10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended May 31, 2024

or

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __________ to __________

Commission file number 000-08814

PURE CYCLE CORPORATION

(Exact name of registrant as specified in its charter)

Colorado	84-0705083
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
34501 E. Quincy Avenue, Bldg. 65, Suite A, Watkins, CO	80137
(Address of principal executive offices)	(Zip Code)

(303) 292 – 3456

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Common Stock 1/3 of $.01 par value	PCYO	The NASDAQ Stock Market
(Title of each class)	(Trading Symbol(s))	(Name of each exchange on which registered)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐	Accelerated filer ☐
Non-accelerated filer ☒	Smaller reporting company ☒
	Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 24,075,342 shares of 1/3 of $.01 par value common stock as of July 5, 2024.

PURE CYCLE CORPORATION

INDEX TO May 31, 2024 FORM 10-Q

		Page
PART I. FINANCIAL INFORMATION		4
	Item 1. Consolidated Financial Statements	4
	Consolidated Balance Sheets: May 31, 2024 (unaudited) and August 31, 2023	4
	Consolidated Statements of Income (unaudited): For the three and nine months ended May 31, 2024 and 2023	5
	Consolidated Statements of Shareholders’ Equity (unaudited): For the three and nine months ended May 31, 2024 and 2023	6
	Consolidated Statements of Cash Flows (unaudited): For the three and nine months ended May 31, 2024 and 2023	7
	Notes to Consolidated Financial Statements	8
	Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	21
	Item 3. Quantitative and Qualitative Disclosures About Market Risk	30
	Item 4. Controls and Procedures	31
PART II. OTHER INFORMATION		31
	Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	31
	Item 6. Exhibits	32
SIGNATURES		32

FORWARD-LOOKING STATEMENTS

Statements that are not historical facts contained in this Quarterly Report on Form 10-Q are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (Exchange Act). The words “anticipate,” “seek,” “project,” “future,” “likely,” “believe,” “may,” “should,” “could,” “will,” “estimate,” “expect,” “plan,” “intend” and similar expressions, as they relate to us, are intended to identify forward-looking statements. Forward-looking statements include statements relating to, among other things:

● future water supply needs in Colorado and how such needs will be met;

● anticipated revenue from our commercial water sales;

● anticipated increases in residential and commercial demand for water services and competition for these services;

● estimated population increases in the Denver metropolitan area and the South Platte River basin;

● increased demand for single-family rental homes;

● plans for, and the efficiency of, development of our Sky Ranch property;

● our competitive advantage;

● the impact of individual housing and economic cycles on the number of connections we can serve with our water;

● the number of new water connections needed to recover the costs of our water supplies;

● the number of units planned for development at Sky Ranch;

● the timing of the completion of construction and sale of finished lots at Sky Ranch;

● the number of lots expected to be delivered in a fiscal period;

● anticipated financial results, including anticipated increases in customers and revenue, from development of our Sky Ranch property;

● estimated tap fees to be generated from the development of the various phases of Sky Ranch;

● anticipated expansion and rental dates for our single-family rental homes;

● anticipated revenues and cash flows from our single-family rental homes;

● timing of and interpretation of royalties to the State Board of Land Commissioners;

● participation in regional water projects, including “WISE” (as defined herein) and the timing and availability of water from, and projected costs related to, WISE;

● increases in future water or wastewater tap fees;

● our ability to collect fees and charges from customers and other users;

● the estimated amount of reimbursable costs for Sky Ranch and the collectability of reimbursables;

● anticipated timing and amount of, and sources of funding for, (i) capital expenditures to construct infrastructure and increase production capacities, (ii) compliance with water, environmental and other regulations, and (iii) operations, including delivery and treatment of water and wastewater;

● capital required and costs to develop Sky Ranch;

● anticipated development of other phases concurrently with the second phase of Sky Ranch;

● plans to provide water for drilling and hydraulic fracturing of oil and gas wells;

● changes in oil and gas drilling activity on our property, on the Lowry Ranch, or in the surrounding areas;

● estimated costs of earthwork, erosion control, streets, drainage and landscaping at Sky Ranch;

● the anticipated revenues from customers in the Rangeview District, Sky Ranch Districts, and Elbert & Highway 86 District;

● plans for the use and development of our water assets and potential delays;

● estimated number of connections we can serve with our existing water rights;

● factors affecting demand for water;

● our ability to meet customer demands in a sustainable and environmentally friendly way;

● our ability to reduce the amount of up-front construction costs for water and wastewater systems;

● costs and plans for treatment of water and wastewater;

● anticipated number of deep-water wells required to continue expanding and developing our Rangeview Water Supply;

● expenditures for expenses and capital needs of the Rangeview District;

● regional cooperation among area water providers in the development of new water supplies and water storage, transmission and distribution systems as the most cost-effective way to expand and enhance service capacities;

● plans to drill water wells into aquifers located beneath the Lowry Ranch and the timing and estimated costs of such a build out;

1

● sufficiency of tap fees to fund infrastructure costs of the Rangeview District;

● our ability to assist Colorado “Front Range” water providers in meeting current and future water needs;

● plans to use raw water, effluent water or reclaimed water for agricultural and irrigation uses;

● factors that may impact labor and material costs;

● use of third parties to construct water and wastewater facilities and Sky Ranch lot improvements;

● plans to utilize fixed-price contracts;

● estimated supply capacity of our water assets;

● our belief that we have exceeded market expectations with the delivery of our lots at Sky Ranch;

● the impact of future cyberattacks on our business, financial condition, operating results and reputation;

● our ability to comply with permit requirements and environmental regulations and the cost of such compliance;

● the impact of water quality, solid waste disposal and environmental regulations on our financial condition and results of operations;

● our belief that several long-term land development and housing factors remain positive;

● our belief that Sky Ranch is better positioned to navigate the changing market then competitors;

● the impact of the downturn in the homebuilding market and increased interest rates on our business and financial condition;

● the recoverability of water and wastewater service costs from rates;

● forfeitures of option grants, vesting of non-vested options and the fair value of option awards;

● the sufficiency of our working capital and financing sources to fund our operations;

● estimated costs of public improvements to be funded by Pure Cycle and constructed on behalf of the Sky Ranch Community Authority Board;

● the anticipated development of the Sky Ranch Academy and the timing of enrollment of upper grades;

● service life of constructed facilities;

● accounting estimates and the impact of new accounting pronouncements; and

● the effectiveness of our disclosure controls and procedures and our internal controls over financial reporting.

Forward-looking statements reflect our current views with respect to future events and are subject to certain risks, uncertainties, and assumptions. There are no assurances that any of our expectations will be realized, and actual results could differ materially from those in such statements. Factors that could cause actual results to differ from those contemplated by such forward-looking statements include, without limitation:

● outbreaks of disease, such as the COVID-19 pandemic, and related stay-at-home orders, quarantine policies and restrictions on travel, trade and business operations, and the related impacts to the general economy;

● political and economic instability, whether resulting from natural disasters, wars, terrorism, pandemics or other sources;

● our ability to successfully expand our single-family home rental business and rent our single-family homes at rates sufficient to cover our costs;

● the timing of new home construction and other development in the areas where we may sell our water, which in turn may be impacted by credit availability and rising inflation and interest rates;

● population growth;

● changes in employment levels, job and personal income growth and household debt-to-income levels;

● changes in consumer confidence generally and confidence of potential home buyers in particular;

● declines in property values which impact tax revenue to the Sky Ranch Community Authority Board which would impact their ability to repay us;

● changes in the supply of available new or existing homes and other housing alternatives, such as apartments and other residential rental property;

● timing of oil and gas development in the areas where we sell our water;

● the market price of homes, rental rates, and water, oil and gas prices;

● changes in customer consumption patterns;

● changes in applicable statutory and regulatory requirements;

● changes in governmental policies and procedures, including with respect to land use and environmental and tax matters;

● changes in interest rates;

● changes in tenant relief laws, including laws regulating evictions, rent control laws, and other regulations that limit our ability to increase rental rates may negatively impact our rental income and profitability from our single-family rentals;

● changes in private and federal mortgage financing programs and lending practices;

2

● uncertainties in the estimation of water available under decrees;

● uncertainties in the estimation of number of connections we can service with our existing water supplies;

● uncertainties in the estimation of costs of delivery of water and treatment of wastewater;

● uncertainties in the estimation of the service life of our systems;

● uncertainties in the estimation of costs of construction projects;

● uncertainties in the amount of reimbursable costs we may ultimately collect;

● the strength and financial resources of our competitors;

● our ability to find and retain skilled personnel;

● climatic and weather conditions, including floods, droughts and freezing conditions;

● turnover of elected and appointed officials and delays caused by political concerns and government procedures;

● availability and cost of labor, material and equipment;

● engineering and geological problems;

● environmental risks and regulations;

● our ability to raise capital;

● changes in corporate tax rates;

● our ability to negotiate contracts with customers;

● uncertainties in water court rulings;

● security and cyberattacks, including unauthorized access to confidential information on our information technology systems; and

● the factors described under “Risk Factors” in Part I Item IA of our most recent Annual Report on Form 10-K.

We undertake no obligation, and disclaim any obligation, to publicly update or revise any forward-looking statements, whether because of new information, future events or otherwise. All forward-looking statements are expressly qualified by this cautionary statement.

3

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

PURE CYCLE CORPORATION

CONSOLIDATED BALANCE SHEETS

(In thousands, except shares)	May 31, 2024		August 31, 2023
ASSETS:		(unaudited)
Current assets:
Cash and cash equivalents	$	20,360	$	26,012
Short term investments		171		—
Trade accounts receivable, net		2,303		1,092
Land under development		5,183		1,726
Income taxes receivable		—		551
Prepaid expenses and other assets		580		346
Total current assets		28,597		29,727
Restricted cash		2,881		2,475
Investments in water and water systems, net		59,078		57,798
Construction in progress		4,243		5,457
Single-family rental units		5,115		4,490
Land and mineral rights:
Held for development		3,714		4,652
Held for investment purposes		451		451
Other assets		1,167		1,359
Notes receivable – related parties, including accrued interest
Reimbursable public improvements and project management fees		33,541		24,999
Other		1,441		1,451
Operating leases - right of use assets		176		357
Total assets	$	140,404	$	133,216
LIABILITIES:
Current liabilities:
Accounts payable	$	3,311	$	1,960
Accrued liabilities		1,380		1,761
Accrued liabilities – related parties		1,357		1,021
Income taxes payable		1,383		—
Deferred lot sales revenues		1,548		1,661
Deferred water sales revenues		13		69
Debt, current portion		34		31
Total current liabilities		9,026		6,503
Debt, less current portion		6,859		6,885
Deferred tax liability, net		1,230		1,352
Lease obligations - operating leases, less current portion		106		242
Total liabilities		17,221		14,982
Commitments and contingencies
SHAREHOLDERS’ EQUITY:
Series B preferred shares: par value $0.001 per share, 25 million authorized; 432,513 issued and outstanding (liquidation preference of $432,513)		—		—
Common shares: par value 1/3 of $.01 per share, 40.0 million authorized; 24,075,342 and 24,078,720 outstanding, respectively		80		80
Additional paid-in capital		175,069		174,689
Accumulated deficit		(51,966)		(56,535)
Total shareholders’ equity		123,183		118,234
Total liabilities and shareholders’ equity	$	140,404	$	133,216

See accompanying Notes to the Consolidated Financial Statements

4

PURE CYCLE CORPORATION

CONSOLIDATED STATEMENTS OF INCOME
(unaudited)

	Three Months Ended				Nine Months Ended
(In thousands, except share information)	May 31, 2024		May 31, 2023		May 31, 2024		May 31, 2023
Revenues:
Metered water usage from:
Municipal customers	$	145	$	145	$	458	$	349
Commercial customers		1,432		2,145		5,045		2,596
Wastewater treatment fees		85		75		258		216
Water and wastewater tap fees		581		1,256		1,162		2,400
Lot sales		4,795		3,160		7,906		5,064
Project management fees		221		42		362		173
Single-family rentals		123		34		357		90
Special facility projects and other		222		22		639		330
Total revenues		7,604		6,879		16,187		11,218
Cost of revenues:
Water service operations		564		576		1,628		1,457
Wastewater service operations		173		96		513		350
Land development construction costs		1,192		951		1,961		1,291
Project management costs		154		81		401		227
Single-family rental costs		71		24		161		53
Depletion and depreciation		410		407		1,132		1,246
Other		174		71		406		318
Total cost of revenues		2,738		2,206		6,202		4,942
General and administrative expenses		1,647		805		5,082		3,900
Depreciation		151		111		447		348
Operating income		3,068		3,757		4,456		2,028
Other income (expense):
Interest income - related party		217		331		1,156		841
Interest income - Investments		279		281		873		727
Oil and gas royalty income, net		392		44		479		227
Oil and gas lease income, net		18		18		56		56
Other, net		(13)		40		121		1,257
Interest expense, net		(109)		(52)		(328)		(149)
Income from operations before income taxes		3,852		4,419		6,813		4,987
Income tax expense		(1,027)		(1,124)		(1,805)		(1,344)
Net income	$	2,825	$	3,295	$	5,008	$	3,643
Earnings per common share - basic and diluted
Basic	$	0.12	$	0.14	$	0.21	$	0.15
Diluted	$	0.12	$	0.14	$	0.21	$	0.15
Weighted average common shares outstanding:
Basic		24,087,170		24,054,843		24,085,578		24,021,582
Diluted		24,143,039		24,166,344		24,146,361		24,131,621

See accompanying Notes to the Consolidated Financial Statements

5

PURE CYCLE CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(unaudited)

	Three Months Ended May 31, 2024
	Preferred Stock			Common Stock			Additional		Accumulated
(in thousands, except shares)	Shares	Amount		Shares	Amount		Paid-in Capital		Deficit		Total
Balance at February 29, 2024	432,513	$	—	24,088,734	$	80	$	175,014	$	(54,650)	$	120,444
Restricted stock grants	—		—	—		—		—		—		—
Stock options exercised	—		—	—		—		—		—		—
Stock granted for services	—		—	1,608		—		15		—		15
Share-based compensation	—		—	—		—		40		—		40
Repurchases of common stock	—		—	(15,000)		—		—		(141)		(141)
Net income	—		—	—		—		—		2,825		2,825
Balance at May 31, 2024	432,513	$	—	24,075,342	$	80	$	175,069	$	(51,966)	$	123,183
	Three Months Ended May 31, 2023
	Preferred Stock			Common Stock			Additional		Accumulated
(in thousands, except shares)	Shares	Amount		Shares	Amount		Paid-in Capital		Deficit		Total
Balance at February 28, 2023	432,513	$	—	24,054,843	$	80	$	174,611	$	(60,886)	$	113,805
Share-based compensation	—		—	—		—		98		—		98
Net income	—		—	—		—		—		3,295		3,295
Balance at May 31, 2023	432,513	$	—	24,054,843	$	80	$	174,709	$	(57,591)	$	117,198

	Nine Months Ended May 31, 2024
	Preferred Stock			Common Stock			Additional		Accumulated
(in thousands, except shares)	Shares	Amount		Shares	Amount		Paid-in Capital		Deficit		Total
Balance at August 31, 2023	432,513	$	—	24,078,720	$	80	$	174,689	$	(56,535)	$	118,234
Restricted stock grants	—		—	8,000		—		37		—		37
Stock options exercised	—		—	13,978		—		—		—		—
Stock granted for services	—		—	19,644		—		195		—		195
Share-based compensation	—		—	—		—		148		—		148
Repurchases of common stock	—		—	(45,000)		—		—		(439)		(439)
Net income	—		—	—		—		—		5,008		5,008
Balance at May 31, 2024	432,513	$	—	24,075,342	$	80	$	175,069	$	(51,966)	$	123,183
	Nine Months Ended May 31, 2023
	Preferred Stock			Common Stock			Additional		Accumulated
(in thousands, except shares)	Shares	Amount		Shares	Amount		Paid-in Capital		Deficit		Total
Balance at August 31, 2022	432,513	$	—	23,980,645	$	80	$	174,150	$	(61,234)	$	112,996
Restricted stock grants	—		—	56,000		—		111		—		111
Stock granted for services	—		—	18,198		—		180		—		180
Share-based compensation	—		—	—		—		268		—		268
Net income	—		—	—		—		—		3,643		3,643
Balance at May 31, 2023	432,513	$	—	24,054,843	$	80	$	174,709	$	(57,591)	$	117,198

See accompanying Notes to the Consolidated Financial Statements

6

PURE CYCLE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

	Nine Months Ended
(In thousands)	May 31, 2024		May 31, 2023
Cash flows from operating activities:
Net income	$	5,008	$	3,643
Adjustments to reconcile net income to net cash used by operating activities:
Depreciation and depletion		1,579		1,594
Trade accounts receivable		(1,211)		(246)
Accounts payable and accrued liabilities		1,353		(788)
Other assets and liabilities		315		922
Share-based compensation expense		380		559
Deferred income taxes		(122)		(202)
Prepaid expenses		(234)		75
Amortized discount on U.S. Treasury Bills		—		(256)
Net activity for notes receivable - related party, other		(90)		(277)
Deferred water sales revenue		(56)		(557)
Land under development		(6,550)		(249)
Deferred lot sale revenues		(113)		(800)
Taxes payable / receivable		1,934		(2,720)
Net activity on note receivable - related party, reimbursable public improvements		(2,986)		(3,668)
Net cash used by operating activities		(793)		(2,970)
Cash flows from investing activities:
Maturity of held-to-maturity investments in U.S. Treasury Bills		—		15,256
Purchase of property and equipment		(409)		(275)
Investments in future development phases at Sky Ranch		(1,994)		(937)
Construction costs of single-family rentals		(291)		(3,471)
Investments in water and water systems		(1,226)		(1,374)
Payments on note receivable - related party, other		100		-
Purchase of held-to-maturity investments in U.S. Treasury Bills		(171)		(15,000)
Net cash used in investing activities		(3,991)		(5,801)
Cash flows from financing activities:
Payments on notes payable		(23)		(8)
Repurchases of common stock		(439)		—
Payments to contingent liability holders		—		(111)
Net cash used in financing activities		(462)		(119)
Net change in cash, cash equivalents and restricted cash		(5,246)		(8,890)
Cash, cash equivalents and restricted cash – beginning of period		28,487		37,222
Cash, cash equivalents and restricted cash – end of period	$	23,241	$	28,332
Cash and cash equivalents	$	20,360	$	26,000
Restricted cash		2,881		2,332
Total cash, cash equivalents and restricted cash	$	23,241	$	28,332
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid for income taxes	$	65	$	4,265
Cash paid for interest	$	312	$	142
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Change in reimbursable public improvements included in accounts payable and accrued liabilities	$	205	$	569
Change in investments in water and water systems included in accounts payable and accrued liabilities	$	84	$	85
Issuance of stock for compensation	$	211	$	111

See accompanying Notes to the Consolidated Financial Statements

7

PURE CYCLE CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

May 31, 2024

NOTE 1 – PRESENTATION OF INTERIM INFORMATION

The accompanying unaudited consolidated financial statements have been prepared by Pure Cycle Corporation (the “Company” or “Pure Cycle”) and include all adjustments that are of a normal recurring nature and are in the opinion of management, necessary to present fairly the financial position, results of operations and cash flows of the Company as of and for the three and nine months ended May 31, 2024 and 2023. The August 31, 2023 balance sheet was derived from the Company’s audited consolidated financial statements.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. It is suggested the accompanying consolidated financial statements and notes be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended August 31, 2023 (“2023 Annual Report”) filed with the Securities and Exchange Commission (“SEC”) on November 15, 2023. The results of operations for interim periods presented are not necessarily indicative of the operating results expected for the full fiscal year.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates are used to account for certain items such as revenue recognition, dollar amount of reimbursable costs and collectability of reimbursable costs, costs of revenue for lot sales, share-based compensation, and the useful lives and recoverability of long-lived assets. Actual results could differ from those estimates and assumptions due to risks and uncertainties, including uncertainty in the current economic environment.

Recently Issued Accounting Pronouncements

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments — Credit Losses: Measurement of Credit Losses on Financial Instruments, which changes the impairment model for most financial assets. The ASU introduces a new credit loss methodology, Current Expected Credit Losses (“CECL”), which requires earlier recognition of credit losses, while also providing additional transparency about credit risk. Since its original issuance in 2016, the FASB has issued several updates to the original ASU. The CECL framework utilizes a lifetime expected credit loss measurement objective for the recognition of credit losses for loans, held-to-maturity securities and other receivables at the time the financial asset is originated or acquired. The expected credit losses are adjusted each period for changes in expected lifetime credit losses. The methodology replaces the multiple existing impairment methods, which generally require that a loss be incurred before it is recognized.

On September 1, 2023, the Company adopted the guidance on a modified retrospective basis. The Company has not restated comparative information for the three and nine months ended May 31, 2023, and, therefore, the comparative information for the three and nine months ended May 31, 2023, is reported under previous guidance and is not comparable to the information presented for the three and nine months ended May 31, 2024. The adoption of this standard did not have a material impact on the Company's consolidated financial statements.

Reclassifications

The Company has reclassified certain prior year information to conform to the current year presentation.

8

NOTE 2 – REIMBURSABLE PUBLIC IMPROVEMENTS AND NOTE RECEIVABLE FROM THE SKY RANCH COMMUNITY AUTHORITY BOARD

The Sky Ranch Community Authority Board (“Sky Ranch CAB”) and the Company’s agreements with the Sky Ranch CAB are described in greater detail in Notes 5 and 15 to the 2023 Annual Report.

The notes receivable – related party, reimbursable public improvements and project management fees are due to the Company from the Sky Ranch CAB and reports the balances owed by the Sky Ranch CAB to Pure Cycle for public improvements paid for by Pure Cycle which are reimbursable from the Sky Ranch CAB and include project management fees related to the Company’s management of the construction of the public improvements, and interest accrued on the unpaid balances related to the ongoing development of the Sky Ranch master planned community (Sky Ranch). Pure Cycle has advanced funds to the Sky Ranch CAB for the cost of constructing certain public improvements at Sky Ranch which are the ultimate responsibility of the Sky Ranch CAB. During the three and nine months ended May 31, 2024, Pure Cycle spent $4.1 million and $7.6 million on public improvements which are payable by the Sky Ranch CAB to Pure Cycle. Since Pure Cycle believes the amounts are probable of collection, they have been added to the note receivable from the Sky Ranch CAB. Additionally, for the three and nine months ended May 31, 2024, project management fees of $0.2 million and $0.4 million and interest income on the outstanding note receivable of $0.2 million and $1.2 million were also added to the note receivable. During the three and nine months ended May 31, 2024, the Sky Ranch CAB paid Pure Cycle $0 and $0.3 million pursuant to the note. Pursuant to the agreements with the Sky Ranch CAB, any payments received are initially applied to interest.  

