Biggest changeBelow is a summary of the hotel properties securing the KEYS Pool A loan and KEYS Pool B loan: KEYS A Loan Pool Courtyard Columbus Tipton Lakes – Columbus, IN Courtyard Old Town – Scottsdale, AZ Residence Inn Hughes Center – Las Vegas, NV Residence Inn Phoenix Airport – Phoenix, AZ Residence Inn San Jose Newark – Newark, CA SpringHill Suites Manhattan Beach – Hawthorne, CA SpringHill Suites Plymouth Meeting – Plymouth Meeting, PA KEYS B Loan Pool Courtyard Basking Ridge – Basking Ridge, NJ Courtyard Newark Silicon Valley – Newark, CA Courtyard Oakland Airport – Oakland, CA Courtyard Plano Legacy Park – Plano, TX Residence Inn Plano – Plano, TX SpringHill Suites BWI Airport – Baltimore, MD TownePlace Suites Manhattan Beach – Hawthorne, CA We derecognized the hotel properties securing the KEYS Pool A and KEYS Pool B loans from our consolidated balance sheet in March 2024, when the receiver took control of the hotel properties, and accordingly recognized a gain of $133.9 million, which is included in “gain (loss) on derecognition of assets” in our consolidated statements of operations and recorded a contract asset of $378.2 million, which represented the liabilities we expect to be released from upon final resolution with the lenders on the KEYS Pool A and KEYS Pool B mortgage loans in exchange for the transfer of ownership of the respective hotel properties.
Biggest changeWe recorded a contract asset of $378.2 million as of March 31, 2024, which represented the liabilities from which we expect to be released upon final resolution with the lenders on the KEYS Pool A and KEYS Pool B mortgage loans in exchange for the transfer of ownership of the respective hotel properties.
On July 2, 2024, the Courtyard Plano Legacy Park and the Residence Inn Plano were foreclosed on at a public auction. Additionally, on November 4, 2024, the receiver appointed for the KEYS Pool A and KEYS Pool B mortgage loans transferred the Courtyard Columbus Tipton Lakes to a third party purchaser.
On July 2, 2024, the Courtyard Plano Legacy Park and the Residence Inn Plano were foreclosed on at a public auction. Additionally, on November 4, 2024, the receiver appointed for the KEYS Pool A and KEYS Pool B mortgage loans transferred the Courtyard Columbus Tipton Lakes to a third-party purchaser.
Cash flows provided by (used in) operations were impacted by changes in hotel operations, our hotel dispositions and derecognized assets, as well as the timing of collecting receivables from hotel guests, paying vendors, settling with derivative counterparties, settling with related parties and settling with hotel managers. Net Cash Flows Provided by (Used in) Investing Activities.
Cash flows used in operations were impacted by changes in hotel operations, our hotel dispositions and derecognized assets, as well as the timing of collecting receivables from hotel guests, paying vendors and settling with derivative counterparties, related parties and hotel managers. Net Cash Flows Provided by (Used in) Investing Activities .
We believe that the following discussion addresses our most critical accounting policies, representing those policies considered most vital to the portrayal of our financial condition and results of operations and require management’s most difficult, subjective, complex judgments and can include significant estimates.
We believe that the following discussion addresses our most critical accounting estimates, representing those policies considered most vital to the portrayal of our financial condition and results of operations and require management’s most difficult, subjective, complex judgments and can include significant estimates.
Based on our primary business objectives and forecasted operating conditions, our current key priorities and financial strategies include, among other things: • preserving capital and maintaining significant cash and cash equivalents liquidity; • disposition of non-core hotel properties; • acquisition of hotel properties, in whole or in part, that we expect will be accretive to our portfolio; • pursuing capital market activities and implementing strategies to enhance long-term stockholder value; • accessing cost effective capital, including through the issuance of non-traded preferred securities; • opportunistically exchanging preferred stock into common stock; • implementing selective capital improvements designed to increase profitability and maintain the quality of our assets; • implementing effective asset management strategies to minimize operating costs and increase revenues; 48 • financing or refinancing hotels on competitive terms; • modifying or extending property-level indebtedness; • utilizing hedges, derivatives and other strategies to mitigate risks; • pursuing opportunistic value-add additions to our hotel portfolio; and • making other investments or divestitures that our board of directors deems appropriate.
Based on our primary business objectives and forecasted operating conditions, our current key priorities and financial strategies include, among other things: • preserving capital and maintaining significant cash and cash equivalents liquidity; • disposition of non-core hotel properties; • acquisition of hotel properties, in whole or in part, that we expect will be accretive to our portfolio; • pursuing capital market activities and implementing strategies to enhance long-term stockholder value; • accessing cost effective capital, including through the issuance of non-traded preferred securities; • opportunistically exchanging preferred stock into common stock; • implementing selective capital improvements designed to increase profitability and maintain the quality of our assets; • implementing effective asset management strategies to minimize operating costs and increase revenues; • financing or refinancing hotels on competitive terms; • modifying or extending property-level indebtedness; • utilizing hedges, derivatives and other strategies to mitigate risks; • pursuing opportunistic value-add additions to our hotel portfolio; and • making other investments or divestitures that our board of directors deems appropriate.
Our calculation of Adjusted FFO excludes write-off of premiums, loan costs and exit fees, other income/expense, net, transaction and conversion costs, legal, advisory and settlement costs, stock/unit-based compensation, gains/losses on insurance settlements and non-cash items such as deemed dividends on redeemable preferred stock, amortization of loan costs, amortization of credit facility exit fee, default interest and late fees, unrealized gains/losses on derivative instruments, gains/losses on extinguishment of debt and preferred stock, severance, and interest expense associated with hotels in receivership and our portion of adjustments to FFO related to unconsolidated entities.
Our calculation of Adjusted FFO excludes write-off of premiums, loan costs and exit fees, other income/expense, net, transaction and conversion costs, legal, advisory and settlement costs, stock/unit-based compensation, gains/losses on insurance settlements and non-cash items such as deemed dividends on redeemable preferred stock, amortization of loan costs, amortization of credit facility exit fees, default interest and late fees, unrealized gains/losses on derivative instruments, gains/losses on extinguishment of debt and preferred stock, severance, and interest expense associated with hotels in receivership and our portion of adjustments to FFO related to unconsolidated entities.
Early adoption is still permitted. The amendments may be applied either (1) prospectively to financial statements issued for reporting periods after the effective date of this ASU or (2) retrospectively to all prior periods presented in the financial statements. We are currently evaluating the impact this ASU will have on our disclosures.
Early 68 adoption is still permitted. The amendments may be applied either (1) prospectively to financial statements issued for reporting periods after the effective date of this ASU or (2) retrospectively to all prior periods presented in the financial statements. We are currently evaluating the impact this ASU will have on our disclosures.
We present EBITDA, EBITDAre and Adjusted EBITDAre because we believe they are useful to an investor in evaluating our operating performance because it provides investors with an indication of our ability to incur and service debt, to satisfy 66 general operating expenses, to make capital expenditures and to fund other cash needs or reinvest cash into our business.
We present EBITDA, EBITDAre and Adjusted EBITDAre because we believe they are useful to an investor in evaluating our operating performance because it provides investors with an indication of our ability to incur and service debt, to satisfy general operating expenses, to make capital expenditures and to fund other cash needs or reinvest cash into our business.
The registration statement was declared effective by the SEC on February 7, 2025, and contemplates the offering of up to (i) 8.4 million shares of Series L Preferred Stock and 3.6 million shares of Series M Preferred Stock in a primary offering and (ii) 2.8 million shares of Series L Preferred Stock and 1.2 million shares of Series M Preferred Stock pursuant to a dividend reinvestment plan.
The registration statement was declared effective by the SEC on February 7, 2025, and contemplates the offering of up to (i) 8.4 million shares of Series L Redeemable Preferred Stock and 3.6 million shares of Series M Redeemable Preferred Stock in a primary offering and (ii) 2.8 million shares of Series L Redeemable Preferred Stock and 1.2 million shares of Series M Redeemable Preferred Stock pursuant to a dividend reinvestment plan.
Distributions to our stockholders are generally taxable to our stockholders as ordinary income. However, since a portion of our investments are equity ownership interests in hotels, which result in depreciation and non-cash charges against our income, a portion of our distributions may constitute a non-taxable return of capital, to the extent of a 64 stockholder’s tax basis in the stock.
Distributions to our stockholders are generally taxable to our stockholders as ordinary income. However, since a portion of our investments are equity ownership interests in hotels, which result in depreciation and non-cash charges against our income, a portion of our distributions may constitute a non-taxable return of capital, to the extent of a stockholder’s tax basis in the stock.
Income Taxes —As a REIT, we generally are not subject to federal corporate income tax on the portion of our net income (loss) that does not relate to taxable REIT subsidiaries. However, Ashford TRS is treated as a TRS for U.S. federal income tax purposes.
Income Taxes —As a REIT, we generally are not subject to federal corporate income tax on the portion of our net income (loss) that does not relate to taxable REIT subsidiaries. However, Ashford TRS is treated as a taxable REIT subsidiary for U.S. federal income tax purposes.
Dividend Policy . Distributions are authorized by our board of directors and declared by us based upon a variety of factors deemed relevant by our directors. The board of directors will continue to review our distribution policy on at least a quarterly basis.
Distributions are authorized by our board of directors and declared by us based upon a variety of factors deemed relevant by our directors. The board of directors will continue to review our distribution policy on at least a quarterly basis.
We have entered into customary guaranty agreements pursuant to which we guaranty payment of any recourse liabilities of the borrowers that result from non-recourse carve-outs (which include, but are not limited to, fraud, misrepresentation, willful conduct resulting in waste, misappropriations of rents following an event of default, voluntary bankruptcy filings, unpermitted transfers of collateral, and certain environmental liabilities).
We have entered into customary guaranty agreements pursuant to which we guaranty payment of any recourse liabilities of the borrowers that result from non-recourse carve-outs (which include, but are not limited to, fraud, misrepresentation, willful conduct resulting in waste, misappropriation of rents following an event of default, voluntary bankruptcy filings, unpermitted transfers of collateral and certain environmental liabilities).
Mortgage and mezzanine loans are nonrecourse to the borrowers, except for customary exceptions or carve-outs that trigger recourse liability to the borrowers in certain limited instances. Recourse obligations typically include only the payment of costs and liabilities suffered by lenders as a result of the occurrence of certain bad acts on the part of the borrower.
Mortgage and mezzanine loans are non-recourse to the borrowers, except for customary exceptions or carve-outs that trigger recourse liability to the borrowers in certain limited instances. Recourse obligations typically include only the payment of costs and liabilities suffered by lenders as a result of the occurrence of certain bad acts on the part of the borrower.
Discussions of 2023 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.
Discussions of 2024 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.
On February 12, 2025, the Company closed on a $580 million refinancing secured by 16 hotels. The financing includes the hotels that were previously part of the Company’s KEYS Pool C Loan, KEYS Pool D Loan, KEYS Pool E Loan, and the BAML Pool 3 Loan, together with the Westin Princeton.
Other Loan Activity On February 12, 2025, the Company closed on a $580 million refinancing secured by 16 hotels. The financing includes the hotels that were previously part of the Company’s KEYS Pool C Loan, KEYS Pool D Loan, KEYS Pool E Loan, and the BAML Pool 3 Loan, together with the Westin Princeton.
Based on when a hotel property was acquired or disposed, operating results for certain hotel properties are not comparable for the years ended December 31, 2024 and 2023. The hotel properties listed below are not comparable hotel properties for the periods indicated and all other hotel properties are considered comparable hotel properties.
Based on when a hotel property was acquired or disposed, operating results for certain hotel properties are not comparable for the years ended December 31, 2025 and 2024. The hotel properties listed below are not comparable hotel properties for the periods indicated and all other hotel properties are considered comparable hotel properties.
In November 2024, the FASB issued ASU 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40) Disaggregation of Income Statement Expenses that requires more detailed information about specified categories of expenses (purchases of inventory, employee compensation, depreciation, amortization, and depletion) included in certain expense captions presented on the face of the statement of operations.
RECENTLY ISSUED ACCOUNTING STANDARDS In November 2024, the FASB issued ASU 2024-03 , Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40) Disaggregation of Income Statement Expenses that requires more detailed information about specified categories of expenses (purchases of inventory, employee compensation, depreciation, amortization, and depletion) included in certain expense captions presented on the face of the statement of operations.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations This section of this Form 10-K generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations This section of this Form 10-K generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024.
We classify interest and penalties related to underpayment of income taxes as income tax expense. We and our subsidiaries file income tax returns in the U.S. federal jurisdiction and various states and cities. Tax years 2020 through 2024 remain subject to potential examination by certain federal and state taxing authorities.
We classify interest and penalties related to underpayment of income taxes as income tax expense. We and our subsidiaries file income tax returns in the U.S. federal jurisdiction and various states and cities. Tax years 2021 through 2025 remain subject to potential examination by certain federal and state taxing authorities.
NOLs become subject to an annual limitation in the event of certain cumulative changes in the ownership of significant shareholders over a three-year period in excess of 50%, as defined under Section 382 of the Internal Revenue Code. The remaining $55.8 million of our TRS NOLs are not subject to the limitations of Section 382.
NOLs become subject to an annual limitation in the event of certain cumulative changes in the ownership of significant shareholders over a three-year period in excess of 50%, as defined under Section 382 of the Internal Revenue Code. The remaining $91.7 million of our TRS federal NOLs are not subject to the limitations of Section 382.
RECENTLY ISSUED ACCOUNTING STANDARDS In December 2023, the FASB issued ASU 2023-09 "Income Taxes (Topics 740): Improvements to Income Tax Disclosures" to expand the disclosure requirements for income taxes, specifically related to the rate reconciliation and income taxes paid. ASU 2023-09 is effective for our annual periods beginning January 1, 2025, with early adoption permitted.
RECENTLY ADOPTED ACCOUNTING STANDARDS In December 2023, the FASB issued ASU 2023-09 Income Taxes (Topics 740): Improvements to Income Tax Disclosures to expand the disclosure requirements for income taxes, specifically related to the rate reconciliation and income taxes paid. ASU 2023-09 is effective for our annual periods beginning January 1, 2025.
In addition, the analysis utilized by us in determining our deferred tax asset valuation allowance involves considerable management judgment and assumptions. See note 20 to our consolidated financial statements. At December 31, 2024 and 2023, we recorded a valuation allowance of $37.6 million and $29.3 million, respectively on the net deferred tax assets of our taxable REIT subsidiaries.
In addition, the analysis utilized by us in determining our deferred tax asset valuation allowance involves considerable management judgment and assumptions. See note 20 to our consolidated financial statements. At December 31, 2025 and 2024, we recorded a valuation allowance of $45.9 million and $37.6 million, respectively on the net deferred tax assets of our taxable REIT subsidiaries.
The decrease in interest income in 2024 was primarily attributable to lower excess cash balances in 2024 compared to 2023. Other Income (Expense). In 2024 and 2023 we recorded miscellaneous income of $108,000 and $310,000, respectively. Interest Expense and Amortization of Discounts and Loan Costs.
The decrease in interest income in 2025 was primarily attributable to lower excess cash balances in 2025 compared to 2024. Other Income (Expense) . In 2025 and 2024, we recorded miscellaneous income of $0 and $108,000, respectively. Interest Expense and Amortization of Discounts and Loan Costs .
Pursuant to the 2025 Advisory Agreement Limited Waiver, the Company, the Operating Partnership, TRS and the Advisor waive the operation of any provision in our advisory agreement that would otherwise limit the ability of the Company in its discretion, at the Company’s cost and expense, to award during calendar year 2025, cash incentive compensation to employees and other representatives of the Advisor.
Pursuant to the 2026 Advisory Agreement Limited Waiver, the Company, the Operating Partnership, TRS, Ashford Inc. and Ashford LLC waive the operation of any provision in our advisory agreement that would otherwise limit the ability of the Company in its discretion, at the Company’s cost and expense, to award during calendar year 2026, cash incentive compensation to employees and other representatives of Ashford Inc. and Ashford LLC.
The ability to make repurchases under the Repurchase Program is subject to the same financial factors that must be taken into account in declaring a dividend as discussed herein under “Distribution Policy.” On April 11, 2022, the Company entered into the Virtu Equity Distribution Agreement with Virtu, to sell from time to time shares of the Company’s common stock having an aggregate offering price of up to $100 million.
The ability to make repurchases under the Repurchase Program is subject to the same financial factors that must be taken into account in declaring a dividend as discussed herein under “Distribution Policy.” The Company has a distribution agreement with Virtu (the “Virtu Equity Distribution Agreement”) to sell from time to time shares of the Company’s common stock having an aggregate offering price of up to $100 million.
As of December 31, 2024, we have $1.8 billion of mortgage loans that have final maturities in 2025. We hold extension options for the remaining mortgage loans due in the next twelve months. Additionally, we have amortization payments of approximately $133,000 due in the next twelve months.
As of December 31, 2025, we have $1.1 billion of mortgage loans that have final maturities in 2026. We hold extension options for the remaining mortgage loans due in the next twelve months. Additionally, we have amortization payments of approximately $149,000 due in the next twelve months.
The original lenders previously transferred the loans to a securitization trust. On March 1, 2024, the Company received notice that the hotel properties securing the KEYS A and KEYS B loan pools have been transferred to a court-appointed receiver.
The original lenders previously transferred the loans to a securitization trust. On March 1, 2024, the Company received notice that the hotel properties that secured the KEYS Pool A and KEYS Pool B loans have been transferred to a court-appointed receiver.
The remainder were generated after December 31, 2017 and are not subject to expiration under the Tax Cuts and Jobs Act. The “Income Taxes” topic of the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification addresses the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements.
The remainder were generated after December 31, 2017 and are not subject to expiration under the Tax Cuts and Jobs Act. The “Income Taxes” topic of the ASC issued by the Financial Accounting Standards Board (“FASB”) which addresses the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements.
Our estimated future obligations as of December 31, 2024 include both current and long-term obligations. With respect to our indebtedness, as discussed in note 7 to our consolidated financial statements, we have current obligations of $2.1 billion and long-term obligations of $577.7 million.
Our estimated future obligations as of December 31, 2025 include both current and long-term obligations. With respect to our indebtedness as of December 31, 2025, as discussed in note 7 to our consolidated financial statements, we have current obligations of $1.5 billion and long-term obligations of $1.1 billion.
The previous loans had a combined outstanding loan balance of approximately $438.7 million. The new financing is non-recourse, has a two-year term with three one-year extension options, subject to the satisfaction of certain conditions, and bears interest at a floating interest rate of SOFR + 4.37%.
The previous loans had a combined outstanding loan balance of approximately $438.7 million. The new financing is non-recourse, has a two-year term with three one-year extension options, subject to the satisfaction of certain conditions.
The advisory services fee represents fees incurred in connection with the advisory agreements between Ashford Inc. and the Company and between Ashford Inc. and Stirling OP.
The advisory services fee represents fees incurred in connection with the advisory agreements between Ashford Inc. and the Company and, prior to September 2, 2025, between Ashford Inc. and Stirling OP.
We recorded a $59.3 million impairment charge for the year ended December 31, 2024 and no impairment charges for the years ended December 31, 2023 and 2022. See note 5 to our consolidated financial statements.
We 67 recorded $67.6 million and $59.3 million of impairment charges for the years ended December 31, 2025 and 2024, respectively. No impairment charge was recorded for the year ended December 31, 2023. See note 5 to our consolidated financial statements.
The Third Amendment further extends the outside date for which any sale or disposition of any of the Company’s Highland loan portfolio and JPM8 hotel properties securing the associated mortgage loans following certain defaults (as described in the Ashford Trust Advisory Agreement), including a maturity default, would be excluded from the numerator of the calculation of the percentage of gross book value of the Company’s assets sold or disposed (but, for the avoidance of doubt, included in the denominator of such calculation) for 51 purposes of determining whether a Company Change of Control (as defined in the Advisory Agreement) has occurred, from November 30, 2025 to March 31, 2026.
The Sixth Amendment further extends the outside date for which any sale or disposition of any of the Company’s Highland Portfolio and JPM8 hotel properties securing the associated mortgage loans following an event of default (as defined in the Advisory Agreement) would be excluded from the numerator of the calculation of the percentage of gross book value of the Company’s assets sold or disposed (but, for the avoidance of doubt, included in the denominator of such calculation) for purposes of determining whether a Company Change of Control (as defined in the Advisory Agreement) has occurred, from August 15, 2026 to November 15, 2026.
The Company’s cash and cash equivalents are primarily comprised of corporate cash invested in short-term U.S. Treasury securities with maturity dates of less than 90 days and corporate cash held at commercial banks in Insured Cash Sweep (“ICS”) accounts, which are fully insured by the FDIC.
Treasury securities with maturity dates of less than 90 days and corporate cash held at commercial banks in Insured Cash Sweep (“ICS”) accounts, which are fully insured by the FDIC.
In total $3.0 million of our TRS NOLs are subject to expiration and will begin to expire in 2025. The remainder was generated after December 31, 2017 and are not subject to expiration under the Tax Cuts and Jobs Act.
In total $1.9 million of our TRS federal NOLs are subject to expiration and will begin to expire in 2026. The remainder were generated after December 31, 2017 and are not subject to expiration under the Tax Cuts and Jobs Act.
However, to facilitate a clear understanding of our historical operating results, we believe that FFO and Adjusted FFO should be considered along with our net income or loss and cash flows reported in the consolidated financial statements. 68 The following table reconciles net income (loss) to FFO and Adjusted FFO (in thousands): Year Ended December 31, 2024 2023 2022 Net income (loss) $ (65,011) $ (180,734) $ (141,058) (Income) loss attributable to noncontrolling interest in consolidated entities 4,028 6 — Net (income) loss attributable to redeemable noncontrolling interests in operating partnership 683 2,239 1,233 Preferred dividends (22,686) (15,921) (12,433) Deemed dividends on redeemable preferred stock (2,906) (2,673) (946) Gain (loss) on extinguishment of preferred stock 3,370 3,390 — Net income (loss) attributable to common stockholders (82,522) (193,693) (153,204) Depreciation and amortization of real estate 152,776 187,807 201,797 Gain (loss) on consolidation of VIE and disposition of assets and hotel properties (94,406) (11,488) (300) (Gain) loss on derecognition of assets (167,177) — — Net income (loss) attributable to redeemable noncontrolling interests in operating partnership (683) (2,239) (1,233) Equity in (earnings) loss of unconsolidated entities 2,370 1,134 804 Impairment charges on real estate 59,331 — — Company’s portion of FFO of unconsolidated entities (932) (668) (771) FFO available to common stockholders and OP unitholders (131,243) (19,147) 47,093 Deemed dividends on redeemable preferred stock 2,906 2,673 946 (Gain) loss on extinguishment of preferred stock (3,370) (3,390) — Transaction and conversion costs 10,809 3,856 (2,300) Write-off of premiums, loan costs and exit fees 5,245 3,469 3,536 Unrealized (gain) loss on derivatives 32,790 44,041 (10,781) Stock/unit-based compensation 2,097 4,027 5,998 Legal, advisory and settlement costs 3,230 1,181 1,936 Other (income) expense, net (108) (310) (412) Amortization of term loan exit fee 844 18,616 11,948 Amortization of loan costs 13,591 12,735 9,672 (Gain) loss on insurance settlements (73) (505) (342) (Gain) loss on extinguishment of debt (2,774) (53,386) — Interest expense associated with hotels in receivership 40,045 — — Severance 2,824 — — Default interest and late fees — 12,553 — Company’s portion of adjustments to FFO of unconsolidated entities 125 2 16 Adjusted FFO available to common stockholders and OP unitholders $ (23,062) $ 26,415 $ 67,310 69
However, to facilitate a clear understanding of our historical operating results, we believe that FFO and Adjusted FFO should be considered along with our net income or loss and cash flows reported in the consolidated financial statements. 71 The following table reconciles net income (loss) to FFO and Adjusted FFO (in thousands): Year Ended December 31, 2025 2024 2023 Net income (loss) $ (188,159) $ (65,011) $ (180,734) (Income) loss attributable to noncontrolling interest in consolidated entities 5,058 4,028 6 Net (income) loss attributable to redeemable noncontrolling interests in operating partnership 3,262 683 2,239 Preferred dividends (28,216) (22,686) (15,921) Deemed dividends on redeemable preferred stock (6,949) (2,906) (2,673) Gain (loss) on extinguishment of preferred stock — 3,370 3,390 Net income (loss) attributable to common stockholders (215,004) (82,522) (193,693) Depreciation and amortization of real estate 138,441 152,776 187,807 (Gain) loss on consolidation of VIE and disposition of assets and hotel properties (79,799) (94,406) (11,488) (Gain) loss on derecognition of assets (39,054) (167,177) — Net income (loss) attributable to redeemable noncontrolling interests in operating partnership (3,262) (683) (2,239) Equity in (earnings) loss of unconsolidated entities 325 2,370 1,134 Impairment charges on real estate 67,648 59,331 — Company’s portion of FFO of unconsolidated entities 192 (932) (668) FFO available to common stockholders and OP unitholders (130,513) (131,243) (19,147) Deemed dividends on redeemable preferred stock 6,949 2,906 2,673 (Gain) loss on extinguishment of preferred stock — (3,370) (3,390) Transaction and conversion costs 9,549 10,809 3,856 Write-off of premiums, loan costs and exit fees 8,853 5,245 3,469 Unrealized (gain) loss on derivatives 7,064 32,790 44,041 Stock/unit-based compensation (760) 2,097 4,027 Legal, advisory and settlement costs 1,871 3,230 1,181 Other (income) expense, net — (108) (310) Amortization of term loan exit fee — 844 18,616 Amortization of loan costs 25,490 13,591 12,735 (Gain) loss on insurance settlements (2,950) (73) (505) (Gain) loss on extinguishment of debt (335) (2,774) (53,386) Interest expense associated with hotels in receivership 39,038 40,045 — Severance 1,228 2,824 — Default interest and late fees — — 12,553 Company’s portion of adjustments to FFO of unconsolidated entities 105 125 2 Adjusted FFO available to common stockholders and OP unitholders $ (34,411) $ (23,062) $ 26,415 72
Below is a summary of the hotel properties securing the KEYS Pool A loan and Keys Pool B loan: KEYS A Loan Pool Courtyard Columbus Tipton Lakes – Columbus, IN Courtyard Old Town – Scottsdale, AZ Residence Inn Hughes Center – Las Vegas, NV Residence Inn Phoenix Airport – Phoenix, AZ Residence Inn San Jose Newark – Newark, CA SpringHill Suites Manhattan Beach – Hawthorne, CA SpringHill Suites Plymouth Meeting – Plymouth Meeting, PA KEYS B Loan Pool Courtyard Basking Ridge – Basking Ridge, NJ Courtyard Newark Silicon Valley – Newark, CA Courtyard Oakland Airport – Oakland, CA Courtyard Plano Legacy Park – Plano, TX Residence Inn Plano – Plano, TX SpringHill Suites BWI Airport – Baltimore, MD TownePlace Suites Manhattan Beach – Hawthorne, CA We derecognized the hotel properties securing the KEYS Pool A and KEYS Pool B loans from our consolidated balance sheet in March 2024, when the receiver took control of the hotel properties, and accordingly recognized a gain of $133.9 million, which is included in “gain (loss) on derecognition of assets” in our consolidated statements of operations and recorded a contract asset of $378.2 million, which represented the liabilities we expect to be released from upon final resolution with the lenders on the KEYS Pool A and KEYS Pool B mortgage loans in exchange for the transfer of ownership of the respective hotel properties.
Below is a summary of the hotel properties that secured the KEYS Pool A and Pool B loans: KEYS A Loan Pool Courtyard Columbus Tipton Lakes – Columbus, IN Courtyard Old Town – Scottsdale, AZ Residence Inn Hughes Center – Las Vegas, NV Residence Inn Phoenix Airport – Phoenix, AZ Residence Inn San Jose Newark – Newark, CA SpringHill Suites Manhattan Beach – Hawthorne, CA SpringHill Suites Plymouth Meeting – Plymouth Meeting, PA KEYS B Loan Pool Courtyard Basking Ridge – Basking Ridge, NJ Courtyard Newark Silicon Valley – Newark, CA 63 Courtyard Oakland Airport – Oakland, CA Courtyard Plano Legacy Park – Plano, TX Residence Inn Plano – Plano, TX SpringHill Suites BWI Airport – Baltimore, MD TownePlace Suites Manhattan Beach – Hawthorne, CA We derecognized the hotel properties that secured the KEYS Pool A and KEYS Pool B loans from our consolidated balance sheet in March 2024, when the receiver took control of the hotel properties and, accordingly, recognized a gain of $133.9 million, which is included in “gain (loss) on derecognition of assets” in our consolidated statements of operations for the three months ended March 31, 2024.
See “Non-GAAP Financial Measures.” Principal Factors Affecting Our Results of Operations The principal factors affecting our operating results include overall demand for hotel rooms compared to the supply of available hotel rooms, and the ability of our third-party management companies to increase or maintain revenues while controlling expenses. 52 Demand —The demand for lodging, including business travel, is directly correlated to the overall economy; as GDP increases, lodging demand typically increases.
See “Non-GAAP Financial Measures.” Principal Factors Affecting Our Results of Operations The principal factors affecting our operating results include overall demand for hotel rooms compared to the supply of available hotel rooms, and the ability of our third-party management companies to increase or maintain revenues while controlling expenses.
At December 31, 2024, we had TRS NOLs for U.S. federal income tax purposes of $139.4 million, however $83.6 million of our NOLs are subject to limitation in the amount of approximately $7.3 million per year through 2025, and $1.2 million per year thereafter under Section 382 of the Internal Revenue Code.
At December 31, 2025, we had TRS NOLs for U.S. federal income tax purposes of $174.2 million, however $82.5 million of our NOLs are subject to limitation in the amount of approximately $1.2 million per year under Section 382 of the Internal Revenue Code.
As discussed in note 19 to our consolidated financial statements, under our operating and finance leases we have current obligations of $7.2 million and long-term obligations of $704.1 million.
As discussed in note 19 to our consolidated financial statements, under our operating and finance leases we have current obligations of $5.7 million and long-term obligations of $258.7 million. Additionally, we have short-term capital commitments of $64.2 million.
On December 13, 2024, the Company filed an initial registration statement on Form S-11 with the SEC, as amended on January 23, 2025, related to the Company’s non-traded Series L Preferred Stock and Series M Preferred Stock.
As of March 18, 2026, the Company has not issued any securities from this registration statement. On December 13, 2024, the Company filed an initial registration statement on Form S-11 with the SEC, as amended on January 23, 2025, related to the Company’s non-traded Series L Redeemable Preferred Stock and Series M Redeemable Preferred Stock.
Thus, changes in ADR have a more significant impact on operating margins than changes in occupancy. 53 The following table summarizes the changes in key line items from our consolidated statements of operations for the year ended December 31, 2024 and 2023 (in thousands): Year Ended December 31, Favorable (Unfavorable) Change 2024 2023 2022 2024 to 2023 2023 to 2022 Total revenue $ 1,172,459 $ 1,367,533 $ 1,240,859 $ (195,074) $ 126,674 Total hotel expenses (815,356) (925,437) (835,993) 110,081 (89,444) Property taxes, insurance and other (64,103) (70,226) (67,338) 6,123 (2,888) Depreciation and amortization (152,776) (187,807) (201,797) 35,031 13,990 Impairment charges (59,331) — — (59,331) — Advisory service fee (58,606) (48,927) (49,897) (9,679) 970 Corporate, general and administrative (24,662) (16,181) (9,879) (8,481) (6,302) Gain (loss) on consolidation of VIE and disposition of assets and hotel properties 94,406 11,488 300 82,918 11,188 Gain (loss) on derecognition of assets 167,177 — — 167,177 — Operating income (loss) 259,208 130,443 76,255 128,765 54,188 Equity in earnings (loss) of unconsolidated entities (2,370) (1,134) (804) (1,236) (330) Interest income 6,942 8,978 4,777 (2,036) 4,201 Other income (expense) 108 310 415 (202) (105) Interest expense and amortization of discounts and loan costs (273,359) (326,970) (207,916) 53,611 (119,054) Interest expense associated with hotels in receivership (45,592) (39,178) (19,079) (6,414) (20,099) Write-off of premiums, loan costs and exit fees (5,245) (3,469) (3,536) (1,776) 67 Gain (loss) on extinguishment of debt 2,774 53,386 — (50,612) 53,386 Realized and unrealized gain (loss) on derivatives (6,480) (2,200) 15,166 (4,280) (17,366) Income tax benefit (expense) (997) (900) (6,336) (97) 5,436 Net income (loss) (65,011) (180,734) (141,058) 115,723 (39,676) (Income) loss from consolidated entities attributable to noncontrolling interests 4,028 6 — 4,022 6 Net (income) loss attributable to redeemable noncontrolling interests in operating partnership 683 2,239 1,233 (1,556) 1,006 Net income (loss) attributable to the Company $ (60,300) $ (178,489) $ (139,825) $ 118,189 $ (38,664) 54 All hotel properties held during the years ended December 31, 2024 and 2023 have been included in our results of operations during the respective periods in which they were held.
