| SCHEDULE OF SEGMENT REPORTING INFORMATION, BY SEGMENT |
SCHEDULE OF SEGMENT REPORTING INFORMATION, BY SEGMENT
| As of and for the three months | |
Hotel | | |
Investment | | |
| | |
| |
| ended March
31, 2026 | |
Operations | | |
Transactions | | |
Corporate | | |
Total | |
| Revenues | |
$ | 16,497,000 | | |
$ | - | | |
$ | - | | |
$ | 16,497,000 | |
| Operating expenses | |
| (10,120,000 | ) | |
| - | | |
| - | | |
| (10,120,000 | ) |
| Utilities | |
| (496,000 | ) | |
| - | | |
| - | | |
| (496,000 | ) |
| Real estate taxes | |
| (540,000 | ) | |
| - | | |
| - | | |
| (540,000 | ) |
| Insurance | |
| (218,000 | ) | |
| - | | |
| - | | |
| (218,000 | ) |
| General & administrative | |
| - | | |
| - | | |
| (267,000 | ) | |
| (267,000 | ) |
| Segment income (loss) | |
| 5,123,000 | | |
| - | | |
| (267,000 | ) | |
| 4,856,000 | |
| Interest expense - mortgage | |
| (2,476,000 | ) | |
| - | | |
| - | | |
| (2,476,000 | ) |
| Interest expense - related party | |
| (846,000 | ) | |
| - | | |
| - | | |
| (846,000 | ) |
| Depreciation and amortization expense | |
| (917,000 | ) | |
| - | | |
| - | | |
| (917,000 | ) |
| Gain
on extinguishment of debt | |
| | | |
| | | |
| | | |
| | |
| Loss from investments | |
| - | | |
| (46,000 | ) | |
| - | | |
| (46,000 | ) |
| Income
tax expense | |
| | | |
| | | |
| | | |
| | |
| Net
income (loss) | |
$ | 884,000 | | |
$ | (46,000 | ) | |
$ | (267,000 | ) | |
$ | 571,000 | |
| Total assets | |
$ | 46,307,000 | | |
$ | 139,000 | | |
$ | 166,000 | | |
$ | 46,612,000 | |
| As of and for the three months | |
Hotel | | |
Investment | | |
| | |
| |
| ended March
31, 2025 | |
Operations | | |
Transactions | | |
Corporate | | |
Total | |
| Revenues | |
$ | 12,210,000 | | |
$ | - | | |
$ | - | | |
$ | 12,210,000 | |
| Operating expenses | |
| (8,587,000 | ) | |
| - | | |
| - | | |
| (8,587,000 | ) |
| Utilities | |
| (398,000 | ) | |
| - | | |
| - | | |
| (398,000 | ) |
| Real estate taxes | |
| (478,000 | ) | |
| - | | |
| - | | |
| (478,000 | ) |
| Insurance | |
| (222,000 | ) | |
| - | | |
| - | | |
| (222,000 | ) |
| General & administrative | |
| - | | |
| - | | |
| (387,000 | ) | |
| (387,000 | ) |
| Segment icome (loss) | |
| 2,525,000 | | |
| - | | |
| (387,000 | ) | |
| 2,138,000 | |
| Interest expense - mortgage | |
| (2,459,000 | ) | |
| - | | |
| - | | |
| (2,459,000 | ) |
| Interest expense - related party | |
| (861,000 | ) | |
| - | | |
| - | | |
| (861,000 | ) |
| Depreciation and amortization expense | |
| (874,000 | ) | |
| - | | |
| - | | |
| (874,000 | ) |
| Gain on extinguishment of debt | |
| 1,416,000 | | |
| - | | |
| - | | |
| 1,416,000 | |
| Loss from investments | |
| - | | |
| (72,000 | ) | |
| - | | |
| (72,000 | ) |
| Net
loss | |
$ | (253,000 | ) | |
$ | (72,000 | ) | |
$ | (387,000 | ) | |
$ | (712,000 | ) |
| Total assets | |
$ | 45,099,000 | | |
$ | 99,000 | | |
$ | 167,000 | | |
