v3.25.4
CONSOLIDATED STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2024 - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net loss $ (2,105,881) $ (10,499,901) $ (5,996,635) $ (8,658,780) $ (7,673,207)
Adjustments to reconcile net loss to net cash used in operating activities:          
Bad debt expense, net of recoveries   8,620  
Changes in operating assets and liabilities:          
Tenant receivables       (3,280,417) (4,716,726)
Accounts payable and accrued liabilities   (263,515) 288,594 792,881 63,068
Net cash used in operating activities   680,434 (4,959,889) (4,203,154) (252,388)
CASH FLOWS FROM INVESTING ACTIVITIES:          
Net cash used in investing activities   (4,519,445) (644,392) (671,395) (40,189)
CASH FLOWS FROM FINANCING ACTIVITIES:          
NET CASH PROVIDED BY FINANCING ACTIVITIES   7,314,601 4,891,446 6,517,400 984,190
NET CHANGE IN CASH   3,475,590 (712,835) 1,642,772 691,613
CASH – BEGINNING OF PERIOD 1,147,295 2,751,386 1,147,295 1,147,295 455,682
CASH – END OF PERIOD   6,229,456 433,427 2,751,386 1,147,295
Supplemental Disclosure of Cash Flow Information:          
Interest paid   5,132,279 3,173,659 4,407,854 3,349,561
Income taxes paid  
Block 40 L L C 2024 [Member]          
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net loss       (13,739,481)  
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation and amortization       7,203,805  
Bad debt expense, net of recoveries       26,987  
Change in fair value of interest rate cap       1,249,025  
Amortization of debt issuance costs       547,710  
Changes in operating assets and liabilities:          
Tenant receivables       (81,863)  
Prepaid expenses and other assets       (306,691)  
Accounts payable and accrued liabilities       1,320,000  
Unearned rent       159,200  
Tenant security deposits       (13,001)  
Total adjustments       10,105,172  
Net cash used in operating activities       (3,634,309)  
CASH FLOWS FROM INVESTING ACTIVITIES:          
Capital expenditures       (1,468,070)  
Advances to affiliates, net       (63,229)  
Net cash used in investing activities       (1,531,299)  
CASH FLOWS FROM FINANCING ACTIVITIES:          
Borrowings from long-term debt       2,227,655  
Class B Unit proceeds       3,659,816  
NET CASH PROVIDED BY FINANCING ACTIVITIES       5,887,471  
NET CHANGE IN CASH       721,863  
CASH – BEGINNING OF PERIOD $ 2,732,951 $ 3,454,814 $ 2,732,951 2,732,951  
CASH – END OF PERIOD       3,454,814 $ 2,732,951
Supplemental Disclosure of Cash Flow Information:          
Interest paid       6,659,576  
Income taxes paid        
Reconciliation of Cash and Restricted Cash as reported within the Consolidated Balance Sheet to the amounts in the Consolidated Statement of Cash Flows:          
Cash       756,997  
Restricted cash       2,697,817  
Total cash and restricted cash shown in the consolidated statement of cash flows       $ 3,454,814