# EDGAR Filing Document

**Accession Number:** 0000276720
**File Stem:** 0001104659-26-001739
**Filing Date:** 2026-1
**Character Count:** 128460
**Document Hash:** b98171afd001e4bb2d5e520cc29ac196
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001104659-26-001739.hdr.sgml**: 20260107

**ACCESSION NUMBER**: 0001104659-26-001739

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 71

**CONFORMED PERIOD OF REPORT**: 20251130

**FILED AS OF DATE**: 20260107

**DATE AS OF CHANGE**: 20260107

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** PURE CYCLE CORP
- **CENTRAL INDEX KEY:** 0000276720
- **STANDARD INDUSTRIAL CLASSIFICATION:** WATER SUPPLY [4941]
- **ORGANIZATION NAME:** 01 Energy & Transportation
- **EIN:** 840705083
- **STATE OF INCORPORATION:** CO
- **FISCAL YEAR END:** 0831

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 000-08814
- **FILM NUMBER:** 26515606

**BUSINESS ADDRESS:**
- **STREET 1:** 34501 E. QUINCY AVE
- **STREET 2:** BLDG. 34
- **CITY:** WATKINS
- **STATE:** CO
- **ZIP:** 80137
- **BUSINESS PHONE:** 3032923456

**MAIL ADDRESS:**
- **STREET 1:** 34501 E. QUINCY AVE
- **STREET 2:** BLDG. 34
- **CITY:** WATKINS
- **STATE:** CO
- **ZIP:** 80137

?xml version='1.0' encoding='ASCII'? PURE CYCLE CORPORATION_November 30, 2025

[**Table of Contents**](#TOC)

------

#### UNITED STATES

#### SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

**Form 10-Q**

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

For the quarterly period ended **November 30, 2025**

or

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

For the transition period from __________ to __________

Commission file number **000-08814**

![Graphic](pcyo-20251130x10q001.jpg)

---

| |
|:---|
| **PURE CYCLE CORPORATION** |
| (Exact name of registrant as specified in its charter) |

---

---

| | |
|:---|:---|
| **Colorado** | **84-0705083** |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| **34501 E. Quincy Avenue, Bldg. 1, Suite D, Watkins, CO** | **80137** |
| (Address of principal executive offices) | (Zip Code) |

---

---

| |
|:---|
| **(303) 292 – 3456** |
| (Registrant's telephone number, including area code) |

---

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

---

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

---

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

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

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

---

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

---

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

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

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date: 24,090,605 shares of 1/3 of $.01 par value common stock as of January 6, 2026.

------

[**Table of Contents**](#TOC)

#### PURE CYCLE CORPORATION

#### INDEX TO NOVEMBER 30, 2025 FORM 10-Q

---

| | |
|:---|:---|
|  | Page |
| [**PART I. FINANCIAL INFORMATION**](#PARTIFINANCIALINFORMATION_40645) | 4 |
| [Item 1. Consolidated Financial Statements](#Item1FinancialStatements_982886) | 4 |
| &nbsp;&nbsp;&nbsp;&nbsp;[Consolidated Balance Sheets: November 30, 2025 (unaudited) and August 31, 2025](#CONDENSEDCONSOLIDATEDBALANCESHEETS_44650) | 4 |
| &nbsp;&nbsp;&nbsp;&nbsp;[Consolidated Statements of Income (unaudited): For the three months ended November 30, 2025 and 2024](#CONDENSEDCONSOLIDATEDSTATEMENTSOFOPERATI) | 5 |
| &nbsp;&nbsp;&nbsp;&nbsp;[Consolidated Statements of Shareholders' Equity (unaudited): For the three months ended November 30, 2025 and 2024](#STMTOFEQUITY) | 6 |
| &nbsp;&nbsp;&nbsp;&nbsp;[Consolidated Statements of Cash Flows (unaudited): For the three months ended November 30, 2025 and 2024](#CONDENSEDCONSOLIDATEDSTATEMENTSOFCASHFLO) | 7 |
| &nbsp;&nbsp;&nbsp;&nbsp;<br>[Notes to Consolidated Financial Statements](#NOTESTOCONDENSEDCONSOLIDATEDFINANCIALSTA) | <br>8 |
| [Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations](#Item2ManagementsDiscussionandAnalysisofF) | 21 |
| [Item 3. Quantitative and Qualitative Disclosures About Market Risk](#Item3QuantitativeandQualitativeDisclosur) | 29 |
| [Item 4. Controls and Procedures](#Item4ControlsandProcedures_653587) | 29 |
| [**PART II. OTHER INFORMATION**](#PARTIIOTHERINFORMATION_627442) | 29 |
| [Item 1. Legal Proceedings](#Item1_legal) | 29 |
| [Item 2. Unregistered Sales of Equity Securities and Use of Proceeds](#unregistered_sales) | 30 |
| [Item 6. Exhibits](#Item6Exhibits_18884) | 31 |
| [**SIGNATURES**](#SIGNATURES_248487) | 32 |

---

[**Table of Contents**](#TOC)

#### FORWARD-LOOKING STATEMENTS
Statements that are not historical facts contained in this Quarterly Report on Form 10-Q are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (**Securities Act**), and Section 21E of the Securities Exchange Act of 1934, as amended (**Exchange Act**). The words "anticipate," "seek," "project," "future," "likely," "believe," "may," "should," "could," "will," "estimate," "expect," "plan," "intend," "potential" 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:

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

&nbsp;&nbsp;&nbsp;&nbsp;● anticipated revenue from water sales;

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

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

&nbsp;&nbsp;&nbsp;&nbsp;● demand for single-family rental homes;

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

&nbsp;&nbsp;&nbsp;&nbsp;● our competitive advantage;

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

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

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

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

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

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

&nbsp;&nbsp;&nbsp;&nbsp;● anticipated revenue and cash flows from our single-family rental homes;

&nbsp;&nbsp;&nbsp;&nbsp;● timing of and interpretation of royalty obligations to the State Board of Land Commissioners;

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

&nbsp;&nbsp;&nbsp;&nbsp;● future water or wastewater tap fees;

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

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

&nbsp;&nbsp;&nbsp;&nbsp;● 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;

&nbsp;&nbsp;&nbsp;&nbsp;● capital required and costs to develop Sky Ranch;

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

&nbsp;&nbsp;&nbsp;&nbsp;● our ability to secure a permit and finance the construction of a new interchange at I-70 for continued development of Sky Ranch;

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

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

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

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

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

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

&nbsp;&nbsp;&nbsp;&nbsp;● factors affecting demand for water;

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

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

&nbsp;&nbsp;&nbsp;&nbsp;● costs and plans for treatment of water and wastewater;

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

&nbsp;&nbsp;&nbsp;&nbsp;● 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;

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

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

&nbsp;&nbsp;&nbsp;&nbsp;● factors that may impact labor and material costs;

[**Table of Contents**](#TOC)

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

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

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

&nbsp;&nbsp;&nbsp;&nbsp;● anticipated mortgage interest rates;

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

&nbsp;&nbsp;&nbsp;&nbsp;● the impact of the homebuilding market and interest rates on our business and financial condition;

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

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

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

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

&nbsp;&nbsp;&nbsp;&nbsp;● service life of constructed facilities;

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

&nbsp;&nbsp;&nbsp;&nbsp;● our beliefs regarding the impact of the One Big Beautiful Bill Act; and

&nbsp;&nbsp;&nbsp;&nbsp;● 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:

&nbsp;&nbsp;&nbsp;&nbsp;● political and economic instability, whether resulting from natural disasters, wars, terrorism, pandemics, tariffs, trade policies or other sources;

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

&nbsp;&nbsp;&nbsp;&nbsp;● 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, inflation and interest rates;

&nbsp;&nbsp;&nbsp;&nbsp;● population growth;

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

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

&nbsp;&nbsp;&nbsp;&nbsp;● declines in property values which impact tax revenue to the Sky Ranch Community Authority Board and therefore its ability to repay us;

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

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

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

&nbsp;&nbsp;&nbsp;&nbsp;● changes in customer consumption patterns;

&nbsp;&nbsp;&nbsp;&nbsp;● changes in applicable statutory and regulatory requirements;

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

&nbsp;&nbsp;&nbsp;&nbsp;● changes in interest rates;

&nbsp;&nbsp;&nbsp;&nbsp;● changes in tenant relief laws, including laws regulating evictions, rent control laws, and other regulations that limit our ability to increase rental rates;

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

&nbsp;&nbsp;&nbsp;&nbsp;● uncertainties in the estimation of water available under decrees;

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

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

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

&nbsp;&nbsp;&nbsp;&nbsp;● uncertainties in the estimation of costs of construction projects;

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

&nbsp;&nbsp;&nbsp;&nbsp;● the strength and financial resources of our competitors;

&nbsp;&nbsp;&nbsp;&nbsp;● our ability to find and retain skilled personnel;

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

[**Table of Contents**](#TOC)

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

&nbsp;&nbsp;&nbsp;&nbsp;● availability and cost of labor, material and equipment, including the impact of trade policies and tariffs;

&nbsp;&nbsp;&nbsp;&nbsp;● engineering and geological problems;

&nbsp;&nbsp;&nbsp;&nbsp;● environmental risks and regulations;

&nbsp;&nbsp;&nbsp;&nbsp;● our ability to raise capital;

&nbsp;&nbsp;&nbsp;&nbsp;● changes in corporate tax rates;

&nbsp;&nbsp;&nbsp;&nbsp;● our ability to negotiate contracts with customers;

&nbsp;&nbsp;&nbsp;&nbsp;● uncertainties in water court rulings;

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

&nbsp;&nbsp;&nbsp;&nbsp;● the factors described under "Risk Factors" in the 2025 Annual Report (as defined herein).

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.

[**Table of Contents**](#TOC)

#### PART I – FINANCIAL INFORMATION

#### Item 1. Financial Statements

#### PURE CYCLE CORPORATION

#### CONSOLIDATED BALANCE SHEETS

---

| | | |
|:---|:---|:---|
| *(In thousands, except shares)* | **November 30, 2025** | **August 31, 2025** |
| **ASSETS:** |  |  |
| Current Assets: |  |  |
| &nbsp;&nbsp;Cash and cash equivalents | $17135 | $21931 |
| &nbsp;&nbsp;Accounts receivable, net | 2502 | 1330 |
| &nbsp;&nbsp;Prepaid expenses and other assets | 414 | 1004 |
| &nbsp;&nbsp;Land under development | 6212 | 7388 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 26263 | 31653 |
| Restricted cash | 6734 | 6448 |
| Investment in water and wastewater systems, net | 68708 | 67523 |
| Land and mineral rights held for development | 4486 | 4168 |
| Single-family rental units | 7739 | 5240 |
| Related party notes receivable, including accrued interest, less current portion | 51813 | 45002 |
| Other assets | 2326 | 2245 |
| &nbsp;&nbsp;Total assets | $168069 | $162279 |
| **LIABILITIES & SHAREHOLDERS' EQUITY:** |  |  |
| Current Liabilities: |  |  |
| &nbsp;&nbsp;Accounts payable | $3284 | $3518 |
| &nbsp;&nbsp;Accrued and other liabilities | 5322 | 4335 |
| &nbsp;&nbsp;Deferred revenue | 2442 | 3355 |
| &nbsp;&nbsp;Debt, current portion | 440 | 411 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 11488 | 11619 |
| Debt, less current portion | 7554 | 6380 |
| Deferred tax liability, net | 1541 | 1541 |
| Lease obligations, less current portion |  | 1 |
| &nbsp;&nbsp;Total liabilities | 20583 | 19541 |
| Series B preferred shares: par value $0.001 per share, 25 million authorized; <br>432,513 issued and outstanding (liquidation preference of $432,513) |  |  |
| Common shares: par value 1/3 of $.01 per share, 40.0 million authorized; <br>24,090,605 and 24,066,805 outstanding, respectively | 80 | 80 |
| Additional paid-in capital | 175631 | 175448 |
| Accumulated deficit | (28225) | (32790) |
| &nbsp;&nbsp;Total shareholders' equity | 147486 | 142738 |
|  | $168069 | $162279 |

---

See accompanying Notes to the Consolidated Financial Statements

[**Table of Contents**](#TOC)

#### PURE CYCLE CORPORATION

#### CONSOLIDATED STATEMENTS OF INCOME (unaudited)

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  |
| *(In thousands, except share information)* | **November 30, 2025** | **November 30, 2024** |
| **REVENUES:** |  |  |
| Water and Wastewater |  |  |
| &nbsp;&nbsp;Water and wastewater activities | $812 | $1391 |
| &nbsp;&nbsp;Water and wastewater tap fees | 1670 | 1466 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total water and wastewater | 2482 | 2857 |
| Land Development |  |  |
| &nbsp;&nbsp;Lot sales | 6024 | 2319 |
| &nbsp;&nbsp;Project management fees | 296 | 253 |
| &nbsp;&nbsp;Special facility projects and other | 202 | 199 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total land development | 6522 | 2771 |
| Single-family rentals  | 131 | 124 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 9135 | 5752 |
| **COST OF REVENUES:** |  |  |
| Water and wastewater | 1112 | 1061 |
| Lot development | 1717 | 956 |
| Single-family rental | 55 | 68 |
| &nbsp;&nbsp;Total cost of revenues | 2884 | 2085 |
| &nbsp;&nbsp;General and administrative expenses | 1709 | 1792 |
| &nbsp;&nbsp;Depreciation | 159 | 155 |
| Operating income | 4383 | 1720 |
| Other income (expense): |  |  |
| &nbsp;&nbsp;Interest income | 949 | 731 |
| &nbsp;&nbsp;Interest expense | (94) | (109) |
| &nbsp;&nbsp;Oil and gas royalty income, net | 740 | 2807 |
| &nbsp;&nbsp;Other, net | 52 | 59 |
| Income from operations before income taxes | 6030 | 5208 |
| &nbsp;&nbsp;Income tax expense | (1465) | (1271) |
| Net income | $4565 | $3937 |
| Earnings per common share - basic and diluted |  |  |
| &nbsp;&nbsp;Basic | $0.19 | $0.16 |
| &nbsp;&nbsp;Diluted | $0.19 | $0.16 |
| Weighted average common shares outstanding: |  |  |
| &nbsp;&nbsp;Basic | 24080086 | 24071907 |
| &nbsp;&nbsp;Diluted | 24156378 | 24157347 |

---

See accompanying Notes to the Consolidated Financial Statements

[**Table of Contents**](#TOC)

#### PURE CYCLE CORPORATION

#### CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (unaudited)

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended November 30, 2025** | **Three Months Ended November 30, 2025** | **Three Months Ended November 30, 2025** | **Three Months Ended November 30, 2025** | **Three Months Ended November 30, 2025** | **Three Months Ended November 30, 2025** | **Three Months Ended November 30, 2025** |
|  | **Preferred Stock** | **Preferred Stock** | **Common Stock** | **Common Stock** | **Additional** | **Accumulated** |  |
| *(in thousands, except shares)* | **Shares** | **Amount** | **Shares** | **Amount** | **Paid-in Capital** | **Deficit** | **Total** |
| Balance at August 31, 2025 | 432513 | $— | 24066805 | $80 | $175448 | $(32790) | $142738 |
| &nbsp;&nbsp;Restricted stock grants |  |  | 3800 |  | 11 |  | 11 |
| &nbsp;&nbsp;Stock options exercised |  |  | 10000 |  | 40 |  | 40 |
| &nbsp;&nbsp;Stock granted for services |  |  | 10000 |  | 115 |  | 115 |
| &nbsp;&nbsp;Share-based compensation |  |  |  |  | 17 |  | 17 |
| &nbsp;&nbsp;Repurchases of common stock |  |  |  |  |  |  |  |
| &nbsp;&nbsp;Net income |  |  |  |  |  | 4565 | 4565 |
| Balance at November 30, 2025 | 432513 | $— | 24090605 | $80 | $175631 | $(28225) | $147486 |
|  | **Three Months Ended November 30, 2024** | **Three Months Ended November 30, 2024** | **Three Months Ended November 30, 2024** | **Three Months Ended November 30, 2024** | **Three Months Ended November 30, 2024** | **Three Months Ended November 30, 2024** | **Three Months Ended November 30, 2024** |
|  | **Preferred Stock** | **Preferred Stock** | **Common Stock** | **Common Stock** | **Additional** | **Accumulated** |  |
| *(in thousands, except shares)* | **Shares** | **Amount** | **Shares** | **Amount** | **Paid-in Capital** | **Deficit** | **Total** |
| Balance at August 31, 2024 | 432513 | $— | 24063894 | $80 | $175125 | $(45503) | $129702 |
| &nbsp;&nbsp;Restricted stock grants |  |  | 9200 |  | 21 |  | 21 |
| &nbsp;&nbsp;Stock options exercised |  |  | 13815 |  |  |  |  |
| &nbsp;&nbsp;Stock granted for services |  |  |  |  |  |  |  |
| &nbsp;&nbsp;Share-based compensation |  |  |  |  | 35 |  | 35 |
| &nbsp;&nbsp;Repurchases of common stock |  |  | (10000) |  |  | (108) | (108) |
| &nbsp;&nbsp;Net income |  |  |  |  |  | 3937 | 3937 |
| Balance at November 30, 2024 | 432513 | $— | 24076909 | $80 | $175181 | $(41674) | $133587 |

---

See accompanying Notes to the Consolidated Financial Statements

[**Table of Contents**](#TOC)

#### PURE CYCLE CORPORATION

#### CONSOLIDATED STATEMENTS OF CASH FLOWS
**(unaudited)**

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  |
| *(In thousands)* | **November 30, 2025** | **November 30, 2024** |
| Cash flows from operating activities: |  |  |
| &nbsp;&nbsp;Net income | $4565 | $3937 |
| &nbsp;&nbsp;Adjustments to reconcile net income to net cash used by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Trade accounts receivable | (1172) | (3521) |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and depletion | 566 | 526 |
| &nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation expense | 183 | 56 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net activity on note receivable - related party, other | (25) | (26) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net activity on note receivable - related party, reimbursable public improvements | (5483) | 6193 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other assets and liabilities | (45) | (18) |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses | 590 | 70 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities | (710) | (1177) |
| &nbsp;&nbsp;&nbsp;&nbsp;Taxes payable / receivable | 1465 | 1270 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | (913) | (1636) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash (used in) provided by operating activities | (979) | 5674 |
| Cash flows from investing activities: |  |  |
| &nbsp;&nbsp;Net purchase of property and equipment | (150) | (281) |
| &nbsp;&nbsp;Future land development activity | (447) | (425) |
| &nbsp;&nbsp;Single-family rentals activity | (2560) | (19) |
| &nbsp;&nbsp;Water and wastewater infrastructure activity | (1577) | (5827) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (4734) | (6552) |
| Cash flows from financing activities: |  |  |
| &nbsp;&nbsp;Proceeds from notes payable | 1304 |  |
| &nbsp;&nbsp;Payments on notes payable | (101) | (5) |
| &nbsp;&nbsp;Repurchases of common stock |  | (108) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) financing activities | 1203 | (113) |
| Net change in cash, cash equivalents and restricted cash | (4510) | (991) |
| Cash, cash equivalents and restricted cash – beginning of period | 28379 | 25358 |
| Cash, cash equivalents and restricted cash – end of period | $23869 | $24367 |
| Cash and cash equivalents | $17135 | $19031 |
| Restricted cash | 6734 | 5336 |
| Total cash, cash equivalents and restricted cash | $23869 | $24367 |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
| &nbsp;&nbsp;Cash paid for interest | $94 | $104 |
| SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: |
| &nbsp;&nbsp;Change in reimbursable public improvements included in accounts payable and accrued liabilities | $202 | $428 |
| &nbsp;&nbsp;Change in fixed assets included in accounts payable and accrued liabilities | $513 | $237 |
| &nbsp;&nbsp;Issuance of stock for compensation | $126 | $21 |

---

See accompanying Notes to the Consolidated Financial Statements

[**Table of Contents**](#TOC)

#### PURE CYCLE CORPORATION

#### NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
**(unaudited)**

#### November 30, 2025

#### NOTE 1 – PRESENTATION OF INTERIM INFORMATION
The accompanying unaudited consolidated financial statements have been prepared by Pure Cycle Corporation (the "Company" or "Pure Cycle") and include all adjustments that are of a normal recurring nature and are in the opinion of management, necessary to present fairly the financial position, results of operations and cash flows of the Company as of and for the three months ended November 30, 2025 and 2024. The August 31, 2025 balance sheet was derived from the Company's audited consolidated financial statements.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") have been condensed or omitted. It is suggested the accompanying consolidated financial statements and notes be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended August 31, 2025 ("2025 Annual Report") filed with the U.S. Securities and Exchange Commission ("SEC") on November 12, 2025. The results of operations for interim periods presented are not necessarily indicative of the operating results expected for the full fiscal year.

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

#### Recently Issued Accounting Pronouncements
In November 2023, the Financial Accounting Standards Board ("FASB") issued ASU 2023-07, "*Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures" ("ASU 2023-7")*. Upon adoption of this ASU, the Company has disclosed significant segment expenses, the title and position of the Chief Operating Decision Maker ("CODM"), and an explanation of how the reported measure of segment profit or loss is used by the CODM to assess segment performance and make resource allocation decisions. Effective August 31, 2025, the Company adopted the provisions of this ASU on a retrospective basis. See Note 11.

