U
United Homes Group, Inc.
UHGWWCIK 0001830188NasdaqEmerging GrowthOperative BuildersDelawareFY ends Dec 31
Period
FY 2025
Revenue
$406.69M
Net Income
$-16.25M
Total Assets
$276.63M
Equity
$57.37M
Shares Out
—
Op. Cash Flow
$-19.58M
Business
United Homes Group, Inc. designs, builds and sells single-family homes using a land-light operating strategy focused on reducing upfront capital risk. The company principally offers detached and attached single-family houses targeting entry-level, first, second and third move-up buyers, along with mortgage services through a joint venture. United Homes Group operates through three segments: GSH South Carolina, Rosewood, and Other, which includes Raleigh operations and its mortgage joint venture. It sells homes primarily in South Carolina, North Carolina and Georgia using digital marketing, model homes and onsite sales representatives.
Summary from filing dated 2025-03-14
Financials
Consolidated Statement of Income
Year Ended · In millions, except per-share amounts
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Revenue, net of sales discounts | 407 | 464 | 421 | 477 | — | |
| Cost of sales | 335 | 384 | 342 | 358 | — | |
| Gross profit | 72 | 80 | 80 | 119 | — | |
| Selling, general and administrative expense | 72 | 75 | 65 | 50 | — | |
| Net (loss) income from operations | −29,000 | 5 | 15 | 69 | −1 | |
| Other expense, net | −9 | −12 | −4 | 230,692 | — | |
| Equity in net earnings from investment in joint venture | 1 | 2 | 1 | 137,086 | — | |
| Goodwill impairment | −1 | 0 | — | — | — | |
| Loss on extinguishment of Convertible Notes | 0 | −46 | 0 | — | — | |
| Change in fair value of derivative liabilities | 10 | 89 | 116 | 0 | — | |
| Income before taxes | 495,000 | 37 | 128 | 69 | 3 | |
| Income tax expense (benefit) | 17 | −10 | 3 | 0 | — | |
| Net (loss) income | −16 | 47 | 125 | 69 | 3 | |
| Basic (in dollars per share) | −0.28 | 0.96 | 2.74 | 1.86 | — | |
| Diluted (in dollars per share) | −0.28 | 0.9 | 2.35 | 1.81 | 0.07 | |
| Basic (in shares) | 59 | 49 | 46 | 37 | — | |
| Diluted (in shares) | 59 | 63 | 56 | 38 | — |
Consolidated Balance Sheet
As of · In millions, except per-share amounts
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Cash and cash equivalents | 24 | 23 | 57 | 12 | 253,000 | |
| Restricted cash | 1 | 3 | 0 | — | — | |
| Accounts receivable, net | 7 | 4 | 2 | 2 | — | |
| Inventories | 180 | 139 | 183 | — | — | |
| Real estate inventory not owned | 562,000 | 8 | 0 | — | — | |
| Due from related party, net | 84,000 | 191,000 | 88,000 | 1 | — | |
| Related party note receivable, net | 402,000 | 532,000 | 610,189 | 0 | — | |
| Income tax receivable | 3 | 2 | 0 | — | — | |
| Lot deposits | 41 | 48 | 33 | 4 | — | |
| Investment in joint venture | 182,000 | 691,000 | 1 | 186,086 | — | |
| Property and equipment, net | 2 | 759,000 | 1 | 1 | — | |
| Operating right-of-use assets | 2 | 3 | 5 | 1 | — | |
| Deferred tax asset, net | 0 | 15 | 2 | 0 | — | |
| Prepaid expenses and other assets | 7 | 8 | 8 | 6 | — | |
| Goodwill | 8 | 9 | 6 | 0 | — | |
| Total assets | 277 | 265 | 299 | 208 | 346 | |
| Accounts payable | 23 | 18 | 39 | 22 | — | |
| Syndicated line of credit | 78 | 50 | 80 | 121 | — | |
| Liabilities from real estate inventory not owned | 409,000 | 7 | 0 | — | — | |
| Other accrued expenses and liabilities | 19 | 15 | 8 | 5 | — | |
| Operating lease liabilities | 2 | 3 | 6 | 1 | — | |
| Derivative liabilities | 29 | 39 | 128 | 0 | — | |
| Term loan, net | 67 | 67 | — | — | — | |
| Total liabilities | 219 | 199 | 330 | 149 | 21 | |
| Commitments and contingencies (Note 13) | — | — | — | — | — | |
| Preferred Stock, $0.0001 par value; 40,000,000 shares authorized; none issued or outstanding | 0 | 0 | 0 | 0 | — | |
| Additional paid-in capital | 61 | 54 | 3 | 1 | — | |
| (Accumulated deficit) retained earnings | −3 | 13 | −34 | 58 | −21 | |
| Total stockholders' equity | 57 | 67 | −31 | 59 | 67 | |
| Total liabilities and stockholders' equity | 277 | 265 | 299 | 208 | 346 |
Consolidated Statement of Cash Flows
Year Ended · In millions, except per-share amounts
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Credit loss | 275,000 | 49,000 | 192,248 | 0 | — | |
