XML 48 R34.htm IDEA: XBRL DOCUMENT v3.25.2
Debt (Tables)
6 Months Ended
Jun. 30, 2025
Debt Disclosure [Abstract]  
Schedule of Long-Term Notes Payable
The following table contains summary information of the Company’s debt as of June 30, 2025 and December 31, 2024 (dollars in thousands):
Outstanding principal as of
DescriptionTypeJune 30, 2025December 31, 2024Interest RateMaturity Date
Mortgages Payable
Cityplace Note A-1 (1)Floating$98,594 $99,435 6.68 %3/8/2026
Cityplace Note A-2 (1)Floating12,412 12,517 6.68 %3/8/2026
Cityplace Note B-1 (1)Floating21,568 21,751 10.68 %3/8/2026
Cityplace Note B-2 (1)Floating2,715 2,738 10.68 %3/8/2026
Cityplace Mezz Note-1 (1)Floating3,081 3,107 10.68 %3/8/2026
Cityplace Mezz Note-2 (1)Floating388 391 10.68 %3/8/2026
NHT - Note A Loan (2)Floating28,069 50,188 6.32 %9/8/2025
NHT - Note B Loan (2)Floating13,515 24,165 10.78 %9/8/2025
NHT - PC & B Loan (3)Floating38,285 37,875 9.02 %2/5/2026
White Rock Center (4)Fixed10,000 10,000 10.00 %8/2/2029
Notes Payable
Dominion NoteFloating13,250 13,250 7.50 %8/8/2025
Raymond James LoanFloating5,000 11,000 8.57 %10/6/2025
NexBank Revolver (5)Floating13,829 16,485 7.82 %11/21/2025
Convertible Notes Due to AffiliatesFixed57,986 57,986 
2.25% - 7.50%
2/14/2027 - 9/30/2042
Promissory Notes Due to AffiliatesFixed775 — 7.33 %4/17/2027
Prime Brokerage Borrowing
Jefferies Line of CreditFloating4,410 1,222 4.83 %N/A (7)
Total Debt$323,877 $362,110 
Fair market value adjustment, net of accumulated amortization (6)(6,920)(7,740)
Deferred financing costs(500)(315)
$316,457 $354,055 
(1)This debt is secured by the following property: Cityplace Tower.
(2)This debt is secured by the following properties: HGI Property and the St. Pete Property.
(3)This debt is secured by the following properties: Park City and Bradenton.
(4)This debt is secured by the following property: White Rock Center.
(5)This debt is secured by the following property and investments: 5916 W Loop 289 and IQHQ, LP (“IQHQ LP”).
(6)The Company recorded a valuation adjustment of the Convertible Notes Due to Affiliates upon the consolidation of NHT to adjust for the difference between the fair value and the outstanding principal amount of the debt. The difference is amortized into interest expense.
(7)
This debt balance has no stated maturity date.
Long-term indebtedness is carried at amounts that
reasonably approximate their fair value at June 30, 2025 and December 31, 2024, except for the following debt (in thousands):
June 30, 2025December 31, 2024
Outstanding Principal BalanceEstimated Fair ValueOutstanding Principal BalanceEstimated Fair Value
Notes payable$90,840 $70,227 $98,721 $78,607 
Schedule of Maturities of Long-Term Debt
The aggregate scheduled maturities, including amortizing principal payments, of total debt for the next five calendar years subsequent to June 30, 2025 are as follows (in thousands):
Mortgages PayableCredit FacilitiesNotes PayablePrime Brokerage BorrowingTotal
2025$41,583 $18,829 $13,250 $— $73,662 
2026177,044 — — — 177,044 
2027— — 21,275 — 21,275 
2028— — — — — 
202910,000 — — — 10,000 
Thereafter— — 37,486 4,410 41,896 
Total$228,627 $18,829 $72,011 $4,410 $323,877