SEGMENTS | 12. SEGMENTS The Company’s reportable segments consist of three The Company evaluates the performance of its segments based upon net operating income (“NOI”), which is a non-GAAP supplemental financial measure. The Company defines NOI for its segments as operating revenues (rental income, tenant reimbursements and other operating income) less property and related expenses (property operating expenses, real estate taxes, insurance, asset management fees, impairments and provision for bad debt). NOI excludes certain items that are not considered to be controllable in connection with the management of an asset such as non-property income and expenses, depreciation and amortization, real estate acquisition fees and expenses and corporate general and administrative expenses. The Company uses NOI to evaluate the operating performance of the Company’s real estate investments and to make decisions regarding allocation of resources. The following tables compare the Company’s segment activity to its results of operations and financial position as of and for the three and nine months ended September 30, 2021 and September 30, 2020: SCHEDULE OF SEGMENT ACTIVITY RESULTS OF OPERATIONS AND FINANCIAL POSITION 2021 2020 2021 2020 Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Office/Industrial Properties: Rental, fees and other income $ 2,888,361 $ 4,098,892 $ 10,149,013 $ 13,334,595 Property and related expenses (1,171,387 ) (1,813,950 ) (4,288,142 ) (5,539,320 ) Net operating income, as defined 1,716,974 2,284,942 5,860,871 7,795,275 Model Home Properties: Rental, fees and other income 739,558 1,058,329 2,528,748 3,268,074 Property and related expenses (25,804 ) (58,897 ) (106,304 ) (160,688 ) Net operating income, as defined 713,754 999,432 2,422,444 3,107,386 Retail Properties: Rental, fees and other income 748,312 548,392 2,213,808 2,305,412 Property and related expenses (217,379 ) (277,820 ) (644,862 ) (1,729,171 ) Net operating (loss) income, as defined 530,933 270,572 1,568,946 576,241 Reconciliation to net loss: Total net operating income, as defined, for reportable segments 2,961,661 3,554,946 9,852,261 11,478,902 General and administrative expenses (1,479,261 ) (1,366,380 ) (4,361,297 ) (3,996,696 ) Depreciation and amortization (1,306,874 ) (1,626,917 ) (4,104,018 ) (4,823,673 ) Interest expense (1,030,883 ) (2,143,960 ) (3,822,313 ) (6,971,162 ) Deferred offering costs Gain on extinguishment of government debt — — 10,000 — Other income (expense), net (13,886 ) (12,270 ) (67,329 ) (10,865 ) Income tax expense (182,607 ) (122,602 ) (471,506 ) (257,602 ) Gain (loss) on sale of real estate 627,322 332,715 2,060,336 656,975 Net income (loss) $ (424,528 ) $ (1,384,468 ) $ (903,866 ) $ (3,924,121 ) SCHEDULE OF ASSETS BY REPORTABLE SEGMENT September 30, December 31, Assets by Reportable Segment: 2021 2020 Office/Industrial Properties: Land, buildings and improvements, net (1) $ 70,110,480 $ 99,120,649 Total assets (2) $ 67,689,503 $ 100,046,782 Model Home Properties: Land, buildings and improvements, net (1) $ 29,954,760 $ 42,509,596 Total assets (2) $ 28,972,715 $ 42,246,022 Retail Properties: Land, buildings and improvements, net (1) $ 25,774,657 $ 24,555,371 Total assets (2) $ 27,471,065 $ 26,108,109 Reconciliation to Total Assets: Total assets for reportable segments $ 124,133,283 $ 168,400,913 Other unallocated assets: Cash, cash equivalents and restricted cash 19,428,488 2,149,088 Other assets, net 18,272,856 15,018,615 Total Assets $ 161,834,627 $ 185,568,616 (1) Includes lease intangibles and the land purchase option related to property acquisitions. (2) Includes land, buildings and improvements, cash, cash equivalents, and restricted cash, current receivables, deferred rent receivables and deferred leasing costs and other related intangible assets, all shown on a net basis. SCHEDULE OF CAPITAL EXPENDITURES BY REPORTABLE SEGMENT Capital Expenditures by Reportable Segment 2021 2020 For the Nine Months Ended September 30, Capital Expenditures by Reportable Segment 2021 2020 Office/Industrial Properties: Capital expenditures and tenant improvements $ 1,054,202 $ 2,501,075 Model Home Properties: Acquisition of operating properties 2,851,800 8,996,248 Retail Properties: Acquisition