Skip to main content

Target Hospitality Corp.

For the period ended Sep 30, 2025. Filed Nov 6, 2025.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2025 · Filed Nov 6, 2025

TH$11.06-2.6%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Notes to Unaudited Consolidated Financial Statements

(Amounts in Thousands, Unless Stated Otherwise)

  1. Organization and Nature of Operations, Basis of Presentation, and Summary of Significant Accounting Policies

Organization and Nature of Operations

Target Hospitality Corp. (“Target Hospitality” and, together with its subsidiaries, the “Company”) was formed on March 15, 2019 and is one of North America’s largest providers of vertically integrated specialty rental and value-added hospitality services. The Company provides vertically integrated specialty rental and comprehensive hospitality services including: catering and food services, maintenance, housekeeping, grounds-keeping, security, health and recreation services, community design and construction, overall workforce community management, and laundry service. Target Hospitality serves clients in the natural resources development and government sectors principally located in the West Texas, South Texas, New Mexico, Nevada and Midwest regions.

The Company, whose securities are listed on the Nasdaq Capital Market, together with its wholly owned subsidiaries, Topaz Holdings LLC, a Delaware limited liability company (“Topaz”), and Arrow Bidco, LLC, a Delaware limited liability company (“Arrow Bidco”), serve as the holding companies for the businesses of Target Logistics Management, LLC and its subsidiaries (“Target” or “TLM”) and RL Signor Holdings, LLC (“Signor”). TDR Capital LLP (“TDR Capital” or “TDR”) indirectly owns approximately 65% of Target Hospitality and the remaining ownership is broken out among the founders of the Company’s legal predecessor, Platinum Eagle Acquisition Corp. (“Platinum Eagle” or “PEAC”), investors who purchased the shares of Platinum Eagle in a private placement transaction, and other public shareholders.

Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) pertaining to interim financial information. Certain information in footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States (“US GAAP”) has been condensed or omitted pursuant to those rules and regulations. The financial statements included in this report should be read in conjunction with Target Hospitality’s Annual Report on the Form 10-K for the year ended December 31, 2024 (the “2024 Form 10-K”).

The results of operations for the three and nine months ended September 30, 2025 are not necessarily indicative of the operating results that may be expected for the full fiscal year ending December 31, 2025 or any future period.

The accompanying unaudited consolidated financial statements contain all adjustments, consisting of only normal recurring adjustments, necessary for a fair statement of financial position as of September 30, 2025, and results of operations for the three and nine months ended September 30, 2025 and 2024, and cash flows for the nine months ended September 30, 2025 and 2024. The consolidated balance sheet as of December 31, 2024, was derived from the audited consolidated balance sheet of the Company, but does not contain all of the footnote disclosures from those annual financial statements.

Use of Estimates

The preparation of financial statements in conformity with US GAAP requires the use of estimates and assumptions by management in determining the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. If the underlying estimates and assumptions upon which the financial statements are based change in future periods, actual amounts may differ from those included in the accompanying unaudited consolidated financial statements.

Principles of Consolidation

The consolidated financial statements comprise the financial statements of the Company and its subsidiaries that it controls due to ownership of a majority voting interest or if the subsidiary is a variable interest entity (“VIE”) where the Company has been determined to be the primary beneficiary. For controlled subsidiaries that are not wholly-owned, the third-party ownership interest represents a noncontrolling interest, which is presented separately in the consolidated financial statements. Subsidiaries are fully consolidated from the date of acquisition, being the date on which the Company obtains control, and continue to be consolidated until the date when such control ceases. The financial statements of the subsidiaries are prepared for the same reporting period as the Company. All intercompany balances and transactions are eliminated.

Revenue Recognition

The Company derives revenue from specialty rental and hospitality services, specifically lodging and related ancillary services. Revenue is recognized in the period in which lodging and services are provided pursuant to the terms of contractual relationships with the customers. Certain arrangements contain a lease of lodging facilities to customers. The leases are accounted for as operating leases under the authoritative guidance for leases (“ASC 842”) and are recognized as income is earned over the term of the lease agreement and is reflected as specialty rental income in the consolidated statements of comprehensive income (loss).

Upon lease commencement, the Company evaluates leases to determine if they meet criteria set forth in lease accounting guidance for classification as sales-type leases or direct financing leases; if a lease meets none of these criteria, the Company classifies the lease as an operating lease. As previously mentioned, the arrangements that contain a lease of the Company’s lodging facilities are accounted for as operating leases, whereby the underlying asset remains on our balance sheet and is depreciated consistently with other owned assets, with income recognized as it is earned over the term of the lease agreement. For contracts that contain both a lease component and a services or non-lease component, the Company has adopted an accounting policy to account for and present the lease component under ASC 842 and the non-lease component under the authoritative guidance for revenue recognition (“ASC 606” or “Topic 606”). Refer to Note 2 for the breakout of revenue under each standard. The Company recognizes minimum rents on operating leases over the term of the customer operating lease. A lease term commences when: (1) the customer has control of the leased space (legal right to use the property); and (2) the Company has delivered the premises to the customer as required under the terms of the lease. The term of a lease includes the noncancellable periods of the lease along with periods covered by: (1) a customer option to extend the lease if the customer is reasonably certain to exercise that option; (2) a customer option to terminate the lease if the customer is reasonably certain not to exercise that option; and (3) an option to extend (or not to terminate) the lease in which exercise of the option is controlled by the Company as the lessor. When assessing the expected lease end date, judgment is required to contemplate the significance of: any penalties a customer may incur should it choose not to exercise any existing options to extend the lease or exercise any existing options to terminate the lease; and economic incentives for the customer in the lease. Furthermore, when assessing the expected end date of a contract under ASC 606 with an extension option, judgment is required to determine whether the option contains a material right.

Because performance obligations related to specialty rental and hospitality services are satisfied over time, some of our revenue is recognized evenly over the contractual term of the arrangement, based on a contractual fixed minimum amount and defined period of performance. Certain contracts may contain a contractual fixed minimum amount and an initial ramp up period based on bed utilization, which may result in lower revenue recognition during the ramp up period of the contract term. Some of our revenue is recognized on a daily basis, for each night a customer stays, at a contractual day rate. Our customers typically contract for accommodation services under committed contracts with terms that most often range from several months to multiple years. Our payment terms vary by type and location of our customer and the service offered. The time between invoicing and when payment is due is not significant.

When lodging and services are billed and collected in advance, recognition of revenue is deferred until services are rendered.

Cost of services includes labor, food, utilities, supplies, leasing and other direct costs associated with operating the lodging units as well as repair and maintenance expenses, costs associated with relocating community assets, and construction costs associated with community construction services projects. Cost of rental includes leasing costs, utilities, and other

direct costs of maintaining the lodging units. Costs associated with contracts include sales commissions which are expensed as incurred and reflected in selling, general and administrative expenses in the consolidated statements of comprehensive income (loss).

Additionally, the Company collects sales, use, occupancy and similar taxes, which the Company presents on a net basis (excluded from revenues) in the consolidated statements of comprehensive income (loss).

The Company recognizes revenue associated with community construction using the percentage of completion method with progress towards completion measured using the cost-to-cost method as the basis to recognize revenue. Management believes this cost-to-cost method is the most appropriate measure of progress to the satisfaction of a performance obligation on the community construction. Provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Changes in job performance, job conditions, estimated profitability and final contract settlements may result in revisions to projected costs and revenue and are recognized in the period in which the revisions to estimates are identified and the amounts can be reasonably estimated. Factors that may affect future project costs and margins include weather, production efficiencies, availability and costs of labor, materials and subcomponents.

Revenues associated with community construction using the percentage of completion method are reflected as construction fee income in the consolidated statements of comprehensive income (loss).

Recently Issued Accounting Standards

Improvements to Income Tax Disclosures. In December 2023, the FASB issued ASU 2023-09, which requires disclosure of disaggregated income taxes paid, prescribes standard categories for the components of the effective tax rate reconciliation, and modifies other income tax-related disclosures. ASU 2023-09 is effective for the Company for the year ending December 31, 2025, and will be applied prospectively. These requirements are not expected to have an impact on the recorded amounts in our financial statements, but will impact our income tax disclosures.

Improvements to Expense Disaggregation Disclosure. In November 2024, the FASB issued ASU 2024-03, which requires additional information about specific expense categories in the notes to financial statements for both interim and annual reporting periods. The update requires disaggregated information about certain prescribed expense categories underlying any relevant income statement expense caption. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. The ASU 2024-03 may be applied prospectively or retrospectively, and allows for early adoption. The Company is currently evaluating the impact of this update and does not intend to early adopt ASU 2024-03.

