XML 12 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash flows from operating activities    
Net income $ 34,495 $ 9,017
Adjustments to reconcile net income to net cash provided by operating activities:    
Management fee 5,437 2,139
Performance participation allocation 347 358
Depreciation and amortization 6,375 1,200
Straight line rent amortization (1,570) (1,060)
Above- and below- market lease amortization, net (514) (37)
Amortization of discount/premium (156) (135)
Amortization of deferred financing costs 707  
Amortization of restricted stock awards 75 50
Unrealized (gain)/loss on fair value of investments in real estate debt (152) (343)
Realized gain on repayments of real-estate related securities (71)  
Changes in assets and liabilities:    
Other assets (2,037) (1,995)
Due to affiliates 444 4,269
Other liabilities 2,887 248
Net cash provided by operating activities 46,267 13,711
Cash flows from investing activities:    
Acquisitions of real estate (107,241) (101,599)
Capital improvements to real estate (64) (621)
Origination and acquisition of commercial mortgage and mezzanine loans (210,356) (178,198)
Purchase of real estate-related securities (8,978) (16,845)
Add-on fundings of commercial mortgage loans (184,821) (25,097)
Repayments from real estate-related securities 3,950 17
Net cash used in investing activities (507,510) (322,343)
Cash flows from financing activities:    
Borrowings from secured debt arrangements 188,775  
Payment of deferred financing costs (177)  
Proceeds from issuance of common stock 344,009 301,765
Proceeds from issuance of preferred equity 125  
Distributions paid (18,690) (3,758)
Distributions to non-controlling preferred stockholders (7)  
Repurchase of common stock (4,871) (151)
Offering costs paid (845) (18)
Net cash provided by financing activities 508,319 297,838
Net change in cash, cash equivalents and restricted cash 47,076 (10,794)
Cash, cash equivalents and restricted cash, beginning of period 95,205 131,589
Cash, cash equivalents and restricted cash, end of period 142,281 120,795
Reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheets:    
Cash and cash equivalents 142,197 120,795
Restricted cash 84  
Total cash, cash equivalents and restricted cash 142,281 120,795
Supplemental disclosure of cash flow information:    
Cash paid for interest 5,257  
Non-cash investing and financing activities:    
Accrued offering costs due to affiliate 151 1,071
Accrued stockholder servicing fees due to affiliate 7  
Distribution reinvestments 8,268 1,868
Distributions accrued and not paid 4,185 1,537
Accrued repurchases 317  
Issuance of Class E shares for payment of management fee 4,342 1,097
Redeemable non-controlling interest issuance as Class E units of the Operating Partnership for payment of management fee 823 $ 669
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 $ 22