XML 39 R24.htm IDEA: XBRL DOCUMENT v3.24.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2023
Accounting Policies [Abstract]  
Summary of Portion of Sponsor Funding Received Below is a summary of the portion of sponsor funding received which exceeds the fair value of the Series C Units issued:

Balance at December 31, 2022

 

$

 

Total consideration received

 

 

3,410,222

 

Reduction of Property operating expense - affiliates

 

 

(37,536

)

Balance at December 31, 2023

 

$

3,372,686

 

Estimated Useful Lives used to Depreciate Real Property Assets

Depreciation of our real property assets is charged to expense on a straight-line basis over the estimated useful lives
as follows:

Description

 

Standard Depreciable
Life

Land

 

Not Depreciated

Buildings

 

35 years

Site Improvements

 

7-10 years

Summary of Fixed Rate Notes Payable

The table below summarizes our fixed rate notes payable at December 31, 2023 and 2022. The estimated fair value of financial instruments are subjective in nature and are dependent on a number of important assumptions, including discount rates and relevant comparable market information associated with each financial instrument. The fair value of our fixed and variable rate notes payable was estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. These assumptions are considered level 2 inputs within the fair value hierarchy. The use of different market assumptions and estimation methodologies may have a material effect on the reported estimated fair value amounts. As of December 31, 2023 and 2022, we believe the carrying amounts of our variable rate debt are reasonably estimated at their notional amounts as there have been minimal changes to the fixed spread portion of interest rates for similar loans observed in the market, and as the variable portion of our interest rates fluctuate with the associated market indices.

 

 

December 31, 2023

 

 

December 31, 2022

 

 

 

Fair
Value

 

 

Carrying
Value

 

 

Fair
Value

 

 

Carrying
Value

 

Fixed Rate Secured Debt

 

$

4,600,000

 

 

$

4,764,241

 

 

$

4,500,000

 

 

$

4,800,000

 

Schedule of Assets and Liabilities Measured at Fair Value On Recurring Basis

The table below presents the Company's assets and liabilities measured at fair value on a recurring basis as of December 31, 2023, aggregated by the level in the fair value hierarchy within which those measurements fall:

 

 

Fair Value Measurements at Reporting Date Using

 

Description

 

Quoted Prices in Active
Markets for Identical Assets
(Level 1)

 

 

Significant Other
Observable Inputs
(Level 2)

 

 

Significant unobservable
Inputs
(Level 3)

 

Other assets - interest rate derivatives

 

$

 

 

$

2,920,664

 

 

$

 

Accounts payable and accrued liabilities - interest rate derivatives

 

$

 

 

$

1,760,292

 

 

$

 

Other assets - foreign currency hedge

 

$

 

 

$

1,074,185

 

 

$

 

Schedule of Domestic and International Components of Income (Loss) Before Income Taxes

The domestic and international components of income (loss) before income taxes are presented for the years ended December 31, 2023, 2022, and 2021:

 

 

For the year ended December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Domestic

 

$

(19,348,319

)

 

$

(14,230,536

)

 

$

(3,614,311

)

Foreign

 

 

(13,589,746

)

 

 

(149,547

)

 

 

 

Income (loss) before income taxes

 

$

(32,938,065

)

 

$

(14,380,083

)

 

$

(3,614,311

)

Schedule of Income Tax Expense (Benefit) Reconciliation

Income tax expense (benefit) is reconciled to the hypothetical amounts computed at the U.S. federal statutory income tax rate for the years ended December 31, 2023, 2022, and 2021:

 

 

December 31,
2023

 

 

Rate

 

Expected tax at statutory rate

 

 

(6,916,994

)

 

 

21.0

%

Non-taxable REIT (income) loss

 

 

4,057,517

 

 

 

-12.3

%

Change in valuation allowance

 

 

2,853,603

 

 

 

-8.7

%

Other

 

 

5,874

 

 

 

0.0

%

Total provision

 

 

 

 

 

0.0

%

 

 

 

December 31,
2022

 

 

Rate

 

Expected tax at statutory rate

 

 

(3,019,817

)

 

 

21.0

%

Non-taxable REIT (income) loss

 

 

3,052,613

 

 

 

-21.2

%

Other

 

 

(32,796

)

 

 

0.2

%

Total provision

 

 

 

 

 

0.0

%

 

 

 

December 31,
2021

 

 

Rate

 

Expected tax at statutory rate

 

 

(759,005

)

 

 

21.0

%

Non-taxable REIT (income) loss

 

 

758,655

 

 

 

-21.0

%

Other

 

 

350

 

 

 

0.0

%

Total provision

 

 

 

 

 

0.0

%

Schedule of Deferred Tax Asset

The major sources of temporary differences that give rise to the deferred tax effects are shown below:

 

 

December 31,
2023

 

Deferred tax asset:

 

 

 

Canadian real estate and non-capital losses

 

 

2,853,603

 

Total deferred tax asset

 

 

2,853,603

 

 

 

 

Valuation allowance

 

 

(2,853,603

)

 

 

 

Net deferred tax liabilities

 

$

 

Schedule of Securities Excluded from Computation of Diluted Earnings Per Share

The following table presents the unconverted Series B Convertible Preferred Stock and unvested restricted stock awards, that were excluded from the computation of diluted earnings per share above as their effect would have been antidilutive for the respective periods, and was calculated using the treasury stock or if-converted method, as applicable:

 

 

For the year ended December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

 

 

Equivalent Shares
(if converted)

 

 

Equivalent Shares
(if converted)

 

 

Equivalent Shares
(if converted)

 

Series B Convertible Preferred Stock

 

 

13,636,364

 

 

 

 

 

 

 

Unvested restricted stock awards

 

 

9,375

 

 

 

7,500

 

 

 

 

 

 

13,645,739

 

 

 

7,500