Biggest changeThe following table shows the classification and carrying value of assets and liabilities of consolidated VIEs as of December 31, 2024: BBPCO GAHIA HIA Sunset CO Sunset TN Sunset MC Sunset BA SHC Sunset McK Sunset El Venu VIP Notes DST Total ASSETS Cash 260,107 212,512 100,475 31,663 - 1,414,974 767,752 5,723,088 11,808,891 101,469 2,342 205,922 20,629,195 Property and equipment, net 40,583 10,631,874 10,277,794 47,620,003 - 36,724 22,745,062 12,172,841 1,980,140 202,483 - - 105,707,504 Other assets 1,191,762 186,356 723,801 98,108 - - - 349,945 10,086,179 - 11,187 11,000 12,658,338 Total assets 1,492,452 11,030,742 11,102,070 47,749,774 - 1,451,698 23,512,814 18,245,874 23,875,210 303,952 13,529 216,922 138,995,037 LIABILITIES Accounts payable 59,419 413 34,516 95,655 - - 13,507,259 2,669,239 430,518 76,039 14,829 139,779 17,027,666 Accrued expenses and other 365,638 14,452 191,565 167,047 - - 2,535,164 92,112 124,322 - - - 3,490,300 Other long-term liabilities 1,054,770 4,190,509 3,305,253 11,963,333 - - 550,000 - 879,424 - - - 21,943,289 Total Liabilities 1,479,827 4,205,374 3,531,334 12,226,035 - - 16,592,423 2,761,351 1,434,264 76,039 14,829 139,779 42,461,255 Stockholders’ Equity & NCI 12,625 6,825,368 7,570,736 35,523,739 - 1,451,698 6,920,391 15,484,523 22,440,946 227,913 (1,300 ) 77,143 96,533,782 Total liabilities and equity 1,492,452 11,030,742 11,102,070 47,749,774 - 1,451,698 23,512,814 18,245,874 23,875,210 303,952 13,529 216,922 138,995,037 The following table shows the classification and carrying value of assets and liabilities of consolidated VIEs as of December 31, 2023: BBPCO GA HIA HIA Sunset CO Sunset TN Sunset MC Sunset BA SHC Sunset McK Total ASSETS Cash $ 409,973 $ 49,643 $ 110,314 $ 1,281,934 $ 52,462 $ 1,657,511 $ 677,742 $ 6,418,199 - $ 10,657,778 Property and equipment, net 19,956 10,993,207 11,334,305 13,373,408 3,506,517 120,766 48,988 269,137 - 39,666,284 Other assets 1,254,602 76,104 733,332 10,008,993 1,795 399,594 - - - 12,474,420 Total assets $ 1,684,531 $ 11,118,954 $ 12,177,951 $ 24,664,335 $ 3,560,774 $ 2,177,871 $ 726,730 $ 6,687,336 - $ 62,798,482 LIABILITIES Accounts payable $ 35,045 $ 1,103 $ - $ 2,168,812 $ 44,270 $ 36,989 $ 47,681 $ 32,308 - $ 2,366,208 Accrued expenses 264,979 41,520 192,354 83,293 - 20,962 24,925 - - 628,033 Other long-term liabilities 1,054,770 4,336,093 3,404,225 - 3,267,000 - - - - 12,062,088 Total Liabilities $ 1,354,794 $ 4,378,716 $ 3,596,579 $ 2,252,105 $ 3,311,270 $ 57,951 $ 72,606 $ 32,308 - $ 15,056,329 Stockholders’ Equity & NCI $ 329,737 $ 6,740,238 $ 8,581,372 $ 22,412,230 $ 249,504 $ 2,119,920 $ 654,124 $ 6,655,028 - $ 47,742,153 Total liabilities and equity $ 1,684,531 $ 11,118,954 $ 12,177,951 $ 24,664,335 $ 3,560,774 $ 2,177,871 $ 726,730 $ 6,687,336 - $ 62,798,482 Off-Balance Sheet Arrangements We do not engage in transactions that generate relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, as a part of our ongoing business.
