The InterGroup Corporation 10Q 2022 Q3 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2022

☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to_________

Commission File Number 1-10324

THE INTERGROUP CORPORATION

(Exact name of registrant as specified in its charter)

delaware

13-3293645

(State or other jurisdiction of

Incorporation or organization)

(I.R.S. Employer

Identification No.)

1516 S. Bundy Dr., Suite 200, Los Angeles, California 90025

(Address of principal executive offices) (Zip Code)

(310) 889-2500

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

☒ Yes ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

☒ Yes ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company.

Large accelerated filer ☐		Accelerated filer ☐

Non-accelerated filer ☒		Smaller reporting company ☒

		Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act):

☐ Yes ☒ No

Securities registered pursuant to section 12(b) of the Act:

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
Common stock		INTG		NASDAQ CAPITAL MARKET

The number of shares outstanding of registrant’s Common Stock, as of April 29, 2022 was 2,242,315.

TABLE OF CONTENTS

	PART I – FINANCIAL INFORMATION	Page

Item 1.	Financial Statements.

	Condensed Consolidated Balance Sheets as of March 31, 2022 (Unaudited) and June 30, 2021	3
	Condensed Consolidated Statements of Operations for the Three Months ended March 31, 2022 and 2021 (Unaudited)	4
	Condensed Consolidated Statements of Operations for the Nine Months ended March 31, 2022 and 2021 (Unaudited)	5
	Condensed Consolidated Statements of Shareholders’ Deficit for the Nine Months ended March 31, 2022 and 2021 (Unaudited)	6
	Condensed Consolidated Statements of Cash Flows for the Nine Months ended March 31, 2022 and 2021 (Unaudited)	8
	Notes to the Condensed Consolidated Financial Statements	9-21

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations.	22-31

Item 3.	Quantitative and Qualitative Disclosures About Market Risk.	31

Item 4.	Controls and Procedures.	31

	PART II – OTHER INFORMATION

Item 1.	Legal Proceedings.	31

Item 1A.	Risk Factors.	31

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds.	32

Item 3.	Defaults Upon Senior Securities.	32

Item 4.	Mine Safety Disclosures.	32

Item 5.	Other Information.	32

Item 6.	Exhibits.	32

Signatures		33

-2-

PART I

FINANCIAL INFORMATION

Item 1 -

Condensed Consolidated Financial Statements

THE INTERGROUP CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS


As of	March 31, 2022			June 30, 2021
	(unaudited)
ASSETS
Investment in Hotel, net	$	37,677,000		$	37,651,000
Investment in real estate, net		47,625,000			47,709,000
Investment in marketable securities		25,541,000			35,792,000
Cash and cash equivalents		6,548,000			6,808,000
Restricted cash		7,728,000			8,584,000
Other assets, net		3,054,000			1,662,000
Deferred tax asset		4,880,000			2,140,000
Total assets	$	133,053,000		$	140,346,000

LIABILITIES AND SHAREHOLDERS’ DEFICIT
Liabilities:
Accounts payable and other liabilities - Hotel	$	7,363,000		$	7,408,000
Accounts payable and other liabilities		3,040,000			3,357,000
Due to securities broker		2,720,000			7,917,000
Obligations for securities sold		1,257,000			6,419,000
Related party and other notes payable		3,675,000			4,088,000
Other notes payable - SBA Loans		-			2,000,000
Mortgage notes payable - Hotel, net		109,092,000			110,134,000
Mortgage notes payable - real estate, net		85,146,000			70,259,000
Total liabilities		212,293,000			211,582,000

Shareholders’ deficit:
Preferred stock, $.01 par value, 100,000 shares authorized; NaN issued		-			-
Common stock, $.01 par value, 4,000,000 shares authorized; 3,459,888 and 3,404,982 issued; 2,243,183 and 2,222,919 outstanding, respectively		33,000			33,000
Additional paid-in capital		2,118,000			2,172,000
Accumulated deficit		(42,023,000	)		(36,394,000	)
Treasury stock, at cost, 1,216,705 and 1,182,063 shares, respectively		(18,995,000	)		(17,370,000	)
Total InterGroup shareholders’ deficit		(58,867,000	)		(51,559,000	)
Noncontrolling interest		(20,373,000	)		(19,677,000	)
Total shareholders’ deficit		(79,240,000	)		(71,236,000	)

Total liabilities and shareholders’ deficit	$	133,053,000		$	140,346,000

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

-3-

THE INTERGROUP CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)


For the three months ended March 31,	2022			2021
Revenues:
Hotel	$	6,632,000		$	2,902,000
Real estate		3,826,000			3,465,000
Total revenues		10,458,000			6,367,000
Costs and operating expenses:
Hotel operating expenses		(6,544,000	)		(3,990,000	)
Real estate operating expenses		(2,270,000	)		(2,043,000	)
Depreciation and amortization expenses		(1,185,000	)		(1,127,000	)
General and administrative expenses		(580,000	)		(605,000	)

Total costs and operating expenses		(10,579,000	)		(7,765,000	)

Loss from operations		(121,000	)		(1,398,000	)

Other (expense) income:
Interest expense - mortgages		(2,188,000	)		(2,180,000	)
Net gain on marketable securities		906,000			768,000
Gain on sale of real estate
Net gain on marketable securities - Comstock		-			4,870,000
Gain on extinguishment of debt		-			453,000
Impairment loss on other investments		-			(30,000	)
Dividend and interest income		158,000			158,000
Trading and margin interest expense		(339,000	)		(362,000	)
Total other (expense) income, net		(1,463,000	)		3,677,000

(Loss) income before income taxes		(1,584,000	)		2,279,000
Income tax benefit (expense)		711,000			(880,000	)
Net (loss) income		(873,000	)		1,399,000
Less: Net loss (gain) attributable to the noncontrolling interest		407,000			(289,000	)
Net (loss) gain attributable to InterGroup Corporation	$	(466,000	)	$	1,110,000

Net (loss) income per share
Basic	$	(0.39	)	$	0.62
Diluted		N/A		$	0.54

Net (loss) income per share attributable to InterGroup Corporation
Basic	$	(0.21	)	$	0.49
Diluted		N/A		$	0.43

Weighted average number of basic common shares outstanding		2,230,872			2,267,115
Weighted average number of diluted common shares outstanding		N/A			2,604,710

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

-4-

THE INTERGROUP CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

For the nine months ended March 31,	2022			2021
Revenues:
Hotel	$	19,785,000		$	9,436,000
Real estate		11,808,000			10,503,000
Total revenues		31,593,000			19,939,000
Costs and operating expenses:
Hotel operating expenses		(19,356,000	)		(14,156,000	)
Real estate operating expenses		(6,620,000	)		(6,031,000	)
Depreciation and amortization expenses		(3,468,000	)		(3,499,000	)
General and administrative expenses		(1,966,000	)		(2,531,000	)

Total costs and operating expenses		(31,410,000	)		(26,217,000	)

Income (loss) from operations		183,000			(6,278,000	)

Other (expense) income:
Interest expense - mortgages		(6,712,000	)		(6,736,000	)
Gain on sale of real estate		-			12,043,000
Net (loss) gain on marketable securities		(1,032,000	)		4,016,000
Net (loss) gain on marketable securities - Comstock		(2,581,000	)		4,921,000
Gain on extinguishment of debt		1,665,000			453,000
Impairment loss on other investments		(41,000	)		(119,000	)
Dividend and interest income		807,000			363,000
Trading and margin interest expense		(1,053,000	)		(918,000	)
Total other (expense) income, net		(8,947,000	)		14,023,000

(Loss) income before income taxes		(8,764,000	)		7,745,000
Income tax benefit (expense)		2,742,000			(2,590,000	)
Net (loss) income		(6,022,000	)		5,155,000
Less: Net loss attributable to the noncontrolling interest		1,392,000			440,000
Net (loss) income attributable to InterGroup Corporation	$	(4,630,000	)	$	5,595,000

Net (loss) income per share
Basic	$	(2.71	)	$	2.26
Diluted		N/A		$	1.97

Net loss (income) per share attributable to InterGroup Corporation
Basic	$	(2.09	)	$	2.46
Diluted		N/A		$	2.14

Weighted average number of basic common shares outstanding		2,219,220			2,276,220
Weighted average number of diluted common shares outstanding		N/A			2,613,815

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

-5-

THE INTERGROUP CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ DEFICIT

(Unaudited)


	Common Stock				Additional Paid-in			Accumulated			Treasury			InterGroup Shareholders’			Noncontrolling			Total Shareholders’
	Shares		Amount		Capital			Deficit			Stock			Deficit			Interest			Deficit

Balance at July 1, 2021		3,404,982	$	33,000	$	2,172,000		$	(36,394,000	)	$	(17,370,000	)	$	(51,559,000	)	$	(19,677,000	)	$	(71,236,000	)
Net Loss		-		-		-			(2,161,000	)		-			(2,161,000	)		(745,000	)		(2,906,000	)
Stock options expense		-		-		2,000			-			-			2,000			-			2,000
Investment in Portsmouth		-		-		(25,000	)		-			-			(25,000	)		17,000			(8,000	)
Purchase of remaining interest in Justice		-		-		-			(999,000	)		-			(999,000	)		999,000			-
Investment in Justice		-		-		-			-			-			-			(344,000	)		(344,000	)
Purchase of treasury stock		-		-		-			-			(74,000	)		(74,000	)		-			(74,000	)
Balance at
September 30, 2021		3,404,982		33,000		2,149,000			(39,554,000	)		(17,444,000	)		(54,816,000	)		(19,750,000	)		(74,566,000	)
Net Loss		-		-		-			(2,003,000	)		-			(2,003,000	)		(240,000	)		(2,243,000	)
Stock options expense		-		-		2,000			-			-			2,000			-			2,000
Investment in Portsmouth		-		-		(33,000	)		-			-			(33,000	)		24,000			(9,000	)
Purchase of treasury stock		-		-		-			-			(1,513,000	)		(1,513,000	)		-			(1,513,000	)
Balance at
December 31, 2021		3,404,982		33,000		2,118,000			(41,557,000	)		(18,957,000	)		(58,363,000	)		(19,966,000	)		(78,329,000	)
Issuance of stock		54,906		-		-			-			-			-			-			-
Net Loss		-		-		-			(466,000	)		-			(466,000	)		(407,000	)		(873,000	)
Purchase of treasury stock		-		-		-			-			(38,000	)		(38,000	)		-			(38,000	)
Balance at
March 31, 2022		3,459,888	$	33,000	$	2,118,000		$	(42,023,000	)	$	(18,995,000	)	$	(58,867,000	)	$	(20,373,000	)	$	(79,240,000	)

-6-

	Common Stock				Additional Paid-in		Accumulated			Treasury			InterGroup Shareholders’			Noncontrolling			Total Shareholders’
	Shares		Amount		Capital		Deficit			Stock			Deficit			Interest			Deficit

