2024 Q3 Form 10-Q Financial Statement
#000149315224045229 Filed on November 14, 2024
Income Statement
Concept | 2024 Q3 | 2023 Q3 |
---|---|---|
Revenue | $860.0K | $468.0K |
YoY Change | 83.76% | 38.46% |
Cost Of Revenue | $1.020M | |
YoY Change | 4.83% | |
Gross Profit | -$552.0K | |
YoY Change | -13.07% | |
Gross Profit Margin | -117.95% | |
Selling, General & Admin | $1.482M | |
YoY Change | 86.65% | |
% of Gross Profit | ||
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $1.400M | $485.0K |
YoY Change | 188.66% | 38.97% |
% of Gross Profit | ||
Operating Expenses | $7.799M | $3.782M |
YoY Change | 106.21% | 78.73% |
Operating Profit | -$4.334M | |
YoY Change | 57.54% | |
Interest Expense | -$8.000K | |
YoY Change | -101.78% | |
% of Operating Profit | ||
Other Income/Expense, Net | $15.00K | $12.00K |
YoY Change | 25.0% | -97.33% |
Pretax Income | -$3.302M | |
YoY Change | 148.46% | |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | -$6.900M | -$3.300M |
YoY Change | 109.09% | 215.79% |
Net Earnings / Revenue | -802.33% | -705.13% |
Basic Earnings Per Share | -$1.90 | -$0.92 |
Diluted Earnings Per Share | -$1.90 | -$0.92 |
COMMON SHARES | ||
Basic Shares Outstanding | 3.640M shares | 3.578M shares |
Diluted Shares Outstanding | 3.640M shares | 3.578M shares |
Balance Sheet
Concept | 2024 Q3 | 2023 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $15.74M | |
YoY Change | -88.71% | |
Cash & Equivalents | $23.99M | $15.74M |
Short-Term Investments | ||
Other Short-Term Assets | $23.94M | |
YoY Change | ||
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $39.68M | |
YoY Change | -77.25% | |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $313.2M | |
YoY Change | 95.16% | |
Goodwill | ||
YoY Change | ||
Intangibles | $7.371M | $7.646M |
YoY Change | -3.6% | -18.15% |
Long-Term Investments | ||
YoY Change | ||
Other Assets | $8.336M | |
YoY Change | 22.05% | |
Total Long-Term Assets | $321.5M | |
YoY Change | 92.18% | |
TOTAL ASSETS | ||
Total Short-Term Assets | $39.68M | |
Total Long-Term Assets | $321.5M | |
Total Assets | $495.7M | $361.2M |
YoY Change | 37.22% | 5.7% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $8.939M | |
YoY Change | 620.89% | |
Accrued Expenses | $14.79M | |
YoY Change | 125.64% | |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $2.600M | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $34.97M | |
YoY Change | 348.65% | |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $1.000K | |
YoY Change | ||
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $1.000K | |
YoY Change | -99.98% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $34.97M | |
Total Long-Term Liabilities | $1.000K | |
Total Liabilities | $184.7M | $34.97M |
YoY Change | 428.14% | 160.88% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | ||
YoY Change | ||
Common Stock | ||
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $323.8M | |
YoY Change | ||
Total Liabilities & Shareholders Equity | $495.7M | $361.2M |
YoY Change | 37.22% | 5.7% |
Cashflow Statement
Concept | 2024 Q3 | 2023 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$6.900M | -$3.300M |
YoY Change | 109.09% | 215.79% |
Depreciation, Depletion And Amortization | $1.400M | $485.0K |
YoY Change | 188.66% | 38.97% |
Cash From Operating Activities | -$1.821M | |
YoY Change | 19.1% | |
INVESTING ACTIVITIES | ||
Capital Expenditures | $49.60M | |
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $8.000K | |
YoY Change | -100.08% | |
Cash From Investing Activities | -$49.59M | |
YoY Change | 391.86% | |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 1.004M | |
YoY Change | -74.77% | |
NET CHANGE | ||
Cash From Operating Activities | -1.821M | |
Cash From Investing Activities | -49.59M | |
Cash From Financing Activities | 1.004M | |
Net Change In Cash | -50.41M | |
YoY Change | 560.52% | |
FREE CASH FLOW | ||
Cash From Operating Activities | -$1.821M | |
Capital Expenditures | $49.60M | |
Free Cash Flow | -$51.42M | |
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2023Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Belpointe PREP, LLC | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | ||
dei |
Trading Symbol
TradingSymbol
|
OZ | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | ||
dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2024Q3 | us-gaap |
Land
Land
|
51038000 | usd |
CY2023Q4 | us-gaap |
