XML 36 R8.htm IDEA: XBRL DOCUMENT v3.25.0.1
Combined and Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net income (loss) $ (88,362) $ (196,290) $ (36,311)
Adjustments to reconcile net income (loss) to cash flows from operating activities:      
Provision for (recovery of) loan losses 621 1,740 44,998
Impairment of assets     14,476
Depreciation and amortization 4,328 4,572 4,910
Stock-based compensation   1,778 (11,806)
Amortization of discounts/premiums and deferred interest on loans, net (1,001) (959) (6,859)
Deferred interest on loans received   4,517 8,725
Amortization of premium, discount and deferred financing costs and paid-in-kind interest on debt obligations, net 7,878 2,271  
Earnings from equity method investments   (30,825) (45,626)
Distributions from operations of other investments   21,793 26,317
Deferred operating lease income 171 140 431
Unrealized (gains) losses on equity investments 66,531 171,394  
Loss on early extinguishment of debt   2,090  
Land development revenue (in excess of) cost of sales (11,288) (9,778) 1,688
Income from sales of real estate (3,699)   (25,186)
Other operating activities, net (315) 599 (2,492)
Changes in assets and liabilities:      
Changes in accrued interest and operating lease income receivable (378) 570 491
Changes in deferred expenses and other assets, net (247) (2,103) 2,506
Changes in accounts payable, accrued expenses and other liabilities (5,528) 9,772 (3,620)
Cash flows used in operating activities (31,289) (18,719) (27,358)
Cash flows from investing activities:      
Originations and fundings of loans receivable and other lending investments, net (11,260) (6,388) (6,740)
Capital expenditures on real estate assets (682) (997) (676)
Capital expenditures on land and development assets (35,253) (13,057) (21,807)
Repayments of and principal collections on loans receivable and other lending investments, net   31,757 129,109
Net proceeds from sales of loans receivable   37,650 75,921
Net proceeds from sales of other investments     12,819
Net proceeds from sales of real estate 5,445   39,567
Net proceeds from sales of land and development assets 42,199 68,964 59,946
Distributions from other investments   47,286 10,217
Contributions to and acquisition of interest in other investments     (81,737)
Cash, cash equivalents & restricted cash acquired upon consolidation of venture(refer to Note 5)   20,961  
Other investing activities, net (143) (156) 19,444
Cash flows provided by investing activities 306 186,020 236,063
Cash flows from financing activities:      
Net transactions with iStar Inc   (290,077) (218,280)
Borrowings from debt obligations 15,815 253,070  
Repayments of debt obligations   (69,787)  
Payments for deferred financing costs   (3,543)  
Distributions to noncontrolling interests   (2,542)  
Payments for debt prepayment or extinguishment costs   (1,182)  
Other financing activities, net     (25)
Cash flows provided by (used in) financing activities 15,815 (114,061) (218,305)
Changes in cash, cash equivalents and restricted cash (15,168) 53,240 (9,600)
Cash, cash equivalents and restricted cash at beginning of period 60,714 7,474 17,074
Cash, cash equivalents and restricted cash at end of period $ 45,546 $ 60,714 $ 7,474