Balance at July 1, 2020		3,404,982	$	33,000	$	6,626,000	$	(43,541,000	)	$	(14,995,000	)	$	(51,877,000	)	$	(22,370,000	)	$	(74,247,000	)
Net income		-		-		-		4,550,000			-			4,550,000			269,000			4,819,000
Stock options expense		-		-		5,000		-			-			5,000			-			5,000
Purchase of treasury stock		-		-		-		-			(140,000	)		(140,000	)		-			(140,000	)
Balance at
September 30, 2020		3,404,982		33,000		6,631,000		(38,991,000	)		(15,135,000	)		(47,462,000	)		(22,101,000	)		(69,563,000	)
Net income (loss)		-		-		-		(65,000	)		-			(65,000	)		(998,000	)		(1,063,000	)
Stock options expense		-		-		5,000		-			-			5,000			-			5,000
Purchase of treasury stock		-		-		-		-			(116,000	)		(116,000	)		-			(116,000	)
Balance at
December 31, 2020		3,404,982		33,000		6,636,000		(39,056,000	)		(15,251,000	)		(47,638,000	)		(23,099,000	)		(70,737,000	)
Balance		3,404,982		33,000		6,636,000		(39,056,000	)		(15,251,000	)		(47,638,000	)		(23,099,000	)		(70,737,000	)
Net income		-		-		-		1,110,000			-			1,110,000			289,000			1,399,000
Net income (loss)		-		-		-		1,110,000			-			1,110,000			289,000			1,399,000
Stock options expense		-		-		2,000		-			-			2,000			-			2,000
Reclassify NCI to INTG		-		-		-		372,000			-			372,000			(372,000	)		-
Investment in Justice		-		-		-		-			-			-			(206,000	)		(206,000	)
Distribution to NCI		-		-		-		-			-			-			(979,000	)		(979,000	)
Purchase of treasury stock		-		-		-		-			(1,082,000	)		(1,082,000	)		-			(1,082,000	)
Balance at
March 31, 2021		3,404,982	$	33,000	$	6,638,000	$	(37,574,000	)	$	(16,333,000	)	$	(47,236,000	)	$	(24,367,000	)	$	(71,603,000	)
Balance		3,404,982	$	33,000	$	6,638,000	$	(37,574,000	)	$	(16,333,000	)	$	(47,236,000	)	$	(24,367,000	)	$	(71,603,000	)

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

-7-

THE INTERGROUP CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)


For the nine months ended March 31,	2022			2021
Cash flows from operating activities:
Net (loss) income	$	(6,022,000	)	$	5,155,000
Adjustments to reconcile net (loss) income to net cash used in operating activities:
Depreciation and amortization		3,468,000			3,499,000
Amortization of loan cost		341,000			259,000
Amortization of related party note		(426,000	)		(426,000	)
Gain from debt extinguishment		(2,000,000	)		(453,000	)
Gain on sale of real estate		-			(12,043,000	)
Deferred taxes		(2,740,000	)		1,658,000
Net unrealized loss (gain) on marketable securities		2,739,000			(9,604,000	)
Impairment loss on other investments		41,000			119,000
Stock compensation expense		4,000			12,000
Changes in operating assets and liabilities:
Investment in marketable securities		7,512,000			(21,214,000	)
Other assets		(1,433,000	)		(1,199,000	)
Accounts payable and other liabilities - Hotel		321,000			(1,447,000	)
Accounts payable and other liabilities		(317,000	)		(1,042,000	)
Due to securities broker		(5,197,000	)		7,445,000
Obligations for securities sold		(5,162,000	)		4,967,000
Net cash used in operating activities		(8,871,000	)		(24,314,000	)

Cash flows from investing activities:
Payments for hotel investments		(1,694,000	)		(491,000	)
Payments for real estate investments		(1,716,000	)		(830,000	)
Payments for investment in Justice		(344,000	)		(206,000	)
Payments for investment in Portsmouth		(17,000	)		-
Proceeds from sale of real estate		-			15,178,000
Proceeds from other investments		-			118,000
Distribution to NCI		-			(979,000	)
Net cash (used in) provided by investing activities		(3,771,000	)		12,790,000

Cash flows from financing activities:
Payments of mortgage and other notes payable		(2,857,000	)		(3,040,000	)
Proceeds from refinance of mortgage notes payable		16,099,000			5,384,000
Issuance costs of refinancing mortgage and other notes payable		(91,000	)		(255,000	)
Purchase of treasury stock		(1,625,000	)		(1,338,000	)
Payments of LOC		-			(2,985,000	)
Issuance cost from renewing line of credit		-			(5,000	)
Proceeds from SBA loan		-			2,000,000
Net cash provided by (used in) financing activities		11,526,000			(239,000	)

Net decrease in cash, cash equivalents and restricted cash		(1,116,000	)		(11,763,000	)
Cash, cash equivalents and restricted cash at the beginning of the period		15,392,000			28,286,000
Cash, cash equivalents and restricted cash at the end of the period	$	14,276,000		$	16,523,000
Supplemental information:
Interest paid	$	5,921,000		$	6,914,000
Taxes paid	$	679,000		$	2,745,000
Non-cash transaction:
Additions to Hotel equipment through finance lease	$	-		$	30,000

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

-8-

THE INTERGROUP CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

NOTE 1. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

The condensed consolidated financial statements included herein have been prepared by The InterGroup Corporation (“InterGroup” or the “Company”), according to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in the condensed consolidated financial statements prepared in accordance with generally accepted accounting principles (U.S. GAAP) have been condensed or omitted pursuant to such rules and regulations, although the Company believes the disclosures that are made are adequate to make the information presented not misleading. Further, the condensed consolidated financial statements reflect, in the opinion of management, all adjustments (which included only normal recurring adjustments) necessary for a fair statement of the financial position, cash flows and results of operations as of and for the periods indicated. It is suggested that these financial statements be read in conjunction with the audited financial statements of InterGroup and the notes therein included in the Company’s Annual Report on Form 10-K for the year ended June 30, 2021. The June 30, 2021 Condensed Consolidated Balance Sheet was derived from the Consolidated Balance Sheet as included in the Company’s Form 10-K for the year ended June 30, 2021.

The condensed consolidated financial statements include the accounts of our wholly owned and majority-owned subsidiaries. All material intercompany accounts and transactions have been eliminated in consolidation. The results of operations for the nine months ended March 31, 2022 are not necessarily indicative of results to be expected for the full fiscal year ending June 30, 2022.

Effective February 19, 2021, the Company’s 83.7% owned subsidiary, Santa Fe Financial Corporation (“Santa Fe”), a public company (OTCBB: SFEF), was liquidated and all of its assets including its 68.8% interest in Portsmouth Square Inc. (“Portsmouth”), a public company (OTCBB: PRSI) was distributed to its shareholders in exchange for their Santa Fe common stock. InterGroup received cash of $5,013,000 and 422,998 shares of Portsmouth common stock in March 2021 as a result of the liquidation of Santa Fe. As a former 3.7% shareholder of Santa Fe, the Company’s President, Chairman of the Board and Chief Executive Officer, John Winfield, received cash of $221,000 and 18,641 shares of Portsmouth common stock in March 2021 as a result of the liquidation of Santa Fe. On April 12, 2021, Santa Fe received a filed stamped copy of its Articles of Dissolution from the State of Nevada, and Santa Fe is effectively fully dissolved and no longer in legal existence. The liquidation and distribution of Santa Fe did not have an impact on the consolidated statement of operations for the fiscal year ended June 30, 2021 but rather on the condensed consolidated balance sheets as of June 30, 2021 as a reclass between noncontrolling interests and accumulated deficit. As of March 31, 2022, InterGroup owns approximately 75% of the outstanding common shares of Portsmouth. As of March 31, 2022, the Company’s President, Chairman of the Board and Chief Executive Officer, John Winfield, owns approximately 2.5% of the outstanding common shares of Portsmouth. Mr. Winfield also serves as the Chairman of the Board and Chief Executive Officer of Portsmouth.

Portsmouth’s primary business was conducted through its general and limited partnership interest in Justice Investors Limited Partnership, a California limited partnership (“Justice” or the “Partnership”). Effective July 15, 2021, Portsmouth completed the purchase of 100% of the limited partnership interest of Justice. Effective December 23, 2021, the partnership was dissolved. The financial statements of Justice were consolidated with those of Portsmouth.

Prior to its dissolution effective December 23, 2021, Justice owned and operated a 544-room hotel property located at 750 Kearny Street, San Francisco California, known as the Hilton San Francisco Financial District (the “Hotel”) and related facilities including a five-level underground parking garage through its subsidiaries Justice Operating Company, LLC (“Operating”) and Justice Mezzanine Company, LLC (“Mezzanine”). Mezzanine was a wholly owned subsidiary of the Partnership; Operating is a wholly owned subsidiary of Mezzanine. Effective December 23, 2021, Portsmouth replaced Justice as the single member of Mezzanine. Mezzanine is the borrower under certain mezzanine indebtedness of Justice, and in December 2013, the Partnership conveyed ownership of the Hotel to Operating. The Hotel is a full-service Hilton brand hotel pursuant to a Franchise License Agreement with HLT Franchise Holding LLC (“Hilton”) through January 31, 2030.

Aimbridge Hospitality (“Aimbridge”) manages the Hotel, along with its five-level parking garage, under certain Hotel management agreement (“HMA”) with Operating. The term of the management agreement is for an initial period of ten years commencing on the February 3, 2017 date and automatically renews for successive one (1) year periods, to not exceed five years in the aggregate, subject to certain conditions. Under the terms on the HMA, base management fee payable to Aimbridge shall be one and seven-tenths percent (1.70%) of total Hotel revenue.

-9-

In addition to the operations of the Hotel, the Company also generates income from the ownership, management and, when appropriate, sale of real estate. Properties include sixteen apartment complexes, one commercial real estate property and three single-family houses. The properties are located throughout the United States, but are concentrated in Dallas, Texas and Southern California. The Company also has an investment in unimproved real property. As of March 31, 2022, all the Company’s residential and commercial rental properties are managed in-house.

There have been no material changes to the Company’s significant accounting policies during the nine months ended March 31, 2022. Please refer to the Company’s Annual Report on Form 10-K for the year ended June 30, 2021 for a summary of the significant accounting policies. Certain prior year amounts have been reclassified for consistency with the current period presentation on the condensed consolidated balance sheet. Other investment, net of $41,000 as of June 30, 2021 was reclassed to Other asset, net. Finance leases of $664,000 as of June 30, 2021 was reclassed to Accounts payable and other liabilities - Hotel. These reclassifications had no effect on the reported results of operations and financial position.

Recently Issued and Adopted Accounting Pronouncements

As of March 31, 2022, management does not expect a material impact from recently issued accounting pronouncements yet to be adopted, on the Company's condensed consolidated financial statements.

NOTE 2 - LIQUIDITY

Historically, our cash flows have been primarily generated from our Hotel and real estate operations. However, the responses by federal, state, and local civil authorities to the COVID-19 pandemic continues to have a material detrimental impact on our liquidity. For the nine months ended March 31, 2022, our net cash flow used in operations was $8,871,000. For the nine months ended March 31, 2021, our net cash flow used in operations was $24,314,000. We have taken several steps to preserve capital and increase liquidity at our Hotel, including implementing strict cost management measures to eliminate non-essential expenses, postponing capital expenditures, renegotiating certain reoccurring expenses, and temporarily closing certain hotel services and outlets.

The Company had cash and cash equivalents of $6,548,000 and $6,808,000 as of March 31, 2022 and June 30, 2021, respectively. The Company had marketable securities, net of margin due to securities brokers, of $21,564,000 and $21,456,000 as of March 31, 2022 and June 30, 2021, respectively. These marketable securities are short-term investments and liquid in nature.

On December 16, 2020, Justice and InterGroup entered into a loan modification agreement which increased Justice’s borrowing from InterGroup as needed up to $10,000,000. Upon the dissolution of Justice in December 2021, Portsmouth assumed Justice’s note payable to InterGroup in the amount of $11,350,000. On December 31, 2021, Portsmouth and InterGroup entered into a loan modification agreement which increased Portsmouth’s borrowing from InterGroup as needed up to $16,000,000. During the nine months ending March 31, 2022, InterGroup advanced $7,550,000 to the Hotel, bringing the total amount due to InterGroup to $14,200,000 at March 31, 2022.

In June 2020, we refinanced one of our California properties and generated net proceeds of $1,144,000. During the fiscal year ended June 30, 2021, we completed refinancing on six of our California properties and generated net proceeds of $6,762,000. During the nine months ending March 31, 2022, we refinanced five of our properties’ existing mortgages and obtained a mortgage note payable on one of our California properties, generating net proceeds totaling $16,099,000 as a result. We are currently evaluating other refinancing opportunities and we could refinance additional multifamily properties should the need arise, or should management consider the interest rate environment favorable. The Company has an uncollateralized $5,000,000 revolving line of credit from CIBC Bank USA (“CIBC”) and the entire $5,000,000 is available to be drawn down as of March 31, 2022 should additional liquidity be necessary.

On April 9, 2020, Justice entered into a loan agreement (“SBA Loan”) with CIBC Bank USA under the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) administered by the U.S. Small Business Administration (the “SBA”). Justice received proceeds of $4,719,000 from the SBA Loan. In accordance with the requirements of the CARES Act, Justice used the proceeds from the SBA Loan for payroll costs and other qualified expenses. The SBA Loan was scheduled to mature on April 9, 2022 with a 1.00% interest rate and was subject to the terms and conditions applicable to loans administered by the U.S. Small Business Administration under the CARES Act. On June 10, 2021, the SBA Loan was forgiven in full.

-10-

On April 27, 2020, InterGroup entered into a loan agreement (“SBA Loan - InterGroup”) with CIBC Bank USA under the CARES Act and received loan proceeds in the amount of $453,000. InterGroup used all of the $453,000 loan proceeds in qualified payroll expenses. The SBA Loan – InterGroup was scheduled to mature on April 27, 2022 and had a 1.00% interest rate. On March 17, 2021, SBA Loan – InterGroup was forgiven in full.

On February 3, 2021, Justice entered into a second loan agreement (“Second SBA Loan”) with CIBC Bank USA administered by the SBA. Justice received proceeds of $2,000,000 from the Second SBA Loan. As of June 30, 2021, Justice used all proceeds from the Second SBA Loan primarily for payroll costs. The Second SBA Loan was scheduled to mature on February 3, 2026, had a 1.00% interest rate, and was subject to the terms and conditions applicable to loans administered by the U.S. Small Business Administration under the CARES Act. On November 19, 2021, the Second SBA Loan was forgiven in full and $2,000,000 was recorded as gain on debt extinguishment on the condensed consolidated statement of operations for the nine months ended March 31, 2022.

Our known short-term liquidity requirements primarily consist of funds necessary to pay for operating and other expenditures, including management and franchise fees, corporate expenses, payroll and related costs, taxes, interest and principal payments on our outstanding indebtedness, and repairs and maintenance of the Hotel.

Our long-term liquidity requirements primarily consist of funds necessary to pay for scheduled debt maturities and capital improvements of the Hotel and our real estate properties. We will continue to finance our business activities primarily with existing cash, including from the activities described above, and cash generated from our operations. After considering our approach to liquidity and accessing our available sources of cash, we believe that our cash position, after giving effect to the transactions discussed above, will be adequate to meet anticipated requirements for operating and other expenditures, including corporate expenses, payroll and related benefits, taxes and compliance costs and other commitments, for at least twelve months from the date of issuance of these financial statements, even if current levels of low occupancy were to persist. The objectives of our cash management policy are to maintain existing leverage levels and the availability of liquidity, while minimizing operational costs. We believe that our cash on hand, along with other potential aforementioned sources of liquidity that management may be able to obtain, will be sufficient to fund our working capital needs, as well as our capital lease and debt obligations for at least the next twelve months and beyond. However, there can be no guarantee that management will be successful with its plan.

The following table provides a summary as of March 31, 2022, the Company’s material financial obligations which also includes interest payments.

SCHEDULE OF MATERIAL FINANCIAL OBLIGATION

			3 Months		Year		Year		Year		Year
	Total		2022		2023		2024		2025		2026		Thereafter
Mortgage and subordinated notes payable	$	195,528,000	$	841,000	$	12,960,000	$	108,321,000	$	3,866,000	$	1,066,000	$	68,474,000
Related party notes payable		3,662,000		142,000		567,000		567,000		567,000		567,000		1,252,000
Interest		32,710,000		2,678,000		8,723,000		5,376,000		2,241,000		2,126,000		11,566,000
Total	$	231,900,000	$	3,661,000	$	22,250,000	$	114,264,000	$	6,674,000	$	3,759,000	$	81,292,000

NOTE 3 – REVENUE

Our revenue from real estate is primarily rental income from residential and commercial property leases which is recorded when due from residents and is recognized monthly as earned. The following table present our Hotel revenue disaggregated by revenue streams.

SCHEDULE OF DISAGGREGATION OF REVENUE

For the three months ended March 31,	2022		2021
Hotel revenues:
Hotel rooms	$	5,505,000	$	2,368,000
Food and beverage		372,000		17,000
Garage		677,000		479,000
Other operating departments		78,000		38,000
Total hotel revenue	$	6,632,000	$	2,902,000

-11-

For the nine months ended March 31,	2022		2021
Hotel revenues:
Hotel rooms	$	16,285,000	$	7,842,000
Food and beverage		934,000		130,000
Garage		2,352,000		1,373,000
Other operating departments		214,000		91,000
Total hotel revenue	$	19,785,000	$	9,436,000

Performance obligations

We identified the following performance obligations, for which revenue is recognized as the respective performance obligations are satisfied, which results in recognizing the amount we expect to be entitled to for providing the goods or services:

	●	Cancelable room reservations or ancillary services are typically satisfied as the good or service is transferred to the hotel guest, which is generally when the room stay occurs.

	●	Noncancelable room reservations and banquet or conference reservations represent a series of distinct goods or services provided over time and satisfied as each distinct good or service is provided, which is reflected by the duration of the room reservation.

	●	Other ancillary goods and services are purchased independently of the room reservation at standalone selling prices and are considered separate performance obligations, which are satisfied when the related good or service is provided to the hotel guest.

	●	Components of package reservations for which each component could be sold separately to other hotel guests are considered separate performance obligations and are satisfied as set forth above.

Hotel revenue primarily consists of hotel room rentals, revenue from accommodations sold in conjunction with other services (e.g., package reservations), food and beverage sales and other ancillary goods and services (e.g., parking). Revenue is recognized when rooms are occupied or goods and services have been delivered or rendered, respectively. Payment terms typically align with when the goods and services are provided. For package reservations, the transaction price is allocated to the performance obligations within the package based on the estimated standalone selling prices of each component.

We do not disclose the value of unsatisfied performance obligations for contracts with an expected length of one year or less. Due to the nature of our business, our revenue is not significantly impacted by refunds. Cash payments received in advance of guests staying at our hotel are refunded to hotel guests if the guest cancels within the specified time period, before any services are rendered. Refunds related to service are generally recognized as an adjustment to the transaction price at the time the hotel stay occurs or services are rendered.

Contract assets and liabilities

We do not have any material contract assets as of March 31, 2022 and June 30, 2021 other than trade and other receivables, net on our condensed consolidated balance sheets. Our receivables are primarily the result of contracts with customers, which are reduced by an allowance for doubtful accounts that reflects our estimate of amounts that will not be collected. Based on historical trends, the Hotel applies a 50% rate of default to receivables between 90 and 120 days and a 100% rate of default to receivables over 120 days. InterGroup applies a 50% rate of default to receivables from tenants that are over 30 days.

We record contract liabilities when cash payments are received or due in advance of guests staying at our hotel, which are presented within accounts payable and other liabilities on our condensed consolidated balance sheets. Contract liabilities increased to $467,000 as of March 31, 2022, from $161,000 as of June 30, 2021. The increase for the nine months ended March 31, 2022 was primarily driven by $306,000 of advance deposits received for future reservations.

-12-

Contract costs

We consider sales commissions earned to be incremental costs of obtaining a contract with our customers. As a practical expedient, we expense these costs as incurred as our contracts with customers and lease agreements do not extend beyond one year.

NOTE 4 – INVESTMENT IN HOTEL, NET

Investment in hotel consisted of the following as of:

SCHEDULE OF INVESTMENT IN HOTEL, NET

			Accumulated			Net Book
March 31, 2022	Cost		Depreciation			Value

Land	$	2,738,000	$	-		$	2,738,000
Finance lease ROU assets		1,805,000		(843,000	)		962,000
Furniture and equipment		32,630,000		(28,351,000	)		4,279,000
Building and improvements		64,663,000		(34,965,000	)		29,698,000
Investment in Hotel, net	$	101,836,000	$	(64,159,000	)	$	37,677,000

			Accumulated			Net Book
June 30, 2021	Cost		Depreciation			Value

Land	$	2,738,000	$	-		$	2,738,000
Finance lease ROU assets		1,805,000		(606,000	)		1,199,000
Furniture and equipment		31,014,000		(27,957,000	)		3,057,000
Building and improvements		64,585,000		(33,928,000	)		30,657,000
Investment in Hotel, net	$	100,142,000	$	(62,491,000	)	$	37,651,000

Finance lease ROU assets, furniture and equipment are stated at cost, depreciated on a straight-line basis over their useful lives ranging from 3 to 7 years. Building and improvements are stated at cost, depreciated on a straight-line basis over their useful lives ranging from 15 to 39 years. Depreciation expense related to our investment in hotel for the nine months ended March 31, 2022 and 2021 are $1,669,000 and $1,690,000, respectively.

NOTE 5 – INVESTMENT IN REAL ESTATE, NET

The Company’s investment in real estate includes sixteen apartment complexes, one commercial real estate property and three single-family houses. The properties are located throughout the United States, but are concentrated in Dallas, Texas and Southern California. The Company also has an investment in unimproved land located in Maui, Hawaii.

Investment in real estate consisted of the following:

SCHEDULE OF INVESTMENT IN REAL ESTATE

As of	March 31, 2022			June 30, 2021
Land	$	22,998,000		$	22,998,000
Buildings, improvements and equipment		69,888,000			68,173,000
Accumulated depreciation		(46,729,000	)		(44,930,000	)
Investment in real estate, gross		46,157,000			46,241,000
Land held for development		1,468,000			1,468,000
Investment in real estate, net	$	47,625,000		$	47,709,000

Building, improvements, and equipment are stated at cost, depreciated on a straight-line basis over their useful lives ranging from 5 to 40 years. Depreciation expense related to our investment in real estate for the nine months ended March 31, 2022 and 2021 are $1,799,000 and $1,809,000, respectively.

-13-

NOTE 6 – INVESTMENT IN MARKETABLE SECURITIES

The Company’s investment in marketable securities consists primarily of corporate equities. The Company has also periodically invested in corporate bonds and income producing securities, which may include interests in real estate-based companies and REITs, where financial benefit could transfer to its shareholders through income and/or capital gain.

At March 31, 2022 and June 30, 2021, all of the Company’s marketable securities are classified as trading securities. The change in the unrealized gains and losses on these investments, along with the changes in amounts due to broker are included in earnings. Trading securities are summarized as follows:

SCHEDULE OF TRADING SECURITIES

Investment	Cost		Gross Unrealized Gain		Gross Unrealized Loss			Net Unrealized Gain		Fair Value
As of
March 31, 2022
Corporate
Equities	$	22,825,000	$	3,887,000	$	(1,171,000	)	$	2,716,000	$	25,541,000
As of
June 30, 2021
Corporate
Equities	$	29,816,000	$	8,634,000	$	(2,658,000	)	$	5,976,000	$	35,792,000

As of June 30, 2021, approximately 4% of the investment in marketable securities balance above is comprised of the common stock of Comstock Mining Inc. (“Comstock” - NYSE AMERICAN: LODE). As of March 31, 2022, the Company does not have any investment in the common stock of Comstock. The Company’s director and Chairman of the Audit Committee, William J. Nance, serves as Comstock’s director and Chairman of the Audit and Finance, Compensation and Nominating and Governance Committees of Comstock.

As of March 31, 2022 and June 30, 2021, the Company had $148,000 and $2,176,000, respectively, of unrealized losses related to securities held for over one year; of which $0 and $1,933,000 are related to its investment in Comstock, respectively.

Net gains (losses) on marketable securities on the statement of operations is comprised of realized and unrealized gains (losses). Below is the composition of net (losses) gains on marketable securities for the three and nine months ended March 31, 2022 and 2021, respectively:

SCHEDULE OF NET LOSS ON MARKETABLE SECURITIES COMPRISING OF REALIZED AND UNREALIZED GAINS (LOSSES)

For the three months ended March 31,	2022		2021
Realized gain on marketable securities, net	$	127,000	$	1,845,000
Realized loss on marketable securities related to Comstock		-		(1,578,000	)
Unrealized gain on marketable securities, net		779,000		501,000
Unrealized gain on marketable securities related to Comstock		-		4,870,000
Net gain on marketable securities	$	906,000	$	5,638,000

For the nine months ended March 31,	2022			2021
Realized gain on marketable securities, net	$	1,707,000		$	911,000
Realized loss on marketable securities related to Comstock		(2,581,000	)		(1,578,000	)
Unrealized (loss) gain on marketable securities, net		(2,739,000	)		4,683,000
Unrealized gain on marketable securities related to Comstock		-			4,921,000
Net (loss) gain on marketable securities	$	(3,613,000	)	$	8,937,000

-14-

NOTE 7 - FAIR VALUE MEASUREMENTS

The carrying values of the Company’s financial instruments not required to be carried at fair value on a recurring basis approximate fair value due to their short maturities (i.e., accounts receivable, other assets, accounts payable and other liabilities and obligations for securities sold) or the nature and terms of the obligation (i.e., other notes payable and mortgage notes payable).

The assets and liabilities measured at fair value on a recurring basis are as follows:

SCHEDULE OF FAIR VALUE MEASUREMENT ON RECURRING BASIS

As of	March 31, 2022		June 30, 2021
	Total - Level 1		Total - Level 1
Assets:
Investment in marketable securities:
Financial services	$	9,874,000	$	3,873,000
Communication services		5,166,000		4,872,000
REITs and real estate companies		4,510,000		11,624,000
Energy		1,974,000		6,374,000
Industrials		1,180,000		3,746,000
Technology		1,155,000		442,000
Basic material		842,000		1,797,000
Consumer cyclical		438,000		1,702,000
Healthcare		202,000		981,000
Other		200,000		381,000
Total	$	25,541,000	$	35,792,000
Investment in marketable securities:	$	25,541,000	$	35,792,000

The fair values of investments in marketable securities are determined by the most recently traded price of each security at the balance sheet date.

Financial assets that are measured at fair value on a non-recurring basis and are not included in the tables above include “Other investments in non-marketable securities,” that were initially measured at cost and have been written down to fair value as a result of impairment. The following table shows the fair value hierarchy for these assets measured at fair value on a non-recurring basis as follows:

SCHEDULE OF FAIR VALUE MEASUREMENTS ON NON-RECURRING BASIS

					Net loss for the nine months ended
Assets	Level 3		March 31, 2022		March 31, 2022

Other non-marketable investments	$	-	$	-	$	(41,000	)

						Net loss for the nine months ended
Assets		Level 3		June 30, 2021		March 31, 2021

Other non-marketable investments	$	41,000	$	41,000	$	(119,000	)

For the nine months ended March 31, 2022 and 2021, we received distributions from other non-marketable investments of zero and $118,000, respectively.

Other investments in non-marketable securities are carried at cost net of any impairment loss. The Company has no significant influence or control over the entities that issue these investments and holds less than 20% ownership in each of the investments. These investments are reviewed on a periodic basis for other-than-temporary impairment. The Company reviews several factors to determine whether a loss is other-than-temporary. These factors include but are not limited to: (i) the length of time an investment is in an unrealized loss position, (ii) the extent to which fair value is less than cost, (iii) the financial condition and near-term prospects of the issuer and (iv) our ability to hold the investment for a period of time sufficient to allow for any anticipated recovery in fair value.

-15-

NOTE 8 – CASH, CASH EQUIVALENTS AND RESTRICTED CASH

The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the condensed consolidated balance sheets that sum to the total of the same such amounts shown in the condensed consolidated statement of cash flows.

SCHEDULE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH

As of	March 31, 2022		June 30, 2021

Cash and cash equivalents	$	6,548,000	$	6,808,000
Restricted cash		7,728,000		8,584,000
Total cash, cash equivalents, and restricted cash shown in the condensed consolidated statement of cash flows	$	14,276,000	$	15,392,000

Restricted cash is comprised of amounts held by lenders for payment of real estate taxes, insurance, replacement and capital addition reserves for the Hotel and real estate properties.

NOTE 9 – STOCK BASED COMPENSATION PLANS

The Company follows Accounting Standard Codification (ASC) Topic 718 “Compensation – Stock Compensation”, which addresses accounting for equity-based compensation arrangements, including employee stock options and restricted stock units.

Please refer to Note 16 – Stock Based Compensation Plans in the Company’s Form 10-K for the year ended June 30, 2021 for more detailed information on the Company’s stock-based compensation plans.

During the nine months ended March 31, 2022 and 2021, the Company recorded stock option compensation cost of $4,000 and $12,000, respectively, related to stock options that were previously issued. As of March 31, 2022, all compensation related to stock options have been recognized.

Option-pricing models require the input of various subjective assumptions, including the option’s expected life and the price volatility of the underlying stock. The expected stock price volatility is based on analysis of the Company’s stock price history. The Company has selected to use the simplified method for estimating the expected term. The risk-free interest rate is based on the U.S. Treasury interest rates whose term is consistent with the expected life of the stock options. No dividend yield is included as the Company has not issued any dividends and does not anticipate issuing any dividends in the future.

The following table summarizes the stock options activity from July 1, 2020 to March 31, 2022:

SCHEDULE OF STOCK OPTION ACTIVITY

					Weighted		Weighted	Aggregate
		Number of Shares			Average Exercise Price		Average Remaining Life	Intrinsic Value

Oustanding at	July 1, 2020		341,195		$	16.95	3.83 years	$	3,271,000
Granted			-			-
Exercised			-			-			2,784,000
Forfeited			-			-
Exchanged			-			-
Outstanding at	June 30, 2021		341,195		$	16.95	2.83 years	$	8,890,000
Exercisable at	June 30, 2021		337,595		$	16.84	2.80 years	$	8,833,000
Vested and Expected to vest at	June 30, 2021		341,195		$	16.95	2.83 years	$	8,890,000

Oustanding at	July 1, 2021		341,195		$	16.95	2.83 years	$	8,890,000
Granted			-			-
Exercised			(90,000	)		19.77			2,784,000
Forfeited			-			-
Exchanged			-			-
Outstanding at	March 31, 2022		251,195		$	15.95	2.85 years	$	9,057,000
Exercisable at	March 31, 2022		251,195		$	15.95	2.85 years	$	9,057,000
Vested and Expected to vest at	March 31, 2022		251,195		$	15.95	2.85 years	$	9,057,000

On January 21, 2022, Mr. Winfield exercised 90,000 of his vested stock options by surrendering 35,094 shares of the Company’s common stock at fair value as payment of the exercise price, resulting in a net issuance to him of 54,906 shares. No additional compensation expense was recorded related to the issuance.

-16-

NOTE 10 – SEGMENT INFORMATION

The Company operates in 3 reportable segments, the operation of the hotel (“Hotel Operations”), the operation of its multi-family residential properties (“Real Estate Operations”) and the investment of its cash in marketable securities and other investments (“Investment Transactions”). These 3 operating segments, as presented in the financial statements, reflect how management internally reviews each segment’s performance. Management also makes operational and strategic decisions based on this information.

Information below represents reported segments for the three and nine months ended March 31, 2022 and 2021. Operating income (loss) from hotel operations consists of the operation of the hotel and the garage. Operating income from real estate operations consists of the operation of rental properties. Operating gains (losses) from investment transactions consists of net investment gains (losses), impairment loss on other investments, net unrealized gain (loss) on other investments, dividend and interest income and trading and margin interest expense. The other segment consists of corporate general and administrative expenses and the income tax (expense) benefit for the entire Company.