In December 2023, FASB issued ASU 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures" ("ASU 2023-09"), which requires expanded disclosure of the Company's income rate reconciliation and income taxes paid. ASU 2023-09 is effective for the Company for annual periods beginning September 1, 2025. The Company is currently evaluating the impact ASU 2023-09 will have on its consolidated financial statement disclosures.

In November 2024, the FASB issued ASU 2024-03, "Income Statement—Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses" ("ASU 2024-03"), which requires disaggregated disclosure of certain costs and expenses on an interim and annual basis in the notes to the financial statements. ASU 2024-03 is effective for the Company for annual periods beginning September 1, 2027. The Company is currently evaluating the impact ASU 2024-03 will have on its financial statement disclosures.

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

[**Table of Contents**](#TOC)

*Changes Affecting Comparability*

For the year ended August 31, 2025, the Company made changes to certain categories within its financial statements. These changes were made as part of the Company's adoption of ASU 2023-07. The changes (i) provide additional details about the Company's operations by reporting segment and enable the readers of its financial statements to more easily trace the performance of its segments from the financial statements through to the notes and (ii) align its presentation with industry peers.

The Company made changes in the presentation of "Revenues" and "Cost of revenues" categories within the Consolidated Statements of Income. As a result, changes within the Consolidated Statements of Income for the three months ended November 30, 2024 were made to conform to the current period presentation. The changes had no impact on gross margins or net income.

Changes to the Consolidated Statement of Cash Flows for the three months ended November 30, 2024 were made to align with new categories on the Consolidated Balance Sheet. All prior period amounts have been reclassified to conform to the current presentation.

#### NOTE 2 – REIMBURSABLE PUBLIC IMPROVEMENTS AND NOTE RECEIVABLE FROM THE SKY RANCH COMMUNITY AUTHORITY BOARD
The Sky Ranch Community Authority Board ("Sky Ranch CAB") and the Company's agreements with the Sky Ranch CAB are described in greater detail in Notes 5 and 14 to the financial statements included in the 2025 Annual Report.

The related party notes receivable is comprised of two separate notes, one with the Rangeview Metropolitan District and one from the Sky Ranch CAB. The following table summarizes the balances associated with the note receivable related party:

---

| | | |
|:---|:---|:---|
| *(In thousands)* | **November 30, 2025** | **August 31, 2025** |
| Sky Ranch CAB reimbursable public improvements and project management fees | $50622 | $43835 |
| Rangeview Metro District note receivable | 1191 | 1167 |
| Related party notes receivable, including accrued interest | $51813 | $45002 |

---

The note from the Sky Ranch CAB reports the balances owed to the Company for public improvements paid for by Pure Cycle that are reimbursable from the Sky Ranch CAB and include project management fees related to the Company's management of the construction of the public improvements and interest accrued on the unpaid balances related the ongoing development of the Sky Ranch master planned community (Sky Ranch). Pure Cycle has advanced funds to the Sky Ranch CAB for the cost of constructing certain public improvements at Sky Ranch, which are the ultimate responsibility of the Sky Ranch CAB. During the three months ended November 30, 2025, Pure Cycle spent $5.8 million on public improvements that are reimbursable by the Sky Ranch CAB to Pure Cycle. Additionally, for the three months ended November 30, 2025, project management fees of $0.3 million and interest income on the outstanding note receivable of $0.7 million were also added to the note receivable. During the three months ended November 30, 2025, the Sky Ranch CAB made no payments to Pure Cycle.

During the three months ended November 30, 2024, Pure Cycle spent $4.2 million on public improvements that are payable by the Sky Ranch CAB to Pure Cycle. Additionally, for the three months ended November 30, 2024, project management fees of $0.2 million and interest income on the outstanding note receivable of $0.5 million were also added to the note receivable. During the three months ended November 30, 2024, the Sky Ranch CAB paid Pure Cycle $10.3 million on the note. Pursuant to the agreements with the Sky Ranch CAB, any payments received are initially applied to interest.

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

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  |
| *(In thousands)* | **November 30, 2025** | **November 30, 2024** |
| Beginning balance | $43835 | $40964 |
| Additions | 6787 | 4888 |
| Payments received |  | (10272) |
| Ending balance | $50622 | $35580 |

---

[**Table of Contents**](#TOC)

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

#### NOTE 3 – REVENUES, FEES AND OTHER INCOME ITEMS
The Company's revenue is primarily generated from three unique segments: (1) sales of water and wastewater taps, metered water and wastewater usage; (2) the sale of lots to home builders; and (3) rent collected from its single-family homes. Detailed descriptions of the policies related to revenue recognition are included in Note 2 to the financial statements included in the 2025 Annual Report.

The following describes significant components of revenue for the three months ended November 30, 2025 and 2024.

*Water and wastewater tap fees* – During the three months ended November 30, 2025 and 2024, the Company sold a total of 51 and 38 water taps, respectively, generating $1.4 million and $1.2 million in tap fee revenues, respectively. During the three months ended November 30, 2025 and 2024, the Company sold a total of 31 and 35 wastewater taps, respectively, generating $0.3 million and $0.3 million in tap fee revenues, respectively. The water taps were all sold at Sky Ranch and Wild Pointe, and the wastewater taps were all sold at Sky Ranch.

*Metered water usage and wastewater treatment fees* ***–*** During the three months ended November 30, 2025 and 2024, the Company sold a total of 147 and 301 acre-feet of water, respectively, generating $0.8 million and $1.2 million in metered water and wastewater treatment fees revenue, respectively. The Company provides water and wastewater services to customers and charges monthly usage fees. Water usage fees are assessed to customers based on actual metered usage each month plus a base monthly service fee assessed per single family equivalent ("SFE") unit served. One SFE is a customer, whether residential, commercial or industrial, that imparts a demand on the Company's water or wastewater systems similar to the demand of a family of four persons living in a single-family house on a standard-sized lot. Water usage pricing is based on a tiered pricing structure, and certain usage revenues are subject to royalties as described in the 2025 Annual Report. Historically, the Company's largest customers for water are industrial users, mainly oil and gas companies using water in drilling and hydraulic fracking processes.

*Lot sales* – For the three months ended November 30, 2025 and 2024, the Company recognized $6.0 million and $2.3 million of lot sales revenue, respectively, which was recognized using the percent-of-completion method for the Company's land development activities at the Sky Ranch Master Planned Community. As of November 30, 2025, the first development phase (509 lots) is complete and the second development phase (1,031 lots) is being developed in five subphases, referred to as Phase 2A (229 lots), Phase 2B (211 lots), Phase 2C (228 lots), Phase 2D (204 lots) and Phase 2E (159 lots). These numbers include lots reserved for the Company's single-family home rental business. As of November 30, 2025, Phase 2A is 100% complete, Phase 2B is approximately 98% complete, Phase 2C is approximately 89% complete, Phase 2D is approximately 65% complete, and Phase 2E is expected to begin development work in fiscal 2026. Phases 2B and 2C are substantially complete with some landscaping and warranty items remaining. Phase 2D is expected to be completed in fiscal 2026, and Phase 2E is expected to be completed by the end of calendar 2026.

*Project management fees* – During the three months ended November 30, 2025 and 2024, the Company recognized $0.3 million and $0.3 million of project management revenue, respectively, from the Sky Ranch CAB, a related party, for managing the Sky Ranch development project.

[**Table of Contents**](#TOC)

*Single-family rental revenue*

As of November 30, 2025, Pure Cycle has 19 single-family detached homes which are either rented or available to rent under separate lease agreements. Pure Cycle generally rents its single-family properties under non-cancelable one-year lease agreements. For the three months ended November 30, 2025 and 2024, the Company recognized $0.1 million and $0.1 million of rental property revenues, respectively.

Pure Cycle has contracts for the construction of 40 additional rental homes in Phases 2B and 2C, all of which the Company believes will be available for rent in fiscal 2026. As of November 30, 2025, the Company had reserved an additional 36 lots in Phases 2B, 2C and 2D of Sky Ranch for future rental units which are not yet under contract for construction. When combined with the 19 units already built, these additions will bring the total single-family rentals to 95. The Company expects to take approximately two more years to build and rent all these units.

*Special facility projects and other revenue*

The Company performs certain construction activities at Sky Ranch. The activities performed include construction and maintenance services. The revenue for both types of services are invoiced and recognized as special facility projects revenue. For the three months ended November 30, 2025 and 2024, the Company recognized $0.2 million and $0.2 million of special facility projects and other revenue, which is from work performed for the Sky Ranch CAB, a related party.

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

---

| | | | |
|:---|:---|:---|:---|
|  | **Three Months Ended November 30, 2025** | **Three Months Ended November 30, 2025** | **Three Months Ended November 30, 2025** |
| *(In thousands)* | **Water and Wastewater Resource Development** | **Land Development** | **Total** |
| Balance at August 31, 2025 | $— | $3355 | $3355 |
| &nbsp;&nbsp;Revenue recognized | (19) | (4780) | (4799) |
| &nbsp;&nbsp;Revenue deferred | 23 | 3863 | 3886 |
| Balance at November 30, 2025 | $4 | $2438 | $2442 |
|  | **Three Months Ended November 30, 2024** | **Three Months Ended November 30, 2024** | **Three Months Ended November 30, 2024** |
| *(In thousands)* | **Water and Wastewater Resource Development** | **Land Development** | **Total** |
| Balance at August 31, 2024 | $— | $2173 | $2173 |
| &nbsp;&nbsp;Revenue recognized |  | (1659) | (1659) |
| &nbsp;&nbsp;Revenue deferred |  | 23 | 23 |
| Balance at November 30, 2024 | $— | $537 | $537 |

---

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

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

[**Table of Contents**](#TOC)

#### NOTE 4 – FAIR VALUE MEASUREMENTS
Fair value accounting guidance includes a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 inputs) and the lowest priority to unobservable inputs (Level 3 inputs).

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

As of November 30, 2025 and August 31, 2025, the Company had no assets or liabilities measured at fair value on a recurring basis. As of November 30, 2025 and August 31, 2025, the Company had one Level 3 asset (notes receivable – related party), measured at fair value on a nonrecurring basis, for which the Company did not record any impairment charges.

There were no transfers between Level 1, 2 or 3 categories during the three months ended November 30, 2025 and 2024.

#### NOTE 5 – WATER, LAND AND OTHER FIXED ASSETS
The Company's water rights and current water and wastewater service agreements, including capitalized terms not defined herein, are more fully described in Note 4 to the financial statements in the 2025 Annual Report.

