0001080657 false 0001080657 2021-08-10 2021-08-10 0001080657 SQFT:SeriesCommonStock0.01ParMember 2021-08-10 2021-08-10 0001080657 SQFT:Sec9.375SeriesDCumulativeMember 2021-08-10 2021-08-10 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): August 10, 2021

 

Presidio Property Trust, Inc.

(Exact name of registrant as specified in its charter)

 

Maryland   001-34049   33-0841255
(State or other jurisdiction of incorporation)  

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

4995 Murphy Canyon Road, Suite 300

San Diego, California 92123

(Address of principal executive offices, including zip code)

 

Registrant’s telephone number, including area code: (760) 471-8536

 

Not Applicable
(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
     
  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
     
  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
     
  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

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

 

Title of each class  

Trading Symbol(s)

  Name of each exchange on which registered
         

Series A Common Stock, $0.01 par value per share

  SQFT   The Nasdaq Stock Market LLC

9.375% Series D Cumulative Redeemable Perpetual Preferred Stock, $0.01 par value per share

  SQFTP   The Nasdaq Stock Market LLC

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

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. ☐

 

 

 

 

 

 

Item 2.02 Results of Operations and Financial Condition

 

Press Release

 

On August 10, 2021, Presidio Property Trust, Inc. (the “Company”) issued a press release announcing its financial results for the second quarter ended June 30, 2021, and made the press release available on its website, www.PresidioPT.com. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated by reference herein.

 

The Company also made available on its website a financial supplement containing financial data of the Company (“Supplemental Financial Information”) for the second quarter ended June 30, 2021, and such Supplemental Financial Information is attached hereto as Exhibit 99.2 and is incorporated by reference herein.

 

The information in this Item 2.02 of this Current Report on Form 8-K, including the information contained in the exhibits, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

Item 7.01 Regulation FD Disclosure.

 

The Supplemental Financial Information furnished by the Company and posted to its website as described above under Item 2.02 is hereby incorporated by reference into this Item 7.01.

 

Item 9.01   Financial Statements and Exhibits.
     
(d)   Exhibits
99.1   Press Release dated August 10, 2021
99.2   Supplemental Financial Information for the second quarter ended June 30, 2021
99.3   Investor Presentation
104   Cover Page Interactive Data File (embedded with the inline XBRL document)

 

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: August 10, 2021 PRESIDIO PROPERTY TRUST, INC.
     
  By: /s/ Adam Sragovicz
  Name: Adam Sragovicz
  Title: Chief Financial Officer

 

 

 

 

 

 

Exhibit 99.1

 

 

Presidio Property Trust, Inc. Announces Earnings for

the Second Quarter Ended June 30, 2021

 

San Diego, California, August 10, 2021 – Presidio Property Trust, Inc. (Nasdaq: SQFT, SQFTP) (the “Company”), an internally managed, diversified real estate investment trust (“REIT”), today reported earnings for its second quarter ended June 30, 2021. All second quarter financial measures referenced herein are unaudited.

 

“We are pleased to report our second quarter earnings, continuing the strong rent collections that we saw throughout 2020 and the beginning of 2021,” said Jack Heilbron, the Company’s President and Chief Executive Officer. “We believe the markets are acknowledging the value of our diversified approach, as we raised gross proceeds of $23 million in a new preferred equity issuance in June, and $10 million of additional common equity and warrants in July 2021.”

 

“12 office and industrial leases were signed in the second quarter of 2021, with 1 new tenant and 11 existing tenant renewals,” noted Gary Katz, the Company’s Senior Vice President of Asset Management. “We believe that there is continued interest among existing tenants to renew, and among prospective tenants to lease new space, as our buildings typically are in desirable, stable locations.”

 

Second Quarter Highlights

 

  Core FFO for the quarter was approximately $737,000, or $0.08 per fully diluted share
     
  Collected 96% of second quarter contractual base rent
     
  Executed a total of 12 new and renewal leases during the quarter, for incremental annual rental revenue of approximately $633,000

 

Second Quarter Ended June 30, 2021 Financial Results

 

Net income attributable to the Company’s common stockholders for the three months ended June 30, 2021 was approximately $754,203, or $0.08 per basic and diluted share, compared to a net loss of $1.9 million, or ($0.22) per basic and diluted share for the three months ended June 30, 2020. The increase in net income attributable to the Company’s common stockholders was a result of:

 

  A decrease in revenues of approximately $1.3 million due to the sale of four properties since the beginning of 2021;

 

 

 

 

  An increase in gain on sale of real estate – During the three months ended June 30, 2021, the company recorded a gain of approximately $2.6 million on the sale of real estate, compared to an approximately $334,000 loss during the three months ended June 30, 2020; partially offset by,
     
  A corresponding decrease in rental operating costs of approximately $0.5 million due to the sale of four properties compared to the first quarter of 2020.