SCHEDULE OF SEGMENT REPORTING INFORMATION

As of and for the three months	Hotel			Real Estate			Investment
ended March 31, 2022	Operations			Operations			Transactions		Corporate			Total
Revenues	$	6,632,000		$	3,826,000		$	-	$	-		$	10,458,000
Segment operating expenses		(6,544,000	)		(2,270,000	)		-		(580,000	)		(9,394,000	)
Segment income (loss)		88,000			1,556,000			-		(580,000	)		1,064,000
Interest expense - mortgage		(1,624,000	)		(564,000	)		-		-			(2,188,000	)
Depreciation and amortization expense		(576,000	)		(609,000	)		-		-			(1,185,000	)
Gain (loss) from debt extinguishment		2,000,000			(335,000	)		-		-			1,665,000
Gain from investments		-			-			725,000		-			725,000
Income tax benefit		-			-			-		711,000			711,000
Net (loss) income	$	(2,112,000	)	$	383,000		$	725,000	$	131,000		$	(873,000	)
Total assets	$	46,385,000		$	47,625,000		$	25,541,000	$	13,502,000		$	133,053,000

For the three months	Hotel			Real Estate			Investment
ended March 31, 2021	Operations			Operations			Transactions		Corporate			Total
Revenues	$	2,902,000		$	3,465,000		$	-	$	-		$	6,367,000
Segment operating expenses		(3,990,000	)		(1,944,000	)		-		(704,000	)		(6,638,000	)
Segment (loss) income		(1,088,000	)		1,521,000			-		(704,000	)		(271,000	)
Interest expense - mortgage		(1,642,000	)		(538,000	)		-		-			(2,180,000	)
Depreciation and amortization expense		(529,000	)		(598,000	)		-		-			(1,127,000	)
Gain from debt extinguishment		-			-			-		453,000			453,000
Gain from investments		-			-			5,404,000		-			5,404,000
Income tax expense		-			-			-		(880,000	)		(880,000	)
Net (loss) income	$	(3,259,000	)	$	385,000		$	5,404,000	$	(1,131,000	)	$	1,399,000

-17-

As of and for the nine months	Hotel			Real Estate			Investment
ended March 31, 2022	Operations			Operations			Transactions			Corporate			Total
Revenues	$	19,785,000		$	11,808,000		$	-		$	-		$	31,593,000
Segment operating expenses		(19,356,000	)		(6,620,000	)		-			(1,966,000	)		(27,942,000	)
Segment income (loss)		429,000			5,188,000			-			(1,966,000	)		3,651,000
Interest expense - mortgage		(4,939,000	)		(1,773,000	)		-			-			(6,712,000	)
Depreciation and amortization expense		(1,669,000	)		(1,799,000	)		-			-			(3,468,000	)
Gain (loss) from debt extinguishment		2,000,000			(335,000	)		-			-			1,665,000
Loss from investments		-			-			(3,900,000	)		-			(3,900,000	)
Income tax benefit		-			-			-			2,742,000			2,742,000
Net (loss) income	$	(4,179,000	)	$	1,281,000		$	(3,900,000	)	$	776,000		$	(6,022,000	)
Total assets	$	46,385,000		$	47,625,000		$	25,541,000		$	13,502,000		$	133,053,000

As of and for the nine months	Hotel			Real Estate			Investment
ended March 31, 2021	Operations			Operations			Transactions		Corporate			Total
Revenues	$	9,436,000		$	10,503,000		$	-	$	-		$	19,939,000
Segment operating expenses		(14,156,000	)		(5,932,000	)		-		(2,630,000	)		(22,718,000	)
Segment (loss) income		(4,720,000	)		4,571,000			-		(2,630,000	)		(2,779,000	)
Interest expense - mortgage		(5,010,000	)		(1,726,000	)		-		-			(6,736,000	)
Gain from debt extinguishment		-			-			-		453,000			453,000
Depreciation and amortization expense		(1,690,000	)		(1,809,000	)		-		-			(3,499,000	)
Gain from sale of real estate		-			12,043,000			-		-			12,043,000
Gain from investments		-			-			8,263,000		-			8,263,000
Income tax expense		-			-			-		(2,590,000	)		(2,590,000	)
Net (loss) income	$	(11,420,000	)	$	13,079,000		$	8,263,000	$	(4,767,000	)	$	5,155,000

NOTE 11 – RELATED PARTY AND OTHER FINANCING TRANSACTIONS

The following summarizes the balances of related party and other notes payable as of March 31, 2022 and June 30, 2021, respectively.

SCHEDULE OF RELATED PARTY AND OTHER NOTES PAYABLE

As of	March 31, 2022		June 30, 2021
Related party note payable - Hilton	$	2,455,000	$	2,692,000
Related party note payable - Aimbridge		1,208,000		1,396,000
SBA Loans		-		2,000,000
Total related party and other notes payable	$	3,663,000	$	6,088,000

Note payable to Hilton (Franchisor) is a self-exhausting, interest free development incentive note which is reduced by approximately $316,000 annually through 2030 by Hilton if the Partnership is still a Franchisee with Hilton.

On February 1, 2017, Operating entered into an HMA with Aimbridge to manage the Hotel with an effective takeover date of February 3, 2017. The term of the management agreement is for an initial period of 10 years commencing on the takeover date and automatically renews for an additional year not to exceed five years in aggregate subject to certain conditions. The HMA also provides for Aimbridge to advance a key money incentive fee to the Hotel for capital improvements in the amount of $2,000,000 under certain terms and conditions described in a separate key money agreement. The key money contribution shall be amortized in equal monthly amounts over an eight (8) year period commencing on the second anniversary of the takeover date. During the first quarter of fiscal year 2021, the Hotel obtained approval from Aimbridge to use the key money for hotel operations and the funds were exhausted by December 31, 2020. Unamortized portion of the key money is included in the related party notes payable in the condensed consolidated balance sheets.

-18-

Future minimum principal payments and amortizations for all related party and other financing transactions are as follows:

SCHEDULE OF FUTURE MINIMUM PRINCIPAL PAYMENTS

For the year ending June 30,

2022	$	142,000
2023		567,000
2024		567,000
2025		567,000
2026		567,000
Thereafter		1,253,000
Long term debt	$	3,663,000

To fund the redemption of limited partnership interests and to repay the prior mortgage of $42,940,000, Justice obtained a $97,000,000 mortgage loan and a $20,000,000 mezzanine loan in December 2013. The mortgage loan is secured by the Partnership’s principal asset, the Hotel. The mortgage loan bears an interest rate of 5.275% per annum with interest only payments due through January 2017. Beginning in February 2017, the loan began to amortize over a thirty-year period through its maturity date of January 2024. Outstanding principal balance on the loan was $89,818,000 and $90,745,000 as of March 31, 2022 and June 30, 2021, respectively. As additional security for the mortgage loan, there is a limited guaranty executed by Portsmouth in favor of the mortgage lender. The mezzanine loan is secured by the Operating membership interest held by Mezzanine and is subordinated to the Mortgage Loan. The mezzanine interest only loan had an interest rate of 9.75% per annum and a maturity date of January 1, 2024. As additional security for the mezzanine loan, there is a limited guaranty executed by Portsmouth in favor of the mezzanine lender. On July 31, 2019, Mezzanine refinanced the mezzanine loan by entering into a new mezzanine loan agreement (“New Mezzanine Loan Agreement”) with Cred Reit Holdco LLC in the amount of $20,000,000. The prior Mezzanine Loan which had a 9.75% per annum interest rate was paid off. Interest rate on the new mezzanine loan is 7.25% and the loan matures on January 1, 2024. Interest only payments are due monthly.

Effective May 11, 2017, InterGroup agreed to become an additional guarantor under the limited guaranty and an additional indemnitor under the environmental indemnity for Justice Investors limited partnership’s $97,000,000 mortgage loan and the $20,000,000 mezzanine loan. Pursuant to the agreement, InterGroup is required to maintain certain net worth and liquidity. As of March 31, 2022, InterGroup is in compliance with both requirements. However, due to the Hotel’s current low occupancy and its negative impact on the Hotel’s cash flow, Justice Operating Company, LLC have not been meeting certain of its loan covenants such as the Debt Service Coverage Ratio (“DSCR”) which would trigger the creation of a lockbox by the Lender for all cash collected by the Hotel. However, such lockbox has been created and utilized from the loan inception and will be in place up to loan maturity regardless of the DSCR.

On July 2, 2014, the Partnership obtained from InterGroup an unsecured loan in the principal amount of $4,250,000 at 12% per year fixed interest, with a term of 2 years, payable interest only each month. InterGroup received a 3% loan fee. The loan may be prepaid at any time without penalty. The loan was extended to July 31, 2022. On December 16, 2020, Justice and InterGroup entered into a loan modification agreement which increased Justice’s borrowing from InterGroup as needed up to $10,000,000. Upon the dissolution of Justice in December 2021, Portsmouth replaced Justice as the single member of Mezzanine and assumed Justice’s note payable to InterGroup in the amount of $11,350,000. On December 31, 2021, Portsmouth and InterGroup entered into a loan modification agreement which increased Portsmouth’s borrowing from InterGroup as needed up to $16,000,000. As of March 31, 2022 and June 30, 2021, the balance of the loan was $14,200,000 and $6,650,000, respectively, and is eliminated in the condensed consolidated balance sheets.

-19-

In July 2018, InterGroup obtained a revolving $5,000,000 line of credit (“RLOC”) from CIBC Bank USA (“CIBC”). On July 31, 2018, $2,969,000 was drawn from the RLOC to pay off the mortgage note payable at Intergroup Woodland Village, Inc. (“Woodland Village”) and a new mortgage note payable was established at Woodland Village due to InterGroup for the amount drawn. Woodland Village holds a three-story apartment complex in Santa Monica, California and is a subsidiary of Santa Fe and the Company. The RLOC carries a variable interest rate of 30-day LIBOR plus 3%. Interest is paid on a monthly basis. The RLOC and all accrued and unpaid interest were due in July 2019. In July 2019, the Company obtained a modification from CIBC which extended the maturity date of the RLOC from July 24, 2019 to July 23, 2020. The $2,969,000 mortgage due to InterGroup carries same terms as InterGroup’s RLOC. In July 2020, InterGroup entered into a second modification agreement with CIBC which extended the maturity date of its RLOC to July 21, 2021. The $2,969,000 mortgage due to InterGroup was also extended to July 1, 2021. On August 28, 2020, Santa Fe sold its 27-unit apartment complex located in Santa Monica, California for $15,650,000 and received net proceeds of $12,163,000 after selling costs and repayment of InterGroup’s RLOC of $2,985,000. Furthermore, pursuant to the Contribution Agreement between Santa Fe and InterGroup, Santa Fe paid InterGroup $662,000 from the sale.

On November 23, 2020, Santa Fe sold its 2-unit apartment complex in West Los Angeles, California to InterGroup for $1,530,000 in exchange for a reduction of $1,196,000 of its obligation to InterGroup. Santa Fe acquired the property on February 1, 2002 for $785,000. Outstanding mortgage on the property for $334,000 was simultaneously transferred to InterGroup. Santa Fe realized a gain on the sale of approximately $901,000, which was eliminated in consolidation at InterGroup. The sales price of the property represents its current value as of the sale date as appraised by a licensed independent third-party appraiser. The fairness of the sale terms of the transaction were reviewed and approved by the independent directors of Santa Fe and InterGroup, and unanimously approved by the entire Board of Directors of both companies.