Thus, changes in ADR have a more significant impact on operating margins than changes in occupancy. 56 The following table summarizes the changes in key line items from our consolidated statements of operations for the years ended December 31, 2025 and 2024 (in thousands): Year Ended December 31, Favorable (Unfavorable) Change 2025 2024 2023 2025 to 2024 2024 to 2023 Total revenue $ 1,104,388 $ 1,172,459 $ 1,367,533 $ (68,071) $ (195,074) Total hotel expenses (768,268) (815,356) (925,437) 47,088 110,081 Property taxes, insurance and other (59,793) (64,103) (70,226) 4,310 6,123 Depreciation and amortization (141,295) (152,776) (187,807) 11,481 35,031 Impairment charges (67,648) (59,331) — (8,317) (59,331) Advisory service fee (49,039) (58,606) (48,927) 9,567 (9,679) Corporate, general and administrative (20,783) (24,662) (16,181) 3,879 (8,481) Gain (loss) on consolidation of VIE and disposition of assets and hotel properties 79,799 94,406 11,488 (14,607) 82,918 Gain (loss) on derecognition of assets 39,054 167,177 — (128,123) 167,177 Operating income (loss) 116,415 259,208 130,443 (142,793) 128,765 Equity in earnings (loss) of unconsolidated entities (325) (2,370) (1,134) 2,045 (1,236) Interest income 4,739 6,942 8,978 (2,203) (2,036) Other income (expense) — 108 310 (108) (202) Interest expense and amortization of discounts and loan costs (256,229) (273,359) (326,970) 17,130 53,611 Interest expense associated with hotels in receivership (39,038) (45,592) (39,178) 6,554 (6,414) Write-off of premiums, loan costs and exit fees (8,853) (5,245) (3,469) (3,608) (1,776) Gain (loss) on extinguishment of debt 335 2,774 53,386 (2,439) (50,612) Realized and unrealized gain (loss) on derivatives (5,346) (6,480) (2,200) 1,134 (4,280) Income tax benefit (expense) 143 (997) (900) 1,140 (97) Net income (loss) (188,159) (65,011) (180,734) (123,148) 115,723 (Income) loss from consolidated entities attributable to noncontrolling interests 5,058 4,028 6 1,030 4,022 Net (income) loss attributable to redeemable noncontrolling interests in operating partnership 3,262 683 2,239 2,579 (1,556) Net income (loss) attributable to the Company $ (179,839) $ (60,300) $ (178,489) $ (119,539) $ 118,189 57 All hotel properties held during the years ended December 31, 2025 and 2024 have been included in our results of operations during the respective periods in which they were held.
We evaluate individual hotel RevPAR performance on an absolute basis with comparisons to budget and prior periods, as well as on a regional and company-wide basis. ADR and RevPAR include only rooms revenue. Rooms revenue is dictated by demand (as measured by occupancy), pricing (as measured by ADR) and our available supply of hotel rooms.
We evaluate individual hotel RevPAR performance on an absolute basis with comparisons to budget and prior periods, as well as on a regional and company-wide basis. ADR and RevPAR include only rooms revenue.
For the year ended December 31, 2024, net cash flows provided by investing activities were $191.3 million.
For the year ended December 31, 2025, net cash flows provided by investing activities were $190.8 million.
As of March 19, 2025, the Company has issued approximately 7.4 million shares (exclusive of the dividend reinvestment plan shares) of Series J Preferred Stock and received net proceeds of approximately $166.8 million and approximately 720,000 shares (exclusive of the dividend reinvestment plan shares) of Series K Preferred Stock and received net proceeds of approximately $17.5 million.
As of March 18, 2026, the Company has issued approximately 7.7 million shares (exclusive of the dividend reinvestment plan shares) of Series J Preferred Stock and received net proceeds of approximately $172.6 million and approximately 799,000 shares (exclusive of the dividend reinvestment plan shares) of Series K Preferred Stock and received net proceeds of approximately $19.4 million.
LIQUIDITY AND CAPITAL RESOURCES Liquidity As of December 31, 2024 , the Company held cash and cash equivalents of $112.9 million and restricted cash of $107.6 million (including amounts held for sale), the vast majority of which is comprised of lender and manager-held reserves.
LIQUIDITY AND CAPITAL RESOURCES Liquidity As of December 31, 2025 , the Company held cash and cash equivalents of $66.8 million and restricted cash of $149.6 million (including amounts held for sale), the vast majority of which comprises lender and manager-held reserves.
As of December 31, 2024, $21.6 million (including amounts held for sale) was also due to the Company from third-party hotel managers, most of which is held by one of the Company’s managers and is available to fund hotel operating costs. At December 31, 2024, our net debt to gross assets was 69.5%.
As of December 31, 2025, $25.7 million (including amounts held for sale) was also due to the Company from third-party hotel managers, most of which is held by one of the Company’s managers and is available to fund hotel operating costs.
We also use funds from operations (“FFO”), Adjusted FFO, earnings before interest, taxes, depreciation and amortization for real estate (“EBITDAre”) and Adjusted EBITDAre as measures of the operating performance of our business.
Rooms revenue is dictated by demand (as measured by occupancy), pricing (as measured by ADR) and our available supply of hotel rooms. 55 We also use funds from operations (“FFO”), Adjusted FFO, earnings before interest, taxes, depreciation and amortization for real estate (“EBITDAre”) and Adjusted EBITDAre as measures of the operating performance of our business.
At December 31, 2024, 12 of our hotels were in cash traps and approximately $2.6 million of our restricted cash was subject to these cash traps. 59 Our loans currently in cash traps may remain subject to cash trap provisions for a substantial period of time, which could limit our flexibility and adversely affect our financial condition or our qualification as a REIT.
Our loans currently in cash traps may remain subject to cash trap provisions for a substantial period of time, which could limit our flexibility and adversely affect our financial condition or our qualification as a REIT.
The Company is in active discussions with the lender regarding a multi-year extension of the mortgage loan. Equity Transactions On March 4, 2022, the Company filed an initial registration statement on Form S-3 with the SEC, as amended on April 29, 2022, related to the Company’s non-traded Series J Preferred Stock and Series K Preferred Stock.
On March 4, 2022, the Company filed an initial registration statement on Form S-3 with the SEC, as amended on April 29, 2022, related to the Company’s non-traded Series J Preferred Stock and Series K Preferred Stock.