 

FFO (non-GAAP) for the three months ended June 30, 2021, decreased by approximately $178,000 to $456,000 from $634,000 for the three months ended March 31, 2021. A reconciliation of FFO to net income, the most directly comparable GAAP financial measure, is attached to this press release. However, because FFO excludes depreciation and amortization as well as the changes in the value of the Company’s properties that result from use or market conditions, each of which have real economic effects and could materially impact the Company’s results from operations, the utility of FFO as a measure of the Company’s performance is limited.

 

Acquisitions and Dispositions for the first two quarters of 2021

 

Waterman Plaza, which was sold on January 28, 2021 for approximately $3.5 million and the Company recognized a loss of approximately $0.2 million.
   
Garden Gateway, which was sold on February 19, 2021 for approximately $11.2 million and the Company recognized a loss of approximately $1.4 million.
   
Highland Court, which was sold on May 20, 2021 for approximately $10.23 million and the Company recognized a loss of approximately $1.6 million.
   
Executive Office Park, which was sold on May 21, 2021, 2021 for approximately $8.1 million and the Company recognized a gain of approximately $2.5 million.

 

During the six months ended June 30, 2020, the Company acquired 6 model homes for approximately $2.9 million. The purchase price was paid through cash payments of approximately $0.9 million and mortgage notes of approximately $2.0 million.

 

During the six months ended June 30, 2020, the Company disposed of 32 model homes for approximately $15.1 million and recognized a gain of approximately $2.3 million.

 

 

 

 

Dividends

 

On May 25, 2021, the board of directors of the Company declared a quarterly dividend of $0.102 per share of Series A Common Stock for the second quarter of 2021, payable on June 21, 2021 to stockholders of record as of June 7, 2021.

 

On June 24, 2021, the board of directors of the Company declared the first dividend on its Series D Preferred Stock for the initial period from the issue date of June 15 to June 30, 2021. The dividend was paid in cash in the amount of $0.10417 per share on July 15, 2021, to stockholders of record as of June 30, 2021

 

Earnings Conference Call

 

The Company will hold a conference call at 1:30 pm Pacific Time on August 10, 2021, to discuss the Company’s financial results. A supplemental financial package to accompany the discussion of the results will be posted on the Company’s website www.presidiopt.com.

 

Webcast

 

To listen to the conference call over the Internet, and to be able to submit questions to the Company, click on the link under “Presentations” in the “Investor” section of the Company’s website at www.presidiopt.com

 

Telephone Conference Call

 

Toll-Free: 888-506-0062

 

International: 973-528-0011

 

Entry code: 406818

 

To listen to the call by phone, participants can reference the Presidio Property Q2 2021 Earnings Call. Please dial in at least 10 minutes before the scheduled start time.

 

Conference Call Replay

 

Toll Free: 877-481-4010International: 919-882-2331

 

Replay Passcode: 42052

 

The telephone replay of the call will be available later in the day on August 10, 2021, continuing through August 24, 2021. A replay will also be available at the webcast link under “Presentations” in the “Investor” section of the Company’s website until August 10, 2022.

 

 

 

 

About Presidio Property Trust

 

Presidio is an internally managed, diversified REIT with holdings in office, industrial, and retail properties, and model home properties which are triple-net leased to homebuilders. Presidio’s model homes are leased to homebuilders located primarily in Texas and Florida and its office, industrial and retail properties are located primarily in Colorado, with properties also located in North Dakota and in Southern California. While geographical clustering of real estate enables Presidio to reduce its operating costs through economies of scale by servicing a number of properties with less staff, it makes Presidio susceptible to changing market conditions in these discrete geographic areas, including those that have developed as a result of COVID-19. For more information on Presidio, please visit the Company’s website at https://www.PresidioPT.com.

 

Definitions

 

Non-GAAP Financial Measures

 

Funds from Operations (“FFO”) – The Company evaluates performance based on Funds From Operations, which we refer to as FFO, as management believes that FFO represents the most accurate measure of activity and is the basis for distributions paid to equity holders. The Company defines FFO as net income or loss (computed in accordance with GAAP), excluding gains (or losses) from sales of property, hedge ineffectiveness, acquisition costs of newly acquired properties that are not capitalized and lease acquisition costs that are not capitalized plus depreciation and amortization, including amortization of acquired above and below market lease intangibles and impairment charges on properties or investments in non-consolidated REITs, and after adjustments to exclude equity in income or losses from, and, to include the proportionate share of FFO from, non-consolidated REITs.

 

However, because FFO excludes depreciation and amortization as well as the changes in the value of the Company’s properties that result from use or market conditions, each of which have real economic effects and could materially impact the Company’s results from operations, the utility of FFO as a measure of the Company’s performance is limited. In addition, other REITs may not calculate FFO in accordance with the NAREIT definition as the Company does, and, accordingly, the Company’s FFO may not be comparable to other REITs’ FFO. Accordingly, FFO should be considered only as a supplement to net income as a measure of the Company’s performance.

 

Core Funds from Operations (“Core FFO”) – We calculate Core FFO by using FFO as defined by NAREIT and adjusting for certain other non-core items. We also exclude from our Core FFO calculation acquisition costs, loss on early extinguishment of debt, changes in the fair value of the earn-out, changes in fair value of contingent consideration and the amortization of stock-based compensation.