2. Revenue

Total revenue recognized under ASC 606 was approximately $201.4 million and $205.7 million for the nine months ended September 30, 2025 and 2024, respectively, while specialty rental income was approximately $29.5 million and $96.9 million subject to the guidance of ASC 842 for the nine months ended September 30, 2025 and 2024, respectively. Total revenue recognized under contracts recognized under ASC 606 was approximately $91.6 million and $65.8 million for the three months ended September 30, 2025 and 2024, respectively, while specialty rental income was approximately $7.8 million and $29.4 million subject to the guidance of ASC 842 for the three months ended September 30, 2025 and 2024, respectively.

The following table disaggregates our services and construction fee income by ourthree reportable segments as well as the All Other category: Hospitality and Facility Services – South (“HFS – South”), Government, Workforce Hospitality Solutions (“WHS”), and All Other for the dates indicated below:

​​​​​​​​​​​​​
​ · ​ · For the Three Months Ended · ​ · For the Nine Months Ended
​ · ​ · September 30, · ​ · September 30,
​ · ​ · 2025 · ​ · 2024 · ​ · 2025 · ​ · 2024
HFS – South​​​​​​​​​​​​
Services income​$34,111​$36,456​$102,794​$108,775
Total HFS – South revenues​​34,111​​36,456​​102,794​​108,775
​​​​​​​​​​​​​
Government​​​​​​​​​​​​
Services income​$18,111​$25,665​$33,155​$88,473
Total Government revenues​​18,111​​25,665​​33,155​​88,473
​​​​​​​​​​​​​
WHS​​​​​​​​​​​​
Services income​$767​$—​$1,794​$—
Construction fee income​​35,561​​—​​54,778​​—
Total WHS revenues​​36,328​​—​​56,572​​—
​​​​​​​​​​​​​
All Other​​​​​​​​​​​​
Services income​$3,021​$3,675​$8,841​$8,437
Total All Other revenues​​3,021​​3,675​​8,841​​8,437
​​​​​​​​​​​​​
Total revenues​$91,571​$65,796​$201,362​$205,685

During the year ended December 31, 2024, the contract with CoreCivic related to our South Texas Family Residential Center (the “STFRC Contract”) in the Company’s Government segment was terminated effective August 9, 2024. The STFRC Contract was based on a fixed minimum lease revenue amount and for the three and nine months ended September 30, 2024, contributed approximately $8.7 million and $38.2 million, respectively, in total consolidated revenue. The assets associated with the STFRC Contract were reactivated under a contract (the “DIPC Contract”) relating to the Dilley Immigration Processing Center (“DIPC”) effective March 5, 2025, which is a lease and services agreement with an anticipated five-year term. The DIPC retains a similar facility size and operational scope as the prior operations under the STFRC Contract. The DIPC is capable of supporting up to 2,400 individuals and provides an open and safe environment to appropriately care for the community population. The consistency of the community layout required no capital investment, allowing for seamless community reactivation. The Company is providing facility and hospitality solutions under the DIPC Contract, which has a similar economic structure to the previous STFRC Contract, including fixed minimum revenue regardless of occupancy that amounts to a cumulative fixed minimum revenue amount of approximately $246 million over the anticipated five-year term. As such, the DIPC Contract is expected to provide over $246 million of revenue over its anticipated five-year term, to March 2030, and was subject to a ramp up period based on utilization during the first six months of the contract term resulting in lower fixed minimum revenue amounts during the ramp up period. The ramp up period was completed during the three months ended September 30, 2025 with the maximum fixed minimum revenue amount now being recognized as of September 30, 2025. The maximum fixed minimum revenue amount is based on utilization of 2,400 beds. The DIPC Contract is supported by an amended intergovernmental services agreement (“IGSA”) between the city of Dilley, Texas and U.S. Immigration and Customs Enforcement (“ICE”). As is customary for U.S. government contracts and subcontracts, the IGSA and the DIPC Contract are subject to annual U.S. government appropriations and can be canceled for convenience with a 60-day prior notice.

In February 2025, the Company received notice that the U.S. government terminated the contract relating to the Company’s Pecos Children’s Center (the “PCC Contract”) with the Company’s nonprofit partner (“NP Partner”), effective immediately on February 21, 2025 (“PCC Termination Effective Date”), and the NP Partner provided notice to the Company of their intention to terminate the PCC Contract as of the PCC Termination Effective Date. The Company provided facility and hospitality solutions to the NP Partner under the PCC Contract utilizing the Company’s owned modular assets and real property, capable of supporting up to 6,000 individuals. The PCC Contract included a minimum

annual revenue contribution of approximately $168 million, all of which was attributable to the Government reportable segment. In connection with the PCC Contract termination, on August 1, 2025, the Company entered into an agreement with the NP Partner related to the close-out and settlement of the PCC Contract. The agreement provided the Company with reimbursement for certain costs incurred following the termination of the PCC Contract and resulted in a payment to the Company of approximately $11.8 million (“PCC Contract Close-Out Payment”), which was received in cash and recognized as revenue during the three months ended September 30, 2025 and is included as a component of services income in the accompanying consolidated statement of comprehensive income (loss) for the three and nine months ended September 30, 2025 within the Government segment and is included as a component of cash flows from operations within the accompanying consolidated statement of cash flows for the nine months ended September 30, 2025. The PCC Contract generated total revenue of approximately $36.3 million (inclusive of PCC Contract Close-Out Payment) and $142.8 million for the nine months ended September 30, 2025 and 2024, respectively. The Company retains ownership of the related assets that were associated with the PCC Contract, enabling the Company to continue utilizing these modular solutions and real property to support customer demand across its operating segments and other potential growth opportunities. The Company is actively engaged in re-marketing these assets.

During the three months ended September 30, 2025, the Company entered into a multi-year lease and services agreement (“Data Center Community Contract”) to construct and provide comprehensive facility services and hospitality solutions supporting the development of a regional data center campus located in the Southwestern United States (“Data Center Community” or the “Community”). The Company will provide full turnkey support for the Data Center Community, including premium culinary offerings, facilities management, and comprehensive support services. The purpose-built and highly customized Community will support an initial population of 250 individuals, with the capability to expand to approximately 1,500 individuals. Construction and mobilization of the Community for the initial 250 beds was completed as of September 30, 2025, and first occupancy of the Community began in September 2025 for the initial 250 beds and the Company anticipates potential Community expansions to meet growing customer demand in future years. The Data Center Community Contract, which has an initial term through September 2027, is expected to generate approximately $43 million of committed minimum revenue over its initial term, which includes advanced payments to be paid in installments during the initial construction and mobilization phase of the Data Center Community Contract to fund the initial construction and mobilization of the Community. The Company utilized a portion of its existing asset portfolio to construct the premium Data Center Community and, during the three months ended September 30, 2025, began receiving advanced payments from the customer to fund the construction and mobilization of the Community. As services began in September 2025, most of the advance payments were received as of September 30, 2025, and are reflected as cash flows from operations during the nine months ended September 30, 2025. The advanced payments were determined to be related to future services and will be initially recognized as deferred revenue upon receipt and included as a component of deferred revenue and customer deposits within the accompanying consolidated balance sheet and amortized as revenue over the estimated term of the contract. The Data Center Community Contract began to generate revenue during the three months ended September 30, 2025, and is reported within the Company’s WHS segment.

Allowance for Credit Losses

The Company maintains allowances for credit losses. These allowances reflect our estimate of the amount of our receivables that we will be unable to collect based on historical write-off experience and, as applicable, current conditions and reasonable and supportable forecasts that affect collectability. Our estimate could require a change based on changing circumstances, including changes in the economy or in the circumstances of individual customers.

Contract Assets and Liabilities

The Company has a contract asset in the amount of approximately $3.8 million as of September 30, 2025 reported within accounts receivable, net of allowance for credit losses in the accompanying consolidated balance sheet related to a construction services project that began during the nine months ended September 30, 2025 within the WHS segment. The Company hadno contract assets as of December 31, 2024.

Contract liabilities primarily consist of deferred revenue that represent advance payments for rental of assets that is being recognized over the related contract period, a security deposit, advanced payments for community builds that is being

recognized over the related contract period, and billings in excess of cost. Activity in the deferred revenue accounts as of the dates indicated below was as follows:

​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · For Nine Months Ended
​ · ​ · September 30,
​ · 2025 · ​ · 2024
Balances at Beginning of the Period​$1,235​$5,469
Additions to deferred revenue​14,315​400
Revenue recognized​(582)​(4,933)
Balances at End of the Period​$14,968​$936

As of September 30, 2025, the following table discloses the estimated revenues under ASC 606 related to performance obligations that are unsatisfied (or partially unsatisfied) and when we expect to recognize the revenue, and only represents revenue expected to be recognized from contracts where the price and quantity of the product or service are fixed:

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · For the Years Ended December 31,
​ · 2025 · ​ · 2026 · ​ · 2027 · ​ · 2028 · ​ · 2029 · Total
Revenue expected to be recognized as of September 30, 2025​$47,382​$30,453​$23,169​​15,461​​15,426​$131,891

The Company applied some of the practical expedients in ASC 606, including the “right to invoice” practical expedient, and does not disclose consideration for remaining performance obligations for contracts without minimum revenue commitments or for variable consideration related to unsatisfied (or partially unsatisfied) performance obligations. Due to the application of these practical expedients as well as excluding specialty rental income subject to the guidance included in ASC 842, the table above represents only a portion of the Company’s expected future consolidated revenues and it is not necessarily indicative of the expected trend in total revenues.

