Biggest changeResults of Operations for the Year Ended December 31, 2023 compared to the Year Ended December 31, 2022 For the Year Ended December 31, 2023 2022 $ Change (in thousands) Operating lease income $ 6,738 $ 12,859 $ (6,121) Interest income 2,135 12,340 (10,205) Other income 41,745 37,125 4,620 Land development revenue 72,435 61,753 10,682 Total revenue 123,053 124,077 (1,024) Interest expense 16,672 42,042 (25,370) Interest expense - related party 6,300 — 6,300 Real estate expense 47,753 49,902 (2,149) Land development cost of sales 62,657 63,441 (784) Depreciation and amortization 4,572 4,910 (338) General and administrative 36,199 10,937 25,262 Provision for loan losses 1,740 44,998 (43,258) Impairment of assets — 14,476 (14,476) Other expense 791 494 297 Total costs and expenses 176,684 231,200 (54,516) Unrealized and realized gains (losses) on equity investments (171,394) — (171,394) Income from sales of real estate — 25,186 (25,186) Loss on early extinguishment of debt, net (2,090) — (2,090) Earnings from equity method investments 30,825 45,626 (14,801) Net income (loss) $ (196,290) $ (36,311) $ (159,979) Revenue —Operating lease income, which primarily includes income from commercial operating properties, decreased to $6.7 million in 2023 from $12.9 million in 2022.
Biggest changeResults of Operations for the Year Ended December 31, 2024 compared to the Year Ended December 31, 2023 For the Year Ended December 31, 2024 2023 $ Change (in thousands) Operating lease income $ 6,900 $ 6,738 $ 162 Interest income 2,344 2,135 209 Other income 44,091 41,745 2,346 Land development revenue 59,962 72,435 (12,473) Total revenue 113,297 123,053 (9,756) Interest expense 7,002 16,672 (9,670) Interest expense - related party 8,750 6,300 2,450 Real estate expense 48,263 47,753 510 Land development cost of sales 48,674 62,657 (13,983) Depreciation and amortization 4,328 4,572 (244) General and administrative 21,123 36,199 (15,076) Provision for loan losses 621 1,740 (1,119) Other expense 64 791 (727) Total costs and expenses 138,825 176,684 (37,859) Unrealized gains (losses) on equity investments (66,531) (171,394) 104,863 Income from sales of real estate 3,699 — 3,699 Loss on early extinguishment of debt, net — (2,090) 2,090 Earnings from equity method investments — 30,825 (30,825) Income tax expense (2) — (2) Net income (loss) $ (88,362) $ (196,290) $ 107,928 Revenue —Operating lease income, which primarily includes income from commercial operating properties, increased to $6.9 million in 2024 from $6.7 million in 2023. Interest income increased to $2.3 million in 2024 from $2.1 million in 2023.
Real estate assets to be disposed of are reported at the lower of their carrying amount or estimated fair value less costs to sell and are included in "Real estate available and held for sale" on our combined and consolidated balance sheets.
Real estate assets to be disposed of are reported at the lower of their carrying amount or estimated fair value less costs to sell and are included in "Real estate available and held for sale" on our consolidated balance sheets.
Certain prior year amounts have been reclassified in our consolidated financial statements and the related notes to conform to the current period presentation. Executive Overview During 2023, we continued to develop our properties at Asbury Park and Magnolia Green while also monetizing certain development sites at Asbury Park and residential lots at Magnolia Green.
Certain prior year amounts have been reclassified in our consolidated financial statements and the related notes to conform to the current period presentation. Executive Overview During 2024, we continued to develop our properties at Asbury Park and Magnolia Green while also monetizing certain development sites at Asbury Park and residential lots at Magnolia Green.
The uncertainty related to macroeconomic factors such as inflation, interest rate increases, market volatility, disruptions in the banking sector and the availability of financing, and the effects of these factors on the economy generally and on the commercial real estate markets in which we operate, make it impossible for us to predict or to quantify the impact of these or other trends on our financial results or liquidity.
The uncertainty related to macroeconomic factors such as inflation, interest rate increases, market volatility, disruptions in the banking sector, tariff policy, geopolitical uncertainty and the availability of financing, and the effects of these factors on the economy generally and on the commercial real estate markets in which we operate, make it impossible for us to predict or to quantify the impact of these or other trends on our financial results or liquidity.
For all of these estimates, we caution that future events rarely develop exactly as forecasted, and, therefore, routinely require adjustment. During 2023, management reviewed and evaluated these critical accounting estimates and believes they are appropriate.