 

We believe Core FFO provides a useful metric in comparing operations between reporting periods and in assessing the sustainability of our ongoing operating performance. Other equity REITs may calculate Core FFO differently or not at all, and, accordingly, the Company’s Core FFO may not be comparable to such other REITs’ Core FFO.

 

 

 

 

Same Store Net Operating Income (“Same Store NOI”) – Same Store NOI is calculated as the net operating income attributable to the properties continuously owned and operated for the entirety of the reporting periods presented. The Company’s definition of Same Store NOI excludes properties that were not stabilized during both of the applicable reporting periods. These exclusions may include, but are not limited to, acquisitions, dispositions and properties undergoing repositioning or significant renovations.

 

We believe Same Store NOI is an important measure of comparison because it allows for comparison of operating results of stabilized properties owned and operated for the entirety of both applicable periods and therefore eliminates variations caused by acquisitions, dispositions or repositioning during such periods. Other REITs may calculate Same Store NOI differently and our calculation should not be compared to that of other REITs.

 

Cautionary Note Regarding Forward-Looking Statements

 

This press release contains statements that are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and other federal securities laws. Forward-looking statements are statements that are not historical, including statements regarding management’s intentions, beliefs, expectations, representations, plans or predictions of the future, and are typically identified by such words as “believe,” “expect,” “anticipate,” “intend,” “estimate,” “may,” “will,” “should” and “could.” Because such statements include risks, uncertainties and contingencies, actual results may differ materially from those expressed or implied by such forward-looking statements. These forward-looking statements are based upon the Company’s present expectations, but these statements are not guaranteed to occur. Except as required by law, the Company disclaims any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes. Investors should not place undue reliance upon forward-looking statements. For further discussion of the factors that could affect outcomes, please refer to the “ Risk Factors” section of the Company’s documents filed with the SEC, copies of which are available on the SEC’s website, www.sec.gov.

 

Investor Relations Contacts:

 

Presidio Property Trust, Inc.

Lowell Hartkorn, Investor Relations

[email protected]

Telephone: (760) 471-8536 x1244

 

 

 

 

Presidio Property Trust, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

 

   June 30,   December 31, 
   2021   2020 
   (Unaudited)     
ASSETS          
Real estate assets and lease intangibles:          
Land  $17,199,715   $18,827,000 
Buildings and improvements   108,927,843    115,409,423 
Tenant improvements   12,264,082    11,960,018 
Lease intangibles   4,110,139    4,110,139 
Real estate assets and lease intangibles held for investment, cost   142,501,779    150,306,580 
Accumulated depreciation and amortization   (28,480,085)   (26,551,789)
Real estate assets and lease intangibles held for investment, net   114,021,694    123,754,791 
Real estate assets held for sale, net   10,370,836    42,499,176 
Real estate assets, net   124,392,530    166,253,967 
Cash, cash equivalents and restricted cash   29,343,392    11,540,917 
Deferred leasing costs, net   1,178,277    1,927,951 
Goodwill   2,423,000    2,423,000 
Other assets, net   3,509,354    3,422,781 
TOTAL ASSETS  $160,846,553   $185,568,616 
LIABILITIES AND EQUITY          
Liabilities:          
Mortgage notes payable, net  $89,226,919   $94,664,266 
Mortgage notes payable related to properties held for sale, net   753,439    25,365,430 
Mortgage notes payable, total net   89,980,358    120,029,696 
Note payable, net       7,500,086 
Accounts payable and accrued liabilities   4,391,594    5,126,199 
Accrued real estate taxes   940,701    2,548,686 
Dividends payable preferred stock   95,836     
Lease liability, net   89,251    102,323 
Below-market leases, net   98,883    139,045 
Total liabilities   95,596,623    135,446,035 
Commitments and contingencies (Note 9)          
Equity:          
Series D Preferred Stock, $0.01 par value per share; 1,000,000 shares authorized; 0 and 920,000 shares issued and outstanding (liquidation preference $25.00 per share) as of June 30, 2021 and December 31, 2020, respectively   9,200     
Series A Common Stock, $0.01 par value, shares authorized: 100,000,000; 9,508,363 shares were both issued and outstanding at June 30, 2021 and December 31, 2020, respectively   95,038    95,038 
Additional paid-in capital   176,943,749    156,463,146 
Dividends and accumulated losses   (125,590,168)   (121,674,505)
Total stockholders’ equity before noncontrolling interest   51,457,819    34,883,679 
Noncontrolling interest   13,792,111    15,238,902 
Total equity   65,249,930    50,122,581 
TOTAL LIABILITIES AND EQUITY  $160,846,553   $185,568,616 

 

 

 

 

Presidio Property Trust, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(Unaudited)

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
   2021   2020   2021   2020 
Revenues:                
Rental income  $4,553,798   $5,879,526   $10,031,021   $12,665,211 
Fees and other income   292,785    241,878    484,316    485,344 
Total revenue   4,846,583    6,121,404    10,515,337    13,150,555 
Costs and expenses:                    
Rental operating costs   1,485,815    1,999,834    3,324,738    4,380,926 
General and administrative   1,344,770    1,278,971    2,882,036    2,630,316 
Depreciation and amortization   1,368,209    1,622,230    2,797,143    3,196,756 
Impairment of real estate assets       845,674    300,000    845,674 
Total costs and expenses   4,198,794    5,746,709    9,303,917    11,053,672 
Other income (expense):                    
Interest expense-mortgage notes   (1,207,036)   (1,477,628)   (2,512,057)   (3,165,404)
Interest expense - note payable       (795,728)   (279,373)   (1,661,798)
Interest and other income (expense), net   (20,657)   8,400    (53,443)   1,405 
Gain on sales of real estate, net   2,594,341    334,096    1,433,014    324,261 
Gain on extinguishment of government debt           10,000     
Income tax expense   (238,701)   (51,369)   (288,899)   (135,000)
Total other income (expense), net   1,127,947    (1,982,229)   (1,690,758)   (4,636,536)
Net income (loss)   1,775,736    (1,607,534)   (479,338)   (2,539,653)
Less: Loss attributable to noncontrolling interests   (925,697)   (315,282)   (1,332,305)   (490,293)
Net income (loss) attributable to Presidio Property Trust, Inc. stockholders  $850,039   $(1,922,816)  $(1,811,643)  $(3,029,946)
Less: Preferred Stock Series D dividends  $(95,836)  $   $(95,836)  $ 
Net income (loss) attributable to Presidio Property Trust, Inc. common stockholders  $754,203   $(1,922,816)  $(1,907,479)  $(3,029,946)
                     
Net income (loss) per share attributable to Presidio Property Trust, Inc. common stockholders                    
Basic  $0.08   $(0.22)  $(0.20)  $(0.34)
Diluted  $0.08   $(0.22)  $(0.20)  $(0.34)
                     
Weighted average number of common shares outstanding - basic & diluted   9,508,363    8,897,037    9,508,363    8,889,436 


 

 

 

 

Presidio Property Trust, Inc. and Subsidiaries

Reconciliation of Net Income to FFO and Core FFO

(Unaudited)

 

  

For the Three Months Ended

  

For the Six Months Ended

 
   6/30/2021   6/30/2020   6/30/2021   6/30/2020 
Net (loss) income attributable to Presidio Property Trust, Inc. common stockholders  $754,203   $(1,922,816)  $(1,907,479)  $(3,029,946)
Adjustments:                    
Income attributable to noncontrolling interests   925,696    315,282    1,332,305    490,293 
Depreciation and amortization   1,368,209    1,622,230    2,797,143    3,196,756 
Amortization of above and below market leases, net   2,615    (28,321)   1,605    (58,245)
Impairment of real estate assets   -    845,674    300,000    845,674 
Loss (gain) on sale of real estate assets, net   (2,594,341)   (334,096)   (1,433,014)   (324,261)
FFO  $456,382   $497,953   $1,090,560   $1,120,271 
Restricted stock compensation   280,652    203,872    582,199    361,243 
Core FFO  $737,034   $701,825   $1,672,759   $1,481,514 
                     
Weighted average number of common shares outstanding - basic and diluted   9,508,363    8,897,037    9,508,363    8,889,436 
                     
Core FFO / Wgt Avg Share  $0.08   $0.08   $0.18   $0.17 

 

 

 

 

Presidio Property Trust, Inc. and Subsidiaries

Same Store Net Operating Income - Commercial Properties

(Unaudited)

 

   For the Three Months Ended June 30,   Variance 
   2021   2020       % 
Rental revenues  $3,647529   $3,864754   $(217,225)   (5.6)%
Rental operating costs   1,412,132    1,441,104    (28,971)   (2.0)%
Same Store Net operating income  $2,235,397   $2,423,650   $(188,253)   (7.8)%
                     
Operating Ratios:                    
Number of same properties   11    11           
Occupancy, end of period   85.1%   85.2%        (0.1)%
Operating costs as a percentage of total revenues   38.7%   37.3%        (1.4)%

 

  

For the Six Months Ended
June 30,

   Variance 
   2021   2020       % 
Rental revenues  $7,465,213   $7,816,436   $(351,223)   (4.5)%
Rental operating costs   2,912,578    3,046,693    (134,115)   (4.4)%
Same Store Net operating income  $4,552,635   $4,769,743   $(217,108)   (4.6)%
                     
Operating Ratios:                    
Number of same properties   11    11           
Occupancy, end of period   85.1%   85.2%        (0.1)%
Operating costs as a percentage of total revenues   39.0%   39.0%        (1.4)%

 

 

 

Exhibit 99.2

 

ex_245804img001.jpg

 

ex_245804img002.jpg

 

SUPPLEMENTAL FINANCIAL INFORMATION

 

As of June 30, 2021

 

 
 

 

FORWARD-LOOKING STATEMENTS ex_245804img003.jpg

 

This presentation contains “forward-looking statements” within the meaning of the federal securities laws that involve risks and uncertainties, many of which are beyond our control. Our actual results could differ materially and adversely from those anticipated in such forward-looking statements as a result of certain factors, including those set forth in the Quarterly Report on Form 10-Q. Forward-looking statements relate to matters such as our industry, business strategy, goals and expectations concerning our market position, future operations, margins, profitability, capital expenditures, financial condition, liquidity, capital resources, cash flows, dividends, results of operations and other financial and operating information. When used in this presentation, the words “will,” “may,” “believe,” “anticipate,” “intend,” “estimate,” “expect,” “should,” “project,” “plan,” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words.