  1. Specialty Rental Assets, Net

Specialty rental assets, net at the dates indicated below consisted of the following:

​ · ​ · ​ · ​ · ​ · ​ · ​
​ · September 30, · ​ · December 31,
​​2025​2024
Specialty rental assets​$823,845​$773,858
Construction-in-process​11,338​8,476
Less: accumulated depreciation​(503,489)​(461,482)
Specialty rental assets, net​$331,694​$320,852

Depreciation expense of these assets is presented in depreciation of specialty rental assets in the accompanying consolidated statements of comprehensive income (loss). During the nine months ended September 30, 2025, there was a non-cash change in specialty rental assets and related accumulated depreciation due to the effect of exchange rate changes in the amount of approximately $0.3 million with no net impact to specialty rental assets, net.

In January 2025, the Company purchased a group of assets consisting of land, and specialty rental assets (building, modular units, site work, and furniture & fixtures) for approximately $15.5 million, of which, approximately $14.9 million is included within this asset group, to support growth of the WHS segment discussed in Note 16, which was funded by cash on hand. The acquisition was accounted for as an asset acquisition. The Company allocated the total purchase price to identifiable tangible assets based on their relative fair values, which resulted in the entire purchase price being allocated to land, and specialty rental assets.

  1. Other Property, Plant and Equipment, Net

Other property, plant and equipment, net at the dates indicated below, consisted of the following:

​ · ​ · ​ · ​ · ​ · ​ · ​
​ · September 30, · ​ · December 31,
​ · ​ · 2025 · 2024
Land​$31,184​$30,606
Buildings and leasehold improvements​908​908
Machinery and office equipment​2,347​2,206
Other1​13,240​10,862
​​47,679​44,582
Less: accumulated depreciation​(11,355)​(9,647)
Total other property, plant and equipment, net​$36,324​$34,935
(1)The Other category includes finance lease right-of-use assets pertaining to commercial-use vehicles at a gross cost of approximately $10.9 million as of September 30, 2025.

For the nine months ended September 30, 2025 and 2024, depreciation expense related to other property, plant and equipment was $2.0 million and $1.6 million, respectively, and is included in other depreciation and amortization in the accompanying consolidated statements of comprehensive income (loss). For the three months ended September 30, 2025 and 2024, depreciation expense related to other property, plant and equipment was $0.7 million and $0.5 million, respectively, and is included in other depreciation and amortization in the accompanying consolidated statements of comprehensive income (loss). During the three and nine months ended September 30, 2025, the Company also retired finance lease right-of-use assets pertaining to commercial-use vehicles included in the Other category above, with accumulated depreciation of $0.3 million and a gross cost of $0.5 million, which resulted in a net loss on the disposal of leased assets of approximately $0.2 million and is reported within other expense (income), net in the accompanying consolidated statement of comprehensive income (loss) for the nine months ended September 30, 2025.

In January 2025, the Company purchased a group of assets consisting of land, and specialty rental assets (building, modular units, site work, and furniture & fixtures) for approximately $15.5 million, of which, approximately $0.6 million is included within this asset group related to the land portion of the acquisition, to support growth of the WHS segment discussed in Note 16, which was funded by cash on hand. The acquisition was accounted for as an asset acquisition. The Company allocated the total purchase price to identifiable tangible assets based on their relative fair values, which resulted in the entire purchase price being allocated to land, and specialty rental assets.

  1. Goodwill and Other Intangible Assets, net

The financial statements reflect goodwill from previous acquisitions that is all attributable to the HFS – South business segment and reporting unit.

Changes in the carrying amount of goodwill were as follows:

​​​​
​​​​
​HFS - South
Balance at January 1, 2024​$41,038
Changes in Goodwill​​—
Balance at December 31, 2024​​41,038
Changes in Goodwill​​—
Balance at September 30, 2025​$41,038

Intangible assets other than goodwill at the dates indicated below consisted of the following:

​​​​​​​​​​​​
​ · ​ · September 30, 2025
​ · ​ · Weighted · ​ · Gross · ​ · ​ · ​ · ​ · ​
​ · ​ · average · ​ · Carrying · ​ · Accumulated · ​ · Net Book
​ · remaining lives · Amount · Amortization · Value
Intangible assets subject to amortization · ​ · ​ · ​
Customer relationships2.2​$133,105​$(106,961)​$26,144
Non-compete agreement​2.3​​349​​(189)​​160
Total​​​​133,454​​(107,150)​​26,304
Indefinite lived assets:​​​
Tradenames​16,400​—​16,400
Total intangible assets other than goodwill​$149,854​$(107,150)​$42,704
​​​​​​​​​​​​
​ · ​ · December 31, 2024
​ · ​ · Weighted · ​ · Gross · ​ · ​ · ​ · ​ · ​
​ · ​ · average · ​ · Carrying · ​ · Accumulated · ​ · Net Book
​ · remaining lives · Amount · Amortization · Value
Intangible assets subject to amortization​​​​​​​​​​​
Customer relationships2.9$133,105$(96,911)$36,194
Non-compete agreement​3.1​​349​​(136)​​213
Total​​​​133,454​​(97,047)​​36,407
Indefinite lived assets:​​​
Tradenames​16,400​—​16,400
Total intangible assets other than goodwill​$149,854​$(97,047)​$52,807

For the nine months ended September 30, 2025 and 2024, amortization expense related to intangible assets was $10.1 million and $10.1 million, respectively, and is included in other depreciation and amortization in the accompanying consolidated statements of comprehensive income (loss). For the three months ended September 30, 2025 and 2024, amortization expense related to intangible assets was $3.4 million and $3.4 million, respectively, and is included in other depreciation and amortization in the accompanying consolidated statements of comprehensive income (loss).

The estimated aggregate amortization expense as of September 30, 2025 for each of the next five years and thereafter is as follows:

​​​​
Rest of 2025$3,372
2026​​12,879
2027​​8,270
2028​​778
2029​​525
Thereafter​​480
Total​$26,304
  1. Accrued Liabilities

Accrued liabilities as of the dates indicated below consists of the following:

​​​​​​​
​ · September 30, · ​ · December 31,
​ · ​ · 2025 · 2024
Employee accrued compensation expense​$6,990​$7,732
Other accrued liabilities​10,392​12,139
Accrued interest on debt​​160​​5,911
Total accrued liabilities​$17,542​$25,782

Other accrued liabilities in the above table relates primarily to accrued utilities, real estate and sales taxes, state and federal income taxes, and other accrued operating expenses.

  1. Debt

2025 Senior Secured Notes

On November 1, 2023 (the “Notes Settlement Date”), approximately $181.4 million of Arrow Bidco’s 9.50% Senior Secured Notes due 2024 (the “2024 Senior Secured Notes”) were exchanged by Arrow Bidco and Arrow Bidco issued approximately $181.4 million in aggregate principal amount of its 10.75% Senior Secured Notes due 2025 (the “2025 Senior Secured Notes”) pursuant to an indenture, dated November 1, 2023, by and among Arrow Bidco, the guarantors from time to time party thereto and Deutsche Bank Trust Company Americas, as trustee and collateral agent (the “2025 Senior Secured Notes Indenture”). Following the Notes Settlement Date, approximately $28.1 million aggregate principal amount of 2024 Senior Secured Notes remained outstanding, which were subsequently redeemed on November 21, 2023, resulting in an outstanding balance of $0. As such, none of the 2024 Senior Secured Notes remain outstanding. The 2025 Senior Secured Notes were scheduled to mature on June 15, 2025. Interest on the 2025 Senior Secured Notes accrued at 10.75% per annum, payable semi-annually on March 15 and September 15 of each year, and began March 15, 2024. On March 10, 2025, the Company issued a notice of redemption (the “Redemption”) to redeem all $181.4 million in aggregate principal amount of its 2025 Senior Secured Notes on March 25, 2025 (the “Redemption Date”). The 2025 Senior Secured Notes redeemed pursuant to the Redemption were redeemed for a redemption price equal to 101.000% of the principal amount of the 2025 Senior Secured Notes redeemed plus accrued and unpaid interest to but not including the Redemption Date. As of March 25, 2025, the 2025 Senior Secured Notes were redeemed, paid in full and areno longer outstanding. The premium cost associated with the Redemption amounted to approximately $1.8 million and was recognized as a component of loss on extinguishment of debt for the nine months ended September 30, 2025, in the accompanying consolidated statement of comprehensive loss. Additionally, the premium cost was recognized as a cash outflow from financing activities within the accompanying consolidated statement of cash flows for the nine months ended September 30, 2025.