#### Investment in Water and Water Systems
The Company's Investments in water and water systems consist of the following costs and accumulated depreciation and depletion:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **November 30, 2025** | **November 30, 2025** | **August 31, 2025** | **August 31, 2025** |
|  |  | **Accumulated** |  | **Accumulated** |
|  |  | **Depreciation** |  | **Depreciation** |
| *(In thousands)* | **Costs** | **and Depletion** | **Costs** | **and Depletion** |
| Rangeview water supply | $16305 | $(21) | $16273 | $(21) |
| Sky Ranch water rights and other costs | 7690 | (1720) | 7690 | (1689) |
| Fairgrounds water and water system | 2900 | (1701) | 2900 | (1679) |
| Rangeview water system | 31421 | (6168) | 31421 | (5903) |
| Water supply – Other | 1300 | (1157) | 1300 | (1147) |
| Wild Pointe service rights | 1632 | (1508) | 1632 | (1475) |
| Sky Ranch pipeline | 5740 | (1605) | 5740 | (1558) |
| Lost Creek water supply | 10846 |  | 10836 |  |
| Construction in progress - water and water systems | 4754 |  | 3203 |  |
| Totals | 82588 | (13880) | 80995 | (13472) |
| Net investments in water and water systems | $68708 |  | $67523 |  |

---

During the three months ended November 30, 2025, there were no additional acquisitions of water rights. Subsequent to November 30, 2025, the Company settled their Water Court case, please see Note 14.

#### Single-Family Rental Homes
As of November 30, 2025, Pure Cycle has 19 single-family homes, paired homes or townhomes rented or available for rent under separate lease agreements. Pure Cycle has contracts for the construction of 40 additional rental homes in Phases 2B and 2C, all of which the Company believes will be available for rent in fiscal 2026. As of November 30, 2025, the Company had reserved an additional 36 lots in Phases 2B, 2C and 2D of Sky Ranch for future rental units, which are not yet under contract for construction. When combined with the 19 units already built and rented or available for rent, these additions will bring the total single-family rentals to 95. The Company expects to take approximately two more years to build and rent these units.

[**Table of Contents**](#TOC)

#### NOTE 6 – DEBT AND OTHER LONG-TERM OBLIGATIONS
As of November 30, 2025, the outstanding principal and deferred financing costs of the Company's loans are as follows:

---

| | |
|:---|:---|
| *(In thousands)* | **November 30, 2025** |
| Single-Family Rental Home Notes Payable | $5189 |
| Lost Creek Note Payable | 2849 |
| &nbsp;&nbsp;Total outstanding principal | 8038 |
| Deferred financing costs | (44) |
| Less current maturities, net of current deferred financing costs | (440) |
| Debt, less current portion | $7554 |

---

As of November 30, 2025, the scheduled maturities (i.e., principal payments) of the Company's loans are as follows:

---

| | |
|:---|:---|
| *(In thousands)* | **Scheduled principal payments** |
| Within 1 year | $452 |
| Year 2 | 1327 |
| Year 3 | 3173 |
| Year 4 | 321 |
| Year 5 | 1516 |
| Thereafter | 1249 |
| Total principal payments | 8038 |
| Deferred financing costs | (44) |
| &nbsp;&nbsp;Total principal payments, net | $7994 |

---

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

● 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% , which has a floor of 3.75% and a ceiling of 4.25% (4.25% as of November 30, 2025). 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

● Fifty-three principal and interest payments each month which began July 1, 2022, in the amount of $4,600 each and increased to $5,000 each on November 1, 2024

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

● Secured by three single-family rental homes

● Required minimum debt service coverage ratio of 1.10 , measured annually based on audited financial statements (which the Company satisfied as of August 31, 2025), calculated as net operating income less distributions divided by required principal and interest payments, with net operating income defined as net income plus interest, depreciation, and amortization.

*SFR Note 2*

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

● Initial principal amount of $3.0 million

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

● Maturity date of August 30, 2028

[**Table of Contents**](#TOC)

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

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

● Secured by 11 single-family rental homes

● Required minimum EBITDA of $3.0 million, measured annually at each fiscal year end (which the Company satisfied as of August 31, 2025).

*Lost Creek Note*

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

#### SFR Facility Agreement
On September 29, 2025, PCY Holdings, LLC and PCYO Home Rentals, LLC, each a wholly owned subsidiary of the Company, entered into a debt Facility Agreement (Facility Agreement) with a new banking partner. The Facility Agreement provides up to $10 million to finance new single-family rental homes. Under the Facility Agreement the Company guarantees payment and performance by its subsidiaries of obligations due under the Facility Agreement and related lending documents, which are secured by the single-family homes financed under the Facility Agreement. The Facility Agreement allows for flexibility to close on multiple single-family rental homes over a short duration with a variable per annum interest rate equal to the Western Edition of the Wall Street Journal as Prime Rate, with a floor of 4.55%. Under the Facility Agreement the Company and its subsidiaries have the option to consolidate multiple single-family rental homes into term loans, which would bear interest at a rate per annum equal to current 5-year US Constant Maturity Treasury rate plus a margin of 2.75% at the time of conversion. The term loan will be amortized over 25 years with a 5-year balloon-payment. The Facility Agreement contains financial covenants that require the Company to maintain a minimum Tangible Net Worth of $75 million, maintain liquidity in an amount not less than $5 million, and maintain a minimum Debt Service Coverage Ratio (as each term is defined in the Facility Agreement) of 1.00 to 1.00 for PCYO Home Rentals, LLC and 1.30 to 1.00 for the Company. The Company was in compliance with all covenants and requirements as of November 30, 2025. As of November 30, 2025, the Company has drawn $1.3 million on one term loan with a fixed per annum interest rate equal to 6.34%. The term loan has fixed monthly principal and interest payments of approximately $8,800 and a balloon payment due on October 21, 2030, of $1.2 million.

#### Working Capital Line of Credit
On January 31, 2024, the Company entered a Business Loan Agreement ("Working Capital LOC") with its primary bank to provide a $5.0 million operating line of credit. The Working Capital LOC has a two-year maturity, monthly interest-only payments if the line is drawn upon with unpaid principal and interest due at maturity, and a floating per annum interest rate equal to the Wall Street Journal Prime Rate (7.5% as of November 30, 2025), which has a floor of 5.00%. In the event of default, the interest rate on the Working Capital LOC would be increased by an additional 2.0%. As of November 30, 2025, the Company has not drawn on the Working Capital LOC.

*Letters of Credit*

At November 30, 2025, the Company had 12 Irrevocable Letters of Credit ("LOCs") outstanding. The LOCs are to guarantee the Company's performance related to certain construction projects at Sky Ranch relating to the delivery of finished lots and as collateral for payment obligations outlined in the construction contract for certain single-family rental homes in Phases 2B and 2C. The Company has the intent and ability to perform on the contracts, after which the LOCs will expire at various dates from March 2026 through December 2026. As of November 30, 2025, the LOCs totaled $6.7 million, which are secured by cash balances maintained in restricted cash accounts at the Company's bank, renew annually at various dates and have a 1% annual fee.

[**Table of Contents**](#TOC)

#### NOTE 7 – EMPLOYEE STOCK PLANS
The Company reserved 2.0 million shares of common stock for issuance to employees and directors pursuant to the Company's 2024 Equity Incentive Plan (the "2024 Equity Plan"). As of November 30, 2025, there were 1,929,996 shares available for grant under the 2024 Equity Plan. Prior to the effective date of the 2024 Equity Plan, the Company granted options and stock awards to eligible participants under its 2014 Equity Plan (the "2014 Equity Plan"), which expired on April 12, 2024.

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

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Number of Options** | **Weighted Average Exercise Price** | **Weighted Average Remaining Contractual Term** | **Approximate Aggregate Intrinsic Value (in thousands)** |
| Outstanding at August 31, 2025 | 489500 | $9.54 | 3.7 | $598 |
| &nbsp;&nbsp;Granted | 30000 | 10.75 |  |  |
| &nbsp;&nbsp;Exercised | (10000) | 4.05 |  |  |
| &nbsp;&nbsp;Forfeited / Expired |  |  |  |  |
| Outstanding at November 30, 2025 | 509500 | 9.70 | 4.0 | 1003 |
| Options exercisable at November 30, 2025 | 479500 | $9.64 | 3.6 | $984 |
| Outstanding at August 31, 2024 | 524500 | $9.42 | 4.7 | $877 |
| &nbsp;&nbsp;Granted |  |  |  |  |
| &nbsp;&nbsp;Net settlement exercised | (35000) | 7.89 |  |  |
| &nbsp;&nbsp;Forfeited / Expired |  |  |  |  |
| Outstanding at November 30, 2024 | 489500 | $9.52 | 3.4 | $2455 |

---

During the three months ended November 30, 2025, the Company issued 10,000 shares pursuant to the exercise of stock options for cash. During the three months ended November 30, 2024, the Company issued 13,815 shares pursuant to the net settlement of stock options, whereby the optionee did not pay cash for the options exercised but instead received the number of shares equal to the difference between the exercise price and the market price on the date of exercise, with 21,185 options being cancelled as a result of those net in settlements.

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

---

| | | |
|:---|:---|:---|
|  | **Number of Options** | **Weighted Average Grant Date Fair Value** |
| Non-vested options outstanding at August 31, 2025 | 17000 | $3.93 |
| &nbsp;&nbsp;Granted | 30000 | 4.12 |
| &nbsp;&nbsp;Vested | (17000) | 3.93 |
| &nbsp;&nbsp;Forfeited / Expired |  |  |
| Non-vested options outstanding at November 30, 2025 | 30000 | $4.12 |
| Non-vested options outstanding at August 31, 2024 | 59000 | $4.45 |
| &nbsp;&nbsp;Granted |  |  |
| &nbsp;&nbsp;Vested | (42000) | 4.66 |
| &nbsp;&nbsp;Forfeited |  |  |
| Non-vested options outstanding at November 30, 2024 | 17000 | $3.93 |

---

All non-vested options are expected to vest.

On September 17, 2025, the Company issued certain employees 5,000 shares of restricted stock. These shares vested 20% at the September 17, 2025 grant date, and 20% will vest on each anniversary of the grant date for four years subject to continued employment. On September 17, 2025, the Company also issued an employee 10,000 unrestricted shares of common stock. The shares are eligible to vote and participate in any dividend or stock splits approved by the Company. On November 20, 2025, the Company issued an employee

[**Table of Contents**](#TOC)

a stock options to purchase 30,000 shares of common stock with a grant-date fair value of $4.12 per share and a three-year vesting term which expires ten years from the grant date.

On September 18, 2024, the Company issued certain employees 8,000 shares of restricted stock. These shares vested 20% at the September 18, 2024 grant date, and 20% will vest on each anniversary of the grant date for four years subject to continued employment. On September 18, 2024, the Company also issued an employee 1,200 shares of restricted stock. One third of these shares vested at the September 18, 2024 grant date, and the remaining shares will vest in one-third increments on each anniversary of the grant date for two years subject to continued employment. The shares are eligible to vote and participate in any dividend or stock splits approved by the Company.