 

The forward-looking statements contained in this presentation are based on historical performance and management’s current plans, estimates and expectations in light of information currently available to it and are subject to uncertainty and changes in circumstances. There can be no assurance that future developments affecting us will be those that we have anticipated. Actual results may differ materially from these expectations due to the factors, risks and uncertainties described in the Annual Report on Form 10-K, as filed March 30, 2021 (“Annual Report”) and the Company’s Quarterly Report on Form 10-Q filed with the SEC on the date hereof (“Quarterly Report”), changes in global, regional or local political, economic, business, competitive, market, regulatory and other factors described in the “Risk Factors” section of the Annual Report and the Quarterly Report, many of which are beyond our control. Should one or more of these risks or uncertainties materialize or should any of our assumptions prove to be incorrect, our actual results may vary in material respects from what we may have expressed or implied by these forward-looking statements. We caution that you should not place undue reliance on any of our forward-looking statements. Any forward-looking statement made by us in this presentation speaks only as of the date on which we make it. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by applicable securities laws.

 

 
 

 

 

 
 

 

COMMERCIAL PORTFOLIO ex_245804img006.jpg

 

Property Location ($ in 000s)  Sq. Ft.   Date
Acquired
  Year
Property
Constructed
  Purchase
Price (1)
   Occupancy   Percent
Ownership
   Mortgage
Outstanding
 
Office/Industrial Properties:                               
Genesis Plaza, San Diego, CA (2)(3)   57,807   08/10  1989   10,000    74.7%   76.4%   6,223 
Dakota Center, Fargo, ND   119,434   05/11  1982   9,575    72.3%   100.0%   9,789 
Grand Pacific Center, Bismarck, ND   93,058   04/14  1976   5,350    71.2%   100.0%   3,679 
Arapahoe Service Center II,
Centennial, CO
   79,023   12/14  2000   11,850    100.0%   100.0%   7,852 
West Fargo Industrial, West Fargo, ND   150,030   08/15  1998/2005   7,900    87.6%   100.0%   4,206 
300 N.P., West Fargo, ND   34,517   08/15  1922   3,850    69.9%   100.0%   2,253 
One Park Centre, Westminster, CO   69,174   08/15  1983   9,150    82.5%   100.0%   6,331 
Shea Center II, Highlands Ranch, CO   121,301   12/15  2000   25,325    94.7%   100.0%   17,621 
Total Office/Industrial Properties   724,344         $83,000    83.2%       $57,954 
                                
Retail Properties:                               
World Plaza, San Bernardino, CA (4)   55,810   09/07  1974   7,650    100.0%   100.0%    
Union Town Center,
Colorado Springs, CO
   44,042   12/14  2003   11,212    96.8%   100.0%   8,245 
Research Parkway,
Colorado Springs, CO
   10,700   8/15  2003   2,850    88.8%   100.0%   1,733 
Total Retail Properties   110.552         $21.712    97.65%       $9,978 
                                
Total Commercial Properties   834,896         $104,712    85.1%       $67,932 

 

(1) Prior to January 1, 2009, “Purchase Price” includes our acquisition related costs and expenses for the purchase of the property. After January 1, 2009, acquisition related costs and expenses were recognized as expense when incurred.

 

(2) Approximately 9,224 square feet, or 16.0% of this property, is occupied by us as our corporate offices and related parties.

 

(3) This property is owned by two tenants-in-common, each of which owns 57% and 43%, respectively, and we beneficially own an aggregate interest of 76.4%.

 

(4) This property is classified as held for sale as of June 30, 2021.

 

 
 

 

MODEL HOMES PORTFOLIO ex_245804img007.jpg

 

Region  No. of
Properties
   Aggregate
Square
Feet
   Approximate %
of
Aggregate
Square Feet
   Current
Annual
Base Rent
   Approximate %
of
Aggregate
Annual Rent
   Purchase
Price
   Current
Mortgage
Balance
 
Southwest   85    254,901    87.8%  $2,635,404    84.8%  $34,300,302   $22,770,938 
Southeast   3    8,201    8.1%   292,140    9.4%   3,629,626    2,232,828 
Northeast   2    6,153    2.1%   99,276    3.2%   1,103,000    707,396 
Midwest   2    6,602    2.0%   80,844    2.6%   898,250    621,510 
Total   92    311,102    100%  $3,107,664    100%  $39,931,178   $26,332,673 

 

 
 

 

CONSOLIDATED BALANCE SHEET ex_245804img008.jpg

 

   June 30,   December 31, 
   2021   2020 
    (Unaudited)      
ASSETS          
Real estate assets and lease intangibles:          
Land  $17,199,715   $18,827,000 
Buildings and improvements   108,927,843    115,409,423 
Tenant improvements   12,264,082    11,960,018 
Lease intangibles   4,110,139    4,110,139 
Real estate assets and lease intangibles held for investment, cost   142,501,779    150,306,580 
Accumulated depreciation and amortization   (28,480,085)   (26,551,789)
Real estate assets and lease intangibles held for investment, net   114,021,694    123,754,791 
Real estate assets held for sale, net   10,370,836    42,499,176 
Real estate assets, net   124,392,530    166,253,967 
Cash, cash equivalents and restricted cash   29,343,392    11,540,917 
Deferred leasing costs, net   1,178,277    1,927,951 
Goodwill   2,423,000    2,423,000 
Other assets, net   3,509,354    3,422,781 
TOTAL ASSETS  $160,846,553   $185,568,616 
LIABILITIES AND EQUITY          
Liabilities:          
Mortgage notes payable, net  $89,226,919   $94,664,266 
Mortgage notes payable related to properties held for sale, net   753,439    25,365,430 
Mortgage notes payable, total net   89,980,358    120,029,696 
Note payable, net       7,500,086 
Accounts payable and accrued liabilities   4,391,594    5,126,199 
Accrued real estate taxes   940,701    2,548,686 
Dividends payable preferred stock   95,836     
Lease liability, net   89,251    102,323 
Below-market leases, net   98,883    139,045 
Total liabilities   95,596,623    135,446,035 
Commitments and contingencies (Note 9)          
Equity:          
Series D Preferred Stock, $0.01 par value per share; 1,000,000 shares authorized; 0 and 920,000 shares issued and outstanding (liquidation preference $25.00 per share) as of June 30, 2021 and December 31, 2020, respectively   9,200     
Series A Common Stock, $0.01 par value, shares authorized: 100,000,000; 9,508,363 shares were both issued and outstanding at June 30, 2021 and December 31, 2020, respectively   95,038    95,038 
Additional paid-in capital   176,943,749    156,463,146 
Dividends and accumulated losses   (125,590,168)   (121,674,505)
Total stockholders’ equity before noncontrolling interest   51,457,819    34,883,679 
Noncontrolling interest   13,792,111    15,238,902 
Total equity   65,249,930    50,122,581 
TOTAL LIABILITIES AND EQUITY  $160,846,553   $185,568,616 

 

 
 

 

CONSOLIDATED STATEMENT OF OPERATIONS ex_245804img009.jpg

 

  

For the Three Months Ended
June 30,

  

For the Six Months Ended
June 30,

 
    2021    2020    2021    2020 
Revenues:                    
Rental income  $4,553,798   $5,879,526   $10,031,021   $12,665,211 
Fees and other income   292,785    241,878    484,316    485,344 
Total revenue   4,846,583    6,121,404    10,515,337    13,150,555 
Costs and expenses:                    
Rental operating costs   1,485,815    1,999,834    3,324,738    4,380,926 
General and administrative   1,344,770    1,278,971    2,882,036    2,630,316 
Depreciation and amortization   1,368,209    1,622,230    2,797,143    3,196,756 
Impairment of real estate assets       845,674    300,000    845,674 
Total costs and expenses   4,198,794    5,746,709    9,303,917    11,053,672 
Other income (expense):                    
Interest expense-mortgage notes   (1,207,036)   (1,477,628)   (2,512,057)   (3,165,404)
Interest expense - note payable       (795,728)   (279,373)   (1,661,798)
Interest and other income (expense), net   (20,657)   8,400    (53,443)   1,405 
Gain on sales of real estate, net   2,594,341    334,096    1,433,014    324,261 
Gain on extinguishment of government debt           10,000     
Income tax expense   (238,701)   (51,369)   (288,899)   (135,000)
Total other income (expense), net   1,127,947    (1,982,229)   (1,690,758)   (4,636,536)
Net income (loss)   1,775,736    (1,607,534)   (479,338)   (2,539,653)
Less: Loss attributable to noncontrolling interests   (925,697)   (315,282)   (1,332,305)   (490,293)
Net income (loss) attributable to Presidio Property Trust, Inc. stockholders  $850,039   $(1,922,816)  $(1,811,643)  $(3,029,946)
Less: Preferred Stock Series D dividends  $(95,836)  $   $(95,836)  $ 
Net income (loss) attributable to Presidio Property Trust, Inc. common stockholders  $754,203   $(1,922,816)  $(1,907,479)  $(3,029,946)
                     
Net income (loss) per share attributable to Presidio Property Trust, Inc. common stockholders                    
Basic  $0.08   $(0.22)  $(0.20)  $(0.34)
Diluted  $0.08   $(0.22)  $(0.20)  $(0.34)
                     
