0001080657 false 0001080657 2021-11-12 2021-11-12 0001080657 SQFT:SeriesCommonStock0.01ParValuePerShareMember 2021-11-12 2021-11-12 0001080657 SQFT:Sec9.375SeriesDCumulativeRedeemablePerpetualPreferredStock0.01ParValuePerShareMember 2021-11-12 2021-11-12 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): November 12, 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 November 11, 2021, Presidio Property Trust, Inc. (the “Company”) issued a press release announcing its financial results for the third quarter ended September 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 third quarter ended September 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 November 11, 2021
99.2   Supplemental Financial Information for the third quarter ended September 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: November 12, 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 Third Quarter Ended September 30, 2021

 

San Diego, California, November 11, 2021 – Presidio Property Trust, Inc. (Nasdaq: SQFT, SQFTP) (the “Company”), an internally managed, diversified real estate investment trust (“REIT”), today reported earnings for its third quarter ended September 30, 2021. All third quarter financial measures referenced herein are unaudited.

 

“We are pleased to report our third quarter earnings, continuing the strong rent collections that we saw throughout 2020 and 2021,” said Jack Heilbron, the Company’s President and Chief Executive Officer. “In the third quarter, we made our company’s first commercial acquisition in Texas. We collected 96% of billings in this period, as our diverse portfolio continues to perform well.”

 

“11 office, retail, and industrial leases were signed in the third quarter of 2021, with 2 new tenants and 9 existing tenant renewals,” noted Gary Katz, the Company’s Senior Vice President of Asset Management. “We continue to see solid leasing demand in the markets where our properties are located.”

 

Third Quarter Ended September 30, 2021 Financial Results

 

Net loss attributable to the Company’s common stockholders for the three months ended September 30, 2021 was approximately ($1.4 million), or ($0.13) per basic and diluted share, compared to a net loss of ($1.7 million), or ($0.20) per basic and diluted share for the three months ended September 30, 2020. The change in net loss attributable to the Company’s common stockholders was a result of:

 

  A decrease in interest expense of approximately $1.1 million in connections with the reduction of mortgage notes and other notes payable during 2021;
  A decrease in revenues of approximately $1.3 million due to the sale of four properties since the beginning of 2021;
  A corresponding decrease in rental operating costs of approximately $0.7 million and a decrease of approximately $0.3 million in depreciation and amortization due to the sale of four properties since the beginning of 2021;
  Offset by the addition of dividends for Series D Preferred Stock totaling approximately $0.5 million, not present during the three months ended September 30, 2020.

 

 

 

 

Core FFO (non-GAAP) for the nine months ended September 30, 2021, increased by approximately $122,722 to $1.67 million from $1.55 million compared to the nine months ended September 30, 2020. A reconciliation of Core FFO to net income, the most directly comparable GAAP financial measure, is attached to this press release. However, because Core 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 Core FFO as a measure of the Company’s performance is limited.

 

Acquisitions and Dispositions for the first three 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.

 

On August 17, 2021, the Company, through its 61.3% owned subsidiaries NetREIT Palm Self Storage, LP and NetREIT Highland LLC, acquired a single story newly constructed 10,500 square foot building in Houston, Texas for a purchase price of approximately $4.9 million, in connection with a like-kind exchange transaction pursued under Section 1031 of the Code 1986, as amended (the “Internal Revenue Code”). The building is 100% occupied under a 15-year triple net lease.

 

During the nine months ended September 30, 2020, the Company acquired six 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 nine months ended September 30, 2020, the Company disposed of 39 model homes for approximately $19.0 million and recognized a gain of approximately $2.9 million.

 

Dividends

 

On August 25, 2021, the board of directors of the Company declared a quarterly dividend of $0.103 per share of Series A Common Stock for the second quarter of 2021, payable on September 21, 2021 to stockholders of record as of September 7, 2021.