Biggest changeThis purchase transaction did not result in a change in control of SHC. 82 The following table shows the classification and carrying value of assets and liabilities of consolidated VIEs as of December 31, 2025: BBPCO Sunset CO HIA GAHIA SHC Sunset BA Sunset McK Sunset El Venu Inc Venu VIP Notes DST Sunset Hous Hall at Cen Sunset MC Total ASSETS Cash 53,337 362 163,403 280,933 508,141 797,593 2,611,759 2,222,234 538,035 6,343 169,547 1,683,056 756,160 - 9,790,903 Property and equipment, net 132,311 46,992,411 9,466,022 10,270,541 42,941,425 64,726,088 92,234,432 1,629,290 - - - - 132,744 - 268,524,071 Other assets 1,062,258 10,000 606,150 404,845 964,476 2,738,369 13,976,710 4,932,073 2,704,413 14,476 6,500,000 7,042,004 508,550 - 41,465,517 Total assets 1,247,906 47,002,773 10,235,575 10,956,319 44,414,042 68,262,050 108,822,901 8,783,597 3,242,448 20,819 6,669,547 8,725,060 1,397,454 - 319,780,491 LIABILITIES Accounts payable 45,277 3,435 95,163 4,788 629,355 28,838,639 24,235,272 593,165 14,999 3,652 15,000 39,077 37,113 - 54,554,935 Accrued expenses and other 281,692 760,786 507,459 356,843 515,920 6,988,928 15,824,951 531,312 30,000 761 1,979 121,119 104,304 - 26,026,054 Other long-term liabilities 978,063 - 2,879,468 3,901,428 5,937,119 675,000 26,701,800 - - - - 25,000 - - 41,097,878 Total Liabilities 1,305,032 764,221 3,482,090 4,263,059 7,082,394 36,502,567 66,762,023 1,124,477 44,999 4,413 16,979 185,196 141,417 - 121,678,867 Stockholders’ Equity & NCI (57,126 ) 46,238,552 6,753,485 6,693,260 37,331,648 31,759,483 42,060,878 7,659,120 3,197,449 16,406 6,652,568 8,539,864 1,256,037 - 198,101,624 Total liabilities and equity 1,247,906 47,002,773 10,235,575 10,956,319 44,414,042 68,262,050 108,822,901 8,783,597 3,242,448 20,819 6,669,547 8,725,060 1,397,454 - 319,780,491 The following table shows the classification and carrying value of assets and liabilities of consolidated VIEs as of December 31, 2024: BBPCO Sunset CO HIA GAHIA SHC Sunset BA Sunset McK Sunset El Venu VIP Notes DST Sunset TN Sunset MC Total ASSETS Cash 260,107 31,663 100,475 212,512 5,723,088 767,752 11,808,891 101,469 2,342 205,922 - 1,414,974 20,629,195 Property and equipment, net 40,583 47,620,003 10,277,794 10,631,874 12,172,841 22,745,062 1,980,140 202,483 - - - 36,724 105,707,504 Other assets 1,191,762 98,108 723,801 186,356 349,945 - 10,086,179 - 11,187 11,000 - - 12,658,338 Total assets 1,492,452 47,749,774 11,102,070 11,030,742 18,245,874 23,512,814 23,875,210 303,952 13,529 216,922 - 1,451,698 138,995,037 LIABILITIES Accounts payable 59,419 95,655 34,516 413 2,669,239 13,507,259 430,518 76,039 14,829 139,779 - - 17,027,666 Accrued expenses and other 365,638 167,047 191,565 14,452 92,112 2,535,164 124,322 - - - - - 3,490,300 Other long-term liabilities 1,054,770 11,963,333 3,305,253 4,190,509 - 550,000 879,424 - - - - - 21,943,289 Total Liabilities 1,479,827 12,226,035 3,531,334 4,205,374 2,761,351 16,592,423 1,434,264 76,039 14,829 139,779 - - 42,461,255 Stockholders’ Equity & NCI 12,625 35,523,739 7,570,736 6,825,368 15,484,523 6,920,391 22,440,946 227,913 (1,300 ) 77,143 - 1,451,698 96,533,782 Total liabilities and equity 1,492,452 47,749,774 11,102,070 11,030,742 18,245,874 23,512,814 23,875,210 303,952 13,529 216,922 - 1,451,698 138,995,037 83 Off-Balance Sheet Arrangements We do not engage in transactions that generate relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, as a part of our ongoing business.