Land
Land
|
38741000 | usd |
CY2024Q3 | us-gaap |
Investment Building And Building Improvements
InvestmentBuildingAndBuildingImprovements
|
234931000 | usd |
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-09-30 | ||
CY2024Q3 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
2093000 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
8530000 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
9172000 | usd |
CY2024Q3 | us-gaap |
Real Estate Inventory Construction Materials
RealEstateInventoryConstructionMaterials
|
172331000 | usd |
CY2023Q4 | us-gaap |
Real Estate Inventory Construction Materials
RealEstateInventoryConstructionMaterials
|
291130000 | usd |
CY2024Q3 | OZ |
Real Estate Investment Property Gross
RealEstateInvestmentPropertyGross
|
468923000 | usd |
CY2023Q4 | OZ |
Real Estate Investment Property Gross
RealEstateInvestmentPropertyGross
|
356982000 | usd |
CY2024Q3 | us-gaap |
Real Estate Investment Property Accumulated Depreciation
RealEstateInvestmentPropertyAccumulatedDepreciation
|
5102000 | usd |
CY2023Q4 | us-gaap |
Real Estate Investment Property Accumulated Depreciation
RealEstateInvestmentPropertyAccumulatedDepreciation
|
3441000 | usd |
CY2024Q3 | us-gaap |
Real Estate Investment Property Net
RealEstateInvestmentPropertyNet
|
463821000 | usd |
CY2023Q4 | us-gaap |
Real Estate Investment Property Net
RealEstateInvestmentPropertyNet
|
353541000 | usd |
CY2024Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
23990000 | usd |
CY2023Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
19678000 | usd |
CY2024Q3 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
2600000 | usd |
CY2023Q4 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
4000000 | usd |
CY2024Q3 | us-gaap |
Below Market Lease Net
BelowMarketLeaseNet
|
1245000 | usd |
CY2023Q4 | us-gaap |
Below Market Lease Net
BelowMarketLeaseNet
|
1324000 | usd |
CY2024Q3 | us-gaap |
Accounts Payable Current And Noncurrent
AccountsPayableCurrentAndNoncurrent
|
17347000 | usd |
CY2023Q4 | us-gaap |
Accounts Payable Current And Noncurrent
AccountsPayableCurrentAndNoncurrent
|
12584000 | usd |
CY2024Q3 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
12530000 | usd |
CY2023Q4 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
9097000 | usd |
CY2024Q3 | us-gaap |
Liabilities
Liabilities
|
184705000 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
57053000 | usd |
CY2024Q3 | us-gaap |
Members Equity
MembersEquity
|
308658000 | usd |
CY2023Q4 | us-gaap |
Members Equity
MembersEquity
|
322626000 | usd |
CY2024Q3 | us-gaap |
Members Equity Attributable To Noncontrolling Interest
MembersEquityAttributableToNoncontrollingInterest
|
2312000 | usd |
CY2023Q4 | us-gaap |
Members Equity Attributable To Noncontrolling Interest
MembersEquityAttributableToNoncontrollingInterest
|
2438000 | usd |
CY2024Q3 | us-gaap |
Limited Liability Company Llc Members Equity Including Portion Attributable To Noncontrolling Interest
LimitedLiabilityCompanyLlcMembersEquityIncludingPortionAttributableToNoncontrollingInterest
|
310970000 | usd |
CY2023Q4 | us-gaap |
Limited Liability Company Llc Members Equity Including Portion Attributable To Noncontrolling Interest
LimitedLiabilityCompanyLlcMembersEquityIncludingPortionAttributableToNoncontrollingInterest
|
325064000 | usd |
CY2024Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
495675000 | usd |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
382117000 | usd |
CY2024Q3 | us-gaap |
Lease Income
LeaseIncome
|
860000 | usd |
CY2023Q3 | us-gaap |
Lease Income
LeaseIncome
|
468000 | usd |
us-gaap |
Lease Income
LeaseIncome
|
1581000 | usd | |
us-gaap |
Lease Income
LeaseIncome
|
1743000 | usd | |
CY2024Q3 | us-gaap |
Revenues
Revenues
|
860000 | usd |
CY2023Q3 | us-gaap |
Revenues
Revenues
|
468000 | usd |
us-gaap |
Revenues
Revenues
|
1581000 | usd | |
CY2024Q3 | us-gaap |
Occupancy Net
OccupancyNet
|
2083000 | usd |
CY2023Q3 | us-gaap |
Occupancy Net
OccupancyNet
|
1020000 | usd |
us-gaap |
Occupancy Net
OccupancyNet
|
4775000 | usd | |
us-gaap |
Occupancy Net
OccupancyNet
|
3027000 | usd | |
CY2024Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
921000 | usd |
CY2023Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1482000 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3667000 | usd | |
CY2024Q3 | us-gaap |
Interest Expense Operating
InterestExpenseOperating
|
