FORWARD-LOOKING STATEMENTS AND PROJECTIONS





This quarterly report on Form 10-Q contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933, as amended
("Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as
amended ("Exchange Act"). Forward-looking statements include, but are not
limited to, statements related to our expectations regarding the performance of
our business, our financial results, our liquidity and capital resources, the
impact to our business and financial condition, and measures being taken in
response to the novel strain of coronavirus and the disease it causes
("COVID-19"), the effects of competition and the effects of future legislation
or regulations and other non-historical statements. Forward-looking statements
include all statements that are not historical facts, and in some cases, can be
identified by the use of forward-looking terminology such as the words
"outlook," "believes," "expects," "potential," "continues," "may," "will,"
"should," "could," "seeks," "projects," "predicts," "intends," "plans,"
"estimates," "anticipates" or the negative version of these words or other
comparable words. You should not rely on forward-looking statements since they
involve known and unknown risks, uncertainties and other factors which are, in
some cases, beyond our control and which could materially affect our results of
operations, financial condition, cash flows, performance or future achievements
or events.



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; 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, 2022.
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.



COVID19 UPDATE



The novel strain of coronavirus and the disease it causes ("COVID-19") have
continued to affect the hospitality industry and our business. Beginning in
March 2020, travel restrictions and mandated closings of non-essential
businesses were imposed, which resulted in temporary suspensions of operations
in many hotels in San Francisco, however, the Company did not suspend operations
and did not close the hotel. As vaccination rates across the country increased
and COVID-19 related restrictions were eased or removed, we saw an increase in
travel and hospitality spending beginning in the second calendar quarter of
2021. During the second quarter of calendar year 2022, we continued to witness
robust leisure demand and an acceleration in group and business transient
demand. However, the potential for an economic slowdown or a recession during
the second half of 2022 may disrupt the positive momentum at the Company's

hotel
and our industry.



We believe the distribution of the COVID-19 vaccine during 2021 drove the
improvement in traveler sentiment we experienced and resulted in an improvement
in occupancy, Average Daily Rate ("ADR") and Revenue per Available Room
("RevPAR") during 2021. If additional virus variants emerge causing re-imposed
widespread travel restrictions, the hospitality industry will be negatively
affected. While there can be no assurances that the Company will not experience
further fluctuations in hotel revenues or earnings due to the uncertainty of
COVID-19 and other macroeconomic factors, such as inflation, increases in
interest rates, potential economic slowdown or a recession and geopolitical
conflicts, we expect to continue to recover through the remainder of fiscal year
2023 based on current demand trends.



- 17 -







RESULTS OF OPERATIONS



As of September 30, 2022, the Company owned approximately 75.0% of the common
shares of Portsmouth Square, Inc. The Company's principal sources of revenue are
revenues from the hotel owned by Portsmouth, rental income from its investments
in multi-family and commercial real estate properties, and income received from
investment of its cash and securities assets.



Portsmouth's primary asset is a 544-room hotel property located at 750 Kearny
Street, San Francisco, California 94108, known as the "Hilton San Francisco
Financial District" (the "Hotel" or the "Property") and related facilities,
including a five-level underground parking garage. The financial statements of
Portsmouth have been consolidated with those of the Company.



In addition to the operations of the Hotel, the Company also generates income
from the ownership and management of its 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

in
Hawaii.



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 and will consider other investments if such
investments offer growth or profit potential.



Three Months Ended September 30, 2022 Compared to Three Months Ended September 30, 2021


The Company had a net loss of $201,000 and $2,906,000 for the three months ended
September 30, 2022 September 30, 2021, respectively. The decrease was primarily
attributable to increased revenues at the Hotel and offset by higher operating
costs.



Hotel Operations

The Company had net income from Hotel operations of $721,000 for the three months ended September 30, 2022 compared to net loss of $1,743,000 for the three months ended September 30, 2021. The change is primarily attributable to increase in Hotel revenue and occupancy.