 

 

 

 

In accordance with the terms of the Series D Preferred Stock, the Series D monthly dividend has been approved by the Board of Directors through December 2021 in the amount of $0.10417 per share payable on the 15th of every month to stockholders of record of Series D Preferred Stock as of the last day of the prior month. Total dividends paid to Series D Preferred stockholders during the three months ended September 30, 2021 was $455,207.

 

Earnings Conference Call

 

The Company will hold a conference call at 1:30 pm Pacific Time on November 11, 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: 651306

 

To listen to the call by phone, participants can reference the Presidio Property Q3 2021 Earnings Call. Please dial in at least 10 minutes before the scheduled start time.

 

Conference Call Replay

 

Toll Free: 877-481-4010

 

International: 919-882-2331

 

Replay Passcode: 43366

 

The telephone replay of the call will be available later in the day on November 11, 2021, continuing through November 25, 2021. A replay will also be available at the webcast link under “Presentations” in the “Investor” section of the Company’s website until November 11, 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

 

   September 30,   December 31, 
   2021   2020 
   (Unaudited)     
ASSETS          
Real estate assets and lease intangibles:          
Land  $18,082,521   $18,827,000 
Buildings and improvements   110,786,670    115,409,423 
Tenant improvements   12,466,083    11,960,018 
Lease intangibles   4,110,139    4,110,139 
Real estate assets and lease intangibles held for investment, cost   145,445,413    150,306,580 
Accumulated depreciation and amortization   (29,564,702)   (26,551,789)
Real estate assets and lease intangibles held for investment, net   115,880,711    123,754,791 
Real estate assets held for sale, net   10,006,947    42,499,176 
Real estate assets, net   125,887,658    166,253,967 
Cash, cash equivalents and restricted cash   27,816,296    11,540,917 
Deferred leasing costs, net   1,258,134    1,927,951 
Goodwill   2,423,000    2,423,000 
Other assets, net   4,449,538    3,422,781 
TOTAL ASSETS  $161,834,626   $185,568,616 
LIABILITIES AND EQUITY          
Liabilities:          
Mortgage notes payable, net  $86,061,131   $94,664,266 
Mortgage notes payable related to properties held for sale, net   194,549    25,365,430 
Mortgage notes payable, total net   86,255,680    120,029,696 
Note payable, net       7,500,086 
Accounts payable and accrued liabilities   4,704,493    5,126,199 
Accrued real estate taxes   1,508,006    2,548,686 
Dividends payable preferred stock   179,685     
Lease liability, net   82,439    102,323 
Below-market leases, net   86,852    139,045 
Total liabilities   92,817,155    135,446,035 
Commitments and contingencies (Note 9)          
Equity:          
Series D Preferred Stock, $0.01 par value per share; 1,000,000 shares authorized; 920,000 and 0 shares issued and outstanding (liquidation preference $25.00 per share) as of September 30, 2021 and December 31, 2020, respectively   9,200     
Series A Common Stock, $0.01 par value, shares authorized: 100,000,000; 11,490,230 shares and 9,508,363 shares were issued and outstanding at September 30, 2021 and December 31, 2020, respectively   114,902    95,038 
Additional paid-in capital   185,727,368    156,463,146 
Dividends and accumulated losses   (128,207,540)   (121,674,505)
Total stockholders’ equity before noncontrolling interest   57,643,930    34,883,679 
Noncontrolling interest   11,373,541    15,238,902 
Total equity   69,017,471    50,122,581 
TOTAL LIABILITIES AND EQUITY  $161,834,626   $185,568,616 

 

 

 

 

Presidio Property Trust, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(Unaudited)

 

