XML 15 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash flows from operating activities    
Net income $ 9,636 $ 683
Adjustments to reconcile net income to net cash provided by operating activities:    
Management fee 1,511 234
Performance participation allocation 203  
Depreciation and amortization 1,455 283
Straight line rent amortization (388) (651)
Above- and below- market lease amortization, net (190)  
Amortization of discount/premium (67)  
Amortization of deferred financing costs 21 0
Amortization of restricted stock awards 25  
Unrealized gain on fair value of investments in real estate debt and real estate related securities (152)  
Realized gain on repayments of real-estate related securities (20)  
Changes in assets and liabilities:    
Other assets 25 (266)
Due to affiliate 169 1,270
Other liabilities 1,095 102
Net cash provided by operating activities 13,323 1,655
Cash flows from investing activities:    
Acquisitions of real estate   (44,214)
Origination and acquisition of real estate debt (65,397) (58,675)
Add-on fundings of commercial mortgage loans (81,646)  
Repayments from real-estate related securities 1,230  
Net cash used in investing activities (145,813) (102,889)
Cash flows from financing activities:    
Proceeds from issuance of common stock 88,385 60,150
Contributions from non-controlling preferred shareholders 125  
Distributions paid (4,500)  
Repurchase of common stock (154)  
Offering costs paid (94) (18)
Net cash provided by financing activities 83,762 60,132
Net change in cash, cash equivalents and restricted cash (48,728) (41,102)
Cash, cash equivalents and restricted cash, beginning of period 95,205 131,589
Cash, cash equivalents and restricted cash, end of period 46,477 90,487
Reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 46,466 90,487
Restricted cash 11  
Total cash, cash equivalents and restricted cash 46,477 90,487
Supplemental disclosure of cash flow information:    
Cash paid for interest 363  
Non-cash investing and financing activities    
Accrued offering costs due to affiliate 261 $ (65)
Distribution reinvestments 2,144  
Distributions accrued and not paid 2,846  
Issuance of Class E shares for payment of management fee 1,181  
Redeemable non-controlling interest issuance as Class E units of the Operating Partnership for payment of management fee 269  
Redeemable non-controlling interest issuance as Class E units of the Operating Partnership for payment of performance participation allocation 562  
Allocation to redeemable non-controlling interests $ 31