3331000 | usd |
CY2024Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1464000 | usd |
CY2023Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
485000 | usd |
CY2023Q3 | us-gaap |
Impairment Of Real Estate
ImpairmentOfRealEstate
|
795000 | usd |
us-gaap |
Impairment Of Real Estate
ImpairmentOfRealEstate
|
777000 | usd | |
us-gaap |
Impairment Of Real Estate
ImpairmentOfRealEstate
|
2961000 | usd | |
CY2024Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
7799000 | usd |
CY2023Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
3782000 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
17365000 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
12142000 | usd | |
CY2024Q3 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
148000 | usd |
CY2023Q3 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
92000 | usd |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
386000 | usd | |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
93000 | usd | |
CY2024Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-133000 | usd |
CY2023Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-80000 | usd |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-224000 | usd | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
126000 | usd | |
CY2024Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
15000 | usd |
CY2023Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
12000 | usd |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
162000 | usd | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
219000 | usd | |
CY2024Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-6924000 | usd |
CY2023Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-18000 | usd |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
8000 | usd | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-6000 | usd | |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-6928000 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3284000 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-15630000 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-10174000 | usd | |
CY2024Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.90 | |
CY2024Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.90 | |
CY2023Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.92 | |
CY2023Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.92 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-4.30 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-4.30 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-2.87 | ||
CY2024Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
3640067 | shares |
CY2024Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
3640067 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
3577857 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
3577857 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
3634454 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
3634454 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
3542765 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
3542765 | shares | |
CY2024Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
711000 | usd |
CY2024Q1 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
-2000 | usd |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-3981000 | usd |
CY2024Q1 | us-gaap |
Limited Liability Company Llc Members Equity Including Portion Attributable To Noncontrolling Interest
LimitedLiabilityCompanyLlcMembersEquityIncludingPortionAttributableToNoncontrollingInterest
|
321792000 | usd |
CY2024Q2 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
-4000 | usd |
CY2024Q2 | us-gaap |
Noncontrolling Interest Increase From Business Combination
NoncontrollingInterestIncreaseFromBusinessCombination
|
198000 | usd |
CY2024Q2 | us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
26000 | usd |
CY2024Q2 | us-gaap |
Profit Loss
ProfitLoss
|
-4716000 | usd |
CY2024Q2 | us-gaap |
Limited Liability Company Llc Members Equity Including Portion Attributable To Noncontrolling Interest
LimitedLiabilityCompanyLlcMembersEquityIncludingPortionAttributableToNoncontrollingInterest
|
316900000 | usd |
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001807046 | ||
CY2023Q4 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
usd | |
CY2024Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2023Q3 | us-gaap |
Interest Expense Operating
InterestExpenseOperating
