


March 31, 2026 | December 31, 2025 | |||
ASSETS | ||||
Real estate investments, at cost: | ||||
Land | $174,535 | $174,535 | ||
Buildings, fixtures and improvements | 1,789,349 | 1,785,952 | ||
Acquired intangible assets | 246,544 | 246,544 | ||
Construction in progress | 3,752 | 2,994 | ||
Total real estate investments, at cost | 2,214,180 | 2,210,025 | ||
Less: accumulated depreciation and amortization | (707,160) | (691,200) | ||
Total real estate investments, net | 1,507,020 | 1,518,825 | ||
Cash and cash equivalents | 52,809 | 57,620 | ||
Restricted cash | 53,790 | 50,832 | ||
Derivative assets, at fair value | 1,395 | 569 | ||
Straight-line rent receivable, net | 21,755 | 21,486 | ||
Operating lease right-of-use assets | 7,275 | 7,377 | ||
Prepaid expenses and other assets, net | 22,290 | 23,019 | ||
Accounts receivable, net | 9,193 | 9,252 | ||
Deferred costs, net | 22,535 | 22,792 | ||
Total assets | $1,698,062 | $1,711,772 | ||
LIABILITIES AND EQUITY | ||||
Liabilities | ||||
Mortgage notes payable, net | $367,723 | $367,629 | ||
Fannie Mae and other secured debt | 333,296 | 334,739 | ||
Revolving credit facility | 186,000 | 186,000 | ||
Term loan, net | 148,539 | 148,405 | ||
Market lease intangible liabilities, net | 4,616 | 4,851 | ||
Derivative liabilities, at fair value | — | 188 | ||
Accounts payable and accrued expenses | 42,702 | 44,381 | ||
Operating lease liabilities | 8,378 | 8,467 | ||
Deferred rent | 6,925 | 9,247 | ||
Distributions payable | 3,340 | 3,340 | ||
Total liabilities | 1,101,519 | 1,107,247 | ||
Commitments and contingencies | ||||
Equity | ||||
7.375% Series A cumulative redeemable perpetual preferred stock, $0.01 par value, 4,608 authorized | 38 | 38 | ||
7.125% Series B cumulative redeemable perpetual preferred stock, $0.01 par value, 3,467 authorized | 35 | 35 | ||
Common stock, $0.01 par value, 300,000 shares authorized | 1,132 | 1,132 | ||
Additional paid-in capital | 2,531,539 | 2,531,315 | ||
Accumulated other comprehensive income | 5,076 | 5,604 | ||
Distributions in excess of accumulated earnings | (1,945,664) | (1,938,060) | ||
Total stockholders’ equity | 592,156 | 600,064 | ||
Non-controlling interests | 4,387 | 4,461 | ||
Total equity | 596,543 | 604,525 | ||
Total liabilities and equity | $1,698,062 | $1,711,772 | ||
Three months ended March 31, | ||||
2026 | 2025 | |||
Revenue from tenants | $86,285 | $86,443 | ||
Operating expenses: | ||||
Property operating and maintenance | 52,918 | 57,856 | ||
Impairment charges | — | 11,899 | ||
Acquisition and transaction related | 53 | 51 | ||
General and administrative | 5,467 | 4,896 | ||
Depreciation and amortization | 17,738 | 23,706 | ||
Total expenses | 76,176 | 98,408 | ||
Operating income (loss) before (loss) gain on sale of real estate investments | 10,109 | (11,965) | ||
(Loss) gain on sale of real estate investments | (2) | 24,989 | ||
Operating income | 10,107 | 13,024 | ||
Other income (expense): | ||||
Interest expense | (14,671) | (14,529) | ||
Interest and other income (expense), net | 171 | (15) | ||
Gain (loss) on non-designated derivatives | 189 | (1) | ||
Total other expense, net | (14,311) | (14,545) | ||
Loss before income taxes | (4,204) | (1,521) | ||
Income tax (expense) benefit | (77) | 6 | ||
Net loss | (4,281) | (1,515) | ||
Net income attributable to non-controlling interests | (28) | (54) | ||
Allocation for preferred stock | (3,294) | (3,450) | ||
Net loss attributable to common stockholders | (7,603) | (5,019) | ||
Other comprehensive loss: | ||||
Unrealized loss on designated derivatives | (528) | (4,994) | ||
Comprehensive loss attributable to common stockholders | $(8,131) | $(10,013) | ||
Weighted-average shares outstanding — Basic and Diluted (1) | 28,336 | 28,296 | ||
Net loss per share attributable to common stockholders — Basic and Diluted (1) | $(0.27) | $(0.18) | ||
Three months ended | ||||
Q1 2026 | Q1 2025 | |||
Net loss attributable to common stockholders | $(7,603) | $(5,019) | ||
Adjustments: | ||||
Impairment charges | — | 11,899 | ||
Acquisition and transaction related | 53 | 51 | ||
General and administrative | 5,467 | 4,896 | ||
Depreciation and amortization | 17,738 | 23,706 | ||
Loss (gain) on sale of real estate investments | 2 | (24,989) | ||
Interest expense | 14,671 | 14,529 | ||
Interest and other (income) expense, net | (171) | 15 | ||
(Gain) loss on non-designated derivatives | (189) | 1 | ||
Income tax expense (benefit) | 77 | (6) | ||
