RESTON, Va.--(BUSINESS WIRE)--
Comstock Holding Companies, Inc. (Nasdaq: CHCI) (“Comstock” or the
“Company”) has issued this press release to correct an error in its
reporting of Q4 2024 Adjusted EBITDA when announcing its financial results
for the fourth quarter and fiscal year ended December 31, 2024 earlier
today.
The Company inadvertently understated Q4 2024 Adjusted EBITDA by originally
reporting a result of $3.1 million in the Key Performance Metrics table and
associated non-GAAP financial measures reconciliation table. The Company’s
actual Q4 2024 Adjusted EBITDA was $5.4 million and Adjusted EBITDA growth
presented in the third bullet of the Q4 2024 summary results consequently
should have been 148%, not 45%. The corrected press release follows:
Comstock Holding Companies, Inc. (Nasdaq: CHCI) (“Comstock” or the
“Company”), a leading asset manager, developer, and operator of mixed-use
and transit-oriented properties in the Washington, D.C. region, announced
its financial results for the fourth quarter and fiscal year ended December
31, 2024.
“Our fiscal year 2024 results are the latest data point in what is now a
seven-year track record of producing positive net earnings and consistent
growth in revenue and Adjusted EBITDA,” said Christopher Clemente,
Comstock’s Chairman and Chief Executive Officer. “Dating back to our
transition to the asset-light, debt free business model we now deploy, our
top-line CAGR is an industry-defying 25%. We have earned our reputation as a
best-in-class provider of real estate services in the Washington, D.C.
region, fostering consistent AUM growth that has produced stable revenue
streams through our fee-based services. Our streamlined balance sheet and
our ability to consistently generate operating cash provides us with
significant working capital that will allows us to supplement our growth
through additional investment opportunities in 2025 and beyond.”
Key Performance Metrics
($ in thousands, except per share and portfolio data)
|
Q4 2024
|
|
Q4 2023
|
|
YTD 2024
|
|
YTD 2023
|
|
Revenue
|
$
|
16,908
|
|
$
|
11,016
|
|
$
|
51,294
|
|
$
|
44,721
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
10,327
|
|
$
|
1,870
|
|
$
|
14,560
|
|
$
|
7,784
|
|
Adjusted EBITDA
|
|
5,377
|
|
|
2,165
|
|
|
11,597
|
|
|
10,423
|
|
|
|
|
|
|
|
|
|
|
Net income per share — diluted
|
$
|
0.99
|
|
$
|
0.18
|
|
$
|
1.41
|
|
$
|
0.77
|
|
|
|
|
|
|
|
|
|
|
Managed Portfolio - # of assets
|
|
72
|
|
|
49
|
|
|
72
|
|
|
49
|
Please see the included financial tables for a reconciliation of
Adjusted EBITDA to the most directly comparable GAAP financial
measure.
|
Mr. Clemente continued, “In a time when companies are returning to work and
individuals are seeking quality, convenient places to live, the assets in
our managed portfolio continue to deliver. The stabilized commercial and
residential properties that anchor the transit-oriented, mixed-use
neighborhoods we serve are more than 90% leased. We recently announced a new
87,000 square foot lease with Carfax to relocate their headquarters to
Reston Station’s Metro Plaza District. Over the past 3 years, our dedicated
team has been working hard to finalize construction and leasing for
The Row at Reston Station,
the second phase of the five-phase Reston Station development. This premier
1.5 million square foot development will include Virginia’s first and only
JW Marriott hotel and branded residential tower, the luxury BLVD Haley
residential tower, and two Trophy-class office towers. Supplementing these
world-class buildings are premium retail offerings that include a flagship
50,000 square foot VIDA health and wellness facility, the D.C. area’s first
Puttshack location that will provide an upscale, tech-themed mini-golf
experience with a full bar and restaurant, and Ebbitt House, the first ever
expansion of D.C.’s famous Old Ebbitt Grill. A 2,500 space parking garage
will easily accommodate all tenants and guests at Northern Virginia’s newest
must-visit destination that is set to deliver later this fall.”
Mr. Clemente concluded, “Finally, I would like to sincerely thank every
member of the Comstock team, as well as our loyal shareholders, customers,
and partners for contributing to our success in 2024. Our primary focus is
on delivering exceptional results for our customers and providing
exceptional experiences to all those that live, work, and play in the
communities that we serve. We are well-positioned and remain committed to
delivering value to all stakeholders for many years to come.”
Additional Information
-
Stabilized Commercial managed portfolio leased percentage of 93%; 8
new commercial leases executed in Q4, representing 104,000 sqft. of office
and retail spaces; 28 new leases executed YTD, representing over 245,000
square feet.
-
Residential managed portfolio leased percentage of 96%; average in-place
rents increased 4% vs. prior year and more than 600 units leased YTD.
