エドガーで原本を確認する
F
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
For the quarterly period ended September 30, 2024 |
|
|
|
OR |
|
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file no: 001-38719
MEDALIST DIVERSIFIED REIT, INC.
(Exact name of registrant as specified in its charter)
Maryland |
|
47-5201540 |
|
(State or other jurisdiction of incorporation or organization) |
|
(IRS Employer Identification No.) |
P. O. Box 8436
Richmond, VA 23226
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (804) 338-7708
Securities registered pursuant to section 12(b) of the Act:
Title of Each Class |
|
|
Trading |
Name of each Exchange |
Common Stock, $0.01 par value per share |
|
|
MDRR |
The Nasdaq Capital Market |
8.0% Series A Cumulative Redeemable Preferred Stock, $0.01 par value per share |
|
|
MDRRP |
The Nasdaq Capital Market |
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ⌧ ◻ No
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ⌧ Yes No ◻
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
◻ |
Accelerated filer |
◻ |
|
|
|
|
Non-accelerated filer |
☒ |
Smaller reporting company |
☒ |
|
|
|
|
|
|
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 ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ ☒ No
The number of shares of Common Stock, $0.01 par value per share, of the registrant outstanding at November 12, 2024 was 1,115,260.
Medalist Diversified REIT, Inc.
Quarterly Report on Form 10-Q
For the Quarter Ended September 30, 2024
Table of Contents
|
||
|
|
|
|
||
Condensed Consolidated Balance Sheets as of September 30, 2024 (unaudited) and December 31, 2023 |
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
Notes to Condensed Consolidated Financial Statements (unaudited) |
|
|
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
PART I.FINANCIAL INFORMATION
Item 1. Financial Statements
Medalist Diversified REIT, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
|
|
|
September 30, 2024 |
|
|
December 31, 2023 |
|
|
|
(Unaudited) |
|
|
|
||
ASSETS |
|
|
|
|
|
|
|
Investment properties, net |
|
$ |
65,155,785 |
|
$ |
64,577,376 |
|
Cash |
|
|
3,121,333 |
|
|
2,234,603 |
|
Restricted cash |
|
|
1,847,326 |
|
|
1,575,002 |
|
Rent and other receivables, net of allowance of $31,145 and $13,413, as of September 30, 2024 and December 31, 2023, respectively |
|
|
215,532 |
|
|
292,618 |
|
Assets held for sale |
|
|
— |
|
|
9,707,154 |
|
Unbilled rent |
|
|
1,077,746 |
|
|
1,109,782 |
|
Intangible assets, net |
|
|
2,448,365 |
|
|
2,716,546 |
|
Other assets |
|
|
741,398 |
|
|
532,935 |
|
Total Assets |
|
$ |
74,607,485 |
|
$ |
82,746,016 |
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
1,291,987 |
|
$ |
1,095,049 |
|
Intangible liabilities, net |
|
|
1,736,263 |
|
|
1,865,310 |
|
Line of credit, short term, net |
|
|
— |
|
|
1,000,000 |
|
Mortgages payable, net |
|
|
50,219,369 |
|
|
50,772,773 |
|
Mortgages payable, net, associated with assets held for sale |
|
|
— |
|
|
9,588,888 |
|
Mandatorily redeemable preferred stock, net |
|
|
4,890,196 |
|
|
4,693,575 |
|
Total Liabilities |
|
$ |
58,137,815 |
|
$ |
69,015,595 |
|
|
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
|
|
Common stock, 1,115,260 and 1,109,405 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively |
|
$ |
11,153 |
|
$ |
11,094 |
|
Additional paid-in capital |
|
|
51,577,572 |
|
|
51,525,303 |
|
Offering costs |
|
|
(3,350,946) |
|
|
(3,350,946) |
|
Accumulated deficit |
|
|
(35,678,971) |
|
|
(35,864,693) |
|
Total Stockholders' Equity |
|
|
12,558,808 |
|
|
12,320,758 |
|
Noncontrolling interests - Hanover Square Property |
|
|
— |
|
|
119,140 |
|
Noncontrolling interests - Parkway Property |
|
|
419,725 |
|
|
453,203 |
|
Noncontrolling interests - Operating Partnership |
|
|
3,491,137 |
|
|
837,320 |
|
Total Equity |
|
$ |
16,469,670 |
|
$ |
13,730,421 |
|
Total Liabilities and Equity |
|
$ |
74,607,485 |
|
$ |
82,746,016 |
|
See notes to condensed consolidated financial statements
3
Medalist Diversified REIT, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
||||
REVENUE |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail center property revenues |
|
$ |
1,565,896 |
|
$ |
1,874,188 |
|
$ |
4,955,305 |
|
$ |
5,557,045 |
|
Flex center property revenues |
|
|
676,754 |
|
|
658,246 |
|
|
2,008,056 |
|
|
1,839,675 |
|
Single tenant net lease property revenues |
|
|
94,275 |
|
|
56,306 |
|
|
246,359 |
|
|
168,897 |
|
Total Revenue |
|
$ |
2,336,925 |
|
$ |
2,588,740 |
|
$ |
7,209,720 |
|
$ |
7,565,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail center property operating expenses |
|
$ |
374,016 |
|
$ |
459,132 |
|
$ |
1,193,838 |
|
$ |
1,489,602 |
|
Flex center property operating expenses |
|
|
162,800 |
|
|
180,164 |
|
|
491,586 |
|
|
535,065 |
|
Single tenant net lease property operating expenses |
|
|
8,188 |
|
|
7,696 |
|
|
23,697 |
|
|
23,174 |
|
Bad debt expense |
|
|
15,423 |
|
|
5,669 |
|
|
37,643 |
|
|
49,868 |
|
Share based compensation expenses |
|
|
— |
|
|
— |
|
|
277,500 |
|
|
— |
|
Legal, accounting and other professional fees |
|
|
261,670 |
|
|
237,562 |
|
|
941,244 |
|
|
1,228,262 |
|
Corporate general and administrative expenses |
|
|
238,189 |
|
|
162,649 |
|
|
748,928 |
|
|
364,868 |
|
Management restructuring expenses |
|
|
— |
|
|
1,452,904 |
|
|
— |
|
|
1,846,329 |
|
Loss on impairment |
|
|
— |
|
|
— |
|
|
— |
|
|
50,859 |
|
Depreciation and amortization |
|
|
973,367 |
|
|
1,149,664 |
|
|
2,979,142 |
|
|
3,459,262 |
|
Total Operating Expenses |
|
|
2,033,653 |
|
|
3,655,440 |
|
|
6,693,578 |
|
|
9,047,289 |
|
Gain on disposal of investment property |
|
|
— |
|
|
— |
|
|
2,819,502 |
|
|
— |
|
Loss on extinguishment of debt |
|
|
— |
|
|
— |
|
|
(51,837) |
|
|
— |
|
Operating Income (Loss) |
|
|
303,272 |
|
|
(1,066,700) |
|
|
3,283,807 |
|
|
(1,481,672) |
|
Interest expense |
|
|
730,922 |
|
|
900,182 |
|
|
2,331,030 |
|
|
2,612,642 |
|
Net (Loss) Income from Operations |
|
|
(427,650) |
|
|
(1,966,882) |
|
|
952,777 |
|
|
(4,094,314) |
|
Other income |
|
|
14,824 |
|
|
20,522 |
|
|
40,486 |
|
|
52,249 |
|
Other expense |
|
|
105,123 |
|
|
— |
|
|
76,985 |
|
|
— |
|
Net (Loss) Income |
|
|
(517,949) |
|
|
(1,946,360) |
|
|
916,278 |
|
|
(4,042,065) |
|
Less: Net (loss) income attributable to Hanover Square Property noncontrolling interests |
|
|
(399) |
|
|
(225) |
|
|
453,928 |
|
|
(1,482) |
|
Less: Net (loss) income attributable to Parkway Property noncontrolling interests |
|
|
(16,397) |
|
|
2,199 |
|
|
(9,178) |
|
|
10,081 |
|
Less: Net income (loss) attributable to Operating Partnership noncontrolling interests |
|
|
25,843 |
|
|
493 |
|
|
162,828 |
|
|
(2,878) |
|
Net (Loss) Income Attributable to Medalist Common Stockholders |
|
$ |
(526,996) |
|
$ |
(1,948,827) |
|
$ |
308,700 |
|
$ |
(4,047,786) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - basic |
|
$ |
— |
|
$ |
— |
|
$ |
0.28 |
|
$ |
— |
|
Weighted-average number of shares - basic |
|
|
— |
|
|
— |
|
|
1,117,099 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - diluted |
|
$ |
— |
|
$ |
— |
|
$ |
0.28 |
|
$ |
— |
|
Weighted-average number of shares - diluted |
|
|
— |
|
|
— |
|
|
1,123,249 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share - basic and diluted |
|
$ |
(0.47) |
|
$ |
(1.76) |
|
$ |
— |
|
$ |
(3.65) |
|
Weighted-average number of shares - basic and diluted |
|
|
1,116,391 |
|
|
1,109,405 |
|
|
— |
|
|
1,109,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid per common share |
|
$ |
0.05 |
|
$ |
— |
|
$ |
0.11 |
|
$ |
0.32 |
|
See notes to condensed consolidated financial statements
4
Medalist Diversified REIT, Inc. and Subsidiaries
Condensed Consolidated Statements of Stockholders’ Equity
For the nine months ended September 30, 2024 and 2023
(Unaudited)
|
|
For the nine months ended September 30, 2024 |
|||||||||||||||||||||||||||
|
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling Interests |
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Hanover |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
Offering |
|
Accumulated |
|
|
Stockholders' |
|
|
Square |
|
|
Parkway |
|
|
Operating |
|
|
|
||
|
|
Shares |
|
Par Value |
|
Paid in Capital |
|
|
Costs |
|
Deficit |
|
|
Equity |
|
|
Property |
|
|
Property |
|
|
Partnership |
|
|
Total Equity |
|||
Balance, January 1, 2024 |
|
1,109,405 |
|
$ |
11,094 |
|
$ |
51,525,303 |
|
$ |
(3,350,946) |
|
$ |
(35,864,693) |
|
$ |
12,320,758 |
|
$ |
119,140 |
|
$ |
453,203 |
|
$ |
837,320 |
|
$ |
13,730,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock repurchases |
|
(2,830) |
|
$ |
(28) |
|
$ |
(32,439) |
|
$ |
— |
|
$ |
— |
|
$ |
(32,467) |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(32,467) |
Share based compensation |
|
8,910 |
|
|
89 |
|
|
87,411 |
|
|
— |
|
|
— |
|
|
87,500 |
|
|
— |
|
|
— |
|
|
190,000 |
|
|
277,500 |
Redemption of operating partnership units |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(77,226) |
|
|
(77,226) |
Retire fractional shares resulting from reverse stock split |
|
(225) |
|
|
(2) |
|
|
(2,703) |
|
|
— |
|
|
— |
|
|
(2,705) |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,705) |
Net income (loss) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
308,700 |
|
|
308,700 |
|
|
453,928 |
|
|
(9,178) |
|
|
162,828 |
|
|
916,278 |
Dividends and distributions |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(122,978) |
|
|
(122,978) |
|
|
(516,596) |
|
|
(24,300) |
|
|
(21,785) |
|
|
(685,659) |
Non-controlling interests |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(56,472) |
|
|
— |
|
|
2,400,000 |
|
|
2,343,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2024 |
|
1,115,260 |
|
$ |
11,153 |
|
$ |
51,577,572 |
|
$ |
(3,350,946) |
|
$ |
(35,678,971) |
|
$ |
12,558,808 |
|
$ |
— |
|
$ |
419,725 |
|
$ |
3,491,137 |
|
$ |
16,469,670 |
|
|
For the nine months ended September 30, 2023 |
|||||||||||||||||||||||||||
|
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling Interests |
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Hanover |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
Offering |
|
Accumulated |
|
|
Stockholders' |
|
|
Square |
|
|
Parkway |
|
|
Operating |
|
|
|
||
|
|
Shares |
|
Par Value |
|
Paid in Capital |
|
|
Costs |
|
Deficit |
|
|
Equity |
|
|
Property |
|
|
Property |
|
|
Partnership |
|
|
Total Equity |
|||
Balance, January 1, 2023 |
|
1,109,902 |
|
$ |
11,099 |
|
$ |
51,530,298 |
|
$ |
(3,350,946) |
|
$ |
(30,939,020) |
|
$ |
17,251,431 |
|
$ |
127,426 |
|
$ |
470,685 |
|
$ |
842,898 |
|
$ |
18,692,440 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retire fractional shares resulting from reverse stock split |
|
(497) |
|
$ |
(5) |
|
$ |
(2,495) |
|
$ |
— |
|
$ |
— |
|
$ |
(2,500) |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(2,500) |
Net (loss) income |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(4,047,786) |
|
|
(4,047,786) |
|
|
(1,482) |
|
|
10,081 |
|
|
(2,878) |
|
|
(4,042,065) |
Dividends and distributions |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(354,394) |
|
|
(354,394) |
|
|
(16,000) |
|
|
— |
|
|
(4,271) |
|
|
(374,665) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2023 |
|
1,109,405 |
|
$ |
11,094 |
|
$ |
51,527,803 |
|
$ |
(3,350,946) |
|
$ |
(35,341,200) |
|
$ |
12,846,751 |
|
$ |
109,944 |
|
$ |
480,766 |
|
$ |
835,749 |
|
$ |
14,273,210 |
5
Medalist Diversified REIT, Inc. and Subsidiaries
Condensed Consolidated Statements of Stockholders’ Equity
For the three months ended September 30, 2024 and 2023
(Unaudited)
|
|
For the three months ended September 30, 2024 |
|||||||||||||||||||||||||||
|
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling Interests |
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Hanover |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
Offering |
|
|
Accumulated |
|
Stockholders' |
|
|
Square |
|
|
Parkway |
|
|
Operating |
|
|
|
||
|
|
Shares |
|
Par Value |
|
Paid in Capital |
|
|
Costs |
|
Deficit |
|
|
Equity |
|
|
Property |
|
|
Property |
|
|
Partnership |
|
|
Total Equity |
|||
Balance, July 1, 2024 |
|
1,118,315 |
|
$ |
11,183 |
|
$ |
51,612,714 |
|
$ |
(3,350,946) |
|
$ |
(35,096,071) |
|
$ |
13,176,880 |
|
$ |
8,339 |
|
$ |
436,122 |
|
$ |
3,477,004 |
|
$ |
17,098,345 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock repurchases |
|
(2,830) |
|
$ |
(28) |
|
$ |
(32,439) |
|
$ |
— |
|
$ |
— |
|
$ |
(32,467) |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(32,467) |
Retire fractional shares resulting from reverse stock split |
|
(225) |
|
|
(2) |
|
|
(2,703) |
|
|
— |
|
|
— |
|
|
(2,705) |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,705) |
Net (loss) income |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(526,996) |
|
|
(526,996) |
|
|
(399) |
|
|
(16,397) |
|
|
25,843 |
|
|
(517,949) |
Dividends and distributions |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(55,904) |
|
|
(55,904) |
|
|
(7,940) |
|
|
— |
|
|
(11,710) |
|
|
(75,554) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2024 |
|
1,115,260 |
|
$ |
11,153 |
|
$ |
51,577,572 |
|
$ |
(3,350,946) |
|
$ |
(35,678,971) |
|
$ |
12,558,808 |
|
$ |
— |
|
$ |
419,725 |
|
$ |
3,491,137 |
|
$ |
16,469,670 |
|
|
For the three months ended September 30, 2023 |
|||||||||||||||||||||||||||
|
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling Interests |
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Hanover |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
Offering |
|
|
Accumulated |
|
Stockholders' |
|
|
Square |
|
|
Parkway |
|
|
Operating |
|
|
|
||
|
|
Shares |
|
Par Value |
|
Paid in Capital |
|
|
Costs |
|
Deficit |
|
|
Equity |
|
|
Property |
|
|
Property |
|
|
Partnership |
|
|
Total Equity |
|||
Balance, July 1, 2023 |
|
1,109,405 |
|
$ |
11,094 |
|
$ |
51,527,803 |
|
$ |
(3,350,946) |
|
$ |
(33,392,373) |
|
$ |
14,795,578 |
|
$ |
110,169 |
|
$ |
478,567 |
|
$ |
835,256 |
|
$ |
16,219,570 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(1,948,827) |
|
$ |
(1,948,827) |
|
$ |
(225) |
|
$ |
2,199 |
|
$ |
493 |
|
$ |
(1,946,360) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2023 |
|
1,109,405 |
|
$ |
11,094 |
|
$ |
51,527,803 |
|
$ |
(3,350,946) |
|
$ |
(35,341,200) |
|
$ |
12,846,751 |
|
$ |
109,944 |
|
$ |
480,766 |
|
$ |
835,749 |
|
$ |
14,273,210 |
See notes to condensed consolidated financial statements
6
Medalist Diversified REIT, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
|
Nine months ended September 30, |
||||
|
|
2024 |
|
2023 |
||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
$ |
916,278 |
|
$ |
(4,042,065) |
|
|
|
|
|
|
|
Adjustments to reconcile consolidated net loss to net cash flows from operating activities |
|
|
|
|
|
|
Depreciation |
|
|
2,500,529 |
|
|
2,768,969 |
Amortization |
|
|
478,613 |
|
|
690,293 |
Loan cost amortization |
|
|
71,299 |
|
|
80,967 |
Mandatorily redeemable preferred stock issuance cost and discount amortization |
|
|
196,621 |
|
|
180,303 |
Amortization of lease incentives |
|
|
2,223 |
|
|
— |
Above (below) market lease amortization, net |
|
|
(193,398) |
|
|
(211,904) |
Bad debt expense |
|
|
37,643 |
|
|
49,868 |
Share-based compensation |
|
|
277,500 |
|
|
— |
Loss on extinguishment of debt |
|
|
51,837 |
|
|
50,859 |
Gain on disposal of investment property |
|
|
(2,819,502) |
|
|
— |
|
|
|
|
|
|
|
Changes in assets and liabilities |
|
|
|
|
|
|
Rent and other receivables, net |
|
|
39,443 |
|
|
257,784 |
Unbilled rent |
|
|
(62,487) |
|
|
(84,852) |
Other assets |
|
|
(208,463) |
|
|
(82,962) |
Accounts payable and accrued liabilities |
|
|
122,833 |
|
|
758,343 |
Net cash flows from operating activities |
|
|
1,410,969 |
|
|
415,603 |
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment property acquisitions |
|
|
(145,345) |
|
|
— |
Capital expenditures |
|
|
(664,264) |
|
|
(1,144,354) |
Cash received from disposal of investment properties, net |
|
|
3,110,149 |
|
|
— |
Net cash flows from investing activities |
|
|
2,300,540 |
|
|
(1,144,354) |
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends and distributions paid |
|
|
(685,659) |
|
|
(374,665) |
Repayment of line of credit, short term |
|
|
(1,000,000) |
|
|
— |
Operating partnership unit redemption |
|
|
(77,226) |
|
|
— |
Proceeds from line of credit, short term |
|
|
— |
|
|
1,000,000 |
Repayment of mortgages payable |
|
|
(754,398) |
|
|
(804,282) |
Repurchases of common stock, including costs and fees |
|
|
(32,467) |
|
|
— |
Retire fractional shares resulting from reverse stock split |
|
|
(2,705) |
|
|
(4,999) |
Net cash flows from financing activities |
|
|
(2,552,455) |
|
|
(183,946) |
|
|
|
|
|
|
|
INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
|
|
1,159,054 |
|
|
(912,697) |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period |
|
|
3,809,605 |
|
|
5,662,853 |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period |
|
$ |
4,968,659 |
|
$ |
4,750,156 |
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS, end of period, shown in condensed consolidated balance sheets |
|
|
3,121,333 |
|
|
3,015,859 |
RESTRICTED CASH including assets restricted for capital and operating reserves and tenant deposits, end of period, shown in condensed consolidated balance sheets |
|
|
1,847,326 |
|
|
1,734,297 |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period shown in the condensed consolidated statements of cash flows |
|
$ |
4,968,659 |
|
$ |
4,750,156 |
|
|
|
|
|
|
|
Supplemental Disclosures and Non-Cash Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other cash transactions: |
|
|
|
|
|
|
Interest paid |
|
$ |
2,236,271 |
|
$ |
2,148,248 |
|
|
|
|
|
|
|
Non-cash transactions: |
|
|
|
|
|
|
Issuance of operating partnership units for Citibank Acquisition |
|
$ |
2,400,000 |
|
$ |
— |
Capital expenditures accrued as of September 30, 2024 |
|
|
74,105 |
|
|
— |
See notes to condensed consolidated financial statements
7
Medalist Diversified REIT, Inc. and Subsidiaries
Notes to Unaudited Condensed Consolidated Financial Statements
1. Organization and Basis of Presentation and Consolidation
Medalist Diversified Real Estate Investment Trust, Inc. (the “REIT”) is a Maryland corporation formed on September 28, 2015. Beginning with the taxable year ended December 31, 2017, the REIT has elected to be taxed as a real estate investment trust for federal income tax purposes. The REIT serves as the general partner of Medalist Diversified Holdings, LP (the “Operating Partnership”) which was formed as a Delaware limited partnership on September 29, 2015. As of September 30, 2024, the REIT, through the Operating Partnership, owned and operated 10 developed properties consisting of four retail center properties, three flex center properties, and three single tenant net lease (“STNL”) properties, and three undeveloped parcels.