   For the Three Months Ended September 30,   For the Nine Months Ended September 30, 
   2021   2020   2021   2020 
Revenues:                    
Rental income  $4,185,212   $5,433,303   $14,216,234   $18,098,514 
Fees and other income   190,967    230,265    675,283    715,609 
Total revenue   4,376,179    5,663,568    14,891,517    18,814,123 
Costs and expenses:                    
Rental operating costs   1,414,518    2,108,621    4,739,256    6,489,547 
General and administrative   1,479,261    1,366,380    4,361,297    3,996,696 
Depreciation and amortization   1,306,874    1,626,917    4,104,018    4,823,673 
Impairment of real estate assets           300,000    845,674 
Total costs and expenses   4,200,653    5,101,918    13,504,571    16,155,590 
Other income (expense):                    
Interest expense-mortgage notes   (1,030,883)   (1,439,771)   (3,542,940)   (4,605,175)
Interest expense - note payable       (704,189)   (279,373)   (2,365,987)
Interest and other (expense), net   (13,886)   (12,270)   (67,329)   (10,865)
Gain on sales of real estate, net   627,322    332,714    2,060,336    656,975 
Gain on extinguishment of government debt           10,000     
Income tax expense   (182,607)   (122,602)   (471,506)   (257,602)
Total other expense, net   (600,054)   (1,946,118)   (2,290,812)   (6,582,654)
Net loss   (424,528)   (1,384,468)   (903,866)   (3,924,121)
Less: Income attributable to noncontrolling interests   (427,303)   (363,777)   (1,759,608)   (854,070)
Net loss attributable to Presidio Property Trust, Inc. stockholders  $(851,831)  $(1,748,245)  $(2,663,474)  $(4,778,191)
Less: Preferred Stock Series D dividends   (539,056)       (634,892)    
Net loss attributable to Presidio Property Trust, Inc. common stockholders  $(1,390,887)  $(1,748,245)  $(3,298,366)  $(4,778,191)
                     
Net income (loss) per share attributable to Presidio Property Trust, Inc. common stockholders:                    
Basic & Diluted  $(0.13)  $(0.20)  $(0.33)  $(0.54)
                     
Weighted average number of common shares outstanding - basic & diluted   10,833,847    8,922,525    9,955,046    8,900,547 

 

 

 

 

Presidio Property Trust, Inc. and Subsidiaries

Reconciliation of Net Income to FFO and Core FFO

(Unaudited)

 

   For the Three Months Ended   For the Nine Months Ended 
   9/30/2021   9/30/2020   9/30/2021   9/30/2020 
Net (loss) income attributable to Presidio Property Trust, Inc. common stockholders  $(1,390,887)  $(1,748,245)  $(3,298,366)  $(4,778,191)
Adjustments:                    
Income attributable to noncontrolling interests   427,303    363,777    1,759,608    854,070 
Depreciation and amortization   1,306,874    1,626,917    4,104,018    4,823,673 
Amortization of above and below market leases, net   (6,022)   (26,182)   (4,417)   (84,427)
Impairment of real estate assets           300,000    845,674 
Loss (gain) on sale of real estate assets, net   (627,322)   (332,714)   (2,060,336)   (656,975)
FFO  $(290,054)  $(116,447)  $800,507   $1,003,824 
Restricted stock compensation   285,704    180,622    867,903    541,865 
Core FFO  $(4,350)  $64,175   $1,668,410   $1,545,689 
                     
Weighted average number of common shares outstanding - basic and diluted   10,833,847    8,922,525    9,955,046    8,900,547 
                     
Core FFO / Wgt Avg Share  $(0.00)  $0.01   $0.17   $0.17 

 

 

 

 

Presidio Property Trust, Inc. and Subsidiaries

Same Store Net Operating Income - Commercial Properties

(Unaudited)

 

  

For the Three Months

Ended September 30,

   Variance 
   2021   2020       % 
Rental revenues  $3,678,124   $3,552,605   $125,519    3.5%
Rental operating costs   1,531,030    1,487,900    43,130    2.9%
Same Store Net operating income  $2,147,094   $2,064,705   $82,389    5.7%
                     
Operating Ratios:                    
Number of same properties   11    11           
                     
Occupancy, end of period   82.7%   86.1%        (3.4)%
Operating costs as a percentage of total revenues   41.6%   41.9%        (0.3)%