|
usd | |
us-gaap |
Interest Expense Operating
InterestExpenseOperating
|
usd | ||
CY2024Q3 | us-gaap |
Impairment Of Real Estate
ImpairmentOfRealEstate
|
usd | |
us-gaap |
Payments To Acquire Real Estate
PaymentsToAcquireRealEstate
|
usd | ||
us-gaap |
Proceeds From Issuance Of Senior Long Term Debt
ProceedsFromIssuanceOfSeniorLongTermDebt
|
usd | ||
us-gaap |
Repayments Of Short Term Debt
RepaymentsOfShortTermDebt
|
usd | ||
us-gaap |
Proceeds From Other Short Term Debt
ProceedsFromOtherShortTermDebt
|
usd | ||
CY2023 | OZ |
Placed Into Service
PlacedIntoService
|
usd | |
OZ |
Land Available For Developments
LandAvailableForDevelopments
|
usd | ||
CY2024Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal Remainder Of Fiscal Year
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear
|
usd | |
CY2024Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
usd | |
CY2024Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
usd | |
CY2024Q3 | OZ |
Long Term Debt Maturities Repayments Of Principal After Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFour
|
usd | |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity File Number
EntityFileNumber
|
001-40911 | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
84-4412083 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
255 Glenville Road | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Greenwich | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
CT | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
06831 | ||
dei |
City Area Code
CityAreaCode
|
(203) | ||
dei |
Local Phone Number
LocalPhoneNumber
|
883-1944 | ||
dei |
Entity Information Former Legal Or Registered Name
EntityInformationFormerLegalOrRegisteredName
|
Not Applicable | ||
dei |
Security12b Title
Security12bTitle
|
Class A units | ||
dei |
Security Exchange Name
SecurityExchangeName
|
NYSEAMER | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
CY2023Q4 | us-gaap |
Investment Building And Building Improvements
InvestmentBuildingAndBuildingImprovements
|
17939000 | usd |
CY2023Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
20125000 | usd |
CY2024Q3 | us-gaap |
Other Assets
OtherAssets
|
7864000 | usd |
CY2023Q4 | us-gaap |
Other Assets
OtherAssets
|
8451000 | usd |
CY2024Q3 | us-gaap |
Assets
Assets
|
495675000 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
382117000 | usd |
CY2024Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
144135000 | usd |
us-gaap |
Revenues
Revenues
|
1743000 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
4469000 | usd | |
us-gaap |
Interest Expense Operating
InterestExpenseOperating
|
5757000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
2389000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1685000 | usd | |
CY2023Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-3302000 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-15622000 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-10180000 | usd | |
CY2024Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
4000 | usd |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-2.87 | ||
CY2023Q4 | us-gaap |
Limited Liability Company Llc Members Equity Including Portion Attributable To Noncontrolling Interest
LimitedLiabilityCompanyLlcMembersEquityIncludingPortionAttributableToNoncontrollingInterest
|
325064000 | usd |
CY2024Q3 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
1000000 | usd |
CY2024Q3 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
-6000 | usd |
CY2024Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-6924000 | usd |
CY2024Q3 | us-gaap |
Limited Liability Company Llc Members Equity Including Portion Attributable To Noncontrolling Interest
LimitedLiabilityCompanyLlcMembersEquityIncludingPortionAttributableToNoncontrollingInterest
|
310970000 | usd |
CY2022Q4 | us-gaap |
Limited Liability Company Llc Members Equity Including Portion Attributable To Noncontrolling Interest
LimitedLiabilityCompanyLlcMembersEquityIncludingPortionAttributableToNoncontrollingInterest
|
332652000 | usd |
CY2023Q1 | us-gaap |
Noncontrolling Interest Increase From Business Combination
NoncontrollingInterestIncreaseFromBusinessCombination
|
963000 | usd |
CY2023Q1 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
-119000 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-2807000 | usd |
CY2023Q1 | us-gaap |