The use of the word “Company” refers to the REIT and its consolidated subsidiaries, except where the context otherwise requires. The Company includes the REIT, the Operating Partnership and wholly-owned limited liability companies which own or operate the properties.
The Company owns four retail center properties consisting of (i) the Shops at Franklin Square, a 134,239 square foot retail property located in Gastonia, North Carolina (the “Franklin Square Property”), (ii) the Ashley Plaza Shopping Center, a 156,012 square foot retail property located in Goldsboro, North Carolina (the “Ashley Plaza Property”), (iii) the Lancer Center, a 181,590 square foot retail property located in Lancaster, South Carolina (the “Lancer Center Property”), and (iv) the Salisbury Marketplace Shopping Center, a 79,732 square foot retail property located in Salisbury, North Carolina (the “Salisbury Marketplace Property”).
On March 13, 2024, the Company, and its tenant in common partner, sold the Shops at Hanover Square North, a 73,440 square foot retail property located in Mechanicsville, Virginia (the “Hanover Square Shopping Center Property”). The Company and its tenant in common partner retained ownership of the 0.86 acre outparcel (the “Hanover Square Outparcel” and together with the Hanover Square Shopping Century Property, the “Hanover Square Property”). The Company owned 84% of the Hanover Square Shopping Center Property and the Hanover Square Outparcel as a tenant in common with a noncontrolling owner which owned the remaining 16% interest. On March 25, 2024, the Company purchased its tenant in common partner’s 16% interest in the Hanover Square Outparcel (see Note 3, below). Collectively, the sale of the Hanover Square Shopping Center and the acquisition of the tenant in common partner’s 16% interest in the Hanover Square Outparcel are referenced herein as the “Hanover Square Transactions”.
The Company owns three flex center properties consisting of (i) Brookfield Center, a 64,880 square foot mixed-use industrial/office property located in Greenville, South Carolina (the “Brookfield Center Property”), (ii) the Greenbrier Business Center, an 89,280 square foot mixed-use industrial/office property located in Chesapeake, Virginia (the “Greenbrier Business Center Property”), and (iii) the Parkway Property, a 64,109 square foot mixed-use industrial office property located in Virginia Beach, Virginia (the "Parkway Property”), in which the Company owns an 82% tenant in common interest with a noncontrolling owner which owns the remaining 18% interest.
8
The Company owns three STNL properties consisting of (i) the Citibank Property, a 4,350 square foot single tenant building on 0.45 acres located in Chicago, Illinois, (ii) the East Coast Wings building, a 5,000 square foot single tenant building on approximately 0.89 acres located in Goldsboro, North Carolina (the “East Coast Wings Property”), and (iii) the T-Mobile building, a 3,000 square foot single tenant building on approximately 0.78 acres located in Goldsboro, North Carolina (the “T-Mobile Property”). The East Coast Wings Property and the T-Mobile Property are both located on outparcels adjacent to the Ashley Plaza Property. Prior to January 1, 2024, the Company included the East Coast Wings Property and the T-Mobile Property as part of the Ashley Plaza Property.
The Company also owns three undeveloped parcels which are currently being marketed for use as STNL properties including (i) an outparcel at its Lancer Center Property consisting of approximately 1.80 acres (the “Lancer Outparcel”), (ii) an outparcel at its Salisbury Marketplace Property consisting of approximately 1.20 acres (the “Salisbury Outparcel”) (the exact size of the Lancer Outparcel and Salisbury Outparcel will not be determined until a user is identified), and (iii) the Hanover Square Outparcel consisting of approximately 0.86 acres located adjacent to the Hanover Square Shopping Center Property, which the Company sold on March 13, 2024.
The Company prepared the accompanying condensed consolidated financial statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”). References to the condensed consolidated financial statements and references to individual financial statements included herein, reference the condensed consolidated financial statements or the respective individual financial statement. All material balances and transactions between the consolidated entities of the Company have been eliminated.
The Company was formed to acquire, reposition, renovate, lease and manage income-producing properties, with a primary focus, as of September 30, 2024, on commercial properties, including retail properties and flex-industrial properties in secondary and tertiary markets in the southeastern part of the United States, with an expected concentration in Virginia, North Carolina, South Carolina, Georgia, Florida and Alabama, and STNL assets with an expected national focus. The Company may also pursue, in an opportunistic manner, other real estate-related investments, including, among other things, equity or other ownership interests in entities that are the direct or indirect owners of real property, indirect investments in real property, such as those that may be obtained in a joint venture. While these types of investments are not intended to be a primary focus, the Company may make such investments at the discretion of the Company’s Board of Directors (the “Board”).
For all periods prior to July 18, 2023, the Company was externally managed by Medalist Fund Manager, Inc. (the “Manager”). On July 18, 2023, the Company and the Manager entered into an agreement (the “Termination Agreement”) terminating that certain Management Agreement, dated as of March 15, 2016, among the Company, the Operating Partnership and the Manager, as amended (the “Management Agreement”). Until the termination of the Management Agreement, the Manager made all investment decisions for the Company, which were approved by the Board’s Acquisition Committee. In addition, until the termination of the Management Agreement, the Manager oversaw the Company’s overall business and affairs and had broad discretion to make operating decisions on behalf of the Company. Since the termination of the Management Agreement, the Company has been managed internally as directed by the Board. The Company’s stockholders are not involved in its day-to-day affairs.
2. Summary of Significant Accounting Policies
Investment Properties
The Company has adopted Accounting Standards Update (“ASU”) 2017-01, Business Combinations (Topic 805), which clarifies the framework for determining whether an integrated set of assets and activities meets the definition of a business. The revised framework establishes a screen for determining whether an integrated set of assets and activities is a business and narrows the definition of a business, which is expected to result in fewer transactions being accounted for as business combinations. Acquisitions of integrated sets of assets and activities that do not meet the definition of a business are accounted for as asset acquisitions. As a result, all of the Company’s acquisitions to date qualified as asset acquisitions and the Company expects future acquisitions of operating properties to qualify as asset acquisitions. Accordingly, third-party transaction costs associated with these acquisitions have been and will be capitalized, while internal acquisition costs will continue to be expensed.
9
Accounting Standards Codification (“ASC”) 805 mandates that “an acquiring entity shall allocate the cost of an acquired entity to the assets acquired and liabilities assumed based on their estimated fair values at date of acquisition.” ASC 805 results in an allocation of acquisition costs to both tangible and intangible assets associated with income producing real estate. Tangible assets include land, buildings, site improvements, tenant improvements and furniture, fixtures and equipment, while intangible assets include the value of in-place leases, lease origination costs (leasing commissions and tenant improvements), legal and marketing costs and leasehold assets and liabilities (above or below market leases), among others.
The Company uses independent, third-party consultants to assist management with its ASC 805 evaluations. The Company determines fair value based on accepted valuation methodologies including the cost, market, and income capitalization approaches. The purchase price is allocated to the tangible and intangible assets identified in the evaluation.
The Company records depreciation on buildings and improvements utilizing the straight-line method over the estimated useful life of the asset, generally 4 to 42 years. The Company reviews depreciable lives of investment properties periodically and makes adjustments to reflect a shorter economic life, when necessary. Capitalized leasing commissions and tenant improvements incurred and paid by the Company subsequent to the acquisition of the investment property are amortized utilizing the straight-line method over the term of the related lease. Amounts allocated to buildings are depreciated over the estimated remaining life of the acquired building or related improvements.
Acquisition and closing costs are capitalized as part of each tangible asset on a pro rata basis. Improvements and major repairs and maintenance are capitalized when the repair and maintenance substantially extend the useful life, increase capacity or improve the efficiency of the asset. All other repair and maintenance costs are expensed as incurred.
Assets Held for Sale
The Company may decide to sell properties that are held as investment properties. The accounting treatment for the disposal of long-lived assets is covered by ASC 360. Under this guidance, the Company records the assets associated with these properties, and any associated mortgages payable, as held for sale when management has committed to a plan to sell the assets, actively seeks a buyer for the assets, and the consummation of the sale is considered probable and is expected within one year. Delays in the time required to complete a sale do not preclude a long-lived asset from continuing to be classified as held for sale beyond the initial one-year period if the delay is caused by events or circumstances beyond an entity’s control and there is sufficient evidence that the entity remains committed to a qualifying plan to sell the long-lived asset.
Properties classified as held for sale are reported at the lower of their carrying value or their fair value, less estimated costs to sell. When the carrying value exceeds the fair value, less estimated costs to sell, an impairment charge is recognized. The Company determines fair value based on the three-level valuation hierarchy for fair value measurement. Level 1 inputs are quoted prices in active markets for identical assets or liabilities. Level 2 inputs are quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets in markets that are not active; and inputs other than quoted prices. Level 3 inputs are unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
During November 2023, the Company committed to a plan to sell an asset group associated with the Hanover Square Shopping Center Property that included the land, site improvements, building, building improvements and tenant improvements. As a result, as of December 1, 2023, the Company reclassified these assets, and the related mortgage payable, net, for the Hanover Square Shopping Center Property as assets held for sale and liabilities associated with assets held for sale, respectively. Under ASC 360, depreciation of assets held for sale is discontinued, so no further depreciation or amortization was recorded subsequent to December 1, 2023. The Company believed that the fair value, less estimated costs to sell, exceeded the Company’s carrying cost, so the Company did not record any impairment of assets held for sale related to the Hanover Square Shopping Center Property for any periods, including the three months ended March 31, 2024 and the year ended December 31, 2023, the periods during which the Hanover Square Shopping Center Property was classified as assets held for sale. The Company sold the Hanover Square Shopping Center on March 13, 2024.
10
Intangible Assets and Liabilities, net
The Company determines, through the ASC 805 evaluation, the above and below market lease intangibles upon acquiring a property. Intangible assets (or liabilities) such as above or below-market leases and in-place lease value are recorded at fair value and are amortized as an adjustment to rental revenue or amortization expense, as appropriate, over the remaining terms of the underlying leases. The Company amortizes amounts allocated to tenant improvements, in-place lease assets and other lease-related intangibles over the remaining life of the underlying leases. The analysis is conducted on a lease-by-lease basis.
Details of the deferred costs, net of amortization, arising from the Company’s purchases of its retail center properties, flex center properties and STNL properties are as follows:
|
|
|
September 30, 2024 |
|
|
|
|
|
|
|
(unaudited) |
|
December 31, 2023 |
|
|
Intangible Assets, net |
|
|
|
|
|
|
|
Leasing commissions |
|
$ |
843,627 |
|
$ |
912,040 |
|
Legal and marketing costs |
|
|
79,358 |
|
|
104,791 |
|
Above market leases |
|
|
71,502 |
|
|
106,907 |
|
Net leasehold asset |
|
|
1,453,878 |
|
|
1,592,808 |
|
|
|
$ |
2,448,365 |
|
$ |
2,716,546 |
|
|
|
|
|
|
|
|
|
Intangible Liabilities, net |
|
|
|
|
|
|
|
Below market leases |
|
$ |
(1,736,263) |
|
$ |
(1,865,310) |
|
Capitalized above-market lease values are amortized as a reduction of rental income over the remaining terms of the respective leases. Capitalized below-market lease values are amortized as an increase to rental income over the remaining terms of the respective leases. Adjustments to rental revenue related to the above and below market leases during the three and nine months ended September 30, 2024 and 2023, respectively, were as follows:
|
|
For the three months ended |
|
For the nine months ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
Amortization of above market leases |
|
$ |
(7,074) |
|
$ |
(23,717) |
|
$ |
(35,405) |
|
$ |
(75,437) |
|
Amortization of below market leases |
|
|
71,241 |
|
|
88,586 |
|
|
228,803 |
|
|
287,341 |
|
|
|
$ |
64,167 |
|
$ |
64,869 |
|
$ |
193,398 |
|
$ |
211,904 |
|
Amortization of lease origination costs, leases in place and legal and marketing costs represent a component of depreciation and amortization expense. Amortization related to these intangible assets during the three and nine months ended September 30, 2024 and 2023, respectively, were as follows:
|
|
For the three months ended |
|
For the nine months ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
Leasing commissions |
|
$ |
(42,887) |
|
$ |
(53,754) |
|
$ |
(135,097) |
|
$ |
(165,542) |
|
Legal and marketing costs |
|
|
(8,276) |
|
|
(14,745) |
|
|
(30,375) |
|
|
(46,406) |
|
Net leasehold asset |
|
|
(94,735) |
|
|
(147,788) |
|
|
(313,141) |
|
|
(478,345) |
|
|
|
$ |
(145,898) |
|
$ |
(216,287) |
|
$ |
(478,613) |
|
$ |
(690,293) |
|
As of September 30, 2024 and December 31, 2023, the Company’s accumulated amortization of lease origination costs, leases in place and legal and marketing costs totaled $2,092,772 and $2,204,404, respectively. During the three and nine months ended September 30, 2024, the Company wrote off $196,103 and $590,245, respectively, in accumulated amortization related to fully amortized intangible assets, and $0 and $0, respectively, in accumulated amortization related to the write off of intangible assets related to the early terminated leases, discussed below.
11
Future amortization of above and below market leases, lease origination costs, leases in place, legal and marketing costs and tenant relationships is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
remaining three |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
months ending |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
2025 |
|
2026 |
|
2027 |
|
2028 |
|
2029-2041 |
|
Total |
|||||||
Intangible Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasing commissions |
|
$ |
41,246 |
|
$ |
154,496 |
|
$ |
116,510 |
|
$ |
97,592 |
|
$ |
76,167 |
|
$ |
357,616 |
|
$ |
843,627 |
Legal and marketing costs |
|
|
7,064 |
|
|
24,456 |
|
|
13,842 |
|
|
8,599 |
|
|
5,886 |
|
|
19,511 |
|
|
79,358 |
Above market leases |
|
|
5,445 |
|
|
21,292 |
|
|
15,629 |
|
|
14,543 |
|
|
10,114 |
|
|
4,479 |
|
|
71,502 |
Net leasehold asset |
|
|
89,357 |
|
|
318,667 |
|
|
223,495 |
|
|
177,171 |
|
|
128,963 |
|
|
516,225 |
|
|
1,453,878 |
|
|
$ |
143,112 |
|
$ |
518,911 |
|
$ |
369,476 |
|
$ |
297,905 |
|
$ |
221,130 |
|
$ |
897,831 |
|
$ |
2,448,365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Below market leases |
|
$ |
(67,407) |
|
$ |
(227,108) |
|
$ |
(192,535) |
|
$ |
(175,625) |
|
$ |
(153,615) |
|
$ |
(919,973) |
|
$ |
(1,736,263) |
Impairment
No loss on impairment was recorded during the three and nine months ended September 30, 2024. During the three and nine months ended September 30, 2023, the Company recorded a loss on impairment of $0 and $50,859, respectively, resulting from the events described below.
