Revision of Previously Issued Financial Statements | Revision of Previously Issued Financial Statements As discussed in Note 1, the Company identified errors in its calculation of the depreciation of tenant funded improvement assets at a number of its properties. A summary of the corrections to the impacted financial statement line items in the Company’s previously issued Consolidated Statements of Operations and Comprehensive Income, Consolidated Balance Sheets, Consolidated Statements of Cash Flows and Consolidated Statements of Equity for the years ended December 31, 2021, and December 31, 2022 included in previously filed Annual Reports on Form 10-K and Condensed Consolidated Statements of Operations and Comprehensive Income, Condensed Consolidated Balance Sheets, Condensed Consolidated Statements of Cash Flows and the Stockholders’ Equity tables for periods presented below, which were presented in previously filed Quarterly Reports on Form 10-Q, is as follows: Condensed Consolidated Statements of Operations and Comprehensive Income Three Months Ended June 30, 2021 Six Months Ended June 30, 2021 As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised Operating expenses Depreciation and amortization $ 14,191 $ (42) $ 14,149 $ 30,901 $ (1,084) $ 29,817 Total operating expense before incentive fee waiver $ 25,003 $ (42) $ 24,961 $ 51,905 $ (1,084) $ 50,821 Total operating expenses $ 24,987 $ (42) $ 24,945 $ 51,889 $ (1,084) $ 50,805 Net income $ 2,121 $ 42 $ 2,163 $ 2,160 $ 1,084 $ 3,244 Net income available to the Company $ 2,142 $ 42 $ 2,184 $ 2,223 $ 1,084 $ 3,307 Net loss attributable to common stockholders $ (3,032) $ 42 $ (2,990) $ (5,985) $ 1,084 $ (4,901) Loss per weighted average share of common stock - basic & diluted Loss attributable to common shareholders $ (0.08) $ — $ (0.08) $ (0.17) $ 0.03 $ (0.14) Comprehensive income Net income $ 2,121 $ 42 $ 2,163 $ 2,160 $ 1,084 $ 3,244 Total comprehensive income available to the Company $ 1,422 $ 42 $ 1,464 $ 3,927 $ 1,084 $ 5,011 Condensed Consolidated Statements of Operations and Comprehensive Income Three Months Ended September 30, 2021 Nine Months Ended September 30, 2021 As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised Operating expenses Depreciation and amortization $ 14,760 $ (39) $ 14,721 $ 45,661 $ (1,123) $ 44,538 Total operating expense before incentive fee waiver $ 25,498 $ (39) $ 25,459 $ 77,404 $ (1,123) $ 76,281 Total operating expenses $ 25,498 $ (39) $ 25,459 $ 77,388 $ (1,123) $ 76,265 Net income $ 4,498 $ 39 $ 4,537 $ 6,657 $ 1,123 $ 7,780 Net income available to the Company $ 4,477 $ 39 $ 4,516 $ 6,699 $ 1,123 $ 7,822 Net income (loss) available (attributable) to common stockholders $ 1,439 $ 39 $ 1,478 $ (4,547) $ 1,123 $ (3,424) Earnings (loss) per weighted average share of common stock - basic & diluted Income (loss) available (attributable) to common shareholders $ 0.04 $ — $ 0.04 $ (0.13) $ 0.03 $ (0.10) Comprehensive income Net income $ 4,498 $ 39 $ 4,537 $ 6,657 $ 1,123 $ 7,780 Total comprehensive income available to the Company $ 4,898 $ 39 $ 4,937 $ 8,824 $ 1,123 $ 9,947 Consolidated Statements of Operations and Comprehensive Income Year Ended December 31, 2021 As Previously Reported Adjustments As Revised Operating expenses Depreciation and amortization $ 60,311 $ (1,162) $ 59,149 Total operating expense before incentive fee waiver $ 102,816 $ (1,162) $ 101,654 Total operating expenses $ 102,800 $ (1,162) $ 101,638 Net income $ 9,733 $ 1,162 $ 10,895 Net income available to the Company $ 9,773 $ 1,162 $ 10,935 Net loss attributable to common stockholders $ (4,554) $ 1,162 $ (3,392) Loss per weighted average share of common stock - basic & diluted Loss attributable to common shareholders $ (0.12) $ 0.03 $ (0.09) Comprehensive income Net income $ 9,733 $ 1,162 $ 10,895 Total comprehensive income available to the Company $ 12,627 $ 1,162 $ 13,789 Condensed Consolidated Statements of Operations and Comprehensive Income Three Months Ended March 31, 2022 As Previously Reported Adjustments As Revised Operating expenses Depreciation and amortization $ 14,689 $ (51) $ 14,638 Total operating expenses $ 25,658 $ (51) $ 25,607 Net income $ 3,391 $ 51 $ 3,442 Net income available to the Company $ 3,389 $ 51 $ 3,440 Net income available to common stockholders $ 322 $ 51 $ 373 Earnings per weighted average share of common stock - basic & diluted Income available to common shareholders $ 0.01 $ — $ 0.01 Comprehensive income Net income $ 3,391 $ 51 $ 3,442 Total comprehensive income available to the Company $ 7,656 $ 51 $ 7,707 Condensed Consolidated Statements of Operations and Comprehensive Income Three Months Ended June 30, 2022 Six Months Ended June 30, 2022 As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised Operating expenses Depreciation and amortization $ 15,219 $ (52) $ 15,167 $ 29,907 $ (103) $ 29,804 Total operating expense before incentive fee waiver $ 27,825 $ (52) $ 27,773 $ 53,482 $ (103) $ 53,379 Total operating expenses $ 27,825 $ (52) $ 27,773 $ 53,482 $ (103) $ 53,379 Net income $ 1,572 $ 52 $ 1,624 $ 4,965 $ 103 $ 5,068 Net income available to the Company $ 1,582 $ 52 $ 1,634 $ 4,973 $ 103 $ 5,076 Net loss attributable to common stockholders $ (1,499) $ 52 $ (1,447) $ (1,175) $ 103 $ (1,072) Loss per weighted average share of common stock - basic & diluted Loss attributable to common shareholders $ (0.04) $ — $ (0.04) $ (0.03) $ — $ (0.03) Comprehensive income Net income $ 1,572 $ 52 $ 1,624 $ 4,965 $ 103 $ 5,068 Total comprehensive income available to the Company $ 4,185 $ 52 $ 4,237 $ 11,843 $ 103 $ 11,946 Condensed Consolidated Statements of Operations and Comprehensive Income Three Months Ended September 30, 2022 Nine Months Ended September 30, 2022 As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised Operating expenses Depreciation and amortization $ 15,764 $ (290) $ 15,474 $ 45,672 $ (393) $ 45,279 Total operating expense before incentive fee waiver $ 37,448 $ (290) $ 37,158 $ 90,932 $ (393) $ 90,539 Total operating expenses $ 37,448 $ (290) $ 37,158 $ 90,932 $ (393) $ 90,539 Net income $ 2,497 $ 290 $ 2,787 $ 7,459 $ 393 $ 7,852 Net income available to the Company $ 2,501 $ 290 $ 2,791 $ 7,471 $ 393 $ 7,864 Net loss attributable to common stockholders $ (600) $ 290 $ (310) $ (1,778) $ 393 $ (1,385) Loss per weighted average share of common stock - basic & diluted Loss attributable to common shareholders $ (0.02) $ 0.01 $ (0.01) $ (0.05) $ 0.01 $ (0.04) Comprehensive income Net income $ 2,497 $ 290 $ 2,787 $ 7,459 $ 393 $ 7,852 Total comprehensive income available to the Company $ 9,291 $ 290 $ 9,581 $ 