Presidio Property Trust (SQFT) Q1 2026 loss to common, FFO weakens
Rhea-AI Filing Summary
Presidio Property Trust reported weaker results for the quarter ended March 31, 2026. Total revenue was about $3.8 million, down from roughly $4.1 million a year earlier, as rental income declined following the sale of Dakota Center.
Net income attributable to the company’s stockholders was $440,909, but after accounting for $570,541 of undeclared Series D preferred dividends in arrears, common stockholders had a net loss of about $129,632, or $(0.10) per share, versus earnings of $1.31 per share a year earlier.
Funds from operations (FFO) came in at $(2.1) million and Core FFO at $(1.9) million, both more negative than in 2025. The company recorded $524,373 of impairment charges and higher interest expense of about $2.1 million, including default interest on Dakota Center and Shea Center II.
Presidio sold Dakota Center for roughly $4.7 million and recorded a gain of about $3.4 million on extinguishment of its nonrecourse debt, helping reduce mortgage notes payable to approximately $82.4 million. Shea Center II remains in default and in receivership, with a foreclosure auction scheduled for June 17, 2026. Management is cutting G&A through headcount reductions, a 5% CEO salary cut starting April 2026, and shrinking the board by one director.
Positive
- Mortgage notes payable decreased to approximately $82.4 million as of March 31, 2026, from about $94.4 million a year earlier, aided by asset sales and debt extinguishment.
- The Dakota Center sale for roughly $4.7 million generated an estimated $3.4 million gain on disposition and $3.42 million gain on extinguishment of nonrecourse debt, strengthening the balance sheet.
Negative
- Net result for common stockholders swung to a $(129,632) loss, or $(0.10) per share, from $1.31 earnings per share in the prior-year quarter.
- Core FFO deteriorated to about $(1.89 million) from approximately $(0.98 million), indicating weaker underlying cash earnings.
- The company recorded higher impairment charges of roughly $524,373 and increased mortgage interest expense of about $2.05 million, including default interest, pressuring profitability.
- Shea Center II is in loan default and receivership, with a foreclosure sale scheduled for June 17, 2026, highlighting ongoing asset-level and credit risk.
Insights
Results show pressure on cash earnings despite debt reduction.
Presidio Property Trust posted lower rental revenue of $3.77M and a net loss to common of $0.13M, reversing prior-year profitability. Non-GAAP cash metrics weakened, with FFO at $(2.08M) and Core FFO at $(1.89M), both more negative than 2025.
The quarter included $0.52M of impairment charges and higher interest expense of $2.05M, partly from default interest on Dakota Center and Shea Center II. While the Dakota Center sale generated a $3.42M gain on extinguishment of nonrecourse debt, Shea Center II is in receivership with a foreclosure sale scheduled for June 17, 2026, underscoring credit risk.
Mortgage notes payable declined to $82.4M from $94.4M, and management is pursuing G&A savings via staff cuts, a CEO salary reduction, and a smaller board. Future filings for 2026 will indicate whether lower leverage and cost controls can offset weaker Core FFO and asset impairments.
8-K Event Classification
Key Figures
Key Terms
Funds from Operations (FFO) financial
Core FFO financial
EBITDAre financial
nonrecourse debt financial
receivership regulatory
foreclosure sale regulatory
Earnings Snapshot
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date
of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
(Address of principal executive offices, including zip code)
Registrant’s
telephone number, including area code:
(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 | ||
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 May 15, 2026, Presidio Property Trust, Inc. (the “Company”) issued a press release announcing its financial results for the quarter ended March 31, 2026, 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 quarter ended March 31, 2026, 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 May 15, 2026 | |
| 99.2 | Supplemental Financial Information for the quarter ended March 31, 2026 | |
| 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: May 18, 2026 | PRESIDIO PROPERTY TRUST, INC. | |
| By: | /s/ Ed Bentzen | |
| Name: | Ed Bentzen | |
| Title: | Chief Financial Officer | |
Exhibit 99.1
Presidio Property Trust, Inc. Announces Earnings for
the Quarter Ended March 31, 2026
San Diego, California, May 15, 2026 – Presidio Property Trust, Inc. (Nasdaq: SQFT, SQFTP, SQFTW) (the “Company”), an internally managed, diversified real estate investment trust (“REIT”), today reported earnings for its quarter ended March 31, 2026.
“We continue to seek suitable model home investment opportunities with builders in market areas we believe have upside potential. Those opportunities in market areas with strong employment in technology, artificial intelligence (AI), and industrial automation are of particular interest,” said Steve Hightower, President of the Model Home Division.
“Our strategic evaluation of our commercial portfolio continues, as we focus on maximizing value through leasing and consider future sell/hold/buy potential. As with 2025, our tenant retention through the First Quarter has been excellent” said Gary Katz, the Company’s Chief Investment Officer.