The following table reconciles net income (loss) to EBITDA, EBITDAre and Adjusted EBITDAre (in thousands): Year Ended December 31, 2024 2023 2022 Net income (loss) $ (65,011) $ (180,734) $ (141,058) Interest expense and amortization of discounts and loan costs 273,359 326,970 207,916 Interest expense associated with hotels in receivership 45,592 39,178 19,079 Depreciation and amortization 152,776 187,807 201,797 Income tax expense (benefit) 997 900 6,336 Equity in (earnings) loss of unconsolidated entities 2,370 1,134 804 Company’s portion of EBITDA of unconsolidated entities 436 231 (674) EBITDA 410,519 375,486 294,200 Impairment charges on real estate 59,331 — — Gain (loss) on consolidation of VIE and disposition of assets and hotel properties (94,406) (11,488) (300) Gain (loss) on derecognition of assets (167,177) — — EBITDAre 208,267 363,998 293,900 Amortization of unfavorable contract liabilities (122) (15) 181 Transaction and conversion costs 10,809 3,856 (2,300) Write-off of premiums, loan costs and exit fees 5,245 3,469 3,536 Realized and unrealized (gain) loss on derivatives 6,480 2,200 (10,781) Stock/unit-based compensation 2,097 4,027 5,998 Legal, advisory and settlement costs 3,230 1,181 1,936 Other (income) expense, net (108) (310) (4,797) (Gain) loss on insurance settlements (73) (505) (342) (Gain) loss on extinguishment of debt (2,774) (53,386) — Severance 2,824 — — Company’s portion of adjustments to EBITDAre of unconsolidated entities 6 2 16 Adjusted EBITDAre $ 235,881 $ 324,517 $ 287,347 67 We calculate FFO and Adjusted FFO in the following table.
EBITDA, EBITDAre and Adjusted EBITDAre do not represent cash generated from operating activities determined in accordance with GAAP, and should not be considered as an alternative to operating income (loss) or net income (loss) determined in accordance with GAAP as an indicator of performance or as an alternative to cash flows from operating activities as determined by GAAP as an indicator of liquidity. 69 The following table reconciles net income (loss) to EBITDA, EBITDAre and Adjusted EBITDAre (in thousands): Year Ended December 31, 2025 2024 2023 Net income (loss) $ (188,159) $ (65,011) $ (180,734) Interest expense and amortization of discounts and loan costs 256,229 273,359 326,970 Interest expense associated with hotels in receivership 39,038 45,592 39,178 Depreciation and amortization 141,295 152,776 187,807 Income tax expense (benefit) (143) 997 900 Equity in (earnings) loss of unconsolidated entities 325 2,370 1,134 Company’s portion of EBITDA of unconsolidated entities 1,208 436 231 EBITDA 249,793 410,519 375,486 Impairment charges on real estate 67,648 59,331 — (Gain) loss on consolidation of VIE and disposition of assets and hotel properties (79,799) (94,406) (11,488) (Gain) loss on derecognition of assets (39,054) (167,177) — EBITDAre 198,588 208,267 363,998 Amortization of unfavorable contract liabilities (122) (122) (15) Transaction and conversion costs 9,549 10,809 3,856 Write-off of premiums, loan costs and exit fees 8,853 5,245 3,469 Realized and unrealized (gain) loss on derivatives 5,346 6,480 2,200 Stock/unit-based compensation (760) 2,097 4,027 Legal, advisory and settlement costs 1,871 3,230 1,181 Other (income) expense, net — (108) (310) (Gain) loss on insurance settlements (2,950) (73) (505) (Gain) loss on extinguishment of debt (335) (2,774) (53,386) Severance 1,228 2,824 — Company’s portion of adjustments to EBITDAre of unconsolidated entities — 6 2 Adjusted EBITDAre $ 221,268 $ 235,881 $ 324,517 70 We calculate FFO and Adjusted FFO in the following table.
The following transactions affect the reporting comparability of our consolidated financial statements: Hotel Properties Location Type Date WorldQuest Resort (1) Orlando, FL Disposition August 1, 2023 Sheraton Bucks County (1) Langhorne, PA Disposition November 9, 2023 Embassy Suites Flagstaff (1) Flagstaff, AZ Disposition December 4, 2023 Embassy Suites Walnut Creek (1) Walnut Creek, CA Disposition December 4, 2023 Marriott Bridgewater (1) Bridgewater, NJ Disposition December 4, 2023 Marriott Research Triangle Park (1) Durham, NC Disposition December 4, 2023 W Atlanta (1) Atlanta, GA Disposition December 4, 2023 Courtyard Columbus Tipton Lakes (2) Columbus, IN Derecognized March 1, 2024 Courtyard Old Town (2) Scottsdale, AZ Derecognized March 1, 2024 Residence Inn Hughes Center (2) Las Vegas, NV Derecognized March 1, 2024 Residence Inn Phoenix Airport (2) Phoenix, AZ Derecognized March 1, 2024 Residence Inn San Jose Newark (2) Newark, CA Derecognized March 1, 2024 SpringHill Suites Manhattan Beach (2) Hawthorne, CA Derecognized March 1, 2024 SpringHill Suites Plymouth Meeting (2) Plymouth Meeting, PA Derecognized March 1, 2024 Courtyard Basking Ridge (2) Basking Ridge, NJ Derecognized March 1, 2024 Courtyard Newark Silicon Valley (2) Newark, CA Derecognized March 1, 2024 Courtyard Oakland Airport (2) Oakland, CA Derecognized March 1, 2024 Courtyard Plano Legacy Park (2) Plano, TX Derecognized March 1, 2024 Residence Inn Plano (2) Plano, TX Derecognized March 1, 2024 SpringHill Suites BWI Airport (2) Baltimore, MD Derecognized March 1, 2024 TownePlace Suites Manhattan Beach (2) Hawthorne, CA Derecognized March 1, 2024 Residence Inn Salt Lake City (1) Salt Lake City, UT Disposition March 6, 2024 Hilton Boston Back Bay (1) Boston, MA Disposition April 9, 2024 Hampton Inn Lawrenceville (1) Lawrenceville, GA Disposition April 23, 2024 Courtyard Manchester (1) Manchester, CT Disposition May 30, 2024 SpringHill Suites Kennesaw (1) Kennesaw, GA Disposition June 10, 2024 Fairfield Inn Kennesaw (1) Kennesaw, GA Disposition June 10, 2024 One Ocean (1) Atlantic Beach, FL Disposition June 27, 2024 The Ashton (1) Fort Worth, TX Disposition July 17, 2024 Le Meridien Fort Worth Fort Worth, TX Developed August 29, 2024 ____________________________________ (1) Referred to as “Hotel Dispositions” (2) Referred to as “KEYS A and B properties” The following table illustrates the key performance indicators of the operating hotel properties and WorldQuest included in our results of operations: Year Ended December 31, 2024 2023 RevPAR (revenue per available room) $ 132.87 $ 130.19 Occupancy 70.57 % 70.65 % ADR (average daily rate) $ 190.75 $ 184.47 55 The following table illustrates the key performance indicators of the 68 comparable hotel properties and four consolidated Stirling OP properties that were included in our results of operations for the full year ended December 31, 2024 and 2023, respectively: Year Ended December 31, 2024 2023 RevPAR $ 133.84 $ 133.27 Occupancy 69.93 % 70.82 % ADR $ 191.39 $ 188.18 Comparison of the Year Ended December 31, 2024 and 2023 Net Income (Loss) Attributable to the Company.