In connection with the issuance of the 2025 Senior Secured Notes, there was an original issue discount of approximately $2.7 million and the discount was being amortized over the original term of the 2025 Senior Secured Notes using the effective interest method. The unamortized original issue discount balance of approximately $0.4 million was recognized as a component of loss on extinguishment of debt for the nine months ended September 30, 2025 in the accompanying consolidated statement of comprehensive loss in connection with the Redemption of the 2025 Senior Secured Notes.

Finance Lease and Other Financing Obligations

The Company’s finance lease and other financing obligations as of September 30, 2025 consisted of approximately $4.2 million of finance leases. The finance leases pertain to leases entered into during 2022 through September 30, 2025, for commercial-use vehicles with 36-month terms (and continue on a month-to-month basis thereafter) expiring through 2028.

The Company’s finance lease and other financing obligations as of December 31, 2024 consisted of approximately $3.3 million of finance leases related to commercial-use vehicles with the same terms as described above.

ABL Facility

On March 15, 2019, Topaz, Arrow Bidco, Target, Signor and each of their domestic subsidiaries entered into an ABL credit agreement that provided for a senior secured asset based revolving credit facility in the aggregate principal amount of up to $125 million (as amended from time to time, the “ABL Facility”), which was increased to $175 million with the Third Amendment discussed below. During the nine months ended September 30, 2025, all amounts drawn were fully repaid on the ABL Facility resulting in an outstanding balance of $0 as of September 30, 2025.

Borrowings under the ABL Facility, at the relevant borrower’s (the borrowers under the ABL Facility, the “Borrowers”) option, bear interest at either (1) Term SOFR or (2) a base rate, in each case plus an applicable margin. The applicable margin is 4.25% to 4.75% with respect to Term SOFR borrowings and 3.25% to 3.75% with respect to base rate borrowings based on achieving certain excess availability levels. The rates of the applicable margin were determined in connection with the Third Amendment to the ABL Facility on October 12, 2023 (the “Third Amendment”).

Pursuant to the Third Amendment, the ABL Facility provides borrowing availability of an amount equal to the lesser of (a) $175 million and (b) the Borrowing Base (defined below) (the “Line Cap”).

The Borrowing Base is, at any time of determination, an amount (net of reserves) equal to the sum of:

●85% of the net book value of the Borrowers’ eligible accounts receivables, plus
●the lesser of (i) 95% of the net book value of the Borrowers’ eligible rental equipment and (ii) 85% of the net orderly liquidation value (as defined in the ABL Facility), of the Borrowers’ eligible rental equipment, minus
●customary reserves

The ABL Facility includes borrowing capacity available for standby letters of credit of up to $25 million and for ‘‘swingline’’ loan borrowings of up to $15 million. Any issuance of letters of credit or making of a swingline loan will reduce the amount available under the ABL Facility.

In addition, the ABL Facility will provide the Borrowers with the option to increase commitments under the ABL Facility in an aggregate amount not to exceed $25 million plus any voluntary prepayments that are accompanied by permanent commitment reductions under the ABL Facility. The termination date of the ABL Facility is February 1, 2028, which was subject to a springing maturity that would have accelerated the maturity of the ABL Facility if any of the 2025 Senior Secured Notes (or any indebtedness incurred to refinance the 2025 Senior Secured Notes) remained outstanding on the date that is ninety-one days prior to the stated maturity date thereof. On February 24, 2025 and February 27, 2025, Arrow Bidco, LLC entered into a fourth amendment (the “Fourth Amendment”) and a fifth amendment (the “Fifth Amendment”), respectively, to the ABL Facility. The Fourth Amendment amended the ABL Facility to modify the springing maturity provision that would have accelerated the maturity of the facility if any of the 2025 Senior Secured Notes remained outstanding on the date that is ninety-one days prior to the stated maturity date thereof (March 15, 2025) to March 18, 2025, which was further modified by the Fifth Amendment to March 31, 2025. As previously mentioned, none of the 2025 Senior Secured Notes remain outstanding as they were redeemed and paid in full on March 25, 2025, and as such, the springing maturity date discussed above no longer applies.

The obligations under the ABL Facility are unconditionally guaranteed by Topaz and each existing and subsequently acquired or organized direct or indirect wholly-owned U.S. organized restricted subsidiary of Arrow Bidco (together with Topaz, the “ABL Guarantors”), other than certain excluded subsidiaries. The ABL Facility is secured by (i) a first priority pledge of the equity interests of Topaz, Arrow Bidco, Target, and Signor (the “Borrowers) and of each direct, wholly-owned US organized restricted subsidiary of any Borrower or any ABL Guarantor, (ii) a first priority pledge of up to 65% of the voting equity interests in each non-US restricted subsidiary of any Borrower or ABL Guarantor and (iii) a first priority security interest in substantially all of the assets of the Borrower and the ABL Guarantors (in each case, subject to customary exceptions).

As stated in the Third Amendment, the ABL Facility requires the Borrowers to maintain a (i) minimum fixed charge coverage ratio of not less than 1.00:1.00 and (ii) maximum total leverage ratio of 2.50:1.00.

The ABL Facility also contains a number of customary negative covenants. Such covenants, among other things, limit or restrict the ability of each of the Borrowers, their restricted subsidiaries, and where applicable, Topaz, to:

●incur additional indebtedness, issue disqualified stock and make guarantees;
●incur liens on assets;
●engage in mergers or consolidations or fundamental changes;
●sell assets;
●pay dividends and distributions or repurchase capital stock;
●make investments, loans and advances, including acquisitions;
●amend organizational documents and master lease documents;
●enter into certain agreements that would restrict the ability to pay dividends;
●repay certain junior indebtedness; and
●change the conduct of its business.

The aforementioned restrictions are subject to certain exceptions including (i) the ability to incur additional indebtedness, liens, investments, dividends and distributions, and prepayments of junior indebtedness subject, in each case, to compliance with certain financial metrics and certain other conditions and (ii) a number of other traditional exceptions that grant the Borrowers continued flexibility to operate and develop their businesses. The ABL Facility also contains certain customary representations and warranties, affirmative covenants and events of default.

The carrying value of debt outstanding as of the dates indicated below consist of the following:

​​​​​​​
​ · September 30, · ​ · December 31,
​ · ​ · 2025 · 2024
Finance lease and other financing obligations​$4,237​$3,311
10.75% Senior Secured Notes due 2025, face amount​—​181,446
Less: unamortized original issue discount​​—​​(873)
Less: unamortized term loan deferred financing costs​​—​​(245)
Total debt, net​4,237​183,639
Less: current maturities​(2,221)​(182,188)
Total long-term debt​$2,016​$1,451

Interest expense, net

The components of interest expense, net (which includes interest expense incurred) recognized in the unaudited consolidated statements of comprehensive income (loss) for the periods indicated below consist of the following, including the components of interest expense, net on the 2025 Senior Secured Notes:

​​​​​​​​​​​​​
​ · For the Three Months Ended · ​ · ​ · For the Nine Months Ended
​ · September 30, · ​ · September 30, · ​ · ​ · September 30, · ​ · September 30,
​ · 2025 · 2024 · ​ · ​ · 2025 · 2024
Interest incurred on finance lease and other financing obligations$124​$75​​$342​$215
Interest expense incurred on ABL Facility and 2025 Senior Secured Notes​334​​5,044​​​6,620​​15,129
Amortization of deferred financing costs on ABL Facility and 2025 Senior Secured Notes​153​​277​​​577​​817
Amortization of original issue discount on 2025 Senior Secured Notes—​​443​​440​​1,289
Interest income​(153)​​(2,026)​​​(2,255)​​(4,777)
Interest expense, net$458​$3,813​​$5,724​$12,673

Deferred Financing Costs and Original Issue Discount

The Company presents unamortized deferred financing costs and unamortized original issue discount as a direct deduction from the principal amount of the 2025 Senior Secured Notes on the consolidated balance sheet as of December 31, 2024. Accumulated amortization expense related to the deferred financing costs was approximately$14.0 million as of December 31, 2024. Accumulated amortization of the original issue discount was approximately$4.8 million as of December 31, 2024. The redemption of the 2025 Senior Secured Notes on March 25, 2025 was accounted for as an extinguishment of debt and consequently, all of the unamortized deferred financing costs and unamortized original issue discount were expensed through loss on extinguishment of debt within the accompanying consolidated statement of comprehensive loss for the nine months ended September 30, 2025. The loss on extinguishment of debt amounted to approximately$2.4 million consisting of the premium cost of approximately$1.8 million previously discussed, with the remaining portion related to the write-off of unamortized deferred financing costs and unamortized original issue discount for the nine months ended September 30, 2025.

