EX-99.1 2 cwd-er_q32025.htm EX-99.1 Document



Exhibit 99.1
caliber_datxstackxlogoxdar.jpgcaliberlogoprospectus.jpg

Caliber Reports Third Quarter 2025 Financial Results

Transformational Quarter Strengthens Balance Sheet, Launches LINK-Anchored Digital Asset Treasury, and Positions Caliber on Path to Adjusted EBITDA Profitability

SCOTTSDALE, AZ., November 13, 2025 – Caliber (Nasdaq: CWD), a diversified real estate and digital asset management platform, today reported results for the third quarter ended on September 30, 2025.

Third Quarter 2025 Highlights

•Raised more than $30.0 million through common and preferred equity, strengthening Caliber’s balance sheet and liquidity.
•Launched Caliber’s Digital Asset Treasury (“DAT”) anchored in Chainlink (LINK) tokens, expanding the Company’s business into digital asset management alongside its core Private Equity Real Estate (PERE) platform.

Third Quarter 2025 Platform Financial Results (compared to Third Quarter 2024)

•Platform revenue of $3.5 million, compared to $7.4 million
◦Asset management revenue of $3.5 million declined by $1.2 million, due to nonrecurring fee income.
◦Development and construction fees decreased by $2.7 million, due to seasonality of project start and completion times.
◦No significant performance allocations were earned, compared to prior period.
•Platform net loss of $4.4 million, or $1.70 per diluted share, compared to Platform net income of $0.2 million, or $0.11 per diluted share, driven by $2.5 million of one-time investment impairment charges.
•Platform Adjusted EBITDA loss of $0.7 million, compared to Platform Adjusted EBITDA of $2.4 million.

Third Quarter 2025 Digital Asset Treasury Financial Highlights

•LINK tokens held by Caliber at the end of the third quarter were 467,632 tokens.
•LINK tokens held by Caliber as of the date of this release are 562,535, valued at $8.5 million, considering the price of $15.15 per LINK token.
•None of the tokens held by Caliber are staked as of the date of this release.




Exhibit 99.1

Management Commentary

“The third quarter marked a pivotal step forward for Caliber,” said Chris Loeffler, CEO of Caliber. “We strengthened our balance sheet, raised over $30 million in equity, and formally launched our DAT anchored in LINK. This expansion establishes Caliber as a diversified alternative asset manager across both real and digital assets.”

“While third-quarter operational results reflect limited short-term P&L impact, they demonstrate a substantial improvement in Caliber’s liquidity and equity position. We believe Caliber is on the path toward consistent, profitable growth.”
Business Update

The following are key milestones completed both during and after the third quarter ended September 30, 2025.

•On August 19, 2025, Caliber announced that its joint venture development, PURE Pickleball & Padel™ (PURE) has signed a 10-year, exclusive agreement with Wolfgang Puck Catering, a premium catering, corporate dining and hospitality company. We believe the agreement with Wolfgang Puck Catering will drive significant corporate group business for the project.

•On August 28, 2025, Caliber announced that its Board of Directors has formally approved a new Digital Asset Treasury (“DAT”) strategy and adopted a comprehensive DAT policy. Under this strategy and policy, Caliber intends to allocate a portion of its treasury funds to acquire cryptocurrency, specifically LINK tokens, which support the Chainlink protocol, and to engage in activities related to the management of and the maximization of risk-adjusted returns from such digital asset holdings.

•On September 2, 2025, Caliber announced the formation of a newly established Caliber Crypto Advisory Board (“CCAB”). This board will provide strategic oversight and guidance as Caliber executes its DAT Strategy, focused on building a treasury of LINK tokens to be held and staked for long-term value and yield. During the third quarter, the CCAB added three members, Michael Trzupek, Peter Dorrius, and Blake Janover.

•On September 9, 18, and 25, 2025, Caliber announced the completion of strategic purchases of 467,632 LINK tokens. Subsequent to the quarter closing, the company made an additional purchase of 94,903 LINK tokens totaling 562,535 tokens held as of the date of this release, further strengthening its DAT Strategy and underscoring its commitment to blockchain innovation.

•On September 17, 2025, Caliber announced that it has closed a securities purchase agreement with an institutional investor for the sale of $15.9 million of perpetual convertible preferred equity, convertible at $250 per share of common stock.

