XML 47 R41.htm IDEA: XBRL DOCUMENT v3.25.2
Note 18 - Segment Reporting (Tables)
6 Months Ended
Jun. 30, 2025
Segment Reporting [Abstract]  
Schedule of Net Operating Income of Segment and Reconciliation of Segment NOI to Net Income (Loss)

The table below compares NOI of the Company’s reportable segment for the three and six months ended June 30, 2025 and 2024 and the reconciliation of segment NOI to net income (loss):

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Rental income (1)

 

$

 

 

$

8,942

 

 

$

10,070

 

 

$

18,165

 

Property operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Property taxes

 

 

 

 

 

993

 

 

 

1,041

 

 

 

2,039

 

Contract maintenance

 

 

 

 

 

513

 

 

 

933

 

 

 

1,250

 

Utilities

 

 

 

 

 

397

 

 

 

370

 

 

 

881

 

Repairs

 

 

 

 

 

372

 

 

 

229

 

 

 

604

 

Other segment items (2)

 

 

 

 

 

459

 

 

 

532

 

 

 

966

 

Total property operating expenses

 

 

 

 

 

2,734

 

 

 

3,105

 

 

 

5,740

 

Segment net operating income

 

 

 

 

 

6,208

 

 

 

6,965

 

 

 

12,425

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of segment net operating income to net loss

 

 

 

 

 

 

 

 

 

 

 

 

Commissions

 

 

459

 

 

 

824

 

 

 

1,166

 

 

 

1,326

 

Management and other income

 

 

382

 

 

 

52

 

 

 

439

 

 

 

110

 

Straight-line rent revenue

 

 

 

 

 

394

 

 

 

(143

)

 

 

746

 

Amortization of above and below market lease, net

 

 

 

 

 

(81

)

 

 

(85

)

 

 

(145

)

Cost of services

 

 

(307

)

 

 

(644

)

 

 

(883

)

 

 

(1,065

)

Depreciation and amortization

 

 

(6

)

 

 

(3,790

)

 

 

(3,586

)

 

 

(7,609

)

Impairment of real estate assets

 

 

 

 

 

(331

)

 

 

(43

)

 

 

(441

)

Bad debt (expense) recovery

 

 

(37

)

 

 

(68

)

 

 

34

 

 

 

(210

)

General and administrative

 

 

(2,169

)

 

 

(3,022

)

 

 

(5,748

)

 

 

(6,502

)

Net interest and other income

 

 

 

 

 

251

 

 

 

165

 

 

 

468

 

Derivative fair value adjustment

 

 

 

 

 

78

 

 

 

(582

)

 

 

967

 

Net gain (loss) on fair value change on debt held under the fair value option

 

 

 

 

 

210

 

 

 

(240

)

 

 

2,553

 

Interest expense

 

 

(19

)

 

 

(4,556

)

 

 

(4,784

)

 

 

(8,889

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

(7

)

Other expense

 

 

 

 

 

(26

)

 

 

(1

)

 

 

(32

)

Gain on deconsolidation of Eagles Sub-OP

 

 

56,875

 

 

 

 

 

 

56,875

 

 

 

 

Loss from investment in Eagles Sub-OP

 

 

(9,280

)

 

 

 

 

 

(9,280

)

 

 

 

Income tax expense

 

 

(1,188

)

 

 

 

 

 

(1,188

)

 

 

(134

)

Net income (loss)

 

$

44,710

 

 

$

(4,501

)

 

$

39,081

 

 

$

(6,439

)

 

 

(1)
Excludes straight-line revenue and net amortization of above and below market leases.
(2)
Other segment items include expenses relating to insurance, administrative expenses, payroll and related items and management expenses.