM HOMES
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30, 2023 December 31, 2022
(unaudited)
ASSETS
Cash $ 8,330,000 $ 9,665,300
Restricted Cash 597,600 597,600
Accounts Receivable, net 815,200 1,707,000
Notes Receivable, net 2,115,300 4,525,300
Prepaid Expense and Other Assets 2,064,600 5,318,100
Real Estate 212,072,600 205,478,200
Property and Equipment, net 1,764,600 2,289,500
Right of Use Assets 1,827,400 1,926,100
Deferred Tax Asset 7,311,700 4,659,300
TOTAL ASSETS $ 236,899,000 $ 236,166,400
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Accounts Payable and Accrued Expenses $ 8,139,900 $ 14,090,700
Dividends Payable 3,807,400 634,700
Contract Liabilities 378,300 497,400
Deferred Revenue 51,200 52,000
Note Payable - Insurance 73,200 378,500
Revolving Line of Credit Loan, net of Unamortized Debt Discount of $0 and $0.6 million respectively 18,359,700 24,359,700
Equipment Loans - 2,057,100
Finance Leases - 154,500
Construction Loans, net of Unamortized Debt Discount of $1.3 million and $1.9 million, respectively 131,825,600 107,483,700
Construction Loans - Related Party, net of Unamortized Debt Discount of $0 and $0.1 million, respectively - 8,122,800
Right of Use Liabilities 2,656,400 2,779,400
TOTAL LIABILITIES 165,291,700 160,610,500
STOCKHOLDERS' EQUITY
Preferred Stock, no par value per share, 10,000,000 shares authorized and 3,799,799 issued and outstanding at June 30, 2023 and December 31, 2022 62,912,100 62,912,100
Common Stock, no par value per share, 50,000,000 shares authorized and 1,802,295 issued and outstanding at June 30, 2023 and 718,835 issued and outstanding at December 31, 2022 39,711,000 35,704,700
Additional Paid In Capital 6,356,600 1,266,300
Retained Earnings (Accumulated Deficit) (37,372,400) (24,327,200)
TOTAL STOCKHOLDERS' EQUITY 71,607,300 75,555,900
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 236,899,000 $ 236,166,400
港口定製開發有限公司和子公司
D/B/A 海港定製住宅
簡明的合併資產負債表
2023年6月30日 2022年12月31日
(未經審計)
資產
現金 $ 8,330,000 $ 9,665,300
限制性現金 597,600 597,600
應收賬款,淨額 815,200 1,707,000
應收票據,淨額 2,115,300 4,525,300
預付費用和其他資產 2,064,600 5,318,100
房地產 212,072,600 205,478,200
財產和設備,淨額 1,764,600 2,289,500
使用權資產 1,827,400 1,926,100
遞延所得稅資產 7,311,700 4,659,300
總資產 $ 236,899,000 $ 236,166,400
負債和股東權益
負債
應付賬款和應計費用 $ 8,139,900 $ 14,090,700
應付股息 3,807,400 634,700
合同負債 378,300 497,400
遞延收入 51,200 52,000
應付票據-保險 73,200 378,500
循環信貸額度貸款,扣除分別爲0萬美元和60萬美元的未攤銷債務折扣 18,359,700 24,359,700
設備貸款 - 2,057,100
融資租賃 - 154,500
建築貸款,扣除未攤銷債務貼現後分別爲130萬美元和190萬美元 131,825,600 107,483,700
建築貸款——關聯方,扣除未攤銷債務貼現分別爲0萬美元和10萬美元 - 8,122,800
使用權責任 2,656,400 2,779,400
負債總額 165,291,700 160,610,500
股東權益
優先股,每股無面值,截至2023年6月30日和2022年12月31日,已授權1,000,000股,已發行和流通3,799,799股 62,912,100 62,912,100
普通股,每股無面值,已授權5,000萬股,截至2023年6月30日已發行和流通1,802,295股,截至2022年12月31日已發行和流通718,835股 39,711,000 35,704,700
額外實收資本 6,356,600 1,266,300
留存收益(累計赤字) (37,372,400) (24,327,200)
股東權益總額 71,607,300 75,555,900
負債總額和股東權益 $ 236,899,000 $ 236,166,400
