Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 4/5 core metricsOperating margin changed -6.2 percentage points from the prior annual period.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Operating margin compressed
Operating margin changed -6.2 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
- 1 filing risk check flagged
Flagged areas: Dilution.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +14.2% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Dilution
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Real Estate Other$8.62M100.0%-15.1% yoy
Members sum to $8.62M against $411M consolidated (residual $402M) - eliminations or corporate lines the filer did not tag on this axis.
- Real Estate Other$4.24M100.0%+84.5% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 4,058 US-listed filers · 868 in Financials| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $411M | 41stof 3,301 middle third | 50thof 540 middle third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 14.2% | 70thof 3,137 top third | 67thof 517 top third |
Operating margin operating income ÷ revenue | 12.0% | 72ndof 2,819 top third | 50thof 233 middle third |
Net margin net income ÷ revenue | -9.7% | 30thof 3,263 bottom third | 20thof 533 bottom third |
Return on equity net income ÷ stockholders' equity (positive equity only) | -1.8% | 41stof 3,577 middle third | 19thof 773 bottom third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 2.8% | 45thof 2,895 middle third | 53rdof 421 middle third |
Net debt ÷ operating cash flow net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher | 10.9× | 9thof 1,547 bottom third | 12thof 296 bottom third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -4.5% | 52ndof 2,770 middle third | 80thof 649 top third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | 9.4% | 41stof 2,345 middle third | 49thof 604 middle third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 25 changed periods| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Net income ProfitLoss | quarter 2021-06-30 | $1.23M 10-Q 2021-07-29 | $452K 10-Q 2022-08-05 | -63.3% | first · latest |
| Net income ProfitLoss | quarter 2021-03-31 | $1.86M 10-Q 2021-04-30 | $697K 10-Q 2022-05-05 | -62.5% | first · latest |
| Operating income OperatingIncomeLoss | quarter 2021-09-30 | -$1.34M 10-Q 2021-10-28 | -$1.47M 10-Q 2022-11-04 | -9.9% | first · latest |
| Cash CashAndCashEquivalentsAtCarryingValue | balance at 2021-03-31 | $15.4M 10-Q 2021-04-30 | $14.1M 10-Q 2022-05-05 | -8.7% | first · latest · 3 filings carry it |
| Cash CashAndCashEquivalentsAtCarryingValue | balance at 2021-09-30 | $17.4M 10-Q 2021-10-28 | $16.2M 10-Q 2022-11-04 | -6.9% | first · latest · 3 filings carry it |
| Cash CashAndCashEquivalentsAtCarryingValue | balance at 2020-06-30 | $34.3M 10-Q 2020-08-07 | $32.5M 10-K 2022-03-01 | -5.1% | first · latest · 3 filings carry it |
| Cash CashAndCashEquivalentsAtCarryingValue | balance at 2020-09-30 | $16.1M 10-Q 2020-11-06 | $15.3M 10-K 2022-03-01 | -4.7% | first · latest · 3 filings carry it |
| Cash CashAndCashEquivalentsAtCarryingValue | balance at 2020-03-31 | $23.4M 10-Q 2020-05-07 | $22.3M 10-K 2022-03-01 | -4.7% | first · latest · 3 filings carry it |
| Cash CashAndCashEquivalentsAtCarryingValue | balance at 2021-06-30 | $34.6M 10-Q 2021-07-29 | $33.1M 10-Q 2022-08-05 | -4.5% | first · latest · 3 filings carry it |
| Long-term debt LongTermDebt | balance at 2020-12-31 | $1.76B 10-K 2021-02-22 | $1.71B 10-K 2022-03-01 | -3.2% | first · latest · 5 filings carry it |
| Cash CashAndCashEquivalentsAtCarryingValue | balance at 2020-12-31 | $19.2M 10-K 2021-02-22 | $18.7M 10-K 2024-02-16 | -2.8% | first · latest · 10 filings carry it |
| Total liabilities Liabilities | balance at 2020-12-31 | $2.14B 10-K 2021-02-22 | $2.08B 10-K 2022-03-01 | -2.7% | first · latest · 5 filings carry it |
| Depreciation and amortization DepreciationDepletionAndAmortization | quarter 2021-03-31 | $31.4M 10-Q 2021-04-30 | $30.6M 10-Q 2022-05-05 | -2.4% | first · latest |
