03/27/2026 | Press release | Distributed by Public on 03/27/2026 15:40
Presidio Property Trust, Inc. Announces Earnings for the Year Ended December 31, 2025
SAN DIEGO, CA / ACCESS Newswire / March 27, 2026 / Presidio Property Trust, Inc. (NASDAQ:SQFT)(NASDAQ:SQFTP)(NASDAQ:SQFTW) (the "Company"), an internally managed, diversified real estate investment trust ("REIT"), today reported earnings for its year ended December 31, 2025.
"The Model Home Segment continued to perform well throughout the year. We remain focused on purchasing models within the Sunbelt states, which we believe have continued upside potential. Our acquisitions in 2025 executed that plan. Despite challenges in the general resale market, our model sales performed well. Our resale portfolio remains an attractive option for homebuyers given its unique combination of upgrades and features, compared to typical construction," said Steve Hightower, President of the Model Home Division.
"Our tenant retention and renewal activity during 2025 was very strong, resulting in 88% of expiring space renewing, including 84% of our expiring office leases. This demonstrates underlying strength in strategically located assets within the office sector." said Gary Katz, the Company's Chief Investment Officer.
The Year Ended December 31, 2025, Financial Results
Net loss attributable to the Company's common stockholders for the year ended December 31, 2025 was approximately $10.5 million, or $8.59 per basic and diluted share, compared to a net loss of approximately $27.9 million, or ($22.50) per basic and diluted share for the year ended December 31, 2024. The change in net income attributable to the Company's common stockholders was a result of:
|
• |
Total revenue was approximately $16.8 million for the year ended December 31, 2025 compared to approximately $18.9 million for the same period in 2024, a decrease of approximately $2.1 million or 11.2%. As of December 31, 2025, we had approximately $108.6 million in net real estate assets including 80 model homes, compared to approximately $127.6 million in net real estate assets including 78 model homes on December 31, 2024. The average number of model homes held during the years ended December 31, 2025 and 2024 was 79 and 94, respectively. The change in revenue is directly related to the decrease in commercial real estate rental income during the current period, from the sale of our two commercial properties on February 6, 2025. |
|
|
• |
Rental operating costs were approximately $6.2 million for the year ended December 31, 2025 compared to approximately $6.3 million for the same period in 2024, a decrease of approximately $0.1 million or 1.6%. Rental operating costs as a percentage of total revenue were 36.6% and 33.1% for the years ended December 31, 2025 and 2024, respectively, as office property expenses continue to increase, specifically insurance costs. As of December 31, 2025 our model home assets made up 33.8% of our total real estate assets, which is up from 29.3% as of December 31, 2024, and our gross revenue from model home assets represented approximately 23.5%of our total revenue. This percentage is expected to increase in 2026 as the percentage of our model home real estate assets has increased, with the sale of Dakota Center in 2026 and the status of Shea Center II; however, if we purchase additional properties during 2026, our rental operating costs could increase. As for our commercial properties, we expect operating costs to decrease by $2.5 million as a result of the Dakota Center sale and the loss of Shea Center II. |
|
|
• |
General and administrative ("G&A") expenses were approximately $5.7 million for the year ended December 31, 2025, compared to approximately $7.5 million for the same period in 2024, representing a decrease of approximately $1.8 million or 24.2%. As a percentage of total revenue, our general and administrative costs were approximately 33.9% and 39.8% for the years ended December 31, 2025 and 2024, respectively. G&A expenses comparatively decreased in 2025, largely due to the one-time nature of the 2024 annual meeting and settlement with Zuma Capital and certain individuals and entities affiliated or associated with Zuma Capital Management, LLC ("Zuma Capital"). The comparative decline was also due to additional consulting fees, higher proxy solicitation fees, and legal fees in 2024, all of which decreased by an aggregate of approximately $0.6 million in 2025 as compared to 2024. Additionally, employee, ex-officer and board costs, including stock compensation and bonus accruals increased during the year ended December 31, 2024 by approximately $0.5 million. |