The Quarter Ended March 31, 2026, Financial Results
Net loss attributable to the Company’s common stockholders for the three months ended March 31, 2026 was approximately $(129,632), or $(0.10) per basic and diluted share, compared to a net income of approximately $1.7 million, or $1.31 per basic and diluted share for the three months ended March 31, 2025. The change in net income attributable to the Company’s common stockholders was a result of:
| ● | Total revenues were approximately $3.8 million for the three months ended March 31, 2026, compared to approximately $4.1 million for the same period in 2025. As of March 31, 2026, we had approximately $100.5 million in net real estate assets including 75 model homes, compared to approximately $117.4 million in net real estate assets, including 84 model homes at March 31, 2025. The average number of model homes held during the three months ended March 31, 2026 and 2025 was approximately 78 and 81, 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 Dakota Center. | |
| ● | Rental operating costs totaled approximately $1.5 million for the three months ended March 31, 2026, compared to approximately $1.6 million for the same period in 2025. Rental operating costs as a percentage of total revenue was approximately 35% and 39% for the three months ended March 31, 2026 and 2025, respectively. | |
| ● | G&A expenses for the three months ended March 31, 2026 and 2025 totaled approximately $1.7 million and $1.7 million, respectively. G&A expenses as a percentage of total revenue was 44.4% and 40.3% for the three months ended March 31, 2026 and 2025, respectively. G&A expenses for the three months ended March 31, 2026 remained constant compared to the same period ending in 2025; however, the Company is actively looking to reduce G&A expenses during the year. There has been a reduction of employee headcount during the first quarter of 2026 with more expected this year. Starting in April 2026, the Chief Executive Officer has agreed to a voluntary 5% reduction in his annual salary. Additionally, the Board of Directors have approved the reduction by one Director starting in June 2026, which will provide additional G&A savings. | |
| ● | On January 14, 2026, the Company sold one commercial property, Dakota Center, to a single buyer for approximately $4.7 million, net of selling costs, and recognized a net gain on the disposition of the assets and liabilities of approximately $3.4 million. |
| ● | During the three months ended March 31, 2026, we reviewed the carrying value of each of our real estate properties regularly to determine if circumstances indicate an impairment in the carrying value of these investments exists. During the three months ended March 31, 2026 and 2025, we recognized non-cash impairment charges of approximately $524,373 and $26,943, respectively. Approximately $0.4 million of the impairment charge for the three months ended March 31, 2026 and 2025, was related to the Shea Center II. | |
| ● | Interest expense, including amortization of deferred finance charges was approximately $2.1 million for the three months ended March 31, 2026, compared to approximately $1.5 million for the same period in 2025. The weighted average interest rate on our outstanding debt was 6.29% and 5.83% as of March 31, 2026 and 2025, respectively. Mortgage notes payable totaled approximately $82.4 million and $94.4 million as of March 31, 2026 and 2025, respectively. While mortgage interest expenses increased over the three months ended March 31, 2026 and 2025, approximately $0.7 million of the interest expense attributed to the three months ended March 31, 2026 was related to one-time charge for the default interest on the loan for Dakota Center. Management expects future interest expenses to continue to decrease going forward for the year ended 2026. Additionally, during the three months ended March 31, 2026, we recorded defaulted interest expense of approximately $0.1 million related to the Shea Center II loan. |
FFO (non-GAAP) totaled approximately ($2.1 million) and ($1.2 million) for the three months ended March 31, 2026 and 2025, 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 $0.9 million, from approximately ($1.0 million) for the three months ended March 31, 2025, to approximately ($1.9 million) for the three months ended March 31, 2026. A reconciliation of Core FFO to net income, the most directly comparable GAAP financial measure, is attached to this press release.
Acquisitions during the three months ended March 31, 2026:
| ● | The Company acquired no model homes or commercial properties. |
Dispositions during the three months ended March 31, 2026:
| ● | On January 14, 2026, the Company sold one commercial property, Dakota Center, to a single buyer for approximately $4.7 million, net of selling costs, and recognized a net gain on the disposition of the assets and liabilities of approximately $3.4 million. | |
| ● | The Company sold 5 model homes for approximately $2.3 million, net of sales costs, and recognized a gain of approximately $0.2 million. |
Segment Income during the three months ended March 31, 2026:
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 three months ended March 31, 2026. 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 three months ended March 31, 2026:
| For the Three Months Ended March 31, 2026 | ||||||||||||||||||||
| Retail | Office/Industrial | Model Homes | Corporate and Other | Total | ||||||||||||||||
| Rental revenue | $ | 93,574 | $ | 2,234,494 | $ | 919,890 | $ | — | $ | 3,247,958 | ||||||||||
| Recovery revenue | - | 436,086 | — | — | 436,086 | |||||||||||||||
| Other operating revenue | - | 82,800 | 5,534 | 422 | 88,756 | |||||||||||||||
| Total revenues | 93,574 | 2,753,380 | 925,424 | 422 | 3,772,800 | |||||||||||||||
| Rental operating costs | 4,832 | 1,630,837 | 48,877 | (140,105 | ) | 1,544,441 | ||||||||||||||
| Net Operating Income (NOI) | 88,742 | 1,122,543 | 876,547 | 140,527 | 2,228,359 | |||||||||||||||
| Gain on Sale - Model Homes | — | — | 172,096 | — | 172,096 | |||||||||||||||
| Impairment of Model Homes | — | — | (75,639 | ) | — | (75,639 | ) | |||||||||||||
| Adjusted NOI | $ | 88,742 | $ | 1,122,543 | $ | 973,004 | $ | 140,527 | $ | 2,324,816 | ||||||||||
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 to its results of GAAP operations and financial position as of and for the three months ended March 31, 2026. 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 Three Months Ended March 31, 2026 | ||||||||||||||||||||
| Retail | Office/Industrial | Model Homes | Corporate and Other | Total | ||||||||||||||||
| Revenues: | ||||||||||||||||||||
| Rental income | $ | 93,574 | $ | 2,670,580 | $ | 919,890 | $ | — | $ | 3,684,044 | ||||||||||
| Fees and other income | - | 82,800 | 5,534 | 422 | 88,756 | |||||||||||||||
| Total revenue | 93,574 | 2,753,380 | 925,424 | 422 | 3,772,800 | |||||||||||||||
| Costs and expenses: | ||||||||||||||||||||
| Rental operating costs | 4,832 | 1,630,837 | 48,877 | (140,105 | ) | 1,544,441 | ||||||||||||||
| General and administrative | — | 17,499 | 226,882 | 1,429,442 | 1,673,823 | |||||||||||||||
| Depreciation and amortization | 22,928 | 784,276 | 191,292 | 473 | 998,969 | |||||||||||||||
| Impairment of goodwill and real estate assets | — | 448,734 | 75,639 | — | 524,373 | |||||||||||||||
| Total costs and expenses | 27,760 | 2,881,346 | 542,690 | 1,289,810 | 4,741,606 | |||||||||||||||
| Other income (expense): | ||||||||||||||||||||
| Interest expense - mortgage notes | (43,117 | ) | (1,543,083 | ) | (462,558 | ) | (1,316 | ) | (2,050,074 | ) | ||||||||||
| Interest and other income, net | — | — | 9 | 5,140 | 5,149 | |||||||||||||||
| Net loss in Conduit Pharmaceuticals marketable securities (see footnote 9) | — | — | — | 1,985 | 1,985 | |||||||||||||||
| Gain on sales of real estate, net | — | — | 172,096 | — | 172,096 | |||||||||||||||
| Gain on disposition of assets and liabilities, net | — | 3,416,501 | — | — | 3,416,501 | |||||||||||||||
| Income tax (expense) benefit | — | — | (15,657 | ) | (2,400 | ) | (18,057 | ) | ||||||||||||
| Total other income (expense), net | (43,117 | ) | 1,873,418 | (306,110 | ) | 3,409 | 1,527,600 | |||||||||||||
| Net income (loss) | 22,697 | 1,745,452 | 76,624 | (1,285,979 | ) | 558,794 | ||||||||||||||
| Less: Income attributable to noncontrolling interests | — | 2,053 | (119,938 | ) | — | (117,885 | ) | |||||||||||||
| Net income (loss) attributable to Presidio Property Trust, Inc. stockholders | $ | 22,697 | $ | 1,747,505 | $ | (43,314 | ) | $ | (1,285,979 | ) | $ | 440,909 | ||||||||
Subsequent Real Estate Activity:
As of April 24, 2026, the Company amended its agreement with Origin Bank (the lender) through its partnership with Dubose Model Homes #207 LP. The terms of the new amendment decrease the floor interest rate by 1.5 percentage points from its original value while requiring that the Company and DMH#207 LP maintain liquid assets of $200,000 on a quarterly basis, starting March 31, 2026.
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. 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 Contact:
Presidio Property Trust, Inc.
Lowell Hartkorn, Investor Relations
LHartkorn@presidiopt.com
Telephone: (760) 471-8536 x1244
Presidio Property Trust, Inc. and Subsidiaries
Consolidated Balance Sheets
| March 31, | December 31, | |||||||
| 2026 | 2025 | |||||||
| (unaudited) | ||||||||
| ASSETS | ||||||||
| Real estate assets and lease intangibles: | ||||||||
| Land | $ | 13,789,653 | $ | 16,390,250 | ||||
| Buildings and improvements | 82,684,544 | 101,878,107 | ||||||
| Tenant improvements | 11,435,230 | 17,645,103 | ||||||
| Lease intangibles | 1,400,602 | 3,467,798 | ||||||
| Real estate assets and lease intangibles held for investment, cost | 109,310,029 | 139,381,258 | ||||||
| Accumulated depreciation and amortization | (26,266,550 | ) | (37,536,809 | ) | ||||
| Real estate assets and lease intangibles held for investment, net | 83,043,479 | 101,844,449 | ||||||
| Real estate assets held for sale, net | 17,451,127 | 6,805,255 | ||||||
| Real estate assets, net | 100,494,606 | 108,649,704 | ||||||
| Other assets: | ||||||||
| Cash, cash equivalents and restricted cash | 5,171,903 | 7,422,359 | ||||||
| Deferred leasing costs, net | 1,230,452 | 1,340,853 | ||||||
| Goodwill | 1,317,000 | 1,317,000 | ||||||
| Investment in Conduit Pharmaceuticals marketable securities (see Notes 2 & 9) | 5,885 | 3,900 | ||||||
| Deferred tax asset | 223,388 | 223,388 | ||||||
| Other assets, net (see Note 6) | 2,803,541 | 3,095,670 | ||||||
| Total other assets | 10,752,169 | 13,403,170 | ||||||
| TOTAL ASSETS (1) | $ | 111,246,775 | $ | 122,052,874 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities: | ||||||||
| Mortgage notes payable, net | $ | 64,160,535 | $ | 81,936,586 | ||||
| Mortgage notes payable related to real estate assets held for sale, net | 17,473,032 | 10,137,781 | ||||||
| Mortgage notes payable, total net | 81,633,567 | 92,074,367 | ||||||
| Accounts payable and accrued liabilities | 3,044,512 | 3,302,187 | ||||||
| Accrued real estate taxes | 1,378,644 | 1,785,029 | ||||||
| Dividends payable | — | 190,220 | ||||||
| Lease liability, net | 33,756 | 40,108 | ||||||
| Below-market leases, net | 2,073 | 3,316 | ||||||
| Total liabilities | 86,092,552 | 97,395,227 | ||||||
| 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 March 31, 2026 and 973,736 shares issued and outstanding as of December 31, 2025 | 9,737 | 9,737 | ||||||
| Series A Common Stock, $0.01 par value per share, shares authorized: 100,000,000; 1,314,159 shares and 1,314,159 shares were issued and outstanding as of March 31, 2026 and December 31, 2025, respectively | 13,142 | 13,142 | ||||||
| Additional paid-in capital | 186,954,022 | 186,762,388 | ||||||
| Dividends and accumulated losses | (169,504,393 | ) | (169,945,302 | ) | ||||
| Total stockholders’ equity before noncontrolling interest | 17,472,508 | 16,839,965 | ||||||
| Noncontrolling interest | 7,681,715 | 7,817,682 | ||||||
| Total equity | 25,154,223 | 24,657,647 | ||||||
| TOTAL LIABILITIES AND EQUITY | $ | 111,246,775 | $ | 122,052,874 | ||||
Presidio Property Trust, Inc. and Subsidiaries
Consolidated Statements of Operations
| For the Three Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Revenues: | ||||||||
| Rental income | $ | 3,684,044 | $ | 4,032,429 | ||||
| Fees and other income | 88,756 | 92,755 | ||||||
| Total revenue | 3,772,800 | 4,125,184 | ||||||
| Costs and expenses: | ||||||||
| Rental operating costs | 1,544,441 | 1,612,642 | ||||||
| General and administrative | 1,673,823 | 1,661,978 | ||||||
| Depreciation and amortization | 998,969 | 1,244,104 | ||||||
| Impairment of goodwill and real estate assets | 524,373 | 26,943 | ||||||
| Total costs and expenses | 4,741,606 | 4,545,667 | ||||||
| Other income (expense): | ||||||||
| Interest expense - mortgage notes | (2,050,074 | ) | (1,510,470 | ) | ||||
| Net gain (loss) in Conduit Pharmaceuticals marketable securities (see Note 9) | 1,985 | (176,658 | ) | |||||
| Interest and other income, net | 5,149 | 5,149 | ||||||
| Gain on sales of real estate, net | 172,096 | 4,453,968 | ||||||
| Gain on disposition of assets and liabilities, net | 3,416,501 | — | ||||||
| Income tax (expense) benefit | (18,057 | ) | 25,409 | |||||
| Total other income (expense), net | 1,527,600 | 2,797,398 | ||||||
| Net income | 558,794 | 2,376,915 | ||||||
| Less: Income attributable to noncontrolling interests | (117,885 | ) | (111,563 | ) | ||||
| Net income attributable to Presidio Property Trust, Inc. stockholders | $ | 440,909 | $ | 2,265,352 | ||||
| Less: Series D Preferred Stock declared dividends | — | (579,575 | ) | |||||
| Less: Series D Preferred Stock undeclared dividends in arrears | (570,541 | ) | — | |||||
| Net (loss) income attributable to Presidio Property Trust, Inc. common stockholders | $ | (129,632 | ) | $ | 1,685,777 | |||
| Net (loss) income per share attributable to Presidio Property Trust, Inc. common stockholders: | ||||||||
| Basic & Diluted | $ | (0.10 | ) | $ | 1.31 | |||
| Weighted average number of common shares outstanding - basic & dilutive | 1,314,159 | 1,283,432 | ||||||
FFO AND CORE FFO RECONCILIATION
For the Three Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Net (loss) income attributable to Presidio Property Trust, Inc. common stockholders | $ | (129,632 | ) | $ | 1,685,777 | |||
| Adjustments: | ||||||||
| Income attributable to noncontrolling interests | 117,885 | 111,563 | ||||||
| Depreciation and amortization | 998,969 | 1,244,104 | ||||||
| Amortization of above and below market leases, net | (1,244 | ) | (1,022 | ) | ||||
| Impairment of real estate assets | 524,373 | 26,943 | ||||||
| Loss on marketable securities | (1,985 | ) | 176,658 | |||||
| Net gain on sale of real estate assets | (172,096 | ) | (4,453,968 | ) | ||||
| Gain on extinguishment of debt | (3,416,501 | ) | — | |||||
| FFO | $ | (2,080,231 | ) | $ | (1,209,945 | ) | ||
| Stock Based Compensation | 191,633 | 229,502 | ||||||
| Core FFO | $ | (1,888,598 | ) | $ | (980,443 | ) | ||
| Weighted average number of common shares outstanding - basic and diluted | 1,314,159 | 1,283,432 | ||||||
| Core FFO / Wgt Avg Share | $ | (1.44 | ) | $ | (0.76 | ) | ||
Exhibit 99.2
SUPPLEMENTAL FINANCIAL INFORMATION
As of March 31, 2026
| FORWARD-LOOKING STATEMENTS |  |
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 27, 2026 (“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 Portfolio Summary (Number / Square Footage) |
| ● | Presidio’s commercial portfolio currently includes 9 commercial properties with a book value of approximately $66.2 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, MD, ND & TX |
| Employees | 14 |
| Portfolio Summary (Number / Square Footage) | |
| Office | 7 properties / 649,120 sqft. |
