AG˹ٷ

STOCK TITAN

Caliber Reports First Quarter 2025 Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags
Caliber (NASDAQ: CWD) reported its Q1 2025 financial results, showing a platform revenue decline to $3.5 million from $4.7 million year-over-year. The company posted a platform net loss of $4.1 million ($3.59 per diluted share), compared to a loss of $3.6 million in Q1 2024. Key developments include a new partnership with Hyatt to develop 15 Hyatt Studios hotels, a $22.5 million Doubletree hotel refinancing, and an SEC-qualified Series AA Preferred Stock offering to raise up to $20 million. The company has narrowed its strategy to focus on hospitality, multifamily, and multi-tenant industrial real estate, while launching a 1031 Exchange Program and receiving approval for the Canyon Village redevelopment project. Total consolidated revenue was $7.3 million, down from $23.0 million in Q1 2024, reflecting various deconsolidations.
Caliber (NASDAQ: CWD) ha comunicato i risultati finanziari del primo trimestre 2025, evidenziando un calo dei ricavi della piattaforma a 3,5 milioni di dollari rispetto ai 4,7 milioni dell'anno precedente. L'azienda ha registrato una perdita netta della piattaforma di 4,1 milioni di dollari (3,59 dollari per azione diluita), rispetto a una perdita di 3,6 milioni nel primo trimestre 2024. Tra gli sviluppi principali, una nuova collaborazione con Hyatt per sviluppare 15 hotel Hyatt Studios, un rifinanziamento di 22,5 milioni di dollari per l'hotel Doubletree e un'offerta qualificata dalla SEC di azioni privilegiate Serie AA per raccogliere fino a 20 milioni di dollari. La società ha concentrato la propria strategia su ospitalità, immobili multifamiliari e immobili industriali multi-locatore, lanciando un Programma di Scambio 1031 e ottenendo l'approvazione per il progetto di riqualificazione Canyon Village. Il fatturato consolidato totale è stato di 7,3 milioni di dollari, in calo rispetto ai 23,0 milioni del primo trimestre 2024, a seguito di varie deconsolidazioni.
Caliber (NASDAQ: CWD) informó sus resultados financieros del primer trimestre de 2025, mostrando una disminución en los ingresos de la plataforma a 3.5 millones de dólares desde 4.7 millones año tras año. La empresa reportó una pérdida neta de la plataforma de 4.1 millones de dólares (3.59 dólares por acción diluida), en comparación con una pérdida de 3.6 millones en el primer trimestre de 2024. Entre los desarrollos clave se incluyen una nueva asociación con Hyatt para desarrollar 15 hoteles Hyatt Studios, un refinanciamiento de 22.5 millones de dólares para el hotel Doubletree y una oferta de acciones preferentes Serie AA calificada por la SEC para recaudar hasta 20 millones de dólares. La compañía ha enfocado su estrategia en la hospitalidad, multifamiliares e inmuebles industriales multi-inquilino, lanzando un Programa de Intercambio 1031 y recibiendo aprobación para el proyecto de remodelación Canyon Village. Los ingresos consolidados totales fueron de 7.3 millones de dólares, una disminución desde los 23.0 millones en el primer trimestre de 2024, reflejando varias desconsolidaciones.