Investment Properties
The Company reviews its investment properties for impairment on a property-by-property basis whenever events or changes in circumstances indicate that the carrying value of investment properties may not be recoverable, but at least annually. These circumstances include, but are not limited to, declines in the property’s cash flows, occupancy and fair market value. The Company measures any impairment of an investment property when the estimated undiscounted cash flows plus its residual value is less than the carrying value of the property. To the extent impairment has occurred, the Company charges to income the excess of the carrying value of the property over its estimated fair value. The Company estimates fair value using unobservable data such as projected future operating income, estimated capitalization rates, or multiples, leasing prospects and local market information. The Company may decide to sell properties that are held for use and the sale prices of these properties may differ from their carrying values. The Company did not record any impairment adjustments to its investment properties resulting from events or changes in circumstances during the three and nine months ended September 30, 2024 and 2023, that would result in the projected value of the Company’s investment properties being below their carrying value.
However, during the nine months ended September 30, 2023, a tenant defaulted on its lease and abandoned its premises. The Company determined that the carrying value of capitalized leasing commissions associated with this lease which were recorded as a component of investment properties on the Company’s condensed consolidated balance sheets should be written off, and the Company recorded a loss on impairment of $5,873 for the nine months ended September 30, 2023. Additionally, during the nine months ended September 30, 2023, the Company agreed to allow a second tenant to terminate its lease early. The Company determined that the carrying value of capitalized tenant improvements associated with this lease which were recorded as a component of investment properties on the Company’s condensed consolidated balance sheets should be written off, and the Company recorded a loss on impairment of $8,655 for the nine months ended September 30, 2023. These amounts are included in the loss on impairment reported on the Company’s condensed consolidated statement of operations for the nine months ended September 30, 2023. No such loss on impairment was recorded for the three months ended September 30, 2023 or for the three and nine months ended September 30, 2024.
Intangible Assets
The Company also reviews its intangible assets for impairment whenever events or changes in circumstances indicate that the carrying value of its intangible assets may not be recoverable, but at least annually. During the nine months ended September 30, 2023, the tenant discussed in the paragraph immediately above terminated its lease early. The Company determined that the carrying value of the intangible assets and liabilities, net, associated with this lease that were recorded as part of the purchase of this property should be written off. As a result, for the nine months ended September 30, 2023, the Company recorded a loss on impairment related to intangible assets of $26,896.
12
This amount is included in the loss on impairment reported on the Company’s condensed consolidated statement of operations for the nine months ended September 30, 2023. No such loss on impairment was recorded for the three months ended September 30, 2023 or for the three and nine months ended September 30, 2024.
Unbilled Rent
The Company also reviews the unbilled rent asset recorded on the Company’s condensed consolidated balance sheets for impairment to determine if any amounts may not be recoverable. During the nine months ended September 30, 2023, the Company wrote off $9,435 in unbilled rent related to the two tenants discussed above. These amounts are included in the loss on impairment reported on the Company’s condensed consolidated statement of operations for the nine months ended September 30, 2023. No such amounts were recorded for the three months ended September 30, 2023 or for the three and nine months ended September 30, 2024.
Conditional Asset Retirement Obligation
A conditional asset retirement obligation represents a legal obligation to perform an asset retirement activity in which the timing and/or method of settlement depends on a future event that may or may not be within the Company’s control. Currently, the Company does not have any conditional asset retirement obligations. However, any such obligations identified in the future would result in the Company recording a liability if the fair value of the obligation can be reasonably estimated. Environmental studies conducted at the time the Company acquired its properties did not reveal any material environmental liabilities, and the Company is unaware of any subsequent environmental matters that would have created a material liability.
The Company believes that its properties are currently in material compliance with applicable environmental, as well as non-environmental, statutory and regulatory requirements. The Company did not record any conditional asset retirement obligation liabilities during the three and nine months ended September 30, 2024 and 2023, respectively.
Cash and Cash Equivalents and Restricted Cash
The Company considers all highly liquid investments purchased with an original maturity of 90 days or less to be cash and cash equivalents. Cash equivalents are carried at cost, which approximates fair value. Cash equivalents consist primarily of bank operating accounts and money markets. Financial instruments that potentially subject the Company to concentrations of credit risk include its cash and equivalents and its trade accounts receivable.
The Company places its cash and cash equivalents and any restricted cash held by the Company on deposit with financial institutions in the United States which are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000. The Company’s credit loss in the event of failure of these financial institutions is represented by the difference between the FDIC limit and the total amounts on deposit. Management monitors the financial institutions’ credit worthiness in conjunction with balances on deposit to minimize risk. As of September 30, 2024, the Company held four cash accounts at a single financial institution with combined balances that exceeded the FDIC limit by $2,245,752. As of December 31, 2023, the Company held two cash accounts at a single financial institution with combined balances that exceeded the FDIC limit by $1,366,872.
Restricted cash represents amounts held by the Company for tenant security deposits, escrow deposits held by lenders for real estate tax, insurance, and operating reserves, and capital reserves held by lenders for investment property capital improvements.
Tenant security deposits are restricted cash balances held by the Company to offset potential damages, unpaid rent or other unmet conditions of its tenant leases. As of September 30, 2024 and December 31, 2023, the Company reported $248,110 and $260,898, respectively, in security deposits held as restricted cash.
Escrow deposits are restricted cash balances held by lenders for real estate taxes and insurance premiums. As of September 30, 2024 and December 31, 2023, the Company reported $427,960 and $191,139, respectively, in escrow deposits.
13
Capital reserves are restricted cash balances held by lenders for capital improvements, leasing commissions and tenant improvements. As of September 30, 2024 and December 31, 2023, the Company reported $1,171,256 and $1,122,965, respectively, in capital property reserves.
|
|
September 30, 2024 |
|
December 31, |
|
||
Property and Purpose of Reserve |
|
(unaudited) |
|
2023 |
|
||
Ashley Plaza Property – maintenance and leasing cost reserve |
|
|
514,547 |
|
|
439,404 |
|
Brookfield Center Property – maintenance and leasing cost reserve |
|
|
124,737 |
|
|
91,491 |
|
Franklin Square Property – leasing costs |
|
|
531,972 |
|
|
441,360 |
|
Hanover Square Property – operating reserve |
|
|
— |
|
|
150,710 |
|
Total |
|
$ |
1,171,256 |
|
$ |
1,122,965 |
|
Share Retirement
ASC 505-30-30-8 provides guidance on accounting for share retirement and establishes two alternative methods for accounting for the purchase price paid in excess of par value. The Company has elected the method by which the excess between par value and the purchase price, including costs and fees, is recorded to additional paid in capital on the Company’s condensed consolidated balance sheets. During the three and nine months ended September 30, 2024, the Company repurchased 2,830 shares of common stock, $0.01 par value per share (“Common Shares”) at a total cost of $32,467, including $62 in fees associated with this transaction, and at an average price of $11.45 per Common Share (excluding the impact of fees). Of the total repurchase price, $28 was recorded to Common Shares and the difference, $32,439, was recorded to additional paid in capital on the Company’s condensed consolidated balance sheet. No such amounts were recorded during the three and nine months ended September 30, 2023.
Revenue Recognition
Retail, Flex Center and STNL Property Revenues
The Company recognizes minimum rents from its retail center properties, flex center properties and STNL properties on a straight-line basis over the terms of the respective leases which results in an unbilled rent asset being recorded on the condensed consolidated balance sheets. As of September 30, 2024 and December 31, 2023, the Company reported $1,077,746 and $1,109,782, respectively, in unbilled rent.
The Company’s leases generally require the tenant to reimburse the Company for a substantial portion of its expenses incurred in operating, maintaining, repairing, insuring and managing the shopping center and common areas (collectively defined as Common Area Maintenance or “CAM” expenses). The Company includes these reimbursements, along with other revenue derived from late fees and seasonal events, on the condensed consolidated statements of operations under the captions “Retail center property revenues”, “Flex center property revenues”, and “Single tenant net lease asset revenues”. (See Recent Accounting Pronouncements, below.) This significantly reduces the Company’s exposure to increases in costs and operating expenses resulting from inflation or other outside factors. The Company accrues reimbursements from tenants for recoverable portions of all these expenses as revenue in the period the applicable expenditures are incurred. The Company calculates the tenant’s share of operating costs by multiplying the total amount of the operating costs by a fraction, the numerator of which is the total number of square feet being leased by the tenant, and the denominator of which is the average total square footage of all leasable buildings at the property. The Company also receives payments for these reimbursements from substantially all its tenants on a monthly basis throughout the year.
The Company recognizes differences between previously estimated recoveries and the final billed amounts in the year in which the amounts become final. Since these differences are determined annually under the leases and accrued as of December 31 in the year earned, no such revenues were recognized during the three and nine months ended September 30, 2024 and 2023.
The Company recognizes lease termination fees in the period that the lease is terminated and collection of the fees is reasonably assured. Upon early lease termination, any unrecovered intangibles and other assets are written off as a loss on impairment. (See Impairment, above.) The Company did not receive any lease termination fees during the three and nine months ended September 30, 2024 and 2023.
14
Management Restructuring Expenses
On July 18, 2023, the Company and the Operating Partnership entered into a Termination Agreement with the Manager, William R. Elliott and Thomas E. Messier, which provided for the immediate termination of the Management Agreement and, among other things, aggregate payments of $1,602,717 in settlement of all amounts payable under the Management Agreement (consisting of a $1,250,000 termination fee and a $352,717 deferred acquisition fee which represented acquisition fees that had been earned during 2022, but deferred under a deferral agreement). For the three and nine months ended September 30, 2023, the Company recorded $1,452,904 and $1,846,329 in management restructuring expenses, which included the payment of the termination fee, and legal and other expenses associated with the Board’s Special Committee’s (consisting of the Board’s independent directors) exploration of strategic alternatives, as management restructuring expenses on its condensed consolidated statement of operations in accordance with ASC 420-10-S99. The payment of the deferred acquisition fee was recorded as a reduction in accounts payable and accrued liabilities on the Company’s condensed consolidated balance sheet. For the three and nine months ended September 30, 2023, the Company recorded $151,917 and $545,342, respectively, in legal fees associated with the work of the Special Committee as management restructuring expenses and for the three and nine months ended September 30, 2023, the Company recorded $50,987 in expenses associated with the guaranty substitutions (see note 5, below) as management restructuring expenses. No such expenses were recorded for the three and nine months ended September 30, 2024.
Rent and other receivables
Rent and other receivables include tenant receivables related to base rents and tenant reimbursements. Rent and other receivables do not include receivables attributable to recording rents on a straight-line basis, which are included in unbilled rent, discussed above. The Company determines an allowance for the uncollectible portion of accrued rents and accounts receivable based upon customer credit worthiness (including expected recovery of a claim with respect to any tenants in bankruptcy), historical bad debt levels, and current economic trends. The Company considers a receivable past due once it becomes delinquent per the terms of the lease. A past due receivable triggers certain events such as notices, fees and other allowable and required actions per the lease. As of September 30, 2024 and December 31, 2023, the Company’s allowance for uncollectible rent totaled $31,145 and $13,413, respectively, which are comprised of amounts specifically identified based on management’s review of individual tenants’ outstanding receivables. Management determined that no additional general reserve is considered necessary as of September 30, 2024 and December 31, 2023, respectively.
Income Taxes
Beginning with the Company’s taxable year ended December 31, 2017, the REIT has elected to be taxed as a real estate investment trust for federal income tax purposes under Sections 856 through 860 of the Internal Revenue Code and applicable Treasury regulations relating to REIT qualification. In order to maintain this REIT status, the regulations require the Company to distribute at least 90% of its taxable income to stockholders and meet certain other asset and income tests, as well as other requirements. If the Company fails to qualify as a REIT, it will be subject to tax at regular corporate rates for the years in which it fails to qualify. If the Company loses its REIT status it could not elect to be taxed as a REIT for five years unless the Company’s failure to qualify was due to reasonable cause and certain other conditions were satisfied.
Management has evaluated the effect of the guidance provided by GAAP on Accounting for Uncertainty of Income Taxes and has determined that the Company had no uncertain income tax positions.
Use of Estimates
The Company has made estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements, and revenues and expenses during the reported period. The Company’s actual results could differ from these estimates.
15
Noncontrolling Interests
The ownership interests not held by the REIT are considered noncontrolling interests. There are three elements of noncontrolling interests in the capital structure of the Company. These noncontrolling interests have been reported in equity on the condensed consolidated balance sheets but separate from the Company’s equity. On the condensed consolidated statements of operations, the subsidiaries are reported at the consolidated amount, including both the amount attributable to the Company and noncontrolling interests. The Company’s condensed consolidated statements of changes in stockholders’ equity includes beginning balances, activity for the period and ending balances for stockholders’ equity, noncontrolling interests and total equity.
The first noncontrolling interest is in the Hanover Square Property (consisting of both the Hanover Square Shopping Center and the Hanover Square Outparcel) in which the Company owned an 84% tenancy in common interest through its subsidiary and an outside party owned a 16% tenancy in common interest, prior to the Hanover Square Transactions. Prior to the Hanover Square Transactions, the Hanover Square Property’s net (loss) income was allocated to the noncontrolling ownership interest based on its 16% ownership. During the three and nine months ended September 30, 2024, 16% of the Hanover Square Property’s net (loss) income of ($2,495) and $2,837,047, respectively, or ($399) and $453,928, respectively, was allocated to the noncontrolling ownership interest. During the three and nine months ended September 30, 2023, 16% of the Hanover Square Property’s net loss of $1,408 and $9,265, respectively, or $225 and $1,482, respectively, was allocated to the noncontrolling ownership interest.
The second noncontrolling interest is in the Parkway Property, in which the Company owns an 82% tenancy in common interest through its subsidiary and an outside party owns an 18% tenancy in common interest. The Parkway Property's net income is allocated to the noncontrolling ownership interest based on its 18% ownership. During the three and nine months ended September 30, 2024, 18% of the Parkway Property's net loss of $91,095 and $50,990, respectively, or $16,397 and $9,178, respectively, was allocated to the noncontrolling ownership interest. During the three and nine months ended September 30, 2023, 18% of the Parkway Property’s net income of $12,215 and $56,005, respectively, or $2,199 and $10,081, respectively, was allocated to the noncontrolling ownership interest.
The third noncontrolling ownership interest consists of the common units of the Operating Partnership (the “Operating Partnership Units”) that are not held by the REIT. In 2017, 7,812 Operating Partnership Units were issued in a 721 exchange, which allows the exchange of interests in real property for units in the operating partnership of a real estate investment trust. The members of a selling limited liability company invested $1,175,000 in the Operating Partnership in exchange for 7,812 Operating Partnership Units. Additionally, effective on January 1, 2020, 5,865 Operating Partnership Units were issued in exchange for approximately 3.45% of the noncontrolling owner’s tenant in common interest in the Hampton Inn Property, a property that was formerly owned by the Company. On August 31, 2020, a holder of Operating Partnership Units converted 332 Operating Partnership Units into shares of the Company’s common stock, $0.01 par value per share (“Common Shares”). On January 18, 2024, the Company issued 19,348 Operating Partnership Units to Francis P. Kavanaugh, representing a portion of his 2024 compensation. On February 16, 2024, the Company redeemed for cash the 5,865 Operating Partnership Units that were issued to the Hampton Inn Property noncontrolling owner. On March 27, 2024, the Company issued 208,695 Operating Partnership Units as consideration for the purchase of the Citibank Property. On May 30, 2024, the Company redeemed 1,330 Operating Partnership Units for cash. As of September 30, 2024 and December 31, 2023, there were 234,194 and 13,346 Operating Partnership Units outstanding, respectively, not held by the REIT. As of September 30, 2024 and December 31, 2023, respectively, 6,150 and 13,346 of the Operating Partnership Units not held by the REIT were convertible to Common Shares. Outstanding Operating Partnership Units have been adjusted for the Reverse Stock Split (as defined below). (See Note 7, below).
The Operating Partnership Units not held by the REIT represent 17.35% and 1.19% of the outstanding Operating Partnership Units as of September 30, 2024 and December 31, 2023. The noncontrolling interest percentage is calculated at any point in time by dividing the number of Operating Partnership Units not owned by the Company by the total number of Operating Partnership Units outstanding. The noncontrolling interest ownership percentage will change as additional Common Shares are issued by the REIT, or additional Operating Partnerships Units are issued or as Operating Partnership Units are exchanged for Common Shares. During periods when the Operating Partnership’s noncontrolling interest changes, the noncontrolling ownership interest is calculated based on the weighted average Operating Partnership noncontrolling ownership interest during that period. The Operating Partnership’s net income (loss) is allocated to the noncontrolling Operating Partnership Unit holders based on their ownership interest.
During the three and nine months ended September 30, 2024, a weighted average of 17.34% and 5.75% of the Operating Partnership’s net income of $148,995 and $2,832,266, respectively, or $25,843 and $162,828, respectively, was allocated to the noncontrolling Operating Partnership Unit holders. During the three and nine months ended September 30, 2023, a weighted average of 1.19% of the Operating Partnership’s net income (loss) of $41,437 and ($241,898), respectively, or $493 and ($2,878), respectively, was allocated to the noncontrolling Operating Partnership Unit holders.
16
Reclassifications
Operating Segments
Effective January 1, 2024, the Company established STNL assets as a third operating segment. The Ashley Plaza Property consists of three separate parcels including a parcel with the main shopping center building, the East Coast Wings Parcel and the T-Mobile Parcel. Effective for the periods after January 1, 2024, the Company reports revenues from the East Coast Wings Parcel and the T-Mobile Parcel as STNL property revenues, and expenses associated with these two parcels as STNL property expenses. For the periods prior to January 1, 2024, the Company has reclassified the revenues and expenses associated with these two parcels that were previously recorded as retail center property revenues and retail center property expenses as STNL property revenues and STNL property expenses, respectively. Specifically, for the three and nine months ended September 30, 2023, the Company reclassified $56,306 and $168,897, respectively, that was previously recorded as retail center property revenues to single tenant net lease revenues, and $7,696 and $23,174, respectively, that was previously recorded as retail center property expenses to single tenant net lease expenses. These reclassifications had no impact on total revenues, total expenses or net income (loss).
