Armada Hoffler Properties, Inc.
For the period ended Sep 30, 2025. Filed Nov 5, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2025 · Filed Nov 5, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements
(Unaudited)
- Business of Organization
Armada Hoffler Properties, Inc. (the "Company") is a vertically integrated, self-managed real estate investment trust ("REIT") with over four decades of experience developing, building, acquiring, and managing high-quality retail, office, and multifamily properties located primarily in the Mid-Atlantic and Southeastern United States. The Company also provides general construction and development services to third-party clients, in addition to developing and building properties to be placed in its stabilized portfolio.
The Company is the sole general partner of Armada Hoffler, L.P. (the "Operating Partnership") and, as of September 30, 2025, owned 77.3% of the economic interest in the Operating Partnership, of which 0.1% is held as general partnership units. The operations of the Company are carried on primarily through the Operating Partnership and the wholly-owned subsidiaries thereof. Both the Company and the Operating Partnership were formed on October 12, 2012 and commenced operations upon completion of the underwritten initial public offering of shares of the Company’s common stock and certain related formation transactions on May 13, 2013.
As of September 30, 2025, the Company's stabilized operating portfolio consisted of the following properties:
| Property(1) · Location · Ownership Interest | |||
|---|---|---|---|
| Retail | |||
| Town Center of Virginia Beach | |||
| 249 Central Park Retail* | Virginia Beach, Virginia | 100% | |
| 4525 Main Street Retail* | Virginia Beach, Virginia | 100% | |
| 4621 Columbus Retail* | Virginia Beach, Virginia | 100% | |
| Columbus Village* | Virginia Beach, Virginia | 100% | |
| Commerce Street Retail* | Virginia Beach, Virginia | 100% | |
| Fountain Plaza Retail* | Virginia Beach, Virginia | 100% | |
| Pembroke Square* | Virginia Beach, Virginia | 100% | |
| Premier Retail* | Virginia Beach, Virginia | 100% | |
| South Retail* | Virginia Beach, Virginia | 100% | |
| Studio 56 Retail* | Virginia Beach, Virginia | 100% | |
| The Cosmopolitan Retail* | Virginia Beach, Virginia | 100% | |
| Two Columbus Retail* | Virginia Beach, Virginia | 100% | |
| West Retail* | Virginia Beach, Virginia | 100% | |
| Harbor Point - Baltimore Waterfront | |||
| Constellation Retail* | Baltimore, Maryland | 90% | |
| Point Street Retail* | Baltimore, Maryland | 100% | |
| Grocery Anchored | |||
| Broad Creek Shopping Center | Norfolk, Virginia | 100% | |
| Broadmoor Plaza | South Bend, Indiana | 100% | |
| Brooks Crossing Retail | Newport News, Virginia | 65% | (2) |
| Delray Beach Plaza | Delray Beach, Florida | 100% | |
| Greenbrier Square | Chesapeake, Virginia | 100% | |
| Greentree Shopping Center | Chesapeake, Virginia | 100% | |
| Hanbury Village | Chesapeake, Virginia | 100% | |
| Lexington Square | Lexington, South Carolina | 100% | |
| North Pointe Center | Durham, North Carolina | 100% | |
| Parkway Centre | Moultrie, Georgia | 100% | |
| Parkway Marketplace | Virginia Beach, Virginia | 100% | |
|---|---|---|---|
| Perry Hall Marketplace | Perry Hall, Maryland | 100% | |
| Sandbridge Commons | Virginia Beach, Virginia | 100% | |
| Tyre Neck Harris Teeter | Portsmouth, Virginia | 100% | |
| Southeast Sunbelt | |||
| Chronicle Mill Retail | Belmont, North Carolina | 85% | (2) |
| North Hampton Market | Taylors, South Carolina | 100% | |
| One City Center Retail* | Durham, North Carolina | 100% | |
| Overlook Village | Asheville, North Carolina | 100% | |
| Patterson Place | Durham, North Carolina | 100% | |
| Providence Plaza Retail | Charlotte, North Carolina | 100% | |
| South Square | Durham, North Carolina | 100% | |
| The Interlock Retail* | Atlanta, Georgia | 100% | |
| Wendover Village | Greensboro, North Carolina | 100% | |
| Mid-Atlantic | |||
| Dimmock Square | Colonial Heights, Virginia | 100% | |
| Harrisonburg Regal | Harrisonburg, Virginia | 100% | |
| Liberty Retail | Newport News, Virginia | 100% | |
| Marketplace at Hilltop | Virginia Beach, Virginia | 100% | |
| Red Mill Commons | Virginia Beach, Virginia | 100% | |
| Southgate Square | Colonial Heights, Virginia | 100% | |
| Southshore Shops | Chesterfield, Virginia | 100% | |
| The Edison Retail | Richmond, Virginia | 100% | |
| Office | |||
| Town Center of Virginia Beach | |||
| 249 Central Park Office* | Virginia Beach, Virginia | 100% | |
| 4525 Main Street Office* | Virginia Beach, Virginia | 100% | |
| 4605 Columbus Office* | Virginia Beach, Virginia | 100% | |
| Armada Hoffler Tower* | Virginia Beach, Virginia | 100% | |
| One Columbus* | Virginia Beach, Virginia | 100% | |
| Two Columbus Office* | Virginia Beach, Virginia | 100% | |
| Harbor Point - Baltimore Waterfront | |||
| Constellation Office* | Baltimore, Maryland | 90% | |
| Thames Street Wharf* | Baltimore, Maryland | 100% | |
| Wills Wharf* | Baltimore, Maryland | 100% | |
| Southeast Sunbelt | |||
| Chronicle Mill Office | Belmont, North Carolina | 85% | (2) |
| One City Center Office* | Durham, North Carolina | 100% | |
| Providence Plaza Office | Charlotte, North Carolina | 100% | |
| The Interlock Office* | Atlanta, Georgia | 100% | |
| Mid-Atlantic | |||
| Brooks Crossing Office | Newport News, Virginia | 100% | |
| Multifamily | |||
| Town Center of Virginia Beach | |||
| Encore Apartments* | Virginia Beach, Virginia | 100% | |
| Premier Apartments* | Virginia Beach, Virginia | 100% | |
|---|---|---|---|
| The Cosmopolitan* | Virginia Beach, Virginia | 100% | |
| Harbor Point - Baltimore Waterfront | |||
| 1305 Dock Street* | Baltimore, Maryland | 90% | |
| 1405 Point* | Baltimore, Maryland | 100% | |
| Southeast Sunbelt | |||
| Chronicle Mill Apartments | Belmont, North Carolina | 85% | (2) |
| The Everly | Gainesville, Georgia | 100% | |
| Chandler Residences* | Roswell, Georgia | 100% | |
| Mid-Atlantic | |||
| The Edison | Richmond, Virginia | 100% | |
| Liberty Apartments | Newport News, Virginia | 100% | |
| Smith's Landing | Blacksburg, Virginia | 100% | |
*Represents a property located within a mixed-use community.
(1) The Company generally considers a property to be stabilized upon the earlier of (a) the quarter after the property reaches 80% occupancy, or (b) the thirteenth quarter after the property receives its certificate of occupancy. Additionally, any property that is fully or partially taken out of service for the purpose of redevelopment or impacted by significant disruptive events (e.g. fire, flood) is no longer considered stabilized until the redevelopment or repair activities are complete, the asset is placed back into service, and the stabilization criteria above are again met. A property may also be fully or partially taken out of service as a result of a disposition, depending on the significance of the portion of the property disposed. A property classified as Held for Sale is not considered stabilized.
(2) The Company is entitled to a preferred return on its investment in this property.
As of September 30, 2025, the following properties were under development, under redevelopment, or unstabilized:
| Development, Not Stabilized | Segment | Location | Ownership |
|---|---|---|---|
| Southern Post Retail | Retail* | Roswell, Georgia | 100% |
| Southern Post Office | Office* | Roswell, Georgia | 100% |
| Allied | Harbor Point Retail | Retail* | Baltimore, Maryland | 100% |
| Allied | Harbor Point Office Garage | Office* | Baltimore, Maryland | 100% |
| Allied | Harbor Point | Multifamily* | Baltimore, Maryland | 100% |
| Redevelopment or impacted by significant disruptive events | Segment | Location | Ownership |
|---|---|---|---|
| Columbus Village II | Retail* | Virginia Beach, Virginia | 100% |
| Greenside Apartments | Multifamily | Charlotte, North Carolina | 100% |
*Represents a property located within a mixed-use community.
- Significant Accounting Policies
Basis of Presentation
The accompanying condensed consolidated financial statements were prepared in accordance with U.S. generally accepted accounting principles ("GAAP").
The condensed consolidated financial statements include the financial position and results of operations of the Company and its subsidiaries. The Company’s subsidiaries include the Operating Partnership and the subsidiaries that are wholly owned or in which the Company has a controlling interest, including where the Company has been determined to be a primary beneficiary of a variable interest entity ("VIE") in accordance with the consolidation guidance of the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC"). All significant intercompany transactions and balances have been eliminated in consolidation.
In the opinion of management, the condensed consolidated financial statements reflect all adjustments, consisting of normal recurring accruals, which are necessary for the fair presentation of the financial condition, and results of operations for the interim periods presented.
The accompanying condensed consolidated financial statements were prepared in accordance with the requirements for interim financial information. Accordingly, these interim financial statements have not been audited and exclude certain disclosures required for annual financial statements. Also, the operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. These interim financial statements should be read in conjunction with the audited consolidated financial statements of the Company included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported and disclosed. Such estimates are based on management’s historical experience and best judgment after considering past, current, and expected events and economic conditions. Actual results could differ significantly from management’s estimates.
Segments
In accordance with ASC 280, Segment Reporting, operating segments are defined as components of an enterprise for which separate financial information is available and is regularly reviewed by the chief operating decision maker ("CODM") in deciding how to allocate resources and in assessing performance across the enterprise. Segment information is prepared on the same basis that the CODM reviews information for operational decision-making purposes. The CODM evaluates the performance of each of the Company’s properties and real estate ventures individually and aggregates such properties into segments based on their economic characteristics and classes of tenants. The Company operates infive business segments: (i) retail real estate, (ii) office real estate, (iii) multifamily real estate, (iv) general contracting and real estate services, and (v) real estate financing. The Company’s general contracting and real estate services business develops and builds properties for its own account and also provides construction and development services to both related and third parties. The Company's real estate financing segment includes the Company's real estate financing loans and preferred equity investments on development projects. The Company's CODM has been identified to collectively include the Chief Executive Officer and the Chief Financial Officer for the three and nine months ended September 30, 2025.