During the three and nine months ended May 31, 2023, Pure Cycle spent $2.6 million and $5.4 million on public improvements which are payable by the Sky Ranch CAB to Pure Cycle. Since Pure Cycle believes the amounts are probable of collection, they have been added to the note receivable from the Sky Ranch CAB. Additionally, for the three and nine months ended May 31, 2023, project management fees of less than $0.1 million and $0.2 million and interest income on the outstanding note receivable of $0.3 million and $0.8 million were also added to the note receivable. During the three and nine months ended May 31, 2023, the Sky Ranch CAB paid Pure Cycle $0.5 million and $0.5 million, respectively. Pursuant to the agreements with the Sky Ranch CAB, any payments received are initially applied to interest.  

The following table summarizes the activity and balances associated with the note receivable from the Sky Ranch CAB:

	Three Months Ended
	May 31, 2024		May 31, 2023
Beginning balance	$	28,915	$	20,609
Additions		4,626		2,996
Payments received		—		(487)
Ending balance	$	33,541	$	23,118
	Nine Months Ended
	May 31, 2024		May 31, 2023
Beginning balance	$	24,999	$	17,208
Additions		8,828		6,397
Payments received		(286)		(487)
Ending balance	$	33,541	$	23,118

The note receivable from the Sky Ranch CAB accrues interest at 6% per annum. Public improvements which are not probable of reimbursement at the time of being incurred are considered contract fulfillment costs and are recorded as land development construction costs as incurred. If public improvement costs are deemed probable of collection, the costs are recognized as notes receivable - related party. The Company assesses the collectability of the note receivable from the Sky Ranch CAB, which includes reimbursable public improvements, project management fees and the related interest income, at each reporting period. The Sky Ranch CAB has an obligation to repay the Company, but the ability of the Sky Ranch CAB to do so before the contractual termination dates is dependent upon the establishment of a tax base or other fee generating activities sufficient to fund reimbursable costs incurred.

9

NOTE 3 – REVENUES, FEES AND OTHER INCOME ITEMS

The Company’s revenue is primarily generated from sales of water and wastewater taps, metered water and wastewater usage, the sale of lots to homebuilders, and rent collected from its single-family homes. Detailed descriptions of the policies related to revenue recognition are included in Note 2 to the 2023 Annual Report.

The following describes significant components of revenue for the three and nine months ended May 31, 2024 and 2023.

Water and wastewater tap fees – During the three months ended May 31, 2024 and 2023, the Company sold a total of 20 and 44 water taps generating $0.5 million and $1.1 million in tap fee revenues. During the three months ended May 31, 2024 and 2023, the Company sold a total of 18 and 43 wastewater taps generating $0.1 million and $0.2 million in tap fee revenues. During the nine months ended May 31, 2024 and 2023, the Company sold a total of 35 and 85 water taps generating $0.9 million and $2.0 million in tap fee revenues. During the nine months ended May 31, 2024 and 2023, the Company sold a total of 33 and 79 wastewater taps generating $0.2 million and $0.4 million in tap fee revenues. The water taps were all sold at Sky Ranch and Wild Pointe, and the wastewater taps were all sold at Sky Ranch.

Metered water and wastewater usage fees – During the three months ended May 31, 2024 and 2023, the Company sold a total of 394 and 564 acre-feet of water generating $1.7 million and $2.4 million in metered water and wastewater treatment fees revenue. During the nine months ended May 31, 2024 and 2023, the Company sold a total of 1,422 and 806 acre-feet of water generating $5.8 million and $3.2 million in metered water and wastewater treatment fees revenue. The Company provides water and wastewater services to customers, for which the customers are charged monthly usage fees. Water usage fees are assessed to customers based on actual metered usage each month plus a base monthly service fee assessed per single family equivalent (“SFE”) unit served. One SFE is a customer, whether residential, commercial or industrial, that imparts a demand on the Company’s water or wastewater systems similar to the demand of a family of four persons living in a single-family house on a standard-sized lot. Water usage pricing is based on a tiered pricing structure, and certain usage revenues are subject to royalties as described in the 2023 Annual Report. The Company also sells water for industrial uses, mainly to oil and gas companies for use in the drilling and hydraulic fracking processes.

Sale of finished lots – For the three months ended May 31, 2024 and 2023, the Company recognized $4.8 million and $3.2 million of lot sales revenue, which was recognized using the percent-of-completion method for the Company’s land development activities at the Sky Ranch Master Planned Community. For the nine months ended May 31, 2024 and 2023, the Company recognized $7.9 million and $5.1 million of lot sales revenue, which was recognized using the percent-of-completion method for the Company’s land development activities at the Sky Ranch Master Planned Community. As of May 31, 2024, the first development phase (509 lots) is complete and the second development phase (874 lots) is being developed in four subphases, referred to as Phase 2A (229 lots), Phase 2B (211 lots), Phase 2C (228 lots) and Phase 2D (206 lots). As of May 31, 2024, Phase 2A is approximately 98% complete, Phase 2B is approximately 70% complete and Phase 2C is approximately 22% complete. Phase 2A is substantially completed with some landscaping items remaining. Phase 2B is expected to be complete by the end of Pure Cycle’s fiscal 2024 and Phase 2C is expected to be complete during Pure Cycle’s fiscal 2025.

Project management services – During each of the three-month periods ended May 31, 2024 and 2023, the Company recognized $0.2 million and less than $0.1 million of project management revenue from the Sky Ranch CAB, a related party, for managing the Sky Ranch development project. During the nine-month periods ended May 31, 2024 and 2023, the Company recognized $0.4 million and $0.2 million of project management revenue from the Sky Ranch CAB, a related party, for managing the Sky Ranch development project.

Single-family rental revenue

In November 2021, Pure Cycle began constructing and renting single-family homes on lots it retained at Sky Ranch. Pure Cycle began recognizing lease income related to these rental units in November 2021. Pure Cycle generally rents its single-family properties under non-cancelable one year lease agreements. As of May 31, 2024, Pure Cycle has 14 single-family detached homes rented under separate lease agreements.  For the three months ended May 31, 2024 and 2023, the Company recognized $0.1 million and less than $0.1 million of rental property revenues. For the nine months ended May 31, 2024 and 2023, the Company recognized $0.4 million and less than $0.1 million of rental property revenues.

10

Pure Cycle will begin construction on 17 additional rental homes in Phase 2B, all of which the Company believes will be available for rent in fiscal 2025. As of May 31, 2024, the Company had reserved 83 lots in Phases 2B, 2C and 2D of Sky Ranch for future rental units. When combined with the 14 units already built and rented, these additions will bring the total single-family rentals to 97. The Company expects to take approximately three more years to build and rent all these units. Based on these projections, the Company believes this could become a reportable operating segment in the future once its operations become material.

Special facility projects and other revenue

Pure Cycle receives fees from customers including municipalities and area water providers for contract operations services. These fees are recognized as earned, typically monthly, plus charges for additional work performed. Additionally, the Company performs certain construction activities at Sky Ranch. The activities performed include construction and maintenance services. The revenue for both types of services are invoiced and recognized as special facility projects revenue. For the three months ended May 31, 2024 and 2023, the Company recognized $0.2 million and less than $0.1 million of special facility projects and other revenue, an immaterial amount of which is from work performed for the Sky Ranch CAB, a related party. For the nine months ended May 31, 2024 and 2023, the Company recognized $0.6 million and $0.3 million of special facility projects and other revenue, an immaterial amount of which is from work performed for the Sky Ranch CAB, a related party.

Deferred revenue

Changes and balances of the Company’s deferred revenue accounts by segment are as follows:

	Three Months Ended May 31, 2024
(In thousands)	Water and Wastewater Resource Development		Land Development		Total
Balance at February 29, 2024	$	31	$	2,605	$	2,636
Revenue recognized		(18)		(4,881)		(4,899)
Revenue deferred		-		3,824		3,824
Balance at May 31, 2024	$	13	$	1,548	$	1,561
	Three Months Ended May 31, 2023
	Water and Wastewater Resource Development		Land Development		Total
Balance at February 28, 2023	$	533	$	3,473	$	4,006
Revenue recognized		(520)		(3,160)		(3,680)
Revenue deferred		-		3,162		3,162
Balance at May 31, 2023	$	13	$	3,475	$	3,488
	Nine Months Ended May 31, 2024
(In thousands)	Water and Wastewater Resource Development		Land Development		Total
Balance at August 31, 2023	$	69	$	1,661	$	1,730
Revenue recognized		(164)		(8,058)		(8,222)
Revenue deferred		108		7,945		8,053
Balance at May 31, 2024	$	13	$	1,548	$	1,561
	Nine Months Ended May 31, 2023
(In thousands)	Water and Wastewater Resource Development		Land Development		Total
Balance at August 31, 2022	$	570	$	4,275	$	4,845
Revenue recognized		(557)		(5,057)		(5,614)
Revenue deferred		-		4,257		4,257
Balance at May 31, 2023	$	13	$	3,475	$	3,488

11

The Company receives deposits or pre-payments from oil and gas operators to reserve water for use in future well drilling and fracking operations. When the operators use the water, the Company recognizes the revenue for these payments in the metered water usage from the commercial customers’ line on the statement of income.

The Company recognizes lot sales over time as construction activities progress and not necessarily when payment is received. For example, the Company may receive milestone payments before revenue can be recognized (i.e., prior to the Company completing cumulative progress which faithfully represents the transfer of goods and services to the customer) which results in the Company recording deferred revenue. The Company recognizes this revenue into income as construction activities progress, measured based on costs incurred compared to total estimated costs of the project, which management believes is a faithful representation of the transfer of goods and services to the customer.

Revenue allocated to remaining performance obligations such as described above represents contracted revenue that has not yet been recognized, which includes unearned revenue and amounts that will be invoiced and recognized as revenue in future periods.

NOTE 4 – FAIR VALUE MEASUREMENTS

Fair value accounting guidance includes a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 inputs) and the lowest priority to unobservable inputs (Level 3 inputs).

The carrying value for certain of the Company’s financial instruments (i.e., cash, restricted cash, short term investments, accounts receivable, accounts payable, accrued liabilities, the SFR Notes and the Lost Creek Note, each as defined in Note 6 below) materially approximate their fair value because of their short-term nature and generally negligible credit losses.

As of May 31, 2024 and August 31, 2023, the Company had no assets or liabilities measured at fair value on a recurring basis. As of May 31, 2024 and August 31, 2023, the Company had one Level 3 asset (notes receivable – related party), for which the Company did not record any impairment charges.

There were no transfers between Level 1, 2 or 3 categories during the three and nine months ended May 31, 2024 and 2023.

NOTE 5 – WATER, LAND AND OTHER FIXED ASSETS

The Company’s water rights and current water and wastewater service agreements, including capitalized terms not defined herein, are more fully described in Note 4 to the 2023 Annual Report.

Investment in Water and Water Systems

The Company’s Investments in water and water systems consist of the following costs and accumulated depreciation and depletion:

	May 31, 2024				August 31, 2023
			Accumulated				Accumulated
			Depreciation				Depreciation
(In thousands)	Costs		and Depletion		Costs		and Depletion
Rangeview water system	$	22,067	$	(3,378)	$	20,020	$	(2,813)
Rangeview water supply		15,423		(19)		15,084		(18)
Water supply – Other		7,588		(2,242)		7,612		(2,064)
Sky Ranch water rights and other costs		7,764		(1,605)		7,764		(1,487)
Sky Ranch pipeline		5,740		(1,319)		5,740		(1,175)
Lost Creek water supply		7,357		—		7,328		—
Fairgrounds water and water system		2,900		(1,569)		2,900		(1,503)
Wild Pointe service rights		1,632		(1,261)		1,632		(1,222)
Totals		70,471		(11,393)		68,080		(10,282)
Net investments in water and water systems	$	59,078			$	57,798

12

Construction in Progress

The construction in progress account represents costs incurred on various construction projects currently underway that as of the balance sheet date have not been completed and placed into service. The construction in progress account consists primarily of costs incurred relating to water facilities and Sky Ranch infrastructure being constructed, which Pure Cycle anticipates will be placed in service during the next 12 months. During the three and nine months ended May 31, 2024, the Company incurred $0.4 million and $2.3 million of costs related to construction in Sky Ranch and water and wastewater construction projects. The Company capitalized $2.5 million and $3.7 million of costs as projects were completed and placed into service during the three and nine months ended May 31, 2024.

Single-Family Rental Homes

During the year ended August 31, 2023, the Company completed 11 additional rental homes to be used in the rental business. The Company began construction on one single-family detached unit in March 2022 which was completed in December 2022 and rented effective December 15, 2022. For the remaining 10 units, comprised of single-family detached houses and paired homes, construction began in the summer of 2022 and was completed during the fourth quarter of fiscal 2023.

At May 31, 2024, the Company has reserved approximately 93 lots in Phase 2 of Sky Ranch (10 of which are in Phase 2A and completed) to build additional rental units.

NOTE 6 – DEBT AND OTHER LONG-TERM OBLIGATIONS

As of May 31, 2024, the outstanding principal and deferred financing costs of the Company’s loans are as follows:

(In thousands)	May 31, 2024
Single-Family Rental Home Note Payable	$	3,953
Lost Creek Note Payable		3,000
Total outstanding principal		6,953
Deferred financing costs		(60)
Less current maturities, net of current deferred financing costs		(34)
Debt, less current portion	$	6,859

As of May 31, 2024, the scheduled maturities (i.e., principal payments) of the Company’s loans are as follows:

(In thousands)	Scheduled principal payments
Within 1 year	$	44
Year 2		383
Year 3		1,363
Year 4		319
Year 5		3,135
Thereafter		1,709
Total principal payments	$	6,953

SFR Note 1

On November 29, 2021, PCY Holdings, LLC, a wholly owned subsidiary of the Company, entered a Promissory Note (“SFR Note 1”) with its primary bank to reimburse amounts expended for the construction of the first three single-family rental units. The SFR Note 1 has the following terms:

● Floating per annum interest rate equal to the Western Edition of the “Wall Street Journal” Prime Rate plus 0.5%, which has a floor of 3.75% and a ceiling of 4.25% (4.25% as of May 31, 2024). In the event of default, the interest rate on the SFR Note would be increased by adding an additional 2.0%

● Maturity date of December 1, 2026

13

● Six interest only payments from January 1, 2022 through June 1, 2022

● Fifty-three principal and interest payments each month which began July 1, 2022 in the amount of $4,600 each

● Estimated final principal and interest balloon payment of $0.9 million payable on December 1, 2026

● Secured by three single-family rental homes

● Required minimum debt service coverage ratio of 1.10, measured annually based on audited financial statements (which the Company satisfied as of August 31, 2023), calculated as net operating income less distributions divided by required principal and interest payments, with net operating income defined as net income plus interest, depreciation, and amortization.

SFR Note 2

On August 30, 2023, PCY Holdings, LLC, a wholly owned subsidiary of the Company, entered a Promissory Note (“SFR Note 2”) with its primary bank to reimburse amounts expended for the construction of the next 11 single-family rental homes. The SFR Note 2 has the following terms:

● Initial principal amount of $3.0 million

● An interest rate of 7.51%. In the event of default, the interest rate on the SFR Note 2 would be increased by adding an additional 5.0%

● Maturity date of August 30, 2028

● Fifty-nine principal and interest payments each month beginning September 30, 2023 in the amount of $21,200 each

● Estimated final principal and interest balloon payment of $2.9 million payable on August 30, 2028

● Secured by 11 single-family rental homes

● Required minimum EBITDA of $3.0 million, measured annually at each fiscal year end (which the Company satisfied as of August 31, 2023).

Lost Creek Note

On June 28, 2022, the Company entered a loan with its primary bank to fund the acquisition of 370 acre-feet of water rights the Company acquired on June 27, 2022, in the Lost Creek Designated Groundwater Basin area of Colorado (the “Lost Creek Note”). The Lost Creek Note has an original principal balance of $3.0 million, a ten-year maturity, monthly interest only payments averaging $12,000 per month for thirty-six months which began on July 28, 2022, twenty-four monthly principal and interest payments of $42,000 beginning on July 28, 2025, fifty-nine monthly principal and interest payments of $32,000 beginning on July 28, 2027, and a balloon payment of less than $0.8 million plus unpaid and accrued interest due on June 28, 2032. The Lost Creek Note has a thirty-year amortization period and a fixed per annum interest rate equal to 4.90%. The Lost Creek Note is secured by the Lost Creek Water rights acquired with the note and any fees derived from the use of the Lost Creek Water rights. The Lost Creek Note does not contain any financial covenants.

Working Capital Line of Credit

On January 31, 2024, the Company entered a Business Loan Agreement (“Working Capital LOC”) with its primary bank to provide a $5.0 million operating line of credit. The Working Capital LOC has a two-year maturity, monthly interest only payments if the line is drawn upon with unpaid principal and interest due at maturity, and a floating per annum interest rate equal to the Wall Street Journal Prime Rate (8.5% as of May 31, 2024), which has a floor of 5.00%. In the event of default, the interest rate on the Working Capital LOC would be increased by an additional 2.0%. As of May 31, 2024, the Company has not drawn on the Working Capital LOC.

Letters of Credit

At May 31, 2024, the Company has seven Irrevocable Letters of Credit (“LOCs”) outstanding. The LOCs are to guarantee the Company’s performance related to certain construction projects at Sky Ranch. The Company has the full intent and ability to perform on the contracts, after which, the LOC’s will expire at various dates from June 2024 through March 2025. As of May 31, 2024, the LOCs totaled $2.9 million, which are secured by cash balances maintained in restricted cash accounts at the Company’s bank, renew annually at various dates and have a 1% annual fee.

14

NOTE 7 – EMPLOYEE STOCK PLANS

The Company reserved 2.0 million shares of common stock for issuance to employees and directors pursuant to the Company’s 2024 Equity Incentive Plan (the “2024 Equity Plan”). As of May 31, 2024 there were 1,998,392 shares available for grant under the 2024 Equity Plan. Prior to the effective date of the 2024 Equity Plan, the Company granted options and stock awards to eligible participants under its 2014 Equity Plan (the “2014 Equity Plan”), which expired on April 12, 2024. As of August 31, 2023 there were 964,378 shares available to grant under the 2014 Equity Plan.  No additional awards may be granted pursuant to the 2014 Equity Plan as of May 31, 2024.

The following table summarizes the combined stock option activity for the 2014 Equity Plan and 2024 Equity Plan for the periods noted:

	Number of Options	Weighted Average Exercise Price		Weighted Average Remaining Contractual Term	Approximate Aggregate Intrinsic Value (in thousands)
Outstanding at August 31, 2023	563,000	$	9.15	5.5	$	1,221
Granted	—	$	—
Net settlement exercised	(32,000)	$	—
Forfeited / Expired	—	$	—
Outstanding at May 31, 2024	531,000	$	9.36	4.9	$	472
Options exercisable at May 31, 2024	472,000	$	9.18	4.7	$	465
Outstanding at August 31, 2022	712,500	$	8.75	5.7	$	1,489
Granted	—	$	—
Net settlement exercised	—	$	—
Forfeited / Expired	—	$	—
Outstanding at May 31, 2023	712,500	$	8.75	5.0	$	1,226

During the nine months ended May 31, 2024, the Company had net settlement exercises of stock options, whereby the optionee did not pay cash for the options exercised but instead received the number of shares equal to the difference between the exercise price and the market price on the date of exercise. During the three months ended May 31, 2024, there were no net settlement exercises.  During the nine months ended May 31, 2024, net settlement exercises resulted in 13,978 shares being issued and 18,022 options being cancelled in settlement of the shares issued. There were no options exercised during the three and nine months ended May 31, 2023.

The following table summarizes the activity and value of non-vested options under the 2014 Equity Plan and 2024 Equity Plan for the periods presented:

	Number of Options	Weighted Average Grant Date Fair Value
Non-vested options outstanding at August 31, 2023	111,000	$	4.43
Granted	—	$	—
Vested	(52,000)	$	4.41
Forfeited / Expired	—	$	—
Non-vested options outstanding at May 31, 2024	59,000	$	4.45
Non-vested options outstanding at August 31, 2022	232,998	$	4.47
Granted	—	$	—
Vested	(101,998)	$	4.40
Forfeited	—	$	—
Non-vested options outstanding at May 31, 2023	131,000	$	4.54

All non-vested options are expected to vest.

On May 22, 2024, the Company issued a non-employee Board member 1,608 shares of unrestricted stock. The fair market value of the unrestricted shares for share-based compensation expense is equal to the closing price of the Company's common stock on the date of grant of $9.33. There is no vesting requirement for the unrestricted stock grants.

15

On January 17, 2024, the Company’s six non-employee Board members were each granted 3,006 shares of unrestricted stock. The fair market value of the unrestricted shares for share-based compensation expense is equal to the closing price of the Company's common stock on the date of grant of $9.98. There is no vesting requirement for the unrestricted stock grants.

On September 19, 2023, the Company issued certain employees 8,000 shares of restricted stock. These shares vested 20% at the September 19, 2023 grant date, and 20% vest each anniversary of the grant date for four years. The shares are eligible to vote and participate in any dividend or stock splits approved by the Company.

On January 11, 2023, the Company’s six non-employee Board members were each granted 3,033 shares of unrestricted stock. The fair market value of the unrestricted shares for share-based compensation expense is equal to the closing price of the Company's common stock on the date of grant of $9.89. There is no vesting requirement for the unrestricted stock grants. Additionally, on January 11, 2023, the Company’s board awarded an executive officer 50,000 shares of restricted stock. Of which 10,000 shares fully vested in fiscal 2023 and the remaining 40,000 restricted stock unit awards were forfeited upon the executive officer’s departure. The shares are eligible to vote and participate in any dividend or stock splits approved by the Company.

On September 14, 2022, the Company issued certain employees 6,000 shares of restricted stock. These shares vested 20% at the September 14, 2022 grant date, and 20% vest each anniversary of the grant date for four years. The shares are eligible to vote and participate in any dividend or stock splits approved by the Company.

For the three and nine months ended May 31, 2024, the Company recognized $0.1 million and $0.4 million of stock-based compensation expense. For the three and nine months ended May 31, 2023, the Company recognized $0.1 million and $0.6 million of stock-based compensation expense.

At May 31, 2024, the Company had unrecognized compensation expenses totaling $0.2 million relating to non-vested options and restricted stock that are expected to vest. The weighted-average period over which these options are expected to vest is approximately two years.

NOTE 8 – RELATED PARTY TRANSACTIONS

The Rangeview Metropolitan District

The Rangeview Metropolitan District (“Rangeview District”) and the Company’s agreements with the Rangeview District are described in greater detail in Note 15 to the 2023 Annual Report.

