Exhibit 99.1

 

August 6, 2021

 

 

 

Landsea Homes Reports Strong Second Quarter 2021 Results

 

- Total Home Sales Increase 152% Year-Over-Year -

- Closes Out the Quarter with Largest Backlog in Company History of 1,197 Homes -

- Raises 2021 Outlook, Now Expecting to Report $960 to $1.02 Billion in Revenue for the Year - 

 

NEWPORT BEACH, Calif., Aug. 06, 2021 (GLOBE NEWSWIRE) -- Landsea Homes

 

Corporation (Nasdaq: LSEA) (“Landsea Homes” or the “Company”), a publicly traded homebuilder, reported financial results for the second quarter ended June 30, 2021.

 

Second Quarter 2021 Highlights vs. Same Year-Ago Quarter

 

● Total revenue increased 163% to $250.3 million compared to $95.1 million. Excluding revenue generated from Vintage Estate Homes (VEH), which was acquired on May 4, 2021, total revenue increased organically by 125%.
   
● Total home sales revenue increased 152% to $239.6 million compared to $95.1 million. Excluding home sales generated from VEH, total home sales increased organically by 122%.
   
● Total homes delivered increased 79% to 425 homes compared to 237.
   
● Net new home orders were 330 homes with an average sales price of $628,000 and a monthly absorption rate of 3.5 sales per active community Excluding VEH communities, total monthly absorption rate is 4.2. This compares to 459 net new home orders with an average sales price of $451,000 and a monthly absorption rate of 4.8 sales per active community.
   
● The average number of selling communities stayed relatively constant at approximately 30 communities compared to the second quarter of 2020.
   
● Total homes in backlog increased 40% to 1,197 homes with a dollar value of $630.2 million and an average sales price of $526,000 at June 30, 2021. This compares to 856 homes with a dollar value of $376.3 million and an average sales price of $440,000 at June 30, 2020.
   
● Gross margin as a percentage of revenue increased significantly to 17.0% compared to 6.0%.
   
● Adjusted homes sales gross margin increased 530 basis points to 23.5% compared to 18.2%.

  

 
 

 

Management Commentary

 

“We experienced sustained momentum in our business during the second quarter with notable increases across our key financial metrics, while our backlog expanded to the largest level in our history,” said John Ho, CEO of Landsea Homes. “As evident by our results and growing backlog, the housing markets in which we operate maintained their strength during the quarter and we believe this will continue as home buyer demand remains vastly higher than the current supply of homes available. While we were not immune to the supply chain constraints and rising costs that impacted the industry during the second quarter, we worked diligently to re-align our production with the pace of our sales and are encouraged by recent signs of stabilization across key commodities.

 

“Having completed the acquisition of VEH during the quarter, we hit the ground running and have already begun benefitting from the integration onto the Landsea platform. We’ve made great progress establishing our presence in Florida and Texas – two of the hottest housing markets in the nation – as part of our ongoing strategy to create sustainable communities in highly desired locations across the United States. Since then, we’ve already expanded our presence in Florida with 108 new homesites in the Melbourne area, in addition to increasing our footprints in our existing markets with the announced addition of over 1,000 homesites around Phoenix, AZ, and 182 waterfront locations in Alameda, CA.

 

“We are extremely encouraged with our inclusion in the Russell 3000 index. The timing of this development could not have been more opportune, as we believe we are in one of the most defining stages in the Company’s history. We are pleased with our recent success in growing our homebuilding platform, both organically and via acquisition, which will allow us to further capitalize on the housing market tailwinds. For these reasons, we are once again raising our full year outlook for 2021 from what was already set to be a record year. We remain thankful for the support of our stakeholders and look forward to continuing to deliver best-in-class homes across our expanded footprint.”

 

Second Quarter 2021 Financial and Operational Results

 

Total revenue increased 163% to $250.3 million compared to $95.1 million in the second quarter of 2020. Excluding revenue generated from Vintage Estate Homes (VEH), total revenue increased organically by 125%.

 

Total home sales increased 152% to $239.6 million compared to $95.1 million in the second quarter of 2020. Excluding revenue generated from Vintage Estate Homes (VEH), total revenue increased organically by 122%.