HARBOR CUSTOM DEVELOPMENT, INC. AND SUBSIDIARIES
D/B/A HARBOR CUSTOM HOMES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
For the Three Months Ended For the Six Months Ended
June 30, June 30,
2023 2022 2023 2022
Sales $ 19,844,500 $ 10,286,400 $ 29,025,600 $ 38,867,400
Cost of Sales 22,764,200 12,218,300 33,989,600 34,744,700
Gross Profit (Loss) (2,919,700) (1,931,900) (4,964,000) 4,122,700
Operating Expenses 2,378,500 3,654,100 5,313,900 7,493,400
Operating Loss (5,298,200) (5,586,000) (10,277,900) (3,370,700)
Other Income (Expense)
Interest Expense (530,600) (356,500) (1,737,700) (481,000)
Interest Income 29,300 159,900 102,100 214,900
Gain (Loss) on Sale of Equipment 25,800 (105,500) (10,400) (105,500)
Other Income 22,900 400 33,800 8,500
Total Other Expense (452,600) (301,700) (1,612,200) (363,100)
Loss Before Income Tax (5,750,800) (5,887,700) (11,890,100) (3,733,800)
Income Tax Benefit (1,374,800) (1,378,600) (2,652,300) (870,000)
Net Loss $ (4,376,000) $ (4,509,100) $ (9,237,800) $ (2,863,800)
Net Loss Attributable to Non-controlling interests - - - (500)
Preferred Dividends (1,903,700) (1,940,000) (3,807,400) (3,952,500)
Net Loss Attributable to Common Stockholders $ (6,279,700) $ (6,449,100) $ (13,045,200) $ (6,815,800)
Loss Per Share - Basic $ (3.79) $ (9.20) $ (10.95) $ (10.01)
Loss Per Share - Diluted $ (3.79) $ (9.20) $ (10.95) $ (10.01)
Weighted Average Common Shares Outstanding - Basic 1,657,709 701,215 1,191,752 680,740
Weighted Average Common Shares Outstanding - Diluted 1,657,709 701,215 1,191,752 680,740
港口定製開發有限公司和子公司
D/B/A 海港定製住宅
簡明合併運營報表(未經審計)
在已結束的三個月中 在已結束的六個月中
6月30日 6月30日
2023 2022 2023 2022
銷售 $ 19,844,500 $ 10,286,400 $ 29,025,600 $ 38,867,400
銷售成本 22,764,200 12,218,300 33,989,600 34,744,700
毛利(虧損) (2,919,700) (1,931,900) (4,964,000) 4,122,700
運營費用 2,378,500 3,654,100 5,313,900 7,493,400
營業虧損 (5,298,200) (5,586,000) (10,277,900) (3,370,700)
其他收入(支出)
利息支出 (530,600) (356,500) (1,737,700) (481,000)
利息收入 29,300 159,900 102,100 214,900
設備銷售收益(虧損) 25,800 (105,500) (10,400) (105,500)
其他收入 22,900 400 33,800 8,500
其他費用總額 (452,600) (301,700) (1,612,200) (363,100)
所得稅前虧損 (5,750,800) (5,887,700) (11,890,100) (3,733,800)
所得稅優惠 (1,374,800) (1,378,600) (2,652,300) (870,000)
淨虧損 $ (4,376,000) $ (4,509,100) $ (9,237,800) $ (2,863,800)
歸屬於非控股權益的淨虧損 - - - (500)
優先股息 (1,903,700) (1,940,000) (3,807,400) (3,952,500)
歸屬於普通股股東的淨虧損 $ (6,279,700) $ (6,449,100) $ (13,045,200) $ (6,815,800)
每股虧損-基本 $ (3.79) $ (9.20) $ (10.95) $ (10.01)
每股虧損——攤薄 $ (3.79) $ (9.20) $ (10.95) $ (10.01)
已發行普通股的加權平均值——基本 1,657,709 701,215 1,191,752 680,740
加權平均已發行普通股——攤薄 1,657,709 701,215 1,191,752 680,740
HARBOR CUSTOM DEVELOPMENT, INC. AND SUBSIDIARIES
D/B/A HARBOR CUSTOM HOMES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
For the Six Months Ended June 30,
2023 2022
CASH FLOWS FROM OPERATING ACTIVITIES
Net Loss $ (9,237,800) $ (2,863,800)
Adjustments to reconcile net loss to net cash from operating activities:
Depreciation 180,500 639,600