The Rangeview District and the Company have entered into two loan agreements. In 1995, the Company extended a loan to the Rangeview District for borrowings of up to $0.25 million, which is unsecured, and bears interest based on the prevailing prime rate plus 2% (10.5% at May 31, 2024). The maturity date of the loan is December 31, 2024, at which time it automatically renews through December 31, 2025. Beginning in January 2014, the Rangeview District and the Company entered into a funding agreement that allows the Company to continue to provide funding to the Rangeview District for day-to-day operations and accrue the funding into a note that bears interest at a rate of 8% per annum and remains in full force and effect for so long as the 2014 Amended and Restated Lease Agreement among the Rangeview District, the Company, and the State Board of Land Commissioners remains in effect. At May 31, 2024, balance in notes receivable - related parties, other totaled $1.4 million, which included borrowings of $1.3 million and accrued interest of $0.1 million. As of August 31, 2023, the principal and interest on both loan agreements totaled $1.5 million, which included $1.4 million of borrowings and less than $0.1 million of accrued interest. During the three and nine months ended May 31, 2024, the Company received interest and principal payments totaling $0 and $0.1 million from the Rangeview District. During the three and nine months ended May 31, 2023, the Company did not receive any interest or principal payments from the Rangeview District.

Additionally, the Company provides funding to the Rangeview District for the Rangeview District’s participation in the “Wise Partnership.” The WISE Partnership and capitalized terms related to WISE not defined herein are defined in Note 8 to the 2023 Annual Report. During the three months ended May 31, 2024 and 2023, the Company, through the Rangeview District, received metered water deliveries of 32 acre-feet and 87 acre-feet of WISE water, paying $0.1 million and $0.2 million for this water. During the nine months ended May 31, 2024 and 2023, the Company, through the Rangeview District, received metered water deliveries of 98 acre-feet and 199 acre-feet of WISE water, paying $0.3 million and $0.4 million for this water. The cost of WISE water to the members is based on the

16

water rates charged by Aurora Water and can be adjusted each January 1. As of January 1, 2024, WISE water was approximately $6.55 per thousand gallons and such rate will remain in effect through calendar 2024.

Sky Ranch Community Authority Board

The Sky Ranch CAB and the Company’s agreements with the Sky Ranch CAB are described in greater detail in Note 15 to the 2023 Annual Report.

The Sky Ranch Districts and the Sky Ranch CAB are quasi-municipal corporations and political subdivisions of Colorado formed for the purpose of providing service to Sky Ranch. The Sky Ranch CAB was formed to, among other things, design, construct, finance, operate and maintain certain public improvements for the benefit of the property within the boundaries and/or service area of the Sky Ranch Districts. For the public improvements to be constructed and/or acquired, it is necessary for each Sky Ranch District, directly or through the Sky Ranch CAB, to be able to fund the improvements and pay its ongoing operations and maintenance expenses related to the provision of services that benefit the property. To fund these improvements, the Company and the Sky Ranch CAB entered into various funding agreements obligating the Company to advance funds to the Sky Ranch CAB for specified public improvements constructed from 2018 to 2024. All amounts owed under the agreements bear interest at a rate of 6% per annum. Any advances not paid or reimbursed by the Sky Ranch CAB by December 31, 2058 for the first phase and December 31, 2060 for the second phase shall be deemed forever discharged and satisfied in full.  The Company has received cumulative, project-to-date payments of $35.8 million from the Sky Ranch CAB for payments on the note receivable including both principal and interest payments.

As of May 31, 2024, the balance of the Company’s advances to the Sky Ranch CAB for improvements, including interest, net of reimbursements from the Sky Ranch CAB total $33.5 million. The advances have been used by the Sky Ranch CAB to pay for construction of public improvements. The Company submits specific costs for reimbursement to the Sky Ranch CAB that have been certified by an independent third-party. The Company anticipates providing additional funding of approximately $4.7 million for construction of public improvements to the Sky Ranch CAB during the remainder of fiscal 2024 related to Phase 2A, Phase 2B and Phase 2C of the Sky Ranch development.  Payments from Sky Ranch CAB are made based on available cashflow from operations or from proceeds from the issuance of bonds.

In fiscal 2022, through a competitive bidding process, the Sky Ranch CAB awarded the Company a contract to construct fencing around Phase 2A of the Sky Ranch Master Planned Community. The contracted bid price is $0.4 million, which is being recognized as revenue as the construction of the fence progresses. Through the same process, the Sky Ranch CAB awarded the Company in fiscal 2024, a contract to construct fencing around Phase 2B of the Sky Ranch Master Planned Community.  The contracted bid price is $0.2 million, which is being recognized as revenue as the construction of the fence progresses.  During the three months ended May 31, 2024 and 2023, the Company recognized $0.1 and less than $0.1 million of revenue related to these contracts. During the nine months ended May 31, 2024 and 2023, the Company recognized $0.2 million and $0.1 million of revenue related to these contracts.

Nelson Pipeline Constructors LLC

Through a competitive bidding process, the Sky Ranch CAB awarded Nelson Pipeline Constructors, LLC (“Nelson”), a contract to construct the wet utility pipelines in Phase 2A of Sky Ranch. During the three months ended May 31, 2024 and 2023, the Sky Ranch CAB paid Nelson $0 and $0.2 million related to this contract. During the nine months ended May 31, 2024 and 2023, the Sky Ranch CAB paid Nelson $0.1 million and $1.1 million related to this contract Nelson is majority owned by the chair of the Company’s Board of Directors.

NOTE 9 – SIGNIFICANT CUSTOMERS

The Company has significant customers in its operations. The tables below present the percentage of total revenue for the reported customers for the nine months ended May 31, 2024 and 2023. For water and wastewater customers, the Company provides services on behalf of the Rangeview District for which the significant end users include Sky Ranch CAB and two oil & gas operators. The home builders at Sky Ranch account for lot purchase revenue but also for water and wastewater tap fee revenues.

17

	Nine Months Ended
% of Total Revenue Generated From:	May 31, 2024		May 31, 2023
Two oil & gas operators	30	%	20	%
Lennar	24	%	17	%
KB Home	12	%	12	%
Challenger	10	%	17	%
Sky Ranch CAB	7	%	3	%
Melody (DR Horton)	6	%	-	%

As of May 31, 2024, 83% of the reported trade accounts receivable balance is owed to Pure Cycle by the Rangeview District for tap fees, water usage and wastewater treatment fees.

NOTE 10 – ACCRUED LIABILITIES

(In thousands)	May 31, 2024		August 31, 2023
Accrued compensation	$	841	$	985
Other operating payables		389		406
Property taxes		36		148
Operating lease obligation, current		71		118
Professional fees		—		70
Rental deposits		43		34
Total accrued liabilities	$	1,380	$	1,761
Land development costs due to the Sky Ranch CAB	$	1,067	$	727
Due to Rangeview Metropolitan District		290		294
Total accrued liabilities - related parties	$	1,357	$	1,021

NOTE 11 – SEGMENT INFORMATION

The Company reports two operating segments which meet segment disclosure requirements, the water and wastewater resource development segment and the land development segment. The single-family rentals, although not currently material to operations and not a required segment disclosure, is presented within the operating segment information below for informational purposes.

The water and wastewater resource development segment includes providing water and wastewater services to customers, which water is provided by the Company using water rights owned or controlled by the Company, and developing, operating, and maintaining infrastructure to divert, treat and distribute that water and collect, treat and reuse reclaimed wastewater. The land development segment includes all activities necessary to develop and sell finished lots, which for the three and nine months ended May 31, 2024 and 2023, was done exclusively at the Company’s Sky Ranch Master Planned Community. The single-family rental business includes the monthly rental fees received from the renters under the non-cancellable annual leases.

The tables below present the measure of profit and assets used to assess the performance of the two required segments and the single-family rentals that the Company believes will become a segment for the periods presented:

	Three Months Ended May 31, 2024
(In thousands)	Water and wastewater resource development		Land development		Single-family rental		Total
Total revenue	$	2,465	$	5,016	$	123	$	7,604
Cost of revenue		911		1,346		71		2,328
Depreciation and depletion		410		—		—		410
Total cost of revenue		1,321		1,346		71		2,738
Segment profit	$	1,144	$	3,670	$	52	$	4,866

18

	Three Months Ended May 31, 2023
(In thousands)	Water and wastewater resource development		Land development		Single-family rental		Total
Total revenue	$	3,643	$	3,202	$	34	$	6,879
Cost of revenue		743		1,032		24		1,799
Depreciation and depletion		407		—		—		407
Total cost of revenue		1,150		1,032		24		2,206
Segment profit	$	2,493	$	2,170	$	10	$	4,673

	Nine Months Ended May 31, 2024
(In thousands)	Water and wastewater resource development		Land development		Single-family rental		Total
Total revenue	$	7,562	$	8,268	$	357	$	16,187
Cost of revenue		2,547		2,362		161		5,070
Depreciation and depletion		1,132		—		—		1,132
Total cost of revenue		3,679		2,362		161		6,202
Segment (loss) profit	$	3,883	$	5,906	$	196	$	9,985
	Nine Months Ended May 31, 2023
(In thousands)	Water and wastewater resource development		Land development		Single-family rental		Total
Total revenue	$	5,891	$	5,237	$	90	$	11,218
Cost of revenue		2,125		1,518		53		3,696
Depreciation and depletion		1,246		—		—		1,246
Total cost of revenue		3,371		1,518		53		4,942
Segment profit	$	2,520	$	3,719	$	37	$	6,276

The following table summarizes the Company’s total assets by segment. The assets consist of water rights and water and wastewater systems in the Company’s water and wastewater resource development segment; land, land development costs and deposits in the Company’s land development segment; and the cost of the homes in the single-family rental line. The Company’s other assets (Corporate) primarily consist of cash, short term investments, restricted cash, equipment, and related party notes receivable.  Related party notes receivable were not previously presented as Corporate assets and the totals listed as of August 31, 2023 have been updated to reflect the Company’s new presentation.

(In thousands)	May 31, 2024		August 31, 2023
Water and wastewater resource development	$	64,217	$	63,129
Land development		11,043		7,710
Single-family rental		5,257		5,128
Corporate		59,887		57,249
Total assets	$	140,404	$	133,216

NOTE 12 – EARNINGS PER SHARE

Earnings per share (“EPS”) is calculated by dividing net income attributable to common shareholders by the weighted-average shares of common stock outstanding during the period. Certain outstanding options are excluded from the diluted EPS calculation because they are anti-dilutive (i.e., their assumed conversion into common stock would increase rather than decrease EPS). For the three months ended May 31, 2024 and 2023, the Company excluded 475,130 options and 600,999 options because their impact was anti-dilutive. For

19

the nine months ended May 31, 2024 and 2023, the Company excluded 470,217 options and 602,461 options because their impact was anti-dilutive.

	Three Months Ended				Nine Months Ended
(In thousands, except share and per share amounts)	May 31, 2024		May 31, 2023		May 31, 2024		May 31, 2023
Net income	$	2,825	$	3,295	$	5,008	$	3,643
Basic weighted average common shares		24,087,170		24,054,843		24,085,578		24,021,582
Effect of dilutive securities		55,869		111,501		60,783		110,039
Weighted average shares applicable to diluted earnings per share		24,143,039		24,166,344		24,146,361		24,131,621
Earnings per share - basic	$	0.12	$	0.14	$	0.21	$	0.15
Earnings per share - diluted	$	0.12	$	0.14	$	0.21	$	0.15

NOTE 13 – INCOME TAXES

The income tax provision for interim periods is determined using an estimate of the annual effective tax rate, adjusted for discrete items. As of May 31, 2024, the Company is estimating an annual effective tax rate of approximately 25%. Each quarter, the estimate of the annual effective tax rate is updated, and if the estimated effective tax rate changes, a cumulative adjustment is made. There is a potential for volatility of the effective tax rate due to various factors.

The provision for income taxes is recorded at the end of each interim period based on the Company’s best estimate of its effective income tax rate expected to be applicable for the full fiscal year considering any items requiring discrete recognition.

The effective income tax rate for the three and nine months ended May 31, 2024, was impacted by adjustments related to reconciling items between the Company’s books and tax returns.

20

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

In Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”), “we,” “us,” “our” and "Pure Cycle" refer to Pure Cycle Corporation and all entities owned or controlled by Pure Cycle Corporation. You should read the following discussion in conjunction with our consolidated financial statements and accompanying notes, related MD&A and discussion of our business included in our Annual Report on Form 10-K for the year ended August 31, 2023 (2023 Annual Report) filed with the United States (U.S.) Securities and Exchange Commission (SEC) and the unaudited consolidated financial statements and accompanying notes included in this Form 10-Q. The results of operations reported and summarized below are not necessarily indicative of future operating results, and future results could differ materially from those anticipated in forward-looking statements (refer to “Disclosure Regarding Forward-Looking Statements” in this Form 10-Q; and Part I, Item 1A. “Risk Factors” in our 2023 Annual Report for further discussion).

We are a diversified water resource and land development company. At our core, we are a wholesale water and wastewater service provider, and we develop land we own into master planned communities, reserving certain lots on which we build homes for our single-family rental business. Both the land development and single-family home rental lines of business generate customers and usage fees for our water and wastewater resource development business.

Recent Developments and Economic Conditions

The housing market experienced tremendous growth for several years through 2022. In the third quarter of calendar 2022, the housing market experienced increased challenges, which have continued through the date of this filing and show signs of continuing in fiscal 2025. These challenges were caused by multiple factors including rising mortgage interest rates; the war in Ukraine, which has impacted energy supplies, food, fertilizer, and fuel; increasing inflation; disruptions in supply chains and consumer behavior; and the collapse of three large banks, which may impact the availability of lending and deposit rates. The U.S. Federal Reserve Board (“Federal Reserve”) remains aggressive in its actions to combat inflation, which has resulted in mortgage rates rising, which hit their highest levels in over 15 years during 2023, further challenging the housing market.

Despite this, we believe several long-term land development and housing market fundamental factors remain positive. For example, available lots and housing supply-demand remain imbalanced due to a decade-plus of underproduction of new homes in relation to population growth and low resale home inventory. While we remain confident in the long-term growth prospects for the industry given these and other factors, our future performance and strategies will depend significantly on the housing market which is impacted by the factors noted in the paragraph above. Like many other businesses, our contractors have experienced delays in receiving materials and parts, rising costs, and labor shortages. However, we have adjusted our purchases and operations in ways that we believe will reduce the impact these factors have on our construction and other activities. Specifically, we delayed the start of construction on Phase 2B to avoid incurring development costs when market demand declined and to give our home builder partners additional time to absorb lots from Phase 2A. We believe our reasonably priced lots and the low inventory of entry level housing in the Denver market will help Sky Ranch navigate the changing market better than other surrounding and significantly higher priced communities. We continue to work closely with our home builder partners to provide affordable lots for entry level homes and to deliver those lots incrementally to minimize inventories for both the Company’s construction of lots and our home builders’ ownership of finished lots.

The Federal Reserve’s aggressive raising of the federal funds interest rate and other measures during calendar 2022 and 2023 sought to moderate persistent U.S. inflation, and the further actions it has stated it intends to take, continue to be an ongoing headwind for the housing market in 2024 as they have elevated mortgage loan interest rates and created macroeconomic uncertainty and volatility across financial markets. In addition, consumer demand for our homes and our ability to grow our scale, revenues, and returns in fiscal 2025 could be materially and negatively affected by the above-described monetary policy impacts or other factors that curtail mortgage loan availability, employment or income growth or consumer confidence in the U.S. and Colorado markets. We continue to work proactively to mitigate these impacts working with our home builder partners on timing of investment and delivery of lots; however, the potential extent and effect of these factors on our business is uncertain, unpredictable, and outside our control, and our past performance should not be considered indicative of our future results.

21

Our Business Strategy

For more than three decades we have accumulated a large portfolio of valuable water rights and land interests in Colorado. We have added an extensive network of wholesale water production, storage, treatment and distribution systems, and wastewater collection and treatment systems that we use to serve domestic, commercial, and industrial water demands in the eastern Denver metropolitan region. Our primary land asset, Sky Ranch, is in one of the most active development areas in the Denver metropolitan region along the rapidly developing I-70 corridor, and we are developing lots at Sky Ranch for residential, commercial, retail, and light industrial uses. We also have launched a single-family rental business where we rent homes in Sky Ranch under annual lease agreements. We plan to expand this new line of business to more than 200 rental units over the next several years.

Although we report our results of operations through our water and wastewater resource development segment and our land development segment, we operate these segments as a cohesive business designed to provide a cost effective, sustainable, and value-added business enterprise.

Water and Wastewater

Water resources throughout the western U.S., and particularly in Colorado, are a scarce and valuable resource. Our owned and/or controlled portfolio of more than 30,000 acre-feet of water is comprised of groundwater, designated basin groundwater, and surface water supplies. Our other significant water assets include 26,000 acre-feet of adjudicated reservoir sites, two wastewater reclamation facilities, water treatment facilities, potable and raw water storage facilities, wells and water production facilities, and roughly 50 miles of water distribution and wastewater collection lines. Our water supplies and wholesale facilities are primarily located in southeast Denver, an area which is limited in both water availability and infrastructure to produce, treat, store, and distribute water and wastewater. We believe this provides us with a unique competitive advantage in offering these services.

We provide wholesale water and wastewater service to local governments for both residential and commercial customers. The local governments we serve include the Rangeview Metropolitan District (“Rangeview District”), Arapahoe County, the Sky Ranch Community Authority Board and related metropolitan districts (“Sky Ranch CAB”), and the Elbert and Highway 86 Commercial Metropolitan District (“Elbert 86 District”). Our mission is to provide sustainable, reliable, high-quality water to our customers and collect, treat, and reuse wastewater using advance water treatment systems, which produce high quality reclaimed water we can reuse for outdoor irrigation and industrial demands. By using and reusing our water supplies, we proactively manage our valuable water rights in the water-scarce Denver, Colorado region which dramatically reduces the environmental impact of our water resource operations. We design, permit, construct, operate and maintain wholesale water and wastewater systems that we own or operate on behalf of governmental entities. We also design, permit, construct, operate, and maintain retail distribution and collection systems that we own or exclusively operate on behalf of our governmental customers. Additionally, we handle administrative functions, including meter reading, billing and collection of monthly water and wastewater revenues, regulatory water quality monitoring, sampling, testing, and reporting requirements to the Colorado Department of Public Health and Environment.

Revenues for our water operations are dependent on us growing the number of customers we serve. If we are unable to add customers to our systems and sell taps to builders, our revenues could be negatively impacted. We currently are the developer of the Sky Ranch Master Planned Community, which is the main driver of our tap sales. Prolonged periods of hot and dry weather generally cause increased water usage for watering lawns, washing cars, and keeping parks irrigated. Additionally, prolonged periods of dry weather could lead to drought restrictions and limited water availability. Despite our substantial water supply, customers may be required to conserve water usage under such drought restrictions which would negatively impact metered usage revenues. We have addressed some of this vulnerability by instituting minimum customer charges which are intended to cover fixed costs of operations under all likely weather conditions.

22

Land Development

Our Land Development segment is primarily focused on developing the Sky Ranch Master Planned Community located along the booming I-70 corridor. We develop and sell residential, commercial, retail, and light industrial lots. Sky Ranch is zoned to include up to 3,200 single-family and multifamily homes, parks, open spaces, trails, recreational centers, and schools. Additionally, Sky Ranch is zoned to include over two million square feet of retail, commercial, and light industrial space, which is the equivalent of approximately 1,800 residential units, meaning the Sky Ranch community at build-out will include a total of roughly 5,000 residential and equivalent units. Our land development activities include the design, permitting, and construction of all the horizontal infrastructure, including, storm water, drainage, roads, curbs, sidewalks, parks, open space, trails, and other infrastructure to deliver “ready to build” finished lots to home builders and commercial customers. Our land development activities generate revenue from the sale of finished lots as well as construction revenues from activities where we construct infrastructure on behalf of others. Land development revenues come from our home builder customers under specific agreements for the delivery of finished lots. Additionally, pursuant to certain agreements with the Sky Ranch CAB and its related metropolitan districts, on their behalf we construct public infrastructure such as roads, curbs, storm water, drainage, sidewalks, parks, open space, trails etc., the costs of which are reimbursed to us by the Sky Ranch CAB through funds generated from property taxes, fees or the issuance of municipal bonds.

Our land development activities provide a strategic complement to our water and wastewater activities because a significant component of any master planned community is providing high quality domestic water, irrigation water, and wastewater to the community. Having control over land and the water and wastewater services enables us to build infrastructure for potable water and irrigation distribution, wastewater and storm water collection, roads, parks, open spaces, and other investments efficiently and to manage delivery of these investments to match take-down commitments from our home builder customers without significant excess capacity in any of these investments.

We have been developing the Sky Ranch community since 2017, which we are developing in phases. We believe it will take approximately eight to ten more years to fully develop Sky Ranch. In 2017, we began the initial development phase of Sky Ranch when we entered separate contracts with several national homebuilders, pursuant to which we sold a total of 505 single-family, detached residential lots at Sky Ranch. Pursuant to these agreements, we were obligated to construct infrastructure and other public improvements as well as wholesale infrastructure improvements (i.e., a wastewater reclamation facility and wholesale water facilities). Phase 1 of the Sky Ranch development is complete, and all revenue and costs have been recognized.

During our fiscal 2021, we began construction on the second development phase at Sky Ranch. For this phase, we entered separate contracts with KB Home, Lennar Colorado, Melody (a DR Horton Company), and Challenger Homes to sell 781 single-family attached and detached residential lots at Sky Ranch, and we retained approximately 93 lots (through such contracts and subsequent amendments) for use in our single-family home rental business. The second development phase is approximately 250 acres and is being completed in four sub-phases (referred to as Phase 2A, 2B, 2C and 2D). Due to our strong performance in the first phase of the Sky Ranch project, we were able to realize an approximate 38% increase in our average lot prices. For example, we increased our sales price for a 45’ foot lot from an average of $75,000 to $103,200 and added an escalation clause that increases the prices depending on timing of payments. The timing of cash flows includes certain milestone deliveries such as the completion of governmental approvals for final plats, installation of wet utilities, and final completion of lot deliveries.

In February 2021, we began construction activities in Phase 2A at Sky Ranch, which has 229 residential lots, 10 of which we have retained for use in our single-family rental business. Contracts with three of the four homebuilders include milestone payments as construction progresses, with the fourth homebuilder contract having one payment due at delivery of the finished lot (i.e., the transfer of the title). As of May 31, 2024, Phase 2A of the Sky Ranch development is approximately 98% complete, and we have received all $18.4 million of payments related to the sale of the 219 lots in Phase 2A.

