| SEGMENT INFORMATION |
NOTE
10 – SEGMENT INFORMATION
The
Company operates in three reportable segments: (i) Hotel Operations (the Hilton San Francisco Financial District and its five-level parking
garage), (ii) Real Estate Operations (the multifamily and commercial rental portfolio), and (iii) Investment Transactions (investment
of cash in marketable securities and other investments). The chief operating decision maker (“CODM”) is a group of senior
executives who collectively use segment results to evaluate performance and allocate resources based on the information described below.
Segment
results are evaluated using segment income (loss), which reflects revenues from external customers less segment operating expenses, including
property operating expenses, utilities, real estate taxes, insurance and certain general and administrative expenses, as presented in
the table below. Segment income (loss) excludes interest expense, depreciation and amortization, gain on sale of real estate, net gains
(losses) from investments, gains (losses) on extinguishment of debt, and income taxes, which are reflected below segment income (loss)
as reconciling items to consolidated income (loss). There are no intersegment revenues. “Corporate” consists primarily of
unallocated corporate general and administrative costs and other items not allocated to the reportable segments.
All
long-lived assets and revenues are attributable to operations in the United States.
SCHEDULE OF SEGMENT REPORTING INFORMATION
| As of and for the three months ended | |
Hotel | | |
Real Estate | | |
Investment | | |
| | |
| |
| March 31, 2026 | |
Operations | | |
Operations | | |
Transactions | | |
Corporate | | |
Total | |
| Revenues | |
$ | 16,497,000 | | |
$ | 3,875,000 | | |
$ | - | | |
$ | - | | |
$ | 20,372,000 | |
| Property operating expenses | |
| (10,120,000 | ) | |
| (1,063,000 | ) | |
| - | | |
| - | | |
| (11,183,000 | ) |
| Utilities | |
| (496,000 | ) | |
| (344,000 | ) | |
| - | | |
| - | | |
| (840,000 | ) |
| Real estate taxes | |
| (540,000 | ) | |
| (579,000 | ) | |
| - | | |
| - | | |
| (1,119,000 | ) |
| Insurance | |
| (218,000 | ) | |
| (369,000 | ) | |
| - | | |
| - | | |
| (587,000 | ) |
| General and administrative | |
| - | | |
| - | | |
| - | | |
| (675,000 | ) | |
| (675,000 | ) |
| Segment income (loss) | |
| 5,123,000 | | |
| 1,520,000 | | |
| - | | |
| (675,000 | ) | |
| 5,968,000 | |
| Interest expense - mortgage | |
| (2,476,000 | ) | |
| (717,000 | ) | |
| - | | |
| - | | |
| (3,193,000 | ) |
| Depreciation and amortization expense | |
| (941,000 | ) | |
| (767,000 | ) | |
| - | | |
| - | | |
| (1,708,000 | ) |
| Gain on extinguishment of debt | |
| | | |
| | | |
| | | |
| | | |
| | |
| Gain from sale of real estate | |
| | | |
| | | |
| | | |
| | | |
| | |
| Gain on insurance recovery | |
| - | | |
| 124,000 | | |
| - | | |
| - | | |
| 124,000 | |
| Loss from investments | |
| - | | |
| - | | |
| (342,000 | ) | |
| - | | |
| (342,000 | ) |
| Income tax expense | |
| - | | |
| - | | |
| - | | |
| (254,000 | ) | |
| (254,000 | ) |
| Net income (loss) | |
$ | 1,706,000 | | |
$ | 160,000 | | |
$ | (342,000 | ) | |
$ | (929,000 | ) | |
$ | 595,000 | |
| Total assets | |
$ | 51,967,000 | | |
$ | 43,507,000 | | |
$ | 1,096,000 | | |
$ | 6,938,000 | | |
$ | 103,508,000 | |
| As of and for the three months ended | |
| Hotel | | |
| Real Estate | | |
| Investment | | |
| | | |