Amortization of right of use assets 98,700 371,400
Loss on sale of equipment 10,400 105,500
Provision for loss on contract 74,200 1,034,900
Impairment loss on real estate 6,289,000 -
Stock compensation 158,700 354,700
Amortization of revolver issuance costs 640,300 182,900
Net change in assets and liabilities:
Accounts receivable 891,800 (849,100)
Contract assets - 799,800
Notes receivable 2,410,000 (8,874,400)
Prepaid expenses and other assets 3,382,000 598,100
Real estate (11,271,800) (31,424,100)
Deferred tax asset (2,652,300) (870,000)
Accounts payable and accrued expenses (5,950,800) 5,047,300
Contract liabilities (193,200) -
Deferred revenue (800) 17,400
Payments on right of use liability, net of incentives (123,000) 191,400
NET CASH USED IN OPERATING ACTIVITIES $ (15,294,100) $ (35,538,400)
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment $ - $ (1,741,500)
Proceeds on the sale of equipment 254,300 195,800
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES $ 254,300 $ (1,545,700)
CASH FLOWS FROM FINANCING ACTIVITIES
Construction loans $ 49,563,200 $ 30,608,500
Payments on construction loans (25,879,700) (8,817,000)
Financing fees construction loans (923,800) (1,176,000)
Related party construction loans - 7,458,400
Payments on related party construction loans (8,177,300) (7,836,800)
Financing fees related party construction loans (75,000) (10,100)
Revolving line of credit loan - 20,288,900
Payments on revolving line of credit loan (6,640,300) -
Financing fees revolving line of credit loan - (1,097,700)
Payments on note payable - insurance (333,900) (773,300)
Payments on equipment loans (2,057,100) (1,133,000)
Payments on financing leases (74,800) (38,000)
Preferred dividends (634,700) (3,988,700)
Repurchase of common stock - (437,700)
Proceeds from common stock offering 602,600 -
Proceeds from pre-funded and common warrants offering 8,335,300 -
Proceeds from exercise of stock options - 8,600
Proceeds from exercise of warrants - 413,800
NET CASH PROVIDED BY FINANCING ACTIVITIES $ 13,704,500 $ 33,469,900
NET DECREASE IN CASH AND RESTRICTED CASH (1,335,300) (3,614,200)
CASH AND RESTRICTED CASH AT BEGINNING OF PERIOD 10,262,900 26,226,800
CASH AND RESTRICTED CASH AT END OF PERIOD $ 8,927,600 $ 22,612,600
港口定製開發有限公司和子公司
D/B/A 海港定製住宅
簡明合併現金流量表(未經審計)
在截至6月30日的六個月中
2023 2022
來自經營活動的現金流
淨虧損 $ (9,237,800) $ (2,863,800)
爲將淨虧損與經營活動產生的淨現金進行對賬而進行的調整:
折舊 180,500 639,600
使用權資產的攤銷 98,700 371,400
設備銷售損失 10,400 105,500
合同損失準備金 74,200 1,034,900
房地產減值損失 6,289,000 -
股票補償 158,700 354,700
週轉手槍發行成本的攤銷 640,300 182,900
資產和負債的淨變動:
應收賬款 891,800 (849,100)
合同資產 - 799,800
應收票據 2,410,000 (8,874,400)
預付費用和其他資產 3,382,000 598,100
房地產 (11,271,800) (31,424,100)
遞延所得稅資產 (2,652,300) (870,000)
應付賬款和應計費用 (5,950,800) 5,047,300
合同負債 (193,200) -
遞延收入 (800) 17,400
扣除激勵措施後的使用權責任付款 (123,000) 191,400
用於經營活動的淨現金 $ (15,294,100) $ (35,538,400)
來自投資活動的現金流
購買財產和設備 $ - $ (1,741,500)
出售設備的收益 254,300 195,800
由(用於)投資活動提供的淨現金 $ 254,300 $ (1,545,700)