Limited Liability Company Llc Members Equity Including Portion Attributable To Noncontrolling Interest
LimitedLiabilityCompanyLlcMembersEquityIncludingPortionAttributableToNoncontrollingInterest
|
328763000 | usd |
CY2023Q2 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
3844000 | usd |
CY2023Q2 | OZ |
Capital Distribution To Noncontrolling Interests
CapitalDistributionToNoncontrollingInterests
|
-24000 | usd |
CY2023Q2 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
-169000 | usd |
CY2023Q2 | us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
238000 | usd |
CY2023Q2 | us-gaap |
Profit Loss
ProfitLoss
|
-4071000 | usd |
CY2023Q2 | us-gaap |
Limited Liability Company Llc Members Equity Including Portion Attributable To Noncontrolling Interest
LimitedLiabilityCompanyLlcMembersEquityIncludingPortionAttributableToNoncontrollingInterest
|
328581000 | usd |
CY2023Q2 | us-gaap |
Limited Liability Company Llc Members Equity Including Portion Attributable To Noncontrolling Interest
LimitedLiabilityCompanyLlcMembersEquityIncludingPortionAttributableToNoncontrollingInterest
|
328581000 | usd |
CY2023Q3 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
1088000 | usd |
CY2023Q3 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
-113000 | usd |
CY2023Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-3302000 | usd |
CY2023Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-3302000 | usd |
CY2023Q3 | us-gaap |
Limited Liability Company Llc Members Equity Including Portion Attributable To Noncontrolling Interest
LimitedLiabilityCompanyLlcMembersEquityIncludingPortionAttributableToNoncontrollingInterest
|
326254000 | usd |
CY2023Q3 | us-gaap |
Limited Liability Company Llc Members Equity Including Portion Attributable To Noncontrolling Interest
LimitedLiabilityCompanyLlcMembersEquityIncludingPortionAttributableToNoncontrollingInterest
|
326254000 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-15622000 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-10180000 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
3160000 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1685000 | usd | |
OZ |
Accretion Of Rentrelated Intangibles And Straightline Rent Adjustments
AccretionOfRentrelatedIntangiblesAndStraightlineRentAdjustments
|
21000 | usd | |
OZ |
Accretion Of Rentrelated Intangibles And Straightline Rent Adjustments
AccretionOfRentrelatedIntangiblesAndStraightlineRentAdjustments
|
-723000 | usd | |
us-gaap |
Impairment Of Real Estate
ImpairmentOfRealEstate
|
777000 | usd | |
us-gaap |
Impairment Of Real Estate
ImpairmentOfRealEstate
|
2961000 | usd | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-221000 | usd | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
135000 | usd | |
us-gaap |
Increase Decrease In Due To Affiliates
IncreaseDecreaseInDueToAffiliates
|
1283000 | usd | |
us-gaap |
Increase Decrease In Due To Affiliates
IncreaseDecreaseInDueToAffiliates
|
145000 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-37000 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-205000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-463000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
234000 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
1876000 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
565000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-8710000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-5243000 | usd | |
us-gaap |
Payments To Develop Real Estate Assets
PaymentsToDevelopRealEstateAssets
|
110630000 | usd | |
us-gaap |
Payments To Develop Real Estate Assets
PaymentsToDevelopRealEstateAssets
|
95825000 | usd | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
206000 | usd | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
75000 | usd | |
OZ |
Proceeds From Interest Rate Cap
ProceedsFromInterestRateCap
|
186000 | usd | |
OZ |
Proceeds From Interest Rate Cap
ProceedsFromInterestRateCap
|
8000 | usd | |
OZ |
Purchase Of Interest Rate Cap
PurchaseOfInterestRateCap
|
135000 | usd | |
OZ |
Purchase Of Interest Rate Cap
PurchaseOfInterestRateCap
|
159000 | usd | |
us-gaap |
Payments To Acquire Real Estate
PaymentsToAcquireRealEstate
|
5180000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-110785000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-101231000 | usd | |
us-gaap |
Proceeds From Issuance Of Senior Long Term Debt
ProceedsFromIssuanceOfSeniorLongTermDebt
|
