XML 64 R54.htm IDEA: XBRL DOCUMENT v3.22.2.2
Restatement and Revision of Previously Issued Consolidated Financial Statements - Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2022
Mar. 31, 2022
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Jun. 30, 2022
Jun. 30, 2021
Sep. 30, 2021
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES:                    
Net loss attributable to common stockholders   $ (5,131)     $ (7,419) $ (5,354) $ (13,853) $ (17,461) $ (20,805) $ 4,333
Adjustments to reconcile net loss attributable to common stockholders to net cash provided by (used in) operating activities:                    
Depreciation and amortization and amortization of deferred finance costs   1,439     1,261 2,821 2,944 4,214 5,524 4,168
Stock-based compensation expense   123     133 271 265 399 530 806
Gain on sale of school condominium                   (24,196)
Deferred rents receivable   (4)     (12) (7) (16) (20) (24) (84)
Other non-cash adjustments - pension expense   119     119 237 238 356 816 1,015
Unrealized (gain) loss on warrants $ (1,300) 369 $ (1,718) $ (67) 1,977 (931) 1,910 192 (73) (965)
Equity in net loss from unconsolidated joint ventures (4,560) (746)   264 372 (5,306) 636 636 555 1,571
Distributions from unconsolidated joint ventures   168     194 1,183 425 686 885 1,110
Loan forgiveness           (243) (243)    
(Increase) decrease in operating assets:                    
Residential condominium units for sale   3,548     (11,672) 5,676 (19,479) (25,371) (11,450) (46,473)
Receivables   24     47 34 820 887 882 2,392
Prepaid expenses and other assets, net   (1,008)     (371) (1,041) (97) (846) (257) 190
Increase in operating liabilities:                    
Accounts payable and accrued expenses   1,474     1,294 2,787 3,559 5,775 3,467 1,285
Pension liabilities                 (1,288) (1,033)
Net cash provided by (used in) operating activities   375     (14,077) 370 (22,891) (30,796) (21,238) (55,881)
CASH FLOWS FROM INVESTING ACTIVITIES:                    
Additions to real estate   (64)     (53) (68) (56) (84) (140) (4,279)
Investments in unconsolidated joint ventures                   (5,383)
Net cash provided by (used in) investing activities   (64)     (53) 17,350 (56) (84) (140) (9,662)
CASH FLOWS FROM FINANCING ACTIVITIES:                    
Proceeds from loans and corporate credit facility   2,390     8,980 4,666 74,486 82,318 249,984 86,361
Proceeds from secured line of credit         1,200 1,200 4,200 8,200 5,000
Payment of finance costs   (11,642)     (21) (2,231) (2,442) (6,552) (1,497)
Repayment of loans           (27,049) (56,413) (56,413) (225,547) (23,368)
Repayment of secured line of credit           (3,500)   (3,200) (2,500)
Settlement of stock awards   (291)     (370) (291) (369) (370) (370) (695)
Stock buy-back                   (359)
Sale of common stock, net               167 7,639  
Net cash (used in) provided by financing activities   (9,543)     9,789 (26,174) 16,673 27,460 30,154 62,942
NET DECREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH   (9,232)     (4,341) (8,454) (6,274) (3,420) 8,776 (2,601)
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD 15,613 24,845 9,795 11,728 16,069 24,845 16,069 16,069 16,069 18,670
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD 16,391 15,613 12,649 9,795 11,728 16,391 9,795 12,649 24,845 16,069
CASH AND CASH EQUIVALENTS, BEGINNING PERIOD 1,381 4,310 2,169 5,034 6,515 4,310 6,515 6,515 6,515 9,196
RESTRICTED CASH, BEGINNING OF PERIOD 14,232 20,535 7,626 6,694 9,554 20,535 9,554 9,554 9,554 9,474
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD 15,613 24,845 9,795 11,728 16,069 24,845 16,069 16,069 16,069 18,670
CASH AND CASH EQUIVALENTS, END OF PERIOD 3,112 1,381 917 2,169 5,034 3,112 2,169 917 4,310 6,515
RESTRICTED CASH, END OF PERIOD 13,279 14,232 11,732 7,626 6,694 13,279 7,626 11,732 20,535 9,554
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD 16,391 15,613 12,649 9,795 11,728 16,391 9,795 12,649 24,845 16,069
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                    
Cash paid during the period for: Interest   3,050     4,130 4,970 8,564 13,329 16,042 15,495
Cash paid during the period for: Taxes   66     46 251 49 189 395 251
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:                    
Capitalized amortization of deferred financing costs and warrants   583     692 1,272 1,501 2,169 3,193 2,668
Capitalized stock-based compensation expense   18     37 27 70 97 122 299
Loan forgiveness                 243  
Investment in unconsolidated joint venture                   5,193
As Previously Reported                    
CASH FLOWS FROM OPERATING ACTIVITIES:                    
Net loss attributable to common stockholders   (2,538)     (6,589)   (11,303) (12,335) (16,474) 6,494
Adjustments to reconcile net loss attributable to common stockholders to net cash provided by (used in) operating activities:                    
Depreciation and amortization and amortization of deferred finance costs   1,405     908   2,246 3,122 3,998 2,970
Stock-based compensation expense   123     133   265 399 530 806
Gain on sale of school condominium                   (24,196)
Deferred rents receivable   (4)     (12)   (16) (20) (24) (84)
Other non-cash adjustments - pension expense   119     119   238 356 816 1,015
Unrealized (gain) loss on warrants   369 (1,718) (67) 1,977   1,910 192 (73) (965)