| Retail | 1 properties / 10,500 sqft. |
| Industrial | 1 property / 150,099 sqft. |
| Model Homes (1) | 75 homes / 237,981 sqft |
| Portfolio Value & Debt | |
| Book Value | $100.5 million (2) |
| Existing Secured Debt | $82.4 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 | |
| Date | Real estate assets and lease intangibles, net | |||||||||||
| Property Name | Acquired | Location | March 31, 2026 | December 31, 2025 | ||||||||
| Genesis Plaza (1) | August 2010 | San Diego, CA | $ | 7,154,860 | $ | 7,274,600 | ||||||
| Dakota Center (2) | May 2011 | Fargo, ND | — | 4,861,267 | ||||||||
| Grand Pacific Center | March 2014 | Bismarck, ND | 7,991,440 | 8,082,202 | ||||||||
| Arapahoe Center | December 2014 | Centennial, CO | 8,752,279 | 8,874,198 | ||||||||
| West Fargo Industrial | August 2015 | Fargo, ND | 6,355,397 | 6,404,774 | ||||||||
| 300 N.P. | August 2015 | Fargo, ND | 1,925,488 | 1,949,040 | ||||||||
| One Park Center | August 2015 | Westminster, CO | 5,637,002 | 5,740,065 | ||||||||
| Shea Center II (3) | December 2015 | Highlands Ranch, CO | 15,978,009 | 16,249,498 | ||||||||
| Mandolin (4) | August 2021 | Houston, TX | 4,485,923 | 4,508,851 | ||||||||
| Baltimore | December 2021 | Baltimore, MD | 7,960,570 | 8,016,747 | ||||||||
| Commercial properties | 66,240,968 | 71,961,242 | ||||||||||
| Model Home properties (5) | 2019 - 2025 | AZ, TN, TX, AL | 34,253,639 | 36,688,462 | ||||||||
| Total real estate assets and lease intangibles, net | $ | 100,494,606 | $ | 108,649,704 | ||||||||
| (1) | Genesis Plaza is owned by two tenants-in-common, NetREIT Genesis and NetREIT Genessis II, each of which own 57% and 43%, respectively, and we beneficially own an aggregate of 92.0%, based on our ownership of each entity. We have 100% ownership of NetREIT Genesis and 81.5% ownership of NetREIT Genesis II, and we have control of both entities. During July 2024, the Company completed a minority ownership conversion option as result of a death in a noncontrolling trust within NetREIT Genesis II. The Company issued the trust 86,232 shares of SQFT Series A Common Stock in exchange for their 36.4% ownership in NetREIT Genesis II, as per the original exchange agreement. |
| (2) | The non-recourse loan on the Dakota Center property matured on July 6, 2024. During December 2024, the lender agreed to the broker the Company would use to sell the property to settle the non-recourse debt. During July 2025, the lender approved a purchase offer from a third party for $5,125,000. On January 14, 2026, the Company completed the disposition of the Dakota Center property securing nonrecourse mortgage debt that had been in default. The lender controlled and approved the disposition process and accepted the proceeds from the sale in full satisfaction of the outstanding debt obligation. The Company recognized a gain on disposition of approximately $3.5 million, consisting primarily of the extinguishment of nonrecourse debt obligations and derecognition of the related net liabilities associated with the property |
| (3) | During January 2026, the Company received notice that the Company’s failure to repay in full by January 5, 2026 the indebtedness related to the loan agreement governing Shea Center II had triggered a default event. On February 13, 2026, the Company received notification that the Shea Center II property governed by the non-recourse loan agreement was moved into receivership and the lender has started the foreclosure process. The foreclosure sale and public auction is scheduled for June 17, 2026. The lender holds approximately $2.4 million in restricted cash, some of which is being utilized by the receiver to operate the property. Additionally, during the three months ended March 31, 2026 and 2025, Shea Center II was listed as held for sale, related to the foreclosure sale and impaired approximately $0.4 million. |
| (4) | A portion of the proceeds from the sale of Highland Court were used in like-kind exchange transactions pursued under Section 1031 of the Code for the acquisition of our Mandolin property. Mandolin is owned by NetREIT Palm Self-Storage LP, through its wholly owned subsidiary, NetREIT Highland LLC, and the Company is the sole general partner and owns 61.3% of NetREIT Palm Self-Storage LP. |
| (5) | Includes Model Homes listed as held for sale as of March 31, 2026 and December 31, 2025. During the three months ended March 31, 2026, we recorded an impairment charge for model homes totaling $524,373, which reflects the estimated sales prices for these specific model homes. The short hold period, less than two years, and the builder changing their model style after we purchased the homes, contributed to the lower-than-expected sales price. |
| MODEL HOMES PORTFOLIO | |
| State | No. of Properties | Aggregate Square Feet | Approximate % of Square Feet | Current Base Annual Rent | Approximate % of Aggregate Annual Rent | |||||||||||||
| Alabama | 10 | 23,835 | 10.7 | % | $ | 61,032 | 1.9 | % | ||||||||||
| Arizona | 1 | 3,474 | 1.5 | % | 41,508 | 1.2 | % | |||||||||||
| Tennessee | 2 | 5,534 | 2.5 | % | 2,271,504 | 69.3 | % | |||||||||||
| Texas | 62 | 190,417 | 85.4 | % | 903,900 | 27.6 | % | |||||||||||
| Total | 75 | 223,260 | 100.0 | % | $ | 3,277,944 | 100.0 | % | ||||||||||
| CONSOLIDATED BALANCE SHEET | |