For all of these estimates, we caution that future events rarely develop exactly as forecasted, and, therefore, routinely require adjustment. During 2024, management reviewed and evaluated these critical accounting estimates and believes they are appropriate.
The unrealized loss represents the difference between the fair value of our investment in the Safe Shares as of December 31, 2023 and iStar’s historical carrying amount of the Safe Shares at the time of the Spin-Off.
The unrealized loss for the year ended December 31, 2023 represents the difference between the fair value of our investment in the Safe Shares as of December 31, 2023 and iStar’s historical carrying amount of the Safe Shares at the time of the Spin-Off.
A subsidiary of ours provided a completion and carry guaranty on the Loan (refer to Note 9 to the combined and consolidated financial statements) and is required to maintain a minimum net worth and a minimum liquidity amount both prior to and after the completion of the Project while the Loan is outstanding.
A subsidiary of ours provided a completion and carry guaranty on the Loan (refer to Note 9 to the combined and consolidated financial statements) and is required to maintain a minimum net worth and a minimum liquidity amount both 25 Table of Contents prior to and after the completion of the Project (refer to Note 5 to the combined and consolidated financial statements) while the Loan is outstanding.
We expect our short-term and long-term liquidity requirements to include: ● capital expenditures on our Asbury Park Waterfront and Magnolia Green development projects; ● debt service on the Safe Credit Facility and the Margin Loan Facility (refer to Note 9 to the combined and consolidated financial statements), and any other indebtedness including any repurchase agreements; ● management fees and expense reimbursements payable to our manager; ● operating expenses; and 25 Table of Contents ● distributions to shareholders if we have any excess cash on hand from asset sales after the repayment of our debt obligations. We expect to meet our short-term liquidity requirements through any cash flows from operations, proceeds from asset sales, borrowings on the incremental facility under the Safe Credit Facility and our unrestricted cash.
We expect our short-term and long-term liquidity requirements to include: ● capital expenditures on our Asbury Park Waterfront and Magnolia Green development projects; ● debt service on the Safe Credit Facility and the Margin Loan Facility (refer to Note 9 to the combined and consolidated financial statements), and any other indebtedness including any repurchase agreements; ● repayment or refinancing of the Margin Loan Facility and the Safe Credit Facility at their respective maturities; ● management fees and expense reimbursements payable to our Manager (refer to Note 7 to the combined and consolidated financial statements) ; ● operating expenses; and ● distributions to shareholders if we have any excess cash on hand from asset sales after the repayment of our debt obligations. 24 Table of Contents We expect to meet our short-term liquidity requirements through any cash flows from operations, proceeds from asset sales, borrowings on the incremental facility under the Safe Credit Facility and our unrestricted cash.
We consider circumstances such as the foregoing to be indicators that the final steps in the loan collection process have 27 Table of Contents occurred and that a loan is uncollectible. At this point, a loss is confirmed and the loan and related allowance will be charged off.
We consider circumstances such as the foregoing to be indicators that the final steps in the loan collection process have occurred and that a loan is uncollectible. At this point, a loss is confirmed and the loan and related allowance will be charged off.
In October 2023, we entered into an 26 Table of Contents amendment to the Safe Credit Facility primarily to enable us to access the $25.0 million incremental facility to replenish funds that we use to make voluntary prepayments under the Margin Loan Facility.
In October 2023, we entered into an amendment to the Safe Credit Facility primarily to enable us to access the $25.0 million incremental facility to replenish funds that we use to make voluntary prepayments under the Margin Loan Facility.
We expect to meet our long-term liquidity requirements through any cash flows from operations and proceeds from asset sales. Our future cash sources will be largely dependent on proceeds from asset sales.
We expect to meet our long-term liquidity requirements through any cash flows from operations and proceeds from asset sales and possibly through refinancing maturing debt. Our future cash sources will be largely dependent on proceeds from asset sales.
This methodology results in loans being risk rated, with ratings ranging from “1” to “5” with “1” representing the lowest risk of loss and “5” representing the highest risk of loss. Upon the adoption of ASU 2016-13 on January 1, 2020, we implemented procedures to estimate our expected loss (“Expected Loss”) on our loans (including unfunded loan commitments) and held-to-maturity debt securities based on relevant information including historical realized loss rates, current market conditions and reasonable and supportable forecasts that affect the collectability of our investments.
This methodology results in loans being risk rated, with ratings ranging from “1” to “5” with “1” representing the lowest risk of loss and “5” representing the highest risk of loss. We have procedures to estimate our expected loss (“Expected Loss”) on our loans (including unfunded loan commitments) and held-to-maturity debt securities based on relevant information including historical realized loss rates, current market conditions and reasonable and supportable forecasts that affect the collectability of our investments.