來自融資活動的現金流量
建築貸款 $ 49,563,200 $ 30,608,500
建築貸款的付款 (25,879,700) (8,817,000)
融資費用建築貸款 (923,800) (1,176,000)
關聯方建築貸款 - 7,458,400
關聯方建築貸款的付款 (8,177,300) (7,836,800)
融資費用關聯方建築貸款 (75,000) (10,100)
循環信貸額度貸款 - 20,288,900
循環信貸額度貸款的付款 (6,640,300) -
融資費用循環信貸額度貸款 - (1,097,700)
應付票據付款-保險 (333,900) (773,300)
設備貸款的付款 (2,057,100) (1,133,000)
融資租賃的付款 (74,800) (38,000)
優先股息 (634,700) (3,988,700)
回購普通股 - (437,700)
普通股發行的收益 602,600 -
預先注資和普通認股權證發行的收益 8,335,300 -
行使股票期權的收益 - 8,600
行使認股權證的收益 - 413,800
融資活動提供的淨現金 $ 13,704,500 $ 33,469,900
現金和限制性現金的淨減少 (1,335,300) (3,614,200)
期初的現金和限制性現金 10,262,900 26,226,800
期末現金和限制性現金 $ 8,927,600 $ 22,612,600
HARBOR CUSTOM DEVELOPMENT, INC. AND SUBSIDIARIES
D/B/A HARBOR CUSTOM HOMES
RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA (Unaudited)
For the Three Months Ended For the Six Months Ended
June 30, June 30,
2023 2022 2023 2022
Net Income (Loss) $ (4,376,000) $ (4,509,100) $ (9,237,800) $ (2,863,800)
Interest Expense - Cost of Sales 1,997,000 297,300 2,307,700 1,220,000
Interest Expense - Other 530,600 356,500 1,737,700 481,000
Depreciation 85,400 335,800 180,500 639,600
Amortization 2,400 2,400 4,900 3,300
Tax Expense (Benefit) (1,374,800) (1,378,600) (2,652,300) (870,000)
EBITDA $ (3,135,400) $ (4,895,700) $ (7,659,300) $ (1,389,900)
Stock compensation 75,400 112,300 158,700 354,700
Other non-recurring costs 79,100 - 84,100 150,200
Total Add backs 154,500 112,300 242,800 504,900
Adjusted EBITDA $ (2,980,900) $ (4,783,400) $ (7,416,500) $ (885,000)
港口定製開發有限公司和子公司
D/B/A 海港定製住宅
淨收益與息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤的對賬(未經審計)
在已結束的三個月中 在已結束的六個月中
6月30日 6月30日
2023 2022 2023 2022
淨收益(虧損) $ (4,376,000) $ (4,509,100) $ (9,237,800) $ (2,863,800)
利息支出-銷售成本 1,997,000 297,300 2,307,700 1,220,000
利息支出-其他 530,600 356,500 1,737,700 481,000
折舊 85,400 335,800 180,500 639,600
攤銷 2,400 2,400 4,900 3,300
稅收支出(福利) (1,374,800) (1,378,600) (2,652,300) (870,000)
EBITDA $ (3,135,400) $ (4,895,700) $ (7,659,300) $ (1,389,900)
股票補償 75,400 112,300 158,700 354,700
其他非經常性費用 79,100 - 84,100 150,200
總共加回來 154,500 112,300 242,800 504,900
調整後 EBITDA $ (2,980,900) $ (4,783,400) $ (7,416,500) $ (885,000)

EBITDA is defined as consolidated net income (loss) before interest, taxes, depreciation, and amortization.

息稅折舊攤銷前利潤定義爲扣除利息、稅項、折舊和攤銷前的合併淨收益(虧損)。

Adjusted EBITDA is defined as consolidated net income (loss) before interest, taxes, depreciation, and amortization, equity-based compensation expense and other non-recurring costs, which are primarily related to restructuring costs and leadership transitions, that are deemed to be transitional in nature or not related to the Company's core operations.

調整後的息稅折舊攤銷前利潤定義爲扣除利息、稅項、折舊和攤銷前的合併淨收益(虧損)、股權薪酬支出和其他非經常性成本,這些費用主要與重組成本和領導層更迭有關,被視爲過渡性或與公司核心業務無關。

Adjusted EBITDA margin is Adjusted EBITDA as a percentage of sales.

調整後的息稅折舊攤銷前利潤率是調整後的息稅折舊攤銷前利潤佔銷售額的百分比。

Primary Logo

譯文內容由第三人軟體翻譯。


以上內容僅用作資訊或教育之目的,不構成與富途相關的任何投資建議。富途竭力但無法保證上述全部內容的真實性、準確性和原創性。
    搶先評論