|
|
• |
During the year ended December 31, 2025, the Company sold 20 model homes for approximately $9.8 million, net of closing costs, and the Company recognized a gain of approximately $1.0 million. Additionally, on February 7, 2025, the Company sold two commercial properties, Union Town Center and Research Parkway, to a single buyer for approximately $15.9 million, net of selling costs, and recognized $4.5 million net of closing costs. For the period ended December 31, 2024, the Company sold 51 model homes for approximately $24.8 million and the Company recognized a gain of approximately $3.4 million. |
|
|
• |
During the year ended December 31, 2025, we recognized a non-cash impairment charge of approximately $6.4 million on our real estate assets. Of the $6.4 million impairment for the year, approximately$6.0 million was related to our commercial properties Shea Cener II and Dakota Center, approximately $0.3 million was related to model homes, and approximately $0.1 million was related to goodwill impairment. The impairment on Shea Center II was primarily related to suboptimal occupancy levels and the near term conditions of the Denver market conditions, while the new impairment charges for the model homes reflect the estimated and actual sales prices for these specific model homes. |
|
|
• |
Interest expense, including amortization of deferred finance charges, was approximately $6.1 million for the year ended December 31, 2025. This value is unchanged from the $6.1 million in interest expense incurred for December 31, 2024. As of December 31, 2025 we carried total debt of $92.1 million which reflects a decrease of 9.8% from the year ended December 31, 2024. Simultaneously, the weighted average of our interest expenses increased from 5.63% as of December 31, 2024 to 6.16% for the year ended December 31, 2025. We expect these costs to decrease for 2026, as approximately $1.3 million of our current interest expenses were driven by Shea Center II and Dakota Center. |
FFO (non-GAAP) totaled approximately $(3.8 million) and $(3.4 million) for the years ended December 31, 2025 and 2024, respectively. A reconciliation of FFO to net loss, 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.
We believe Core FFO (non-GAAP) provides a useful metric in comparing operations between reporting periods and in assessing the sustainability of our ongoing operating performance. Core FFO decreased by about $1.3 million, from approximately $(1.4 million) for the year ended December 31, 2024, to approximately $(2.7 million) for the year ended December 31, 2025. A reconciliation of Core FFO to net income, the most directly comparable GAAP financial measure, is attached to this press release.
Acquisitions and Dispositions for the year ended December 31, 2025:
Acquisitions during the year ended December 31, 2025:
We acquired 22 Model Home Properties and leased them back to the homebuilders under triple net leases during the year ended December 31, 2025. The purchase price for these properties was approximately $9.4 million. The purchase price consisted of cash payments of approximately $2.8 million and mortgage notes of approximately $6.6 million.
Dispositions during the year ended December 31, 2025:
20 model homes for approximately $9.8 million, net of sales costs, and the Company recognized a gain of approximately $1.0 million.
On February 6, 2025, the Company sold two commercial properties, Union Town Center and Research Parkway, to a single buyer for approximately $15.9 million, net of selling costs, and recognized a net gain of approximately $4.5 million net of closing costs.
Segment Income during the year ended December 31, 2025:
The following tables compare the Company's segment activity and NOI and adjusted NOI for Model Home income to its results of operations and financial position as of and for the year ended December 31, 2025. The line items listed in the below NOI tables include the significant expense considered by the CODM for cash allocations on future investments. The Other Non-Segment & Consolidating Items represent corporate activity, the investment in Conduit Pharmaceutical, and other eliminating items for consolidation. The information for Corporate and Other are presented to reconcile back to the consolidated statement of operations, but is not considered a reportable segment. This includes the loss on Conduit marketable securities.