Outstanding Shares
All per share amounts, Common Shares outstanding, Operating Partnership Units outstanding, and stock-based compensation amounts for all periods presented reflect the Company’s one-for-eight reverse stock split (the “2023 Reverse Stock Split”), which was effective May 3, 2023 (see Completion of 1-for-8 Reverse Stock Split under Note 7, below) and the Company’s one-for-ten reverse stock split (the “2024 Reverse Stock Split”) and five-for-one forward stock split (the “Forward Stock Split”) which were both effective July 2, 2024 (see Completion of 1-for-10 Reverse Stock Split and 5-for-1 Forward Stock Split under Note 7, below.) The effect of the 2024 Reverse Stock Split and the Forward Stock Split are retroactively applied in the accompanying condensed consolidated financial statements and these Notes to Unaudited Condensed Consolidated Financial Statements.
Recent Accounting Pronouncements
Upcoming Accounting Pronouncements
Improvements to Reportable Segment Disclosures
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The objective of ASU 2023-07 is to improve reportable segment disclosures by public companies, primarily by requiring enhanced disclosures about significant segment expenses. Under the updates in this guidance, companies are required to disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss. Additionally, a total for all other expenses that are not determined to be significant segment expenses must be separately presented for each reported measure of segment profit or loss for the corresponding reporting periods, and a description of the expenses included in that total must be provided in the disclosure. The updated guidance also requires disclosure of the title and position of the chief operating decision maker and an explanation of how the company’s reported measure(s) of segment profit or loss are used in assessing segment performance and deciding how to allocate the company’s resources. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, which means that the Company will be required to include the enhanced disclosures beginning with its consolidated financial statements for the year ending December 31, 2024. The guidance must be applied retrospectively, and early adoption is permitted. As discussed in Note 10 below, the Company has reportable segments for retail center properties, flex center properties and STNL properties, and it previously had a reportable segment for hotel properties. The Company is currently evaluating the new disclosure requirements in ASU 2023-07 to determine the impact on its consolidated financial statements.
17
Evaluation of the Company’s Ability to Continue as a Going Concern
Under the accounting guidance related to the presentation of financial statements, the Company is required to evaluate, on a quarterly basis, whether or not the entity’s current financial condition, including its sources of liquidity at the date that the condensed consolidated financial statements are issued, will enable the entity to meet its obligations as they come due arising within one year of the date of the issuance of the Company’s condensed consolidated financial statements and to make a determination as to whether or not it is probable, under the application of this accounting guidance, that the entity will be able to continue as a going concern. The Company’s condensed consolidated financial statements have been presented on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.
The redemption date of the Company’s mandatorily redeemable preferred stock is February 19, 2025 (the “Mandatory Redemption Date”). On October 23, 2024, the Company issued a notice of its intent to redeem 140,000 shares of the mandatorily redeemable preferred stock on November 25, 2024 (see Note 11, below). The Company plans to use the $2,000,000 proceeds from the private placement of Operating Partnership Units (see note 11, below) and $1,500,000 in cash on hand to fund this redemption.
The Company is exploring options to redeem the remaining 60,000 shares of the mandatorily redeemable preferred stock prior to the Mandatory Redemption Date but may require additional liquidity to fund the redemption. The Company expects to be able to generate this liquidity from a number of sources, including cash on hand, forecasted future cash flows for the periods prior to the Mandatory Redemption Date, additional private placement issuances of Common Shares and/or Operating Partnership Units, and careful management of the Company’s capital expenditures during the periods prior to the Mandatory Redemption Date.
In applying applicable accounting guidance, management considered the Company’s current financial condition and liquidity sources, including current funds available, forecasted future cash flows, the Company’s obligations due over the next twelve months as well as the Company’s recurring business operating expenses. The Company concludes that it is probable that the Company will be able to meet its obligations arising within one year of the date of issuance of these condensed consolidated financial statements within the parameters set forth in the accounting guidance.
3. Investment Properties
Investment properties consist of the following:
|
|
|
September 30, 2024 |
|
|
December 31, |
|
|
|
|
(unaudited) |
|
|
2023 |
|
Land |
|
$ |
14,733,611 |
|
$ |
13,720,502 |
|
Site improvements |
|
|
2,618,530 |
|
|
3,797,755 |
|
Buildings and improvements (1) |
|
|
59,617,376 |
|
|
58,183,070 |
|
Investment properties at cost (2) |
|
|
76,969,517 |
|
|
75,701,327 |
|
Less accumulated depreciation |
|
|
11,813,732 |
|
|
11,123,951 |
|
Investment properties, net |
|
$ |
65,155,785 |
|
$ |
64,577,376 |
|
| (1) | Includes tenant improvements (both those acquired as part of the acquisition of the properties and those constructed after the acquisition of the properties), tenant incentives, capitalized leasing commissions and other capital costs incurred post-acquisition. |
| (2) | Excludes intangible assets and liabilities (see Note 2, above, for a discussion of the Company’s accounting treatment of intangible assets), escrow deposits and property reserves. |
The Company’s depreciation expense on investment properties was $827,469 and $2,500,529 for the three and nine months ended September 30, 2024, respectively, and $933,377 and $2,768,969 for the three and nine months ended September 30, 2023, respectively.
Capitalized Tenant Improvements
The Company carries three categories of capitalized tenant improvements on its condensed consolidated balance sheets, all of which are recorded under investment properties, net, on the Company’s condensed consolidated balance sheets. The first category is the allocation of acquisition costs to tenant improvements that is recorded on the Company’s condensed consolidated balance sheets as of the date of the Company’s acquisition of the investment property.
18
The second category is tenant improvement costs incurred and paid by the Company subsequent to the acquisition of the investment property. The third category is tenant improvement costs incurred and paid by the Company subsequent to the acquisition of the investment property that are considered to be lease incentives under ASC 842. All three categories are recorded as a component of investment properties on the Company’s condensed consolidated balance sheets.
Depreciation expense on the allocation of acquisition costs to tenant improvements and tenant improvement costs incurred and paid by the Company subsequent to the acquisition of the investment property are depreciated on a straight-line basis as a component of depreciation expense on the Company’s condensed consolidated statement of operations. Capitalized lease incentives are amortized as a reduction of rental income on a straight-line basis over the term of the respective lease.
Details of these deferred costs, net of depreciation are as follows:
|
|
September 30, |
|
|
|
|
|
|
|
2024 |
|
December 31, |
|
||
|
|
(unaudited) |
|
2023 |
|
||
Capitalized tenant improvements – acquisition cost allocation, net |
|
$ |
2,176,125 |
|
$ |
2,504,953 |
|
Capitalized tenant improvements incurred subsequent to acquisition, net |
|
|
1,042,415 |
|
|
898,873 |
|
Capitalized tenant improvements considered to be lease incentives |
|
|
27,422 |
|
|
— |
|
Depreciation of capitalized tenant improvements arising from the acquisition cost allocation was $114,003 and $376,039 for the three and nine months ended September 30, 2024, respectively, and $160,546 and $499,041 for the three and nine months ended September 30, 2023, respectively. During the three and nine months ended September 30, 2024, the Company recorded $0 and $47,211, respectively, in tenant improvements arising from the acquisition of the Citibank Property. No such additions were recorded during the three and nine months ended September 30, 2023. During the three and nine months ended September 30, 2023, the Company wrote off capitalized tenant improvements of $0 and $8,655, respectively, associated with the tenant that abandoned its premises. No such write offs were recorded during the three and nine months ended September 30, 2024.
Depreciation of capitalized tenant improvements incurred subsequent to acquisition was $73,294 and $200,771 for the three and nine months ended September 30, 2024, respectively, and $51,158 and $125,719 for the three and nine months ended September 30, 2023, respectively. During the three and nine months ended September 30, 2024, the Company recorded $165,361 and $344,313, respectively, in capitalized tenant improvements. During the three and nine months ended September 30, 2023, the Company recorded $131,667 and $621,306, respectively, in capitalized tenant improvements.
Adjustments to rental revenue related to the amortization of tenant inducements during the three and nine months ended September 30, 2024, respectively, were and $741 and $2,223 and during the three and nine months ended September 30, 2023, respectively, were $0. During the three and nine months ended September 30, 2024, the Company recorded $0 and $29,645, respectively, in capitalized lease incentives. During the three and nine months ended September 30, 2023, the Company recorded $0 in capitalized lease incentives.
Capitalized Leasing Commissions
The Company carries two categories of capitalized leasing commissions on its condensed consolidated balance sheets. The first category is the allocation of acquisition costs to leasing commissions that is recorded as an intangible asset (see Note 2, above, for a discussion of the Company’s accounting treatment for intangible assets) on the Company’s condensed consolidated balance sheet as of the date of the Company’s acquisition of the investment property. The second category is leasing commissions incurred and paid by the Company subsequent to the acquisition of the investment property. These costs are carried on the Company’s condensed consolidated balance sheets under investment properties.
The Company generally records depreciation of capitalized leasing commissions on a straight-line basis over the terms of the related leases. Details of these deferred costs, net of depreciation are as follows:
|
|
September 30, 2024 |
|
December 31, |
|
||
|
|
(unaudited) |
|
2023 |
|
||
Capitalized leasing commissions, net |
|
$ |
862,767 |
|
$ |
759,677 |
|
19
During the three and nine months ended September 30, 2024, the Company recorded $167,935 and $248,264, respectively, in capitalized leasing commissions. During the three and nine months ended September 30, 2023, the Company recorded $173,080 and $317,155, respectively, in capitalized leasing commissions. Depreciation on capitalized leasing commissions was $52,572 and $145,174 for the three and nine months ended September 30, 2024, respectively. Depreciation on capitalized leasing commissions was $40,736 and $108,162 for the three and nine months ended September 30, 2023, respectively. Additionally, the Company wrote off capitalized leasing commissions of $5,873 associated with a tenant that abandoned its premises during the three and nine months ended September 30, 2023. No such write offs were recorded during the three and nine months ended September 30, 2024.
Assets Held for Sale
The Company records properties as assets held for sale, and any associated mortgages payable, net, as mortgages payable, net, associated with assets held for sale, on the Company’s condensed consolidated balance sheets when management has committed to a plan to sell the assets, actively seeks a buyer for the assets, and the consummation of the sale is considered probable and is expected within one year.
During November 2023, the Company committed to a plan to sell an asset group associated with the Hanover Square Shopping Center Property that includes the land associated with the Hanover Square Shopping Center (excluding the land associated with the Hanover Square Outparcel), site improvements, building, building improvements and tenant improvements. As a result, as of December 1, 2023, the Company reclassified these assets, and the related mortgage payable, net, for the Hanover Square Shopping Center Property as assets held for sale and liabilities associated with assets held for sale, respectively. Under ASC 360, depreciation of assets held for sale is discontinued, so no further depreciation or amortization was recorded subsequent to December 1, 2023. The Company believed that the fair value, less estimated costs to sell, exceeded the Company’s carrying cost, so the Company has not recorded any impairment of assets held for sale related to the Hanover Square Shopping Center Property for any period subsequent to December 1, 2023.
As of September 30, 2024 and December 31, 2023, assets held for sale and liabilities associated with assets held for sale consisted of the following:
|
|
|
September 30, 2024 |
|
|
December 31, |
|
|
|
(unaudited) |
|
2023 |
|
||
Investment properties, net |
|
$ |
— |
|
$ |
9,707,154 |
|
Total assets held for sale |
|
$ |
— |
|
$ |
9,707,154 |
|
|
|
September 30, 2024 |
|
December 31, |
|
||
|
|
(unaudited) |
|
2023 |
|
||
Mortgages payable, net |
|
$ |
— |
|
$ |
9,588,888 |
|
Total liabilities associated with assets held for sale |
|
$ |
— |
|
$ |
9,588,888 |
|
Sale of Investment Property
On March 13, 2024, the Company sold the Hanover Square Shopping Center Property to an unrelated third party for a sale price of $13.0 million, less credits for repairs of $85,000, resulting in a gain on disposal of investment properties of $2,819,502 reported on the Company’s condensed consolidated statement of operations for the nine months ended September 30, 2024. The Company did not report any gain or loss on the disposal of investment properties for the three months ended September 30, 2024 or the three and nine months ended September 30, 2023.
The Company reports properties that are either previously disposed of or currently held for sale in continuing operations in the Company’s condensed consolidated statements of operations if the disposition, or anticipated disposition, of the assets does not represent a shift in the Company’s investment strategy. The Company’s sale of the Hanover Square Shopping Center Property does not constitute a change in the Company’s investment strategy, which continues to include retail center properties as a targeted asset class.
20
Operating results of the Hanover Square Shopping Center Property, which are included in continuing operations, are as follows:
|
|
For the three months ended |
|
For the nine months ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail center property revenues |
|
$ |
— |
|
$ |
327,348 |
|
$ |
307,325 |
|
$ |
987,121 |
|
Total Revenue |
|
|
— |
|
|
327,348 |
|
|
307,325 |
|
|
987,121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail center property operating expenses |
|
|
23 |
|
|
82,132 |
|
|
92,559 |
|
|
248,876 |
|
Bad debt expense |
|
|
2,472 |
|
|
— |
|
|
16,136 |
|
|
— |
|
Depreciation and amortization |
|
|
— |
|
|
76,869 |
|
|
— |
|
|
231,143 |
|
Total Operating Expenses |
|
|
2,495 |
|
|
159,001 |
|
|
108,695 |
|
|
480,019 |
|
Gain on disposal of investment properties |
|
|
— |
|
|
— |
|
|
2,819,502 |
|
|
— |
|
Loss on extinguishment of debt |
|
|
— |
|
|
— |
|
|
(51,837) |
|
|
— |
|
Operating (Loss) Income |
|
|
(2,495) |
|
|
168,347 |
|
|
2,966,295 |
|
|
507,102 |
|
Interest expense |
|
|
— |
|
|
169,755 |
|
|
129,248 |
|
|
516,367 |
|
Net (Loss) Income |
|
|
(2,495) |
|
|
(1,408) |
|
|
2,837,047 |
|
|
(9,265) |
|
Less: Net (loss) income attributable to Hanover Square Property noncontrolling interests |
|
|
(399) |
|
|
(225) |
|
|
453,928 |
|
|
(1,482) |
|
Less: Net (loss) income attributable to Operating Partnership noncontrolling interests |
|
|
(363) |
|
|
(14) |
|
|
137,029 |
|
|
(93) |
|
Net (Loss) Income Attributable to Medalist Common Stockholders |
|
$ |
(1,733) |
|
$ |
(1,169) |
|
$ |
2,246,090 |
|
$ |
(7,690) |
|
2024 Property Acquisitions
Acquisition of 16% noncontrolling interest in the Hanover Square Outparcel
On March 25, 2024, the Company completed the acquisition of its tenant in common partner’s 16% ownership interest in the Hanover Square Outparcel through a wholly-owned subsidiary. The purchase price for the 16% interest in the Hanover Square Outparcel was $98,411 paid in cash. The Company’s total investment was $100,891. The Company incurred $2,480 of closing costs which were capitalized and added to the tangible assets acquired.
Citibank Property
On March 28, 2024, the Company completed its acquisition of the Citibank Property, a 4,350 square foot single tenant building on 0.45 acres located in Chicago, Illinois, through a wholly-owned subsidiary, from RMP 3535 N. Central Ave., LLC. The sole manager and member of RMP 3535 N. Central Ave., LLC is CWS BET Seattle, LP, a Delaware limited partnership, a company controlled and owned by Frank Kavanaugh, the Company’s President and Chief Executive Officer and a member of the Company’s Board of Directors. The Citibank Property, built in 1954 and subsequently renovated, was 100% leased to Citibank, NA. The purchase price for the Citibank Property was $2,400,000 paid through the issuance of 208,695 Operating Partnership Units at a price of $11.50 per operating partnership unit. The Company’s total investment was $2,444,454. The Company incurred $44,454 of closing costs which were capitalized and added to the tangible assets acquired.
21
|
|
|
NCI Interest in |
|
|
|
|
|
|
|
|
|
|
|
|
Hanover Square |
|
|
|
Citibank |
|
|
|
|
|
|
|
|
Outparcel |
|
|
|
Property |
|
|
|
Total |
|
Fair value of assets acquired: |
|
|
|
|
|
|
|
|
|
|
|
|
Investment property |
|
$ |
100,891 |
(a) |
|
$ |
2,298,373 |
(a) |
|
$ |
2,399,264 |
|
Lease intangibles |
|
|
— |
|
|
|
245,837 |
(b) |
|
|
245,837 |
|
Below market leases |
|
|
— |
|
|
|
(99,756) |
(b) |
|
|
(99,756) |
|
Fair value of net assets acquired |
|
$ |
100,891 |
(b) |
|
$ |
2,444,454 |
(c) |
|
$ |
2,545,345 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase consideration: |
|
|
|
|
|
|
|
|
|
|
|
|
Consideration paid with cash |
|
$ |
100,891 |
(c) |
|
$ |
44,454 |
(d) |
|
$ |
145,345 |
|
Consideration paid with operating partnership units |
|
|
— |
|
|
|
2,400,000 |
(e) |
|
|
2,400,000 |
|
Total consideration |
|
$ |
100,891 |
(d) |
|
$ |
2,444,454 |
(f) |
|
$ |
2,545,345 |
|
NCI Interest in Hanover Square Outparcel
| a. | Represents the acquisition cost of the land acquired. Closing costs were allocated and added to the fair value of the tangible assets acquired. |
| b. | Represents the total acquisition cost of the land acquired at closing. |
| c. | Represents cash paid for closing costs. |
| d. | Represents the consideration paid for the acquisition cost of the assets acquired. |
Citibank Property
| a. | Represents the fair value of the investment property acquired which includes land, buildings, site improvements and tenant improvements. The fair value was determined using the market approach, the cost approach, the income approach or a combination thereof. Closing costs were allocated and added to the fair value of the tangible assets acquired. |
| b. | Represents the fair value of lease intangibles. Lease intangibles include leasing commissions, leases in place, below market leases and legal and marketing costs associated with replacing existing leases. |
| c. | Represents the total fair value of assets and liabilities acquired at closing. |
| d. | Represents cash paid for closing costs paid at closing or directly by the Company outside of closing. |
| e. | Represents issuance of 208,695 Operating Partnership Units at $11.50 per Operating Partnership Unit. See Note 7, below. |
| f. | Represents the consideration paid for the fair value of the assets and liabilities acquired. |
4.Mandatorily Redeemable Preferred Stock
On February 19, 2020, the Company issued and sold 200,000 shares of 8.0% Series A cumulative redeemable preferred stock at $23.00 per share, resulting in gross proceeds of $4,600,000. Net proceeds from the issuance were $3,860,882, which includes the impact of the underwriter’s discounts, selling commissions and legal, accounting and other professional fees, and is presented on the Company’s condensed consolidated balance sheets as mandatorily redeemable preferred stock.