Net (income) loss attributable to non-controlling interests | 28 | 54 | ||
Allocation for preferred stock | 3,294 | 3,450 | ||
NOI | $33,367 | $28,587 | ||
NOI by Segment | ||||
OMF | $20,604 | $19,150 | ||
SHOP | 12,763 | 9,437 | ||
Total NOI | $33,367 | $28,587 | ||
Three months ended | ||||
Q1 2026 | Q1 2025 | |||
Net loss attributable to common stockholders | $(7,603) | $(5,019) | ||
Depreciation and amortization on real estate assets | 16,406 | 22,281 | ||
Impairment charges | — | 11,899 | ||
Loss (gain) on sale of real estate | 2 | (24,989) | ||
Depreciation on real estate assets related to non-controlling interests | (72) | (56) | ||
FFO attributable to common stockholders | 8,733 | 4,116 | ||
Acquisition and transaction related | 53 | 51 | ||
Derivatives mark-to-market and terminations (1) | (1,389) | (531) | ||
Casualty-related charges, net | 142 | 115 | ||
Normalizing items related to non-controlling interests | (4) | (19) | ||
Normalized FFO attributable to common stockholders | $7,535 | $3,732 | ||
FFO and Normalized FFO weighted average shares outstanding — Diluted | 28,624 | 28,530 | ||
FFO per common share — Diluted | $0.31 | $0.14 | ||
Normalized FFO per common share — Diluted | $0.26 | $0.13 | ||
Other Items: | ||||
(Accretion) amortization of market lease and other intangibles, net | $(147) | $2,331 | ||
Straight-line rent adjustments | (268) | (1,023) | ||
Equity-based compensation | 612 | — | ||
Depreciation and amortization on non-real estate assets | 1,332 | 1,425 | ||
Amortization of deferred financing costs and mortgage discounts or premiums | 1,044 | 858 | ||
Recurring Capital Expenditures | (2,918) | (6,658) | ||
Three months ended | ||||||||||
Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | ||||||
Net loss (in accordance with GAAP) | $(4,281) | $(22,802) | $(12,534) | $(20,834) | $(1,515) | |||||
Interest expense | 14,671 | 15,856 | 15,060 | 15,836 | 14,529 | |||||
Income tax expense (benefit) | 77 | 101 | 66 | — | (6) | |||||
Depreciation and amortization | 17,738 | 17,987 | 18,029 | 18,539 | 23,706 | |||||
EBITDA | 28,205 | 11,142 | 20,621 | 13,541 | 36,714 | |||||
Acquisition and transaction related | 53 | (123) | 91 | 497 | 51 | |||||
Equity-based compensation | 612 | 682 | 1,333 | 570 | — | |||||
Severance and related costs (1) | — | 2,907 | — | — | — | |||||
Impairment charges | — | 11,162 | 6,641 | 15,212 | 11,899 | |||||
Loss (gain) on sale of real estate investments | 2 | 467 | (626) | (2,652) | (24,989) | |||||
(Gain) loss on non-designated derivatives | (189) | 26 | 77 | (32) | 1 | |||||
Gain on extinguishment of debt | — | — | — | (257) | — | |||||
(Accretion) amortization of market lease and other intangibles, net | (147) | (165) | (174) | (135) | 2,331 | |||||
Casualty-related charges, net | 142 | 627 | 115 | 7 | 115 | |||||
Adjusted EBITDA | 28,678 | 26,725 | 28,078 | 26,751 | 26,122 | |||||
Adjustment for current period activity | 13 | 429 | ||||||||
Further Adjusted EBITDA | $28,691 | $27,154 | ||||||||
Net Leverage (Net debt / Annualized Adjusted EBITDA) | 8.6x | 9.2x | 8.8x | 9.2x | 9.6x | |||||
Net debt / Annualized Further Adjusted EBITDA | 8.6x | 9.0x | ||||||||
Three months ended | ||||
Q1 2026 | Q1 2025 | |||
OMF Segment | ||||
OMF segment - revenue from tenants | $28,654 | $30,635 | ||
OMF segment - property operating and maintenance | (8,050) | (11,485) | ||
OMF segment NOI | 20,604 | 19,150 | ||
Straight line rent adjustments | (268) | (1,021) | ||
(Accretion) amortization of market lease and other intangibles, net | (141) | 2,335 | ||
OMF segment Cash NOI | 20,195 | 20,464 | ||
Dispositions | 18 | (1,380) | ||
Redevelopment | 92 | 160 | ||
OMF segment Same Store Cash NOI | $20,305 | $19,244 | ||
Three months ended | ||||
Q1 2026 | Q1 2025 | |||
SHOP Segment | ||||
SHOP segment - revenue from tenants | $57,631 | $55,808 | ||
SHOP segment - property operating and maintenance | (44,868) | (46,371) | ||
SHOP segment NOI | 12,763 | 9,437 | ||
Non-cash adjustments | (6) | (4) | ||
SHOP segment Cash NOI | 12,757 | 9,433 | ||
Dispositions | (4) | 851 | ||
SHOP segment Same Store Cash NOI | $12,753 | $10,284 | ||
OMF | SHOP | Land | Total | |||||
Total properties as of December 31, 2025 | 130 | 37 | 1 | 168 | ||||
Dispositions | — | — | — | — | ||||
Total properties as of March 31, 2026 | 130 | 37 | 1 | 168 | ||||
Redevelopments | (1) | — | — | (1) | ||||
Same Store properties as of March 31, 2026 | 129 | 37 | 1 | 167 |