In March 2023, we began construction activities in Phase 2B at Sky Ranch, which is platted for 211 residential lots, 17 of which we have retained for use in our single-family rental business. Contracts with three of the four homebuilders in Phase 2B include milestone payments as construction progresses, with the fourth homebuilder having one payment due at the transfer of title of the finished lots. As of May 31, 2024, Phase 2B of the Sky Ranch development is approximately 70% complete. During the three and nine months ended May 31, 2024, we received $0 and $4.1 million which consists of the second milestone payments from the three builders with milestone payment contracts. We expect the finished lot payment for Phase 2B, which totals $9.0 million, to be received over the next 3 months.

23

In February 2024, we began construction activities in Phase 2C at Sky Ranch, which is platted for 228 residential lots, 40 of which we have retained for use in our single-family rental business. Contracts with three of the four homebuilders in Phase 2C include milestone payments as construction progresses, with the fourth homebuilder having one payment due at the transfer of title of the finished lots. As of May 31, 2024, Phase 2C of the Sky Ranch development is approximately 22% complete. During the three and nine months ended May 31, 2024, we received $3.4 million and $3.4 million, respectively, which consists of the first milestone payments from the three builders with milestone payment contracts. We expect the second milestone and finished lot payment for Phase 2C, which totals $14.4 million, to be received over the next 14 months.

We recognize revenue earned under these contracts over time using the percentage of completion method which aligns the recognition of revenue with the requisite progress made on construction activities. During the three months ended May 31, 2024 and 2023, due to the construction progress in Phase 2A, 2B and 2C, we recognized $4.8 million and $3.2 million of lot sales revenue related to construction at Sky Ranch. During the nine months ended May 31, 2024 and 2023, due to the construction progress in Phase 2A, 2B and 2C, we recognized $7.9 million and $5.1 million of lot sales revenue related to construction at Sky Ranch. Due to construction progress, we have recognized a total of $18.1 million of lot sales revenue since construction began on Phase 2A, $8.6 million of lot sales revenue since construction began on Phase 2B, and $2.1 million of lot sales revenue since construction began on Phase 2C as of May 31, 2024. We expect to recognize the majority of the remaining $0.3 million of revenue for Phase 2A before the end of our fiscal 2024, the remaining $8.6 million of revenue for Phase 2B over the next 9 months and the remaining $15.6 million of revenue for Phase 2C over the next 14 months.

Remaining payments for lot sales and the related revenue for Phase 2D will occur as construction of that phase occurs. We believe it will take approximately three more years to complete construction and sell the finished lots in all four subphases depending on market conditions and the permitting process.

In addition to the lot sales described above, from the start of development at Sky Ranch through May 31, 2024, we have received $22.4 million of water and wastewater tap fees from the homebuilders, which is for all 509 taps sold in Phase 1 (with four being allocated to our single-family rentals), 228 of 229 taps sold in Phase 2A (with 10 being allocated to our single-family rentals) and 18 of 211 taps sold in Phase 2B (with 17 planned to be allocated to our single-family rentals). The timing of tap sales is dependent on when homebuilders request building permits. Fees charged per water tap are dependent on lot sizes and average water usage across a broad range of housing product types including duplexes and townhomes. For Phase 2 in total, we estimate water and wastewater tap fees will exceed $20.0 million.

Single-Family Rentals

During our fiscal 2021, we launched a new line of business we are referring to as our single-family rental business. During Phase 1 of Sky Ranch, we retained ownership of four residential lots for use in this business. As of May 31, 2024, we have completed 14 single-family homes on these lots which we own, maintain, and have leased to qualified renters under one-year lease terms. We have expanded our single-family rentals in our second development phase of Sky Ranch by building homes on lots we did not sell to our home builder partners, which we will rent out once completed. As of May 31, 2024, we reserved approximately 93 lots in Phase 2, 10 of which are in Phase 2A and are completed and rented as of May 31, 2024. Additionally, we have reserved 17 lots in Phase 2B, which we anticipate completing in fiscal 2025.

We capitalize the costs of the homes and when applicable depreciate the costs over periods not exceeding thirty-years. Lease income is recorded monthly as earned and renters are typically under a one-year lease. We began recognizing monthly lease income for the first three rental units on November 1, 2021.

24

Results of Operations

Executive Summary

For the three months ended May 31, 2024 and 2023, we generated net income of $2.8 million and $3.3 million. The increase in lot sales revenue being recognized during the 2024 quarter was offset by a decrease in water sales to oil and gas operators for drilling purposes as well as tap fee sales due to timing of completion of lots in Phase 2B. Lot sales revenue is recognized using the percentage of completion method, which is based on progress of construction. Despite increased challenges on the housing market, our land development activities showed an increase in growth over last year as we began construction on Phase 2B and 2C at Sky Ranch, which we believe is due to our entry level pricing and affordable lot costs.

For the nine months ended May 31, 2024, we generated net income of $5.0 million compared to $3.6 million for the comparable period in fiscal 2023. The increase was primarily driven by significant water sales to oil and gas operators for drilling purposes and increased lot sales revenue being recognized using the percentage of completion method, which is based on progress of construction. Despite increased challenges on the housing market, our land development activities showed an increase in growth over last year as we began construction on Phase 2B and Phase 2C at Sky Ranch, which we believe is due to our entry level pricing and affordable lot costs.

25

The tables below present our consolidated results of operations for the three and nine months ended May 31, 2024 and 2023.

	Three Months Ended
(In thousands, except for water deliveries and taps sold)	May 31, 2024		May 31, 2023		$ Change		% Change
Water and wastewater resource development revenue	$	2,465	$	3,643	$	(1,178)	(32)	%
Land development revenue:
Lot sales		4,795		3,160		1,635	52	%
Project management fees		221		42		179	426	%
Single-family rental		123		34		89	262	%
Total revenue		7,604		6,879		725	11	%
Water and wastewater development cost of revenue		1,321		1,150		171	15	%
Land development cost of revenue		1,346		1,032		314	30	%
Single-family rental cost of revenue		71		24		47	196	%
Total cost of revenue		2,738		2,206		532	24	%
General and administrative expense and depreciation		1,798		916		882	96	%
Operating income		3,068		3,757		(689)	(18)	%
Other income, net		784		662		122	18	%
Income taxes		(1,027)		(1,124)		(97)	(9)	%
Net income	$	2,825	$	3,295	$	(470)	(14)	%
Basic EPS	$	0.12	$	0.14	$	(0.02)	(14)	%
Diluted EPS	$	0.12	$	0.14	$	(0.02)	(14)	%
Water delivered (acre-feet)		394		564		(170)	(30)	%
Water taps sold		20		44		(24)	(55)	%
Wastewater taps sold		18		43		(25)	(58)	%

	Nine Months Ended
(In thousands, except for water deliveries and taps sold)	May 31, 2024		May 31, 2023		$ Change		% Change
Water and wastewater resource revenue	$	7,562	$	5,891	$	1,671	28	%
Land development revenue
Lot sales		7,906		5,064		2,842	56	%
Project management fees		362		173		189	109	%
Single-family rental		357		90		267	297	%
Total revenue		16,187		11,218		4,969	44	%
Water and wastewater resource cost of revenue		3,679		3,371		308	9	%
Land development cost of revenue		2,362		1,518		844	56	%
Single-family rental cost of revenue		161		53		108	204	%
Total cost of revenue		6,202		4,942		1,260	25	%
General and administrative expense and depreciation		5,529		4,248		1,281	30	%
Operating income		4,456		2,028		2,428	120	%
Other income, net		2,357		2,959		(602)	(20)	%
Income tax expense		(1,805)		(1,344)		461	34	%
Net income	$	5,008	$	3,643	$	1,365	37	%
Basic EPS	$	0.21	$	0.15	$	0.06	40	%
Diluted EPS	$	0.21	$	0.15	$	0.06	40	%
Water delivered (acre-feet)		1,422		806		616	76	%
Water taps sold		35		85		(50)	(59)	%
Wastewater taps sold		33		79		(46)	(58)	%

26

Three and Nine Months Ended May 31, 2024 Results Compared to 2023

For the three months ended May 31, 2024, total revenue increased as compared to 2023, primarily due from multiple on-going Phases in 2024. During the three months ended May 31, 2024 we were developing in Phase 2A, Phase 2B and Phase 2C, resulting in more revenue being recognized. The increase was offset by a decrease in our water and wastewater tap sales period over period due to the timing of new home construction and a decrease in commercial water sales for oil and gas operations. Lot sales are recognized using the percentage of completion method and due to increased construction activity in 2024, despite the increased challenges on the housing market, construction activities increased to provide additional lots to builders. For the nine months ended May 31, 2024, total revenue increased as compared to 2023, primarily due to a significant increase in oil and gas operations in our service area resulting in a substantial increase in commercial water sales as well as an increase in our lot sales revenue.

For the three and nine months ended May 31, 2024, total costs of revenue increased as compared to 2023, primarily due to higher costs in the land development segment as we continued developing Phases 2A, 2B and 2C of Sky Ranch, and higher costs related to the delivery of water to oil and gas operators. Costs of revenue for the water and wastewater segment did not increase in line with revenue because the water sold to oil and gas operators was lower cost water resulting in higher profits versus traditional domestic usage.

For the three and nine months ended May 31, 2024, general administrative expense and depreciation increased as compared to 2023, primarily due to the receipt of qualified Employee Retention Credits from the Internal Revenue Service in 2023 and additional fixed assets in 2024.

For the nine months ended May 31, 2024, water deliveries increased as compared to 2023 primarily due to increased water sales to oil and gas operators.  For the three months ended May 31, 2024, water deliveries decreased as compared to 2023 primarily due to decrease of water sales to oil and gas operators.  

Water and Wastewater Resource Development Results of Operations

	Three Months Ended
(In thousands, except for water deliveries)	May 31, 2024		May 31, 2023		$ Change		% Change
Metered water usage from:
Municipal water usage	$	145	$	145	$	—	—	%
Commercial water usage		1,432		2,145		(713)	(33)	%
Wastewater treatment fees		85		75		10	13	%
Water and wastewater tap fees		581		1,256		(675)	(54)	%
Other revenue		222		22		200	909	%
Total segment revenue		2,465		3,643		(1,178)	(32)	%
Water service costs		564		576		(12)	(2)	%
Wastewater service costs		173		96		77	80	%
Depreciation		410		407		3	1	%
Other		174		71		103	145	%
Total expenses		1,321		1,150		171	15	%
Segment operating income	$	1,144	$	2,493	$	(1,349)	(54)	%
Water deliveries (acre-feet)
Export - Commercial		1		7		(6)	(89)	%
Sky Ranch		45		30		15	50	%
Wild Pointe		18		36		(18)	(50)	%
O&G operations		330		491		(161)	(33)	%
Total water deliveries		394		564		(170)	(30)	%

27

	Nine Months Ended
(In thousands, except for water deliveries)	May 31, 2024		May 31, 2023		$ Change		% Change
Metered water usage from:
Municipal water usage	$	458	$	349	$	109	31	%
Commercial water usage		5,045		2,596		2,449	94	%
Wastewater treatment fees		258		216		42	19	%
Water and wastewater tap fees		1,162		2,400		(1,238)	(52)	%
Other revenue		639		330		309	94	%
Total segment revenue		7,562		5,891		1,671	28	%
Water service costs		1,628		1,457		171	12	%
Wastewater service costs		513		350		163	47	%
Depreciation		1,132		1,246		(114)	(9)	%
Other		406		318		88	28	%
Total expenses		3,679		3,371		308	9	%
Segment operating income	$	3,883	$	2,520	$	1,363	54	%
Water deliveries (acre-feet)
On Site		2		8		(6)	(75)	%
Commercial sales - export water and other		3		39		(36)	(92)	%
Sky Ranch		145		100		45	45	%
Wild Pointe		52		66		(14)	(21)	%
O&G operations		1,220		593		627	106	%
Total water deliveries		1,422		806		616	76	%

For the three months ended May 31, 2024, municipal water usage was consistent with 2023.  Commercial water usage revenue decreased for the three months ended May 31, 2024 compared to 2023 due to decreased water sales to oil and gas operators. For the nine months ended May 31, 2024, municipal water usage revenue increased over 2023 mainly due to increased residential customers at Sky Ranch.  Commercial water usage revenue increased for the nine months ended May 31, 2024 compared to 2023 due to increased water sales to oil and gas operators.

For the three and nine months ended May 31, 2024, wastewater treatment fees increased slightly as compared to 2023 primarily due to new Sky Ranch customers.

For the three and nine months ended May 31, 2024, water and wastewater tap sales decreased compared to 2023 due to less available finished lots at Sky Ranch in 2024. Tap sales are driven by builders obtaining building permits in anticipation of home closings.

Land Development Results of Operations

	Three Months Ended
(In thousands)	May 31, 2024		May 31, 2023		$ Change		% Change
Lot sales	$	4,795	$	3,160	$	1,635	52	%
Project management revenue		221		42		179	426
Total revenue		5,016		3,202		1,814	57	%
Land development construction and project management costs		1,346		1,032		314	30	%
Segment operating income	$	3,670	$	2,170	$	1,500	69	%

28

		Nine Months Ended
(In thousands)	May 31, 2024		May 31, 2023		$ Change		% Change
Lot sales	$	7,906	$	5,064	$	2,842	56	%
Project management revenue		362		173		189	109
Total revenue		8,268		5,237		3,031	58	%
Land development construction and project management costs		2,362		1,518		844	56	%
Segment operating income	$	5,906	$	3,719	$	2,187	59	%

For the three months ended May 31, 2024, lot sales revenue increased as compared to 2023 due to timing of development activities and beginning of field construction on Phase 2C in 2024. For the nine months ended May 31, 2024, lot sales revenue increased as compared to 2023 due to having three phases under construction (Phase 2A, 2B and 2C) in 2024. Per lot revenue is expected to increase as we complete each of the four subphases of Phase 2. Revenue for builder contracts is recognized over time with progress measured under the percent of completion method; therefore, revenue will fluctuate due to timing of construction activities throughout Phase 2.

For the three and nine months ended May 31, 2024, land development construction costs increased compared to 2023 due to fluctuations in construction activity and revenue recognized during the periods compared.

Single-Family Rental Results of Operations

In fiscal 2021, we began construction on homes for our single-family rental business. Each home is rented under a one-year non-cancellable lease agreement. The costs reflected as cost of sales for the rental units include a pro-rata share of the annual property taxes and insurance related specifically to the rental units as well as immaterial fees related to the operations and maintenance assessments from the Sky Ranch CAB that are assessed to every home in Sky Ranch. Our tenants are responsible for all other utilities including water and wastewater services that are paid to us. As of May 31, 2024, the Company had a total of 14 units rented.

Liquidity, Capital Resources and Financial Position

As of May 31, 2024, our working capital, defined as current assets less current liabilities, was $19.6 million, which included $20.4 million in cash and cash equivalents. All our cash is maintained at high-credit quality institutions and overnight investments are made into an insured cash sweep program which provides FDIC insurance for our entire cash balance through the banks in which our cash is being held. We believe that as of May 31, 2024 and as of the date of the filing of this Quarterly Report on Form 10-Q, we have sufficient working capital to fund our operations for the next 12 months. Our expected obligations for the next 12 months are described below.

Sky Ranch Development

Phase 1 of the Sky Ranch development is complete, Phase 2 began in February 2021, which is being done in four subphases, of which Phase 2A, Phase 2B and Phase 2C are being actively developed as of May 31, 2024. We estimate total costs to complete the infrastructure (including public improvements) for all 874 lots in Phase 2 to total $74.6 million. Of this, we anticipate spending up to $19.6 million in the next 12 months, and we anticipate receiving approximately $26.3 million in milestone payments from our builder customers and completed lot payments. Additionally, we will received tap fee payments from our builder customers over the same period. The amounts we expect to spend and receive in the next 12 months are dependent on the pace of construction in Phase 2A, Phase 2B and Phase 2C. We believe water and wastewater tap fees as well as progress payments from our homebuilder customers and our existing cash balances will fund our obligations for the next 12 months.

Single-Family Rental Construction Contract

In calendar 2024, we anticipate entering into a contract with national home builders to construct 17 rental units at Sky Ranch in Phase 2B and 40 rental units at Sky Ranch in Phase 2C to be used in our single-family rental business. The contracted construction costs for all 17 units in Phase 2B will be approximately $6 million. As of May 31, 2024, we had incurred less than $0.1 million of these construction costs. We anticipate incurring and financing the majority of the remaining cost for Phase 2B rental units in calendar 2024.

29

ECCV Capacity Operating System

The Rangeview District may purchase water produced from East Cherry Creek Valley Water and Sanitation District’s (“ECCV”) Land Board system, which we would pay for pursuant to our funding agreements with the Rangeview District. Our costs associated with the use of the ECCV system are a flat fee $3,000 per month through April 2032. Additionally, we pay a fee per 1,000 gallons of water produced from the ECCV system, which is included in the water usage fees charged to customers.

South Metropolitan Water Supply Authority (“SMWSA”) and the Water Infrastructure Supply Efficiency Partnership (“WISE”)

We have entered into a financing agreement that obligates us to fund the Rangeview District’s cost of participating in WISE. We anticipate investing up to $6.0 million in total through fiscal years 2025 to fund the Rangeview District’s obligation to purchase water and fund development of infrastructure for WISE, its obligations related to SMWSA, and the construction of a connection to the WISE system. In exchange for funding the Rangeview District’s obligations in WISE, we have the sole right to use and reuse the Rangeview District’s 9% share of the WISE water and infrastructure to provide water service to the Rangeview District’s customers and to receive the revenue from such service. Our current WISE subscription entitles us to approximately 3.0 million gallons per day of transmission pipeline capacity and up to 900 acre-feet per year of water.

Summary Cash Flows Table

	Nine Months Ended
(In thousands)	May 31, 2024		May 31, 2023		$ Change		% Change
Cash (used) provided by:
Operating activities	$	(793)	$	(2,970)	$	2,177	73	%
Investing activities		(3,991)		(5,801)		1,810	31	%
Financing activities		(462)		(119)		(343)	(288)	%
Net Change in cash	$	(5,246)	$	(8,890)	$	3,644	41	%

For the nine months ended May 31, 2024, we used cash as follows:

● Operating activities used $0.8 million of cash, mainly for normal operations, to fund construction activities (including the public improvements) at Sky Ranch, and payments to vendors.  We anticipate continuing to spend cash for the construction activities at Sky Ranch for the foreseeable future.

● Investing activities used $3.9 million in cash, mainly for investing in future phases of Sky Ranch and construction of additional water delivery infrastructure.

● Financing activities used $0.5 million of cash, mainly for the repurchase of common stock.

Critical Accounting Policies and Use of Estimates

Our critical accounting policies and estimates are described in “Critical Accounting Policies and Estimates” within Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and Note 3 of our 2023 Annual Report. The accounting policies and estimates used in preparing our interim consolidated financial statements for the three and nine months ended May 31, 2024 are the same as those described in our 2023 Annual Report. There have been no changes to our critical accounting policies during the three and nine months ended May 31, 2024. Certain information and note disclosures normally included in our annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted from the interim financial statements included in this Quarterly Report on Form 10-Q pursuant to the rules and regulations of the SEC, although we believe that the disclosures made are adequate to make the information not misleading. The unaudited consolidated financial statements and other information included in this Quarterly Report on Form 10-Q should be read in conjunction with the audited consolidated financial statements and notes thereto in our 2023 Annual Report.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

30

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures as defined in Rule 13a-15(e) of the Exchange Act that are designed to ensure that information required to be disclosed in our reports filed or submitted to the SEC under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by the SEC’s rules and forms, and that information is accumulated and communicated to management, including the principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosures. The President and the Chief Financial Officer evaluated the effectiveness of disclosure controls and procedures as of May 31, 2024, pursuant to Rule 13a-15(b) under the Exchange Act. Based on this evaluation, the President and the Chief Financial Officer each concluded that as of May 31, 2024, our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were effective.

Changes in Internal Control Over Financial Reporting

No changes were made to our internal control over financial reporting during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

On November 2, 2022, our Board of Directors approved a stock repurchase program. The program is open-ended and authorizes repurchases of up to an aggregate of 200,000 shares of common stock in the open market. During the quarter ended May 31, 2024, the Company repurchased 15,000 shares of common stock under the repurchase program. The following table summarized the purchase of our common stock during the quarter ended May 31, 2024 and through June 30, 2024:            

Period	Total Number of Shares Purchased		Average Price Paid per Share		Total Number of Shares Purchase as Part of Publicly Announced Plans or Programs		Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
March 2024		7,500		9.59		7,500		162,500
April 2024		2,500		9.40		2,500		160,000
May 2024		5,000		9.40		5,000		155,000
June 2024		11,880		9.16		11,880		143,120
Total		26,880	$	9.39		26,880		143,120

31

Item 6. Exhibits

Exhibit Number	Description
31.1	Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. *
31.2	Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. *
32.1	Certification of principal executive officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. **
32.2	Certification of principal financial officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. **
101.INS	Inline XBRL Instance Document. *
101.SCH	Inline XBRL Taxonomy Extension Schema Document. *
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document. *
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document. *
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document. *
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document. *
104	Cover page formatted as inline XBRL and contained in Exhibit 101

* Filed herewith.

