| SCHEDULE OF SEGMENT REPORTING INFORMATION |
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 | |
| 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 | |
|