Subsequent to the Spin-Off, interest expense represents the interest cost on our Margin Loan Facility. For the year ended December 31, 2023, we incurred $6.2 million of interest expense from our Margin Loan Facility, net of amounts capitalized.
Subsequent to the Spin-Off, interest expense represents the interest cost on our Margin Loan Facility. For the years ended December 31, 2024 and 2023, we incurred $6.9 million and $6.2 million, respectively, of interest expense from our Margin Loan Facility, net of amounts capitalized.
Liquidity and Capital Resources Liquidity is a measure of our ability to meet potential cash requirements, including to pay interest and repay borrowings, develop our assets and maintain our operations, make distributions to our shareholders and meet other general business needs. We are a recently formed company and, as a result, we have not paid any dividends.
Liquidity and Capital Resources Liquidity is a measure of our ability to meet potential cash requirements, including to pay interest and repay borrowings, develop our assets and maintain our operations, make distributions to our shareholders and meet other general business needs. We were formed in 2023 and we have not paid any dividends.
Earnings from equity method investments —Earnings from equity method investments decreased to $30.8 million in 2023 from $45.6 million in 2022. In 2023, we recognized $1.1 million of income from our historical equity method investment in Safe and $29.7 million of net aggregate income from our remaining equity method investments due to asset sales at the ventures.
In 2023, we recognized $1.1 million of income from our historical equity method investment in Safe and $29.7 million of net aggregate income from our remaining equity method investments due to asset sales at the ventures.
Loss on early extinguishment of debt, net — During the year ended December 31, 2023, we incurred losses on early extinguishment of debt from partial repayments of our Margin Loan Facility (refer to Note 9 to the consolidated financial statements).
Loss on early extinguishment of debt, net — During the year ended December 31, 2023, we incurred losses on early extinguishment of debt from partial repayments of our Margin Loan Facility (refer to Note 9 to the consolidated financial statements). Earnings from equity method investments —Earnings from equity method investments was $30.8 million in 2023.
Other income consists primarily of dividend income from our investment in Safe, income from our loan portfolio, hotel properties and other operating properties, including Asbury Lanes and the Magnolia Green Golf Club. The increase in 2023 was due primarily to $7.3 million of dividend income from Safe.
Other income consists primarily of dividend income from our investment in Safe, income from our loan portfolio, hotel properties and other operating properties, including Asbury Lanes and the Magnolia Green Golf Club.
The decrease in cash flows used in financing activities during 2023 was due primarily to borrowings from debt obligations in 2023, which was partially offset by greater distributions to iStar in 2023 from asset liquidations and an increase in the repayment of debt obligations. Debt Covenants —The Margin Loan Facility requires that we comply with various covenants, including, without limitation, covenants restricting, subject to certain exceptions, indebtedness, liens, investments and the payment of dividends.
Cash flows provided by financing activities during 2024 represents borrowings from a construction loan and cash flows used in financing activities during 2023 was due primarily to distributions to iStar in 2023 prior to the Spin-Off, which was partially offset by net borrowings from debt obligations in 2023. Debt Covenants —The Margin Loan Facility requires that we comply with various covenants, including, without limitation, covenants restricting, subject to certain exceptions, indebtedness, liens, investments and the payment of dividends.
The provision for loan losses for the year ended December 31, 2023 resulted primarily from the sale of a non-performing loan, which was partially offset by a reversal of Expected Loss allowances on loans that repaid in full during 24 Table of Contents 2023.
The provision for loan losses for the year ended December 31, 2023 resulted primarily from the sale of a non-performing loan, which was partially offset by a reversal of loss allowances on loans that repaid in full during 2023. 23 Table of Contents Other expense decreased to $0.1 million in 2024 from $0.8 million in 2023.
For the year ended December 31, 2023, interest expense also included amounts payable to iStar prior to the Spin-Off. Interest expense -related party represents the interest cost on our Safe Credit Facility, net of amounts capitalized. Real estate expense decreased to $47.8 million in 2023 from $49.9 million in 2022.
For the year ended December 31, 2023, we were allocated $8.0 million of interest expense and interest expense also included amounts payable to iStar prior to the Spin-Off. Interest expense -related party represents the interest cost on our Safe Credit Facility, net of amounts capitalized. Real estate expense increased to $48.3 million in 2024 from $47.8 million in 2023.
Subsequent to the Spin-Off, general and administrative expense includes management fees to our Manager and other costs of operating as a public company. During the year ended December 31, 2023, we incurred $36.2 million of general and administrative expense, primarily resulting from management fees to Safe, audit and legal fees and a $14.1 million allocation from iStar.
