Quarterlytics / Utilities / Regulated Water / Pure Cycle Corporation

Pure Cycle Corporation

pcyo · NASDAQ Utilities
Claim this profile
Ticker pcyo
Exchange NASDAQ
Sector Utilities
Industry Regulated Water
Employees 39
← All annual reports
FY2023 Annual Report · Pure Cycle Corporation
Sign in to download
Loading PDF…
Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Form 10-K

☒

☐

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

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

For the fiscal year ended August 31, 2023

Commission File Number 0-8814

PURE CYCLE CORPORATION
(Exact name of registrant as specified in its charter)

Colorado
(State or other jurisdiction of incorporation or organization)

34501 E. Quincy Avenue, Bldg. 65, Suite A, Watkins, CO
(Address of principal executive offices)

84-0705083
(I.R.S. Employer Identification Number)

80137
(Zip Code)

(303) 292 – 3456
(Registrant’s telephone number, including area code)

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

Common Stock 1/3 of $.01 par value
(Title of each class)

PCYO
(Trading Symbol(s))

The NASDAQ Stock Market
(Name of each exchange on which registered)

Securities registered pursuant to Section 12(g) of the Act: None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No ☒

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No ☒

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

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

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

Large accelerated filer ☐
Non-accelerated filer ☒

Accelerated filer ☐
Smaller reporting company ☒
Emerging growth company ☐

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

Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-
Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. ☐

If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial
statements.  ☐

 Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant
recovery period pursuant to §240.10D-1(b). ☐

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

State the aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the average bid and asked price of such
common equity, as of the last business day of the registrant’s most recently completed second fiscal quarter: $170,688,000

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date: November 10, 2023 – 24,085,720

DOCUMENTS INCORPORATED BY REFERENCE

The  information  required  by  Part  III  is  incorporated  by  reference  from  the  registrant’s  definitive  proxy  statement  for  the  2024 Annual  Meeting  of  Shareholders,  which  will  be  filed  with  the  Securities  and  Exchange
Commission within 120 days of the close of the fiscal year ended August 31, 2023. Alternatively, we may include such information in an amendment to this annual report on Form 10-K.

 
Table of Contents

Item

1
1A.
1B.
2
3
4

5
6
7
7A.
8
9
9A.
9B.

10
11
12
13
14

15
16

Business
Risk Factors
Unresolved Staff Comments
Properties
Legal Proceedings
Mine Safety Disclosures

Table of Contents

Part I

Part II

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
Selected Financial Data
Management’s Discussion and Analysis of Financial Condition and Results of Operations
Quantitative and Qualitative Disclosures About Market Risk
Financial Statements and Supplementary Data
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
Controls and Procedures
Other Information

Part III

Directors, Executive Officers and Corporate Governance
Executive Compensation
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
Certain Relationships and Related Transactions and Director Independence
Principal Accounting Fees and Services

Part IV

Exhibits and Financial Statement Schedules
Form 10-K Summary
Signatures

Page

4
23
37
37
38
38

38
39
40
47
F-1
48
48
49

49
49
49
49
49

49
50
56

Table of Contents

FORWARD-LOOKING STATEMENTS

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

● future water supply needs in Colorado and how such needs will be met;
● anticipated revenue from our commercial water sales;
● anticipated increases in residential and commercial demand for water services and competition for these services;
● estimated population increases in the Denver metropolitan area and the South Platte River basin;
● increased demand for single-family rental homes;
● plans for, and the efficiency of, development of our Sky Ranch property;
● our competitive advantage;
● the impact of individual housing and economic cycles on the number of connections we can serve with our water;
● the number of new water connections needed to recover the costs of our water supplies;
● the number of units planned for development at Sky Ranch;
● the timing of the completion of construction and sale of finished lots at Sky Ranch;
● the number of lots expected to be delivered in a fiscal period;
● anticipated financial results, including anticipated increases in customers and revenue, from development of our Sky Ranch property;
● estimated tap fees to be generated from the development of the various phases of Sky Ranch;
● anticipated expansion and rental dates for our single-family rental homes;
● anticipated revenues and cash flows from our single-family rental homes;
● timing of and interpretation of royalties to the State Board of Land Commissioners;
● participation in regional water projects, including “WISE” (as defined herein) and the timing and availability of water from, and projected costs related

to, WISE;

● increases in future water or wastewater tap fees;
● our ability to collect fees and charges from customers and other users;
● the estimated amount of reimbursable costs for Sky Ranch and the collectability of reimbursables;
● anticipated timing and amount of, and sources of funding for, (i) capital expenditures to construct infrastructure and increase production capacities,

(ii) compliance with water, environmental and other regulations, and (iii) operations, including delivery and treatment of water and wastewater;

● capital required and costs to develop Sky Ranch;
● anticipated development of other phases concurrently with the second phase of Sky Ranch;
● plans to provide water for drilling and hydraulic fracturing of oil and gas wells;
● changes in oil and gas drilling activity on our property, on the Lowry Ranch, or in the surrounding areas;
● estimated costs of earthwork, erosion control, streets, drainage and landscaping at Sky Ranch;
● the anticipated revenues from customers in the Rangeview District, Sky Ranch Districts, and Elbert & Highway 86 District;
● plans for the use and development of our water assets and potential delays;
● estimated number of connections we can serve with our existing water rights;
● factors affecting demand for water;
● our ability to meet customer demands in a sustainable and environmentally friendly way;
● our ability to reduce the amount of up-front construction costs for water and wastewater systems;
● costs and plans for treatment of water and wastewater;
● anticipated number of deep-water wells required to continue expanding and developing our Rangeview Water Supply;
● expenditures for expenses and capital needs of the Rangeview District;
● regional cooperation among area water providers in the development of new water supplies and water storage, transmission and distribution systems as

the most cost-effective way to expand and enhance service capacities;

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

2

Table of Contents

● sufficiency of tap fees to fund infrastructure costs of the Rangeview District;
● our ability to assist Colorado “Front Range” water providers in meeting current and future water needs;
● plans to use raw water, effluent water or reclaimed water for agricultural and irrigation uses;
● factors that may impact labor and material costs;
● use of third parties to construct water and wastewater facilities and Sky Ranch lot improvements;
● plans to utilize fixed-price contracts;
● estimated supply capacity of our water assets;
● our belief that we have exceeded market expectations with the delivery of our lots at Sky Ranch;
● the impact of future cyberattacks on our business, financial condition, operating results and reputation;
● our ability to comply with permit requirements and environmental regulations and the cost of such compliance;
● the impact of water quality, solid waste disposal and environmental regulations on our financial condition and results of operations;
● our belief that several long-term land development and housing factors remain positive;
● our belief that Sky Ranch is better positioned to navigate the changing market then competitors;
● the impact of the downturn in the homebuilding market and increased interest rates on our business and financial condition;
● the recoverability of water and wastewater service costs from rates;
● forfeitures of option grants, vesting of non-vested options and the fair value of option awards;
● the sufficiency of our working capital and financing sources to fund our operations;
● estimated costs of public improvements to be funded by Pure Cycle and constructed on behalf of the Sky Ranch Community Authority Board;
● the anticipated development of the Sky Ranch Academy and the timing of enrollment of upper grades;
● service life of constructed facilities;
● accounting estimates and the impact of new accounting pronouncements;
● the effectiveness of our disclosure controls and procedures and our internal controls over financial reporting.

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

● outbreaks  of  disease,  such  as  the  COVID-19  pandemic,  and  related  stay-at-home  orders,  quarantine  policies  and  restrictions  on  travel,  trade  and

business operations, and the related impacts to the general economy;

● political and economic instability, whether resulting from natural disasters, wars, terrorism, pandemics or other sources;
● our ability to successfully expand our single-family home rental business and rent our single-family homes at rates sufficient to cover our costs;
● the  timing  of  new  home  construction  and  other  development  in  the  areas  where  we  may  sell  our  water,  which  in  turn  may  be  impacted  by  credit

availability and rising inflation and interest rates;

● population growth;
● changes in employment levels, job and personal income growth and household debt-to-income levels;
● changes in consumer confidence generally and confidence of potential home buyers in particular;
● declines in property values which impact tax revenue to the Sky Ranch Community Authority Board which would impact their ability to repay us;
● changes in the supply of available new or existing homes and other housing alternatives, such as apartments and other residential rental property;
● timing of oil and gas development in the areas where we sell our water;
● the market price of homes, rental rates, and water, oil and gas prices;
● changes in customer consumption patterns;
● changes in applicable statutory and regulatory requirements;
● changes in governmental policies and procedures, including with respect to land use and environmental and tax matters;
● changes in interest rates;
● changes in private and federal mortgage financing programs and lending practices;
● uncertainties in the estimation of water available under decrees;
● uncertainties in the estimation of number of connections we can service with our existing water supplies;

3

Table of Contents

● uncertainties in the estimation of costs of delivery of water and treatment of wastewater;
● uncertainties in the estimation of the service life of our systems;
● uncertainties in the estimation of costs of construction projects;
● uncertainties in the amount of reimbursable costs we may ultimately collect;
● the strength and financial resources of our competitors;
● our ability to find and retain skilled personnel;
● climatic and weather conditions, including floods, droughts and freezing conditions;
● turnover of elected and appointed officials and delays caused by political concerns and government procedures;
● availability and cost of labor, material and equipment;
● engineering and geological problems;
● environmental risks and regulations;
● our ability to raise capital;
● changes in corporate tax rates;
● our ability to negotiate contracts with customers;
● uncertainties in water court rulings;
● security and cyberattacks, including unauthorized access to confidential information on our information technology systems; and
● the factors described under “Risk Factors” in this Annual Report on Form 10-K.

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

PART I

Item 1 – Business

Unless  otherwise  specified  or  the  context  otherwise  requires,  any  reference  to  “Pure  Cycle,”  the  “Company,”  “we,”  “us”  or  “our”  is  to  Pure  Cycle
Corporation and its wholly-owned subsidiaries on a consolidated basis.

We  are  a  diversified  water  and  wastewater  service  provider,  land  developer,  and  home  rental  company.  We  provide  wholesale  water  and  wastewater
services in the Denver Colorado area as well as develop land we own into master planned communities and develop single-family homes for rent. Each of
our businesses, providing water and wastewater services, land development and single-family home rentals generate attractive recurring monthly income.

For more than 30 years, we have accumulated and continue to accumulate a portfolio of valuable water rights and land interests along the Front Range of
Colorado. We have added an extensive network of wholesale water production, storage, treatment and distribution systems, and wastewater collection and
treatment systems that we operate and maintain to serve domestic, commercial, and industrial customers in the eastern Denver metropolitan region (the
illustration  below  notes  the  general  area  of  our  land  and  water  assets).  Our  primary  land  asset,  known  as  Sky  Ranch,  is  in  one  of  the  most  active
development areas in the Denver metropolitan region along the rapidly developing I-70 corridor, and we are developing lots at Sky Ranch for residential,
commercial, retail, and light industrial uses. Sky Ranch is zoned to include up to 3,200 single family and multifamily homes, parks, open spaces, trails,
recreational centers, schools, and over two million square feet of retail, commercial and light industrial space, all of which will be serviced by our water
and wastewater services segment. More recently we have retained lots in our Sky Ranch development for our single-family rental business where we build
single-family homes for rent under annual lease agreements. With 14 homes currently owned and rented, we continue to expand this new line of business
which may include more than 200 rental homes at Sky Ranch over the next several years.

Through  our  land  development  segment,  we  develop  master  planned  communities  creating  value  and  opportunity  for  homeowners,  and  businesses  who
also become water and wastewater customers along the busy I-70 corridor of the Denver metropolitan area. Our land development segment was borne from
our desire to capitalize on the increase in the value water provides to raw land in the Colorado Front Range.

Our land development activities provide a strategic complement to our water and wastewater resource and service business, and vice versa. One of the
most  significant  components  of  any  master  planned  community  in  Colorado  is  its  ability  to  bring  high  quality  domestic  water,  irrigation  water,  and
wastewater services to the community. Having control over the water resources in conjunction with developing the land enables us to efficiently build and
maintain infrastructure for potable water and irrigation water distribution,

4

Table of Contents

wastewater and storm water collection, roads, parks, open spaces, and other investments. It also enables us to efficiently align construction and delivery of
these investments with phased take-down commitments from our home builder customers, minimizing expensive excess capacity or downtime with these
significant  investments.  By  being  the  landowner,  land  developer,  and  water/wastewater  provider,  we  believe  we  offer  a  more  efficient  development
timeline, with more competitive lot pricing, which results in a more affordable and marketable for sale and for rent home product.

Our rental homes, water and land assets are designed, constructed, operated, and maintained by us. Our water, land development and home rental activities
are  each  a  distinct  line  of  business  which  are  operated  as  separate  but  are  cohesive  business  segments.  We  refer  to  these  segments  as  our  water  and
wastewater resource development segment, our land development segment, and our single-family rental segment all of which are described in greater detail
below. To date, within our three business segments, we have sold or have contracted for sale with national home builders approximately 1,350 lots, we
have constructed and operated and maintain the water and wastewater systems with capacity to serve approximately 2,500 residential equivalent units and
we have constructed and are renting 14 homes.

5

Table of Contents

Water and Wastewater Resource Development Segment

We own or control the water supply and infrastructure required to (i) withdraw, treat, store and deliver water (i.e., water rights, wells, diversion structures,
pipelines,  reservoirs  and  treatment  facilities  required  to  extract  and  use  the  water);  (ii)  collect,  treat,  store  and  reuse  wastewater  (i.e.,  we  design,  build,
operate and maintain water treatment and wastewater reclamation facilities); and (iii) treat and deliver reclaimed water for irrigation and industrial use (i.e.,
we use and reuse our valuable water supplies through non-potable irrigation systems to irrigate parks and open spaces).

Our water supplies, which can be used in our exclusive service area (further described below) and other areas along the eastern I-70 corridor, enable us to
add significant value to our land development segment by bringing water to land that does not have water for development, enhancing the value of that
land, as well as our water resources, to a greater extent than either a traditional water utility or land developer can separately. Having a valuable portfolio of
water  in  a  water  short  region  provides  us  with  a  competitive  advantage  over  other  land  developers  who  may  be  required  to  buy  expensive  water,  pay
significant  fees  to  another  water  provider,  in  lieu  of  buying  water,  and/or  wait  for  a  city  to  annex  property  and  extend  costly  water  and  wastewater
infrastructure  to  the  property  before  development  can  begin.  Having  our  own  water  supply  gives  us  more  control  over  the  land  entitlement  and
development  process  and  the  ability  to  capitalize  on  the  value  of  our  water  rights.  In  addition,  we  have  significant  in-house  expertise  in  engineering,
operations, and land development which allows us to take a hands-on approach to the water and land development process.

We  mainly  provide  wholesale  water  and  wastewater  services  to  local  governmental  entities  that  in  turn  provide  residential  and  commercial  water  and
wastewater services to customers in their communities. Our largest customer is the Rangeview Metropolitan District (Rangeview District). We have the
exclusive right to provide water and wastewater services to the Rangeview District’s customers in its exclusive 24,000-acre Lowry Ranch Service Area in
the southeastern Denver metropolitan area pursuant to various agreements that are described in greater detail below. As of August 31, 2023, through the
Rangeview  District,  we  provide  service  to  more  than  1,100  single-family  equivalent  (SFE)  water  connections  and  more  than  885  SFE  wastewater
connections. These connections are located mainly in the southeastern metropolitan Denver area on the Lowry Ranch, at our Sky Ranch development and
other nearby areas where we have acquired service rights. With the water rights we own and control, we believe we can serve an estimated 60,000 SFEs.
An SFE is a customer, whether residential, commercial, or industrial, that imparts a demand on our water or wastewater systems based on the demand of a
family of four persons living in a single-family house on a standard sized lot. For some instances herein, as context dictates, the term “acre-feet” (which is
approximately 326,000 gallons) is used to designate an annual decreed amount of water available during a typical year.

In addition to our domestic customers, we provide raw water for industrial oil and gas operations. Multiple operators lease more than 135,000 acres in and
adjacent to our Service Area with more than 100 wells and miles of oil and gas collection lines. Sales of water to industrial customers in the oil and gas
industry  are  unpredictable  and  fluctuate  dramatically  but  provide  a  high  margin  attractive  revenues  for  our  water  assets.  Beginning  in  late  2021  and
continuing through 2023, we saw a significant recovery in the oil and gas markets, and this resulted in additional water sales to oil and gas clients in our
fiscal 2023 and 2022.

Land Development Segment

In 2010 we purchased approximately 930 acres of land along the I-70 corridor known as Sky Ranch. The illustration below provides our planned overall
layout of Sky Ranch. We acquired Sky Ranch with the intention of selling lots to home builders to add value to our core water and wastewater operations
by  adding  the  ultimate  purchasers  of  the  homes  as  our  water  customers.  Sky  Ranch  is  being  developed  in  phases  over  several  years,  which  began  in
June 2017, when we entered into agreements with three national home builders to sell the initial residential lots at Sky Ranch (referred to as Phase 1) and
has  continued  to  expand  as  we  sell  lots  to  national  homebuilders  now  up  to  1,350  residential  lots.  We  divided  our  land  development  into  phases  now
working on Phase 2 which is further divided into subphases that we refer to as Phases 2A, 2B, 2C and 2D to optimize the delivery of infrastructure and lots
to our home builder customers on a real time basis without excess inventories of lots and homes.  

6

Table of Contents

Illustrative map of the Sky Ranch Master Planned Community

As of August 31, 2023, we have delivered to homebuilders 738 finished lots, retaining 14 lots for our single-family rental segment, are under construction
on 211 lots scheduled for delivery in fiscal 2024, and have under contract an additional 410 lots scheduled for delivery in 2025/2026 at Sky Ranch. As of
August 31, 2023, homebuilders have built and sold 596 homes at Sky Ranch, with approximately 90 additional homes under construction. All Phase 1 lots
in  Sky  Ranch  are  complete  and  all  public  improvements  (roads,  parks,  open  spaces,  storm  drain  facilities,  etc.)  have  been  accepted  by  the  various
governmental entities that will control and maintain that infrastructure.

As part of our land development activities, we formed a new Charter School, Sky Ranch Academy, for the purpose of partnering with the Bennett School
District 29J to operate a new K-12 Charter School to be located at Sky Ranch. Sky Ranch Academy has partnered with National Heritage Academy (NHA)
to operate the charter, NHA brings more than 25 years of experience providing educational services at more than 100 schools in nine states, educating more
than 60,000 students including five other schools in Colorado. Sky

7

Table of Contents

Ranch Academy opened in August 2023 serving grades K-7.  We anticipate the opening of the high school which will serve grades 9-12 for the school year
2025.

Single-Family Rentals

During the past several years the housing market and home prices in Colorado grew at double-digit rates. In recent months this growth has tapered off in
many market segments, specifically in higher priced homes. As mortgage rates increase, and the average price of homes in Colorado continues to rise, we
believe rental homes are increasingly attractive to provide affordable housing options to the growing population in Colorado. Additionally, more than any
other time in the USA, we have seen a shift from people having to rent to people choosing to rent. We believe this shift will continue to shape the housing
market for the foreseeable future. To capitalize on the growing single-family rental market, we launched our single-family rental division. We contracted
with a local home builder to construct 14 single-family detached homes at Sky Ranch that we retained for use in our rental division. These rental homes
represent the initial investment into our third operating segment as we expect to add 65 homes in Phase 2 with the ability to add more than 200 homes as
Sky Ranch builds out. We believe having ongoing recurring rental income, in a community which is experiencing double digit growth in home values and
in  which  we  are  actively  involved  adds  value  to  the  community  and  provides  tremendous  upside  for  growing  our  balance  sheet  and  diversifying  our
recurring revenue streams.

Our Water Assets

We use our valuable and growing water and land assets within our water and land development operations. Our water assets are summarized in the table
below and further discussed in this section:

Water Source
Rangeview Water Supply

Export (1)
Non-Export (2)

Fairgrounds
Sky Ranch
Lost Creek supply
WISE (3)
Total

     Groundwater 

Designated
Groundwater

     Surface Water

Total

 10,000  
 13,685  
 321  
 828  
 220  
 —  
 25,054  

(acre-feet)

 —  
 —  
 —  
 —  
 670  
 —  
 670  

 1,650
 1,650
 —
 —
 —
 900
 4,200

 11,650
 15,335
 321
 828
 890
 900
 29,924

(1) Pending completion by the “Land Board” (defined below) of documentation related to the exercise of our right to substitute 1,650 acre-feet of our

groundwater for a comparable amount of surface water.

(2) We have the exclusive right to use this water to provide water services to customers on and off the Lowry Ranch, as described further below.

(3) Amount of WISE water available for our use may vary by year and is described in greater detail below.

Rangeview Water Supply

The Rangeview Water Supply consists of 26,985 acre-feet of tributary surface water, non-tributary groundwater, and not non-tributary groundwater, and
approximately  26,000  acre-feet  of  adjudicated  reservoir  sites. Terminology  typically  used  in  the  water  industry  that  may  help  readers  understand  water
rights are detailed below.

● Non-Tributary Groundwater – groundwater located outside the boundaries of any designated groundwater basins in existence on January 1, 1985,
the  withdrawal  of  which  will  not,  within  one  hundred  years  of  continuous  withdrawal,  deplete  the  flow  of  a  natural  stream  at  an  annual  rate
greater than one-tenth of one percent of the annual rate of withdrawal.

● Not  Non-Tributary  Groundwater  –  statutorily  defined  as  groundwater  located  within  those  portions  of  the  Dawson,  Denver,  Arapahoe,  and

Laramie Fox-Hill aquifers outside of designated basins that does not meet the definition of “non-tributary.”

8

    
 
 
 
 
 
 
 
 
Table of Contents

● Tributary Groundwater – all water located in an aquifer that is hydrologically connected to a natural stream such that depletion has an impact on

the surface stream.

● Designated  Groundwater  –  renewable  and  sustainable  groundwater  from  certain  areas  of  Colorado  designated  by  the  Colorado  Ground  Water

Commission subject to management under the Colorado Ground Water Commission’s rules. 

● Tributary Surface Water – water on the surface of the ground flowing in a stream or river system.

The Rangeview Water Supply is principally located in the southeast Denver metropolitan area at the “Lowry Ranch,” which is land owned by the State
Board of Land Commissioners (Land Board) and is described below.

We acquired our Rangeview Water Supply through the following agreements:

● The  1996 Amended  and  Restated  Lease Agreement  between  the  Land  Board  and  the  Rangeview  District,  which  was  superseded  by  the  2014

Amended and Restated Lease Agreement, dated July 10, 2014 (Lease), among us, the Land Board, and the Rangeview District;

● The 1996 Service Agreement between us and the Rangeview District, which was superseded by the Amended and Restated Service Agreement,
dated  July  11,  2014,  between  us  and  the  Rangeview  District  (Lowry  Service  Agreement),  which  allows  us  to  provide  water  service  to  the
Rangeview District’s customers located on the Lowry Ranch;

● The Agreement for Sale of non-tributary and not non-tributary groundwater between us and the Rangeview District (Export Agreement), pursuant
to which we purchased a portion of the Rangeview Water Supply that we refer to as our “Export Water” because the Export Agreement allows us
to export this water from the Lowry Ranch to supply water to nearby communities; and

● The  1997  Wastewater  Service  Agreement  between  us  and  Rangeview  District  (Lowry  Wastewater  Agreement),  which  allows  us  to  provide

wastewater service to the Rangeview District’s customers on the Lowry Ranch.

The Lease, the Lowry Service Agreement, the Export Agreement, and the Lowry Wastewater Agreement are collectively referred to as the “Rangeview
Water Agreements.”

We  provide  wholesale  water  service  and  wastewater  service  to  customers  located  both  on  and  outside  of  the  Lowry  Ranch,  including  customers  of  the
Rangeview District and other governmental entities, and industrial and commercial customers. Pursuant to service agreements with Rangeview (including
the Lowry Service Agreement, the Lowry Wastewater Agreement and the Non-Lowry Service Agreement described below), we design, construct, operate
and maintain the Rangeview District’s water and wastewater systems that are used to provide water and wastewater services to the Rangeview District’s
customers located within the Rangeview District’s exclusive service area, and other approved areas. Subject to the terms and conditions of our agreements
with  the  Rangeview  District,  we  are  the  exclusive  water  and  wastewater  provider  to  the  Rangeview  District’s  customers.  For  the  Rangeview  District’s
customers  located  on  the  Lowry  Ranch,  we  operate  both  the  water  and  the  wastewater  systems  during  our  contract  period  on  behalf  of  the  Rangeview
District, which owns the facilities for both systems. At the expiration of our contract term in 2081, ownership of the water system facilities located on the
Lowry Ranch used to deliver water to customers on the Lowry Ranch will revert to the Land Board, with the Rangeview District retaining ownership of
any  wastewater  facilities  located  on  the  Lowry  Ranch. The  water  system  and  related  facilities  used  to  deliver  water  to  customers  off  the  Lowry  Ranch
(including Export Water) will remain with us and the Rangeview District.

In addition to our valuable water rights, the Rangeview Water Agreements grant us the right to use approximately 26,000 acre-feet of reservoir capacity in
two valuable surface reservoir sites to provide water service to customers both on and off the Lowry Ranch.

Fairgrounds Water

The fairgrounds water represents groundwater rights we acquired from Arapahoe County in conjunction with us entering into water service agreements
with  the  County  for  the  Arapahoe  County  Fairgrounds.  We  use  this  water  with  our  overall  Rangeview  Water  Supply  for  supplying  water  services
throughout our service area.

9

Table of Contents

Sky Ranch Water Supply

As part of the acquisition of the Sky Ranch land in 2010, we also acquired the 828 acre-feet of water located beneath the property. The water is being used
as part of our overall water distribution system, which includes providing services to the Sky Ranch Master Planned Community.

Lost Creek Water Supply

The “Lost Creek Water” is comprised of water rights we acquired in 2019 and 2022 in the Lost Creek Designated Ground Water Basin. In August 2019, we
purchased  300  acre-feet  of  designated  groundwater  and  220  acre-feet  of  groundwater  and  ditch  water.  In  June  2022,  we  purchased  370  acre-feet  of
designated groundwater. All the Lost Creek Water has been changed for use as municipal/industrial water, additionally we have filed an application with
the Colorado Water Court to use the Lost Creek Water to augment our municipal/industrial water supplies at the Lowry Ranch. Our plans are to consolidate
our Lost Creek Water with our Rangeview Water Supply to provide service to the Rangeview District’s customers both on and off the Lowry Ranch.

The Lowry Ranch Property

The Lowry Ranch consists of nearly 26,000 acres, or 40 square miles, of primarily undeveloped land in unincorporated Arapahoe County. It is located 20
miles southeast of downtown Denver and is one of the largest contiguous parcels under single ownership next to a major metropolitan area in the United
States.  Pursuant  to  our  agreements  with  the  Land  Board,  we,  together  with  the  Rangeview  District,  have  the  exclusive  rights  to  provide  water  and
wastewater services to 24,000 acres of the Lowry Ranch.

The Rangeview District

The Rangeview District is a quasi-municipal corporation and political subdivision of the State of Colorado formed in 1986 for the purpose of providing
water and wastewater services to the Lowry Ranch and other approved areas. The Rangeview District is governed by an elected board of directors. Eligible
voters  and  persons  eligible  to  serve  as  directors  of  the  Rangeview  District  must  own  an  interest  in  property  within  the  boundaries  of  the  Rangeview
District. We own certain rights and real property interests which encompass the current boundaries of the Rangeview District. The current directors of the
Rangeview District are Mark W. Harding (our President, Chief Executive Officer, and a director), Scott E. Lehman (an employee of ours), Dirk Lashnits
(an employee of ours), one independent board member, and one vacancy. Pursuant to Colorado law, directors may receive $100 for each board meeting
they attend, up to a maximum of $1,600 per year. Messrs. Harding, Lehman, and Lashnits have all elected to forego these payments.

Land Board Royalties and Fees

Water Deliveries – Pursuant to the Rangeview Water Agreements, the Land Board is entitled to royalty payments based on a percentage of revenues earned
from water sales that use the Rangeview Water Supply. The calculation of royalties depends on the location of the customer and whether the customer is a
public  or  private  entity.  The  Land  Board  does  not  receive  a  royalty  from  wastewater  services.  When  we  develop,  operate,  and  deliver  water  from  our
Rangeview Water Supply, the Land Board receives royalties on the gross revenues at a rate of 12% from water delivered to all customers located on the
Lowry Ranch and to all private customers located off the Lowry Ranch and 10% from public entity customers located off the Lowry Ranch. In the event
that (i) metered production of water used on the Lowry Ranch in any calendar year exceeds 13,000 acre-feet or (ii) 10,000 acres of land on the Lowry
Ranch have been rezoned to non-agricultural use, finally platted and water tap agreements have been entered into with respect to all improvements to be
constructed on such acreage, the Land Board may elect, at its option, to receive (in lieu of its royalty of 12% from customers on the Lowry Ranch), 50% of
the collective net profits (ours and the Rangeview District’s) derived from the sale or other disposition of water on the Lowry Ranch. To date, neither of
these conditions has been met, and such conditions are not likely to be met any time soon. In addition to royalties on the sale of metered water deliveries,
the Land Board will receive a royalty of two percent (2%) of the gross amount received from the sale of water taps to be served by the Rangeview Water
Supply, except for the sale of any taps to Sky Ranch. Escalated royalties will be owed if we sell our Export Water outright rather than delivering water
service. We do not currently anticipate selling our Export Water.

Annual Production Fee – We are also required to pre-pay the Land Board a minimum annual water royalty of approximately $46,000 per year, which is
credited against earned royalties each year.

10

Table of Contents

Annual Rent – We pay the Land Board annual rent under the Lease of $8,400, which amount is increased every five years based on the Consumer Price
Index for Urban Consumers. The next increase will occur in 2026.

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

SMWSA  is  a  municipal  water  authority  in  Colorado  organized  to  pursue  the  acquisition  and  development  of  water  supplies  on  behalf  of  its  members,
which include the Rangeview District. SMWSA members include 14 Denver area water providers in Arapahoe and Douglas Counties. Pursuant to certain
agreements  between  us  and  the  Rangeview  District,  we  agreed  to  provide  funding  to  enable  the  Rangeview  District  to  acquire  rights  to  water  projects
undertaken by SMWSA, including rights to water supplied pursuant to the cooperative water project known as WISE. WISE provides for the purchase and
construction of infrastructure (such as pipelines, water storage facilities, water treatment facilities, and other appurtenant facilities) to deliver water to and
among the 10 members of the South Metro WISE Authority (SMWA), consisting of the Rangeview District and nine other SMWSA members, from the
City  and  County  of  Denver  acting  through  its  Board  of Water  Commissioners  (Denver Water)  and  the  City  of Aurora  acting  by  and  through  its  utility
enterprise (Aurora Water). In exchange for funding the Rangeview District’s WISE obligations, we have the exclusive right to use and reuse the Rangeview
District’s share of WISE water (approximately 9%) and infrastructure to provide water service to the Rangeview District’s customers and to receive the
revenue from providing those services. Our current WISE subscription entitles us to approximately three million gallons per day of transmission pipeline
capacity and increasing acre-feet of water per year as noted below.

Water Year
(June 1 - May 31)

2024
2025
2026 and thereafter

Acre-feet 
Subscription
700
800
900

The cost of the water to the members is based on the water rates charged by Aurora Water and can be adjusted each January 1. As of January 1, 2022,
WISE water was $6.13 per thousand gallons and such rate remained in effect through calendar 2022. Effective, January 1, 2023, WISE water increased to
$6.48 per thousand gallons, which will be in effect for all of calendar 2023. In addition, we pay certain system operational and construction costs, which is
subject to the percentage of Rangeview District’s share (approximately 9%). If a WISE member, including the Rangeview District, does not need its WISE
water each year or a member needs additional water, the members can trade and/or buy and sell water amongst themselves. For the year ended August 31,
2023, we, through the Rangeview District, purchased a total of just over 199 acre-feet of WISE water for $0.4 million. For the year ended August 31, 2022,
we, through the Rangeview District, purchased a total of just under 360 acre-feet of WISE water for $0.7 million.

During  the  years  ended August  31,  2023  and  2022,  we  provided  $0.6  and  $0.9  million  of  financing  to  the  Rangeview  District  to  fund  the  Rangeview
District’s obligation to purchase WISE water rights and pay for operational and construction charges. Ongoing funding requirements are dependent on the
WISE water subscription amount and the Rangeview District’s allocable share of the operational and overhead costs of SMWA and construction activities
related to delivery of WISE water.

Additionally, in 2021 the Rangeview District entered into an agreement with WISE to construct special facilities for $0.6 million. The construction of these
special facilities began in our fiscal 2021 and was completed in our fiscal 2022. We funded the construction of the special facilities, and the Rangeview
District remitted the entire $0.6 million it received to us.

East Cherry Creek Valley System

Pursuant to a 1982 agreement, the Rangeview District may purchase water from East Cherry Creek Valley Water and Sanitation District’s (ECCV) Land
Board system. ECCV’s Land Board system is comprised of eight wells and more than ten miles of buried water pipeline located on the Lowry Ranch. In
May 2012, we entered into an agreement to operate and maintain the ECCV facilities allowing us to utilize the system to provide water to commercial and
industrial customers, including hydraulic fracturing for oil and gas wells. The agreement allows us to use the ECCV system through April 30, 2032, in
exchange for a flat monthly fee and a fee per 1,000 gallons of water produced from ECCV’s system, which is included in the water usage fees charged to
customers.

11

 
 
Table of Contents

Sources of Water and Wastewater Service Revenues

Our water and wastewater resource development segment generates revenue from the following sources, described in greater detail below:

● Monthly metered water usage and wastewater treatment fees
● One-time water and wastewater tap (connection) fees
● Construction and special facility funding fees
● Consulting fees, and
● Industrial – oil and gas operations fees

Monthly Metered Water Usage and Wastewater Treatment Fees

Monthly metered water usage fees are assessed to customers based on actual deliveries each month. Water usage fees are based on a tiered pricing structure
that provides for higher prices as customers use greater amounts of water. The water usage fees for customers on the Lowry Ranch are noted in the tables
below:

Current Lowry Ranch tiered potable water usage pricing structure

Base charge per SFE per month
Price ($ per thousand gallons used per month)

0 gallons to 15,000 gallons
15,000 gallons to 30,000 gallons
30,000 gallons and above

Current Lowry Ranch tiered non-potable water usage pricing structure

Base charge per SFE per month
Price ($ per thousand gallons used per month)

0 gallons to 15,000 gallons
15,000 gallons to 30,000 gallons
30,000 gallons and above

     $

 32.74

$
$
$

 4.63
 8.10
 9.95

     $

 32.74

$
$
$

 3.94
 6.89
 8.46

The figures in the table above reflect the amounts charged to the Rangeview District’s end-use customers on the Lowry Ranch. Pursuant to the Lease, the
amounts charged by the Rangeview District to its end-use customers on the Lowry Ranch cannot exceed the average of similar rates and charges of three
surrounding  municipal  water  and  wastewater  service  providers.  In  exchange  for  providing  water  service  to  the  Rangeview  District’s  Lowry  Ranch
customers, we receive 98% of the usage charges received by the Rangeview District relating to water services after deducting the required royalty to the
Land Board (described above at Rangeview Water Supply – Land Board Royalties and Fees).

The amounts charged by the Rangeview District to its end-use customers off the Lowry Ranch are determined pursuant to the Rangeview District’s service
agreements with such customers and such rates may vary. In exchange for providing water service to the Rangeview District’s customers off the Lowry
Ranch, we receive 98% of the usage charges received by the Rangeview District relating to water services after deducting any required royalty to the Land
Board. The royalty to the Land Board is required for water service provided utilizing our Rangeview Water Supply, which includes most of our current
customers off the Lowry Ranch except those at the Elbert & Highway 86 Commercial District (also known as “Wild Pointe” described below).

We  sell  hydrant  water  at  a  rate  of  $14.76  per  thousand  gallons  to  commercial  and  industrial  customers  via  hydrant  meters  or  the  Company’s  water  fill
stations.

We  also  collect  other  immaterial  fees  and  charges  from  customers  and  other  users  to  cover  miscellaneous  administrative  and  service  expenses,  such  as
application fees, review fees, reinspection fees, and permit fees.

12

Table of Contents

In exchange for providing wastewater services, we receive 90% of the Rangeview District’s monthly wastewater treatment fees, as well as the right to use
or sell the reclaimed water.

Water and Wastewater Tap Fees

We generate significant revenues from fees charged to customers to connect to our water and wastewater systems. These fees are known as tap fees. The
tap fee is a non-refundable fee that is payable typically at the time a building permit is granted for construction of a home or business and authorizes the
property to connect to the water or wastewater system. Once granted, the right stays with the property. We have no obligation to physically connect the
property to the lines; this is typically done by the homebuilder. Once connected to the water and/or wastewater systems, the property has live service, and
the  customer  can  receive  metered  water  deliveries  from  our  system  and  send  wastewater  into  our  system.  Thus,  the  customer  has  full  control  of  the
connection  right  as  it  can  obtain  all  the  benefits  from  this  right.  Our  systems  are  “wholesale  facilities,”  namely  those  assets  used  to  deliver  water  and
wastewater  to  a  service  area  or  major  regions  or  portions  thereof.  Wells,  treatment  plants,  pump  stations,  tanks,  reservoirs,  transmission  pipelines,  and
major sewage lift stations are typical examples of wholesale facilities.

The Rangeview District’s 2023 water tap fees are $30,977 per SFE, and its wastewater tap fees are $7,250. The Rangeview District assesses its tap and
usage fees annually and adjusts the rates as necessary.

In exchange for providing water service to the Rangeview District’s customers using the Rangeview Water Supply (other than taps to Sky Ranch, which are
exempt),  we  receive  98%  of  the  Rangeview  District’s  tap  fees  and  the  Land  Board  receives  the  remaining  two  percent  as  a  royalty.  In  exchange  for
providing wastewater services, whether to customers on or off the Lowry Ranch, we receive 100% of the Rangeview District’s wastewater tap fees.

Construction and Special Facility Funding Fees

Construction and Special Facility Funding fees are fees we receive, typically in advance, from developers for us to build infrastructure that is normally the
responsibility  of  the  developer  because  the  facilities  service  only  the  developer’s  property.  Those  type  of  facilities  may  include  retail  facilities,  which
distribute water to and collect wastewater from an individual subdivision or a community, and special facilities, which are required to extend services to an
individual  development  and  are  not  otherwise  classified  as  a  typical  wholesale  facility  or  retail  facilities.  Temporary  infrastructure  required  prior  to
construction of permanent water and wastewater systems or transmission pipelines to transfer water from one location to another are examples of special
facilities.  Once  we  certify  that  the  special  facilities  have  been  constructed  in  accordance  with  our  design  criteria,  the  developer  dedicates  the  special
facilities to the Rangeview District, and we operate and maintain the facilities on behalf of Rangeview.

Consulting Fees

Consulting fees are fees we receive, typically monthly, from municipalities and area water providers for whom we provide contract operation services.

Industrial – Oil and Gas Operations Fees

We provide water for oil and gas operators that are performing hydraulic fracturing, mainly in the Niobrara Formation on and around our Service Area and
our Sky Ranch property. These fees are paid based on the metered gallons of water delivered. Oil and gas drilling in our area is affected by the price of oil
and  state,  local  and  federal  government  regulations. The  number  of  wells  drilled  vary  from  year  to  year.  Each  well  utilizes  between  10  and  20  million
gallons of water during the hydraulic fracturing process, which equates to selling water to between approximately 100 and 200 homes for an entire year.
With a large percentage of the acreage surrounding the Lowry Ranch in Arapahoe, Adams, Elbert, and portions of Douglas Counties already leased by oil
companies, we anticipate continuing to provide water for drilling and hydraulic fracturing in the future.