As disclosed in its Definitive Information Statement on Schedule 14C, filed with the SEC on January 25, 2021, Santa Fe received shareholder approval to distribute its assets, as described and subsequently dissolve, all as set forth in the Information Statement. As InterGroup formerly owned 83.7% of the outstanding common stock of Santa Fe, the Company received cash of $5,013,000 and 422,998 shares of Portsmouth common stock in March 2021 as a result of the liquidation of Santa Fe. As a former 3.7% shareholder of Santa Fe, the Company’s President, Chairman of the Board and Chief Executive Officer, John Winfield, received cash of $221,000 and 18,641 shares of Portsmouth common stock in March 2021 as a result of the liquidation of Santa Fe. On April 12, 2021, Santa Fe received a filed stamped copy of its Articles of Dissolution from the State of Nevada, and Santa Fe is effectively fully dissolved and no longer in legal existence.

Four of the Portsmouth directors serve as directors of InterGroup. The Company’s Vice President Real Estate was elected President of Portsmouth in May 2021. The Company’s director and Chairman of the Audit Committee, William J. Nance, serves as Comstock’s director and Chairman of the Audit and Finance, Compensation and Nominating and Governance Committees of Comstock.

As Chairman of the Executive Strategic Real Estate and Securities Investment Committee, the Company’s President and Chief Executive Officer (CEO), John V. Winfield, directs the investment activity of the Company in public and private markets pursuant to authority granted by the Board of Directors. Mr. Winfield also serves as Chief Executive Officer and Chairman of the Board of Portsmouth and oversees the investment activity of Portsmouth. Effective June 2016, Mr. Winfield became the Managing Director of Justice. Depending on certain market conditions and various risk factors, the Chief Executive Officer and Portsmouth may, at times, invest in the same companies in which the Company invests. Such investments align the interests of the Company with the interests of related parties because it places the personal resources of the Chief Executive Officer and the resources of Portsmouth, at risk in substantially the same manner as the Company in connection with investment decisions made on behalf of the Company.

-20-

NOTE 12 – ACCOUNTS PAYABLE AND OTHER LIABILITIES - HOTEL

The following summarizes the balances of accounts payable and other liabilities – Hotel as of March 31, 2022 and June 30, 2021.

SCHEDULE OF ACCOUNTS PAYABLE AND OTHER LIABILITIES - HOTEL

As of	March 31, 2022		June 30, 2021

Payroll and related accruals	$	2,537,000	$	2,345,000
Trade payable		1,650,000		2,113,000
Withholding and other taxes payable		647,000		885,000
Advance deposits		492,000		161,000
Mortgage interest payable		407,000		582,000
Finance leases		298,000		664,000
Security deposit		52,000		52,000
Other payables		1,280,000		606,000
Total accounts payable and other liabilities - Hotel	$	7,363,000	$	7,408,000

As of March 31, 2022, the Company had finance lease obligations outstanding of $298,000. These finance leases expire in various years through 2023 at rates ranging from 4.62% to 6.25% per annum. Minimum future lease payments for assets under finance leases as of March 31, 2022 are as follows:

SCHEDULE OF MINIMUM FUTURE LEASE PAYMENTS FOR ASSETS

For the year ending June 30,

2022	$	119,000
2023		188,000
Total minimum lease payments		307,000
Less interest on finance lease		(9,000	)
Present value of future minimum lease payments	$	298,000

NOTE 13 – ACCOUNTS PAYABLE AND OTHER LIABILITIES

The following summarizes the balances of accounts payable and other liabilities as of March 31, 2022 and June 30, 2021.

SCHEDULE OF ACCOUNTS PAYABLE AND OTHER LIABILITIES

As of	March 31, 2022		June 30, 2021

Trade payable	$	689,000	$	485,000
Advance deposits		281,000		282,000
Property tax payable		416,000		559,000
Payroll and related accruals		54,000		42,000
Interest payable		244,000		142,000
Withholding and other taxes payable		262,000		867,000
Tenant security deposit		835,000		789,000
Other payables		259,000		191,000
Total accounts payable and other liabilities	$	3,040,000	$	3,357,000

NOTE 14 - NET LOSS PER SHARE APPLICABLE TO COMMON STOCKHOLDERS

Basic (loss) income per common share is computed by dividing net (loss) income by the weighted average number of common shares outstanding during the reporting period. Diluted loss per common share is computed similarly to basic loss per common share except that it reflects the potential dilution that could occur if dilutive securities or other obligations to issue common stock were exercised or converted into common stock.

The following table presents the potential common stock outstanding that was excluded from the computation of diluted net loss per share of common stock as of the periods presented because including them would have been antidilutive (amount in thousands):

SCHEDULE OF COMPUTATION OF DILUTED NET LOSS PER SHARE OF COMMON STOCK

	For the three and nine months ended March 31,
	2022		2021
Options outstanding		251,195		333,995
Total		251,195		333,995

NOTE 15 – SUBSEQUENT EVENT

The Company evaluated subsequent events through the date that the accompanying financial statements were issued, and has determined that no material subsequent events exist through the date of this filing.

-21-

Item 2 -

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FORWARD-LOOKING STATEMENTS AND PROJECTIONS

The Company may from time to time make forward-looking statements and projections concerning future expectations. When used in this discussion, the words “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “may,” “could,” “might” and similar expressions, are intended to identify forward-looking statements.

Such statements are subject to certain risks and uncertainties. These risks and uncertainties include, but are not limited to, the following: national and worldwide economic conditions, including the impact of recessionary conditions on tourism, travel and the lodging industry; the impact of terrorism and war on the national and international economies, including tourism, securities markets, energy and fuel costs; natural disasters; general economic conditions and competition in the hotel industry in the San Francisco area; seasonality, labor relations and labor disruptions; actual and threatened pandemics such as swine flu or the outbreak of COVID-19 or similar outbreaks; partnership distributions; the ability to obtain financing at favorable interest rates and terms; securities markets, regulatory factors, litigation and other factors discussed below in this Report and in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2021. These risks and uncertainties could cause actual results to differ materially from those projected. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as to the date hereof. The Company undertakes no obligation to publicly release the results of any revisions to those forward-looking statements, which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

NEGATIVE EFFECTS OF CIVIL AUTHORITY ACTIONS ON OUR BUSINESS

On February 25, 2020, the City of San Francisco issued the proclamation by the Mayor declaring the existence of a local emergency. The negative effects of the civil authority actions related to the novel strain of coronavirus (“COVID-19”) on our business have been significant. In March 2020, the World Health Organization declared COVID-19 a global pandemic. This contagious virus, which has continued to spread, has adversely affected workforces, customers, economies and financial markets globally. It has also disrupted the normal operations of many businesses, including ours. To mitigate the harm from the pandemic, on March 16, 2020, the City and County of San Francisco, along with a group of five other Bay Area counties and the City of Berkeley, issued parallel health officer orders imposing shelter in place limitations across the Bay Area, requiring everyone to stay safe at home except for certain essential needs. Since February 2020, several unfavorable events and civil authority actions have unfolded causing demand for our hotel rooms to suffer including cancellations of all citywide conventions, reduction of flights in and out of the Bay Area and decline in both leisure and business travel.

In December 2020, due to the surge in COVID-19 cases and hospitalizations, the Health Officer of the City and County of San Francisco suspended or restricted certain activities. Health Order C19-07q (the “Order”) incorporates suspensions, reductions in capacity limits, and other restrictions contained in the Regional Stay At Home Order issued by the California Department of Public Health on December 3, 2020. Effective December 17, 2020, the Bay Area Region, including San Francisco, was required to comply with the State’s December 3, 2020 Regional Stay-at-Home Order. The Order strongly discouraged anyone in the County from travelling for leisure, recreation, business, or other purposes that could be postponed until after the surge. With limited exceptions, this Order imposed a mandatory quarantine on anyone traveling, moving, or returning to the County from anywhere outside the Bay Area. Effective January 20, 2021, Health Order C19- 07r revised and replaced the previous Order; it continued to temporarily prohibit certain businesses and activities from resuming but allowed certain other businesses, activities, travel, and governmental functions to occur subject to specified health and safety restrictions, limitations, and conditions to limit the transmission of COVID-19.

-22-

On March 24, 2021, the City and County of San Francisco announced it moved into the orange tier which removed the suggested Shelter in Place for guests travelling to San Francisco. This was a very positive step for the hotel community. This tier opened activities in the city including expanded restaurant capacities, museums, and attractions. For the hotel it allowed for guests to gather in public spaces and for outlets and amenities to open at limited capacities including fitness centers. It did not change the very stringent cleaning and sanitation requirements set forth by the Health Officer of the City and County of San Francisco which proved to be a costly measure to maintain. Effective May 6, 2021, the City and County of San Francisco moved into the yellow tier guidelines. We continue to closely monitor the very fluid changes that the Center for Disease Control, San Francisco Department of Health and other authorities implement with regards to the COVID-19 pandemic.

On August 20, 2021, San Francisco announced vaccination requirements for indoor activities. This order requires restaurants, theaters, and entertainment venues where food or drink is served inside, as well as gyms, recreation facilities, yoga studios, dance studios and other fitness establishments, clubs involving elevated breathing to show proof of vaccination.

On January 11, 2022, a new Health Order has been issued. The primary change to the Order is to comply with changes the State made lowering the threshold for mega events to 500 attendees indoor and 5,000 attendees outdoor beginning January 15, 2022. On March 17, 2022, the State of California announced that beginning on April 1, 2022, it will no longer require that people attending Indoor Mega-Event (i.e., events with 1,000 or more attendees) provide proof of vaccination or negative testing to gain entry. Instead, the State strongly recommend that venues hosting Indoor Mega-Events continue to impose that requirement.

The San Francisco hospitality market has seen the two largest citywide events go virtual with DreamForce in September 2021 and JP Morgan Healthcare Conference in January 2022. RSA Conference originally scheduled for February 2022 was moved to June 2022 and Google Cloud Next was cancelled for 2022. As of the date of this report, the market is seeing slow and steady improvement month over month. Rates in the market grew roughly 20% from February 2022 to March 2022 as demand is steadily increasing, particularly midweek where it has been the softest. Demand generators are returning to the market with the largest being Game Developers Conference in March 2022. Although it was approximately half of the pre-COVID attendance, it lifted the market to the best RevPAR we have seen since March 2020. April 2022 continues the trend with midweek rates rising and another strong performance from the RIMS citywide. San Francisco has two more citywide conferences in May 2022 and the momentum continues into the summer. The cancellations and pushing back of these major events have stopped, providing cautious optimism about the market’s ability to recover in 2022 and beyond.