 

Total homes delivered increased 79% to 425 homes at an average sales price of $564,000 compared to 237 homes delivered at an average sales price of $401,000 in the second quarter of 2020. The increase in average sales price was largely attributable to the current dynamic of outsized homebuyer demand compared to the supply of available homes, which has led to favorable pricing power.

 

Net new home orders were 330 homes with a dollar value of $207.3 million, an average sales price of $628,000 and a monthly absorption rate of 3.5 sales per active community. Excluding VEH communities, total monthly absorption rate is 4.2. This compares to 459 homes with a dollar value of $207.0 million, an average sales price of $451,000 and a monthly absorption rate of 4.8 sales per active community in the prior year period. The average number of selling communities stayed relatively constant at approximately 30 communities compared to the second quarter of 2020.

 

 
 

 

Total homes in backlog increased 40% to 1197 homes with a dollar value of $630.2 million and an average sales price of $526,000 at June 30, 2021. This compares to 856 homes with a dollar value of $376.3 million and an average sales price of $440,000 at June 30, 2021. Total lots owned or controlled at June 30, 2021, increased 28% to 8,556 compared to 6,680 at March 31, 2021.

 

Home sales gross margin increased significantly to 17.0% from 6.0% in the prior year period. Adjusted home sales gross margin (a non-GAAP measure) was up 530 basis points to 23.5% compared to 18.2% in the prior year period. The benefit to the Company’s margin profile was driven by its strategy to proactively manage down sales volumes to better align with production, while mitigating the adverse impact of elevated commodity prices.

 

Net income attributable to Landsea Homes increased to $10.7 million, or $0.23 per diluted share, compared to net loss attributable to Landsea Homes of $20.3 million, or $(0.62) per share, in the prior year period. Adjusted net income attributable to Landsea Homes (a non- GAAP measure) increased to $17.5 million, or $0.38 per diluted share, compared to a net loss of $3.8 million, or $(0.12) per share, in the prior year period.

 

Adjusted EBITDA (a non-GAAP measure) increased significantly to $32.6 million compared to $(0.3) million in the prior year quarter.

 

Liquidity

 

At June 30, 2021, cash and cash equivalents was $147.3 million compared to $105.8 million at December 31, 2020. Total debt was $391.8 million compared to $264.8 million at December 31, 2020.

 

Landsea Homes’ ratio of debt to capital was 40.8% at June 30, 2021, compared to 33.3% at December 31, 2020. The Company’s net debt to net book capitalization was 30.1% at June 30, 2021, compared to 22.6% at December 31, 2020.

 

2021 Outlook

 

Landsea Homes now expects to report approximately $960 to $1.02 billion ($925 to $980 million prior) in total revenue for 2021, which includes $28 million to $35 million in expected lot sales and other. Home sales gross margin is expected to be 16.9% to 17.8% and adjusted home sales gross margin (a non-GAAP measure) is expected to be 21.9% to 22.5%. Total homes delivered is now expected to be 1,930 to 2,030 at an average sales price of $497,000 to $529,000 (1,930 to 2,030 homes delivered at an average sales price of

 

$450,000 to $495,000 prior). The Company now expects to report adjusted net income attributable to Landsea Homes of approximately $53 million to $61 million ($46 million to $56 million prior) in 2021. These expectations for 2021 assume higher levels of organic growth as well as the benefits from the acquisition of Vintage Estate Homes (the “Acquisition”).

 

 

 

 

Conference Call

 

The Company will hold a conference call today at 10:00 a.m. Eastern time to discuss its second quarter 2021 results.

 

Date: Friday, August 6, 2021

Time: 10:00 a.m. Eastern time (7:00 a.m. Pacific time)

Toll-free dial-in number: 1-833-672-0663

 International dial-in number: 1-929-517-0343

Conference ID: 8988058

 

Please call the conference telephone number five minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at (949) 574-3860.

 

The conference call will be broadcast live and available for replay here and via the Investors section of the Landsea Homes website at https://ir.landseahomes.com/.

 

A replay of the conference call will be available after 1:00 p.m. Eastern time on the same day through the same time on August 13, 2021.