The following tables compare the Company's segment activity to its results of operations and financial position as of and for the year ended December 31, 2025:
|
For the Year Ended December 31, 2025 |
||||||||||||||||||||
|
Retail |
Office/Industrial |
Model Homes |
Corporate and Other |
Total |
||||||||||||||||
|
Rental revenue
|
$ |
487,161 |
$ |
9,585,303 |
$ |
3,952,162 |
$ |
- |
$ |
14,024,626 |
||||||||||
|
Recovery revenue
|
56,439 |
2,389,853 |
- |
- |
2,446,292 |
|||||||||||||||
|
Other operating revenue
|
400 |
257,414 |
5,776 |
80,200 |
343,790 |
|||||||||||||||
|
Total revenues
|
544,000 |
12,232,570 |
3,957,938 |
80,200 |
16,814,708 |
|||||||||||||||
|
Rental operating costs
|
115,047 |
6,423,862 |
212,817 |
(593,674 |
) |
6,158,052 |
||||||||||||||
|
Net Operating Income (NOI)
|
428,953 |
5,808,708 |
3,745,121 |
673,874 |
10,656,656 |
|||||||||||||||
|
Gain on Sale - Model Homes
|
- |
- |
950,434 |
- |
950,434 |
|||||||||||||||
|
Impairment of Model Homes
|
- |
- |
(339,609 |
) |
- |
(339,609 |
) |
|||||||||||||
|
Adjusted NOI
|
$ |
428,953 |
$ |
5,808,708 |
$ |
4,355,946 |
$ |
673,874 |
$ |
11,267,481 |
||||||||||
The CODM reviews on a regular basis the GAAP performance of each segment, including the significant segment expenses reported for GAAP shown in the table below. Our significant segment expenses include consolidated expense categories presented in our consolidated statements of operations, as well as rental operating costs. This information is provided to the CODM and factors into the CODM's decision making for company-wide strategy. The following tables compare the Company's segment activity and to its results of GAAP operations and financial position as of and for the year ended December 31, 2025. The information for Corporate and Other are presented to reconcile back to the consolidated statement of operations, but is not considered a reportable segment as noted above.
|
For the Year Ended December 31, 2025 |
||||||||||||||||||||
|
Retail |
Office/Industrial |
Model Homes |
Corporate and Other |
Total |
||||||||||||||||
|
Revenues:
|
||||||||||||||||||||
|
Rental income
|
$ |
543,600 |
$ |
11,975,156 |
$ |
3,952,162 |
$ |
- |
$ |
16,470,918 |
||||||||||
|
Fees and other income
|
400 |
257,414 |
5,776 |
80,200 |
343,790 |
|||||||||||||||
|
Total revenue
|
544,000 |
12,232,570 |
3,957,938 |
80,200 |
16,814,708 |
|||||||||||||||
|
Costs and expenses:
|
||||||||||||||||||||
|
Rental operating costs
|
115,047 |
6,423,862 |
212,817 |
(593,674 |
) |
6,158,052 |
||||||||||||||
|
General and administrative
|
- |
19,195 |
813,705 |
4,871,930 |
5,704,830 |
|||||||||||||||
|
Depreciation and amortization
|
100,472 |
3,910,547 |
846,818 |
4,430 |
4,862,267 |
|||||||||||||||
|
Impairment of goodwill and real estate assets
|
- |
6,031,828 |
339,609 |
72,000 |
6,443,437 |
|||||||||||||||
|
Total costs and expenses
|
215,519 |
16,385,432 |
2,212,949 |
4,354,686 |
23,168,586 |
|||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||
|
Interest expense - mortgage notes
|
(276,961 |
) |
(3,757,328 |
) |
(2,010,791 |
) |
(5,357 |
) |
(6,050,437 |
) |
||||||||||
|
Interest and other income, net
|
- |
- |
(13,735 |
) |
34,616 |
20,881 |
||||||||||||||
|
Net loss in Conduit Pharmaceuticals marketable securities (see footnote 9)
|
- |
- |
- |
(188,287 |
) |
(188,287 |
) |
|||||||||||||
|
Gain on sales of real estate, net
|
4,494,358 |
- |
950,434 |
- |
5,444,792 |
|||||||||||||||
|
Income tax (expense) benefit
|
- |
(9,600 |
) |
(60,875 |
) |
(392,695 |
) |
(463,170 |
) |
|||||||||||
|
Total other income, net
|
4,217,397 |
(3,766,928 |
) |
(1,134,967 |
) |
(551,723 |
) |
(1,236,221 |
) |
|||||||||||
|
Net income (loss)
|
4,545,878 |
(7,919,790 |
) |
610,022 |
(4,826,209 |
) |
(7,590,099 |
) |
||||||||||||
|
Less: Income attributable to noncontrolling interests
|
- |
(47,710 |
) |
(637,876 |
) |
- |
(685,586 |
) |
||||||||||||
|
Net income (loss) attributable to Presidio Property Trust, Inc. stockholders
|
$ |
4,545,878 |
$ |
(7,967,500 |
) |
$ |
(27,854 |
) |
$ |
(4,826,209 |
) |
$ |
(8,275,685 |
) |
||||||
Dividends paid during the years ended December 31, 2025 and 2024:
The following is a summary of distributions declared per share of our Series D Preferred Stock for the years ended December 31, 2025 and 2024.