For the three months ended November 30, 2025, the Company recognized $0.1 million of stock-based compensation expense. For the three months ended November 30, 2024, the Company recognized less than $0.1 million of stock-based compensation expense.

At November 30, 2025, the Company had unrecognized compensation expenses totaling $0.2 million relating to non-vested options and restricted stock that are expected to vest. The weighted-average period over which these options and shares of restricted stock are expected to vest is approximately two years.

#### NOTE 8 – RELATED PARTY TRANSACTIONS

#### The Rangeview Metropolitan District
The Rangeview District and the Company's agreements with the Rangeview District are described in greater detail in Note 14 to the financial statements in the 2025 Annual Report.

The Rangeview District and the Company have entered into two loan agreements. In 1995, the Company extended a loan to the Rangeview District for borrowings of up to $0.3 million, which is unsecured, and bears interest based on the prevailing prime rate plus 2% (9.0% at November 30, 2025). The maturity date of the loan is December 31, 2025, at which time it automatically renews through December 31, 2026. Beginning in January 2014, the Rangeview District and the Company entered into a funding agreement that allows the Company to continue to provide funding to the Rangeview District for day-to-day operations and accrue the funding into a note that bears interest at a rate of 8% per annum and remains in full force and effect for so long as the 2014 Amended and Restated Lease Agreement among the Rangeview District, the Company, and the State Board of Land Commissioners remains in effect. At November 30, 2025, the balance of the related party notes receivable totaled $1.2 million, which included borrowings of $1.2 million and accrued interest of less than $0.1 million. As of August 31, 2025, the principal and interest on both loan agreements totaled $1.2 million, which included $1.2 million of borrowings and less than $0.1 million of accrued interest. During the three months ended November 30, 2025 and 2024, the Company did not receive any interest and principal payments from the Rangeview District.

Additionally, the Company provides funding to the Rangeview District for the Rangeview District's participation in the "Wise Partnership." The WISE Partnership and capitalized terms related to WISE not defined herein are defined in Note 7 to the financial statements included in the 2025 Annual Report. During the three months ended November 30, 2025 and 2024, the Company, through the Rangeview District, received 66 and 30 acre-feet of WISE water, paying $0.2 million and $0.1 million for this water. The cost of WISE water to the members is based on the water rates charged by Aurora Water and can be adjusted each January 1. As of January 1, 2025, WISE water was approximately $7.23 per thousand gallons and such rate will remain in effect through calendar year 2025. The WISE water rate for calendar year 2026 has not been set as of the date of this filing.

#### Sky Ranch Community Authority Board
The Sky Ranch CAB and the Company's agreements with the Sky Ranch CAB are described in greater detail in Note 14 to the financial statements included in the 2025 Annual Report.

The Sky Ranch Districts and the Sky Ranch CAB are quasi-municipal corporations and political subdivisions of Colorado formed for the purpose of providing service to Sky Ranch. The Sky Ranch CAB was formed to, among other things, design, construct, finance, operate and maintain certain public improvements for the benefit of the property within the boundaries and/or service area of the Sky Ranch Districts. For the public improvements to be constructed and/or acquired, it is necessary for each Sky Ranch District, directly or through the Sky Ranch CAB, to be able to fund the improvements and pay its ongoing operations and maintenance expenses related to

[**Table of Contents**](#TOC)

the provision of services that benefit the property. To fund these improvements, the Company and the Sky Ranch CAB entered into various funding agreements obligating the Company to advance funds to the Sky Ranch CAB for specified public improvements constructed starting in 2018. All amounts owed under the agreements bear interest at a rate of 6% per annum. Any advances not paid or reimbursed by the Sky Ranch CAB by December 31, 2058, for the first phase and December 31, 2060 for the second phase shall be deemed forever discharged and satisfied in full. The Company has received cumulative, project-to-date payments of $51.5 million from the Sky Ranch CAB for payments on the note receivable including both principal and interest payments.

As of November 30, 2025, the balance of the Company's advances to the Sky Ranch CAB for improvements, including interest, net of reimbursements from the Sky Ranch CAB total $50.6 million. The advances have been used by the Sky Ranch CAB to pay for construction of public improvements. The Company submits specific costs for reimbursement to the Sky Ranch CAB that have been certified by an independent third party. The Company anticipates providing additional funding of approximately $4.8 million for construction of public improvements to the Sky Ranch CAB during the remainder of fiscal 2026 related to Phase 2C, Phase 2D and Phase 2E of the Sky Ranch development. Payments from Sky Ranch CAB are made based on available cashflow from operations or from proceeds from the issuance of bonds.

In fiscal 2022, through a competitive bidding process, the Sky Ranch CAB awarded the Company a contract to construct fencing around Phase 2A of the Sky Ranch Master Planned Community. The contracted bid price is $0.4 million, which is being recognized as revenue as the construction of the fence progresses. Through the same process, in fiscal 2024 the Sky Ranch CAB awarded the Company a contract to construct fencing around Phase 2B of the Sky Ranch Master Planned Community. The contracted bid price is $0.2 million, which is being recognized as revenue as the construction of the fence progresses. During the three months ended November 30, 2025 and 2024, the Company recognized $0 and $0.1 million of revenue related to these contracts.

#### NOTE 9 – SIGNIFICANT CUSTOMERS
The Company has significant customers. The tables below present the percentage of total revenue for the reported customers for the three months ended November 30, 2025 and 2024. For water and wastewater customers, the Company provides services on behalf of the Rangeview District, for which the significant end users include Sky Ranch CAB and two oil and gas operators. The home builders at Sky Ranch account for lot purchase revenue and also for water and wastewater tap fee revenues.

---

| | | |
|:---|:---|:---|
| | **Three Months Ended**  | **Three Months Ended**  |
| <br>**% of Total Revenue Generated From:** | **November 30, 2025** | **November 30, 2024** |
| &nbsp;&nbsp;&nbsp;&nbsp;Oakwood | 36% | —% |
| &nbsp;&nbsp;&nbsp;&nbsp;Melody (DR Horton) | 15% | 11% |
| &nbsp;&nbsp;&nbsp;&nbsp;Pulte Group | 13% | —% |
| &nbsp;&nbsp;&nbsp;&nbsp;Sky Ranch CAB | 11% | 10% |
| &nbsp;&nbsp;&nbsp;&nbsp;Lennar | 8% | 25% |
| &nbsp;&nbsp;&nbsp;&nbsp;Taylor Morrison | 6% | —% |
| &nbsp;&nbsp;&nbsp;&nbsp;KB Home | 2% | 16% |
| &nbsp;&nbsp;&nbsp;&nbsp;Two oil & gas operators  | 3% | 15% |

---

#### NOTE 10 – ACCRUED LIABILITIES

---

| | | |
|:---|:---|:---|
| *(In thousands)* | **November 30, 2025** | **August 31, 2025** |
| Accrued compensation | $583 | $683 |
| Other operating payables | 777 | 607 |
| Property taxes | 812 | 742 |
| Operating lease obligation, current | 10 | 12 |
| Professional fees | 62 | 500 |
| Rental deposits | 42 | 38 |
| Taxes Payable | 2775 | 1310 |
| Land development costs due to the Sky Ranch CAB | 251 | 415 |
| Due to Rangeview Metropolitan District | 10 | 28 |
| &nbsp;&nbsp;Total accrued and other liabilities | $5322 | $4335 |

---

[**Table of Contents**](#TOC)

#### NOTE 11 – SEGMENT INFORMATION
The Company reports three operating segments which meet segment disclosure requirements, the water and wastewater resource development segment, the land development segment, and the single-family rental segment.

The water and wastewater resource development segment includes providing water and wastewater services to customers. The Company delivers these services by using water rights owned or controlled by the Company and developing, operating, and maintaining infrastructure to divert, treat and distribute that water and collect, treat and reuse reclaimed wastewater. The land development segment includes all activities necessary to develop and sell finished lots, which for the three months ended November 30, 2025 and 2024 was done exclusively at the Company's Sky Ranch Master Planned Community. The single-family rental business includes the monthly rental fees received from the renters under non-cancelable annual leases.

The tables below present the measure of profit and assets as well as the interest income and expense that the CODM uses to assess the performance of the segments for the periods presented:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended November 30, 2025** | **Three Months Ended November 30, 2025** | **Three Months Ended November 30, 2025** | **Three Months Ended November 30, 2025** | **Three Months Ended November 30, 2025** |
| *(In thousands)* | **Water and wastewater resource development** | **Land development** | **Single-family rental** | **Corporate** | &nbsp;&nbsp;&nbsp;&nbsp; **Total** |
| Total revenue | $2482 | $6522 | $131 | $— | $9135 |
| Cost of revenue | 705 | 1717 | 55 |  | 2477 |
| Depreciation and depletion | 407 |  |  |  | 407 |
| &nbsp;&nbsp;Total cost of revenue | 1112 | 1717 | 55 |  | 2884 |
| Segment profit | $1370 | $4805 | $76 | $— | $6251 |
| Interest income | $— | $— | $— | $949 | $949 |
| Interest expense | $37 | $— | $57 | $— | $94 |
|  | **Three Months Ended November 30, 2024** | **Three Months Ended November 30, 2024** | **Three Months Ended November 30, 2024** | **Three Months Ended November 30, 2024** | **Three Months Ended November 30, 2024** |
| *(In thousands)* | **Water and wastewater resource development** | **Land development** | **Single-family rental** | **Corporate** | &nbsp;&nbsp;&nbsp;&nbsp; **Total** |
| Total revenue | $2857 | $2771 | $124 | $— | $5752 |
| Cost of revenue | 690 | 956 | 68 |  | 1714 |
| Depreciation and depletion | 371 |  |  |  | 371 |
| &nbsp;&nbsp;Total cost of revenue | 1061 | 956 | 68 |  | 2085 |
| Segment profit | $1796 | $1815 | $56 | $— | $3667 |
| Interest income | $— | $— | $— | $731 | $731 |
| Interest expense | $38 | $— | $69 | $2 | $109 |

---

[**Table of Contents**](#TOC)

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 segment. The Company's other assets (Corporate) primarily consist of cash, short term investments, restricted cash, equipment, and related party notes receivable.

---

| | | |
|:---|:---|:---|
| *(In thousands)* | **November 30, 2025** | **August 31, 2025** |
| Water and wastewater resource development | $70436 | $69366 |
| Land development | 10976 | 11121 |
| Single-family rental | 7815 | 5280 |
| Corporate | 78842 | 76512 |
| &nbsp;&nbsp;Total assets  | $168069 | $162279 |

---

#### NOTE 12 – EARNINGS PER SHARE
Earnings per share ("EPS") is calculated by dividing net income attributable to common shareholders by the weighted-average shares of common stock outstanding during the period. Certain outstanding options are excluded from the diluted EPS calculation because they are anti-dilutive (i.e., their assumed conversion into common stock would increase rather than decrease EPS). For the three months ended November 30, 2025 and 2024, the Company excluded 433,208 options and 404,060 options, respectively, because their impact was anti-dilutive.

