| Schedule of Reconciliation of Segment NOI to Net Income |
The following table presents segment NOI and net loss for the three months ended March 31, 2026 and 2025, as follows: | | | | | | | | | | | | | | | | | Three Months Ended March 31, | | | 2026 | | 2025(1) | Industrial | | | | | | Total Industrial revenues | | $ | 25,664 | | | $ | 24,033 | | Less: | | | | | Industrial property operating expense (1) | | 1,353 | | | 1,271 | | Industrial property tax expense (1) | | 1,920 | | | 1,950 | | Industrial NOI | | 22,391 | | | 20,812 | | | | | | | Office | | | | | | Total Office revenues | | — | | | 4,673 | | | Less: | | | | | Office property operating expense (1) | | — | | | 241 | | Office property tax expense (1) | | — | | | 103 | | Office NOI | | — | | | 4,329 | | | | | | | Total NOI | | $ | 22,391 | | | $ | 25,141 | | | | | | | | Unallocated amounts: | | | | | Depreciation and amortization (2) | | (13,360) | | | (13,711) | | Real estate impairment provision (2) | | — | | | (15,036) | | General and administrative expenses (3) | | (9,192) | | | (8,553) | | | Interest expense | | (7,697) | | | (14,306) | | Other income, net | | 771 | | | 1,126 | | Loss from disposition of assets | | (38) | | | (479) | | | | | | | | | | | | | Corporate operating expenses to related parties | | (144) | | | (141) | | | Transaction expenses | | (12,072) | | | (190) | | Net income (loss) from discontinued operations | | 564 | | | (27,252) | | Net loss | | $ | (18,777) | | | $ | (53,401) | |
(1)The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. (2)Asset value information by segment are not reported because the CODM does not use these measures to assess performance or make decisions to allocate resources; therefore, depreciation and amortization expense and asset impairment are not allocated among segments. Refer to sections below, for allocation of real estate assets and goodwill presented for each segment. (3)General and administrative expenses are not reported by segment because the CODM evaluates these expenses at the corporate level and does not use this measure on a segment-by-segment basis for performance assessment or resource allocation decisions; therefore, general and administrative expenses are not allocated among segments. A reconciliation of net income (loss) to NOI for the three months ended March 31, 2026 and 2025 is as follows: | | | | | | | | | | | | | | | | | Three Months Ended March 31, | | | 2026 | | 2025 | | Reconciliation of Net Income (Loss) to Total NOI | | | | | Net income (loss) | | $ | (18,777) | | | $ | (53,401) | | | General and administrative expenses | | 9,192 | | | 8,553 | | | Corporate operating expenses to related parties | | 144 | | | 141 | | | Real estate impairment provision | | — | | | 15,036 | | | Depreciation and amortization | | 13,360 | | | 13,711 | | | Interest expense | | 7,697 | | | 14,306 | | | Other income, net | | (771) | | | (1,126) | | Gain from disposition of assets | | 38 | | | 479 | | | Transaction expenses | | 12,072 | | | 190 | | Net (income) loss from discontinued operations | | (564) | | | 27,252 | | | Total NOI | | $ | 22,391 | | | $ | 25,141 | |
|
| Schedule of Segment Information |
The following table presents the Company’s goodwill by segment as of March 31, 2026 and December 31, 2025: | | | | | | | | | | | | | | | | | As of March 31, | | As of December 31, | | | 2026 | | 2025 | | Goodwill | | | | | | Industrial | | $ | 68,373 | | | $ | 68,373 | | | Total Goodwill | | $ | 68,373 | | | $ | 68,373 | |
The following table presents the Company’s total real estate assets, net, by segment as of March 31, 2026 and December 31, 2025: | | | | | | | | | | | | | | | | | As of March 31, | | As of December 31, | | | 2026 | | 2025 | | Industrial Real Estate, net | | | | | | Total real estate | | $ | 1,319,972 | | | $ | 1,306,021 | | | Accumulated depreciation and amortization | | (224,194) | | | (211,099) | | | Industrial real estate, net | | 1,095,778 | | | 1,094,922 | | | | | | | | Total Real Estate, net | | $ | 1,095,778 | | | $ | 1,094,922 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|