Series D Preferred Stock
|
Month
|
2025 |
2024 |
||||||
|
Distributions Declared |
Distributions Declared |
|||||||
|
January
|
$ |
0.19531 |
$ |
0.19531 |
||||
|
February
|
0.19531 |
0.19531 |
||||||
|
March
|
0.19531 |
0.19531 |
||||||
|
April
|
0.19531 |
0.19531 |
||||||
|
May
|
0.19531 |
0.19531 |
||||||
|
June
|
0.19531 |
0.19531 |
||||||
|
July
|
0.19531 |
0.19531 |
||||||
|
August
|
0.19531 |
0.19531 |
||||||
|
September
|
0.19531 |
0.19531 |
||||||
|
October
|
0.19531 |
0.19531 |
||||||
|
November
|
0.19531 |
0.19531 |
||||||
|
December
|
0.19531 |
0.19531 |
||||||
|
Total
|
$ |
2.34372 |
$ |
2.34372 |
||||
Subsequent Real Estate Activity:
As of January 14, 2026, the Company sold Dakota Center for $5,125,000. The remaining loan balance was released as a part of the discounted payoff agreement with the lender. During February and March 2026, we sold five model homes in Texas for approximately $2.5 million and recorded a gain of approximately $0.1 million on sales. These sales included the final home for DMH#204 LP.
About Presidio Property Trust
Presidio is an internally managed, diversified REIT with holdings in model home properties which are triple-net leased to homebuilders, office, industrial, and retail properties. Presidio's model homes are leased to homebuilders located primarily in the sun belt states. Presidio's office, industrial, and retail properties are located primarily in Colorado, with properties also located in Maryland, North Dakota, Texas, and Southern California. For more information on Presidio, please visit Presidio'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 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, non-cash warrant dividends, other non-recuring expenses, 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.
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. Forward-looking statements also include statements relating to the closing of the business combination with Conduit within a certain timeframe or at all. 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, https://www.sec.gov.
Investor Relations Contact:
Presidio Property Trust, Inc.