Accumulated amortization related to revolver deferred financing costs for the ABL Facility was approximately $6.3 million and $5.9 million as September 30, 2025 and December 31, 2024, respectively. Revolver deferred financing costs are presented on the consolidated balance sheets as of September 30, 2025 and December 31, 2024 within deferred financing costs revolver, net. These costs are amortized over the contractual term of the line-of-credit through the maturity date using the straight-line method.

Refer to the components of interest expense in the table above for the amounts of the amortization expense related to the deferred financing costs and original issue discount recognized for each of these debt instruments for the three and nine months ended September 30, 2025 and 2024, respectively.

Future maturities

The aggregate annual principal maturities of debt and finance lease obligations for each of the next five years, based on contractual terms are listed in the table below.

The schedule of future maturities as of September 30, 2025, consists of the following:

​ · ​ · ​ · ​
Rest of 2025$548
2026​1,867
2027​1,455
2028​367
Total​$4,237
  1. Warrant Liabilities

On January 17, 2018, Harry E. Sloan, Joshua Kazam, Fredric D. Rosen, the Sara L. Rosen Trust and the Samuel N. Rosen 2015 Trust, purchased from PEAC an aggregate of 5,333,334 warrants at a price of $1.50 per warrant (for an aggregate purchase price of $8.0 million) in a private placement (the “Private Warrants”) that occurred simultaneously with the completion of its initial public offering. Each Private Warrant entitled the holder to purchaseone share of the Company’s Common Stock, par value $0.0001 per share (the “Common Stock”), at $11.50 per share. The purchase price of the Private Warrants was added to the proceeds from the Public Offering and was held in the Trust Account until the formation of the Company on March 15, 2019. The Private Warrants (including the shares of Common Stock issuable upon exercise of the Private Warrants) were not transferable, assignable or salable until 30 days after the formation of the Company on March 15, 2019, and were exercisable on a cashless basis and were non-redeemable so long as they were held by the initial purchasers of the Private Warrants or their permitted transferees.

The Company evaluated the Private Warrants under ASC 815-40,Derivatives and Hedging—Contracts in Entity’s Own Equity, and concluded that they do not meet the criteria to be classified in stockholders’ equity and should be classified as liabilities. Since the Private Warrants met the definition of a derivative under ASC 815, the Company recorded the Private Warrants as liabilities on the balance sheet at their estimated fair value.

Subsequent changes in the estimated fair value of the Private Warrants are reflected in the change in fair value of warrant liabilities in the accompanying consolidated statements of comprehensive income (loss). For the nine months ended September 30, 2024, the change in the estimated fair value of the Private Warrants resulted in a gain of approximately $(0.7) million. The Private Warrants expired unexercised on March 15, 2024 and areno longer outstanding.

  1. Income Taxes

Income tax expense (benefit) was approximately $(3.9) million and $17.1 million for the nine months ended September 30, 2025 and 2024, respectively. For the three months ended September 30, 2025 and 2024, income tax expense (benefit) was approximately $0.4 million and $4.1 million, respectively. The effective tax rate for the three months ended September 30, 2025 and 2024, was (94.3)% and 16.9%, respectively. The effective tax rate for the nine months ended September 30, 2025 and 2024, was 14.9% and 22.5%, respectively. The fluctuation in the tax rate for the nine months ended September 30, 2025 and 2024, respectively, results primarily from the relationship of income (loss) before income tax for the three and nine months ended September 30, 2025 and 2024, respectively.

The effective tax rates for the three and nine months ended September 30, 2025 and 2024, respectively, differs from the US federal statutory rate of 21% primarily due to the nonrecognition of tax benefits for loss jurisdictions, nondeductible meals and entertainment expenses, the impact of state tax expense based on gross receipts, and a compensation deduction limitation.

The Company accounts for income taxes in interim periods under ASC 740-270,Income Taxes – Interim Reporting, which generally requires us to apply an estimated annual consolidated effective tax rate to consolidated pre-tax income. In addition, the guidance under ASC 740 further provides that, in establishing the estimated annual effective tax rate, the Company excludes losses from jurisdictions in which no tax benefit is expected to be recognized for such losses.

On July 4, 2025, the United States Congress passed budget reconciliation bill H.R. 1 referred to as the One Big Beautiful Bill (“OBBB”). The OBBB contains several changes to corporate taxation including modifications to limitations on deductions for interest expense and accelerated tax deductions for qualified property. The Company evaluated the impact of the OBBB to our consolidated financial statements, with no material impact on the effective tax rate in the period.

  1. Fair Value of Financial Instruments

The fair value of the financial assets and liabilities are included at the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale.

The Company has assessed that the fair value of cash and cash equivalents, trade receivables, trade payables, other current liabilities, and other debt approximates their carrying amounts largely due to the short-term maturities or recent commencement of these instruments. The fair value of the ABL Facility is primarily based upon observable market data, such as market interest rates, for similar debt. The fair value of the Notes is based upon observable market data.

Level 1 & 2 Disclosures:

The carrying amounts and fair values of financial assets and liabilities, which are either Level 1 or Level 2, are as follows:

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · September 30, 2025 · December 31, 2024
Financial Assets (Liabilities) Not Measured at Fair Value · CarryingAmount · ​ · Fair Value · CarryingAmount · Fair Value
ABL Facility (See Note 7) - Level 2​$—​$—​$—$—
Senior Secured Notes (See Note 7) - Level 1​$—​$—​$(180,328)​$(185,075)
  1. Commitments and Contingencies

The Company is involved in various lawsuits or claims in the ordinary course of business. Management is of the opinion that there is no pending claim or lawsuit which, if adversely determined, would have a material impact on the financial condition of the Company.

  1. Earnings (Loss) per Share

Basic earnings (loss) per share (“EPS” or “LPS”) is calculated by dividing net income or loss attributable to Target Hospitality by the weighted average number of shares of Common Stock outstanding during the period. Diluted EPS is computed similarly to basic net income per share, except that it includes the potential dilution that could occur if dilutive securities were exercised. We apply the treasury stock method in the calculation of diluted earnings per share. During periods when net losses are incurred, potential dilutive securities would be anti-dilutive and are excluded from the calculation of diluted loss per share for that period. A net loss was recorded for the three and nine months ended September 30, 2025 and net income was recorded for the three and nine months ended September 30, 2025. The following table reconciles net income (loss) attributable to common stockholders and the weighted average shares outstanding for the basic calculation to the net income (loss) attributable to common stockholders and the weighted average shares outstanding for the diluted calculation for the periods indicated below ($ in thousands, except per share amounts):

​​​​​​​​​​​​​
​ · For the Three Months Ended · ​ · For the Nine Months Ended · ​
​ · September 30, · ​ · September 30, · ​ · September 30, · ​ · September 30, · ​
​2025​2024​20252024
Numerator​​​​​​​​​​​​
Net income (loss) attributable to Target Hospitality Corp. Common Stockholders - basic$(795)​$19,994​$(22,187)​$58,763​
Net income (loss) attributable to Target Hospitality Corp. Common Stockholders - diluted$(795)​$19,994​$(22,187)​$58,763​
​​​​​​​​​​​​​
Denominator​​​​​​​​​​​​
Weighted average shares outstanding - basic​99,778,834​​100,438,559​​99,431,460​​100,452,691​
Dilutive effect of outstanding securities:​​​​​​​​​​​​
PSUs​—​​511,871​​—​​479,391​
SARs​—​​858​​—​​108,238​
Stock Options​—​​104,125​​—​​180,800​
RSUs​—​​241,091​​—​​523,342​
Weighted average shares outstanding - diluted​99,778,834​​101,296,504​​99,431,460​​101,744,462​
​​​​​​​​​​​​​
Net income (loss) per share attributable to Target Hospitality Corp. Common Stockholders- basic$(0.01)​$0.20​$(0.22)​$0.58​
Net income (loss) per share attributable to Target Hospitality Corp. Common Stockholders - diluted$(0.01)​$0.20​$(0.22)​$0.58​

As discussed in Note 14, stock-based compensation awards were outstanding for the three and nine months ended September 30, 2025 and 2024. These stock-based compensation awards were included in the computation of diluted EPS for the three and nine months ended September 30, 2024 because their effect is dilutive as noted in the above table. These stock-based compensation awards were excluded from the computation of diluted LPS for the three and nine months ended September 30, 2025 because their effect would have been anti-dilutive as a net loss was recorded for the three and nine months ended September 30, 2025.