 

  

For the Nine Months

Ended September 30,

   Variance 
   2021   2020       % 
Rental revenues  $11,143,337   $11,369,041   $(225,704)   (2.0)%
Rental operating costs   4,443,608    4,534,593    (90,985)   (2.0)%
Same Store Net operating income  $6,699,729   $6,834,448   $(134,719)   (1.5)%
                     
Operating Ratios:                    
Number of same properties   11    11           
                     
Occupancy, end of period   82.7%   86.1%        (3.4)%
Operating costs as a percentage of total revenues   39.9%   39.9%        0.0%

 

 

 

 

Exhibit 99.2

 

ex_245804img001.jpg

 

ex_245804img002.jpg

 

SUPPLEMENTAL FINANCIAL INFORMATION

 

As of September 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.

 

 

 

 

COMPANY OVERVIEW

 

 

Presidio Property Trust, Inc. (“Presidio” or the “Company”) was founded in 1999 as NetREIT
   
Presidio is an internally managed real estate company focused on commercial real estate opportunities in often overlooked and regionally dominant markets
   
The Company acquires, owns and manages office and industrial real estate assets in markets with strong demographic and economic drivers with attractive going-in cap rates  
   
Presidio’s commercial portfolio currently includes 12 commercial properties with a book value of approximately $126 million  
   
In addition to its commercial real estate holdings, Presidio generates fees and rental income from affiliated entities, which manage and/or own a portfolio of model homes (1)

 

Corporate Information
Headquarters San Diego, CA
Founded 1999
Key Geographies CA, CO, ND
Employees 20

 

Portfolio Summary (Number / Square Footage)
Office 7 properties / 574,261 sq. ft.
Retail 4 properties / 121,052 sq. ft.
Industrial 1 property / 150,030 sq. ft.
Model Homes (1) 6 funds / 85 homes

 

Portfolio Value & Debt
Book Value $126 million (2)
Existing Secured Debt $90 million

 

(1) The Company holds partial ownership interests in several entities which own model home properties
   
(2)  Includes book value of model homes
 

 

 

 

 

 

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    75%   65.6%   6,196 
Dakota Center, Fargo, ND  119,434  05/11   1982     9,575    57%   100.0%   9,734 
Grand Pacific Center, Bismarck, ND  93,058  04/14   1976     5,350    72%   100%   3,650 
Arapahoe Service Center II,
Centennial, CO
  79,023  12/14   2000     11,850    100%   100.0%   7,812 
West Fargo Industrial, West Fargo, ND  150,030  08/15   1998/2005     7,900    89%   100%   4,177 
300 N.P., West Fargo, ND  34,517  08/15   1922     3,850    67%   100%   2,243 
One Park Centre, Westminster, CO  69,174  08/15   1983     9,150    100%   100.0%   6,305 
Shea Center II, Highlands Ranch, CO  121,301  12/15   2000     25,325    96.8%   97%   17,559 
Total Office/Industrial Properties  724,344           $83,000    82.1%       $57,677 
                                 
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    76%   100.0%   8,198 
Research Parkway,
Colorado Springs, CO
  10,700  8/15   2003     2,850    100.0%   100.0%   1,720 
Mandolin, Houston, TX  10,500  8/21   2021     4,892    100.0%   61.3%   1,558 
Total Retail Properties  121,052           $26,604    94.0%       $11,475 
                                 
Total Commercial Properties  845,396           $109,604    92%       $69,152 

 

(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 September 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  79  237,416   92.95%  $2,206,128    91.70%  $29,126,974   $19,032,335 
Southeast  3  8,201   3.21%   61,528    2.56%   736,700    541,592 
Northeast  2  6,153   2.41%   80,844    3.36%   898,250    610,211 
Midwest  1  3,663   1.43%   57,420    2.39%   638,000    401,234 
Total  85  255,433   100%  $2,405,920    100%  $31,399,924   $20,585,372 