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  |
| *(In thousands, except share and per share amounts)* | **November 30, 2025** | **November 30, 2024** |
| Net income | $4565 | $3937 |
| Basic weighted average common shares | 24080086 | 24071907 |
| Effect of dilutive securities | 76292 | 85440 |
| Weighted average shares applicable to diluted earnings per share | 24156378 | 24157347 |
| Earnings per share - basic | $0.19 | $0.16 |
| Earnings per share - diluted | $0.19 | $0.16 |

---

#### NOTE 13 – INCOME TAXES
The income tax provision for interim periods is determined using an estimate of the annual effective tax rate, adjusted for discrete items. As of November 30, 2025, the Company is estimating an annual effective tax rate of approximately 24%. Each quarter, the estimate of the annual effective tax rate is updated, and if the estimated effective tax rate changes, a cumulative adjustment is made. There is a potential for volatility of the effective tax rate due to various factors.

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

The effective income tax rate for the three months ended November 30, 2025 was impacted by adjustments related to reconciling items between the Company's books and tax returns.

[**Table of Contents**](#TOC)

#### NOTE 14 – SUBSEQUENT EVENTS
The Company, Rangeview District and the State Land Board filed a Water Court Application on December 31, 2020 seeking to: (1) adjudicate 1,635 acre feet of water from the Box Elder Creek Alluvial aquifer (a new water right), (2) consolidate and enlarge certain reservoirs on the Lowry Ranch, (3) approve new places of use for existing water rights, (4) approve new places of storage for certain water rights, and (5) approve a new alternate diversion point for certain existing water rights. On February 7, 2025, the Water Court initially denied the application regarding the new water rights and the reservoir enlargement. While this ruling did not impact the Company's existing water rights or reservoir storage sites, the Company accrued an estimated $0.5 million liability for probable legal expense reimbursement claims from opposing parties. The Company and all opposing parties continued to work together on a resolution and reached a settlement agreement, which was approved by the Water Court on December 9, 2025. The settlement replaces the February 7, 2025 court ruling and grants the Company and the Rangeview Metropolitan District the new water rights, with certain stipulated conditions, and approves the remaining requests in their application.

Under the terms of the settlement, the Company agreed to pay $0.9 million to the opposing parties to cover certain costs relating to the water court. As of November 30, 2025, the Company reversed the previously recorded $0.5 million legal accrual, as the payment of opposing parties' legal expenses is no longer probable outside of the agreed settlement terms. The Company will record the new water asset in the second quarter of fiscal 2026, capitalizing the $0.9 million settlement payment as part of the cost basis of the new water right, coinciding with the Company obtaining the legal right to use the adjudicated water.

[**Table of Contents**](#TOC)

#### Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
*In Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A"), "we," "us," "our" and "Pure Cycle" refer to Pure Cycle Corporation and all entities owned or controlled by Pure Cycle Corporation. You should read the following discussion in conjunction with our consolidated financial statements and accompanying notes, related MD&A and discussion of our business included in our Annual Report on Form 10-K for the year ended August 31, 2025 (the "2025 Annual Report") filed with the United States (U.S.) Securities and Exchange Commission (the "SEC") and the unaudited consolidated financial statements and accompanying notes included in this Form 10-Q. The results of operations reported and summarized below are not necessarily indicative of future operating results, and future results could differ materially from those anticipated in forward-looking statements (refer to "Disclosure Regarding Forward-Looking Statements" in this Form 10-Q and Part I, Item 1A. "Risk Factors" in our 2025 Annual Report for further discussion).* 

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, 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.

**Recent Developments and Economic Conditions**

The housing market stabilized in 2024 as the Federal Reserve shifted from aggressively increasing interest rates in 2023 to a balanced approach that maintained relatively consistent interest rates through the first half of 2025. In the second half of 2025, the Federal Reserve pivoted from primarily combating inflation to supporting labor market stability and economic activity, implementing a series of interest rate reductions that continued through December 2025. While these actions have begun to moderate mortgage interest rates, the housing market continues to face headwinds. Consumer demand remains constrained by cumulative affordability challenges and heightened economic uncertainty. Furthermore, volatility in the broader macroeconomic environment—driven in part by federal trade policies affecting the cost of imported construction materials and fluctuating consumer confidence—continues to impact builder sentiment and the pace of new home sales.

Although higher mortgage interest rates and volatile macroeconomic and geopolitical conditions may persist for some time, homebuilders' strategic use of interest rate buydowns as incentives has played a crucial role in driving sales. Despite current interest rates and recent market uncertainty stemming from actual and anticipated U.S. governmental policy changes, we maintain a positive long-term outlook on land development and the housing market based on fundamental factors remaining positive. These include favorable demographics, the lot and housing supply-demand imbalance resulting from a decade-plus of underproduction of new homes in relation to population growth, and low resale home inventory. While we remain confident in the long-term growth prospects for the industry given these factors, the current demand for new homes is subject to continued uncertainty due to many factors. The combination of higher mortgage interest rates since early 2022, several years of rising housing prices, elevated inflation, and various other macroeconomic and geopolitical concerns have been moderating housing demand. Although interest rates may decline, we expect moderate to lower demand to continue throughout 2026. Given current conditions, we continue to monitor market dynamics and surrounding community performance and will adjust the timing of additional construction expenditures at Sky Ranch as warranted. We believe our segment pricing (entry level) lots and the low inventory of entry level housing in the Denver market will help Sky Ranch navigate a cyclical 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 the prevailing economic environment, the homebuilding industry, capital, credit and financial market conditions and political and regulatory factors (particularly regarding housing and mortgage loan financing policies and trade policies impacting the cost of construction and building materials). The continuing impact of Federal Reserve actions to moderate persistent U.S. inflation and the uncertainty regarding future Federal Reserve monetary policy are expected to be ongoing headwinds for the housing market in 2026. Prolonged supply chain disruptions, labor shortages, increased costs as a result of tariffs or other factors and other production-related challenges could extend or delay our construction cycle times and intensify construction-related cost pressures beyond those we experienced in 2025. In addition, consumer demand for our homes and our ability to grow and scale revenue and returns in fiscal 2026 could be materially and negatively affected by the above-described monetary policy impacts or other factors that curtail mortgage loan availability, employment or income growth or consumer confidence in the U.S. and in the Colorado markets.

[**Table of Contents**](#TOC)

**Our Business Strategy**

For more than 30 years, we have accumulated and continue to accumulate a portfolio of valuable water rights, land interests and single-family rental homes 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. Our primary land asset, known as Sky Ranch, is in one of the most active Master Planned Communities in the Denver metropolitan region along the rapidly developing I-70 corridor, where we are developing lots 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. Additionally, we have retained lots in our Sky Ranch development for our single-family rental business where we contract with national home builders to build single-family homes we rent, typically under annual lease agreements. With 19 homes currently owned, 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.

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

**Water and Wastewater**

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

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

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

[**Table of Contents**](#TOC)

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

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

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

During our fiscal 2021, we began construction on the second development phase at Sky Ranch. For this phase, we entered separate contracts with several national home builders to sell the first 872 single-family attached and detached residential lots in Phase 2 of Sky Ranch, and we retained approximately 91 lots (through such contracts and subsequent amendments) for use in our single-family home rental business. The second development phase is approximately 250 acres and is being completed in five sub-phases (referred to as Phase 2A, 2B, 2C, 2D and 2E). Due to our strong performance in the first phase of the Sky Ranch project, we were able to realize an approximate 53% increase in our average lot prices in Phase 2. For example, we increased our sales price for a 45' foot lot from an average of $75,000 to $115,000. The timing of cash flows includes certain milestone deliveries such as the completion of governmental approvals for final plats, installation of wet utilities, and final completion of lot deliveries.

In February 2021, we began construction activities in Phase 2A at Sky Ranch, which has 229 residential lots, 10 of which we have retained for use in our single-family rental business. Contracts with three of the four home builders included milestone payments as construction progressed, with the fourth home builder contract making one payment due upon the transfer of title to the finished lots. As of November 30, 2025, Phase 2A of the Sky Ranch development is 100% complete, and we have received all $18.4 million of payments related to the sale of the 219 lots in Phase 2A.

In March 2023, we began construction activities in Phase 2B at Sky Ranch, which is platted for 211 residential lots, 17 of which we retained for use in our single-family rental business. Contracts with three of the four home builders in Phase 2B included milestone payments as construction progressed, with the fourth home builder making one payment due upon the transfer of title to the finished lots. As of November 30, 2025, Phase 2B of the Sky Ranch development is approximately 98% complete, and we have received all $17.3 million of payments related to the sale of the 211 lots in Phase 2B.

[**Table of Contents**](#TOC)

In February 2024, we began construction activities in Phase 2C at Sky Ranch, which is platted for 228 residential lots, 40 of which we have retained for use in our single-family rental business. Contracts with three of the four home builders in Phase 2C include milestone payments as construction progresses, with the fourth home builder having one payment due upon the transfer of title to the finished lots. As of November 30, 2025, Phase 2C of the Sky Ranch development is approximately 89% complete, and we have received all $17.3 million of payments related to the sale of the 228 lots in Phase 2C.

In December 2024, we began construction activities in Phase 2D at Sky Ranch, which is platted for 204 residential lots, 24 of which we have retained for use in our single-family rental business. We are contracted with two home builders in Phase 2D to include milestone payments as construction progresses. We are contracted with a third home builder having one payment due upon the transfer of title to the finished lots. As of November 30, 2025, Phase 2D of the Sky Ranch development is approximately 65% complete. As of November 30, 2025, we received $4.5 million, which represents the first and second milestone payments from the first builder and a partial first milestone payment for the second builder with a milestone payment contract. We expect all remaining milestone payments and finished lot payments for Phase 2D, which total $14.5 million, to be received over the next 12 months.

We recognize revenue earned under contracts with milestone payments over time using the percentage of completion method which aligns the recognition of revenue with the requisite progress made on construction activities. During the three months ended November 30, 2025 and 2024, due to the construction progress in Phase 2B through 2D, we recognized $6.0 million and $2.3 million, respectively, of lot sales revenue related to construction at Sky Ranch. We have recognized a total of $18.4 million of lot sales revenue since construction began on Phase 2A, $16.9 million of lot sales revenue since construction began on Phase 2B, $15.3 million of lot sales revenue since construction began on Phase 2C and $6.0 million of lot sales revenue since construction began on Phase 2D as of November 30, 2025. We expect to recognize the remaining $2.0 million of revenue from all four home builders for Phase 2C over the next 6 months, and the remaining $13.0 million of revenue from our home builders for Phase 2D before the end of our fiscal 2026.