Shares of treasury stock have been excluded from the computation of LPS and EPS.

  1. Stockholders’ Equity

Common Stock

As of September 30, 2025 and December 31, 2024, Target Hospitality had 113,076,462 and 112,248,984 shares of Common Stock issued with 99,779,532 and 98,952,054 outstanding, respectively. Each share of Common Stock hasone vote.

Preferred Shares

Target Hospitality is authorized to issue 1,000,000 preferred shares at$0.0001 par value. As of September 30, 2025, no preferred shares were issued and outstanding.

Public Warrants

On January 17, 2018, PEAC sold 32,500,000 units at a price of $10.00 per unit (the “Units”) in its initial public offering (the “Public Offering”), including the issuance of 2,500,000 Units as a result of the underwriters’ partial exercise of their overallotment option. Each Unit consisted ofone Class A ordinary share of PEAC, par value $0.0001 per share (the “Public Shares”), andone-third ofone warrant to purchaseone ordinary share (the “Public Warrants”).

Each Public Warrant entitled the holder to purchaseone share of the Company’s Common Stock at a price of $11.50 per share. No fractional shares will be issued upon exercise of the Public Warrants. If upon exercise of the Public Warrants, a holder would be entitled to receive a fractional interest in a share, the Company will upon exercise, round down to the nearest whole number, the number of shares to be issued to the Public Warrant holder. Each Public Warrant became exercisable 30 days after the formation of the Company.

During the three months ended March 31, 2024, holders of Public Warrants exercised 1,079 Public Warrants for shares of Common Stock resulting in the Company receiving cash proceeds of less than $0.1 million and issuing 1,079 shares of Common Stock. As of September 30, 2025, the Company hadno Public Warrants issued and outstanding, as they expired on March 15, 2024 in accordance with their terms.

Common Stock in Treasury

In August 2022, the Inflation Reduction Act of 2022 was enacted into law and imposed a nondeductible 1% excise tax on the net value of certain stock repurchases made after December 31, 2022. The Company reflected the applicable excise tax in equity as part of the cost basis of the stock repurchased during the year ended December 31, 2024 and recorded a corresponding liability for the excise taxes payable in accrued expenses on the consolidated balance sheet as of December 31, 2024, in an amount of approximately $0.2 million, all of which waspaid during the nine months ended September 30, 2025.

On November 3, 2022, the Company’s Board of Directors approved a stock repurchase program that authorizes the Company to repurchase up to $100 million of its outstanding shares of Common Stock. The stock repurchase program does not obligate the Company to purchase any particular number of shares, and the timing and exact amount of any repurchases will depend on various factors, including market pricing and conditions, business, legal, accounting, and other considerations. Any shares of Common Stock repurchased under such program will be held as treasury shares. Treasury stock is reflected as a reduction of stockholders’ equity at cost.

The Company may repurchase its shares in open market transactions from time to time or through privately negotiated transactions in accordance with federal securities laws, at the Company's discretion. The repurchase program, which has no expiration date, may be increased, suspended, or terminated at any time. The program is expected to be implemented over the course of several years and is conducted subject to the covenants in the agreements governing the Company's indebtedness. No share repurchases were made during the three and nine months ended September 30, 2025. As of September 30, 2025,13,296,930 shares of Common Stock for an aggregate price of approximately $57.3 million were

held in treasury stock (at cost). As of September 30, 2025, the stock repurchase program had a remaining capacity of approximately $66.6 million.

  1. Stock-Based Compensation

On February 27, 2025, the Compensation Committee (the “Compensation Committee”) of the Board of Directors (the “Board”) of the Company adopted (i) a new form Executive Restricted Stock Unit Agreement (the “RSU Agreement”) and a new form Executive Performance Stock Unit Agreement (the “PSU Agreement”) with respect to the granting of restricted stock units (“RSUs”) and performance-based restricted stock units (“PSUs”), respectively, under the Target Hospitality Corp. 2019 Incentive Plan (as amended by the First Amendment to the Target Hospitality Corp. 2019 Incentive Award Plan, the “Plan”) and (ii) an amendment to the Plan (the “Plan Amendment”) that would increase the number of shares of the Company’s Common Stock authorized for issuance under the Plan, each of which were approved by the Board on February 27, 2025. Settlement upon vesting of the awards in the form of Common Stock was contingent on stockholder approval of the Plan Amendment at the Company’s 2025 annual meeting of stockholders, otherwise such awards would have settled in cash upon vesting. As noted below, the Plan Amendment was approved by the Company’s stockholders on May 22, 2025. The new RSU Agreement and PSU Agreements will be used for all awards to executive officers made on or after February 27, 2025.

The RSU Agreement has material terms that are substantially similar to those in the form 2024 Executive Restricted Stock Unit Agreement last approved by the Compensation Committee and previously disclosed by the Company in the 2024 Form 10-K.

Each PSU awarded under the PSU Agreement represents the right to receiveone share of Common Stock. PSUs vest and become unrestricted on the third anniversary of the grant date. The number of PSUs that vest pursuant to the PSU Agreement is based on the Company’s Total Shareholder Return (the “TSR Based Award”) performance, measured based on the applicable Performance Period specified in the PSU Agreement. The number of PSUs that vest pursuant to the TSR Based Award range from 0% to 200% of the Target Level (as defined in the PSU Agreement) depending upon the achievement of a specified percentile rank during the applicable Performance Period. Vesting of PSUs is contingent upon the executive’s continued employment through the vesting date, unless the executive’s employment is terminated by reason of death, without Cause, for Good Reason, or in the event of a Change in Control (each term as defined in the Plan).

On May 22, 2025, the Company’s stockholders approved the Plan Amendment to increase the number of shares of Common Stock of the Company authorized for issuance under the Plan by 5,000,000. As a result of this, the Company reclassified all of the outstanding liability-based PSUs from other non-current liabilities to additional paid-in capital based on the change in the ability to settle these awards in shares upon vesting as a result of the additional shares added to the Plan. The reclassified amount of these awards at the date of this change was approximately $0.1 million and is included in the accompanying unaudited consolidated statements of changes in stockholders’ equity for the nine months ended September 30, 2025.

Restricted Stock Units

On February 27, 2025, the Compensation Committee awarded an aggregate of 642,862 time-based RSUs to certain of the Company’s executive officers and other employees, which vest ratably over afour-year period.

On May 22, 2025, the Compensation Committee awarded an aggregate of 85,194 time-based RSUs to certain of the Company’s non-employee directors, which vest in full on the first anniversary of the grant date or, if earlier, the date of the first annual meeting of the stockholders of the Company following the grant date.

On September 10, 2025, an aggregate of 3,386 time-based RSUs were awarded to certain of the Company’s employees, which vest ratably over thefour-year period.

The table below represents the changes in RSUs:

​​​​​​​
​ · ​ · Number ofShares · ​ · WeightedAverage GrantDate Fair Valueper Share
Balance at December 31, 2024​​985,077$7.60
Granted​​731,442​5.89
Vested​​(407,005)​​7.03
Forfeited​​(1,170)​​10.93
Balance at September 30, 2025​​1,308,344​$6.82

Stock-based compensation expense for these RSUs recognized in selling, general and administrative expense in the consolidated statements of comprehensive income (loss) for the nine months ended September 30, 2025 and 2024, was approximately $3.2 million and $2.9 million, respectively, with an associated tax benefit of approximately $0.8 million and $0.7 million, respectively. For the three months ended September 30, 2025 and 2024, stock-based compensation expense for these RSUs was approximately $1.1 million and $0.9 million, respectively, with an associated tax benefit of $0.3 million and $0.2 million, respectively. At September 30, 2025, unrecognized compensation expense related to RSUs totaled approximately $7.0 million and is expected to be recognized over a remaining term of approximately 2.47 years.

Performance Stock Units

On February 27, 2025, the Company awarded an aggregate of 392,858 PSUs to certain of the Company’s executive officers and employees, which vest upon satisfaction of continued service with the Company until the third anniversary of the Grant Date and attainment of the Company’s TSR criteria. These PSUs were valued using a Monte Carlo simulation with the following assumptions on the grant date: the expected volatility was approximately 37.97%, the term was 2.84 years, the correlation coefficient was 0.5426, the dividend rate was 0.0% and the risk-free interest rate was approximately 4.01%, which resulted in a calculated fair value of approximately $7.93 per PSU as of the grant date.