 

Toll-free replay number: 1-855-859-2056

International replay number: 1-404-537-3406

Replay ID: 8988058

 

About Landsea Homes

 

Landsea Homes Corporation (Nasdaq: LSEA) is a publicly traded residential homebuilder based in Newport Beach, CA that designs and builds best-in-class homes and sustainable master-planned communities in some of the nation’s most desirable markets. The company has developed homes and communities in New York, Boston, New Jersey, Arizona, Florida, Texas and throughout California in Silicon Valley, Los Angeles and Orange County.

 

An award-winning homebuilder that builds suburban, single-family detached and attached homes, mid-and high-rise properties, and master-planned communities, Landsea Homes is known for creating inspired places that reflect modern living and provides homebuyers the opportunity to “Live in Your Element.” Our homes allow people to live where they want to live, how they want to live – in a home created especially for them.

 

Driven by a pioneering commitment to sustainability, Landsea Homes’ High Performance Homes are responsibly designed to take advantage of the latest innovations with home automation technology supported by Apple®. Homes include features that make life easier and provide energy savings that allow for more comfortable living at a lower cost through sustainability features that contribute to healthier living for both homeowners and the planet.

 

 

 

 

Led by a veteran team of industry professionals who boast years of worldwide experience and deep local expertise, Landsea Homes is committed to positively enhancing the lives of our homebuyers, employees and stakeholders by creating an unparalleled lifestyle experience that is unmatched.

 

For more information on Landsea Homes, visit:www.landseahomes.com.

 

Forward-Looking Statements

 

Certain statements in this press release may constitute “forward-looking statements” within the meaning of the federal securities laws, including, but not limited to, our expectations for future financial performance, business strategies or expectations for our business, including as they relate to anticipated effects of the Business Combination. These statements constitute projections, forecasts and forward-looking statements, and are not guarantees of performance. Landsea Homes cautions that forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. Words such as “may,” “can,” “should,” “will,” “estimate,” “plan,” “project,” “forecast,” “intend,” “expect,” “anticipate,” “believe,” “seek,” “target,” “look” or similar expressions may identify forward- looking statements. Specifically, forward-looking statements may include statements relating to:

 

● the benefits of the Business Combination and the Acquisition;
● the future financial performance of the Company;
● changes in the market for Landsea Homes’ products and services; and
● other expansion plans and opportunities.

 

These forward-looking statements are based on information available as of the date of this press release and our management’s current expectations, forecasts and assumptions, and involve a number of judgments, risks and uncertainties that may cause actual results or performance to be materially different from those expressed or implied by these forward- looking statements.

 

These risks and uncertainties include, but not are limited to, the risk factors described by Landsea Homes in its filings with the Securities and Exchange Commission (“SEC”). These risk factors and those identified elsewhere in this press release, among others, could cause actual results to differ materially from historical performance and include, but are not limited to:

 

● the ability to recognize the anticipated benefits of the Business Combination and the Acquisition, which may be affected by, among other things, competition, the ability to integrate the combined businesses and the acquired business, and the ability of the combined business and the acquired business to grow and manage growth profitably;
● costs related to the Business Combination;
● the ability to maintain the listing of Landsea Homes’ securities on Nasdaq;
● the outcome of any legal proceedings that may be instituted against the Company;
● changes in applicable laws or regulations;
● the inability to launch new Landsea Homes products or services or to profitably expand into new markets;
● the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; and
● other risks and uncertainties indicated in Landsea Homes’ SEC reports or documents filed or to be filed with the SEC by Landsea Homes.

 

 

 

 

Accordingly, forward-looking statements should not be relied upon as representing our views as of any subsequent date, and you should not place undue reliance on these forward- looking statements in deciding whether to invest in our securities. We do not undertake any obligation to update forward-looking statements to reflect events or circumstances after the date they were made, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.