Caliber(NASDAQ: CWD)� 2025� 1분기 재무 실적� 발표하며 플랫� 매출� 전년 동기 대� 470� 달러에서 350� 달러� 감소했다� 밝혔습니�. 회사� 410� 달러(희석 주당 3.59달러)� 플랫� 순손�� 기록했으�, 이는 2024� 1분기� 360� 달러 손실� 비교됩니�. 주요 소식으로� Hyatt와� 협력으로 Hyatt Studios 호텔 15� 개발, 2250� 달러 규모� Doubletree 호텔 재융�, 최대 2000� 달러� 조달하기 위한 SEC 승인 시리� AA 우선� 발행 등이 있습니다. 회사� 전략� 환대, 다가� 주택, 다중 임대 산업� 부동산� 집중하고 있으�, 1031 교환 프로그램� 시작하고 Canyon Village 재개� 프로젝트 승인� 받았습니�. � 연결 매출은 730� 달러�, 2024� 1분기� 2300� 달러에서 다양� 탈통합으� 감소했습니다.
Caliber (NASDAQ: CWD) a publié ses résultats financiers du premier trimestre 2025, montrant une baisse des revenus de la plateforme à 3,5 millions de dollars contre 4,7 millions d'une année sur l'autre. La société a enregistré une perte nette de la plateforme de 4,1 millions de dollars (3,59 dollars par action diluée), comparativement à une perte de 3,6 millions au premier trimestre 2024. Parmi les développements clés, un nouveau partenariat avec Hyatt pour développer 15 hôtels Hyatt Studios, un refinancement de 22,5 millions de dollars pour l'hôtel Doubletree, et une offre d'actions privilégiées Série AA qualifiée par la SEC visant à lever jusqu'à 20 millions de dollars. L'entreprise a recentré sa stratégie sur l'hôtellerie, le multifamilial et l'immobilier industriel multi-locataires, tout en lançant un programme d'échange 1031 et en obtenant l'approbation du projet de réaménagement Canyon Village. Le chiffre d'affaires consolidé total s'est élevé à 7,3 millions de dollars, en baisse par rapport à 23,0 millions au premier trimestre 2024, reflétant diverses déconsolidations.
Caliber (NASDAQ: CWD) meldete seine Finanzergebnisse für das erste Quartal 2025 und zeigte einen Rückgang der Plattformumsätze auf 3,5 Millionen US-Dollar gegenüber 4,7 Millionen im Vorjahreszeitraum. Das Unternehmen verzeichnete einen Nettoverlust der Plattform von 4,1 Millionen US-Dollar (3,59 US-Dollar pro verwässerter Aktie), verglichen mit einem Verlust von 3,6 Millionen im ersten Quartal 2024. Zu den wichtigsten Entwicklungen zählen eine neue Partnerschaft mit Hyatt zur Entwicklung von 15 Hyatt Studios Hotels, eine 22,5 Millionen US-Dollar Refinanzierung des Doubletree Hotels sowie ein von der SEC genehmigtes Angebot von Series AA Vorzugsaktien zur Kapitalaufnahme von bis zu 20 Millionen US-Dollar. Das Unternehmen hat seine Strategie auf Gastgewerbe, Mehrfamilienhäuser und Mehrmieter-Industrieimmobilien fokussiert, ein 1031 Exchange-Programm gestartet und die Genehmigung für das Canyon Village Entwicklungsprojekt erhalten. Der konsolidierte Gesamtumsatz betrug 7,3 Millionen US-Dollar, ein Rückgang von 23,0 Millionen im ersten Quartal 2024, was verschiedene Dekonsolidierungen widerspiegelt.
Positive
  • Strategic partnership with Hyatt to develop 15 new Hyatt Studios hotels in target markets
  • Successful $22.5 million refinancing of Doubletree hotel at 7.43% fixed rate until 2030
  • SEC qualification for Series AA Preferred Stock offering to raise up to $20 million
  • Launch of 1031 Exchange Program for tax-deferred real estate investments
  • Approval of Canyon Village project to convert 300,000 sq ft office to 376-unit multifamily
Negative
  • Platform revenue declined 25.5% to $3.5 million from $4.7 million YoY
  • Increased platform net loss to $4.1 million from $3.6 million YoY
  • No significant performance allocations earned in Q1 2025
  • Total consolidated revenue dropped significantly to $7.3 million from $23.0 million YoY