** Furnished herewith.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

PURE CYCLE CORPORATION

/s/ Marc S. Spezialy

Marc S. Spezialy

Vice President and Chief Financial Officer

July 10, 2024

32

EX-31.1

EXHIBIT 31.1

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Mark W. Harding, certify that:

1.     I have reviewed this quarterly report on Form 10-Q of Pure Cycle Corporation;

2.    Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.    Based on my knowledge, the consolidated financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.    I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)   Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under my supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this report is being prepared;

(b)   Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under my supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of consolidated financial statements for external purposes in accordance with generally accepted accounting principles;

(c)   Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report my conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)   Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.    I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)   All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)   Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: July 10, 2024

/s/ Mark W. Harding

Mark W. Harding

Principal Executive Officer

EX-31.2

EXHIBIT 31.2

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Marc S. Spezialy, certify that:

1.    I have reviewed this quarterly report on Form 10-Q of Pure Cycle Corporation;

2.    Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.    Based on my knowledge, the consolidated financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.    I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)   Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under my supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this report is being prepared;

(b)   Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under my supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of consolidated financial statements for external purposes in accordance with generally accepted accounting principles;

(c)   Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report my conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)   Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.    I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)   All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)   Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: July 10, 2024

/s/ Marc S. Spezialy

Marc S. Spezialy

Principal Financial Officer

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Pure Cycle Corporation (the “Company”) for the three and nine months ended May 31, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Mark W. Harding, President and Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

1.     The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.     The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/s/ Mark W. Harding

Mark W. Harding

Principal Executive Officer

July 10, 2024

EX-32.2

EXHIBIT 32.2

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Pure Cycle Corporation (the “Company”) for the three and nine months ended May 31, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Marc S. Spezialy, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

1.     The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.     The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/s/ Marc S. Spezialy

Marc S. Spezialy

Principal Financial Officer

July 10, 2024

XML

Document and Entity Information - shares	9 Months Ended
	May 31, 2024	Jul. 05, 2024
Cover Page
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	May 31, 2024
Document Transition Report	false
Entity File Number	000-08814
Entity Registrant Name	PURE CYCLE CORPORATION
Entity Incorporation, State or Country Code	CO
Entity Tax Identification Number	84-0705083
Entity Address, Address Line One	34501 E. Quincy Avenue, Bldg. 65, Suite A
Entity Address, City or Town	Watkins
Entity Address, State or Province	CO
Entity Address, Postal Zip Code	80137
City Area Code	303
Local Phone Number	292 – 3456
Title of 12(b) Security	Common Stock 1/3 of $.01 par value
Trading Symbol	PCYO
Security Exchange Name	NASDAQ
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		24,075,342
Entity Central Index Key	0000276720
Current Fiscal Year End Date	--08-31
Document Fiscal Period Focus	Q3
Document Fiscal Year Focus	2024
Amendment Flag	false

XML

CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands	May 31, 2024	Aug. 31, 2023
Current assets:
Cash and cash equivalents	$ 20,360	$ 26,012
Short term investments	171
Trade accounts receivable, net	2,303	1,092
Land under development	5,183	1,726
Income taxes receivable		551
Prepaid expenses and other assets	580	346
Total current assets	28,597	29,727
Restricted cash	2,881	2,475
Investments in water and water systems, net	59,078	57,798
Construction in progress	4,243	5,457
Single-family rental units	5,115	4,490
Land and mineral rights:
Held for development	3,714	4,652
Held for investment purposes	451	451
Other assets	1,167	1,359
Operating leases - right of use assets	176	357
Total assets	140,404	133,216
Current liabilities:
Accounts payable	3,311	1,960
Income taxes payable	1,383
Deferred lot sale revenues	1,548	1,661
Deferred water sales revenues	13	69
Debt, current portion	34	31
Total current liabilities	9,026	6,503
Debt, less current portion	6,859	6,885
Deferred tax liability, net	1,230	1,352
Lease obligations - operating leases, less current portion	106	242
Total liabilities	17,221	14,982
Commitments and contingencies
SHAREHOLDERS' EQUITY:
Series B preferred shares: par value $0.001 per share, 25 million authorized; 432,513 issued and outstanding (liquidation preference of $432,513)
Common shares: par value 1/3 of $.01 per share, 40.0 million authorized; 24,075,342 and 24,078,720 outstanding, respectively	80	80
Additional paid-in capital	175,069	174,689
Accumulated deficit	(51,966)	(56,535)
Total shareholders' equity	123,183	118,234
Total liabilities and shareholders' equity	140,404	133,216
Related Party
Current liabilities:
Accrued liabilities	1,357	1,021
Nonrelated Party [Member]
Current liabilities:
Accrued liabilities	1,380	1,761
Reimbursable public improvements and project management fees [Member] | Related Party
Land and mineral rights:
Notes receivable - related parties, including accrued interest:	33,541	24,999
Other [Member] | Related Party
Land and mineral rights:
Notes receivable - related parties, including accrued interest:	$ 1,441	$ 1,451

XML

CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands	May 31, 2024	Aug. 31, 2023
SHAREHOLDERS' EQUITY:
Common stock, par value (in dollars per share)	$ 0.003	$ 0.003
Common stock, shares authorized (in shares)	40,000,000.0	40,000,000.0
Common stock, shares outstanding (in shares)	24,075,342	24,078,720
Series B Preferred Stock [Member]
SHAREHOLDERS' EQUITY:
Preferred stock, par value (in dollars per share)	$ 0.001	$ 0.001
Preferred stock, shares authorized (in shares)	25,000,000	25,000,000
Preferred stock, shares issued (in shares)	432,513	432,513
Preferred stock, shares outstanding (in shares)	432,513	432,513
Liquidation preference	$ 432,513	$ 432,513

XML

CONSOLIDATED STATEMENTS OF INCOME - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	May 31, 2024	May 31, 2023	May 31, 2024	May 31, 2023
Revenues:
Total revenues	$ 7,604	$ 6,879	$ 16,187	$ 11,218
Cost of revenues:
Depletion and depreciation	410	407	1,132	1,246
Other	174	71	406	318
Total cost of revenues	2,738	2,206	6,202	4,942
General and administrative expenses	1,647	805	5,082	3,900
Depreciation	151	111	447	348
Operating income	3,068	3,757	4,456	2,028
Other income (expense):
Interest income - Investments	279	281	873	727
Oil and gas royalty income, net	392	44	479	227
Oil and gas lease income, net	18	18	56	56
Interest expense, net	(109)	(52)	(328)	(149)
Income from operations before income taxes	3,852	4,419	6,813	4,987
Income tax expense	(1,027)	(1,124)	(1,805)	(1,344)
Net income	$ 2,825	$ 3,295	$ 5,008	$ 3,643
Earnings per common share - basic and diluted
Basic (in dollars per share)	$ 0.12	$ 0.14	$ 0.21	$ 0.15
Diluted (in dollars per share)	$ 0.12	$ 0.14	$ 0.21	$ 0.15
Weighted average common shares outstanding:
Weighted average common shares outstanding, Basic (in shares)	24,087,170	24,054,843	24,085,578	24,021,582
Weighted average common shares outstanding, Diluted (in shares)	24,143,039	24,166,344	24,146,361	24,131,621
Related Party
Other income (expense):
Other, net	$ 217	$ 331	$ 1,156	$ 841
Nonrelated Party [Member]
Other income (expense):
Other, net	(13)	40	121	1,257
Water Service Operations [Member]
Cost of revenues:
Expenses	564	576	1,628	1,457
Metered Water Usage - Municipal Customers [Member]
Revenues:
Total revenues	145	145	458	349
Metered Water Usage-Commercial Customers [Member]
Revenues:
Total revenues	1,432	2,145	5,045	2,596
Wastewater Service Operations [Member]
Cost of revenues:
Expenses	173	96	513	350
Wastewater Treatment Fees [Member]
Revenues:
Total revenues	85	75	258	216
Land Development Construction Costs [Member]
Cost of revenues:
Expenses	1,192	951	1,961	1,291
Water and Wastewater Tap Fees
Revenues:
Total revenues	581	1,256	1,162	2,400
Lot Sales
Revenues:
Total revenues	4,795	3,160	7,906	5,064
Project Management Fees - Recognized
Revenues:
Total revenues	221	42	362	173
Single Family Rentals [Member]
Revenues:
Total revenues	123	34	357	90
Cost of revenues:
Expenses	71	24	161	53
Special Facility Projects and Other [Member]
Revenues:
Total revenues	222	22	639	330
Project Management Costs [Member]
Cost of revenues:
Expenses	$ 154	$ 81	$ 401	$ 227

XML

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - USD ($) $ in Thousands	Preferred Stock [Member]	Common Stock [Member]	Additional Paid-in Capital [Member]	Accumulated Deficit [Member]	Total
Balance at Aug. 31, 2022		$ 80	$ 174,150	$ (61,234)	$ 112,996
Balance (in shares) at Aug. 31, 2022	432,513	23,980,645
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Restricted stock grants			111		$ 111
Restricted stock grants (in shares)		56,000
Stock option exercises (in shares)					0
Stock granted for services			180		$ 180
Stock granted for services (in shares)		18,198
Share-based compensation			268		268
Net income				3,643	3,643
Balance at May. 31, 2023		$ 80	174,709	(57,591)	117,198
Balance (in shares) at May. 31, 2023	432,513	24,054,843
Balance at Feb. 28, 2023		$ 80	174,611	(60,886)	$ 113,805
Balance (in shares) at Feb. 28, 2023	432,513	24,054,843
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Stock option exercises (in shares)					0
Share-based compensation			98		$ 98
Net income				3,295	3,295
Balance at May. 31, 2023		$ 80	174,709	(57,591)	117,198
Balance (in shares) at May. 31, 2023	432,513	24,054,843
Balance at Aug. 31, 2023		$ 80	174,689	(56,535)	118,234
Balance (in shares) at Aug. 31, 2023	432,513	24,078,720
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Restricted stock grants			37		$ 37
Restricted stock grants (in shares)		8,000
Stock option exercises (in shares)		13,978			13,978
Stock granted for services			195		$ 195
Stock granted for services (in shares)		19,644
Share-based compensation			148		148
Repurchases of common stock				(439)	(439)
Repurchases of common stock (in shares)		(45,000)
Net income				5,008	5,008
Balance at May. 31, 2024		$ 80	175,069	(51,966)	123,183
Balance (in shares) at May. 31, 2024	432,513	24,075,342
Balance at Feb. 29, 2024		$ 80	175,014	(54,650)	$ 120,444
Balance (in shares) at Feb. 29, 2024	432,513	24,088,734
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Stock option exercises (in shares)					0
Stock granted for services			15		$ 15
Stock granted for services (in shares)		1,608
Share-based compensation			40		40
Repurchases of common stock				(141)	(141)
Repurchases of common stock (in shares)		(15,000)
Net income				2,825	2,825
Balance at May. 31, 2024		$ 80	$ 175,069	$ (51,966)	$ 123,183
Balance (in shares) at May. 31, 2024	432,513	24,075,342

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands	9 Months Ended
	May 31, 2024	May 31, 2023
Cash flows from operating activities:
Net income	$ 5,008	$ 3,643
Adjustments to reconcile net income to net cash used by operating activities:
Depreciation and depletion	1,579	1,594
Trade accounts receivable	(1,211)	(246)
Accounts payable and accrued liabilities	1,353	(788)
Other assets and liabilities	315	922
Share-based compensation expense	380	559
Deferred income taxes	(122)	(202)
Prepaid expenses	(234)	75
Amortized discount on U.S. Treasury Bills		(256)
Deferred water sales revenue	(56)	(557)
Land under development	(6,550)	(249)
Deferred lot sale revenues	(113)	(800)
Taxes payable / receivable	1,934	(2,720)
Net cash used by operating activities	(793)	(2,970)
Cash flows from investing activities:
Maturity of held-to-maturity investments in U.S. Treasury Bills		15,256
Purchase of property and equipment	(409)	(275)
Investments in future development phases at Sky Ranch	(1,994)	(937)
Construction costs of single-family rentals	(291)	(3,471)
Investments in water and water systems	(1,226)	(1,374)
Payments on note receivable - related party, other	100
Purchase of held-to-maturity investments in U.S. Treasury Bills	(171)	(15,000)
Net cash used in investing activities	(3,991)	(5,801)
Cash flows from financing activities:
Payments on notes payable	(23)	(8)
Repurchases of common stock	(439)
Payments to contingent liability holders		(111)
Net cash used in financing activities	(462)	(119)
Net change in cash, cash equivalents and restricted cash	(5,246)	(8,890)
Cash, cash equivalents and restricted cash - beginning of period	28,487	37,222
Cash, cash equivalents and restricted cash - end of period	23,241	28,332
Cash and cash equivalents	20,360	26,000
Restricted cash	2,881	2,332
Total cash, cash equivalents and restricted cash	23,241	28,332
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid for income taxes	65	4,265
Cash paid for interest	312	142
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Change in reimbursable public improvements included in accounts payable and accrued liabilities	205	569
Change in investments in water and water systems included in accounts payable and accrued liabilities	84	85
Issuance of stock for compensation	211	111
Related Party | Sky Ranch CAB
Adjustments to reconcile net income to net cash used by operating activities:
Net activity for notes receivable - related party, reimbursable public improvements, other	(2,986)	(3,668)
Related Party | Rangeview District [Member]
Adjustments to reconcile net income to net cash used by operating activities:
Net activity for notes receivable - related party, reimbursable public improvements, other	$ (90)	$ (277)

XML

PRESENTATION OF INTERIM INFORMATION

9 Months Ended

May 31, 2024

PRESENTATION OF INTERIM INFORMATION

PRESENTATION OF INTERIM INFORMATION

NOTE 1 – PRESENTATION OF INTERIM INFORMATION

The accompanying unaudited consolidated financial statements have been prepared by Pure Cycle Corporation (the “Company” or “Pure Cycle”) and include all adjustments that are of a normal recurring nature and are in the opinion of management, necessary to present fairly the financial position, results of operations and cash flows of the Company as of and for the three and nine months ended May 31, 2024 and 2023. The August 31, 2023 balance sheet was derived from the Company’s audited consolidated financial statements.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. It is suggested the accompanying consolidated financial statements and notes be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended August 31, 2023 (“2023 Annual Report”) filed with the Securities and Exchange Commission (“SEC”) on November 15, 2023. The results of operations for interim periods presented are not necessarily indicative of the operating results expected for the full fiscal year.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates are used to account for certain items such as revenue recognition, dollar amount of reimbursable costs and collectability of reimbursable costs, costs of revenue for lot sales, share-based compensation, and the useful lives and recoverability of long-lived assets. Actual results could differ from those estimates and assumptions due to risks and uncertainties, including uncertainty in the current economic environment.

Recently Issued Accounting Pronouncements

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments — Credit Losses: Measurement of Credit Losses on Financial Instruments, which changes the impairment model for most financial assets. The ASU introduces a new credit loss methodology, Current Expected Credit Losses (“CECL”), which requires earlier recognition of credit losses, while also providing additional transparency about credit risk. Since its original issuance in 2016, the FASB has issued several updates to the original ASU. The CECL framework utilizes a lifetime expected credit loss measurement objective for the recognition of credit losses for loans, held-to-maturity securities and other receivables at the time the financial asset is originated or acquired. The expected credit losses are adjusted each period for changes in expected lifetime credit losses. The methodology replaces the multiple existing impairment methods, which generally require that a loss be incurred before it is recognized.

On September 1, 2023, the Company adopted the guidance on a modified retrospective basis. The Company has not restated comparative information for the three and nine months ended May 31, 2023, and, therefore, the comparative information for the three and nine months ended May 31, 2023, is reported under previous guidance and is not comparable to the information presented for the three and nine months ended May 31, 2024. The adoption of this standard did not have a material impact on the Company's consolidated financial statements.

Reclassifications

The Company has reclassified certain prior year information to conform to the current year presentation.

XML

REIMBURSABLE PUBLIC IMPROVEMENTS AND NOTE RECEIVABLE FROM THE SKY RANCH COMMUNITY AUTHORITY BOARD

9 Months Ended

May 31, 2024

REIMBURSABLE PUBLIC IMPROVEMENTS AND NOTE RECEIVABLE FROM THE SKY RANCH COMMUNITY AUTHORITY BOARD

REIMBURSABLE PUBLIC IMPROVEMENTS AND NOTE RECEIVABLE FROM THE SKY RANCH COMMUNITY AUTHORITY BOARD

NOTE 2 – REIMBURSABLE PUBLIC IMPROVEMENTS AND NOTE RECEIVABLE FROM THE SKY RANCH COMMUNITY AUTHORITY BOARD

The Sky Ranch Community Authority Board (“Sky Ranch CAB”) and the Company’s agreements with the Sky Ranch CAB are described in greater detail in Notes 5 and 15 to the 2023 Annual Report.

The notes receivable – related party, reimbursable public improvements and project management fees are due to the Company from the Sky Ranch CAB and reports the balances owed by the Sky Ranch CAB to Pure Cycle for public improvements paid for by Pure Cycle which are reimbursable from the Sky Ranch CAB and include project management fees related to the Company’s management of the construction of the public improvements, and interest accrued on the unpaid balances related to the ongoing development of the Sky Ranch master planned community (Sky Ranch). Pure Cycle has advanced funds to the Sky Ranch CAB for the cost of constructing certain public improvements at Sky Ranch which are the ultimate responsibility of the Sky Ranch CAB. During the three and nine months ended May 31, 2024, Pure Cycle spent $4.1 million and $7.6 million on public improvements which are payable by the Sky Ranch CAB to Pure Cycle. Since Pure Cycle believes the amounts are probable of collection, they have been added to the note receivable from the Sky Ranch CAB. Additionally, for the three and nine months ended May 31, 2024, project management fees of $0.2 million and $0.4 million and interest income on the outstanding note receivable of $0.2 million and $1.2 million were also added to the note receivable. During the three and nine months ended May 31, 2024, the Sky Ranch CAB paid Pure Cycle $0 and $0.3 million pursuant to the note. Pursuant to the agreements with the Sky Ranch CAB, any payments received are initially applied to interest.  

During the three and nine months ended May 31, 2023, Pure Cycle spent $2.6 million and $5.4 million on public improvements which are payable by the Sky Ranch CAB to Pure Cycle. Since Pure Cycle believes the amounts are probable of collection, they have been added to the note receivable from the Sky Ranch CAB. Additionally, for the three and nine months ended May 31, 2023, project management fees of less than $0.1 million and $0.2 million and interest income on the outstanding note receivable of $0.3 million and $0.8 million were also added to the note receivable. During the three and nine months ended May 31, 2023, the Sky Ranch CAB paid Pure Cycle $0.5 million and $0.5 million, respectively. Pursuant to the agreements with the Sky Ranch CAB, any payments received are initially applied to interest.  

The following table summarizes the activity and balances associated with the note receivable from the Sky Ranch CAB:

	Three Months Ended
	May 31, 2024		May 31, 2023
Beginning balance	$	28,915	$	20,609
Additions		4,626		2,996
Payments received		—		(487)
Ending balance	$	33,541	$	23,118
	Nine Months Ended
	May 31, 2024		May 31, 2023
Beginning balance	$	24,999	$	17,208
Additions		8,828		6,397
Payments received		(286)		(487)
Ending balance	$	33,541	$	23,118

The note receivable from the Sky Ranch CAB accrues interest at 6% per annum. Public improvements which are not probable of reimbursement at the time of being incurred are considered contract fulfillment costs and are recorded as land development construction costs as incurred. If public improvement costs are deemed probable of collection, the costs are recognized as notes receivable - related party. The Company assesses the collectability of the note receivable from the Sky Ranch CAB, which includes reimbursable public improvements, project management fees and the related interest income, at each reporting period. The Sky Ranch CAB has an obligation to repay the Company, but the ability of the Sky Ranch CAB to do so before the contractual termination dates is dependent upon the establishment of a tax base or other fee generating activities sufficient to fund reimbursable costs incurred.

XML

REVENUES, FEES AND OTHER INCOME ITEMS

9 Months Ended

May 31, 2024

REVENUES, FEES AND OTHER INCOME ITEMS

REVENUES, FEES AND OTHER INCOME ITEMS

NOTE 3 – REVENUES, FEES AND OTHER INCOME ITEMS

The Company’s revenue is primarily generated from sales of water and wastewater taps, metered water and wastewater usage, the sale of lots to homebuilders, and rent collected from its single-family homes. Detailed descriptions of the policies related to revenue recognition are included in Note 2 to the 2023 Annual Report.

The following describes significant components of revenue for the three and nine months ended May 31, 2024 and 2023.

Water and wastewater tap fees – During the three months ended May 31, 2024 and 2023, the Company sold a total of 20 and 44 water taps generating $0.5 million and $1.1 million in tap fee revenues. During the three months ended May 31, 2024 and 2023, the Company sold a total of 18 and 43 wastewater taps generating $0.1 million and $0.2 million in tap fee revenues. During the nine months ended May 31, 2024 and 2023, the Company sold a total of 35 and 85 water taps generating $0.9 million and $2.0 million in tap fee revenues. During the nine months ended May 31, 2024 and 2023, the Company sold a total of 33 and 79 wastewater taps generating $0.2 million and $0.4 million in tap fee revenues. The water taps were all sold at Sky Ranch and Wild Pointe, and the wastewater taps were all sold at Sky Ranch.

Metered water and wastewater usage fees – During the three months ended May 31, 2024 and 2023, the Company sold a total of 394 and 564 acre-feet of water generating $1.7 million and $2.4 million in metered water and wastewater treatment fees revenue. During the nine months ended May 31, 2024 and 2023, the Company sold a total of 1,422 and 806 acre-feet of water generating $5.8 million and $3.2 million in metered water and wastewater treatment fees revenue. The Company provides water and wastewater services to customers, for which the customers are charged monthly usage fees. Water usage fees are assessed to customers based on actual metered usage each month plus a base monthly service fee assessed per single family equivalent (“SFE”) unit served. One SFE is a customer, whether residential, commercial or industrial, that imparts a demand on the Company’s water or wastewater systems similar to the demand of a family of four persons living in a single-family house on a standard-sized lot. Water usage pricing is based on a tiered pricing structure, and certain usage revenues are subject to royalties as described in the 2023 Annual Report. The Company also sells water for industrial uses, mainly to oil and gas companies for use in the drilling and hydraulic fracking processes.

Sale of finished lots – For the three months ended May 31, 2024 and 2023, the Company recognized $4.8 million and $3.2 million of lot sales revenue, which was recognized using the percent-of-completion method for the Company’s land development activities at the Sky Ranch Master Planned Community. For the nine months ended May 31, 2024 and 2023, the Company recognized $7.9 million and $5.1 million of lot sales revenue, which was recognized using the percent-of-completion method for the Company’s land development activities at the Sky Ranch Master Planned Community. As of May 31, 2024, the first development phase (509 lots) is complete and the second development phase (874 lots) is being developed in four subphases, referred to as Phase 2A (229 lots), Phase 2B (211 lots), Phase 2C (228 lots) and Phase 2D (206 lots). As of May 31, 2024, Phase 2A is approximately 98% complete, Phase 2B is approximately 70% complete and Phase 2C is approximately 22% complete. Phase 2A is substantially completed with some landscaping items remaining. Phase 2B is expected to be complete by the end of Pure Cycle’s fiscal 2024 and Phase 2C is expected to be complete during Pure Cycle’s fiscal 2025.

Project management services – During each of the three-month periods ended May 31, 2024 and 2023, the Company recognized $0.2 million and less than $0.1 million of project management revenue from the Sky Ranch CAB, a related party, for managing the Sky Ranch development project. During the nine-month periods ended May 31, 2024 and 2023, the Company recognized $0.4 million and $0.2 million of project management revenue from the Sky Ranch CAB, a related party, for managing the Sky Ranch development project.

Single-family rental revenue

In November 2021, Pure Cycle began constructing and renting single-family homes on lots it retained at Sky Ranch. Pure Cycle began recognizing lease income related to these rental units in November 2021. Pure Cycle generally rents its single-family properties under non-cancelable one year lease agreements. As of May 31, 2024, Pure Cycle has 14 single-family detached homes rented under separate lease agreements.  For the three months ended May 31, 2024 and 2023, the Company recognized $0.1 million and less than $0.1 million of rental property revenues. For the nine months ended May 31, 2024 and 2023, the Company recognized $0.4 million and less than $0.1 million of rental property revenues.