 

Investor Relations Contact: Cody Slach or Cody Cree Gateway Investor Relations LSEA@gatewayir.com 

(949) 574-3860

 

Media Contact: 

Annie Noebel

Cornerstone Communications anoebel@cornerstonecomms.com

(949) 449-2527

 

Landsea Homes Corporation

Consolidated Statements of Operations

 

   Three Months Ended June 30,  Six Months Ended June 30,
   2021  2020  2021  2020
   (dollars in thousands, except per share amounts)
Revenue                    
Home sales  $239,600   $95,058   $394,365   $231,353 
Lot sales and other   10,674    —    16,328    — 
Total revenue   250,274    95,058    410,693    231,353 
                     
Cost of sales                    
Home sales   198,987    85,908    335,828    205,476 
Inventory impairments   —    3,413    —    3,413 
Lot sales and other   8,730    —    13,510    — 
Total cost of sales   207,717    89,321    349,338    208,889 
                     
Gross margin                    
Home sales   40,613    5,737    58,537    22,464 
Lot sales and other   1,944    —    2,818    — 
Total gross margin   42,557    5,737    61,355    22,464 
                     
Sales and marketing expenses   12,650    7,982    22,581    17,618 
General and administrative expenses   13,935    9,934    28,921    19,950 
Total operating expenses   26,585    17,916    51,502    37,568 

 

 

 

 

Income (loss) from operations   15,972    (12,179)   9,853    (15,104)
                     
Other income (expense), net   3,594    (739)   3,533    70 
Equity in net income (loss) of unconsolidated joint ventures   667    (13,870)   646    (15,613)
(Loss) on remeasurement of warrant liability   (5,335)   —    (10,285)   — 
Pretax income (loss)   14,898    (26,788)   3,747    (30,647)
                     
Provision (benefit) for income taxes   4,248    (6,496)   183    (7,731)
                     
Net income (loss)   10,650    (20,292)   3,564    (22,916)
Net (loss) attributed to noncontrolling interests   (14)   (22)   (26)   (110)
Net income (loss) attributable to Landsea Homes Corporation  $10,664   $(20,270)  $3,590   $(22,806)
                     
Income (loss) per share:                    
Basic  $0.23   $(0.62)  $0.08   $(0.70)
Diluted  $0.23   $(0.62)  $0.08   $(0.70)
                     
Weighted average common shares outstanding:                    
Basic   45,281,091    32,557,303    44,833,600    32,557,303 
Diluted   45,281,091    32,557,303    44,837,454    32,557,303 

 

 
 

 

Landsea Homes Corporation

Consolidated Balance Sheets 

 

      December 31,
   June 30, 2021  2020
   (dollars in thousands)
Assets          
Cash and cash equivalents  $147,287   $105,778 
Cash held in escrow   10,761    11,618 
Restricted cash   —    4,270 
Real estate inventories   877,883    687,819 
Due from affiliates   3,584    2,663 
Investment in and advances to unconsolidated joint ventures   11,604    21,342 
Goodwill   24,607    20,705 
Other assets   33,093    41,569 
Total assets  $1,108,819   $895,764 
           
Liabilities          
Accounts payable  $54,912   $36,243 
Accrued expenses and other liabilities   70,786    62,869 
Due to affiliates   2,176    2,357 
Warrant liability   21,560    — 
Notes and other debts payable, net   391,844    264,809 
Total liabilities   541,278    366,278 
           
Commitments and contingencies          
           
Equity          
Stockholders' equity:          
Preferred stock, $0.0001 par value, 50,000,000 shares authorized, none outstanding   —    — 
Common stock, $0.0001 par value, 500,000,000 shares authorized, 46,281,091 and 32,557,303 outstanding as of June 30, 2021 and December 31, 2020, respectively   5    3 
Additional paid-in capital   530,660    496,171 
Retained earnings   35,601    32,011 
Total stockholders' equity   566,266    528,185 
Noncontrolling interests   1,275    1,301 
Total equity   567,541    529,486 
Total liabilities and equity  $1,108,819   $895,764 

 

 

 

 

Home Deliveries and Home Sales Revenue

 

  Three Months Ended June 30,
   2021  2020  %Change
      Dollar        Dollar        Dollar   
   Homes  Value  ASP  Homes  Value  ASP  Homes  Value  ASP
            (dollars in thousands)         
Arizona   207   $69,672   $337    191   $53,298   $279    8%   31%   21%
California   144    141,541    983    46    41,760    908    213%   239%   8%
Florida   71    25,100    354    —    —    —    N/A    N/A    N/A 
Metro New York   —    —    —    —    —    —    N/A    N/A    N/A 
Texas   3    3,287    1,096    —    —    —    N/A    N/A    N/A 
Total   425   $239,600   $564    237   $95,058   $401    79%   152%   41%