Insights

Caliber reports widening losses despite strategic pivot to fee-generating assets; Hyatt partnership and refinancing offer potential bright spots.

Looking at Caliber's Q1 2025 performance, the numbers reveal concerning trends despite management's optimistic framing. The company reported $3.5 million in platform revenue, down 25.5% year-over-year from $4.7 million. More concerning is the widened platform net loss of $4.1 million (or $3.59 per diluted share) compared to a loss of $3.6 million ($3.30 per share) in Q1 2024.

The company attributes these results to a strategic transition, focusing on fee-generating, income-producing assets in hospitality, multifamily, and multi-tenant industrial real estate while reducing exposure to long-duration development projects. This pivot appears necessary but creates short-term pain.

Several developments merit attention. The newly announced Hyatt partnership to develop 15 new Hyatt Studios hotels represents a significant opportunity in Caliber's hospitality vertical. Additionally, the $22.5 million refinancing of their Doubletree property at a fixed 7.43% rate through 2030 provides stability, though the interest rate is relatively high.

The company is actively seeking additional capital through a Series AA Preferred Stock offering (targeting up to $20 million) and has launched a 1031 Exchange Program to attract real estate investors. These moves suggest management recognizes the need to strengthen liquidity.

One notable detail is the absence of performance allocations this quarter, which contributed to the revenue decline. Without these performance fees, Caliber is entirely dependent on asset management revenue, highlighting vulnerabilities in their revenue model during this transition period.

While management emphasizes improved Platform Adjusted EBITDA loss ($1.4 million versus $1.7 million a year ago), this modest improvement doesn't offset the worsening net loss position, indicating the company's cost-cutting measures aren't keeping pace with revenue challenges.

Focus on sustainable profitability reaffirmed

SCOTTSDALE, Ariz., May 15, 2025 (GLOBE NEWSWIRE) -- Caliber (NASDAQ: CWD; “CaliberCos Inc.�), a real estate investor, developer, and asset manager, today reported results for the first quarter ended on March31, 2025.

First Quarter 2025 Platform Financial Highlights (compared to First Quarter 2024)

  • Platform revenue of $3.5 million, compared to $4.7 million
    • Asset management revenue of $3.5 million drove the stated results
    • No significant performance allocations were earned, compared to prior period
  • Platform net loss of $4.1 million, or $3.59 per diluted share, compared to Platform net loss of $3.6 million, or $3.30 per diluted share
  • Platform Adjusted EBITDA loss of $1.4 million, compared to Platform Adjusted EBITDA loss of $1.7 million

Management Commentary

“Building on the narrowed strategy we outlined earlier this year, Caliber is now actively executing with a focus in hospitality, multifamily, and multi-tenant industrial real estate," said Chris Loeffler, CEO of Caliber. "While our Q1 results reflect some of the transitional costs associated with this shift, our recent business developments set the stage for success.

“Our recently announced partnership with Hyatt is a tremendous win for Caliber. The announcement is also a vote of confidence from an industry leader that provides a strategic advantage in building our Caliber Hospitality portfolio.

“Our strategy is to continue focusing on fee-generating, income-producing assets while reducing our exposure to long-duration development projects. We have also strengthened our liquidity through new equity offerings, strengthened our balance sheet through financing, and improved our operating efficiency.�

Business Update

The following are key milestones completed both during and subsequent to the first quarter ended March31, 2025.

  • On March 17, 2025, Caliber announced an offering of Series AA Cumulative Redeemable Preferred Stock had been qualified by the U.S. Securities and Exchange Commission (“SEC�) and that the Company is seeking to raise up to $20 million through the offering.
  • On March 27, 2025, Caliber announced the launch of its 1031 Exchange Program, a tax-deferral strategy that allows real estate investors to sell a property and reinvest all of the proceeds into a like-kind property while deferring capital gains taxes.
  • On April 22, 2025, Caliber announced the recent Phoenix City Council’s unanimous approval of the Company’s Canyon Village redevelopment project, a retrofit of a distressed +300,000 square foot office building to a 376-unit rental multifamily residential building. The project also benefits from opportunity zone tax incentives.
  • On May 8, 2025, Caliber announced that Caliber Hospitality Development (“CHD�) has entered into a Development Rights Agreement with an affiliate of Hyatt Hotels Corporation (NYSE: H) to exclusively develop 15 new Hyatt Studios hotels in target market areas within Arizona, Colorado, Nevada, Texas and Louisiana.
  • On May 9, 2025, Caliber announced it closed a $22.5 million refinance on the Doubletree by Hilton Hotel in Tuscon, AZ, which is a holding of a Caliber-managed opportunity zone fund. The new $22.5 million loan was refinanced with a unit of Citibank at a fixed rate of 7.43% maturing in June 2030. Proceeds will be utilized for reinvestment across the Fund's portfolio.