We expect to begin construction activities in Phase 2E in fiscal 2026, with the completion of approximately 159 lots in calendar 2026 but will plan to pace construction to match builder absorption.

In addition to the lot sales described above, from the start of development at Sky Ranch through November 30, 2025, we have received $33.8 million of water and wastewater tap fees from the home builders, which is for all 509 taps sold in Phase 1 (with four being allocated to our single-family rentals), all 229 taps sold in Phase 2A (with 10 being allocated to our single-family rentals), 195 of 211 taps sold in Phase 2B (with 17 allocated to our single-family rentals), 119 of 228 taps sold in Phase 2C (with 40 allocated to our single-family rentals) and 6 of 204 taps sold in Phase 2D. The timing of tap sales is dependent on when home builders request building permits. Fees charged per water tap are dependent on lot sizes and average water usage across a broad range of housing product types, including duplexes and townhomes. For Phase 2 in total, we estimate water and wastewater tap fees will exceed $19.0 million.

#### Single-Family Rentals
During our fiscal 2021, we launched a new line of business we are referring to as our single-family rental business. During Phase 1 of Sky Ranch, we retained ownership of four residential lots for use in this business. As of November 30, 2025, we have completed 19 single-family homes on these lots which we own, maintain, and have available to lease under one-year lease terms. We expect to expand our single-family rentals in our second development phase of Sky Ranch by building homes on lots we did not sell to our home builder partners, which we will rent out once completed. As of November 30, 2025, we reserved approximately 91 lots in Phase 2, 10 of which are in Phase 2A and are completed and rented as of November 30, 2025. Additionally, we have reserved 17 lots in Phase 2B, which we anticipate completing in fiscal 2026.

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

[**Table of Contents**](#TOC)

**Results of Operations**

#### Executive Summary
***For the three months ended November 30, 2025 and 2024, we generated net income of $4.5 million and $3.9 million, respectively. The increase was primarily due to an increase in land development revenue. There was a decrease in water sales to oil and gas operators for drilling purposes in 2025, which was offset by an increase in water and wastewater tap fee revenue. Lot sales revenue is recognized using the percentage of completion method, which is based on progress of construction. Despite increased challenges in the housing market, our land development activities continue to perform well, as we continue construction on 2C and 2D at Sky Ranch.***

The tables below present our consolidated results of operations for the three months ended November 30, 2025 and 2024.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  |  |  |
| *(In thousands, except for water deliveries and taps sold)* | **November 30, 2025** | **November 30, 2024** | **$ Change** | **% Change** |
| Water and Wastewater |  |  |  |  |
| &nbsp;&nbsp;Water and wastewater activities | $812 | $1391 | $(579) | (42)% |
| &nbsp;&nbsp;Water and wastewater tap fees | 1670 | 1466 | 204 | 14% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total water and wastewater | 2482 | 2857 | (375) | (13)% |
| Land development revenue |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Lot sales | 6024 | 2319 | 3705 | 160% |
| &nbsp;&nbsp;&nbsp;&nbsp;Project management fees | 296 | 253 | 43 | 17% |
| &nbsp;&nbsp;&nbsp;&nbsp;Special facility projects and other | 202 | 199 | 3 | 2% |
| Single-family rental | 131 | 124 | 7 | 6% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenue | 9135 | 5752 | 3383 | 59% |
| Water and wastewater resource cost of revenue | 1112 | 1061 | 51 | 5% |
| Land development cost of revenue | 1717 | 956 | 761 | 80% |
| Single-family rental cost of revenue | 55 | 68 | (13) | (19)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total cost of revenue | 2884 | 2085 | 799 | 38% |
| General and administrative expense and depreciation | 1868 | 1947 | (79) | (4)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating income | 4383 | 1720 | 2663 | 155% |
| Other income, net | 1647 | 3488 | (1841) | (53)% |
| Income tax expense | (1465) | (1271) | 194 | 15% |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income | $4565 | $3937 | $628 | 16% |
| Basic EPS | $0.19 | $0.16 | $0.03 | 19% |
| Diluted EPS | $0.19 | $0.16 | $0.03 | 19% |
| Water delivered (acre-feet) | 147 | 301 | (154) | (51)% |
| Water taps sold | 51 | 38 | 13 | 34% |
| Wastewater taps sold | 31 | 35 | (4) | (11)% |

---

**Three Months Ended November 30, 2025 Results Compared to 2024**

For the three months ended November 30, 2025, total revenue increased as compared to the same period in 2024, primarily due to an increase in land development activity. When we transfer title to lots to home builders under contracts where we remain obligated to deliver finished lots, the sales of such lots are recognized using the percentage of completion method. The decrease in water sales was driven by a decline in oil and gas drilling activities within our service area in the 2025 period. This was offset by an increase in water and wastewater tap fee revenue. Tap fee revenue timing depends on the timing of builders filing for building permits, which has increased with the development of Phase 2C and 2D in 2026.

For the three months ended November 30, 2025, total costs of revenue increased as compared to the same period in 2024, due to increased revenue.

[**Table of Contents**](#TOC)

For the three months ended November 30, 2025, general and administrative expense increased slightly as compared to the same period in 2024 due to normal inflationary increases in operating expenses. The increase was offset by a reversal of a legal expense in 2025 in the amount of $0.5 million.

For the three months ended November 30, 2025, other income decreased as compared to the 2024 period primarily due to a decline in royalty revenues from our oil and gas mineral interest at Sky Ranch.

For the three months ended November 30, 2025, water deliveries decreased as compared to the 2024 period primarily due to a decrease in water sales to oil and gas operators.

Water and Wastewater Resource Development Results of Operation

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  |  |  |
| *(In thousands, except for water deliveries)* | **November 30, 2025** | **November 30, 2024** | **$ Change** | **% Change** |
| Metered water usage from: |  |  |  |  |
| &nbsp;&nbsp;Municipal water usage | $211 | $230 | $(19) | (8)% |
| &nbsp;&nbsp;Commercial water usage | 452 | 1014 | (562) | (55)% |
| Wastewater treatment fees | 113 | 89 | 24 | 27% |
| Water and wastewater tap fees | 1670 | 1466 | 204 | 14% |
| Other revenue | 36 | 58 | (22) | (38)% |
| &nbsp;&nbsp;Total segment revenue | 2482 | 2857 | (375) | (13)% |
| Water service cost | 488 | 483 | 5 | 1% |
| Wastewater service cost | 204 | 179 | 25 | 14% |
| Depreciation | 407 | 371 | 36 | 10% |
| Other | 13 | 28 | (15) | (54)% |
| &nbsp;&nbsp;Total expenses | 1112 | 1061 | 51 | 5% |
| Segment operating income | $1370 | $1796 | $(426) | (24)% |
| Water deliveries (acre-feet) |  |  |  |  |
| &nbsp;&nbsp;On Site | 7 | 1 | 6 | 600% |
| &nbsp;&nbsp;Commercial sales - export water and other | 5 | 1 | 4 | 400% |
| &nbsp;&nbsp;Sky Ranch | 103 | 93 | 10 | 11% |
| &nbsp;&nbsp;Wild Pointe | 24 | 29 | (5) | (17)% |
| &nbsp;&nbsp;O&G operations | 8 | 177 | (169) | (95)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total water deliveries | 147 | 301 | (154) | (51)% |

---

For the three months ended November 30, 2025, municipal water usage was consistent with the 2024 period. Commercial water usage revenue decreased for the three months ended November 30, 2025 compared to the 2024 period due to decreased water sales to oil and gas operators.

For the three months ended November 30, 2025, wastewater treatment fees increased slightly as compared to the 2024 period primarily due to new Sky Ranch customers.

For the three months ended November 30, 2025, water and wastewater tap sales increased compared to the 2024 period due to the timing of finished lots at Sky Ranch in 2025. Tap sales are driven by builders obtaining building permits in anticipation of home closings.

[**Table of Contents**](#TOC)

*Land Development Results of Operations*

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  |  |  |
| *(In thousands)* | **November 30, 2025** | **November 30, 2024** | **$ Change** | **% Change** |
| Lot sales | $6024 | $2319 | $3705 | 160% |
| Project management fees | 296 | 253 | 43 | 17 |
| Special facility projects and other | 202 | 199 | 3 | 2 |
| &nbsp;&nbsp;Total revenue | 6522 | 2771 | 3751 | 135% |
| Land development construction and project management cost | 1717 | 956 | 761 | 80% |
| Segment operating income | $4805 | $1815 | $2990 | 165% |

---

For the three months ended November 30, 2025, lot sales revenue increased as compared to the 2024 period due primarily to the timing of platted lot deliveries. When we transfer title to lots to home builders under contracts where we remain obligated to deliver finished lots, the sales of such lots are recognized using the percentage of completion method. Therefore, revenue will fluctuate due to the number of lots under the percentage of completion accounting method throughout Phase 2 which increased in the 2025 period.

For the three months ended November 30, 2025, total costs of revenue increased as compared to the 2024 period, due to increased revenue recognition from our percentage of completion revenue recognition.

*Single-Family Rental Results of Operations*

In fiscal 2021, we began construction on homes for our single-family rental business. Each home is rented under a one-year non-cancellable lease agreement. The costs reflected as cost of sales for the rental units include a pro-rata share of the annual property taxes and insurance related specifically to the rental units as well as immaterial fees related to the operations and maintenance assessments from the Sky Ranch CAB that are assessed to every home in Sky Ranch. Our tenants are responsible for all other utilities, including water and wastewater services that are paid to us through the Rangeview District. For the three months ended November 30, 2025, rental revenue and cost increased as compared to the 2024 period due to an increase in the number of rental units. As of November 30, 2025, the Company had a total of 19 units rented or available for rent.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  |  |  |
| *(In thousands)* | **November 30, 2025** | **November 30, 2024** | **$ Change** | **% Change** |
| Single-family rentals revenue | $131 | $124 | $7 | 6% |
| Single-family rentals cost | 55 | 68 | (13) | (19)% |
| Segment operating income | $76 | $56 | $20 | 36% |

---

#### Liquidity, Capital Resources and Financial Position
As of November 30, 2025, our working capital, defined as current assets less current liabilities, was $14.7 million, which included $17.1 million in cash and cash equivalents. All our cash is maintained at high-credit quality institutions, and we follow a diversified investment approach for our cash and cash equivalents by maintaining such funds with a portfolio of banks in high quality, highly liquid, short-term deposits and investments to mitigate banking concentration risk. We believe that as of November 30, 2025, and as of the date of the filing of this Quarterly Report on Form 10-Q, we have sufficient working capital to fund our operations for the next 12 months. Our expected obligations for the next 12 months are described below.