 

   Six Months Ended June 30,
   2021  2020  %Change
      Dollar        Dollar        Dollar   
   Homes  Value  ASP  Homes  Value  ASP  Homes  Value  ASP
            (dollars in thousands)         
Arizona   389   $129,344   $333    386   $106,352   $276    1%   22%   21%
California   263    236,634    900    121    125,001    1,033    117%   89%   (13)%
Florida   71    25,100    354    —    —    —    N/A    N/A    N/A 
Metro New York   —    —    —    —    —    —    N/A    N/A    N/A 
Texas   3    3,287    1,096    —    —    —    N/A    N/A    N/A 
Total   726   $394,365   $543    507   $231,353   $456    43%   70%   19%

 

Net New Home Orders, Dollar Value of Orders, and Monthly Absorption Rates

 

   Three Months Ended June 30,
   2021  2020  %Change
            Monthly           Monthly           Monthly
      Dollar     Absorption      Dollar     Absorption     Dollar     Absorption
   Homes  Value  ASP  Rate  Homes  Value  ASP  Rate  Homes  Value  ASP  Rate
    (dollars in thousands)
Arizona   150   $60,267   $402    4.3    327   $99,223   $303    5.5    (54)%   (39)%   33%   (22)%
California   137    120,151    877    4.2    132    107,756    816    3.7    4%   12%   7%   14%
Florida(1)   47    21,687    461    2.2    —    —    —    —    N/A    N/A    N/A    N/A 
Metro New York   5    13,298    2,660    2.4    —    —    —    —     N/A     N/A     N/A     N/A 
Texas(1)   (9)   (8,071)   897    (4.5)   —    —    —    —    N/A    N/A    N/A    N/A 
Total   330    207,332   $628    3.5    459    206,979   $451    4.8    (28)%   — %   39%   (27)%

 

(1) Monthly absorption rates for Florida and Texas in 2021 are based on two months, for the time subsequent to the acquisition of Vintage in May 2021.

 

 

 

 

   Six Months Ended June 30,
   2021  2020  %Change
            Monthly           Monthly           Monthly
      Dollar     Absorption     Dollar     Absorption     Dollar     Absorption
   Homes  Value  ASP  Rate  Homes  Value  ASP  Rate  Homes  Value  ASP  Rate
   (dollars in thousands)
Arizona   433   $165,985   $383    5.4    717   $209,941   $293    6.0    (40)%   (21)%   31%   (10)%
California   280    272,537    973    4.1    255    244,020    957    3.9    10%   12%   2%   5%
Florida(1)   47    21,687    461    2.2    —    —    —    —    N/A    N/A    N/A    N/A 
Metro New York   5    13,298    2,660    2.8    —    —    —    —     N/A     N/A     N/A     N/A 
Texas(1)   (9)   (8,071)   897    (4.5)   —    —    —    —    N/A    N/A    N/A    N/A 
Total   756   $465,436   $616    4.3    972   $453,961   $467    5.3    (22)%   3%   32%   (19)%

 

(1) Monthly absorption rates for Florida and Texas in 2021 are based on two months, for the time subsequent to the acquisition of Vintage in May 2021.

 

Average Selling Communities 

 

   Six Months Ended June 30,
   2021  2020  %Change
Arizona   13.3    20.0    (34)%
California   11.5    10.8    6%
Florida(1)   10.5    —    N/A 
Metro New York(2)   0.3    —    N/A 
Texas(1)   1.0    —    N/A 
Total   29.0    30.8    (6)%

 

(1) Average selling communities calculations for Florida and Texas in 2021 are based on two months, for the time subsequent to the acquisition of Vintage in May 2021.
(2) Metro New York began selling at one community in May 2021.