$ | 45,365,000 | |
| As of and for the nine months | |
Hotel | | |
Investment | | |
| | |
| |
| ended March
31, 2026 | |
Operations | | |
Transactions | | |
Corporate | | |
Total | |
| Revenues | |
$ | 41,576,000 | | |
$ | - | | |
$ | - | | |
$ | 41,576,000 | |
| Operating expenses | |
| (28,495,000 | ) | |
| - | | |
| - | | |
| (28,495,000 | ) |
| Utilities | |
| (1,439,000 | ) | |
| - | | |
| - | | |
| (1,439,000 | ) |
| Real estate taxes | |
| (1,620,000 | ) | |
| - | | |
| - | | |
| (1,620,000 | ) |
| Insurance | |
| (728,000 | ) | |
| - | | |
| - | | |
| (728,000 | ) |
| General & administrative | |
| - | | |
| - | | |
| (849,000 | ) | |
| (849,000 | ) |
| Segment income (loss) | |
| 9,294,000 | | |
| - | | |
| (849,000 | ) | |
| 8,445,000 | |
| Interest expense - mortgage | |
| (7,354,000 | ) | |
| - | | |
| - | | |
| (7,354,000 | ) |
| Interest expense - related party | |
| (2,582,000 | ) | |
| - | | |
| - | | |
| (2,582,000 | ) |
| Depreciation and amortization expense | |
| (2,705,000 | ) | |
| - | | |
| - | | |
| (2,705,000 | ) |
| Loss from investments | |
| - | | |
| (108,000 | ) | |
| - | | |
| (108,000 | ) |
| Income tax expense | |
| - | | |
| - | | |
| (1,000 | ) | |
| (1,000 | ) |
| Net
loss | |
$ | (3,347,000 | ) | |
$ | (108,000 | ) | |
$ | (850,000 | ) | |
$ | (4,305,000 | ) |
| Total assets | |
$ | 46,307,000 | | |
$ | 139,000 | | |
$ | 166,000 | | |
$ | 46,612,000 | |
| As of and for the nine months | |
Hotel | | |
Investment | | |
| | |
| |
| ended March
31, 2025 | |
Operations | | |
Transactions | | |
Corporate | | |
Total | |
| Revenues | |
$ | 33,995,000 | | |
$ | - | | |
$ | - | | |
$ | 33,995,000 | |
| Operating expenses | |
| (24,039,000 | ) | |
| - | | |
| - | | |
| (24,039,000 | ) |
| Utilities | |
| (1,415,000 | ) | |
| - | | |
| - | | |
| (1,415,000 | ) |
| Real estate taxes | |
| (1,434,000 | ) | |
| - | | |
| - | | |
| (1,434,000 | ) |
| Insurance | |
| (644,000 | ) | |
| - | | |
| - | | |
| (644,000 | ) |
| General & administrative | |
| - | | |
| - | | |
| (1,038,000 | ) | |
| (1,038,000 | ) |
| Segment income (loss) | |
| 6,463,000 | | |
| - | | |
| (1,038,000 | ) | |
| 5,425,000 | |
| Interest expense - mortgage | |
| (8,128,000 | ) | |
| - | | |
| - | | |
| (8,128,000 | ) |
| Interest expense - related party | |
| (2,542,000 | ) | |
| - | | |
| - | | |
| (2,542,000 | ) |
| Depreciation and amortization expense | |
| (2,655,000 | ) | |
| - | | |
| - | | |
| (2,655,000 | ) |
| Gain on extinguishment of debt | |
| 1,416,000 | | |
| - | | |
| - | | |
| 1,416,000 | |
| Loss from investments | |
| - | | |
| (135,000 | ) | |
| - | | |
| (135,000 | ) |
| Income tax expense | |
| - | | |
| - | | |
| (1,000 | ) | |
| (1,000 | ) |
| Net
loss | |
$ | (5,446,000 | ) | |
$ | (135,000 | ) | |
$ | (1,039,000 | ) | |
$ | (6,620,000 | ) |
| Total assets | |
$ | 45,099,000 | | |
$ | 99,000 | | |
$ | 167,000 | | |
$ | 45,365,000 | |
|