The following transactions affect the reporting comparability of our consolidated financial statements: Hotel Properties Location Type Date Courtyard Columbus Tipton Lakes (2) Columbus, IN Derecognized March 1, 2024 Courtyard Old Town (2) Scottsdale, AZ Derecognized March 1, 2024 Residence Inn Hughes Center (2) Las Vegas, NV Derecognized March 1, 2024 Residence Inn Phoenix Airport (2) Phoenix, AZ Derecognized March 1, 2024 Residence Inn San Jose Newark (2) Newark, CA Derecognized March 1, 2024 SpringHill Suites Manhattan Beach (2) Hawthorne, CA Derecognized March 1, 2024 SpringHill Suites Plymouth Meeting (2) Plymouth Meeting, PA Derecognized March 1, 2024 Courtyard Basking Ridge (2) Basking Ridge, NJ Derecognized March 1, 2024 Courtyard Newark Silicon Valley (2) Newark, CA Derecognized March 1, 2024 Courtyard Oakland Airport (2) Oakland, CA Derecognized March 1, 2024 Courtyard Plano Legacy Park (2) Plano, TX Derecognized March 1, 2024 Residence Inn Plano (2) Plano, TX Derecognized March 1, 2024 SpringHill Suites BWI Airport (2) Baltimore, MD Derecognized March 1, 2024 TownePlace Suites Manhattan Beach (2) Hawthorne, CA Derecognized March 1, 2024 Residence Inn Salt Lake City (1) Salt Lake City, UT Disposition March 6, 2024 Hilton Boston Back Bay (1) Boston, MA Disposition April 9, 2024 Hampton Inn Lawrenceville (1) Lawrenceville, GA Disposition April 23, 2024 Courtyard Manchester (1) Manchester, CT Disposition May 30, 2024 SpringHill Suites Kennesaw (1) Kennesaw, GA Disposition June 10, 2024 Fairfield Inn Kennesaw (1) Kennesaw, GA Disposition June 10, 2024 One Ocean (1) Atlantic Beach, FL Disposition June 27, 2024 The Ashton (1) Fort Worth, TX Disposition July 16, 2024 Le Méridien Fort Worth Fort Worth, TX Developed August 29, 2024 Courtyard Boston (1) Boston, MA Disposition January 10, 2025 Residence Inn Evansville (1) Evansville, IN Disposition August 11, 2025 Hilton NASA Clear Lake (1) Houston, TX Disposition August 22, 2025 Residence Inn San Diego (1) San Diego, CA Disposition October 15, 2025 Le Pavillon (1) New Orleans, LA Disposition December 18, 2025 ____________________________________ (1) Referred to as “Hotel Dispositions.” (2) Referred to as “KEYS A and B properties.” The following table illustrates the key performance indicators of the operating hotel properties included in our results of operations: Year Ended December 31, 2025 2024 RevPAR (revenue per available room) $ 131.68 $ 132.87 Occupancy 70.26 % 69.66 % ADR (average daily rate) $ 187.41 $ 190.75 58 The following table illustrates the key performance indicators of the 67 comparable hotel properties that were included in our results of operations for the full years ended December 31, 2025 and 2024, respectively: Year Ended December 31, 2025 2024 RevPAR $ 132.61 $ 134.02 Occupancy 69.50 % 71.13 % ADR $ 190.82 $ 188.40 Comparison of the Year Ended December 31, 2025 and 2024 Net Income (Loss) Attributable to the Company .
The KEYS Pool A and the KEYS Pool B mortgage loans as well as all accrued and unpaid interest, default charges and late fees will remain liabilities until final resolution with the lenders is concluded, and thus are included in “indebtedness associated with hotels in receivership” and “accrued interest associated with hotels in receivership” on our consolidated balance sheets.
The KEYS Pool A and the KEYS Pool B mortgage loans, as well as all accrued and unpaid interest, default charges and late fees will remain liabilities until final resolution with the lenders is concluded.
To the extent that it is consistent with maintaining our REIT status, we may maintain accumulated earnings of Ashford TRS in that entity. On December 10, 2024, our board of directors reviewed and approved our 2025 dividend policy.
To the extent that it is consistent with maintaining our REIT status, we may maintain accumulated earnings of Ashford TRS in that entity. On December 15, 2025, our board of directors reviewed and approved our 2026 dividend policy. We do not anticipate paying any dividends on our outstanding common stock for any quarter during 2026.
In 2024, we recognized an unrealized loss of $27.1 million associated with interest rate caps, an unrealized loss of $320,000 associated with interest rate floors and an unrealized loss of $5.4 million from the revaluation of the embedded debt derivative in the Oaktree Agreement partially offset by a realized gain of $26.3 million related to payments from counterparties on interest rate caps.
These unrealized losses were partially offset by net realized gains on interest rate caps of $1.2 million. In 2024, we recognized an unrealized loss of $27.4 million associated with interest rate caps and an unrealized loss of $5.4 million from the revaluation of the embedded debt derivative in the Oaktree Agreement.
Other revenue decreased $476,000, or 17.0%, to $2.3 million in 2024 compared to 2023. Hotel Operating Expenses. Hotel operating expenses decreased $110.1 million, or 11.9%, to $815.4 million in 2024 compared to 2023. Hotel operating expenses consist of direct expenses from departments associated with revenue streams and indirect expenses associated with support departments and management fees.
Other revenue decreased $791,000, or 34.0%, to $1.5 million in 2025 compared to 2024. Hotel Operating Expenses . Hotel operating expenses decreased $47.1 million, or 5.8%, to $768.3 million in 2025 compared to 2024. Hotel operating expenses consist of direct expenses from departments associated with revenue streams and indirect expenses associated with support departments and management fees.
We have entered into certain customary guaranty agreements pursuant to which we guaranty payment of any recourse liabilities of our subsidiaries or joint ventures that may result from non-recourse carve-outs, which include, but are not limited to, fraud, misrepresentation, willful misconduct resulting in waste, misappropriations of rents following an event of default, voluntary bankruptcy filings, unpermitted transfers of collateral, delinquency of trade payables and certain environmental liabilities.
Thus, even if our total market capitalization and performance decline, we will still be required to make payments to our advisor equal to the minimum base management fee, which could adversely impact our liquidity and financial condition. 62 We have entered into certain customary guaranty agreements pursuant to which we guarantee payment of any recourse liabilities of our subsidiaries or joint ventures that may result from non-recourse carve-outs, which include, but are not limited to, fraud, misrepresentation, willful misconduct resulting in waste, misappropriation of rents following an event of default, voluntary bankruptcy filings, unpermitted transfers of collateral, delinquency of trade payables and certain environmental liabilities.
Subsequent to March 31, 2024, we recognized an additional gain of $33.3 million, which is included in “gain (loss) on derecognition of assets” in our consolidated statement of operations that increased the contract asset by a corresponding amount. The additional gain primarily represents the additional accrued interest expense recorded through December 31, 2024.
Subsequent to March 31, 2024, we recognized an additional gain of $33.3 million that increased the contract asset by a corresponding amount. The additional gain primarily represents the additional accrued interest expense recorded through December 31, 2024. In total for the year ended December 31, 2024, we recognized a gain of $167.2 million.
On February 7, 2025, we filed our prospectus for the offering with the SEC. Ashford Securities, a subsidiary of Ashford Inc., serves as the dealer manager for the offering. As of March 19, 2025, no shares of Series L Preferred Stock or Series M Preferred Stock have been issued.
On February 7, 2025, we filed our prospectus for the offering with the SEC. Ashford Securities, a subsidiary of Ashford Inc., serves as the dealer manager for the offering. On December 9, 2025, the Company terminated the primary offering of the Company’s Series L Redeemable Preferred Stock and Series M Redeemable Preferred Stock.
Items that impacted our cash flow and liquidity during the periods indicated are summarized as follows: Net Cash Flows Provided by (Used in) Operating Activities.
Items that impacted our cash flow and liquidity during the periods indicated are summarized as follows: Net Cash Flows Provided by (Used in) Operating Activities . Net cash flows used in operating activities were $15.7 million and $23.6 million for the years ended December 31, 2025 and 2024, respectively.
Our noncontrolling interest partners in consolidated entities were allocated a loss of $6,000 in 2023. At December 31, 2024, noncontrolling interests in consolidated entities represented an ownership interest of 70.7% in 815 Commerce MM and 1.20% in Stirling OP. See note 2 to our consolidated financial statements. Net (Income) Loss Attributable to Redeemable Noncontrolling Interests in Operating Partnership.
Noncontrolling interests in consolidated entities represented an ownership interest of 70.7% in 815 Commerce MM and, prior to September 2, 2025, 0.30% in Stirling OP. See notes 1 and 2 to our consolidated financial statements. Net (Income) Loss Attributable to Redeemable Noncontrolling Interests in Operating Partnership .
EXECUTIVE OVERVIEW General As of December 31, 2024, our portfolio consisted of 68 consolidated operating hotel properties, which represent 17,051 total rooms. One consolidated operating hotel property, which represents 188 total rooms is owned through a 29.3% investment in a consolidated entity.
EXECUTIVE OVERVIEW General As of December 31, 2025, our portfolio consisted of 67 consolidated operating hotel properties, which represent 16,445 total rooms, and one additional consolidated operating hotel property owned through a 29.3% investment in a consolidated entity, which represents 188 total rooms. Currently, all of our hotel properties are located in the United States.
Occupancy, ADR and RevPAR are commonly used measures within the lodging industry to evaluate operating performance. RevPAR is an important statistic for monitoring operating performance at the individual hotel level and across our entire business.