 

 

 

 

Backlog

   June 30, 2021  June 30, 2020  % Change
      Dollar        Dollar        Dollar   
   Homes  Value  ASP  Homes  Value  ASP  Homes  Value  ASP
   (dollars in thousands)
Arizona   552   $209,573   $380    660   $190,791   $289    (16)%   10%   31%
California   259    252,314    974    196    185,523    947    32%   36%   3%
Florida(1)   353    135,070    383    —    —    —    N/A    N/A    N/A 
Metro New York   5    13,298    2,660    —    —    —    N/A    N/A    N/A 
Texas(2)   28    19,960    713    —    —    —    N/A    N/A    N/A 
Total   1,197   $630,215   $526    856   $376,314   $440    40%   67%   20%

 

(1) Florida includes backlog acquired in the Vintage acquisition of 377 homes with a value of $138,484 thousand.

(2) Texas includes backlog acquired in the Vintage acquisition of 40 homes with a value of $31,318 thousand.

 

Lots Owned or Controlled 

   June 30, 2021  December 31, 2020   
   Lots  Lots     Lots  Lots      
   Owned  Controlled  Total  Owned  Controlled  Total  % Change
Arizona   3,425    1,167    4,592    3,094    1,770    4,864    (6)%
California   1,053    1,210    2,263    1,104    662    1,766    28%
Florida   685    902    1,587    —    —    —    N/A 
Metro New York   50    —    50    50    —    50   —%
Texas   57    7    64    —    —    —    N/A 
Total   5,270    3,286    8,556    4,248    2,432    6,680    28%

Home Sales Gross Margins

Home sales gross margin measures the price achieved on delivered homes compared to the costs needed to build the home. In the following table, we calculate gross margins adjusting for interest in cost of sales, inventory impairments (if applicable), and purchase price accounting for acquired work in process inventory (if applicable). This non-GAAP financial measure should not be used as a substitute for the Company's operating results in accordance with GAAP. An analysis of any non-GAAP financial measure should be used in conjunction with results presented in accordance with GAAP. We believe this non-GAAP measure is meaningful because it provides insight into the impact that financing arrangements and acquisitions have on our homebuilding gross margin and allows for comparability of our gross margins to competitors that present similar information.

 

 

 

   Three Months Ended June 30,
   2021  %  2020  %
   (dollars in thousands)
Home sales revenue  $239,600    100.0%  $95,058    100.0%
Cost of home sales   198,987    83.0%   89,321    94.0%
Home sales gross margin   40,613    17.0%   5,737    6.0%
Add: Interest in cost of home sales   11,276    4.7%   5,389    5.7%
Add: Inventory impairments   —    —%   3,413    3.6%
Adjusted home sales gross margin excluding interest and inventory impairments   51,889    21.7%   14,539    15.3%
Add: Purchase price accounting for acquired inventory   4,328    1.8%   2,794    2.9%
Adjusted home sales gross margin excluding interest, inventory impairments, and purchase price accounting for acquired inventory  $56,217    23.5%  $17,333    18.2%

 

   Six Months Ended June 30,
   2021  %  2020  %
   (dollars in thousands)
Home sales revenue  $394,365    100.0%  $231,353    100.0%
Cost of home sales   335,828    85.2%   208,889    90.3%
Home sales gross margin   58,537    14.8%   22,464    9.7%
Add: Interest in cost of home sales   18,289    4.6%   12,700    5.5%
Add: Inventory impairments   —    —%   3,413    1.5%
Adjusted home sales gross margin excluding interest and inventory impairments   76,826    19.5%   38,577    16.7%
Add: Purchase price accounting for acquired inventory   7,129    1.8%   5,579    2.4%
Adjusted home sales gross margin excluding interest, inventory impairments, and purchase price accounting for acquired inventory  $83,955    21.3%  $44,156    19.1%

 

EBITDA and Adjusted EBITDA

 

The following table presents EBITDA and Adjusted EBITDA for the three months ended June 30, 2021 and 2020. Adjusted EBITDA is a non-GAAP financial measure used by management in evaluating operating performance. We define Adjusted EBITDA as net income before (i) income tax expense (benefit), (ii) interest expenses, (iii) depreciation and amortization, (iv) inventory impairments, (v) purchase accounting adjustments for acquired work in process inventory related to business combinations, (vi) (gain) loss on debt extinguishment, (vii) transaction costs related to the merger and business combinations, (viii) the impact of income or loss allocations from our unconsolidated joint ventures, (ix) gain on forgiveness of PPP loan, and (x) gain (loss) on remeasurement of warrant liability. We believe Adjusted EBITDA provides an indicator of general economic performance that is not affected by fluctuations in interest, effective tax rates, levels of depreciation and amortization, and items considered to be non-recurring. The economic activity related to our unconsolidated joint ventures is not core to our operations and is the reason we have excluded those amounts. Accordingly, we believe this measure is useful for comparing our core operating performance from period to period. Our presentation of Adjusted EBITDA should not be considered as an indication that our future results will be unaffected by unusual or non-recurring items.

 
 

 

   Three Months Ended June 30,
   2021  2020
   (dollars in thousands)
Net income (loss)  $10,650   $(20,292)
Provision (benefit) for income taxes   4,248    (6,496)
Interest in cost of sales   11,299    5,389 
Interest relieved to equity in net loss (income) of unconsolidated joint ventures   422    352 
Interest expense   10    — 
Depreciation and amortization expense   1,039    969 
EBITDA   27,668    (20,078)
Inventory impairments   —    3,413 
Purchase price accounting in cost of home sales   4,328    2,794 
Transaction costs   637    71 
Equity in net (income) loss of unconsolidated joint ventures, net of interest   (1,089)   13,518 
Gain on PPP loan forgiveness   (4,266)   — 
Loss on remeasurement of warrant liability   5,335    — 
Adjusted EBITDA  $32,613   $(282)

 

   Six Months Ended June 30,
   2021  2020
   (dollars in thousands)
Net income (loss)  $3,564   $(22,916)
Provision (benefit) for income taxes   183    (7,731)
Interest in cost of sales   18,366    12,700 
Interest relieved to equity in net loss (income) of unconsolidated joint ventures   775    634 
Interest expense   21    11 
Depreciation and amortization expense   1,953    1,785 
EBITDA   24,862    (15,517)
Inventory impairments   —    3,413 
Purchase price accounting in cost of home sales   7,129    5,579 
Transaction costs   4,164    475 
Equity in net (income) loss of unconsolidated joint ventures, net of interest   (1,421)   14,979 
Gain on PPP loan forgiveness   (4,266)   — 
Loss on remeasurement of warrant liability   10,285    — 
Less: Imputed interest in cost of sales (1)   —    (388)
Adjusted EBITDA  $40,753   $8,541 

 

 

 

 

(1) Imputed interest related to a land banking transaction that was treated as a product financing arrangement.

 

Adjusted Net Income

 

Adjusted Net Income to Landsea is a non-GAAP financial measure that we believe is useful to management, investors and other users of our financial information in evaluating our operating results and understanding our operating results without the effect of certain expenses that were historically pushed down by our parent company and other non-recurring items. We believe excluding these items provides a more comparable assessment of our financial results from period to period. Adjusted Net Income to Landsea is calculated by excluding the effects of related party interest that was pushed down by our parent company, purchase accounting adjustments for acquired work in process inventory related to business combinations, the impact from our unconsolidated joint ventures, gain on forgiveness of PPP loan, and gain (loss) on remeasurement of warrant liability, merger related transaction costs, and tax-effected using a blended statutory tax rate. The economic activity related to our unconsolidated joint ventures is not core to our operations and is the reason we have excluded those amounts. We also adjust for the expense of related party interest pushed down from our parent company as we have no obligation to repay the debt and related interest.

 

   Three Months Ended June 30,
   2021  2020
   (dollars in thousands, except share and per share amounts)
Net income (loss) attributable to Landsea Homes Corporation  $10,664   $(20,270)
           
Inventory impairments   —    3,413 
Previously capitalized related party interest included in cost of sales   4,340    1,694 
Equity in net (income) loss of unconsolidated joint ventures   (667)   13,870 
Purchase price accounting for acquired inventory   4,328    2,794 
Gain on PPP loan forgiveness   (4,266)   — 
Loss on remeasurement of warrant liability   5,335    — 
Total adjustments   9,070    21,771 
Tax-effected adjustments (1)   6,870    16,492 
Adjusted net income attributable to Landsea Homes Corporation  $17,534   $(3,778)
           
