v3.25.4
Equity
12 Months Ended
Dec. 31, 2025
Equity [Abstract]  
Equity

Note 14 - Equity

Authorized Capital

The Company is authorized to issue preferred stock and seven classes of common stock consisting of Class S shares, Class D shares, Class I shares, Class F-I shares, Class A-I shares, Class A-III shares, and Class E shares. The differences among the classes of common stock relate to upfront selling commissions, dealer manager fees, and ongoing stockholder servicing fees, as well as varying management and performance participation allocations. See "Note 11 - Related Party Transactions" for additional information.

As of December 31, 2025 and December 31, 2024, the Company had the following classes of common stock authorized, issued and outstanding:

 

 

 

December 31, 2025

 

 

December 31, 2024

 

Classification

 

Shares Authorized

 

 

Shares Issued and Outstanding

 

 

Shares Authorized

 

 

Shares Issued and Outstanding

 

Preferred Stock, $0.01 par value per share

 

 

100,000,000

 

 

 

 

 

 

100,000,000

 

 

 

 

Class S Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

12,148

 

 

 

100,000,000

 

 

 

5,750

 

Class D Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

4,948

 

 

 

100,000,000

 

 

 

4,715

 

Class I Shares, $0.01 par value per share

 

 

150,000,000

 

 

 

1,417,857

 

 

 

100,000,000

 

 

 

1,017,717

 

Class F-S Shares, $0.01 par value per share

 

 

 

 

 

 

 

 

100,000,000

 

 

 

 

Class F-D Shares, $0.01 par value per share

 

 

 

 

 

 

 

 

100,000,000

 

 

 

 

Class F-I Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

1,501,847

 

 

 

100,000,000

 

 

 

1,565,701

 

Class A-I Shares, $0.01 par value per share

 

 

200,000,000

 

 

 

21,177,373

 

 

 

100,000,000

 

 

 

16,582,608

 

Class A-II Shares, $0.01 par value per share

 

 

 

 

 

 

 

 

100,000,000

 

 

 

 

Class A-III Shares, $0.01 par value per share

 

 

250,000,000

 

 

 

40,787,455

 

 

 

100,000,000

 

 

 

25,546,118

 

Class E Shares, $0.01 par value per share

 

 

100,000,000

 

 

 

1,024,460

 

 

 

100,000,000

 

 

 

489,542

 

Total

 

 

1,100,000,000

 

 

 

65,926,088

 

 

 

1,100,000,000

 

 

 

45,212,151

 

Common Stock

The following table details the movement in the Company's outstanding shares of common stock:

 

 

Class S

 

 

Class D

 

 

Class I

 

 

Class F-I

 

 

Class A-I

 

 

Class A-II

 

 

Class A-III

 

 

Class E

 

Beginning balance, December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

1,823,750

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued

 

 

 

 

 

 

 

 

 

 

 

13,147,002

 

 

 

6,882,221

 

 

 

 

 

 

 

 

 

104,358

 

Repurchase of common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,389

)

 

 

 

 

 

 

 

 

 

Dividend reinvestment

 

 

 

 

 

 

 

 

 

 

 

34,969

 

 

 

15,496

 

 

 

 

 

 

 

 

 

1,349

 

Share class transfer

 

 

 

 

 

 

 

 

 

 

 

(10,185,344

)

 

 

10,126,324

 

 

 

 

 

 

 

 

 

 

Ending balance, December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

4,820,377

 

 

 

17,016,652

 

 

 

 

 

 

 

 

 

105,707

 

Common stock issued

 

 

5,750

 

 

 

4,677

 

 

 

1,010,160

 

 

 

2,056,136

 

 

 

6,681,140

 

 

 

12,102,688

 

 

 

1,197,513

 

 

 

369,786

 

Repurchase of common stock

 

 

 

 

 

 

 

 

 

 

 

(100,885

)

 

 

(35,411

)

 

 

(151,835

)

 

 

(108,053

)

 

 

 

Dividend reinvestment

 

 

 

 

 

38

 

 

 

7,557

 

 

 

15,681

 

 

 

241,859

 

 

 

17,287

 

 

 

2,656

 

 

 

14,049

 

Share class transfer

 

 

 

 

 

 

 

 

 

 

 

(5,225,608

)

 

 

(7,321,632

)

 

 

(11,968,140

)

 

 

24,454,002

 

 

 

 

Ending balance, December 31, 2024

 

 

5,750

 

 

 

4,715

 

 

 

1,017,717

 

 

 

1,565,701

 

 

 

16,582,608

 

 

 

 

 

 

25,546,118

 

 

 

489,542

 

Common stock issued

 

 

6,339

 

 

 

 

 

 

424,069

 

 

 

 

 

 

4,695,067

 

 

 

 

 

 

16,098,976

 

 

 

505,865

 

Repurchase of common stock

 

 

 

 

 

 

 

 

(39,930

)

 

 

(77,733

)

 

 

(508,146

)

 

 

 

 

 

(945,112

)

 

 

(11,990

)

Dividend reinvestment

 

 

59

 

 

 

233

 

 

 

16,001

 

 

 

13,879

 

 

 

407,844

 

 

 

 

 

 

87,473

 

 

 

41,043

 

Share class transfer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance, December 31, 2025

 

 

12,148

 

 

 

4,948

 

 

 

1,417,857

 

 

 

1,501,847

 

 

 

21,177,373

 

 

 

 

 

 

40,787,455

 

 

 

1,024,460

 

On April 4, 2023 (the "Exchange Date"), approximately 5,162,941 Class F-I shares were exchanged for approximately 5,152,707 Class A-I shares at an exchange rate based on the NAV per share/unit for the Company's Class F-I shares and Class A-I units as of the Exchange Date.

On November 2, 2023 (the "Second Exchange Date"), approximately 5,022,403 Class F-I shares were exchanged for approximately 4,973,617 Class A-I shares at an exchange rate based on the NAV per share/unit for the Company's Class F-I shares and Class A-I units as of the Second Exchange Date.

On January 3, 2024 (the "Third Exchange Date"), approximately 12,477,404 Class A-I shares were exchanged for 12,502,989 Class A-II shares at an exchange rate based on the NAV per share for the Class A-I shares and the Company's total NAV per share as of the Third Exchange Date.

On April 2, 2024 (the "Fourth Exchange Date"), 5,225,608 Class F-I shares were exchanged for 5,155,772 Class A-I shares at an exchange rate based on the NAV per share for the Class F-I shares and Class A-I shares as of the Fourth Exchange Date.

On November 4, 2024 (the "Fifth Exchange Date"), all 24,471,129 outstanding Class A-II shares were exchanged for 24,454,002 Class A-III shares at an exchange rate based on the NAV per share for the Class A-II shares and the Company's total NAV per share as of the Fifth Exchange Date.

Distributions

The Company generally intends to distribute substantially all of its taxable income to its stockholders each year to comply with the REIT provisions of the Code, as amended. Taxable income does not necessarily equal net income calculated in accordance with GAAP.

Each class of common stock receives the same gross distribution per share. The net distribution per share varies for each share class based on differing fee structures. Additionally net distributions will vary based on the applicable stockholder servicing fee, which is deducted from the monthly distribution per share and paid directly to the applicable distributor.

The following table details the aggregate distributions declared for each applicable class of common stock:

 

Year Ended December 31, 2025

 

 

 

Class S

 

 

Class D

 

 

Class I

 

 

Class F-I

 

 

Class A-I

 

 

Class A-III

 

 

Class E

 

Aggregate gross distribution declared per share of common stock

 

$

1.3464

 

 

$

1.3464

 

 

$

1.3464

 

 

$

1.3464

 

 

$

1.3464

 

 

$

1.3464

 

 

$

1.3464

 

Management fee per share of common stock

 

 

(0.2664

)

 

 

(0.2664

)

 

 

(0.2664

)

 

 

(0.2112

)

 

 

(0.2148

)

 

 

(0.1824

)

 

 

 

Stockholder servicing fee per share of common stock

 

 

(0.1783

)

 

 

(0.0532

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net distribution declared per share of common stock

 

$

0.9017

 

 

$

1.0268

 

 

$

1.0800

 

 

$

1.1352

 

 

$

1.1316

 

$

1.1640

 

 

$

1.3464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2024

 

 

 

Class S

 

 

Class D

 

 

Class I

 

 

Class F-I

 

 

Class A-I

 

 

Class A-III

 

 

Class E

 

Aggregate gross distribution declared per share of common stock

 

$

0.8858

 

 

$

0.3361

 

 

$

1.1967

 

 

$

1.2939

 

 

$

1.2939

 

 

$

0.2241

 

 

$

1.2939

 

Management fee per share of common stock

 

 

(0.1759

)

 

 

(0.0661

)

 

 

(0.2412

)

 

 

(0.2095

)

 

 

(0.2113

)

 

 

(0.0303

)

 

 

 

Stockholder servicing fee per share of common stock

 

 

(0.1193

)

 

 

(0.0134

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net distribution declared per share of common stock

 

$

0.5906

 

 

$

0.2566

 

 

$

0.9555

 

 

$

1.0844

 