 

 

 

 

CONSOLIDATED BALANCE SHEET ex_245804img008.jpg

 

   September 30,   December 31, 
   2021   2020 
    (Unaudited)      
ASSETS          
Real estate assets and lease intangibles:          
Land  $18,082,521   $18,827,000 
Buildings and improvements   110,786,670    115,409,423 
Tenant improvements   12,466,083    11,960,018 
Lease intangibles   4,110,139    4,110,139 
Real estate assets and lease intangibles held for investment, cost   145,445,413    150,306,580 
Accumulated depreciation and amortization   (29,564,702)   (26,551,789)
Real estate assets and lease intangibles held for investment, net   115,880,711    123,754,791 
Real estate assets held for sale, net   10,006,947    42,499,176 
Real estate assets, net   125,887,658    166,253,967 
Cash, cash equivalents and restricted cash   27,816,296    11,540,917 
Deferred leasing costs, net   1,258,134    1,927,951 
Goodwill   2,423,000    2,423,000 
Other assets, net   4,449,538    3,422,781 
TOTAL ASSETS  $161,834,626   $185,568,616 
LIABILITIES AND EQUITY          
Liabilities:          
Mortgage notes payable, net  $86,061,131   $94,664,266 
Mortgage notes payable related to properties held for sale, net   194,549    25,365,430 
Mortgage notes payable, total net   86,255,680    120,029,696 
Note payable, net       7,500,086 
Accounts payable and accrued liabilities   4,704,493    5,126,199 
Accrued real estate taxes   1,508,006    2,548,686 
Dividends payable preferred stock   179,685     
Lease liability, net   82,439    102,323 
Below-market leases, net   86,852    139,045 
Total liabilities   92,817,155    135,446,035 
Commitments and contingencies (Note 9)          
Equity:          
Series D Preferred Stock, $0.01 par value per share; 1,000,000 shares authorized; 920,000 and 0 shares issued and outstanding (liquidation preference $25.00 per share) as of September 30, 2021 and December 31, 2020, respectively   9,200     
Series A Common Stock, $0.01 par value per share, shares authorized: 100,000,000; 11,490,230 shares and 9,508,363 shares were issued and outstanding at September 30, 2021 and December 31, 2020, respectively   114,902    95,038 
Additional paid-in capital   185,727,368    156,463,146 
Dividends and accumulated losses   (128,207,540)   (121,674,505)
Total stockholders’ equity before noncontrolling interest   57,643,930    34,883,679 
Noncontrolling interest   11,373,541    15,238,902 
Total equity   69,017,471    50,122,581 
TOTAL LIABILITIES AND EQUITY  $161,834,626   $185,568,616 

 

 

 

 

 

CONSOLIDATED STATEMENT OF OPERATIONS ex_245804img009.jpg

 

   For the Three Months Ended September 30,   For the Nine Months Ended September 30, 
   2021   2020   2021   2020 
Revenues:                
Rental income  $4,185,212   $5,433,303   $14,216,234   $18,098,514 
Fees and other income   190,967    230,265    675,283    715,609 
Total revenue   4,376,179    5,663,568    14,891,517    18,814,123 
Costs and expenses:                    
Rental operating costs   1,414,518    2,108,621    4,739,256    6,489,547 
General and administrative   1,479,261    1,366,380    4,361,297    3,996,696 
Depreciation and amortization   1,306,874    1,626,917    4,104,018    4,823,673 
Impairment of real estate assets           300,000    845,674 
Total costs and expenses   4,200,653    5,101,918    13,504,571    16,155,590 
Other income (expense):                    
Interest expense-mortgage notes   (1,030,883)   (1,439,771)   (3,542,940)   (4,605,175)
Interest expense - note payable       (704,189)   (279,373)   (2,365,987)
Interest and other (expense), net   (13,886)   (12,270)   (67,329)   (10,865)
Gain on sales of real estate, net   627,322    332,714    2,060,336    656,975 
Gain on extinguishment of government debt           10,000     
Income tax expense   (182,607)   (122,602)   (471,506)   (257,602)
Total other expense, net   (600,054)   (1,946,118)   (2,290,812)   (6,582,654)
Net loss   (424,528)   (1,384,468)   (903,866)   (3,924,121)
Less: Income attributable to noncontrolling interests   (427,303)   (363,777)   (1,759,608)   (854,070)
Net loss attributable to Presidio Property Trust, Inc. stockholders  $(851,831)  $(1,748,245)  $(2,663,474)  $(4,778,191)
Less: Preferred Stock Series D dividends   (539,056)       (634,892)    
Net loss attributable to Presidio Property Trust, Inc. common stockholders  $(1,390,887)  $(1,748,245)  $(3,298,366)  $(4,778,191)
                     