Weighted average number of common shares outstanding - basic & diluted   9,508,363    8,897,037    9,508,363    8,889,436 

 

 
 

 

CONSOLIDATED STATEMENT OF CASH FLOWS ex_245804img010.jpg

 

   For the Six Months Ended
June 30,
 
   2021   2020 
Cash flows from operating activities:          
Net loss  $(479,338)  $(2,539,653)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:          
Depreciation and amortization   2,797,143    3,196,756 
Stock compensation   582,199    361,243 
Bad debt expense        51,912 
Gain on sale of real estate assets, net   (1,433,014)   (324,261)
Gain on extinguishment of government debt   (10,000)    
Impairment of real estate assets   300,000    845,674 
Accretion of original issue discount       675,603 
Amortization of financing costs   371,201    733,024 
Amortization of above-market leases   36,055    25,341 
Amortization of below-market leases   (34,450)   (83,586)
Straight-line rent adjustment   (170,554)   (160,584)
Changes in operating assets and liabilities:          
Other assets   (426,209)   997,694 
Accounts payable and accrued liabilities   (938,461)   (1,860,992)
Accrued real estate taxes   (1,607,985)   (1,717,453)
Net cash (used in) provided by operating activities   (1,013,413)   200,718 
Cash flows from investing activities:          
Real estate acquisitions   (2,851,800)   (6,292,383)
Additions to buildings and tenant improvements   (332,508)   (2,382,436)
Additions to deferred leasing costs   (73,491)   (95,151)
Proceeds from sales of real estate, net   44,335,436    29,383,743 
Net cash provided by investing activities   41,077,637    20,613,773 
Cash flows from financing activities:          
Proceeds from mortgage notes payable, net of issuance costs   8,003,807    7,154,117 
Repayment of mortgage notes payable   (38,077,499)   (24,171,066)
Repayment of note payable   (7,675,598)   (5,224,401)
Payment of deferred offering costs   (214,982)   (95,652)
Distributions to noncontrolling interests, net   (2,779,096)   (210,775)
Issuance of Preferred Stock Series D, net of offering costs   20,489,803     
Dividends paid to common stockholders   (2,008,184)    
Net cash used in financing activities   (22,261,749)   (22,547,777)
Net increase in cash equivalents and restricted cash   17,802,475    (1,733,286)
Cash, cash equivalents and restricted cash - beginning of period   11,540,917    10,391,275 
Cash, cash equivalents and restricted cash - end of period  $29,343,392   $8,657,989 
Supplemental disclosure of cash flow information:          
Interest paid-mortgage notes payable  $2,400,367   $3,089,554 
Interest paid-notes payable  $103,861   $425,267 
Unpaid deferred financing costs  $35,000   $91,037 
Non-cash financing activities:          
Issuance of stock for limited partnership interests  $   $1,247,990 
Dividends payable - Preferred Stock Series D  $95,836   $ 

 

 
 

 

EBITDAre RECONCILIATION ex_245804img011.jpg

 

  

For the Three Months Ended

  

For the Six Months Ended

 
    6/30/2021    6/30/2020    6/30/2021    6/30/2020 
Net (loss) income attributable to Presidio Property Trust, Inc. common stockholders  $754,203   $(1,922,816)  $(1,907,479)  $(3,029,946)
Adjustments:                    
Interest Expense   1,207,036    2,273,356    2,791,430    4,827,202 
Depreciation and Amortization   1,370,824    1,593,909    2,798,748    3,138,511 
Asset Impairments       845,674    300,000    845,674 
Net Loss on Sales of RE   (2,594,341)   (334,096)   (1,433,014)   (324,261)
Gain Extinguishment of Government Debt           (10,000)    
Income Taxes   238,701    51,369    288,899    135,000 
                     
EBITDAre  $976,422   $2,507,396   $2,828,584   $5,592,180 

 

FFO AND CORE FFO RECONCILIATION ex_245804img012.jpg

 

  

For the Three Months Ended

  

For the Six Months Ended

 
   6/30/2021   6/30/2020   6/30/2021   6/30/2020 
Net (loss) income attributable to Presidio Property Trust, Inc. common stockholders  $754,203   $(1,922,816)  $(1,907,479)  $(3,029,946)
Adjustments:                    
Income attributable to noncontrolling interests   925,696    315,282    1,332,305    490,293 
Depreciation and amortization   1,368,209    1,622,230    2,797,143    3,196,756 
Amortization of above and below market leases, net   2,615    (28,321)   1,605    (58,245)
Impairment of real estate assets   -    845,674    300,000    845,674 
Loss (gain) on sale of real estate assets, net   (2,594,341)   (334,096)   (1,433,014)   (324,261)
FFO  $456,382   $497,953   $1,090,560   $1,120,271 
Restricted stock compensation   280,652    203,872    582,199    361,243 
Core FFO  $737,034   $701,825   $1,672,759   $1,481,514 
                     
Weighted average number of common shares outstanding - basic and diluted   9,508,363    8,897,037    9,508,363    8,889,436 
                     
