|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to cash provided by operating activities | |||||
| Depreciation of building and site improvements | |||||
| Amortization of acquired tenant improvements | |||||
| Amortization of in-place leases | |||||
| Amortization of above-market leases | |||||
| Amortization of below-market leases | |||||
| Amortization of above-market ground lease | |||||
| Amortization of debt issuance costs | |||||
| Amortization of debt discount | |||||
| Restricted stock unit compensation | |||||
| Non-cash ground lease expense | |||||
| Income on investment in tenancy-in-common | |||||
| Non-cash loan extension fee | |||||
| Dead deal expense | |||||
| (Loss) gain on derivative valuation, net | |||||
| Loss (gain) on derivative valuation | |||||
| Loss on held for sale asset valuation | |||||
| Loss on extinguishment of debt | |||||
| Write-off of deferred financing cost | |||||
| Gain on sale of property | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Escrow and other assets | |||||
| Deferred rent asset | |||||
| Prepaid expenses | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Accrued expenses - related party | |||||
| Lease liability | |||||
| Deferred rent liability | |||||
| Net cash provided by operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Purchase of land, buildings, other tangible and intangible assets | |||||
| Escrow (deposit) return for purchase of properties | |||||
| Investment in tenancy-in-common | |||||
| Purchase of remaining tenancy-in-common interest | |||||
| Proceeds from sale of land, buildings, other tangible and intangible assets | |||||
| Net cash provided by (used in) investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from issuance of redeemable non-controlling interests | |||||
| Redemption of redeemable non-controlling interests | |||||
| Proceeds of issuance on loan payable - related party | |||||
| Repayment of other payable - related party | |||||
| Mortgage loan borrowings | |||||
| Mortgage loan repayments | |||||
| Debt extinguishment costs | |||||
| Equity issuance costs | |||||
| Deferred financing costs | |||||
| Debt issuance costs | |||||
| Insurance financing borrowings | |||||
| Insurance financing repayments | |||||
| Distribution on non-controlling interests | |||||
| Dividends paid on preferred stock | |||||
| Dividends paid on common stock | |||||
| Net cash (used in) provided by financing activities | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents and restricted cash - beginning of period | |||||
| Cash and cash equivalents and restricted cash - end of period | |||||
| CASH TRANSACTIONS | |||||
| Interest Paid | |||||
| NON-CASH TRANSACTIONS | |||||
| Accrual of preferred stock dividend | |||||
| Assumption of loans in connection with property acquisitions | |||||
| Issuance of Series B-2 Preferred Units in connection with property acquisitions | |||||
| Conversion of Preferred Stock into Common Stock | |||||
| Stock issued for cashless exercise of Investor Warrants | |||||
| Deferred distribution on redeemable non-controlling interests | |||||
| Gain On Change In Fair Values of Derivative Instrument | |||||
| Recognition of ROU asset and lease liability for ground lease related to property acquisition | |||||
| Issuance of Other payable - related party for Redemption of Non-Controlling Interest | |||||
| Common stock issued to redeem non-controlling interest | |||||
Loading...