Net income (loss) per share attributable to Presidio Property Trust, Inc. common stockholders:                    
Basic & Diluted  $(0.13)  $(0.20)  $(0.33)  $(0.54)
                     
Weighted average number of common shares outstanding - basic & diluted   10,833,847    8,922,525    9,955,046    8,900,547 

 

 

 

 

CONSOLIDATED STATEMENT OF CASH FLOWS ex_245804img010.jpg

 

  

For the Nine Months Ended

September 30,

 
   2021   2020 
Cash flows from operating activities:          
Net loss  $(903,866)  $(3,924,121)
Adjustments to reconcile net loss to net cash provided by operating activities:          
Depreciation and amortization   4,104,018    4,823,673 
Stock compensation   867,903    541,865 
Bad debt expense   52    93,958 
Gain on sale of real estate assets, net   (2,060,336)   (656,975)
Gain on extinguishment of government debt   (10,000)    
Net change in fair value marketable securities   37,673     
Impairment of real estate assets   300,000    845,674 
Accretion of original issue discount       1,013,405 
Amortization of financing costs   431,806    992,705 
Amortization of above-market leases   42,064    38,012 
Amortization of below-market leases   (46,481)   (122,439)
Straight-line rent adjustment   (215,655)   67,732 
Changes in operating assets and liabilities:          
Other assets   633,354    2,171,813 
Accounts payable and accrued liabilities   (1,014,848)   (1,974,401)
Accrued real estate taxes   (1,040,680)   (1,014,760)
Net cash provided by operating activities   1,125,004    2,896,141 
Cash flows from investing activities:          
Real estate acquisitions   (7,758,066)   (8,996,248)
Additions to buildings and tenant improvements   (1,122,051)   (2,510,152)
Investment in marketable securities   (2,682,192)    
Proceeds from sale of marketable securities   1,032,297     
Additions to deferred leasing costs   (97,932)   (137,961)
Proceeds from sales of real estate, net   47,906,909    33,810,274 
Net cash provided by investing activities   37,278,965    22,165,913 
Cash flows from financing activities:          
Proceeds from mortgage notes payable, net of issuance costs   8,003,807    13,339,739 
Repayment of mortgage notes payable   (41,862,782)   (32,399,522)
Repayment of note payable   (7,675,598)   (5,224,402)
Payment of extension costs, note payable       (351,025)
Payment of deferred offering costs   (572,458)   (435,736)
Distributions to noncontrolling interests, net   (5,624,969)   (358,357)
Issuance of Common Stock Series A, net of offering costs   8,871,879     
Issuance of Preferred Stock Series D, net of offering costs   20,489,803     
Repurchase of common stock, at cost   (68,396)   (18,000)
Dividends paid to preferred stockholders   (455,207)    
Dividends paid to common stockholders   (3,234,669)    
Net cash used in financing activities   (22,128,590)   (25,447,303)
Net increase (decrease) in cash equivalents and restricted cash   16,275,379    (385,249)
Cash, cash equivalents and restricted cash - beginning of period   11,540,917    10,391,275 
Cash, cash equivalents and restricted cash - end of period  $27,816,296   $10,006,026 
Supplemental disclosure of cash flow information:          
Interest paid-mortgage notes payable  $3,407,689   $4,542,959 
Interest paid-notes payable  $103,861   $604,679 
Non-cash financing activities:          
Issuance of stock for limited partnership interests  $   $1,247,990 
Dividends payable - Preferred Stock Series D  $179,685   $ 