Equity in net loss from unconsolidated joint ventures   (746)   264 372   636 636 555 1,571
Distributions from unconsolidated joint ventures   168     194   425 686 885 1,110
Loan forgiveness             (243) (243)    
(Increase) decrease in operating assets:                    
Residential condominium units for sale   (5)           (33) (321)  
Receivables   24     47   820 887 882 2,392
Prepaid expenses and other assets, net   (1,008)     (371)   (97) (846) (257) 190
Increase in operating liabilities:                    
Accounts payable and accrued expenses   1,474     1,294   3,559 5,775 3,467 (686)
Pension liabilities                 (1,288) (1,033)
Net cash provided by (used in) operating activities   (619)     (1,928)   (1,560) (1,424) (7,304) (10,416)
CASH FLOWS FROM INVESTING ACTIVITIES:                    
Additions to real estate   (4,704)     (12,202)   (21,387) (30,784) (36,349) (51,715)
Net proceeds from the sale of residential condominium units   5,634           1,328 22,275  
Deferred real estate deposits of condominiums                   1,971
Investments in unconsolidated joint ventures                   (5,383)
Net cash provided by (used in) investing activities   930     (12,202)   (21,387) (29,456) (14,074) (55,127)
CASH FLOWS FROM FINANCING ACTIVITIES:                    
Proceeds from loans and corporate credit facility   2,390     8,980   74,486 82,318 249,984 86,361
Proceeds from secured line of credit         1,200   1,200 4,200 8,200 5,000
Payment of finance costs   (11,642)     (21)   (2,231) (2,442) (6,552) (1,497)
Repayment of loans             (56,413) (56,413) (225,547) (23,368)
Repayment of secured line of credit                 (3,200) (2,500)
Settlement of stock awards   (291)     (370)   (369) (370) (370) (695)
Stock buy-back                   (359)
Sale of common stock, net               167 7,639  
Net cash (used in) provided by financing activities   (9,543)     9,789   16,673 27,460 30,154 62,942
NET DECREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH   (9,232)     (4,341)   (6,274) (3,420) 8,776 (2,601)
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD 15,613 24,845 9,795 11,728 16,069 24,845 16,069 16,069 16,069 18,670
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD   15,613 12,649 9,795 11,728   9,795 12,649 24,845 16,069
CASH AND CASH EQUIVALENTS, BEGINNING PERIOD 1,381 4,310 2,169 5,034 6,515 4,310 6,515 6,515 6,515 9,196
RESTRICTED CASH, BEGINNING OF PERIOD 14,232 20,535 7,626 6,694 9,554 20,535 9,554 9,554 9,554 9,474
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD $ 15,613 24,845 9,795 11,728 16,069 $ 24,845 16,069 16,069 16,069 18,670
CASH AND CASH EQUIVALENTS, END OF PERIOD   1,381 917 2,169 5,034   2,169 917 4,310 6,515
RESTRICTED CASH, END OF PERIOD   14,232 11,732 7,626 6,694   7,626 11,732 20,535 9,554
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD   15,613 $ 12,649 $ 9,795 11,728   9,795 12,649 24,845 16,069
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                    
Cash paid during the period for: Interest   3,050     4,130   8,564 13,329 16,042 15,495
Cash paid during the period for: Taxes   66     46   49 189 395 251
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:                    
Accrued development costs included in accounts payable and accrued expenses   9,332     7,496   8,321 7,101 8,805 10,319
Capitalized amortization of deferred financing costs and warrants   617     760   1,629 2,406 3,580 2,727
Capitalized stock-based compensation expense   46     39   85 130 177 356
Loan forgiveness                 243  
Investment in unconsolidated joint venture                   5,193
Error Related to Classification of Real Estate Under Development | Restatement Impact                    
CASH FLOWS FROM OPERATING ACTIVITIES:                    
Net loss attributable to common stockholders   (2,593)     (830)   (2,550) (5,126) (4,331) (2,161)
Adjustments to reconcile net loss attributable to common stockholders to net cash provided by (used in) operating activities:                    
Depreciation and amortization and amortization of deferred finance costs   34     353   698 1,092 1,526 1,198
(Increase) decrease in operating assets:                    
Residential condominium units for sale   3,553     (11,672)   (19,479) (25,338) (11,129) (46,473)
Increase in operating liabilities:                    
Accounts payable and accrued expenses                   1,971
Net cash provided by (used in) operating activities   994     (12,149)   (21,331) (29,372) (13,934) (45,465)
CASH FLOWS FROM INVESTING ACTIVITIES:                    
Additions to real estate   4,640     12,149   21,331 30,700 36,209 47,436
Net proceeds from the sale of residential condominium units   (5,634)           (1,328) (22,275)  
Deferred real estate deposits of condominiums                   (1,971)
Net cash provided by (used in) investing activities   (994)     12,149   21,331 29,372 13,934 45,465
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:                    
Accrued development costs included in accounts payable and accrued expenses   (9,332)     (7,496)   (8,321) (7,101) (8,805) (10,319)
Capitalized amortization of deferred financing costs and warrants   (34)     (68)   (128) (237) (387) (59)
Capitalized stock-based compensation expense   $ (28)     $ (2)   $ (15) $ (33) $ (55) $ (57)