Service to Customers Not on the Lowry Ranch

In addition to customers on the Lowry Ranch, we have an agreement with the Rangeview District to be its exclusive water and wastewater service provider
throughout its Service Area. This includes the design, construction, operation and maintenance of water and wastewater systems to serve the Rangeview
District’s customers located outside the Lowry Ranch Service Area (for example Wild

13

Table of Contents

Pointe and Sky Ranch) (Non-Lowry Service Agreement). In exchange for providing water and wastewater services to the Rangeview District’s customers
that are not on the Lowry Ranch, we receive 100% of water and wastewater tap fees, 98% of the water usage fees, and 90% of the monthly wastewater
service and usage fees received by the Rangeview District from these customers, after deduction of royalties due to the Land Board, if applicable (i.e., if
we  use  a  portion  of  the  Rangeview  Water  Supply,  such  as  the  Export  Water,  to  provide  service  to  such  customers).  We  are  currently  not  using  the
Rangeview Water Supply at Sky Ranch, but we may do so in the future, in which case water usage fees to be collected for such service would become
subject to the Land Board royalty.

Sky Ranch Water and Wastewater Service – As described in more detail below, we are developing approximately 930 acres of land as a Master Planned
Community known as Sky Ranch. Pursuant to the Non-Lowry Service Agreement, we are the exclusive provider of water and wastewater services to all
current and future residents, businesses, and other water users at the Sky Ranch development.

Wild Pointe – Elbert & Highway 86 Commercial Metropolitan District – In 2017, we entered into an agreement with the Rangeview District, which had
entered into an agreement with Elbert & Highway 86 Commercial Metropolitan District (Elbert 86 District), to operate and maintain a water system for
residential and commercial customers at the Wild Pointe development in Elbert County. The water system includes two deep water wells, a pump station,
treatment  facility,  storage  facility,  over  eight  miles  of  transmission  lines,  and  over  450  acre-feet  of  water  rights  serving Wild  Pointe. We  provided  $1.6
million in funding to acquire the exclusive rights to operate and maintain all the water facilities in exchange for payment of the remaining residential and
commercial tap fees and annual water use fees. Service to Wild Pointe is governed by the Non-Lowry Service Agreement.

Our Land Development Assets – Sky Ranch

In 2010, we purchased approximately 930 acres of undeveloped land in unincorporated Arapahoe County, which we are actively developing as the master
planned  community  known  as  Sky  Ranch.  With  the  property  acquisition,  we  also  acquired  nearly  830  acre-feet  of  water  beneath  Sky  Ranch  and
approximately 640 acres of oil and gas mineral rights. Sky Ranch is located 16 miles east of downtown Denver, four miles north of the Lowry Ranch, and
four miles south of Denver International Airport.

Sky Ranch is zoned for residential, commercial, and retail uses, including up to 3,200 homes and more than two million square feet of commercial, retail,
and light industrial development. See illustration above for the current layout of Sky Ranch. The development of Sky Ranch will occur in multiple filings
and phases which will take several years to complete. As of August 31, 2023, we have delivered to homebuilders 738 finished lots, retaining 14 lots for our
single-family  rental  segment,  are  under  construction  on  211  lots  scheduled  for  delivery  in  fiscal  2024,  and  have  under  contract  an  additional  410  lots
scheduled for delivery in 2025/2026 at Sky Ranch. As of August 31, 2023, homebuilders have built and sold 596 homes at Sky Ranch, with approximately
90 homes under construction. All Phase 1 lots in Sky Ranch are complete and all public improvements (roads, parks, open spaces, storm drain facilities,
etc.) have been accepted by the various governmental entities that will control and maintain the infrastructure.

The total sales price for the 785 lots sold to the homebuilders in Phase 2 is $65.3 million, which is subject to price escalations depending on development
timing which are not included in that figure. The total sales price for the 219 lots in Phase 2A is $18.4 million, which were completed in fiscal year 2022.
See below for a description of the conditions that may limit our ability to receive reimbursables and a definition of the Sky Ranch CAB.

As the land developer, we are providing finished lots (i.e. lots ready for building permits to construct homes) to each of the home builders. We build, or
contract  to  build,  the  roads,  curbs,  wet  and  dry  utilities,  storm  drains,  parks,  open  spaces,  and  other  related  improvements  as  part  of  a  master  planned
community. Each builder is required to purchase water and wastewater taps for each lot from the Rangeview District at the time a building permit is issued.
The cost of the water and wastewater tap for a lot depends on the size of the lot, the size of the house, and the amount of irrigated landscaping. Pursuant to
the Non-Lowry Service Agreement, we receive all the water and wastewater tap fees from tap sales at Sky Ranch and 98% of the ongoing monthly water
and 90% of ongoing monthly wastewater service revenues.

Public  improvements,  such  as  roads,  parks,  and  water  and  sanitary  sewer  mains,  storm  sewer,  and  drainage  improvements,  that  are  shared  by  all
homeowners  in  the  development  and  not  specific  to  any  private  finished  lot  are  ultimately  owned  by  the  governmental  metropolitan  district  or  other
municipality that is responsible for the maintenance of the improvements. Upon completion and acceptance of certain public improvements by the “Sky
Ranch Districts” or the Sky Ranch CAB (both of which are defined below), we are entitled to receive reimbursement for the verified public improvement
costs.  Pursuant  to  certain  agreements  with  the  Sky  Ranch  Districts  and  the  Sky  Ranch  CAB,  on  their  behalf  we  construct  public  infrastructure  such  as
roads, curbs, storm water, drainage, sidewalks, parks,

14

Table of Contents

open space, trails etc., which costs are reimbursed to us by the Sky Ranch CAB, through funds generated by the Sky Ranch Districts through taxes, fees, or
the  issuance  of  municipal  bonds.  See  Note  2  and  Note  5  to  the  accompanying  consolidated  financial  statements  regarding  treatment  and  recognition  of
these public improvement costs.

Pursuant to our service agreements, we are required to construct all required wholesale water and wastewater improvements (i.e., a wastewater reclamation
facility, water supply, storage, treatment, and other wholesale facilities) for the provision of water and wastewater service to the property. As of August 31,
2023, we have completed the required wholesale facilities and other infrastructure to provide water and wastewater for over 2,000 homes at Sky Ranch.
The  most  significant  wholesale  facility  built  was  the  wastewater  reclamation  facility,  which  cost  $10.2  million  and  has  a  designed  capacity  to  provide
wastewater  for  more  than  2,000  single-family  homes  before  requiring  expansion.  This  allows  the  treatment  facility  to  process  wastewater  for  several
development phases at Sky Ranch before additional investment is needed to increase its capacity.

We expect to have other phases developing concurrently with the second phase that could include commercial, retail, and light industrial sites. We expect
full development of the Sky Ranch Master Planned Community to take another eight to ten years depending on market conditions.

Pursuant to the Sky Ranch Water and Wastewater Service Agreement, dated June 19, 2017, between PCY Holdings, LLC (a wholly-owned subsidiary of
ours that holds title to the Sky Ranch land), and the Rangeview District, PCY Holdings, LLC, agreed to construct certain facilities necessary to provide
water and wastewater service to Sky Ranch. The Rangeview District, through us as its exclusive service provider, agreed to provide water and wastewater
services to the Sky Ranch property. We have installed over 15.5 miles of water delivery and wastewater collection infrastructure at a cost of $4.9 million,
which is reimbursable by the Sky Ranch CAB as outlined in Note 5 to the accompanying consolidated financial statements.

We have also leased the oil and gas minerals underlying the property to a major independent exploration and production company.

Sky Ranch Metropolitan Districts

The Sky Ranch Metropolitan District Nos. 1, 3, 4, 5, 6, 7 and 8 are quasi-municipal corporations and political subdivisions of Colorado formed for the
purpose of providing services to the Sky Ranch property (Sky Ranch Districts). The Sky Ranch Districts are governed by an elected board of directors.
Eligible voters and persons eligible to serve as directors of the Sky Ranch Districts must own an interest in property within the boundaries of the district.
We own certain rights and real property interests which encompass the current boundaries of the districts and certain of our employees serve on the boards
of directors of the Sky Ranch Districts. The current directors of the districts are Mark W. Harding (our President, Chief Executive Officer, and a director),
Scott  E.  Lehman  (our  employee),  Dirk  Lashnits  (an  employee  of  ours),  two  independent  board  members,  and  one  vacancy.  Pursuant  to  Colorado  law,
directors may receive $100 for each board meeting they attend, up to a maximum of $1,600 per year. Messrs. Harding, Lehman, and Lashnits have all
elected to forego these payments.

Sky Ranch Community Authority Board

Districts No. 1 and 5 of the Sky Ranch Districts, formed the Sky Ranch Community Authority Board (Sky Ranch CAB) to, among other things, design,
construct, finance, operate and maintain certain public improvements for the benefit of the property within the boundaries and/or service area of the Sky
Ranch Districts. In order for the public improvements to be constructed and/or acquired, it is necessary for each Sky Ranch District and/or the Sky Ranch
CAB to be able to fund the improvements and pay its ongoing operations and maintenance expenses related to the provision of services that benefit the
property. We entered into agreements, first with Sky Ranch Metropolitan District No. 1 in 2014 and later with the Sky Ranch CAB, that require us to fund
expenses related to the construction of an agreed upon list of public improvements for the Sky Ranch Master Planned Community.

We  and  the  Sky  Ranch  CAB  entered  into  a  Facilities  Funding  and Acquisition Agreement  (FFAA)  effective  November  2017,  obligating  us  to  advance
funding to the Sky Ranch CAB for specified public improvements constructed from 2018 to 2023. All amounts owed under the FFAA bear interest at a rate
of 6% per annum. Any advances not paid or reimbursed by the Sky Ranch CAB by December 31, 2058, for Phase 1 and December 31, 2060, for Phase 2A,
shall be deemed forever discharged and satisfied in full. Advances and verified costs expended by us for expenses related to the construction of the agreed
upon  public  improvements  are  reimbursable  to  us  by  the  Sky  Ranch  CAB.  No  repayment  is  required  of  the  Sky  Ranch  CAB  for  advances  made  or
expenses incurred related to the construction of public improvements unless and until the Sky Ranch CAB and/or Sky Ranch Districts generate sufficient
funds from property taxes,

15

Table of Contents

fees,  or  the  issuance  of  bonds  in  an  amount  sufficient  to  reimburse  us  for  all  or  a  portion  of  advances  or  other  public  improvement  expenses  incurred.
Unpaid  advances  accrue  interest  at  the  rate  of  6%  annually.   The  Sky  Ranch  CAB  agrees  to  exercise  reasonable  efforts  to  issue  bonds  to  reimburse  us
subject to certain limitations. In addition, the Sky Ranch CAB agrees to utilize any available moneys not otherwise pledged to payment of debt or used for
operation  and  maintenance  expenses  to  reimburse  us.  Since  2017,  we  have  advanced  the  Sky  Ranch  CAB  a  total  of  $50.8  million  for  funding  the
construction of the public improvements. The Sky Ranch CAB has remitted the following amounts to us for repayment of public improvements and the
related interest:

● In November 2019, the Sky Ranch CAB issued bonds and repaid $10.5 million;
● In January 2021, the Sky Ranch CAB repaid $0.4 million from unencumbered funds resulting from a budget surplus;
● In May 2022, the Sky Ranch CAB repaid $0.1 million from unencumbered funds resulting from a budget surplus;
● In August 2022, the Sky Ranch CAB issued bonds and repaid $23.6 million;
● In April 2023, the Sky Ranch CAB repaid $0.5 million from unencumbered funds resulting from a budget surplus; and
● In June 2023, the Sky Ranch CAB repaid $0.4 million from unencumbered funds resulting from a budget surplus.

Prior to our fiscal 2021, the reimbursable expenditures we funded were expensed through land development construction costs, and project management
revenue and interest income were not recognized as the reimbursement was deemed contingent on a sufficient tax base and/or the issuance of municipal
bonds for collectability to be considered probable. As Sky Ranch continues to grow, housing values increased, and the Sky Ranch CAB demonstrated the
ability to repay the amounts owed to us, the collectability of reimbursable expenditures incurred to date has been determined to be probable; Therefore,
during fiscal 2021 we recognized the remaining reimbursable costs, project management fees, and interest. During the year ended August 31, 2021, we
recognized $21.7 million as a note receivable – related party with the offsetting entries being to other income, project management revenue and interest
income for costs deemed reimbursable from the Sky Ranch CAB. Due to continue growth and the continued belief the Sky Ranch CAB can repay amounts
we spend on public improvements, Phase 2 reimbursable public improvements, along with the project management revenue, and interest income are being
recorded as a note receivable from the Sky Ranch CAB as incurred. Note 5 to the accompanying consolidated financial statements summarizes the changes
to  the  note  receivable.  The  Sky  Ranch  CAB  has  an  obligation  to  repay  us  but  the  ability  of  the  Sky  Ranch  CAB  to  repay  us  before  the  contractual
termination  dates  is  dependent  upon  the  establishment  of  a  tax  base  or  other  fee  generating  activities  sufficient  to  recover  reimbursable  costs  incurred.
Costs incurred will be recognized as land under development costs or notes receivable – related party, depending on whether collectability is deemed to be
considered probable. In addition to the note receivable balance, the Sky Ranch CAB refunded $0.5 million for the reimbursement of construction costs
from  the  Southeast  Metropolitan  Storm Water Authority  (SEMSWA).   These  costs  were  distributed  to  the  Sky  Ranch  CAB  upon  the  acceptance  of  the
stormwater infrastructure by SEMSWA during our fiscal 2022.

The  current  directors  of  the  Sky  Ranch  CAB  are  Mark  W.  Harding  (our  President,  Chief  Executive  Officer,  and  a  director),  Scott  E.  Lehman  (our
employee), Dirk Lashnits (our employee), one independent board member, and one vacancy. Pursuant to Colorado law, directors may receive $100 for each
board meeting they attend, up to a maximum of $1,600 per year. Messrs. Harding, Lehman, and Lashnits have all elected to forego these payments.

Other Assets

Oil and Gas Leases

In 2011, we entered into an Oil and Gas Lease (Sky Ranch O&G Lease) and Surface Use and Damage Agreement and received an up-front payment and a
20% of gross proceeds royalty (less certain taxes) from the sale of any oil and gas produced from the mineral estate we own at Sky Ranch. The Sky Ranch
O&G Lease is now held by production, and we have been receiving royalties from the oil and gas production from six wells drilled within our mineral
interest. During the years ended August 31, 2023 and 2022, we received $0.3 million and $0.5 million in royalties attributable to these wells.

In July 2019, we entered into an Agreement on Locations of Oil and Gas Operations covering approximately 16 acres at Sky Ranch with the operator of the
Sky  Ranch  O&G  Lease  (OGOA). The  Company  received  an  up-front  payment  of  $0.6  million  in  fiscal  2019  for  the  OGOA,  which  was  recognized  as
income  on  a  straight-line  basis  over  three  years  (the  term  of  the  OGOA).  In  July  2022,  the  operator  had  not  spud  at  least  one  well  on  the  oil  and  gas
operations area.  To extend its rights under the OGOA for one additional year, the oil and gas operator paid us $75,000, which is being recognized into
income  over  the  term  of  the  extension.  In  July  2023,  the  operator  paid  us  an  additional  $75,000  to  extend  its  rights  under  the  OGOA  for  one
additional year, which is being recognized into income over the

16

Table of Contents

term of the extension. This was the final extension allowed under the OGOA for a total of five years. As of August 31, 2023, no wells have been drilled.

Arkansas River Land and Minerals

We own approximately 700 acres of land in the Arkansas River Valley in southeastern Colorado. We currently lease all these acres for dry land grazing. We
intend to sell the land in due course and have classified it as a long-term investment. We also own approximately 13,900 acres of mineral interests in the
Arkansas River Valley, which has no carrying value on our books due to an impairment charge of $1.4 million we recorded in fiscal 2020. We currently
have no plans to sell our mineral interests.

Significant Customers    

We primarily provide water and wastewater services on the Rangeview District’s behalf to the Rangeview District’s customers. The Rangeview District
accounts  for  the  majority  of  our  water  and  wastewater  service  revenue.  Refer  to  Note  10  in  the  accompanying  consolidated  financial  statements  for
additional information on our significant customers.

Projected Operations

This section should be read in conjunction with Item 1A – Risk Factors.

Along the Colorado Front Range, there are over 70 water providers with varying needs for replacement and/or new water supplies. We believe that we are
well positioned to assist certain of these providers in meeting their current and future water needs.

We design, construct, and operate our water and wastewater facilities using advanced water treatment and wastewater treatment technologies, which allow
us to use our water supplies in an efficient and environmentally sustainable manner. We develop our water and wastewater systems in stages to efficiently
meet  customer  demands  in  our  service  areas  by  managing  capital  investments  required  for  construction  of  facilities.  We  use  third-party  contractors  to
construct our facilities as needed. We employ licensed water and wastewater operators to run our water and wastewater systems. As our systems expand,
we expect to hire additional personnel to operate our systems, which include water production, treatment, testing, storage, distribution, metering, billing,
and operations management.

Our  water  and  wastewater  systems  conjunctively  use  surface  and  groundwater  supplies  and  storage  of  raw  water  and  highly  treated  reclaimed  water
supplies to provide a balanced sustainable water supply for our customers. Integrating conservation practices and incentives, together with effective water
reuse, demonstrates our commitment to providing environmentally responsible and sustainable water and wastewater services. Water supplies and water
storage reservoirs are competitively sought throughout the west and along the Front Range of Colorado. We believe that regional cooperation among area
water  providers  in  developing  new  water  supplies,  water  storage,  and  transmission  and  distribution  systems  provides  the  most  cost-effective  way  of
expanding and enhancing service capacities for area water providers. We continue to seek opportunities for developing water supplies and water storage
opportunities with other area water providers.

As we continue expanding and developing our Rangeview Water Supply, we anticipate needing a significant number of high-capacity deep water wells.
These wells would be drilled into one or more of the three principal aquifers located beneath the Lowry Ranch, and, as with our current wells, the water
would be delivered to central water treatment facilities for treatment prior to delivery to customers. Continued development of our Lowry Ranch surface
water supplies will require facilities to divert surface water to storage reservoirs to be located on the Lowry Ranch, additional treatment facilities to treat
the water prior to introduction into our distribution system(s), and additional surface water diversion facilities designed with capacities to divert the surface
water  when  available  (particularly  during  seasonal  events  such  as  spring  run-off  and  summer  storms)  for  storage  in  reservoirs  to  be  constructed  on  the
Lowry Ranch. We estimate the full build-out of water and wastewater facilities (including diversion structures, transmission pipelines, reservoirs, and water
treatment facilities) to develop and deliver our portfolio of water would cost in excess of $900 million, and would accommodate water service to customers
located on and outside the Lowry Ranch. We believe this build out would occur in phases over many decades, and we believe tap fees would be sufficient
to fund the required infrastructure costs.

Our Denver-based supplies are a valuable, locally available resource located near the point of use. This enables us to incrementally develop infrastructure
to produce, treat and deliver water to customers based on their growing demands.

17

Table of Contents

During fiscal 2023 and 2022, combined, we invested over $9.2 million in infrastructure, including wells, pipelines, appurtenances for the WISE, and Sky
Ranch  water  and  wastewater  systems  to  provide  water  and  wastewater  services  to  our  growing  customers  at  Sky  Ranch  and  elsewhere.  We  expect  to
continue to invest in water rights and facilities as our customer demands grow.

We continue developing our Sky Ranch property, including finishing lots for home builders, building additional water and wastewater infrastructure for
residential and commercial development at the property, and having homes constructed for our single-family home rental business. During the years ended
August 31, 2023 and 2022, for Phases 2A and 2B we invested $9.8 million and $11.5 million in our Sky Ranch land which included $1.9 million and $2.0
million of expensed costs related to the delivery of finished lots and $7.9 million and $9.5 million of costs for public improvements which we expect to be
repaid by the Sky Ranch CAB. Additionally, we spent approximately $3.8 million and $0.9 million on construction costs related to our single-family rental
business. Phase 1 was our first project as a land developer and was done ahead of our original schedule and on budget. Phase 2A, which broke ground in
February 2021, incurred a total of $21.2 million of construction costs to deliver the lots (of which we estimate $18.5 million is for public improvements
which is to be repaid by the Sky Ranch CAB).  During the years ended August 31, 2023 and 2022, we sold 90 and 154 water and wastewater taps at Sky
Ranch to homebuilders, which generated $2.7 million and $4.5 million of tap fees. As of August 31, 2023, we have sold 703 water and wastewater taps at
Sky  Ranch  in  Phases  1  and  2A.  Based  on  current  prices  and  engineering  estimates,  we  believe  Phase  2  of  Sky  Ranch  will  produce  additional  tap  fee
revenue of $20.6 million in water and wastewater tap fee revenue and cash over the next 3-5 years.

Our first three rental homes at Sky Ranch were completed and rented in November 2021. During fiscal 2023, an additional 11 homes were completed and
rented as they became available.  We plan to build 55 additional rental homes over the next several years in Phases 2B-D. We anticipate building these
homes concurrent with construction of homes in Phase 2. We design and price rental homes closer to the cost of construction.  The 14 homes constructed to
date have an average construction cost of approximately $350,000 and have a market value of more than $500,000 each.

We  plan  to  develop  additional  water  assets  within  the  Denver  area  and  are  exploring  opportunities  to  utilize  our  water  assets  in  areas  adjacent  to  our
existing water supplies. Additionally, we continue to source additional land acquisitions that could be paired with our water to provide additional growth to
each of our business segments.

Growth in Colorado

Colorado continues to grow. According to the 2021 census report, Colorado added over 744,000 residents from 2010 to 2021, a growth of 14.8%, bringing
the Colorado population to nearly 5.8 million, which is projected to grow to more than 8.7 million by 2050. A Statewide Water Supply Initiative report by
the Colorado Water Conservation Board estimates that the South Platte River basin, which includes the Denver metropolitan region (and our Sky Ranch
community),  could  require  an  additional  400,000  acre-feet  of  water  by  the  year  2030  due  to  continued  growth.  What  makes  this  difficult  for  land
developers  and  builders  is  that  Colorado  law  requires  developers  to  demonstrate  they  have  sufficient  water  supplies  for  their  proposed  projects  before
zoning  applications  will  be  considered.  This  means  cities,  municipalities,  developers  and  builders  must  demonstrate  water  availability  prior  to
development.  This  indicates  that  water  will  continue  to  be  critical  to  growth  prospects  for  the  region  and  the  state,  and  that  competition  for  available
sources of water will continue to intensify.

Due  to  COVID-19,  we  have  witnessed  several  changing  consumer  patterns,  including  residents  leaving  downtown  urban  areas  to  buy  homes  in  the
suburbs. This put our Sky Ranch community in the enviable position of being able to respond to this demand due to its great location, affordable home
prices, available inventory, and easy access to work centers and major transportation corridors. We believe our ability to pair our water to our land and our
in-house  expertise  for  operating  our  systems  allowed  us  to  provide  home  builders  with  an  affordable  and  sustainable  master  planned  community  that
allowed our builders to quickly satisfy the increased demand from home buyers. We believe our affordable community will continue to grow even in the
slowing housing market we experienced in fiscal 2023 and continue to experience in fiscal 2024.

Growth  in  the  Denver  area  has  trended  east  with  significant  activity  occurring  along  the  I-70  corridor,  an  area  which  enjoys  excellent  transportation
infrastructure with I-70, rail access, and Denver International Airport (DIA). The region has significant employment centers, including DIA, the University
of Colorado Anschutz Medical Campus, an Amazon fulfillment center, the Rocky Mountain Regional VA Medical Center, Buckley Space Force Base, and
more, creating demand for residential, retail, and commercial development opportunities.

18

Table of Contents

This tremendous growth, coupled with the low new and resale home inventories, along with a shift in lifestyle choices from home ownership to renting, has
pushed  the  single-family  rental  market  into  double-digit  growth. Although  this  market  has  existed  for  decades,  the  focus  has  shifted  from  individuals
owning the units to commercial institutions buying large blocks of houses for rentals. The single-family rental space is now among the fastest growing
segments in the U.S. housing market. Demand for rental units has been steadily increasing due to current demographic trends related to Gen-Y and baby
boomers; however, migration patterns related to COVID-19 have accelerated that demand. According to the 2021 census, single-family rentals grew by
31% from 2007 to 2016, compared to 14% for multifamily rentals over the same period. As the demand for more single-family rental properties grows, an
increasing number of larger investors are expanding their investment strategy to include the product. The single-family rental market is estimated at $3.4
trillion,  compared  to  $3.5  trillion  for  the  multifamily  market,  and  institutional  investors  make  up  less  than  2%  of  the  market  compared  to  55%  for  the
multifamily market. As more young families, families with children, and retirees look to rent single family homes with yards and recreational amenities on
a long-term basis, more investors are looking to the single-family rental markets to expand their portfolios and grow their capital.

In addition to actively seeking to expand our land holdings for development purposes, we also market our water supplies and services to developers and
home builders that are active along the Colorado Front Range as well as other area water providers in need of additional supplies.

Colorado’s  future  water  needs  will  be  met  through  conservation,  reuse,  and  the  development  of  new  supplies.  The  Rangeview  District’s  rules  and
regulations  for  water  and  wastewater  service  call  for  adherence  to  strict  conservation  measures,  including  low-flow  water  fixtures,  high  efficiency
appliances, and advanced irrigation control devices. Additionally, our systems are designed and constructed using a dual-pipe water distribution system to
segregate the delivery of high-quality potable drinking water to customers through one system and a second system to supply raw or reclaimed water for
irrigation demands in parks and open spaces. About one-half of the water used by a typical Denver-area residential water customer is used for outdoor
landscape and lawn irrigation. We believe that raw or reclaimed water supplies provide the lowest cost, most environmentally sustainable water for outdoor
irrigation.  We  expect  our  systems  to  include  an  extensive  water  reclamation  systems  in  which  essentially  all  effluent  water  from  wastewater  treatment
plants  will  be  reused  to  meet  non-potable  outdoor  irrigation  water  demands.  Our  dual-distribution  systems  demonstrate  our  commitment  to
environmentally responsible water management policies in our water-short region.

Labor and Raw Materials

We competitively bid contracts for infrastructure improvements (grading, utilities, roads, water, and wastewater infrastructure) at Sky Ranch. Many of our
contractors  enter  fixed  priced  contracts  where  the  contractor  is  at  risk  for  cost  overruns  prior  to  completion  of  improvements.  Under  these  fixed-price
contracts, the contract prices are established in part based on fixed, firm subcontractor quotes on contracts and on cost and scheduling estimates. These
quotes or estimates may be based on several assumptions, including assumptions about prices and availability of labor, equipment and materials, and other
issues. Increased costs or shortages of skilled labor, concrete, steel, pipe, and other materials could cause increases in development costs and delays. These
shortages and delays may result in delays in the delivery of the lots under development or the completion of water or wastewater facilities, increase costs
for us or other contractors on our projects, reduce gross margins from sales, or subject us to penalties or defaults under our agreements. While we contract
with third parties for our labor and materials at a fixed price, which we believe allows us the ability to mitigate the risks associated with shortages of and
increases in the cost of labor and building materials, other unforeseen factors may arise which could increase our costs.

Competition

Water and Wastewater Services

We  negotiate  individual  service  agreements  with  our  governmental  customers  and  with  their  developers  and/or  home  builders  to  design,  construct  and
operate water and wastewater systems and to provide services to end use customers of governmental entities and to commercial and industrial customers.
These service agreements seek to address all aspects of the development of the water and wastewater systems, including:

the purchase of water and wastewater taps in exchange for our obligation to construct certain wholesale facilities;

(i)
(ii) the establishment of payment terms, timing, capacity, and location of special facilities (if any); and
(iii) specific terms related to our provision of ongoing water and wastewater services to our local governmental customers as well as the governmental

entities’ end-use customers.

19

Table of Contents

Although we have exclusive long-term water and wastewater service contracts for 24,000 acres of the Lowry Ranch, Wild Pointe, and Sky Ranch pursuant
to  our  service  agreements,  providing  water  and  wastewater  service  is  subject  to  competition. Alternate  sources  of  water  are  available,  principally  from
other  private  parties  such  as  farmers  or  others  owning  water  rights  that  have  historically  been  used  for  agriculture,  and  from  municipalities  seeking  to
annex  new  development  areas  in  order  to  increase  their  tax  base.  Our  principal  competition  in  areas  close  to  the  Lowry  Ranch  is  the  City  of Aurora.
Principal factors affecting competition for water service include the availability of water for the particular purpose, the cost of delivering the water to the
desired location (including the cost of required taps), and the reliability of the water supply during drought periods, and the political climate for additional
annexations. We estimate that the water assets we own and have the exclusive right to use have a supply capacity of approximately 60,000 SFE units, and
we believe that they provide us with a significant competitive advantage along the Front Range. Our legal rights to the Rangeview Water Supply have been
confirmed for municipal use, and our water supply is close to Denver area water users. We believe that our pricing structure is competitive and that our
water portfolio is well balanced among surface water rights, groundwater rights, storage capacity and reclaimed water supplies.

Land Development

Developing raw land is a highly competitive business, requires substantial upfront capital and typically requires many years to complete. There are many
developers, as well as properties and development projects, in the same geographic area in which Sky Ranch is located. Competition among developers and
projects is determined by the location of the real estate, the market appeal of the development plan, the cost and value of the end product, the developer’s
ability to build, market and deliver projects on a timely and cost effective basis, and the availability of water to serve the project. Residential developers
sell to home builders, who in turn compete based on location, price/value, market segmentation, product design, and reputation. Commercial, retail, and
industrial developers sell to and/or compete with other developers, owners, and operators of real estate for a limited number of potential buyers. We believe
we  have  exceeded  the  market’s  expectations  with  the  delivery  of  our  lots  at  Sky  Ranch  and  have  demonstrated  the  ability  and  expertise  to  continue  to
deliver lots in a large-scale master planned community.

Environmental, Health and Safety Regulation

Provision of water and wastewater services is subject to regulation under the federal Safe Drinking Water Act, the Clean Water Act, related state laws, and
federal  and  state  regulations  issued  under  these  laws. These  laws  and  regulations  establish  criteria  and  standards  for  drinking  water  and  for  wastewater
discharges.  In  addition,  we  are  subject  to  federal  and  state  laws  and  other  regulations  relating  to  solid  waste  disposal  and  certain  other  aspects  of  our
operations.

Environmental compliance issues may arise in the normal course of operations or because of regulatory changes. We attempt to align capital budgeting and
expenditures to address these issues in a timely manner.

Safe Drinking Water Act

The Safe Drinking Water Act establishes criteria and procedures for the U.S. Environmental Protection Agency (EPA) to develop national quality standards
for drinking water. Regulations issued pursuant to the Safe Drinking Water Act and its amendments set standards on the amount of certain microbial and
chemical  contaminants  and  radionuclides  allowable  in  drinking  water.  The  State  of  Colorado  has  assumed  primary  responsibility  for  enforcing  the
standards established by the Safe Drinking Water Act and has adopted the Colorado Primary Drinking Water Standards (Code of Colorado Regulations 5
CCR 1003-1). Current requirements for drinking water are not expected to have a material impact on our financial condition or results of operations as we
have  made  and  are  making  investments  to  meet  existing  water  quality  standards.  In  the  future,  we  might  be  required  to  change  our  method  of  treating
drinking water and make additional capital investments if additional regulations become effective.

The  federal  Groundwater  Rule  became  effective  December  1,  2009.  This  rule  requires  additional  testing  of  water  from  well  sources  and  under  certain
circumstances requires demonstration and maintenance of effective disinfection. In 2009, Colorado adopted Article 13 to the Colorado Primary Drinking
Water Standards to establish monitoring and compliance criteria for the Groundwater Rule.

20

Table of Contents

Clean Water Act

The Clean Water Act regulates wastewater discharges from drinking water and wastewater treatment facilities and storm water discharges into lakes, rivers,
streams, and wetlands. The State of Colorado has assumed primary responsibility for enforcing the standards established by the federal Clean Water Act for
wastewater  discharges  from  domestic  water  and  wastewater  treatment  facilities  and  has  adopted  the  Colorado  Water  Quality  Control  Act  and  related
regulations, which also regulate discharges to groundwater. It is our policy to obtain and maintain all required permits and approvals for discharges from
our water and wastewater facilities and to comply with all conditions of those permits and other regulatory requirements. A program is in place to monitor
facilities for compliance with permitting, monitoring, and reporting for wastewater discharges. From time to time, discharge violations might occur which
might result in fines and penalties, but we have no reason to believe that any such fines or penalties are pending or will be assessed.

Solid Waste Disposal

The handling and disposal of residuals and solid waste generated from water and wastewater treatment facilities is governed by federal and state laws and
regulations.  We  have  a  program  in  place  to  monitor  our  facilities  for  compliance  with  regulatory  requirements,  and  we  do  not  anticipate  that  costs
associated  with  our  handling  and  disposal  of  waste  material  from  our  water  and  wastewater  operations  will  have  a  material  impact  on  our  business  or
financial condition.

Employees and Human Capital

As of August 31, 2023, we employed 38 full-time employees, and all are located in the USA. None of our employees are represented by a union or covered
by  a  collective  bargaining  agreement. We  have  not  experienced  any  work  stoppages,  and  we  consider  our  relationship  with  our  employees  to  be  good.
Approximately 37 percent are employed in our water and wastewater segment, approximately 42 percent are employed in our land development segment
and approximately 21 percent are employed for support and other functions.  We are committed to creating a strong team environment where employees
always  treat  customers  and  each  other  with  respect,  and  where  each  of  us  practices  the  basic  principles  of  integrity,  flexibility,  honesty,  trust,  and
stewardship: principles we believe go hand-in-hand with achieving success.

Compensation and Benefits Program

Our compensation program is designed to attract and reward talented individuals who possess the skills necessary to support our business objectives, assist
in the achievement of our strategic goals and create long-term value for our shareholders. We provide employees with compensation packages that include
base salary, incentive bonuses, and long-term equity awards tied to the value of our stock price. We believe that a compensation program with both short-
term and long-term awards provides fair and competitive compensation and aligns employee and shareholder interests, including by incentivizing business
and individual performance (pay for performance), motivating based on long-term company performance and integrating compensation with our business
plans. In addition to cash and equity compensation, we also offer employees benefits such as fully or partially paid health insurance (medical, dental and
vision), paid time off, paid sick leave, paid parental leave, paid bereavement time, and a 401(k) plan with a company match. 

Diversity and Inclusion

We believe that an equitable and inclusive environment with diverse teams produces more creative solutions, results in better, more innovative services and
is crucial to our efforts to attract and retain key talent. We continue to focus on building a pipeline for talent to create more opportunities for workplace
diversity and to support greater representation within Pure Cycle. We develop and encourage an inclusive culture through company events, participation in
our recruitment efforts, and input into our hiring strategies.

Community Involvement

We aim to give back to the communities where we live and work and believe that this commitment helps in our efforts to attract and retain employees. We
offer employees the opportunity to give back through volunteering or company donations to approved causes.

For  more  information  on  our  diversity  and  inclusion  and  community  involvement  initiatives,  please  see  our  ESG  page  on  our  website  at
www.purecyclewater.com.

21

 
 
Table of Contents

Other Information

Pure Cycle was incorporated in Delaware in 1976 and reincorporated in Colorado in 2008.

Available Information and Website Address

Our  website  address  is  www.purecyclewater.com.  We  make  available  free  of  charge  through  our  website  our Annual  Reports  on  Form  10-K,  Quarterly
Reports on Form 10-Q, Current Reports on Form 8-K, and all amendments to these reports as soon as reasonably practicable after filing with the Securities
and Exchange Commission (SEC).

reports 

These 
the  SEC’s  website,
www.sec.gov/edgar/searchedgar/companysearch.html,  under  CIK  code  276720.  The  contents  of  our  website  are  not  incorporated  by  reference  into  this
report.

other  material  we 

the  SEC  may 

file  with 

obtained 

directly 

from 

and 

all 

be 

22

Table of Contents

Item 1A – Risk Factors

The  following  section  describes  the  material  risks  and  uncertainties  that  we  believe  could  have  a  material  adverse  effect  on  our  business,  financial
condition, results of operations, and the market price of our common stock. The risks discussed below include forward-looking statements.  Actual results
may differ materially from those discussed in these forward-looking statements. These risks should be read in conjunction with the other information set
forth in this report, including the accompanying consolidated financial statements and notes thereto.

Risks Related to the Impacts the Economy and External Forces May Have on Our Operations

Our  operations  are  concentrated  in  the  Front  Range  area  of  Colorado;  we  are  subject  to  general  economic  conditions  in  Colorado.  Our  assets  and
operations  are  located  solely  in  the  Front  Range  area  of  Colorado.  Our  performance  could  be  adversely  affected  by  economic  conditions  in,  and  other
factors relating to, Colorado, including supply and demand for housing and zoning and other regulatory conditions. To the extent that the general economic
conditions in the Front Range area of Colorado deteriorate, the value of our assets, our results of operations and our financial condition could be materially
adversely affected.

We are dependent on the housing market and development in our targeted service areas for future revenues. The homebuilding industry is cyclical and
a  deterioration  in  industry  conditions  or  downward  changes  in  general  economic  or  other  business  conditions  could  adversely  affect  our  business,
results of operations, cash flows and financial condition. Providing wholesale water service using our Colorado Front Range water supplies is one of our
key sources of future revenue. The timing and amount of these revenues will depend in part on housing developments being built near our water assets.
The development of the Lowry Ranch, Sky Ranch and other properties is subject to many factors that are outside our control. If wholesale water sales are
not forthcoming or development in our targeted service areas is delayed or curtailed, we may need to use our capital resources, incur additional short or
long-term debt obligations, or seek to sell additional equity. We may not be successful in obtaining additional capital. Although there have been positive
market  gains  in  the  Colorado  housing  market  in  recent  years,  inflation  and  rising  interest  rates  are  intensifying  and  causing  slow  downs  in  the
homebuilding industry which economic concerns could have a significant negative impact on our business and financial condition and our plans for future
development of additional phases of Sky Ranch.

Although the Colorado economy has become increasingly diverse, the oil and gas industry remains an important segment of the Colorado economy. New
statutes, regulations or other initiatives that would limit oil and gas exploration or increase the cost of exploration, as well as declines in the price of oil and
gas,  among  other  things,  could  lead  to  a  downturn  in  the  Colorado  economy,  including  increased  unemployment,  which  would  likely  have  a  negative
impact on the housing market and our business and financial condition.

In  addition,  the  residential  homebuilding  industry  is  cyclical  and  is  highly  sensitive  to  changes  in  general  economic  conditions  such  as  levels  of
employment, consumer confidence and income, availability of mortgage financing for acquisitions, interest rate levels and inflation, cost and availability of
raw  materials,  among  other  factors.  The  residential  housing  market  is  impacted  by  federal  and  state  personal  income  tax  rates  and  provisions,  and
government actions, policies, programs and regulations directed at or affecting the housing market, including the Tax Cuts and Jobs Act, the Dodd-Frank
Wall  Street  Reform  and  Consumer  Protection Act,  tax  benefits  associated  with  purchasing  and  owning  a  home,  and  the  standards,  fees  and  size  limits
applicable to the purchase or insuring of mortgage loans by government-sponsored enterprises and government agencies. For example, from 2020 to 2022
housing starts as well as home prices in Colorado increased. In 2023 due to raising interest rates, the demand for new home starts has weakened in the
Colorado housing market, and we could experience declines in the market value and demand for our lots and rental homes, any of which could have a
material adverse effect on our business, results of operations, cash flows and financial condition.