| Revenue Revenues | fiscal year 2020-12-31 | $255M 10-K 2021-02-22 | $251M 10-K 2023-03-01 | -1.8% | first · latest · 3 filings carry it |
| Operating income OperatingIncomeLoss | quarter 2021-06-30 | $13.2M 10-Q 2021-07-29 | $12.9M 10-Q 2022-08-05 | -1.8% | first · latest |
| Revenue Revenues | quarter 2021-03-31 | $69.4M 10-Q 2021-04-30 | $68.2M 10-Q 2022-05-05 | -1.7% | first · latest |
| Depreciation and amortization DepreciationDepletionAndAmortization | fiscal year 2020-12-31 | $150M 10-K 2021-02-22 | $147M 10-K 2023-03-01 | -1.7% | first · latest · 3 filings carry it |
| Net income ProfitLoss | quarter 2021-09-30 | $31.6M 10-Q 2021-10-28 | $31.1M 10-Q 2022-11-04 | -1.5% | first · latest |
| Total assets Assets | balance at 2021-06-30 | $4.09B 10-Q 2021-07-29 | $4.03B 10-Q 2022-08-05 | -1.5% | first · latest |
| Total assets Assets | balance at 2021-03-31 | $4.15B 10-Q 2021-04-30 | $4.09B 10-Q 2022-05-05 | -1.4% | first · latest |
| Total assets Assets | balance at 2021-09-30 | $4.24B 10-Q 2021-10-28 | $4.18B 10-Q 2022-11-04 | -1.4% | first · latest |
| Operating cash flow NetCashProvidedByUsedInOperatingActivities | fiscal year 2020-12-31 | $103M 10-K 2021-02-22 | $104M 10-K 2023-03-01 | +1.4% | first · latest · 3 filings carry it |
| Total assets Assets | balance at 2020-12-31 | $4.19B 10-K 2021-02-22 | $4.13B 10-K 2023-03-01 | -1.3% | first · latest · 6 filings carry it |
| Operating cash flow NetCashProvidedByUsedInOperatingActivities | quarter 2020-03-31 | $27.7M 10-Q 2020-05-07 | $28M 10-Q 2021-04-30 | +0.9% | first · latest |
| Operating income OperatingIncomeLoss | quarter 2021-03-31 | $8.68M 10-Q 2021-04-30 | $8.75M 10-Q 2022-05-05 | +0.8% | first · latest |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsCommitments and contingencies · 2,509 characters as filed
9. Commitments and Contingencies The Company is involved in various matters of litigation arising out of, or incidental to, its business. While the Company is unable to predict with certainty the outcome of any particular matter, management does not expect, when such litigation is resolved, that the Companys resulting exposure to loss contingencies, if any, will have a material adverse effect on its consolidated financial position or results of operations. Commitments and Guaranties The Operating Partnership is jointly and severally liable for the obligations under the Fund IV Term Loan, which may result in an obligation for the payment of principal, interest, and any other amounts due. As of June 30, 2026, the Company did not expect the Operating Partnership to make any payments under this arrangement. The outstanding balance of the facility was $ 52.3 million as of June 30, 2026 ( Note 7 ). Additionally, in connection with the refinancing of the La Frontera Village ( Note 4 ) propert y mortgage loan of $ 57.0 m illion, which is collateralized by the investment property, Fund V guaranteed the joint ventures obligation under the loan. Fund V acted as guarantor under the non-recourse carveout guaranty. At June 30, 2026 and December 31, 2025, $ 0.1 millio n and $ 0.1 million related to the guarantee was recorded as a liability in the Companys Condensed Consolidated Balance Sheets, respectively. Construction and Tenant Improvement Commitments In conjunction with the development …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Debt · 6,779 characters as filed
"7. Debt A summary of the Companys consolidated indebtedness is as follows (dollars in thousands): Carrying Value as of Interest Rate as of Maturity Date as of June 30, December 31, June 30, 2026 June 30, 2026 2026 2025 Mortgages Payable REIT Portfolio 3.99 % - 6.05 % Nov 2026 - Apr 2035 $ 226,501 $ 227,684 Fund II (a) 137,500 Fund IV 5.62 % Jun 2028 25,939 27,249 Fund V SOFR+ 1.40 % - SOFR+ 3.10 % Dec 2026 - Apr 2030 229,311 505,184 Net unamortized debt issuance costs ( 2,180 ) ( 4,599 ) Unamortized premium 474 926 Total Mortgages Payable $ 480,045 $ 893,944 Unsecured Notes Payable Term Loans (b, c) SOFR+ 1.15 % - SOFR+ 