XML 63 R50.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Debt, Net (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Short-Term Debt [Line Items]    
Total debt $ 183,232 $ 23,076
Unamortized debt issuance costs (3,931) (2,239)
Unamortized debt discount (2,284) (1,159)
Debt, net 177,017 19,678
1991 Main Mezzanine Loan [Member]    
Short-Term Debt [Line Items]    
Total debt $ 46,243
Interest Rate [1],[2] 13.00%  
Maturity Date [1],[2] May 2027  
Maximum Facility [1],[2] $ 56,378  
900 8th Land Loan [Member]    
Short-Term Debt [Line Items]    
Total debt $ 10,000
Interest Rate [3] 9.50%  
Maturity Date [3] June 2025  
1991 Main Construction Loan [Member]    
Short-Term Debt [Line Items]    
Total debt $ 97,521 23,076
Interest Rate [1],[4] 3.45%  
Maturity Date [1],[4] May 2027  
Maximum Facility [1],[2] $ 130,000  
1000 First Construction Loan [Member]    
Short-Term Debt [Line Items]    
Total debt $ 29,468
Interest Rate [5] 3.80%  
Maturity Date [5] June 2027  
Maximum Facility [1],[2] $ 104,000  
[1] Loan contains a one-year extension option, subject to certain restrictions.
[2] We are required to maintain an interest reserve and carry reserve for purposes of paying accrued but unpaid interest on the 1991 Main Mezzanine Loan and interest, principal and other obligations under the 1991 Main Construction Loan. Undrawn amounts were held back at closing and are being maintained by an administrative agent appointed by the lender (the “Reserves”). As interest and other obligations accrue, the Reserves balance will be reduced and be added to the principal outstanding on the 1991 Main Mezzanine Loan. As of December 31, 2024, the Reserves balance was $10.1 million.
[3] The 900 8th Land Loan contains two six-month extension options, subject to certain restrictions.
[4] Advances under the 1991 Main Construction Loan bear interest at a per annum rate equal to the one-month term Secured Overnight Financing Rate (“SOFR”) plus 3.45%, subject to a minimum all-in per annum rate of 8.51%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
[5] The 1000 First Construction Loan contains two one-year extension options, subject to certain restrictions. Advances under the 1000 First Construction Loan bear interest at a per annum rate equal to the one-month term SOFR plus 3.80%, subject to a minimum all-in per annum rate of 7.55%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).