Reclassifications
For the three and nine months ended September 30, 2024, the Company reclassified amortization of right-of-use assets - finance leases of $0.4 million and $1.2 million, respectively, from its separate financial statement line item to be included within depreciation and amortization. As a result, depreciation and amortization for the three and nine months then ended increased similarly, compared to previous reporting. These reclassifications had no effect on net income or stockholders' equity as previously reported.
Recent Accounting Pronouncements
Recently Issued Accounting Standards Not Yet Adopted:
Income Taxes
In December 2023, the FASB issued ASU 2023-09 as an update to ASC Topic 740, which will become effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. ASU 2023-09 enhances the disclosures surrounding income taxes, specifically in relation to the rate reconciliation table and income taxes paid. The Company does not expect the adoption of ASU 2023-09 to have a material impact on its consolidated financial statements.
Disaggregation of Income Statement Expenses
In November 2024, the FASB issued ASU 2024-03 as an update to ASC Topic 220-40, which will be effective for fiscal years beginning after December 15, 2026 and interim periods beginning after December 15, 2027. Early adoption is permitted. ASU 2024-03 was issued to improve the disclosures about a public business entity's expenses and address request from investors for more detailed information about the types of expenses (including employee compensation, depreciation, and amortization) in commonly presented expense captions (such as general and administrative expenses). The Company is currently evaluating the impact of ASU 2024-03 on its consolidated financial statements.
Other Accounting Policies
See the Company's Annual Report on Form 10-K for the year ended December 31, 2024 for a description of other accounting principles upon which basis the accompanying consolidated financial statements were prepared.
- Segments
The Company operates its business infive reportable segments: (i) retail real estate, (ii) office real estate, (iii) multifamily real estate, (iv) general contracting and real estate services, and (v) real estate financing. Refer to Note 1 for the composition of properties within each property segment.
Net operating income ("NOI") is the primary measure used by the Company’s CODM to assess segment performance. NOI is calculated as segment revenues less segment expenses. Segment revenues include rental revenues for the property segments, general contracting and real estate services revenues for the general contracting and real estate services segment, and interest income for the real estate financing segment. Segment expenses include rental expenses and real estate taxes for the property segments, general contracting and real estate services expenses for the general contracting and real estate services segment, and interest expense for the real estate financing segment. Segment NOI for the general contracting and real estate services segment and the real estate financing segment is also referred to as segment gross profit as illustrated in the table below. NOI is not a measure of operating income or cash flows from operating activities as measured by GAAP and is not indicative of cash available to fund cash needs. As a result, NOI should not be considered an alternative to cash flows as a measure of liquidity. Not all companies calculate NOI in the same manner. The Company considers NOI to be an appropriate supplemental measure to net income because it assists both investors and management in understanding the core operations of the Company’s real estate, construction, and real estate financing businesses.
The following tables set forth financial information by segment for the three and nine months ended September 30, 2025 and 2024 (in thousands) and includes a reconciliation of the primary measure of segment profit (NOI) to net income (loss):
| For the Three Months Ended September 30, 2025 | |||||||
|---|---|---|---|---|---|---|---|
| Retail Real Estate | Office Real Estate | Multifamily Real Estate | General Contracting and Real Estate Services | Real Estate Financing | Other (1) | Total | |
| Revenues | |||||||
| Rental revenues | $25,427 | $26,025 | $17,272 | $— | $— | $— | $68,724 |
| General contracting and real estate services revenues (2) | — | — | — | 23,192 | — | — | 23,192 |
| Interest income (real estate financing segment) | — | — | — | — | 3,851 | 315 | 4,166 |
| Total revenues | 25,427 | 26,025 | 17,272 | 23,192 | 3,851 | 315 | 96,082 |
| Expenses | |||||||
| Rental expenses (3) | 4,347 | 6,917 | 6,358 | — | — | — | 17,622 |
| Real estate taxes | 2,374 | 2,248 | 1,526 | — | — | — | 6,148 |
| General contracting and real estate services expenses (2) | — | — | — | 21,128 | — | — | 21,128 |
| Interest expense (real estate financing segment) (4) | — | — | — | — | 2,151 | — | 2,151 |
| Total segment operating expenses | 6,721 | 9,165 | 7,884 | 21,128 | 2,151 | — | 47,049 |
| Segment net operating income | 18,706 | 16,860 | 9,388 | 2,064 | 1,700 | 315 | 49,033 |
| Interest income (excluding real estate financing segment) | 9 | — | 21 | — | — | (30) | — |
| Depreciation and amortization | (7,714) | (9,099) | (5,778) | — | — | (522) | (23,113) |
| General and administrative expenses | — | — | — | — | — | (4,447) | (4,447) |
| Acquisition, development, and other pursuit costs | — | — | — | (10) | — | — | (10) |
| Impairment charges | — | 29 | (55) | (100) | — | (224) | (350) |
| Interest expense (excluding real estate financing segment) (5) | (6,878) | (8,217) | (5,472) | — | — | — | (20,567) |
| Equity in income of unconsolidated real estate entities | 4 | 34 | — | — | — | — | 38 |
| Loss on extinguishment of debt | 17 | (36) | (50) | — | — | — | (69) |
| Change in fair value of derivatives and other | (557) | (361) | (69) | — | (229) | — | (1,216) |
| Unrealized credit loss release (provision) | — | — | — | — | 127 | (1) | 126 |
| Other income (expense), net | (5) | 1 | (14) | — | — | 46 | 28 |
| Income tax provision | — | — | — | (192) | — | — | (192) |
| Net income (loss) | $3,582 | $(789) | $(2,029) | $1,762 | $1,598 | $(4,863) | $(739) |
| For the Three Months Ended September 30, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| Retail Real Estate | Office Real Estate | Multifamily Real Estate | General Contracting and Real Estate Services | Real Estate Financing | Other (1) | Total | |
| Revenues | |||||||
| Rental revenues | $26,161 | $27,784 | $14,653 | $— | $— | $— | $68,598 |
| General contracting and real estate services revenues (2) | — | — | — | 114,353 | — | — | 114,353 |
| Interest income (real estate financing segment) | — | — | — | — | 4,072 | 629 | 4,701 |
| Total revenues | 26,161 | 27,784 | 14,653 | 114,353 | 4,072 | 629 | 187,652 |
| Expenses | |||||||
| Rental expenses (3) | 5,104 | 6,307 | 5,241 | — | — | — | 16,652 |
| Real estate taxes | 2,466 | 2,360 | 1,358 | — | — | — | 6,184 |
| General contracting and real estate services expenses (2) | — | — | — | 110,987 | — | — | 110,987 |
| Interest expense (real estate financing segment) (4) | — | — | — | — | 1,724 | — | 1,724 |
| Total segment operating expenses | 7,570 | 8,667 | 6,599 | 110,987 | 1,724 | — | 135,547 |
| Segment net operating income | 18,591 | 19,117 | 8,054 | 3,366 | 2,348 | 629 | 52,105 |
| Interest income (excluding real estate financing segment) | 23 | — | 41 | — | — | (64) | — |
| Depreciation and amortization | (8,627) | (10,692) | (4,213) | — | — | (152) | (23,684) |
| General and administrative expenses | — | — | — | — | — | (5,187) | (5,187) |
| Acquisition, development, and other pursuit costs | — | — | — | — | — | (2) | (2) |
| Interest expense (excluding real estate financing segment) (5) | (7,575) | (7,397) | (4,691) | — | — | — | (19,663) |
| Loss on extinguishment of debt | (58) | — | (55) | — | — | — | (113) |
| Change in fair value of derivatives and other | (3,650) | (2,729) | (991) | — | (1,270) | (1,668) | (10,308) |
| Unrealized credit loss release (provision) | — | — | — | — | (198) | — | (198) |
| Other income (expense), net | 31 | 50 | (2) | — | — | 17 | 96 |
| Income tax provision | — | — | — | (592) | — | — | (592) |
| Net income (loss) | $(1,265) | $(1,651) | $(1,857) | $2,774 | $880 | $(6,427) | $(7,546) |
| For the Nine Months Ended September 30, 2025 | |||||||
|---|---|---|---|---|---|---|---|
| Retail Real Estate | Office Real Estate | Multifamily Real Estate | General Contracting and Real Estate Services | Real Estate Financing | Other (1) | Total | |
| Revenues | |||||||
| Rental revenues | $74,995 | $74,315 | $48,362 | $— | $— | $— | $197,672 |
| General contracting and real estate services revenues (2) | — | — | — | 101,782 | — | — | 101,782 |
| Interest income (real estate financing segment) | — | — | — | — | $11,260 | 1,274 | 12,534 |
| Total revenues | 74,995 | 74,315 | 48,362 | 101,782 | 11,260 | 1,274 | 311,988 |
| Expenses | |||||||
| Rental expenses (3) | 13,051 | 19,555 | 16,717 | — | — | — | 49,323 |
| Real estate taxes | 6,943 | 7,216 | 4,516 | — | — | — | 18,675 |
| General contracting and real estate services expenses (2) | — | — | — | 96,970 | — | — | 96,970 |
| Interest expense (real estate financing segment) (4) | — | — | — | — | 5,792 | — | 5,792 |
| Total segment operating expenses | 19,994 | 26,771 | 21,233 | 96,970 | 5,792 | — | 170,760 |
| Segment net operating income | 55,001 | 47,544 | 27,129 | 4,812 | 5,468 | 1,274 | 141,228 |
| Interest income (excluding real estate financing segment) | 30 | 12 | 104 | — | — | (146) | — |
| Depreciation and amortization | (24,290) | (27,184) | (15,827) | — | — | (780) | (68,081) |
| General and administrative expenses | — | — | — | — | — | (17,831) | (17,831) |
| Acquisition, development, and other pursuit costs | — | — | — | (267) | — | (83) | (350) |
| Impairment charges | — | 29 | (55) | (100) | — | (224) | (350) |
| Interest expense (excluding real estate financing segment) (5) | (19,841) | (22,526) | (13,939) | — | — | — | (56,306) |
| Equity in loss of unconsolidated real estate entities | (138) | (1,060) | (999) | — | — | — | (2,197) |
| Gain on consolidation of real estate entities | 421 | 2,888 | 3,606 | — | — | — | 6,915 |
| Loss on extinguishment of debt | 17 | (36) | (50) | — | — | — | (69) |
| Change in fair value of derivatives and other | (919) | (349) | (178) | — | (332) | — | (1,778) |
| Unrealized credit loss release | — | — | — | — | 72 | 241 | 313 |
| Other income (expense), net | — | — | — | — | — | (44) | (44) |
| Income tax benefit | — | — | — | 185 | — | — | 185 |
| Net income (loss) | 10,281 | (682) | (209) | 4,630 | 5,208 | (17,593) | 1,635 |
| For the Nine Months Ended September 30, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| Retail Real Estate | Office Real Estate | Multifamily Real Estate | General Contracting and Real Estate Services | Real Estate Financing | Other (1) | Total | |
| Revenues | |||||||
| Rental revenues | $77,905 | $72,532 | $43,307 | $— | $— | $— | $193,744 |
| General contracting and real estate services revenues (2) | — | — | — | 358,167 | — | — | 358,167 |
| Interest income (real estate financing segment) | — | — | — | — | $12,038 | 1,921 | 13,959 |
| Total revenues | 77,905 | 72,532 | 43,307 | 358,167 | 12,038 | 1,921 | 565,870 |
| Expenses | |||||||
| Rental expenses (3) | 14,099 | 17,793 | 14,452 | — | — | — | 46,344 |
| Real estate taxes | 7,300 | 6,710 | 3,985 | — | — | — | 17,995 |
| General contracting and real estate services expenses (2) | — | — | — | 346,385 | — | — | 346,385 |
| Interest expense (real estate financing segment) (4) | — | — | — | — | 4,823 | — | 4,823 |
| Total segment operating expenses | 21,399 | 24,503 | 18,437 | 346,385 | 4,823 | — | 415,547 |
| Segment net operating income | 56,506 | 48,029 | 24,870 | 11,782 | 7,215 | 1,921 | 150,323 |
| Interest income (excluding real estate financing segment) | 66 | — | 80 | — | — | (146) | — |
| Depreciation and amortization | (26,445) | (27,167) | (11,666) | — | — | (419) | (65,697) |
| General and administrative expenses | — | — | — | — | — | (15,564) | (15,564) |
| Acquisition, development, and other pursuit costs | — | (5,528) | — | — | — | (2) | (5,530) |
| Impairment charges | — | (1,494) | — | — | — | — | (1,494) |
| Interest expense (excluding real estate financing segment) (5) | (21,622) | (20,559) | (13,585) | — | — | — | (55,766) |
| Loss on extinguishment of debt | (58) | — | (55) | — | — | — | (113) |
| Change in fair value of derivatives and other | 2,427 | 1,811 | 507 | — | 919 | 1,314 | 6,978 |
| Unrealized credit loss provision | — | — | — | — | (49) | (4) | (53) |
| Other income (expense), net | 73 | 139 | (17) | — | — | 59 | 254 |
| Income tax benefit (provision) | — | 1,634 | — | (1,514) | — | — | 120 |
| Net income (loss) | $10,947 | $(3,135) | $134 | $10,268 | $8,085 | $(12,841) | $13,458 |
(1) Other includes items not directly associated with the operation and management of the Company’s real estate properties, general contracting and real estate services, and real estate financing businesses. General and administrative expenses include corporate office personnel salaries and benefits, bank fees, accounting fees, legal fees, and other corporate office expenses.
(2) General contracting and real estate services revenues for the three months ended September 30, 2025 and 2024 exclude revenues related to intercompany construction contracts of $4.6 million and $2.3 million, respectively, which are eliminated in consolidation. General contracting and real estate services revenues for the nine months ended September 30, 2025 and 2024 exclude revenues related to intercompany construction contracts of $11.8 million and $15.0 million, respectively, which are eliminated in consolidation. General contracting and real estate services expenses for the three months ended September 30, 2025 and 2024 exclude expenses related to intercompany construction contracts of $4.6 million and $2.3 million, respectively, which are eliminated in consolidation. General contracting and real estate services expenses for the nine months ended September 30, 2025 and 2024 exclude expenses related to intercompany construction contracts of $11.6 million and $14.9 million, respectively, which are eliminated in consolidation.
(3) Rental expenses represent costs directly associated with the operation and management of the Company’s real estate properties. Rental expenses include asset management fees, property management fees, repairs and maintenance, insurance, and utilities.
(4) Interest expense within the real estate financing segment is allocated based on the average outstanding principal of notes receivable in the real estate financing portfolio, and the effective interest rate on the credit facility, the M&T term loan facility, and the TD term loan facility, each as defined in Note 9.
(5) Interest expense (excluding real estate financing segment) is allocated by first allocating secured debt to the relevant properties. Unsecured debt is then allocated using the total value of unencumbered income producing property, and allocating to the retail, office, and multifamily segments based on property classification.
The following table summarizes key balance sheet data by segment (in thousands):
| Retail Real Estate | Office Real Estate | Multifamily Real Estate | General Contracting and Real Estate Services(a) | Real Estate Financing | Other | Total | |
|---|---|---|---|---|---|---|---|
| Real estate investments, at cost | $868,115 | $874,977 | $732,446 | $— | $— | $— | $2,475,538 |
| Notes receivable, net | — | — | — | — | 152,288 | — | 152,288 |
| Equity method investments | 1,685 | 46,195 | — | — | — | — | 47,880 |
| Real estate investments, at cost | $836,740 | $812,679 | $547,566 | $— | $— | $— | $2,196,985 |
| Notes receivable, net | — | — | — | — | 121,433 | 11,132 | 132,565 |
| Equity method investments | 7,630 | 62,288 | 88,233 | — | — | — | 158,151 |
(a) General contracting and real estate services does not have any assets because the general contracting and real estate services segment manages projects on behalf of clients and does not retain ownership of the assets. The assets are primarily comprised of cash and accounts receivable. Refer to note 8 for further information.
- Leases
Lessee Disclosures
As a lessee, the Company hasnine ground leases across nine properties. These ground leases have maximum lease terms (including renewal options) that expire between 2074 and 2117. The exercise of lease renewal options is at the Company's sole discretion. The depreciable life of assets and leasehold improvements are limited by the expected lease term. Five of these leases have been classified as operating leases andfour of these leases have been classified as finance leases. The Company's lease agreements do not contain any residual value guarantees or material restrictive covenants.
Lessor Disclosures
As a lessor, the Company leases its properties under operating leases and recognizes base rents on a straight-line basis over the lease term. The Company also recognizes revenue from tenant recoveries, through which tenants reimburse the Company on an accrual basis for certain expenses such as utilities, janitorial services, repairs and maintenance, security and alarms, parking lot and ground maintenance, administrative services, management fees, insurance, and real estate taxes. Rental revenues are reduced by the amount of any leasing incentives amortized on a straight-line basis over the term of the applicable lease. In addition, the Company recognizes contingent rental revenue (e.g., percentage rents based on tenant sales thresholds) when the sales thresholds are met. Many tenant leases includeone or more options to renew, with renewal terms that can extend the lease term fromone to 25 years, or more. The exercise of lease renewal options is at the tenant's sole discretion. The Company includes a renewal period in the lease term only if it appears at lease inception that the renewal is reasonably assured.
Rental revenue for the three and nine months ended September 30, 2025 and 2024 comprised the following (in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Base rent and tenant charges | $65,336 | $65,840 | $188,506 | $187,018 |
| Accrued straight-line rental adjustment | 2,983 | 2,333 | 7,786 | 5,499 |
| Lease incentive amortization | (50) | (105) | (166) | (343) |
| (Above) below market lease amortization, net | 455 | 530 | 1,546 | 1,570 |
| Total rental revenue | $68,724 | $68,598 | $197,672 | $193,744 |
- Real Estate Investments
On April 29, 2025, the Company entered into a binding term sheet with its partner for the Harbor Point Parcel 4 equity method investment, which set forth the terms upon which the Company acquired the remaining partnership interest of the partner in Harbor Point Parcel 4 Development, LLC. At the same time, the Company obtained control of the entity and determined as a result, the Company became the primary beneficiary of the variable interest entity. Therefore, Harbor Point Parcel 4 Development, LLC is fully consolidated in the Company's financial statements as of such date. The mixed-use property is also known as Allied | Harbor Point.
In accordance with ASC 805, at the time of the consolidation, identifiable assets acquired and liabilities assumed were recorded at their estimated fair values. Because the Company acquired control through execution of the binding term sheet, the acquisition was accounted for as a step acquisition in accordance with ASC 805. The resulting gain of $6.9 million is reflected within gain on consolidation of real estate entities on the condensed consolidated statements of comprehensive income. The table below presents the allocation to the estimated fair value of identifiable assets acquired and liabilities assumed as of April 29, 2025. The fair value of the land and in-place leases was derived using market comparables as level 2 inputs in the fair value hierarchy. The values of the building, capital improvements, and all other assets and liabilities were derived using the cost approach as level 3 inputs in the fair value hierarchy.
| The Allied | Harbor Point | |
|---|---|
| Land | $33,836 |
| Building | 219,896 |
| Capital improvements | 655 |
| Furniture and fixtures | 4,404 |
| In-place leases | 468 |
| Cash and cash equivalents | 2,688 |
| Accounts receivable | 361 |
| Other assets | 128 |
| Finance lease right-of-use asset | 57 |
| Accounts payable and accrued liabilities | (13,369) |
| Construction loan payable | (91,140) |
| Finance lease liabilities | (57) |
| Net assets acquired | $157,927 |
On June 10, 2025, the Company exercised its pre-existing option to acquire 13% of the partner’s interest in the joint venture for approximately $14.0 million. The partner was required to use a portion of such proceeds to repay in full the outstanding principal and accrued interest amounts of two notes receivable made by the Company to affiliates of the partner, which loans had an aggregate outstanding principal and accrued interest amount of $13.3 million as of June 10, 2025. The Company also agreed to acquire the remaining 10% of the partner’s interest in the joint venture, resulting in Harbor Point Parcel 4 Development, LLC becoming a wholly owned subsidiary of the Company, and the Company consummated such acquisition on June 10, 2025. In connection with the acquisition of the remaining 10% of the partner’s interest in the joint venture, the Company (i) further subdivided Harbor Point Parcel 4 and caused the joint venture to deed a parcel to the partner to be further developed and (ii) paid the partner $3.5 million in cash. In connection with the acquisition of the remaining 10% of the partner’s interest in the joint venture, the Company’s partner was required to use $3.0 million of the proceeds to make a partial principal paydown of the construction loan that is secured by Harbor Point Parcel 3, and the Company also made a $3.0 million paydown of the construction loan.
The following table summarizes the consideration for the acquisition of the 23% non-controlling interest:
| June 10, 2025 | |
|---|---|
| Cash consideration | $17,535 |
| Fair value of parcel consideration(1) | 16,661 |
| Total purchase price consideration | $34,196 |
(1) The fair value of parcel consideration is based on the land parcel and retail building transferred on June 10, 2025.
- Equity Method Investments
Harbor Point Parcel 3
The Company owns a 50% interest in Harbor Point Parcel 3, a joint venture with Beatty Development Group, for purposes of developing T. Rowe Price's new global headquarters office building in Baltimore, Maryland. The Company is a noncontrolling partner in the joint venture and will serve as the project's general contractor. During the nine months ended September 30, 2025, the Company invested $3.8 million in Harbor Point Parcel 3. The Company has an estimated equity commitment of up to $56.3 million relating to this project. As of September 30, 2025, the Company has contributed $50.4 million.
Based on the terms of the operating agreement, the Company has concluded that Harbor Point Parcel 3 is a VIE and that the Company holds a variable interest. The Company has significant influence over the project due to its 50% ownership interest; however, the Company does not have the power to direct the activities of the project that most significantly impact its performance. This includes activity as the managing member of the entity, which is a power that is retained by the Company's joint venture partner. Accordingly, the Company is not the project's primary beneficiary and, therefore, does not consolidate Harbor Point Parcel 3 in its consolidated financial statements. The Company's investment in the project is recorded as an equity method investment in the consolidated balance sheets.
Harbor Point Parcel 4
As disclosed above, on April 29, 2025, the Company entered into a binding term sheet with its partner for the Harbor Point Parcel 4 project, which set forth the terms upon which the Company acquired the remaining partnership interest of the partner in the joint venture that owns Harbor Point Parcel 4, also known as Allied | Harbor Point. As a result, the Company became the primary beneficiary, and, therefore, the earnings of the joint venture are fully consolidated in Company's condensed consolidated statement of comprehensive income as of such date. Refer to note 5 to these condensed consolidated financial statements for further details.
- Notes Receivable and Current Expected Credit Losses
Notes Receivable
The Company had the following notes receivable outstanding as of September 30, 2025 and December 31, 2024 ($ in thousands):
| Outstanding loan amount | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| September 30,2025 · December 31,2024 | ||||||||||||||
| Real Estate Financing Project · Maturity Date · Principal · Accrued interest and fees(a) · Total loan amount(b) · Total loan amount(b) · Maximum principal commitment · Interest rate · Interest compounding | ||||||||||||||
| Solis Gainesville II | 10/3/2026 | $19,595 | $6,877 | $26,472 | $25,291 | $19,595 | 6.0%(c) | Annually | ||||||
| Solis Kennesaw | 5/25/2027 | 37,870 | 11,490 | 49,360 | 45,562 | 37,870 | 9.0%(c) | Annually | ||||||
| Solis Peachtree Corners | 10/31/2027 | 28,440 | 8,940 | 37,380 | 33,549 | 28,440 | 15.0%(c) | Annually | ||||||
| The Allure at Edinburgh | 1/16/2028 | 9,228 | 2,719 | 11,947 | 11,215 | 9,228 | 10.0%(d) | None | ||||||
| Solis North Creek | 8/8/2030 | 26,767 | 2,399 | 29,166 | 5,816 | 26,767 | 12.0%(c) | Annually | ||||||
| Total mezzanine & preferred equity | $121,900 | $32,425 | $154,325 | $121,433 | $121,900 | |||||||||
| Other notes receivable | — | 12,984 | ||||||||||||
| Allowance for credit losses(e) | (2,037) | (1,852) | ||||||||||||
| Total notes receivable | $152,288 | $132,565 | ||||||||||||
(a) Reflects accrued interest and unused commitment fees, net of discounts due to unamortized equity fees.
(b) Outstanding loan amounts include any accrued and unpaid interest, and accrued fees, as applicable.
(c) The interest rate varies over the life of the loans and the Company also earns an unused commitment fee on amounts not drawn on the loans.
(d) The interest rate varies over the life of the loan.
(e) The amounts as of September 30, 2025 and December 31, 2024 exclude less than $0.1 million and $0.5 million, respectively, of Current Expected Credit Losses (“CECL”) allowance that relates to the unfunded commitments, which were recorded as a liability under other liabilities in the consolidated balance sheets.
Interest on the notes receivable is accrued and funded utilizing the interest reserves for each loan and such accrued interest is generally added to the loan receivable balances. The Company recognized interest income for the three and nine months ended September 30, 2025 and 2024 as follows (in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| Real Estate Financing Project | 2025 | 2024 | 2025 | 2024 |
| Solis Gainesville II | $398(a)(b) | $794(a)(b) | $1,184(a)(b) | $2,366(a)(b) |
| Solis Kennesaw | 1,077(a)(b) | 1,437(a)(b) | 3,798(a)(b) | 3,988(a)(b) |
| Solis Peachtree Corners | 1,378(a)(b) | 1,067(a)(b) | 3,831(a)(b) | 2,867(a)(b) |
| The Allure at Edinburgh | 232 | 348 | 732 | 1,036 |
| Solis City Park II(c) | —(c) | 127(a) | —(c) | 1,482(a) |
| Solis North Creek | 767(b) | 299(b) | 1,717(b) | 299(b) |
| Total mezzanine & preferred equity | 3,852 | 4,072 | 11,262 | 12,038 |
| Other interest income | 313 | 629 | 1,272 | 1,921 |
| Total interest income | $4,166 | $4,701 | $12,534 | $13,959 |
(a) Includes recognition of interest income related to fee amortization.
(b) Includes recognition of unused commitment fees.
(c) This note receivable was redeemed on July 10, 2024.
Allowance for Loan Losses
The Company is exposed to credit losses primarily through its real estate financing investments. As of September 30, 2025, the Company hadfive real estate financing investments, which are secured by development projects in various stages of completion or lease-up. Each of these projects is subject to a loan that is senior to the Company’s loan. Interest on these loans is paid in kind and is generally not expected to be paid until a sale of the project after completion of the development.
The Company's management performs a quarterly analysis of the loan portfolio to determine the risk of credit loss based on
the progress of development activities, including leasing activities, projected development costs, and current and projected
subordinated and senior loan balances. The Company estimates future losses on its notes receivable using risk
ratings that correspond to probabilities of default and loss given default. The Company's risk ratings are as follows:
Pass: loans in this category are adequately collateralized by a development project with conditions materially consistent with the Company's underwriting assumptions.
Special Mention: loans in this category show signs that the economic performance of the project may suffer as a result of slower-than-expected leasing activity or an extended development or marketing timeline. Loans in this category warrant increased monitoring by management.
Substandard: loans in this category may not be fully collected by the Company unless remediation actions are taken. Remediation actions may include obtaining additional collateral or assisting the borrower with asset management activities to prepare the project for sale. The Company will also consider placing the loan on non-accrual status if it does not believe that additional interest accruals will ultimately be collected.
The Company updated the risk ratings for each of its notes receivable as of September 30, 2025 and obtained industry loan loss data relative to these risk ratings. Each of the outstanding loans as of September 30, 2025 was "Pass" rated. The Company's analysis resulted in an allowance for loan losses of approximately $2.0 million as of September 30, 2025, of which an allowance related to unfunded commitments of less than $0.1 million as of September 30, 2025 was recorded as other liabilities on the consolidated balance sheet.
At September 30, 2025, the Company reported $152.3 million of notes receivable, net of allowances of $2.0 million. At December 31, 2024, the Company reported $132.6 million of notes receivable, net of allowances of $1.9 million. Changes in the allowance for the nine months ended September 30, 2025 and 2024 were as follows (in thousands):
| Nine Months Ended September 30, 2025 | Nine Months Ended September 30, 2024 | |||||
|---|---|---|---|---|---|---|
| Funded | Unfunded | Total | Funded | Unfunded | Total | |
| Beginning balance | $1,852 | $509 | $2,361 | $1,472 | $732 | $2,204 |
| Unrealized credit loss provision (release) | 395 | (467) | (72) | 294 | (181) | 113 |
| Release due to redemption | (210) | (31) | (241) | (60) | — | (60) |
| Ending balance | $2,037 | $11 | $2,048 | $1,706 | $551 | $2,257 |
The Company places loans on non-accrual status when the loan balance, together with the balance of any senior loan, approximately equals the estimated realizable value of the underlying development project. As of September 30, 2025, no loans were placed on non-accrual status.
- Construction Contracts
Construction contract costs and estimated earnings in excess of billings represent reimbursable costs and amounts earned under contracts in progress as of the balance sheet date. Such amounts become billable according to contract terms, which usually consider the passage of time, achievement of certain milestones, or completion of the project. The Company expects to bill and collect substantially all construction contract costs and estimated earnings in excess of billings as of September 30, 2025 during the next 12 to 24 months following September 30, 2025. The Company expects to collect these billings progressively over this period.
Billings in excess of construction contract costs and estimated earnings represent billings or collections on contracts made in advance of revenue recognized.
The following table summarizes the changes to the balances in the Company’s construction contract costs and estimated earnings in excess of billings account and the billings in excess of construction contract costs and estimated earnings account for the nine months ended September 30, 2025 and 2024 (in thousands):
| Nine Months Ended September 30, 2025 | Nine Months Ended September 30, 2024 | |||
|---|---|---|---|---|
| Construction contract costs and estimated earnings in excess of billings | Billings in excess of construction contract costs and estimated earnings | Construction contract costs and estimated earnings in excess of billings | Billings in excess of construction contract costs and estimated earnings | |
| Beginning balance | $6 | $5,871 | $104 | $21,414 |
| Revenue recognized that was included in the balance at the beginning of the period | — | (5,871) | — | (21,414) |
| Increases due to new billings, excluding amounts recognized as revenue during the period | — | 7,724 | — | 14,318 |
| Transferred to receivables | (6) | — | (106) | — |
| Construction contract costs and estimated earnings not billed during the period | 2,638 | — | 315 | — |
| Changes due to cumulative catch-up adjustment arising from changes in the estimate of the stage of completion | — | (1,969) | 2 | (2,437) |
| Ending balance | $2,638 | $5,755 | $315 | $11,881 |
The Company defers pre-contract costs when such costs are directly associated with specific anticipated contracts and their recovery is probable. Pre-contract costs of $2.5 million and $1.9 million were deferred as of September 30, 2025 and December 31, 2024, respectively. Amortization of pre-contract costs for the nine months ended September 30, 2025 and 2024 was less than $0.1 million and less than $0.1 million, respectively.
Construction receivables and payables include retentions, which are amounts that are generally withheld until the completion of the contract or the satisfaction of certain restrictive conditions such as fulfillment guarantees. As of September 30, 2025 and December 31, 2024, construction receivables included retentions of $9.8 million and $38.2 million, respectively. The Company expects to collect substantially all construction receivables outstanding as of September 30, 2025 during the next 12 to 24 months following September 30, 2025. As of September 30, 2025 and December 31, 2024, construction payables included retentions of $13.4 million and $44.9 million, respectively. The Company intends to settle all construction payables, including retainage recorded, as of September 30, 2025 within the next 12 to 24 months following September 30, 2025. Payments will be made progressively over this period.
The Company’s net position on uncompleted construction contracts comprised the following as of September 30, 2025 and December 31, 2024 (in thousands):
| September 30, 2025 | December 31, 2024 | |
|---|---|---|
| Costs incurred on uncompleted construction contracts | $942,588 | $1,006,508 |
| Estimated earnings | 30,607 | 37,250 |
| Billings | (976,312) | (1,049,623) |
| Net position | $(3,117) | $(5,865) |
| Construction contract costs and estimated earnings in excess of billings | $2,638 | $6 |
| Billings in excess of construction contract costs and estimated earnings | (5,755) | (5,871) |
| Net position | $(3,117) | $(5,865) |
As of September 30, 2025, the Company’s net position on uncompleted construction contracts reflects the aggregate of costs incurred and recognized profits less progress billings on ongoing projects. A negative net position indicates that billings exceed costs and recognized profits. Changes in the net position from December 31, 2024 primarily reflect project progress, timing of customer billings, and costs incurred on ongoing contracts.
The Company’s balances and changes in construction contract price allocated to unsatisfied performance obligations (backlog) as of September 30, 2025 and 2024 were as follows (in thousands):
| Three Months Ended September 30, | ||
|---|---|---|
| 2025 | 2024 | |
| Beginning backlog | $90,521 | $302,850 |
| New contracts/change orders | 935 | 4,886 |
| Work performed | (7,564) | (114,614) |
| Ending backlog | $83,892 | $193,122 |
The Company expects to complete a majority of the uncompleted contracts in place as of September 30, 2025 during the next 12 to 24 months following September 30, 2025.
- Indebtedness
Credit Facility
On August 23, 2022, the Company, as parent guarantor, and the Operating Partnership, as borrower, entered into an amended and restated credit agreement (the "Credit Agreement"), which provides for a $550.0 million credit facility comprised of a $250.0 million senior unsecured revolving credit facility (the "revolving credit facility") and a $300.0 million senior unsecured term loan facility (the "term loan facility" and, together with the revolving credit facility, the "credit facility"), with a syndicate of banks.
The credit facility includes an accordion feature that allows the total commitments to be increased to $1.0 billion, subject to certain conditions, including obtaining commitments from any one or more lenders. The revolving credit facility has a scheduled maturity date of January 22, 2027, withtwo six-month extension options, subject to the Company's satisfaction of certain conditions, including payment of a 0.075% extension fee at each extension. The term loan facility has a scheduled maturity date of January 21, 2028.
On August 29, 2023, the Company increased the capacity of the revolving credit facility by $105.0 million by exercising the accordion feature in part, bringing the revolving credit facility capacity to $355.0 million and the total credit facility capacity to $655.0 million.
On June 14, 2024, the term loan facility commitment increased by $50.0 million to $350.0 million as a result of an existing lender increasing its outstanding commitment.
The revolving credit facility bears interest at the Secured Overnight Financing Rate ("SOFR") plus a margin ranging from 1.30% to 1.85% and a credit spread adjustment of 0.10%, and the term loan facility bears interest at SOFR plus a margin ranging from 1.25% to 1.80% and a credit spread adjustment of 0.10%, in each case depending on the Company's total leverage. The Company is also obligated to pay an unused commitment fee of 15 or 25 basis points on the unused portions of the commitments under the revolving credit facility, depending on the amount of borrowings under the revolving credit facility. If the Company or the Operating Partnership attains investment grade credit ratings from both S&P Global Ratings and Moody's Investors Service, Inc., the Operating Partnership may elect to have borrowings become subject to interest rates based on such credit ratings.
As of September 30, 2025 and December 31, 2024, the outstanding balance on the revolving credit facility was $200.0 million and $145.0 million, respectively. The outstanding balance on the term loan facility was $350.0 million as of September 30, 2025 and December 31, 2024. As of September 30, 2025, the effective interest rates on the revolving credit facility and the term loan facility, before giving effect to interest rate swaps, were 5.73% and 5.68%, respectively. After giving effect to interest rate swaps, the effective interest rates on the revolving credit facility and the term loan facility were 2.47% and 4.24%, respectively, as of September 30, 2025. The Operating Partnership may, at any time, voluntarily prepay any loan under the credit facility in whole or in part without premium or penalty.
The Operating Partnership is the borrower, and its obligations under the credit facility are guaranteed by the Company and certain of its subsidiaries that are not otherwise prohibited from providing such guaranty. The Credit Agreement contains customary representations and warranties and financial and other affirmative and negative covenants. The Company's ability to borrow under the credit facility is subject to ongoing compliance with a number of financial covenants, affirmative covenants, and other restrictions. The Credit Agreement includes customary events of default, in certain cases subject to customary cure periods. The occurrence of an event of default, if not cured within the applicable cure period, would permit the lenders to, among other things, declare the unpaid principal, accrued and unpaid interest, and all other amounts payable under the credit facility to be immediately due and payable.
M&T Term Loan Facility
On December 6, 2022, the Company, as parent guarantor, and the Operating Partnership, as borrower, entered into a term loan agreement (the "M&T term loan agreement") with Manufacturers and Traders Trust Company, as lender and administrative agent, which provides a $100.0 million senior unsecured term loan facility (the "M&T term loan facility"), with the option to increase the total capacity to $200.0 million, subject to the Company's satisfaction of certain conditions. The proceeds from the M&T term loan facility were used to repay the loans secured by the Wills Wharf, 249 Central Park Retail, Fountain Plaza Retail, and South Retail properties. The M&T term loan facility has a scheduled maturity date of March 8, 2027, with aone-year extension option, subject to the Company's satisfaction of certain conditions, including payment of a 0.075% extension fee.
The M&T term loan facility bears interest at a rate elected by the Operating Partnership based on term SOFR, Daily Simple SOFR, or the Base Rate (as defined below), and in each case plus a margin. A term SOFR or Daily Simple SOFR loan is also subject to a credit spread adjustment of 0.10%. The margin under each interest rate election depends on the Company's total leverage. The "Base Rate" is equal to the highest of: (a) the rate of interest in effect for such day as publicly announced from time to time by M&T Bank as its “prime rate” for such day, (b) the Federal Funds Rate for such day, plus 0.50%, (c) one month term SOFR for such day plus 100 basis points and (d)1.00%. The Operating Partnership has elected for the loan to bear interest at term SOFR plus margin. If the Company or the Operating Partnership attains investment grade credit ratings from both S&P Global Ratings and Moody's Investor Service, Inc., the Operating Partnership may elect to have borrowings become subject to interest rates based on such credit ratings.
On June 21, 2024, the M&T term loan facility commitment increased by $35.0 million to $135.0 million as a result of adding a new lender to the facility.
As of September 30, 2025 and December 31, 2024, the outstanding balance on the M&T term loan facility was $135.0 million. As of September 30, 2025, the effective interest rate on the M&T term loan facility, before giving effect to interest rate swaps, was 5.68%. After giving effect to interest rate swaps, the effective interest rate on the M&T term loan facility was 4.78% as of September 30, 2025. The Operating Partnership may, at any time, voluntarily prepay the M&T term loan facility in whole or in part without premium or penalty, provided certain conditions are met.
The Operating Partnership is the borrower under the M&T term loan facility, and its obligations under the M&T term loan facility are guaranteed by the Company and certain of its subsidiaries that are not otherwise prohibited from providing such guaranty. The M&T term loan agreement contains customary representations and warranties and financial and other affirmative and negative covenants. The Company's ability to borrow under the M&T term loan facility is subject to ongoing compliance with a number of financial covenants, affirmative covenants, and other restrictions. The term loan agreement includes customary events of default, in certain cases subject to customary cure periods. The occurrence of an event of default, if not cured within the applicable cure period, would permit the lenders to, among other things, declare the unpaid principal, accrued and unpaid interest, and all other amounts payable under the M&T term loan facility to be immediately due and payable.
TD Term Loan Facility
On May 19, 2023, the Company, as parent guarantor, and the Operating Partnership, as borrower, entered into a term loan agreement (the "TD term loan agreement") with Toronto Dominion (Texas) LLC, as administrative agent, and TD Bank, N.A. as lender, which provides a $75.0 million senior unsecured term loan facility (the "TD term loan facility"), with the option to increase the total capacity to $150.0 million, subject to the Company's satisfaction of certain conditions. On June 26, 2025, the Company exercised its option to extend the maturity date on the TD term loan facility by one year, which will now mature on May 19, 2026. The Company paid a nominal extension fee.
The TD term loan facility bears interest at a rate elected by the Operating Partnership based on term SOFR, Daily Simple SOFR, or the Base Rate (as defined below), and in each case plus a margin. A term SOFR or Daily Simple SOFR loan is also subject to a credit spread adjustment of 0.10%. The margin under each interest rate election depends on the Company's total leverage. The "Base Rate" is equal to the highest of: (a) the Federal Funds Rate for such day, plus 0.50% (b) the rate of interest in effect for such day as publicly announced from time to time by the administrative agent as its “prime rate” for such day, (c) one month term SOFR for such day plus 100 basis points and (d)1.00%. The Operating Partnership has elected for the loan to bear interest at term SOFR plus margin. If the Company or the Operating Partnership attains investment grade credit ratings from both S&P Global Ratings and Moody's Investor Service, Inc., the Operating Partnership may elect to have borrowings become subject to interest rates based on such credit ratings.
On June 29, 2023, the TD term loan facility commitment increased to $95.0 million as a result of the addition of a second lender to the facility.