Presidio Property Trust, Inc. and Subsidiaries
Consolidated Balance Sheets
| March 31, | December 31, | |||||||
| 2026 | 2025 | |||||||
| (unaudited) | ||||||||
| ASSETS | ||||||||
| Real estate assets and lease intangibles: | ||||||||
| Land | $ | 13,789,653 | $ | 16,390,250 | ||||
| Buildings and improvements | 82,684,544 | 101,878,107 | ||||||
| Tenant improvements | 11,435,230 | 17,645,103 | ||||||
| Lease intangibles | 1,400,602 | 3,467,798 | ||||||
| Real estate assets and lease intangibles held for investment, cost | 109,310,029 | 139,381,258 | ||||||
| Accumulated depreciation and amortization | (26,266,550 | ) | (37,536,809 | ) | ||||
| Real estate assets and lease intangibles held for investment, net | 83,043,479 | 101,844,449 | ||||||
| Real estate assets held for sale, net | 17,451,127 | 6,805,255 | ||||||
| Real estate assets, net | 100,494,606 | 108,649,704 | ||||||
| Other assets: | ||||||||
| Cash, cash equivalents and restricted cash | 5,171,903 | 7,422,359 | ||||||
| Deferred leasing costs, net | 1,230,452 | 1,340,853 | ||||||
| Goodwill | 1,317,000 | 1,317,000 | ||||||
| Investment in Conduit Pharmaceuticals marketable securities (see Notes 2 & 9) | 5,885 | 3,900 | ||||||
| Deferred tax asset | 223,388 | 223,388 | ||||||
| Other assets, net (see Note 6) | 2,803,541 | 3,095,670 | ||||||
| Total other assets | 10,752,169 | 13,403,170 | ||||||
| TOTAL ASSETS (1) | $ | 111,246,775 | $ | 122,052,874 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities: | ||||||||
| Mortgage notes payable, net | $ | 64,160,535 | $ | 81,936,586 | ||||
| Mortgage notes payable related to real estate assets held for sale, net | 17,473,032 | 10,137,781 | ||||||
| Mortgage notes payable, total net | 81,633,567 | 92,074,367 | ||||||
| Accounts payable and accrued liabilities | 3,044,512 | 3,302,187 | ||||||
| Accrued real estate taxes | 1,378,644 | 1,785,029 | ||||||
| Dividends payable | — | 190,220 | ||||||
| Lease liability, net | 33,756 | 40,108 | ||||||
| Below-market leases, net | 2,073 | 3,316 | ||||||
| Total liabilities | 86,092,552 | 97,395,227 | ||||||
| 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 March 31, 2026 and 973,736 shares issued and outstanding as of December 31, 2025 | 9,737 | 9,737 | ||||||
| Series A Common Stock, $0.01 par value per share, shares authorized: 100,000,000; 1,314,159 shares and 1,314,159 shares were issued and outstanding as of March 31, 2026 and December 31, 2025, respectively | 13,142 | 13,142 | ||||||
| Additional paid-in capital | 186,954,022 | 186,762,388 | ||||||
| Dividends and accumulated losses | (169,504,393 | ) | (169,945,302 | ) | ||||
| Total stockholders’ equity before noncontrolling interest | 17,472,508 | 16,839,965 | ||||||
| Noncontrolling interest | 7,681,715 | 7,817,682 | ||||||
| Total equity | 25,154,223 | 24,657,647 | ||||||
| TOTAL LIABILITIES AND EQUITY | $ | 111,246,775 | $ | 122,052,874 | ||||
| CONSOLIDATED STATEMENT OF OPERATIONS | |
Presidio Property Trust, Inc. and Subsidiaries
Consolidated Statements of Operations
| For the Three Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Revenues: | ||||||||
| Rental income | $ | 3,684,044 | $ | 4,032,429 | ||||
| Fees and other income | 88,756 | 92,755 | ||||||
| Total revenue | 3,772,800 | 4,125,184 | ||||||
| Costs and expenses: | ||||||||
| Rental operating costs | 1,544,441 | 1,612,642 | ||||||
| General and administrative | 1,673,823 | 1,661,978 | ||||||
| Depreciation and amortization | 998,969 | 1,244,104 | ||||||
| Impairment of goodwill and real estate assets | 524,373 | 26,943 | ||||||
| Total costs and expenses | 4,741,606 | 4,545,667 | ||||||
| Other income (expense): | ||||||||
| Interest expense - mortgage notes | (2,050,074 | ) | (1,510,470 | ) | ||||
| Net gain (loss) in Conduit Pharmaceuticals marketable securities (see Note 9) | 1,985 | (176,658 | ) | |||||
| Interest and other income, net | 5,149 | 5,149 | ||||||
| Gain on sales of real estate, net | 172,096 | 4,453,968 | ||||||
| Gain on disposition of assets and liabilities, net | 3,416,501 | — | ||||||
| Income tax (expense) benefit | (18,057 | ) | 25,409 | |||||
| Total other income (expense), net | 1,527,600 | 2,797,398 | ||||||
| Net income | 558,794 | 2,376,915 | ||||||
| Less: Income attributable to noncontrolling interests | (117,885 | ) | (111,563 | ) | ||||
| Net income attributable to Presidio Property Trust, Inc. stockholders | $ | 440,909 | $ | 2,265,352 | ||||
| Less: Series D Preferred Stock declared dividends | — | (579,575 | ) | |||||
| Less: Series D Preferred Stock undeclared dividends in arrears | (570,541 | ) | — | |||||
| Net (loss) income attributable to Presidio Property Trust, Inc. common stockholders | $ | (129,632 | ) | $ | 1,685,777 | |||
| Net (loss) income per share attributable to Presidio Property Trust, Inc. common stockholders: | ||||||||
| Basic & Diluted | $ | (0.10 | ) | $ | 1.31 | |||
| Weighted average number of common shares outstanding - basic & dilutive | 1,314,159 | 1,283,432 | ||||||
| CONSOLIDATED STATEMENT OF CASH FLOWS | |
Presidio Property Trust, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
| For the Three Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Cash flows from operating activities: | ||||||||
| Net income | $ | 558,794 | $ | 2,376,915 | ||||