Significant competition from other development projects could adversely affect our results. Land development is a highly competitive business. There
are numerous land developers, as well as properties and development projects, in the same geographic area in which Sky Ranch is located. Many of our
land  development  competitors  may  have  advantages  over  us,  such  as  more  favorable  locations,  which  may  provide  more  desirable  schools  and  easier
access to roads and shopping, or amenities that we may not offer, as well as greater financial resources. If other development projects are found to be more
attractive to home buyers, home builders or other developers or operators of real estate based on location, price, or other factors, then we may be pressured
to  reduce  our  prices  or  delay  further  development,  either  of  which  could  materially  adversely  affect  our  business,  results  of  operations,  cash  flows  and
financial condition. The single-family home rental market is also highly competitive. There are numerous companies and individuals that own rental homes

23

Table of Contents

in the Sky Ranch area which may have more experience than we do renting single-family homes, better locations, and better pricing. If we are unable to
rent  the  homes  at  rates  that  cover  our  costs  or  are  unable  to  manage  the  properties  and  expenses  incurred  to  manage  the  properties,  the  impact  to  our
business, results of operations, cash flows and financial condition could be materially negative.

Our operations could be adversely impacted by increases in material, labor, supplier, logistics and other operating costs, or supply chain delays and
shortages, which could cause lower margins or lost sales and adversely impact our business, financial position, results of operations and cash flows,
and component price volatility and availability, as well as supplier concentration. The market prices for certain materials and components we purchase,
primarily steel and PVC piping, have been volatile. In addition, some supplies are subject to long lead times. Disruptions to the commercial transportation
network, including limited container and trucking capacity and port congestion, have increased supplier delivery times for materials to our facilities. Our
margins and overall financial performance may be adversely affected by increases in our operating costs, such as material, labor, supplier costs, logistics
and energy costs, all of which may be subject to inflationary pressures. Since the onset of COVID-19 we have seen operating costs trending upward, labor
shortages,  logistics  disruptions,  commodity  cost  increases  and  shortages,  and  overall  increased  demand  in  the  land  development  and  water  business
industries. In addition, some of our customers have experienced raw material shortages. Any such shortages can in turn impact and delay our ability to
service  our  customers.  While  we  seek  to  mitigate  any  cost  increases,  labor  impacts  and  supply  chain  delays  and  shortages,  these  efforts  may  not  be
successful, and we may experience adverse impacts due to such factors. We cannot predict the extent of these current trends or other future increases in
operating costs. To the extent such costs continue to increase, we may be prevented, in whole or in part, from passing such cost increases through to our
existing and prospective customers, or our customers may seek other competitive sources due to supply chain delays, which could have a material adverse
impact on our margins, business, financial position, results of operations and cash flows.

Our water business is subject to seasonal fluctuations and weather conditions that could affect demand for our water service and our revenues and that
could become more extreme with climate change. We depend on an adequate water supply to meet the present and future demands of our customers and
their end-use customers and to continue our expansion efforts. Conditions beyond our control may interfere with our water supply sources. Drought and
overuse  may  limit  the  availability  of  water,  and  such  droughts  may  become  more  frequent  and  prolonged  with  climate  change.  These  factors  might
adversely affect our ability to supply water in sufficient quantities to our customers, and our revenues and earnings may be adversely affected. Additionally,
cool, and wet weather, as well as drought restrictions and our customers’ conservation efforts, may reduce consumption demands, adversely affecting our
revenue  and  earnings.  Furthermore,  freezing  weather  may  contribute  to  water  transmission  interruptions  caused  by  pipe  breakage.  If  we  experience  an
interruption in our water supply, it could have a material adverse effect on our financial condition and results of operations. Demand for our water during
the warmer months is generally greater than during cooler months due primarily to additional requirements for water in connection with cooling systems,
irrigation systems and other outside water use. Throughout the year, and particularly during typically warmer months, demand will vary with temperature
and rainfall levels. If temperatures during the typically warmer months are cooler than expected or there is more rainfall than expected, the demand for our
water may decrease and adversely affect our revenues.

The  physical  impacts  of  natural  disasters  and  severe  weather  conditions  could  reduce  consumer  demand  for  housing,  result  in  service  disruptions,
delay the closing of the sale of residential lots at Sky Ranch and increase our costs, any of which could harm our sales and results of operations. We
conduct  our  operations  in  the  Colorado  Front  Range,  which  is  subject  to  natural  disasters,  including  droughts,  tornadoes,  wildland  fires,  and  severe
weather.  The  occurrence  of  natural  disasters  or  severe  weather  conditions  in  Colorado  or  elsewhere  could  result  in  interruptions  in  our  water  and
wastewater  operations,  delay  our  construction  activities,  increase  costs,  and  lead  to  shortages  of  labor  and  materials.  Moreover,  such  extreme  weather
conditions and natural disasters are likely to increase in frequency and intensity as a result of projected unabated climate change. If our insurance or the
insurance  of  our  subcontractors  does  not  fully  cover  business  interruptions  or  losses  resulting  from  these  events,  our  results  of  operations  could  be
adversely affected.

Risks Related to Our Business and Operations

We may not generate sufficient cash flows from operations or other capital resources to pursue our business objectives. While we have generated net
income in the past several years, prior to that we had a history of losses. Our cash flows from operations generally have not been sufficient to fund our
operations, and we have been required to raise debt and equity capital and sell assets to remain in operation. Since 2004, we have raised over $76.0 million
through (i) the issuance of more than $25.0 million of common stock (including the issuance of stock pursuant to the exercise of options, net of expenses),
(ii) the issuance of $5.2 million of convertible debt, which was converted to common stock on January 11, 2011, and (iii) the sale of our Arkansas River
water and land for $45.8 million in cash. Our continuing development of Sky Ranch requires significant cash expenditures. We have advanced the Sky
Ranch CAB $50.8 million

24

Table of Contents

for construction of public improvements in Phases 1 and 2 at Sky Ranch and expect to advance another $11.7 million for the completion of the Phase 2A
and 2B public improvements. The Sky Ranch CAB is not required to repay us for advances made or expenses incurred for improvements at Sky Ranch
unless and until the Sky Ranch CAB and/or Sky Ranch Districts generate sufficient funds from either tax revenues, fees or by issuing bonds in an amount
sufficient to reimburse us for all or a portion of advances made or expenses incurred. We have funded and expect to continue to fund such expenditures
with cash on hand and cash flows from operations. As of August 31, 2023, we had $26 million of cash on hand. If our cash on hand and future cash flows
from operations are not sufficient to fund our operations and the significant capital expenditure requirements to continue to develop Sky Ranch, we may be
forced  to  seek  to  obtain  additional  debt  or  equity  capital.  Economic  conditions  and  disruptions  have  previously  caused  substantial  volatility  in  capital
markets, including credit markets and the banking industry, increasing the cost, and significantly reducing the availability of financing, which may reoccur
in the future. There can be no assurance that financing will be available on acceptable terms or at all.

We may not be able to manage the increasing demands of our expanded operations. We have historically depended on a limited number of employees to
administer  our  operations,  interface  with  governmental  entities,  market  our  services,  and  plan  and  implement  the  construction  and  development  of  our
assets. The execution of contracts for lot sales and the continued development of Sky Ranch, including our single-family home rental business, and the
expansion  and  maintenance  of  our  water  and  wastewater  systems,  have  increased  the  size  and  complexity  of  our  business.  The  success  of  our  current
business  and  future  business  development  and  our  ability  to  capitalize  on  growth  opportunities  depends  on  our  ability  to  attract  and  retain  additional
experienced and qualified persons to operate and manage our business. We may not be able to maximize the value of our assets if we are unable to attract
and  retain  qualified  personnel  and  to  manage  the  demands  of  our  growing  workforce.  State  regulations  set  the  training,  experience  and  qualification
standards required for our employees to operate specific water and wastewater facilities. Failure to find state-certified and qualified employees to support
the operation of our facilities could put us at risk for, among other things, regulatory penalties (including fines and suspension of operations), operational
errors at the facilities, improper billing, and collection processes, claims for personal injury and property damage, and loss of contracts and revenues. We
may be unsuccessful in managing our operations and growth.

The rates that the Rangeview District is allowed to charge customers on the Lowry Ranch for water services are limited by the Lease with the Land
Board and our contract with the Rangeview District and may not be sufficient to cover our costs of construction and operation. The prices charged by
the Rangeview District for water service on the Lowry Ranch are subject to pricing regulations set forth in the Lease with the Land Board. Both the tap
fees and usage rates and charges are capped at the average of the rates of three nearby water providers. Annually, the Rangeview District surveys the tap
fees and rates of the three nearby providers, and the Rangeview District may adjust tap fees and rates and charges for water service on the Lowry Ranch
based on the average of those charged by this group. We receive 100% of tap fees and 98% of water usage fees charged by the Rangeview District to its
customers  after  the  deduction  of  royalties  owed  to  the  Land  Board.  Our  costs  associated  with  the  construction  of  water  systems  and  the  production,
treatment and delivery of water are subject to market conditions and other factors, which may increase at a significantly higher rate than that of the fees we
receive  from  the  Rangeview  District.  Factors  beyond  our  control  and  which  cannot  be  predicted,  such  as  government  regulations,  insurance  and  labor
markets, drought, water contamination and severe weather conditions may result in additional labor and material costs that may not be recoverable under
the current rate structure. Both increased customer demand and increased water conservation may also impact the overall cost of our operations. If the costs
for  construction  and  operation  of  our  wholesale  water  services,  including  the  cost  of  extracting  our  groundwater,  exceed  our  revenues,  we  would  be
providing  water  service  to  the  Rangeview  District  for  use  at  the  Lowry  Ranch  at  a  loss. The  Rangeview  District  may  petition  the  Land  Board  for  rate
increases; however, there can be no assurance that the Land Board would approve a rate increase request. Further, even if a rate increase were approved, it
might not be granted in a timely manner or in an amount sufficient to cover the expenses for which the rate increase was sought.

Our water sales for the past several years have been highly concentrated among companies providing hydraulic fracturing services to the oil and gas
industry, and such sales can fluctuate significantly. Our water sales have been historically concentrated directly and indirectly with a limited number of
companies  providing  hydraulic  fracturing  services  to  the  oil  and  gas  industry  in  our  service  area.  Generally,  investment  in  oil  and  gas  development  is
dependent on the price of, and demand for, oil and gas. We have no long-term contractual commitments that will ensure these sales continue in the future.
The oil and gas industry has periodically gone through periods when activity has significantly declined due to low oil and gas prices, reduced world-wide
demand and other impacts to the world-wide economy such as the COVID-19 pandemic, which have had a negative impact on the water we sell to these
operators.

Further sales to this customer base as well as renewals of our oil and gas leases in the future may be impacted by ballot initiatives, new federal and state
legislation,  regulations  by  multiple  federal  and  state  agencies  such  as  the  U.S.  Environmental  Protection  Agency,  the  Colorado  Energy  and  Carbon
Management  Commission  (formerly  the  Colorado  Oil  and  Gas  Conservation  Commission  (COGCC)),  the  Colorado  Department  of  Public  Health  and
Environment (DPHE), and the Colorado Air Quality Control Commission (AQCC), local

25

Table of Contents

zoning rules, court interpretations of laws and regulations at all levels of government, fracking technologies, the success of the wells, and the price of oil
and gas, among other things. We could see increased opposition and tougher oversight of oil and gas operations, which could reduce the demand for water
for  fracking  and  reduce  our  associated  water  sales  as  a  result  of  the  enactment  and  implementation  of  multiple  state  bills  over  the  last  several  years
targeting the siting of, emissions from, and chemicals used in oil and gas production, such as Senate Bill 19-181 (SB 19-181) (increased local and state
government oversight of oil and gas siting and environmental impacts), SB 22-198 (fees on oil and gas wells for an orphaned well fund), HB 22-1361
(audits  of  and  reporting  on  oil  and  gas  taxes  and  emissions),  HB  22-1244  (toxic  air  emissions  reporting,  permitting,  and  controls  from  certain  sources,
which may be more stringent than the federal Clean Air Act), HB 22-1348 (disclosure of chemicals used in oil and gas operations and ban on use of added
perfluoroalkyl or polyfluoroalkyl chemicals), and HB 22-1345 (ban on PFAS in oil and gas products). The oil and gas industry, and associated demand for
water for fracking, may also be impacted by the adoption of new or revised state regulations in recent years, such as: (i)  Colorado Energy and Carbon
Management Commission fees and financial assurance requirements for oil and gas facilities (adopted in 2022); (ii) AQCC GHG intensity standards that
will become more restrictive over time and apply to upstream oil and gas operations, including well sites and production facilities (adopted in 2021),  and
related “verification” and monitoring requirements (adopted in July 2023) ; (iii) AQCC reporting and emission reduction requirements for GHGs, ozone
precursors, and hydrocarbons from oil and gas operations and industrial wastewater treatment, as well as regional haze limit (adopted in 2022); (iv) a list of
toxic  air  contaminants  identified  by  the  DPHE  in  2022  as  a  first  step  in  implementing  HB  22-1244;  and  (v)  additional  maintenance,  monitoring,  and
emissions  regulations  on  the  upstream  and  midstream  oil  and  gas  industry  facilities  in AQCC  Regulation  Numbers  7  and  22  .  Recent  federal  laws  and
regulatory initiatives may also impact the oil and gas industry and thus associated water demand and sales. For example, the federal Inflation Reduction
Act of 2022 imposes of a fee on methane emissions from certain oil and gas facilities, and it increases certain corporate taxes that could impact the oil and
gas  industry.  The  Inflation  Reduction  Act  also  increases  the  amount  of  federal  property  available  for  oil  and  gas  leasing,  which  could  impact  the
desirability of developing oil and gas on private property. In addition, the EPA proposed a new rule “New Source Performance Standards” rule to regulate
methane emissions from the oil and gas industry (initially proposed in 2021; supplemental proposal in 2022). Other future potential laws, regulations, or
ballot initiatives may also impact oil and gas development and, therefore, our water sales.

A significant portion of our water supplies come from non-renewable aquifers and inadequate water and wastewater supplies could have a material
adverse  effect  on  us. A  significant  portion  of  our  water  supplies  comes  from  non-renewable  Denver  Basin  aquifers.  The  State  of  Colorado  regulates
development and withdrawal of water from the Denver Basin aquifers to a rate of 1 percent of the aggregate amount of water determined to be in storage
each year, which means our supply should last approximately 100 years even if no efforts were made to conserve or recharge the supply. Nonetheless, we
may need to seek additional water supplies to prove our supply can last for 300 years as our non-renewable supplies are depleted. While the acquisition of
Lost Creek water, a renewable “surface” water right that is diverted from an alluvial aquifer that is hydrologically connected to the surface water system,
mitigates some of the risk of owning non-renewable supplies, if we are unable to obtain sufficient replacement supplies, it would have a material adverse
impact on our business and financial condition. Additionally, the cost of developing and withdrawing water from the aquifers is expected to increase over
time, and we may not be able to recover the increased costs through our rates and charges.

In many areas of Colorado, water supplies are limited, and in some cases, current usage rates exceed sustainable levels for certain water resources. We do
not currently anticipate any short-term concerns with physical, legal, or continuous availability issues in our service areas. Insufficient availability of water
or wastewater treatment capacity could materially and adversely affect our ability to provide for expected customer growth necessary to increase revenues.
We continuously look for new sources of water to augment our reserves in our service areas, but our ability to obtain such rights may depend on factors
beyond our control. We may not be able to obtain sufficient water or water supplies to increase customer growth necessary to increase or even maintain our
revenues. Also, increased costs to develop water from aquifers could have a significant negative impact on our business, results of operations, cash flows
and financial condition.

A failure of the water wells or distribution networks we own, or control could result in losses and damages that may affect our business and financial
condition. We distribute water through a network of pipelines and store water in storage tanks and ponds. A failure of these pipelines, tanks or ponds could
result in injuries and damage to property for which we may be responsible, in whole or in part. The failure of these pipelines, tanks, or ponds may also
result  in  the  need  to  shut  down  some  facilities  or  parts  of  our  water  distribution  network  to  conduct  repairs.  Such  failures  or  shutdowns  may  limit  our
ability  to  supply  water  to  our  customers  and  to  meet  the  water  delivery  requirements  prescribed  by  our  contracts,  which  could  adversely  affect  our
business, results of operations, cash flows, and financial condition. Any business interruption or other losses might not be covered by insurance policies or
be recoverable through rates and charges, and such losses may make it difficult for us to secure insurance in the future at acceptable rates.

26

Table of Contents

Development  on  the  Lowry  Ranch  is  not  within  our  control  and  is  subject  to  obstacles.  Development  on  the  Lowry  Ranch  is  controlled  by  the  Land
Board, which is governed by a five-person citizen board of commissioners, each appointed for a four-year term by the Colorado governor and approved by
the  Colorado  Senate.  The  Land  Board’s  focus  with  respect  to  issues  such  as  development  and  conservation  on  the  Lowry  Ranch  tends  to  change  as
membership on the Land Board changes. In addition, there are often significant delays in the adoption and implementation of plans with respect to property
administered by the Land Board because the process involves many constituencies with diverse interests. In the event water sales are not forthcoming or
development of the Lowry Ranch is delayed or abandoned, we may need to use our capital resources, incur additional short or long-term debt obligations,
or seek to sell additional equity. We may not have sufficient capital resources or be successful in obtaining additional operating capital.

Because of the prior use of the Lowry Ranch as a military facility, environmental clean-up may be required prior to development, including the removal of
unexploded ordnance. The U.S. Army Corps of Engineers has been conducting unexploded ordnance removal activities at the Lowry Ranch for more than
30  years.  Continued  activities  are  dependent  on  federal  appropriations,  and  the Army  Corps  of  Engineers  has  no  assurance  from  year  to  year  of  such
appropriations for its activities at the Lowry Ranch.

We have limited experience with the development of real property. While we have extensive experience designing and constructing water and wastewater
facilities and maintaining and operating these facilities, despite having completed Phase 1 and a substantial amount of Phase 2A at Sky Ranch, we have
less experience developing real property. We may underestimate the capital expenditures required to complete the development of Sky Ranch, including
the  costs  of  certain  infrastructure  improvements  and  construction  costs  related  to  our  single-family  home  rental  business.  We  have  limited  experience
managing  property  development  and  construction  activities,  including  the  permitting  and  other  approvals  required,  which  may  result  in  delays  in
completing Sky Ranch. Furthermore, construction and funding of a new interchange on I-70 may delay the issuance of permits beyond Phase 2.

The funds we are advancing to the Sky Ranch CAB for construction of public improvements might not be repaid, which would negatively impact our
income, gross margin on selling lots, and cash flows. Since the start of development at Sky Ranch, we have advanced the Sky Ranch CAB $50.8 million
for  construction  of  public  improvements  and  expect  to  fund  an  additional  estimated  $11.7  million  to  complete  the  buildout  of  public  improvements  in
Phases 2A and 2B. At August 31, 2023, of the amounts advanced to the Sky Ranch CAB, $24.9 million has not been repaid, including interest. We expect
these amounts will be repaid by the Sky Ranch CAB. No payment is required by the Sky Ranch CAB with respect to construction of public improvements
unless and until the Sky Ranch CAB and/or the Sky Ranch Districts have generated sufficient funds from property taxes, fee, or the issuance of municipal
bonds in an amount sufficient to reimburse the Company for all or a portion of advances provided or expenses incurred for reimbursables. The ability and
obligation of the Sky Ranch CAB to reimburse us is dependent on sufficient home sales and commercial development occurring at Sky Ranch to create a
tax base that would enable the Sky Ranch CAB to issue bonds to pay for the improvements. If development at Sky Ranch is delayed or curtailed for any
reason, including regulatory restrictions, a downturn in the economy or default by one or more of the builders at Sky Ranch, the Sky Ranch CAB may not
have sufficient revenues to issue bonds.

Supply  shortages  and  risks  related  to  the  demand  for  skilled  labor  and  building  materials  could  increase  costs  and  delay  closings.  The  property
development  and  home  construction  industries  are  highly  competitive  for  skilled  labor  and  materials.  Labor  shortages  throughout  the  Unites  States
including  the  Colorado  Front  Range  have  become  more  acute  in  recent  years  as  the  supply  chain  adjusts  to  uneven  industry  growth.  The  COVID-19
pandemic exacerbated these shortages. Increased costs or shortages of skilled labor and/or concrete, steel, pipe, lumber, and other materials could cause
increases in property development and home construction costs and delays, including in our single-family home rental business. We are unable to pass on
increases  in  property  development  costs  to  home  builders  with  whom  we  have  already  entered  purchase  and  sale  contracts  for  residential  lots,  at  fixed
prices, which were signed well in advance of development. Sustained increases in development and construction costs may, over time, erode our margins.
Our  ability  to  build  new  rental  homes,  even  though  we  outsource  the  construction,  may  be  adversely  affected  by  circumstances  beyond  our  control,
including:  work  stoppages,  labor  disputes,  and  shortages  of  qualified  trades  people,  such  as  carpenters,  roofers,  masons,  electricians,  and  plumbers;
changes  in  laws  relating  to  union  organizing  activity;  lack  of  availability  of  adequate  utility  or  infrastructure  and  services;  our  need  to  rely  on  local
subcontractors who may not be adequately capitalized or insured or may not, despite our quality control efforts, engage in proper construction practices or
comply  with  applicable  regulations;  inadequacies  in  components  purchased  from  building  supply  companies;  and  shortages  or  delays  in  availability,  or
fluctuations in prices of building materials. Any of these circumstances could give rise to delays in the start or completion of, or could increase the cost of,
constructing new rental homes.

We may purchase additional land parcels for development or other purposes, thereby exposing us to certain financial risks. We may purchase additional
land parcels for development, construction, or other purposes. As noted above, land development and construction require significant cash expenditures
before positive cash flows can be generated from the sale of lots, rental of homes, and water and

27

Table of Contents

wastewater tap fees. If there is considerable lag time between when we acquire the land and when we begin selling finished lots or renting homes, we may
generate significant operating losses. In addition, if sales of homes on the finished lots are delayed, renters can’t be found in a timely manner, our revenue
from water and wastewater resource development services will be delayed. If our cash on hand and future cash flows from operations are not sufficient to
fund our operations and the significant capital expenditure requirements to develop any acquired land, construct housing and build water and wastewater
systems, we may be forced to seek to obtain additional debt or equity capital. There can be no assurance that financing will be available on acceptable
terms or at all.

Delays  in  property  development  may  extend  the  time  it  takes  us  to  recover  our  property  development  costs  and  delay  our  revenue  from  water  and
wastewater resource development services. We incur many costs, such as the costs of preparing land, finishing and entitling lots, installing roads, sewers,
water systems and other utilities, taxes and other costs related to ownership of the land and/or developing lots on behalf of builders who purchase the land,
before we close on the sale of finished lots to home builders. If the rate at which we develop residential lots slows, we may incur additional costs, and it
may take longer for us to recover our costs. In addition, if sales of homes on the finished lots are delayed, or we are unable to find renters in a timely
manner, our revenue from water and wastewater resource development services will be delayed. A significant downturn in the housing market could cause
our builders to delay building homes on their lots until market conditions improve, and could result in us not renting our single-family rentals for rates that
provide a sufficient return. Builders with contracts that do not require purchasing the lot until we deliver a finished, ready-to-build lot, could walk away
from the contract prior to closing without consequence other than the forfeiture of their upfront deposits for the lot, utilities and other improvements. If a
builder elected to walk away without cause, we would be entitled to keep these deposits as liquidated damages, but the deposits would not be sufficient to
cover the expenses we expect to incur to finish the lots for delivery. We would not be able to recover our costs until we were able to sell the finished lots to
another builder. If the original builder did not go through with the closing due to a poor housing market, we would likely have difficulty finding another
buyer for the same reason. For our single-family rental homes, we incur the costs to construct the home, for which we currently have funding in place, but
there are no assurances that funding will remain in place for future growth. The costs of construction of the single-family rentals are anticipated to be paid
for over time by the rental income, but we may not be able to rent the homes for amounts sufficient to cover these costs.

Fluctuations  in  real  property  values  may  require  us  to  write-down  the  book  value  of  our  land  interests.  The  land  development  industry  is  subject  to
significant variability and fluctuations in real property values. As a result, we may be required to write-down the value of our Sky Ranch, single-family
home rentals, or other land interests in accordance with accounting principles generally accepted in the United States of America, and some of those write-
downs could be material. Any material write-downs could have a material adverse effect on our business, financial condition, or results of operations. We
assess  our  land  interests  when  indicators  of  impairment  exist.  Indicators  of  impairment  include  a  decrease  in  demand  for  housing  due  to  soft  market
conditions;  competitive  pricing  pressures  that  reduce  the  average  sales  price  of  finished  lots;  sales  absorption  rates  below  management  expectations;  a
decrease in the value of homes or the underlying land due to general market conditions, actual or perceived risks due to proximity to oil and gas drilling
operations, or other reasons; and a decrease in projected cash flows for a project.

Our land development segment may be subject to risks related to oil and gas operations in the vicinity of our Sky Ranch development, which could have
an  adverse  impact  on  the  marketability  and/or  value  of  our  Sky  Ranch  property.  We  have  leased  the  minerals  underlying  Sky  Ranch  to  a  major
exploration and production company, which may limit the location of development on the land. Oil and gas extraction is an inherently dangerous activity
that can potentially lead to air and water contamination, fire, explosion, subsidence, and other hazards. While the State of Colorado, local governments, and
private  operators  have  regulations  and  procedures  in  place  intended  to  mitigate  these  risks,  there  can  be  no  assurances  that  these  safeguards  will  be
effective  in  all  cases  with  respect  to  any  oil  and  gas  activity  around  Sky  Ranch. The  existence  of  oil  and  gas  wells  and  drilling  activity  in  or  near  our
property and public concern regarding the negative health impacts from emissions near drilling and hydraulic fracturing sites, may adversely impact the
marketability and/or value of the lots at Sky Ranch and decrease demand for homes in proximity to oil and gas operations, negatively impacting our land
development segment, which could also negatively impact our business and financial condition.

Our  single-family  home  development  activities  expose  us  to  additional  operational  and  real  estate  risks,  which  may  adversely  affect  our  financial
condition and operating results. In 2021 we launched a new division that involves the construction of single-family homes to be used for rental purposes.
We  have  no  track  record  of  building  or  maintaining  homes  for  rent.  Rental  home  construction  can  involve  substantial  up-front  costs  before  a  home  is
available for rent and generates income. In addition to the up-front costs, building rental homes involves potentially significant new risks to our business,
such as delays or cost increases due to changes in or failure to meet regulatory requirements, including permitting and zoning regulations, failure of lease
rentals  on  newly-constructed  properties  to  achieve  anticipated  investment  returns,  inclement  weather,  adverse  site  selection,  unforeseen  site  conditions,
construction materials and

28

Table of Contents

labor and other risks described below. We may be unable to achieve our objective of building new rental homes that generate acceptable returns and, as a
result, our growth and results of operations may be adversely impacted.

We will depend on our tenants for all of our rental home revenues. Poor tenant selection and defaults and nonrenewal by our tenants may adversely
affect our reputation, and financial performance. We are dependent on rental income from tenants for all of our rental home revenues. As a result, the
success  of  this  division  depends  in  large  part  upon  our  ability  to  attract  and  retain  qualified  tenants  for  our  properties.  Our  reputation  and  financial
performance  would  be  adversely  affected  if  a  significant  number  of  our  tenants  fail  to  meet  their  lease  obligations  or  fail  to  renew  their  leases.  For
example, tenants may default on rent payments, make unreasonable and repeated demands for service or improvements, make unsupported or unjustified
complaints to regulatory or political authorities, use our properties for illegal purposes, damage or make unauthorized structural changes to our properties
that are not covered by security deposits, refuse to leave the property upon termination of the lease, engage in domestic violence or similar disturbances,
disturb nearby residents with noise, trash, odors or eyesores, fail to comply with local regulations, sublet to less desirable individuals in violation of our
lease  or  permit  unauthorized  persons  to  live  with  them.  Damage  to  our  properties  may  delay  re-leasing  after  eviction,  necessitate  expensive  repairs  or
impair the rental income or value of the property resulting in a lower than expected rate of return. Increases in unemployment levels and other adverse
changes in the economic conditions in our market could result in substantial tenant defaults.

Our planned lease terms could require us to re-lease our properties frequently, which we may be unable to do on attractive terms, on a timely basis or
at all. We anticipate substantially all of our leases having a duration of one year. As these leases will permit tenants to leave at the end of the lease term
without  penalty,  we  anticipate  our  rental  revenues  may  be  affected  by  declines  in  market  rents  more  quickly  than  if  our  leases  were  for  longer  terms.
Annual leases may result in high turnover, which involves costs such as restoring the properties, marketing costs and lower occupancy levels. Our tenant
turnover rate and related cost estimates may be less accurate than if we had more operating data upon which to base such estimates. Moreover, there are no
assurances that our leases will be renewed on equal or better terms or at all. If our tenants do not renew their leases or the rental rates for our properties
decrease, our operating results could be adversely affected.

Tenant relief laws, including laws restricting evictions and other regulations could limit our ability to evict bad tenants which may negatively impact
our  rental  income  and  profitability.  Landlords  of  numerous  properties  tend  to  be  involved  in  evicting  tenants  who  are  not  paying  their  rent  or  are
otherwise in material violation of the terms of their lease. Eviction activities impose legal and managerial expenses that would raise our costs. The eviction
process is typically subject to legal barriers, mandatory “cure” policies and other sources of expense and delay, each of which may delay our ability to gain
possession and stabilize the property.

It would be difficult for us to quickly generate cash from sales of our properties. Real estate investments, particularly large portfolios of properties, are
relatively illiquid. If we had a sudden need for significant cash, it would be difficult for us to fund such need quickly through a sale of our rental properties.

Products supplied to us and work done by subcontractors can expose us to risks that could adversely affect our business. We rely on subcontractors to
perform the property development, including the construction of our single-family rental homes, and in many cases, to select and obtain building materials.
Subcontractors may use improper construction processes or defective materials. Defective products can result in the need to perform extensive repairs. The
cost of complying with our warranty obligations may be significant if we are unable to recover the cost of repairs from subcontractors, materials suppliers
and insurers.

Risks Related to Legal, Regulatory, and Environmental, Health and Safety Matters

Government regulations and legal challenges may delay the closing of the sale of our residential lots, increase our expenses or limit other activities,
which could have a negative impact on our results of operations. The approval of numerous governmental authorities must be obtained in connection
with  both  our  water  and  wastewater  projects  and  our  land  development  activities,  and  these  governmental  authorities  often  have  broad  discretion  in
exercising  their  approval  authority.  We  incur  substantial  costs  related  to  compliance  with  legal  and  regulatory  requirements. Any  increase  in  legal  and
regulatory  requirements  may  cause  us  to  incur  substantial  additional  costs.  Various  local,  state  and  federal  statutes,  ordinances,  rules  and  regulations
concerning health and safety, site and building design, environmental, zoning, and similar matters apply to and/or affect the construction and operation of
our water and wastewater systems and our land development activities. For example, as detailed further below, the COGCC adopted regulations that took
effect  in  2021  which  implement  SB  19-181  by  imposing  minimum  distances  between  new  oil  and  gas  drilling  operations  and  residences,  schools,  and
childcare centers. SB 19-181 also empowers local governments to enact regulations that are stricter than state requirements pertaining

29

Table of Contents

to  the  surface  impacts  of  oil  and  gas  operations.   Thus,  local  zoning  or  other  regulations  may  seek  to  create  stricter  setbacks  from  oil  and  gas  drilling
operations or impose other restrictions on the use of land. For example, Arapahoe County adopted oil and gas regulations in November 2021 and amended
those regulations in 2023 to include, among other things, a one-mile setback from existing and planned reservoirs, subject to certain exceptions that may
allow a 2,000-foot setback. That 2,000-foot minimum setback is proposed to increase to 3,000-feet in a proposed rule under consideration by Arapahoe
County as of as of November 2023. Arapahoe County is also considering increasing the setbacks from occupied structures, platted lots, outside activity
areas, and water bodies, as well as other proposed rules to address soil contamination, noise, and air pollution from oil and gas facilities. Similarly, in 2021,
Adams County adopted a rule requiring oil and gas facilities to be set back 2,000 feet from residences, schools, and certain waterbodies. As these state and
local  setback  regulations  are  implemented,  and  to  the  extent  that  additional  regulations  are  enacted,  the  value  of  the  land  that  we  already  own  or  the
availability of land that we are looking to acquire may decline, either of which may adversely impact the financial position, results of operations and cash
flows  of  our  business.  In  addition,  our  ability  to  obtain  or  renew  permits  or  approvals  and  the  continued  effectiveness  of  permits  already  granted  or
approvals  already  obtained  depends  on  factors  beyond  our  control,  such  as  changes  in  federal,  state,  and  local  policies,  rules  and  regulations  and  their
interpretations and application. Furthermore, we are subject to various fees and charges of government authorities designed to defray the cost of providing
certain governmental services and improvements. For example, local and state governments have broad discretion regarding the imposition of development
fees  for  projects  under  their  jurisdictions,  as  well  as  requiring  concessions  or  that  the  property  developer  and/or  home  builder  construct  certain
improvements to public places such as parks and streets or fund schools. New building code energy laws and regulations may also adversely impact our
costs of construction. For example, HB 22-1362 requires the Colorado Energy Office to identify by 2025, and local governments to adopt by 2026, more
energy efficient and low carbon building codes. In addition, HB 21-1286 requires large (50,000 square feet) multifamily, commercial, and public buildings
to meet energy performance and greenhouse gas standards, and the Colorado AQCC adopted implementing regulations in August 2023. Further, HB 23-
1161 establishes water and energy efficiency standards for a range of appliances, which could impact appliance costs and, relatedly, costs for finishing new
buildings.  HB  23-1233  requires  the  adoption  of  regulations  to  wire  multifamily  buildings  to  be  solar-ready  and  electric  vehicle-ready,  which  could
negatively impact our costs.

Municipalities or state water agencies may restrict or place moratoriums on the availability of utilities, such as water and sewer taps, which could have an
adverse effect on our business by causing delays or increasing our costs.

We must provide water that meets all federal and state regulatory water quality standards and operate our water and wastewater facilities in accordance
with these standards. Changes in regulations governing the supply of drinking water and treatment of wastewater may have a material adverse impact on
our  business.  For  example,  on  October  18,  2021,  the  Biden Administration  announced  a  multi-agency,  three-year  strategy  to  begin  addressing  per-and
polyfluoroalkyl substances (PFAS), known as “forever chemicals.” As a part of ongoing efforts to implement that initiative, the EPA: (i) finalized a rule in
December 2021 pertaining to monitoring of PFAS in drinking water; (ii) issued a proposed rule in March 2023 to establish regulatory levels for PFOA,
PFOS, PFNA, PFHzS, PFBS, and GenX chemicals in drinking water; (iii) issued a proposed rule in August 2022 to designate two of the most widely used
PFAS as hazardous substances under CERCLA, or Superfund; (iv) announced two rulemaking efforts in October 2021 to address PFAS under the Resource
Conservation  and  Recovery Act  (RCRA);  (v)  and  expects  to  develop  additional  rules  restricting  PFAS  discharges  from  industrial  sources.  These  new
regulatory initiatives addressing PFAS in drinking water could impact the water side of our business.

With  respect  to  service  of  customers  on  the  Lowry  Ranch,  the  Rangeview  District’s  rates  might  not  be  sufficient  to  cover  the  cost  of  compliance  with
additional or more stringent requirements, or we may be required to reserve more water than necessary for use on the Lowry Ranch to ensure the proper
level of service to Lowry Ranch customers. If the cost of compliance were to increase, we anticipate that the rates of the nearby water providers that the
Rangeview District uses to establish its rates and charges would increase to reflect these cost increases, thereby allowing the Rangeview District to increase
its rates and charges. However, these water providers may not raise their rates in an amount that would be sufficient to enable the Rangeview District (and
us) to cover any increased compliance costs.

Changes in other environmental laws may also affect, for example, how we manage storm water runoff, wastewater discharges and dust; how we develop
or operate on properties on or affecting resources such as wetlands, endangered species, cultural resources, or areas subject to preservation laws; and how
we  address  contamination. With  respect  to  wetlands,  the  U.S.  Supreme  Court’s  2023  decision  in  Sackett  v.  Environmental  Protection Agency  narrowed
federal jurisdiction over wetlands under the Clean Water Act and related permitting requirements, which could simplify our permitting requirements for
building near some wetlands. However, it is expected that further clarifications and changes may arise through implementing federal regulations, additional
litigation over application of the Court’s decision, and/or state laws and regulations.

30

Table of Contents

Government agencies may initiate audits, reviews, or investigations of our business practices to ensure compliance with applicable laws and regulations,
which  can  cause  us  to  incur  costs  or  create  other  disruptions  in  our  business  that  can  be  significant.  Further,  we  may  experience  delays  and  increased
expenses because of legal challenges to our proposed development activities, whether brought by governmental authorities or private parties. In addition,
tariffs imposed by the United States on imported steel could increase our property development costs. It is possible that new standards could be imposed
that  will  require  additional  capital  expenditures  or  raise  our  operating  costs. With  respect  to  service  of  customers  on  the  Lowry  Ranch,  the  Rangeview
District’s rates might not be sufficient to cover the cost of compliance with new requirements. Although we would expect the rates of the nearby water
providers that the Rangeview District uses to establish its rates and charges to increase to cover increased compliance costs, such rates may not cover all
our  costs  and  our  costs  of  complying  with  new  standards  or  laws  could  adversely  affect  our  business,  results  of  operations  or  financial  condition.  Our
noncompliance with environmental laws could result in fines and penalties, obligations to remediate, permit revocations and other sanctions.

Laws and regulations related to climate change, greenhouse gases, and energy may adversely affect us by directly and indirectly increasing the cost of
or restricting our planned future growth activities. A variety of state legislation, regulations, and policies have been enacted in recent years relating to
energy, climate change, greenhouse gas emissions reporting and controls, land use, and energy efficient building codes,  in addition to the numerous above-
discussed  state  and  federal  laws  and  regulations  adopted  in  the  past  year  regulating  the  siting  of,  emissions  from,  and  chemicals  used  in  oil  and  gas
production. For example and as mentioned above, HB 22-1362 requires energy efficient and low carbon building codes to be adopted by the state and local
governments  by  2025  and  2026,  respectively.  Further,  HB  21-1286  requires  large  (50,000  square  feet  or  more)  commercial,  multifamily,  and  public
buildings to annually report energy usage and reduce the buildings’ GHG emissions by 7% by 2026 and 20% by 2030. The AQCC adopted regulations
implementing HB 21-1286 in 2023. Additionally, HB 23-1233 will require multifamily buildings to be solar-ready and electric vehicle-ready. Our future
housing development costs and the cost of operating and maintaining our multifamily housing developments could be negatively impacted by HB 22-1362,
HB 21-1286, and HB 23-1233, in conjunction with HB 23-1161 (appliance efficiency standards) and earlier enacted efficiency standards for appliances,
plumbing fixtures, and buildings (e.g., HB 19-1231, HB 19-1260).

