| INTERGROUP CORP |
Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 | Q4-CY2013 |
Balance Sheet Date | | | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | 2016-Mar-31 | 2015-Dec-31 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | 2014-Dec-31 | 2014-Sep-30 | 2014-Jun-30 | 2014-Mar-31 | 2013-Dec-31 |
Fiscal Period | | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 |
Total Assets | | | 104,101,000$ | 103,241,000$ | 110,594,000$ | 109,327,000$ | 107,811,000$ | 118,955,000$ | 124,186,000$ | 119,544,000$ | 122,358,000$ | 124,889,000$ | 132,299,000$ | 125,072,000$ | 126,046,000$ | 133,053,000$ | 133,643,000$ | | 140,346,000$ | 143,293,000$ | 138,536,000$ | 129,374,000$ | 130,217,000$ | 119,052,000$ | 126,217,000$ | 129,861,000$ | 130,879,000$ | 127,271,000$ | 125,404,000$ | 133,436,000$ | 131,680,000$ | 122,484,000$ | 126,152,000$ | 131,017,000$ | 133,209,000$ | 134,261,000$ | 132,792,000$ | 137,583,000$ | 134,737,000$ | 136,972,000$ | 136,179,000$ | 139,880,000$ | 143,419,000$ | 144,904,000$ | 146,650,000$ | 165,651,000$ | 165,460,000$ | 162,073,000$ | 166,698,000$ |
Total Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and Cash Equivalents | | | 5,084,000$ | 4,017,000$ | 10,420,000$ | 5,592,000$ | 4,333,000$ | 7,763,000$ | 9,371,000$ | 6,686,000$ | 5,960,000$ | 6,670,000$ | 8,153,000$ | 12,219,000$ | 14,367,000$ | 6,548,000$ | 12,168,000$ | 9,928,000$ | 6,808,000$ | 8,880,000$ | 16,815,000$ | 19,444,000$ | 14,163,000$ | 7,994,000$ | 8,456,000$ | 12,194,000$ | 11,837,000$ | 11,484,000$ | 8,978,000$ | 10,001,000$ | 8,053,000$ | 3,671,000$ | 2,309,000$ | 2,813,000$ | 2,871,000$ | 6,283,000$ | 3,771,000$ | 4,057,000$ | 5,404,000$ | 7,278,000$ | 5,079,000$ | 8,344,000$ | 8,529,000$ | 10,111,000$ | 1,153,000$ | 2,620,000$ | 4,705,000$ | 1,545,000$ | 2,925,000$ |
Receivables | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Current Assets | | | 2,189,000$ | | | | 3,220,000$ | | | | 2,764,000$ | | | | 2,744,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets Held for Sale in Short Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Noncurrent Assets | | | 104,101,000$ | 103,241,000$ | 110,594,000$ | 109,327,000$ | 107,811,000$ | 118,955,000$ | 124,186,000$ | 119,544,000$ | 122,358,000$ | 124,889,000$ | 132,299,000$ | 125,072,000$ | 126,046,000$ | 133,053,000$ | 133,643,000$ | | 140,346,000$ | 143,293,000$ | 138,536,000$ | 129,374,000$ | 130,217,000$ | 119,052,000$ | 126,217,000$ | 129,861,000$ | 130,879,000$ | 127,271,000$ | 125,404,000$ | 133,436,000$ | 131,680,000$ | 122,484,000$ | 126,152,000$ | 131,017,000$ | 133,209,000$ | 134,261,000$ | 132,792,000$ | 137,583,000$ | 134,737,000$ | 136,972,000$ | 136,179,000$ | 139,880,000$ | 143,419,000$ | 144,904,000$ | 146,650,000$ | 165,651,000$ | 165,460,000$ | 162,073,000$ | 166,698,000$ |
Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Physical Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Noncurrent Assets | | | 2,189,000$ | | | | 3,220,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets Held for Sale in Long Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 218,405,000$ | 215,317,000$ | 221,929,000$ | 216,806,000$ | 214,278,000$ | 220,381,000$ | 221,591,000$ | 215,831,000$ | 216,962,000$ | 208,748,000$ | 215,345,000$ | 209,154,000$ | 209,050,000$ | 212,293,000$ | 211,972,000$ | | 211,582,000$ | 214,896,000$ | 209,273,000$ | 198,937,000$ | 204,464,000$ | 190,118,000$ | 194,048,000$ | 197,867,000$ | 199,308,000$ | 196,382,000$ | 195,785,000$ | 202,443,000$ | 201,647,000$ | 199,896,000$ | 204,259,000$ | 206,568,000$ | 208,527,000$ | 208,408,000$ | 206,695,000$ | 209,163,000$ | 207,984,000$ | 209,779,000$ | 204,513,000$ | 203,170,000$ | 207,391,000$ | 208,542,000$ | 214,399,000$ | 232,862,000$ | 232,092,000$ | 230,223,000$ | 234,387,000$ |
Total Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts Payable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short Term Capital Lease Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Noncurrent Liabilities | | | 218,405,000$ | 215,317,000$ | 221,929,000$ | 216,806,000$ | 214,278,000$ | 220,381,000$ | 221,591,000$ | 215,831,000$ | 216,962,000$ | 208,748,000$ | 215,345,000$ | 209,154,000$ | 209,050,000$ | 212,293,000$ | 211,972,000$ | | 211,582,000$ | 214,896,000$ | 209,273,000$ | 198,937,000$ | 204,464,000$ | 190,118,000$ | 194,048,000$ | 197,867,000$ | 199,308,000$ | 196,382,000$ | 195,785,000$ | 202,443,000$ | 201,647,000$ | 199,896,000$ | 204,259,000$ | 206,568,000$ | 208,527,000$ | 208,408,000$ | 206,695,000$ | 209,163,000$ | 207,984,000$ | 209,779,000$ | 204,513,000$ | 203,170,000$ | 207,391,000$ | 208,542,000$ | 214,399,000$ | 232,862,000$ | 232,092,000$ | 230,223,000$ | 234,387,000$ |
Long Term Debt | | | 240,546,000$ | 241,487,000$ | 227,224,000$ | 218,132,000$ | 225,658,000$ | 225,018,000$ | 226,804,000$ | 220,477,000$ | 221,403,000$ | 225,226,000$ | 228,363,000$ | 231,345,000$ | 234,743,000$ | 231,900,000$ | 234,486,000$ | 220,093,000$ | 6,491,000$ | 223,371,000$ | 221,371,000$ | 220,864,000$ | | | | | | | | | | | | | | | | | 182,205,000$ | | | | 183,546,000$ | | | | 192,642,000$ | | |
Long Term Capital Lease Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Noncurrent Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Equity | | | (114,304,000$) | (112,076,000$) | (111,335,000$) | (107,479,000$) | (106,467,000$) | (101,426,000$) | (97,405,000$) | (96,287,000$) | (94,604,000$) | (83,859,000$) | (83,046,000$) | (84,082,000$) | (83,004,000$) | (79,240,000$) | (78,329,000$) | (74,566,000$) | (71,236,000$) | (71,603,000$) | (70,737,000$) | (69,563,000$) | (74,247,000$) | (71,066,000$) | (67,831,000$) | (68,006,000$) | (68,429,000$) | (69,111,000$) | (70,381,000$) | (69,007,000$) | (69,967,000$) | (77,412,000$) | (78,107,000$) | (75,551,000$) | (75,318,000$) | (74,147,000$) | (73,903,000$) | (71,580,000$) | (73,247,000$) | (72,807,000$) | (68,334,000$) | (63,290,000$) | (63,972,000$) | (63,638,000$) | (67,749,000$) | (67,211,000$) | (66,632,000$) | (68,150,000$) | (67,689,000$) |
