UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended
or
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from __________ to __________
Commission file number
(Exact name of registrant as specified in its charter) |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
(Address of principal executive offices) | (Zip Code) |
( |
(Registrant’s telephone number, including area code) |
Securities registered pursuant to Section 12(b) of the Act:
(Title of each class) | (Trading Symbol(s)) | (Name of each exchange on which registered) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ | Accelerated filer ☐ |
Smaller reporting company | |
Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:
PURE CYCLE CORPORATION
INDEX TO May 31, 2024 FORM 10-Q
FORWARD-LOOKING STATEMENTS
Statements that are not historical facts contained in this Quarterly Report on Form 10-Q are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (Exchange Act). The words “anticipate,” “seek,” “project,” “future,” “likely,” “believe,” “may,” “should,” “could,” “will,” “estimate,” “expect,” “plan,” “intend” and similar expressions, as they relate to us, are intended to identify forward-looking statements. Forward-looking statements include statements relating to, among other things:
● | future water supply needs in Colorado and how such needs will be met; |
● | anticipated revenue from our commercial water sales; |
● | anticipated increases in residential and commercial demand for water services and competition for these services; |
● | estimated population increases in the Denver metropolitan area and the South Platte River basin; |
● | increased demand for single-family rental homes; |
● | plans for, and the efficiency of, development of our Sky Ranch property; |
● | our competitive advantage; |
● | the impact of individual housing and economic cycles on the number of connections we can serve with our water; |
● | the number of new water connections needed to recover the costs of our water supplies; |
● | the number of units planned for development at Sky Ranch; |
● | the timing of the completion of construction and sale of finished lots at Sky Ranch; |
● | the number of lots expected to be delivered in a fiscal period; |
● | anticipated financial results, including anticipated increases in customers and revenue, from development of our Sky Ranch property; |
● | estimated tap fees to be generated from the development of the various phases of Sky Ranch; |
● | anticipated expansion and rental dates for our single-family rental homes; |
● | anticipated revenues and cash flows from our single-family rental homes; |
● | timing of and interpretation of royalties to the State Board of Land Commissioners; |
● | participation in regional water projects, including “WISE” (as defined herein) and the timing and availability of water from, and projected costs related to, WISE; |
● | increases in future water or wastewater tap fees; |
● | our ability to collect fees and charges from customers and other users; |
● | the estimated amount of reimbursable costs for Sky Ranch and the collectability of reimbursables; |
● | anticipated timing and amount of, and sources of funding for, (i) capital expenditures to construct infrastructure and increase production capacities, (ii) compliance with water, environmental and other regulations, and (iii) operations, including delivery and treatment of water and wastewater; |
● | capital required and costs to develop Sky Ranch; |
● | anticipated development of other phases concurrently with the second phase of Sky Ranch; |
● | plans to provide water for drilling and hydraulic fracturing of oil and gas wells; |
● | changes in oil and gas drilling activity on our property, on the Lowry Ranch, or in the surrounding areas; |
● | estimated costs of earthwork, erosion control, streets, drainage and landscaping at Sky Ranch; |
● | the anticipated revenues from customers in the Rangeview District, Sky Ranch Districts, and Elbert & Highway 86 District; |
● | plans for the use and development of our water assets and potential delays; |
● | estimated number of connections we can serve with our existing water rights; |
● | factors affecting demand for water; |
● | our ability to meet customer demands in a sustainable and environmentally friendly way; |
● | our ability to reduce the amount of up-front construction costs for water and wastewater systems; |
● | costs and plans for treatment of water and wastewater; |
● | anticipated number of deep-water wells required to continue expanding and developing our Rangeview Water Supply; |
● | expenditures for expenses and capital needs of the Rangeview District; |
● | regional cooperation among area water providers in the development of new water supplies and water storage, transmission and distribution systems as the most cost-effective way to expand and enhance service capacities; |
● | plans to drill water wells into aquifers located beneath the Lowry Ranch and the timing and estimated costs of such a build out; |
1
● | sufficiency of tap fees to fund infrastructure costs of the Rangeview District; |
● | our ability to assist Colorado “Front Range” water providers in meeting current and future water needs; |
● | plans to use raw water, effluent water or reclaimed water for agricultural and irrigation uses; |
● | factors that may impact labor and material costs; |
● | use of third parties to construct water and wastewater facilities and Sky Ranch lot improvements; |
● | plans to utilize fixed-price contracts; |
● | estimated supply capacity of our water assets; |
● | our belief that we have exceeded market expectations with the delivery of our lots at Sky Ranch; |
● | the impact of future cyberattacks on our business, financial condition, operating results and reputation; |
● | our ability to comply with permit requirements and environmental regulations and the cost of such compliance; |
● | the impact of water quality, solid waste disposal and environmental regulations on our financial condition and results of operations; |
● | our belief that several long-term land development and housing factors remain positive; |
● | our belief that Sky Ranch is better positioned to navigate the changing market then competitors; |
● | the impact of the downturn in the homebuilding market and increased interest rates on our business and financial condition; |
● | the recoverability of water and wastewater service costs from rates; |
● | forfeitures of option grants, vesting of non-vested options and the fair value of option awards; |
● | the sufficiency of our working capital and financing sources to fund our operations; |
● | estimated costs of public improvements to be funded by Pure Cycle and constructed on behalf of the Sky Ranch Community Authority Board; |
● | the anticipated development of the Sky Ranch Academy and the timing of enrollment of upper grades; |
● | service life of constructed facilities; |
● | accounting estimates and the impact of new accounting pronouncements; and |
● | the effectiveness of our disclosure controls and procedures and our internal controls over financial reporting. |
Forward-looking statements reflect our current views with respect to future events and are subject to certain risks, uncertainties, and assumptions. There are no assurances that any of our expectations will be realized, and actual results could differ materially from those in such statements. Factors that could cause actual results to differ from those contemplated by such forward-looking statements include, without limitation:
● | outbreaks of disease, such as the COVID-19 pandemic, and related stay-at-home orders, quarantine policies and restrictions on travel, trade and business operations, and the related impacts to the general economy; |
● | political and economic instability, whether resulting from natural disasters, wars, terrorism, pandemics or other sources; |
● | our ability to successfully expand our single-family home rental business and rent our single-family homes at rates sufficient to cover our costs; |
● | the timing of new home construction and other development in the areas where we may sell our water, which in turn may be impacted by credit availability and rising inflation and interest rates; |
● | population growth; |
● | changes in employment levels, job and personal income growth and household debt-to-income levels; |
● | changes in consumer confidence generally and confidence of potential home buyers in particular; |
● | declines in property values which impact tax revenue to the Sky Ranch Community Authority Board which would impact their ability to repay us; |
● | changes in the supply of available new or existing homes and other housing alternatives, such as apartments and other residential rental property; |
● | timing of oil and gas development in the areas where we sell our water; |
● | the market price of homes, rental rates, and water, oil and gas prices; |
● | changes in customer consumption patterns; |
● | changes in applicable statutory and regulatory requirements; |
● | changes in governmental policies and procedures, including with respect to land use and environmental and tax matters; |
● | changes in interest rates; |
● | changes in tenant relief laws, including laws regulating evictions, rent control laws, and other regulations that limit our ability to increase rental rates may negatively impact our rental income and profitability from our single-family rentals; |
● | changes in private and federal mortgage financing programs and lending practices; |
2
● | uncertainties in the estimation of water available under decrees; |
● | uncertainties in the estimation of number of connections we can service with our existing water supplies; |
● | uncertainties in the estimation of costs of delivery of water and treatment of wastewater; |
● | uncertainties in the estimation of the service life of our systems; |
● | uncertainties in the estimation of costs of construction projects; |
● | uncertainties in the amount of reimbursable costs we may ultimately collect; |
● | the strength and financial resources of our competitors; |
● | our ability to find and retain skilled personnel; |
● | climatic and weather conditions, including floods, droughts and freezing conditions; |
● | turnover of elected and appointed officials and delays caused by political concerns and government procedures; |
● | availability and cost of labor, material and equipment; |
● | engineering and geological problems; |
● | environmental risks and regulations; |
● | our ability to raise capital; |
● | changes in corporate tax rates; |
● | our ability to negotiate contracts with customers; |
● | uncertainties in water court rulings; |
● | security and cyberattacks, including unauthorized access to confidential information on our information technology systems; and |
● | the factors described under “Risk Factors” in Part I Item IA of our most recent Annual Report on Form 10-K. |
We undertake no obligation, and disclaim any obligation, to publicly update or revise any forward-looking statements, whether because of new information, future events or otherwise. All forward-looking statements are expressly qualified by this cautionary statement.
3
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements
PURE CYCLE CORPORATION
CONSOLIDATED BALANCE SHEETS
(In thousands, except shares) | May 31, 2024 |
| August 31, 2023 | |||
ASSETS: | (unaudited) | |||||
Current assets: |
|
| ||||
Cash and cash equivalents | $ | | $ | | ||
Short term investments | | — | ||||
Trade accounts receivable, net |
| |
| | ||
Land under development | | | ||||
Income taxes receivable | — | | ||||
Prepaid expenses and other assets |
| |
| | ||
Total current assets |
| |
| | ||
Restricted cash | | | ||||
Investments in water and water systems, net |
| |
| | ||
Construction in progress | | | ||||
Single-family rental units | | | ||||
Land and mineral rights: |
| |||||
Held for development | |
| | |||
Held for investment purposes | |
| | |||
Other assets |
| |
| | ||
Notes receivable – related parties, including accrued interest |
|
| ||||
Reimbursable public improvements and project management fees | | | ||||
Other | | | ||||
Operating leases - right of use assets |
| |
| | ||
Total assets | $ | | $ | | ||
LIABILITIES: | ||||||
Current liabilities: | ||||||
Accounts payable | $ | | $ | | ||
Accrued liabilities | | | ||||
Accrued liabilities – related parties |
| |
| | ||
Income taxes payable | | — | ||||
Deferred lot sales revenues |
| |
| | ||
Deferred water sales revenues |
| |
| | ||
Debt, current portion | | | ||||
Total current liabilities |
| |
| | ||
Debt, less current portion | |
| | |||
Deferred tax liability, net |
| |
| | ||
Lease obligations - operating leases, less current portion |
| |
| | ||
Total liabilities |
| |
| | ||
Commitments and contingencies | ||||||
SHAREHOLDERS’ EQUITY: | ||||||
Series B preferred shares: par value $ |
|
| ||||
Common shares: par value 1/3 of $.01 per share, |
| |
| | ||
Additional paid-in capital |
| |
| | ||
Accumulated deficit |
| ( |
| ( | ||
Total shareholders’ equity |
| |
| | ||
Total liabilities and shareholders’ equity | $ | | $ | |
See accompanying Notes to the Consolidated Financial Statements
4
PURE CYCLE CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
Three Months Ended | Nine Months Ended | |||||||||||
(In thousands, except share information) |
| May 31, 2024 |
| May 31, 2023 | May 31, 2024 |
| May 31, 2023 | |||||
Revenues: |
|
|
|
|
|
|
| |||||
Metered water usage from: | ||||||||||||
Municipal customers | $ | | $ | | $ | | $ | | ||||
Commercial customers |
| |
| |
| |
| | ||||
Wastewater treatment fees |
| |
| |
| |
| | ||||
Water and wastewater tap fees |
| |
| |
| |
| | ||||
Lot sales |
| |
| |
| |
| | ||||
Project management fees | | | | | ||||||||
Single-family rentals | | | | | ||||||||
Special facility projects and other |
| |
| |
| |
| | ||||
Total revenues |
| |
| |
| |
| | ||||
Cost of revenues: | ||||||||||||
Water service operations |
| |
| |
| |
| | ||||
Wastewater service operations |
| |
| |
| |
| | ||||
Land development construction costs |
| |
| |
| |
| | ||||
Project management costs | |
| |
| |
| | |||||
Single-family rental costs | |
| |
| |
| | |||||
Depletion and depreciation |
| |
| |
| |
| | ||||
Other |
| |
| |
| |
| | ||||
Total cost of revenues |
| |
| |
| |
| | ||||
General and administrative expenses |
| |
| |
| |
| | ||||
Depreciation |
| |
| |
| |
| | ||||
Operating income |
| |
| |
| |
| | ||||
Other income (expense): | ||||||||||||
Interest income - related party | | | | | ||||||||
Interest income - Investments | | | | | ||||||||
Oil and gas royalty income, net |
| | | | | |||||||
Oil and gas lease income, net |
| | | | | |||||||
Other, net |
| ( | | | | |||||||
Interest expense, net | ( | ( | ( | ( | ||||||||
Income from operations before income taxes |
| |
| |
| |
| | ||||
Income tax expense |
| ( |
| ( |
| ( |
| ( | ||||
Net income | $ | | $ | | $ | | $ | | ||||
Earnings per common share - basic and diluted | ||||||||||||
Basic | $ | | $ | | $ | | $ | | ||||
Diluted | $ | | $ | | $ | | $ | | ||||
Weighted average common shares outstanding: | ||||||||||||
Basic |
| | |
| | | ||||||
Diluted |
| | |
| | | ||||||
See accompanying Notes to the Consolidated Financial Statements
5
PURE CYCLE CORPORATION
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(unaudited)
Three Months Ended May 31, 2024 | |||||||||||||||||||
Preferred Stock | Common Stock | Additional | Accumulated | ||||||||||||||||
(in thousands, except shares) |
| Shares |
| Amount |
| Shares |
| Amount |
| Paid-in Capital |
| Deficit | Total | ||||||
Balance at February 29, 2024 |
| | $ | — |
| | $ | | $ | | $ | ( | $ | | |||||
Restricted stock grants | — | — | — | — | — | — | — | ||||||||||||
Stock options exercised | — | — | — | — | — | — | — | ||||||||||||
Stock granted for services | — | — | | — | | — | | ||||||||||||
Share-based compensation |
| — |
| — |
| — |
| — |
| |
| — |
| | |||||
Repurchases of common stock | — |
| — |
| ( |
| — |
| — |
| ( |
| ( | ||||||
Net income |
| — |
| — |
| — |
| — |
| — |
| |
| | |||||
Balance at May 31, 2024 |
| | $ | — |
| | $ | | $ | | $ | ( | $ | | |||||
Three Months Ended May 31, 2023 | |||||||||||||||||||
Preferred Stock | Common Stock | Additional | Accumulated | ||||||||||||||||
(in thousands, except shares) |
| Shares |
| Amount |
| Shares |
| Amount |
| Paid-in Capital |
| Deficit | Total | ||||||
Balance at February 28, 2023 |
| | $ | — |
| | $ | | $ | | $ | ( | $ | | |||||
Share-based compensation |
| — |
| — |
| — |
| — |
| |
| — |
| | |||||
Net income |
| — | — | — | — | — | | | |||||||||||
Balance at May 31, 2023 |
| | $ | — |
| | $ | | $ | | $ | ( | $ | |
Nine Months Ended May 31, 2024 | |||||||||||||||||||
Preferred Stock | Common Stock | Additional | Accumulated | ||||||||||||||||
(in thousands, except shares) |
| Shares |
| Amount |
| Shares |
| Amount |
| Paid-in Capital |
| Deficit | Total | ||||||
Balance at August 31, 2023 |
| | $ | — |
| | $ | | $ | | $ | ( | $ | | |||||
Restricted stock grants | — | — | | — | | — | | ||||||||||||
Stock options exercised | — | — | | — | — | — | — | ||||||||||||
Stock granted for services | — | — | | — | | — | | ||||||||||||
Share-based compensation | — |
| — |
| — |
| — |
| |
| — |
| | ||||||
Repurchases of common stock |
| — |
| — |
| ( |
| — |
| — |
| ( |
| ( | |||||
Net income |
| — |
| — |
| — |
| — |
| — |
| |
| | |||||
Balance at May 31, 2024 |
| | $ | — |
| | $ | | $ | | $ | ( | $ | | |||||
Nine Months Ended May 31, 2023 | |||||||||||||||||||
Preferred Stock | Common Stock | Additional | Accumulated | ||||||||||||||||
(in thousands, except shares) |
| Shares |
| Amount |
| Shares |
| Amount |
| Paid-in Capital |
| Deficit | Total | ||||||
Balance at August 31, 2022 |
| | $ | — |
| | $ | | $ | | $ | ( | $ | | |||||
Restricted stock grants | — |
| — |
| |
| — |
| |
| — |
| | ||||||
Stock granted for services | — | — | | — | | — | | ||||||||||||
Share-based compensation |
| — |
| — |
| — |
| — |
| |
| — |
| | |||||
Net income | — | — | — | — | — | | | ||||||||||||
Balance at May 31, 2023 |
| | $ | — |
| | $ | | $ | | $ | ( | $ | |
See accompanying Notes to the Consolidated Financial Statements
6
PURE CYCLE CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
Nine Months Ended | ||||||
(In thousands) |
| May 31, 2024 |
| May 31, 2023 | ||
Cash flows from operating activities: |
|
|
|
| ||
Net income | $ | | $ | | ||
Adjustments to reconcile net income to net cash used by operating activities: | ||||||
Depreciation and depletion | | | ||||
Trade accounts receivable |
| ( |
| ( | ||
Accounts payable and accrued liabilities |
| |
| ( | ||
Other assets and liabilities |
| | | |||
Share-based compensation expense |
| |
| | ||
Deferred income taxes |
| ( |
| ( | ||
Prepaid expenses |
| ( |
| | ||
Amortized discount on U.S. Treasury Bills | — | ( | ||||
Net activity for notes receivable - related party, other | ( | ( | ||||
Deferred water sales revenue |
| ( | ( | |||
Land under development |
| ( |
| ( | ||
Deferred lot sale revenues |
| ( |
| ( | ||
Taxes payable / receivable | | ( | ||||
Net activity on note receivable - related party, reimbursable public improvements | ( |
| ( | |||
Net cash used by operating activities |
| ( |
| ( | ||
Cash flows from investing activities: | ||||||
Maturity of held-to-maturity investments in U.S. Treasury Bills | — | | ||||
Purchase of property and equipment |
| ( |
| ( | ||
Investments in future development phases at Sky Ranch | ( | ( | ||||
Construction costs of single-family rentals | ( | ( | ||||
Investments in water and water systems |
| ( |
| ( | ||
Payments on note receivable - related party, other | | - | ||||
Purchase of held-to-maturity investments in U.S. Treasury Bills | ( | ( | ||||
Net cash used in investing activities |
| ( |
| ( | ||
Cash flows from financing activities: | ||||||
Payments on notes payable | ( | ( | ||||
Repurchases of common stock |
| ( |
| — | ||
Payments to contingent liability holders |
| — |
| ( | ||
Net cash used in financing activities |
| ( |
| ( | ||
Net change in cash, cash equivalents and restricted cash |
| ( |
| ( | ||
Cash, cash equivalents and restricted cash – beginning of period |
| |
| | ||
Cash, cash equivalents and restricted cash – end of period | $ | | $ | | ||
Cash and cash equivalents | $ | | $ | | ||
Restricted cash | | | ||||
Total cash, cash equivalents and restricted cash | $ | | $ | | ||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | ||||||
Cash paid for income taxes | $ | | $ | | ||
Cash paid for interest | $ | | $ | | ||
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | ||||||
Change in reimbursable public improvements included in accounts payable and accrued liabilities | $ | | $ | | ||
Change in investments in water and water systems included in accounts payable and accrued liabilities | $ | | $ | | ||
Issuance of stock for compensation | $ | | $ | |
See accompanying Notes to the Consolidated Financial Statements
7
PURE CYCLE CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2024
NOTE 1 – PRESENTATION OF INTERIM INFORMATION
The accompanying unaudited consolidated financial statements have been prepared by Pure Cycle Corporation (the “Company” or “Pure Cycle”) and include all adjustments that are of a normal recurring nature and are in the opinion of management, necessary to present fairly the financial position, results of operations and cash flows of the Company as of and for the three and nine months ended May 31, 2024 and 2023. The August 31, 2023 balance sheet was derived from the Company’s audited consolidated financial statements.
Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. It is suggested the accompanying consolidated financial statements and notes be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended August 31, 2023 (“2023 Annual Report”) filed with the Securities and Exchange Commission (“SEC”) on November 15, 2023. The results of operations for interim periods presented are not necessarily indicative of the operating results expected for the full fiscal year.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates are used to account for certain items such as revenue recognition, dollar amount of reimbursable costs and collectability of reimbursable costs, costs of revenue for lot sales, share-based compensation, and the useful lives and recoverability of long-lived assets. Actual results could differ from those estimates and assumptions due to risks and uncertainties, including uncertainty in the current economic environment.
Recently Issued Accounting Pronouncements
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments — Credit Losses: Measurement of Credit Losses on Financial Instruments, which changes the impairment model for most financial assets. The ASU introduces a new credit loss methodology, Current Expected Credit Losses (“CECL”), which requires earlier recognition of credit losses, while also providing additional transparency about credit risk. Since its original issuance in 2016, the FASB has issued several updates to the original ASU. The CECL framework utilizes a lifetime expected credit loss measurement objective for the recognition of credit losses for loans, held-to-maturity securities and other receivables at the time the financial asset is originated or acquired. The expected credit losses are adjusted each period for changes in expected lifetime credit losses. The methodology replaces the multiple existing impairment methods, which generally require that a loss be incurred before it is recognized.
On September 1, 2023, the Company adopted the guidance on a modified retrospective basis. The Company has not restated comparative information for the three and nine months ended May 31, 2023, and, therefore, the comparative information for the three and nine months ended May 31, 2023, is reported under previous guidance and is not comparable to the information presented for the three and nine months ended May 31, 2024. The adoption of this standard did not have a material impact on the Company's consolidated financial statements.
Reclassifications
The Company has reclassified certain prior year information to conform to the current year presentation.
8
NOTE 2 – REIMBURSABLE PUBLIC IMPROVEMENTS AND NOTE RECEIVABLE FROM THE SKY RANCH COMMUNITY AUTHORITY BOARD
The Sky Ranch Community Authority Board (“Sky Ranch CAB”) and the Company’s agreements with the Sky Ranch CAB are described in greater detail in Notes 5 and 15 to the 2023 Annual Report.
The notes receivable – related party, reimbursable public improvements and project management fees are due to the Company from the Sky Ranch CAB and reports the balances owed by the Sky Ranch CAB to Pure Cycle for public improvements paid for by Pure Cycle which are reimbursable from the Sky Ranch CAB and include project management fees related to the Company’s management of the construction of the public improvements, and interest accrued on the unpaid balances related to the ongoing development of the Sky Ranch master planned community (Sky Ranch). Pure Cycle has advanced funds to the Sky Ranch CAB for the cost of constructing certain public improvements at Sky Ranch which are the ultimate responsibility of the Sky Ranch CAB. During the three and nine months ended May 31, 2024, Pure Cycle spent $
During the three and nine months ended May 31, 2023, Pure Cycle spent $
The following table summarizes the activity and balances associated with the note receivable from the Sky Ranch CAB:
Three Months Ended | ||||||
May 31, 2024 |
| May 31, 2023 | ||||
Beginning balance | $ | | $ | | ||
Additions | | | ||||
Payments received | — | ( | ||||
Ending balance | $ | | $ | | ||
Nine Months Ended | ||||||
May 31, 2024 |
| May 31, 2023 | ||||
Beginning balance | $ | | $ | | ||
Additions | | | ||||
Payments received | ( | ( | ||||
Ending balance | $ | | $ | |
The note receivable from the Sky Ranch CAB accrues interest at
9
NOTE 3 – REVENUES, FEES AND OTHER INCOME ITEMS
The Company’s revenue is primarily generated from sales of water and wastewater taps, metered water and wastewater usage, the sale of lots to homebuilders, and rent collected from its single-family homes. Detailed descriptions of the policies related to revenue recognition are included in Note 2 to the 2023 Annual Report.
The following describes significant components of revenue for the three and nine months ended May 31, 2024 and 2023.
Water and wastewater tap fees – During the three months ended May 31, 2024 and 2023, the Company sold a total of
Metered water and wastewater usage fees – During the three months ended May 31, 2024 and 2023, the Company sold a total of
Sale of finished lots – For the three months ended May 31, 2024 and 2023, the Company recognized $
Project management services – During each of the three-month periods ended May 31, 2024 and 2023, the Company recognized $
Single-family rental revenue
In November 2021, Pure Cycle began constructing and renting single-family homes on lots it retained at Sky Ranch. Pure Cycle began recognizing lease income related to these rental units in November 2021. Pure Cycle generally rents its single-family properties under non-cancelable
10
Pure Cycle will begin construction on
Special facility projects and other revenue
Pure Cycle receives fees from customers including municipalities and area water providers for contract operations services. These fees are recognized as earned, typically monthly, plus charges for additional work performed. Additionally, the Company performs certain construction activities at Sky Ranch. The activities performed include construction and maintenance services. The revenue for both types of services are invoiced and recognized as special facility projects revenue. For the three months ended May 31, 2024 and 2023, the Company recognized $
Deferred revenue
Changes and balances of the Company’s deferred revenue accounts by segment are as follows:
Three Months Ended May 31, 2024 | ||||||||||
(In thousands) | Water and Wastewater Resource Development | Land Development | Total | |||||||
Balance at February 29, 2024 | $ | | $ | | $ | | ||||
Revenue recognized | ( | ( | ( | |||||||
Revenue deferred | - | | | |||||||
Balance at May 31, 2024 | $ | | $ | | $ | | ||||
Three Months Ended May 31, 2023 | ||||||||||
Water and Wastewater Resource Development | Land Development | Total | ||||||||
Balance at February 28, 2023 | $ | | $ | | $ | | ||||
Revenue recognized | ( | ( | ( | |||||||
Revenue deferred | - | | | |||||||
Balance at May 31, 2023 | $ | | $ | | $ | | ||||
Nine Months Ended May 31, 2024 | ||||||||||
(In thousands) | Water and Wastewater Resource Development | Land Development | Total | |||||||
Balance at August 31, 2023 | $ | | $ | | $ | | ||||
Revenue recognized | ( | ( | ( | |||||||
Revenue deferred | | | | |||||||
Balance at May 31, 2024 | $ | | $ | | $ | | ||||
Nine Months Ended May 31, 2023 | ||||||||||
(In thousands) | Water and Wastewater Resource Development | Land Development | Total | |||||||
Balance at August 31, 2022 | $ | | $ | | $ | | ||||
Revenue recognized | ( | ( | ( | |||||||
Revenue deferred | - | | | |||||||
Balance at May 31, 2023 | $ | | $ | | $ | |
11
The Company receives deposits or pre-payments from oil and gas operators to reserve water for use in future well drilling and fracking operations. When the operators use the water, the Company recognizes the revenue for these payments in the metered water usage from the commercial customers’ line on the statement of income.
The Company recognizes lot sales over time as construction activities progress and not necessarily when payment is received. For example, the Company may receive milestone payments before revenue can be recognized (i.e., prior to the Company completing cumulative progress which faithfully represents the transfer of goods and services to the customer) which results in the Company recording deferred revenue. The Company recognizes this revenue into income as construction activities progress, measured based on costs incurred compared to total estimated costs of the project, which management believes is a faithful representation of the transfer of goods and services to the customer.
Revenue allocated to remaining performance obligations such as described above represents contracted revenue that has not yet been recognized, which includes unearned revenue and amounts that will be invoiced and recognized as revenue in future periods.
NOTE 4 – FAIR VALUE MEASUREMENTS
Fair value accounting guidance includes a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 inputs) and the lowest priority to unobservable inputs (Level 3 inputs).
The carrying value for certain of the Company’s financial instruments (i.e., cash, restricted cash, short term investments, accounts receivable, accounts payable, accrued liabilities, the SFR Notes and the Lost Creek Note, each as defined in Note 6 below) materially approximate their fair value because of their short-term nature and generally negligible credit losses.
As of May 31, 2024 and August 31, 2023, the Company had no assets or liabilities measured at fair value on a recurring basis. As of May 31, 2024 and August 31, 2023, the Company had
There were no transfers between Level 1, 2 or 3 categories during the three and nine months ended May 31, 2024 and 2023.
NOTE 5 – WATER, LAND AND OTHER FIXED ASSETS
The Company’s water rights and current water and wastewater service agreements, including capitalized terms not defined herein, are more fully described in Note 4 to the 2023 Annual Report.