 

 

 

 

EBITDAre RECONCILIATION ex_245804img011.jpg

 

   For the Three Months Ended   For the Nine Months Ended 
    9/30/2021    9/30/2020    9/30/2021    9/30/2020 
Net (loss) income attributable to Presidio Property Trust, Inc. common stockholders  $(1,390,887)  $(1,748,245)  $(3,298,366)  $(4,778,191)
Adjustments:                    
Interest Expense   1,030,883    2,143,960    3,822,313    6,971,162 
Depreciation and Amortization   1,300,852    1,600,735    4,099,601    4,739,246 
Asset Impairments           300,000    845,674 
Net Loss on Sales of RE   (627,322)   (332,714)   (2,060,336)   (656,975)
Gain Extinguishment of Government Debt           (10,000)    
Income Taxes   182,607    122,602    471,506    257,602 
                     
EBITDAre  $496,133   $1,786,338   $3,324,718   $7,378,518 

 

 
 

 

FFO AND CORE FFO RECONCILIATION ex_245804img012.jpg

 

   For the Three Months Ended   For the Nine Months Ended 
   9/30/2021   9/30/2020   9/30/2021   9/30/2020 
Net (loss) income attributable to Presidio Property Trust, Inc. common stockholders  $(1,390,887)  $(1,748,245)  $(3,298,366)  $(4,778,191)
Adjustments:                    
Income attributable to noncontrolling interests   427,303    363,777    1,759,608    854,070 
Depreciation and amortization   1,306,874    1,626,917    4,104,018    4,823,673 
Amortization of above and below market leases, net   (6,022)   (26,182)   (4,417)   (84,427)
Impairment of real estate assets           300,000    845,674 
Loss (gain) on sale of real estate assets, net   (627,322)   (332,714)   (2,060,336)   (656,975)
FFO  $(290,054)  $(116,447)  $800,507   $1,003,824 
Restricted stock compensation   285,704    180,622    867,903    541,865 
Core FFO  $(4,350)  $64,175   $1,668,410   $1,545,689 
                     
Weighted average number of common shares outstanding - basic and diluted   10,833,847    8,922,525    9,955,046    8,900,547 
                     
Core FFO / Wgt Avg Share  $(0.00)  $0.01   $0.17   $0.17 

 

 

 

 

SAME STORE ANALYSIS ex_245804img013.jpg

 

  

For the Three Months

Ended September 30,

   Variance 
   2021   2020       % 
Rental revenues  $3,678,124   $3,552,605   $125,519    3.5%
Rental operating costs   1,531,030    1,487,900    43,130    2.9%
Same Store Net operating income  $2,147,094   $2,064,705   $82,389    5.7%
                     
Operating Ratios:                    
Number of same properties   11    11           
Occupancy, end of period   82.7%   86.1%        (3.4)%
Operating costs as a percentage of total revenues   41.6%   41.9%        (0.3)%

 

  

For the Nine Months

Ended September 30,

   Variance 
   2021   2020       % 
Rental revenues  $11,143,337   $11,369,041   $(225,704)   (2.0)%
Rental operating costs   4,443,608    4,534,593    (90,985)   (2.0)%
Same Store Net operating income  $6,699,729   $6,834,448   $(134,719)   (1.5)%
                     
Operating Ratios:                    
Number of same properties   11    11           
Occupancy, end of period   82.7%   86.1%        (3.4)%
Operating costs as a percentage of total revenues   39.9%   39.9%        0.0%

 

 

 

 

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