| Schedule of Segment Net Operating Income (Loss) |
The net operating income (loss) of the Company’s segments for the three and six months ended June 30, 2026 and 2025 is as follows (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | 2026 | | 2025 | | 2026 | | 2025 | | | | | | | | | | | Office (1): | | | | | | | | | | | | Revenues | | $ | 12,491 | | | $ | 11,877 | | | $ | 25,069 | | | $ | 24,931 | | | | | Property expenses: | | | | | | | | | | | | Operating | | 6,140 | | | 6,444 | | | 11,979 | | | 12,080 | | | | | General and administrative | | 87 | | | 89 | | | 389 | | | 377 | | | | | Total property expenses | | 6,227 | | | 6,533 | | | 12,368 | | | 12,457 | | | | | (Loss) income from unconsolidated entities | | (2,217) | | | 175 | | | (2,155) | | | 146 | | | | | Segment net operating income—office | | 4,047 | | | 5,519 | | | 10,546 | | | 12,620 | | | | | Hotel: | | | | | | | | | | | | Revenues | | 12,780 | | | 11,635 | | | 25,156 | | | 24,316 | | | | | Property expenses: | | | | | | | | | | | | Operating | | 8,009 | | | 7,470 | | | 16,409 | | | 15,456 | | | | | General and administrative | | 147 | | | 7 | | | 167 | | | 18 | | | | | Total property expenses | | 8,156 | | | 7,477 | | | 16,576 | | | 15,474 | | | | | Segment net operating income—hotel | | 4,624 | | | 4,158 | | | 8,580 | | | 8,842 | | | | | Multifamily (1): | | | | | | | | | | | | Revenues | | 4,268 | | | 3,944 | | | 8,140 | | | 8,035 | | | | | Property expenses: | | | | | | | | | | | | Operating | | 2,480 | | | 3,060 | | | 5,388 | | | 6,563 | | | | | General and administrative | | 145 | | | 83 | | | 284 | | | 169 | | | | | Total property expenses | | 2,625 | | | 3,143 | | | 5,672 | | | 6,732 | | | | | Loss from unconsolidated entities | | (1,005) | | | (612) | | | (2,443) | | | (1,734) | | | | | Segment net operating income (loss)—multifamily | | 638 | | | 189 | | | 25 | | | (431) | | | | | Lending (2): | | | | | | | | | | | | Revenues | | — | | | 2,090 | | | — | | | 4,468 | | | | | Lending expenses: | | | | | | | | | | | | Interest expense | | — | | | 549 | | | — | | | 1,123 | | | | | Expense reimbursements to related parties—lending segment | | — | | | 678 | | | — | | | 1,337 | | | | | General and administrative | | — | | | 910 | | | — | | | 1,465 | | | | | Total lending expenses | | — | | | 2,137 | | | — | | | 3,925 | | | | | Segment net operating (loss) income—lending | | — | | | (47) | | | — | | | 543 | | | | | Total segment net operating income | | $ | 9,309 | | | $ | 9,819 | | | $ | 19,151 | | | $ | 21,574 | | | |
(1)In the above table, activity related to 1015 N Mansfield JV is included within the office segment, while activity related to the 1902 Park JV and the 4750 Wilshire JV is included in the multifamily segment. Beginning on October 1, 2025, in connection with the 1910 Sunset JV’s commencement of leasing at the 1915 Park Project, the Company began reporting its share of the income from the operations of the 1915 Park Project in its multifamily segment, while income from the operations of the 1910 Sunset Office Building continue to be reported in its office segment. (2)Lending segment was sold in connection with the closing of the sale of First Western on January 21, 2026. As the lending segment activity was de minimis during the period it remained under the Company’s ownership for the six months ended June 30, 2026, the related amounts are included within non-segment interest and other income, interest expense, and general and administrative, as applicable, in the following table.
|
| Schedule of Reconciliation of Segment Net Operating Income to Net Loss Attributable to the Company |
A reconciliation of the Company’s segment net operating income to net loss attributable to the Company for the three and six months ended June 30, 2026 and 2025 is as follows (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | | 2026 | | 2025 | | 2026 | | 2025 | | | | | | | | | | | | | Total segment net operating income | | $ | 9,309 | | | $ | 9,819 | | | $ | 19,151 | | | $ | 21,574 | | | | | | Interest and other income | | 144 | | | 143 | | | 735 | | | 234 | | | | | | Asset management and other fees to related parties | | (859) | | | (349) | | | (1,443) | | | (709) | | | | | | Expense reimbursements to related parties—corporate | | (852) | | | (891) | | | (1,727) | | | (1,517) | | | | | | Interest expense | | (9,046) | | | (9,627) | | | (18,170) | | | (18,811) | | | | | | General and administrative | | (1,139) | | | (712) | | | (2,710) | | | (1,953) | | | | | | Transaction-related costs | | (17) | | | (803) | | | (24) | | | (829) | | | | | | Depreciation and amortization | | (7,071) | | | (6,264) | | | (14,792) | | | (12,824) | | | | | | Loss on early extinguishment of debt | | — | | | (88) | | | (705) | | | (88) | | | | | | Impairment of real estate | | — | | | (221) | | | — | | | (221) | | | | | | Casualty loss, net | | (455) | | | — | | | (455) | | | — | | | | | | Gain on sale of First Western | | — | | 0 | — | | | 1,737 | | | — | | | | | | | | | | | | | | | | | | Loss before provision for income taxes | | (9,986) | | | (8,993) | | | (18,403) | | | (15,144) | | | | | | Provision for income taxes | | — | | | (158) | | | — | | | (279) | | | | | | Net loss | | (9,986) | | | (9,151) | | | (18,403) | | | (15,423) | | | | | | Net loss attributable to noncontrolling interests | | 90 | | | 152 | | | 198 | | | 310 | | | | | | Net loss attributable to the Company | | $ | (9,896) | | | $ | (8,999) | | | $ | (18,205) | | | $ | (15,113) | | | | |
|