 

$

1.0826

 

$

0.1938

 

 

$

1.2939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2023

 

 

 

Class S

 

 

Class D

 

 

Class I

 

 

Class F-I

 

 

Class A-I

 

 

Class A-III

 

 

Class E

 

Aggregate gross distribution declared per share of common stock

 

$

 

 

$

 

 

$

 

 

$

0.7810

 

 

$

0.7810

 

 

$

 

 

$

0.7810

 

Management fee per share of common stock

 

 

 

 

 

 

 

 

 

 

 

(0.1510

)

 

 

(0.1510

)

 

 

 

 

 

 

Net distribution declared per share of common stock

 

$

 

 

$

 

 

$

 

 

$

0.6300

 

 

$

0.6300

 

 

$

 

 

$

0.7810

 

 

Repurchases

During the year ended December 31, 2025, the Company repurchased 39,930 Class I shares, 77,733 Class F-I shares, 508,146 Class A-I shares, 945,112 Class A-III shares and 11,990 Class E shares, for a total of $33.8 million.

During the year ended December 31, 2024, the Company repurchased 100,885 Class F-I shares, 35,411 Class A-I shares, 151,835 Class A-II shares and, 108,053 Class A-III shares, for a total of $8.3 million.

During the year ended December 31, 2023, the Company repurchased 7,389 of Class A-I shares for a total of $0.2 million.

The Company satisfied all repurchase requests during the years ended December 31, 2025, 2024, and 2023.

Redeemable Non-Controlling Interest

In connection with its management fee, the Adviser has elected to receive Class E units. Additionally, the Special Limited Partner has elected to receive Class E units in satisfaction of the performance participation allocation. See Note 11 - Related Party Transactions for additional information on the Adviser and Special Limited Partner's interest. Because the Adviser and Special Limited Partner have the ability to redeem their Class E units for Class E shares in the Company or cash, at their election, the Company has classified these Class E units as redeemable non-controlling interest in mezzanine equity on the Company's consolidated balance sheet.

During the years ended December 31, 2025 and 2024, the Company issued 55,395 and 52,546 Class E units, respectively, to the Adviser for the management fee earned on the Operating Partnership units issued to an affiliate of Apollo.

During the years ended December 31, 2025 and 2024, the Company issued 20,744 and 26,977 Class E units, respectively, to the Special Limited Partner in satisfaction of the performance participation allocation.

The redeemable non-controlling interest is recorded at the greater of the carrying amount, adjusted for its share of income or loss and dividends, or the redemption value, which is equivalent to fair value, of such Class E units at the end of each measurement period. Accordingly, the Company recorded an allocation adjustment between Additional paid-in capital and redeemable non-controlling interest of $0.1 million and $35 thousand during the years ended December 31, 2025 and 2024, respectively, to reflect their redemption value.

The following table details the redeemable non-controlling interest activity related to the Adviser for the year ended December 31, 2025 ($ in thousands):

 

 

Year Ended December 31, 2025

 

 

Year Ended December 31, 2024

 

Balance at the beginning of year

 

$

2,817

 

 

$

967

 

Settlement of management fees

 

 

1,189

 

 

 

1,107

 

Settlement of performance participation allocation

 

 

443

 

 

 

562

 

GAAP income allocation

 

 

240

 

 

 

157

 

Distributions

 

 

(253

)

 

 

(136

)

Reinvestment of distributions

 

 

243

 

 

 

125

 

Fair value allocation

 

 

66

 

 

 

35

 

Balance at end of year

 

$

4,745

 

 

$

2,817

 

Non-Controlling Interests - Unitholders of the Operating Partnership

On December 22, 2022, the Company issued 5,000,000 Class A-I units to an affiliate of Apollo for the aggregate consideration of $100.0 million in a private placement. Operating Partnership units are subject to the same fees as the corresponding classes of common stock and do not have any preferential rights relative to the Company's interest in the Operating Partnership.

Currently all Class A-I unitholders of the Operating Partnership have elected to reinvest their dividends. In connection with such dividend reinvestment, the Company issued 291,863 Class A-I units in lieu of cash for the dividends paid during the year ended December 31, 2025.

Non-Controlling Interests Attributable to Preferred Stockholders

A subsidiary of the Company elected to be taxed as a REIT for U.S. federal income tax purposes. This subsidiary has issued preferred non-voting shares to be held by investors to ensure compliance with the Code requirement that REITs have at least 100 shareholders. The preferred shares have a face amount of $1,000 and carry a 12.0% annual dividend payable semi-annually. As of December 31, 2025, this subsidiary had $125,000 of preferred non-voting shares outstanding.