In response to the decrease in demand, we have since furloughed most managers at the Hotel except for members of the executive team and continue to limit hourly staff to a minimum. By the end of March 2020, we had temporarily closed all our food and beverage outlets, valet parking, concierge and bell services, fitness center, as well as the executive lounge facility. We continue to implement social distancing standards and cleaning processes designed by Aimbridge and Hilton to keep employees and guests safe. The full impact and duration of the COVID-19 outbreak continues to evolve as of the date of this Annual Report. The pandemic effectively eliminated our ability to generate any profits, due to the drastic decline in both leisure and business travel. As a result, management believes the ongoing length and severity of the economic downturn caused by the pandemic will have a material adverse impact on our future business, financial condition, liquidity and financial results. We are also assessing the potential impact on the impairment analysis of our long-lived assets and the realization of our deferred tax assets. As of the date of this report, the effects of the pandemic continue to affect our economy, business and leisure travel, and our needs to continue to curtail certain revenue generating activities at the Hotel. We expect that the effects will continue to have a material adverse effect on our business until the pandemic ends.

-23-

As a result of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) signed into law on March 27, 2020, additional avenues of relief may be available to workers and families through enhanced unemployment insurance provisions and to small businesses through programs administered by the Small Business Administration (“SBA”). The CARES Act includes, among other things, provisions relating to payroll tax credits and deferrals, net operating loss carryback periods, alternative minimum tax credits and technical corrections to tax depreciation methods for qualified improvement property. The CARES Act also established a Paycheck Protection Program (“PPP”), whereby certain small businesses are eligible for a loan to fund payroll expenses, rent, and related costs. On April 9, 2020, Justice entered into a loan agreement (“SBA Loan - Justice”) with CIBC Bank USA under the CARES Act. Justice received proceeds of $4,719,000 from the SBA Loan - Justice. In accordance with the requirements of the CARES Act, Justice has used all proceeds from the SBA Loan for payroll costs and other qualified expenses. The SBA Loan - Justice was scheduled to mature on April 9, 2022 and had a 1.00% interest rate and was subject to the terms and conditions applicable to loans administered by the U.S. Small Business Administration under the CARES Act. On April 27, 2020, InterGroup entered into a loan agreement (“SBA Loan - InterGroup”) with CIBC Bank USA under the CARES Act and received loan proceeds in the amount of $453,000. As of June 30, 2021, InterGroup used all the $453,000 loan proceeds in qualified payroll expenses. The SBA Loan – InterGroup was scheduled to mature on April 27, 2022 and had a 1.00% interest rate. Both the SBA Loan – Justice and SBA Loan – InterGroup (collectively the “SBA Loans”) were forgiven in full by the SBA as of June 30, 2021.

RESULTS OF OPERATIONS

As of March 31, 2022, the Company owns approximately 75% of the common shares of Portsmouth Square, Inc. Historically, the Company’s principal source of revenue is derived from the investment of its subsidiary, Portsmouth, in the Justice Investors Limited Partnership (“Justice” or the “Partnership”) inclusive of hotel room revenue, food and beverage revenue, garage revenue, and revenue from other operating departments. Justice owned the Hotel and related facilities, including a five-level underground parking garage up to its dissolution on December 23, 2021 when Portsmouth replaced Justice as the owner of the Hotel. The financial statements of Justice had been consolidated with those of the Company. However, the impact of the COVID-19 pandemic is highly uncertain and management expects that the ongoing length and severity of the economic downturn will have a material adverse impact on our business, financial condition, liquidity and financial results.

The Hotel is a full-service Hilton brand hotel pursuant to a Franchise License Agreement (the “License Agreement”) with Hilton. The Partnership entered into the License Agreement on December 10, 2004. The term of the License Agreement was for an initial period of 15 years commencing on the opening date, with an option to extend the License Agreement for another five years, subject to certain conditions. On June 26, 2015, Operating and Hilton entered into an amended franchise agreement which extended the License Agreement through 2030, modified the monthly royalty rate, extended geographic protection to Operating and also provided the Partnership certain key money cash incentives to be earned through 2030. The key money cash incentives were received on July 1, 2015.

Aimbridge Hospitality (“Aimbridge”) manages the Hotel under certain Hotel management agreement (“HMA”) with Operating. The term of the management agreement is for an initial period of ten years commencing on the February 3, 2017 date and automatically renews for successive one (1) year periods, to not exceed five years in the aggregate, subject to certain conditions. Under the terms on the HMA, base management fee payable to Aimbridge shall be one and seven-tenths percent (1.70%) of total Hotel revenue.

In addition to the operations of the Hotel, the Company also generates income from the ownership, management and, when appropriate, sale of real estate. Properties include sixteen apartment complexes, one commercial real estate property, and three single-family houses as strategic investments. The properties are located throughout the United States, but are concentrated in Texas and Southern California. The Company also has an investment in unimproved real property. All of the Company’s residential and commercial rental operating properties are managed in-house.

The Company acquires its investments in real estate and other investments utilizing cash, securities, or debt, subject to approval or guidelines of the Board of Directors. The Company also invests in income-producing instruments, equity, and debt securities from time to time and will consider other investments if such investments offer growth or profit potential.

-24-

Three Months Ended March 31, 2022 Compared to Three Months Ended March 31, 2021

The Company had a net loss of $873,000 for the three months ended March 31, 2022 compared to a net income of $1,399,000 for the three months ended March 31, 2021. The change is primarily attributable to $906,000 gain on marketable securities in the three months ended March 31, 2022 as compared to $5,638,000 gain on marketable securities for the three months ended March 31, 2021.

Hotel Operations

The Company had net loss from Hotel operations of $2,112,000 for the three months ended March 31, 2022 compared to net loss of $3,259,000 for the three months ended March 31, 2021. The change is primarily attributable to the increase in Hotel revenue.

The following table sets forth a more detailed presentation of Hotel operations for the three months ended March 31, 2022 and 2021.

For the three months ended March 31,	2022			2021
Hotel revenues:
Hotel rooms	$	5,505,000		$	2,368,000
Food and beverage		372,000			17,000
Garage		677,000			479,000
Other operating departments		78,000			38,000
Total hotel revenues		6,632,000			2,902,000
Operating expenses excluding depreciation and amortization		(6,544,000	)		(3,990,000	)
Operating loss before interest, depreciation and amortization		88,000			(1,088,000	)
Interest expense - mortgage		(1,624,000	)		(1,642,000	)
Depreciation and amortization expense		(576,000	)		(529,000	)
Net loss from Hotel operations	$	(2,112,000	)	$	(3,259,000	)

For the three months ended March 31, 2022, the Hotel had operating income of $88,000 before interest expense, depreciation, and amortization on total operating revenues of $6,632,000 compared to operating loss of $1,088,000 before interest expense, depreciation, and amortization on total operating revenues of $2,902,000 for the three months ended March 31, 2021. For the three months ended March 31, 2022, room revenues increased by $3,137,000, food and beverage revenue increased by $355,000, and garage revenue increased by $198,000, compared to the three months ended March 31, 2021. The year over year increase in all the revenue sources are the result of the recovery from the business interruption attributable to a variety of responses by federal, state, and local civil authority to the COVID-19 outbreak since March 2020. Total operating expenses increased by $2,554,000 due to increase in salaries and wages, union health insurance, repairs and maintenance, credit card fees, management fees, and franchise fees.

The following table sets forth the average daily room rate, average occupancy percentage and revenue per occupied room (“RevPAR”, calculated by multiplying the hotel’s average daily room rate by its occupancy percentage) of the Hotel for the three months ended March 31, 2022 and 2021.

Three Months Ended March 31,	Average Daily Rate		Average Occupancy %			RevPAR

2022	$	149		74	%	$	110
2021	$	103		47	%	$	48

The Hotel’s revenues increased by 128% this quarter as compared to the previous comparable quarter. Average daily rate increased by $46, average occupancy increased by 27%, and RevPAR increased by $62 for the three months ended March 31, 2022 compared to the three months ended March 31, 2021.

Real Estate Operations

Net income from real estate operations for the three months ended March 31, 2022 decreased by $2,000 to $383,000 compared to $385,000 for the three months ended March 31, 2021 due to increase in mortgage interest expense. Revenue from real estate operations increased by $361,000 year over year due to increase in market rent and reduction in bad debt. All the Company’s properties are managed in-house. Management continues to review and analyze the Company’s real estate operations to improve occupancy and rental rates and to reduce expenses and improve efficiencies.

-25-

Investment Transactions

The Company had a net gain on marketable securities of $906,000 for the three months ended March 31, 2022 compared to a net gain on marketable securities of $5,638,000 for the three months ended March 31, 2021. For the three months ended March 31, 2022, the Company had a net realized gain of $127,000 and a net unrealized gain of $779,000. For the three months ended March 31, 2021, the Company had a net realized gain of $267,000 and a net unrealized gain of $5,371,000. Gains and losses on marketable securities may fluctuate significantly from period to period in the future and could have a significant impact on the Company’s results of operations. However, the amount of gain or loss on marketable securities for any given period may have no predictive value and variations in amount from period to period may have no analytical value. For a more detailed description of the composition of the Company’s marketable securities see the Marketable Securities section below.

Nine months ended March 31, 2022 compared to nine months ended March 31, 2021

The Company had net loss of $6,022,000 for the nine months ended March 31, 2022 compared to net income of $5,155,000 for the nine months ended March 31, 2021. The change is primarily attributable to the $12,043,000 gain from sale of real estate in August 2020 and $3,613,000 loss on marketable securities in the nine months ended March 31, 2022.

Hotel Operations

The Company had net loss from Hotel operations of $4,179,000 for the nine months ended March 31, 2022 compared to net loss of $11,420,000 for the nine months ended March 31, 2021. The change is primarily attributable to the increase in Hotel revenue.

The following table sets forth a more detailed presentation of Hotel operations for the nine months ended March 31, 2022 and 2021.

For the nine months ended March 31,	2022			2021
Hotel revenues:
Hotel rooms	$	16,285,000		$	7,842,000
Food and beverage		934,000			130,000
Garage		2,352,000			1,373,000
Other operating departments		214,000			91,000
Total hotel revenues		19,785,000			9,436,000
Operating expenses excluding depreciation and amortization		(19,356,000	)		(14,156,000	)
Operating income (loss) before interest, depreciation and amortization		429,000			(4,720,000	)
Gain on extinguishment of debt		2,000,000			-
Interest expense - mortgage		(4,939,000	)		(5,010,000	)
Depreciation and amortization expense		(1,669,000	)		(1,690,000	)
Net loss from Hotel operations	$	(4,179,000	)	$	(11,420,000	)

For the nine months ended March 31, 2022, the Hotel had operating income of $429,000 before interest expense, depreciation, and amortization on total operating revenues of $19,785,000 compared to operating loss of $4,720,000 before interest expense, depreciation, and amortization on total operating revenues of $9,436,000 for the nine months ended March 31, 2021. For the nine months ended March 31, 2022, room revenues increased by $8,443,000, food and beverage revenue increased by $804,000, and garage revenue increased by $979,000, compared to the nine months ended March 31, 2021. The year over year increase in all the revenue sources are the result of the recovery from the business interruption attributable to a variety of responses by federal, state, and local civil authority to the COVID-19 outbreak since March 2020. Total operating expenses increased by $5,200,000 due to increase in salaries and wages, frequent stay program costs, union health insurance, repairs and maintenance, credit card fees, management fees, travel agent commission, and franchise fees.