21,131 $ 393 $ 21,524 Consolidated Statements of Operations and Comprehensive Income Year Ended December 31, 2022 As Previously Reported Adjustments As Revised Operating expenses Depreciation and amortization $ 61,664 $ (1,510) $ 60,154 Total operating expense before incentive fee waiver $ 117,758 $ (1,510) $ 116,248 Total operating expenses $ 117,758 $ (1,510) $ 116,248 Net income $ 9,272 $ 1,510 $ 10,782 Net income available to the Company $ 9,295 $ 1,510 $ 10,805 Net loss attributable to common stockholders $ (3,039) $ 1,510 $ (1,529) Loss per weighted average share of common stock - basic & diluted Loss attributable to common shareholders $ (0.08) $ 0.04 $ (0.04) Comprehensive income Net income $ 9,272 $ 1,510 $ 10,782 Total comprehensive income available to the Company $ 21,410 $ 1,510 $ 22,920 Condensed Consolidated Statements of Operations and Comprehensive Income Three Months Ended March 31, 2023 As Previously Reported Adjustments As Revised Operating expenses Depreciation and amortization $ 15,474 $ (770) $ 14,704 Total operating expenses $ 25,434 $ (770) $ 24,664 Net income $ 2,397 $ 770 $ 3,167 Net income available to the Company $ 2,404 $ 770 $ 3,174 Net loss attributable to common stockholders $ (729) $ 770 $ 41 Loss per weighted average share of common stock - basic & diluted Loss attributable to common shareholders $ (0.02) $ 0.02 $ — Comprehensive income Net income $ 2,397 $ 770 $ 3,167 Total comprehensive loss attributable to the Company $ (3,491) $ 770 $ (2,721) Condensed Consolidated Balance Sheets As of June 30, 2021 As Previously Reported Adjustments As Revised ASSETS Less: accumulated depreciation $ 249,797 $ 464 $ 250,261 Total real estate, net $ 902,505 $ (464) $ 902,041 TOTAL ASSETS $ 1,089,224 $ (464) $ 1,088,760 EQUITY Distributions in excess of accumulated earnings $ (442,122) $ (464) $ (442,586) TOTAL STOCKHOLDERS' EQUITY $ 203,386 $ (464) $ 202,922 TOTAL EQUITY $ 204,724 $ (464) $ 204,260 TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY $ 1,089,224 $ (464) $ 1,088,760 Condensed Consolidated Balance Sheets As of September 30, 2021 As Previously Reported Adjustments As Revised ASSETS Less: accumulated depreciation $ 257,050 $ 425 $ 257,475 Total real estate, net $ 915,498 $ (425) $ 915,073 TOTAL ASSETS $ 1,104,794 $ (425) $ 1,104,369 EQUITY Distributions in excess of accumulated earnings $ (454,494) $ (425) $ (454,919) TOTAL STOCKHOLDERS' EQUITY $ 200,259 $ (425) $ 199,834 TOTAL EQUITY $ 201,542 $ (425) $ 201,117 TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY $ 1,104,794 $ (425) $ 1,104,369 Consolidated Balance Sheets As of December 31, 2021 As Previously Reported Adjustments As Revised ASSETS Less: accumulated depreciation $ 266,672 $ 385 $ 267,057 Total real estate, net $ 958,586 $ (385) $ 958,201 TOTAL ASSETS $ 1,143,352 $ (385) $ 1,142,967 EQUITY Distributions in excess of accumulated earnings $ (468,523) $ (385) $ (468,908) TOTAL STOCKHOLDERS' EQUITY $ 201,303 $ (385) $ 200,918 TOTAL EQUITY $ 202,562 $ (385) $ 202,177 TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY $ 1,143,352 $ (385) $ 1,142,967 Condensed Consolidated Balance Sheets As of March 31, 2022 As Previously Reported Adjustments As Revised ASSETS Less: accumulated depreciation $ 276,612 $ 334 $ 276,946 Total real estate, net $ 964,316 $ (334) $ 963,982 