First Quarter 2025 Consolidated Financial Results (compared to First Quarter 2024)

  • Total consolidated revenue of $7.3 million, compared to $23.0 million reflecting the deconsolidation of Caliber Hospitality Trust, Caliber Hospitality, LP, Elliot, DT Mesa, and Caliber Fixed Income Fund III, LLC (“CFIF III�) in 2024.
  • Consolidated net loss attributable to Caliber of $4.4 million, or $3.85 per diluted share, compared to net loss attributable to Caliber of $3.8 million or $3.53 per diluted share
  • Consolidated Adjusted EBITDA loss of $0.1 million, compared to Consolidated Adjusted EBITDA of $2.2 million

Conference Call Information

Caliber will host a conference call today, Thursday, May15, 2025, at 5:00 p.m. Eastern Time (ET) to discuss its first quarter 2025 financial results and business outlook. To access this call, dial 1-800-717-1738 (domestic) or 1-646-307-1865 (international). A live webcast of the conference call will be available via the investor relations section of Caliber’s website under “Financial Results.� The webcast replay of the conference call will be available on Caliber’s website shortly after the call concludes.

Platform Financial Highlights

Within this earnings release, we refer to performance results of the ‘Pٴڴǰ�. Platform refers to the performance of CWD itself, excluding the performance of any assets and funds that are included in our consolidated results, as required by the Generally Accepted Accounting Principles (“GAAP�). Management believes that Platform performance offers the most meaningful information needed to understand the value of CWD. The assets and funds that are consolidated into our GAAP presentation are included because Caliber is a guarantor of debt held by these assets and funds.

While GAAP consolidation rules require CWD to include the performance and cash flows of these assets and funds in our consolidated financial information, CWD does not benefit from the performance of those assets and funds, except to the extent that CWD earns fees from managing the assets and funds (which are included in the Platform results). Management believes presenting Platform results, which exclude consolidated assets, directly shows the business performance that CWD stockholders benefit from.

Consolidated Financial Results

Caliber’s GAAP consolidated financial statements have been impacted by the deconsolidation of certain variable interest entities� assets, liabilities, revenues, and expenses. These entities were deconsolidated because Caliber was no longer a guarantor on the respective entities� third-party debt. Caliber’s GAAP financial metrics are impacted by the timing of deconsolidation. As such, prior periods presented may not be comparable due to the deconsolidation of certain entities in the current period.

About Caliber (CaliberCos Inc.) (NASDAQ: CWD)

With more than $2.9 billion of managed assets, including estimated costs to complete assets under development, Caliber’s 15-year track record of managing and developing real estate is built on a singular goal: make money in all market conditions. Our growth is fueled by our performance and our competitive advantage: we invest in projects, strategies, and geographies that global real estate institutions do not. Integral to our competitive advantage is our in-house shared services group, which offers Caliber greater control over our real estate and visibility to future investment opportunities. There are multiple ways to participate in Caliber’s success: invest in Nasdaq-listed CaliberCos Inc. and/or invest directly in our Private Funds.

Forward Looking Statements

This press release contains “forward-looking statements� that are subject to substantial risks and uncertainties. All statements, other than statements of historical fact, contained in this press release are forward-looking statements. Forward-looking statements contained in this press release may be identified by the use of words such as “anticipate,� “believe,� “contemplate,� “could,� “estimate,� “expect,� “intend,� “seek,� “may,� “might,� “plan,� “potential,� “predict,� “project,� “target,� “aim,� “should,� "will� “would,� or the negative of these words or other similar expressions, although not all forward-looking statements contain these words. Forward-looking statements are based on the Company’s current expectations and are subject to inherent uncertainties, risks and assumptions that are difficult to predict. Further, certain forward-looking statements are based on assumptions as to future events that may not prove to be accurate including, but not limited to, the Company’s ability to adequately grow cumulative fundraising, AUM and annualized platform revenue to meet 2026 targeted goals, and the viability of and ability of the Company to adequately access the real estate and capital markets. These and other risks and uncertainties are described more fully in the section titled “Risk Factors� in the final prospectus related to the Company’s public offering filed with the SEC and other reports filed with the SEC thereafter. Forward-looking statements contained in this announcement are made as of this date, and the Company undertakes no duty to update such information except as required under applicable law.

CONTACTS:

Caliber Investor Relations:
Ilya Grozovsky
+1 480-214-1915

NON-GAAP RECONCILIATIONS

The following information reconciles the performance of the Platform to the consolidated GAAP presentation. Management believes that the Platform view of Caliber’s performance is more meaningful to a CWD shareholder as it includes all revenues and expenses generated by Caliber and its wholly-owned subsidiaries.