54247000 | usd | |
us-gaap |
Proceeds From Construction Loans Payable
ProceedsFromConstructionLoansPayable
|
72141000 | usd | |
us-gaap |
Proceeds From Construction Loans Payable
ProceedsFromConstructionLoansPayable
|
1000 | usd | |
us-gaap |
Repayments Of Short Term Debt
RepaymentsOfShortTermDebt
|
4000000 | usd | |
OZ |
Payment Of Deferred Financing Costs
PaymentOfDeferredFinancingCosts
|
3143000 | usd | |
OZ |
Payment Of Deferred Financing Costs
PaymentOfDeferredFinancingCosts
|
3488000 | usd | |
us-gaap |
Proceeds From Other Short Term Debt
ProceedsFromOtherShortTermDebt
|
2600000 | usd | |
us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
1711000 | usd | |
us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
4932000 | usd | |
OZ |
Capital Distribution To Noncontrolling Interests
CapitalDistributionToNoncontrollingInterests
|
200000 | usd | |
OZ |
Capital Distribution To Noncontrolling Interests
CapitalDistributionToNoncontrollingInterests
|
24000 | usd | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
90000 | usd | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-101000 | usd | |
OZ |
Payment Of Offering Costs
PaymentOfOfferingCosts
|
47000 | usd | |
OZ |
Payment Of Offering Costs
PaymentOfOfferingCosts
|
319000 | usd | |
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
26000 | usd | |
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
188000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
123425000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1189000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
3930000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-105285000 | usd | |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
23585000 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
144967000 | usd |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
27515000 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
39682000 | usd |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_84F_eus-gaap--UseOfEstimates_zM3gfkvv2z21" style="font: 10pt Times New Roman, Times, Serif; text-align: justify; margin-top: 0pt; margin-bottom: 0pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i><span id="xdx_86B_zWx1O86WNaQf">Use of Estimates</span></i></b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; text-align: justify; margin-top: 0pt; margin-bottom: 0pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; text-align: justify; margin-top: 0pt; margin-bottom: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and the accompanying notes. Actual results could materially differ from those estimates.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; text-align: justify; margin-top: 0pt; margin-bottom: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> | ||
CY2024Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
23990000 | usd |
CY2023Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
20125000 | usd |
CY2023Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
15743000 | usd |
CY2024Q3 | us-gaap |
Restricted Cash
RestrictedCash
|
3525000 | usd |
CY2023Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
3460000 | usd |
CY2023Q3 | us-gaap |
Restricted Cash
RestrictedCash
|
23939000 | usd |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
27515000 | usd |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
23585000 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
39682000 | usd |
CY2024Q3 | us-gaap |
Operating Lease Lease Income Lease Payments
OperatingLeaseLeaseIncomeLeasePayments
|
539000 | usd |
CY2023Q3 | us-gaap |
Operating Lease Lease Income Lease Payments
OperatingLeaseLeaseIncomeLeasePayments
|
241000 | usd |
us-gaap |
Operating Lease Lease Income Lease Payments
OperatingLeaseLeaseIncomeLeasePayments
|
1041000 | usd | |
us-gaap |
Operating Lease Lease Income Lease Payments
OperatingLeaseLeaseIncomeLeasePayments
|
773000 | usd | |
CY2024Q3 | us-gaap |
Operating Lease Variable Lease Income
OperatingLeaseVariableLeaseIncome
|
302000 | usd |
CY2023Q3 | us-gaap |
Operating Lease Variable Lease Income
OperatingLeaseVariableLeaseIncome
|
99000 | usd |
us-gaap |
Operating Lease Variable Lease Income
OperatingLeaseVariableLeaseIncome
|
563000 | usd | |
us-gaap |
Operating Lease Variable Lease Income
OperatingLeaseVariableLeaseIncome
|
247000 | usd | |
CY2024Q3 | OZ |
Operating Lease Income
OperatingLeaseIncome
|
841000 | usd |
CY2023Q3 | OZ |