| Adjustments to reconcile net income to net cash used in operating activities: | ||||||||
| Depreciation and amortization | 998,969 | 1,244,104 | ||||||
| Stock compensation | 191,634 | 229,502 | ||||||
| Bad debt expense | 73,000 | — | ||||||
| Gain on sale of real estate assets, net | (172,096 | ) | (4,453,968 | ) | ||||
| Gain on disposition of assets and liabilities, net | (3,416,501 | ) | — | |||||
| Net (gain) loss in Conduit Pharmaceuticals fair value marketable securities | (1,985 | ) | 176,658 | |||||
| Impairment of goodwill and real estate assets | 524,373 | 26,943 | ||||||
| Amortization of financing costs | 53,987 | 68,923 | ||||||
| Amortization of below-market leases | (1,243 | ) | (1,022 | ) | ||||
| Straight-line rent adjustment | 2,479 | (84,822 | ) | |||||
| Changes in operating assets and liabilities: | ||||||||
| Other assets | 88,369 | 567,686 | ||||||
| Accounts payable and accrued liabilities | 656,426 | 532,895 | ||||||
| Deferred leasing costs | (72,834 | ) | 99,752 | |||||
| Accrued real estate taxes | (440,575 | ) | (902,471 | ) | ||||
| Net cash used in operating activities | (957,203 | ) | (118,905 | ) | ||||
| Cash flows from investing activities: | ||||||||
| Real estate acquisitions | — | (4,270,192 | ) | |||||
| Additions to buildings and tenant improvements | (165,817 | ) | (568,555 | ) | ||||
| Proceeds from sales of real estate, net | 7,052,033 | 18,391,811 | ||||||
| Net cash provided by investing activities | 6,886,216 | 13,553,064 | ||||||
| Cash flows from financing activities: | ||||||||
| Proceeds from mortgage notes payable, net of issuance costs | — | 2,979,052 | ||||||
| Payment of debt issuance costs | — | (61,914 | ) | |||||
| Repayment of mortgage notes payable | (7,721,564 | ) | (11,379,734 | ) | ||||
| Payment of deferred offering costs | (13,833 | ) | (60,000 | ) | ||||
| Distributions to noncontrolling interests | (253,852 | ) | (216,659 | ) | ||||
| Repurchase of Series D Preferred Stock, at cost | — | (194,972 | ) | |||||
| Dividends paid to Series D Preferred Stockholders | (190,220 | ) | (579,575 | ) | ||||
| Net cash used in financing activities | (8,179,469 | ) | (9,513,802 | ) | ||||
| Net (decrease) increase in cash equivalents and restricted cash | (2,250,456 | ) | 3,920,357 | |||||
| Cash, cash equivalents and restricted cash - beginning of period | 7,422,359 | 8,036,496 | ||||||
| Cash, cash equivalents and restricted cash - end of period | $ | 5,171,903 | $ | 11,956,853 | ||||
| Supplemental disclosure of cash flow information: | ||||||||
| Interest paid-mortgage notes payable | $ | 2,108,796 | $ | 1,335,280 | ||||
| Income taxes paid | $ | 78,848 | $ | 46,511 | ||||
| Non-cash investing activities: | ||||||||
| Paid building and tenant improvements from prior year | $ | (361,261 | ) | $ | (207,847 | ) | ||
| Paid deferred offering costs from prior year | $ | 6,589 | $ | — | ||||
| Non-cash financing activities: | ||||||||
| Unpaid deferred offering costs | $ | 820 | $ | — | ||||
| Unpaid building and tenant improvements | $ | 262,251 | $ | — | ||||
| Dividends payable - Series D Preferred Stock | $ | — | $ | 192,232 | ||||
| EBITDAre RECONCILIATION | |
For the Three Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Net (loss) income attributable to Presidio Property Trust, Inc. common stockholders | $ | (129,632 | ) | $ | 1,685,777 | |||
| Adjustments | ||||||||
| Interest Expense | 2,050,074 | 1,510,470 | ||||||
| Depreciation and Amortization | 997,725 | 1,243,082 | ||||||
| Asset Impairment | 524,373 | 26,943 | ||||||
| Net gain on sale of real estate | (172,096 | ) | (4,453,968 | ) | ||||
| Gain on extinguishment of debt | (3,416,501 | ) | — | |||||
| Net loss on marketable securities | (1,985 | ) | 176,658 | |||||
| Income Taxes | 18,057 | (25,409 | ) | |||||
| EBITDAre | $ | (129,985 | ) | $ | 163,553 | |||
| FFO AND CORE FFO RECONCILIATION | |
For the Three Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Net (loss) income attributable to Presidio Property Trust, Inc. common stockholders | $ | (129,632 | ) | $ | 1,685,777 | |||
| Adjustments: | ||||||||
| Income attributable to noncontrolling interests | 117,885 | 111,563 | ||||||
| Depreciation and amortization | 998,969 | 1,244,104 | ||||||
| Amortization of above and below market leases, net | (1,244 | ) | (1,022 | ) | ||||
| Impairment of real estate assets | 524,373 | 26,943 | ||||||
| Loss on marketable securities | (1,985 | ) | 176,658 | |||||
| Net gain on sale of real estate assets | (172,096 | ) | (4,453,968 | ) | ||||
| Gain on extinguishment of debt | (3,416,501 | ) | — | |||||
| FFO | $ | (2,080,231 | ) | $ | (1,209,945 | ) | ||
| Stock Based Compensation | 191,633 | 229,502 | ||||||
| Core FFO | $ | (1,888,598 | ) | $ | (980,443 | ) | ||
| Weighted average number of common shares outstanding - basic and diluted | 1,314,159 | 1,283,432 | ||||||
| Core FFO / Wgt Avg Share | $ | (1.44 | ) | $ | (0.76 | ) | ||
| SEGMENT DATA |
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 and the Company’s segment activity and to its results of GAAP operations and financial position for the year ended March 31, 2026. The information for Corporate and Other are presented to reconcile back to the consolidated statement of operations, but is not considered a reportable segment.