Investment in Water and Water Systems
The Company’s Investments in water and water systems consist of the following costs and accumulated depreciation and depletion:
May 31, 2024 | August 31, 2023 | |||||||||||
Accumulated | Accumulated | |||||||||||
Depreciation | Depreciation | |||||||||||
(In thousands) |
| Costs |
| and Depletion |
| Costs |
| and Depletion | ||||
Rangeview water system | $ | | $ | ( | $ | | $ | ( | ||||
Rangeview water supply | | ( | | ( | ||||||||
Water supply – Other |
| |
| ( |
| |
| ( | ||||
Sky Ranch water rights and other costs |
| |
| ( |
| |
| ( | ||||
Sky Ranch pipeline |
| |
| ( |
| |
| ( | ||||
Lost Creek water supply |
| |
| — |
| |
| — | ||||
Fairgrounds water and water system |
| |
| ( |
| |
| ( | ||||
Wild Pointe service rights |
| |
| ( |
| |
| ( | ||||
Totals |
| |
| ( |
| |
| ( | ||||
Net investments in water and water systems | $ | | $ | |
12
Construction in Progress
The construction in progress account represents costs incurred on various construction projects currently underway that as of the balance sheet date have not been completed and placed into service. The construction in progress account consists primarily of costs incurred relating to water facilities and Sky Ranch infrastructure being constructed, which Pure Cycle anticipates will be placed in service during the next 12 months. During the three and nine months ended May 31, 2024, the Company incurred $
Single-Family Rental Homes
During the year ended August 31, 2023, the Company completed
At May 31, 2024, the Company has reserved approximately
NOTE 6 – DEBT AND OTHER LONG-TERM OBLIGATIONS
As of May 31, 2024, the outstanding principal and deferred financing costs of the Company’s loans are as follows:
(In thousands) | May 31, 2024 | ||
Single-Family Rental Home Note Payable | $ | | |
Lost Creek Note Payable | | ||
Total outstanding principal | | ||
Deferred financing costs | ( | ||
Less current maturities, net of current deferred financing costs | ( | ||
Debt, less current portion | $ | |
As of May 31, 2024, the scheduled maturities (i.e., principal payments) of the Company’s loans are as follows:
(In thousands) | Scheduled principal payments | ||
Within 1 year | $ | | |
Year 2 | | ||
Year 3 | | ||
Year 4 | | ||
Year 5 | | ||
Thereafter | | ||
Total principal payments | $ | |
SFR Note 1
On November 29, 2021, PCY Holdings, LLC, a wholly owned subsidiary of the Company, entered a Promissory Note (“SFR Note 1”) with its primary bank to reimburse amounts expended for the construction of the first
● | Floating per annum interest rate equal to the Western Edition of the “Wall Street Journal” plus |
● | Maturity date of December 1, 2026 |
13
● |
● |
● | Estimated final principal and interest balloon payment of $ |
● | Secured by |
● | Required minimum debt service coverage ratio of |
SFR Note 2
On August 30, 2023, PCY Holdings, LLC, a wholly owned subsidiary of the Company, entered a Promissory Note (“SFR Note 2”) with its primary bank to reimburse amounts expended for the construction of the next
● | Initial principal amount of $ |
● | An interest rate of |
● | Maturity date of August 30, 2028 |
● |
● | Estimated final principal and interest balloon payment of $ |
● | Secured by |
● | Required minimum EBITDA of $ |
Lost Creek Note
On June 28, 2022, the Company entered a loan with its primary bank to fund the acquisition of
Working Capital Line of Credit
On January 31, 2024, the Company entered a Business Loan Agreement (“Working Capital LOC”) with its primary bank to provide a $
Letters of Credit
At May 31, 2024, the Company has
14
NOTE 7 – EMPLOYEE STOCK PLANS
The Company reserved
The following table summarizes the combined stock option activity for the 2014 Equity Plan and 2024 Equity Plan for the periods noted:
| Number of Options |
| Weighted Average Exercise Price |
| Weighted Average Remaining Contractual Term |
| Approximate Aggregate Intrinsic Value | |||
Outstanding at August 31, 2023 | | $ | | $ | | |||||
Granted |
| — | $ | — | ||||||
Net settlement exercised |
| ( | $ | — | ||||||
Forfeited / Expired | — | $ | — | |||||||
Outstanding at May 31, 2024 |
| | $ | | $ | | ||||
Options exercisable at May 31, 2024 |
| | $ | | $ | | ||||
Outstanding at August 31, 2022 |
| | $ | | $ | | ||||
Granted |
| — | $ | — | ||||||
Net settlement exercised |
| — | $ | — | ||||||
Forfeited / Expired | — | $ | — | |||||||
Outstanding at May 31, 2023 |
| | $ | | $ | |
During the nine months ended May 31, 2024, the Company had net settlement exercises of stock options, whereby the optionee did not pay cash for the options exercised but instead received the number of shares equal to the difference between the exercise price and the market price on the date of exercise. During the three months ended May 31, 2024, there were
The following table summarizes the activity and value of non-vested options under the 2014 Equity Plan and 2024 Equity Plan for the periods presented:
| Number of Options |
| Weighted Average Grant Date Fair Value | ||
Non-vested options outstanding at August 31, 2023 | | $ | | ||
Granted |
| — | $ | — | |
Vested |
| ( | $ | | |
Forfeited / Expired |
| — | $ | — | |
Non-vested options outstanding at May 31, 2024 |
| | $ | | |
Non-vested options outstanding at August 31, 2022 |
| | $ | | |
Granted |
| — | $ | — | |
Vested |
| ( | $ | | |
Forfeited | — | $ | — | ||
Non-vested options outstanding at May 31, 2023 |
| | $ | |
All non-vested options are expected to vest.
On May 22, 2024, the Company issued a non-employee Board member
15
On January 17, 2024, the Company’s
On September 19, 2023, the Company issued certain employees
On January 11, 2023, the Company’s
On September 14, 2022, the Company issued certain employees
For the three and nine months ended May 31, 2024, the Company recognized $
At May 31, 2024, the Company had unrecognized compensation expenses totaling $
NOTE 8 – RELATED PARTY TRANSACTIONS
The Rangeview Metropolitan District
The Rangeview Metropolitan District (“Rangeview District”) and the Company’s agreements with the Rangeview District are described in greater detail in Note 15 to the 2023 Annual Report.
The Rangeview District and the Company have entered into
Additionally, the Company provides funding to the Rangeview District for the Rangeview District’s participation in the “Wise Partnership.” The WISE Partnership and capitalized terms related to WISE not defined herein are defined in Note 8 to the 2023 Annual Report. During the three months ended May 31, 2024 and 2023, the Company, through the Rangeview District, received metered water deliveries of
16
water rates charged by Aurora Water and can be adjusted each January 1. As of January 1, 2024, WISE water was approximately $
Sky Ranch Community Authority Board
The Sky Ranch CAB and the Company’s agreements with the Sky Ranch CAB are described in greater detail in Note 15 to the 2023 Annual Report.
The Sky Ranch Districts and the Sky Ranch CAB are quasi-municipal corporations and political subdivisions of Colorado formed for the purpose of providing service to Sky Ranch. The Sky Ranch CAB was formed to, among other things, design, construct, finance, operate and maintain certain public improvements for the benefit of the property within the boundaries and/or service area of the Sky Ranch Districts. For the public improvements to be constructed and/or acquired, it is necessary for each Sky Ranch District, directly or through the Sky Ranch CAB, to be able to fund the improvements and pay its ongoing operations and maintenance expenses related to the provision of services that benefit the property. To fund these improvements, the Company and the Sky Ranch CAB entered into various funding agreements obligating the Company to advance funds to the Sky Ranch CAB for specified public improvements constructed from 2018 to 2024. All amounts owed under the agreements bear interest at a rate of
As of May 31, 2024, the balance of the Company’s advances to the Sky Ranch CAB for improvements, including interest, net of reimbursements from the Sky Ranch CAB total $
In fiscal 2022, through a competitive bidding process, the Sky Ranch CAB awarded the Company a contract to construct fencing around Phase 2A of the Sky Ranch Master Planned Community. The contracted bid price is $
Nelson Pipeline Constructors LLC
Through a competitive bidding process, the Sky Ranch CAB awarded Nelson Pipeline Constructors, LLC (“Nelson”), a contract to construct the wet utility pipelines in Phase 2A of Sky Ranch. During the three months ended May 31, 2024 and 2023, the Sky Ranch CAB paid Nelson $
NOTE 9 – SIGNIFICANT CUSTOMERS
The Company has significant customers in its operations. The tables below present the percentage of total revenue for the reported customers for the nine months ended May 31, 2024 and 2023. For water and wastewater customers, the Company provides services on behalf of the Rangeview District for which the significant end users include Sky Ranch CAB and
17
Nine Months Ended | ||||||
% of Total Revenue Generated From: | May 31, 2024 | May 31, 2023 | ||||
| % | | % | |||
Lennar | | % | | % | ||
KB Home | | % | | % | ||
Challenger | | % | | % | ||
Sky Ranch CAB | | % | | % | ||
Melody (DR Horton) | | % | - | % |
As of May 31, 2024,
NOTE 10 – ACCRUED LIABILITIES
(In thousands) |
| May 31, 2024 |
| August 31, 2023 | ||
Accrued compensation | $ | | $ | | ||
Other operating payables |
| |
| | ||
Property taxes | | | ||||
| | |||||
Professional fees | — | | ||||
Rental deposits | | | ||||
Total accrued liabilities | $ | | $ | | ||
Land development costs due to the Sky Ranch CAB | $ | | $ | | ||
Due to Rangeview Metropolitan District | | | ||||
Total accrued liabilities - related parties | $ | | $ | |
NOTE 11 – SEGMENT INFORMATION
The Company reports
The water and wastewater resource development segment includes providing water and wastewater services to customers, which water is provided by the Company using water rights owned or controlled by the Company, and developing, operating, and maintaining infrastructure to divert, treat and distribute that water and collect, treat and reuse reclaimed wastewater. The land development segment includes all activities necessary to develop and sell finished lots, which for the three and nine months ended May 31, 2024 and 2023, was done exclusively at the Company’s Sky Ranch Master Planned Community. The single-family rental business includes the monthly rental fees received from the renters under the non-cancellable annual leases.
The tables below present the measure of profit and assets used to assess the performance of the
Three Months Ended May 31, 2024 | ||||||||||||
(In thousands) |
| Water and wastewater resource development |
| Land development | Single-family rental |
| Total | |||||
Total revenue |
| $ | |
| $ | | $ | |
| $ | | |
Cost of revenue |
| |
| |
| |
| | ||||
Depreciation and depletion |
| |
| — |
| — |
| | ||||
Total cost of revenue |
| |
| |
| |
| | ||||
Segment profit | $ | | $ | | $ | | $ | | ||||
18
Three Months Ended May 31, 2023 | ||||||||||||
(In thousands) |
| Water and wastewater resource development |
| Land development | Single-family rental |
| Total | |||||
Total revenue | $ | | $ | | $ | | $ | | ||||
Cost of revenue |
| |
| |
| |
| | ||||
Depreciation and depletion |
| |
| — |
| — |
| | ||||
Total cost of revenue |
| |
| |
| |
| | ||||
Segment profit | $ | | $ | | $ | | $ | |
Nine Months Ended May 31, 2024 | ||||||||||||
(In thousands) |
| Water and wastewater resource development |
| Land development | Single-family rental |
| Total | |||||
Total revenue |
| $ | |
| $ | | $ | |
| $ | | |
Cost of revenue |
| |
| |
| |
| | ||||
Depreciation and depletion |
| |
| — |
| — |
| | ||||
Total cost of revenue |
| |
| |
| |
| | ||||
Segment (loss) profit | $ | | $ | | $ | | $ | | ||||
Nine Months Ended May 31, 2023 | ||||||||||||
(In thousands) |
| Water and wastewater resource development |
| Land development | Single-family rental |
| Total | |||||
Total revenue | $ | | $ | | $ | | $ | | ||||
Cost of revenue |
| |
| |
| |
| | ||||
Depreciation and depletion |
| |
| — |
| — |
| | ||||
Total cost of revenue |
| |
| |
| |
| | ||||
Segment profit | $ | | $ | | $ | | $ | |
The following table summarizes the Company’s total assets by segment. The assets consist of water rights and water and wastewater systems in the Company’s water and wastewater resource development segment; land, land development costs and deposits in the Company’s land development segment; and the cost of the homes in the single-family rental line. The Company’s other assets (Corporate) primarily consist of cash, short term investments, restricted cash, equipment, and related party notes receivable. Related party notes receivable were not previously presented as Corporate assets and the totals listed as of August 31, 2023 have been updated to reflect the Company’s new presentation.
(In thousands) |
| May 31, 2024 |
| August 31, 2023 | ||
Water and wastewater resource development | $ | | $ | | ||
Land development | | | ||||
Single-family rental | | | ||||
Corporate | | | ||||
Total assets | $ | | $ | |
NOTE 12 – EARNINGS PER SHARE
Earnings per share (“EPS”) is calculated by dividing net income attributable to common shareholders by the weighted-average shares of common stock outstanding during the period. Certain outstanding options are excluded from the diluted EPS calculation because they are anti-dilutive (i.e., their assumed conversion into common stock would increase rather than decrease EPS). For the three months ended May 31, 2024 and 2023, the Company excluded
19
the nine months ended May 31, 2024 and 2023, the Company excluded
Three Months Ended | Nine Months Ended | |||||||||||
(In thousands, except share and per share amounts) |
| May 31, 2024 |
| May 31, 2023 |
| May 31, 2024 |
| May 31, 2023 | ||||
Net income | $ | | $ | | $ | | $ | | ||||
Basic weighted average common shares | | | | | ||||||||
Effect of dilutive securities | | | | | ||||||||
Weighted average shares applicable to diluted earnings per share | | | | | ||||||||
Earnings per share - basic | $ | | $ | | $ | | $ | | ||||
Earnings per share - diluted | $ | | $ | | $ | | $ | |
NOTE 13 – INCOME TAXES
The income tax provision for interim periods is determined using an estimate of the annual effective tax rate, adjusted for discrete items. As of May 31, 2024, the Company is estimating an annual effective tax rate of approximately
The provision for income taxes is recorded at the end of each interim period based on the Company’s best estimate of its effective income tax rate expected to be applicable for the full fiscal year considering any items requiring discrete recognition.
The effective income tax rate for the three and nine months ended May 31, 2024, was impacted by adjustments related to reconciling items between the Company’s books and tax returns.
20
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
In Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”), “we,” “us,” “our” and "Pure Cycle" refer to Pure Cycle Corporation and all entities owned or controlled by Pure Cycle Corporation. You should read the following discussion in conjunction with our consolidated financial statements and accompanying notes, related MD&A and discussion of our business included in our Annual Report on Form 10-K for the year ended August 31, 2023 (2023 Annual Report) filed with the United States (U.S.) Securities and Exchange Commission (SEC) and the unaudited consolidated financial statements and accompanying notes included in this Form 10-Q. The results of operations reported and summarized below are not necessarily indicative of future operating results, and future results could differ materially from those anticipated in forward-looking statements (refer to “Disclosure Regarding Forward-Looking Statements” in this Form 10-Q; and Part I, Item 1A. “Risk Factors” in our 2023 Annual Report for further discussion).
We are a diversified water resource and land development company. At our core, we are a wholesale water and wastewater service provider, and we develop land we own into master planned communities, reserving certain lots on which we build homes for our single-family rental business. Both the land development and single-family home rental lines of business generate customers and usage fees for our water and wastewater resource development business.
Recent Developments and Economic Conditions
The housing market experienced tremendous growth for several years through 2022. In the third quarter of calendar 2022, the housing market experienced increased challenges, which have continued through the date of this filing and show signs of continuing in fiscal 2025. These challenges were caused by multiple factors including rising mortgage interest rates; the war in Ukraine, which has impacted energy supplies, food, fertilizer, and fuel; increasing inflation; disruptions in supply chains and consumer behavior; and the collapse of three large banks, which may impact the availability of lending and deposit rates. The U.S. Federal Reserve Board (“Federal Reserve”) remains aggressive in its actions to combat inflation, which has resulted in mortgage rates rising, which hit their highest levels in over 15 years during 2023, further challenging the housing market.
Despite this, we believe several long-term land development and housing market fundamental factors remain positive. For example, available lots and housing supply-demand remain imbalanced due to a decade-plus of underproduction of new homes in relation to population growth and low resale home inventory. While we remain confident in the long-term growth prospects for the industry given these and other factors, our future performance and strategies will depend significantly on the housing market which is impacted by the factors noted in the paragraph above. Like many other businesses, our contractors have experienced delays in receiving materials and parts, rising costs, and labor shortages. However, we have adjusted our purchases and operations in ways that we believe will reduce the impact these factors have on our construction and other activities. Specifically, we delayed the start of construction on Phase 2B to avoid incurring development costs when market demand declined and to give our home builder partners additional time to absorb lots from Phase 2A. We believe our reasonably priced lots and the low inventory of entry level housing in the Denver market will help Sky Ranch navigate the changing market better than other surrounding and significantly higher priced communities. We continue to work closely with our home builder partners to provide affordable lots for entry level homes and to deliver those lots incrementally to minimize inventories for both the Company’s construction of lots and our home builders’ ownership of finished lots.
The Federal Reserve’s aggressive raising of the federal funds interest rate and other measures during calendar 2022 and 2023 sought to moderate persistent U.S. inflation, and the further actions it has stated it intends to take, continue to be an ongoing headwind for the housing market in 2024 as they have elevated mortgage loan interest rates and created macroeconomic uncertainty and volatility across financial markets. In addition, consumer demand for our homes and our ability to grow our scale, revenues, and returns in fiscal 2025 could be materially and negatively affected by the above-described monetary policy impacts or other factors that curtail mortgage loan availability, employment or income growth or consumer confidence in the U.S. and Colorado markets. We continue to work proactively to mitigate these impacts working with our home builder partners on timing of investment and delivery of lots; however, the potential extent and effect of these factors on our business is uncertain, unpredictable, and outside our control, and our past performance should not be considered indicative of our future results.
21
Our Business Strategy
For more than three decades we have accumulated a large portfolio of valuable water rights and land interests in Colorado. We have added an extensive network of wholesale water production, storage, treatment and distribution systems, and wastewater collection and treatment systems that we use to serve domestic, commercial, and industrial water demands in the eastern Denver metropolitan region. Our primary land asset, Sky Ranch, is in one of the most active development areas in the Denver metropolitan region along the rapidly developing I-70 corridor, and we are developing lots at Sky Ranch for residential, commercial, retail, and light industrial uses. We also have launched a single-family rental business where we rent homes in Sky Ranch under annual lease agreements. We plan to expand this new line of business to more than 200 rental units over the next several years.
Although we report our results of operations through our water and wastewater resource development segment and our land development segment, we operate these segments as a cohesive business designed to provide a cost effective, sustainable, and value-added business enterprise.
Water and Wastewater
Water resources throughout the western U.S., and particularly in Colorado, are a scarce and valuable resource. Our owned and/or controlled portfolio of more than 30,000 acre-feet of water is comprised of groundwater, designated basin groundwater, and surface water supplies. Our other significant water assets include 26,000 acre-feet of adjudicated reservoir sites, two wastewater reclamation facilities, water treatment facilities, potable and raw water storage facilities, wells and water production facilities, and roughly 50 miles of water distribution and wastewater collection lines. Our water supplies and wholesale facilities are primarily located in southeast Denver, an area which is limited in both water availability and infrastructure to produce, treat, store, and distribute water and wastewater. We believe this provides us with a unique competitive advantage in offering these services.
We provide wholesale water and wastewater service to local governments for both residential and commercial customers. The local governments we serve include the Rangeview Metropolitan District (“Rangeview District”), Arapahoe County, the Sky Ranch Community Authority Board and related metropolitan districts (“Sky Ranch CAB”), and the Elbert and Highway 86 Commercial Metropolitan District (“Elbert 86 District”). Our mission is to provide sustainable, reliable, high-quality water to our customers and collect, treat, and reuse wastewater using advance water treatment systems, which produce high quality reclaimed water we can reuse for outdoor irrigation and industrial demands. By using and reusing our water supplies, we proactively manage our valuable water rights in the water-scarce Denver, Colorado region which dramatically reduces the environmental impact of our water resource operations. We design, permit, construct, operate and maintain wholesale water and wastewater systems that we own or operate on behalf of governmental entities. We also design, permit, construct, operate, and maintain retail distribution and collection systems that we own or exclusively operate on behalf of our governmental customers. Additionally, we handle administrative functions, including meter reading, billing and collection of monthly water and wastewater revenues, regulatory water quality monitoring, sampling, testing, and reporting requirements to the Colorado Department of Public Health and Environment.
Revenues for our water operations are dependent on us growing the number of customers we serve. If we are unable to add customers to our systems and sell taps to builders, our revenues could be negatively impacted. We currently are the developer of the Sky Ranch Master Planned Community, which is the main driver of our tap sales. Prolonged periods of hot and dry weather generally cause increased water usage for watering lawns, washing cars, and keeping parks irrigated. Additionally, prolonged periods of dry weather could lead to drought restrictions and limited water availability. Despite our substantial water supply, customers may be required to conserve water usage under such drought restrictions which would negatively impact metered usage revenues. We have addressed some of this vulnerability by instituting minimum customer charges which are intended to cover fixed costs of operations under all likely weather conditions.
22
Land Development
Our Land Development segment is primarily focused on developing the Sky Ranch Master Planned Community located along the booming I-70 corridor. We develop and sell residential, commercial, retail, and light industrial lots. Sky Ranch is zoned to include up to 3,200 single-family and multifamily homes, parks, open spaces, trails, recreational centers, and schools. Additionally, Sky Ranch is zoned to include over two million square feet of retail, commercial, and light industrial space, which is the equivalent of approximately 1,800 residential units, meaning the Sky Ranch community at build-out will include a total of roughly 5,000 residential and equivalent units. Our land development activities include the design, permitting, and construction of all the horizontal infrastructure, including, storm water, drainage, roads, curbs, sidewalks, parks, open space, trails, and other infrastructure to deliver “ready to build” finished lots to home builders and commercial customers. Our land development activities generate revenue from the sale of finished lots as well as construction revenues from activities where we construct infrastructure on behalf of others. Land development revenues come from our home builder customers under specific agreements for the delivery of finished lots. Additionally, pursuant to certain agreements with the Sky Ranch CAB and its related metropolitan districts, on their behalf we construct public infrastructure such as roads, curbs, storm water, drainage, sidewalks, parks, open space, trails etc., the costs of which are reimbursed to us by the Sky Ranch CAB through funds generated from property taxes, fees or the issuance of municipal bonds.
Our land development activities provide a strategic complement to our water and wastewater activities because a significant component of any master planned community is providing high quality domestic water, irrigation water, and wastewater to the community. Having control over land and the water and wastewater services enables us to build infrastructure for potable water and irrigation distribution, wastewater and storm water collection, roads, parks, open spaces, and other investments efficiently and to manage delivery of these investments to match take-down commitments from our home builder customers without significant excess capacity in any of these investments.
We have been developing the Sky Ranch community since 2017, which we are developing in phases. We believe it will take approximately eight to ten more years to fully develop Sky Ranch. In 2017, we began the initial development phase of Sky Ranch when we entered separate contracts with several national homebuilders, pursuant to which we sold a total of 505 single-family, detached residential lots at Sky Ranch. Pursuant to these agreements, we were obligated to construct infrastructure and other public improvements as well as wholesale infrastructure improvements (i.e., a wastewater reclamation facility and wholesale water facilities). Phase 1 of the Sky Ranch development is complete, and all revenue and costs have been recognized.
During our fiscal 2021, we began construction on the second development phase at Sky Ranch. For this phase, we entered separate contracts with KB Home, Lennar Colorado, Melody (a DR Horton Company), and Challenger Homes to sell 781 single-family attached and detached residential lots at Sky Ranch, and we retained approximately 93 lots (through such contracts and subsequent amendments) for use in our single-family home rental business. The second development phase is approximately 250 acres and is being completed in four sub-phases (referred to as Phase 2A, 2B, 2C and 2D). Due to our strong performance in the first phase of the Sky Ranch project, we were able to realize an approximate 38% increase in our average lot prices. For example, we increased our sales price for a 45’ foot lot from an average of $75,000 to $103,200 and added an escalation clause that increases the prices depending on timing of payments. The timing of cash flows includes certain milestone deliveries such as the completion of governmental approvals for final plats, installation of wet utilities, and final completion of lot deliveries.
In February 2021, we began construction activities in Phase 2A at Sky Ranch, which has 229 residential lots, 10 of which we have retained for use in our single-family rental business. Contracts with three of the four homebuilders include milestone payments as construction progresses, with the fourth homebuilder contract having one payment due at delivery of the finished lot (i.e., the transfer of the title). As of May 31, 2024, Phase 2A of the Sky Ranch development is approximately 98% complete, and we have received all $18.4 million of payments related to the sale of the 219 lots in Phase 2A.
In March 2023, we began construction activities in Phase 2B at Sky Ranch, which is platted for 211 residential lots, 17 of which we have retained for use in our single-family rental business. Contracts with three of the four homebuilders in Phase 2B include milestone payments as construction progresses, with the fourth homebuilder having one payment due at the transfer of title of the finished lots. As of May 31, 2024, Phase 2B of the Sky Ranch development is approximately 70% complete. During the three and nine months ended May 31, 2024, we received $0 and $4.1 million which consists of the second milestone payments from the three builders with milestone payment contracts. We expect the finished lot payment for Phase 2B, which totals $9.0 million, to be received over the next 3 months.
23
In February 2024, we began construction activities in Phase 2C at Sky Ranch, which is platted for 228 residential lots, 40 of which we have retained for use in our single-family rental business. Contracts with three of the four homebuilders in Phase 2C include milestone payments as construction progresses, with the fourth homebuilder having one payment due at the transfer of title of the finished lots. As of May 31, 2024, Phase 2C of the Sky Ranch development is approximately 22% complete. During the three and nine months ended May 31, 2024, we received $3.4 million and $3.4 million, respectively, which consists of the first milestone payments from the three builders with milestone payment contracts. We expect the second milestone and finished lot payment for Phase 2C, which totals $14.4 million, to be received over the next 14 months.
We recognize revenue earned under these contracts over time using the percentage of completion method which aligns the recognition of revenue with the requisite progress made on construction activities. During the three months ended May 31, 2024 and 2023, due to the construction progress in Phase 2A, 2B and 2C, we recognized $4.8 million and $3.2 million of lot sales revenue related to construction at Sky Ranch. During the nine months ended May 31, 2024 and 2023, due to the construction progress in Phase 2A, 2B and 2C, we recognized $7.9 million and $5.1 million of lot sales revenue related to construction at Sky Ranch. Due to construction progress, we have recognized a total of $18.1 million of lot sales revenue since construction began on Phase 2A, $8.6 million of lot sales revenue since construction began on Phase 2B, and $2.1 million of lot sales revenue since construction began on Phase 2C as of May 31, 2024. We expect to recognize the majority of the remaining $0.3 million of revenue for Phase 2A before the end of our fiscal 2024, the remaining $8.6 million of revenue for Phase 2B over the next 9 months and the remaining $15.6 million of revenue for Phase 2C over the next 14 months.
Remaining payments for lot sales and the related revenue for Phase 2D will occur as construction of that phase occurs. We believe it will take approximately three more years to complete construction and sell the finished lots in all four subphases depending on market conditions and the permitting process.
In addition to the lot sales described above, from the start of development at Sky Ranch through May 31, 2024, we have received $22.4 million of water and wastewater tap fees from the homebuilders, which is for all 509 taps sold in Phase 1 (with four being allocated to our single-family rentals), 228 of 229 taps sold in Phase 2A (with 10 being allocated to our single-family rentals) and 18 of 211 taps sold in Phase 2B (with 17 planned to be allocated to our single-family rentals). The timing of tap sales is dependent on when homebuilders request building permits. Fees charged per water tap are dependent on lot sizes and average water usage across a broad range of housing product types including duplexes and townhomes. For Phase 2 in total, we estimate water and wastewater tap fees will exceed $20.0 million.
Single-Family Rentals
During our fiscal 2021, we launched a new line of business we are referring to as our single-family rental business. During Phase 1 of Sky Ranch, we retained ownership of four residential lots for use in this business. As of May 31, 2024, we have completed 14 single-family homes on these lots which we own, maintain, and have leased to qualified renters under one-year lease terms. We have expanded our single-family rentals in our second development phase of Sky Ranch by building homes on lots we did not sell to our home builder partners, which we will rent out once completed. As of May 31, 2024, we reserved approximately 93 lots in Phase 2, 10 of which are in Phase 2A and are completed and rented as of May 31, 2024. Additionally, we have reserved 17 lots in Phase 2B, which we anticipate completing in fiscal 2025.
We capitalize the costs of the homes and when applicable depreciate the costs over periods not exceeding thirty-years. Lease income is recorded monthly as earned and renters are typically under a one-year lease. We began recognizing monthly lease income for the first three rental units on November 1, 2021.
24
Results of Operations
Executive Summary
For the three months ended May 31, 2024 and 2023, we generated net income of $2.8 million and $3.3 million. The increase in lot sales revenue being recognized during the 2024 quarter was offset by a decrease in water sales to oil and gas operators for drilling purposes as well as tap fee sales due to timing of completion of lots in Phase 2B. Lot sales revenue is recognized using the percentage of completion method, which is based on progress of construction. Despite increased challenges on the housing market, our land development activities showed an increase in growth over last year as we began construction on Phase 2B and 2C at Sky Ranch, which we believe is due to our entry level pricing and affordable lot costs.
For the nine months ended May 31, 2024, we generated net income of $5.0 million compared to $3.6 million for the comparable period in fiscal 2023. The increase was primarily driven by significant water sales to oil and gas operators for drilling purposes and increased lot sales revenue being recognized using the percentage of completion method, which is based on progress of construction. Despite increased challenges on the housing market, our land development activities showed an increase in growth over last year as we began construction on Phase 2B and Phase 2C at Sky Ranch, which we believe is due to our entry level pricing and affordable lot costs.
25
The tables below present our consolidated results of operations for the three and nine months ended May 31, 2024 and 2023.
Three Months Ended | ||||||||||||
(In thousands, except for water deliveries and taps sold) |
| May 31, 2024 |
| May 31, 2023 |
| $ Change |
| % Change | ||||
Water and wastewater resource development revenue | $ | 2,465 | $ | 3,643 | $ | (1,178) | (32) | % | ||||
Land development revenue: | ||||||||||||
Lot sales | 4,795 | 3,160 | 1,635 | 52 | % | |||||||
Project management fees | 221 | 42 | 179 | 426 | % | |||||||
Single-family rental | 123 | 34 | 89 | 262 | % | |||||||
Total revenue | 7,604 | 6,879 | 725 | 11 | % | |||||||
Water and wastewater development cost of revenue | 1,321 | 1,150 | 171 | 15 | % | |||||||
Land development cost of revenue | 1,346 | 1,032 | 314 | 30 | % | |||||||
Single-family rental cost of revenue | 71 | 24 | 47 | 196 | % | |||||||
Total cost of revenue | 2,738 | 2,206 | 532 | 24 | % | |||||||
General and administrative expense and depreciation | 1,798 | 916 | 882 | 96 | % | |||||||
Operating income | 3,068 | 3,757 | (689) | (18) | % | |||||||
Other income, net | 784 | 662 | 122 | 18 | % | |||||||
Income taxes | (1,027) | (1,124) | (97) | (9) | % | |||||||
Net income | $ | 2,825 | $ | 3,295 | $ | (470) | (14) | % | ||||
| ||||||||||||
Basic EPS | $ | 0.12 | $ | 0.14 | $ | (0.02) | (14) | % | ||||
Diluted EPS | $ | 0.12 | $ | 0.14 | $ | (0.02) | (14) | % | ||||
Water delivered (acre-feet) | 394 | 564 | (170) | (30) | % | |||||||
Water taps sold | 20 | 44 | (24) | (55) | % | |||||||
Wastewater taps sold | 18 | 43 | (25) | (58) | % |
Nine Months Ended | ||||||||||||
(In thousands, except for water deliveries and taps sold) |
| May 31, 2024 |
| May 31, 2023 |
| $ Change |
| % Change | ||||
Water and wastewater resource revenue | $ | 7,562 | $ | 5,891 | $ | 1,671 | 28 | % | ||||
Land development revenue | ||||||||||||
Lot sales | 7,906 | 5,064 | 2,842 | 56 | % | |||||||
Project management fees | 362 | 173 | 189 | 109 | % | |||||||
Single-family rental | 357 | 90 | 267 | 297 | % | |||||||
Total revenue | 16,187 | 11,218 | 4,969 | 44 | % | |||||||
Water and wastewater resource cost of revenue | 3,679 | 3,371 | 308 | 9 | % | |||||||
Land development cost of revenue | 2,362 | 1,518 | 844 | 56 | % | |||||||
Single-family rental cost of revenue | 161 | 53 | 108 | 204 | % | |||||||
Total cost of revenue | 6,202 | 4,942 | 1,260 | 25 | % | |||||||
General and administrative expense and depreciation | 5,529 | 4,248 | 1,281 | 30 | % | |||||||
Operating income | 4,456 | 2,028 | 2,428 | 120 | % | |||||||
Other income, net | 2,357 | 2,959 | (602) | (20) | % | |||||||
Income tax expense | (1,805) | (1,344) | 461 | 34 | % | |||||||
Net income | $ | 5,008 | $ | 3,643 | $ | 1,365 | 37 | % | ||||
| ||||||||||||
Basic EPS | $ | 0.21 | $ | 0.15 | $ | 0.06 | 40 | % | ||||
Diluted EPS | $ | 0.21 | $ | 0.15 | $ | 0.06 | 40 | % | ||||
Water delivered (acre-feet) | 1,422 | 806 | 616 | 76 | % | |||||||
Water taps sold | 35 | 85 | (50) | (59) | % | |||||||
Wastewater taps sold | 33 | 79 | (46) | (58) | % |
26
Three and Nine Months Ended May 31, 2024 Results Compared to 2023
For the three months ended May 31, 2024, total revenue increased as compared to 2023, primarily due from multiple on-going Phases in 2024. During the three months ended May 31, 2024 we were developing in Phase 2A, Phase 2B and Phase 2C, resulting in more revenue being recognized. The increase was offset by a decrease in our water and wastewater tap sales period over period due to the timing of new home construction and a decrease in commercial water sales for oil and gas operations. Lot sales are recognized using the percentage of completion method and due to increased construction activity in 2024, despite the increased challenges on the housing market, construction activities increased to provide additional lots to builders. For the nine months ended May 31, 2024, total revenue increased as compared to 2023, primarily due to a significant increase in oil and gas operations in our service area resulting in a substantial increase in commercial water sales as well as an increase in our lot sales revenue.
For the three and nine months ended May 31, 2024, total costs of revenue increased as compared to 2023, primarily due to higher costs in the land development segment as we continued developing Phases 2A, 2B and 2C of Sky Ranch, and higher costs related to the delivery of water to oil and gas operators. Costs of revenue for the water and wastewater segment did not increase in line with revenue because the water sold to oil and gas operators was lower cost water resulting in higher profits versus traditional domestic usage.
For the three and nine months ended May 31, 2024, general administrative expense and depreciation increased as compared to 2023, primarily due to the receipt of qualified Employee Retention Credits from the Internal Revenue Service in 2023 and additional fixed assets in 2024.
For the nine months ended May 31, 2024, water deliveries increased as compared to 2023 primarily due to increased water sales to oil and gas operators. For the three months ended May 31, 2024, water deliveries decreased as compared to 2023 primarily due to decrease of water sales to oil and gas operators.
Water and Wastewater Resource Development Results of Operations
Three Months Ended | ||||||||||||
(In thousands, except for water deliveries) |
| May 31, 2024 |
| May 31, 2023 |
| $ Change |
| % Change | ||||
Metered water usage from: |
| |||||||||||
Municipal water usage | $ | 145 | $ | 145 | $ | — | — | % | ||||
Commercial water usage | 1,432 | 2,145 | (713) | (33) | % | |||||||
Wastewater treatment fees | 85 | 75 | 10 | 13 | % | |||||||
Water and wastewater tap fees | 581 | 1,256 | (675) | (54) | % | |||||||
Other revenue | 222 | 22 | 200 | 909 | % | |||||||
Total segment revenue | 2,465 | 3,643 | (1,178) | (32) | % | |||||||
Water service costs | 564 | 576 | (12) | (2) | % | |||||||
Wastewater service costs | 173 | 96 | 77 | 80 | % | |||||||
Depreciation | 410 | 407 | 3 | 1 | % | |||||||
Other | 174 | 71 | 103 | 145 | % | |||||||
Total expenses | 1,321 | 1,150 | 171 | 15 | % | |||||||
Segment operating income | $ | 1,144 | $ | 2,493 | $ | (1,349) | (54) | % | ||||
Water deliveries (acre-feet) | ||||||||||||
Export - Commercial | 1 | 7 | (6) | (89) | % | |||||||
Sky Ranch | 45 | 30 | 15 | 50 | % | |||||||
Wild Pointe | 18 | 36 | (18) | (50) | % | |||||||
O&G operations | 330 | 491 | (161) | (33) | % | |||||||
Total water deliveries | 394 | 564 | (170) | (30) | % |
27
Nine Months Ended | ||||||||||||
(In thousands, except for water deliveries) |
| May 31, 2024 |
| May 31, 2023 |
| $ Change |
| % Change | ||||
Metered water usage from: |
| |||||||||||
Municipal water usage | $ | 458 | $ | 349 | $ | 109 | 31 | % | ||||
Commercial water usage | 5,045 | 2,596 | 2,449 | 94 | % | |||||||
Wastewater treatment fees | 258 | 216 | 42 | 19 | % | |||||||
Water and wastewater tap fees | 1,162 | 2,400 | (1,238) | (52) | % | |||||||
Other revenue | 639 | 330 | 309 | 94 | % | |||||||
Total segment revenue | 7,562 | 5,891 | 1,671 | 28 | % | |||||||
Water service costs | 1,628 | 1,457 | 171 | 12 | % | |||||||
Wastewater service costs | 513 | 350 | 163 | 47 | % | |||||||
Depreciation | 1,132 | 1,246 | (114) | (9) | % | |||||||
Other | 406 | 318 | 88 | 28 | % | |||||||
Total expenses | 3,679 | 3,371 | 308 | 9 | % | |||||||
Segment operating income | $ | 3,883 | $ | 2,520 | $ | 1,363 | 54 | % | ||||
Water deliveries (acre-feet) | ||||||||||||
On Site | 2 | 8 | (6) | (75) | % | |||||||
Commercial sales - export water and other | 3 | 39 | (36) | (92) | % | |||||||
Sky Ranch | 145 | 100 | 45 | 45 | % | |||||||
Wild Pointe | 52 | 66 | (14) | (21) | % | |||||||
O&G operations | 1,220 | 593 | 627 | 106 | % | |||||||
Total water deliveries | 1,422 | 806 | 616 | 76 | % |
For the three months ended May 31, 2024, municipal water usage was consistent with 2023. Commercial water usage revenue decreased for the three months ended May 31, 2024 compared to 2023 due to decreased water sales to oil and gas operators. For the nine months ended May 31, 2024, municipal water usage revenue increased over 2023 mainly due to increased residential customers at Sky Ranch. Commercial water usage revenue increased for the nine months ended May 31, 2024 compared to 2023 due to increased water sales to oil and gas operators.
For the three and nine months ended May 31, 2024, wastewater treatment fees increased slightly as compared to 2023 primarily due to new Sky Ranch customers.