As of September 30, 2025 and December 31, 2024, the outstanding balance on the TD term loan facility was $95.0 million. As of September 30, 2025, the effective interest rate on the TD term loan facility was 5.78%. The Operating Partnership may, at any time, voluntarily prepay the TD term loan facility in whole or in part without premium or penalty, provided certain conditions are met.
The Operating Partnership is the borrower under the TD term loan facility, and its obligations under the TD term loan facility are guaranteed by the Company and certain of its subsidiaries that are not otherwise prohibited from providing such guaranty. The TD term loan agreement contains customary representations and warranties and financial and other affirmative and negative covenants. The Company's ability to borrow under the TD term loan facility is subject to ongoing compliance with a number of financial covenants, affirmative covenants, and other restrictions. The TD term loan agreement includes customary events of default, in certain cases subject to customary cure periods. The occurrence of an event of default, if not cured within the applicable cure period, would permit the lenders to, among other things, declare the unpaid principal, accrued and unpaid interest, and all other amounts payable under the TD term loan facility to be immediately due and payable.
Private Placement Notes
On July 22, 2025, the Company, as parent guarantor, and the Operating Partnership, as borrower, entered into a note purchase agreement (the “Note Purchase Agreement”) with institutional investors, pursuant to which the Operating Partnership sold, and the institutional investors purchased, $115.0 million aggregate principal amount of unsecured notes, consisting of (a) $25.0 million aggregate principal amount of 5.57% Senior Notes, Series A, due July 22, 2028, (b) $45.0 million aggregate principal amount of 5.78% Senior Notes, Series B, due July 22, 2030, and (c) $45.0 million aggregate principal amount of 6.09% Senior Notes, Series B, due July 22, 2032 (collectively, the “Notes”).
As of September 30, 2025, the outstanding balance of the Notes was $115.0 million.
The Notes bear interest on the outstanding principal balance at the stated rates per annum from the date of issuance, payable semiannually on January 22 and July 22 of each year, commencing January 22, 2026 until such principal becomes due and payable. The Notes are the senior unsecured obligations of the Operating Partnership and rank at least pari passu in right of payment with all other unsecured senior indebtedness of the Operating Partnership. The Operating Partnership’s obligations under the Notes are guaranteed by the Company and certain of its subsidiaries that are not otherwise prohibited from providing such guaranty.
The Operating Partnership may, at any time, voluntarily prepay all of, or from time to time any part of, any series of the Notes in an amount not less than 5% of the aggregate principal amount of such series of the Notes then outstanding in the case of a partial prepayment, at 100% of the principal amount so prepaid, plus the applicable Make‑Whole Amount (as defined in the Note Purchase Agreement), which will be calculated based on the prepayment date with respect to such principal amount, as set forth in the Note Purchase Agreement.
The Note Purchase Agreement contains customary representations, warranties, and other affirmative and negative covenants, which apply to the Company while the Notes are outstanding. In addition, the Note Purchase Agreement contains a number of financial covenants applicable to the Company while the Notes are outstanding, which are substantially similar to those contained in the Credit Agreement, including but not limited to (a) a maximum leverage ratio, (b) a minimum fixed charge coverage ratio, (c) a minimum unencumbered interest coverage ratio, (d) a minimum unencumbered asset value and number of unencumbered properties and (e) limitations on occupancy rate and tenant concentration of unencumbered properties. The Note Purchase Agreement includes customary events of default, including but not limited to non-payment, breach of covenants, representations or warranties, cross defaults, bankruptcy or other insolvency events, judgments, Employee Retirement Income Security Act 1974 (ERISA) events, and if any guarantee ceases to be in full force and effect. In certain cases, the events of default are subject to customary cure periods. The occurrence of an event of default, if not cured within the applicable cure period, would permit holders of more than 50% in aggregate principal amount of the Notes to, among other things, declare the unpaid principal, accrued and unpaid interest, and all other amounts payable under the Notes to be immediately due and payable.
The Company is currently in compliance with all covenants under the Credit Agreement, the M&T term loan agreement, the TD term loan agreement, and the Note Purchase Agreement Agreement, all of which are substantially similar.
Other 2025 Financing Activity
On May 1, 2025, the Company repaid the $4.4 million mortgage payable secured by the Red Mill South property.
On June 10, 2025, the Company repaid the $90.0 million construction loan secured by Allied | Harbor Point and closed on a $90.0 million term loan secured by Allied | Harbor Point.
During the nine months ended September 30, 2025, the Company borrowed $4.8 million under its existing construction loans to fund ongoing development and construction. On July 22, 2025, the Company utilized a portion of the net proceeds from the private placement of the Notes to repay the $65.0 million construction loan secured by the Southern Post mixed-use asset.
On August 1, 2025, the Company executed a modification to the loan secured by the Allied | Harbor Point mixed-use property. The modification reduced the credit spread on the loan from 2.50% to 2.00%, added an exit fee provision of 0.50% for any prepayment made until July 31, 2026, and added a new covenant requiring the borrower to maintain a minimum 15% equity investment in the project until the project achieves a debt service coverage ratio of 1.0 x.
- Derivative Financial Instruments
The Company enters into interest rate derivative contracts to manage exposure to interest rate risks. The Company does not use derivative financial instruments for trading or speculative purposes. Derivative financial instruments are recognized at fair value and presented within other assets and other liabilities in the condensed consolidated balance sheets. Gains and losses resulting from changes in the fair value of derivatives that are neither designated nor qualify as hedging instruments are recognized within the change in fair value of derivatives and other in the condensed consolidated statements of comprehensive (loss) income. For derivatives that qualify as cash flow hedges, the gain or loss is reported as a component of other comprehensive income (loss) and reclassified into earnings in the periods during which the hedged forecasted transaction affects earnings.
As of September 30, 2025, the Company held the following floating-to-fixed interest rate swaps ($ in thousands):
| Related Debt | Notional Amount | Index | Swap Fixed Rate | Debt Effective Rate | Effective Date | Expiration Date |
|---|---|---|---|---|---|---|
| Harbor Point Parcel 3 senior construction loan | $90,000(a) | 1-month SOFR | 2.75% | 4.82% | 10/2/2023 | 10/1/2025 |
| Floating rate pool of loans | 330,000(b) | 1-month SOFR | 2.75% | 4.35% | 10/1/2023 | 10/1/2025 |
| Allied Loan and floating rate pool of loans | 100,000(c) | 1-month SOFR | 2.75% | 4.71% | 11/1/2023 | 11/1/2025 |
| Floating rate pool of loans | 300,000(d) | 1-month SOFR | 2.75% | 4.35% | 12/1/2023 | 12/1/2025 |
| Floating rate pool of loans | 320,000(e) | 1-month SOFR | 2.25% | 3.85% | 8/1/2025 | 8/1/2026 |
| Floating rate pool of loans | 320,000(e) | 1-month SOFR | 2.25% | 3.85% | 8/1/2025 | 8/1/2026 |
| Floating rate pool of loans | 90,000(f) | 1-month SOFR | 2.25% | 3.85% | 8/1/2025 | 8/1/2026 |
| Floating rate pool of loans | 90,000(f) | 1-month SOFR | 2.25% | 3.85% | 8/1/2025 | 8/1/2026 |
| Thames Street Wharf loan | 63,769(g) | Daily SOFR | 0.93% | 2.33% | 9/30/2021 | 9/30/2026 |
| Floating rate pool of loans | 150,000(h) | 1-month SOFR | 2.50% | 4.10% | 1/2/2025 | 1/1/2027 |
| M&T unsecured term loan | 100,000(g) | 1-month SOFR | 3.50% | 5.05% | 12/6/2022 | 12/6/2027 |
| Liberty Retail & Apartments loan | 21,000(i) | 1-month SOFR | 3.43% | 4.93% | 12/13/2022 | 1/21/2028 |
| Senior unsecured term loan | 79,000(i) | 1-month SOFR | 3.43% | 4.98% | 12/13/2022 | 1/21/2028 |
| Total | $2,053,769 | |||||
(a) This interest rate swap agreement reduces the Company's interest rate exposure on the $174.4 million senior construction loan secured by the Company's Harbor Point Parcel 3 equity method investment as described in Note 6. As such, the loan is not reflected on the Company's consolidated balance sheets. The Company also paid $3.6 million to reduce the swap fixed rate on September 8, 2023.
(b) The Company paid $13.3 million to reduce the swap fixed rate on September 8, 2023.
(c) The Company paid $3.9 million to reduce the swap fixed rate on October 13, 2023.
(d) The Company paid $10.5 million to reduce the swap fixed rate on November 16, 2023.
(e) The Company paid $5.5 million to reduce the swap fixed rate on July 28, 2025.
(f) The Company paid $1.5 million to reduce the swap fixed rate on July 28, 2025.
(g) Designated as a cash flow hedge.
(h) On January 3, 2025, the Company entered into an interest rate swap agreement with a notional of $150.0 million and a SOFR rate of 2.50%. The interest rate swap will expire on January 1, 2027. The Company paid a $4.6 million premium for this transaction.
(i) The Company novated an existing 3.43% fixed rate swap with a $100.0 million notional and assigned (A) $11.1 million notional to the loan secured by Market at Mill Creek, effective April 17, 2024 and (B) $21.0 million to the loan secured by Liberty Retail & Apartments, effective February 1, 2024. Once the Market at Mill Creek loan was repaid, the $67.9 million swap on the senior unsecured loan increased to $79.0 million.
For the interest rate swaps and caps designated as cash flow hedges, realized gains and losses are reclassified out of accumulated other comprehensive income to interest expense in the condensed consolidated statements of comprehensive (loss) income due to payments received from and paid to the counterparty. During the next 12 months, the Company anticipates recognizing approximately $1.6 million of net hedging gains as reductions to interest expense. These amounts will be reclassified from accumulated other comprehensive income into earnings to offset the variability of the hedged items during this period.
On July 24, 2025, the Company entered into four interest rate swap agreements with a total notional of $820.0 million and a SOFR rate of 2.25% with an effective date of August 1, 2025. The interest rate swaps will expire on August 1, 2026. The Company paid $14.0 million in premiums for the transactions.
The Company’s derivatives were comprised of the following as of September 30, 2025 and December 31, 2024 (in thousands):
| September 30, 2025 · December 31, 2024 | ||||||
|---|---|---|---|---|---|---|
| NotionalAmount · Fair Value · NotionalAmount · Fair Value | ||||||
| Asset · Liability · Asset · Liability | ||||||
| Derivatives not designated as accounting hedges | ||||||
| Interest rate swaps | $1,890,000 | $12,336 | $(227) | $1,020,000 | $11,149 | $— |
| Derivatives designated as accounting hedges | ||||||
| Interest rate swaps | 163,769 | 1,636 | (338) | 166,057 | 4,712 | — |
| Total derivatives | $2,053,769 | $13,972 | $(565) | $1,186,057 | $15,861 | $— |
The unrealized changes in the fair value of the Company’s derivatives during the three and nine months ended September 30, 2025 and 2024 were comprised of the following (in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Interest rate swaps | $(8,004) | $(20,018) | $(18,892) | $(10,943) |
| Interest rate caps | — | (1) | — | 22 |
| Total unrealized change in fair value of interest rate derivatives | $(8,004) | $(20,019) | $(18,892) | $(10,921) |
| Comprehensive (loss) income statement presentation: | ||||
| Change in fair value of derivatives and other | $(8,103) | $(16,669) | $(17,575) | $(12,109) |
| Unrealized cash flow hedge gains | 99 | (3,350) | (1,317) | 1,188 |
| Total unrealized change in fair value of interest rate derivatives | $(8,004) | $(20,019) | $(18,892) | $(10,921) |
- Equity
Stockholders’ Equity
On March 10, 2020, the Company commenced an at-the-market continuous equity offering program (the "ATM Program") through which the Company may, from time to time, issue and sell shares of its common stock and shares of its 6.75% Series A Cumulative Redeemable Perpetual Preferred Stock (the "Series A Preferred Stock") having an aggregate offering price of up to $300.0 million, to or through its sales agents and, with respect to shares of its common stock, may enter into separate forward sales agreements to or through the forward purchaser. The Company's ATM Program does not have an expiration date.
During the nine months ended September 30, 2025, the Company didnot issue any shares of common stock or Series A Preferred Stock under the ATM Program. Shares having an aggregate offering price of $178.5 million remained unsold under the ATM Program as of October 31, 2025.
On January 2, 2025, the Company elected to satisfy a redemption request by a holder of 435 common units of limited partnership interest in the Operating Partnership ("Common OP Units") with a cash payment of less than $0.1 million.
Also on January 2, 2025, the Company elected to satisfy redemption requests by holders of 264,618 Common OP Units through the issuance of an equal number of shares of common stock.
In July 2025, the Company elected to satisfy redemption requests by holders of 1,789 Common OP Units with aggregate cash payments of less than $0.1 million.
Noncontrolling Interests
As of September 30, 2025 and December 31, 2024, the Company held a 77.3% and 78.6%, respectively, economic interest in the Operating Partnership. As of September 30, 2025, the Company also held a preferred interest in the Operating Partnership in the form of preferred units with a liquidation preference of $171.1 million. The Company is the primary beneficiary of the Operating Partnership as it has the power to direct the activities of the Operating Partnership and the rights to absorb 77.3% of the net income of the Operating Partnership. As the primary beneficiary, the Company consolidates the financial position and results of operations of the Operating Partnership. Noncontrolling interests in the Operating Partnership represent units of limited partnership interest in the Operating Partnership not held by the Company. As of September 30, 2025, there were 23,521,226 Common OP Units and 2,111,445 LTIP Units (as defined below) not held by the Company. The Company's financial position and results of operations are the same as those of the Operating Partnership. See Note 12 for a description of LTIP Units.
Additionally, the Operating Partnership owns a majority interest in certain non-wholly owned operating and development properties. The noncontrolling interest in investment entities was $8.7 million and $9.2 million as of September 30, 2025 and December 31, 2024, respectively, which represents the minority partners' interest in certain consolidated real estate entities.
Share Repurchase Program
On June 15, 2023, the Company adopted a $50.0 million share repurchase program (the "Share Repurchase Program"). Under the Share Repurchase Program, the Company may repurchase shares of common stock and Series A Preferred Stock from time to time in the open market, in block purchases, through privately negotiated transactions, the use of trading plans intended to qualify under Rule 10b5-1 under the Securities Exchange Act of 1934, as amended, or other means. The Share Repurchase Program does not obligate the Company to acquire any specific number of shares or acquire shares over any specific period of time. The Share Repurchase Program may be suspended or discontinued at any time by the Company and does not have an expiration date.
During the nine months ended September 30, 2025, the Company didnot repurchase any shares of common stock or Series A Preferred Stock. As of September 30, 2025, $37.4 million remained available for repurchases under the Share Repurchase Program.
Dividends and Distributions
During the nine months ended September 30, 2025, the following dividends/distributions were declared or paid:
| Equity type | Declaration Date | Record Date | Payment Date | Dividends per Share/Unit | Aggregate Dividends/Distributions on Stock and Units (in thousands) |
|---|---|---|---|---|---|
| Common Stock/Common Units | 11/14/2024 | 12/26/2024 | 01/02/2025 | $0.205 | $20,779 |
| Common Stock/Common Units | 03/12/2025 | 03/26/2025 | 04/03/2025 | 0.140 | 14,264 |
| Common Stock/Common Units | 06/18/2025 | 06/30/2025 | 07/08/2025 | 0.140 | 14,293 |
| Common Stock/Common Units | 08/08/2025 | 09/24/2025 | 10/02/2025 | 0.140 | 14,294 |
| Series A Preferred Stock | 11/14/2024 | 01/02/2025 | 01/15/2025 | 0.421875 | 2,887 |
| Series A Preferred Stock | 03/12/2025 | 04/01/2025 | 04/15/2025 | 0.421875 | 2,887 |
| Series A Preferred Stock | 06/18/2025 | 07/01/2025 | 07/15/2025 | 0.421875 | 2,887 |
| Series A Preferred Stock | 08/08/2025 | 10/01/2025 | 10/14/2025 | 0.421875 | 2,887 |
- Stock-Based Compensation
The Company’s Amended and Restated 2013 Equity Incentive Plan, as amended (the "Equity Plan"), permits the grant of restricted stock awards, stock options, stock appreciation rights, LTIP Units, performance units, and other equity-based awards up to an aggregate of 6,900,000 shares of common stock. As of September 30, 2025, there were 2,120,279 shares available for issuance under the Equity Plan.
Restricted or Unrestricted Stock Awards
The Company issues performance-based awards in the form of restricted stock to certain employees (executive and non-executive). Employee restricted stock awards generally vest over a period oftwo years: one-third immediately on the grant date and the remaining two-thirds in equal amounts on the first two anniversaries following the grant date, subject to continued service to the Company. Restricted shares issued to executive officers pursuant to the Company's short-term incentive plan (the "STIP") are subject to the following vesting schedule over a period ofthree years: two-fifths immediately on the grant date and the remaining three-fifths in equal amounts on the first three anniversaries following the grant date, subject to continued service to the Company. To the extent that any executive officers elect to receive the time-based component of their annual equity award (other than pursuant to the STIP), such restricted shares are expected to be subject to the following vesting schedule: one-third will vest on the first three anniversaries of the grant date, subject to continued service to the Company. Non-employee director restricted stock awards may vest either immediately upon grant or over a period ofone year, subject to continued service to the Company. Unvested restricted stock awards are entitled to receive distributions from their grant date.
The fair value of the restricted stock awards was determined using the closing stock price as of the day before the grant date.
A summary of the unvested restricted shares is as follows:
| 2025 | 2024 | |||
|---|---|---|---|---|
| Number of Shares | Weighted Average Grant Date Fair Value Per Share | Number of Shares | Weighted Average Grant Date Fair Value Per Share | |
| Unvested as of January 1 | 165,497 | $11.81 | 271,540 | $12.93 |
| Granted | 386,254 | 8.73 | 286,868 | 10.72 |
| Vested | (381,711) | 9.92 | (266,319) | 12.00 |
| Forfeited | (15,785) | 9.66 | (11,453) | 11.33 |
| Unvested as of September 30 | 154,255 | $8.98 | 280,636 | $11.62 |
During the three months ended September 30, 2025 and 2024, in connection with the vesting of restricted stock awards, employees tendered zero and 99,220 shares, respectively, to satisfy minimum statutory tax withholding obligations. As of September 30, 2025, the total unrecognized compensation expense related to unvested shares of restricted stock was $0.6 million, which the Company expects to recognize over the next 13 months.
LTIP Unit Awards
LTIP Units are a special class of partnership interests in the Operating Partnership ("LTIP Units"). The Operating Partnership has two classes of LTIP Units: (1) Time-Based LTIP Units, which have time-based vesting conditions (“Time-Based LTIP Units”), and (2) Performance LTIP Units, which have performance-based vesting conditions (“Performance LTIP Units”). Each LTIP Unit awarded is deemed equivalent to an award ofone share of stock under the Equity Plan, reducing the availability for other equity awards on aone-for-one basis. The vesting period for Time-Based LTIP Units, if any, and the vesting conditions for Performance LTIP Units are determined at the time of issuance. Under the terms of the Operating Partnership's agreement of limited partnership, the Operating Partnership will revalue for tax purposes its assets upon the occurrence of certain specified events, and any increase in valuation from the time of grant until such event will be allocated first to the holders of LTIP Units to equalize the capital accounts of such holders with the capital accounts of Common OP unitholders. Subject to any agreed upon exceptions (including pursuant to the applicable LTIP Unit award agreement), once vested and having achieved parity with Common OP unitholders, LTIP Units are convertible into Common OP Units on aone-for-one basis. LTIP Unit awards granted to members of the Company's board of directors generally vest on the date of the first annual meeting of stockholders of the Company after the date of grant, subject to continued service to the Company. Time-Based LTIP Units issued to executive officers pursuant to the STIP are subject to the following vesting schedule over a period ofthree years: two-fifths immediately on the grant date and one-fifth on each of the first three anniversaries of the grant date, subject to continued service to the Company. Time‑Based LTIP Units issued to executive officers other than pursuant to the STIP are subject to the following vesting schedule: one-third will vest on each of the first three anniversaries of the grant date, subject to continued service to the Company. Performance LTIP Units are subject to performance-based vesting conditions specified in the award agreement pursuant to which the Performance LTIP Units were granted. Unvested LTIP Units are entitled to receive distributions from their grant date.
The fair value of the LTIP Units was determined using a Monte Carlo simulation considering the Company's stock price as of the grant date. The Company estimates the compensation expense for the LTIP Units on a straight-line basis using a calculation that recognizes 100% of the grant date fair value over three years for employees (based on the vesting schedule described in the previous paragraph), or overone year for directors.
