|
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 net cash provided by (used in) operating activities: | |||||
| Depreciation and amortization | |||||
| Amortization of deferred financing costs | |||||
| Amortization of deferred financing costs and mortgage discounts (premiums) | |||||
| Accretion of terminated swap | |||||
| Amortization of mortgage premiums and discounts, net | |||||
| Amortization (accretion) of market lease and other intangibles, net | |||||
| Bad debt expense | |||||
| Stock-based compensation amortization expense | |||||
| Loss (gain) on non-designated derivative instruments | |||||
| Cash received from non-designated derivative instruments | |||||
| (Gain) loss on sale of real estate investments | |||||
| Gain on extinguishment of debt | |||||
| Impairment charges | |||||
| Deferred tax valuation allowance | |||||
| Changes in assets and liabilities: | |||||
| Straight-line rent receivable, net | |||||
| Prepaid expenses and other assets, net | |||||
| Accounts receivable, net | |||||
| Deferred leasing costs | |||||
| Accounts payable, accrued expenses and other liabilities | |||||
| Deferred rent | |||||
| Net cash provided by (used in) operating activities | |||||
| Cash flows from investing activities: | |||||
| Acquisitions of real estate | |||||
| Capital expenditures | |||||
| Investments in non-designated interest rate caps, net | |||||
| Proceeds from sales of real estate, net | |||||
| Net cash provided by (used in) investing activities | |||||
| Cash flows from financing activities: | |||||
| Borrowings/Proceeds from credit facility | |||||
| Fannie Mae and other secured debt | |||||
| Credit Agreement | |||||
| Total borrowings/Proceeds from credit facility | |||||
| Repayments of Fannie Mae and other secured debt | |||||
| Proceeds from mortgage notes payable | |||||
| Repayments of mortgage notes payable | |||||
| Payments for non-designated derivative instruments | |||||
| Proceeds from interest rate swap terminations | |||||
| Payments of deferred financing costs | |||||
| Proceeds from promissory note | |||||
| Proceeds from issuance of Preferred Stock, net | |||||
| Series A Preferred Stock | |||||
| Series B Preferred Stock | |||||
| Taxes paid for net settlement of equity-based awards | |||||
| Payment of offering costs | |||||
| Dividend paid on Preferred stock | |||||
| Series A Preferred Stock | |||||
| Series B Preferred Stock | |||||
| Buyout of non-controlling interest holders | |||||
| Repurchase of Preferred Stock | |||||
| Purchase of non-controlling interest | |||||
| Contributions from non-controlling interest holders | |||||
| Distributions to non-controlling interest holders | |||||
| Net cash (used in) provided by financing activities | |||||
| Net change in cash, cash equivalents and restricted cash | |||||
| Cash, cash equivalents and restricted cash, beginning of year | |||||
| Cash, cash equivalents and restricted cash, end of year | |||||
| Supplemental disclosures of cash flow information: | |||||
| Cash paid for interest | |||||
| Cash paid for income and franchise taxes | |||||
| Cash (received) paid for income and franchise taxes | |||||
| Non-cash investing and financing activities: | |||||
| Common stock issued through stock dividends | |||||
| Preferred stock dividend declared | |||||
| Mortgages issued with acquisition of real estate investments | |||||
| Accrued capital expenditures | |||||
| Accrued offering costs on Series B Preferred Stock | |||||
| Proceeds from real estate sales used to repay mortgage notes payable | |||||
| Mortgage notes payable repaid with proceeds from real estate sales | |||||
| Proceeds from real estate sales used to repay amounts outstanding under the Prior Credit Facility | |||||
| Amounts outstanding under the Prior Credit Facility repaid with proceeds from real estate sales | |||||
| Cash and cash equivalents | |||||
| Restricted cash | |||||
Loading...