| For the Three Months Ended March 31, 2026 | ||||||||||||||||||||
| Retail | Office/Industrial | Model Homes | Corporate and Other | Total | ||||||||||||||||
| Rental revenue | $ | 93,574 | $ | 2,234,494 | $ | 919,890 | $ | — | $ | 3,247,958 | ||||||||||
| Recovery revenue | - | 436,086 | — | — | 436,086 | |||||||||||||||
| Other operating revenue | - | 82,800 | 5,534 | 422 | 88,756 | |||||||||||||||
| Total revenues | 93,574 | 2,753,380 | 925,424 | 422 | 3,772,800 | |||||||||||||||
| Rental operating costs | 4,832 | 1,630,837 | 48,877 | (140,105 | ) | 1,544,441 | ||||||||||||||
| Net Operating Income (NOI) | 88,742 | 1,122,543 | 876,547 | 140,527 | 2,228,359 | |||||||||||||||
| Gain on Sale - Model Homes | — | — | 172,096 | — | 172,096 | |||||||||||||||
| Impairment of Model Homes | — | — | (75,639 | ) | — | (75,639 | ) | |||||||||||||
| Adjusted NOI | $ | 88,742 | $ | 1,122,543 | $ | 973,004 | $ | 140,527 | $ | 2,324,816 | ||||||||||
| For the Three Months Ended March 31, 2026 | ||||||||||||||||||||
| Retail | Office/Industrial | Model Homes | Corporate and Other | Total | ||||||||||||||||
| Revenues: | ||||||||||||||||||||
| Rental income | $ | 93,574 | $ | 2,670,580 | $ | 919,890 | $ | — | $ | 3,684,044 | ||||||||||
| Fees and other income | - | 82,800 | 5,534 | 422 | 88,756 | |||||||||||||||
| Total revenue | 93,574 | 2,753,380 | 925,424 | 422 | 3,772,800 | |||||||||||||||
| Costs and expenses: | ||||||||||||||||||||
| Rental operating costs | 4,832 | 1,630,837 | 48,877 | (140,105 | ) | 1,544,441 | ||||||||||||||
| General and administrative | — | 17,499 | 226,882 | 1,429,442 | 1,673,823 | |||||||||||||||
| Depreciation and amortization | 22,928 | 784,276 | 191,292 | 473 | 998,969 | |||||||||||||||
| Impairment of goodwill and real estate assets | — | 448,734 | 75,639 | — | 524,373 | |||||||||||||||
| Total costs and expenses | 27,760 | 2,881,346 | 542,690 | 1,289,810 | 4,741,606 | |||||||||||||||
| Other income (expense): | ||||||||||||||||||||
| Interest expense - mortgage notes | (43,117 | ) | (1,543,083 | ) | (462,558 | ) | (1,316 | ) | (2,050,074 | ) | ||||||||||
| Interest and other income, net | — | — | 9 | 5,140 | 5,149 | |||||||||||||||
| Net loss in Conduit Pharmaceuticals marketable securities (see footnote 9) | — | — | — | 1,985 | 1,985 | |||||||||||||||
| Gain on sales of real estate, net | — | — | 172,096 | — | 172,096 | |||||||||||||||
| Gain on disposition of assets and liabilities, net | — | 3,416,501 | — | — | 3,416,501 | |||||||||||||||
| Income tax (expense) benefit | — | — | (15,657 | ) | (2,400 | ) | (18,057 | ) | ||||||||||||
| Total other income (expense), net | (43,117 | ) | 1,873,418 | (306,110 | ) | 3,409 | 1,527,600 | |||||||||||||
| Net income (loss) | 22,697 | 1,745,452 | 76,624 | (1,285,979 | ) | 558,794 | ||||||||||||||
| Less: Income attributable to noncontrolling interests | — | 2,053 | (119,938 | ) | — | (117,885 | ) | |||||||||||||
| Net income (loss) attributable to Presidio Property Trust, Inc. stockholders | $ | 22,697 | $ | 1,747,505 | $ | (43,314 | ) | $ | (1,285,979 | ) | $ | 440,909 | ||||||||
| SEGMENT DATA (continued) |
| March 31, | December 31, | |||||||
| Assets by Reportable Segment: | 2026 | 2025 | ||||||
| Office/Industrial Properties: | ||||||||
| Land, buildings and improvements, net (1) | $ | 61,748,416 | $ | 67,445,290 | ||||
| Total assets (2) | $ | 69,016,593 | $ | 68,980,087 | ||||
| Model Home Properties: | ||||||||
| Land, buildings and improvements, net (1) | $ | 34,253,639 | $ | 36,688,462 | ||||
| Total assets (2) | $ | 34,519,643 | $ | 37,301,777 | ||||
| Retail Properties: | ||||||||
| Land, buildings and improvements, net (1) | $ | 4,485,923 | $ | 4,508,851 | ||||
| Total assets (2) | $ | 4,652,651 | $ | 4,669,852 | ||||
| Reconciliation to Total Assets: | ||||||||
| Total assets for reportable segments | $ | 108,188,887 | $ | 110,951,716 | ||||
| Corporate and other assets: | ||||||||
| Cash, cash equivalents and restricted cash | 116,685 | 173,621 | ||||||
| Other assets, net | 2,941,203 | 10,927,537 | ||||||
| Total Assets | $ | 111,246,775 | $ | 122,052,874 | ||||
| (1) | Includes lease intangibles. |
| (2) | Includes land, buildings and improvements, cash, cash equivalents, and restricted cash, current receivables, deferred rent receivables and deferred leasing costs and other related intangible assets, all shown on a net basis. |
| DEFINITIONS – NON-GAAP MEASUREMENTS | |
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 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.