Colorado has also enacted ambitions GHG reduction targets, initially with HB 19-1261 and recently made yet more stringent with SB 23-016, which aims
to reduce the state’s overall greenhouse gas emissions 100% below 2005 levels by 2050 and includes a series of interim targets. These legislated targets
could  lead  to  additional  regulation  impacting  the  housing  development,  water,  and  oil  and  gas  industries  in  the  future,  which  could  increase  our  costs.
There  are  also  ongoing  efforts  to  implement  these  greenhouse  gas  targets,  other  bills  (e.g.,  HB  19-096,  requiring  GHG  emissions  reporting  by  certain
entities pursuant to AQCC regulations; SB 23-1210, requiring the Colorado Energy Office to create a “carbon management roadmap”), and the Colorado
Governor’s  2021  Colorado  Greenhouse  Gas  Pollution  Reduction  Roadmap  identifying  strategies  to  reduce  greenhouse  gas  emissions  from  a  variety  of
sources, including buildings, transportation, and oil and gas mining and production. For example, pursuant to 19-096 the AQCC adopted and updated its
Air Regulation Number 22 and Regulation Number 7 requiring monitoring, reporting, and reduction of GHGs and ozone precursors from certain categories
of emitters, such as industrial wastewater treatment facilities and oil and gas operators. In addition, at the federal level, the SEC’s proposed climate risks
disclosures  and  greenhouse  gas  reporting  rule  could,  if  finalized,  impose  additional  compliance  costs  on  our  business,  as  well  as  for  the  oil  and  gas
producers with whom we do business. As climate change concerns continue to grow, enactment of additional climate and energy legislation and regulations
at the state, local, and federal levels may continue, and compliance with legislation and regulations of this nature is expected to become more costly.

On top of the direct impacts of climate and energy-related policies, there may also be indirect impacts. Energy-related initiatives affect a wide variety of
companies throughout the United States and the world and, because our operations are dependent on significant amounts of raw materials, such as pipe,
steel,  and  concrete,  they  could  have  an  indirect  adverse  impact  on  our  operations  and  profitability  to  the  extent  the  manufacturers  and  suppliers  of  the
materials used in the development of our properties are burdened with expensive tariffs, cap and trade and similar taxes and regulations.

Our construction of water and wastewater projects and improvements at Sky Ranch may expose us to certain completion, performance, and financial
risks. We rely on independent contractors to construct our water and wastewater facilities and Sky Ranch lot improvements. These construction activities
involve risks, including shortages of materials and labor, work stoppages, labor relations disputes, injuries to third parties, damages to property, weather
interference, engineering, environmental, permitting, or geological problems and unanticipated cost increases. These issues could give rise to delays, cost
overruns or performance deficiencies, or otherwise adversely affect the construction or operation of our water and wastewater delivery systems and the
construction and delivery of residential lots. In addition, we may experience quality problems in the construction of our systems and facilities, including
equipment

31

Table of Contents

failures.  We  may  not  meet  the  required  deadlines  under  our  sale  and  construction  contracts.  We  may  face  claims  from  customers  or  others  regarding
product quality and installation of equipment placed in service by contractors.

The sales contracts at Sky Ranch and contracts for the water and wastewater facilities that we design and construct are fixed-price contracts, in which we
bear all or a significant portion of the risk for cost overruns. Under these fixed-price contracts, contract prices are established in part based on fixed, firm
subcontractor  quotes  on  contracts  and  on  cost  and  scheduling  estimates.  These  quotes  or  estimates  may  be  based  on  several  assumptions,  including
assumptions  about  prices  and  availability  of  labor,  equipment  and  materials,  and  other  issues.  If  these  subcontractor  quotations  or  cost  estimates  prove
inaccurate, or if circumstances change, cost overruns may occur, and our financial results would be negatively impacted. In many cases, the incurrence of
these additional costs would not be within our control.

Pursuant to various contracts related to the development of Sky Ranch, we guarantee that the project, when completed, will achieve certain performance
standards, meet certain quality specifications, and satisfy certain requirements for governmental approvals. If we fail to complete the project as scheduled,
meet  guaranteed  performance  standards  or  quality  specifications,  or  obtain  the  required  governmental  approvals,  we  may  be  held  responsible  for  cost
impacts and/or penalties to the customer resulting from any delay or for the costs to alter the project to achieve the performance standards and the quality
specifications  and  to  obtain  the  required  government  approvals.  To  the  extent  that  these  events  occur  and  are  not  due  to  circumstances  for  which  the
customer accepts responsibility or cannot be mitigated by performance bonds or the provisions of our agreements with contractors, the total costs of the
project would exceed our original estimates and our financial results would be negatively impacted.

We, or our subcontractors, are required to secure performance and completion bonds for certain contracts and projects. The market for surety companies
has become increasingly risk averse. We and our subcontractors secure performance and completion bonds for our contracts from these surety companies.
To the extent we or our subcontractors are unable to obtain bonds, we may breach existing agreements and/or not be awarded new contracts. We may not
be able to secure performance and completion bonds when required.

The enactment and implementation of SB 19-181 increasing state and local regulatory oversight of oil and gas development could have an adverse
effect on our water sales to the oil and gas industry for hydraulic fracturing (fracking) and demand for new homes at Sky Ranch. Enacted in 2019, SB
19-181 authorizes local governments to approve the siting of oil and gas locations and regulate the surface impacts of oil and natural gas development
through local requirements that may be more stringent than state requirements. SB 19-181 also changed the mission of the Colorado Energy and Carbon
Management Commission (or, at the time, the Colorado Oil and Gas Conservation Commission) from fostering responsible and balanced development of
natural resources and oil and gas, to regulating the development and production of natural resources and oil and gas in order to “protect” and “minimize”
“adverse impacts to public health, safety, and welfare, including protection of the environment and wildlife resources. SB 19-181 also requires what is now
the Colorado Energy and Carbon Management Commission and the AQCC to undertake rulemakings on environmental protection, facility siting, increased
inspections  and  public  disclosures,  elimination  of  hard  caps  on  application  fees,  increasing  required  financial  assurances,  and  minimizing  emissions  of
hydrocarbons and other compounds. The COGCC and the AQCC have promulgated several rules pursuant to SB 19-181 over the past several years, as
summarized below.

Regulations  implemented  by  the  Colorado  Energy  and  Carbon  Management  Commission  pursuant  to  SB  19-181  could  adversely  impact  our  land
development  activities  by  limiting  the  number  of  lots  available  for  land  development  in  Colorado  and  could  adversely  impact  our  water  sales  for
fracking by limiting the land available for oil and gas production. As a part of implementing SB 19-181, the COGCC approved a rule (Setback Rule)
imposing setbacks and siting requirements for well locations. The Setback Rule, which took effect in 2021, prohibits, without exception, working well pad
surfaces from being located within 2,000 feet of a school facility or childcare center, or within 500 feet from one or more residential buildings that are not
subject to a surface use agreement or waiver. The Setback Rule also generally prohibits any well pad surface from being located greater than 500 feet and
less  than  2,000  feet  from  a  residential  or  high  occupancy  building,  but  allows  such  locations  to  obtain  an  exemption  by  satisfying  certain  requirements
(such  as  consent  from  owners  and  tenants)  or  by  obtaining  a  Commission  finding,  after  a  hearing,    that  the  conditions  of  approval  will  provide
“substantially equivalent protections” to a 2,000 foot setback for public health, safety, welfare, the environment, wildlife resources, and disproportionately
impacted communities.

Depending on how the Setback Rule is applied and interpreted, it could have the effect of limiting property development within 2,000 feet of a well pad
surface. As noted above, to develop oil and gas near residential or high occupancy buildings, the applicant will need an exception from the Commission by
obtaining explicit, informed consent from both the landowner and their tenants (as applicable) to the proposed oil and gas location, or by demonstrating
that conditions on approval will provide “substantially equivalent protections” to

32

Table of Contents

a  2,000-foot  setback.  Applicants  who  are  unable  to  obtain  such  an  exception  may  be  forced  to  choose  between  using  their  property  for  oil  and  gas
development or for residential and commercial development. So, under a restrictive interpretation of the Setback Rule and its exceptions, we might have to
limit drilling on our mineral rights at Sky Ranch to proceed with the occupancy densities we have planned, which would adversely affect our industrial
water  sales  to  the  oil  and  gas  industry.  The  Setback  Rule  could  also  reduce  the  supply  of  other  land  acquisition  opportunities  for  development.
Alternatively, the Setback Rule could make such residential properties more attractive to people who prefer to live farther from oil and gas developments.
Additionally, any rules that would require the Land Board to elect between oil and gas or residential and commercial land development with respect to the
Lowry Ranch would likely have an adverse effect on our financial condition, because we have the exclusive right to provide water service to customers on
the Lowry Ranch, including both lessees of the oil and gas rights on the Lowry Ranch and future occupants of the Lowry Ranch if the Land Board sells the
land  for  development.  Our  business  could  be  further  impacted  by  more  restrictive  local  regulations,  such  as Adams  County’s  rule  requiring  oil  and  gas
facilities to be set back 2,000 feet from residences, schools, and certain waterbodies, and Arapahoe County’s recently adopted rule generally requiring a
one-mile setback from existing and planned reservoirs, as well as Arapahoe County’s proposed rule that would, if adopted, increase setbacks from occupied
structures,  platted  lots,  outside  activity  areas,  and  water  bodies. These  local  ordinances,  as  well  as  similar  ordinances  that  other  local  jurisdictions  may
implement in the future, may adversely impact the buildable area and costs of our development and our clients’ development.

In addition to the Setback Rule, state agencies have recently adopted other regulations on oil and gas development as a part of implementing SB 19-181
and  other  recently  enacted  legislation  such  as  HB  22-1244,  HB  19-096,  and  HB  19-1261.  For  example,  the  Colorado  Energy  and  Carbon  Management
Commission in recent years has adopted new rules for testing and ensuring the integrity of oil and gas flow lines and well bores and has imposed new fees
and  financial  assurance  requirements  for  oil  and  gas  facilities.  In  addition,  the  AQCC  has,  in  recent  years,  approved  rules  calling  for  more  frequent
inspections  of  oil  and  gas  equipment,  imposing  new  GHG  intensity  standards  for  oil  and  gas  operators,  and  requiring  reporting  and  reduction  of  GHG
emissions, ozone precursors, and hydrocarbons by oil and gas operations as well as industrial wastewater treatment facilities, where applicable. Similarly,
the  AQCC  adopted  increasingly  restrictive  GHG  intensity  standards  for  upstream  oil  and  gas  operations  and  related  “verification”  and  monitoring
requirements. The AQCC also published an initial list of toxic air contaminants as a first step toward regulation under HB 22-1244.

These and related rulemaking activities by state agencies and local governments could lead to delays and additional costs for oil and gas operators, which,
in turn, could result in a decline in oil and gas drilling activities. A significant decline in oil and gas drilling activities in and around the Lowry Ranch and
our Sky Ranch property would have an adverse effect on our water sales for fracking and our financial condition. Further, a significant decline in oil and
gas activities throughout Colorado could negatively impact the Colorado economy, which could have an adverse effect on demand for new homes at Sky
Ranch.

Future Ballot Initiatives at the State or Local Level Could Restrict Oil and Gas and Land Development. In the past decade, interest groups in Colorado
opposed to oil and natural gas development generally, and hydraulic fracturing in particular, have put forward ballot initiatives that, if approved, would
have significantly curtailed oil and natural gas development in the state. For example, in 2018, Proposition 112 would have imposed a 2,500-foot setback
from  any  building  or  waterway  in  Colorado. Although  Colorado  voters  rejected  that  measure,  the  influential  power  of  even  failed  ballot  initiatives  is
demonstrated by the fact that the Colorado Legislature and Governor passed SB 19-181 the following year and, pursuant to that law, the Colorado Energy
and  Carbon  Management  Commission  promulgated  the  similar,  though  less  restrictive,  Setback  Rule.  In August  2023,  environmental  groups  submitted
language for the 2024 ballot that would ban new hydraulic fracturing permits after 2030. It is not yet clear whether this proposal will make it to the ballot,
but if it does and if it were to win, that could materially threaten our oil and gas clients and, in turn, our business.

We may be subject to significant potential liabilities because of warranty and liability claims made against us. Design, construction, or system failures
related to our water and wastewater delivery systems could result in injury to third parties or damage to property. In addition, as a property developer, we
are subject in the ordinary course of our business to warranty claims. We are also subject to claims for losses or injuries that occur during our property
development  activities.  We  plan  to  record  warranty  and  other  reserves  for  the  residential  lots  we  sell  based  on  historical  trends  in  our  market  and  our
judgment  of  the  qualitative  risks  associated  with  the  type  of  lots  we  sell.  We  have,  and  many  of  our  subcontractors  have,  general  liability,  property,
workers’ compensation, and other business insurance. These insurance policies are intended to protect us against a portion of our risk of loss from claims,
subject to certain self-insured retentions, deductibles, and coverage limits. However, it is possible that this insurance will not be adequate to address all
warranty and liability claims to which we are subject. Additionally, the coverage offered and the availability of general liability insurance for construction
defects are currently limited and policies that can be obtained are costly and often include exclusions based upon past losses insurers suffered as a result of
use of defective materials used by other property developers. As a result, our subcontractors may be unable to obtain insurance, and we may have to waive
our customary insurance requirements, which increases our and our insurers’

33

Table of Contents

exposure  to  claims  and  increases  the  possibility  that  our  insurance  will  not  be  adequate  to  protect  us  for  all  the  costs  we  incur. Any  losses  that  exceed
claims against our contractors, the performance bonds and our insurance limits at such facilities could result in claims against us. In addition, if there is a
customer dispute regarding performance of our services, the customer may decide to delay or withhold payment to us. No warranty and liability claims
have been made against us as of the date of this report.

A major health and safety incident relating to our business could be costly in terms of potential liabilities and reputational damage. Water facility and
construction  sites  are  inherently  dangerous  and  pose  certain  inherent  health  and  safety  risks  to  construction  workers  and  other  persons  on  the  site. Any
failure in health and safety performance may result in penalties for non-compliance with relevant regulatory requirements, and a failure that results in a
major  or  significant  health  and  safety  incident  is  likely  to  be  costly  in  terms  of  potential  liabilities  incurred  as  a  result.  Such  a  failure  could  generate
significant  negative  publicity  and  have  a  corresponding  impact  on  our  reputation,  our  relationships  with  relevant  regulatory  agencies  or  governmental
authorities, and our ability to attract customers and employees, which in turn could have a material adverse effect on our business, financial condition and
operating results.

Conflicts  of  interest  may  arise  relating  to  the  operation  of  the  Rangeview  District,  the  Sky  Ranch  Districts  and  the  Sky  Ranch  CAB.  Our  Chief
Executive Officer and two of our employees constitute the majority of the directors of each of the Rangeview District, the Sky Ranch Districts and the Sky
Ranch  CAB.  These  officers  and  employees,  along  with  Pure  Cycle,  and  one  unrelated  individual,  own  certain  property  interests  in  the  40  acres  that
constitute  the  Rangeview  District  and  the  acreage  that  constitutes  the  Sky  Ranch  Districts.  We  have  made  loans  to  the  Rangeview  District  to  fund  its
operations. As of August 31, 2023, total principal and interest owed to us by the Rangeview District was just under $1.2 million. Pursuant to our water and
wastewater  service  agreements  with  the  Rangeview  District,  of  the  net  amounts  retained  by  the  Rangeview  District,  the  Rangeview  District  retains
two percent of the revenues from the sale of water to its end-use customers and 10% of the revenues from the provision of wastewater services to its end-
use customers. Proceeds from the fee collections will initially be used to repay the Rangeview District’s obligations to us, but after these loans are repaid,
the Rangeview District is not required to use the funds to benefit Pure Cycle.

Similarly, we have made loans to and incurred expenses reimbursable by the Sky Ranch Districts and the Sky Ranch CAB. As of August 31, 2023, the Sky
Ranch  CAB  owes  us  $24.9  million  related  to  construction  of  public  improvements  on  the  Sky  Ranch  property,  including  project  management  fees  and
interest on these amounts. The Sky Ranch CAB is not required to repay us for advances made or expenses incurred for improvements at Sky Ranch unless
and until the Sky Ranch CAB and/or Sky Ranch Districts generate sufficient cash flows from either property taxes, fees or from the issuance of bonds in an
amount sufficient to reimburse us for all or a portion of advances made or expenses incurred. We have received benefits from our activities undertaken in
conjunction  with  the  Rangeview  and  Sky  Ranch  Districts  and  the  Sky  Ranch  CAB,  but  conflicts  may  arise  between  our  interests  and  those  of  the
Rangeview and Sky Ranch Districts and the Sky Ranch CAB and our officers and employees who are acting in dual capacities in negotiating contracts to
which we and a district and/or the Sky Ranch CAB are parties. We expect that the Rangeview and Sky Ranch Districts will expand when more properties
are  developed  and  become  part  of  the  respective  districts,  and  our  officers  and  employees  acting  as  directors  of  these  districts  will  have  fiduciary
obligations  to  those  other  constituents.  Conflicts  may  not  be  resolved  in  our  best  interest.  In  addition,  other  landowners  coming  into  a  district  will  be
eligible to vote and to serve as directors of these districts. Our officers and employees may not remain as directors of these districts, and the actions of
subsequently elected boards could have an adverse impact on our operations.

Growth  limitations  or  moratoriums  imposed  by  governmental  authorities  could  adversely  affect  our  land  development  activities  or  the  land
development activities of our customers, which could adversely impact both the land development and water and wastewater segments of our business.
The  State  of  Colorado  recently  enacted  HB  23-1255,  which  generally  prohibits  local  governments  from  enacting  or  enforcing  local  housing  growth-
restrictions laws that would limit housing supply, development applications, or building permits. However, under certain circumstances, local governments
may implement a temporary moratorium of up to 2 years. While this new law alleviates concerns that a local government in our planned development areas
might permanently restrict new growth, a temporary moratorium could still have the effect of delaying, limiting or halting development within Sky Ranch
or other areas where we may provide water and wastewater services or develop land. Because all of the property in Sky Ranch has been platted, we do not
expect future growth moratoriums to restrict Sky Ranch as currently planned; however, if temporary growth moratoriums or restrictions are imposed in the
areas in which we provide services or develop land, it could negatively impact our ability to develop our land as planned or our customers’ ability to grow
their communities as anticipated, which would also reduce the number of water and wastewater service customers we expect, which would have a negative
impact on our business and financial condition.

We  could  be  hurt  by  efforts  to  impose  liabilities  or  obligations  on  us  regarding  labor  law  violations  by  other  persons  whose  employees  perform
contracted services. The infrastructure and improvements on our water and wastewater systems and on the finished lots we sell or that we must provide
pursuant to service agreements and lot development agreements are done by employees of subcontractors and

34

Table of Contents

other  contract  parties.  We  do  not  have  the  ability  to  control  what  these  contract  parties  pay  their  employees  or  the  work  rules  they  impose  on  their
employees.  However,  there  have  been  efforts  by  government  agencies  including  the  National  Labor  Relations  Board  and  the  Colorado  Department  of
Labor  and  Employment  to  hold  contract  parties  like  us  responsible  for  violations  of  wage  and  hour  laws  and  other  work-related  laws  by  firms  whose
employees are performing contracted-for services. Governmental rulings that make us responsible for labor practices by our subcontractors could create
substantial exposures for us in situations that are not within our control.

Contamination to our water supply may result in disruption in our services and litigation, which could adversely affect our business, operating results
and  financial  condition.  Our  water  supplies  are  subject  to  the  risk  of  potential  contamination,  including  contamination  from  naturally  occurring
compounds, pollution from man-made sources and intentional sabotage. Our land at Sky Ranch and a portion of the Lowry Ranch have been leased for oil
and gas exploration and development. Such exploration and development could expose us to additional contamination risks from related leaks or spills. In
addition,  we  handle  certain  hazardous  materials  at  our  water  treatment  facilities,  primarily  sodium  hypochlorite.  Any  failure  of  our  operation  of  the
facilities or any contamination of our supplies, including sewage spills, noncompliance with water quality standards, hazardous materials leaks and spills,
and similar events, could expose us to environmental liabilities, claims and litigation costs. If any of these events occur, we may have to interrupt the use of
that water supply until we are able to substitute the supply from another source or treat the contaminated supply. We cannot assure that we will successfully
manage these issues, and failure to do so could have a material adverse effect on our future results of operations.

We  may  incur  significant  costs  in  order  to  treat  the  contaminated  source  through  expansion  of  our  current  treatment  facilities  or  development  of  new
treatment methods. If we are unable to substitute water supply from an uncontaminated water source, or to adequately treat the contaminated water source
in a cost-effective manner, there may be an adverse effect on our revenues, operating results and financial condition. The costs we incur to decontaminate a
water source or an underground water system could be significant and could adversely affect our business, operating results and financial condition and
may not be recoverable in rates.

We  could  also  be  held  liable  for  consequences  arising  out  of  human  exposure  to  hazardous  substances  in  our  water  supplies  or  other  environmental
damage.  For  example,  private  plaintiffs  could  assert  personal  injury  or  other  toxic  tort  claims  arising  from  the  presence  of  hazardous  substances  in  our
drinking water supplies. Although we have not been a party to any environmental or pollution-related lawsuits, such lawsuits have increased in frequency
in recent years. If we are subject to an environmental or pollution-related lawsuit, we might incur significant legal costs, and it is uncertain whether we
would be able to recover the legal costs from ratepayers or other third parties. Our insurance policies may not cover or provide sufficient coverage for the
losses associated with or the costs of these claims.

We may be adversely affected by any future decision by the Colorado Public Utilities Commission to regulate us as a public utility. The Colorado Public
Utilities Commission (CPUC) regulates investor-owned water companies operating for the purpose of supplying water to the public. The CPUC regulates
many aspects of public utilities’ operations, including establishing water rates and fees, initiating inspections, enforcement and compliance activities and
assisting consumers with complaints. We do not believe that we are a public utility under Colorado law. We currently provide services by contract mainly
to the Rangeview District, which supplies the public. Quasi-municipal metropolitan districts, such as the Rangeview District and the Sky Ranch Districts,
are exempt by statute from regulation by the CPUC. However, the CPUC could attempt to regulate us as a public utility. If this were to occur, we might
incur significant expense challenging the CPUC’s assertion of jurisdiction, and we may be unsuccessful. In the future, existing regulations may be revised
or reinterpreted, and new laws and regulations may be adopted or become applicable to us or our facilities. If we become regulated as a public utility, our
ability to generate profits could be limited, and we might incur significant costs associated with regulatory compliance.

The Rangeview District’s and our rights under the Lease have been challenged by third parties. In the past the Rangeview District’s and our rights under
the Lease have been challenged by third parties, including the Land Board. In 2014, in connection with settling a lawsuit filed by us and the Rangeview
District  against  the  Land  Board,  the  Land  Board,  the  Rangeview  District  and  we  amended  and  restated  the  Lease  to  clarify  and  update  a  number  of
provisions. However, there are issues still subject to disagreement and negotiation, including our rights with respect to revenue from our Export Water after
2081, and it is likely that during the remaining term (through 2081) of the Lease, the parties will disagree over interpretations of provisions in the Lease
again. The Rangeview District’s or our rights under the Lease could be challenged in the future, which could require potentially expensive litigation to
enforce our rights.

Our Lowry Ranch surface water rights are “conditional decrees” and require findings of reasonable diligence. Our surface water interests and reservoir
sites at the Lowry Ranch are conditionally decreed and are subject to a finding of reasonable diligence from the Colorado water court every six years. To
arrive at a finding of reasonable diligence, the water court must determine that we continue to

35

Table of Contents

diligently pursue the development of said water rights. If the water court is unable to make such a finding, we could lose the water right under review.
During each of fiscal 2012 and 2018, the Lowry Ranch conditional decrees were granted review by the water court, which determined that we and the
Rangeview  District  met  the  diligence  criteria.  The  water  court  entered  a  finding  of  reasonable  diligence  on  the  Lowry  Ranch  surface  water  decrees  in
January  2019.  Our  next  review  for  reasonable  diligence  on  the  Lowry  Ranch  surface  water  decrees  will  be  in  January  2025.  We  believe  we  will  be
successful in maintaining our decrees as we continue to develop these rights. If the water court does not make a determination of reasonable diligence, the
value of our interests in the Rangeview Water Supply would be materially adversely impacted.

Our operations are affected by local politics and governmental procedures that are beyond our control. We operate in a highly political environment. We
market our water rights to municipalities and other governmental entities run by elected or politically appointed officials. Our principal competitors are
municipalities  and  other  water  districts.  Various  constituencies,  including  our  competitors,  developers,  environmental  groups,  conservation  groups,  and
agricultural  interests,  have  competing  agendas  with  respect  to  the  development  of  water  rights  in  Colorado,  which  means  that  decisions  affecting  our
business are based on many factors other than economic and business considerations. Additional risks associated with dealing with governmental entities
include  turnover  of  elected  and  appointed  officials,  changes  in  policies  from  election  to  election,  and  a  lack  of  institutional  history  in  these  entities
concerning  their  prior  courses  of  dealing  with  the  Company.  We  spend  significant  time  and  resources  educating  elected  officials,  local  authorities  and
others regarding our water rights and the benefits of contracting with us. Political concerns and governmental procedures and policies may hinder or delay
our ability to enter into service agreements or develop our water rights or infrastructure to deliver our water. While we have worked to reduce the political
risks in our business through our participation as the service provider for the Rangeview District in regional cooperative resource programs, such as the
SMWSA and the WISE partnership with Denver Water and Aurora Water, as well as education and communication efforts and community involvement,
our efforts may be unsuccessful.

The number of connections we can serve are affected by local governmental policies that are beyond our control. We market our water rights through
service agreements to developers, municipalities and other governmental entities. We believe that our water rights can serve approximately 60,000 single
family connections based on standards applied to water providers in Arapahoe, Douglas, and Adams Counties. These standards are policy driven, based on
assumed life and reliability of water supplies and may become more restrictive at the discretion of the governmental entity. If these standards become more
restrictive, our water supplies may not serve the number of connections that we currently estimate we can serve.

General Risks

We are dependent on the services of a key employee. Our success largely depends on the continuing services of our President and Chief Executive Officer,
Mark W. Harding. We believe Mr. Harding possesses valuable knowledge, experience and leadership abilities that would be difficult in the short term to
replace. Mr. Harding also serves on the boards of the Rangeview District, the Sky Ranch Districts, and the Sky Ranch CAB. The loss of Mr. Harding as a
key employee and as a director of these boards would cause a significant interruption of our operations.

Our stock price has been volatile in the past and may decline in the future. Our common stock has experienced significant price and volume fluctuations
in the past and may experience significant fluctuations in the future depending upon several factors, some of which are beyond our control. Factors that
could affect our stock price and trading volume include, among others, the perceived prospects of our business; differences between anticipated and actual
operating  results;  changes  in  analysts’  recommendations  or  projections;  the  commencement  and/or  results  of  litigation  and  other  legal  proceedings;  and
future sales of our common stock by us or by significant shareholders, officers and directors. In addition, stock markets in general have experienced price
and volume volatility from time to time, which may adversely affect the market price of our common stock for reasons unrelated to our performance.

Unauthorized  access  to  confidential  information  and  data  on  our  information  technology  systems  and  security  and  data  breaches  could  materially
adversely  affect  our  business,  financial  condition,  and  operating  results.  We  rely  on  computer  and  information  technology  systems  to  conduct  our
business and communicate with our suppliers and other third parties. Our systems require continued and unimpeded access to secure network connections.
We have physical, technical and procedural safeguards in place that are designed to protect information and protect against security and data breaches as
well as fraudulent transactions and other activities. Despite these safeguards and our other security processes and protections, we cannot be assured that all
of  our  systems  and  processes  are  free  from  vulnerability  to  security  breaches.  Cyberattacks  are  evolving  and  becoming  increasingly  sophisticated.
Cyberattacks may take various forms, including through hacking, ransomware attacks, malware, viruses and phishing scams.

36

Table of Contents

A  significant  data  security  breach,  including  misappropriation  of  confidential  information,  could  cause  us  to  incur  significant  costs,  which  may  include
potential costs of investigations, legal, forensic and consulting fees, costs and diversion of management attention required for investigation, remediation
and  litigation,  substantial  repair  or  replacement  costs.  We  could  also  experience  data  losses  that  would  impair  our  ability  to  manage  our  business
operations, including accounting and project costs, manage our water and wastewater systems or process transactions and have a negative impact on our
reputation and loss of confidence of our customers, suppliers and others, any of which could have a material adverse impact on our business, financial
condition, operating results and reputation.

Failure to maintain effective internal controls over financial reporting could result in material misstatements in our financial statements and affect
our  ability  to  meet  our  reporting  requirements.  Our  management  is  responsible  for  establishing  and  maintaining  adequate  internal  control  over  our
financial reporting, as defined in Rule 13a-15(f) under the Exchange Act. A material weakness is a deficiency, or a combination of deficiencies, in internal
control  over  financial  reporting,  such  that  there  is  a  reasonable  possibility  that  a  material  misstatement  of  the  Company’s  annual  or  interim  financial
statements will not be prevented or detected on a timely basis. As disclosed in Item 9A, during fiscal 2021, we concluded that a material weakness existed
in our internal controls resulting from ineffective procedures related to the preparation and review of spreadsheets, which compromised the integrity of the
spreadsheets  used  to  support  and  record  transactions  related  to  tracking  the  public  improvement  reimbursable  amounts  and  related  interest  income.  To
address  this  material  weakness,  management  has  devoted,  and  plans  to  continue  to  devote,  significant  effort  and  resources  to  the  remediation  and
improvement  of  its  internal  control  over  financial  reporting  by  implementing  additional  steps  in  the  review  process  of  various  complex  schedules  that
support accounting entries on a monthly and quarterly basis or moving these manual tracking and reconciliation processes to a more automated software
system.

Effective  internal  controls  are  necessary  for  us  to  provide  reasonable  assurance  with  respect  to  our  financial  reports  and  to  effectively  prevent  fraud.
Internal controls over financial reporting may not prevent or detect misstatements because of inherent limitations, including the possibility of human error,
the circumvention or overriding of controls, or fraud. Therefore, even effective internal controls can provide only reasonable assurance with respect to the
preparation and fair presentation of financial statements. If we cannot provide reasonable assurance with respect to our financial reports and effectively
prevent  fraud,  our  operating  results  could  be  misreported.  In  addition,  projections  of  any  evaluation  of  effectiveness  of  internal  control  over  financial
reporting  to  future  periods  are  subject  to  the  risk  that  the  control  may  become  inadequate  because  of  changes  in  conditions,  or  that  the  degree  of
compliance with the policies or procedures may deteriorate. If we fail to maintain effective internal controls, including any failure to implement required
new or improved controls, or if we experience difficulties in their implementation, our business and operating results could be harmed, we could fail to
meet our reporting obligations, and there could be a material adverse effect on our share price.

Conflicts, terrorist attacks, public health crises, including the occurrence of a contagious disease or illness, such as the COVID-19 coronavirus and
general instability could adversely affect our business. We are vulnerable to the effects of conflicts, terrorist attacks and public health crises. As has been
the case with COVID-19, such effects have precipitated economic instability and turmoil in financial markets. The uncertainty and economic disruption
resulting  from  hostilities,  acts  of  terrorism  or  public  health  crises  may  impact  our  operations  or  those  of  our  suppliers  or  customers. Accordingly,  any
conflict, terrorist attack or public health crisis that impacts us or any of our suppliers or customers, could have a material adverse effect on our business,
results of operations and financial condition.

Item 1B – Unresolved Staff Comments

None.

Item 2 – Properties

Water Related Assets

In addition to the water rights and adjudicated reservoir sites that are described in Item 1 – Our Water and Land Assets, we own or have exclusive rights to
use, through the Rangeview District a 1.0 million-gallon and two 500,000-gallon treated water storage tanks, three storage reservoirs that can store 1.7
million barrels of water (71.4 million gallons), five deep water wells, three alluvial wells, three pump stations, over 50 miles of water transmission and
distribution  lines,  and  more  than  10  miles  of  wastewater  collection  pipelines  in Arapahoe  County,  Colorado.  In  conjunction  with  Wild  Pointe,  and  the
Elbert 86 District, we have exclusive rights to use, operate and maintain two water tanks with a combined capacity of 438,000 gallons, two deep water
wells, a pump station, and 11 miles of transmission lines serving customers at Wild Pointe in Elbert County. These assets are used to provide service to our
customers.

37

Table of Contents

Land and Mineral Interests

We own approximately 588 acres of land remaining at our Sky Ranch Master Planned Community as well as approximately 634 net mineral acres at Sky
Ranch. We own 40 acres of land that comprise the current boundaries of the Rangeview District (together with all the mineral rights). We own 700 acres of
land in the Arkansas River Valley, and we hold 13,900 acres of mineral interests in the Arkansas River Valley in Southeast Colorado in Otero, Bent and
Prowers Counties. We also own 261 acres in Weld County together with certain water shares in the Henrylyn Irrigation District and groundwater rights in
the Lost Creek Designated Basin.

Item 3 – Legal Proceedings

None.

Item 4 – Mine Safety Disclosures

Not Applicable

PART II

Item 5 – Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Market Information

Our common stock is traded on The NASDAQ Stock Market under the symbol “PCYO.”

Holders

On November 10, 2023, there were 839 holders of record of our common stock.

Dividends

We have never paid any dividends on our common stock and expect for the foreseeable future to retain all of our capital and earnings from operations, if
any, for use in expanding and developing our water and land development businesses. Any future decision as to the payment of dividends will be at the
discretion of our board of directors and will depend upon our earnings, financial position, capital requirements, plans for expansion and such other factors
as our board of directors deems relevant. The terms of our Series B Preferred Stock prohibit payment of dividends on common stock unless all dividends
accrued  on  the  Series  B  Preferred  Stock  have  been  paid  and  require  dividends  to  be  paid  on  the  Series  B  Preferred  Stock  if  proceeds  from  the  sale  of
Export Water exceed $36,026,232. No dividends have been accrued to date as this threshold has not been met. For further discussion, see Note 9 to the
accompanying consolidated financial statements.

38

Table of Contents

Issuer Purchases of Equity Securities

On November 2, 2022, our Board of Directors approved a stock repurchase program. The program is open-ended and authorizes repurchases of up to an
aggregate of 200,000 shares of common stock in the open market.  As of August 31, 2023, no shares had been repurchased under the repurchase program.
The following table presents the number and average price of shares purchased in each month of the first quarter of fiscal 2024 as of November 10, 2023:

Total Number of
Shares Purchased     

Average Price Paid
per Share

Total Number of Shares
Purchase as Part of Publicly
Announced Plans or Programs     

Maximum Number of Shares
that May Yet Be Purchased
Under the Plans or Programs

 15,000
 5,000

 20,000

$

$

 10.06
 9.49

 9.78

 15,000
 5,000

 20,000

 185,000
 180,000

 180,000

Period

September 2023
October 2023

Total
Item 6 – Selected Financial Data

Not Applicable

39

    
    
 
   
   
   
  
Table of Contents

Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations

Overview

The discussion and analysis below includes certain forward-looking statements that are subject to risks, uncertainties and other factors, as described in
“Risk  Factors”  and  elsewhere  in  this  Annual  Report  on  Form  10-K,  that  could  cause  our  actual  growth,  results  of  operations,  performance,  financial
position and business prospects and opportunities for this fiscal year and the periods that follow to differ materially from those expressed in, or implied by,
those forward-looking statements. Readers are cautioned that forward-looking statements contained in this Annual Report on Form 10-K should be read in
conjunction with our disclosure under the heading “FORWARD-LOOKING STATEMENTS” on page 1.

The  following  Management’s  Discussion  and Analysis  (MD&A)  is  intended  to  help  the  reader  understand  the  results  of  operations  and  our  financial
condition and should be read in conjunction with the accompanying consolidated financial statements and the notes thereto included in Part II, Item 8 of
this Annual Report on Form 10-K.

Executive Summary

Due to rapidly rising mortgage interest rates, we saw a slow-down in the demand for housing which impacted our land development segment during fiscal
2023, with a similar cooling to water/wastewater sales.  Only our single-family rental business saw an increase in revenue, due the addition of 11 more
rental homes during fiscal 2023. Our land development segment was negatively impacted by construction delays in the continued development of our Sky
Ranch  Master  Planned  Community.  Phase  1  is  now  complete,  with  Phase  2A  at  approximately  93%  complete,  and  Phase  2B  at  approximately  31%
complete. We continue to work on projects to expand our water assets by completing two new wells on the Lowry Ranch that we expect to be placed in
service during the second quarter of fiscal 2024. Our notable financial highlights from fiscal 2023 include the following:

● Total revenues were $14.5 million, down from $23.0 million in 2022, primarily driven by construction delays related to lot sales at Sky Ranch

and reduced water sales to oil and gas operators for use in their drilling operations;

◾ Revenue  from  commercial  water  sales,  which  includes  selling  water  to  oil  and  gas  operators,  was  $3.1  million  in  2023  compared  to  $4.1

million in 2022;

◾ Recorded lot sales for 2023 were $6.8 million, compared to $12.2 million in 2022, which is due to the construction delays experienced in

both Phase 2A and 2B;

● Pre-tax income was $6.2 million in 2023, which is down from $12.7 million in 2022;

● In 2023 we posted $0.19 of earnings per fully diluted common share, which is down from $0.40 in 2022;

● Total assets continue to increase to $133.2 million at August 31, 2023 from $129.2 million at August 31, 2022; and

● Total equity increased to $118.2 million at August 31, 2023 from $113.0 million at August 31, 2022.

Recent Developments

The housing market deteriorated in the third quarter of calendar 2022 and continued through fiscal 2023 as the Federal Reserve remained aggressive in its
actions to combat inflation by raising interest rates. As a result, 30-year fixed mortgage rates have continued to rise and are at their highest level in over 15
years. The magnitude and speed of these recent rate increases has caused many buyers to pause and reconsider a home purchase.

We  believe  several  long-term  land  development  and  housing  market  fundamental  factors  remain  positive,  including  favorable  demographics,  a  lot  and
housing  supply-demand  imbalance  resulting  from  a  decade-plus  underproduction  of  new  homes  in  relation  to  population  growth,  and  low  resale  home
inventory. While we remain confident in the long-term growth prospects for the industry given

40

Table of Contents

these  factors,  the  current  demand  for  new  homes  is  subject  to  continued  uncertainty  due  to  many  factors. The  combination  of  sharply  higher  mortgage
interest rates since early 2022, several years of rising housing prices, elevated inflation, and various other macroeconomic and geopolitical concerns, is
moderating  housing  demand  which  is  expected  to  continue  into  2024.  Given  current  conditions,  we  plan  to  continue  to  monitor  market  dynamics  and
surrounding community performance and adjust the timing of additional construction expenditures at Sky Ranch as necessary. We believe our reasonably
priced (entry level) lots and the low inventory of entry level housing in the Denver market will help Sky Ranch navigate the changing market better than
other surrounding and significantly higher priced communities.

Our  future  performance  and  the  strategies  we  implement  (and  adjust  or  refine  as  necessary  or  appropriate)  will  depend  significantly  on  prevailing
economics,  homebuilding  industry,  capital,  credit  and  financial  market  conditions  and  on  a  fairly  stable  and  constructive  political  and  regulatory
environment (particularly regarding housing and mortgage loan financing policies). The Federal Reserve’s aggressive raising of the federal funds interest
rate and other measures during 2022 and 2023 to moderate persistent U.S. inflation, and the further actions it has stated it intends to take, are expected to
be  an  ongoing  headwind  for  the  housing  market  in  2024  and  beyond,  as  they  have  elevated  mortgage  loan  interest  rates,  and  created  macroeconomic
uncertainty and volatility across financial markets. Prolonged supply chain disruptions and other production-related challenges could extend or delay our
construction  cycle  times  and  intensify  construction-related  cost  pressures  beyond  our  experience  in  fiscal  2023.  In  addition,  consumer  demand  for  our
homes, and our ability to grow our scale, revenues and returns in fiscal 2024 could be materially and negatively affected by the above-described monetary
policy impacts or other factors that curtail mortgage loan availability, employment or income growth or consumer confidence in the U.S. or in the Colorado
markets.  The  potential  extent  and  effect  of  these  factors  on  our  business  is  highly  uncertain,  unpredictable  and  outside  our  control,  and  our  past
performance, including in fiscal 2023, should not be considered indicative of our future results.