-26-

The following table sets forth the average daily room rate, average occupancy percentage and RevPAR of the Hotel for the nine months ended March 31, 2022 and 2021.

Nine Months Ended March 31,	Average Daily Rate		Average Occupancy %			RevPAR

2022	$	143		76	%	$	108
2021	$	106		49	%	$	52

The Hotel’s revenues increased by 109% for the nine months ended March 31, 2022 as compared to the nine months ended March 31, 2021. Average daily rate increased by $37, average occupancy increased by 27%, and RevPAR increased by $56 for the nine months ended March 31, 2022 compared to the nine months ended March 31, 2021.

Real Estate Operations

Net income from real estate operations for the nine months ended March 31, 2022 decreased by $11,798,000 compared to the nine months ended March 31, 2021 due to the $12,043,000 gain from sale of real estate in August 2020. Revenue from real estate operations increased by $1,305,000 year over year due to reduction in vacancy and bad debt. All the Company’s properties are managed in-house. Management continues to review and analyze the Company’s real estate operations to improve occupancy and rental rates and to reduce expenses and improve efficiencies.

Investment Transactions

The Company had a net loss on marketable securities of $3,613,000 for the nine months ended March 31, 2022 compared to a net gain on marketable securities of $8,937,000 for the nine months ended March 31, 2021. For the nine months ended March 31, 2022, the Company had a net realized loss of $874,000 and a net unrealized loss of $2,739,000. For the nine months ended March 31, 2022, Company had a net realized loss of $2,581,000 from its investment in Comstock. For the nine months ended March 31, 2021, the Company had a net realized loss of $667,000 and a net unrealized gain of $9,604,000. Gains and losses on marketable securities may fluctuate significantly from period to period in the future and could have a significant impact on the Company’s results of operations. However, the amount of gain or loss on marketable securities for any given period may have no predictive value and variations in amount from period to period may have no analytical value. For a more detailed description of the composition of the Company’s marketable securities see the Marketable Securities section below.

-27-

MARKETABLE SECURITIES

The following table shows the composition of the Company’s marketable securities portfolio as of March 31, 2022 and June 30, 2021 by selected industry groups.

			% of Total
As of March 31, 2022			Investment
Industry Group	Fair Value		Securities

Financial services	$	9,874,000		38.7	%
Communication services		5,166,000		20.2	%
REITs and real estate companies		4,510,000		17.7	%
Energy		1,974,000		7.7	%
Industrials		1,180,000		4.6	%
Technology		1,155,000		4.5	%
Basic material		842,000		3.3	%
Consumer cyclical		438,000		1.7	%
Healthcare		202,000		0.8	%
Utilities		200,000		0.8	%
	$	25,541,000		100.0	%

			% of Total
As of June 30, 2021			Investment
Industry Group	Fair Value		Securities

REITs and real estate companies	$	11,624,000		32.5	%
Energy		6,374,000		17.8	%
Communication services		4,872,000		13.6	%
Financial services		3,873,000		10.8	%
Industrials		3,746,000		10.5	%
Basic material		1,797,000		5.0	%
Consumer cyclical		1,702,000		4.8	%
Healthcare		981,000		2.7	%
Technology		442,000		1.2	%
Other		381,000		1.1	%
	$	35,792,000		100.0	%

As of March 31, 2022, the Company’s investment portfolio is diversified with 63 different equity positions. The Company held two equity securities that are more than 10% of the equity value of the portfolio. The largest security position represents 29% of the portfolio and consists of the common stock of Berkshire Hathaway Inc. (NYSE: BRKA) which is included in the financial services industry group. The second largest security position represents 20% of the portfolio and consists of the preferred stock of Paramount Global (NASDAQ: PARAP) which is included in the communication services industry group.

As of June 30, 2021, the Company’s investment portfolio is diversified with 83 different equity positions. The Company holds two equity securities that comprised more than 10% of the equity value of the portfolio. The two largest security positions represent 12% and 11% of the portfolio and consists of the common stock of DigitalBridge Group, Inc. (NASDAQ: DBRG) and Viacom CBS, Inc. (NASDAQ: VIACP), which are included in the REITs and real estate companies and communication services industry group, respectively.

-28-

The following table shows the net (loss) gain on the Company’s marketable securities and the associated margin interest and trading expenses for the respective periods:

For the three months ended March 31,	2022			2021

Net gain on marketable securities	$	906,000		$	768,000
Net gain on marketable securities - Comstock		-			4,870,000
Impairment loss on other investments		-			(30,000	)
Dividend and interest income		158,000			158,000
Margin interest expense		(212,000	)		(238,000	)
Trading and management expenses		(127,000	)		(124,000	)
Net gain from investment transactions	$	725,000		$	5,404,000

For the nine months ended March 31,	2022			2021

Net (loss) gain on marketable securities	$	(1,032,000	)	$	8,886,000
Net (loss) gain on marketable securities - Comstock		(2,581,000	)		51,000
Impairment loss on other investments		(41,000	)		(119,000	)
Dividend and interest income		807,000			363,000
Margin interest expense		(638,000	)		(519,000	)
Trading and management expenses		(415,000	)		(399,000	)
Net (loss) gain from investment transactions	$	(3,900,000	)	$	8,263,000

FINANCIAL CONDITION AND LIQUIDITY

On December 16, 2020, Justice and InterGroup entered into a loan modification agreement which increased Justice’s borrowing from InterGroup as needed up to $10,000,000. Upon the dissolution of Justice in December 2021, Portsmouth assumed Justice’s note payable to InterGroup in the amount of $11,350,000. On December 2021, Portsmouth and InterGroup entered into a loan modification agreement which increased Portsmouth’s borrowing from InterGroup as needed up to $16,000,000. During the nine months ending March 31, 2022, InterGroup advanced $7,550,000 to the Hotel, bringing the total amount due to InterGroup to $14,200,000 at March 31, 2022.

-29-

OFF-BALANCE SHEET ARRANGEMENTS

The Company has no off-balance sheet arrangements.

MATERIAL CONTRACTUAL OBLIGATIONS

The following table provides a summary as of March 31, 2022, the Company’s material financial obligations which also includes interest payments.

			3 Months		Year		Year		Year		Year
	Total		2022		2023		2024		2025		2026		Thereafter
Mortgage and subordinated notes payable	$	195,528,000	$	841,000	$	12,960,000	$	108,321,000	$	3,866,000	$	1,066,000	$	68,474,000
Related party notes payable		3,662,000		142,000		567,000		567,000		567,000		567,000		1,252,000
Interest		32,710,000		2,678,000		8,723,000		5,376,000		2,241,000		2,126,000		11,566,000
Total	$	231,900,000	$	3,661,000	$	22,250,000	$	114,264,000	$	6,674,000	$	3,759,000	$	81,292,000

IMPACT OF INFLATION

Hotel room rates are typically impacted by supply and demand factors, not inflation, since rental of a hotel room is usually for a limited number of nights. Room rates can be, and usually are, adjusted to account for inflationary cost increases. Since Aimbridge has the power and ability to adjust hotel room rates on an ongoing basis, there should be minimal impact on partnership revenues due to inflation. Partnership revenues are also subject to interest rate risks, which may be influenced by inflation. For the two most recent fiscal years, the impact of inflation on the Company’s income is not viewed by management as material.

The Company’s residential rental properties provide income from short-term operating leases and no lease extends beyond one year. Rental increases are expected to offset anticipated increased property operating expenses.

-30-

CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES

Critical accounting policies are those that are most significant to the presentation of our financial position and results of operations and require judgments by management in order to make estimates about the effect of matters that are inherently uncertain. The preparation of these condensed financial statements requires us to make estimates and judgments that affect the reported amounts in our consolidated financial statements. We evaluate our estimates on an on-going basis, including those related to the consolidation of our subsidiaries, to our revenues, allowances for bad debts, accruals, asset impairments, other investments, income taxes and commitments and contingencies. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. The actual results may differ from these estimates or our estimates may be affected by different assumptions or conditions. There have been no material changes to the Company’s critical accounting policies during the nine months ended March 31, 2022. Please refer to the Company’s Annual Report on Form 10-K for the year ended June 30, 2021 for a summary of the critical accounting policies.

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

We are a smaller reporting company and therefore, we are not required to provide information required by this Item of Form 10-Q.

Item 4.

Controls and Procedures.

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

The Company’s management, with the participation of the Company’s Chief Executive Officer and Principal Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the quarterly period covered by this Quarterly Report on Form 10-Q. Based upon such evaluation, the Chief Executive Officer and Principal Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures are effective in ensuring that information required to be disclosed in this filing is accumulated and communicated to management and is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission rules and forms.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

There have been no changes in the Company’s internal control over financial reporting during the last quarterly period

covered by this Quarterly Report on Form 10-Q that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II.

OTHER INFORMATION

Item 1.

LEGAL PROCEEDINGS

The Company may be subject to legal proceedings, claims, and litigation arising in the ordinary course of business. The Company will defend itself vigorously against any such claims. Management does not believe that the impact of such matters will have a material effect on the financial conditions or result of operations when resolved.

Item 1A.

RISK FACTORS

As a smaller reporting company, we are not required to provide the information required by this Item.

-31-

Item 2.

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

There have been no events that are required to be reported under this Item.

Item 3.

DEFAULTS UPON SENIOR SECURITIES

There have been no events that are required to be reported under this Item.

Item 4.

MINE SAFETY DISCLOSURES

There have been no events that are required to be reported under this Item.

Item 5.

OTHER INFORMATION

There have been no events that are required to be reported under this Item.

Item 6.

EXHIBITS

31.1	Certification of Principal Executive Officer of Periodic Report Pursuant to Rule 13a-14(a) and Rule 15d-14(a).
31.2	Certification of Principal Financial Officer of Periodic Report Pursuant to Rule 13a-14(a) and Rule 15d-14(a).
32.1	Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350.
32.2	Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350.

101.INS	Inline XBRL Instance Document

101.SCH	Inline XBRL Taxonomy Extension Schema

101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase

101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase

101.LAB	Inline XBRL Taxonomy Extension Label Linkbase

101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase

104	Cover Page Interactive Data File (embedded within the Inline XBRL document)

-32-

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	THE INTERGROUP CORPORATION
	(Registrant)

Date: April 29, 2022	by	/s/ John V. Winfield
		John V. Winfield
		President, Chairman of the Board and
		Chief Executive Officer
		(Principal Executive Officer)

Date: April 29, 2022	by	/s/ Danfeng Xu
		Danfeng Xu
		Treasurer and Controller
		(Principal Financial Officer)

-33-

Positive
Negative
Uncertain
Constraining
Legalese
Litigous
Readability	H.S. freshman Avg

The InterGroup Corporation (INTG) 10-Q2022 Q3 Quarterly report

Content analysis