|
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 income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Amortization of deferred financing costs and debt discount as interest | |||||
| Amortization of key money loans | |||||
| Gain on interest rate swap | |||||
| Loss on disposal of fixed assets | |||||
| (Gain) loss on disposal of fixed assets | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Due from related parties | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable, accrued expenses and other | |||||
| Due to related parties | |||||
| Net cash provided by operating activities | |||||
| Cash Flow from Investing Activities: | |||||
| Capital improvements | |||||
| Cash used in investing activities | |||||
| Cash Flows from Financing Activities: | |||||
| Proceeds from mortgage note | |||||
| Payments of mortgage notes principal | |||||
| Payment of deferred financing costs | |||||
| Distributions to stockholders | |||||
| Distributions to noncontrolling interest | |||||
| Repurchase of common stock | |||||
| Payment of stockholder servicing fees | |||||
| Net cash used in financing activities | |||||
| Increase (decrease) in cash and cash equivalents and restricted cash | |||||
| Cash and cash equivalents and restricted cash, beginning of period | |||||
| Cash and cash equivalents and restricted cash, end of period | |||||
Loading...