For the three and nine months ended May 31, 2024, water and wastewater tap sales decreased compared to 2023 due to less available finished lots at Sky Ranch in 2024. Tap sales are driven by builders obtaining building permits in anticipation of home closings.
Land Development Results of Operations
Three Months Ended | ||||||||||||
(In thousands) |
| May 31, 2024 |
| May 31, 2023 |
| $ Change |
| % Change | ||||
Lot sales | $ | 4,795 | $ | 3,160 | $ | 1,635 | 52 | % | ||||
Project management revenue | 221 | 42 | 179 | 426 | ||||||||
Total revenue | 5,016 | 3,202 | 1,814 | 57 | % | |||||||
Land development construction and project management costs | 1,346 | 1,032 | 314 | 30 | % | |||||||
Segment operating income | $ | 3,670 | $ | 2,170 | $ | 1,500 | 69 | % |
28
Nine Months Ended | ||||||||||||
(In thousands) |
| May 31, 2024 |
| May 31, 2023 |
| $ Change |
| % Change | ||||
Lot sales | $ | 7,906 | $ | 5,064 | $ | 2,842 | 56 | % | ||||
Project management revenue | 362 | 173 | 189 | 109 | ||||||||
Total revenue | 8,268 | 5,237 | 3,031 | 58 | % | |||||||
Land development construction and project management costs | 2,362 | 1,518 | 844 | 56 | % | |||||||
Segment operating income | $ | 5,906 | $ | 3,719 | $ | 2,187 | 59 | % |
For the three months ended May 31, 2024, lot sales revenue increased as compared to 2023 due to timing of development activities and beginning of field construction on Phase 2C in 2024. For the nine months ended May 31, 2024, lot sales revenue increased as compared to 2023 due to having three phases under construction (Phase 2A, 2B and 2C) in 2024. Per lot revenue is expected to increase as we complete each of the four subphases of Phase 2. Revenue for builder contracts is recognized over time with progress measured under the percent of completion method; therefore, revenue will fluctuate due to timing of construction activities throughout Phase 2.
For the three and nine months ended May 31, 2024, land development construction costs increased compared to 2023 due to fluctuations in construction activity and revenue recognized during the periods compared.
Single-Family Rental Results of Operations
In fiscal 2021, we began construction on homes for our single-family rental business. Each home is rented under a one-year non-cancellable lease agreement. The costs reflected as cost of sales for the rental units include a pro-rata share of the annual property taxes and insurance related specifically to the rental units as well as immaterial fees related to the operations and maintenance assessments from the Sky Ranch CAB that are assessed to every home in Sky Ranch. Our tenants are responsible for all other utilities including water and wastewater services that are paid to us. As of May 31, 2024, the Company had a total of 14 units rented.
Liquidity, Capital Resources and Financial Position
As of May 31, 2024, our working capital, defined as current assets less current liabilities, was $19.6 million, which included $20.4 million in cash and cash equivalents. All our cash is maintained at high-credit quality institutions and overnight investments are made into an insured cash sweep program which provides FDIC insurance for our entire cash balance through the banks in which our cash is being held. We believe that as of May 31, 2024 and as of the date of the filing of this Quarterly Report on Form 10-Q, we have sufficient working capital to fund our operations for the next 12 months. Our expected obligations for the next 12 months are described below.
Sky Ranch Development
Phase 1 of the Sky Ranch development is complete, Phase 2 began in February 2021, which is being done in four subphases, of which Phase 2A, Phase 2B and Phase 2C are being actively developed as of May 31, 2024. We estimate total costs to complete the infrastructure (including public improvements) for all 874 lots in Phase 2 to total $74.6 million. Of this, we anticipate spending up to $19.6 million in the next 12 months, and we anticipate receiving approximately $26.3 million in milestone payments from our builder customers and completed lot payments. Additionally, we will received tap fee payments from our builder customers over the same period. The amounts we expect to spend and receive in the next 12 months are dependent on the pace of construction in Phase 2A, Phase 2B and Phase 2C. We believe water and wastewater tap fees as well as progress payments from our homebuilder customers and our existing cash balances will fund our obligations for the next 12 months.
Single-Family Rental Construction Contract
In calendar 2024, we anticipate entering into a contract with national home builders to construct 17 rental units at Sky Ranch in Phase 2B and 40 rental units at Sky Ranch in Phase 2C to be used in our single-family rental business. The contracted construction costs for all 17 units in Phase 2B will be approximately $6 million. As of May 31, 2024, we had incurred less than $0.1 million of these construction costs. We anticipate incurring and financing the majority of the remaining cost for Phase 2B rental units in calendar 2024.
29
ECCV Capacity Operating System
The Rangeview District may purchase water produced from East Cherry Creek Valley Water and Sanitation District’s (“ECCV”) Land Board system, which we would pay for pursuant to our funding agreements with the Rangeview District. Our costs associated with the use of the ECCV system are a flat fee $3,000 per month through April 2032. Additionally, we pay a fee per 1,000 gallons of water produced from the ECCV system, which is included in the water usage fees charged to customers.
South Metropolitan Water Supply Authority (“SMWSA”) and the Water Infrastructure Supply Efficiency Partnership (“WISE”)
We have entered into a financing agreement that obligates us to fund the Rangeview District’s cost of participating in WISE. We anticipate investing up to $6.0 million in total through fiscal years 2025 to fund the Rangeview District’s obligation to purchase water and fund development of infrastructure for WISE, its obligations related to SMWSA, and the construction of a connection to the WISE system. In exchange for funding the Rangeview District’s obligations in WISE, we have the sole right to use and reuse the Rangeview District’s 9% share of the WISE water and infrastructure to provide water service to the Rangeview District’s customers and to receive the revenue from such service. Our current WISE subscription entitles us to approximately 3.0 million gallons per day of transmission pipeline capacity and up to 900 acre-feet per year of water.
Summary Cash Flows Table
Nine Months Ended |
| |||||||||||
(In thousands) |
| May 31, 2024 |
| May 31, 2023 |
| $ Change |
| % Change |
| |||
Cash (used) provided by: |
|
|
|
|
|
|
|
| ||||
Operating activities | $ | (793) | $ | (2,970) | $ | 2,177 | 73 | % | ||||
Investing activities | (3,991) | (5,801) | 1,810 | 31 | % | |||||||
Financing activities | (462) | (119) | (343) | (288) | % | |||||||
Net Change in cash | $ | (5,246) | $ | (8,890) | $ | 3,644 | 41 | % |
For the nine months ended May 31, 2024, we used cash as follows:
● | Operating activities used $0.8 million of cash, mainly for normal operations, to fund construction activities (including the public improvements) at Sky Ranch, and payments to vendors. We anticipate continuing to spend cash for the construction activities at Sky Ranch for the foreseeable future. |
● | Investing activities used $3.9 million in cash, mainly for investing in future phases of Sky Ranch and construction of additional water delivery infrastructure. |
● | Financing activities used $0.5 million of cash, mainly for the repurchase of common stock. |
Critical Accounting Policies and Use of Estimates
Our critical accounting policies and estimates are described in “Critical Accounting Policies and Estimates” within Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and Note 3 of our 2023 Annual Report. The accounting policies and estimates used in preparing our interim consolidated financial statements for the three and nine months ended May 31, 2024 are the same as those described in our 2023 Annual Report. There have been no changes to our critical accounting policies during the three and nine months ended May 31, 2024. Certain information and note disclosures normally included in our annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted from the interim financial statements included in this Quarterly Report on Form 10-Q pursuant to the rules and regulations of the SEC, although we believe that the disclosures made are adequate to make the information not misleading. The unaudited consolidated financial statements and other information included in this Quarterly Report on Form 10-Q should be read in conjunction with the audited consolidated financial statements and notes thereto in our 2023 Annual Report.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not applicable.
30
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures as defined in Rule 13a-15(e) of the Exchange Act that are designed to ensure that information required to be disclosed in our reports filed or submitted to the SEC under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by the SEC’s rules and forms, and that information is accumulated and communicated to management, including the principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosures. The President and the Chief Financial Officer evaluated the effectiveness of disclosure controls and procedures as of May 31, 2024, pursuant to Rule 13a-15(b) under the Exchange Act. Based on this evaluation, the President and the Chief Financial Officer each concluded that as of May 31, 2024, our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were effective.
Changes in Internal Control Over Financial Reporting
No changes were made to our internal control over financial reporting during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
On November 2, 2022, our Board of Directors approved a stock repurchase program. The program is open-ended and authorizes repurchases of up to an aggregate of 200,000 shares of common stock in the open market. During the quarter ended May 31, 2024, the Company repurchased 15,000 shares of common stock under the repurchase program. The following table summarized the purchase of our common stock during the quarter ended May 31, 2024 and through June 30, 2024:
Period |
| Total Number of Shares Purchased |
| Average Price Paid per Share |
| Total Number of Shares Purchase as Part of Publicly Announced Plans or Programs |
| Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs | ||||
March 2024 | 7,500 | 9.59 | 7,500 | 162,500 | ||||||||
April 2024 | 2,500 | 9.40 | 2,500 | 160,000 | ||||||||
May 2024 | 5,000 | 9.40 | 5,000 | 155,000 | ||||||||
June 2024 | 11,880 | 9.16 | 11,880 | 143,120 | ||||||||
Total | 26,880 | $ | 9.39 | 26,880 | 143,120 |
31
Item 6. Exhibits
Exhibit Number | Description | |
31.1 | ||
31.2 | ||
32.1 | ||
32.2 | ||
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 formatted as inline XBRL and contained in Exhibit 101 |
* | Filed herewith. |
** | Furnished herewith. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
PURE CYCLE CORPORATION
/s/ Marc S. Spezialy |
| |
Marc S. Spezialy | ||
Vice President and Chief Financial Officer | ||
July 10, 2024 |
32