TOTAL ASSETS $ 1,154,409 $ (334) $ 1,154,075 EQUITY Distributions in excess of accumulated earnings $ (482,493) $ (334) $ (482,827) TOTAL STOCKHOLDERS' EQUITY $ 213,262 $ (334) $ 212,928 TOTAL EQUITY $ 214,570 $ (334) $ 214,236 TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY $ 1,154,409 $ (334) $ 1,154,075 Condensed Consolidated Balance Sheets As of June 30, 2022 As Previously Reported Adjustments As Revised ASSETS Less: accumulated depreciation $ 279,331 $ 282 $ 279,613 Total real estate, net $ 981,091 $ (282) $ 980,809 TOTAL ASSETS $ 1,193,389 $ (282) $ 1,193,107 EQUITY Distributions in excess of accumulated earnings $ (498,574) $ (282) $ (498,856) TOTAL STOCKHOLDERS' EQUITY $ 212,620 $ (282) $ 212,338 TOTAL EQUITY $ 213,895 $ (282) $ 213,613 TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY $ 1,193,389 $ (282) $ 1,193,107 Condensed Consolidated Balance Sheets As of September 30, 2022 As Previously Reported Adjustments As Revised ASSETS Less: accumulated depreciation $ 284,802 $ (7) $ 284,795 Total real estate, net $ 994,653 $ 7 $ 994,660 TOTAL ASSETS $ 1,209,668 $ 7 $ 1,209,675 EQUITY Distributions in excess of accumulated earnings $ (514,057) $ 7 $ (514,050) TOTAL STOCKHOLDERS' EQUITY $ 215,448 $ 7 $ 215,455 TOTAL EQUITY $ 217,386 $ 7 $ 217,393 TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY $ 1,209,668 $ 7 $ 1,209,675 Consolidated Balance Sheets As of December 31, 2022 As Previously Reported Adjustments As Revised ASSETS Less: accumulated depreciation $ 286,994 $ (844) $ 286,150 Total real estate, net $ 1,000,303 $ 844 $ 1,001,147 Real estate and related assets held for sale $ 3,013 $ 280 $ 3,293 TOTAL ASSETS $ 1,201,509 $ 1,124 $ 1,202,633 EQUITY Distributions in excess of accumulated earnings $ (530,228) $ 1,124 $ (529,104) TOTAL STOCKHOLDERS' EQUITY $ 202,780 $ 1,124 $ 203,904 TOTAL EQUITY $ 204,570 $ 1,124 $ 205,694 TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY $ 1,201,509 $ 1,124 $ 1,202,633 Condensed Consolidated Balance Sheets As of March 31, 2023 As Previously Reported Adjustments As Revised ASSETS Less: accumulated depreciation $ 294,773 $ (644) $ 294,129 Total real estate, net $ 990,766 $ 644 $ 991,410 Real estate and related assets held for sale $ 4,722 $ 1,251 $ 5,973 TOTAL ASSETS $ 1,186,583 $ 1,895 $ 1,188,478 EQUITY Distributions in excess of accumulated earnings $ (542,937) $ 1,895 $ (541,042) TOTAL STOCKHOLDERS' EQUITY $ 188,987 $ 1,895 $ 190,882 TOTAL EQUITY $ 190,628 $ 1,895 $ 192,523 TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY $ 1,186,583 $ 1,895 $ 1,188,478 Stockholders’ Equity Three Months Ended June 30, 2021 Six Months Ended June 30, 2021 As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised Distributions in Excess of Accumulated Earnings Balance, beginning of period $ (425,422) $ (506) $ (425,928) $ (409,041) $ (1,548) $ (410,589) Net income attributable to the Company 2,142 42 2,184 2,223 1,084 3,307 Balance, end of period $ (442,122) $ (464) $ (442,586) $ (442,122) $ (464) $ (442,586) Total Stockholders' Equity Balance, beginning of period $ 211,747 $ (506) $ 211,241 $ 213,183 $ (1,548) $ 211,635 Net income attributable to the Company 2,142 42 2,184 2,223 1,084 3,307 Balance, end of period $ 203,386 $ (464) $ 202,922 $ 203,386 $ (464) $ 202,922 Total Equity $ 204,724 $ (464) $ 204,260 $ 204,724 $ (464) $ 204,260 Stockholders’ Equity Three Months Ended September 30, 2021 Nine Months Ended September 30, 2021 As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised Distributions in Excess of Accumulated Earnings Balance, beginning of period $ (442,122) $ (464) $ (442,586) $ (409,041) $ (1,548) $ (410,589) Net income attributable to the Company 4,477 39 4,516 6,699 1,123 7,822 Balance, end of period $ (454,494) $ (425) $ (454,919) $ (454,494) $ (425) $ (454,919) Total Stockholders' Equity Balance, beginning of period $ 203,386 $ (464) $ 202,922 $ 213,183 $ (1,548) $ 211,635 Net income attributable to the Company 4,477 39 4,516 6,699 1,123 7,822 Balance, end of period $ 200,259 $ (425) $ 199,834 $ 200,259 $ (425) $ 199,834 Total Equity $ 201,542 $ (425) $ 201,117 $ 201,542 $ (425) $ 201,117 Consolidated Statements of Equity As of December 31, 2021 Distributions in Excess of Accumulated Earnings Total Stockholders' Equity Total Equity As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised Balance at December 31, 2020 $ (409,041) $ (1,548) $ (410,589) $ 213,183 $ (1,548) $ 211,635 $ 216,037 $ (1,548) $ 214,489 Net income 9,773 1,162 10,935 9,773 1,162 10,935 9,733 1,162 10,895 Balance at December 31, 2021 $ (468,523) $ (385) $ (468,908) $ 201,303 $ (385) $ 200,918 $ 202,562 $ (385) $ 202,177 Stockholders’ Equity Three Months Ended March 31, 2022 As Previously Reported Adjustments As Revised Distributions in Excess of Accumulated Earnings Balance, beginning of period $ (468,523) $ (385) $ (468,908) Net income attributable to the Company 3,389 51 3,440 Balance, end of period $ (482,493) $ (334) $ (482,827) Total Stockholders' Equity Balance, beginning of period $ 201,303 $ (385) $ 200,918 Net income attributable to the Company 3,389 51 3,440 Balance, end of period $ 213,262 $ (334) $ 212,928 Total Equity $ 214,570 $ (334) $ 214,236 Stockholders’ Equity Three Months Ended June 30, 2022 Six Months Ended June 30, 2022 As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised Distributions in Excess of Accumulated Earnings Balance, beginning of period $ (482,493) $ (334) $ (482,827) $ (468,523) $ (385) $ (468,908) Net income attributable to the Company 1,582 52 1,634 4,973 103 5,076 Balance, end of period $ (498,574) $ (282) $ (498,856) $ (498,574) $ (282) $ (498,856) Total Stockholders' Equity Balance, beginning of period $ 213,262 $ (334) $ 212,928 $ 201,303 $ (385) $ 200,918 Net income attributable to the Company 1,582 52 1,634 4,973 103 5,076 Balance, end of period $ 212,620 $ (282) $ 212,338 $ 212,620 $ (282) $ 212,338 Total Equity $ 213,895 $ (282) $ 213,613 $ 213,895 $ (282) $ 213,613 Stockholders’ Equity Three Months Ended September 30, 2022 Nine Months Ended September 30, 2022 As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised Distributions in Excess of Accumulated Earnings Balance, beginning of period $ (498,574) $ (282) $ (498,856) $ (468,523) $ (385) $ (468,908) Net income attributable to the Company 2,501 290 2,791 7,471 393 7,864 Balance, end of period $ (514,057) $ 7 $ (514,050) $ (514,057) $ 7 $ (514,050) Total Stockholders' Equity Balance, beginning of period $ 212,620 $ (282) $ 212,338 $ 201,303 $ (385) $ 200,918 Net income attributable to the Company 2,501 290 2,791 7,471 393 7,864 Balance, end of period $ 215,448 $ 7 $ 215,455 $ 215,448 $ 7 $ 215,455 Total Equity $ 217,386 $ 7 $ 217,393 $ 217,386 $ 7 $ 217,393 Consolidated Statements of Equity As of December 31, 2022 Distributions in Excess of Accumulated Earnings Total Stockholders' Equity Total Equity As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised Balance at December 31, 2021 $ (468,523) $ (385) $ (468,908) $ 201,303 $ (385) $ 200,918 $ 202,562 $ (385) $ 202,177 Net income 9,295 1,510 10,805 9,295 1,510 10,805 9,272 1,510 10,782 Balance at December 31, 2022 $ (530,228) $ 1,124 $ (529,104) $ 202,780 $ 1,124 $ 203,904 $ 204,570 $ 1,124 $ 205,694 Stockholders’ Equity Three Months Ended March 31, 2023 As Previously Reported Adjustments As Revised Distributions in Excess of Accumulated Earnings Balance, beginning of period $ (530,228) $ 1,124 $ (529,104) Net income attributable to the Company 2,404 770 3,174 Balance, end of period $ (542,937) $ 1,895 $ (541,042) Total Stockholders' Equity Balance, beginning of period $ 202,780 $ 1,124 $ 203,904 Net income attributable to the Company 2,404 770 3,174 Balance, end of period $ 188,987 $ 1,895 $ 190,882 Total Equity $ 190,628 $ 1,895 $ 192,523 Condensed Consolidated Statements of Cash Flows Six Months Ended June 31, 2021 As Previously Reported Adjustments As Revised Cash flows from operating activities: Net income $ 2,160 $ 1,084 $ 3,244 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 30,901 (1,084) 29,817 Condensed Consolidated Statements of Cash Flows Nine Months Ended September 30, 2021 As Previously Reported Adjustments As Revised Cash flows from operating activities: Net income $ 6,657 $ 1,123 $ 7,780 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 45,661 (1,123) 44,538 Consolidated Statements of Cash Flows Year Ended December 31, 2021 As Previously Reported Adjustments As Revised Cash flows from operating activities: Net income $ 9,733 $ 1,162 $ 10,895 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 60,311 (1,162) 59,149 Condensed Consolidated Statements of Cash Flows Three Months Ended March 31, 2022 As Previously Reported Adjustments As Revised Cash flows from operating activities: Net income $ 3,391 $ 51 $ 3,442 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 14,689 (51) 14,638 Condensed Consolidated Statements of Cash Flows Six Months Ended June 31, 2022 As Previously Reported Adjustments As Revised Cash flows from operating activities: Net income $ 4,965 $ 103 $ 5,068 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 29,907 (103) 29,804 Condensed Consolidated Statements of Cash Flows Nine Months Ended September 30, 2022 As Previously Reported Adjustments As Revised Cash flows from operating activities: Net income $ 7,459 $ 393 $ 7,852 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 45,672 (393) 45,279 Consolidated Statements of Cash Flows Year Ended December 31, 2022 As Previously Reported Adjustments As Revised Cash flows from operating activities: Net income $ 9,272 $ 1,510 $ 10,782 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 61,664 (1,510) 60,154 Condensed Consolidated Statements of Cash Flows Three Months Ended March 31, 2023 As Previously Reported Adjustments As Revised Cash flows from operating activities: Net income $ 2,397 $ 770 $ 3,167 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 15,474 (770) 14,704 |