ASSET MANAGEMENT PLATFORM(1)
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED)
Three Months Ended March 31, 2025
PlatformImpact of Consolidated Fund and EliminationsConsolidated
Revenues
Asset management$3,542$(346)$3,196
Performance allocations7(6)1
Consolidated funds � hospitality revenue3,9193,919
Consolidated funds � other revenue145145
Total revenues3,5493,7127,261
Expenses
Operating costs4,168(124)4,044
General and administrative1,592(11)1,581
Marketing and advertising165165
Depreciation and amortization162(5)157
Consolidated funds � hospitality expenses3,4653,465
Consolidated funds � other expenses458458
Total expenses6,0873,7839,870
Other income (loss), net6(372)(366)
Interest income33(1)32
Interest expense(1,611)(1,611)
Net loss before income taxes$(4,110)$(444)$(4,554)
Provision for income taxes
Net loss(4,110)(444)(4,554)
Net loss attributable to noncontrolling interests(147)(147)
Net (loss) income attributable to CaliberCos Inc.$(4,110)$(297)$(4,407)
Basic and Diluted Platform loss per share$(3.59)$(3.85)
Weighted average common shares outstanding:
Basic and Diluted1,1461,146


Three Months Ended March 31, 2024
PlatformImpact of Consolidated Fund and EliminationsConsolidated
Revenues
Asset management$4,555$(1,385)$3,170
Performance allocations171(5)166
Consolidated funds � hospitality revenue18,14518,145
Consolidated funds � other revenue1,4701,470
Total revenues4,72618,22522,951
Expenses
Operating costs5,484(222)5,262
General and administrative1,949(9)1,940
Marketing and advertising106106
Depreciation and amortization183(37)146
Consolidated funds � hospitality expenses16,78216,782
Consolidated funds � other expenses3,0723,072
Total expenses7,72219,58627,308
Other income (loss), net452(180)272
Interest income285(168)117
Interest expense(1,295)1(1,294)
Net loss before income taxes$(3,554)$(1,708)$(5,262)
Provision for income taxes
Net loss(3,554)(1,708)(5,262)
Net loss attributable to noncontrolling interests(1,457)(1,457)
Net loss attributable to CaliberCos Inc.$(3,554)$(251)$(3,805)
Basic and Diluted Platform loss per share$(3.30)$(3.53)
Weighted average common shares outstanding:
Basic and diluted1,0771,077

____________________

(1)Represents the results of our asset management platform, which are presented on a basis that deconsolidates our consolidated funds (intercompany eliminations) and eliminate noncontrolling interest.


PLATFORM REVENUE(1)
(AMOUNTS IN THOUSANDS) (UNAUDITED)
Three Months Ended March31,
20252024
Fund management fees2,7442,569
Financing fees7473
Development and construction fees5281,654
Brokerage fees196259
Total asset management3,5424,555
Performance allocations7171
Total revenue$3,549$4,726

____________________

(1)Represents the results of our asset management platform, which are presented on a basis that deconsolidates our consolidated funds (intercompany eliminations) and eliminates noncontrolling interest.

FV AUM and Managed Capital (UNAUDITED)

The following information summarizes management’s estimates of fair value related to the entire portfolio of investments that Caliber manages and the total amount of capital that is being managed across the portfolio. The fair value of our AUM conveys an indication of the overall health of our investments and potentially how much performance allocation Caliber would earn if those assets were sold. Managed Capital is used to evaluate, among other things, the amount of asset management fees we generate from the portfolio.

FV AUM
(AMOUNTS IN THOUSANDS) (UNAUDITED)
Balances as of December 31, 2024$794,923
Assets acquired(1)10,300
Construction and net market appreciation25,800
Credit(2)379
Other(3)(644)
Balances as of March 31, 2025$830,758


FV AUM, by asset class
(AMOUNTS IN THOUSANDS) (UNAUDITED)
March 31,
2025
December 31,
2024
AG˹ٷ Estate
Hospitality$68,400$68,500
Caliber Hospitality Trust244,900236,800
Residential173,100161,700
Commercial266,300249,600
Total AG˹ٷ Estate752,700716,600
Credit(1)72,73072,351
Other(2)5,3285,972
Total$830,758$794,923

____________________

(1)Credit FV AUM represents loans made to Caliber’s investment funds by our diversified credit fund.
(2)Other FV AUM represents undeployed capital held in our diversified funds.


MANAGED CAPITAL
(AMOUNTS IN THOUSANDS) (UNAUDITED)
Balance as of December 31, 2024$492,542
Originations2,990
Return of capital(315)
Balance as of March 31, 2025$495,217
March 31,
2025
December 31,
2024
AG˹ٷ Estate
Hospitality$49,260$49,260
Caliber Hospitality Trust(1)97,15797,414
Residential98,61796,687
Commercial172,125170,858
Total AG˹ٷ Estate(2)417,159414,219
Credit(3)72,73072,351
Other(4)5,3285,972
Total$495,217$492,542

____________________

(1)The Company earns a fund management fee of 0.70% of the Caliber Hospitality Trust’s enterprise value and is reimbursed for certain costs incurred on behalf of the Caliber Hospitality Trust.
(2)Beginning during the year ended December 31, 2023, the Company includes capital raised from investors in CaliberCos Inc. through corporate note issuances that was further invested in our funds in Managed Capital. As of March31, 2025 and December31, 2024, the Company had invested $15.9million and $20.4million, respectively, in our funds.
(3)Credit managed capital represents loans made to Caliber’s investment funds by the Company and our diversified funds. As of March31, 2025 and December31, 2024, the Company had loaned $0.4million to our funds.
(4)Other managed capital represents unemployed capital held in our diversified funds.

Consolidated GAAP Results

The following information presents our consolidated GAAP results which includes the performance of certain entities we manage where Caliber is the guarantor of debt owed by those entities, despite not having significant equity at risk. As a result of these guarantor commitments, Caliber is required under GAAP to include the assets, liabilities, revenues and expenses of those entities even though a shareholder of CWD stock is neither entitled to nor exposed by those entities� benefits or obligations. This accounting outcome also removes revenues that we earn from those entities, which a shareholder of CWD stock would be entitled to. See discussion elsewhere related to CWD’s Platform performance.

CALIBERCOS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
Three Months Ended March31,
20252024
(unaudited)
Revenues
Asset management revenues$3,196$3,170
Performance allocations1166
Consolidated funds � hospitality revenues3,91918,145
Consolidated funds � other revenues1451,470
Total revenues7,26122,951
Expenses
Operating costs4,0445,262
General and administrative1,5811,940
Marketing and advertising165106
Depreciation and amortization157146
Consolidated funds � hospitality expenses3,46516,782
Consolidated funds � other expenses4583,072
Total expenses9,87027,308
Other (loss) income, net(366)272
Interest income32117
Interest expense(1,611)(1,294)
Net loss before income taxes(4,554)(5,262)
Benefit from income taxes
Net loss(4,554)(5,262)
Net loss attributable to noncontrolling interests(147)(1,457)
Net loss attributable to CaliberCos Inc.$(4,407)$(3,805)
Basic and diluted net loss per share attributable to common stockholders$(3.85)$(3.53)
Weighted average common shares outstanding:
Basic and diluted1,1461,077


CALIBERCOS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(AMOUNTS IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)
March 31,
2025
December 31,
2024
(unaudited)
Assets
Cash$845$1,766
Restricted cash2,5182,582
AG˹ٷ estate investments, net21,51421,572
Notes receivable - related parties, allowance of $236 and zero, respectively385105
Due from related parties, allowance of $3,9857,3666,965
Investments in unconsolidated entities15,52315,643
Operating lease - right of use assets135147
Prepaid and other assets2,6643,501
Assets of consolidated funds
Cash723549
Restricted cash274
AG˹ٷ estate investments, net44,10245,090
Accounts receivable, net181163
Notes receivable- related parties6,4756,848
Due from related parties, allowance of $28514320
Prepaid and other assets424284
Total assets$103,643$105,535
Liabilities and Stockholders� Equity
Notes payable$51,555$50,450
Accounts payable and accrued expenses9,4219,532
Due to related parties443313
Operating lease liabilities8693
Other liabilities1,317750
Liabilities of consolidated funds
Notes payable, net29,44429,172
Notes payable - related parties2,1142,047
Accounts payable and accrued expenses1,1231,207
Due to related parties1679
Other liabilities766639
Total liabilities96,28594,282
Commitments and Contingencies (Note 11)


CALIBERCOS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(AMOUNTS IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)
March 31,
2025
December 31,
2024
Series A non-cumulative convertible preferred stock, $0.001 par value; 22,500,000 shares authorized, and 5,875 and 5,000 shares issued and outstanding as of March31, 2025 and December31, 2024, respectively
Common stock Class A, $0.001 par value; 100,000,000 shares authorized, 795,285 and 759,370 shares issued and outstanding as of March31, 2025 and December31, 2024, respectively11
Common stock Class B, $0.001 par value; 15,000,000 shares authorized, 370,822 shares issued and outstanding as March31, 2025 and December31, 2024
Paid-in capital45,20544,017
Accumulated deficit(61,014)(56,607)
Stockholders� deficit attributable to CaliberCos Inc.(15,808)(12,589)
Stockholders� equity attributable to noncontrolling interests23,16623,842
Total stockholders� equity7,35811,253
Total liabilities and stockholders� equity$103,643$105,535

Definitions

Assets Under Management

AUM refers to the assets we manage or sponsor. We monitor two types of information with regard to our AUM:

  1. Managed Capital � we define this as the total capital we fundraise from our customers as investments in our funds. It also includes fundraising into our corporate note program, the proceeds of which were used, in part, to invest in or loan to our funds. We use this information to monitor, among other things, the amount of ‘preferred return� that would be paid at the time of a distribution and the potential to earn a performance fee over and above the preferred return at the time of the distribution. Our fund management fees are based on a percentage of managed capital or a percentage of assets under management, and monitoring the change and composition of managed capital provides relevant data points for Caliber management to further calculate and predict future earnings.
  2. Fair Value (“FV�) AUM � we define this is as the aggregate fair value of the real estate assets we manage and from which we derive management fees, performance revenues and other fees and expense reimbursements. We estimate the value of these assets quarterly to help make sale and hold decisions and to evaluate whether an existing asset would benefit from refinancing or recapitalization. This also gives us insight into the value of our carried interest at any point in time. We also utilize FV AUM to predict the percentage of our portfolio which may need development services in a given year, fund management services (such as refinance), and brokerage services. As we control the decision to hire for these services, our service income is generally predictable based upon our current portfolio AUM and our expectations for AUM growth in the year forecasted.

Non-GAAP Measures

We use non-GAAP financial measures to evaluate operating performance, identify trends, formulate financial projections, make strategic decisions, and for other discretionary purposes. We believe that these measures enhance the understanding of ongoing operations and comparability of current results to prior periods and may be useful for investors to analyze our financial performance because they provide investors a view of the performance attributable to CaliberCos Inc. When analyzing our operating performance, investors should use these measures in addition to, and not as an alternative for, their most directly comparable financial measure calculated and presented in accordance with U.S. GAAP. Our presentation of non-GAAP measures may not be comparable to similarly identified measures of other companies because not all companies use the same calculations. These measures may also differ from the amounts calculated under similarly titled definitions in our debt instruments, which amounts are further adjusted to reflect certain other cash and non-cash charges and are used by us to determine compliance with financial covenants therein and our ability to engage in certain activities, such as incurring additional debt and making certain restricted payments.

Asset Management Platform or Platform

Platform refers to the performance of the Caliber asset management platform, which generates revenues and expenses from managing our investment portfolio, which does not include any consolidated assets or funds. These activities include asset management, transaction services, and performance allocations. Management believes that this is an important view of the Company because it communicates performance of the Company that would be most useful for understanding the value of CWD.

Fee-Related Earnings and Related Components

Fee-Related Earnings is a supplemental non-GAAP performance measure used to assess our ability to generate profits from fee-based revenues, focusing on whether our core revenue streams, are sufficient to cover our core operating expenses. Fee- Related Earnings represents the Company’s net income (loss) before income taxes adjusted to exclude depreciation and amortization, stock-based compensation, interest expense and extraordinary or non-recurring revenue and expenses, including performance allocation revenue and gain (loss) on extinguishment of debt, public registration direct costs related to aborted or delayed offerings and our Reg A+ offering, the share repurchase costs related to the Company’s Buyback Program, litigation settlements, and expenses recorded to earnings relating to investment deals which were abandoned or closed. Fee-Related Earnings is presented on a basis that deconsolidates our consolidated funds (intercompany eliminations) and eliminates noncontrolling interest. Eliminating the impact of consolidated funds and noncontrolling interest provides investors a view of the performance attributable to CaliberCos Inc. and is consistent with performance models and analysis used by management.

Distributable Earnings

Distributable Earnings is a supplemental non-GAAP performance measure equal to Fee-Related Earnings plus performance allocation revenue and less interest expenses and provision for income taxes. We believe that Distributable Earnings can be useful as a supplemental performance measure to our GAAP results assessing the amount of earnings available for distribution.

Platform Earnings

Platform Earnings represents the performance of the Caliber asset management platform, which generates revenues and expenses from managing our investment portfolio, excluding any consolidated assets or funds.

Platform Earnings per Share

Platform Earnings per Share is calculated as Platform Earnings divided by weighted average CWD common shares outstanding.

Platform Adjusted EBITDA

Platform Adjusted EBITDA represents the Company’s Distributable Earnings adjusted for interest expense, the share repurchase costs related to the Company’s Buyback Program, other income (expense), and provision for income taxes on a basis that deconsolidates our consolidated funds (intercompany eliminations), Loss on CRAF Investment Redemption, Gain on extinguishment of Payroll Protection Program loans, and eliminates noncontrolling interest. Eliminating the impact of consolidated funds and noncontrolling interest provides investors a view of the performance attributable to the CaliberCos Inc. Platform and is consistent with performance models and analysis used by management.

Consolidated Adjusted EBITDA

Consolidated Adjusted EBITDA represents the Company’s and the consolidated funds� earnings before net interest expense, income taxes, depreciation and amortization, further adjusted to exclude stock-based compensation, transaction fees, expenses and other public registration direct costs related to aborted or delayed offerings and our Reg A+ offering, the share repurchase costs related to the Company’s Buyback Program, litigation settlements, expenses recorded to earnings relating to investment deals which were abandoned or closed, any other non-cash expenses or losses, as further adjusted for extraordinary or non-recurring items.

NON-GAAP ADJUSTED EBITDA
(AMOUNTS IN THOUSANDS) (UNAUDITED)
Three Months Ended March31,
20252024
Net loss attributable to CaliberCos Inc.$(4,407)$(3,805)
Net loss attributable to noncontrolling interests(147)(1,457)
Net loss(4,554)(5,262)
Provision for income taxes
Net loss before income taxes(4,554)(5,262)
Depreciation and amortization162183
Consolidated funds' impact on fee-related earnings711,361
Stock-based compensation661400
Severance517
Performance allocations(1)(166)
Other income, net366(272)
Investments impairment279
Bad debt expense3
Interest expense, net1,5781,010
Fee-related earnings(1,384)(2,739)
Performance allocations1166
Interest expense, net(1,578)(1,010)
Provision for income taxes
Distributable earnings(2,961)(3,583)
Interest expense1,6111,294
Other income, net(366)272
Provision for income taxes
Consolidated funds' impact on Platform adjusted EBITDA364348
Platform adjusted EBITDA(1,352)(1,669)
Consolidated funds' EBITDA adjustments1,2103,856
Consolidated adjusted EBITDA$(142)$2,187

FAQ

What were Caliber's (CWD) key financial results for Q1 2025?

Caliber reported platform revenue of $3.5 million, a platform net loss of $4.1 million ($3.59 per share), and total consolidated revenue of $7.3 million for Q1 2025.

What is the Hyatt partnership deal announced by Caliber (CWD) in May 2025?

Caliber entered a Development Rights Agreement with Hyatt Hotels to exclusively develop 15 new Hyatt Studios hotels in Arizona, Colorado, Nevada, Texas and Louisiana.

How much is Caliber (CWD) planning to raise through its Series AA Preferred Stock offering?

Caliber is seeking to raise up to $20 million through its SEC-qualified Series AA Cumulative Redeemable Preferred Stock offering.

What are the details of Caliber's (CWD) Doubletree hotel refinancing in May 2025?

Caliber closed a $22.5 million refinancing for the Doubletree by Hilton Hotel in Tucson, AZ with Citibank at a 7.43% fixed rate maturing in June 2030.

What is Caliber's (CWD) new strategic focus as of Q1 2025?

Caliber is focusing on hospitality, multifamily, and multi-tenant industrial real estate, emphasizing fee-generating, income-producing assets while reducing exposure to long-duration development projects.
CaliberCos

NASDAQ:CWD

CWD Rankings

CWD Latest News

CWD Latest SEC Filings

CWD Stock Data

3.16M
683.65k
28.07%
3.81%
0.7%
Asset Management
AG˹ٷ Estate
United States
SCOTTSDALE