1.20 % May 2030 - Apr 2031 $ 837,500 $ 725,000 Senior Notes 5.86 % - 5.94 % Aug 2027 - Aug 2029 100,000 100,000 Term Loan A-3 SOFR+ 1.15 % Apr 2031 137,500 Fund IV Term Loan SOFR+ 1.20 % Dec 2028 52,250 61,250 Net unamortized debt issuance costs ( 13,600 ) ( 6,788 ) Total Unsecured Notes Payable $ 1,113,650 $ 879,462 Unsecured Line of Credit Revolving Credit Facility (c, d) SOFR+ 1.00 % Apr 2030 $ 43,323 $ 89,500 Total Debt (e)(f) $ 1,652,324 $ 1,873,367 Net unamortized debt issuance costs ( 15,780 ) ( 11,387 ) Unamortized premium 474 926 Total Indebtedness $ 1,637,018 $ 1,862,906 (a) In connection with the refinance of the secured mortgage loan related to a Fund II asset during the three months ended June 30, 2026, the Operating Partnership's $ 20.0 million recourse guarantee of principal payments associated with this mortgage loan was extinguished. (b) The …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Share-based compensation · 3,637 characters as filed
13. Share Incentive a nd Other Compensation The Amended and Restated 2020 Share Incentive Plan (the Amended and Restated 2020 Plan), as approved by the Board and the Companys shareholders, authorizes the issuance of up to 3,883,564 Common Shares. The Amended and Restated 2020 Plan allows for the issuance of options, Restricted Shares, LTIP Units, and other securities (collectively, the Awards) to, among others, the Companys officers, trustees, and employees. As of June 30, 2026 a total of 1,269,950 shares remained available for issuance under the Amended and Restated 2020 Plan. As of June 30, 2026, there was $ 27.3 million of total unrecognized compensation cost related to unvested share-based compensation arrangements granted under the Amende d and Restated 2020 Plan. That cost is expected to be recognized over a weighted-average period of 1.6 years. The total fair value of Restricted Shares that vested during the six months ended June 30, 2026 and the year ended December 31, 2025 , was $ 0.7 million and $ 0.7 million, respectively. The total fair value of LTIP Units that vested (LTIP units vest primarily during the first quarter) during the six months ended June 30, 2026 and the year ended December 31, 2025 , was $ 15.6 million and $ 9.9 mill ion, respectively. During the six months ended June 30, 2026 , the Company issued 593,577 time-based LTIP Units and 25,350 time-based restricted share units (Restricted Share Units), to employees of the Company pursuant to the Amended …
DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing
New accounting pronouncements · 2,094 characters as filed
Recent Accounting Pronouncements In November 2024, the FASB issued ASU 2024-03, Income StatementReporting Comprehensive IncomeExpense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses (ASU 2024-03) which requires disaggregated disclosure of income statement expenses for public business entities (PBEs). Additionally, in January 2025, the FASB issued ASU 2025-01 to clarify the effective date of ASU 2024-03. The ASU does not change the expense captions an entity presents on the face of the income statement; rather, it requires disaggregation of certain expense captions into specified categories in disclosures within the footnotes to the financial statements. This guidance applies to all PBEs and is effective for annual reporting periods beginning after December 15, 2026 and interim reporting periods beginning after December 15, 2027, with early adoption permitted. The Company has elected not to early adopt and the requirements will be applied prospectively with the option for retrospective application. The Company is currently evaluating the expected impact of the adoption of ASU 2024-03 on disclosures within the Companys Condensed Consolidated Financial Statements. In November 2025, the FASB issued ASU 2025-09, Derivatives and Hedging (Topic 815): Hedge Accounting Improvements (ASU 2025-09 ) that more closely aligns hedge accounting with the economics of an entitys risk management activities. ASU 2025-09 is effective for fiscal years begi …
NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing
Segment reporting · 7,050 characters as filed
12. Segmen t Reporting The Company has identified three reportable segments: REIT Portfolio, Investment Management and Structured Financing. The Companys Chief Operating Decision Maker (CODM), its Chief Executive Officer , evaluates the performance of these segments and allocates resources based on financial information presented at the segment level. The CODM primarily uses net income as the key measure of segment profitability, as it reflects a comprehensive view of the segments financial performance, including all revenues and expenses. The Companys REIT Portfolio segment consists primarily of high-quality retail properties located primarily in high-barrier-to-entry, densely-populated metropolitan areas with a long-term investment horizon. The Companys Investment Management segment holds primarily retail real estate in which the Company co-invests with high-quality institutional investors. The Companys Structured Financing segment consists of earnings and expenses related to notes and mortgages receivable ( Note 3 ). Fees earned by the Company as the general partner or managing member through consolidated Investment Management entities are eliminated in the Companys Condensed Consolidated Financial Statements and are not presented in the Companys segments. The following tables present selected financial information for each reportable segment (in thousands): For the Three Months Ended June 30, 2026 REIT Portfolio Investment Management Structured Financing Unallocated Total …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Stockholders' equity · 16,581 characters as filed
10. Shareholders Equity, Noncontrolling Interests and Other Comprehensive Loss Public Offerings From time to time, the Company may offer its shares of beneficial interest through public offerings registered with the SEC or through private offerings pursuant to one or more exemptions from registration under the Securities Act. In connection with such offerings, the Company may issue and sell the offered shares upon settlement of the offering or, alternatively, enter into forward sale agreements with respect to all or a portion of the sold in such public offerings, pursuant to which the offered shares are borrowed by the forward sale purchasers and the issuance of such shares takes place upon settlement of the applicable forward sale agreement in accordance with its terms. On June 11, 2026, the Company c ompleted an offering of 9,000,000 Common Shares at an initial forward sale price of $ 21.80 per share. These shares are subject to forward sale agreements, which require settlement within one-year of the various effective dates. In connection with the offering, in July 2026, the underwriters partially exercised their over-allotment option, resulting in the issuance of an additional 242,996 Common Shares for an aggregate of 9,242,996 Common Shares subject to forward sale agreements. The Company did not initially receive any proceeds from the sale of Common Shares in the offering, which were sold to the underwriters by the forward purchasers or their respective affiliates. Assumi …
StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing
Subsequent events · 610 characters as filed
16. Subsequent Events In July 2026, the Company acquired a single-tenant retail building at 8800-8804 Melrose Avenue in West Hollywood, California for $ 29.0 million, which was added to the REIT Portfolio. During the same period, the Company disposed of the parking garage at 1035 Third Avenue in New York, New York, a consolidated Fund IV Investment Management property, for $ 8.3 million. In July 2026, through its Structured Financing segment, the Company originated a note receivable and funded an initial advance of $ 54.0 million at closing. The note matures in July 2029 , subject to extension options .
SubsequentEventsTextBlock
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.