Core FFO / Wgt Avg Share  $0.08   $0.08   $0.18   $0.17 

 

 
 

 

SAME STORE ANALYSIS ex_245804img013.jpg

 

  

For the Three Months Ended
June 30,

   Variance 
   2021   2020       % 
Rental revenues  $3,647529   $3,864754   $(217,225)   (5.6)%
Rental operating costs   1,412,132    1,441,104    (28,971)   (2.0)%
Same Store Net operating income  $2,235,397   $2,423,650   $(188,253)   (7.8)%
                     
Operating Ratios:                    
Number of same properties   11    11           
Occupancy, end of period   85.1%   85.2%        (0.1)%
Operating costs as a percentage of total revenues   38.7%   37.3%        (1.4)%

 

  

For the Six Months Ended
June 30,

   Variance 
   2021   2020       % 
Rental revenues  $7,465,213   $7,816,436   $(351,223)   (4.5)%
Rental operating costs   2,912,578    3,046,693    (134,115)   (4.4)%
Same Store Net operating income  $4,552,635   $4,769,743   $(217,108)   (4.6)%
                     
Operating Ratios:                    
Number of same properties   11    11           
Occupancy, end of period   85.1%   85.2%        (0.1)%
Operating costs as a percentage of total revenues   39.0%   39.0%        (1.4)%

 

SEGMENT DATA  

 

ex_245804img014.jpg

 

ex_245804img015.jpg

 

 
 

 

DEFINITIONS – NON-GAAP MEASUREMENTS ex_245804img016.jpg

 

EBITDAre - EBITDAre is defined by NAREIT as earnings before interest, taxes, depreciation and amortization, gain or loss on disposal of depreciated assets, and impairment write-offs.

 

Funds from Operations (FFO) – The Company evaluates performance based on Funds From Operations, which we refer to as FFO, as management believes that FFO represents the most accurate measure of activity and is the basis for distributions paid to equity holders. The Company defines FFO, a non-GAAP measure, as net income or loss (computed in accordance with GAAP), excluding gains (or losses) from sales of property, hedge ineffectiveness, acquisition costs of newly acquired properties that are not capitalized and lease acquisition costs that are not capitalized plus depreciation and amortization, including amortization of acquired above and below market lease intangibles and impairment charges on properties or investments in non-consolidated REITs, and after adjustments to exclude equity in income or losses from, and, to include the proportionate share of FFO from, non-consolidated REITs.

 

However, because FFO excludes depreciation and amortization as well as the changes in the value of the Company’s properties that result from use or market conditions, each of which have real economic effects and could materially impact the Company’s results from operations, the utility of FFO as a measure of the Company’s performance is limited. In addition, other REITs may not calculate FFO in accordance with the NAREIT definition as the Company does, and, accordingly, the Company’s FFO may not be comparable to other REITs’ FFO. Accordingly, FFO should be considered only as a supplement to net income as a measure of the Company’s performance.

 

Core Funds from Operations (Core FFO) – We calculate Core FFO, a non-GAAP measure, by using FFO as defined by NAREIT and adjusting for certain other non-core items. We also exclude from our Core FFO calculation acquisition costs, loss on early extinguishment of debt, changes in the fair value of the earn-out, changes in fair value of contingent consideration and the amortization of stock-based compensation.

 

We believe Core FFO provides a useful metric in comparing operations between reporting periods and in assessing the sustainability of our ongoing operating performance. Other equity REITs may calculate Core FFO differently or not at all, and, accordingly, the Company’s Core FFO may not be comparable to such other REITs’ Core FFO.

 

Same Store Net Operating Income (Same Store NOI) – Same Store NOI, a non-GAAP measure, is calculated as the net operating income attributable to the properties continuously owned and operated for the entirety of the reporting periods presented. The Company’s definition of Same Store NOI excludes properties that were not stabilized during both of the applicable reporting periods. These exclusions may include, but are not limited to, acquisitions, dispositions and properties undergoing repositioning or significant renovations.

 

The Company evaluates the performance of its same-store property operating results based upon net operating income from continuing operations, which is a non-GAAP supplemental financial measure. The Company defines NOI as operating revenues (rental income, tenant reimbursements and other operating income) less property and related expenses (property operating expenses, real estate taxes, insurance and provision for bad debt) less interest expense. NOI excludes certain items that are not considered to be controllable in connection with the management of an asset such as non-property income and expenses, depreciation and amortization, asset management fees and corporate general and administrative expenses. The Company believes that net income is the GAAP measure that is most directly comparable to NOI; however, NOI should not be considered as an alternative to net income as the primary indicator of operating performance as it excludes the items described above.

 

We believe Same Store NOI, a non-GAAP measure, is an important measure of comparison because it allows for comparison of operating results of stabilized properties owned and operated for the entirety of both applicable periods and therefore eliminates variations caused by acquisitions, dispositions or repositioning during such periods. Other REITs may calculate Same Store NOI differently and our calculation should not be compared to that of other REITs.

 

 

 

 

Exhibit 99.3