Lowell Hartkorn, Investor Relations
[email protected]
Telephone: (760) 471-8536 x1244
Presidio Property Trust, Inc. and Subsidiaries
Consolidated Balance Sheets
|
December 31, |
December 31, |
|||||||
|
2025 |
2024 |
|||||||
|
ASSETS
|
||||||||
|
Real estate assets and lease intangibles:
|
||||||||
|
Land
|
$ |
16,390,250 |
$ |
15,983,323 |
||||
|
Buildings and improvements
|
101,878,107 |
102,862,977 |
||||||
|
Tenant improvements
|
17,645,103 |
16,488,066 |
||||||
|
Lease intangibles
|
3,467,798 |
3,776,654 |
||||||
|
Real estate assets and lease intangibles held for investment, cost
|
139,381,258 |
139,111,020 |
||||||
|
Accumulated depreciation and amortization
|
(37,536,809 |
) |
(33,700,262 |
) |
||||
|
Real estate assets and lease intangibles held for investment, net
|
101,844,449 |
105,410,758 |
||||||
|
Real estate assets held for sale, net
|
6,805,255 |
22,185,742 |
||||||
|
Real estate assets, net
|
108,649,704 |
127,596,500 |
||||||
|
Other assets:
|
||||||||
|
Cash, cash equivalents and restricted cash
|
7,422,359 |
8,036,496 |
||||||
|
Deferred leasing costs, net
|
1,340,853 |
1,666,135 |
||||||
|
Goodwill
|
1,317,000 |
1,389,000 |
||||||
|
Investment in Conduit Pharmaceuticals marketable securities (see Notes 2 & 9)
|
3,900 |
206,177 |
||||||
|
Deferred tax asset
|
223,388 |
298,645 |
||||||
|
Other assets, net (see Note 6)
|
3,095,670 |
3,376,697 |
||||||
|
Total other assets
|
13,403,170 |
14,973,150 |
||||||
|
TOTAL ASSETS (1)
|
$ |
122,052,874 |
$ |
142,569,650 |
||||
|
LIABILITIES AND EQUITY
|
||||||||
|
Liabilities:
|
||||||||
|
Mortgage notes payable, net
|
$ |
81,936,586 |
$ |
80,977,448 |
||||
|
Mortgage notes payable related to properties held for sale, net
|
10,137,781 |
21,116,646 |
||||||
|
Mortgage notes payable, total net
|
92,074,367 |
102,094,094 |
||||||
|
Accounts payable and accrued liabilities
|
3,302,187 |
3,290,170 |
||||||
|
Accrued real estate taxes
|
1,785,029 |
1,972,477 |
||||||
|
Dividends payable
|
190,220 |
194,784 |
||||||
|
Lease liability, net
|
40,108 |
64,345 |
||||||
|
Below-market leases, net
|
3,316 |
8,625 |
||||||
|
Total liabilities
|
97,395,227 |
107,624,495 |
||||||
|
Commitments and contingencies (see Note 10)
|
||||||||
|
Equity:
|
||||||||
|
Series D Preferred Stock, $0.01 par value per share; 1,000,000 shares authorized; 973,736 shares issued and outstanding (liquidation preference $25.00 per share) as of December 31, 2025 and 997,082 shares issued and outstanding as of December 31, 2024
|
9,737 |
9,971 |
||||||
|
Series A Common Stock, $0.01 par value per share, shares authorized: 100,000,000; 1,313,832 shares and 1,283,432 shares were issued and outstanding at December 31, 2025 and December 31, 2024, respectively
|
13,142 |
128,343 |
||||||
|
Additional paid-in capital
|
186,762,388 |
185,770,842 |
||||||
|
Dividends and accumulated losses
|
(169,945,302 |
) |
(159,374,010 |
) |
||||
|
Total stockholders' equity before noncontrolling interest
|
16,839,965 |
26,535,146 |
||||||
|
Noncontrolling interest
|
7,817,682 |
8,410,009 |
||||||
|
Total equity
|
24,657,647 |
34,945,155 |
||||||
|
TOTAL LIABILITIES AND EQUITY
|
$ |
122,052,874 |
$ |
142,569,650 |
||||
Presidio Property Trust, Inc. and Subsidiaries
Consolidated Statements of Operations
|
For the Year Ended December 31, |
||||||||
|
2025 |
2024 |
|||||||
|
Revenues:
|
||||||||
|
Rental income
|
$ |
16,470,918 |
$ |
18,523,813 |