If outstanding on February 19, 2025, the mandatorily redeemable preferred stock must be redeemed by the Company, out of funds legally available therefor, on that date, the fifth anniversary of the date of issuance. Beginning on February 19, 2022, the second anniversary of the issuance, the Company may redeem the outstanding mandatorily redeemable preferred stock for an amount equal to its aggregate liquidation preference, plus any accrued but unpaid dividends. The holders of the mandatorily redeemable preferred stock may also require the Company to redeem the stock upon a change of control of the Company for an amount equal to its aggregate liquidation preference plus any accrued and unpaid dividends thereon.
On October 23, 2024, the Company gave notice of its intention to redeem 140,000 shares of its mandatorily redeemable preferred stock on November 25, 2024. The Company is exploring options to redeem the remaining 60,000 shares of the mandatorily redeemable preferred stock prior to the Mandatory Redemption Date but may require additional liquidity to fund the redemption. The Company expects to be able to generate this liquidity from a number of sources, including cash on hand, forecasted future cash flows for the periods prior to the Mandatory Redemption Date, additional private placement issuances of Common Shares and/or Operating Partnership Units, and careful management of the Company’s capital expenditures during the periods prior to the Mandatory Redemption Date.
22
There is no assurance that the Company will be able to generate sufficient funding to fund the redemption of the mandatorily redeemable preferred stock.
The Company has classified the mandatorily redeemable preferred stock as a liability in accordance with ASC Topic No. 480, “Distinguishing Liabilities from Equity,” which states that mandatorily redeemable financial instruments should be classified as liabilities and therefore the related dividend payments are treated as a component of interest expense in the accompanying condensed consolidated statements of operations (see Note 5, below, for a discussion of interest expense associated with the mandatorily redeemable preferred stock).
For the following periods during which the mandatorily redeemable preferred stock has been outstanding, the Company has paid a cash dividend on the stock equal to 8% per annum, paid quarterly, as follows:
|
|
|
|
Amount |
|
|
|
Payment Date |
|
Record Date |
|
per share |
|
For the period |
|
April 27, 2020 |
|
April 24, 2020 |
|
$ |
0.37 |
|
February 19, 2020 - April 27, 2020 |
July 24, 2020 |
|
July 22, 2020 |
|
|
0.50 |
|
April 28, 2020 - July 24, 2020 |
October 26, 2020 |
|
October 23, 2020 |
|
|
0.50 |
|
July 25, 2020 - October 26, 2020 |
February 1, 2021 |
|
January 29, 2021 |
|
|
0.50 |
|
October 27, 2020 - February 1, 2021 |
April 30, 2021 |
|
April 26, 2021 |
|
|
0.50 |
|
February 2, 2021 – April 30, 2021 |
July 26, 2021 |
|
July 12, 2021 |
|
|
0.50 |
|
May 1, 2021 - July 26, 2021 |
October 27, 2021 |
|
October 25, 2021 |
|
|
0.50 |
|
July 27, 2021 – October 26, 2021 |
January 20, 2022 |
|
January 13, 2022 |
|
|
0.50 |
|
October 27, 2021 – January 19, 2022 |
April 21, 2022 |
|
April 18, 2022 |
|
|
0.50 |
|
January 20, 2022 - April 20, 2022 |
July 21, 2022 |
|
July 18, 2022 |
|
|
0.50 |
|
April 21, 2022 - July 20, 2022 |
October 20, 2022 |
|
October 17, 2022 |
|
|
0.50 |
|
July 21, 2022 - October 19, 2022 |
January 27, 2023 |
|
January 24, 2023 |
|
|
0.50 |
|
October 20, 2022 - January 19, 2023 |
April 28, 2023 |
|
April 25, 2023 |
|
|
0.50 |
|
January 20, 2023 - April 20, 2023 |
November 1, 2023 |
|
October 30, 2023 |
|
|
0.50 |
|
April 21, 2023 - July 20, 2023 |
November 1, 2023 |
|
October 30, 2023 |
|
|
0.50 |
|
July 21, 2023 - October 20, 2023 |
February 6, 2024 |
|
February 2, 2024 |
|
|
0.50 |
|
October 21, 2023 - January 20, 2024 |
April 25, 2024 |
|
April 22, 2024 |
|
|
0.50 |
|
January 21, 2024 - April 21, 2024 |
July 26, 2024 |
|
July 23, 2024 |
|
|
0.50 |
|
April 22, 2024 - July 22, 2024 |
October 21, 2024 |
|
October 16, 2024 |
|
|
0.50 |
|
July 23, 2024 - October 21, 2024 |
As of September 30, 2024 and December 31, 2023, the Company recorded $70,004 and $70,004, respectively, in accrued but unpaid dividends on the mandatorily redeemable preferred stock. This amount is reported in accounts payable and accrued liabilities on the Company’s condensed consolidated balance sheets.
The mandatorily redeemable preferred stock was issued at $23.00 per share, a $2.00 per share discount. The total discount of $400,000 is being amortized over the five-year life of the shares using the effective interest method. Additionally, the Company incurred $739,118 in legal, accounting, other professional fees and underwriting discounts related to this offering. These costs were recorded as deferred financing costs on the accompanying condensed consolidated balance sheets as a direct deduction from the carrying amount of the mandatorily redeemable preferred stock liability and are being amortized using the effective interest method over the term of the agreement.
Amortization of the discount and deferred financing costs related to the mandatorily redeemable preferred stock totaling $66,965 and $196,621 was included in interest expense for the three and nine months ended September 30, 2024, respectively, and $61,408 and $180,303 were included in interest expense for the three and nine months ended September 30, 2023, respectively, in the accompanying condensed consolidated statements of operations. Accumulated amortization of the discount and deferred financing costs was $1,029,314 and $832,693 as of September 30, 2024 and December 31, 2023, respectively.
23
5. Loans Payable
Mortgages Payable
The Company’s mortgages payables, net consists of the following:
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
|
|
|
|
Monthly |
|
Interest |
|
|
|
|
2024 |
|
|
December 31, |
|
|
Property |
|
Payment |
|
Rate |
|
Maturity |
|
(unaudited) |
|
2023 |
|
|||
Franklin Square (a) |
|
|
Interest only |
|
3.808 |
% |
December 2031 |
|
$ |
13,250,000 |
|
$ |
13,250,000 |
|
Ashley Plaza (b) |
|
$ |
52,795 |
|
3.75 |
% |
September 2029 |
|
|
10,518,121 |
|
|
10,708,557 |
|
Brookfield Center (c) |
|
$ |
22,876 |
|
3.90 |
% |
November 2029 |
|
|
4,500,282 |
|
|
4,571,410 |
|
Parkway Center (d) |
|
$ |
28,161 |
|
Variable |
|
November 2031 |
|
|
4,828,899 |
|
|
4,870,403 |
|
Wells Fargo Mortgage Facility (e) |
|
$ |
103,438 |
|
4.50 |
% |
June 2027 |
|
|
17,617,641 |
|
|
17,939,276 |
|
Unamortized issuance costs, net |
|
|
|
|
|
|
|
|
|
(495,574) |
|
|
(566,873) |
|
Total mortgages payable, net |
|
|
|
|
|
|
|
|
$ |
50,219,369 |
|
$ |
50,772,773 |
|
| (a) | The mortgage loan for the Franklin Square Property bears interest at a fixed rate of 3.808% and is interest only until January 6, 2025, at which time the monthly payment will become $61,800, which includes interest and principal based on a thirty-year amortization schedule. The mortgage loan includes covenants for the Company to maintain a net worth of $13,250,000, excluding the assets and liabilities associated with the Franklin Square Property and for the Company to maintain liquid assets of no less than $1,000,000. As of September 30, 2024 and December 31, 2023, the Company believes that it is compliant with these covenants. The Company has guaranteed the payment and performance of the obligations of the mortgage loan. |
| (b) | The mortgage loan for the Ashley Plaza Property bears interest at a fixed rate of 3.75% and was interest only for the first twelve months of its term. Beginning on October 1, 2020, the monthly payment became $52,795 for the remaining term of the loan, which includes interest at the fixed rate, and principal, based on a thirty-year amortization schedule. Effective on December 26, 2023, the Company assumed certain guaranty obligations under the Ashley Plaza Property mortgage loan related to the Guaranty Substitution (see below). These obligations include covenants for the Company to maintain a net worth of $11,400,000, excluding the liabilities associated with the mortgage loan for the Ashley Plaza Property, and for the Company to maintain liquid assets of no less than $1,140,000. As of September 30, 2024 and December 31, 2023, the Company believes that it is compliant with these covenants. |
| (c) | The mortgage loan for the Brookfield Center Property bears interest at a fixed rate of 3.90% and was interest only for the first twelve months of the term. Beginning on November 1, 2020, the monthly payment became $22,876 for the remaining term of the loan, which includes interest at the fixed rate, and principal, based on a thirty-year amortization schedule. Effective on December 26, 2023, the Company assumed certain guaranty obligations under the Brookfield Center Property mortgage loan related to the Guaranty Substitution (see below). These obligations include covenants for the Company to maintain a net worth of $4,850,000, excluding the liabilities associated with the mortgage loan for the Brookfield Center Property, and for the Company to maintain liquid assets of no less than $485,000. As of September 30, 2024 and December 31, 2023, the Company believes that it is compliant with these covenants. |
| (d) | The interest rate for the mortgage loan for the Parkway Property was originally based on ICE LIBOR plus 225 basis points, with a minimum rate of 2.25%. After the discontinuation of LIBOR on June 30, 2023, the ICE LIBOR index was replaced by Term SOFR, with an adjusted margin of 236.44 basis points. Under the terms of the mortgage, the interest rate payable each month shall not change by greater than 1% during any six-month period and 2% during any 12-month period. As of September 30, 2024 and December 31, 2023 the rate in effect for the Parkway Property mortgage was 7.57% and 7.05%, respectively. The monthly payment, which varies based on the interest rate in effect each month, includes interest at the variable rate, and principal based on a thirty-year amortization schedule. The mortgage loan for the Parkway Property includes a covenant to maintain a debt service coverage ratio of not less than 1.30 to 1.00 on an annual basis. As of September 30, 2024 and December 31, 2023, the Company believes that it is compliant with this covenant. |
| (e) | On June 13, 2022, the Company entered into a mortgage loan facility with Wells Fargo Bank, National Association (the “Wells Fargo Mortgage Facility”) in the principal amount of $18,609,500. The proceeds of this mortgage were used to finance the acquisition of the Salisbury Marketplace Property and to refinance the mortgages payable on the Lancer Center Property and the Greenbrier Business Center Property. On October 2, 2024, the Company and Wells Fargo Bank, National Association, |
24
| entered into an Amendment to the Wells Fargo Mortgage Facility that added, as cross collateral, the Citibank Property. The Wells Fargo Mortgage Facility bears interest at a fixed rate of 4.50% for a five-year term. The monthly payment, which includes interest at the fixed rate, and principal, based on a twenty-five-year amortization schedule, is $103,438. The Company has provided an unconditional guaranty of the payment of and performance under the terms of the Wells Fargo Mortgage Facility. The Wells Fargo Mortgage Facility credit agreement includes covenants to maintain a debt service coverage ratio of not less than 1.50 to 1.00 on an annual basis, a combined minimum debt yield of 9.5% on the Salisbury Marketplace Property, the Lancer Center Property, the Greenbrier Business Center Property, and the Citibank Property, and the maintenance of liquid assets of not less than $1,500,000. As of September 30, 2024 and December 31, 2023, the Company believes that it is compliant with these covenants. |
Guaranty Substitution
Pursuant to the terms of the Termination Agreement, during December 2023, the Company entered into consent agreements with lenders for the Ashley Plaza Property, Brookfield Property, Franklin Square Property and Parkway Property mortgages under which the Company replaced certain guaranty obligations of Messrs. Messier and Elliott. Under these agreements, the Company assumed guaranties related to environmental waste and acts of fraud, among others, and consented to certain covenants (discussed above) to maintain minimum net worth and liquidity levels. For the Franklin Square Property mortgage loan, the termination of the Management Agreement was considered an event of default. Under the consent agreement for the Franklin Square Property mortgage loan, the lender agreed to waive the event of default in exchange for the payment of a $132,500 consent fee, and the Company’s agreement to fully guaranty the Franklin Square Property mortgage loan. The $132,500 consent fee was recorded as part of the management restructuring fee on the condensed consolidated statement of operations for the year ended December 31, 2023. No such expenses were recorded for the three and nine months ended September 30, 2024 and 2023.
Mortgages payable, net, associated with assets held for sale
The Company’s mortgages payables, net, associated with assets held for sale, consists of the following:
|
|
|
|
|
|
|
|
|
|
Balance |
|
||||
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
|
|
|
|
Monthly |
|
Interest |
|
|
|
|
2024 |
|
|
December 31, |
|
||
Property |
|
Payment |
|
Rate |
|
Maturity |
|
|
(unaudited) |
|
2023 |
|
|||
Hanover Square (a) |
|
$ |
78,098 |
|
6.94 |
% |
|
December 2027 |
|
$ |
— |
|
$ |
9,640,725 |
|
Unamortized issuance costs, net |
|
|
|
|
|
|
|
|
|
|
— |
|
|
(51,837) |
|
Total mortgages payable, net, associated with assets held for sale |
|
|
|
|
|
|
|
|
|
$ |
— |
|
$ |
9,588,888 |
|
| (a) | The mortgage loan for the Hanover Square Property bore interest at a fixed rate of 4.25% until January 1, 2023, when the interest rate adjusted to a fixed rate of 6.94%, which was determined by adding 3.00% to the daily average yield on United States Treasury securities adjusted to a constant maturity of five years, as made available by the Federal Reserve Board, with a minimum of 4.25%. As a result of the interest rate change, as of February 1, 2023, the fixed monthly payment of $56,882 increased to $78,098 which included interest at the fixed rate, and principal, based on a twenty-five-year amortization schedule. On March 13, 2024, the Company sold the Hanover Square Shopping Center Property and repaid the mortgage loan for the Hanover Square Property. |
Loss on Extinguishment of Debt – Hanover Square Property Mortgage Payable
On March 13, 2024, the Company sold the Hanover Square Shopping Center Property and repaid the mortgage loan for the Hanover Square Property. The Company accounted for the repayment of the mortgage payable under debt extinguishment accounting in accordance with ASC 470. During the nine months ended September 30, 2024, the Company recorded a loss on extinguishment of debt of $51,837 consisting of unamortized loan issuance costs. No such loss was recorded during the three months ended September 30, 2024 or three and nine months ended September 30, 2023.
Interest rate protection transaction
On October 28, 2021, the Company entered into an interest rate protection transaction to limit its exposure to increases in interest rates on the variable rate mortgage loan on the Parkway Property (the “Interest Rate Protection Transaction”). Under this agreement, the Company’s interest rate exposure is capped at 5.25% if USD 1-Month ICE LIBOR exceeds 3%.
25
Effective on July 1, 2023, the interest rate index under the Interest Rate Protection Transaction automatically converted to SOFR. SOFR was 4.85% and 5.35% as of September 30, 2024 and December 31, 2023, respectively. In accordance with the guidance on derivatives and hedging, the Company records all derivatives on the balance sheet at fair value under other assets. The Company determines fair value based on the three-level valuation hierarchy for fair value measurement. Level 1 inputs are quoted prices in active markets for identical assets or liabilities. Level 2 inputs are quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets in markets that are not active; and inputs other than quoted prices. Level 3 inputs are unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. The fair value of the Interest Rate Protection Transaction is valued by an independent, third-party consultant which uses observable inputs such as yield curves, volatilities and other current market data, all of which are considered Level 2 inputs. As of September 30, 2024 and December 31, 2023, the fair value of the Interest Rate Protection Transaction was $96,730 and $173,715, respectively, and is recorded under other assets on the Company’s condensed consolidated balance sheets. The Company reports changes in the fair value of the derivative in other income on its condensed consolidated statements of operations.
For the period from September 1, 2022 through June 30, 2023, LIBOR, and for the period from July 1, 2023 through September 30, 2024, SOFR exceeded the 3% cap, and payments from the Interest Rate Protection Transaction reduced the Company’s net interest expense. Payments to the Company from the Interest Rate Protection Transaction are recorded as an offset to interest expense on the Company’s condensed consolidated statements of operations for the three and nine months ended September 30, 2024 and 2023.
Wells Fargo Line of Credit
On June 13, 2022, the Company, through its wholly-owned subsidiaries, entered into a loan agreement with Wells Fargo Bank, National Association for a $1,500,000 line of credit (the “Original Wells Fargo Line of Credit”). On May 2, 2023, the Company and Wells Fargo Bank, National Association entered into the First Amendment to the Revolving Line of Credit Note which extended the maturity date of the Original Wells Fargo Line of Credit to June 9, 2024. On June 5, 2024, the Company and Wells Fargo Bank, National Association entered into the Second Amended to the Revolving Line of Credit Note which further extended the maturity date of the Original Wells Fargo Line of Credit to October 7, 2024. As of September 30, 2024 and December 31, 2023 the Original Wells Fargo Line of Credit had an outstanding balance of $0 and $1,000,000, respectively. Outstanding balances on the Original Wells Fargo Line of Credit bore interest at a floating rate of 2.25% above daily SOFR. As of September 30, 2024 and December 31, 2023, SOFR was 4.85% and 5.35%, respectively. The Original Wells Fargo Line of Credit was secured by the Lancer Center Property, the Greenbrier Business Center Property and the Salisbury Marketplace Property, was unconditionally guaranteed by the Company, and any outstanding balances would have been due on the October 7, 2024 maturity date.
