v3.26.3
Condensed Consolidated Statements of Operations (unaudited) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2026
Sep. 30, 2025
Sep. 30, 2026
Sep. 30, 2025
Revenues        
Rental revenue $ 36,058 $ 27,611 $ 97,906 $ 81,723
Total revenues 36,058 27,611 97,906 81,723
Expenses        
Property operating expense 270 92 531 387
Depreciation and amortization 11,833 8,893 31,303 26,322
Management fee 1,976 1,181 5,246 3,295
Performance participation allocation 2,294 925 7,526 2,360
General and administrative 1,974 1,070 4,806 2,599
Organizational costs   (48)   103
Total expenses 18,347 12,113 49,412 35,066
Other (expense)/income        
Interest expense (13,399) (10,244) (34,972) (30,663)
Other income 387   1,093 2
Net change in unrealized appreciation/(depreciation) on investments related to foreign exchange fluctuations (8) 201 310 (296)
Net change in unrealized appreciation/(depreciation) on derivative swaps   (37) 51 (37)
Net realized loss on financial instruments     (48)  
Total other (expense)/income (13,020) (10,080) (33,566) (30,994)
Net income before income tax expense 4,691 5,418 14,928 15,663
Income tax benefit/(expense) (20) (4) 57 (21)
Net income 4,671 5,414 14,985 15,642
Net income attributable to non-controlling interests in Class E OP Units (36)   (82)  
Net income attributable to non-controlling interests (1,325) (1,238) (4,032) (3,786)
Net income attributable to the Company's shareholders $ 3,310 $ 4,176 $ 10,871 $ 11,856
Weighted average shares outstanding - basic (in dollars per share) 40,566,096 29,520,836 37,596,496 28,203,631
Weighted average shares outstanding - diluted (in dollars per share) 40,988,876 29,592,091 37,888,949 28,239,491
Class A        
Other (expense)/income        
Weighted average shares outstanding - basic (in dollars per share) 9,159,016 9,159,016 9,159,016 9,116,035
Weighted average shares outstanding - diluted (in dollars per share) 9,159,016 9,159,016 9,159,016 9,116,035
Earnings per share - basic (in shares) $ 0.1 $ 0.14 $ 0.34 $ 0.4
Earnings per share - diluted (in shares) $ 0.1 $ 0.14 $ 0.34 $ 0.4
Class F        
Other (expense)/income        
Weighted average shares outstanding - basic (in dollars per share) 11,805,240 11,368,836 11,722,287 11,289,410
Weighted average shares outstanding - diluted (in dollars per share) 11,805,240 11,368,836 11,722,287 11,289,410
Earnings per share - basic (in shares) $ 0.06 $ 0.11 $ 0.21 $ 0.33
Earnings per share - diluted (in shares) $ 0.06 $ 0.11 $ 0.21 $ 0.33
Class I        
Other (expense)/income        
Weighted average shares outstanding - basic (in dollars per share) 12,884,839 2,280,852 9,999,389 1,086,055
Weighted average shares outstanding - diluted (in dollars per share) 12,884,839 2,280,852 9,999,389 1,086,055
Earnings per share - basic (in shares) $ 0.03 $ 0.09 $ 0.11 $ 0.26
Earnings per share - diluted (in shares) $ 0.03 $ 0.09 $ 0.11 $ 0.26
Class E        
Other (expense)/income        
Weighted average shares outstanding - basic (in dollars per share) 6,717,001 6,712,132 6,715,804 6,712,132
Weighted average shares outstanding - diluted (in dollars per share) 7,139,781 6,783,387 7,008,257 6,747,992
Earnings per share - basic (in shares) $ 0.19 $ 0.21 $ 0.63 $ 0.62
Earnings per share - diluted (in shares) $ 0.18 $ 0.21 $ 0.6 $ 0.62