||||
|
Fees and other income
|
343,790 |
401,462 |
||||||
|
Total revenue
|
16,814,708 |
18,925,275 |
||||||
|
Costs and expenses:
|
||||||||
|
Rental operating costs
|
6,158,052 |
6,256,077 |
||||||
|
General and administrative
|
5,704,830 |
7,526,675 |
||||||
|
Depreciation and amortization
|
4,862,267 |
5,515,518 |
||||||
|
Impairment of goodwill and real estate assets
|
6,443,437 |
1,969,311 |
||||||
|
Total costs and expenses
|
23,168,586 |
21,267,581 |
||||||
|
Other income (expense):
|
||||||||
|
Interest expense - mortgage notes
|
(6,050,437 |
) |
(6,050,196 |
) |
||||
|
Interest and other income, net
|
20,881 |
(151,356 |
) |
|||||
|
Gain on sales of real estate, net
|
5,444,792 |
3,426,572 |
||||||
|
Net loss in Conduit Pharmaceuticals marketable securities (see footnote 9)
|
(188,287 |
) |
(17,925,723 |
) |
||||
|
Income tax (expense) benefit
|
(463,170 |
) |
(60,855 |
) |
||||
|
Total loss, net
|
(1,236,221 |
) |
(20,761,558 |
) |
||||
|
Net loss:
|
(7,590,099 |
) |
(23,103,864 |
) |
||||
|
Less: Income attributable to noncontrolling interests
|
(685,586 |
) |
(2,524,665 |
) |
||||
|
Net loss attributable to Presidio Property Trust, Inc. stockholders
|
$ |
(8,275,685 |
) |
$ |
(25,628,529 |
) |
||
|
Less: Preferred Stock Series D dividends
|
(2,295,607 |
) |
(2,236,696 |
) |
||||
|
Net loss attributable to Presidio Property Trust, Inc. common stockholders
|
$ |
(10,571,292 |
) |
$ |
(27,865,225 |
) |
||
|
Net loss per share attributable to Presidio Property Trust, Inc. common stockholders:
|
||||||||
|
Basic & Diluted
|
$ |
(8.65 |
) |
$ |
(22.50 |
) |
||
|
Weighted average number of common shares outstanding - basic & dilutive
|
1,221,413 |
1,238,659 |
||||||
FFO AND CORE FFO RECONCILIATION
|
For the three months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
|
2025 |
2024 |
2025 |
2024 |
|||||||||||||
|
Net loss attributable to Presidio Property Trust, Inc. common stockholders
|
$ |
(4,544,421 |
) |
$ |
(3,064,694 |
) |
$ |
(10,571,292 |
) |
$ |
(27,865,225 |
) |
||||
|
Adjustments:
|
||||||||||||||||
|
Income attributable to noncontrolling interests
|
339,483 |
196,279 |
685,586 |
2,524,665 |
||||||||||||
|
Depreciation and amortization
|
1,170,832 |
1,357,248 |
4,862,267 |
5,515,518 |
||||||||||||
|
Amortization of above and below market leases, net
|
(1,244 |
) |
(910 |
) |
(4,752 |
) |
(4,641 |
) |
||||||||
|
Impairment of real estate assets
|
2,016,192 |
1,075,372 |
6,443,437 |
1,969,311 |
||||||||||||
|
Net change in marketable securities
|
3,615 |
104,287 |
188,287 |
17,926,283 |
||||||||||||
|
Gain on sale of real estate assets, net
|
(366,490 |
) |
(235,423 |
) |
(5,444,792 |
) |
(3,426,572 |
) |
||||||||
|
FFO
|
$ |
(1,382,033 |
) |
$ |
(567,841 |
) |
$ |
(3,841,259 |
) |
$ |
(3,360,661 |
) |
||||
|
Restricted stock compensation
|
306,762 |
147,031 |
1,138,585 |
1,379,080 |
||||||||||||
|
Cost associated with Zuma Capital Management
|
- |
- |
- |
565,534 |
||||||||||||
|
Core FFO
|
$ |
(1,075,271 |
) |
$ |
(420,810 |
) |
$ |
(2,702,674 |
) |
$ |
(1,416,047 |
) |
||||
|
Weighted average number of common shares outstanding - basic and diluted
|
1,234,884 |
1,234,727 |
1,221,413 |
1,238,659 |
||||||||||||
|
Core FFO / Wgt Avg Share
|
$ |
(0.87 |
) |
$ |
(0.34 |
) |
$ |
(2.21 |
) |
$ |
(1.14 |
) |
||||
|
Quarterly Dividends / Share
|
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||
SOURCE: Presidio Property Trust