On February 27, 2025, the Compensation Committee, and the Board, in the case of James B. Archer, the Company’s President and Chief Executive Officer, approved agreements granting PSUs aimed at retaining, motivating and incentivizing certain of the Company’s executive officers under and pursuant to the Plan. Settlement upon vesting of the awards in the form of Common Stock was contingent on stockholder approval of the Plan Amendment at the Company’s 2025 annual meeting of stockholders, otherwise such awards will settle in cash upon vesting. As noted above, the Plan Amendment was approved by the Company’s stockholders on May 22, 2025. Each PSU represents the right to receiveone share of Common Stock. PSUs vest and become unrestricted on June 30, 2028. The number of PSUs that vest is determined based upon the achievement of specified share prices over the period between the grant date and June 30, 2028 (the “Performance Period”). The executives will each earn a corresponding number of PSUs upon the achievement of specified share price thresholds, the first of which is $20.00 per share and the highest of which is $30.00 per share. If all Performance Goals (as defined in the applicable award agreements) are met during the Performance Period, Mr. Archer will be entitled to receive a maximum of 2,000,000 PSUs and Mr. Vlacich will be entitled to receive a maximum of 600,000 PSUs. Vesting is contingent upon the applicable executive’s continued employment through the vesting date, unless the applicable executive’s employment is terminated by reason of death or Disability, without Cause, for Good Reason, or in the event of a Qualifying Termination in connection with a Change in Control (each term as defined in the Plan, or each executive’s employment agreement, as amended, with the Company). These PSUs were valued using a Monte Carlo simulation with the following assumptions on the grant date: the expected volatility was approximately 38.39%, the term was 3.34 years, the dividend rate was 0.0% and the risk-free interest rate was approximately 4.02%, which resulted in a calculated fair value of approximately $0.34 per PSU as of the grant date. Under the authoritative guidance for stock-based compensation, a portion of these PSUs outstanding prior to May 22, 2025, the date stockholders approved the Plan Amendment, were considered liability-based awards due to an insufficient number of shares available under the plan to service these awards upon vesting. The number of awards that were considered liability-based awards through May 22, 2025, the date stockholders approved the Plan Amendment, amounted to 2,494,120. As of May 22, 2025, these PSUs were valued using a Monte Carlo simulation with the following assumptions: the expected volatility was approximately 38.83%, the term was 3.11 years, the dividend rate was 0.0% and the risk-free interest rate was approximately 3.96%, which resulted in a calculated fair value of approximately $0.72 per PSU as of May 22, 2025. As noted above, all such liability-based PSUs

were reclassified, as of the Plan Amendment date of May 22, 2025, to additional paid-in-capital, a component of total stockholders’ equity, and are no longer included in liabilities as of September 30, 2025.

The table below represents the changes in PSUs:

​​​​​​​​
​ · ​ · ​ · Number ofShares · ​ · WeightedAverage GrantDate Fair Valueper Share · ​
Balance at December 31, 2024​​1,401,407​$6.02​
Granted​​2,992,858​​1.65​
Incremental PSUs vested in period1​​87,207​​2.98​
Forfeited​​(425,000)​​4.17​
Vested​​(786,626)​​4.13​
Balance at September 30, 2025​​3,269,846​$2.64​
(1)Associated with awards that vested during the period at 150% of Target Level.

Stock-based compensation expense for these PSUs recognized in selling, general and administrative expense in the consolidated statements of comprehensive income (loss) for the nine months ended September 30, 2025 and 2024, was approximately $2.5 million and $1.8 million, respectively, with an associated tax benefit of approximately $0.6 million and $0.5 million, respectively. For the three months ended September 30, 2025 and 2024, stock-based compensation expense for these PSUs was approximately $0.8 million and $0.7 million, respectively, with an associated tax benefit of $0.2 million and $0.2 million, respectively. At September 30, 2025, unrecognized compensation expense related to PSUs totaled approximately $5.3 million and is expected to be recognized over a remaining term of approximately 2.23 years.

Stock Option Awards

During the nine months ended September 30, 2025, there were changes in stock options as shown in the following table.

​​​​​​​​​​​​
​ · ​ · Options · ​ · Weighted AverageExercise Price PerShare · Weighted AverageContractual Life(Years) · ​ · Intrinsic Value ($ in thousands)
Outstanding Options at December 31, 2024​​362,109​$7.38​4.82​$1,018
Vested and expired​​(16,882)​​4.51​—​​—
Outstanding Options at September 30, 2025​​345,227​$7.52​4.05​$717
​​​​​​​​​​​​

As of September 30, 2025345,227 stock options were exercisable with a weighted average exercise price of $7.52 per share, an average contractual life of 4.05 years, and a total intrinsic value of approximately $0.7 million.

Stock-based compensation expense for these stock option awards recognized in selling, general and administrative expense in the consolidated statements of comprehensive income (loss) for the nine months ended September 30, 2025 and 2024, was $0 and approximately $0.1 million, respectively, with an associated tax benefit of $0 and less than $0.1 million, respectively. For the three months ended September 30, 2025 and 2024, stock-based compensation expense for these stock option awards was $0, with an associated tax benefit of $0. As of September 30, 2025, there wasno unrecognized compensation expense related to stock options.

The fair value of each option award at the grant date was estimated using the Black-Scholes option-pricing model with the following assumptions:

​​​
​ · Assumptions
Weighted average expected stock volatility (range)%25.94 - 30.90
Expected dividend yield%0.00
Expected term (years)​6.25
Risk-free interest rate (range)%0.82 - 2.26
Exercise price (range)$4.51 - 10.83

The volatility assumption used in the Black-Scholes option-pricing model was based on peer group volatility as the Company did not have a sufficient trading history as a stand-alone public company to calculate volatility at the time of estimating the fair value of each option at the grant date. Additionally, due to an insufficient history with respect to stock option activity and post vesting cancellations, the expected term assumption is based on the simplified method permitted under SEC rules, whereby, the simple average of the vesting period for each tranche of award and its contractual term is aggregated to arrive at a weighted average expected term for the award. The risk-free interest rate used in the Black-Scholes model is based on the implied US Treasury bill yield curve at the date of grant with a remaining term equal to the Company’s expected term assumption. The Company has never declared or paid a dividend on its shares of Common Stock.

Stock-based payments are subject to service based vesting requirements and expense was recognized on a straight-line basis over the vesting period. Forfeitures are accounted for as they occur. No stock options were forfeited during the nine months ended September 30, 2025 and 2024.

Stock Appreciation Right Awards

During the nine months ended September 30, 2024, as approved by the Compensation Committee,714,539 of the employee related exercised Stock Appreciation Right Awards (“SARs”) were paid in cash in the amount of $6.2 million based on the difference between (a) the fair market value of a share of Common Stock on the date of exercise, over (b) the grant date price.

There wereno SARs outstanding as of September 30, 2025 or December 31, 2024 as all remaining SARs were exercised during the year ended December 31, 2024.

  1. Retirement plans

We offer a defined contribution 401(k) retirement plan to substantially all of our U.S. employees. Participants may contribute from 1% to 90% of eligible compensation, inclusive of pretax and/or Roth deferrals (subject to Internal Revenue Service limitations), and we make matching contributions under this plan on the first 5% of the participant’s compensation (100% match of the first 3% employee contribution and 50% match on the next 2% contribution). Our matching contributions fully vest upon participation. For the nine months ended September 30, 2025 and 2024, we recognized expense related to matching contributions of $0.8 million and $0.9 million, respectively. For the three months ended September 30, 2025 and 2024, we recognized expense related to matching contributions of $0.2 million and $0.2 million, respectively.

  1. Business Segments

The Company hasthree reportable operating segments as defined below. The aggregate external revenues of these reportable segments exceeded 75% of the Company’s consolidated revenues for all periods presented. The remaining operating segments were combined in the “All Other” category.

The Company is organized primarily on the basis of geographic region and customer industry group and operates inthree reportable segments. These reportable segments are also operating segments. Resources are allocated, and performance is assessed by our CEO, whom we have determined to be our CODM.

Our remaining operating segments have been consolidated and included in an “All Other” category.

The following is a brief description of our reportable segments and a description of business activities conducted by All Other.

HFS – South — Segment operations consist primarily of specialty rental and vertically integrated hospitality services revenue from customers in the natural resources and development industry located primarily in Texas and New Mexico.

Government — Segment operations consist primarily of specialty rental and vertically integrated hospitality services revenue from customers with Government contracts located in Texas.

WHS — Segment operations consist primarily of revenue from the construction phase of the contract with Lithium Nevada, LLC (“Lithium Nevada”), supporting a North American critical mineral supply chain, as well as specialty rental and vertically integrated hospitality services revenue from customers in support of the development of a regional data center campus located in the Southwestern United States.

**All Other —**Segment operations primarily consist of revenue from specialty rental and vertically integrated hospitality services revenue from customers primarily in the natural resources and development industry located outside of the HFS – South segment.

The Company evaluates performance of their segments and allocates resources to them based on revenue and adjusted gross profit. Adjusted gross profit and Adjusted costs of sales for the CODM’s analysis includes the services and specialty rental costs in the financial statements and excludes depreciation, loss on impairment, community pre-opening costs, and certain severance costs.