| | |
| March 31, 2025 | |
| Operations | | |
| Operations | | |
| Transactions | | |
| Corporate | | |
| Total | |
| Revenues | |
$ | 12,210,000 | | |
$ | 4,614,000 | | |
$ | - | | |
$ | - | | |
$ | 16,824,000 | |
| Property operating expenses | |
| (8,587,000 | ) | |
| (1,029,000 | ) | |
| - | | |
| - | | |
| (9,616,000 | ) |
| Utilities | |
| (398,000 | ) | |
| (333,000 | ) | |
| - | | |
| - | | |
| (731,000 | ) |
| Real estate taxes | |
| (478,000 | ) | |
| (601,000 | ) | |
| - | | |
| - | | |
| (1,079,000 | ) |
| Insurance | |
| (222,000 | ) | |
| (468,000 | ) | |
| - | | |
| - | | |
| (690,000 | ) |
| General and administrative | |
| - | | |
| - | | |
| - | | |
| (707,000 | ) | |
| (707,000 | ) |
| Segment income (loss) | |
| 2,525,000 | | |
| 2,183,000 | | |
| - | | |
| (707,000 | ) | |
| 4,001,000 | |
| Interest expense - mortgage | |
| (2,459,000 | ) | |
| (693,000 | ) | |
| - | | |
| - | | |
| (3,152,000 | ) |
| Depreciation and amortization expense | |
| (899,000 | ) | |
| (752,000 | ) | |
| - | | |
| - | | |
| (1,651,000 | ) |
| Gain on extinguishment of debt | |
| 1,416,000 | | |
| - | | |
| - | | |
| - | | |
| 1,416,000 | |
| Loss from investments | |
| - | | |
| - | | |
| (1,379,000 | ) | |
| - | | |
| (1,379,000 | ) |
| Income tax benefit | |
| - | | |
| - | | |
| - | | |
| 15,000 | | |
| 15,000 | |
| Net income (loss) | |
$ | 583,000 | | |
$ | 738,000 | | |
$ | (1,379,000 | ) | |
$ | (692,000 | ) | |
$ | (750,000 | ) |
| Total assets | |
$ | 50,860,000 | | |
$ | 46,635,000 | | |
$ | 751,000 | | |
$ | 4,995,000 | | |
$ | 103,241,000 | |
For
the three months ended March 31, 2026, segment income increased to $5,968,000 from $4,001,000 for the three months ended March 31, 2025,
reflecting improved results in Hotel Operations and higher segment income in Real Estate Operations. Hotel Operations segment income
increased to $5,123,000 from $2,525,000, while Real Estate Operations segment income decreased to $1,520,000 compared to $2,183,000. Corporate
expense decreased to $675,000 from $707,000. Net income was $595,000 for the three months ended March 31, 2026, compared to a net loss
of $750,000 for the three months ended March 31, 2025. The improvement was primarily attributable to lower loss from investments to $342,000
compared to $1,379,000.
| As of and for the nine months ended | |
Hotel | | |
Real Estate | | |
Investment | | |
| | |
| |
| March 31, 2026 | |
Operations | | |
Operations | | |
Transactions | | |
Corporate | | |
Total | |
| Revenues | |
$ | 41,576,000 | | |
$ | 14,010,000 | | |
$ | - | | |
$ | - | | |
$ | 55,586,000 | |
| Property operating expenses | |
| (28,495,000 | ) | |
| (3,215,000 | ) | |
| - | | |
| - | | |
| (31,710,000 | ) |
| Utilities | |
| (1,439,000 | ) | |
| (1,020,000 | ) | |
| - | | |
| - | | |
| (2,459,000 | ) |
| Real estate taxes | |
| (1,620,000 | ) | |
| (1,732,000 | ) | |
| - | | |
| - | | |
| (3,352,000 | ) |
| Insurance | |
| (728,000 | ) | |
| (1,145,000 | ) | |
| - | | |
| - | | |
| (1,873,000 | ) |
| General and administrative | |
| - | | |
| - | | |
| - | | |
| (2,121,000 | ) | |
| (2,121,000 | ) |
| Segment income (loss) | |
| 9,294,000 | | |
| 6,898,000 | | |
| - | | |
| (2,121,000 | ) | |
| 14,071,000 | |
| Interest expense - mortgage | |
| (7,354,000 | ) | |
| (2,253,000 | ) | |
| - | | |
| - | | |
| (9,607,000 | ) |
| Depreciation and amortization expense | |
| (2,780,000 | ) | |
| (2,284,000 | ) | |