On October 2, 2024, the Company, through its wholly-owned subsidiaries, entered into an amended and restated Revolving Line of Credit Note with Wells Fargo Bank, National Association that increases the line of credit from $1,500,000 to $4,000,000 (the “Expanded Wells Fargo Line of Credit”). Outstanding balances on the Expanded Wells Fargo Line of Credit will bear interest at a floating rate of 3.10% above Daily Simply SOFR, which, with respect to any day (a “SOFR Rate Day”) means a rate per annum equal to SOFR for the day that is two U.S. Government Securities Business Days prior to (i) if such SOFR Rate Day is a U.S. Government Securities Business Day, such SOFR Rate Day or (ii) if such SOFR Rate Day is not a U.S. Government Securities Business Day, the U.S. Government Securities Business Day immediately preceding such SOFR Rate Day, subject to certain exceptions. A U.S. Government Securities Business Day is any day except for Saturday, Sunday or a day on which the Securities Industry and Financial Markets Association, or any successor thereto, recommends that the fixed income departments of its members be closed for the entire day for purposes of trading in United States government securities. The Expanded Wells Fargo Line of Credit is secured by the Lancer Center Property, the Greenbrier Business Center Property, the Salisbury Marketplace Property and the Citibank Property, is unconditionally guaranteed by the Company, and any outstanding balances will be due on the September 30, 2026 maturity date. The terms of the Expanded Wells Fargo Line of Credit prohibit the Company from using proceeds to directly or indirectly fund the redemption of the Company’s mandatorily redeemable preferred stock.
26
Interest expense
Interest expense, including amortization of capitalized issuance costs consists of the following:
|
|
For the three months ended September 30, 2024 |
|||||||||||||
|
|
(unaudited) |
|||||||||||||
|
|
|
|
|
Amortization |
|
Interest rate |
|
|
|
|
|
|
||
|
|
Mortgage |
|
of discounts and |
|
protection |
|
Other |
|
|
|
||||
|
|
Interest |
|
capitalized |
|
transaction |
|
interest |
|
|
|
||||
|
|
Expense |
|
issuance costs |
|
payments |
|
expense |
|
Total |
|||||
Franklin Square |
|
$ |
128,943 |
|
$ |
7,093 |
|
$ |
— |
|
$ |
— |
|
$ |
136,036 |
Ashley Plaza |
|
|
101,170 |
|
|
4,358 |
|
|
— |
|
|
— |
|
|
105,528 |
Brookfield Center |
|
|
45,013 |
|
|
2,837 |
|
|
— |
|
|
— |
|
|
47,850 |
Parkway Center |
|
|
92,553 |
|
|
2,757 |
|
|
(31,353) |
|
|
— |
|
|
63,957 |
Wells Fargo Mortgage Facility |
|
|
203,344 |
|
|
6,721 |
|
|
— |
|
|
— |
|
|
210,065 |
Amortization and preferred stock dividends on mandatorily redeemable preferred stock |
|
|
— |
|
|
66,965 |
|
|
— |
|
|
100,000 |
|
|
166,965 |
Other interest |
|
|
— |
|
|
— |
|
|
— |
|
|
521 |
|
|
521 |
Total interest expense |
|
$ |
571,023 |
|
$ |
90,731 |
|
$ |
(31,353) |
|
$ |
100,521 |
|
$ |
730,922 |
|
|
For the three months ended September 30, 2023 |
|
|
|
||||||||||
|
|
(unaudited) |
|||||||||||||
|
|
|
|
|
Amortization |
|
Interest rate |
|
|
|
|
|
|
||
|
|
Mortgage |
|
of discounts and |
|
protection |
|
Other |
|
|
|
||||
|
|
Interest |
|
capitalized |
|
transaction |
|
interest |
|
|
|
||||
|
|
Expense |
|
issuance costs |
|
payments |
|
expense |
|
Total |
|||||
Franklin Square |
|
$ |
128,943 |
|
$ |
7,093 |
|
$ |
— |
|
$ |
— |
|
$ |
136,036 |
Hanover Square |
|
|
166,532 |
|
|
3,223 |
|
|
— |
|
|
— |
|
|
169,755 |
Ashley Plaza |
|
|
103,339 |
|
|
4,358 |
|
|
— |
|
|
— |
|
|
107,697 |
Brookfield Center |
|
|
45,943 |
|
|
2,837 |
|
|
— |
|
|
— |
|
|
48,780 |
Parkway Center |
|
|
74,047 |
|
|
2,757 |
|
|
(29,953) |
|
|
— |
|
|
46,851 |
Wells Fargo Mortgage Facility |
|
|
208,298 |
|
|
6,721 |
|
|
— |
|
|
14,636 |
|
|
229,655 |
Amortization and preferred stock dividends on mandatorily redeemable preferred stock |
|
|
— |
|
|
61,408 |
|
|
— |
|
|
100,000 |
|
|
161,408 |
Total interest expense |
|
$ |
727,102 |
|
$ |
88,397 |
|
$ |
(29,953) |
|
$ |
114,636 |
|
$ |
900,182 |
|
|
For the nine months ended September 30, 2024 |
|||||||||||||
|
|
(unaudited) |
|||||||||||||
|
|
|
|
|
Amortization |
|
Interest rate |
|
|
|
|
|
|
||
|
|
Mortgage |
|
of discounts and |
|
protection |
|
Other |
|
|
|
||||
|
|
Interest |
|
capitalized |
|
transaction |
|
interest |
|
|
|
||||
|
|
Expense |
|
issuance costs |
|
payments |
|
expense |
|
Total |
|||||
Franklin Square |
|
$ |
384,026 |
|
$ |
21,279 |
|
$ |
— |
|
$ |
— |
|
$ |
405,305 |
Hanover Square |
|
|
129,248 |
|
|
— |
|
|
— |
|
|
— |
|
|
129,248 |
Ashley Plaza |
|
|
302,936 |
|
|
13,073 |
|
|
— |
|
|
— |
|
|
316,009 |
Brookfield Center |
|
|
134,756 |
|
|
8,512 |
|
|
— |
|
|
— |
|
|
143,268 |
Parkway Center |
|
|
266,249 |
|
|
8,270 |
|
|
(83,253) |
|
|
— |
|
|
191,266 |
Wells Fargo Mortgage Facility |
|
|
609,303 |
|
|
20,165 |
|
|
— |
|
|
— |
|
|
629,468 |
Wells Fargo Line of Credit |
|
|
— |
|
|
— |
|
|
— |
|
|
15,144 |
|
|
15,144 |
Amortization and preferred stock dividends on mandatorily redeemable preferred stock |
|
|
— |
|
|
196,621 |
|
|
— |
|
|
300,000 |
|
|
496,621 |
Other interest |
|
|
— |
|
|
— |
|
|
— |
|
|
4,701 |
|
|
4,701 |
Total interest expense |
|
$ |
1,826,518 |
|
$ |
267,920 |
|
$ |
(83,253) |
|
$ |
319,845 |
|
$ |
2,331,030 |
27
|
|
For the nine months ended September 30, 2023 |
|||||||||||||
|
|
(unaudited) |
|||||||||||||
|
|
|
|
|
Amortization |
|
Interest rate |
|
|
|
|
|
|
||
|
|
Mortgage |
|
of discounts and |
|
protection |
|
Other |
|
|
|
||||
|
|
Interest |
|
capitalized |
|
transaction |
|
interest |
|
|
|
||||
|
|
Expense |
|
issuance costs |
|
payments |
|
expense |
|
Total |
|||||
Franklin Square |
|
$ |
382,625 |
|
$ |
21,279 |
|
$ |
— |
|
$ |
— |
|
$ |
403,904 |
Hanover Square |
|
|
506,699 |
|
|
9,668 |
|
|
— |
|
|
— |
|
|
516,367 |
Ashley Plaza |
|
|
308,208 |
|
|
13,073 |
|
|
— |
|
|
— |
|
|
321,281 |
Brookfield Center |
|
|
137,001 |
|
|
8,512 |
|
|
— |
|
|
— |
|
|
145,513 |
Parkway Center |
|
|
155,640 |
|
|
8,270 |
|
|
(74,950) |
|
|
— |
|
|
88,960 |
Wells Fargo Mortgage Facility |
|
|
621,513 |
|
|
20,165 |
|
|
— |
|
|
14,636 |
|
|
656,314 |
Amortization and preferred stock dividends on mandatorily redeemable preferred stock |
|
|
— |
|
|
180,303 |
|
|
— |
|
|
300,000 |
|
|
480,303 |
Total interest expense |
|
$ |
2,111,686 |
|
$ |
261,270 |
|
$ |
(74,950) |
|
$ |
314,636 |
|
$ |
2,612,642 |
Interest accrued and accumulated amortization of capitalized issuance costs consist of the following:
|
|
As of September 30, 2024 |
|
|
|
|
|
|
||||
|
|
(unaudited) |
|
As of December 31, 2023 |
||||||||
|
|
|
|
|
Accumulated |
|
|
|
|
Accumulated |
||
|
|
|
|
|
amortization of |
|
|
|
|
amortization |
||
|
|
Accrued |
|
capitalized |
|
Accrued |
|
of capitalized |
||||
|
|
interest |
|
issuance costs |
|
interest |
|
issuance costs |
||||
Franklin Square |
|
$ |
42,046 |
|
$ |
80,387 |
|
$ |
43,448 |
|
$ |
59,108 |
Hanover Square |
|
|
— |
|
|
— |
|
|
55,755 |
|
|
71,696 |
Ashley Plaza |
|
|
— |
|
|
88,612 |
|
|
34,580 |
|
|
75,539 |
Brookfield Center |
|
|
— |
|
|
56,756 |
|
|
— |
|
|
48,244 |
Parkway Center |
|
|
30,443 |
|
|
32,160 |
|
|
28,614 |
|
|
23,890 |
Wells Fargo Mortgage Facility |
|
|
— |
|
|
60,496 |
|
|
— |
|
|
40,331 |
Amortization and accrued preferred stock dividends on mandatorily redeemable preferred stock |
|
|
70,004 |
(1) |
|
1,029,314 |
|
|
70,004 |
(1) |
|
832,693 |
Total |
|
$ |
142,493 |
|
$ |
1,347,725 |
|
$ |
232,401 |
|
$ |
1,151,501 |
(1) |
Recorded as accrued interest under accounts payable and accrued liabilities on the Company’s condensed consolidated balance sheets as of September 30, 2024 and December 31, 2023, respectively. |
Debt Maturity
The Company’s scheduled principal repayments on indebtedness as of September 30, 2024 are as follows:
|
|
|
Mortgages Payable |
For the remaining three months ending December 31, 2024 |
|
$ |
208,232 |
2025 |
|
|
1,092,385 |
2026 |
|
|
1,140,558 |
2027 |
|
|
17,278,440 |
2028 |
|
|
721,795 |
Thereafter |
|
|
30,273,533 |
Total principal payments and debt maturities |
|
|
50,714,943 |
Less unamortized issuance costs |
|
|
(495,574) |
Net principal payments and debt maturities |
|
$ |
50,219,369 |
28
6. Rentals under Operating Leases
Future minimum rents (based on recognizing future rents on the straight-line basis) to be received under noncancelable tenant operating leases for each of the next five years and thereafter, excluding common area maintenance and other expense pass-throughs, as of September 30, 2024 are as follows:
For the remaining three months ending December 31, 2024 |
|
$ |
1,896,919 |
2025 |
|
|
7,300,523 |
2026 |
|
|
5,555,811 |
2027 |
|
|
4,592,190 |
2028 |
|
|
3,810,866 |
Thereafter |
|
|
8,844,859 |
Total minimum rents |
|
$ |
32,001,168 |
7. Equity
The Company has authority to issue 1,000,000,000 shares consisting of 750,000,000 Common Shares, and 250,000,000 shares of preferred stock, $0.01 par value per share ("Preferred Shares"). Substantially all of the Company’s business is conducted through its Operating Partnership. The REIT is the sole general partner of the Operating Partnership and owned an 82.65% and 98.81% interest in the Operating Partnership as of September 30, 2024 and December 31, 2023, respectively. Limited partners in the Operating Partnership who have held their Operating Partnership Units for one year or longer have the right to redeem their common Operating Partnership Units for cash or, at the REIT’s option, Common Shares at a ratio of one Operating Partnership Unit for one common share. Under the Agreement of Limited Partnership, distributions to Operating Partnership Unit holders are made at the discretion of the REIT. The REIT intends to make distributions in a manner that will result in limited partners of the Operating Partnership receiving distributions at the same rate per Operating Partnership Unit as dividends per share are paid to the REIT’s holders of Common Shares.
Completion of 1-for-8 Reverse Stock Split
On May 3, 2023, the Company completed a reverse stock split of its Common Shares, and a corresponding adjustment to the outstanding common Operating Partnership Units of the Operating Partnership, at a ratio of 1-for-8 (the “2023 Reverse Stock Split”). The 2023 Reverse Stock Split automatically converted every eight Common Shares then outstanding into one Common Share.
Completion of 1-for-10 Reverse Stock Split and 5-for-1 Forward Stock Split
On July 2, 2024, the Company completed a reverse stock split of its Common Shares, and a corresponding adjustment to the outstanding common units of the Operating Partnership at a ratio of 1-for-10 (the “2024 Reverse Stock Split”). The 2024 Reverse Stock Split took effect at 5:00 p.m. Eastern Time on July 2, 2024 (the “2024 Reverse Stock Split Effective Time”) and automatically converted every ten Common Shares outstanding at that time into one Common Share.
The 2024 Reverse Stock Split affected all holders of Common Shares uniformly and did not affect any common stockholder’s percentage ownership interest in the Company, except for de minimis changes as a result of the elimination of fractional shares, as described below. Holders of Common Shares were not required to take any action as a result of the 2024 Reverse Stock Split. Their accounts were automatically adjusted to reflect the number of shares owned.
Also on July 2, 2024, and immediately following the 2024 Reverse Stock Split, the Company completed a forward stock split of its Common Shares, and a corresponding adjustment to the outstanding common units of the Operating Partnership, at a ratio of 5-for-1 (the “Forward Stock Split” and, together with the 2024 Reverse Stock Split, the “Stock Splits”). The Forward Stock Split took effect at 5:01 p.m. Eastern Time on July 2, 2024 (the “Forward Stock Split Effective Time”) and automatically converted every one share of Common Stock outstanding at that time into five shares of Common Stock. The Forward Stock Split affected all holders of Common Stock uniformly and did not affect any common stockholder’s percentage ownership interest in the Company.
As a result of the Stock Splits, the number of Common Shares outstanding was reduced from 2,236,631 to 1,118,315 shares as of the Forward Stock Split Effective Time.
29
For stockholders of record, no fractional shares were issued in connection with the 2024 Reverse Stock Split. Instead, each stockholder that otherwise would have received fractional shares received, in lieu of such fractional shares, cash in an amount equal to the applicable fraction multiplied by the closing price of the Common Shares on Nasdaq on July 2, 2024 (as adjusted for the 2024 Reverse Stock Split). For beneficial stockholders, fractional shares resulting from the 2024 Reverse Stock Split were retained and applied to the Forward Stock Split. Any fractional shares remaining after the Forward Stock Split were retired for cash in an amount equal to the applicable fraction multiplied by the closing price of the Common Shares on Nasdaq on July 2, 2024 (as adjusted for the 2024 Reverse Stock Split). The redemption of the fractional shares further reduced the number of Common Shares outstanding to 1,118,090 shares.
At the 2024 Reverse Stock Split Effective Time and the Forward Stock Split Effective Time, the aggregate number of Common Shares available for awards under the Company’s 2018 Equity Incentive Plan and the terms of outstanding awards were ratably adjusted to reflect the 2024 Reverse Stock Split and the Forward Stock Split, respectively.
Trading of the Common Shares on Nasdaq commenced on a split-adjusted basis on July 3, 2024 under the existing trading symbol “MDRR.” The new CUSIP number for the Common Shares following the Stock Splits is 58403P402.
Charter Amendments
In connection with the Stock Splits, on June 20, 2024, the Company filed three Articles of Amendment to its charter with the State Department of Assessments and Taxation of Maryland that provided for:
(i)a 1-for-10 Reverse Stock Split of the Common Stock, effective at 5:00 p.m. Eastern Time on July 2, 2024;
(ii)a 5-for-1 Forward Stock Split of the Common Stock, effective at 5:01 p.m. Eastern Time on July 2, 2024; and
(iii)the par value of the Common Stock to be decreased from $0.02 per share to $0.01 per share effective at 5:02 p.m. Eastern Time on July 2, 2024 (as a result of the Reverse Stock Split the par value of the Common Stock increased from $0.01 to $0.10 and as a result of the Forward Stock Split the par value of the Common Stock decreased from $0.10 to $0.02).
Common Stock Repurchase Plan
In December 2021, the Board approved a program to purchase up to 31,250 Common Shares in the open market, up to a maximum price of $76.80 per share. Under this authorization, the Company purchased 16,755 Common Shares at an average price of $16.608 per share in January 2022. In October 2023, the Board approved the purchase of an additional 100,000 shares. The repurchase program does not obligate the Company to acquire any particular amount of Common Shares, and the repurchase program may be suspended or discontinued at any time at the Company’s discretion. In March 2024, the Board authorized and adopted a 10b5-1 and Rule 10b-18 Stock Repurchase Agreement (the “10b5-1 Plan”) which, as amended, authorized the purchase of up to 35,265 shares at or below a price of $12.00 per share. The authorization under the 10b5-1 Plan expires on May 15, 2025 if not otherwise terminated or amended. Under the 10b5-1 Plan, during the three and nine months ended September 30, 2024 the Company purchased 2,830 shares of common stock, $0.01 par value per share (“Common Shares”) at a total cost of $32,467 and at an average price of $11.45 per Common Share. All repurchased Common Shares were retired in accordance with Maryland law. The Company did not purchase any shares of Common Stock during the three and nine months ended September 30, 2023.
Purchase (Trade) Date |
|
Shares Purchased |
|
Price Per Share |
|
Total Cost (1) |
||
August 6, 2024 |
|
2,830 |
|
$ |
11.45 |
|
$ |
32,467 |
Total |
|
2,830 |
|
$ |
11.45 |
|
$ |
32,467 |
(1) Total cost including transaction fees.