-
ParkX-related AUM expansion led to QTD and YTD increases in total revenue
of 56% and 69%, respectively, for ParkX Management subsidiary.
-
The Row at Reston Station construction progress on track for late 2025
delivery; JW Marriott condominium pre-sales continue to exceed
expectations.
-
In 2024, managed portfolio assets generated well over $100 million in
gross revenue for the asset owners.
Cautionary Statement Regarding Forward-Looking Statements
This release may include "forward-looking" statements that are made
pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. These forward-looking statements can be
identified by use of words such as "anticipate," "believe," "estimate,"
"may," "intend," "expect," "will," "should," "seeks" or other similar
expressions. Forward-looking statements are based largely on our
expectations and involve inherent risks and uncertainties, many of which
are beyond our control. You should not place any undue reliance on any
forward-looking statement, which speaks only as of the date made. Any
number of important factors could cause actual results to differ
materially from those projected or suggested by the forward-looking
statements. Comstock specifically disclaims any obligation to update or
revise any forward-looking statements, whether as a result of new
information, future developments, or otherwise.
About Comstock
Founded in 1985, Comstock is a leading asset manager, developer, and
operator of mixed-use and transit-oriented properties in the Washington,
D.C. region. With a managed portfolio that includes approximately 10 million
square feet of stabilized, under construction, and planned assets that are
strategically located at key Metro stations, Comstock is at the forefront of
the urban transformation taking place in one of the nation’s best real
estate markets. Comstock’s developments include some of the largest and most
prominent mixed-use and transit-oriented projects in the mid-Atlantic
region, as well as multiple large-scale public-private partnership
developments. For more information, please visit
Comstock.com.
COMSTOCK HOLDING COMPANIES, INC.
Consolidated Balance Sheets
(Unaudited; In thousands)
|
|
|
|
December 31,
|
|
|
2024
|
|
|
|
2023
|
|
Assets
|
|
|
|
Current assets:
|
|
|
|
Cash and cash equivalents
|
$
|
28,761
|
|
|
$
|
18,788
|
|
Accounts receivable, net
|
|
282
|
|
|
|
496
|
|
Accounts receivable - related parties
|
|
7,254
|
|
|
|
4,749
|
|
Prepaid expenses and other current assets
|
|
430
|
|
|
|
353
|
|
Total current assets
|
|
36,727
|
|
|
|
24,386
|
|
Fixed assets, net
|
|
574
|
|
|
|
478
|
|
Intangible assets
|
|
144
|
|
|
|
144
|
|
Leasehold improvements, net
|
|
60
|
|
|
|
89
|
|
Investments in real estate ventures
|
|
6,228
|
|
|
|
7,077
|
|
Operating lease assets
|
|
5,916
|
|
|
|
6,790
|
|
Deferred income taxes, net
|
|
14,720
|
|
|
|
10,885
|
|
Deferred compensation plan assets
|
|
438
|
|
|
|
53
|
|
Other assets
|
|
60
|
|
|
|
37
|
|
Total assets
|
$
|
64,867
|
|
|
$
|
49,939
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
Current liabilities:
|
|
|
|
Accrued personnel costs
|
$
|
4,952
|
|
|
$
|
4,681
|
|
Accounts payable and accrued liabilities
|
|
781
|
|
|
|
838
|
|
Current operating lease liabilities
|
|
922
|
|
|
|
854
|
|
Total current liabilities
|
|
6,655
|
|
|
|
6,373
|
|
Deferred compensation plan liabilities
|
|
492
|
|
|
|
77
|
|
Operating lease liabilities
|
|
5,351
|
|
|
|
6,273
|
|
Total liabilities
|
|
12,498
|
|
|
|
12,723
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
Class A common stock
|
|
97
|
|
|
|
94
|
|
Class B common stock
|
|
2
|
|
|
|
2
|
|
Additional paid-in capital
|
|
202,702
|
|
|
|
202,112
|
|
Treasury stock
|
|
(2,662
|
)
|
|
|
(2,662
|
)
|
Accumulated deficit
|
|
(147,770
|
)
|
|
|
(162,330
|
)
|
Total stockholders' equity
|
|
52,369
|
|
|
|
37,216
|
|
Total liabilities and stockholders' equity
|
$
|
64,867
|
|
|
$
|
49,939
|
|
COMSTOCK HOLDING COMPANIES, INC.
Consolidated Statements of Operations
(Unaudited; In thousands, except per share data)
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
|
2024
|
|
|
|
2023
|
|
|
|
2024
|
|
|
|
2023
|
|
Revenue
|
$
|
16,908
|
|
|
$
|
11,016
|
|
|
$
|
51,294
|
|
|
$
|
44,721
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
Cost of revenue
|
|
11,255
|
|
|
|
8,479
|
|
|
|
38,630
|
|
|
|
33,040
|
|
Selling, general, and administrative
|
|
487
|
|
|
|
594
|
|
|
|
2,075
|
|
|
|
2,305
|
|
Depreciation and amortization
|
|
84
|
|
|
|
—
|
|
|
|
302
|
|
|
|
212
|
|
Total operating costs and expenses
|
|
11,826
|
|
|
|
9,073
|
|
|
|
41,007
|
|
|
|
35,557
|
|
Income (loss) from operations
|
|
5,082
|
|
|
|
1,943
|
|
|
|
10,287
|
|
|
|
9,164
|
|
Other income (expense):
|
|
|
|
|
|
|
|
Interest income
|
|
196
|
|
|
|
96
|
|
|
|
672
|
|
|
|
96
|
|
Gain (loss) on real estate ventures
|
|
72
|
|
|
|
(467
|
)
|
|
|
(297
|
)
|
|
|
(1,187
|
)
|
Other income (expense), net
|
|
7
|
|
|
|
31
|
|
|
|
63
|
|
|
|
79
|
|
Income (loss) from operations before income tax
|
|
5,357
|
|
|
|
1,603
|
|
|
|
10,725
|
|
|
|
8,152
|
|
Provision for (benefit from) income tax
|
|
(4,970
|
)
|
|
|
(267
|
)
|
|
|
(3,835
|
)
|
|
|
368
|
|
Net income (loss)
|
$
|
10,327
|
|
|
$
|
1,870
|
|
|
$
|
14,560
|
|
|
$
|
7,784
|
|
|
|
|
|
|
|
|
|
Weighted-average common stock outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
9,895
|
|
|
|
9,653
|
|
|
|
9,846
|
|
|
|
9,629
|
|
Diluted
|
|
10,418
|
|
|
|
10,169
|
|
|
|
10,327
|
|
|
|
10,108
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
Basic
|
$
|
1.04
|
|
|
$
|
0.19
|
|
|
$
|
1.48
|
|
|
$
|
0.81
|
|
Diluted
|
$
|
0.99
|
|
|
$
|
0.18
|
|
|
$
|
1.41
|
|
|
$
|
0.77
|
|
COMSTOCK HOLDING COMPANIES, INC.
Non-GAAP Financial Measures
(Unaudited; In thousands)
Adjusted EBITDA
The following table presents a reconciliation of net income (loss) from
continuing operations, the most directly comparable financial measure as
measured in accordance with GAAP, to Adjusted EBITDA:
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
|
2024
|
|
|
|
2023
|
|
|
|
2024
|
|
|
|
2023
|
|
Net income (loss)
|
$
|
10,327
|
|
|
$
|
1,870
|
|
|
$
|
14,560
|
|
|
$
|
7,784
|
|
Interest income
|
|
(196
|
)
|
|
|
(96
|
)
|
|
|
(672
|
)
|
|
|
(96
|
)
|
Income taxes
|
|
(4,970
|
)
|
|
|
(267
|
)
|
|
|
(3,835
|
)
|
|
|
368
|
|
Depreciation and amortization
|
|
84
|
|
|
|
—
|
|
|
|
302
|
|
|
|
212
|
|
Stock-based compensation
|
|
204
|
|
|
|
191
|
|
|
|
945
|
|
|
|
968
|
|
(Gain) loss on real estate ventures
|
|
(72
|
)
|
|
|
467
|
|
|
|
297
|
|
|
|
1,187
|
|
Adjusted EBITDA
|
$
|
5,377
|
|
|
$
|
2,165
|
|
|
$
|
11,597
|
|
|
$
|
10,423
|
|
The increases in Adjusted EBITDA for the three months and year ended
December 31, 2024 are primarily driven by significant increases in recurring
fee-based property and parking management revenue and supplemental asset
management fee revenue.
We define Adjusted EBITDA as net income (loss) from continuing operations,
excluding the impact of interest expense (net of interest income), income
taxes, depreciation and amortization, stock-based compensation, and gain or
loss on equity method investments in real estate ventures.
We use Adjusted EBITDA to evaluate financial performance, analyze the
underlying trends in our business and establish operational goals and
forecasts that are used when allocating resources. We expect to compute
Adjusted EBITDA consistently using the same methods each period.
We believe Adjusted EBITDA is a useful measure because it permits investors
to better understand changes over comparative periods by providing financial
results that are unaffected by certain non-cash items that are not
considered by management to be indicative of our operational performance.
While we believe that Adjusted EBITDA is useful to investors when evaluating
our business, it is not prepared and presented in accordance with GAAP, and
therefore should be considered supplemental in nature. Adjusted EBITDA
should not be considered in isolation, or as a substitute, for other
financial performance measures presented in accordance with GAAP. Adjusted
EBITDA may differ from similarly titled measures presented by other
companies.
Source: Comstock Holding Companies, Inc.