Operating Lease Income
OperatingLeaseIncome
|
340000 | usd |
OZ |
Operating Lease Income
OperatingLeaseIncome
|
1604000 | usd | |
OZ |
Operating Lease Income
OperatingLeaseIncome
|
1020000 | usd | |
CY2024Q3 | us-gaap |
Amortization Of Above And Below Market Leases
AmortizationOfAboveAndBelowMarketLeases
|
100000 | usd |
CY2023Q3 | us-gaap |
Amortization Of Above And Below Market Leases
AmortizationOfAboveAndBelowMarketLeases
|
100000 | usd |
us-gaap |
Amortization Of Above And Below Market Leases
AmortizationOfAboveAndBelowMarketLeases
|
100000 | usd | |
us-gaap |
Amortization Of Above And Below Market Leases
AmortizationOfAboveAndBelowMarketLeases
|
700000 | usd | |
CY2024Q3 | us-gaap |
Costs And Expenses Related Party
CostsAndExpensesRelatedParty
|
1832000 | usd |
CY2023Q3 | us-gaap |
Costs And Expenses Related Party
CostsAndExpensesRelatedParty
|
1295000 | usd |
us-gaap |
Costs And Expenses Related Party
CostsAndExpensesRelatedParty
|
5154000 | usd | |
us-gaap |
Costs And Expenses Related Party
CostsAndExpensesRelatedParty
|
4198000 | usd | |
CY2024Q3 | OZ |
Other Capitalized Costs
OtherCapitalizedCosts
|
2357000 | usd |
CY2023Q3 | OZ |
Other Capitalized Costs
OtherCapitalizedCosts
|
2072000 | usd |
OZ |
Other Capitalized Costs
OtherCapitalizedCosts
|
6161000 | usd | |
OZ |
Other Capitalized Costs
OtherCapitalizedCosts
|
7250000 | usd | |
CY2024Q3 | us-gaap |
Other Liabilities
OtherLiabilities
|
6848000 | usd |
CY2023Q4 | us-gaap |
Other Liabilities
OtherLiabilities
|
10370000 | usd |
CY2024Q3 | OZ |
Asset Management Fee
AssetManagementFee
|
700000 | usd |
CY2023Q3 | OZ |
Asset Management Fee
AssetManagementFee
|
700000 | usd |
OZ |
Asset Management Fee
AssetManagementFee
|
2000000.0 | usd | |
OZ |
Asset Management Fee
AssetManagementFee
|
2000000.0 | usd | |
CY2024Q3 | us-gaap |
Development Costs
DevelopmentCosts
|
1200000 | usd |
CY2023Q3 | us-gaap |
Development Costs
DevelopmentCosts
|
1200000 | usd |
us-gaap |
Development Costs
DevelopmentCosts
|
2800000 | usd | |
us-gaap |
Development Costs
DevelopmentCosts
|
4800000 | usd | |
CY2023Q2 | OZ |
Development Fee Percentage
DevelopmentFeePercentage
|
0.55 | pure |
CY2023Q2 | OZ |
Development Budget Fee Percentage
DevelopmentBudgetFeePercentage
|
0.045 | pure |
CY2023 | OZ |
Development Fees Outstanding And Payable
DevelopmentFeesOutstandingAndPayable
|
400000 | usd |
OZ |
Development Fees Outstanding And Payable
DevelopmentFeesOutstandingAndPayable
|
400000 | usd | |
OZ |
Acquisition Fee Percentage
AcquisitionFeePercentage
|
0.015 | pure | |
CY2024Q3 | us-gaap |
Real Estate Insurance
RealEstateInsurance
|
700000 | usd |
CY2023Q3 | us-gaap |
Real Estate Insurance
RealEstateInsurance
|
0 | usd |
CY2024Q3 | us-gaap |
Insurance Commissions
InsuranceCommissions
|
100000 | usd |
CY2023Q3 | us-gaap |
Insurance Commissions
InsuranceCommissions
|
0 | usd |
us-gaap |
Real Estate Insurance
RealEstateInsurance
|
2600000 | usd | |
us-gaap |
Real Estate Insurance
RealEstateInsurance
|
2400000 | usd | |
us-gaap |
Insurance Commissions
InsuranceCommissions
|
200000 | usd | |
us-gaap |
Insurance Commissions
InsuranceCommissions
|
200000 | usd | |
CY2023Q4 | OZ |
Real Estate Under Construction Beginning Balance
RealEstateUnderConstructionBeginningBalance
|
291130000 | usd |
CY2022Q4 | OZ |
Real Estate Under Construction Beginning Balance
RealEstateUnderConstructionBeginningBalance
|
133898000 | usd |
OZ |
Placed Into Service
PlacedIntoService
|
-231241000 | usd | |
OZ |
Capitalized Costs
CapitalizedCosts
|
110385000 | usd | |
CY2023 | OZ |
Capitalized Costs
CapitalizedCosts
|
155969000 | usd |
us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
2834000 | usd | |
CY2023 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
387000 | usd |
OZ |
Impairment Charges
ImpairmentCharges
|
777000 | usd | |
CY2023 | OZ |
Impairment Charges
ImpairmentCharges
|
4060000 | usd |
CY2023 | OZ |
Land Available For Developments
LandAvailableForDevelopments
|
4936000 | usd |
CY2024Q3 | OZ |
Real Estate Under Construction Beginning Balance
RealEstateUnderConstructionBeginningBalance
|
172331000 | usd |
CY2023Q4 | OZ |
Real Estate Under Construction Beginning Balance
RealEstateUnderConstructionBeginningBalance
|
291130000 | usd |
OZ |
Direct And Indirect Project Costs
DirectAndIndirectProjectCosts
|
3900000 | usd | |
CY2023 | OZ |
Direct And Indirect Project Costs
DirectAndIndirectProjectCosts
|
3400000 | usd |