The following table sets forth a more detailed presentation of Hotel operations for the three months ended September 30, 2022 and 2021:


For the three months ended September 30,                2022
2021
Hotel revenues:
Hotel rooms                                        $   10,803,000     $    5,562,000
Food and beverage                                         535,000            266,000
Garage                                                    822,000            907,000
Other operating departments                               150,000             70,000
Total hotel revenues                                   12,310,000          6,805,000
Operating expenses excluding depreciation and
amortization                                           (9,306,000 )       (6,333,000 )
Operating income before interest, depreciation
and amortization                                        3,004,000          

472,000


Interest expense - mortgage                            (1,632,000 )       (1,661,000 )
Depreciation and amortization expense                    (651,000 )         (554,000 )
Net income (loss) from Hotel operations            $      721,000     $   (1,743,000 )

For the three months ended September 30, 2022, the Hotel had operating income of $3,004,000 before interest expense, depreciation, and amortization on total operating revenues of $12,310,000 compared to operating income of $472,000 before interest expense, depreciation, and amortization on total operating revenues of $6,805,000 for the three months ended September 30, 2021.





- 18 -







For the three months ended September 30, 2022, room revenues increased by
$5,241,000, food and beverage revenue increased by $269,000 and garage decreased
by $85,000 due to less people driving into the City and taking public
transportation as the COVID-19 pandemic subsided and restrictions were lifted,
compared to the three months ended September 30, 2021. The year over year
increase in all the revenue sources except in garage revenues, are as a 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 $2,973,000 due to
increase in salaries and wages, commission, credit card fees, management fees,
and franchise fees.



The following table sets forth the average daily room rate, average occupancy
percentage and RevPAR of the Hotel for the three months ended September 30,

2022
and 2021.



   Three Months         Average           Average

Ended September 30, Daily Rate Occupancy % RevPAR



       2022           $        230                94 %   $    216
       2021           $        141                79 %   $    111

The Hotel's revenues increased by 81% this quarter as compared to the previous comparable quarter. Average daily rate increased by $89, average occupancy increased by 15%, and RevPAR increased by $105 for the three months ended September 30, 2022 compared to the three months ended September 30, 2021.





Real Estate Operations



Revenue from real estate operations decreased to $4,078,000 for the three months
ended September 30, 2022 from $4,116,000 for the three months ended September
30, 2021 primarily due to increased vacancy at its Missouri property which is
undergoing renovation and a rebranding campaign. Real estate operating expenses
increased to $2,191,000 from $2,074,000 year over year primarily due to
increased insurance expense, and painting - contract labor and maintenance and
repair expenses. 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 $810,000 for the three
months ended September 30, 2022 compared to a net loss on marketable securities
of $2,168,000 for the three months ended September 30, 2021. For the three
months ended September 30, 2022, the Company had a net realized loss of $800,000
and a net unrealized loss of $10,000. For the three months ended September 30,
2021, the Company had a net realized gain of $2,253,000 and a net unrealized
loss of $4,421,000.


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.





The Company and its subsidiary Portsmouth, compute and file income tax returns
and prepare discrete income tax provisions for financial reporting. The income
tax benefit during the three months ended September 30, 2022 and 2021 represents
primarily the combined income tax effect of Portsmouth's pretax loss which
includes the net loss from the Hotel and the pre-tax loss from InterGroup
(standalone). InterGroup and Portsmouth file their respective income tax returns
on a calendar year basis.



- 19 -







MARKETABLE SECURITIES



The following table shows the composition of the Company's marketable securities
portfolio as of September 30, 2022 and June 30, 2022 by selected industry
groups.



                                                    % of Total
   As of September 30, 2022                         Investment
        Industry Group             Fair Value       Securities

REITs and real estate companies   $  4,315,000               40 %
Basic material                       1,301,000               12 %
Technology                           1,081,000               10 %
Financial services                   1,045,000               10 %
Communication services                 948,000                9 %
Consumer cyclical                      592,000                6 %
Energy                                 483,000                5 %
Industrials                             22,000                0 %
Other                                  900,000                8 %
Total                             $ 10,687,000              100 %




                                                    % of Total
      As of June 30, 2022                           Investment
        Industry Group             Fair Value       Securities

REITs and real estate companies   $  3,289,000               30 %
Communication services               2,787,000               25 %
Financial services                   1,755,000               16 %
Technology                             815,000                7 %
Basic material                         769,000                7 %
Consumer cyclical                      693,000                6 %
Industrials                            385,000                4 %
Energy                                 279,000                3 %
Other                                  277,000                2 %
                                  $ 11,049,000              100 %




As of September 30, 2022, the Company's investment portfolio is diversified with
35 different equity positions. The Company held two equity securities that are
more than 10% of the equity value of the portfolio each. The largest security
position represents 25% of the portfolio and consists of the common stock of
American Realty Investors, Inc. (NYSE: ARL) which is included in the REITs and
real estate companies services industry group. The second largest position
represents 13% of the portfolio and consists of the common stock of Essex
Property Trust, Inc. (NYSE: ESS) which is included in REITs and real estate
companies.