Results of Operations
The results of our operations for the fiscal years ended August 31, 2023 and 2022 were as follows:

Year Ended

(In thousands, except for water deliveries and taps sold)
Water and wastewater resource revenue
Land development revenue

     August 31, 2023
 7,323

$

     August 31, 2022     

$ Change

     % Change

$

 10,051

$

 (2,728)

Lot sales
Project management fees

Single-family rental
Total revenue

Water and wastewater resource cost of revenue
Land development cost of revenue
Single-family rental cost of revenue

Total cost of revenue

General and administrative expense and depreciation

Operating income

Other income, net
Income tax expense
Net income

Basic EPS
Diluted EPS

Water delivered (thousands of gallons)
Water taps sold
Wastewater taps sold

Fiscal 2023 vs. Fiscal 2022

 6,815
 283
 165
 14,586

 4,581
 1,892
 73
 6,546

 5,968
 2,072
 4,148
 (1,521)
 4,699

 0.20

 0.19

 313,819
 104
 90

$

$

$

 12,187
 683
 82
 23,003

 4,440
 2,166
 23
 6,629

 6,278
 10,096
 2,609
 (3,086)
 9,619

 0.40

 0.40

 404,947
 159
 154

$

$

$

 (5,372)
 (400)
 83
 (8,417)

 141
 (274)
 50
 (83)

 (310)
 (8,024)
 1,539
 (1,565)
 (4,920)

 (0.20)

 (0.21)

 (91,128)
 (55)
 (64)

$

$

$

 (27)%

 (44)%
 (59)%
 101 %
 (37)%

 3 %
 (13)%
 217 %
 (1)%

 (5)%
 (79)%
 59 %
 (51)%
 (51)%

 (50)%
 (53)%

 (23)%
 (35)%
 (42)%

Revenue – Total revenue decreased in 2023 as compared to 2022, primarily due to delays in the continued development of our Sky Ranch Master Planned
Community because of home builders’ caution in the housing market as a result of rising interest rates. The delays in development resulted in a reduction in
water and wastewater tap sales and project management fees. Additionally, commercial

41

Table of Contents

water  sales,  mainly  to  oil  and  gas  operators  for  use  in  their  drilling  operations,  decreased  from  $4.1  million  in  2022  to  $3.1  million  in  2023.  These
decreases include decreased tap revenue (from $4.9 million in 2022 to $3.0 million in 2023), and project management revenue at Sky Ranch (from $0.7
million in 2022 to $0.3 million in 2023). As Sky Ranch continues to grow, we expect lot sales to generate significant revenue in the future, and increasing
water and wastewater usage and taps purchased as we continue to add customers to our water resource development segment.

Cost  of  revenue  –  Total  costs  of  revenue  decreased  marginally  in  2023  as  compared  to  2022,  primarily  due  to  reduced  construction  costs  in  the
development of Sky Ranch as construction delays were encountered.  

General and administrative expense – General and administrative expense net decreased in 2023 as compared to 2022, primarily due to the receipt of three
quarters of qualified Employee Retention Credits from the Internal Revenue Service.

Other income, net – Other income, net increased in 2023 as compared to 2022, primarily due to the receipt of several one-time payments from oil and gas
operators primarily for surface use and damage payment agreements. Additionally, in fiscal 2023 we recognized $0.2 million of interest expense, compared
to $0.1 million in fiscal 2022, related to three notes payable we entered into with our primary lender for the financing of the rental homes and the Lost
Creek Water purchase, which are described in greater detail in Note 8 to the accompanying consolidated financial statements.

Income tax expense – Income tax expense decreased in 2023 as compared to 2022, due to lower pre-tax income primarily from the impact of construction
delays in developing Sky Ranch. Our effective tax rate remained relatively consistent year over year.

Water delivered – Water deliveries decreased in 2023 as compared to 2022, primarily due to decreased sales to oil and gas operators, offset by new Sky
Ranch customers. Oil and gas operations are highly variable and dependent on oil prices, demand for gas, and timing of other leases in our service areas;
therefore,  we  cannot  provide  any  assurances  that  we  will  realize  this  level  of  sales  to  oil  and  gas  customers  in  the  future. As  Sky  Ranch  continues  to
develop, we anticipate continued growth in our residential water and wastewater service revenues.

Water and wastewater tap sales – Water and wastewater tap sales decreased in 2023 as compared to 2022 due to the timing of closings at Sky Ranch. The
decrease in tap sales was offset by an increase in the rate per water tap sold in 2023. Tap sales are driven by the issuance of building permits and the timing
of these are not contractually established with the home builders. During fiscal 2023, we sold 90 taps in Phase 2A, with an additional 10 taps allocated to
our single-family rental segment. These taps combined with the sale of 113 taps in fiscal 2022 leave a remaining 16 taps which we expect to sell in fiscal
2024 for a total of 229 lots in Phase 2A. We expect to substantially complete the next 211 lots in Phase 2B in fiscal 2024 and expect to realize additional
tap sales in fiscal 2024 relating to the delivery of the Phase 2B lots.

Lots delivered – The number of lots delivered (which refers to when title passed on a lot to the homebuilder) decreased in 2023 compared to 2022 due to all
lots in Phase 2A being delivered to builders by the end of fiscal 2022. No finished lots were delivered to homebuilders during fiscal 2023; however, we did
recognize certain milestone payments from our Lot Delivery Agreements from home builders in 2023 which accounted for $3.8 million in lot sales revenue
for Phase 2B and $3.0 million in lot sales revenue for Phase 2A. We expect to be substantially complete with the delivery of all 211 Phase 2B lots during
fiscal  2024.  Despite  lots  being  transferred  to  the  homebuilders,  we  still  have  various  construction  activities  to  complete  Phase  2A  and  to  turn  over  the
completed infrastructure to the applicable governmental agency for maintenance.

42

Table of Contents

Water and Wastewater Resource Development Results of Operations

(In thousands, except for water deliveries)
Metered water usage from:
Municipal water usage
Commercial water usage
Wastewater treatment fees
Water and wastewater tap fees
Other revenue

Total segment revenue

Water service costs
Wastewater service costs
Depreciation
Other

Total expenses

Segment operating income

Water deliveries (thousands of gallons)

On Site
Commercial sales - export water and other
Sky Ranch
Wild Pointe
O&G operations

Total water deliveries

Year Ended

August 31, 2023

August 31, 2022

$ Change

     % Change

$

$

$

$

 504
 3,059
 302
 2,991
 467
 7,323

 1,757
 675
 1,658
 491
 4,581
 2,742

 2,864
 16,217
 62,758
 31,259
 200,721
 313,819

$

$

 440
 4,107
 248
 4,922
 334
 10,051

 1,910
 501
 1,740
 289
 4,440
 5,611

 5,786
 23,976
 50,471
 32,278
 292,436
 404,947

 64
 (1,048)
 54
 (1,931)
 133
 (2,728)

 (153)
 174
 (82)
 202
 141
 (2,869)

 (2,922)
 (7,759)
 12,287
 (1,019)
 (91,715)
 (91,128)

 15 %
 (26)%
 22 %
 (39)%
 40 %
 (27)%

 (8)%
 35 %
 (5)%
 70 %
 3 %
 (51)%

 (51)%
 (32)%
 24 %
 (3)%
 (31)%
 (23)%

Municipal  water  usage  –  Municipal  water  usage  increased  in  2023  compared  to  2022,  primarily  due  to  new  Sky  Ranch  customers  in  our  water  and
wastewater resource development segment. We anticipate these revenues to continue to increase in the future as more customers are added to our system as
Sky Ranch continues to develop.

Commercial  water  usage  –  The  main  component  of  commercial  water  usage  is  from  sales  to  oil  and  gas  operators  for  use  in  their  drilling  process.
Commercial water sales decreased during fiscal 2023, primarily due to decreased demand by our oil and gas customers. Because oil and gas is cyclical in
nature as demand and prices fluctuate, we have no way of knowing if water provided to oil and gas operators will increase or decrease in the future.

Wastewater treatment fees – Wastewater treatment fees increased in 2023 compared to 2022, primarily due to new Sky Ranch customers in our water and
wastewater resource development segment. We anticipate these revenues to continue to increase in the future as more customers are added to our system as
Sky Ranch continues to develop.

Water and wastewater tap fees –Water and wastewater tap sales decreased in 2023 compared to 2022, primarily due to a decrease in the number of taps
sold due to timing on construction of Phase 2A and the delayed start of Phase 2B, which was partially offset by a price increase of water and wastewater
taps. Water and wastewater taps are sold to home builders at the time a building permit is issued and are dependent on when the home builder constructs
homes and not contractually driven in terms of timing; therefore, timing of tap sales fluctuate with demand for new construction. During the fiscal year
ended 2023, the average price of a Sky Ranch water and wastewater tap was $30,000 compared to $28,000 per tap for the fiscal year 2022.

Other revenue – Other revenue increased in 2023 as compared to 2022, primarily due to increased revenues on the grading, erosion, and sediment control
(GESC) and fence contracts at Sky Ranch, offset by reductions in construction management revenue related to the construction of the school in Sky Ranch.

Water service costs – Water service costs decreased in 2023 as compared to 2022, primarily due to fewer additional incurred costs related to lower oil and
gas water deliveries this fiscal year.

43

    
    
    
 
Table of Contents

Wastewater service costs – Wastewater service costs increased in 2023 as compared to 2022, primarily due to additional costs incurred with the servicing
of the Ridgeview facility, which required work to be completed in anticipation of new tenants in fiscal 2024.

Other  costs  of  revenue  –  Other  costs  of  revenue  increased  in  2023  as  compared  to  2022,  primarily  due  to  costs  associated  with  the  GESC  and  fence
contracts in Sky Ranch.

Water delivered – Water deliveries decreased in 2023 as compared to 2022, primarily due to decreased oil and gas operations, offset by new Sky Ranch
customers.

Land Development Results of Operations

(In thousands)
Lot sales
Project management revenue

Total revenue

Land development construction and project management costs

Segment operating income

     August 31, 2023

August 31, 2022

$ Change

     % Change

Year Ended

$

$

$

 6,815
 283
 7,098

 1,892

$

 12,187
 683
 12,870

 2,166

 (5,372)
 (400)
 (5,772)

 (274)

5,206

$

10,704

$

 (5,498)

 (44)%
 (59)
 (45)%

 (13)%

 (51)%

Lot sales – Lot sales decreased in 2023 as compared to 2022, primarily due to construction delays in beginning Phase 2B coupled by the slower completion
of Phase 2A, which still has approximately 7% of final landscaping and public improvements to be completed to finalize the phase. We delayed the start of
construction on Phase 2B for 90 days due to home builders’ caution in the housing market as a result of rising interest rates.

Project management revenues – Project management revenues decreased in 2023 as compared to 2022, which was primarily due to the construction delays
encountered in beginning Phase 2B. We earn a 5% project management fee on construction costs for managing the completion of public improvements at
Sky Ranch.

Land development construction and project management costs – Land development construction costs decreased in 2023 as compared to 2022, primarily
due construction delays encountered in Phases 2A and 2B. As Phase 2A winds down, more of our costs are anticipated to be public improvements costs,
whereas the beginning of Phase 2B is anticipated result in us incurring more lot costs.  This is due to the timing of the development of the costs incurred in
the beginning of the development phase compared to those costs incurred towards the end.

Lots delivered – The number of lots delivered (which refers to when title is passed to the homebuilder) decreased in 2023 compared to 2022 due to all lots
in Phase 2A of Sky Ranch having been delivered by the end of fiscal 2022. No finished lots were delivered to homebuilders during fiscal 2023. Despite the
lots being transferred to the homebuilders, we still have various construction activities to complete Phase 2A to turn over the completed infrastructure to
the applicable governmental agency that will maintain the infrastructure, and we did receive certain milestone payments for Phase 2B lots. Because we
record lot sales as construction progresses, the timing of revenue and lot deliveries are not necessarily correlated.

44

    
    
Table of Contents

General and Administrative Expenses

The table below details significant items and changes included in our General and Administrative Expenses (G&A Expenses) as well as the impact that
share-based compensation has on our G&A Expenses for the fiscal years ended August 31, 2023 and 2022.

Summary of G&A Expenses

(in thousands)
Significant G&A Expense items:

Salary and salary-related expenses
Share-based compensation
Professional fees
Public entity-related expenses, including director fees
Corporate insurance
All other combined
G&A Expenses as reported

     August 31, 2023

Year Ended
     August 31, 2022     

$ Change

     % Change

$

$

2,678
539
832
449
299
673
5,470

$

$

3,368
603
601
484
233
604
5,893

$

$

(690)
(64)
231
(35)
66
69
(423)

(20)%
(11)%
38 %
(7)%
28 %
11 %
(7)%

Salary and Salary-Related Expenses – Salary and salary-related expenses net decreased in fiscal 2023 compared to fiscal 2022 due to the receipt of three
quarters worth of Employee Retention Credits from the Internal Revenue Service. During fiscal 2023, we increased our staff by two employees. Share-
based compensation expense decreased due to options and restricted stock grant forfeitures during fiscal 2023.

Professional Fees – Professional fees consist mainly of IT and telecom, legal, consulting and accounting fees.  IT, telecom and legal fees increased over the
prior year as information technology and cyber security have continued to take on an increased focused, and we amended builder contracts to better time
lot delivers to a slowing residential housing market.

Public Entity-Related Expenses, including director fees – Costs associated with being a corporation and costs associated with being a publicly traded entity
consist primarily of XBRL and EDGAR conversion fees, stock exchange fees, and press releases. These costs fluctuate from year to year but remained
relatively consistent from 2022 to 2023. Compensation including stock grants paid to our board increased in fiscal 2023 compared to fiscal 2022.

Corporate insurance – Corporate insurance costs increased as our operations continue to expand, which is due to adding additional construction and rental
home policies, and overall insurance rate increases.

All other – All other expenses include typical operating expenses related to the maintenance of our office and equipment, business development, travel,
property  taxes,  and  funding  provided  to  the  Rangeview  District  and  the  Sky  Ranch  Districts.  Other  expenses  increased  during  fiscal  2023  compared  to
fiscal 2022. The changes were primarily the result of increased equipment maintenance and the timing of various expenses, which will fluctuate year over
year.

Liquidity, Capital Resources and Financial Position

We believe we are well-positioned to navigate the ever-evolving market conditions given our strong financial position. At August 31, 2023, our working
capital, defined as current assets less current liabilities, was $23.2 million, which includes $26.0 million in cash and cash equivalents. We believe that as of
August 31, 2023, and as of the date of the filing of this Annual Report on Form 10-K, we have sufficient working capital to fund our operations for the next
12 months. We have completed Phase 1 and have completed nearly 93% of the work required to deliver Phase 2A at Sky Ranch. Phase 2B is nearly 31%
complete and we anticipate starting work on Phase 2C during fiscal 2024. We have sold 219 lots in Phase 2A (retaining 10 lots for ourselves) at Sky Ranch
and  have  just  over  7%  of  the  construction  related  activities  remaining  for  Phase  2A  to  be  finished. We  expect  to  spend  $1.5  million  in  the  next  twelve
months  completing  the  construction  of  Phase  2A  (of  which  we  estimate  $1.4  million  will  be  reimbursable  by  the  Sky  Ranch  CAB).  We  expect  to  be
substantially  complete  with  Phase  2B  during  our  fiscal  2024  and  expect  to  spend  $13.0  million  in  the  next  twelve  months  on  remaining  Phase  2B
construction activities (of which we estimate $10.3 million will be reimbursable by the Sky Ranch CAB). We anticipate receiving nearly $13.0 million in
milestone payments and approximately $3 million of water and wastewater taps fees from

45

    
  
  
  
  
Table of Contents

the homebuilders over the same period. We believe we can fund such capital expenditures from cash and cash equivalents on hand, phased payments from
our lot sales agreements, and payments from the Sky Ranch CAB for reimbursement of public improvements.

Summary Cash Flows

(In thousands)
Cash (used) provided by:
Operating activities
Investing activities
Financing activities

Net Change in cash

Year Ended

August 31, 2023

August 31, 2022

$ Change

% Change

$

$

 (2,339)
 (9,241)
 2,845

 (8,735)

$

$

 17,454
 (6,668)
 3,992

 14,778

$

$

 (19,793)
 (2,573)
 (1,147)

 (23,513)

 (113)%
 (39)%
 (29)%

 (159)%

Changes  in  Operating  Activities  –  Operating  activities  include  amounts  we  receive  from  the  sale  of  wholesale  water  and  wastewater  services,  costs
incurred in the delivery of those services, the sale of lots, the costs incurred in completing and delivering finished lots, rental income from single-family
homes and the cost incurred in constructing our single-family rental homes, and G&A Expenses.

Cash used by operations in fiscal 2023 is primarily comprised of increases to the note receivable from the Sky Ranch CAB for the continued construction
costs related to public improvements, partially offset by the timing of cash receipts of trade receivables, payments of payables and accrued liabilities, and
federal and state income taxes payable. The Sky Ranch CAB made payments to us totaling $0.9 million in fiscal 2023 from excess funds from higher fees
and property taxes collected by the Sky Ranch CAB. In fiscal 2022, cash provided by operations was primarily related to the reimbursement of capitalized
reimbursable costs and interest of $24.1 million and cash collections from lot sales, partially offset by the timing differences on payments of payables and
accrued liabilities, deferred revenue, and federal and state income taxes payable.

Changes in Investing Activities – Investing activities in fiscal 2023 consisted primarily of the investment in our land and water system of $3.9 million,
additions to our single-family rentals of $3.5 million, and investments in future development phases of Sky Ranch for $1.7 million. Investing activities in
fiscal 2022 consisted primarily of the investment in our land and water system of $5.5 million. We capitalize costs associated with obtaining, defending,
enhancing, and developing our water rights. We capitalize costs incurred to construct infrastructure required to deliver water and wastewater services to our
customers, and we capitalize costs to develop our land assets that are not sold to home builders.

Changes in Financing Activities – Financing activities in 2023 consisted of proceeds from debt of $3.0 million to finance the next 11 single-family rental
homes. Financing activities in 2022 consisted of proceeds from debt of $4.0 million to finance our single-family rental homes and the acquisition of 370
acre feet of Lost Creek Water.

Critical Accounting Estimates

Our consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States. Our discussion
and analysis of our financial condition and results of operations are based on these consolidated financial statements. The preparation of our consolidated
financial  statements  requires  the  application  of  these  accounting  principles  in  addition  to  certain  estimates  and  judgments  based  on  current  available
information, engineering estimates, historical results, and other assumptions believed to be reasonable. These estimates, assumptions and judgments are
affected  by  our  application  of  accounting  policies,  which  are  discussed  in  Note  2  in  the  accompanying  consolidated  financial  statements.  Estimates  are
used for, but not limited to, determining the recoverability of notes receivable, measure of progress related to our land development activities, and accrued
liabilities. Actual results could differ from these estimates.

Accounting estimates are considered critical if both of the following conditions are met: (1) the nature of the estimates or assumptions is material because
of  the  levels  of  subjectivity  and  judgment  needed  to  account  for  matters  that  are  highly  uncertain  and  susceptible  to  change  and  (2)  the  effect  of  the
estimates and assumptions is material to the financial statements. The following provides a summary of the two critical estimates we identified.

Collectability of the Notes Receivable from the Sky Ranch CAB – The notes receivable from the Sky Ranch CAB are comprised of amounts we incurred
and provided to the Sky Ranch CAB for costs related to the construction of public improvements which are

46

 
    
    
    
    
 
 
   
   
   
  
 
 
Table of Contents

reimbursable to us, along with related project management fees and accrued interest associated with those costs. Collectability of the notes is based on the
Sky Ranch CAB generating sufficient cash flows to repay us prior to certain contractual dates, which is deemed probable based on a mill levy increase
resulting from the remainder of Sky Ranch being in a different taxing district than Phase 1, higher than projected assessed values of completed homes, and
additional  houses  from  the  start  of  the  next  development  phase  at  Sky  Ranch.  The  notes  are  reviewed  for  impairment  whenever  events  or  changes  in
circumstances indicate the carrying amount of the note may not be recoverable. Management applies judgment to assess whenever events or changes in
circumstances  indicate  the  carrying  amount  of  the  notes  may  not  be  recoverable  giving  rise  to  the  requirement  to  conduct  an  impairment
test.  Circumstances  which  could  trigger  an  impairment  test  include,  but  are  not  limited  to:  significant  decreases  in  the  market  price  of  houses  which
generate  tax  payments  to  the  Sky  Ranch  CAB;  significant  adverse  changes  in  the  business  climate  or  legal  factors  including  significant  decreases  in
housing  sales  or  assessments;  significant  increase  in  costs  and  accumulation  of  costs  significantly  in  excess  of  the  amount  originally  expected  for  the
construction of the associated public improvements; and current period cash flow or operating losses combined with a history of losses or a forecast of
losses.  Recoverability of these notes is measured by comparing the carrying value to the future cash flows expected to be generated by the Sky Ranch
CAB which can be used to repay us.  When the carrying value of an asset exceeds the related undiscounted cash flows, an impairment loss is recorded by
writing down the carrying value of the related asset to its estimated fair value, which is determined using discounted future cash flows or other measures of
fair value.

Revenue recognition on lot sales under the percentage-of-completion method – We recognize lot revenue over time as construction progresses for most of
our lot development contracts. This involves an estimation of the total project costs which are incurred over several months or even years. This requires
management to estimate labor and material costs which could change materially over the life of that construction project and have a material impact on the
timing of revenue recognition. Under the percentage of completion method, revenues and related costs from lots sold pursuant to lot development contracts
requiring milestone payments as construction occurs are recognized over the course of the construction period based on the completion progress of that
project phase (i.e. Phase 2A). In relation to each phase or subphase, revenue is determined by calculating the ratio of incurred construction costs, including
construction costs related to public improvements subject to reimbursement, to total estimated costs and applying that ratio to the contracted sales amounts.
Current period amounts are calculated based on the difference between the life-to-date project totals and the previously recognized amounts. Cost of sales
is  the  cost  incurred  related  to  construction  of  lots.  Any  changes  in  significant  judgments  and/or  estimates  used  in  determining  construction  and
development revenue could significantly change the timing or amount of construction and development revenue recognized. Changes in estimated costs or
losses, if any, are recognized in the period in which they are determined.

Off-Balance Sheet Arrangements

None

Recently Adopted and Issued Accounting Pronouncements

See Note 2 to the accompanying consolidated financial statements for recently adopted and issued accounting pronouncements.

Item 7A – Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

47

Table of Contents

Item 8 – Financial Statements and Supplementary Data

Index to Financial Statements and Supplementary Data

Report of Independent Registered Public Accounting Firm (FORVIS, LLP, Denver, CO, PCAOB ID 686)
Report of Independent Registered Public Accounting Firm (Plante & Moran, PLLC, Broomfield, CO, PCAOB ID 166)
Consolidated Balance Sheets
Consolidated Statements of Income
Consolidated Statements of Shareholders’ Equity
Consolidated Statements of Cash Flows
Notes to Consolidated Financial Statements

Page
F-2
F-4
F-5
F-6
F-7
F-8
F-9

F-1

Table of Contents

Report of Independent Registered Public Accounting Firm

To the Shareholders, Board of Directors,
and Audit Committee of
Pure Cycle Corporation
Watkins, Colorado

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated balance sheet of Pure Cycle Corporation (the Company) as of August 31, 2023, the related consolidated
statements of income, shareholders’ equity, and cash flows for the year ended August 31, 2023, and the related notes (collectively referred to as the
financial statements). In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of
the Company as of August 31, 2023, and the results of its operations and its cash flows for the year ended August 31, 2023, in conformity with accounting
principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial
statements based on our audit.

We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be
independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and
Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor
were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of
internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over
financial reporting. Accordingly, we express no such opinion.

Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and
performing procedures that respond to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in
the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as
evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.

Critical Audit Matters

The critical audit matters communicated below are matters arising from the current-period audit of the financial statements that were communicated or
required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2)
involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion
on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical
audit matters or on the accounts or disclosures to which they relate.

Revenue Recognition of Lot Sales

As described in Note 2 to the consolidated financial statements, the Company accounts for lot sales revenue over time as construction progresses, with
progress measured based upon costs incurred to date compared to total expected costs for each particular construction phase. Any revenue in excess of
amounts entitled to be billed is reflected on the balance sheet as a contract asset, and amounts received in excess of revenue recognized are recorded as
deferred revenue. For the year ended August 31, 2023, the Company recognized $6.8 million of lot sale revenue, over time, using the percentage of
completion method.

F-2

Table of Contents

Auditing lot sales revenue recognized under the percentage of complete method required a high degree of auditor judgment due to the use of significant
assumptions developed by the management team, most notably the estimated budgeted cost for any particular phase to be developed and the estimated
remaining cost to complete the phase being developed.

Our audit procedures related to the revenue recognition of lot sales included the following procedures:

● Obtained an understanding and evaluated the design effectiveness of the Company’s processes over the development of estimated budgeted and

remaining cost to complete the phase being developed.

● Evaluated the reasonableness of management’s estimated budgeted and remaining cost to complete the phase being developed by performing the

Inspected contracts with customers

following:
o
o Tested a sample of actual costs incurred by phase
Physically observed the development sites
o
Interviewed the management team to gain an understanding of the budgeting process and project status
o
Performed a lookback analysis by comparing actual costs incurred to budgeted costs on historical, completed phases for similar projects
o
o Agreed the number of lots to be sold by builder to respective contracts

Collectability of Related-party Note Receivable – Reimbursable Public Improvements

As described in Note 2 and Note 5 to the consolidated financial statements, the Sky Ranch Community Authority Board (the Sky Ranch CAB) is
responsible for building certain public improvements at Sky Ranch, for which the Company provided the funding to the Sky Ranch CAB and which is
reimbursable to the Company. The Company has determined the reimbursement of public improvement costs, for which the Company has an enforceable
right to payment, are probable of collection. The note receivable from
the Sky Ranch CAB reports the balances owed by the Sky Ranch CAB to the Company for public improvements paid for by the Company, project
management fees, and interest accrued on the unpaid balances related to the ongoing development of the Sky Ranch master planned community. As of
August 31, 2023, the Company’s related-party note receivable was approximately $25 million.

Management’s estimate of collectability and whether the Sky Ranch CAB will have sufficient sources of liquidity to support the payment of the note
receivable balance involves a long-term projection of the development of the Sky Ranch master planned community, and the future revenues that will be
available for repayment of the note. Auditing this estimate requires complex auditor judgment because of the subjective and long-term nature of the
estimation, and the specialized knowledge needed to address the
matter.

Our audit procedures related to the collectability of the related party note receivable included the following procedures:

● Obtained an understanding and evaluated the design effectiveness of the Company’s processes over the valuation analysis of the notes receivable.

● Obtained and reviewed a legal analysis of the enforceability of the Company’s right to payment from the Sky Ranch CAB for the reimbursable

costs.

● Obtained and reviewed the valuation analysis of notes receivable report of management’s outside vendor and challenged management’s review of
the appropriateness of the valuation; including but not limited to, testing all critical inputs, reasonableness of assumptions applied, and valuation
models utilized by the outside vendor.

● Utilized internal valuation specialists to assist with testing the reasonableness of the valuation analysis of notes receivable.

/s/ FORVIS, LLP
We have served as the Company’s auditor since 2022.
Denver, Colorado
November 15, 2023

F-3

Table of Contents

Report of Independent Registered Public Accounting Firm

To the Shareholders and Board of Directors of Pure Cycle Corporation

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheet of Pure Cycle Corporation (the “Company”) as of August 31, 2022, the related consolidated
statements of income, shareholders' equity, and cash flows for the year ended August 31, 2022, and the related notes (collectively referred to as the
“financial statements”). In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the
Company as of August 31, 2022, and the results of its operations and its cash flows for the year ended August 31, 2022, in conformity with accounting
principles generally accepted in the United States of America.

Basis for Opinion

The Company's management is responsible for these financial statements. Our responsibility is to express an opinion on the Company’s financial
statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States)
(“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules
and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor
were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of
internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over
financial reporting. Accordingly, we express no such opinion.

Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and
performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in
the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as
evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.

/s/ Plante & Moran, PLLC
We served as the Company’s auditor from 2017 to 2022.
Broomfield, Colorado
November 14, 2022

F-4

Table of Contents

(In thousands, except shares)
ASSETS:
Current assets:

Cash and cash equivalents
Trade accounts receivable, net
Land under development
Income taxes receivable
Prepaid expenses and other assets

Total current assets

Restricted cash
Investments in water and water systems, net
Construction in progress
Single-family rental units
Land and mineral rights:
Held for development
Held for investment purposes

Other assets
Notes receivable – related parties, including accrued interest

Reimbursable public improvements and project management fees
Other

Operating leases - right of use assets

Total assets

LIABILITIES:
Current liabilities:
Accounts payable
Accrued liabilities
Accrued liabilities – related parties
Income taxes payable
Deferred lot sale revenues
Deferred water sales revenues
Debt, current portion

Total current liabilities

Participating interests in export water supply
Debt, less current portion
Deferred tax liability, net
Lease obligations - operating leases, less current portion

Total liabilities

Commitments and contingencies
SHAREHOLDERS’ EQUITY:
Series B preferred shares: par value $0.001 per share, 25 million authorized;
432,513 issued and outstanding (liquidation preference of $432,513)
Common shares: par value 1/3 of $.01 per share, 40.0 million authorized;
24,078,720 and 23,980,645 outstanding, respectively
Additional paid-in capital
Accumulated deficit

Total shareholders’ equity
Total liabilities and shareholders’ equity

PURE CYCLE CORPORATION
CONSOLIDATED BALANCE SHEETS

August 31, 2023

August 31, 2022

$

$

$

$

26,012
1,092
1,726
551
346
29,727
2,475
57,798
5,457
4,490

4,652
451
1,359

24,999
1,451
357
133,216

1,960
1,761
1,021
—
1,661
69
31
6,503
—
6,885
1,352
242
14,982

—

80
174,689
(56,535)
118,234
133,216

$

$

$

$

34,894
2,425
—
—
467
37,786
2,328
58,763
1,224
975

6,773
451
2,463

17,208
1,120
138
129,229

849
2,029
560
2,530
4,275
570
10
10,823
323
3,950
1,075
62
16,233

—

80
174,150
(61,234)
112,996
129,229

See accompanying Notes to Consolidated Financial Statements

F-5

    
 
   
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

(In thousands, except share information)
Revenues:

Metered water usage from:

Municipal customers
Commercial customers
Wastewater treatment fees
Water and wastewater tap fees
Lot sales
Project management fees
Single-family rentals
Special facility projects and other

Total revenues

Expenses:

Water service operations
Wastewater service operations
Land development construction costs
Project management costs
Single-family rental costs
Depletion and depreciation
Other

Total cost of revenues

General and administrative expenses
Depreciation

Operating (loss) income

Other income (expense):

Interest income - related party
Interest income - Investments
Oil and gas royalty income, net
Oil and gas lease income, net
Other, net
Interest expense, net

Income from operations before income taxes

Income tax expense

Net income

Earnings per common share - basic and diluted

Basic

Diluted

Weighted average common shares outstanding:

Basic
Diluted

PURE CYCLE CORPORATION
CONSOLIDATED STATEMENTS OF INCOME

August 31, 2023

August 31, 2022

Year Ended

$

$

$
$

504
3,059
302
2,991
6,815
283
165
467
14,586

1,757
675
1,606
286
73
1,658
491
6,546

5,470
498
2,072

1,481
1,023
267
75
1,508
(206)
6,220
1,521
4,699

0.20
0.19

$

$

$
$

440
4,107
248
4,922
12,187
683
82
334
23,003

1,910
501
1,990
176
23
1,740
289
6,629

5,893
385
10,096

1,937
32
498
171
61
(90)
12,705
3,086
9,619

0.40
0.40

24,031,068

24,106,067

23,953,740

24,155,990

See accompanying Notes to Consolidated Financial Statements

F-6

    
    
 
   
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

(in thousands, except shares)
Balance at August 31, 2022
Stock options exercised
Restricted stock grants
Stock granted for services
Share-based compensation
Net income

Balance at August 31, 2023

(in thousands, except shares)
Balance at August 31, 2021
Stock options exercised
Stock granted for services
Share-based compensation
Net income

Balance at August 31, 2022

PURE CYCLE CORPORATION
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

Preferred Stock

Shares

Amount

432,513   $
—
—
—  
—  
—  

432,513

$

Preferred Stock

Shares

Amount

432,513   $
—
—  
—  
—
432,513

$

—  
—
—
—  
—  
—  
—  

—  
—
—  
—  
—
—  

Year Ended August 31, 2023

Common Stock

Amount

Shares
23,980,645   $
63,877
16,000
18,198  
—  
—  

24,078,720

$

Additional
Paid-in Capital

Accumulated
Deficit

Total

80   $
—
—
—  
—  
—  
80

$

174,150   $
—
111
180  
248  
—  

174,689

$

(61,234)  $
—
—
—  
—  
4,699  
(56,535)

$

112,996
—
111
180
248
4,699
118,234

Year Ended August 31, 2022

Common Stock

Amount

Shares
23,916,633   $
52,012
12,000  
—  
—
23,980,645

$

Additional
Paid-in Capital

Accumulated
Deficit

80   $
—
—  
—  
—
80

$

173,513   $
34
159  
444  
—
174,150

$

(70,853)  $
—
—  
—  

9,619
(61,234)

$

Total

102,740
34
159
444
9,619
112,996

See accompanying Notes to Consolidated Financial Statements

F-7

    
    
    
    
    
    
 
 
 
 
    
    
    
    
    
    
 
 
 
Table of Contents

PURE CYCLE CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)
Cash flows from operating activities:

Net income
Adjustments to reconcile net income to net cash used by operating activities:

Depreciation and depletion
Trade accounts receivable
Accounts payable and accrued liabilities
Other assets and liabilities
Share-based compensation expense
Deferred income taxes
Prepaid expenses
Amortized discount on U.S. Treasury Bills
Net activity for notes receivable - related party, other
Deferred water sales revenue
Land under development
Deferred lot sale revenues
Taxes payable / receivable
Net activity on note receivable - related party, reimbursable public improvements

Net cash (used) provided by operating activities

Cash flows from investing activities:

Maturity of held-to-maturity investments in U.S. Treasury Bills
Purchase of property and equipment
Investments in future development phases at Sky Ranch
Construction costs of single-family rentals
Investments in water and water systems
Purchase of held-to-maturity investments in U.S. Treasury Bills

Net cash used by investing activities

Cash flows from financing activities:

Proceeds from notes payable
Proceeds from option exercises
Payments on notes payable
Payments to contingent liability holders

Net cash provided by financing activities
Net change in cash, cash equivalents and restricted cash
Cash, cash equivalents and restricted cash – beginning of period
Cash, cash equivalents and restricted cash – end of period
Cash and cash equivalents
Restricted cash
Total cash, cash equivalents and restricted cash

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

Cash paid for income taxes

Cash paid for interest

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Change in reimbursable public improvements included in accounts payable and accrued liabilities

Issuance of stock for compensation
Change in investments in water and water systems included in accounts payable and accrued liabilities

See accompanying Notes to Consolidated Financial Statements

F-8

     August 31, 2023

     August 31, 2022

Year Ended

$

4,699

$

2,156
1,333
1,262
874
539
277
121
(256)
(331)
(501)
(2,564)
(2,614)
(3,081)
(4,253)
(2,339)

15,256
(394)
(1,686)
(3,480)
(3,937)
(15,000)
(9,241)

3,000
—
(44)
(111)
2,845
(8,735)
37,222
28,487

26,012
2,475
28,487

947
142

727

111
808

$

$

$

$
$

$

$
$

$

$

$

$
$

$

$
$

9,619

2,125
(893)
(2,362)
(83)
603
(540)
(59)
—
43
160
608
2,280
(1,633)
7,586
17,454

—
(157)
(849)
(143)
(5,519)
—
(6,668)

4,000
34
(40)
(2)
3,992
14,778
22,444
37,222

34,894
2,328
37,222

5,260
55

536

159
157

 
   
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

NOTE 1 – ORGANIZATION

PURE CYCLE CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
August 31, 2023 and 2022

Pure Cycle Corporation (Company or Pure Cycle) was incorporated in Delaware in 1976 and reincorporated in Colorado in 2008. Pure Cycle currently
operates  in  two  reportable  business  segments:  (i)  wholesale  water  and  wastewater  services  and  (ii)  land  development.    Pure  Cycle  launched  its  single-
family  rental  business  which  constructs  and  leases  single-family  homes  in  its  Sky  Ranch  neighborhood.    Management  believes  the  single-family  rental
business will likely become its third operating segment, once material.

Since its inception, Pure Cycle has accumulated valuable water and land interests and has developed an extensive network of wholesale water production,
storage, treatment and distribution systems, and wastewater collection and treatment systems which serve domestic, commercial and industrial customers
in the Denver metropolitan region. Pure Cycle’s land assets are located along the bustling and high-profile I-70 corridor in the Denver metropolitan region.
Through its land development segment, Pure Cycle is developing Sky Ranch, a 930-acre master planned community located four miles south of Denver
International Airport.  Sky  Ranch  is  planned  to  include  a  mix  of  3,200  single-family  and  multifamily  residential  units,  including  more  than  200  single
family residential homes owned by the Company for rent, and over two million square feet of commercial, retail, and industrial space.

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The  consolidated  financial  statements  of  the  Company  include  the  accounts  of  Pure  Cycle  Corporation  and  its  two  wholly-owned  and  controlled
subsidiaries, PCY Holdings, LLC and PCYO Home Rentals, LLC. Intercompany accounts and transactions have been eliminated in consolidation.

Coronavirus (COVID-19)

Since early 2020, COVID-19 has caused substantial disruption in international and U.S. economies and markets. The impacts of COVID-19 are continuing
but have lessened as vaccines have become widely available in the U.S, although there have been periodic increases in the number of cases in the U.S. due
to the spread of COVID-19 variants. COVID-19 has resulted in government restrictions of various degrees and effective at various times, including stay-at-
home  orders,  bans  on  travel,  limitations  on  the  size  of  gatherings,  limitations  on  the  operations  of  businesses  deemed  non-essential,  closures  of  work
facilities, schools, public buildings and businesses, cancellation of events (including entertainment events, conferences, and meetings), quarantines, mask
mandates  and  social  distancing  measures.  Due  to  the  outbreak  of  COVID-19  and  related  restrictions,  Phase  2A  of  Sky  Ranch  was  delayed  due  to  the
extended time taken to approve the platted lots through the county government.

Use of Estimates

The  preparation  of  financial  statements  in  conformity  with  accounting  principles  generally  accepted  in  the  United  States  of America  (GAAP)  requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates are used to account for
certain items such as revenue recognition, reimbursable costs and expenses, costs of revenue for lot sales, share-based compensation, deferred tax asset
valuation, and the useful lives and recoverability of long-lived assets. Actual results could differ from those estimates.