Less: undistributed earnings allocated to participating shares  $(236)  $— 
Net income (loss) attributable to common stockholders   10,428    (20,270)
           
Less: adjusted undistributed earnings allocated to participating shares   (387)   — 
Adjusted net income (loss) attributable to common stockholders  $17,147   $(3,778)
           
Earnings per share          
Basic  $0.23   $(0.62)
Diluted  $0.23   $(0.62)
           
Adjusted earnings per share          
Basic  $0.38   $(0.12)
Diluted  $0.38   $(0.12)
           
Weighted average common shares outstanding used in EPS - basic   45,281,091    32,557,303 
Weighted average common shares outstanding used in EPS - diluted   45,281,091    32,557,303 

 

(1) Our tax-effected adjustments are based on our federal rate and a blended state rate adjusted for certain discrete items.

 

 
 

 

   Six Months Ended June 30,
   2021  2020
   (dollars in thousands, except share and per share amounts)
Net income (loss) attributable to Landsea Homes Corporation  $3,590   $(22,806)
           
Inventory impairments   —    3,413 
Previously capitalized related party interest included in cost of sales   7,242    4,540 
Equity in net (income) loss of unconsolidated joint ventures   (646)   15,613 
Purchase price accounting for acquired inventory   7,129    5,579 
Merger related transaction costs   2,656    — 
Gain on PPP loan forgiveness   (4,266)   — 
Loss on remeasurement of warrant liability   10,285    — 
Total adjustments   22,400    29,145 
Tax-effected adjustments (1)   17,895    21,793 
Adjusted net income attributable to Landsea Homes Corporation  $21,485   $(1,013)
           
Less: undistributed earnings allocated to participating shares  $(78)  $— 
Net income (loss) attributable to common stockholders   3,512    (22,806)
           
Less: adjusted undistributed earnings allocated to participating shares   (464)     
Adjusted net income (loss) attributable to common stockholders  $21,021   $(1,013)
           
Earnings per share          
Basic  $0.08   $(0.70)
Diluted  $0.08   $(0.70)
           
Adjusted earnings per share          
Basic  $0.47   $(0.03)
Diluted  $0.47   $(0.03)
           
Weighted shares outstanding          
Weighted average common shares outstanding used in EPS - basic   44,833,600    32,557,303 
Weighted average common shares outstanding used in EPS - diluted   44,837,454    32,557,303 

  

(1) Our tax-effected adjustments are based on our federal rate and a blended state rate adjusted for certain discrete items.

 

 

 

 

Net Debt to Net CapitalThe following table presents the ratio of debt to capital as well as the ratio of net debt to net capital which is a non-GAAP financial measure. The ratio of debt to capital is computed as the quotient obtained by dividing total debt, net of issuance costs, by total capital (sum of total debt, net of issuance costs plus total equity)

 

The non-GAAP ratio of net debt to net capital is computed as the quotient obtained by dividing net debt (which is total debt, net of issuance costs less cash, cash equivalents and restricted cash to the extent necessary to reduce the debt balance to zero) by net capital (sum of net debt plus total equity). The most comparable GAAP financial measure is the ratio of debt to capital. We believe the ratio of net debt to net capital is a relevant financial measure for investors to understand the leverage employed in our operations and as an indicator of our ability to obtain financing. We believe that by deducting our cash from our debt, we provide a measure of our indebtedness that takes into account our cash We believe this provides useful information as the ratio of debt to capital does not account our liquidity and we believe that the ratio of net debt to net capital supplemental information by which our financial position may be considered.

 

See table below reconciling this non-GAAP measure to the ratio of debt to capital.

 

      December 31,
   June 30, 2021  2020
   (dollars in thousands)
Total notes and other debts payable, net  $391,844   $264,809 
Total equity   567,541    529,486 
Total capital  $959,385   $794,295 
Ratio of debt to capital   40.8%   33.3%
           
Total notes and other debts payable, net  $391,844   $264,809 
Less: cash, cash equivalents and restricted cash   147,287    110,048 
Net debt   244,557    154,761 
Total equity   567,541    529,486 
Net capital  $812,098   $684,247 
Ratio of net debt to net capital   30.1%   22.6%

 

 

 

Source: Landsea Homes