#### Sky Ranch Development
Phase 1 of the Sky Ranch development is complete. Development of Phase 2, which began in February 2021, is being done in five subphases, of which Phase 2A and Phase 2B are substantially completed and Phase 2C and Phase 2D are being actively developed as of November 30, 2025. We expect to begin development work on Phase 2E in fiscal 2026. We estimate total costs to complete the infrastructure (including public improvements) for all 591 lots in the last three subphases of Phase 2 to total $21.1 million. Of this, we

[**Table of Contents**](#TOC)

anticipate spending up to $10.8 million in the next 12 months, and we anticipate receiving approximately $17.5 million in milestone and finished lot payments from our builder customers. Additionally, we expect to receive tap fee payments from our builder customers over the same period. The amounts we expect to spend and receive in the next 12 months are dependent on the pace of construction in Phase 2C, Phase 2D and Phase 2E. We believe water and wastewater tap fees as well as progress payments from our home builder customers and our existing cash balances will fund our obligations for the next 12 months.

#### Single-Family Rental Construction Contract
As of November 30, 2025, we have entered into contracts with national home builders to construct the remaining 12 rental units at Sky Ranch in Phase 2B and 28 of the 40 rental units at Sky Ranch in Phase 2C. The contracted construction costs for all 40 units in Phase 2B and 2C will be approximately $12.4 million. As of November 30, 2025, we had incurred $1.5 million of these construction costs. We anticipate financing the majority of the remaining cost for Phase 2B and 2C rental units in fiscal 2026.

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

We have entered into a financing agreement that obligates us to fund the Rangeview District's cost of participating in WISE. We anticipate investing up to $2.0 million in total over the next 12 months to fund the Rangeview District's obligation to purchase water and fund development of infrastructure for WISE, and its obligations related to SMWSA. In exchange for funding the Rangeview District's obligations in WISE, we have the sole right to use and reuse the Rangeview District's 9% share of the WISE water and infrastructure to provide water service to the Rangeview District's customers and to receive the revenue from such service. Our current WISE subscription entitles us to approximately 3.0 million gallons per day of transmission pipeline capacity and up to 900 acre-feet per year of water.

#### Summary Cash Flows Table

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  |  |  |
| *(In thousands)* | **November 30, 2025** | **November 30, 2024** | **$ Change** | **% Change** |
| Cash (used) provided by: |  |  |  |  |
| &nbsp;&nbsp;Operating activities | $(979) | $5674 | $(6653) | (117)% |
| &nbsp;&nbsp;Investing activities | (4734) | (6552) | 1818 | 28% |
| &nbsp;&nbsp;Financing activities | 1203 | (113) | 1316 | 1165% |
| Net Change in cash | $(4510) | $(991) | $(3519) | (355)% |

---

For the three months ended November 30, 2025, we used cash as follows:

&nbsp;&nbsp;&nbsp;&nbsp;● Operating activities used $1.0 million in cash, mainly from normal operations to fund construction activities (including the public improvements) at Sky Ranch and payments to vendors. We anticipate continuing to spend cash for the construction activities at Sky Ranch for the foreseeable future.

&nbsp;&nbsp;&nbsp;&nbsp;● Investing activities used $4.7 million in cash, mainly for the construction of single-family rentals and construction of additional water and wastewater infrastructure.

&nbsp;&nbsp;&nbsp;&nbsp;● Financing activities provided $1.2 million of cash from the financing of our single-family rentals.

[**Table of Contents**](#TOC)

#### Critical Accounting Policies and Use of Estimates
Our critical accounting policies and estimates are described in "Critical Accounting Policies and Estimates" within Item 7 "Management's Discussion and Analysis of Financial Condition and Results of Operations" and Note 3 of the financial statements included in our 2025 Annual Report. The accounting policies and estimates used in preparing our interim consolidated financial statements for the three months ended November 30, 2025, are the same as those described in our 2025 Annual Report. There have been no changes to our critical accounting policies during the three months ended November 30, 2025. Certain information and note disclosures normally included in our annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted from the interim financial statements included in this Quarterly Report on Form 10-Q pursuant to the rules and regulations of the SEC, although we believe that the disclosures made are adequate to make the information not misleading. The unaudited consolidated financial statements and other information included in this Quarterly Report on Form 10-Q should be read in conjunction with the audited consolidated financial statements and notes thereto in our 2025 Annual Report.

#### Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not applicable.

#### Item 4. Controls and Procedures

#### Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures as defined in Rule 13a-15(e) of the Exchange Act that are designed to ensure that information required to be disclosed in our reports filed or submitted to the SEC under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by the SEC's rules and forms, and that information is accumulated and communicated to management, including the principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosures. The President and the Chief Financial Officer evaluated the effectiveness of disclosure controls and procedures as of November 30, 2025, pursuant to Rule 13a-15(b) under the Exchange Act. Based on this evaluation, the President and the Chief Financial Officer each concluded that as of November 30, 2025, our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were effective.

#### Changes in Internal Control Over Financial Reporting
No changes were made to our internal control over financial reporting during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

#### PART II. OTHER INFORMATION
**Item 1. Legal Proceedings**

#### District 1 Water Court - 2020 Application
The Company, Rangeview District and the State Land Board filed a Water Court Application in Colorado Water Court Division 1 on December 31, 2020 seeking to: (1) adjudicate 1,635 acre feet of water from the Box Elder Creek Alluvial aquifer (a new water right), (2) consolidate and enlarge certain reservoirs on the Lowry Ranch, (3) approve new places of use for existing water rights, (4) approve new places of storage for certain water rights, and (5) approve a new alternate diversion point for certain existing water rights. On February 7, 2025, the Water Court initially denied the application regarding the new water rights and the reservoir enlargement. Neither of these rulings impacted our existing water rights or existing reservoir storage sites. The Company and all opposing parties continued to work together on a resolution and reached a settlement agreement, which was approved by the Water Court on December 9, 2025. The settlement replaced the February 7, 2025 court ruling and grants the Company and the Rangeview Metropolitan District the new water rights, with certain stipulated conditions, and approves the remaining requests in the application. As of the date of this filing, the Company has reversed its accrual for this matter.

[**Table of Contents**](#TOC)

*Colorado Interstate Gas Company, L.L.C. v. Rangeview Metropolitan District, Pure Cycle Corporation, et al.*

On December 11, 2025, Colorado Interstate Gas Company, L.L.C. ("CIG") filed a complaint against the Company, Rangeview Metropolitan District, and Prosper Farms Investments, LLC in the District Court of Arapahoe County, Colorado. The complaint alleges that the Company's proposed construction and operation of the Rangeview water pipeline on the Prosper Farms property encroaches upon CIG's existing natural gas pipeline easements and interferes with CIG's ability to comply with federal safety regulations.

CIG seeks injunctive relief to limit the Company from constructing the water pipeline within 25 feet of CIG's pipelines, a mandatory injunction to remove any related facilities or fill within that zone, and a declaratory judgment establishing a fixed 25-foot easement width for its pipelines. Additionally, CIG seeks unspecified monetary damages for alleged trespass and breach of easement.

The Company believes these claims are without merit and intends to vigorously defend its rights to construct and operate Rangeview's water pipeline within the easement under the approved parameters. As of the date of this filing, the Company has not recorded an accrual for this matter, as management does not believe a loss is probable or that potential damages, if any, are reasonably estimable.

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

On November 2, 2022, our Board of Directors approved a stock repurchase program. The program is open-ended and authorizes repurchases of up to an aggregate of 200,000 shares of common stock in the open market. The Company did not repurchase shares during the quarter ended November 30, 2025. The following table summarizes the purchase of our common stock subsequent to quarter end and through January 6, 2026:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Period** | **Total Number of Shares Purchased** | **Average Price Paid per Share** | **Total Number of Shares Purchase as Part of Publicly Announced Plans or Programs** | **Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs** |
| &nbsp;&nbsp;December 2025 | 4600 | 10.99 | 4600 | 99974 |
| &nbsp;&nbsp;January 2026 | 2500 | 10.70 | 2500 | 97474 |
| Total | 7100 | $10.85 | 7100 | 97474 |

---

[**Table of Contents**](#TOC)

**Item 6. Exhibits**

---

| | |
|:---|:---|
| **Exhibit Number** | **Description** |
| 31.1 | [Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. \*](pcyo-20251130xex31d1.htm) |
| 31.2 | [Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. \*](pcyo-20251130xex31d2.htm) |
| 32.1 | [Certification of principal executive officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. \*\*](pcyo-20251130xex32d1.htm) |
| 32.2 | [Certification of principal financial officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. \*\*](pcyo-20251130xex32d2.htm) |
| 101.INS | Inline XBRL Instance Document. \* |
| 101.SCH | Inline XBRL Taxonomy Extension Schema Document. \* |
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document. \* |
| 101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document. \* |
| 101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document. \* |
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document. \* |
| 104 | Cover page formatted as inline XBRL and contained in Exhibit 101 |

---

\* Filed herewith.

\*\* Furnished herewith.

[**Table of Contents**](#TOC)

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

PURE CYCLE CORPORATION

---

| |
|:---|
| /s/ Marc S. Spezialy |
| Marc S. Spezialy |
| Vice President and Chief Financial Officer |
| January 7, 2026 |

---

## Exhibit 31.1

**EXHIBIT 31.1**

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

I, Mark W. Harding, certify that:

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

2.&nbsp;&nbsp;&nbsp;&nbsp;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.&nbsp;&nbsp;&nbsp;&nbsp;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.&nbsp;&nbsp;&nbsp;&nbsp;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:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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.&nbsp;&nbsp;&nbsp;&nbsp;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):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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: January 7, 2026 |
| /s/ Mark W. Harding |
| Mark W. Harding |
| Principal Executive Officer |

---

------

## Exhibit 31.2

**EXHIBIT 31.2**

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

I, Marc S. Spezialy, certify that:

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

2.&nbsp;&nbsp;&nbsp;&nbsp;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.&nbsp;&nbsp;&nbsp;&nbsp;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.&nbsp;&nbsp;&nbsp;&nbsp;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:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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.&nbsp;&nbsp;&nbsp;&nbsp;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):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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: January 7, 2026 |
| /s/ Marc S. Spezialy |
| Marc S. Spezialy |
| Principal Financial Officer |

---

------

## Exhibit 32.1

**EXHIBIT 32.1**

**CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report on Form 10-Q of Pure Cycle Corporation (the "Company") for the three months ended November 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Mark W. Harding, President and Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

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

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

---

| |
|:---|
| /s/ Mark W. Harding |
| Mark W. Harding |
| Principal Executive Officer |
| January 7, 2026 |

---

------

## Exhibit 32.2

**EXHIBIT 32.2**

**CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report on Form 10-Q of Pure Cycle Corporation (the "Company") for the three months ended November 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Marc S. Spezialy, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

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

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

---

| |
|:---|
| /s/ Marc S. Spezialy |
| Marc S. Spezialy |
| Principal Financial Officer |
| January 7, 2026 |

---

------