•On September 23, 2025, Caliber announced it has selected Coinbase Prime as its institutional platform for trading and custody in support of its DAT Strategy.


•On October 7, 2025, Caliber announced a partnership to deploy EV charging infrastructure, advancing sustainable asset enhancements across its portfolio. Caliber partnered with Current, a leading EV infrastructure investor and developer, and InCharge Energy, the industry leader for design-build EV charging infrastructure and InService™, the company’s customizable offering for all-brand charger service, maintenance, and on-demand repair. This partnership is intended to provide commercial charging and energy solutions across the breadth of Caliber’s portfolio to reduce operating costs, increase asset profitability, and provide potentially attractive financing for capital projects.

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

•Total consolidated revenue of $3.6 million, compared to $11.3 million reflecting the deconsolidation of Caliber Hospitality Trust, Caliber Hospitality, LP, Elliot, DT Mesa, and Caliber Fixed Income Fund III, LLC (“CFIF III”) in 2024 and the deconsolidation of DoubleTree by Hilton Tucson Convention Center in Q2 2025, following the refinance of the asset.
•Consolidated net loss attributable to Caliber of $4.4 million, or $1.65 per diluted share, compared to net income attributable to Caliber of $0.1 million or $0.12 per diluted share.
•Consolidated Adjusted EBITDA loss of $0.5 million, compared to Consolidated Adjusted EBITDA of $4.2 million.

Conference Call Information

Caliber will host a conference call today, Thursday, November 13, 2025, at 5:00 p.m. Eastern Time (ET) to discuss its third quarter 2025 financial results and business outlook.

To access this call, Investors and interested parties can access the live earnings call by dialing (800) 715-9871 (domestic) or (646) 307-1963 (international) and ask to join the Caliber call or use conference ID 5945662.

A live webcast of the conference call will be available via the investor relations section of Caliber’s website under “Financial Results.” The webcast replay of the conference call will be available on Caliber’s website shortly after the call concludes.

Platform Definition

Within this earnings release, we refer to performance results of the ‘Platform’. Platform refers to the performance of CWD itself, excluding the performance of certain assets & funds that are included in our consolidated results, as required by the United States generally accepted accounting principles (“GAAP”). Management believes that Platform performance offers the most meaningful information needed to understand the value of CWD. The assets and funds that are consolidated into our GAAP presentation are included because Caliber is a guarantor of debt held by these assets and funds.

While GAAP consolidation rules require CWD to include the performance and cash flows of these assets & funds in our consolidated financial information, CWD does not benefit from the performance of those assets & funds, except to the extent that CWD earns fees from managing the assets and funds (which are included in the Platform results). Management believes presenting
3
Platform results, which exclude consolidated assets, directly shows the business performance that CWD stockholders benefit from.

About Caliber (CaliberCos Inc.)

Caliber (Nasdaq: CWD) is an alternative investment manager with over $2.7 billion in Managed Assets and a 16-year track record in private equity real estate investing across hospitality, multi-family, and industrial real estate. In 2025, Caliber became the first U.S. public real estate platform to launch a Digital Asset Treasury strategy anchored in Chainlink (LINK). This initiative bridges real and digital asset investing through an equity-funded, disciplined approach that includes staking for yield. Investors can participate via Caliber’s publicly traded equity (Nasdaq: CWD) and private real estate funds.

Forward Looking Statements

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

CONTACTS:

Caliber Investor Relations:
Ilya Grozovsky
+1 480-214-1915
Ilya@CaliberCo.com


4
NON-GAAP RECONCILIATIONS

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

ASSET MANAGEMENT PLATFORM(1)
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED)

Three Months Ended September 30, 2025
PlatformImpact of Consolidated Funds and EliminationsConsolidated
Revenues
Asset management$3,514 $(28)$3,486 
Performance allocations2 — 2 
Consolidated funds – other revenue— 148 148 
Total revenues3,516 120 3,636 
Expenses
Operating costs3,408 (157)3,251 
General and administrative1,481 (10)1,471 
Marketing and advertising151 — 151 
Depreciation and amortization167 (7)160 
Consolidated funds – other expenses— 467 467 
Total expenses5,207 293 5,500 
Unrealized loss on digital assets(677)— (677)
Other loss, net(230)(94)(324)
Interest income28 — 28 
Interest expense(1,876)— (1,876)
Net loss before income taxes$(4,446)$(267)$(4,713)
Provision for income taxes— — — 
Net loss(4,446)(267)(4,713)
Net loss attributable to noncontrolling interests— (342)(342)
Net loss attributable to CaliberCos Inc.$(4,446)$75 $(4,371)
Basic and diluted net loss per share$(1.70)$(1.65)
Weighted average common shares outstanding:
Basic and diluted2,6152,615
(1) Represents the results of our asset management platform, which are presented on a basis that deconsolidates our consolidated funds (intercompany eliminations) and eliminate noncontrolling interest.

5
Three Months Ended September 30, 2024
PlatformImpact of Consolidated Funds and EliminationsConsolidated
Revenues
Asset management$7,242 $(712)$6,530 
Performance allocations174 1 175 
Consolidated funds – hospitality revenue— 2,494 2,494 
Consolidated funds – other revenue— 2,103 2,103 
Total revenues7,416 3,886 11,302 
Expenses
Operating costs4,727 (135)4,592 
General and administrative1,450 (9)1,441 
Marketing and advertising175 (1)174 
Depreciation and amortization145 4 149 
Consolidated funds – hospitality expenses— 3,097 3,097 
Consolidated funds – other expenses— 975 975 
Total expenses6,497 3,931 10,428 
Other income (loss), net526 (101)425 
Interest income59 (8)51 
Interest expense(1,348)(1)(1,349)
Net income (loss) before income taxes$156 $(155)$1 
Provision for income taxes— — — 
Net income (loss)156 (155)1 
Net loss attributable to noncontrolling interests— (145)(145)
Net income (loss) attributable to CaliberCos Inc.$156 $(10)$146 
Basic net income per share$0.14 $0.15 
Diluted net income per share$0.11 $0.12 
Weighted average common shares outstanding:
Basic1,1071,107
Diluted1,404 1,404 
(1) Represents the results of our asset management platform, which are presented on a basis that deconsolidates our consolidated funds (intercompany eliminations) and eliminate noncontrolling interest.










6
PLATFORM REVENUE(1)
(AMOUNTS IN THOUSANDS) (UNAUDITED)


Three Months Ended September 30,
20252024
Fund management fees2,782 3,575 
Financing fees207 464 
Development and construction fees427 3,084 
Brokerage fees98 119 
Total asset management3,514 7,242 
Performance allocations2 174 
Total revenue$3,516 $7,416 
___________________________________________
(1) Represents the results of our asset management platform, which are presented on a basis that deconsolidates our consolidated funds (intercompany eliminations) and eliminates noncontrolling interest.


7
FV AUM and Managed Capital (UNAUDITED)

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

FV AUM
(AMOUNTS IN THOUSANDS) (UNAUDITED)


Balances as of December 31, 2024$794,923 
Assets acquired10,300 
Construction and net market appreciation25,800 
Credit(1)
379 
Other(2) 
(644)
Balances as of March 31, 2025830,758 
Construction and net market depreciation(25,313)
Assets sold or disposed(1,487)
Credit(1)
627 
Other(2) 
(1,409)
Balances as of June 30, 2025803,176 
Construction and net market appreciation(6,683)
Assets sold or disposed(1,917)
Credit(1)
2,334 
Other(2) 
123 
Balances as of September 30, 2025$797,033 


FV AUM, by asset class
(AMOUNTS IN THOUSANDS) (UNAUDITED)
September 30, 2025December 31, 2024
Real Estate
Hospitality$65,400 $68,500 
Caliber Hospitality Trust203,500 236,800 
Residential168,700 161,700 
Commercial279,700 249,600 
Total Real Estate717,300 716,600 
Credit(1)
75,691 72,351 
Other(2)
4,042 5,972 
Total$797,033 $794,923 
___________________________________________
(1)     Credit FV AUM represents loans made to Caliber’s investment funds by our diversified credit fund.
(2)     Other FV AUM represents undeployed capital held in our diversified funds.