CY2024Q3 | us-gaap |
Depreciation
Depreciation
|
1400000 | usd |
CY2023Q3 | us-gaap |
Depreciation
Depreciation
|
200000 | usd |
us-gaap |
Depreciation
Depreciation
|
2200000 | usd | |
us-gaap |
Depreciation
Depreciation
|
600000 | usd | |
CY2024Q3 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
8530000 | usd |
CY2024Q3 | OZ |
Intangible Assets Accumulated Amortization
IntangibleAssetsAccumulatedAmortization
|
-1159000 | usd |
CY2024Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
7371000 | usd |
CY2023Q4 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
9172000 | usd |
CY2023Q4 | OZ |
Intangible Assets Accumulated Amortization
IntangibleAssetsAccumulatedAmortization
|
-1699000 | usd |
CY2023Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
7473000 | usd |
CY2024Q3 | OZ |
Finite Lived Intangible Liabilities Gross
FiniteLivedIntangibleLiabilitiesGross
|
-1743000 | usd |
CY2024Q3 | OZ |
Finite Lived Intangible Liabilities Accumulated Amortization
FiniteLivedIntangibleLiabilitiesAccumulatedAmortization
|
498000 | usd |
CY2024Q3 | OZ |
Finite Lived Intangible Liabilities Net
FiniteLivedIntangibleLiabilitiesNet
|
-1245000 | usd |
CY2023Q4 | OZ |
Finite Lived Intangible Liabilities Gross
FiniteLivedIntangibleLiabilitiesGross
|
-2100000 | usd |
CY2023Q4 | OZ |
Finite Lived Intangible Liabilities Accumulated Amortization
FiniteLivedIntangibleLiabilitiesAccumulatedAmortization
|
776000 | usd |
CY2023Q4 | OZ |
Finite Lived Intangible Liabilities Net
FiniteLivedIntangibleLiabilitiesNet
|
-1324000 | usd |
CY2024Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
151088000 | usd |
CY2023Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
23076000 | usd |
CY2024Q3 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
4403000 | usd |
CY2023Q4 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
2239000 | usd |
CY2024Q3 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
2550000 | usd |
CY2023Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
1159000 | usd |
CY2024Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
144135000 | usd |
CY2023Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
19678000 | usd |
CY2024Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
10000000 | usd |
CY2024Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
141088000 | usd |
CY2024Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
151088000 | usd |
us-gaap |
Interest Paid
InterestPaid
|
4000000.0 | usd | |
us-gaap |
Interest Paid
InterestPaid
|
0 | usd | |
CY2024Q3 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
700000 | usd |
CY2023Q3 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
200000 | usd |
CY2024Q3 | OZ |
Capitalized Amortization Costs
CapitalizedAmortizationCosts
|
300000 | usd |
CY2023Q3 | OZ |
Capitalized Amortization Costs
CapitalizedAmortizationCosts
|
200000 | usd |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
1500000 | usd | |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
400000 | usd | |
OZ |
Capitalized Amortization Costs
CapitalizedAmortizationCosts
|
700000 | usd | |
OZ |
Capitalized Amortization Costs
CapitalizedAmortizationCosts
|
400000 | usd | |
us-gaap |
Debt Instrument Restrictive Covenants
DebtInstrumentRestrictiveCovenants
|
We are subject to various financial and operational covenants which includes, but is not limited to, maintaining liquid assets of no less than $20.0 million and a net worth of no less than $130.0 million. | ||
CY2024Q3 | us-gaap |
Interest Rate Derivatives At Fair Value Net
InterestRateDerivativesAtFairValueNet
|
7000 | usd |
CY2023Q4 | us-gaap |
Interest Rate Derivatives At Fair Value Net
InterestRateDerivativesAtFairValueNet
|
93000 | usd |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-6900000 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3300000 | usd |
CY2024Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.90 | |
CY2024Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.90 | |
CY2023Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.92 | |
CY2023Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.92 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-15600000 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-10200000 | usd | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-4.30 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-4.30 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-2.87 |