XML 74 R60.htm IDEA: XBRL DOCUMENT v3.25.3
Investments in Unconsolidated Entities - Schedule of Unconsolidated Entities (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Balance Sheet          
Total assets [1] $ 1,069,553   $ 1,069,553   $ 983,079
Total liabilities [2] (357,338)   (357,338)   (379,275)
Total equity 77,000   77,000   102,268
Operating Data          
Revenue 17,278 $ 16,519 49,509 $ 49,246  
Net income (loss) (1,020) (4,462) (7,145) (5,237)  
Total          
Operating Data          
Revenue 42,840 54,249 116,447 108,709  
Net income (loss) (4,914) (2,325) (17,656) (1,425)  
Vida JV LLC          
Balance Sheet          
Total assets 374,087   374,087   376,408
Total liabilities (232,871)   (232,871)   (225,791)
Total equity (141,216)   (141,216)   (150,617)
Operating Data          
Revenue 9,592 9,873 28,412 29,224  
Net income (loss) (2,683) 3,382 (5,627) 5,506  
San Simeon Preferred Equity          
Balance Sheet          
Total assets 133,288   133,288   132,593
Total liabilities (77,646)   (77,646)   (77,450)
Total equity (55,642)   (55,642)   (55,143)
Operating Data          
Revenue 2,803 2,835 8,208 8,329  
Net income (loss) 642 638 1,999 1,767  
Retail GP Fund          
Balance Sheet          
Total assets 892,431   892,431   938,113
Total liabilities (490,259)   (490,259)   (608,707)
Total equity (402,172)   (402,172)   (329,406)
Operating Data          
Revenue 26,376 36,426 69,846 61,051  
Net income (loss) (3,100) (7,041) (12,612) (7,885)  
Other          
Balance Sheet          
Total assets 7,613   7,613   4,316
Total liabilities (8,356)   (8,356)   (3,832)
Total equity 743   743   $ (484)
Operating Data          
Revenue 4,069 5,115 9,981 10,105  
Net income (loss) $ 227 $ 696 $ (1,416) $ (813)  
[1] Includes restricted assets of consolidated variable interest entities (“VIEs”) at September 30, 2025 and December 31, 2024 of $478.9 million and $165.7 million, respectively. See Note 16 — “Variable Interest Entities.”
[2] Includes non-recourse liabilities of consolidated VIEs at September 30, 2025 and December 31, 2024 of $145.6 million and $4.1 million, respectively. See Note 16 — “Variable Interest Entities.”