of operating properties 4,906,266 Capital expenditures and tenant improvements 67,849 9,077 Totals: Acquisition of operating properties, net 7,758,066 8,996,248 Capital expenditures and tenant improvements 1,122,051 2,510,152 Total real estate investments $ 8,880,117 $ 11,506,400 | 13. SEGMENTS The Company’s reportable segments consist of the three The Company evaluates the performance of its segments based upon net operating income (“NOI”), which is a non-GAAP supplemental financial measure. The Company defines NOI for its segments as operating revenues (rental income, tenant reimbursements and other operating income) less property and related expenses (property operating expenses, real estate taxes, insurance, asset management fees, impairments and provision for bad debt) excluding interest expense. NOI excludes certain items that are not considered to be controllable in connection with the management of an asset such as non-property income and expenses, depreciation and amortization, real estate acquisition fees and expenses and corporate general and administrative expenses. The Company uses NOI to evaluate the operating performance of the Company’s real estate investments and to make decisions about resource allocations. The following tables reconcile the Company’s segment activity to its results of operations and financial position as of and for the years ended December 31, 2020 and 2019, respectively. SCHEDULE OF SEGMENT ACTIVITY RESULTS OF OPERATIONS AND FINANCIAL POSITION 2020 2019 For the Year Ended December 31, 2020 2019 Office/Industrial Properties: Rental, fees and other income $ 17,580,472 $ 21,490,215 Property and related expenses (7,977,561 ) (9,317,720 ) Net operating income, as defined 9,602,911 12,172,495 Model Home Properties: Rental, fees and other income 4,251,980 4,194,489 Property and related expenses (202,667 ) (193,367 ) Net operating income, as defined 4,049,313 4,001,122 Retail Properties: Rental, fees and other income 2,971,125 2,956,407 Property and related expenses (2,368,906 ) (899,487 ) Net operating income, as defined 602,219 2,056,920 Reconciliation to net loss: Total net operating income, as defined, for reportable segments 14,254,443 18,230,537 General and administrative expenses (5,751,754 ) (5,268,315 ) Depreciation and amortization (6,274,321 ) (7,364,688 ) Interest expense (8,813,067 ) (10,649,646 ) Deferred offering costs (530,639 ) — Other income (expense), net (20,636 ) 117,037 Income tax expense (370,884 ) (611,263 ) Gain on sale of real estate 1,245,460 6,319,272 Net loss $ (6,261,398 ) $ 772,934 SCHEDULE OF ASSETS BY REPORTABLE SEGMENT December 31, December 31, Assets by Reportable Segment: 2020 2019 Office/Industrial Properties: Land, buildings and improvements, net (1) $ 99,120,649 $ 126,421,648 Total assets (2) $ 100,046,782 $ 131,180,612 Model Home Properties: Land, buildings and improvements, net (1) $ 42,509,596 $ 48,466,371 Total assets (2) $ 42,246,022 $ 51,389,400 Retail Properties: Land, buildings and improvements, net (1) $ 24,555,371 $ 25,318,601 Total assets (2) $ 26,108,109 $ 26,588,254 Reconciliation to Total Assets: Total assets for reportable segments $ 168,400,913 $ 209,158,266 Other unallocated assets: Cash, cash equivalents and restricted cash 2,149,088 1,591,041 Other assets, net 15,018,615 10,035,101 Total Assets $ 185,568,616 $ 220,784,408 (1) Includes lease intangibles and the land purchase option related to property acquisitions. (2) Includes land, buildings and improvements, current receivables, deferred rent receivables and deferred leasing costs and other related intangible assets, all shown on a net basis. SCHEDULE OF CAPITAL EXPENDITURES BY REPORTABLE SEGMENT September 30, December 31, For the Year Ended December 31, Capital Expenditures by Reportable Segment 2020 2019 Office/Industrial Properties: Capital expenditures and tenant improvements $ 2,825,168 $ 6,373,464 Model Home Properties: Acquisition of operating properties 10,161,613 13,037,562 Retail Properties: Capital expenditures and tenant improvements 9,205 20,247 Totals: Acquisition of operating properties, net 10,161,613 13,037,562 Capital expenditures and tenant improvements 2,834,373 6,393,711 Total real estate investments $ 12,995,986 $ 19,431,273 |