As of June 30, 2022, the Company's investment portfolio is diversified with 38
different equity positions. The Company holds three equity securities that
comprised more than 10% of the equity value of the portfolio. The three largest
security positions represent 23%, 20%, and 13% of the portfolio and consists of
the common stock of Paramount Global - Preferred Stock (NASDAQ: PARAP), American
Realty Investors, Inc. (NYSE: ARL), and BlackRock Muni holdings California
Quality Fund Inc. (NYSE: MUC), which are included the Communications, REITs and
real estate companies, and Financial Services industry groups, respectively.



- 20 -






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





For the three months ended September 30,        2022            2021

Net loss on marketable securities            $ (810,000 )   $ (1,818,000 )
Net loss on marketable securities-Comstock            -         (350,000 )
Dividend and interest income                    175,000          187,000
Margin interest expense                        (153,000 )       (222,000 )
Trading and management expenses                (112,000 )       (132,000 )
Net loss from investment transactions        $ (900,000 )   $ (2,335,000 )

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL SOURCES


The Company had cash and cash equivalents of $12,219,000 and $14,367,000 as of
September 30, 2022 and June 30, 2022, respectively. The Company had restricted
cash of $8,662,000 and $8,982,000 as of September 30, 2022 and June 30, 2022,
respectively. The Company had marketable securities, net of margin due to
securities brokers, of $10,687,000 and $10,110,000 as of September 30, 2022 and
June 30, 2022, 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 and extended the maturity date of the loan to July 31, 2021. The
maturity date was extended to July 31, 2023. 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 fiscal year ending June 30,
2022, InterGroup advanced $7,550,000 to the Hotel, bringing the total amount due
to InterGroup to $14,200,000 as of June 30, 2022 and September 30, 2022. During
the three months ended September 30, 2022, Portsmouth did not need any
additional funding and does not anticipate any need for funding from InterGroup
in the near future. As of September 30, 2022, Portsmouth has not made any
paid-downs to its note payable to InterGroup. Portsmouth could amend its by-laws
and increase the number of authorized shares to issue additional shares to raise
capital in the public markets if needed.



During the fiscal year ending June 30, 2022, the Company refinanced six of its
properties' existing mortgages and obtained a mortgage note payable on one of
our California properties, generating net proceeds totaling $16,683,000. The
Company is 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 had an uncollateralized $5,000,000 revolving line of credit ("LOC")
from CIBC Bank USA ("CIBC") and the entire $5,000,000 was available to be drawn
down as of June 30, 2022. In July 2022, the Company renewed it's LOC for a
reduced amount of $2,000,000 and is available in its entirety as of September
30, 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 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.



- 21 -






OFF-BALANCE SHEET ARRANGEMENTS

The Company has no off-balance sheet arrangements.

MATERIAL CONTRACTUAL OBLIGATIONS

The following table provides a summary as of September 30, 2022, the Company's material financial obligations which also includes interest payments.





                                                                9 Months            Year              Year             Year             Year
                                               Total              2023              2024              2025             2026             2027           Thereafter

Mortgage and subordinated notes payable $ 194,578,000 $ 7,087,000

$ 108,421,000 $ 3,970,000 $ 1,174,000 $ 3,304,000 $ 70,622,000 Related party notes payable

                    3,379,000           425,000            567,000          567,000          567,000          463,000           790,000
Interest                                      33,388,000         6,643,000          5,630,000        2,491,000        2,371,000        2,264,000        13,989,000
Total                                      $ 231,345,000      $ 14,155,000      $ 114,618,000      $ 7,028,000      $ 4,112,000      $ 6,031,000      $ 85,401,000




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 under the terms of its
management agreement to adjust hotel room rates on an ongoing basis, there
should be minimal impact on Hotel's revenues due to inflation. The Company's
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. The Company refinanced most of its mortgages with favorable long-term fixed interest rate mortgages during the past three fiscal years.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES





Critical accounting policies are those that are most significant to the
portrayal 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 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.

© Edgar Online, source Glimpses