Equity to Minority | | | (28,189,000$) | (27,588,000$) | (27,416,000$) | (26,582,000$) | (26,128,000$) | (25,066,000$) | (24,369,000$) | (23,747,000$) | (23,453,000$) | (20,906,000$) | (20,676,000$) | (20,862,000$) | (20,874,000$) | (20,373,000$) | (19,966,000$) | | (19,677,000$) | (24,367,000$) | (23,099,000$) | (22,101,000$) | (22,370,000$) | (21,225,000$) | (24,161,000$) | (24,315,000$) | (24,697,000$) | (25,334,000$) | (25,618,000$) | (25,539,000$) | (26,037,000$) | (28,707,000$) | (28,958,000$) | (27,656,000$) | (27,773,000$) | (27,719,000$) | (27,761,000$) | (27,512,000$) | (27,916,000$) | (27,846,000$) | (26,581,000$) | (25,746,000$) | (26,162,000$) | (26,079,000$) | (25,773,000$) | (25,679,000$) | (25,538,000$) | (26,074,000$) | (25,903,000$) |
Equity to Common Shareholders | | | (86,115,000$) | (84,488,000$) | (83,919,000$) | (80,897,000$) | (80,339,000$) | (76,360,000$) | (73,036,000$) | (72,540,000$) | (71,151,000$) | (62,953,000$) | (62,370,000$) | (63,220,000$) | (62,130,000$) | (58,867,000$) | (58,363,000$) | (74,566,000$) | (51,559,000$) | (47,236,000$) | (47,638,000$) | (47,462,000$) | (51,877,000$) | (49,841,000$) | (43,670,000$) | (43,691,000$) | (43,732,000$) | (43,777,000$) | (44,763,000$) | (43,468,000$) | (43,930,000$) | (48,705,000$) | (49,149,000$) | (47,895,000$) | (47,545,000$) | (46,428,000$) | (46,142,000$) | (44,068,000$) | (45,331,000$) | (44,961,000$) | (41,753,000$) | (37,544,000$) | (37,810,000$) | (37,559,000$) | (41,976,000$) | (41,532,000$) | (41,094,000$) | (42,076,000$) | (41,786,000$) |
Additional Paid-In Capital | | | 3,614,000$ | 3,594,000$ | 3,574,000$ | 3,693,000$ | 3,648,000$ | 3,602,000$ | 3,514,000$ | 2,339,000$ | 2,445,000$ | 2,551,000$ | 2,588,000$ | 3,258,000$ | 3,277,000$ | 2,118,000$ | 2,118,000$ | | 2,172,000$ | 6,638,000$ | 6,636,000$ | 6,631,000$ | 6,626,000$ | 6,797,000$ | 10,166,000$ | 10,203,000$ | 10,342,000$ | | | | | | | | | | | | | | | | | | | | | | |
Retained Earnings | | | (67,980,000$) | (66,333,000$) | (65,755,000$) | (63,030,000$) | (62,632,000$) | (58,772,000$) | (55,608,000$) | (54,079,000$) | (52,835,000$) | (44,781,000$) | (44,425,000$) | (46,315,000$) | (46,116,000$) | (42,023,000$) | (41,557,000$) | | (36,394,000$) | (37,574,000$) | (39,056,000$) | (38,991,000$) | (43,541,000$) | (41,756,000$) | (39,176,000$) | (39,424,000$) | (39,760,000$) | (40,563,000$) | (41,614,000$) | (40,587,000$) | (41,217,000$) | (46,387,000$) | (46,915,000$) | (45,710,000$) | (45,298,000$) | (44,317,000$) | (44,170,000$) | (42,454,000$) | (43,645,000$) | (43,203,000$) | (40,285,000$) | (35,990,000$) | (36,459,000$) | (36,100,000$) | (40,454,000$) | (40,164,000$) | (39,401,000$) | (39,325,000$) | (38,990,000$) |
Treasury Stock | | | | | | | | | | | | | 20,566,000$ | 20,196,000$ | 19,324,000$ | 18,995,000$ | 18,957,000$ | | 17,370,000$ | 16,333,000$ | 15,251,000$ | 15,135,000$ | 14,995,000$ | 14,915,000$ | 14,693,000$ | 14,503,000$ | 14,347,000$ | 13,806,000$ | 13,732,000$ | 13,466,000$ | 13,268,000$ | 12,850,000$ | 12,735,000$ | 12,626,000$ | 12,626,000$ | 12,534,000$ | 12,434,000$ | 12,082,000$ | 12,082,000$ | 12,082,000$ | 12,033,000$ | 12,000,000$ | 11,878,000$ | 11,878,000$ | 11,874,000$ | 11,818,000$ | 11,818,000$ | 11,818,000$ | 11,818,000$ |
Capital Lease Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |