XML 13 R7.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash flows from operating activities    
Net loss $ (1,938) $ (1,660)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities    
Deferred income taxes 0 (1,683)
Depreciation and amortization 3,819 5,568
Amortization of deferred financing costs and debt discounts 193 279
Amortization of above and below market lease intangibles, net 81 48
Minimum multiple on preferred interests 0 (77)
Loss on extinguishment of debt 7 0
Impairment of real estate assets 110 0
Straight-line rent revenue (352) (446)
Straight-line rent expense 66 (9)
Stock-based compensation 360 214
Change in fair value of derivatives (889) 179
Change in fair value of debt held under the fair value option (2,343) (3,235)
Bad debt expense 142 42
Write-off related party receivables 4 0
Changes in operating assets and liabilities    
Accounts receivable (49) (94)
Other assets 262 560
Accounts payable and accrued liabilities 2,031 (584)
Payables due to related parties (32) 10
Deferred revenues (176) 276
Net cash from operating activities 1,296 (612)
Cash flows from investing activities    
Capitalized pre-acquisition costs, net of refunds 5 0
Insurance proceeds 516 0
Capital expenditures for real estate (2,806) (1,086)
Net cash from investing activities (2,285) (1,086)
Cash flows from financing activities    
Borrowings under debt agreements 17,869 0
Repayments under debt agreements (11,706) (459)
Preferred equity return on preferred equity investment (1,153) (1,014)
Capitalized pre-refinancing costs (125) (8)
Taxes remitted upon vesting of restricted stock (24) (6)
Debt origination and discount fees (388) 0
Net cash from financing activities 4,473 (1,487)
Increase (decrease) in cash, cash equivalents, and restricted cash 3,484 (3,185)
Cash, cash equivalents and restricted cash at beginning of period 13,797 17,031
Cash, cash equivalents and restricted cash at end of period 17,281 13,846
Supplemental Cash Flow Information    
Interest paid 3,773 4,135
Taxes paid, net of refunds 8 0
Supplemental disclosure of non-cash investing and financing activities    
Capitalized Preferred Return (1,860) (2,404)
Accrued Current Preferred Return (399) (356)
Capitalized interest on Mezzanine loan (331) 0
Accrued capital expenditures for real estate 148 643
Reconciliation of cash and cash equivalents and restricted cash:    
Cash and cash equivalents 14,631 8,496
Restricted cash 2,650 5,350
Cash, cash equivalents and restricted cash at end of period $ 17,281 $ 13,846