XML 18 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Interim Consolidated Statements of Cash Flows - Unaudited - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Cash flows from operations                  
Net income $ 298 $ 444 $ 496 $ 737 $ 875 $ 470 $ 742 $ 1,345  
Adjustments to reconcile net income to net cash provided by operating activities:                  
Amortization of deferred financing costs             108 121  
Provision for credit losses             387 163  
Change in loan origination fees, net             (287) 6  
Depreciation and amortization             41 40  
Gain on foreclosed assets             (15)  
Loss on foreclosed assets 278 201 9 36 479 34  
Gain on sale of real estate investments (10) (10)  
Deferred revenue – real estate investments             520  
Issuance of common A equity units             10  
Net change in operating assets and liabilities:                  
Other assets             (1,046) 478  
Accrued interest receivable             242 (333)  
Customer interest escrow             5 (470)  
Accrued interest payable             585 822  
Accounts payable and accrued expenses             146 216  
Net cash provided by operating activities             1,932 2,397  
Cash flows from investing activities                  
Loan originations and principal collections, net             (1,037) (1,163)  
Additions for construction in foreclosed assets             (498) (126) $ (125)
Acquisition of 339, net of cash acquired             (2,996)  
Additions for construction in real estate investments             (1,662) (1,461) (1,896)
Proceeds from sale of real estate investments             2,131 2,131
Proceeds from sale of foreclosed assets             1,549 1,549
Net cash (used in) provided by investing activities             (6,193) 930  
Cash flows from financing activities                  
Contributions from common A equity holders             1,460  
Contributions from preferred C equity holders             1,200  
Distributions to preferred B equity holders             (1,900)  
Distributions to preferred C equity holders             (112) (1,251)  
Distributions to common equity holders             (552) (389)  
Proceeds from secured note payable             5,809 4,963  
Repayments of secured note payable             (5,265) (6,832)  
Proceeds from unsecured notes payable             7,639 676  
Redemptions/repayments of unsecured notes payable             (5,433) (883)  
Deferred financing costs paid             (45) (42)  
Net cash provided by (used in) financing activities             3,241 (4,198)  
Net change in cash and cash equivalents             (1,020) (871)  
Cash and cash equivalents                  
Beginning of period   $ 3,522   $ 3,325   $ 4,196 3,522 4,196 4,196
End of period $ 2,502   $ 3,522   $ 3,325   2,502 3,325 3,522
Supplemental disclosure of cash flow information                  
Cash paid for interest             2,828 2,623  
Non-cash investing and financing activities                  
Earned by series B preferred equity holders and distributed to customer interest escrow             47 $ 47
Foreclosed assets transferred from loans receivable, net             2,306 228  
Secured and unsecured notes payable transfers             893 473  
Accrued interest payable transferred to notes payable             $ 743 $ 674