XML 48 R38.htm IDEA: XBRL DOCUMENT
v3.25.1

Leases (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Leases [Abstract] |
Schedule of Components of Leasing Revenue | The following table summarizes the components of leasing revenue for the three months ended March 31, 2025 and 2024:
|  |  | For the Three Months Ended March 31,
|  |  |  |  | 2025 |  | 2024
Leasing revenue—fixed payments |  |  |  |  | $ | 178,864 |  |  | $ | 144,715 |
Leasing revenue—variable payments |  |  |  |  | 58,341 |  |  | 49,860 |
Provision for doubtful accounts |  |  |  |  | (1,558) |  |  | (2,923) |
|  |  |  |  | $ | 235,647 |  |  | $ | 191,652 |
Schedule of Minimum Rental Payments | The following table summarizes the future rental payments to the Company:
Twelve months ending March 31, |  |
2026 |  | $ | 593,940 |
2027 |  | 492,968 |
2028 |  | 396,929 |
2029 |  | 324,957 |
2030 |  | 249,710 |
Thereafter |  | 967,876 |
|  | $ | 3,026,380 |
Schedule of Lease Costs | The following table summarizes the lease costs for the three months ended March 31, 2025 and 2024:
|  |  | For the Three Months Ended March 31,
|  |  |  |  | 2025 |  | 2024
Operating lease costs |  |  |  |  | $ | 3,271 |  |  | $ | 3,262 |
Finance lease costs: |  |  |  |  |  |  |
Amortization of ROU assets |  |  |  |  | 7 |  |  | 488 |
Interest on lease liabilities |  |  |  |  | 10 |  |  | 142 |
|  |  |  |  | $ | 3,288 |  |  | $ | 3,892 |
Schedule of Minimum Future Rental Payments Required | The following table summarizes the future rental payments required under the leases:
|  | March 31, 2025 |  | December 31, 2024
Year ending December 31, |  | Operating Leases |  |  |  | Operating Leases |  | Finance Leases
2025 |  | $ | 8,665 |  |  |  |  | $ | 11,527 |  |  | $ | 1,744 |
2026 |  | 11,640 |  |  |  |  | 11,640 |  |  | 344 |
2027 |  | 11,810 |  |  |  |  | 11,810 |  |  | 344 |
2028 |  | 8,600 |  |  |  |  | 8,600 |  |  | 344 |
2029 |  | 6,402 |  |  |  |  | 6,402 |  |  | 344 |
Thereafter |  | 68,717 |  |  |  |  | 68,717 |  |  | 1,230 |
Total undiscounted rental payments |  | 115,834 |  |  |  |  | 118,696 |  |  | 4,350 |
Less imputed interest |  | (50,329) |  |  |  |  | (51,421) |  |  | 58 |
Total lease liabilities |  | $ | 65,505 |  |  |  |  | $ | 67,275 |  |  | $ | 4,408 |
Weighted average remaining term |  | 24.5 years |  |  |  | 24.3 years |  | 2.6 years
Weighted average incremental borrowing rate |  | 7.3 | % |  |  |  | 7.2 | % |  | 2.8 | %
Schedule of Finance Lease, Fiscal Year Maturity | The following table summarizes the future rental payments required under the leases:
|  | March 31, 2025 |  | December 31, 2024
Year ending December 31, |  | Operating Leases |  |  |  | Operating Leases |  | Finance Leases
2025 |  | $ | 8,665 |  |  |  |  | $ | 11,527 |  |  | $ | 1,744 |
2026 |  | 11,640 |  |  |  |  | 11,640 |  |  | 344 |
2027 |  | 11,810 |  |  |  |  | 11,810 |  |  | 344 |
2028 |  | 8,600 |  |  |  |  | 8,600 |  |  | 344 |
2029 |  | 6,402 |  |  |  |  | 6,402 |  |  | 344 |
Thereafter |  | 68,717 |  |  |  |  | 68,717 |  |  | 1,230 |
Total undiscounted rental payments |  | 115,834 |  |  |  |  | 118,696 |  |  | 4,350 |
Less imputed interest |  | (50,329) |  |  |  |  | (51,421) |  |  | 58 |
Total lease liabilities |  | $ | 65,505 |  |  |  |  | $ | 67,275 |  |  | $ | 4,408 |
Weighted average remaining term |  | 24.5 years |  |  |  | 24.3 years |  | 2.6 years
Weighted average incremental borrowing rate |  | 7.3 | % |  |  |  | 7.2 | % |  | 2.8 | %

X
- Definition Tabular disclosure of undiscounted cash flows of finance lease liability. Includes, but is not limited to, reconciliation of undiscounted cash flows to finance lease liability recognized in statement of financial position. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-6 + Details
Name: | us-gaap_FinanceLeaseLiabilityMaturityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of lessee's lease cost. Includes, but is not limited to, interest expense for finance lease, amortization of right-of-use asset for finance lease, operating lease cost, short-term lease cost, variable lease cost and sublease income. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-4 + Details
Name: | us-gaap_LeaseCostTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_LeasesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of undiscounted cash flows of lessee's operating lease liability. Includes, but is not limited to, reconciliation of undiscounted cash flows to operating lease liability recognized in statement of financial position. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-6 + Details
Name: | us-gaap_LesseeOperatingLeaseLiabilityMaturityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of maturity of undiscounted cash flows to be received by lessor on annual basis for operating lease. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 842 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479773/842-30-50-12 + Details
Name: | us-gaap_LessorOperatingLeasePaymentsToBeReceivedMaturityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of components of income from operating lease. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479773/842-30-50-5 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6A -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-6A + Details
Name: | us-gaap_OperatingLeaseLeaseIncomeTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration