XML 33 R23.htm IDEA: XBRL DOCUMENT v3.22.0.1
LEASE LIABILITIES (Tables)
6 Months Ended
Dec. 31, 2021
LEASE LIABILITIES  
Schedule of Future minimum lease payments

 

 

Troika  Gower

 

 

Troika LaBrea

 

 

Corporate Englewood

 

 

Mission US Brooklyn

 

 

Mission US Manhattan

 

 

Mission UK London

 

 

Undiscounted Cash Flows

 

Discount rate

 

 

5.50%

 

 

5.50%

 

 

5.50%

 

 

5.50%

 

 

5.50%

 

 

5.50%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remainder of 2022

 

$633,000

 

 

$883,000

 

 

$51,000

 

 

$719,000

 

 

$23,000

 

 

$245,000

 

 

$2,554,000

 

2023

 

 

558,000

 

 

 

-

 

 

 

103,000

 

 

 

497,000

 

 

 

-

 

 

 

635,000

 

 

 

1,793,000

 

2024

 

 

580,000

 

 

 

-

 

 

 

107,000

 

 

 

509,000

 

 

 

-

 

 

 

635,000

 

 

 

1,831,000

 

2025

 

 

346,000

 

 

 

-

 

 

 

110,000

 

 

 

522,000

 

 

 

-

 

 

 

635,000

 

 

 

1,613,000

 

2026

 

 

-

 

 

 

-

 

 

 

113,000

 

 

 

535,000

 

 

 

-

 

 

 

528,000

 

 

 

1,176,000

 

2027

 

 

-

 

 

 

-

 

 

 

9,000

 

 

 

455,000

 

 

 

-

 

 

 

 

 

 

 

464,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total undiscounted minimum future payments

 

$2,117,000

 

 

$883,000

 

 

$493,000

 

 

$3,237,000

 

 

$23,000

 

 

$2,678,000

 

 

$9,431,000

 

Imputed interest

 

 

(110,000)

 

 

-

 

 

 

(140,000 )

 

 

(381,000 )

 

 

-

 

 

 

(350,000 )

 

 

(981,000 )

Total operating lease liabilities

 

$2,007,000

 

 

$883,000

 

 

$353,000

 

 

$2,856,000

 

 

$23,000

 

 

$2,328,000

 

 

$8,450,000

 

Short-term lease liabilities

 

$827,000

 

 

$883,000

 

 

$88,000

 

 

$844,000

 

 

$23,000

 

 

$444,000

 

 

$3,109,000

 

Long-term lease liabilities

 

$1,180,000

 

 

$-

 

 

$265,000

 

 

$2,012,000

 

 

$-

 

 

$1,884,000

 

 

$5,341,000

 

Schedule of Operating Leases

 

 

 December 31, 2021

 

Weighted average remaining lease term in years

 

3.9 years

 

Weighted average discount rate

 

 

10.4%