| Depreciation expense | 592,000 | 194,000 | 199,413 | 355,566 | — | |
| Loss on disposal of property and equipment | 17,000 | 62,000 | 329,533 | 6,966 | — | |
| Loss on extinguishment of debt | 0 | 104,000 | 0 | — | — | |
| Gain on lease modification | 0 | −197,000 | 0 | — | — | |
| Amortization of intangible assets | 407,000 | 391,000 | 36,690 | — | — | |
| Amortization of deferred financing costs | 2 | 1 | 981,675 | 404,146 | — | |
| Amortization of operating lease right-of-use assets | 1 | 1 | 1 | 525,434 | — | |
| Stock-based compensation expense | 7 | 6 | 7 | 1 | — | |
| Provision for deferred income taxes | 15 | −13 | — | — | — | |
| Change in fair value of warrant liabilities | −7 | −960,000 | 11 | 0 | — | |
| Change in fair value of contingent consideration | −197,000 | −663,000 | 181,000 | 0 | — | |
| Distribution from joint venture | 1 | 2 | — | — | — | |
| Accounts receivable | −3 | −3 | 153,819 | 109,684 | — | |
| Due from related party | −85,000 | −100,000 | 1 | −1 | — | |
| Inventories | −33 | 46 | 22 | −27 | — | |
| Lot deposits | 8 | −12 | −25 | −858,435 | — | |
| Prepaid expenses and other assets | −324,000 | 18,000 | −143,791 | −2 | — | |
| Accounts payable | 5 | −21 | 12 | −7 | — | |
| Operating lease liabilities | −1 | −1 | −943,153 | −525,434 | — | |
| Income tax receivable | −542,000 | −3 | 426,933 | 0 | — | |
| Due to related parties | −114,000 | 0 | — | — | — | |
| Other accrued expenses and liabilities | 5 | 7 | 2 | 1 | — | |
| Net cash flows (used in) provided by operating activities | −20 | 15 | 28 | 35 | −1 | |
| Purchases of property and equipment | −2 | −31,000 | −162,328 | −171,685 | — | |
| Proceeds from the sale of property and equipment | 77,000 | 110,000 | 66,100 | 13,808 | — | |
| Proceeds from related party note receivable | 85,000 | 78,000 | 0 | — | — | |
| Proceeds from related party note receivable | 0 | −13 | −24 | 0 | — | |
| Net cash flows used in investing activities | −2 | −13 | −24 | −206,877 | −345 | |
| Proceeds from syndicated line of credit | 101 | 73 | 73 | 179 | — | |
| Repayments of syndicated line of credit | −73 | −104 | −105 | −171 | — | |
| Repayments of liabilities from real estate inventory not owned | −6 | −11 | 0 | — | — | |
| Payment of deferred financing costs | −168,000 | −3 | −3 | 0 | — | |
| Taxes related to net share settlement of equity awards | −46,000 | −51,000 | — | — | — | |
| Proceeds from exercise of employee stock options | 129,000 | 74,000 | 5,765 | 0 | — | |
| Proceeds from sale of real estate inventory not owned | 0 | 18 | 0 | — | — | |
| Repayments on private investor loans | 0 | −4 | −105,000 | 0 | −130,000 | |
| Repayment of the Convertible Notes payable | 0 | −71 | 0 | — | — | |
| Proceeds from the term loan | 0 | 68 | 0 | — | — | |
| Net cash flows provided by (used in) financing activities | 22 | −34 | 41 | −74 | 347 | |
| Net change in cash, cash equivalents, and restricted cash | 170,000 | −31 | 44 | −39 | 236,491 | |
| Cash paid for interest | 15 | 21 | 16 | 5 | — | |
| Cash paid for income taxes | 2 | 6 | 5 | 0 | — | |
| Derecognition of derivative liability | 115,000 | 8,000 | — | — | — | |
| Modification of existing lease | 77,000 | 2 | −40,968 | 0 | — | |
| Termination of existing lease | 67,000 | 101,000 | 0 | — | — | |
| Recognition of derivative liability | 4,000 | 211,000 | 1 | 0 | — | |
| Additions of right-of-use lease assets and liabilities | 0 | 565,000 | 5 | 2 | — | |
| Issuance of common stock related to redemption of Convertible Notes | 0 | 45 | 0 | — | — | |
| Noncash exercise of employee stock options | 0 | 3,000 | 128,214 | 0 | — | |
| Total non-cash activities | 263,000 | 48 | 327 | 17 | — |
Filings
Filing historySign up free to browse every 10-K, 10-Q, 8-K, and proxy this filer has submitted to the SEC.Sign up free · Upgrade to Pro
Material Events
Material EventsTrack every 8-K filing and material event — AI-summarized, timelined, and alertable.Sign up free · Upgrade to Pro
Insiders
Insider ActivitySee executive buy/sell windows and insider trade activity over rolling 30/90/365-day windows.Sign up free · Upgrade to Pro
Institutional Holders
Institutional HoldersSee which funds hold this stock and track position changes quarter over quarter.Sign up free · Upgrade to Pro