Subsequent to the Spin-Off, general and administrative expense includes management fees to our Manager and other costs of operating as a public company. During the year ended December 31, 2024, we incurred $21.1 million of general and administrative expense, primarily resulting from $18.0 million of management fees to Safe and director fees.
We also continued to sell residential condominium units at Asbury Ocean Cub and two units remain unsold as of December 31, 2023. As of December 31, 2023, we also owned assets that we expect to monetize primarily through asset sales, loan repayments or active asset management.
We also continued to sell residential condominium units at Asbury Ocean Cub and all units had been sold as of December 31, 2024. We also continued to monetize our land and development assets. As of December 31, 2024, we also owned assets that we expect to monetize primarily through asset sales, loan repayments or active asset management.
Land development revenue and cost of sales — In 2023, we sold residential lots and units and recognized land development revenue of $72.4 million which had associated cost of sales of $62.7 million. In 2022, we sold residential lots and units and recognized land development revenue of $61.8 million which had associated cost of sales of $63.4 million.
Land development revenue and cost of sales —In 2024, we had bulk sales and sold residential lots and recognized land development revenue of $60.0 million which had associated cost of sales of $48.7 million. In 2023, we sold residential lots and units and recognized land development revenue of $72.4 million which had associated cost of sales of $62.7 million.
The difference between the estimated fair value less costs to sell and the carrying value will be recorded as an impairment charge. Once the asset is classified as held for sale, depreciation expense is no longer recorded. We did not record any impairments during the year ended December 31, 2023.
The difference between the estimated fair value less costs to sell and the carrying value will be recorded as an impairment charge. Once the asset is classified as held for sale, depreciation expense is no longer recorded.
During the year ended December 31, 2022, we recognized an impairment of $12.7 million on a land property and a $1.8 million impairment on an operating property. During the year ended December 31, 2021, we recorded an impairment of $0.7 million in connection with the sale of residential condominiums.
During the year ended December 31, 2022, we recognized an impairment of $12.7 million on a land property and a $1.8 million impairment on an operating property. 27 Table of Contents
The applicable margin on the Margin Loan Facility increases by 25 basis points for the entirety of the interest period immediately succeeding any interest period with respect to which we make a PIK election. For the years ended December 31, 2023 and 2022, we were allocated $8.0 million and $42.0 million, respectively, of interest expense.
The applicable margin on the Margin Loan Facility increases by 25 basis points for the entirety of the interest period immediately succeeding any interest period with respect to which we make a PIK election.
The following table outlines our cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities and cash flows provided by (used in) financing activities for the years ended December 31, 2023 and 2022 ($ in thousands): For the Year Ended December 31, 2023 2022 Cash flows provided by (used in) operating activities $ (18,719) $ (27,358) Cash flows provided by (used in) investing activities 186,020 236,063 Cash flows provided by (used in) financing activities (114,061) (218,305) The decrease in cash flows used in operating activities during 2023 was due primarily to the timing of payments on accrued expenses, which was partially offset by a decrease in distributions from equity method investments.
The following table outlines our cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities and cash flows provided by (used in) financing activities for the years ended December 31, 2024 and 2023 ($ in thousands): For the Year Ended December 31, 2024 2023 Cash flows used in operating activities $ (31,289) $ (18,719) Cash flows provided by investing activities 306 186,020 Cash flows provided by (used in) financing activities 15,815 (114,061) The increase in cash flows used in operating activities during 2024 was due primarily to a decrease in distributions from other investments.
Impairment or disposal of long-lived assets — We periodically review real estate to be held for use and land and development assets for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable.
The provision for (recovery of) loan losses for the years ended December 31, 2024, 2023 and 2022 were $0.6 million, $1.7 million and $45.0 million, respectively. 26 Table of Contents Impairment or disposal of long-lived assets — We periodically review real estate to be held for use and land and development assets for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable.
Real estate expense primarily represents expenses at our hotel and retail operating properties and land properties. The decrease in 2023 was due primarily to asset sales, which was partially offset by an increase in expense at our hotel properties. Depreciation and amortization was $4.6 million in 2023 and $4.9 million in 2022 and relates primarily to our operating properties portfolio.
Real estate expense primarily represents expenses at our hotel and retail operating properties and land properties. The increase in 2024 was due primarily to an increase in expenses at certain properties in our monetizing portfolio, which was partially offset by a decrease in expenses at our Asbury Park properties.
Our discussion related to the results of operations and changes in financial condition for 2022 compared to 2021 is included in Exhibit 99.1 to our Form 10 filed with the SEC on March 20, 2023 . Our historical results may not be indicative of our future performance.