Pure Cycle will begin construction on 17 additional rental homes in Phase 2B, all of which the Company believes will be available for rent in fiscal 2025. As of May 31, 2024, the Company had reserved 83 lots in Phases 2B, 2C and 2D of Sky Ranch for future rental units. When combined with the 14 units already built and rented, these additions will bring the total single-family rentals to 97. The Company expects to take approximately three more years to build and rent all these units. Based on these projections, the Company believes this could become a reportable operating segment in the future once its operations become material.

Special facility projects and other revenue

Pure Cycle receives fees from customers including municipalities and area water providers for contract operations services. These fees are recognized as earned, typically monthly, plus charges for additional work performed. Additionally, the Company performs certain construction activities at Sky Ranch. The activities performed include construction and maintenance services. The revenue for both types of services are invoiced and recognized as special facility projects revenue. For the three months ended May 31, 2024 and 2023, the Company recognized $0.2 million and less than $0.1 million of special facility projects and other revenue, an immaterial amount of which is from work performed for the Sky Ranch CAB, a related party. For the nine months ended May 31, 2024 and 2023, the Company recognized $0.6 million and $0.3 million of special facility projects and other revenue, an immaterial amount of which is from work performed for the Sky Ranch CAB, a related party.

Deferred revenue

Changes and balances of the Company’s deferred revenue accounts by segment are as follows:

	Three Months Ended May 31, 2024
(In thousands)	Water and Wastewater Resource Development		Land Development		Total
Balance at February 29, 2024	$	31	$	2,605	$	2,636
Revenue recognized		(18)		(4,881)		(4,899)
Revenue deferred		-		3,824		3,824
Balance at May 31, 2024	$	13	$	1,548	$	1,561
	Three Months Ended May 31, 2023
	Water and Wastewater Resource Development		Land Development		Total
Balance at February 28, 2023	$	533	$	3,473	$	4,006
Revenue recognized		(520)		(3,160)		(3,680)
Revenue deferred		-		3,162		3,162
Balance at May 31, 2023	$	13	$	3,475	$	3,488
	Nine Months Ended May 31, 2024
(In thousands)	Water and Wastewater Resource Development		Land Development		Total
Balance at August 31, 2023	$	69	$	1,661	$	1,730
Revenue recognized		(164)		(8,058)		(8,222)
Revenue deferred		108		7,945		8,053
Balance at May 31, 2024	$	13	$	1,548	$	1,561
	Nine Months Ended May 31, 2023
(In thousands)	Water and Wastewater Resource Development		Land Development		Total
Balance at August 31, 2022	$	570	$	4,275	$	4,845
Revenue recognized		(557)		(5,057)		(5,614)
Revenue deferred		-		4,257		4,257
Balance at May 31, 2023	$	13	$	3,475	$	3,488

The Company receives deposits or pre-payments from oil and gas operators to reserve water for use in future well drilling and fracking operations. When the operators use the water, the Company recognizes the revenue for these payments in the metered water usage from the commercial customers’ line on the statement of income.

The Company recognizes lot sales over time as construction activities progress and not necessarily when payment is received. For example, the Company may receive milestone payments before revenue can be recognized (i.e., prior to the Company completing cumulative progress which faithfully represents the transfer of goods and services to the customer) which results in the Company recording deferred revenue. The Company recognizes this revenue into income as construction activities progress, measured based on costs incurred compared to total estimated costs of the project, which management believes is a faithful representation of the transfer of goods and services to the customer.

Revenue allocated to remaining performance obligations such as described above represents contracted revenue that has not yet been recognized, which includes unearned revenue and amounts that will be invoiced and recognized as revenue in future periods.

XML

FAIR VALUE MEASUREMENTS

9 Months Ended

May 31, 2024

FAIR VALUE MEASUREMENTS

FAIR VALUE MEASUREMENTS

NOTE 4 – FAIR VALUE MEASUREMENTS

Fair value accounting guidance includes a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 inputs) and the lowest priority to unobservable inputs (Level 3 inputs).

The carrying value for certain of the Company’s financial instruments (i.e., cash, restricted cash, short term investments, accounts receivable, accounts payable, accrued liabilities, the SFR Notes and the Lost Creek Note, each as defined in Note 6 below) materially approximate their fair value because of their short-term nature and generally negligible credit losses.

As of May 31, 2024 and August 31, 2023, the Company had no assets or liabilities measured at fair value on a recurring basis. As of May 31, 2024 and August 31, 2023, the Company had one Level 3 asset (notes receivable – related party), for which the Company did not record any impairment charges.

There were no transfers between Level 1, 2 or 3 categories during the three and nine months ended May 31, 2024 and 2023.

XML

WATER, LAND AND OTHER FIXED ASSETS

9 Months Ended

May 31, 2024

WATER, LAND AND OTHER FIXED ASSETS

WATER, LAND AND OTHER FIXED ASSETS

NOTE 5 – WATER, LAND AND OTHER FIXED ASSETS

The Company’s water rights and current water and wastewater service agreements, including capitalized terms not defined herein, are more fully described in Note 4 to the 2023 Annual Report.

Investment in Water and Water Systems

The Company’s Investments in water and water systems consist of the following costs and accumulated depreciation and depletion:

	May 31, 2024				August 31, 2023
			Accumulated				Accumulated
			Depreciation				Depreciation
(In thousands)	Costs		and Depletion		Costs		and Depletion
Rangeview water system	$	22,067	$	(3,378)	$	20,020	$	(2,813)
Rangeview water supply		15,423		(19)		15,084		(18)
Water supply – Other		7,588		(2,242)		7,612		(2,064)
Sky Ranch water rights and other costs		7,764		(1,605)		7,764		(1,487)
Sky Ranch pipeline		5,740		(1,319)		5,740		(1,175)
Lost Creek water supply		7,357		—		7,328		—
Fairgrounds water and water system		2,900		(1,569)		2,900		(1,503)
Wild Pointe service rights		1,632		(1,261)		1,632		(1,222)
Totals		70,471		(11,393)		68,080		(10,282)
Net investments in water and water systems	$	59,078			$	57,798

Construction in Progress

The construction in progress account represents costs incurred on various construction projects currently underway that as of the balance sheet date have not been completed and placed into service. The construction in progress account consists primarily of costs incurred relating to water facilities and Sky Ranch infrastructure being constructed, which Pure Cycle anticipates will be placed in service during the next 12 months. During the three and nine months ended May 31, 2024, the Company incurred $0.4 million and $2.3 million of costs related to construction in Sky Ranch and water and wastewater construction projects. The Company capitalized $2.5 million and $3.7 million of costs as projects were completed and placed into service during the three and nine months ended May 31, 2024.

Single-Family Rental Homes

During the year ended August 31, 2023, the Company completed 11 additional rental homes to be used in the rental business. The Company began construction on one single-family detached unit in March 2022 which was completed in December 2022 and rented effective December 15, 2022. For the remaining 10 units, comprised of single-family detached houses and paired homes, construction began in the summer of 2022 and was completed during the fourth quarter of fiscal 2023.

At May 31, 2024, the Company has reserved approximately 93 lots in Phase 2 of Sky Ranch (10 of which are in Phase 2A and completed) to build additional rental units.

XML

DEBT AND OTHER LONG-TERM OBLIGATIONS

9 Months Ended

May 31, 2024

DEBT AND OTHER LONG-TERM OBLIGATIONS

DEBT AND OTHER LONG-TERM OBLIGATIONS

NOTE 6 – DEBT AND OTHER LONG-TERM OBLIGATIONS

As of May 31, 2024, the outstanding principal and deferred financing costs of the Company’s loans are as follows:

(In thousands)	May 31, 2024
Single-Family Rental Home Note Payable	$	3,953
Lost Creek Note Payable		3,000
Total outstanding principal		6,953
Deferred financing costs		(60)
Less current maturities, net of current deferred financing costs		(34)
Debt, less current portion	$	6,859

As of May 31, 2024, the scheduled maturities (i.e., principal payments) of the Company’s loans are as follows:

(In thousands)	Scheduled principal payments
Within 1 year	$	44
Year 2		383
Year 3		1,363
Year 4		319
Year 5		3,135
Thereafter		1,709
Total principal payments	$	6,953

SFR Note 1

On November 29, 2021, PCY Holdings, LLC, a wholly owned subsidiary of the Company, entered a Promissory Note (“SFR Note 1”) with its primary bank to reimburse amounts expended for the construction of the first three single-family rental units. The SFR Note 1 has the following terms:

● Floating per annum interest rate equal to the Western Edition of the “Wall Street Journal” Prime Rate plus 0.5%, which has a floor of 3.75% and a ceiling of 4.25% (4.25% as of May 31, 2024). In the event of default, the interest rate on the SFR Note would be increased by adding an additional 2.0%

● Maturity date of December 1, 2026

● Six interest only payments from January 1, 2022 through June 1, 2022

● Fifty-three principal and interest payments each month which began July 1, 2022 in the amount of $4,600 each

● Estimated final principal and interest balloon payment of $0.9 million payable on December 1, 2026

● Secured by three single-family rental homes

● Required minimum debt service coverage ratio of 1.10, measured annually based on audited financial statements (which the Company satisfied as of August 31, 2023), calculated as net operating income less distributions divided by required principal and interest payments, with net operating income defined as net income plus interest, depreciation, and amortization.

SFR Note 2

On August 30, 2023, PCY Holdings, LLC, a wholly owned subsidiary of the Company, entered a Promissory Note (“SFR Note 2”) with its primary bank to reimburse amounts expended for the construction of the next 11 single-family rental homes. The SFR Note 2 has the following terms:

● Initial principal amount of $3.0 million

● An interest rate of 7.51%. In the event of default, the interest rate on the SFR Note 2 would be increased by adding an additional 5.0%

● Maturity date of August 30, 2028

● Fifty-nine principal and interest payments each month beginning September 30, 2023 in the amount of $21,200 each

● Estimated final principal and interest balloon payment of $2.9 million payable on August 30, 2028

● Secured by 11 single-family rental homes

● Required minimum EBITDA of $3.0 million, measured annually at each fiscal year end (which the Company satisfied as of August 31, 2023).

Lost Creek Note

On June 28, 2022, the Company entered a loan with its primary bank to fund the acquisition of 370 acre-feet of water rights the Company acquired on June 27, 2022, in the Lost Creek Designated Groundwater Basin area of Colorado (the “Lost Creek Note”). The Lost Creek Note has an original principal balance of $3.0 million, a ten-year maturity, monthly interest only payments averaging $12,000 per month for thirty-six months which began on July 28, 2022, twenty-four monthly principal and interest payments of $42,000 beginning on July 28, 2025, fifty-nine monthly principal and interest payments of $32,000 beginning on July 28, 2027, and a balloon payment of less than $0.8 million plus unpaid and accrued interest due on June 28, 2032. The Lost Creek Note has a thirty-year amortization period and a fixed per annum interest rate equal to 4.90%. The Lost Creek Note is secured by the Lost Creek Water rights acquired with the note and any fees derived from the use of the Lost Creek Water rights. The Lost Creek Note does not contain any financial covenants.

Working Capital Line of Credit

On January 31, 2024, the Company entered a Business Loan Agreement (“Working Capital LOC”) with its primary bank to provide a $5.0 million operating line of credit. The Working Capital LOC has a two-year maturity, monthly interest only payments if the line is drawn upon with unpaid principal and interest due at maturity, and a floating per annum interest rate equal to the Wall Street Journal Prime Rate (8.5% as of May 31, 2024), which has a floor of 5.00%. In the event of default, the interest rate on the Working Capital LOC would be increased by an additional 2.0%. As of May 31, 2024, the Company has not drawn on the Working Capital LOC.

Letters of Credit

At May 31, 2024, the Company has seven Irrevocable Letters of Credit (“LOCs”) outstanding. The LOCs are to guarantee the Company’s performance related to certain construction projects at Sky Ranch. The Company has the full intent and ability to perform on the contracts, after which, the LOC’s will expire at various dates from June 2024 through March 2025. As of May 31, 2024, the LOCs totaled $2.9 million, which are secured by cash balances maintained in restricted cash accounts at the Company’s bank, renew annually at various dates and have a 1% annual fee.

XML

EMPLOYEE STOCK PLANS

9 Months Ended

May 31, 2024

EMPLOYEE STOCK PLANS

EMPLOYEE STOCK PLANS

NOTE 7 – EMPLOYEE STOCK PLANS

The Company reserved 2.0 million shares of common stock for issuance to employees and directors pursuant to the Company’s 2024 Equity Incentive Plan (the “2024 Equity Plan”). As of May 31, 2024 there were 1,998,392 shares available for grant under the 2024 Equity Plan. Prior to the effective date of the 2024 Equity Plan, the Company granted options and stock awards to eligible participants under its 2014 Equity Plan (the “2014 Equity Plan”), which expired on April 12, 2024. As of August 31, 2023 there were 964,378 shares available to grant under the 2014 Equity Plan.  No additional awards may be granted pursuant to the 2014 Equity Plan as of May 31, 2024.

The following table summarizes the combined stock option activity for the 2014 Equity Plan and 2024 Equity Plan for the periods noted:

	Number of Options	Weighted Average Exercise Price		Weighted Average Remaining Contractual Term	Approximate Aggregate Intrinsic Value (in thousands)
Outstanding at August 31, 2023	563,000	$	9.15	5.5	$	1,221
Granted	—	$	—
Net settlement exercised	(32,000)	$	—
Forfeited / Expired	—	$	—
Outstanding at May 31, 2024	531,000	$	9.36	4.9	$	472
Options exercisable at May 31, 2024	472,000	$	9.18	4.7	$	465
Outstanding at August 31, 2022	712,500	$	8.75	5.7	$	1,489
Granted	—	$	—
Net settlement exercised	—	$	—
Forfeited / Expired	—	$	—
Outstanding at May 31, 2023	712,500	$	8.75	5.0	$	1,226

During the nine months ended May 31, 2024, the Company had net settlement exercises of stock options, whereby the optionee did not pay cash for the options exercised but instead received the number of shares equal to the difference between the exercise price and the market price on the date of exercise. During the three months ended May 31, 2024, there were no net settlement exercises.  During the nine months ended May 31, 2024, net settlement exercises resulted in 13,978 shares being issued and 18,022 options being cancelled in settlement of the shares issued. There were no options exercised during the three and nine months ended May 31, 2023.

The following table summarizes the activity and value of non-vested options under the 2014 Equity Plan and 2024 Equity Plan for the periods presented:

	Number of Options	Weighted Average Grant Date Fair Value
Non-vested options outstanding at August 31, 2023	111,000	$	4.43
Granted	—	$	—
Vested	(52,000)	$	4.41
Forfeited / Expired	—	$	—
Non-vested options outstanding at May 31, 2024	59,000	$	4.45
Non-vested options outstanding at August 31, 2022	232,998	$	4.47
Granted	—	$	—
Vested	(101,998)	$	4.40
Forfeited	—	$	—
Non-vested options outstanding at May 31, 2023	131,000	$	4.54

All non-vested options are expected to vest.

On May 22, 2024, the Company issued a non-employee Board member 1,608 shares of unrestricted stock. The fair market value of the unrestricted shares for share-based compensation expense is equal to the closing price of the Company's common stock on the date of grant of $9.33. There is no vesting requirement for the unrestricted stock grants.

On January 17, 2024, the Company’s six non-employee Board members were each granted 3,006 shares of unrestricted stock. The fair market value of the unrestricted shares for share-based compensation expense is equal to the closing price of the Company's common stock on the date of grant of $9.98. There is no vesting requirement for the unrestricted stock grants.

On September 19, 2023, the Company issued certain employees 8,000 shares of restricted stock. These shares vested 20% at the September 19, 2023 grant date, and 20% vest each anniversary of the grant date for four years. The shares are eligible to vote and participate in any dividend or stock splits approved by the Company.

On January 11, 2023, the Company’s six non-employee Board members were each granted 3,033 shares of unrestricted stock. The fair market value of the unrestricted shares for share-based compensation expense is equal to the closing price of the Company's common stock on the date of grant of $9.89. There is no vesting requirement for the unrestricted stock grants. Additionally, on January 11, 2023, the Company’s board awarded an executive officer 50,000 shares of restricted stock. Of which 10,000 shares fully vested in fiscal 2023 and the remaining 40,000 restricted stock unit awards were forfeited upon the executive officer’s departure. The shares are eligible to vote and participate in any dividend or stock splits approved by the Company.

On September 14, 2022, the Company issued certain employees 6,000 shares of restricted stock. These shares vested 20% at the September 14, 2022 grant date, and 20% vest each anniversary of the grant date for four years. The shares are eligible to vote and participate in any dividend or stock splits approved by the Company.

For the three and nine months ended May 31, 2024, the Company recognized $0.1 million and $0.4 million of stock-based compensation expense. For the three and nine months ended May 31, 2023, the Company recognized $0.1 million and $0.6 million of stock-based compensation expense.

At May 31, 2024, the Company had unrecognized compensation expenses totaling $0.2 million relating to non-vested options and restricted stock that are expected to vest. The weighted-average period over which these options are expected to vest is approximately two years.

XML

RELATED PARTY TRANSACTIONS

9 Months Ended

May 31, 2024

RELATED PARTY TRANSACTIONS

RELATED PARTY TRANSACTIONS

NOTE 8 – RELATED PARTY TRANSACTIONS

The Rangeview Metropolitan District

The Rangeview Metropolitan District (“Rangeview District”) and the Company’s agreements with the Rangeview District are described in greater detail in Note 15 to the 2023 Annual Report.

The Rangeview District and the Company have entered into two loan agreements. In 1995, the Company extended a loan to the Rangeview District for borrowings of up to $0.25 million, which is unsecured, and bears interest based on the prevailing prime rate plus 2% (10.5% at May 31, 2024). The maturity date of the loan is December 31, 2024, at which time it automatically renews through December 31, 2025. Beginning in January 2014, the Rangeview District and the Company entered into a funding agreement that allows the Company to continue to provide funding to the Rangeview District for day-to-day operations and accrue the funding into a note that bears interest at a rate of 8% per annum and remains in full force and effect for so long as the 2014 Amended and Restated Lease Agreement among the Rangeview District, the Company, and the State Board of Land Commissioners remains in effect. At May 31, 2024, balance in notes receivable - related parties, other totaled $1.4 million, which included borrowings of $1.3 million and accrued interest of $0.1 million. As of August 31, 2023, the principal and interest on both loan agreements totaled $1.5 million, which included $1.4 million of borrowings and less than $0.1 million of accrued interest. During the three and nine months ended May 31, 2024, the Company received interest and principal payments totaling $0 and $0.1 million from the Rangeview District. During the three and nine months ended May 31, 2023, the Company did not receive any interest or principal payments from the Rangeview District.

Additionally, the Company provides funding to the Rangeview District for the Rangeview District’s participation in the “Wise Partnership.” The WISE Partnership and capitalized terms related to WISE not defined herein are defined in Note 8 to the 2023 Annual Report. During the three months ended May 31, 2024 and 2023, the Company, through the Rangeview District, received metered water deliveries of 32 acre-feet and 87 acre-feet of WISE water, paying $0.1 million and $0.2 million for this water. During the nine months ended May 31, 2024 and 2023, the Company, through the Rangeview District, received metered water deliveries of 98 acre-feet and 199 acre-feet of WISE water, paying $0.3 million and $0.4 million for this water. The cost of WISE water to the members is based on the

water rates charged by Aurora Water and can be adjusted each January 1. As of January 1, 2024, WISE water was approximately $6.55 per thousand gallons and such rate will remain in effect through calendar 2024.

Sky Ranch Community Authority Board

The Sky Ranch CAB and the Company’s agreements with the Sky Ranch CAB are described in greater detail in Note 15 to the 2023 Annual Report.

The Sky Ranch Districts and the Sky Ranch CAB are quasi-municipal corporations and political subdivisions of Colorado formed for the purpose of providing service to Sky Ranch. The Sky Ranch CAB was formed to, among other things, design, construct, finance, operate and maintain certain public improvements for the benefit of the property within the boundaries and/or service area of the Sky Ranch Districts. For the public improvements to be constructed and/or acquired, it is necessary for each Sky Ranch District, directly or through the Sky Ranch CAB, to be able to fund the improvements and pay its ongoing operations and maintenance expenses related to the provision of services that benefit the property. To fund these improvements, the Company and the Sky Ranch CAB entered into various funding agreements obligating the Company to advance funds to the Sky Ranch CAB for specified public improvements constructed from 2018 to 2024. All amounts owed under the agreements bear interest at a rate of 6% per annum. Any advances not paid or reimbursed by the Sky Ranch CAB by December 31, 2058 for the first phase and December 31, 2060 for the second phase shall be deemed forever discharged and satisfied in full.  The Company has received cumulative, project-to-date payments of $35.8 million from the Sky Ranch CAB for payments on the note receivable including both principal and interest payments.

As of May 31, 2024, the balance of the Company’s advances to the Sky Ranch CAB for improvements, including interest, net of reimbursements from the Sky Ranch CAB total $33.5 million. The advances have been used by the Sky Ranch CAB to pay for construction of public improvements. The Company submits specific costs for reimbursement to the Sky Ranch CAB that have been certified by an independent third-party. The Company anticipates providing additional funding of approximately $4.7 million for construction of public improvements to the Sky Ranch CAB during the remainder of fiscal 2024 related to Phase 2A, Phase 2B and Phase 2C of the Sky Ranch development.  Payments from Sky Ranch CAB are made based on available cashflow from operations or from proceeds from the issuance of bonds.

In fiscal 2022, through a competitive bidding process, the Sky Ranch CAB awarded the Company a contract to construct fencing around Phase 2A of the Sky Ranch Master Planned Community. The contracted bid price is $0.4 million, which is being recognized as revenue as the construction of the fence progresses. Through the same process, the Sky Ranch CAB awarded the Company in fiscal 2024, a contract to construct fencing around Phase 2B of the Sky Ranch Master Planned Community.  The contracted bid price is $0.2 million, which is being recognized as revenue as the construction of the fence progresses.  During the three months ended May 31, 2024 and 2023, the Company recognized $0.1 and less than $0.1 million of revenue related to these contracts. During the nine months ended May 31, 2024 and 2023, the Company recognized $0.2 million and $0.1 million of revenue related to these contracts.

Nelson Pipeline Constructors LLC

Through a competitive bidding process, the Sky Ranch CAB awarded Nelson Pipeline Constructors, LLC (“Nelson”), a contract to construct the wet utility pipelines in Phase 2A of Sky Ranch. During the three months ended May 31, 2024 and 2023, the Sky Ranch CAB paid Nelson $0 and $0.2 million related to this contract. During the nine months ended May 31, 2024 and 2023, the Sky Ranch CAB paid Nelson $0.1 million and $1.1 million related to this contract Nelson is majority owned by the chair of the Company’s Board of Directors.

XML

SIGNIFICANT CUSTOMERS

9 Months Ended

May 31, 2024

SIGNIFICANT CUSTOMERS.