Common Shares and Operating Partnership Units Outstanding
As of September 30, 2024 and December 31, 2023, there were 1,349,454 and 1,122,751 Operating Partnership Units outstanding, respectively, with the REIT owning 1,115,260 and 1,109,405 of these Operating Partnership Units, respectively. As of September 30, 2024 and December 31, 2023, the remaining 234,194 and 13,346 Operating Partnership Units, respectively, are held by noncontrolling, limited partners. As of September 30, 2024 and December 31, 2023, there were 6,150 Operating Partnership Units and 13,346 Operating Partnership Units, respectively, held by noncontrolling, limited partners that were eligible for conversion to Common Shares.
30
As of September 30, 2024 and December 31, 2023, respectively, there were 1,115,260 and 1,109,405 Common Shares of the REIT outstanding, respectively.
2018 Equity Incentive Plan
The Company’s 2018 Equity Incentive Plan (the “Equity Incentive Plan”) was adopted by the Board on July 27, 2018 and approved by the Company’s stockholders on August 23, 2018. The Equity Incentive Plan permits the grant of stock options, stock appreciation rights, stock awards, performance units, incentive awards and other equity-based awards (including LTIP units of the Company’s Operating Partnership) to its employees or an affiliate (as defined in the Equity Incentive Plan) of the Company and for up to the greater of (i) 15,000 Common Shares and (ii) eight percent (8)% of the number of fully diluted shares of the Company’s Common Shares (taking into account interests in the Operating Partnership that may become convertible into Common Shares).
On January 18, 2024, the Compensation Committee approved a grant of 7,637 Common Shares to the Company’s five independent directors, a grant of 1,273 Common Shares to a consultant of the Company and a grant of 19,348 Operating Partnership Units to the Company’s President and CEO, under the Equity Incentive Plan. The effective date of the grants was January 18, 2024. The Common Shares granted vested immediately and are unrestricted. The Operating Partnership Units granted vested immediately but are not convertible to Common Shares until January 18, 2025. However, the Equity Incentive Plan includes other restrictions on the sale of shares issued under the Equity Incentive Plan. Because the Common Shares and Operating Partnership Units vested immediately, the fair value of the grants, or $277,500, was recorded to share based compensation expense on the Company’s condensed consolidated statements of operations on the effective date of the grant. The fair value of the grants was determined by the market price of the Company’s Common Shares on the effective date of the grant.
On each January 1 during the term of the Equity Incentive Plan, the maximum number of Common Shares that may be issued under the Equity Incentive Plan will increase by eight percent (8%) of any additional Common Shares or interests in the Operating Partnership issued (i) after the completion date the Company’s initial registered public offering of Common Shares, in the case of the January 1, 2019 adjustment, or (ii) in the preceding calendar year, in the case of any adjustment subsequent to January 1, 2020. During the year ended December 31, 2023, no shares were issued under the Equity Incentive Plan so no adjustment was made as of January 1, 2024, and the shares available for issuance under the Equity Incentive Plan remained at 30,706 shares. As of September 30, 2024, there are 2,447 shares available for issuance under the Equity Incentive Plan.
Earnings Per Share
Basic earnings per share for the Common Shares is calculated by dividing (loss) income from continuing operations, excluding the net income (loss) attributable to noncontrolling interests, by the Company’s weighted-average number of Common Shares outstanding during the period. Diluted earnings per share is computed by dividing the net income attributable to common stockholders, excluding the net loss attributable to noncontrolling interests, by the weighted average number of Common Shares, including any dilutive shares. As of September 30, 2024 and 2023, respectively, 6,150 and 13,346 Operating Partnership Units held by noncontrolling, limited partners were eligible to be converted, on a one-to-one basis, into Common Shares. For the three months ended September 30, 2024 and the three and nine months ended September 30, 2023, the Operating Partnership Units and the equivalent Common Shares attributable to the conversion of the Operating Partnership Units have been excluded from the Company’s diluted earnings per share calculation because their inclusion would be antidilutive. However, for the nine months ended September 30, 2024, the Operating Partnership Units and the equivalent Common Shares attributable to the conversion of the Operating Partnership Units have been included in the diluted earnings per share calculation.
31
The Company's earnings (loss) per common share is determined as follows:
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
||||
Basic and diluted shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average Common Shares – basic |
|
|
1,116,391 |
|
|
1,109,405 |
|
|
1,117,099 |
|
|
1,109,631 |
Effect of conversion of Operating Partnership Units |
|
|
6,150 |
|
|
13,346 |
|
|
6,150 |
|
|
13,346 |
Weighted average Common Shares – diluted |
|
|
1,122,541 |
|
|
1,122,751 |
|
|
1,123,249 |
|
|
1,122,977 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of loss per share – basic and diluted |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to common stockholders |
|
$ |
(526,996) |
|
$ |
(1,948,827) |
|
|
|
|
$ |
(4,047,786) |
Weighted average Common Shares – basic and diluted |
|
|
1,116,391 |
|
|
1,109,405 |
|
|
|
|
|
1,109,631 |
Loss per share – basic and diluted |
|
$ |
(0.47) |
|
$ |
(1.76) |
|
|
|
|
$ |
(3.65) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of earnings per share – basic |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders |
|
|
|
|
|
|
|
$ |
308,700 |
|
|
|
Weighted average Common Shares – basic |
|
|
|
|
|
|
|
|
1,117,099 |
|
|
|
Earnings per share – basic |
|
|
|
|
|
|
|
$ |
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of earnings per share – diluted |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders |
|
|
|
|
|
|
|
$ |
308,700 |
|
|
|
Weighted average Common Shares – diluted |
|
|
|
|
|
|
|
|
1,123,249 |
|
|
|
Earnings per share – diluted |
|
|
|
|
|
|
|
$ |
0.28 |
|
|
|
Dividends and Distributions
During the three and nine months ended September 30, 2024, dividends in the amount of $0.05 and $0.11, respectively, per share were paid on February 6, 2024, to stockholders of record on February 2, 2024, on April 28, 2024 to stockholders of record on April 22, 2024 and on July 26, 2024 to stockholders of record on July 23, 2024. During the three and nine months ended September 30, 2023, dividends in the amount of $0 and $0.32, respectively, per share were paid on January 27, 2023, to stockholders of record on January 24, 2023 and on April 28, 2023 to stockholders of record on April 24, 2023. Total dividends and distributions to noncontrolling interests paid during three and nine months ended September 30, 2024 and 2023, respectively, are as follows:
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
||||
Common stockholders (dividends) |
|
$ |
55,904 |
|
$ |
— |
|
$ |
122,978 |
|
$ |
354,394 |
Hanover Square Property noncontrolling interest (distributions) |
|
|
7,940 |
|
|
— |
|
|
516,596 |
|
|
16,000 |
Parkway Property noncontrolling interest (distributions) |
|
|
— |
|
|
— |
|
|
24,300 |
|
|
— |
Operating Partnership Unit holders (distributions) |
|
|
11,710 |
|
|
— |
|
|
21,785 |
|
|
4,271 |
Total dividends and distributions |
|
$ |
75,554 |
|
$ |
— |
|
$ |
685,659 |
|
$ |
374,665 |
8. Commitments and Contingencies
Insurance
The Company carries comprehensive liability, fire, extended coverage, business interruption and rental loss insurance covering all of the properties in its portfolio, in addition to other coverages that may be appropriate for certain of its properties. Additionally, the Company carries a directors and officers liability insurance policy that covers such claims made against the Company and its directors and officers. The Company believes the policy specifications and insured limits are appropriate and adequate for its properties given the relative risk of loss, the cost of the coverage and industry practice; however, its insurance coverage may not be sufficient to fully cover its losses.
32
Concentration of Credit Risk
The Company is subject to risks incidental to the ownership and operation of commercial real estate. These risks include, among others, the risks normally associated with changes in the general economic climate, trends in the retail industry, creditworthiness of tenants, competition for tenants and customers, changes in tax laws, interest rates, the availability of financing and potential liability under environmental and other laws. The Company’s portfolio of properties is dependent upon regional and local economic conditions and is geographically concentrated in the Mid-Atlantic, specifically in South Carolina, North Carolina and Virginia, which represented approximately 99% of the total annualized base revenues of the properties in its portfolio as of September 30, 2024. The Company’s geographic concentration may cause it to be more susceptible to adverse developments in those markets than if it owned a more geographically diverse portfolio. Additionally, the Company’s retail shopping center properties depend on anchor stores or major tenants to attract shoppers and could be adversely affected by the loss of, or a store closure by, one or more of these tenants.
Interest Rate Risk
As of September 30, 2024, the interest rate environment remains elevated, significantly impacting the Company’s operations. The Federal Reserve has maintained a higher federal funds rate as part of its ongoing strategy to combat inflation. This situation has several implications for the Company, which is sensitive to a higher interest rate environment due to the Company’s reliance on debt financing. Higher interest rates increase the cost of borrowing for the Company, raising the expense associated with financing property acquisitions and developments. This could limit the ability to pursue new investments or expansions, potentially slowing growth. Additionally, refinancing existing debt in a high-rate environment could lead to increased costs. Elevated interest rates typically lead to higher capitalization rates, which can reduce property valuations. A decline in asset values may impact the net asset value (NAV) calculations, affecting investors’ perceptions and overall market confidence in the Company. The ongoing interest rate volatility may affect investor sentiment towards the Company, potentially leading to capital outflows as investors seek alternative investment opportunities with better risk-adjusted returns.
The Company is exposed to the impact of interest rate changes primarily through its borrowing activities. To limit this exposure, the Company attempts to obtain mortgage financing on a long-term, fixed-rate basis. However, from time to time, the Company may obtain variable-rate mortgage loans and, as a result, may enter into interest rate cap agreements that limit the effective borrowing rate of variable-rate debt obligations while allowing participants to share in downward shifts in interest rates. These interest rate caps are derivative instruments designated as cash flow hedges on the forecasted interest payments on the debt obligation. Our objective in using interest rate caps is to limit our exposure to interest rate movements.
As of September 30, 2024 and December 31, 2023, all of the Company’s long-term debt either bore interest at fixed rates or was capped to a fixed rate. The Company’s debt obligations are more fully described in Note 5, Loans Payable, above.
Regulatory and Environmental
As the owner of the buildings on its properties, the Company could face liability for the presence of hazardous materials (e.g., asbestos or lead) or other adverse conditions (e.g., poor indoor air quality) in its buildings. Environmental laws govern the presence, maintenance, and removal of hazardous materials in buildings, and if the Company does not comply with such laws, it could face fines for such noncompliance. Also, the Company could be liable to third parties (e.g., occupants of the buildings) for damages related to exposure to hazardous materials or adverse conditions in its buildings, and the Company could incur material expenses with respect to abatement or remediation of hazardous materials or other adverse conditions in its buildings. In addition, some of the Company’s tenants routinely handle and use hazardous or regulated substances and wastes as part of their operations at the Company’s properties, which are subject to regulation. Such environmental and health and safety laws and regulations could subject the Company or its tenants to liability resulting from these activities. Environmental liabilities could affect a tenant’s ability to make rental payments to the Company, and changes in laws could increase the potential liability for noncompliance. This may result in significant unanticipated expenditures or may otherwise materially and adversely affect the Company’s operations. The Company is not aware of any material contingent liabilities, regulatory matters or environmental matters that may exist.
Litigation
The Company is not currently involved in any litigation or legal proceedings.
33
9. Related Party Transactions
Citibank Property Acquisition
On March 28, 2024, the Company acquired the Citibank Property (see Note 3, above) from RMP 3535 N. Central Ave., LLC. The sole manager and member of RMP 3535 N. Central Ave., LLC is CWS BET Seattle, LP, a Delaware limited partnership, a company controlled and owned by Frank Kavanaugh, the Company’s President and Chief Executive Officer and a member of the Company’s Board of Directors. Pursuant to the Company’s Related Person Transaction Policy, the terms of the acquisition were determined to be those that would normally be agreed upon in an arms-length transaction.
Staffing Agreement
The Company has entered into a staffing agreement dated November 13, 2023 (the “Staffing Agreement”) with Gunston Consulting, LLC (the “Consultant”) to employ staff on behalf of the Company. The Consultant’s sole member is C. Brent Winn, Jr., the Company’s Chief Financial Officer. Under the Staffing Agreement, the Company reimburses the Consultant for any approved employee’s salary, payroll taxes and benefits, including health insurance and retirement benefits, and related expenses. All expenses are reimbursed at cost and without markup.
10. Segment Information
The Company establishes operating segments at the property level and aggregates individual properties into reportable segments based on product types in which the Company has investments. For the three and nine months ended September 30, 2024 and 2023, respectively, the Company had the following reportable segments: retail center properties, flex center properties and STNL properties. During the periods presented, there have been no material intersegment transactions.
Although the Company’s flex center properties have tenants that are similar to tenants in its retail center properties, the Company considers its flex center properties as a separate reportable segment. Flex properties are considered by the real estate industry as a distinct subset of the industrial market segment. Flex properties contain a mix of industrial/warehouse and office spaces. Warehouse space that is not air conditioned can be used flexibly by building office or showroom space that is air conditioned, depending on tenants’ needs. Further, although the Company’s STNL properties have tenants that are similar to tenants in its retail center properties, the Company considers its STNL properties as a separate reportable segment. STNL properties are also considered by the real estate industry as a separate asset class.
Net operating income (“NOI”) is a non-GAAP financial measure and is not considered a measure of operating results or cash flows from operations under GAAP. NOI is the primary performance measure reviewed by management to assess operating performance of properties and is calculated by deducting operating expenses, including bad debt expense (recovery), from operating revenues. Operating revenues include rental income, tenant reimbursements, and other property income; and operating expenses include operating expenses. The NOI performance metric consists of only revenues and expenses directly related to real estate rental operations. NOI reflects property acquisitions and dispositions, occupancy levels, rental rate increases or decreases, and the recoverability of operating expenses. NOI, as the Company calculates it, may not be directly comparable to similarly titled, but differently calculated, measures for other REITs.
Asset information and capital expenditures by segment are not reported because the Company does not use these measures to assess performance. Depreciation and amortization expense, along with other expense items, are not allocated among segments.
The following table presents property operating revenues, expenses and NOI by product type:
|
|
For the three months ended September 30, |
||||||||||||||||||||||
|
|
Retail center properties |
|
Flex center properties |
|
|
STNL properties |
|
Total |
|||||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
||||||||
Revenues |
|
$ |
1,565,896 |
|
$ |
1,874,188 |
|
$ |
676,754 |
|
$ |
658,246 |
|
$ |
94,275 |
|
$ |
56,306 |
|
$ |
2,336,925 |
|
$ |
2,588,740 |
Operating expenses |
|
|
374,016 |
|
|
459,132 |
|
|
162,800 |
|
|
180,164 |
|
|
8,188 |
|
|
7,696 |
|
|
545,004 |
|
|
646,992 |
Bad debt expense |
|
|
15,423 |
|
|
2,083 |
|
|
— |
|
|
3,586 |
|
|
— |
|
|
— |
|
|
15,423 |
|
|
5,669 |
Net operating income |
|
$ |
1,176,457 |
|
$ |
1,412,973 |
|
$ |
513,954 |
|
$ |
474,496 |
|
$ |
86,087 |
|
$ |
48,610 |
|
$ |
1,776,498 |
|
$ |
1,936,079 |
34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, |
||||||||||||||||||||||
|
|
Retail center properties |
|
Flex center properties |
|
|
STNL properties |
|
Total |
|||||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
||||||||
Revenues |
|
$ |
4,955,305 |
|
$ |
5,557,045 |
|
$ |
2,008,056 |
|
$ |
1,839,675 |
|
$ |
246,359 |
|
$ |
168,897 |
|
$ |
7,209,720 |
|
$ |
7,565,617 |
Operating expenses |
|
|
1,193,838 |
|
|
1,489,602 |
|
|
491,586 |
|
|
535,065 |
|
|
23,697 |
|
|
23,174 |
|
|
1,709,121 |
|
|
2,047,841 |
Bad debt expense |
|
|
29,087 |
|
|
18,578 |
|
|
8,556 |
|
|
31,290 |
|
|
— |
|
|
— |
|
|
37,643 |
|
|
49,868 |
Net operating income |
|
$ |
3,732,380 |
|
$ |
4,048,865 |
|
$ |
1,507,914 |
|
$ |
1,273,320 |
|
$ |
222,662 |
|
$ |
145,723 |
|
$ |
5,462,956 |
|
$ |
5,467,908 |
11. Subsequent Events
As of November 12, 2024, the following events have occurred subsequent to the September 30, 2024 effective date of the condensed consolidated financial statements:
Wells Fargo Line of Credit
On October 2, 2024, the Company, through its wholly-owned subsidiaries, entered into an amended and restated Revolving Line of Credit Note with Wells Fargo Bank, National Association that increases the line of credit from $1,500,000 to $4,000,000 and extended the maturity date to September 30, 2026. (See Note 5, above.)
Private Placement of Operating Partnership Units
On October 11, 2024, the Company’s Operating Partnership entered into a Subscription Agreement with Francis P. Kavanaugh, the Company’s President and Chief Executive Officer and a member of the Board, for the sale by the Operating Partnership in a private placement of 160,000 units of partnership interest in the Operating Partnership at a purchase price of $12.50 per unit for total consideration of $2,000,000.
Common Stock Dividend
On October 21, 2024, a dividend in the amount of $0.06 per share was paid to common stockholders and Operating Partnership Unit holders of record on October 16, 2024.
Mandatorily Redeemable Preferred Stock Dividend
On October 21, 2024, a dividend in the amount of $0.50 per share was paid to mandatorily redeemable preferred stockholders of record on October 16, 2024 for the period from July 23, 2024 to October 21, 2024.
Notice of Intent to Partially Redeem Shares of Mandatorily Redeemable Preferred Stock
On October 23, 2024, the Company gave notice of its intention to redeem 140,000 shares of its mandatorily redeemable preferred stock on November 25, 2024. The Company plans to use the $2,000,000 proceeds from the private placement of Operating Partnership Units and $1,500,000 in cash on hand to fund this redemption.
35
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis is based on, and should be read in conjunction with, the condensed consolidated financial statements and the related notes thereto of Medalist Diversified REIT, Inc. contained in this Quarterly Report.
This following discussion and analysis of financial condition and results of operations contains forward-looking statements that involve risks, uncertainties and assumptions. See “Cautionary Statement Regarding Forward-Looking Statements” for a discussion of the risks, uncertainties and assumptions associated with those statements. Our actual results may differ materially from those expressed or implied in the forward-looking statements as a result of various factors.