The Company determined the reimbursable public improvements, project management fees and interest income related to the Sky Ranch community being
developed by Pure Cycle were probable of collectability. Historically, due to a lack of tax base and no operating history for the Sky Ranch Community
Authority Board (Sky Ranch CAB), the Company was unable to estimate when or if it would receive payment for these items and deferred recognition of
them until cash was received. As a result of an established and growing tax base resulting from the success of the initial development, increases in housing
values in Colorado, added mill levies, and additional unencumbered fees received by the Sky Ranch CAB, Pure Cycle believes repayment of the public
improvements, payment of the project

F-9

Table of Contents

management fees, and interest income are deemed probable. Based on this Pure Cycle recognizes these items in the consolidated financial statements as
they occur. The timing and amount of potential payments have been estimated based on growth trends utilizing current assessed values and historic growth
rates which have been projected to current and contracted lot sales through the contractual obligation period.

Cash and Cash Equivalents

Cash and cash equivalents include all highly liquid debt instruments with original maturities of three months or less. The Company had no cash equivalents
as of August 31, 2023 or 2022. At various times during the fiscal years ended August 31, 2023 and 2022, the Company’s main operating account exceeded
federally insured limits. To date, the Company has never suffered a loss due to such excess balance.

Contract Asset

Contract assets reflect revenue which has been earned but not yet invoiced. Contract assets are transferred to receivables when the Company has the right
to bill such amounts and they are invoiced. Contract receivables are recorded at the invoiced amount and do not bear interest. Credit is extended based on
the evaluation of a customer’s financial condition and collateral is not required. At August 31, 2023 and August 31, 2022, the Company had no contract
assets.

Land Under Development

The land under development account primarily includes land stated at cost which Pure Cycle is developing and plans to sell. Pure Cycle began developing
its Sky Ranch property in 2017. Pure Cycle capitalizes certain legal, engineering, design, permitting, land acquisition, and construction costs related to the
development at Sky Ranch that meet the Company’s capitalization criteria for improvements to a lot. These costs are capitalized as incurred. The Company
uses the specific identification method for purposes of accumulating land development costs and allocates costs to each lot to determine the cost basis for
each lot sold. Prior to fiscal 2021, costs included in the land under development accounts included common area costs Pure Cycle funded through the Sky
Ranch CAB when collectability of such reimbursable costs was not considered probable. However, in fiscal 2021, because the Company believes these
costs  have  and  will  be  reimbursed  by  the  Sky  Ranch  CAB,  those  costs  are  now  reflected  in  a  note  receivable  account  from  the  Sky  Ranch  CAB  since
management believes collectability is deemed probable due to increases in mill levies resulting from remaining phases being in a different taxing district,
the increased tax base resulting from completed homes and lots under contract, as well as other relevant factors impacting the Sky Ranch CAB’s future
liquidity. As a result the land under development accounts primarily contain costs directly attributable to lots to be sold, which will not be reimbursed, but
will be expensed as land cost of sales as lots are being completed and sold on a lot-by-lot basis.

The Company measures land under development costs held for sale at the lower of the carrying value or net realizable value. In determining net realizable
value,  the  Company  primarily  relies  upon  the  most  recent  comparable  sales  prices.  If  recent  sales  prices  are  not  available,  the  Company  will  consider
several factors, including, but not limited to, current market conditions, nearby recent sales transactions, and market analysis studies. If the net realizable
value is lower than the current carrying value, the land is written down to its net realizable value.

Notes Receivable – Sky Ranch CAB

As noted above and described in greater detail in Note 5, the Sky Ranch CAB is responsible for building certain public improvements at Sky Ranch, for
which the Company provided the funding to the Sky Ranch CAB and which is reimbursable to the Company. The Sky Ranch CAB is expected to repay the
Company;  it  has  made  multiple  payments  to  date  to  the  Company.  The  Company  has  determined  the  reimbursement  of  public  improvement  costs,  for
which  the  Company  has  an  enforceable  right  to  payment  for  costs  incurred,  are  probable  of  collection.  Therefore,  the  Company  will  recognize  the
reimbursable public improvements costs incurred to date at Sky Ranch in the Notes receivable – related party, reimbursable public improvements account
on the accompanying consolidated balance sheet.

F-10

Table of Contents

Concentration of Credit Risk and Fair Value

Financial  instruments  that  potentially  subject  the  Company  to  concentrations  of  credit  risk  consist  primarily  of  cash,  cash  equivalents  and  investments.
From time to time, the Company places its cash in money market instruments, certificates of deposit and U.S. government treasury obligations. To date, the
Company has not experienced significant losses on any of these investments.

The following methods and assumptions were used to estimate the fair value of each class of financial instrument for which it is practicable to estimate that
value. The Company uses a fair value hierarchy that has three levels of inputs, both observable and unobservable, with use of the lowest possible level of
significant input to determine where within the fair value hierarchy the measurement falls. The estimated fair value measurements in Note 2 are based on
Level 2 of the fair value hierarchy.

Cash and cash equivalents – The Company’s cash and cash equivalents are reported using the values as reported by the financial institution where the
funds  are  held.  These  securities  primarily  include  balances  in  the  Company’s  operating  and  savings  accounts.  The  carrying  amount  of  cash  and  cash
equivalents approximate fair value.

Trade accounts receivable – Trade accounts receivable are reported net of allowances for uncollectible accounts and the carrying values approximate fair
value due to the short-term nature of the receivables.

Restricted  cash  –  The  Company  has  entered  into  five  separate  cash-secured  performance  standby  letter  of  credit  agreements  with  its  primary  bank  to
provide assurance the Company will perform on various construction agreements. As of August 31, 2023, the five letters of credit totaled $2.5 million,
which are fully secured by cash held in a restricted account at the bank, which approximates its fair value as it is cash held in a savings account.

Notes receivable – related parties – The carrying amounts of the notes receivable – related parties (with the Rangeview Metropolitan District (Rangeview
District) and the Sky Ranch CAB approximate their fair value because the interest rates on the notes currently approximate market rates.

Accounts payable – The carrying amounts of accounts payable approximate fair value due to the relatively short period to maturity for these instruments.

Debt – The carrying amounts of the Company’s debt approximate fair value because the rates are floating rates based on the prime lending rate, which
approximates market rates.

Trade Accounts Receivable

The  Company  records  accounts  receivable  net  of  allowances  for  uncollectible  accounts.  The  Company  has  recorded  an  allowance  for  uncollectible
accounts in receivables from continuing operations totaling approximately $0.1 million for the periods ended August 31, 2023 and 2022. The allowance for
uncollectible accounts was determined based on a specific review of all past due accounts.

Recoverability of Long-Lived Assets

The  Company  evaluates  its  long-lived  assets  for  impairment  if  the  Company  determines  events  or  changes  in  circumstances  indicate  that  the  carrying
amount of an asset may not be recoverable. Estimates of future cash flows and timing of events for evaluating long-lived assets for impairment are based
upon  management’s  assumptions  and  market  conditions.  If  any  of  its  long-lived  assets  are  deemed  to  be  impaired,  the  amount  of  impairment  to  be
recognized is the excess of the carrying amount of the assets over its fair value. Assets to be disposed of are reported at the lower of the carrying amount or
fair value less costs to sell. During the years ended August 31, 2023 and 2022, the Company did not identify any indications of impairment loss.

Capitalized Costs of Water and Wastewater Systems and Depreciation and Depletion Charges

Costs  to  construct  water  and  wastewater  systems  that  meet  the  Company’s  capitalization  criteria  are  capitalized  as  incurred,  including  interest,  if
applicable, and depreciated on a straight-line basis over their estimated useful lives of up to 30 years. The Company capitalizes design and construction
costs related to construction activities, and it capitalizes certain legal, engineering and permitting costs relating to the adjudication and improvement of its
water assets.

F-11

Table of Contents

The Company depletes its water assets that are being utilized based on units produced (i.e., thousands of gallons sold) divided by the total volume of water
adjudicated in the water decrees.

Revenue Recognition

The Company disaggregates revenue by major product line as reported on the consolidated statements of income.

The Company currently generates revenues through its two business segments. Revenues are derived through its wholesale water and wastewater business
and through the sale of developed land primarily for residential lots, both of which businesses are described below.

Water and Wastewater Resource Development Segment Revenues

Pure Cycle generates revenues through its wholesale water and wastewater business predominantly from the items described below. Because these items
are separately delivered and distinct, Pure Cycle accounts for each of the items separately.

Monthly  water  usage  and  wastewater  treatment  fees  –  Pure  Cycle  provides  water  and  wastewater  services  to  customers,  for  which  the  customers  are
charged  monthly  usage  fees.  Water  usage  fees  are  assessed  to  customers  based  on  actual  metered  usage  each  month  plus  a  base  monthly  service  fee
assessed per single-family equivalent (SFE) unit served. One SFE is a customer, whether residential, commercial or industrial, that imparts a demand on
the Company’s water or wastewater systems similar to the demand of a family of four persons living in a single-family house on a standard-sized lot. Water
usage pricing is based on a tiered pricing structure. Pure Cycle recognizes wholesale water usage revenues at a point in time upon delivering water to its
governmental customers’ end-use customers. Revenues recognized by Pure Cycle from the sale of “Export Water” and other portions of its “Rangeview
Water Supply” off the “Lowry Ranch” are reported net of royalties to the State of Colorado Board of Land Commissioners (Land Board). Pure Cycle is the
distributor of the Export Water and sets pricing for the sale of Export Water. Revenues recognized by Pure Cycle from the sale of water on the Lowry
Ranch  are  shown  net  of  royalties  paid  to  the  Land  Board  and  amounts  retained  by  the  Rangeview  District.  For  water  sales  on  the  Lowry  Ranch,  the
Rangeview District is directly selling the water and deemed the primary distributor of the water. The Rangeview District sets the price for the water sales
on  the  Lowry  Ranch.  See  further  description  of  “Export Water,”  the  “Lowry  Ranch,”  and  the  “Rangeview Water  Supply”  in  Note  4  under  “Rangeview
Water Supply and Water System.”

Pure Cycle also sells raw water for industrial uses, mainly to oil and gas companies for use in the drilling processes (referred to as “O&G operations”).
O&G operations revenues are recognized at a point in time upon delivering water to its governmental customers’ end-use customers, unless other special
arrangements are made.

During the years ended August 31, 2023 and 2022, the Company delivered 313.8 million and 404.9 million gallons of water to customers. Of this, 64% and
70% was sold to O&G operators.

Pure Cycle recognizes wastewater treatment revenues monthly based on a flat monthly fee and actual usage charges. The monthly wastewater treatment
fees are shown net of amounts retained by the Rangeview District. Costs of delivering water and providing wastewater service to customers are recognized
as incurred.

Water  and  wastewater  tap  fees  and  construction  fees/special  facility  funding  –  Pure  Cycle  has  various  water  and  wastewater  service  agreements,
components of which may require the payment of tap fees. A tap constitutes a right to connect to the wholesale water and wastewater systems through a
service  line  to  a  residential  or  commercial  building  or  property,  and  once  granted,  the  customer  may  make  a  physical  tap  into  the  wholesale  line(s)  to
connect its property to Pure Cycle’s water and/or wastewater systems. The right stays with the property upon sale or transfer. Pure Cycle has no obligation
to physically connect the property to the lines. Once connected to the water and/or wastewater systems, the customer has live service and the ability to
receive metered water deliveries from Pure Cycle’s system and send wastewater into Pure Cycle’s system. Thus, once the connection right is granted, the
customer has full control of the connection right as it can obtain all the benefits from this right. Therefore, management has determined that tap fees are
separate and distinct performance obligations that are recognized at a point in time.

Pure Cycle recognizes water and wastewater tap fee revenues when Pure Cycle grants the right for the customer to connect to the water or wastewater
service line to obtain service, and the customer pays the tap fee. During the years ended August 31, 2023 and 2022, Pure Cycle recognized $2.5 million and
$4.1 million of water tap fee revenues. The water tap fees recognized are based on the amounts billed

F-12

Table of Contents

by the Rangeview District to customers, after deduction of royalties due to the Land Board for water taps, if applicable, and net of amounts paid to third
parties pursuant to the CAA as further described in Note 6.

During the years ended August 31, 2023 and 2022, the Company recognized $0.5 million and $0.8 million of wastewater tap fee revenues.

Pure Cycle recognizes construction fees, including fees received to construct “special facilities,” over time as the construction is completed because the
customer  is  generally  able  to  use  the  property  improvement  to  enhance  the  value  of  other  assets  during  the  construction  period.  Special  facilities  are
facilities that enable water to be delivered to a single customer and are not otherwise classified as a typical wholesale facility or retail facility. Temporary
infrastructure required prior to construction of permanent water and wastewater systems or transmission pipelines to transfer water from one location to
another  are  examples  of  special  facilities.  Management  has  determined  that  special  facilities  are  separate  and  distinct  performance  obligations  because
these  projects  are  contracted  to  construct  a  specific  water  and  wastewater  system  or  transmission  pipeline  and  typically  do  not  include  multiple
performance obligations in a contract with a customer. For the years ended August 31, 2023 and 2022, Pure Cycle recognized less than $0.1 million and
$0.2 million of special facilities revenue.

As of August 31, 2023 and 2022, Pure Cycle had no contract liabilities related to tap and construction fee/special facility funding revenue.

Consulting fees – Pure Cycle can receive, typically monthly, fees from customers including municipalities and area water providers, for contract operations
services. Consulting fees are recognized monthly based on a flat monthly fee plus charges for additional work performed. For the years ended August 31,
2023 and 2022, Pure Cycle recognized less than $0.1 million and $0.1 million of consulting fees. These fees are classified in Special facility projects and
other income.

Land Development Segment Revenues

Pure Cycle generates revenues through its land development business predominantly from the sources described below. Because these items are separately
delivered and distinct, Pure Cycle accounts for each of the items separately.

Sale of finished lots – Pure Cycle acquired approximately 930 acres of land zoned as a Master Planned Community known as Sky Ranch. Pure Cycle has
entered into multiple purchase and sale agreements with home builders pursuant to which Pure Cycle agreed to sell, and each builder agreed to purchase,
residential lots at Sky Ranch. Pure Cycle began Phase 1 in March 2018 and broke ground on Phase 2 in February 2021. As of August 31, 2023, Phase 1 is
complete and includes 509 lots, of which 505 were sold to three homebuilders and the remainder were retained by Pure Cycle for use in its single-family
rental business. Phase 2 is planned to have 850 lots (785 under contract with homebuilders and 65 retained for use in the single-family rental business) and
is being developed in four subphases (referred to as Phase 2A, 2B, 2C and 2D). Phase 2A broke ground in February 2021, includes a total of 229 lots, of
which  219  lots  were  sold  to  home  builders  and  10  were  retained  for  use  in  the  single-family  rental  business.  Phase  2B  broke  ground  in  March  2023,
includes a total of 211 lots, of which 194 lots were sold to home builders and 17 lots were retained for use in the single-family rental business.

The  timing  of  cash  flows  from  Phase  2,  consistent  with  Phase  1,  includes  certain  milestone  deliveries,  including,  but  not  limited  to,  completion  of
governmental approvals for final plats, installation of wet utility public improvements, and final completion of lot deliveries.

Pure Cycle sells lots at Sky Ranch pursuant to distinct agreements with each builder. These agreements require the same level of construction for all lots
and builders, the primary difference in the agreements is the timing of payments and timing of the transfer of ownership of the lots. Pure Cycle’s lot sales
agreements require payments under one of the two following structures:

(1) Upon  the  substantial  completion  of  the  finished  lot,  whereby  the  builder  pays  for  a  ready-to-build  finished  lot  and  the  sales  price  is  paid  in  a
lump-sum  upon  substantial  completion  of  the  finished  lot  (typically  subject  to  completion  of  related  public  improvements  by  the  Sky  Ranch
CAB)  that  is  permit  ready.  Depending  on  timing  of  delivery  of  the  finished  lot  to  the  builder,  Pure  Cycle  may  still  have  unfulfilled  contract
performance  obligations  related  to  the  timing  of  completion  of  public  improvements  and  other  amenities.    If  these  unfulfilled  obligations  are
deemed other than insignificant, the company follows format 2 and recognizes revenue over time based on the estimated progress using overall
costs incurred to date compared to

F-13

Table of Contents

total estimated costs from the period of time the lot is delivered until the remaining performance obligations are substantially completed.

(2) As  certain  construction  milestones  are  achieved,  which  include  payments  due  as  follows  pursuant  to  a  lot  development  agreement  with  the
builder: (i) payment upon the delivery of platted lots (which requires Pure Cycle to deliver deeded title to individual lots), (ii) a second payment
upon the completion of certain infrastructure milestones, and (iii) final payment upon the delivery of the finished lot. Typically these lots are also
subject to completion of related public improvements by the Sky Ranch CAB after all three payments have been received.

Under  the  first  payment  structure,  the  builder  (i.e.,  the  customer)  takes  control/ownership  of  the  lot  at  the  time  payment  is  received  and  the  lot  is
substantially complete. Under the second payment structure, the builder takes control/ownership at the first closing, or delivery of the platted lots. Under
both payment scenarios Pure Cycle has subsequent improvements to make to the lot to either improve the builder’s lot and/or complete its performance
obligations of managing the public improvements required to complete the neighborhood, which includes items such as fencing, final utility installation,
and landscaping. Because Pure Cycle has obligations remaining under the contracts, Pure Cycle accounts for lot sales revenue over time as construction
progresses, with progress measured based upon costs incurred to date compared to total expected costs for a particular construction phase (i.e. for Phases
2A and 2B). Any revenue in excess of amounts entitled to be billed is reflected on the balance sheet as a contract asset, and amounts received in excess of
revenue recognized are recorded as deferred revenue. Pure Cycle does not have any material significant payment terms as all payments are expected to be
received within a few months after invoicing. Pure Cycle adopted the practical expedient for financing components and does not need to account for a
financing component of these lot sales as the delivery of lot sales is expected to occur within one year.

For the years ended August 31, 2023 and 2022, Pure Cycle recognized $6.8 million and $12.2 million of lot sale revenue related to Phases 2A and 2B at
Sky Ranch for recognition of the performance obligations using the percentage-of-completion methods for each builder contract in each phase.

Since development of Sky Ranch began through August 31, 2023, Pure Cycle has received payments totaling $26.2 million related to the agreements with
builders in Phase 1, $18.4 million in Phase 2A, and $4.2 million in Phase 2B. Of the amounts received for Phase 1, as of August 31, 2023, all $26.2 million
has been recognized as revenue as Phase 1 is complete. Of the amounts received for Phase 2A, as of August 31, 2023, $17.1 million has been recognized as
revenue as Phase 2A is approximately 93% complete. Of the amounts received for Phase 2B, as of August 31, 2023, $3.8 million has been recognized as
revenue as Phase 2B is approximately 31% complete.  As of August 31, 2023, $1.3 million of revenue has been deferred related to Phase 2A contracts and
less  than  $0.5  million  of  revenue  has  been  deferred  related  to  Phase  2B  contracts.  Deferred  revenues  will  be  recognized  over  time  as  the  Company
completes its performance obligations of managing the completion of the public improvements in Phases 2A and 2B, which includes items such as fencing,
final utility installation, and landscaping. Substantial completion of Phase 2A and 2B is expected by the end of fiscal 2024.

Reimbursable  Costs  for  Public  Improvements  –  The  Sky  Ranch  CAB  is  obligated  to  construct  certain  public  improvements  at  Sky  Ranch.  Public
improvements are items that are not associated with an individual lot or home, but can be used by the public, whether living in Sky Ranch or not. Public
improvements  include  items  such  as  roads,  curbs,  sidewalks,  landscaping,  and  parks  but  also  includes  items  such  as  water  distribution  systems,  sewer
collection systems, storm water systems, and drainage improvements. These public improvements are constructed pursuant to design standards specified by
local governmental jurisdictions including the Sky Ranch Metropolitan District Nos. 1, 3, 4, 5, 6, 7 and 8 (collectively, the Sky Ranch Districts), the Sky
Ranch CAB, Arapahoe County, and the local stormwater authority and, after inspection and acceptance, are turned over to the applicable governmental
entity to own, operate and maintain.

Pursuant to agreements between the Company and the Sky Ranch CAB (see Note 15), the Company is obligated to provide advance funding to the Sky
Ranch CAB related to the construction of these public improvements pursuant to a note. Because public improvements are utilized by more than just a
single home, the costs are typically reimbursed through property tax assessments, fees, and other funding mechanisms like municipal bonds.

Although  the  Company  is  developing  Sky  Ranch  in  phases,  the  Sky  Ranch  CAB  collects  taxes  and  fees  for  the  entire  community  and  those  funds  are
available  to  repay  the  Company  regardless  of  the  location  of  the  public  improvement  (except  for  certain  regional  public  improvements).  Additional
information about the amounts spent on public improvements as well as amounts repaid are further detailed in Note 5.

F-14

Table of Contents

The Company evaluates the notes receivable - related parties, reimbursable public improvements for indicators of impairment each reporting period and an
impairment  charge  will  be  incurred  for  any  amounts  deemed  uncollectible.  The  note  receivable  from  the  Sky  Ranch  CAB  bears  an  interest  rate  of  six
percent (6%) per annum until paid. To date no impairment has been recorded for the reimbursable amounts on the note receivable.

Project  management  services  –  Pursuant  to  two  Service Agreements  for  Project  Management  Services  (Project  Management Agreements)  with  the  Sky
Ranch CAB, Pure Cycle acts as the project manager and provides the services required to deliver the Sky Ranch CAB-eligible public improvements (see
discussion  of  reimbursable  public  improvements  above  and  in  Note  5),  including  but  not  limited  to  Sky  Ranch  CAB  compliance;  planning  design  and
approvals; project administration; contractor agreements; and construction management and administration. Pure Cycle is responsible for all expenses it
incurs  in  the  performance  of  the  Project  Management Agreements  and  is  not  entitled  to  any  reimbursement  or  compensation  except  as  set  forth  in  the
Project Management Agreements, unless otherwise approved in advance by the Sky Ranch CAB in writing. Pure Cycle receives a project management fee
of five percent (5%) of actual qualifying construction costs of Sky Ranch CAB-eligible public improvements. The project management fee is based only on
the actual costs of the improvements; thus, items such as fees, permits, review fees, and land acquisition or any other costs that are not directly related to
the cost of construction of Sky Ranch CAB-eligible public improvements are not included in the calculation of the project management fee. Other costs
incurred by Pure Cycle that are not directly related to the construction of Sky Ranch CAB-eligible public improvements are included in the land under
development  account  and  accounted  for  in  the  same  manner  as  construction  support  activities  as  described  below.  Per  the  Project  Management
Agreements, no payment is required by the Sky Ranch CAB with respect to project management fees unless and until the Sky Ranch CAB and/or the Sky
Ranch Districts have sufficient funds from tax assessment, fees or the issuance of municipal bonds in an amount sufficient to reimburse Pure Cycle for all
or a portion of advances provided or expenses incurred for construction of public improvements that qualify as reimbursable expenses. Historically, the
recognition of project management revenue was deferred as the payment was deemed contingent on a sufficient tax base and/or the issuance of municipal
bonds for collectability to be considered probable. Due to an approved increase in the mill levy due to the remaining phases being in a different taxing
district, the completion of Phase 1, higher than projected assessed home values, and the increase in lots under contract, Pure Cycle has determined that it is
probable  that  the  Sky  Ranch  CAB  reimbursement  to  Pure  Cycle  for  its  project  management  fees,  for  which  service  has  previously  been  provided  is
collectible. Additional information on the Project Management fees and treatment of the related receivables is included in Note 5 below.

Construction  support  activities  –  Pure  Cycle  performs  certain  construction  activities  at  Sky  Ranch.  The  activities  performed  include  construction  and
maintenance of the grading erosion and sediment control, best management practices and other construction-related services. For Phase 1, these activities
are invoiced to the Sky Ranch CAB upon completion and will be recognized in the land under development account or Notes receivable – related party,
dependent upon whether collectability is deemed to be reasonably assured. The Phase 2 activities are invoiced based on an agreement between Pure Cycle
and the Sky Ranch CAB.  The amounts are invoiced and recognized as special facility projects revenue and is a component in trade accounts receivable,
net.  For  the  years  ended August  31,  2023  and  2022,  the  Company  recognized  less  than  $0.4  million  and  $0.1  million  related  to  construction  support
activities at Sky Ranch.

Deferred Revenue

As noted above, the Company recognizes certain lot sales over time as construction activities progress for lots sold pursuant to lot development agreements
and not when payment is received. Based on this, the Company will frequently receive milestone payments before revenue can be recognized (i.e. prior to
the Company completing cumulative progress which faithfully represents the transfer of goods and services to the customer) which results in the Company
recording deferred revenue. The Company recognizes this revenue into income as control of lots are transferred to the homebuilder, generally from the
period title to a lot is transferred until all construction activities (including public improvements the Company oversees) for that phase or subphase are
completed and turned over to the governmental agency that will maintain the asset. As construction activities progress, which is measured based on amount
of costs incurred to total expected costs of the project (i.e. Phase 2A) which management believes is a faithful representation of the transfer of goods and
services to the customer.

During fiscal 2022, the Company received up-front payments from an oil and gas industrial customer for future drilling needs.  The customer paid deposits
on three different occasions for an estimated 25% of future water usage to reduce future cash payments when drilling.  The customer drilled, during fiscal
2022, wells utilizing two of the three deposits paid.  For the year ended August 31, 2022, the Company had deferred revenue of $0.5 million. For the year
ended August 31, 2023 those drilling activities were completed and the company recognized the $0.5 million as revenue.

F-15

Table of Contents

As of August 31, 2023 and 2022, the Company’s deferred revenues along with the changes in the deferred revenues are as follows:

(In thousands)
Balance at August 31, 2022

Revenue recognized
Revenue deferred

Balance at August 31, 2023

(In thousands)
Balance at August 31, 2021

Revenue recognized
Revenue deferred

Balance at August 31, 2022

Water and Wastewater
Resource Development

Land Development

Total

Year Ended August 31, 2023

$

$

$

$

570
(576)
75
69

$

$

4,275
(7,041)
4,427
1,661

Water and Wastewater
Resource Development

Year Ended August 31, 2022

Land Development

410
(791)
951
570

$

$

1,995
(11,434)
13,714
4,275

$

$

$

$

4,845
(7,617)
4,502
1,730

2,405
(12,225)
14,665
4,845

Total

When  recognized,  the  amounts  reflected  as  unearned  revenue  will  be  recorded  in  lot  sales,  metered  water  usage  from  oil  and  gas  operations,  or  Other
income oil and gas lease income, net in the consolidated statements of income.

Royalty and Other Obligations

Revenues from the sale of Export Water are shown net of royalties payable to the Land Board. Revenues from the sale of water on the Lowry Ranch are
invoiced directly by the Rangeview District, and a percentage of such collections are then paid to the Company by the Rangeview District. Water revenue
from such sales are shown net of royalties paid to the Land Board and amounts retained by the Rangeview District.

Oil and Gas Lease Payments

As further described in Note 4 below, on March 10, 2011, the Company entered a Paid-Up Oil and Gas Lease (Sky Ranch O&G Lease) and a Surface Use
and Damage Agreement that have been assigned to various other oil and gas companies as a result of acquisitions. Six wells have been drilled within the
Company’s mineral interest and placed into service and are producing oil and gas and accruing royalties to the Company. During the years ended August
31, 2023, and 2022, the Company received $0.3 million and $0.5 million, in royalties attributable to these wells. The Company classifies income from
lease  and  royalty  payments  as  Other  income  in  the  consolidated  statements  of  income  as  the  Company  does  not  consider  these  arrangements  to  be  an
operating business activity. Oil and gas operations, although material in certain years, are deemed a passive activity as the Chief Operating Decision Maker
(CODM) does not actively allocate resources to these projects; therefore, this is not classified as a reportable segment.

Share-based Compensation

The  Company  maintains  a  stock  option  plan  for  the  benefit  of  its  employees  and  non-employee  directors.  The  Company  recognizes  share-based
compensation  costs  as  expenses  over  the  applicable  vesting  period  of  the  stock  award  using  the  straight-line  method.  The  compensation  costs  to  be
expensed are measured at the grant date based on the fair value of the award. The Company has adopted the alternative transition method for calculating
the tax effects of share-based compensation, which allows for a simplified method of calculating the tax effects of employee share-based compensation.
The  impact  on  the  income  tax  provision  for  the  granting  and  exercise  of  stock  options  during  each  of  the  years  ended August  31,  2023  and  2022,  was
immaterial.

During the years ended August 31, 2023 and 2022, the Company recognized $0.5 million and $0.6 million of share-based compensation expense.

F-16

Table of Contents

Income Taxes

The Company uses a “more-likely-than-not” threshold for the recognition and de-recognition of tax positions, including any potential interest and penalties
relating to tax positions taken by the Company. The Company’s policy is to recognize interest and penalties accrued on any unrecognized tax positions as a
component of income tax expense. At August 31, 2023, the Company did not have any accrued interest or penalties associated with any unrecognized tax
benefits, nor was any interest expense recognized during the year ended August 31, 2023. The Company does not have any significant unrecognized tax
benefits as of August 31, 2023.

The Company records deferred tax assets and liabilities for the estimated future tax effects of temporary differences between the tax basis of assets and
liabilities and amounts reported in the accompanying consolidated balance sheets, as well as operating losses and tax credit carryforwards. The Company
measures  deferred  tax  assets  and  liabilities  using  enacted  tax  rates  expected  to  be  applied  to  taxable  income  in  the  years  in  which  those  temporary
differences are expected to be recovered or settled.

The Company files income tax returns with the Internal Revenue Service and the State of Colorado. The tax years that remain subject to examination are
fiscal  2018  through  fiscal  2023.  The  Company  does  not  believe  there  will  be  any  material  changes  in  its  unrecognized  tax  positions  over  the  next
12 months.

Earnings per Common Share

Basic earnings per common share is computed by dividing net income by the weighted-average number of shares outstanding during each period.
Diluted earnings per share is computed similarly but reflects the potential dilution that would occur if dilutive options were exercised and all unvested
share-based payment awards were vested. Certain outstanding options are excluded from the diluted earnings per share calculation because they are anti-
dilutive (i.e., their assumed conversion into common stock would increase rather than decrease earnings per share).

Recently Issued Accounting Pronouncements

The  Company  continually  assesses  any  new  accounting  pronouncements  to  determine  their  applicability.  When  it  is  determined  that  a  new  accounting
pronouncement affects the Company’s financial reporting, the Company undertakes a study to determine the consequence of the change to its consolidated
financial statements and to ensure that there are proper controls in place to ascertain that the Company’s consolidated financial statements properly reflect
the change. New pronouncements assessed by the Company recently are discussed below:

In March 2020, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2020-04, "Reference Rate Reform (Topic
848)", as amended by ASU 2021-01 in January 2021, which provides optional expedients and exceptions for applying U.S. GAAP to contracts, hedging
relationships, and other transactions affected by the cessation of the London Interbank Offered Rate (LIBOR) or by another reference rate expected to be
discontinued. The guidance was effective beginning March 12, 2020 and can be applied prospectively through December 31, 2024. The adoption of ASU
2020-04 did not have a material impact on the Company's consolidated financial statements.

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

The  Company  adopted  the  guidance  on  September  1,  2023  on  a  modified  retrospective  basis  and  does  not  expect  a  material  impact  to  the  Company’s
consolidated financial statements

Management has evaluated other recently issued accounting pronouncements and does not believe that any of these pronouncements will have a significant
impact on our consolidated financial statements and related disclosures.

F-17

Table of Contents

Reclassifications

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

NOTE 3 – FAIR VALUE MEASUREMENTS

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants
at  the  measurement  date  in  the  principal  or  most  advantageous  market.  The  Company  uses  a  fair  value  hierarchy  that  has  three  levels  of  inputs,  both
observable  and  unobservable,  with  use  of  the  lowest  possible  level  of  significant  inputs  to  determine  the  level  in  the  fair  value  hierarchy  which  is
applicable to the fair value measure.

Level 1 — Valuations for assets and liabilities traded in active exchange markets, such as The NASDAQ Stock Market. As of August 31, 2023 and August
31, 2022, the Company had no recurring Level 1 assets or liabilities.

Level 2 — Valuations for assets and liabilities obtained from readily available pricing sources via independent providers for market transactions involving
similar assets or liabilities. As of August 31, 2023, the Company has three non-recurring Level 2 liabilities, both of the SFR Notes and the Lost Creek Note
(all defined in Note 8), for which the Company has determined the valuation of the liabilities can be obtained from readily available pricing sources via
independent providers for market transactions involving similar liabilities. As of August 31, 2022, the Company had two non-recurring Level 2 liabilities
(the original SFR Note and the Lost Creek Note, all of which are defined in Note 8).

Level 3 — Valuations for assets and liabilities that are derived from other valuation methodologies, including discounted cash flow models and similar
techniques,  and  not  based  on  market  exchange,  dealer,  or  broker-traded  transactions.  Level  3  valuations  incorporate  certain  significant  unobservable
assumptions and projections in determining the fair value assigned to such assets or liabilities. As of August 31, 2023 and 2022, the Company had one
Level 3 asset measured on a non-recurring basis, the notes receivable – related party, reimbursable public improvements, for which the Company did not
record any impairment charges, as the fair value, based on a discounted cash flow analysis, exceeded the carrying value. As of August 31, 2023 and 2022,
the Company had one Level 3 liability, the contingent portion of the CAA. The Company has determined that the contingent portion of the CAA does not
have a readily determinable fair value and is immaterial (see Note 6).

The Company maintains policies and procedures to value instruments using what management believes to be the best and most relevant data available.

There were no transfers between Level 1, 2 or 3 categories during the years ended August 31, 2023 or 2022.

F-18

Table of Contents

NOTE 4 – WATER AND LAND ASSETS

Investment in Water and Water Systems

The Company’s water and water systems consist of the following:

(In thousands)
Rangeview water system
Rangeview water supply
Water supply – Other
Sky Ranch water rights and other costs
Sky Ranch pipeline
Lost Creek water supply
Fairgrounds water and water system
Wild Pointe service rights
Totals
Net investments in water and water systems

Construction in Progress

August 31, 2023

August 31, 2022

Costs

Accumulated
Depreciation
and Depletion

Costs

Accumulated
Depreciation
and Depletion

$

$

$

20,020
15,084
7,612
7,764
5,740
7,328
2,900
1,632
68,080
57,798

(2,813)
(18)
(2,064)
(1,487)
(1,175)
—
(1,503)
(1,222)
(10,282)

$

$

$

19,881
14,809
7,612
7,764
5,740
7,041
2,900
1,632
67,379
58,763

(2,099)
(17)
(1,739)
(1,280)
(984)
—
(1,415)
(1,082)
(8,616)

The construction in progress account represents costs incurred on various construction projects currently underway that as of the balance sheet date have
not  been  completed  and  placed  into  service.  The  construction  in  progress  account  consists  primarily  of  water  facilities  being  constructed  which  the
Company anticipates will be placed in service during the next twelve months. During the year ended August 31, 2023, the Company added (1) $1.2 million
of costs related to its construction projects, (2) incurred net additions of $3.2 million toward various water infrastructure projects, and (3) incurred $3.5
million in net costs associated with its single-family rental homes resulting in the capitalization of $3.6 million of costs. During the year ended August 31,
2022, the Company incurred (1) $4.0 million of costs related to its construction projects, (2) completed various water infrastructure projects resulting in the
capitalization of $5.1 million of costs, and (3) completed three single-family rental homes resulting in the capitalization of $1.0 million of costs.

Single-Family Rental Homes

During the year ended August 31, 2022, the Company contracted for construction of 11 additional rental homes to be used in the rental business. During
the  year  ended August  31,  2023,  the  Company  capitalized  nine  additional  single-family  homes,  whether  detached  houses,  townhomes  or  paired  homes,
which are being utilized in the Company’s single-family rental business.  The costs of the homes are capitalized and when applicable are depreciated over
periods  not  exceeding  thirty-years,  which  is  dependent  on  the  asset  type.   As  of August  31,  2023,  all  12  completed  homes  have  been  rented,  with  two
additional homes in Phase 2A wrapping up construction with estimated delivery dates in the first quarter of fiscal 2024.

The Company has reserved a total of 65 lots in Phase 2 (10 of which are in Phase 2A and either completed or nearing completion as of August 31, 2023) of
Sky Ranch to build additional rental homes.

Depletion and Depreciation

During  the  years  ended  August  31,  2023  and  2022,  the  Company  recorded  an  immaterial  amount  of  depletion  charges,  which  relates  entirely  to  the
Rangeview Water Supply (as defined below).

During  the  years  ended August  31,  2023  and  2022,  the  Company  recorded  $2.2  million  and  $2.1  million  of  depreciation  expense,  which  include  $0.5
million and $0.3 million of depreciation expense for other equipment not included in the table above.

F-19

    
    
    
    
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

The following table presents the estimated useful lives by asset class used for calculating depreciation and depletion charges:

Assets Classes

Wild Pointe
Rangeview water supply
Lost Creek water supply
Rangeview, Sky Ranch and WISE water systems
ECCV wells
Furniture and fixtures
Trucks and heavy equipment
Water system general (pumps, valves, etc.)
Computers
Water equipment
Software

Rangeview Water Supply and Water System

Estimated Useful Lives

  Units of production depletion
  Units of production depletion
  Units of production depletion
  30 years
  10 years
  5 years
  5 years
  5 years
  3 years
  3 years
  1 year

The “Rangeview Water Supply” consists of approximately 27,000 acre-feet and is a combination of tributary surface water and groundwater rights along
with  certain  storage  rights  associated  with  the  Lowry  Ranch,  a  26,000-acre  property  owned  by  the  Land  Board  located  16  miles  southeast  of  Denver,
Colorado. As of August 31, 2023, the Company has invested $20.0 million in facilities to extend water service to customers located on and off the Lowry
Ranch. The recorded costs of the Rangeview Water Supply include payments to the sellers of the Rangeview Water Supply, design and construction costs
and certain direct costs related to improvements to the asset, including legal and engineering fees.

The Company acquired the Rangeview Water Supply in 1996 pursuant to the following agreements:

● 1996 Amended and Restated Lease Agreement between the Land Board and the Rangeview District, which was superseded by the 2014 Amended

and Restated Lease Agreement, dated July 10, 2014 (Lease), between the Company, the Land Board, and the Rangeview District;

● The 1996 Service Agreement between the Company and the Rangeview District, which was superseded by the Amended and Restated Service
Agreement, dated July 11, 2014, between the Company and the Rangeview District (Lowry Service Agreement), which allows the Company to
provide water service to the Rangeview District’s customers located on the Lowry Ranch;

● The  Agreement  for  Sale  of  non-tributary  and  not  non-tributary  groundwater  between  the  Company  and  the  Rangeview  District  (Export
Agreement), pursuant to which the Company purchased a portion of the Rangeview Water Supply referred to as the “Export Water” because the
Export Agreement allows the Company to export this water from the Lowry Ranch to supply water to nearby communities; and

● The  1997  Wastewater  Service  Agreement  between  the  Company  and  Rangeview  District  (Lowry  Wastewater  Agreement),  which  allows  the

Company to provide wastewater service to the Rangeview District’s customers on the Lowry Ranch.

The  Lease,  the  Lowry  Service Agreement,  the  Export Agreement,  and  the  Lowry Wastewater Agreement  are  collectively  referred  to  as  the  Rangeview
Water Agreements.

In August 2019, the Company acquired 300 acre-feet of fully consumptive surface water in the Lost Creek Designated Ground Water Basin. In June 2022,
the Company acquired 370 acre-feet of fully consumptive surface water through the acquisition of three wells located in the Lost Creek Designated Ground
Water Basin (both acquisitions are referred to collectively as the Lost Creek Water). The Lost Creek Water is currently adjudicated for municipal/industrial
use,  and  the  Company  has  filed  an  application  with  the  Colorado  water  court  to  change  the  use  of  the  water  to  augment  its  municipal/industrial  water
supplies at the Lowry Ranch. The Company has consolidated the Lost Creek Water with the Rangeview Water Supply to provide service to the Rangeview
District’s customers both on and off the Lowry Ranch.

F-20

    
Table of Contents

Pursuant to the Rangeview Water Agreements, the Company owns 11,650 acre-feet of water consisting of 10,000 acre-feet of groundwater and 1,650 acre-
feet of average yield surface water which can be exported off the Lowry Ranch to serve area users (referred to as Export Water). The 1,650 acre-feet of
surface rights are subject to completion of documentation by the Land Board related to the Company’s exercise of its right to substitute an aggregate gross
volume of 165,000 acre-feet of its groundwater for 1,650 acre-feet per year of adjudicated surface water and to use this surface water as Export Water.
Additionally,  assuming  completion  of  the  substitution  of  groundwater  for  surface  water,  the  Company  has  the  exclusive  right  to  provide  water  and
wastewater service, through 2081, to all water users on the Lowry Ranch and the right to develop an additional 13,685 acre-feet of groundwater and 1,650
acre-feet  of  adjudicated  surface  water  to  serve  customers  either  on  or  off  the  Lowry  Ranch.  The  Rangeview  Water  Agreements  also  provide  for  the
Company to use surface reservoir storage capacity in providing water service to customers both on and off the Lowry Ranch.

Services  on  the  Lowry  Ranch  –  Pursuant  to  the  Rangeview Water Agreements,  the  Company  designs,  finances,  constructs,  operates  and  maintains  the
Rangeview  District’s  water  and  wastewater  systems  to  provide  service  to  the  Rangeview  District’s  customers  on  the  Lowry  Ranch. The  Company  will
operate both the water and the wastewater systems during the contract period, and the Rangeview District owns both systems. After 2081, ownership of the
water system will revert to the Land Board, with the Rangeview District retaining ownership of the wastewater system.

Rates and charges for all water and wastewater services on the Lowry Ranch, including tap fees and usage or monthly fees, are governed by the terms of
the  Rangeview Water Agreements.  Rates  and  charges  cannot  exceed  the  average  of  similar  rates  and  charges  of  three  surrounding  municipal  water  and
wastewater service providers, which are reassessed annually. Pursuant to the Rangeview Water Agreements, the Land Board receives a royalty of 10% or
12% of gross revenues from the sale or disposition of the water, depending on the nature and location of the purchaser of the water, except that the royalty
on tap fees shall be 2% (other than taps sold for Sky Ranch which are exempt). The Company also is required to pay the Land Board a minimum annual
water  production  fee  of  approximately  $46,000  per  year,  which  offsets  earned  royalties,  and  annual  rent  of  $8,400  which  amount  is  increased  every
five  years  based  on  the  Consumer  Price  Index  for  Urban  Customers. The  Rangeview  District  retains  2%  of  the  remaining  revenues,  and  the  Company
receives  98%  of  the  remaining  revenues  after  the  Land  Board  royalty.  The  Land  Board  does  not  receive  a  royalty  on  wastewater  fees.  The  Company
receives 100% of the Rangeview District’s wastewater tap fees and 90% of the Rangeview District’s wastewater treatment fees (the Rangeview District
retains the other 10%).

Export Water – Pursuant to the Rangeview Water Agreements, the Company owns the Export Water and intends to use it to provide wholesale water and
wastewater services to customers off the Lowry Ranch, including customers of the Rangeview District and other governmental entities and industrial and
commercial  customers.  The  Company  will  own  all  wholesale  facilities  required  to  extend  water  and  wastewater  services  using  its  Export  Water.  The
Company anticipates contracting with third parties for the construction of these facilities. If the Company sells Export Water, the Company is required to
pay royalties to the Land Board ranging from 10% to 12% of gross revenues, except that the royalty on tap fees shall be 2% (other than taps sold for Sky
Ranch which are exempt).

WISE

The WISE Partnership Agreement provides for the purchase of certain infrastructure (i.e., pipelines, water storage facilities, water treatment facilities, and
other appurtenant facilities) to deliver water to and among the ten members of the SMWA, Denver Water and Aurora Water. Certain infrastructure has been
constructed  and  other  infrastructure  will  be  constructed  over  the  next  several  years.  During  each  of  the  years  ended  August  31,  2023  and  2022,  the
Company made less than $0.1 million in capital investments in WISE. Capitalized terms used under this caption are defined in Note 8 below.

The Arapahoe County Fairgrounds Water and Water System

The Company owns 321 acre-feet of groundwater purchased pursuant to its agreement with Arapahoe County. The Company plans to use this water in
conjunction with its Rangeview Water Supply in providing water to areas outside the Lowry Ranch. The $2.9 million of capitalized costs noted in the table
Investment in Water and Water Systems above includes the costs to construct various wholesale and special facilities, including a new deep water well, a
500,000-gallon water tank and pipelines to transport water to the Arapahoe County fairgrounds.

F-21

Table of Contents

The Lost Creek Water Supply

On  June  27,  2022,  Pure  Cycle  acquired  370  acre-feet  of  designated  groundwater  rights  located  in  the  Lost  Creek  basin  in Weld  County  Colorado. The
acquisition included three water wells and related well permits and structures. The total purchase price was $3.7 million, which was allocated entirely to
the  water  rights  as  the  other  assets  were  deemed  to  not  have  determinable  values.  This  acquisition  of  Lost  Creek  water  was  accounted  for  as  an  asset
acquisition.

In  August  2019,  the  Company  purchased  150  acre-feet  of  ditch  water  rights,  300  acre-feet  of  designated  groundwater  rights,  70  acre-feet  of  deep
groundwater  rights  and  260  acres  of  land  in  the  Lost  Creek  Basin  in  Weld  County.  Total  consideration  for  the  land,  water  and  related  costs  was  $3.5
million. The Company allocated the acquisition cost to the land and water rights based on estimates of each asset’s respective fair value at the acquisition
date. The Lost Creek land and water acquisition was accounted for as an asset acquisition.

Service to Customers Not on the Lowry Ranch

Sky Ranch – In 2010, the Company purchased approximately 930 acres of undeveloped land known as Sky Ranch. The property includes the rights to
approximately  830  acre-feet  of  water,  which  the  Company  is  using  in  conjunction  with  its  Rangeview  Water  Supply  to  provide  water  service  to  the
Rangeview District’s customers at Sky Ranch. The $13.5 million of capitalized costs includes the costs to acquire the water rights and to construct various
facilities.

Total consideration for the land, water, and acquisition related costs and fees was $7.6 million. The Company allocated the total acquisition cost to the land
and  water  rights  based  on  estimates  of  each  asset’s  respective  fair  value  at  the  acquisition  date.  The  purchase  of  the  Sky  Ranch  land  and  water  was
accounted for as an asset acquisition.

In June 2017, the Company completed and placed into service its Sky Ranch pipeline, which cost $5.7 million to construct, connecting its Sky Ranch water
system to the Rangeview District’s water system.

Wild Pointe – On December 15, 2016, the Rangeview District, acting by and through its water activity enterprise, and Elbert & Highway 86 Commercial
Metropolitan District, a quasi-municipal corporation and political subdivision of the State of Colorado, acting by and through its water enterprise (Elbert 86
District),  entered  into  a  Water  Service  Agreement  (Wild  Pointe  Service  Agreement).  Subject  to  the  conditions  set  forth  in  the  Wild  Pointe  Service
Agreement and the terms of the Company’s engagement by the Rangeview District as the Rangeview District’s exclusive service provider, the Company
acquired,  among  other  things,  the  exclusive  right  to  provide  water  services  to  residential  and  commercial  customers  in  the  Wild  Pointe  development,
located in unincorporated Elbert County, Colorado, for $1.6 million in cash. Pursuant to the terms of the Wild Pointe Service Agreement, the Company, in
its capacity as the Rangeview District’s service provider, is responsible for providing water services to all users of water services within the boundaries and
service area of the Elbert 86 District and for operating and maintaining the Elbert 86 District’s water system. In exchange, the Company receives 100% of
the tap fees from new customers and 98% of all other fees and charges, including monthly water service revenues, remitted to the Rangeview District by
the  Elbert  86  District  pursuant  to  the  Wild  Pointe  Service  Agreement.  The  Elbert  86  District’s  water  system  currently  provides  water  service  to
approximately 247 SFE water connections in Wild Pointe.

O&G Leases

In 2011, the Company entered the Sky Ranch O&G Lease. Pursuant to the Sky Ranch O&G Lease, the Company received an up-front payment for the
purpose  of  exploring  for,  developing,  producing,  and  marketing  oil  and  gas  on  634  acres  of  mineral  estate  owned  by  the  Company  at  its  Sky  Ranch
property. The Sky Ranch O&G Lease is now held by production, entitling the Company to royalties based on production.

In September 2017, the Company entered a three-year O&G Lease for the purpose of exploring for, developing, producing, and marketing oil and gas on
40 acres of mineral estate owned by the Company adjacent to the Lowry Ranch. This O&G lease would have expired during the year ended August 31,
2023, but the O&G Operator made a one year extension payment.

Land and Mineral Rights

As part of the Sky Ranch acquisition, the Company acquired approximately 930 acres of land, of which approximately 342 acres have been sold to home
builders for the purpose of building residential homes or dedicated for schools and public rights of way.

F-22

Table of Contents

As of August 31, the costs allocated to the Company’s land held for development is as follows:

Sky Ranch land
Sky Ranch development costs
Lost Creek land

Net land and mineral interests held for development

August 31, 2023

August 31, 2022

$

$

1,982
2,452
218
4,652

$

$

2,482
4,073
218
6,773

The Company also owns 700 acres of land in the Arkansas River valley which is held for investment purposes.

NOTE 5 – REIMBURSABLE PUBLIC IMPROVEMENTS AND NOTE RECEIVABLE FROM THE SKY RANCH CAB

The note receivable from the Sky Ranch CAB reports the balances owed by the Sky Ranch CAB to the Company for public improvements paid for by the
Company which are reimbursable from the Sky Ranch CAB, project management fees, and interest accrued on the unpaid balances related to the ongoing
development  of  the  Sky  Ranch  master  planned  community.  The  Company  has  advanced  funds  to  the  Sky  Ranch  CAB  for  the  cost  of  public
improvements at Sky Ranch which are the ultimate responsibility of the Sky Ranch CAB.  During the year ended August 31, 2023, the Company spent
$7.0 million on public improvements which are payable by the Sky Ranch CAB to the Company and were therefore added to the note receivable from the
Sky Ranch CAB. Additionally, for the year ended August 31, 2023, project management fees owed to the Company of $0.3 million, and interest income on
the outstanding note receivable of $1.4 million were also added to the note receivable. During the year ended August 31, 2023, the Sky Ranch CAB made
two payments to the Company on the note totaling $0.9 million, which was applied to interest on the note.

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

Beginning balance
Additions
Payments received
Ending balance

August 31, 2023

August 31, 2022

Year Ended

$

$

17,208
8,699
(908)
24,999

$

$

24,794
16,550
(24,136)
17,208

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

NOTE 6 – PARTICIPATING INTERESTS IN EXPORT WATER

The acquisition of the Rangeview Water Supply was finalized with the signing of the CAA in 1996. Upon entering the CAA, the Company recorded a
liability  of  $11.1  million,  which  represented  the  cash  the  Company  received  from  the  participating  interest  holders  that  was  used  to  purchase  the
Company’s Export Water (described in greater detail in Note 4). The Company agreed to remit a total of $31.8 million of proceeds received from the sale
of Export Water to the participating interest holders in return for their initial $11.1 million investment. The obligation for the $11.1 million was recorded as
debt, and the remaining $20.7 million contingent liability was (and is) not reflected on the Company’s balance sheet because the obligation to pay this is
contingent on the sale of Export Water, the amounts and timing of which are not reasonably determinable.

The  CAA  obligation  is  non-interest  bearing,  and  if  the  Export  Water  is  not  sold,  the  parties  to  the  CAA  have  no  recourse  against  the  Company.
Additionally, if the Company does not sell the Export Water, the holders of the Series B Preferred Stock are not entitled to payment of any dividend and
have no contractual recourse against the Company.

F-23

    
    
 
 
 
 
    
Table of Contents

As the proceeds from the sale of Export Water are received and the amounts are remitted to the CAA holders, the Company allocates a ratable percentage
of  each  payment  to  the  principal  portion  (the  Participating  Interests  in  Export  Water  Supply  liability  account),  with  the  balance  of  the  payment  being
charged to the contingent obligation portion. Because the original recorded liability, which was $11.1 million, was 35% of the original total liability of
$31.8 million, approximately 35% of each payment remitted to the CAA holders is allocated to the recorded liability account. The remaining portion of
each payment is allocated to the contingent obligation, which is recorded on a net revenue basis.

Since entering the CAA, the Company has repurchased nearly all of the CAA obligations, which retained their original priority. During the year ended
August 31, 2023 the Company acquired $0.7 million of the remaining $1.0 million of the CAA obligations for a cash payment of just over $0.1 million.
 Because of these acquisitions, the Company is currently receiving 99% of the total proceeds from the sale of Export Water (after payment of the Land
Board  royalty). Additionally,  as  a  result  of  the  acquisitions,  and  the  consideration  from  the  cumulative  sales  of  Export  Water,  at August  31,  2023,  the
remaining total potential third-party unrecorded contingent obligation is $0.2 million, while the recorded portion has been eliminated.

The CAA includes contractually established priorities which call for payments to CAA holders in order of their priority. This means the first payees receive
their full payment before the next priority level receives any payment and so on until full repayment. As a result of the CAA obligation acquisition during
the year ended August 31, 2023, the Company will be entitled to all but approximately $0.2 million of the proceeds from the sale of Export Water after
deduction of the Land Board royalty.

NOTE 7 – ACCRUED LIABILITIES

At August 31, 2022 and 2021, the Company’s current accrued liabilities are:

(In thousands)
Accrued compensation
Other operating payables
Property taxes
Operating lease obligation, current
Professional fees
WISE water
Rental deposits

Total accrued liabilities

Land development costs due to the Sky Ranch CAB
Due to Rangeview Metropolitan District
Total accrued liabilities - related parties

August 31, 2023

August 31, 2022

$

$

$

$

985
406
148
118
70
—
34
1,761

727
294
1,021

$

$

$

$

1,325
308
164
76
115
32
9
2,029

536
24
560

The  amounts  due  to  the  Sky  Ranch  CAB  are  included  in  notes  receivable  –  related  parties,  including  accrued  interest  or  land  under  development. The
amounts  recorded  in  land  under  development  will  be  subsequently  expensed  through  Land  development  construction  costs.  In  addition,  the  amounts
payable to the Rangeview District relate to construction costs of water infrastructure, these costs are included in Investments in water and water systems.
The remaining items that make up accrued liabilities are generally self-explanatory.

F-24

    
    
 
 
Table of Contents

NOTE 8 – DEBT AND OTHER LONG-TERM OBLIGATIONS

The total scheduled maturities of the Company’s loans for each of the years ending August 31 are as follows, with each loan described below the table:

(In thousands)
Within 1 year
Year 2
Year 3
Year 4
Year 5
Thereafter

Total principal payments

SFR Note

Scheduled principal
payments

$

$

41
104
418
1,343
3,154
1,925
6,985

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

● Initial principal amount of $1.0 million
● Floating per annum interest rate equal to the Western Edition of the “Wall Street Journal” Prime Rate plus 0.5% (4.25% as of August 31, 2023),
which has a floor of 3.75% and a ceiling of 4.25%. In the event of default, the interest rate on the SFR Note would be increased by adding an
additional 2.0%

● Maturity date of December 1, 2026
● Six interest only payments beginning January 1, 2022
● Fifty-three principal and interest payments each month beginning July 1, 2022 in the amount of $4,600 each
● Estimated final principal and interest balloon payment of $0.9 million payable on December 1, 2026
● Secured by the three single-family rental homes
● Required  minimum  debt  service  coverage  ratio  of  1.10,  measured  annually  based  on  audited  financial  statements,  calculated  as  net  operating
income  less  distributions  divided  by  required  principal  and  interest  payments,  with  net  operating  income  defined  as  net  income  plus  interest,
depreciation, and amortization.

Lost Creek Note

On June 28, 2022, the Company entered a loan with its primary bank to fund the acquisition of 370 acre-feet of water rights the Company acquired on June
27,  2022,  in  the  Lost  Creek  region  of  Colorado  (Lost  Creek  Note).  The  Lost  Creek  Note  has  a  principal  balance  of  $3.0  million,  a  ten-year  maturity,
monthly interest only payments averaging $12,000 per month for thirty-six months beginning on July 28, 2022, twenty-four monthly principal and interest
payments of $42,000 beginning on July 28, 2025, fifty-nine monthly principal and interest payments of $32,000 beginning on July 28, 2027, and a balloon
payment of less than $0.8 million plus unpaid and accrued interest due on June 28, 2032.  The Lost Creek Note has a thirty-year amortization period and a
fixed per annum interest rate equal to 4.90%. The Lost Creek Note is secured by the Lost Creek Water rights acquired with the note and any fees derived
from the use of the Lost Creek Water rights.

SFR Note 2

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

● Initial principal amount of $3.0 million
● An interest rate of 7.51%. In the event of default, the interest rate on the SFR Note 2 would be increased by adding an additional 5.0%

F-25

Table of Contents

● Maturity date of August 30, 2028
● Fifty-nine principal and interest payments each month beginning September 30, 2023 in the amount of $21,200 each
● Estimated final principal and interest balloon payment of $2.9 million payable on August 30, 2028
● Secured by 11 single-family rental homes
● Required minimum EBITDA of $3.0 million, measured annually at each fiscal year end.

Working Capital Line of Credit

On  January  31,  2022,  the  Company  entered  into  a  Business  Loan Agreement  (Working  Capital  LOC)  with  its  primary  bank  to  provide  a  $5.0  million
operating line of credit. The Working Capital LOC has a two-year maturity, monthly interest only payments if the line is drawn upon with unpaid principal
and interest due at maturity, and a floating per annum interest rate equal to the rate published in the Western Edition of the Wall Street Journal as the Prime
Rate plus 0.5% (9.0% as of August 31, 2023), which has a floor of 3.75%. In the event of default, the interest rate on the Working Capital LOC would be
increased by adding an additional 2.0%. As of August 31, 2023, the Company has not drawn on the Working Capital LOC.

Letters of Credit

During the year August 31, 2021, the Company entered four Irrevocable Letters of Credit (LCs). The LCs are to guarantee the Company’s performance
related to certain construction projects at Sky Ranch. As long as the Company performs on the contracts, which the Company has the full intent and ability
to perform on the contracts, the LC’s will expire at various dates from December 2023 through July 2024. As of August 31, 2023, these four LCs totaled
$2.3 million.  During the year ended August 31, 2023, the Company entered into an additional LC for less than $0.2 million, which expires one year from
date  of  issuance  and  can  be  renewed  for  periods  of  one  year. All  five  LCs  are  secured  by  cash  balances  maintained  in  restricted  cash  accounts  at  the
Company’s bank.

The Participating Interests in Export Water Supply are obligations of the Company that have no scheduled maturity dates. Therefore, these liabilities are
not disclosed in tabular format. However, the Participating Interests in Export Water Supply are described in Note 6.

WISE Partnership

During 2014, the Company, through the Rangeview District, consented to the waiver of all contingencies set forth in the Amended and Restated WISE
Partnership – Water Delivery Agreement, dated December 31, 2013 (WISE Partnership Agreement), among the City and County of Denver acting through
its Board of Water Commissioners (Denver Water), the City of Aurora acting by and through its utility enterprise (Aurora Water), and the South Metro
WISE Authority (SMWA). SMWA was formed by the Rangeview District and nine other governmental or quasi-governmental water providers pursuant to
the  South  Metro  WISE  Authority  Formation  and  Organizational  Intergovernmental  Agreement,  dated  December  31,  2013  (SM-IGA),  to  enable  the
members of SMWA to participate in the regional water supply project known as the Water Infrastructure Supply Efficiency partnership (WISE) created by
the WISE Partnership Agreement. The SM-IGA specifies each member’s pro rata share of WISE and the members’ rights and obligations with respect to
WISE.  The  WISE  Partnership  Agreement  provides  for  the  purchase  of  certain  infrastructure  (i.e.,  pipelines,  water  storage  facilities,  water  treatment
facilities, and other appurtenant facilities) to deliver water to and among the members of SMWA, Denver Water and Aurora Water. Certain infrastructure
has been constructed and other infrastructure will be constructed over the next several years.

Pursuant to the terms of the Rangeview/Pure Cycle WISE Project Financing and Service Agreement (WISE Financing Agreement) between the Company
and the Rangeview District, the Company has an agreement to fund the Rangeview District’s participation in WISE effective as of December 22, 2014.
During each of the years ended August 31, 2023 and 2022, the Company, through the Rangeview District, purchased 199 acre-feet and 360 acre-feet of
WISE water for $0.4 million and $0.7 million. See further discussion in Note 15.

Lease Commitments

Leases with an initial term of twelve months or less are not recorded on the consolidated balance sheet. For lease agreements with an initial term of more
than  twelve  months,  the  Company  combines  the  lease  and  non-lease  components  in  determining  the  lease  liabilities  and  right-of-use  (ROU)  assets.
Operating lease expense is generally recognized evenly over the term of the lease.

F-26

Table of Contents

Effective June 1, 2023, the Company entered into an amendment of its July 1, 2022 operating lease.  This amendment added 5,100 square feet of space to
the Company’s more than 11,400 square-feet of office and warehouse space in Watkins, Colorado. Additionally, the Company entered into a sublease for
the additional 5,100 square feet of space.  The July 2022 lease replaced the Company’s prior office and warehouse lease when it moved to a new building
in the same facility. The amended lease has an initial thirteen-month term with payments of approximately $11,300 per month and an option to extend the
lease term for up to two two-year periods. The monthly payment will increase 2.5% after twelve months. The prior office and warehouse lease had a year
and  half  left  on  the  term  which  was  cancelled  when  the  Company  moved  to  the  new  office  location. As  a  result  of  the  amended  lease,  the  Company’s
associated right of use asset and liability increased, as noted in the table below.  For the years ended August 31, 2023 and 2022, rent expense consisted of
operating  lease  expense  of  less  than  $0.1  million. The  Company  paid  less  than  $0.1  million  against  Lease  obligations  —  operating  leases  during  fiscal
2022.

The  Company’s  lease  agreements  generally  do  not  provide  an  implicit  borrowing  rate;  therefore,  an  internal  incremental  borrowing  rate  is  determined
based  on  information  available  at  lease  commencement  date  for  purposes  of  determining  the  present  value  of  lease  payments.  The  Company  used  the
incremental borrowing rate of six percent (6%) for its office and warehouse lease.

ROU lease assets and lease liabilities for the Company’s operating leases were recorded in the consolidated balance sheet as follows:

(In thousands)
Operating leases - ROU assets

Operating lease liabilities, current
Operating lease liabilities, long term

Total lease liability

Weighted average remaining lease term (in years)
Weighted average discount rate

     $

$

$

August 31, 2023

August 31, 2022

357      $

$

$

118
242
360

2.8

6 %  

138

76
62
138

1.8

6 %

NOTE 9 – SHAREHOLDERS’ EQUITY

Preferred Stock

The Company’s non-voting Series B Preferred Stock has a preference in liquidation of $1.00 per share less any dividends previously paid. Additionally, the
Series B Preferred Stock is redeemable at the discretion of the Company for $1.00 per share less any dividends previously paid. In the event the proceeds
from the sale or disposition of Export Water rights exceed $36.0 million the Series B Preferred Shareholders will receive the next $0.4 million of proceeds
in the form of a dividend. The terms of the Series B Preferred Stock prohibit payment of dividends on common stock unless all dividends accrued on the
Series B Preferred Stock have been paid. To date, no dividends have been accrued as this contingency has not been met.

Equity Compensation Plan

The Company maintains the 2014 Equity Incentive Plan (2014 Equity Plan), which was approved by shareholders in January 2014 and became effective
April 12, 2014. Executives, eligible employees, consultants, and non-employee directors are eligible to receive options and stock grants pursuant to the
2014  Equity  Plan.  Options  to  purchase  shares  of  stock  and  restricted  stock  awards  can  be  granted  with  exercise  prices,  vesting  conditions  and  other
performance criteria determined by the Compensation Committee of the Company’s board of directors. The Company has reserved 1.6 million shares of
common  stock  for  issuance  under  the  2014  Equity  Plan. As  of August  31,  2023,  restricted  stock  awards  and  awards  to  purchase  718,500  shares  of  the
Company’s common stock have been made under the 2014 Equity Plan, of which 567,800 remain outstanding. As of August 31, 2023, there were 964,378
shares available for grant under the 2014 Equity Plan. Prior to the effective date of the 2014 Equity Plan, the Company granted stock awards to eligible
participants under its 2004 Incentive Plan (2004 Incentive Plan), which expired April 11, 2014. No additional awards may be granted pursuant to the 2004
Incentive Plan and no granted awards under the plan are outstanding as of August 31, 2023.

The Company estimates the fair value of share-based payment awards on the date of grant using the Black-Scholes option-pricing model (Black-Scholes
model). Using the Black-Scholes model, the value of the portion of the award that is ultimately expected to vest is recognized as a period expense over the
requisite service period in the consolidated statements of income. Option forfeitures are to be

F-27

    
 
 
 
 
 
 
 
Table of Contents

estimated  at  the  time  of  grant  and  revised,  if  necessary,  in  subsequent  periods  if  actual  forfeitures  differ  from  those  estimates.  The  Company  does  not
expect any forfeiture of its options; therefore, the compensation expense has not been reduced for estimated forfeitures. For the years ended August 31,
2023 and 2022, 30,000 options and 3,333 options expired. The Company attributes the value of share-based compensation to expense using the straight-
line single option method for all options granted.

The Company’s determination of the estimated fair value of share-based payment awards on the date of grant is affected by the following variables and
assumptions:

● The grant date exercise price – is the closing market price of the Company’s common stock on the date of grant;
● Estimated dividend rates – based on historical and anticipated dividends over the life of the option;
● Life of the option – based on historical experience, including actual and projected employee stock option exercise, option grants have lives of

between five and ten years;

● Risk-free interest rates – with maturities that approximate the expected life of the options granted;
● Calculated stock price volatility – calculated over the expected life of the options granted, which is calculated based on the weekly closing price

of the Company’s common stock over a period equal to the expected life of the option.

For the year ended August 31, 2023, the Company granted no stock options. The six non-employee Board members were each granted 3,033 unrestricted
stock  grants.  The  fair  market  value  of  the  unrestricted  shares  for  share-based  compensation  expensing  is  equal  to  the  closing  price  of  the  Company’s
common stock on the date of grant of $9.89. Stock-based compensation expense includes $0.2 million of expense related to these unrestricted stock grants.
The unrestricted stock grants were fully expensed at the date of the grant because no vesting requirements existed for the unrestricted stock grants.

For  the  year  ended August  31,  2022,  the  Company  granted  105,000  stock  options  to  executive  officers  with  weighted-average  grant-date  fair  values  of
$5.16, and three-year vesting terms which expire ten years from the grant date. In addition, the six non-employee Board members were each granted 2,000
unrestricted  stock  grants.  The  fair  market  value  of  the  unrestricted  shares  for  share-based  compensation  expensing  is  equal  to  the  closing  price  of  the
Company’s common stock on the date of grant of $13.23. Stock-based compensation expense includes $0.2 million of expense related to these unrestricted
stock grants. The unrestricted stock grants were fully expensed at the date of the grant because no vesting requirements existed for the unrestricted stock
grants.

The assumptions used in the fair value calculations using the Black-Scholes model are as follows:

Expected term (years)
Risk-free interest rate
Expected volatility
Expected dividend yield
Weighted average grant-date fair value

Year Ended

     August 31, 2023     
—     
— %  
— %  
— %  
—

$

$

August 31, 2022

6.00
1.31 %
38.25 %
— %

5.16

During the years ended August 31, 2023 and 2022, 119,500 and 103,667 options were exercised. For the options exercised in 2023, the Company had no
options exercised for cash and only net settlement exercises of stock options, whereby the optionee did not pay cash for the options but instead received the
number of shares equal to the difference between the exercise price and the market price on the date of exercise. The net settlement exercises during the
year  ended August  31,  2023,  resulted  in  63,877  shares  issued  and  55,623  options  cancelled  in  settlement  of  shares  issued.  For  the  options  exercised  in
2022, the Company had options exercised for both cash and options exercised using a net settlement, whereby the optionee did not pay cash for the options
but instead received the number of shares equal to the difference between the exercise price and the market price on the date of exercise. The Company
received less than $0.1 million in cash on the exercise of 6,000 options. The net settlement exercises during the year ended August 31, 2022, resulted in
46,012 shares issued and 51,655 options cancelled in settlement of shares issued.

F-28

 
 
    
 
 
 
Table of Contents

The following table summarizes the combined stock option activity for the 2004 Incentive Plan and 2014 Equity Plan for the years ended August 31, 2023
and August 31, 2022:

Outstanding at August 31, 2022

Granted
Exercised
Forfeited / Expired

Outstanding at August 31, 2023

Options exercisable at August 31, 2023

Outstanding at August 31, 2021

Granted
Net settlement exercised
Forfeited / Expired

Outstanding at August 31, 2022

Number of
Options

Weighted Average
Exercise Price

712,500
—
(119,500)
(30,000)
563,000

452,000

714,500
105,000
(103,667)
(3,333)
712,500

$
$
$
$
$

$

$
$
$
$
$

8.75
—
—
—
9.15

8.71

7.80
13.37
6.87
10.45
8.75

Weighted Average
Remaining

Contractual Term     

Approximate
Aggregate Intrinsic
Value
(in thousands)

5.7

$

1,489

4.0

5.1

6.1

$

$

$

1,221

1,100

5,107

5.7

$

1,489

The following table summarizes the activity and value of non-vested options as of and for the years ended August 31, 2023 and August 31, 2022:

Number of Options

Weighted Average Grant
Date Fair Value

Non-vested options outstanding at August 31, 2022

Granted
Vested
Forfeited / Expired

Non-vested options outstanding at August 31, 2023

Non-vested options outstanding at August 31, 2021

Granted
Vested
Forfeited

Non-vested options outstanding at August 31, 2022

232,998
—
(91,998)
(30,000)
111,000

218,333
105,000
(87,002)
(3,333)
232,998

$
$
$
$
$

$
$
$
$
$

4.47
—
4.31
5.16
4.43

4.04
5.16
4.21
4.21
4.47

All non-vested options are expected to vest. For the years ended August 31, 2023 and 2022, the total fair value of options that vested during the year was
$0.4 million and $0.4 million. For the year ended August 31, 2023, there were no options granted.  For the year ended August 31, 2022, the weighted-
average grant-date fair value of options granted was $5.16.

For the years ended August 31, 2023 and 2022, share-based compensation expense was $0.5 million and $0.6 million.

As of August 31, 2023, the Company had unrecognized share-based compensation expenses totaling $0.3 million relating to non-vested options that are
expected to vest. The weighted average period over which these options are expected to vest is 1.33 years. The Company has not recorded any excess tax
benefits to additional paid-in capital.

Warrants

As  of August  31,  2023,  the  Company  had  outstanding  warrants  to  purchase  92  shares  of  common  stock  at  an  exercise  price  of  $1.80  per  share. These
warrants expire six months from the earlier of:

● The date that all the Export Water is sold or otherwise disposed of,
● The date that the CAA is terminated with respect to the original holder of the warrant, or
● The date on which the Company makes the final payment pursuant to Section 2.1(r) of the CAA.

F-29

    
    
    
 
 
 
 
 
 
 
 
    
    
 
 
 
 
 
 
 
 
Table of Contents

No warrants were exercised during fiscal 2023 and 2022.

NOTE 10 – SIGNIFICANT CUSTOMERS

The Company has significant customers in its operations. The table below presents the percentage of total revenue for the reported customers for the years
ended August 31, 2023 and 2022. For water and wastewater customers, the Company primarily provides services on behalf of the Rangeview District for
which the significant end users include all Sky Ranch homes in the aggregate combined with the Sky Ranch CAB and two oil & gas operators. The home
builders at Sky Ranch account for lot purchase revenue but also for water and wastewater tap fees revenues.

Year Ended

% of Total Revenue Generated From:

Melody (DR Horton)
Two oil & gas operators
Lennar
Challenger
KB Home
Sky Ranch homes and Sky Ranch CAB in the aggregate
Richmond

August 31, 2023
20 %
18 %
17 %
16 %
12 %
12 %
- %

August 31, 2022

- %
16 %
18 %
14 %
10 %
5 %
6 %

Additionally,  as  of August  31,  2023,  14%  of  the  trade  accounts  receivable  balance  was  owed  by  National  Heritage Academies  related  to  construction
activities for the school site managed by the Company on the school’s behalf. As of August 31, 2022, 34% of the trade accounts receivable balance was
owed by Challenger for finished lot milestone payments.

NOTE 11 – INCOME TAXES

For  the  year  ended August  31,  2023,  Pure  Cycle  recorded  income  tax  expense  of  $1.5  million,  which  consisted  of  current  income  tax  expense  of  $1.2
million and deferred income tax expense of $0.3 million. The deferred tax expense consists mainly of timing difference between book and tax depreciation
of fixed assets.

For  the  year  ended August  31,  2022,  Pure  Cycle  recorded  income  tax  expense  of  $3.1  million,  which  consisted  of  current  income  tax  expense  of  $3.6
million and deferred income tax benefit of $0.5 million. The deferred tax benefit consists mainly of timing difference between book and tax depreciation of
fixed assets.

During  the  year  ended August  31,  2023,  Pure  Cycle  made  Federal  and  State  income  tax  installments  of  $3.5  million  and  $0.9  million.  During  the  year
ended August 31, 2022, Pure Cycle made Federal and State income tax installments of $4.4 million and $0.9 million.

Deferred income taxes reflect the tax effects of net operating loss carryforwards and temporary differences between the carrying amounts of assets and
liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company’s deferred tax assets as
of August 31 are as follows:

(In thousands)
Deferred tax assets (liabilities):
Depreciation and depletion
Non-qualified stock options
Accrued compensation
Deferred revenues
Other
Net deferred tax liability

August 31, 2023

August 31, 2022

$

$

(2,155)
484
170
121
28
(1,352)

$

$

(2,061)
568
279
108
31
(1,075)

As of August 31, 2023 and 2022, the Company had no liability for unrecognized tax benefits.

F-30

    
    
    
      
  
 
 
 
 
Table of Contents

Income taxes computed using the federal statutory income tax rate differs from the Company’s effective tax rate primarily due to the following for the
fiscal years ended August 31:

Expected expense (benefit) from federal taxes at statutory rate of 21% for the years 2023 and 2022
State taxes, net of federal benefit
Permanent and other differences
Stock Compensation
Other
Total income tax expense

August 31, 2023

August 31, 2022

Year Ended 

1,306
201
(57)
12
59
1,521

$

$

2,668
456
4
22
(64)
3,086

$

$

At August 31, 2022 and 2021, the Company had no net operating loss carryforwards available for income tax purposes.

NOTE 12 – 401(k) PLAN

The Company maintains the Pure Cycle Corporation 401(k) Profit Sharing Plan (401(k) Plan), a defined contribution retirement plan for the benefit of its
employees. The Company matches employee contributions at the rate of 50% of the first 3% up to a maximum of $2,500 per annum. The contributions vest
based on years of service - first anniversary 25%, second anniversary 50%, third anniversary 75% and the fourth anniversary 100%. The Company pays the
annual administrative fees of the 401(k) Plan, and the 401(k) Plan participants pay the investment fees. The 401(k) Plan is open to all employees, age 18 or
older, who have been employees of the Company for at least three months.

For the years ended August 31, 2023 and 2022, the Company recorded less than $0.1 million of expenses related to the 401(k) Plan.

NOTE 13 – COMMITMENTS AND CONTINGENCIES

The Company has historically been involved in various claims, litigation and other legal proceedings that arise in the ordinary course of its business. The
Company records an accrual for a loss contingency when its occurrence is probable and damages can be reasonably estimated based on the anticipated
most likely outcome or the minimum amount within a range of possible outcomes. The Company makes such estimates based on information known about
the claims and experience in contesting, litigating, and settling similar claims. Disclosures are also provided for reasonably possible losses that could have
a material effect on the Company’s financial position, results of operations or cash flows. As of August 31, 2023, the Company had no contingencies where
the risk of material loss was probable or reasonably possible of resulting in a material loss.

NOTE 14 – SEGMENT REPORTING

An operating segment is defined as a component of an enterprise for which discrete financial information is available and is reviewed regularly by the
CODM, or decision-making group, to evaluate performance and make operating decisions. The Company has identified its CODM as its Chief Executive
Officer.

Based on the methods used by the CODM to allocate resources, the Company has identified two operating segments which meet GAAP segment disclosure
requirements,  namely  the  water  and  wastewater  resource  development  segment  and  the  land  development  segment.  The  Company’s  new  single-family
rental business will likely be presented as a third segment in future periods when it is material to the Company’s operations.

The  water  and  wastewater  resource  development  segment  provides  water  and  wastewater  services  to  customers  for  fees.  The  water  is  provided  by  the
Company using water rights owned or controlled by the Company, and developing infrastructure to divert, treat and distribute that water and collect, treat,
and reuse wastewater. The land resource development segment includes all the activities necessary to develop and sell finished lots, which as of August 31,
2023 and 2022, was done exclusively at the Company’s Sky Ranch Master Planned Community.

F-31

    
    
Table of Contents

O&G  operations,  although  material  in  certain  years,  are  deemed  a  passive  activity  as  the  CODM  does  not  actively  allocate  resources  to  these  projects;
therefore, this is not classified as a reportable segment.

The tables below present the measure of profit and assets the CODM uses to assess the performance of the segment for the periods presented:

(In thousands)
Total revenue

Cost of revenue
Depreciation and depletion
Total cost of revenue

Segment (loss) profit

(In thousands)
Total revenue

Cost of revenue
Depreciation and depletion
Total cost of revenue

Segment profit

Water and wastewater
resource development

Land development

Single-family rental

    Total

Year Ended August 31, 2023

     $

7,323      $

7,098

$

165      $

2,923
1,658
4,581

1,892
—
1,892

2,742

$

5,206

$

Water and wastewater
resource development

Land development

Single-family rental

10,051

$

12,870

$

Year Ended August 31, 2022

2,700
1,740
4,440

2,166
—
2,166

5,611

$

10,704

$

73
—
73

92

82

23
—
23

59

$

$

$

$

$

$

14,586

4,888
1,658
6,546

8,040

    Total

23,003

4,889
1,740
6,629

16,374

The  following  table  summarizes  the  Company’s  total  assets  by  segment.  The  assets  consist  of  water  rights  and  water  and  wastewater  systems  in  the
Company’s water and wastewater resource development segment; land, land development costs and deposits in the Company’s land development segment;
and the cost of the homes in the single-family rental line. The Company’s other assets (“Corporate”) primarily consist of cash, cash equivalents, restricted
cash, equipment, and related party notes receivables.

(In thousands)
Water and wastewater resource development
Land development
Single-family rental
Corporate

Total assets   

NOTE 15 – RELATED PARTY TRANSACTIONS

The Rangeview District

August 31, 2023

August 31, 2022

$

$

64,580
32,709
5,128
30,799
133,216

$

$

63,064
25,522
1,715
38,928
129,229

On  December  16,  2009,  the  Company  entered  into  a  Participation  Agreement  with  the  Rangeview  District,  whereby  the  Company  agreed  to  provide
funding to the Rangeview District in connection with the Rangeview District joining the South Metro Water Supply Authority (SMWSA). During the years
ended  August  31,  2023  and  2022,  the  Company  provided  funding  of  less  than  $0.1  million  to  the  Rangeview  District  related  to  this  Participation
Agreement.

Through the WISE Financing Agreement, to date the Company has made payments totaling $6.4 million to purchase certain rights to use existing water
transmission and related infrastructure acquired by the WISE project and to construct the connection to the WISE system. At August 31, 2023, the amounts
are included in Investments in water and water systems on the Company’s balance sheet. During the year ended August 31, 2023, the Company, through
the Rangeview District, purchased 199 acre-feet of WISE water for $0.4 million.

The cost of the water to the members is based on the water rates charged by Aurora Water and can be adjusted each January 1. As of January 1, 2022,
WISE water was $6.13 per thousand gallons and such rate remained in effect through calendar 2022. Effective, January

F-32

    
    
    
 
 
 
 
 
 
 
 
 
 
 
 
    
    
    
 
 
 
 
 
 
 
 
 
 
 
 
    
    
Table of Contents

1, 2023, WISE water increased to $6.48 per thousand gallons which will remain in effect through the end of calendar 2023. In addition, the Company pays
certain  system  operational  and  construction  costs.  If  a  WISE  member,  including  the  Rangeview  District,  does  not  need  its  WISE  water  each  year  or  a
member needs additional water, the members can trade and/or buy and sell water amongst themselves.

In  fiscal  2021,  the  Company  agreed  to  fund  the  construction  of  the  WISE  Rangeview  pipeline  extension  through  the  Rangeview  District.    Per  the
agreement,  the  Rangeview  District  constructed  the  pipeline  extension  in  exchange  for  $0.6  million.  Because  the  Company  is  funding  the  entire  project
costs, the revenue from the agreement was recognized 100% by the Company.  As of August 31, 2022, the Company has recognized the full amount in
revenue related to this construction project as it was completed prior to the end of fiscal 2022.

During the years ended August 31, 2023 and 2022, the Company provided $0.6 million and $0.9 million of financing to the Rangeview District to fund the
Rangeview  District’s  obligation  to  purchase  WISE  water  rights  and  pay  for  operational  and  construction  charges.  Ongoing  funding  requirements  are
dependent  on  the  WISE  water  subscription  amount  and  the  Rangeview  District’s  allocated  share  of  the  operational  and  overhead  costs  of  SMWA  and
construction activities related to delivery of WISE water.

The Company has outstanding notes receivable of $26.5 million in the aggregate from the Rangeview District and the Sky Ranch CAB, which are related
parties, as discussed below:

The  Rangeview  District  is  a  quasi-municipal  corporation  and  political  subdivision  of  Colorado  formed  in  1986  for  the  purpose  of  providing  water  and
wastewater service to the Lowry Ranch and other approved areas. The Rangeview District is governed by an elected board of directors. Eligible voters and
persons eligible to serve as a director of the Rangeview District must own an interest in property within the boundaries of the Rangeview District. The
Company owns certain rights and real property interests which encompass the current boundaries of the Rangeview District.

In 1995, the Company extended a loan to the Rangeview District. The loan provided for borrowings of up to $0.25 million, is unsecured, and bears interest
based on the prevailing prime rate plus 2% (10.50% at August 31, 2023). The maturity date of the loan is December 31, 2023. Beginning in January 2014,
the  Rangeview  District  and  the  Company  entered  into  a  funding  agreement  that  allows  the  Company  to  continue  to  provide  funding  to  the  Rangeview
District for day-to-day operations and accrue the funding into a note that bears interest at a rate of 8% per annum and remains in full force and effect for so
long  as  the  Lease  remains  in  effect.  The  August  31,  2023,  balance  in  notes  receivable  -  related  parties,  other  totaled  $1.5  million,  which  included
borrowings of $1.3 million and accrued interest of $0.1 million. During the year ended August 31, 2022, the Rangeview District made payments totaling
$0.5 million on the notes payable to the Company. The August 31, 2022, balance in notes receivable - related parties, other totaled $1.1 million, which
included borrowings of $1.1 million and accrued interest of less than $0.1 million.

Sky Ranch CAB

Pursuant to a certain Community Authority Board Establishment Agreement, as the same may be amended from time to time, Sky Ranch Metropolitan
District  No.  1  and  Sky  Ranch  Metropolitan  District  No.  5  formed  the  Sky  Ranch  CAB  to,  among  other  things,  design,  construct,  finance,  operate  and
maintain certain public improvements for the benefit of the property within the boundaries and/or service area of the Sky Ranch Districts. In order for the
public improvements to be constructed and/or acquired, it is necessary for each Sky Ranch District, directly or through the Sky Ranch CAB, to be able to
fund  the  improvements  and  pay  its  ongoing  operations  and  maintenance  expenses  related  to  the  provision  of  services  that  benefit  the  property.  In
November 2017, but effective as of January 1, 2018, the Company entered into a Project Funding and Reimbursement Agreement (PF Agreement) with the
CAB for the Sky Ranch property. The PF Agreement required the Company to fund an agreed upon list of public improvements for Sky Ranch with respect
to earthwork, erosion control, streets, drainage, and landscaping at an estimated cost of $13.2 million for calendar years 2018 and 2019. Each advance or
reimbursable expense accrues interest at a rate of six percent (6%) per annum.

The  Company  and  the  Sky  Ranch  CAB  entered  into  a  Facilities  Funding  and Acquisition Agreement  (FFAA)  effective  November  2017,  obligating  the
company to advance funding to the Sky Ranch CAB for specified public improvements constructed from 2018 to 2023. All amounts owed under the FFAA
bear interest at a rate of six percent (6%) per annum. Any advances not paid or reimbursed by the Sky Ranch CAB by December 31, 2058 for Phase 1 and
December 31, 2060 for Phase 2, shall be deemed forever discharged and satisfied in full.

F-33

Table of Contents

As of August 31, 2023, the balance of the Company’s advances for improvements, including interest, net of reimbursements already received from the Sky
Ranch CAB, totaled $25.0 million. The advances have been used by the Sky Ranch CAB to pay for construction of public improvements. The Company
submits specific costs for reimbursement to the Sky Ranch CAB which have been certified by an independent third-party.

Sky Ranch Metropolitan District Nos. 1, 3, 4, 5, 6, 7 and 8 (Sky Ranch Districts) and the Sky Ranch CAB are quasi-municipal corporations and political
subdivisions of Colorado formed for the purpose of providing service to the Company’s Sky Ranch property. The current members of the board of directors
of the Rangeview District, each Sky Ranch District, and the Sky Ranch CAB consist of four employees of the Company (including the Company’s CEO
and CFO) and one independent board member.

Nelson Pipeline Constructors LLC

Through a competitive bidding process, the Sky Ranch CAB awarded Nelson Pipeline Constructors, LLC (Nelson) a contract to construct the wet utility
pipelines  in  Phase  2A  of  Sky  Ranch.    As  the  project  progressed,  change  orders  were  approved  by  the  Sky  Ranch  CAB  board  upon  review  by  an
independent engineer hired by the Sky Ranch CAB to certify costs are reasonable and appropriate for the scope of work contemplated.  During the years
ended August 31, 2023 and August 31, 2022, the Sky Ranch CAB paid Nelson $1.1 million and $8.2 million, respectively, related to this contract. Nelson
is majority owned by the chair of the Company’s board of directors.

NOTE 16 – EARNINGS PER SHARE

Certain outstanding options are excluded from the diluted earnings per share calculation because they are anti-dilutive (i.e., their assumed conversion into
common stock would increase rather than decrease earnings per share). No options were excluded for the fiscal years ended August 31, 2023 and 2022.

(In thousands, except share and per share amounts)
Net income

Basic weighted average common shares
Effect of dilutive securities
Weighted average shares applicable to diluted earnings per share

Earnings per share - basic

Earnings per share - diluted

F-34

Year Ended

August 31, 2023

August 31, 2022

4,699

$

9,619

24,031,068
74,999
24,106,067

0.20

0.19

$

$

23,953,740
202,250
24,155,990

0.40

0.40

$

$

$

    
    
Table of Contents

Item 9 – Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

As previously reported, on September 15, 2022, we dismissed Plante & Moran, LLC as our independent registered public accounting firm and appointed
FORVIS,  LLP  as  our  independent  registered  public  accounting  firm  for  the  Company’s  fiscal  year  ending August  31,  2023. The  dismissal  of  Plante  &
Moran, LLC and engagement of FORVIS, LLP was approved by the Audit Committee of the board of directors and the full board of directors. We filed a
Current Report on Form 8-K with the Securities and Exchange Commission on September 19, 2022 announcing the change in auditors, which filing is
incorporated by reference herein. Our independent registered accounting firm’s report on the financial statements for each of the past two years did not
contain an adverse opinion or a disclaimer of opinion, and was not qualified or modified as to uncertainty, audit scope, or accounting principles.

In connection with the foregoing change in accountants, there was no disagreement of the type described in paragraph (a)(1)(iv) of Item 304 of Regulation
S-K or any reportable event as described in paragraph (a)(1)(v) of such Item.

For more information, please refer to the Company’s Current Report on Form 8-K filed on September 19, 2022.

Item 9A – Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures as defined in Rule 13a-15(e) of the Exchange Act that are designed to ensure that information required to
be disclosed in our reports filed or submitted to the SEC under the Exchange Act is recorded, processed, summarized and reported within the time periods
specified by the SEC’s rules and forms, and that information is accumulated and communicated to management, including the principal executive officer
and  principal  financial  officer,  as  appropriate  to  allow  timely  decisions  regarding  required  disclosures.  The  President  and  the  Chief  Financial  Officer
evaluated the effectiveness of disclosure controls and procedures as of August 31, 2023, pursuant to Rule 13a-15(b) under the Exchange Act. Based on that
evaluation, the President and the Chief Financial Officer each concluded that, as of the end of period covered by this report, our disclosure controls and
procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were effective.

Management’s Annual Report on Internal Control Over Financial Reporting

Management  is  responsible  for  establishing  and  maintaining  adequate  internal  control  over  financial  reporting  as  defined  in  Rule  13a-15(f)  under  the
Exchange Act. The Exchange Act defines internal control over financial reporting as a process designed by, or under the supervision of, our executive and
principal  financial  officers  and  effected  by  our  board  of  directors,  management  and  other  personnel,  to  provide  reasonable  assurance  regarding  the
reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP and includes those policies and
procedures that:

● Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of our assets;

● Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP,

and that our receipts and expenditures are being made only in accordance with authorizations of our management and our directors; and

● Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have

a material effect on the financial statements.

All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide
only reasonable assurance with respect to financial statement preparation and presentation. Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or
procedures may deteriorate.

48

Table of Contents

Management  assessed  the  effectiveness  of  our  internal  control  over  financial  reporting  based  on  the  criteria  set  forth  by  the  Committee  of  Sponsoring
Organizations  of  the Treadway  Commission  (COSO)  in  Internal  Control  –  Integrated  Framework  (2013  COSO  Framework).  Based  on  that  assessment,
management determined that as of August 31, 2023, our internal controls over financial reporting were effective.

Changes in Internal Controls

No  changes  were  made  to  our  internal  control  over  financial  reporting  during  the  fourth  quarter  of  our  fiscal  2023  that  have  materially  affected,  or  are
reasonably likely to materially affect, our internal control over financial reporting.

Item 9B – Other Information

None.

PART III

Item 10 – Directors, Executive Officers and Corporate Governance

Our board of directors has adopted a Code of Business Conduct and Ethics applicable to all of our directors, officers and employees that is available on our
website at www.purecyclewater.com. We intend to disclose any amendments to or waivers from the provisions of our Code of Business Conduct and Ethics
that are applicable to our principal executive officer, principal financial officer or principal accounting officer and that relate to any element of the SEC’s
definition of code of ethics by posting such information on our website, in a press release, or on a Current Report on Form 8-K.

Information required by this item will be contained in, and is incorporated herein by reference to, our definitive Proxy Statement pursuant to Regulation
14A promulgated under the Exchange Act for the Annual Meeting of Shareholders to be held in January 2024.

Item 11 – Executive Compensation

The information required by this item will be included in, and is incorporated herein by reference to, our Proxy Statement.

Item 12 – Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The information required by this item will be included in, and is incorporated herein by reference to, our Proxy Statement.

Item 13 – Certain Relationships and Related Transactions, and Director Independence

The information required by this item will be included in, and is incorporated herein by reference to, our Proxy Statement.

Item 14 – Principal Accounting Fees and Services

The information required by this item will be included in, and is incorporated herein by reference to, our Proxy Statement.

PART IV

Item 15 – Exhibits and Financial Statement Schedules

(a)

Documents filed as part of this Annual Report on Form 10-K

(1) Financial  Statements.  See  “Index  to  Consolidated  Financial  Statements  and  Supplementary  Data”  in  Part  II,  Item  8  of  this Annual  Report  on

Form 10-K.

(2) Financial  Statement  Schedules.  All  schedules  are  omitted  either  because  they  are  not  required  or  the  required  information  is  shown  in  the

consolidated financial statements or notes thereto.

49

Table of Contents

(3) Exhibits.  The  exhibits  listed  on  the  accompanying  “Exhibit  Index”  are  filed  or  incorporated  by  reference  as  part  of  this  Annual  Report  on

Form 10-K, unless otherwise indicated.

Item 16 – Form 10-K Summary

None.

50

Table of Contents

Exhibit Number
3.1

3.2

4.1

4.2

10.1

10.2

10.3

10.4

10.5

10.6

10.7

10.8

10.9

10.10

10.11

10.12

10.13

10.14

EXHIBIT INDEX

Description
Articles of Incorporation of the Company. Incorporated by reference to Appendix B to the Proxy Statement on Schedule 14A filed
on December 14, 2007.
Amended  and  Restated  Bylaws  of  the  Company.  Incorporated  by  reference  to  Exhibit  3.1  to  our  Current  Report  on  Form  8-K
filed on May 5, 2023.
Specimen  Stock  Certificate.  Incorporated  by  reference  to  Exhibit  4.1  to  Quarterly  Report  on  Form  10  Q  for  the  fiscal  quarter
ended February 28, 2015.
Description  of  Capital  Stock.  Incorporated  by  reference  to  Exhibit  4.2  to  the Annual  Report  on  Form  10-K  for  the  fiscal  year
ended August 31, 2019.
Wastewater Service Agreement, dated January 22, 1997, by and between the Company and the Rangeview Metropolitan District.
Incorporated by reference to Exhibit 10.3 to the Annual Report on Form 10-KSB for the fiscal year ended August 31, 1998.
Comprehensive Amendment Agreement No. 1, dated April 11, 1996, by and among Inco Securities Corporation, the Company,
the Bondholders, Gregory M. Morey, Newell Augur, Jr., Bill Peterson, Stuart Sundlun, Alan C. Stormo, Beverlee A. Beardslee,
Bradley  Kent  Beardslee,  Robert  Douglas  Beardslee,  Asra  Corporation,  International  Properties,  Inc.,  and  the  Land  Board.
Incorporated by reference to Exhibit 10.7 to the Quarterly Report on Form 10-QSB for the period ended May 31, 1996.
Agreement for Sale of Export Water dated April 11, 1996 by and between the Company and the Rangeview Metropolitan District.
Incorporated by reference to Exhibit 10.3 to the Quarterly Report on Form 10-QSB for the fiscal quarter ended May 31, 1996.
Bargain  and  Sale  Deed  among  the  Land  Board,  the  Rangeview  Metropolitan  District  and  the  Company  dated April  11,  1996.
Incorporated by reference to Exhibit 10.18 to Amendment No. 1 to Registration Statement on Form SB-2, filed on June 7, 2004.
Agreement for Water Service dated August 3, 2005 among the Company, Rangeview Metropolitan District and Arapahoe County
incorporated by reference to Exhibit 10.24 to the Current Report on Form 8-K filed on August 4, 2005.
Amendment  No.  1  to  Agreement  for  Water  Service  dated  August  25,  2008,  between  the  Company  and  Arapahoe  County.
Incorporated by reference to Exhibit 10.36 to the Annual Report on Form 10-K for the fiscal year ended August 31, 2008.
Paid-Up  Oil  and  Gas  Lease  dated  March  14,  2011,  between  the  Company  and Anadarko  E&P  Company,  L.P.  Incorporated  by
reference to Exhibit 10.1 to the Current Report on Form 8-K filed on March 15, 2011.
Surface  Use  and  Damage  Agreement  dated  March  14,  2011,  between  the  Company  and  Anadarko  E&P  Company,  L.P.
Incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed on March 15, 2011.
2014  Equity  Incentive  Plan,  effective April  12,  2014.  Incorporated  by  reference  to Appendix A  to  the  Proxy  Statement  for  the
Annual Meeting held on January 15, 2014. **
2014  Amended  and  Restated  Lease  Agreement,  dated  July  10,  2014,  by  and  between  the  Land  Board,  the  Rangeview
Metropolitan District, and the Company. Incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed on
July 14, 2014.
2014  Amended  and  Restated  Service  Agreement,  dated  July  10,  2014,  by  and  between  the  Company  and  the  Rangeview
Metropolitan District. Incorporated by reference to Exhibit 10.5 to the Current Report on Form 8-K filed on July 14, 2014.
Rangeview/Pure  Cycle  WISE  Project  Financing  and  Service Agreement,  effective  as  of  December  22,  2014.  Incorporated  by
reference to Exhibit 10.1 to the Current Report on Form 8-K filed on December 30, 2014.
South  Metro  WISE  Authority  Formation  and  Organizational  Intergovernmental  Agreement,  dated  December  31,  2013.
Incorporated by reference to Exhibit 10.2 to Quarterly Report on Form 10-Q for the fiscal quarter ended November 30, 2014.
Amended and Restated WISE Partnership – Water Delivery Agreement, dated December 31, 2013, among the City and County of
Denver acting through its Board of Water Commissioners, the City of Aurora acting by and through its Utility Enterprise, and
South Metro WISE Authority.

51

Table of Contents

Exhibit Number

10.15

10.16

10.17

10.18

Description
Incorporated by reference to Exhibit 10.3 to Quarterly Report on Form 10-Q for the fiscal quarter ended November 30, 2014.
Agreement for Purchase and Sale of Western Pipeline Capacity, dated November 19, 2014, among the Rangeview Metropolitan
District and certain members of the South Metro WISE Authority. Incorporated by reference to Exhibit 10.4 to Quarterly Report
on Form 10-Q for the fiscal quarter ended November 30, 2014.
Water Service Agreement by and between Rangeview Metropolitan District, acting by and through its Water Activity Enterprise,
and  Elbert  &  Highway  86  Commercial  Metropolitan  District,  acting  by  and  through  its  Water  Enterprise,  dated  as  of
December 15, 2016. Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on December 19, 2016.
Export  Service  Agreement,  effective  as  of  June  16,  2017,  between  the  Company  and  the  Rangeview  Metropolitan  District.
Incorporated by reference to Exhibit 10.18 to the Annual Report on Form 10-K for the fiscal year ended August 31, 2017.
Contract  for  Purchase  and  Sale  of  Real  Estate,  dated  June  27,  2017,  by  and  between  PCY  Holdings,  LLC  and  Richmond
American  Homes  of  Colorado,  Inc.,  as  amended  by  First Amendment  to  Contract  for  Purchase  and  Sale  of  Real  Estate,  dated
August 28, 2017, by and between PCY Holdings, LLC and Richmond American Homes of Colorado, Inc., as amended by Second
Amendment to Contract for Purchase and Sale of Real Estate, dated August 29, 2017, by and between PCY Holdings, LLC and
Richmond American  Homes  of  Colorado,  Inc.,  as  amended  by  Third Amendment  to  Contract  for  Purchase  and  Sale  of  Real
Estate,  dated  September  8,  2017,  by  and  between  PCY  Holdings,  LLC  and  Richmond American  Homes  of  Colorado,  Inc.,  as
amended  by  Fourth Amendment  to  Contract  for  Purchase  and  Sale  of  Real  Estate,  dated  September  20,  2017,  by  and  between
PCY  Holdings,  LLC  and  Richmond  American  Homes  of  Colorado,  Inc.,  as  amended  by  Fifth  Amendment  to  Contract  for
Purchase and Sale of Real Estate, dated October 6, 2017, by and between PCY Holdings, LLC and Richmond American Homes
of Colorado, Inc., as amended by Sixth Amendment to Contract for Purchase and Sale of Real Estate, dated October 11, 2017, by
and  between  PCY  Holdings,  LLC  and  Richmond American  Homes  of  Colorado,  Inc.,  as  amended  by  Seventh Amendment  to
Contract  for  Purchase  and  Sale  of  Real  Estate,  dated  October  18,  2017,  by  and  between  PCY  Holdings,  LLC  and  Richmond
American Homes of Colorado, Inc., as amended by Eighth Amendment to Contract for Purchase and Sale of Real Estate, dated
October 20, 2017, by and between PCY Holdings, LLC and Richmond American Homes of Colorado, Inc., as amended by Ninth
Amendment to Contract for Purchase and Sale of Real Estate, dated October 20, 2017, by and between PCY Holdings, LLC and
Richmond American  Homes  of  Colorado,  Inc.,  as  amended  by  Tenth Amendment  to  Contract  for  Purchase  and  Sale  of  Real
Estate,  dated  November  3,  2017,  by  and  between  PCY  Holdings,  LLC  and  Richmond American  Homes  of  Colorado,  Inc.,  as
amended by Eleventh Amendment to Contract for Purchase and Sale of Real Estate, dated November 10, 2017, by and between
PCY  Holdings,  LLC  and  Richmond American  Homes  of  Colorado,  Inc.,  as  amended  by  Twelfth Amendment  to  Contract  for
Purchase and Sale of Real Estate, dated April 20, 2018, by and between PCY Holdings, LLC and Richmond American Homes of
Colorado, Inc., as amended by Thirteenth Amendment to Contract for Purchase and Sale of Real Estate, dated August 9, 2018, by
and between PCY Holdings, LLC and Richmond American Homes of Colorado, Inc., as amended by Fourteenth Amendment to
Contract  for  Purchase  and  Sale  of  Real  Estate,  dated  March  11,  2019,  by  and  between  PCY  Holdings,  LLC  and  Richmond
American Homes of Colorado, Inc., as amended by Fifteenth Amendment to Contract for Purchase and Sale of Real Estate, dated
September 26, 2019, by and between PCY Holdings, LLC and Richmond American Homes of Colorado, Inc. The Contract for
Purchase and Sale of Real Estate and the First through Tenth Amendments are incorporated by reference to Exhibit 10.19 to the
Annual Report on Form 10-K for the fiscal year ended August 31, 2017. The Eleventh Amendment is incorporated by reference
to Exhibit 10.1 to the Quarterly Report on Form 10-Q for the fiscal quarter ended November 30, 2017. The Twelfth Amendment
is incorporated by reference to Exhibit 10.3 to the Quarterly Report on Form 10-Q for the fiscal quarter ended May 31, 2018. The
Thirteenth, Fourteenth and Fifteenth

52

Table of Contents

Exhibit Number

10.19

10.20

Description
Amendments are incorporated by reference to Exhibit 10.19 to the Annual Report on Form 10-K for the fiscal year ended August
31, 2019.
Contract for Purchase and Sale of Real Estate, dated June 27, 2017, by and between PCY Holdings, LLC and Taylor Morrison of
Colorado, Inc., as amended by First Amendment to Contract for Purchase and Sale of Real Estate, dated August 24, 2017, by and
between  PCY  Holdings,  LLC  and  Taylor  Morrison  of  Colorado,  Inc.,  as  amended  by  Second  Amendment  to  Contract  for
Purchase  and  Sale  of  Real  Estate,  dated  September  19,  2017,  by  and  between  PCY  Holdings,  LLC  and  Taylor  Morrison  of
Colorado, Inc., as amended by Third Amendment to Contract for Purchase and Sale of Real Estate, dated October 6, 2017, by and
between PCY Holdings, LLC and Taylor Morrison of Colorado, Inc., as amended by Fourth Amendment to Contract for Purchase
and Sale of Real Estate, dated October 13, 2017, by and between PCY Holdings, LLC and Taylor Morrison of Colorado, Inc., as
amended by Fifth Amendment to Contract for Purchase and Sale of Real Estate, dated October 18, 2017, by and between PCY
Holdings, LLC and Taylor Morrison of Colorado, Inc., as amended by Sixth Amendment to Contract for Purchase and Sale of
Real Estate, dated October 20, 2017, by and between PCY Holdings, LLC and Taylor Morrison of Colorado, Inc., as amended by
Seventh Amendment to Contract for Purchase and Sale of Real Estate, dated October 20, 2017, by and between PCY Holdings,
LLC and Taylor Morrison of Colorado, Inc., as amended by Eighth Amendment to Contract for Purchase and Sale of Real Estate,
dated  November  3,  2017,  by  and  between  PCY  Holdings,  LLC  and  Taylor  Morrison  of  Colorado,  Inc.,  as  amended  by  Ninth
Amendment to Contract for Purchase and Sale of Real Estate, dated November 7, 2017, by and between PCY Holdings, LLC and
Taylor  Morrison  of  Colorado,  Inc.,  as  amended  by Tenth Amendment  to  Contract  for  Purchase  and  Sale  of  Real  Estate,  dated
November  10,  2017,  by  and  between  PCY  Holdings,  LLC  and  Taylor  Morrison  of  Colorado,  Inc.,  as  amended  by  Eleventh
Amendment to Contract for Purchase and Sale of Real Estate, dated March 27, 2018, by and between PCY Holdings, LLC and
Taylor Morrison of Colorado, Inc., as amended by Twelfth Amendment to Contract for Purchase and Sale of Real Estate, dated
April  10,  2018,  by  and  between  PCY  Holdings,  LLC  and  Taylor  Morrison  of  Colorado,  Inc.,  as  amended  by  Thirteenth
Amendment to Contract for Purchase and Sale of Real Estate, dated August 9, 2018, by and between PCY Holdings, LLC and
Taylor Morrison of Colorado, Inc., as amended by Fourteenth Amendment to Contract for Purchase and Sale of Real Estate, dated
July 19, 2019, by and between PCY Holdings, LLC and Taylor Morrison of Colorado, Inc. The Contract for Purchase and Sale of
Real  Estate  and  the  First  through  Ninth Amendments  are  incorporated  by  reference  to  Exhibit  10.20  to  the Annual  Report  on
Form 10-K for the fiscal year ended August 31, 2017. The Tenth Amendment is incorporated by reference to Exhibit 10.2 to the
Quarterly  Report  on  Form  10-Q  for  the  fiscal  quarter  ended  November  30,  2017.  The  Eleventh  and  Twelfth Amendments  are
incorporated  by  reference  to  Exhibits  10.1  and  10.2,  respectively,  to  the  Quarterly  Report  on  Form  10-Q  for  the  fiscal  quarter
ended May 31, 2018. The Thirteenth and Fourteenth Amendments are incorporated by reference to Exhibit 10.20 to the Annual
Report on Form 10-K for the fiscal year ended August 31, 2019.
Contract  for  Purchase  and  Sale  of  Real  Estate,  dated  June  29,  2017,  by  and  between  PCY  Holdings,  LLC  and  KB  Home
Colorado Inc., as amended by First Amendment to Contract for Purchase and Sale of Real Estate, dated August 28, 2017, by and
between PCY Holdings, LLC and KB Home Colorado Inc., as amended by Second Amendment to Contract for Purchase and Sale
of  Real  Estate,  dated  September  15,  2017,  by  and  between  PCY  Holdings,  LLC  and  KB  Home  Colorado  Inc.,  as  amended  by
Third Amendment to Contract for Purchase and Sale of Real Estate, dated September 28, 2017, by and between PCY Holdings,
LLC and KB Home Colorado Inc., as amended by Fourth Amendment to Contract for Purchase and Sale of Real Estate, dated
October 9, 2017, by and between PCY Holdings, LLC and KB Home Colorado Inc., as amended by Fifth Amendment to Contract
for Purchase and Sale of Real Estate, dated October 18, 2017, by and between PCY Holdings, LLC and KB Home Colorado Inc.,
as amended by Sixth Amendment to Contract for Purchase and Sale of Real Estate, dated October 20, 2017, by and between PCY
Holdings,  LLC  and  KB  Home  Colorado  Inc.,  as  amended  by  Seventh Amendment  to  Contract  for  Purchase  and  Sale  of  Real
Estate, dated October 31, 2017, by and between PCY Holdings, LLC

53

Table of Contents

Exhibit Number

10.21

10.22

10.23

10.24

10.25

21.1
23.1
23.2
24.1
31.1

Description
and  KB  Home  Colorado  Inc.,  as  amended  by  Eighth  Amendment  to  Contract  for  Purchase  and  Sale  of  Real  Estate,  dated
November  3,  2017,  by  and  between  PCY  Holdings,  LLC  and  KB  Home  Colorado  Inc.,  as  amended  by  Ninth Amendment  to
Contract  for  Purchase  and  Sale  of  Real  Estate,  dated  November  7,  2017,  by  and  between  PCY  Holdings,  LLC  and  KB  Home
Colorado Inc., as amended by Tenth Amendment to Contract for Purchase and Sale of Real Estate, dated November 10, 2017, by
and between PCY Holdings, LLC and KB Home Colorado Inc., as amended by Eleventh Amendment to Contract for Purchase
and Sale of Real Estate, dated March 29, 2018, by and between PCY Holdings, LLC and KB Home Colorado Inc., as amended by
Twelfth Amendment to Contract for Purchase and Sale of Real Estate, dated January 22, 2019, by and between PCY Holdings,
LLC and KB Home Colorado Inc., as amended by Thirteenth Amendment to Contract for Purchase and Sale of Real Estate, dated
April  18,  2019,  by  and  between  PCY  Holdings,  LLC  and  KB  Home  Colorado  Inc.,  as  amended  by  Fourteenth Amendment  to
Contract  for  Purchase  and  Sale  of  Real  Estate,  dated  May  21,  2019,  by  and  between  PCY  Holdings,  LLC  and  KB  Home
Colorado Inc., as amended by Fifteenth Amendment to Contract for Purchase and Sale of Real Estate, dated February 20, 2021,
by  and  between  PCY  Holdings,  LLC  and  KB  Home  Colorado  Inc.,  as  amended  by  Sixteenth  Amendment  to  Contract  for
Purchase and Sale of Real Estate, dated April 30, 2021, by and between PCY Holdings, LLC and KB Home Colorado Inc. The
Contract  for  Purchase  and  Sale  of  Real  Estate  and  the  First  through  Ninth  Amendments  are  incorporated  by  reference  to
Exhibit  10.21  to  the  Annual  Report  on  Form  10-K  for  the  fiscal  year  ended  August  31,  2017.  The  Tenth  Amendment  is
incorporated by reference to Exhibit 10.3 to the Quarterly Report on Form 10-Q for the fiscal quarter ended November 30, 2017.
The Eleventh Amendment is incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q for the fiscal quarter
ended May 31, 2019. The Twelfth Amendment is incorporated by reference to Exhibit 10.2 to the Quarterly Report on Form 10-Q
for  the  fiscal  quarter  ended  May  31,  2019.  The  Thirteenth  Amendment  is  incorporated  by  reference  to  Exhibit  10.3  to  the
Quarterly  Report  on  Form  10-Q  for  the  fiscal  quarter  ended  May  31,  2019.  The  Fourteenth  Amendment  is  incorporated  by
reference  to  Exhibit  10.4  to  the  Quarterly  Report  on  Form  10-Q  for  the  fiscal  quarter  ended  May  31,  2019.  The  Fifteenth
Amendment  is  incorporated  by  reference  to  Exhibit  10.1  to  the  Quarterly  Report  on  Form  10-Q  for  the  fiscal  quarter  ended
February 29, 2020. The Sixteenth Amendment is incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q
for the fiscal quarter ended May 31, 2020
Contract  for  Purchase  and  Sale  of  Real  Estate,  dated  October  30,  2020,  by  and  between  PCY  Holdings,  LLC  and  KB  Home
Colorado, Inc., Incorporated by reference to Exhibit 10.23 to the Annual Report on Form 10-K for the fiscal year ended August
31, 2020.
Contract  for  Purchase  and  Sale  of  Real  Estate,  dated  November  2,  2020,  by  and  between  PCY  Holdings,  LLC  and  Meritage
Homes of Colorado, Inc., Incorporated by reference to Exhibit 10.24 to the Annual Report on Form 10-K for the fiscal year ended
August 31, 2020.
Contract for Purchase and Sale of Real Estate, dated November 2, 2020, by and between PCY Holdings, LLC and Challenger
Denver, LLC., Incorporated by reference to Exhibit 10.25 to the Annual Report on Form 10-K for the fiscal year ended August
31, 2020.
Contract  for  Purchase  and  Sale  of  Real  Estate,  dated  October  30,  2020,  by  and  between  PCY  Holdings,  LLC  and  Melody
Homes, Inc. (a wholly-owned subsidiary of DR Horton, Inc.), Incorporated by reference to Exhibit 10.26 to the Annual Report on
Form 10-K for the fiscal year ended August 31, 2020.
Contract  for  Purchase  and  Sale  of  Real  Estate,  dated  February  19,  2021,  by  and  between  PCY  Holdings,  LLC  and  Lennar
Colorado, LLC. Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on February 22, 2021.
Subsidiaries *
Consent of FORVIS, LLP *
Consent of Plante & Moran PLLC *
Powers of Attorney (included on the Signatures page of this Annual Report on Form 10-K)*
Certification of principal executive officer under Section 302 of the Sarbanes-Oxley Act of 2002. *

54

Table of Contents

Exhibit Number
31.2
32.1

32.2

101.INS
101.SCH
101.CAL
101.DEF
101.LAB
101.PRE
104

*

Filed herewith

Description
Certification of principal financial officer under Section 302 of the Sarbanes-Oxley Act of 2002. *
Certification  of  principal  executive  officer  pursuant  to  18  U.S.C.  Section  1350,  as  adopted  pursuant  to  Section  906  of  the
Sarbanes-Oxley Act of 2002. ***
Certification  of  principal  financial  officer  pursuant  to  18  U.S.C.  Section  1350,  as  adopted  pursuant  to  Section  906  of  the
Sarbanes-Oxley Act of 2002. ***
Inline XBRL Instance Document.
Inline XBRL Taxonomy Extension Schema Document. *
Inline XBRL Taxonomy Extension Calculation Linkbase Document. *
Inline XBRL Taxonomy Extension Definition Linkbase Document. *
Inline XBRL Taxonomy Extension Label Linkbase Document. *
Inline XBRL Taxonomy Extension Presentation Linkbase Document. *
Cover page formatted as inline XBRL and contained in Exhibit 101

** Indicates management contract or compensatory plan or arrangement in which directors or executive officers are eligible to participate.

*** Furnished herewith

55

Table of Contents

Pursuant to the requirements of Section 13 or 15 of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.

SIGNATURES

PURE CYCLE CORPORATION

/s/ Marc S. Spezialy
Marc S. Spezialy
Vice President and Chief Financial Officer
November 15, 2023

POWERS OF ATTORNEY

Each  person  whose  signature  appears  below  constitutes  and  appoints  Mark  W.  Harding  and  Marc  S.  Spezialy,  jointly  and  severally,  as  such  person’s
attorneys-in-fact, each with the power of substitution, for such person in any and all capacities, to sign any amendments to this Annual Report on Form 10-
K, and to file the same, with exhibits thereto and other documents in connection therewith, with the Securities and Exchange Commission, hereby ratifying
and confirming all that each of said attorneys-in-fact, or his substitute or substitutes, may do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant
and in the capacities and on the dates indicated.

Signature
/s/ Mark W. Harding
Mark W. Harding

/s/ Marc S. Spezialy
Marc S. Spezialy

/s/ Patrick J. Beirne
Patrick J. Beirne

/s/ Wanda J. Abel
Wanda J. Abel

/s/ Frederick A. Fendel III
Frederick A. Fendel III

/s/ Peter C. Howell
Peter C. Howell

/s/ Daniel R. Kozlowski
Daniel R. Kozlowski

/s/ Jeffrey G. Sheets
Jeffrey G. Sheets

Title

President, Chief Executive Officer and Director
(Principal Executive Officer)

Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer)

Chair, Director

Director

Director

Director

Director

Director

56

Date

November 15, 2023

November 15, 2023

November 15, 2023

November 15, 2023

November 15, 2023

November 15, 2023

November 15, 2023

November 15, 2023

SUBSIDIARIES

EXHIBIT 21.1

PCY Holdings, LLC, a Colorado limited liability company
PCY-DT, LLC, a Colorado limited liability company
PCYO Home Rentals, LLC, a Colorado limited liability company

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

EXHIBIT 23.1

We consent to the incorporation by reference in the registration statement of Pure Cycle Corporation on Form S-8 (File No. 333-195733) of our report
dated November 15, 2023, on our audit of the consolidated financial statements of Pure Cycle Corporation as of August 31, 2023 and for the year ended
August 31, 2023, which report is included in this Annual Report on Form 10-K.

/s/ FORVIS, LLP
Denver, Colorado
November 15, 2023

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

EXHIBIT 23.2

We hereby consent to the incorporation by reference in the Registration Statement on Form S-8 (333-195733) of Pure Cycle Corporation of our report
dated November 14, 2022 relating to the financial statements of Pure Cycle Corporation as of and for the year ended August 31, 2022.

/s/ Plante & Moran, PLLC
Broomfield, Colorado
November 15, 2023

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

EXHIBIT 31.1

I, Mark W. Harding, certify that:

1.

I have reviewed this annual report on Form 10-K of Pure Cycle Corporation;

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

3. Based on my knowledge, the consolidated financial statements, and other financial information included in this report, fairly present in all material

respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.

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

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

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

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

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent

fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially
affect, the registrant’s internal control over financial reporting; and

5.

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

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably

likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

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

over financial reporting.

Dated: November 15, 2023

/s/ MARK W. HARDING
Mark W. Harding
Principal Executive Officer

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

EXHIBIT 31.2

I, Marc S. Spezialy, certify that:

1.

I have reviewed this annual report on Form 10-K of Pure Cycle Corporation;

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

3. Based on my knowledge, the consolidated financial statements, and other financial information included in this report, fairly present in all material

respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.

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

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

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

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

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent

fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially
affect, the registrant’s internal control over financial reporting; and

5.

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

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably

likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

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

over financial reporting.

Dated: November 15, 2023

/S/ MARC S.SPEZIALY
Marc S. Spezialy
Principal Financial Officer

    
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

EXHIBIT 32.1

I, Mark W. Harding, President and Chief Executive Officer of Pure Cycle Corporation (the “Company”), hereby certify, pursuant to 18 U.S.C. § 1350, as
adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

1.    The Annual Report of the Company on Form 10-K for the annual period ended August 31, 2023, fully complies with the requirements of Section

13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.       The  information  contained  in  such  Form  10-K  fairly  presents,  in  all  material  respects,  the  financial  condition  and  results  of  operations  of  the

Company.

/S/ MARK W. HARDING
Mark W. Harding
Principal Executive Officer
November 15, 2023

    
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

EXHIBIT 32.2

I, Marc S. Spezialy, Chief Financial Officer of Pure Cycle Corporation (the “Company”), hereby certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant
to § 906 of the Sarbanes-Oxley Act of 2002, that:

1.    The Annual Report of the Company on Form 10-K for the annual period ended August 31, 2023 fully complies with the requirements of Section

13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.       The  information  contained  in  such  Form  10-K  fairly  presents,  in  all  material  respects,  the  financial  condition  and  results  of  operations  of  the

Company.

/S/ MARC S. SPEZIALY
Marc S. Spezialy
Principal Financial Officer
November 15, 2023