SIGNIFICANT CUSTOMERS

NOTE 9 – SIGNIFICANT CUSTOMERS

The Company has significant customers in its operations. The tables below present the percentage of total revenue for the reported customers for the nine months ended May 31, 2024 and 2023. For water and wastewater customers, the Company provides services on behalf of the Rangeview District for which the significant end users include Sky Ranch CAB and two oil & gas operators. The home builders at Sky Ranch account for lot purchase revenue but also for water and wastewater tap fee revenues.

	Nine Months Ended
% of Total Revenue Generated From:	May 31, 2024		May 31, 2023
Two oil & gas operators	30	%	20	%
Lennar	24	%	17	%
KB Home	12	%	12	%
Challenger	10	%	17	%
Sky Ranch CAB	7	%	3	%
Melody (DR Horton)	6	%	-	%

As of May 31, 2024, 83% of the reported trade accounts receivable balance is owed to Pure Cycle by the Rangeview District for tap fees, water usage and wastewater treatment fees.

XML

ACCRUED LIABILITIES

9 Months Ended

May 31, 2024

ACCRUED LIABILITIES.

ACCRUED LIABILITIES

NOTE 10 – ACCRUED LIABILITIES

(In thousands)	May 31, 2024		August 31, 2023
Accrued compensation	$	841	$	985
Other operating payables		389		406
Property taxes		36		148
Operating lease obligation, current		71		118
Professional fees		—		70
Rental deposits		43		34
Total accrued liabilities	$	1,380	$	1,761
Land development costs due to the Sky Ranch CAB	$	1,067	$	727
Due to Rangeview Metropolitan District		290		294
Total accrued liabilities - related parties	$	1,357	$	1,021

XML

SEGMENT INFORMATION

9 Months Ended

May 31, 2024

SEGMENT INFORMATION

SEGMENT INFORMATION

NOTE 11 – SEGMENT INFORMATION

The Company reports two operating segments which meet segment disclosure requirements, the water and wastewater resource development segment and the land development segment. The single-family rentals, although not currently material to operations and not a required segment disclosure, is presented within the operating segment information below for informational purposes.

The water and wastewater resource development segment includes providing water and wastewater services to customers, which water is provided by the Company using water rights owned or controlled by the Company, and developing, operating, and maintaining infrastructure to divert, treat and distribute that water and collect, treat and reuse reclaimed wastewater. The land development segment includes all activities necessary to develop and sell finished lots, which for the three and nine months ended May 31, 2024 and 2023, was done exclusively at the Company’s Sky Ranch Master Planned Community. The single-family rental business includes the monthly rental fees received from the renters under the non-cancellable annual leases.

The tables below present the measure of profit and assets used to assess the performance of the two required segments and the single-family rentals that the Company believes will become a segment for the periods presented:

	Three Months Ended May 31, 2024
(In thousands)	Water and wastewater resource development		Land development		Single-family rental		Total
Total revenue	$	2,465	$	5,016	$	123	$	7,604
Cost of revenue		911		1,346		71		2,328
Depreciation and depletion		410		—		—		410
Total cost of revenue		1,321		1,346		71		2,738
Segment profit	$	1,144	$	3,670	$	52	$	4,866

	Three Months Ended May 31, 2023
(In thousands)	Water and wastewater resource development		Land development		Single-family rental		Total
Total revenue	$	3,643	$	3,202	$	34	$	6,879
Cost of revenue		743		1,032		24		1,799
Depreciation and depletion		407		—		—		407
Total cost of revenue		1,150		1,032		24		2,206
Segment profit	$	2,493	$	2,170	$	10	$	4,673

	Nine Months Ended May 31, 2024
(In thousands)	Water and wastewater resource development		Land development		Single-family rental		Total
Total revenue	$	7,562	$	8,268	$	357	$	16,187
Cost of revenue		2,547		2,362		161		5,070
Depreciation and depletion		1,132		—		—		1,132
Total cost of revenue		3,679		2,362		161		6,202
Segment (loss) profit	$	3,883	$	5,906	$	196	$	9,985
	Nine Months Ended May 31, 2023
(In thousands)	Water and wastewater resource development		Land development		Single-family rental		Total
Total revenue	$	5,891	$	5,237	$	90	$	11,218
Cost of revenue		2,125		1,518		53		3,696
Depreciation and depletion		1,246		—		—		1,246
Total cost of revenue		3,371		1,518		53		4,942
Segment profit	$	2,520	$	3,719	$	37	$	6,276

The following table summarizes the Company’s total assets by segment. The assets consist of water rights and water and wastewater systems in the Company’s water and wastewater resource development segment; land, land development costs and deposits in the Company’s land development segment; and the cost of the homes in the single-family rental line. The Company’s other assets (Corporate) primarily consist of cash, short term investments, restricted cash, equipment, and related party notes receivable.  Related party notes receivable were not previously presented as Corporate assets and the totals listed as of August 31, 2023 have been updated to reflect the Company’s new presentation.

(In thousands)	May 31, 2024		August 31, 2023
Water and wastewater resource development	$	64,217	$	63,129
Land development		11,043		7,710
Single-family rental		5,257		5,128
Corporate		59,887		57,249
Total assets	$	140,404	$	133,216

XML

EARNINGS PER SHARE

9 Months Ended

May 31, 2024

EARNINGS PER SHARE

EARNINGS PER SHARE

NOTE 12 – EARNINGS PER SHARE

Earnings per share (“EPS”) is calculated by dividing net income attributable to common shareholders by the weighted-average shares of common stock outstanding during the period. Certain outstanding options are excluded from the diluted EPS calculation because they are anti-dilutive (i.e., their assumed conversion into common stock would increase rather than decrease EPS). For the three months ended May 31, 2024 and 2023, the Company excluded 475,130 options and 600,999 options because their impact was anti-dilutive. For

the nine months ended May 31, 2024 and 2023, the Company excluded 470,217 options and 602,461 options because their impact was anti-dilutive.

	Three Months Ended				Nine Months Ended
(In thousands, except share and per share amounts)	May 31, 2024		May 31, 2023		May 31, 2024		May 31, 2023
Net income	$	2,825	$	3,295	$	5,008	$	3,643
Basic weighted average common shares		24,087,170		24,054,843		24,085,578		24,021,582
Effect of dilutive securities		55,869		111,501		60,783		110,039
Weighted average shares applicable to diluted earnings per share		24,143,039		24,166,344		24,146,361		24,131,621
Earnings per share - basic	$	0.12	$	0.14	$	0.21	$	0.15
Earnings per share - diluted	$	0.12	$	0.14	$	0.21	$	0.15

XML

INCOME TAXES

9 Months Ended

May 31, 2024

INCOME TAXES

INCOME TAXES

NOTE 13 – INCOME TAXES

The income tax provision for interim periods is determined using an estimate of the annual effective tax rate, adjusted for discrete items. As of May 31, 2024, the Company is estimating an annual effective tax rate of approximately 25%. Each quarter, the estimate of the annual effective tax rate is updated, and if the estimated effective tax rate changes, a cumulative adjustment is made. There is a potential for volatility of the effective tax rate due to various factors.

The provision for income taxes is recorded at the end of each interim period based on the Company’s best estimate of its effective income tax rate expected to be applicable for the full fiscal year considering any items requiring discrete recognition.

The effective income tax rate for the three and nine months ended May 31, 2024, was impacted by adjustments related to reconciling items between the Company’s books and tax returns.

XML

PRESENTATION OF INTERIM INFORMATION (Policies)

9 Months Ended

May 31, 2024

PRESENTATION OF INTERIM INFORMATION

Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared by Pure Cycle Corporation (the “Company” or “Pure Cycle”) and include all adjustments that are of a normal recurring nature and are in the opinion of management, necessary to present fairly the financial position, results of operations and cash flows of the Company as of and for the three and nine months ended May 31, 2024 and 2023. The August 31, 2023 balance sheet was derived from the Company’s audited consolidated financial statements.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. It is suggested the accompanying consolidated financial statements and notes be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended August 31, 2023 (“2023 Annual Report”) filed with the Securities and Exchange Commission (“SEC”) on November 15, 2023. The results of operations for interim periods presented are not necessarily indicative of the operating results expected for the full fiscal year.

Use Of Estimates

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates are used to account for certain items such as revenue recognition, dollar amount of reimbursable costs and collectability of reimbursable costs, costs of revenue for lot sales, share-based compensation, and the useful lives and recoverability of long-lived assets. Actual results could differ from those estimates and assumptions due to risks and uncertainties, including uncertainty in the current economic environment.

Recently Issued Accounting Pronouncements

Recently Issued Accounting Pronouncements

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments — Credit Losses: Measurement of Credit Losses on Financial Instruments, which changes the impairment model for most financial assets. The ASU introduces a new credit loss methodology, Current Expected Credit Losses (“CECL”), which requires earlier recognition of credit losses, while also providing additional transparency about credit risk. Since its original issuance in 2016, the FASB has issued several updates to the original ASU. The CECL framework utilizes a lifetime expected credit loss measurement objective for the recognition of credit losses for loans, held-to-maturity securities and other receivables at the time the financial asset is originated or acquired. The expected credit losses are adjusted each period for changes in expected lifetime credit losses. The methodology replaces the multiple existing impairment methods, which generally require that a loss be incurred before it is recognized.

On September 1, 2023, the Company adopted the guidance on a modified retrospective basis. The Company has not restated comparative information for the three and nine months ended May 31, 2023, and, therefore, the comparative information for the three and nine months ended May 31, 2023, is reported under previous guidance and is not comparable to the information presented for the three and nine months ended May 31, 2024. The adoption of this standard did not have a material impact on the Company's consolidated financial statements.

Reclassifications

Reclassifications

The Company has reclassified certain prior year information to conform to the current year presentation.

XML

REIMBURSABLE PUBLIC IMPROVEMENTS AND NOTE RECEIVABLE FROM THE SKY RANCH COMMUNITY AUTHORITY BOARD (Tables)

9 Months Ended

May 31, 2024

REIMBURSABLE PUBLIC IMPROVEMENTS AND NOTE RECEIVABLE FROM THE SKY RANCH COMMUNITY AUTHORITY BOARD

Summary of activity and balances associated with note receivable

	Three Months Ended
	May 31, 2024		May 31, 2023
Beginning balance	$	28,915	$	20,609
Additions		4,626		2,996
Payments received		—		(487)
Ending balance	$	33,541	$	23,118
	Nine Months Ended
	May 31, 2024		May 31, 2023
Beginning balance	$	24,999	$	17,208
Additions		8,828		6,397
Payments received		(286)		(487)
Ending balance	$	33,541	$	23,118

XML

REVENUES, FEES AND OTHER INCOME ITEMS (Tables)

9 Months Ended

May 31, 2024

REVENUES, FEES AND OTHER INCOME ITEMS

Deferred Revenue and Changes in Deferred Revenue

	Three Months Ended May 31, 2024
(In thousands)	Water and Wastewater Resource Development		Land Development		Total
Balance at February 29, 2024	$	31	$	2,605	$	2,636
Revenue recognized		(18)		(4,881)		(4,899)
Revenue deferred		-		3,824		3,824
Balance at May 31, 2024	$	13	$	1,548	$	1,561
	Three Months Ended May 31, 2023
	Water and Wastewater Resource Development		Land Development		Total
Balance at February 28, 2023	$	533	$	3,473	$	4,006
Revenue recognized		(520)		(3,160)		(3,680)
Revenue deferred		-		3,162		3,162
Balance at May 31, 2023	$	13	$	3,475	$	3,488
	Nine Months Ended May 31, 2024
(In thousands)	Water and Wastewater Resource Development		Land Development		Total
Balance at August 31, 2023	$	69	$	1,661	$	1,730
Revenue recognized		(164)		(8,058)		(8,222)
Revenue deferred		108		7,945		8,053
Balance at May 31, 2024	$	13	$	1,548	$	1,561
	Nine Months Ended May 31, 2023
(In thousands)	Water and Wastewater Resource Development		Land Development		Total
Balance at August 31, 2022	$	570	$	4,275	$	4,845
Revenue recognized		(557)		(5,057)		(5,614)
Revenue deferred		-		4,257		4,257
Balance at May 31, 2023	$	13	$	3,475	$	3,488

XML

WATER, LAND AND OTHER FIXED ASSETS (Tables)

9 Months Ended

May 31, 2024

WATER, LAND AND OTHER FIXED ASSETS

Investments in Water and Water Systems

	May 31, 2024				August 31, 2023
			Accumulated				Accumulated
			Depreciation				Depreciation
(In thousands)	Costs		and Depletion		Costs		and Depletion
Rangeview water system	$	22,067	$	(3,378)	$	20,020	$	(2,813)
Rangeview water supply		15,423		(19)		15,084		(18)
Water supply – Other		7,588		(2,242)		7,612		(2,064)
Sky Ranch water rights and other costs		7,764		(1,605)		7,764		(1,487)
Sky Ranch pipeline		5,740		(1,319)		5,740		(1,175)
Lost Creek water supply		7,357		—		7,328		—
Fairgrounds water and water system		2,900		(1,569)		2,900		(1,503)
Wild Pointe service rights		1,632		(1,261)		1,632		(1,222)
Totals		70,471		(11,393)		68,080		(10,282)
Net investments in water and water systems	$	59,078			$	57,798

XML

DEBT AND OTHER LONG-TERM OBLIGATIONS (Tables)

9 Months Ended

May 31, 2024

DEBT AND OTHER LONG-TERM OBLIGATIONS

Schedule of long-term debt

(In thousands)	May 31, 2024
Single-Family Rental Home Note Payable	$	3,953
Lost Creek Note Payable		3,000
Total outstanding principal		6,953
Deferred financing costs		(60)
Less current maturities, net of current deferred financing costs		(34)
Debt, less current portion	$	6,859

Schedule of maturities of notes payable

(In thousands)	Scheduled principal payments
Within 1 year	$	44
Year 2		383
Year 3		1,363
Year 4		319
Year 5		3,135
Thereafter		1,709
Total principal payments	$	6,953

XML

EMPLOYEE STOCK PLANS (Tables)

9 Months Ended

May 31, 2024

EMPLOYEE STOCK PLANS

Stock Option Activity

	Number of Options	Weighted Average Exercise Price		Weighted Average Remaining Contractual Term	Approximate Aggregate Intrinsic Value (in thousands)
Outstanding at August 31, 2023	563,000	$	9.15	5.5	$	1,221
Granted	—	$	—
Net settlement exercised	(32,000)	$	—
Forfeited / Expired	—	$	—
Outstanding at May 31, 2024	531,000	$	9.36	4.9	$	472
Options exercisable at May 31, 2024	472,000	$	9.18	4.7	$	465
Outstanding at August 31, 2022	712,500	$	8.75	5.7	$	1,489
Granted	—	$	—
Net settlement exercised	—	$	—
Forfeited / Expired	—	$	—
Outstanding at May 31, 2023	712,500	$	8.75	5.0	$	1,226

Non-Vested Options

	Number of Options	Weighted Average Grant Date Fair Value
Non-vested options outstanding at August 31, 2023	111,000	$	4.43
Granted	—	$	—
Vested	(52,000)	$	4.41
Forfeited / Expired	—	$	—
Non-vested options outstanding at May 31, 2024	59,000	$	4.45
Non-vested options outstanding at August 31, 2022	232,998	$	4.47
Granted	—	$	—
Vested	(101,998)	$	4.40
Forfeited	—	$	—
Non-vested options outstanding at May 31, 2023	131,000	$	4.54

XML

SIGNIFICANT CUSTOMERS (Tables)

9 Months Ended

May 31, 2024

SIGNIFICANT CUSTOMERS.

Significant Customers

	Nine Months Ended
% of Total Revenue Generated From:	May 31, 2024		May 31, 2023
Two oil & gas operators	30	%	20	%
Lennar	24	%	17	%
KB Home	12	%	12	%
Challenger	10	%	17	%
Sky Ranch CAB	7	%	3	%
Melody (DR Horton)	6	%	-	%

XML

ACCRUED LIABILITIES (Tables)

9 Months Ended

May 31, 2024

ACCRUED LIABILITIES.

Accrued Liabilities

(In thousands)	May 31, 2024		August 31, 2023
Accrued compensation	$	841	$	985
Other operating payables		389		406
Property taxes		36		148
Operating lease obligation, current		71		118
Professional fees		—		70
Rental deposits		43		34
Total accrued liabilities	$	1,380	$	1,761
Land development costs due to the Sky Ranch CAB	$	1,067	$	727
Due to Rangeview Metropolitan District		290		294
Total accrued liabilities - related parties	$	1,357	$	1,021

XML

SEGMENT INFORMATION (Tables)

9 Months Ended

May 31, 2024

SEGMENT INFORMATION

Segment Reporting

	Three Months Ended May 31, 2024
(In thousands)	Water and wastewater resource development		Land development		Single-family rental		Total
Total revenue	$	2,465	$	5,016	$	123	$	7,604
Cost of revenue		911		1,346		71		2,328
Depreciation and depletion		410		—		—		410
Total cost of revenue		1,321		1,346		71		2,738
Segment profit	$	1,144	$	3,670	$	52	$	4,866

	Three Months Ended May 31, 2023
(In thousands)	Water and wastewater resource development		Land development		Single-family rental		Total
Total revenue	$	3,643	$	3,202	$	34	$	6,879
Cost of revenue		743		1,032		24		1,799
Depreciation and depletion		407		—		—		407
Total cost of revenue		1,150		1,032		24		2,206
Segment profit	$	2,493	$	2,170	$	10	$	4,673

	Nine Months Ended May 31, 2024
(In thousands)	Water and wastewater resource development		Land development		Single-family rental		Total
Total revenue	$	7,562	$	8,268	$	357	$	16,187
Cost of revenue		2,547		2,362		161		5,070
Depreciation and depletion		1,132		—		—		1,132
Total cost of revenue		3,679		2,362		161		6,202
Segment (loss) profit	$	3,883	$	5,906	$	196	$	9,985
	Nine Months Ended May 31, 2023
(In thousands)	Water and wastewater resource development		Land development		Single-family rental		Total
Total revenue	$	5,891	$	5,237	$	90	$	11,218
Cost of revenue		2,125		1,518		53		3,696
Depreciation and depletion		1,246		—		—		1,246
Total cost of revenue		3,371		1,518		53		4,942
Segment profit	$	2,520	$	3,719	$	37	$	6,276

(In thousands)	May 31, 2024		August 31, 2023
Water and wastewater resource development	$	64,217	$	63,129
Land development		11,043		7,710
Single-family rental		5,257		5,128
Corporate		59,887		57,249
Total assets	$	140,404	$	133,216

XML

EARNINGS PER SHARE (Tables)

9 Months Ended

May 31, 2024

EARNINGS PER SHARE

Earnings Per Share

	Three Months Ended				Nine Months Ended
(In thousands, except share and per share amounts)	May 31, 2024		May 31, 2023		May 31, 2024		May 31, 2023
Net income	$	2,825	$	3,295	$	5,008	$	3,643
Basic weighted average common shares		24,087,170		24,054,843		24,085,578		24,021,582
Effect of dilutive securities		55,869		111,501		60,783		110,039
Weighted average shares applicable to diluted earnings per share		24,143,039		24,166,344		24,146,361		24,131,621
Earnings per share - basic	$	0.12	$	0.14	$	0.21	$	0.15
Earnings per share - diluted	$	0.12	$	0.14	$	0.21	$	0.15

XML

REIMBURSABLE PUBLIC IMPROVEMENTS AND NOTE RECEIVABLE FROM THE SKY RANCH COMMUNITY AUTHORITY BOARD (Details) - Related Party - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	May 31, 2024	May 31, 2023	May 31, 2024	May 31, 2023
Related Party Transaction [Line Items]
Other Nonoperating Income (Expense)	$ 217	$ 331	$ 1,156	$ 841
Sky Ranch CAB
Related Party Transaction [Line Items]
Interest rate			6.00%
Reimbursable public improvement costs	4,100	2,600	$ 7,600	5,400
Project Management Fees Receivable, Related Party	200		400	200
Other Nonoperating Income (Expense)	200	300	1,200	800
Proceeds from Interest Received	$ 0	500	$ 300	$ 500
Sky Ranch CAB | Maximum
Related Party Transaction [Line Items]
Project Management Fees Receivable, Related Party		$ 100

XML

REIMBURSABLE PUBLIC IMPROVEMENTS AND NOTE RECEIVABLE FROM THE SKY RANCH COMMUNITY AUTHORITY BOARD - Note Receivable (Details) - Related Party - Sky Ranch CAB - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	May 31, 2024	May 31, 2023	May 31, 2024	May 31, 2023
Related Party Transaction [Line Items]
Beginning balance	$ 28,915	$ 20,609	$ 24,999	$ 17,208
Additions	4,626	2,996	8,828	6,397
Payments received		(487)	(286)	(487)
Ending balance	$ 33,541	$ 23,118	$ 33,541	$ 23,118

XML

REVENUES, FEES AND OTHER INCOME ITEMS (Details) $ in Thousands	3 Months Ended		9 Months Ended
	May 31, 2024 USD ($) home item	May 31, 2023 USD ($) item	May 31, 2024 USD ($) item home	May 31, 2023 USD ($) item
Revenue Recognition and Reimbursable Costs
Total revenue | $	$ 7,604	$ 6,879	$ 16,187	$ 11,218
Lot Sales
Revenue Recognition and Reimbursable Costs
Total revenue | $	4,795	3,160	7,906	5,064
Finished Lot
Revenue Recognition and Reimbursable Costs
Total revenue | $	4,800	3,200	7,900	5,100
Water and Wastewater Tap Fees
Revenue Recognition and Reimbursable Costs
Total revenue | $	581	1,256	1,162	2,400
Water Tap Fees
Revenue Recognition and Reimbursable Costs
Total revenue | $	$ 500	$ 1,100	$ 900	$ 2,000
Number of water and wastewater taps sold	20	44	35	85
Wastewater Tap Fees
Revenue Recognition and Reimbursable Costs
Total revenue | $	$ 100	$ 200	$ 200	$ 400
Number of water and wastewater taps sold	18	43	33	79
Metered water and wastewater usage fees
Revenue Recognition and Reimbursable Costs
Water usage, service fee, per single family equivalent number of persons in single family house	4		4
Total revenue | $	$ 1,700	$ 2,400	$ 5,800	$ 3,200
Number of water and wastewater taps sold	394	564	1,422	806
Project Management Fees - Recognized
Revenue Recognition and Reimbursable Costs
Total revenue | $	$ 221	$ 42	$ 362	$ 173
Project Management Fees - Recognized | Maximum
Revenue Recognition and Reimbursable Costs
Total revenue | $		100
Single Family Rentals
Revenue Recognition and Reimbursable Costs
Total revenue | $	$ 123	34	$ 357	90
Number of additional rental homes constructed | home	17		17
Number of lots			97
Expected delivery period for lots sold			3 years
Lease term			1 year
Number of rented single family detached homes | home	14		14
Number of rental units built and rented			14
Single Family Rentals | Maximum
Revenue Recognition and Reimbursable Costs
Total revenue | $		100		100
Phase 1 Development
Revenue Recognition and Reimbursable Costs
Number of lots			509
Phase 2 Development
Revenue Recognition and Reimbursable Costs
Number of lots			874
Number of sub-phases for second phase of development of Sky Ranch			4
Phase 2A
Revenue Recognition and Reimbursable Costs
Completion Of Sub Phase	98.00%		98.00%
Number of lots to be constructed in a subphase			229
Phase 2B
Revenue Recognition and Reimbursable Costs
Completion Of Sub Phase	70.00%		70.00%
Number of lots to be constructed in a subphase			211
Expected delivery period for lots sold			3 months
Phase 2C
Revenue Recognition and Reimbursable Costs
Completion Of Sub Phase	22.00%		22.00%
Number of lots to be constructed in a subphase			228
Phase 2D
Revenue Recognition and Reimbursable Costs
Number of lots to be constructed in a subphase			206
Related Party | Sky Ranch CAB | Single Family Rentals
Revenue Recognition and Reimbursable Costs
Number of lots reserved for single family rental units			83
Related Party | Sky Ranch CAB | Special Facility Projects and Other Revenue
Revenue Recognition and Reimbursable Costs
Special facility projects and other revenue from related parties | $	$ 200		$ 600	$ 300
Related Party | Sky Ranch CAB | Special Facility Projects and Other Revenue | Maximum
Revenue Recognition and Reimbursable Costs
Special facility projects and other revenue from related parties | $		$ 100