The table below presents information about reported segments for the dates indicated below:

2025

​​​​​​​​​​​​​​​​
​ · ​ · HFS - South · ​ · Government · ​ · WHS · ​ · All Other · Total
For the Nine Months Ended September 30, 2025 · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
Revenue​$107,794​$57,133​$57,091​$8,840(a)$230,858
Less: Adjusted Cost of Sales (b)​​​​​​​​​​​​​​​
Labor costs​$29,604​$6,330​$476​$3,512​$39,922
Outside services​​365​​83​​54​​—​​502
Community operating costs​​39,904​​14,358​​535​​4,174​​58,971
Costs of construction​​12​​—​​42,990​​—​​43,002
Repairs and maintenance​​4,164​​2,468​​97​​450​​7,179
Other costs​​1,768​​738​​1,441​​127​​4,074
Adjusted gross profit​$31,977​$33,156​$11,498​$577​$77,208
Depreciation of specialty rental assets​$13,413​$23,677​$1,925​$2,611​$41,626
Capital expenditures (c)​$4,700​$9,814​$41,201​$20​​​
Total Assets​$169,670​$167,447​$48,701​$21,779​$407,597
​​​​​​​​​​​​​​​​
For the Three Months Ended September 30, 2025​​​​​​​​​​​​​​​
Revenue​$35,559​$23,929​$36,845​$3,022(a)$99,355
Less: Adjusted Cost of Sales (b)​​​​​​​​​​​​​​​
Labor costs​​9,492​​2,569​​262​​1,142​​13,465
Outside services​​116​​10​​20​​—​​146
Community operating costs​​13,612​​4,855​​316​​1,296​​20,079
Costs of construction​​8​​—​​28,213​​—​​28,221
Repairs and maintenance​​1,256​​868​​78​​210​​2,412
Other costs​​678​​569​​1,414​​55​​2,716
Adjusted gross profit​$10,397​$15,058​$6,542​$319​$32,316
Depreciation of specialty rental assets​$4,479​$7,843​$1,183​$866​$14,371
Capital expenditures (c)​$466​$2,929​$25,441​$1​​​

2024

​​​​​​​​​​​​​​​​
​ · ​ · HFS - South · ​ · Government · ​ · WHS · ​ · All Other · Total
For the Nine Months Ended September 30, 2024​​​​​​​​​​​​​​​
Revenue​$113,198​$180,948​$—​$8,438(a)$302,584
Less: Adjusted Cost of Sales (b)​​​​​​​​​​​​​​​
Labor costs​$29,953​$9,457​$—​$3,801​$43,211
Outside services​​219​​71​​—​​1​​291
Community operating costs​​38,988​​20,153​​—​​4,290​​63,431
Repairs and maintenance​​4,018​​2,587​​—​​542​​7,147
Other costs​​1,779​​1,124​​—​​810​​3,713
Adjusted gross profit​$38,241​$147,556​$—​$(1,006)​$184,791
Depreciation of specialty rental assets​$16,804​$24,140​$—​$2,699​$43,643
Capital expenditures (c)​$12,962​$14,264​$—​$255​​​
Total Assets (as of December 31, 2024)​$176,907​$190,751​$—​$27,389​$395,047
​​​​​​​​​​​​​​​​
For the Three Months Ended September 30, 2024​​​​​​​​​​​​​​​
Revenue​$38,033​$53,482​$—​$3,676(a)$95,191
Less: Adjusted Cost of Sales (b)​​​​​​​​​​​​​​​
Labor costs​​10,042​​1,795​​—​​1,312​​13,149
Outside services​​78​​15​​—​​—​​93
Community operating costs​​13,383​​4,633​​—​​1,496​​19,512
Repairs and maintenance​​1,422​​666​​—​​167​​2,255
Other costs​​774​​93​​—​​48​​915
Adjusted Gross Profit​$12,334​$46,280​$—​$653​$59,267
Depreciation of specialty rental assets​$5,257​$7,906​$—​$894​$14,057
Capital expenditures (c)​$4,495​$4,951​$—​$161​​​
(a)Revenues from segments below the quantitative thresholds are reported in the “All Other” category previously described.
(b)The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. There are no intersegment expenses. Note that community operating costs consist primarily of catering food purchases, lodge supplies, apparel and uniform expenses, linen expenses, operating lease expense for land, facilities, and equipment to service certain communities, property taxes, and utility costs. Other costs includes transportation and travel expenses, including the cost of relocating community assets.
(c)The primary difference between capital expenditures allocated to segments included in the tables above and total capital expenditures for the Company is the amount of expenditures incurred for corporate unallocated amounts, which is not included in segment information. Such unallocated corporate capital expenditure amounts for the nine months ended September 30, 2025 and 2024 were approximately $0.4 million and $0.6 million, respectively. Such unallocated corporate capital expenditure amounts for the three months ended September 30, 2025 and 2024 were approximately $0.1 million and approximately $0.2 million, respectively.

A reconciliation of total segment adjusted gross profit to total consolidated income (loss) before income taxes for the dates indicated below, is as follows:

​​​​​​​​​​​​​
​ · ​ · For the Three Months Ended · ​ · For the Nine Months Ended
​​September 30, 2025September 30, 2024​September 30, 2025September 30, 2024
​​​​​​​​​​​​​
Total reportable segment adjusted gross profit​$31,997​$58,614​$76,631​$185,797
Other adjusted gross profit​319​653​577​(1,006)
Depreciation and amortization​(18,464)​(17,959)​(53,775)​(55,338)
Selling, general, and administrative expenses​(12,918)​(13,319)​(40,387)​(41,632)
Other income (expense), net​(865)​2​(970)​158
Loss on extinguishment of debt​​—​​—​​(2,370)​​—
Interest expense, net​(458)​(3,813)​(5,724)​(12,673)
Change in fair value of warrant liabilities​​—​​—​​—​​675
Consolidated income (loss) before income taxes​$(389)​$24,178​$(26,018)​$75,981

A reconciliation of total segment assets to total consolidated assets as of the dates indicated below, is as follows:

​ · ​ · ​ · ​ · ​ · ​ · ​
​ · September 30, 2025 · ​ · December 31, 2024
Total reportable segment assets​$385,818​$367,658
Other assets​23,238​29,167
Other unallocated amounts​132,099​328,949
Total Assets​$541,155​$725,774

Other unallocated assets consist of the following as reported in the consolidated balance sheets of the Company as of the dates indicated below:

​​​​​​​
​ · September 30, 2025 · December 31, 2024
Total current assets​$79,444​$249,336
Other intangible assets, net​42,704​52,807
Operating lease right-of-use assets, net​​8,534​​24,935
Deferred financing costs revolver, net​1,417​1,871
Total other unallocated amounts of assets​$132,099​$328,949

Cautionary Statement Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These forward-looking statements relate to expectations for future financial performance, business strategies or expectations for the business. Specifically, forward-looking statements may include statements relating to:

●operational, economic, including inflation, political and regulatory risks;
●our ability to effectively compete in the specialty rental accommodations and hospitality services industry, including growing the HFS-South, WHS and Government segments;
●effective management of our communities;
●natural disasters and other business disruptions including outbreaks of epidemic or pandemic disease;
●the duration of any future public health crisis, related economic repercussions and the resulting negative impact to global economic demand;
●the effect of changes in state building codes on marketing our buildings;
●changes in demand within a number of key industry end-markets and geographic regions;
●changes in end-user demand requirements that could lead to cancellation of contracts for convenience in the Government segment;
●our reliance on third party manufacturers and suppliers;
●failure to retain key personnel;
●increases in raw material and labor costs;
●the effect of impairment charges on our operating results;
●our future operating results fluctuating, failing to match performance or to meet expectations;
●our exposure to various possible claims and the potential inadequacy of our insurance;
●unanticipated changes in our tax obligations;
●our obligations under various laws and regulations;
●the effect of litigation, judgments, orders, regulatory or customer bankruptcy proceedings on our business;
●our ability to successfully acquire and integrate new operations;
●global or local economic and political movements, including any changes in policy under the Trump administration or any future administration;
●federal government budgeting and appropriations;
●our ability to effectively manage our credit risk and collect on our accounts receivable;
●our ability to fulfill our public company obligations;
●any failure of our management information systems; and
●our ability to meet our debt service requirements and obligations.

These forward-looking statements are based on information available as of the date of this Form 10-Q and our management’s current expectations, forecasts and assumptions, and involve a number of judgments, risks and uncertainties. Accordingly, forward-looking statements should not be relied upon as representing our views as of any subsequent date. We undertake no obligation to update forward-looking statements to reflect events or circumstances after the date they were made, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.