Our discussion related to the results of operations and changes in financial condition for 2023 compared to 2022 is included in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2023 . Our historical results may not be indicative of our future performance.
We elected to pay interest in kind ("PIK") on the Margin Loan Facility in respect of the $1.7 million interest payment payable for the fourth quarter of 2023. That amount was added to the principal balance of the loan.
We elected to pay interest in kind ("PIK") on the Margin Loan Facility in respect of interest payments payable for each quarter of 2024. These amounts were added to the principal balance of the loan.
Prior to the Spin-Off, general and administrative expense represented an allocation of costs, including performance-based compensation, to us from iStar.
Depreciation and amortization was $4.3 million in 2024 and $4.6 million in 2023 and relates primarily to our operating properties portfolio. Prior to the Spin-Off, general and administrative expense represented an allocation of costs, including performance-based compensation, to us from iStar.
The decrease in interest income was due primarily to a decrease in the average balance of our performing loans and other lending investments due to loan sales and the repayment of loans during 2023 and 2022. Other income increased to $41.7 million in 2023 from $37.1 million in 2022.
The increase in interest income was due primarily to an increase in the average balance of our performing loans and other lending investments due to loan originations and the acquisition of available for sale securities. 22 Table of Contents Other income increased to $44.1 million in 2024 from $41.7 million in 2023.
The decrease in cash flows provided by investing activities during 2023 was due primarily to a decrease in proceeds from the repayment and sales of loans receivable and a decrease in proceeds from the sale of real estate assets, which was partially offset by an increase in distributions from other investments, an increase from cash acquired from the consolidation of a venture (refer to Note 5 to the consolidated financial statements) and a decrease in contributions to other investments.
The decrease in cash flows provided by investing activities during 2024 was due primarily to a decrease in proceeds from the repayment and sale of loans receivable, a decrease in distributions from other investments and a decrease in proceeds from the sale of land and development assets.
The increase in land development revenue in 2023 was due primarily to bulk parcel sales at our Asbury Park and Magnolia Green properties, which was partially offset by a decrease in revenues from condo sales at our Asbury Park properties and our Naples Reserve property (fully sold out in 2022).
The decrease in land development revenue in 2024 was due primarily to a decrease in revenues from bulk sales and condominium sales at our Asbury properties and a decrease in lot sales at our Magnolia Green property, which was partially offset by a bulk sale at our Coney Island property and the sale of a land parcel to a third party (refer to Note 5 to the combined and consolidated financial statements) .
These assets included in our portfolio as of December 31, 2023 had an aggregate carrying value of approximately $71.1 million and were comprised primarily of land, loans and other assets. In the second half of the year, we also took certain steps intended to address declines in the market value of the Safe Shares.
These assets included in our portfolio as of December 31, 2024 had an aggregate carrying value of approximately $120.3 million and were comprised primarily of land, loans and other assets. We used the proceeds from asset sales in 2024 primarily to fund our operations.
Income from sales of real estate —During the year ended December 31, 2022, we recorded $25.2 million of income from sales of real estate from the sale of an operating property.
Income from sales of real estate — During the year ended December 31, 2024, we sold residential condominiums and recognized income from sales of real estate of $3.7 million.
During the year ended December 31, 2022, we were allocated $10.9 million of general and administrative expense from iStar. The increase in the allocation from iStar in 2023 was due primarily to an increase in general and administrative expense at iStar resulting from an increase in performance-based compensation at iStar.
During the year ended December 31, 2023, we incurred $36.2 million of general and administrative expense, primarily resulting from management fees to Safe, audit and legal fees and a $14.1 million allocation from iStar.
The provision for loan losses was $1.7 million in 2023 as compared to a provision for loan losses of $45.0 million in 2022.
The annual management fee payable to our Manager under the Management Agreement declined from $25.0 million to $15.0 million for the second annual term of the Management Agreement which began on March 31, 2024. The provision for loan losses was $0.6 million in 2024 as compared to a provision for loan losses of $1.7 million in 2023.
The increase in other expenses for the year ended December 31, 2023 was due primarily to legal and consulting costs in connection with the sale and repayments of non-performing loans. Unrealized and realized gains (losses) on equity investments —Unrealized and realized loss on equity investments represents the unrealized loss on our Safe Shares.
The decrease in 2024 was due primarily to professional fees incurred in 2023 in connection with the Spin-Off. Unrealized gains (losses) on equity investments —Unrealized gain (loss) on equity investments represents the unrealized gain or loss on our Safe Shares.