8
MANAGED CAPITAL
(AMOUNTS IN THOUSANDS) (UNAUDITED)


Balance as of December 31, 2024$492,542 
Originations2,990 
Return of capital(315)
Balance as of March 31, 2025495,217 
Originations4,226 
Return of capital(876)
Balances as of June 30, 2025498,567 
Originations8,086 
Return of capital(664)
Balances as of September 30, 2025$505,989 
September 30, 2025December 31, 2024
Real Estate
Hospitality$49,289 $49,260 
Caliber Hospitality Trust(1)
97,037 97,414 
Residential101,912 96,687 
Commercial178,018 170,858 
Total Real Estate(2)
426,256 414,219 
Credit(3)
75,691 72,351 
Other(4)
4,042 5,972 
Total$505,989 $492,542 
_________________________________________
(1) The Company earns a fund management fee of 0.70% of the Caliber Hospitality Trust’s enterprise value and is reimbursed for certain costs incurred on behalf of the Caliber Hospitality Trust.
(2) Beginning during the year ended December 31, 2023, the Company includes capital raised from investors in CaliberCos Inc. through corporate note issuances that was further invested in our funds in Managed Capital. As of September 30, 2025 and December 31, 2024, the Company had invested $11.9 million and $20.4 million, respectively, in our funds.
(3) Credit managed capital represents loans made to Caliber’s investment funds by the Company and our diversified funds. As of September 30, 2025 and December 31, 2024, the Company had loaned $3.3 million to our funds.
(4) Other managed capital represents unemployed capital held in our diversified funds.

9
Consolidated GAAP Results

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






































10
CALIBERCOS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)

Three Months Ended September 30,
20252024
(unaudited)
Revenues
Asset management revenues$3,486 $6,530 
Performance allocations2 175 
Consolidated funds – hospitality revenues— 2,494 
Consolidated funds – other revenues148 2,103 
Total revenues3,636 11,302 
Expenses
Operating costs3,251 4,592 
General and administrative1,471 1,441 
Marketing and advertising151 174 
Depreciation and amortization160 149 
Consolidated funds – hospitality expenses— 3,097 
Consolidated funds – other expenses467 975 
Total expenses5,500 10,428 
Unrealized loss on digital assets(677)— 
Other (loss) income, net(324)425 
Interest income28 51 
Interest expense(1,876)(1,349)
Net (loss) income before income taxes(4,713)1 
Benefit from income taxes— — 
Net (loss) income(4,713)1 
Net loss attributable to noncontrolling interests(342)(145)
Net (loss) income attributable to CaliberCos Inc.$(4,371)$146 
Basic net (loss) income per share attributable to common stockholders$(1.65)$0.15 
Diluted net (loss) income per share attributable to common stockholders$(1.65)$0.12 
Weighted average common shares outstanding:
Basic2,6151,107
Diluted2,6151,404
11
CALIBERCOS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(AMOUNTS IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)
September 30, 2025December 31, 2024
(unaudited)
Assets
Cash$10,886 $1,766 
Restricted cash2,252 2,582 
Real estate investments, net21,789 21,572 
Digital assets9,965 — 
Notes receivable - related parties, allowance of $483 and zero, respectively
2,605 105 
Due from related parties, allowance of $4,134 and $3,985, respectively8,725 6,965 
Investments in unconsolidated entities11,923 15,643 
Operating lease - right of use assets110 147 
Prepaid and other assets2,615 3,501 
Assets of consolidated funds
Cash41 549 
Restricted cash209 — 
Real estate investments, net10,296 45,090 
Notes receivable - related parties946 6,848 
Due from related parties, allowance of zero and $28, respectively
186 320 
Prepaid and other assets20 447 
Total assets
$82,568 $105,535 
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Notes payable, net$48,678 $50,450 
Accounts payable and accrued expenses9,068 9,532 
Series AA cumulative redeemable preferred stock, net of issuance costs, $25.00 per share stated value, 800,000 shares authorized, 139,819 and zero shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively3,200 — 
Due to related parties127 313 
Operating lease liabilities71 93 
Other liabilities923 750 
Liabilities of consolidated funds
Notes payable, net11,611 29,172 
Notes payable - related parties2,255 2,047 
Accounts payable and accrued expenses495 1,207 
Due to related parties1 79 
Other liabilities52 639 
Total liabilities76,481 94,282 
Commitments and Contingencies (Note 11)
12
CALIBERCOS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(AMOUNTS IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)
September 30, 2025December 31, 2024
Series A non-cumulative convertible preferred stock, $0.001 par value; $22,500,000 shares authorized, and $5,875 and 5,000 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively— — 
Series B convertible preferred stock, $0.001 par value; 50,000 shares authorized, and 15,868 and zero shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively— — 
Common stock Class A, $0.001 par value; 100,000,000 shares authorized, 5,061,822 and 759,370 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively5 1 
Common stock Class B, $0.001 par value; 15,000,000 shares authorized, 370,822 shares issued and outstanding as September 30, 2025 and December 31, 2024— — 
Paid-in capital74,862 44,017 
Accumulated deficit(70,684)(56,607)
Stockholders’ equity (deficit) attributable to CaliberCos Inc.4,183 (12,589)
Stockholders’ equity attributable to noncontrolling interests1,904 23,842 
Total stockholders’ equity6,087 11,253 
Total liabilities and stockholders’ equity$82,568 $105,535 