A summary of the unvested LTIP Unit awards is as follows:
| 2025 | 2024 | |||
|---|---|---|---|---|
| Number of Shares | Weighted Average Grant Date Fair Value Per Share | Number of Shares | Weighted Average Grant Date Fair Value Per Share | |
| Unvested as of January 1 | 119,872 | $9.66 | 39,694 | $10.14 |
| Granted | 2,121,648 | 6.44 | 170,203 | 9.65 |
| Vested | (130,075) | 8.87 | (90,025) | 9.86 |
| Forfeited | — | — | — | — |
| Unvested as of September 30 | 2,111,445 | $6.47 | 119,872 | $9.66 |
During the three months ended September 30, 2025 and 2024, there were no LTIP Units tendered to satisfy minimum statutory tax withholding obligations. As of September 30, 2025, the total unrecognized compensation expense related to unvested LTIP Units was $7.2 million, which the Company expects to recognize over the next 57 months.
Performance Unit Awards
The Company endeavors to further align the incentives of certain members of management with its long-term investors by awarding a portion of their equity compensation in the form of multi-year performance unit awards that use the level of achievement of the total shareholder return as the primary metric ("Performance Units"). The Performance Units may convert into shares of common stock at a range of 0% to 200% of the number of Performance Units granted contingent upon the participant’s continued employment and the Company’s relative total stockholder return ("TSR") at specified percentiles of the peer group. Vesting of 50% of the target award is based solely on continued employment and vesting of the remainder of the award (50%) is based on the Company’s relative TSR performance over the 3-year period following execution of each agreement. For unvested Performance Units granted in 2021 and prior, vesting of 50% of the target award is based on absolute TSR and vesting of the remainder of the award (50%) is based on relative TSR. At the end of the Performance Units’ measurement period, if the applicable criterion are met, Performance Units generally vest two-fifths on the last day of thethree-year performance period, and the remaining three-fifths in equal amounts on the first three anniversaries following the end of thethree-year performance period, subject to continued service to the Company and certain market conditions. Unvested Performance Units are entitled to accumulate distributions from their grant date, payable in cash or in additional shares of common stock upon issuance of the common stock to which those dividends relate.
The fair value of the performance units was determined using a Monte Carlo simulation considering the stock price as of the grant date. The Company estimates the compensation expense for the performance units on a straight-line basis using a calculation that recognizes 100% of the grant date fair value over five years for performance units granted prior to 2022 andsix years for performance units granted in 2022 and beyond.
A summary of the unvested Performance Unit awards is as follows:
| 2025 | 2024 | |||
|---|---|---|---|---|
| Number of Shares | Weighted Average Grant Date Fair Value Per Share | Number of Shares | Weighted Average Grant Date Fair Value Per Share | |
| Unvested as of January 1 | 110,375 | $11.98 | 110,625 | $13.74 |
| Granted | 45,000 | 10.45 | 50,000 | 9.23 |
| Vested(1) | — | — | — | — |
| Forfeited | (9,625) | 11.68 | (23,750) | 12.13 |
| Unvested as of September 30 | 145,750 | $11.53 | 136,875 | $12.38 |
(1)This represents Performance Units which are vested but not settled as shares of common stock until the following period.
| Date of Award · Number of Units Granted · Grant Date Fair Value · Conversion Range · Risk Free Interest Rate · Volatility · Expected Dividends | |||||||
|---|---|---|---|---|---|---|---|
| 2020 | 35,000 | $11.57 | 0% to 200% | 1.66% | 18.0% | 5.0% | |
| 2021 | 42,500 | 9.67 | 0% to 200% | 0.17% | 49.0% | 4.7% | |
| 2022 | 47,500 | 17.12 | 0% to 200% | 0.98% | 50.0% | 4.7% | |
| 2023 | 47,500 | 12.61 | 0% to 200% | (1) | 4.23% | 51.0% | 5.4% |
| 2024 | 50,000 | 9.23 | 0% to 200% | (1) | 4.32% | 27.0% | 6.2% |
| 2025 | 45,000 | 10.45 | 0% to 200% | (1) | 4.35% | 26.0% | 6.9% |
(1)For Performance Units granted in 2022 and beyond, only 50% of each Award is subject to the conversion range. The remainder (50%) is guaranteed 1 to 1 conversion as long as the employee remains employed at the Company.
During the three months ended September 30, 2025, there wereno Performance Units tendered by employees to satisfy minimum statutory tax withholding obligations. During the three months ended September 30, 2024, in connection the vesting of Performance Units,6,184 shares of common stock were tendered by employees to satisfy minimum statutory tax withholding obligations. As of September 30, 2025, the total unrecognized compensation expense related to unvested Performance Units was $0.8 million, which the Company expects to recognize over the next 63 months.
- Fair Value of Financial Instruments
Fair value measurements are based on assumptions that market participants would use in pricing an asset or a liability. The hierarchy for inputs used in measuring fair value is as follows:
Level 1 — quoted prices in active markets for identical assets or liabilities
Level 2 — observable inputs other than quoted prices in active markets for identical assets and liabilities
Level 3 — unobservable inputs
Except as disclosed below, the carrying amounts of the Company’s financial instruments approximate their fair values. Financial assets and liabilities whose fair values are measured on a recurring basis using Level 2 inputs consist of interest rate swaps and caps. The Company measures the fair values of these assets and liabilities based on prices provided by independent market participants that are based on observable inputs using market-based valuation techniques.
Financial assets and liabilities whose fair values are not measured at fair value but for which the fair value is disclosed include the Company's notes receivable and indebtedness. The fair value is estimated by discounting the future cash flows of each instrument at estimated market rates consistent with the maturity, credit characteristics, and other terms of the arrangements, which are Level 3 inputs under the fair value hierarchy.
In certain cases, the inputs used to estimate the fair value may fall into different levels of the fair value hierarchy. For disclosure purposes, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement.
Considerable judgment is used to estimate the fair value of financial instruments. The estimates of fair value presented herein are not necessarily indicative of the amounts that could be realized upon disposition of the financial instruments.
The carrying amounts and fair values of the Company’s financial instruments as of September 30, 2025 and December 31, 2024 were as follows (in thousands):
| September 30, 2025 | December 31, 2024 | |||
|---|---|---|---|---|
| CarryingValue | FairValue | CarryingValue | FairValue | |
| Indebtedness, net(a) | $1,493,391 | $1,481,829 | $1,303,650 | $1,288,014 |
| Notes receivable, net | 152,288 | 152,288 | 132,565 | 132,565 |
| Interest rate swap | 13,972 | 13,972 | 15,861 | 15,861 |
(a) Excludes $7.7 million and $8.1 million of deferred financing costs as of September 30, 2025 and December 31, 2024, respectively.
- Related Party Transactions
The Company provides general contracting services to Harbor Point Parcel 3. See Note 6 for more information. During the three and nine months ended September 30, 2025, the Company recognized gross profit of less than $0.1 million and $0.1 million, respectively, relating to Harbor Point Parcel 3. During the three and nine months ended September 30, 2024, the Company recognized gross profit of $0.1 million and $0.4 million, respectively, relating to Harbor Point Parcel 3.
Prior to the Company’s consolidation of Harbor Point Parcel 4, the Company provided general contracting services to Harbor Point Parcel 4. During the three and nine months ended September 30, 2025, the Company recognizedno gross profit during the three months ended September 30, 2025 and $0.2 million during the nine months ended September 30, 2025, relating to Harbor Point Parcel 4. During the three and nine months ended September 30, 2024, the Company recognized gross profit of less than $0.1 million and $0.1 million, respectively, relating to Harbor Point Parcel 4. As disclosed above, on April 29, 2025, the Company entered into a binding term sheet with its partner for the Harbor Point Parcel 4 project, which set forth the terms upon which the Company obtained control of the project from the partner in the joint venture that owns Harbor Point Parcel 4, and, therefore, the joint venture is fully consolidated in the Company’s financial statements as of such date and any gross profit from Harbor Point Parcel 4 is eliminated in consolidation following such date.
- Commitments and Contingencies
Legal Proceedings
The Company is from time to time involved in various disputes, lawsuits, warranty claims, environmental, and other matters arising in the ordinary course of business. Management makes assumptions and estimates concerning the likelihood and amount of any potential loss relating to these matters.
The Company currently is a party to various legal proceedings, none of which management expects will have a material adverse effect on the Company’s financial position, results of operations, or liquidity. Management accrues a liability for litigation if an unfavorable outcome is determined to be probable and the amount of loss can be reasonably estimated. If an unfavorable outcome is determined to be probable and a range of loss can be reasonably estimated, management accrues the best estimate within the range; however, if no amount within the range is a better estimate than any other, the minimum amount within the range is accrued. Legal fees related to litigation are expensed as incurred. Management does not believe that the ultimate outcome of these matters, either individually or in the aggregate, could have a material adverse effect on the Company’s financial position or results of operations; however, litigation is subject to inherent uncertainties.
Under the Company’s leases, tenants are typically obligated to indemnify the Company from and against all liabilities, costs, and expenses imposed upon or asserted against it as owner of the properties due to certain matters relating to the operation of the properties by the tenant.
Guarantees
In connection with certain of the Company's real estate financing activities and equity method investments, the Company has made guarantees to pay portions of certain senior loans of third parties associated with the development projects. As of September 30, 2025, the Company had no outstanding guarantee liabilities.
Commitments
The Company has a bonding line of credit for its general contracting construction business and is contingently liable under performance and payment bonds, bonds for cancellation of mechanics liens and defect bonds. Such bonds collectively totaled $13.0 million and $8.3 million as of September 30, 2025 and December 31, 2024, respectively.
Unfunded Loan Commitments
The Company has certain commitments related to its notes receivable investments that it may be required to fund in the future. The Company is generally obligated to fund these commitments at the request of the borrower or upon the occurrence of events outside of the Company's direct control. As of September 30, 2025, the Company had 5 notes receivable with a total of $6.5 million of unfunded commitments. These unfunded commitments reflect unfunded contingency. The Company considers the probability of contingency funding to be remote. If commitments are funded in the future, interest will be charged at rates consistent with the existing investments. As of September 30, 2025, the
Company has recorded a CECL allowance of less than a $0.1 million that relates to the unfunded commitments, which was recorded as a liability in other liabilities in the consolidated balance sheet. See Note 7 for more information.
- Subsequent Events
The Company has evaluated subsequent events through the date on which this Quarterly Report on Form 10-Q was filed, the date on which these financial statements were issued, and identified the items below for disclosure.
Indebtedness
In October 2025, the Company had net draws of $1.0 million on the revolving credit facility.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.