| - | | |
| - | | |
| (5,064,000 | ) |
| Gain on extinguishment of debt | |
| | | |
| | | |
| | | |
| | | |
| | |
| Gain from sale of real estate | |
| - | | |
| 3,508,000 | | |
| - | | |
| - | | |
| 3,508,000 | |
| Gain on insurance recovery | |
| - | | |
| 124,000 | | |
| - | | |
| - | | |
| 124,000 | |
| Loss from investments | |
| - | | |
| - | | |
| (841,000 | ) | |
| - | | |
| (841,000 | ) |
| Income tax expense | |
| - | | |
| - | | |
| - | | |
| (1,793,000 | ) | |
| (1,793,000 | ) |
| Net (loss) income | |
$ | (840,000 | ) | |
$ | 5,993,000 | | |
$ | (841,000 | ) | |
$ | (3,914,000 | ) | |
$ | 398,000 | |
| Total assets | |
$ | 51,967,000 | | |
$ | 43,507,000 | | |
$ | 1,096,000 | | |
$ | 6,938,000 | | |
$ | 103,508,000 | |
| As of and for the nine months ended | |
| Hotel | | |
| Real Estate | | |
| Investment | | |
| | | |
| | |
| March 31, 2025 | |
| Operations | | |
| Operations | | |
| Transactions | | |
| Corporate | | |
| Total | |
| Revenues | |
$ | 33,995,000 | | |
$ | 14,176,000 | | |
$ | - | | |
$ | - | | |
$ | 48,171,000 | |
| Property operating expenses | |
| (24,039,000 | ) | |
| (3,032,000 | ) | |
| - | | |
| - | | |
| (27,071,000 | ) |
| Utilities | |
| (1,415,000 | ) | |
| (1,012,000 | ) | |
| - | | |
| - | | |
| (2,427,000 | ) |
| Real estate taxes | |
| (1,434,000 | ) | |
| (1,709,000 | ) | |
| - | | |
| - | | |
| (3,143,000 | ) |
| Insurance | |
| (644,000 | ) | |
| (1,343,000 | ) | |
| - | | |
| - | | |
| (1,987,000 | ) |
| General and administrative | |
| - | | |
| - | | |
| - | | |
| (2,244,000 | ) | |
| (2,244,000 | ) |
| Segment income (loss) | |
| 6,463,000 | | |
| 7,080,000 | | |
| - | | |
| (2,244,000 | ) | |
| 11,299,000 | |
| Interest expense - mortgage | |
| (8,128,000 | ) | |
| (2,068,000 | ) | |
| - | | |
| - | | |
| (10,196,000 | ) |
| Depreciation and amortization expense | |
| (2,731,000 | ) | |
| (2,236,000 | ) | |
| - | | |
| - | | |
| (4,967,000 | ) |
| Gain on extinguishment of debt | |
| 1,416,000 | | |
| - | | |
| - | | |
| - | | |
| 1,416,000 | |
| Loss from investments | |
| - | | |
| - | | |
| (2,388,000 | ) | |
| - | | |
| (2,388,000 | ) |
| Income tax expense | |
| - | | |
| - | | |
| - | | |
| (463,000 | ) | |
| (463,000 | ) |
| Net (loss) income | |
$ | (2,980,000 | ) | |
$ | 2,776,000 | | |
$ | (2,388,000 | ) | |
$ | (2,707,000 | ) | |
$ | (5,299,000 | ) |
| Total assets | |
$ | 50,860,000 | | |
$ | 46,635,000 | | |
$ | 751,000 | | |
$ | 4,995,000 | | |
$ | 103,241,000 | |
For
the nine months ended March 31, 2026, segment income increased to $14,071,000 from $11,299,000 for the nine months ended March 31, 2025.
Hotel Operations segment income increased to $9,294,000 from $6,463,000, and Real Estate Operations segment income decreased to $6,898,000
from $7,080,000. Corporate expense was $2,121,000 compared to $2,244,000. Net income was $398,000 for the nine months ended March 31,
2026, compared to net loss of $5,299,000 for the nine months ended March 31, 2025, primarily reflecting a gain on sale of real estate
of $3,508,000 in 2026 (none in 2025), a decrease in loss from investments to $841,000 from $2,388,000, and a decrease in mortgage interest
expense to $9,607,000 from $10,196,000, partially offset by income tax expense of $1,793,000 in 2026 compared to $463,000 in 2025. For
the nine months ended March 31, 2025 the Hotel segment also benefited from lower expenses due to a management incentive fee waiver.
|