13
Definitions

Assets Under Management

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

i.Managed Capital – we define this as the total capital we fundraise from our customers as investments in our funds. It also includes fundraising into our corporate note program, the proceeds of which were used, in part, to invest in or loan to our funds. We use this information to monitor, among other things, the amount of ‘preferred return’ that would be paid at the time of a distribution and the potential to earn a performance fee over and above the preferred return at the time of the distribution. Our fund management fees are based on a percentage of managed capital or a percentage of assets under management, and monitoring the change and composition of managed capital provides relevant data points for Caliber management to further calculate and predict future earnings.

ii.Fair Value (“FV”) AUM – we define this is as the aggregate fair value of the real estate assets we manage and from which we derive management fees, performance revenues and other fees and expense reimbursements. We estimate the value of these assets quarterly to help make sale and hold decisions and to evaluate whether an existing asset would benefit from refinancing or recapitalization. This also gives us insight into the value of our carried interest at any point in time. We also utilize FV AUM to predict the percentage of our portfolio which may need development services in a given year, fund management services (such as refinance), and brokerage services. As we control the decision to hire for these services, our service income is generally predictable based upon our current portfolio AUM and our expectations for AUM growth in the year forecasted.

Non-GAAP Measures

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



14
Asset Management Platform or Platform

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

Fee-Related Earnings and Related Components

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

Distributable Earnings

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

Platform Earnings

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

Platform Earnings per Share

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







15
Platform Adjusted EBITDA

Platform Adjusted EBITDA represents our Distributable Earnings adjusted for interest expense, other income (expense), and provision for income taxes on a basis that deconsolidates our consolidated funds (intercompany eliminations), and eliminates noncontrolling interest. Eliminating the impact of consolidated funds and noncontrolling interest provides investors a view of the performance attributable to the Platform and is consistent with performance models and analysis used by management.

Consolidated Adjusted EBITDA

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





























16


NON-GAAP ADJUSTED EBITDA
(AMOUNTS IN THOUSANDS) (UNAUDITED)

Three Months Ended September 30,
20252024
Net (loss) income attributable to CaliberCos Inc.$(4,371)$146 
Net loss attributable to noncontrolling interests(342)(145)
Net (loss) income(4,713)1 
Provision for income taxes— — 
Net (loss) income before income taxes(4,713)1 
Depreciation and amortization167 145 
Consolidated funds' impact on fee-related earnings173 45 
Stock-based compensation332 738 
Severance593 25 
Performance allocations(2)(175)
Other income, net94 (425)
Investments impairment102 — 
Unrealized loss on digital assets677 — 
Bad debt expense35 — 
Interest expense, net1,848 1,289 
Fee-related earnings(694)1,643 
Performance allocations2 175 
Interest expense, net(1,848)(1,289)
Provision for income taxes— — 
Distributable earnings(2,540)529 
Interest expense1,876 1,349 
Other income, net(94)425 
Provision for income taxes— — 
Consolidated funds' impact on Platform adjusted EBITDA93 109 
Platform adjusted EBITDA(665)2,412 
Consolidated funds' EBITDA adjustments201 1,836 
Consolidated adjusted EBITDA$(464)$4,248 







17