Changes in ADR typically have a greater impact on operating margins and profitability as they do not have a substantial effect on variable operating costs. Occupancy, ADR and RevPAR are commonly used measures within the lodging industry to evaluate operating performance. RevPAR is an important statistic for monitoring operating performance at the individual hotel level and across our entire business.
We may incur indebtedness to meet distribution requirements imposed on REITs under the Code to the extent that working capital and cash flow from our investments are insufficient to fund required distributions. We may pay dividends in excess of our cash flow.
We may incur indebtedness to meet distribution requirements imposed on REITs under the Code to the extent that working capital and cash flow from our investments are insufficient to fund required distributions. INFLATION We rely entirely on the performance of our hotel properties and the ability of the hotel properties’ managers to increase revenues to keep pace with inflation.
Certain of our loan agreements contain cash trap provisions that may be triggered if the performance of our hotels declines below a threshold. When these provisions are triggered, substantially all of the profit generated by our hotels is deposited directly into lockbox accounts and then swept into cash management accounts for the benefit of our various lenders.
When these provisions are triggered, substantially all of the profit generated by our hotels is deposited directly into lockbox accounts and then swept into cash management accounts for the benefit of our various lenders. During a cash trap, certain disbursements from these hotel operating cash receipts would require consent of our lenders.
The Company and the lender agreed to a deed-in-lieu of foreclosure, which was completed on July 16, 2024 and resulted in a gain on extinguishment of debt of approximately $2.6 million. Gain on extinguishment of debt also included $45,000 in 2024 primarily related to the deed in lieu of foreclosure transaction for the KEYS Pool F mortgage loan.
The Company and the lender agreed to a deed-in-lieu of foreclosure, which was completed on July 16, 2024 and resulted in a gain on extinguishment of debt of approximately $2.6 million. Realized and Unrealized Gain (Loss) on Derivatives .
On May 5, 2022, we filed our prospectus for the offering with the SEC. Ashford Securities, a subsidiary of Ashford Inc., serves as the dealer manager for the offering.
On May 5, 2022, we filed our prospectus for the offering with the SEC. On March 31, 2025, the Company concluded its offering of its Series J Preferred Stock and Series K Preferred Stock. Ashford Securities, a subsidiary of Ashford Inc., served as the dealer manager for the offering.
Utilization of the REIT NOLs subject to Section 382 are limited to approximately $37.2 million per year through 2025, and $9.4 million per year thereafter. $424.6 million of our net operating loss carryforwards will begin to expire in 2029 and are 65 available to offset future taxable income, if any, through 2036.
The majority of our REIT NOLs are subject to limitation on their use under Section 382. $424.0 million of our net operating loss carryforwards will begin to expire in 2029 and are available to offset future taxable income, if any, through 2036.
Historically, periods of declining demand are followed by extended periods of relatively strong demand, which typically occurs during the growth phase of the lodging cycle. Supply —The development of new hotels is driven largely by construction costs, the availability of financing and expected performance of existing hotels. Short-term supply is also expected to be below long-term averages.
Supply —The development of new hotels is driven largely by construction costs, the availability of financing and expected performance of existing hotels. Short-term supply is also expected to be below long-term averages.
Interest expense and amortization of discounts and loan costs decreased $53.6 million, or 16.4%, to $273.4 million in 2024 compared to 2023.
Interest expense and amortization of discounts and loan costs decreased $17.1 million, or 6.3%, to $256.2 million in 2025 compared to 2024.
Subsequent to March 31, 2024, we recognized an additional gain of $33.3 million, which is included in “gain (loss) on derecognition of assets” in our consolidated statement of operations that increased the contract asset by a corresponding amount. The additional gain primarily represents the additional accrued interest expense recorded through December 31, 2024.
For the year ended December 31, 2025, we recognized an additional gain of $39.1 million, which was included in “gain (loss) on derecognition of assets” in our consolidated statement of operations that increased the contract asset by a corresponding amount.
Further, interest rates can greatly affect the cost of our debt service as well as the value of any financial hedges we may put in place. We monitor industry fundamentals and interest rates very closely. Capital expenditures above our reserves will affect cash flow as well and are impacted by inflation.
Our cash position from operations is affected primarily by macro industry movements in occupancy and rates as well as our ability to control costs. Further, interest rates can greatly affect the cost of our debt service as well as the value of any financial hedges we may put in place. We monitor industry fundamentals and interest rates very closely.
Our general and administrative costs, real estate and personal property taxes, property and casualty insurance, labor costs and utilities are subject to inflation as well. CRITICAL ACCOUNTING POLICIES AND ESTIMATES Our significant accounting policies are fully described in note 2 to our consolidated financial statements included in Item 8. Financial Statements and Supplementary Data.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES Our significant accounting policies are fully described in note 2 to our consolidated financial statements included in Item 8. Financial Statements and Supplementary Data.
In 2024, the advisory services fee was comprised of a base advisory fee of $32.5 million, equity-based compensation of $1.8 million associated with equity grants of our common stock, PSUs, LTIP units and Performance LTIP units awarded to the officers and employees of Ashford Inc., reimbursable expenses of $23.9 million and a performance participation fee of $454,000 associated with the Stirling OP advisory agreement with Ashford Inc.
In 2024, the advisory services fee comprised a base advisory fee of $32.0 million, equity-based compensation of $1.8 million awarded to the officers and employees of Ashford Inc., reimbursable expenses of $23.7 million and fees totaling $1.1 million associated with Stirling OP’s advisory agreement. Corporate, General and Administrative .
For example, an increase in occupancy at a hotel would lead to additional variable operating costs (including housekeeping services, utilities and room supplies) and could also result in increased other operating department revenue and expense. Changes in ADR typically have a greater impact on operating margins and profitability as they do not have a substantial effect on variable operating costs.
For example, an increase in occupancy at a hotel would lead to additional variable operating costs (including housekeeping services, utilities and room supplies) and could also result in increases in other operating department revenues and expenses.
As a result the contract asset and corresponding indebtedness associated with hotels in receivership and accrued interest associated with hotels in receivership were reduced for the amounts attributable to each hotel. On March 6, 2024, the Company completed the sale of the Residence Inn in Salt Lake City, Utah for approximately $19.2 million.
As a result, the contract asset and corresponding indebtedness associated with hotels in receivership and accrued interest associated with hotels in receivership were reduced for the amounts attributable to each hotel.
Cash inflows consisted of $300.0 million of net proceeds from the disposition of assets and hotel properties, repayments of a note receivable of $2.5 million and $1.5 million from property insurance proceeds, partially offset by cash outflows of $108.0 million for capital improvements made to various hotel properties and $4.5 million from the issuance of a note receivable.
Cash inflows were partially offset by cash outflows of $108.0 million for capital improvements made to various hotel properties and $4.5 million from the issuance of a note receivable. Net Cash Flows Provided by (Used in) Financing Activities . For the year ended December 31, 2025, net cash flows used in financing activities were $179.2 million.
Equity in loss of unconsolidated entities was $2.4 million in 2024, which consisted of equity in loss of $566,000 million from OpenKey, $795,000 from an investment in an entity that owns the Meritage Resort and Spa and the Grand Reserve at the Meritage in Napa, California and a $1.0 million impairment charge on OpenKey.
Equity in loss of unconsolidated entities was $325,000 in 2025 and $2.4 million in 2024. Equity in loss primarily results from our investment in an entity that owns the Meritage Resort and Spa and the Grand Reserve at the Meritage in Napa, California. Interest Income . Interest income was $4.7 million and $6.9 million in 2025 and 2024, respectively.
This decrease is attributable to $111.0 million from our Hotel Dispositions, $69.5 million from the KEYS A and B properties that went into receivership partially offset by higher rooms revenue of $8.4 million at our comparable hotel properties, $509,000 from the Stirling hotel properties and $2.2 million from the Le Meridien that opened in August 2024.
This decrease in 2025 is primarily attributable to decreases in rooms revenue of $48.5 million from our Hotel Dispositions, $13.7 million from the KEYS A and B properties that went into receivership in 2024 and $8.6 million at our comparable hotel properties.