XML

REVENUES, FEES AND OTHER INCOME ITEMS - Changes in Deferred Revenue (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	May 31, 2024	May 31, 2023	May 31, 2024	May 31, 2023
Deferred Revenue
Balance	$ 2,636	$ 4,006	$ 1,730	$ 4,845
Revenue recognized	(4,899)	(3,680)	(8,222)	(5,614)
Revenue deferred	3,824	3,162	8,053	4,257
Balance	1,561	3,488	1,561	3,488
Water and Wastewater Resource Development Segment
Deferred Revenue
Balance	31	533	69	570
Revenue recognized	(18)	(520)	(164)	(557)
Revenue deferred			108
Balance	13	13	13	13
Land Development Segment
Deferred Revenue
Balance	2,605	3,473	1,661	4,275
Revenue recognized	(4,881)	(3,160)	(8,058)	(5,057)
Revenue deferred	3,824	3,162	7,945	4,257
Balance	$ 1,548	$ 3,475	$ 1,548	$ 3,475

XML

FAIR VALUE MEASUREMENTS (Details) - item	May 31, 2024	Aug. 31, 2023
Fair Value, Recurring
Fair Value Measurements [Abstract]
Number of assets	0	0
Number of liabilities	0	0
Significant Unobservable Inputs (Level 3) [Member]
Fair Value Measurements [Abstract]
Number of assets	1	1

XML

WATER, LAND AND OTHER FIXED ASSETS - Schedule of investment in water and water systems (Details) - USD ($) $ in Thousands	May 31, 2024	Aug. 31, 2023
Investment in Water and Water Systems [Abstract]
Water And Water Systems, Gross	$ 70,471	$ 68,080
Accumulated depreciation and depletion	(11,393)	(10,282)
Net investments in water and water systems	59,078	57,798
Rangeview water system
Investment in Water and Water Systems [Abstract]
Water And Water Systems, Gross	22,067	20,020
Accumulated depreciation and depletion	(3,378)	(2,813)
Rangeview water supply
Investment in Water and Water Systems [Abstract]
Water And Water Systems, Gross	15,423	15,084
Accumulated depreciation and depletion	(19)	(18)
Water supply - Other
Investment in Water and Water Systems [Abstract]
Water And Water Systems, Gross	7,588	7,612
Accumulated depreciation and depletion	(2,242)	(2,064)
Sky Ranch water rights and other costs
Investment in Water and Water Systems [Abstract]
Water And Water Systems, Gross	7,764	7,764
Accumulated depreciation and depletion	(1,605)	(1,487)
Sky Ranch pipeline
Investment in Water and Water Systems [Abstract]
Water And Water Systems, Gross	5,740	5,740
Accumulated depreciation and depletion	(1,319)	(1,175)
Lost Creek water supply
Investment in Water and Water Systems [Abstract]
Water And Water Systems, Gross	7,357	7,328
Fairgrounds water and water system
Investment in Water and Water Systems [Abstract]
Water And Water Systems, Gross	2,900	2,900
Accumulated depreciation and depletion	(1,569)	(1,503)
Wild Pointe service rights
Investment in Water and Water Systems [Abstract]
Water And Water Systems, Gross	1,632	1,632
Accumulated depreciation and depletion	$ (1,261)	$ (1,222)

XML

WATER AND LAND ASSETS (Details) $ in Millions	1 Months Ended	3 Months Ended		9 Months Ended
	Dec. 31, 2022 home	May 31, 2024 USD ($)	Aug. 31, 2023 home	May 31, 2024 USD ($) item
Sky Ranch, Water and Wastewater Construction Projects
Investment in Water and Water Systems [Abstract]
Construction cost incurred for construction in progress | $		$ 0.4		$ 2.3
Construction cost capitalized | $		$ 2.5		$ 3.7
Single Family Rental Homes
Investment in Water and Water Systems [Abstract]
Number of additional rental homes constructed			11
Single family houses construction completed			10
Number of Units of Single Family Rental House Construction Commenced	1
Phase 2 Development | Single Family Rental Homes
Investment in Water and Water Systems [Abstract]
Number of Lots Reserved for Single Family Rental Units | item				93
Phase 2A | Single Family Rental Homes
Investment in Water and Water Systems [Abstract]
Single family houses construction completed | item				10

XML

DEBT AND OTHER LONG-TERM OBLIGATIONS - Outstanding principal and deferred financing costs (Details) $ in Thousands	May 31, 2024 USD ($)
Debt Instrument [Line Items]
Total outstanding principal	$ 6,953
Deferred financing costs	(60)
Less current maturities, net of current deferred financing costs	(34)
Debt, less current portion	6,859
Single-Family Rental Home Note Payable
Debt Instrument [Line Items]
Total outstanding principal	3,953
Lost Creek Note Payable
Debt Instrument [Line Items]
Total outstanding principal	$ 3,000

XML

DEBT AND OTHER LONG-TERM OBLIGATIONS - Maturities (Details) $ in Thousands	May 31, 2024 USD ($)
DEBT AND OTHER LONG-TERM OBLIGATIONS
Within 1 year	$ 44
Year 2	383
Year 3	1,363
Year 4	319
Year 5	3,135
Thereafter	1,709
Total outstanding principal	$ 6,953

XML

DEBT AND OTHER LONG-TERM OBLIGATIONS (Details)				9 Months Ended
	Jan. 31, 2024 USD ($)	Aug. 30, 2023 USD ($) home installment	Nov. 29, 2021 USD ($) installment item	May 31, 2024 USD ($) LetterOfCredit
Debt Instrument [Line Items]
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]			us-gaap:PrimeRateMember	us-gaap:PrimeRateMember
Number Of Letters Of Credit | LetterOfCredit				7
Letters of Credit Outstanding, Amount				$ 2,900,000
Annual fee percentage				1.00%
Line of Credit
Debt Instrument [Line Items]
Effective interest rate				8.50%
Floor interest rate	5.00%
Debt Instrument, Term	2 years
Debt Instrument , Percentage of Default Interest Rate	2.00%
Line of Credit Facility, Maximum Borrowing Capacity	$ 5,000,000.0
SFR Note
Debt Instrument [Line Items]
Number of single family homes being constructed | item			3
Basis spread on variable rate			0.50%
Effective interest rate				4.25%
Floor interest rate			3.75%
Ceiling interest rate			4.25%
Debt Instrument, Number of Interest Only Payments | installment			6
Debt Instrument, Number of Principal and Interest Payments | installment			53
Debt Instrument, Periodic Payment			$ 4,600
Debt Instrument, Periodic Payment Terms, Balloon Payment to be Paid			$ 900,000
Single family rental homes secured for debt | item			3
Debt service coverage ratio			1.10
Debt Instrument , Percentage of Default Interest Rate			2.00%
SFR Note 2
Debt Instrument [Line Items]
Number of single family homes being constructed | home		11
Principal amount		$ 3,000,000.0
Basis spread on variable rate		7.51%
Debt Instrument, Number of Principal and Interest Payments | installment		59
Debt Instrument, Periodic Payment		$ 21,200
Debt Instrument, Periodic Payment Terms, Balloon Payment to be Paid		$ 2,900,000
Single family rental homes secured for debt | home		11
Minimum EBITDA		$ 3,000,000.0
Debt Instrument , Percentage of Default Interest Rate		5.00%

XML

DEBT AND OTHER LONG-TERM OBLIGATIONS - Lost Creek Loan (Details) - Lost Creek Note Payable	Jun. 28, 2022 USD ($) M acre ft
Debt Instrument [Line Items]
Water Rights Acquired In Volume | acre ft	370
Debt Instrument, Face Amount	$ 3,000,000.0
Debt Instrument, Term	10 years
Monthly interest only payments	$ 12,000
Debt Instrument, Number of Interest Only Payments | M	36
Debt Instrument, Amortization Period	30 years
Debt Instrument, Interest Rate, Stated Percentage	4.90%
Maximum
Debt Instrument [Line Items]
Debt Instrument, Periodic Payment Terms, Balloon Payment to be Paid	$ 800,000
Payment Beginning on July 28, 2025
Debt Instrument [Line Items]
Debt Instrument, Number of Principal and Interest Payments | M	24
Debt Instrument, Periodic Payment	$ 42,000
Payment Beginning on July 28, 2027
Debt Instrument [Line Items]
Monthly interest only payments	$ 32,000
Debt Instrument, Number of Principal and Interest Payments | M	59

XML

EMPLOYEE STOCK PLANS - Stock Option Activity (Details) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
	May 31, 2024	May 31, 2023	May 31, 2024	May 31, 2023	Aug. 31, 2023	Aug. 31, 2022
Stock Options [Abstract]
Exercised (in shares)	0	0	13,978	0
Options cancelled (in shares)			18,022
2014 Equity Plan
Shareholders' Equity [Abstract]
Shares available for grant (in shares)					964,378
2024 Equity Plan
Shareholders' Equity [Abstract]
Shares reserved for issuance (in shares)	2,000,000.0		2,000,000.0
Shares available for grant (in shares)	1,998,392		1,998,392
2014 and 2024 Equity Plan
Number of Options [Roll Forward]
Outstanding, beginning of period (in shares)			563,000	712,500	712,500
Net settlement exercised (in shares)			(32,000)
Outstanding, end of period (in shares)	531,000	712,500	531,000	712,500	563,000	712,500
Options exercisable (in shares)	472,000		472,000
Weighted Average Exercise Price [Roll Forward]
Outstanding, beginning of period (in dollars per share)			$ 9.15	$ 8.75	$ 8.75
Outstanding, end of period (in dollars per share)	$ 9.36	$ 8.75	9.36	$ 8.75	$ 9.15	$ 8.75
Options exercisable (in dollars per share)	$ 9.18		$ 9.18
Stock Options [Abstract]
Weighted average remaining contractual term			4 years 10 months 24 days	5 years	5 years 6 months	5 years 8 months 12 days
Weighted average remaining contractual term, options exercisable			4 years 8 months 12 days
Approximate aggregate intrinsic value, outstanding	$ 472,000	$ 1,226,000	$ 472,000	$ 1,226,000	$ 1,221,000	$ 1,489,000
Approximate aggregate intrinsic value, options exercisable	$ 465,000		$ 465,000

XML

EMPLOYEE STOCK PLANS - Non-Vested Options (Details) $ / shares in Units, $ in Thousands						3 Months Ended		9 Months Ended		12 Months Ended
	May 22, 2024 $ / shares shares	Jan. 17, 2024 item $ / shares shares	Sep. 19, 2023 shares	Jan. 11, 2023 item $ / shares shares	Sep. 14, 2022 shares	May 31, 2024 USD ($) $ / shares shares	May 31, 2023 USD ($) $ / shares shares	May 31, 2024 USD ($) $ / shares shares	May 31, 2023 USD ($) $ / shares shares	Aug. 31, 2023 $ / shares shares
Stock Options [Abstract]
Share-based compensation expense | $								$ 380	$ 559
2014 and 2024 Equity Plan
Number of Options [Roll Forward]
Non-vested options outstanding, beginning of period (in shares)								111,000	232,998	232,998
Vested (in shares)								(52,000)	(101,998)
Non-vested options outstanding, end of period (in shares)						59,000	131,000	59,000	131,000	111,000
Weighted Average Grant Date Fair Value [Abstract]
Non-vested options outstanding, beginning of period (in dollars per share) | $ / shares								$ 4.43	$ 4.47	$ 4.47
Vested (in dollars per share) | $ / shares								4.41	4.40
Non-vested options outstanding, end of period (in dollars per share) | $ / shares						$ 4.45	$ 4.54	$ 4.45	$ 4.54	$ 4.43
Stock Options [Abstract]
Share-based compensation expense | $						$ 100	$ 100	$ 400	$ 600
Unrecognized compensation expenses | $						$ 200		$ 200
Weighted-average period for options expected to vest								2 years
2014 and 2024 Equity Plan | Employees
Stock Options [Abstract]
Restricted shares					6,000
2014 and 2024 Equity Plan | Employees | Vesting at grant date
Stock Options [Abstract]
Vesting rights percentage					20.00%
2014 and 2024 Equity Plan | Employees | Vesting at anniversary
Stock Options [Abstract]
Restricted shares			8,000
Vesting rights percentage			20.00%		20.00%
Vesting period			4 years		4 years
2014 and 2024 Equity Plan | Non-Employee Board Members
Number of Options [Roll Forward]
Granted (in shares)	1,608	3,006		3,033
Stock Options [Abstract]
Number of Board Members | item		6		6
Stock price (in dollars per share) | $ / shares	$ 9.33	$ 9.98		$ 9.89
2014 and 2024 Equity Plan | Executive Officer
Stock Options [Abstract]
Restricted shares				50,000
Fully vested restricted stock										10,000
Restricted stock units, Forfeited										40,000

XML

RELATED PARTY TRANSACTIONS (Details) $ in Thousands		3 Months Ended		9 Months Ended		12 Months Ended
	Nov. 29, 2021	May 31, 2024 USD ($) agreement acre ft	May 31, 2023 USD ($) acre ft	May 31, 2024 USD ($) agreement acre ft	May 31, 2023 USD ($) acre ft	Aug. 31, 2022 USD ($)	Jan. 01, 2024 $ / gal	Aug. 31, 2023 USD ($)
Related Party Transaction [Line Items]
Investments in the WISE infrastructure		$ 59,078		$ 59,078				$ 57,798
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]	us-gaap:PrimeRateMember			us-gaap:PrimeRateMember
Payments on note receivable - related party, other				$ 100
Related Party | Sky Ranch CAB
Related Party Transaction [Line Items]
Interest rate				6.00%
Related Party | WISE Partnership | Rangeview District
Related Party Transaction [Line Items]
Volume of received metered water | acre ft		32	87	98	199
Payments for water		$ 100	$ 200	$ 300	$ 400
Water Rate | $ / gal							6.55
Related Party | Loan Receivable | Rangeview District
Related Party Transaction [Line Items]
Number Of Loan Agreements | agreement		2		2
Debt Instrument, Interest Rate, Stated Percentage		10.50%		10.50%
Basis spread on variable rate				2.00%
Related Party | Loan Receivable | Rangeview District | Maximum
Related Party Transaction [Line Items]
Loan extended, Maximum Capacity		$ 250		$ 250
Related Party | Note Receivable | Rangeview District
Related Party Transaction [Line Items]
Debt Instrument, Interest Rate, Stated Percentage		8.00%		8.00%
Notes receivable		$ 1,400		$ 1,400				1,500
Borrowings under notes receivable		1,300		1,300				1,400
Accrued interest on notes receivable		100		100
Payments on note receivable - related party, other		0	0	$ 100	0
Related Party | Note Receivable | Rangeview District | Maximum
Related Party Transaction [Line Items]
Accrued interest on notes receivable								$ 100
Related Party | Facilities Funding and Acquisition Agreement | Sky Ranch CAB
Related Party Transaction [Line Items]
Interest rate				6.00%
Note Receivable, Cumulative Payments Received		35,800		$ 35,800
Notes receivable		33,500		33,500
Related Party | Facilities Funding and Acquisition Agreement | Sky Ranch CAB | Scenario, Plan
Related Party Transaction [Line Items]
Fund for construction of public improvements		4,700		4,700
Related Party | Contract to Construct Fencing Around Phase 2A | Sky Ranch CAB
Related Party Transaction [Line Items]
Revenue recognized for contracted bid price						$ 400
Revenue		100		200	100
Related Party | Contract to Construct Fencing Around Phase 2A | Sky Ranch CAB | Maximum
Related Party Transaction [Line Items]
Revenue			100
Related Party | Contract To Construct Fencing Around Phase2B | Sky Ranch CAB
Related Party Transaction [Line Items]
Revenue recognized for contracted bid price						$ 200
Related Party | Contract To Construct Wet Utility Pipelines | Nelson Pipeline Constructors, LLC
Related Party Transaction [Line Items]
Amount of payment to construct utility pipelines		$ 0	$ 200	$ 100	$ 1,100

XML

SIGNIFICANT CUSTOMERS (Details) - Customer Concentration Risk - customer	9 Months Ended
	May 31, 2024	May 31, 2023
Revenue | Oil & gas operators
Concentration Risk [Line Items]
Concentration risk percentage	30.00%	20.00%
Revenue | Lennar
Concentration Risk [Line Items]
Concentration risk percentage	24.00%	17.00%
Revenue | KB Home
Concentration Risk [Line Items]
Concentration risk percentage	12.00%	12.00%
Revenue | Challenger
Concentration Risk [Line Items]
Concentration risk percentage	10.00%	17.00%
Revenue | Sky Ranch CAB
Concentration Risk [Line Items]
Concentration risk percentage	7.00%	3.00%
Revenue | Melody (DR Horton)
Concentration Risk [Line Items]
Concentration risk percentage	6.00%
Revenue | Water and Wastewater Resource Development Segment | Oil & gas operators
Concentration Risk [Line Items]
Number of customers	2	2
Accounts Receivable | Rangeview District | Related Party
Concentration Risk [Line Items]
Concentration risk percentage	83.00%

XML

ACCRUED LIABILITIES (Details) - USD ($) $ in Thousands	May 31, 2024	Aug. 31, 2023
Related Party
Accrued Liabilities, Current [Line Items]
Total accrued liabilities	$ 1,357	$ 1,021
Related Party | Sky Ranch CAB
Accrued Liabilities, Current [Line Items]
Total accrued liabilities	1,067	727
Related Party | Rangeview District
Accrued Liabilities, Current [Line Items]
Total accrued liabilities	290	294
Nonrelated Party
Accrued Liabilities, Current [Line Items]
Accrued compensation	841	985
Other operating payables	389	406
Property taxes	36	148
Operating lease obligations	$ 71	$ 118
Operating Lease, Liability, Current, Statement of Financial Position [Extensible List]	Total accrued liabilities	Total accrued liabilities
Professional fees		$ 70
Rental deposits	$ 43	34
Total accrued liabilities	$ 1,380	$ 1,761

XML

SEGMENT INFORMATION - Revenue by Segments (Details) $ in Thousands	3 Months Ended		9 Months Ended
	May 31, 2024 USD ($)	May 31, 2023 USD ($)	May 31, 2024 USD ($) segment	May 31, 2023 USD ($)
Segment Reporting Information [Line Items]
Number of operating segments | segment			2
Segment Information Abstract
Total revenue	$ 7,604	$ 6,879	$ 16,187	$ 11,218
Cost of revenue	2,328	1,799	5,070	3,696
Depreciation and depletion	410	407	1,132	1,246
Total cost of revenues	2,738	2,206	6,202	4,942
Segment profit	4,866	4,673	9,985	6,276
Water and Wastewater Resource Development Segment | Operating Segments
Segment Information Abstract
Total revenue	2,465	3,643	7,562	5,891
Cost of revenue	911	743	2,547	2,125
Depreciation and depletion	410	407	1,132	1,246
Total cost of revenues	1,321	1,150	3,679	3,371
Segment profit	1,144	2,493	3,883	2,520
Land Development Segment | Operating Segments
Segment Information Abstract
Total revenue	5,016	3,202	8,268	5,237
Cost of revenue	1,346	1,032	2,362	1,518
Total cost of revenues	1,346	1,032	2,362	1,518
Segment profit	3,670	2,170	5,906	3,719
Single Family Rentals | Operating Segments
Segment Information Abstract
Total revenue	123	34	357	90
Cost of revenue	71	24	161	53
Total cost of revenues	71	24	161	53
Segment profit	$ 52	$ 10	$ 196	$ 37

XML

SEGMENT INFORMATION - Corporate Assets (Details) - USD ($) $ in Thousands	May 31, 2024	Aug. 31, 2023
Segment Reporting Information [Line Items]
Total assets	$ 140,404	$ 133,216
Corporate
Segment Reporting Information [Line Items]
Total assets	59,887	57,249
Water and Wastewater Resource Development Segment | Operating Segments
Segment Reporting Information [Line Items]
Total assets	64,217	63,129
Land Development Segment | Operating Segments
Segment Reporting Information [Line Items]
Total assets	11,043	7,710
Single Family Rentals | Operating Segments
Segment Reporting Information [Line Items]
Total assets	$ 5,257	$ 5,128

XML

EARNINGS PER SHARE (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended		9 Months Ended
	May 31, 2024	May 31, 2023	May 31, 2024	May 31, 2023
EARNINGS PER SHARE
Anti-dilutive securities excluded from computation of earnings per share (in shares)	475,130	600,999	470,217	602,461
Earnings Per Share [Abstract]
Net income	$ 2,825	$ 3,295	$ 5,008	$ 3,643
Weighted average common shares outstanding, Basic (in shares)	24,087,170	24,054,843	24,085,578	24,021,582
Effect of dilutive securities (in shares)	55,869	111,501	60,783	110,039
Weighted average common shares outstanding, Diluted (in shares)	24,143,039	24,166,344	24,146,361	24,131,621
Earnings per share - basic (in dollars per share)	$ 0.12	$ 0.14	$ 0.21	$ 0.15
Earnings per share - diluted (in dollars per share)	$ 0.12	$ 0.14	$ 0.21	$ 0.15

XML

INCOME TAXES (Details)	9 Months Ended
	May 31, 2024
Federal
Income Taxes [Abstract]
Effective income tax rate	25.00%