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
The U.S. Private Securities Litigation Reform Act of 1995 (the “1995 Act”) provides a “safe harbor” for forward-looking statements. This Quarterly Report contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws, including, but not limited to, statements relating to our business activities, financing sources, liquidity, redemption of our mandatorily redeemable preferred stock and strategy. We have used the words “approximately,” “anticipate,” “assume,” “believe,” “budget,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “future,” “intend,” “may,” “outlook,” “plan,” “potential,” “predict,” “project,” “seek,” “should,” “target,” “will” and similar terms and phrases to identify forward-looking statements in this Quarterly Report.
The forward-looking statements included herein are based upon our current expectations, plans, estimates, assumptions and beliefs that involve numerous risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond our control. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results and performance could differ materially from those set forth in the forward-looking statements. Factors which could have a material adverse effect on our operations and future prospects include, but are not limited to:
| ● | the competitive environment in which we operate; |
| ● | local, regional, national and international economic conditions; |
| ● | capital expenditures; |
| ● | the availability, terms and deployment of capital; |
| ● | financing risks; |
| ● | inflation; |
| ● | the general level of interest rates; |
| ● | changes in our business or strategy; |
| ● | fluctuations in interest rates and increased operating costs; |
| ● | our incurrence of impairment charges; |
| ● | the degree and nature of our competition; |
| ● | our dependence upon our key personnel; |
| ● | defaults on or non-renewal of leases by tenants; |
36
| ● | decreased rental rates or increased vacancy rates; |
| ● | our ability to make distributions on shares of our common stock; |
| ● | difficulties in identifying properties to acquire and completing acquisitions; |
| ● | our ability to operate as a public company; |
| ● | natural disasters such as hurricanes, floods or tornadoes; |
| ● | the impact of epidemics, pandemics, or other outbreaks of illness, disease or virus and measures intended to prevent the spread or address the effects thereof; |
| ● | our ability to maintain our qualification as a REIT for U.S. federal income tax purposes; |
| ● | our ability to maintain an active trading market for our common stock on The Nasdaq Capital Market (“Nasdaq”) and maintain continued listing on Nasdaq and the likelihood that a delisting of our common stock from Nasdaq could result in significantly lower trading volumes and reduced liquidity for investors seeking to buy or sell our common stock; |
| ● | potential changes in the law or governmental regulations that affect us and interpretations of those laws and regulations, including changes in real estate and zoning or tax laws, and potential increases in real property tax rates; |
| ● | potential disruption to or compromise of our information technology networks or data, or those of third parties upon which we rely; and |
| ● | related industry developments, including trends affecting our business, financial condition and results of operations. |
The forward-looking statements contained in this Quarterly Report are based on historical performance and management’s current plans, estimates and expectations in light of information currently available to us 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 above, changes in global, regional or local political, economic, business, competitive, market, regulatory and other factors, 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 Quarterly Report speaks only as of the date of this Quarterly Report. 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 laws.
Company Overview
Medalist Diversified REIT Inc. is a Maryland corporation formed on September 28, 2015. Beginning with our taxable year ended December 31, 2017, we believe that we have operated in a manner qualifying us as a real estate investment trust (“REIT”), and we have elected to be taxed as a REIT for federal income tax purposes. Our company serves as the general partner of Medalist Diversified Holdings, LP which was formed as a Delaware limited partnership on September 29, 2015.
Our company was formed to acquire, reposition, renovate, lease and manage income-producing properties. Our primary focus is on commercial properties, including retail properties and flex-industrial properties in secondary and tertiary markets in the southeastern part of the United States, with an expected concentration in Virginia, North Carolina, South Carolina, Georgia, Florida and Alabama, and STNL assets with an expected national focus. We may also pursue, in an opportunistic manner, other real estate-related investments, including, among other things, equity or other ownership interests in entities that are the direct or indirect owners of real property, and indirect investments in real property, such as those that may be obtained in a joint venture. While these types of investments are not intended to be a primary focus, we may make such investments in our discretion.
37
As of September 30, 2024, our company owns four retail center properties consisting of (i) the Shops at Franklin Square, a 134,239 square foot retail property located in Gastonia, North Carolina (the “Franklin Square Property”), (ii) the Ashley Plaza Shopping Center, a 156,012 square foot retail property located in Goldsboro, North Carolina (the “Ashley Plaza Property”), (iii) the Lancer Center, a 181,590 square foot retail property located in Lancaster, South Carolina (the “Lancer Center Property”), and (iv) the Salisbury Marketplace Shopping Center, a 79,732 square foot retail property located in Salisbury, North Carolina (the “Salisbury Marketplace Property”). On March 13, 2024, our company, and its tenant in common partner, sold the Shops at Hanover Square North, a 73,440 square foot retail property located in Mechanicsville, Virginia (the “Hanover Square Shopping Center Property”). Our company owned 84% of the Hanover Square Shopping Center Property as a tenant in common with a noncontrolling owner which owned the remaining 16% interest. Our company and its tenant in common partner retained ownership of the 0.86 acre outparcel (the “Hanover Square Outparcel”). On March 25, 2024, our company purchased its tenant in common partner’s 16% interest in the Hanover Square Outparcel (see Note 3 of the accompanying notes to the condensed consolidated financial statements).
Our company owns three flex warehouse properties consisting of (i) Brookfield Center, a 64,880 square foot mixed-use industrial/office property located in Greenville, South Carolina (the “Brookfield Center Property”), (ii) the Greenbrier Business Center, an 89,280 square foot mixed-use industrial/office property located in Chesapeake, Virginia (the “Greenbrier Business Center Property”), and (iii) the Parkway Property, a 64,109 square foot mixed-use industrial office property located in Virginia Beach, Virginia (the “Parkway Property”), in which our company owns an 82% tenant in common interest with a noncontrolling owner which owns the remaining 18% interest.
Our company owns three STNL properties consisting of (i) the Citibank Property, a 4,350 square foot single tenant building on 0.45 acres located in Chicago, Illinois, (ii) the East Coast Wings building, a 5,000 square foot single tenant building on approximately 0.89 acres located in Goldsboro, North Carolina (the “East Coast Wings Property”), and (iii) the T-Mobile building, a 3,000 square foot single tenant building on approximately 0.78 acres located in Goldsboro, North Carolina (the “T-Mobile Property”). The East Coast Wings Property and the T-Mobile Property are both located on outparcels adjacent to our company’s Ashley Plaza Property. Prior to January 1, 2024, our company included the East Coast Wings Property and the T-Mobile Property as part of the Ashley Plaza Property.
Our company also owns three undeveloped parcels which are currently being marketed for use as STNL properties including (i) an outparcel at its Lancer Center Property consisting of approximately 1.80 acres (the “Lancer Outparcel”), (ii) an outparcel at its Salisbury Marketplace Property consisting of approximately 1.20 acres (the “Salisbury Outparcel”) (the exact size of the Lancer Outparcel and Salisbury Outparcel will not be determined until a user is identified), and (iii) the Hanover Square Outparcel consisting of 0.86 acres located adjacent to the Hanover Square Shopping Center.
Reporting Segments
We establish operating segments at the property level and aggregate individual properties into reportable segments based on product types in which we have investments. As of September 30, 2024 our reportable segments were retail center properties, flex center properties and STNL properties.
Recent Trends and Activities
Private Placement of Operating Partnership Units
On October 11, 2024, our company’s operating partnership entered into a subscription agreement with Francis P. Kavanaugh, our company’s President and Chief Executive Officer and a member of our Board, for the sale by the Operating Partnership in a private placement of 160,000 units of partnership interest in the Operating Partnership at a purchase price of $12.50 per unit for total consideration of $2,000,000.
Sale of the Hanover Square Shopping Center Property
On March 13, 2024, our company sold the Hanover Square Shopping Center Property to an unrelated third party for a sale price of $13.0 million, less credits for repairs of $85,000, resulting in a gain on disposal of investment properties of $2,819,502 reported on our Company’s condensed consolidated statement of operations for the nine months ended September 30, 2024. Our company did not report any gain or loss on the disposal of investment properties for the three months ended September 30, 2024 or for the three and nine months ended September 30, 2023.
38
Acquisition of the 16% Noncontrolling Interest in the Hanover Square Outparcel
On March 25, 2024, our company completed the acquisition of its tenant in common partner’s 16% ownership interest in the Hanover Square Outparcel through a wholly-owned subsidiary. The purchase price for the 16% interest in the Hanover Square Outparcel was $98,411 paid in cash. Our company’s total investment was $100,891. Our company incurred $2,480 of closing costs which were capitalized and added to the tangible assets acquired.
Acquisition of the Citibank Property
On March 28, 2024, our company completed its acquisition of the Citibank Property, a 4,350 square foot single tenant building on 0.45 acres located in Chicago, Illinois, through a wholly-owned subsidiary. The Citibank Property, built in 1954 and subsequently renovated, was 100% leased to Citibank, NA. The purchase price for the Citibank Property was $2,400,000 paid through the issuance of 208,695 Operating Partnership Units at a price of $11.50 per Operating Partnership Unit. Our company’s total investment was $2,444,454. Our company incurred $44,454 of closing costs which were capitalized and added to the tangible assets acquired.
Wells Fargo Line of Credit
On June 13, 2022, our company, through its wholly-owned subsidiaries, entered into a loan agreement with Wells Fargo Bank, National Association for a $1,500,000 line of credit (the “Original Wells Fargo Line of Credit”). On May 2, 2023, our company and Wells Fargo Bank, National Association entered into the First Amendment to the Revolving Line of Credit Note which extended the maturity date of the Original Wells Fargo Line of Credit to June 9, 2024. On June 5, 2024, our company and Wells Fargo Bank, National Association entered into the Second Amendment to the Revolving Line of Credit Note which further extended the maturity date of the Original Wells Fargo Line of Credit to October 7, 2024. As of September 30, 2024 and December 31, 2023, the Original Wells Fargo Line of Credit had an outstanding balance of $0 and $1,000,000, respectively. Outstanding balances on the Original Wells Fargo Line of Credit bore interest at a floating rate of 2.25% above daily SOFR. As of September 30, 2024 and December 31, 2023, SOFR was 4.85% and 5.35%, respectively. The Original Wells Fargo Line of Credit was secured by the Lancer Center Property, the Greenbrier Business Center Property and the Salisbury Marketplace Property, was unconditionally guaranteed by the Company, and any outstanding balances would have been due on the October 7, 2024 maturity date.
On October 2, 2024, our company, through its wholly-owned subsidiaries, entered into an amended and restated Revolving Line of Credit Note with Wells Fargo Bank, National Association that increases the line of credit from $1,500,000 to $4,000,000 (the “Expanded Wells Fargo Line of Credit”). Outstanding balances on the Expanded Wells Fargo Line of Credit will bear interest at a floating rate of 3.10% above Daily Simply SOFR, which, with respect to any day (a “SOFR Rate Day”) means a rate per annum equal to SOFR for the day that is two U.S. Government Securities Business Days prior to (i) if such SOFR Rate Day is a U.S. Government Securities Business Day, such SOFR Rate Day or (ii) if such SOFR Rate Day is not a U.S. Government Securities Business Day, the U.S. Government Securities Business Day immediately preceding such SOFR Rate Day, subject to certain exceptions. A U.S. Government Securities Business Day is any day except for Saturday, Sunday or a day on which the Securities Industry and Financial Markets Association, or any successor thereto, recommends that the fixed income departments of its members be closed for the entire day for purposes of trading in United States government securities. The Expanded Wells Fargo Line of Credit is secured by the Lancer Center Property, the Greenbrier Business Center Property, the Salisbury Marketplace Property and the Citibank Property, is unconditionally guaranteed by our company, and any outstanding balances will be due on the September 30, 2026 maturity date. The terms of the Expanded Wells Fargo Line of Credit prohibit our company from using proceeds to directly or indirectly fund the redemption of our company’s mandatorily redeemable preferred stock.
39
Common stock grants under the 2018 Equity Incentive Plan
On January 18, 2024, the Compensation Committee approved a grant of 7,637 Common Shares to our company’s five independent directors, a grant of 1,273 Common Shares to a consultant of our company and a grant of 19,348 Operating Partnership Units to our company’s President and CEO, under the Equity Incentive Plan. The effective date of the grants was January 18, 2024. The Common Shares granted vested immediately and are unrestricted. The Operating Partnership Units granted vest immediately but are not convertible to Common Shares until January 18, 2025. However, the Equity Incentive Plan includes other restrictions on the sale of shares issued under the Equity Incentive Plan. Because the Common Shares and Operating Partnership Units vested immediately, the fair value of the grants, or $277,500, was recorded to share based compensation expense on our company’s condensed consolidated statements of operations on the effective date of the grant. The fair value of the grants was determined by the market price of our company’s Common Shares on the effective date of the grant.
Financing Activities
Mortgages payable
Our company financed its acquisitions of its investment properties through mortgages, as follows:
|
|
|
|
|
|
|
|
Balance |
|
||||||
|
|
|
|
|
|
|
|
September 30, |
|
|
|
|
|||
|
|
Monthly |
|
Interest |
|
|
|
2024 |
|
|
December 31, |
|
|||
Property |
|
Payment |
|
Rate |
|
Maturity |
|
(unaudited) |
|
2023 |
|
||||
Franklin Square (a) |
|
|
Interest only |
|
|
3.808 |
% |
December 2031 |
|
$ |
13,250,000 |
|
$ |
13,250,000 |
|
Ashley Plaza (b) |
|
$ |
52,795 |
|
|
3.75 |
% |
September 2029 |
|
|
10,518,121 |
|
|
10,708,557 |
|
Brookfield Center (c) |
|
$ |
22,876 |
|
|
3.90 |
% |
November 2029 |
|
|
4,500,282 |
|
|
4,571,410 |
|
Parkway Center (d) |
|
$ |
28,161 |
|
|
Variable |
|
November 2031 |
|
|
4,828,899 |
|
|
4,870,403 |
|
Wells Fargo Mortgage Facility (e) |
|
$ |
103,438 |
|
|
4.50 |
% |
June 2027 |
|
|
17,617,641 |
|
|
17,939,276 |
|
Total mortgages payable |
|
|
|
|
|
|
|
|
|
$ |
50,714,943 |
|
$ |
51,339,646 |
|
Amounts presented do not reflect unamortized loan issuance costs.
| (a) | The mortgage loan for the Franklin Square Property in the principal amount of $13,250,000 has a ten-year term and matures on December 6, 2031. The mortgage loan bears interest at a fixed rate of 3.808% and is interest only until January 6, 2025, at which time the monthly payment will become $61,800, which includes interest and principal based on a thirty-year amortization schedule. The mortgage includes covenants for our company to maintain a net worth of $13,250,000, excluding the assets and liabilities associated with the Franklin Square Property and to maintain liquid assets of no less than $1,000,000. As of September 30, 2024 and December 31, 2023, respectively, our company believes that we are compliant with these covenants. Our company has guaranteed the payment and performance of the obligations of the mortgage loan. |
(b) |
The mortgage loan for the Ashley Plaza Property bears interest at a fixed rate of 3.75% and was interest only for the first twelve months. Beginning on October 1, 2020, the monthly payment became $52,795 for the remaining term of the loan, which includes interest at the fixed rate, and principal, based on a thirty-year amortization schedule. Effective on December 26, 2023, our company assumed certain guaranty obligations under the Ashley Plaza Property mortgage loan related to the Guaranty Substitution. These obligations include covenants for our company to maintain a net worth of $11,400,000, excluding the liabilities associated with the mortgage loan for the Ashley Plaza Property and for our company to maintain liquid assets of no less than $1,140,000. As of September 30, 2024 and December 31, 2023, respectively, our company believes that we are compliant with these covenants. |
40
(c) |
The mortgage loan for the Brookfield Center Property bears interest at a fixed rate of 3.90% and is interest only for the first twelve months. Beginning on November 1, 2020, the monthly payment became $22,876 for the remaining term of the loan, which includes interest at the fixed rate, and principal, based on a thirty-year amortization schedule. Effective on December 26, 2023, our company assumed certain guaranty obligations under the Brookfield Center Property mortgage loan related to the Guaranty Substitution. These obligations include covenants for our company to maintain a net worth of $4,850,000, excluding the liabilities associated with the mortgage loan for the Brookfield Center Property and for our company to maintain liquid assets of no less than $485,000. As of September 30, 2024 and December 31, 2023, respectively, our company believes that we are compliant with these covenants. |
(d) |
The interest rate for the mortgage loan for the Parkway Property was originally based on ICE LIBOR plus 225 basis points, with a minimum rate of 2.25%. After the discontinuation of LIBOR on June 30, 2023, the ICE LIBOR index was replaced by Term SOFR, with an adjusted margin of 236.44 basis points. Under the terms of the mortgage, the interest rate payable each month may not change by greater than 1% during any six-month period and 2% during any 12-month period. As of September 30, 2024 and December 31, 2023 the rate in effect for the Parkway Property mortgage was 7.57% and 7.05%, respectively. The monthly payment, which varies based on the interest rate in effect each month, includes interest at the variable rate, and principal based on a thirty-year amortization schedule. The mortgage loan for the Parkway Property includes a covenant to maintain a debt service coverage ratio of not less than 1.30 to 1.00 on an annual basis. As of September 30, 2024 and December 31, 2023, respectively, our company believes that we are compliant with this covenant. |
On October 28, 2021, our company entered into the Interest Rate Protection Transaction to limit our exposure to increases in interest rates on the variable rate mortgage loan on the Parkway Property. Under this agreement, our interest rate exposure is capped at 5.25% if USD 1-Month ICE LIBOR exceeds 3%. Effective on July 1, 2023, the interest rate index under the Interest Rate Protection Transaction automatically converted to SOFR. For the period from September 1, 2022 through September 30, 2024, the applicable index (LIBOR or SOFR), exceeded the 3% cap, and payments from the Interest Rate Protection Transaction reduced our company’s net interest expense. Payments to our company from the Interest Rate Protection Transaction are recorded as an offset to interest expense on our company’s condensed consolidated statements of operations for the three and nine months ended September 30, 2024 and 2023, respectively.
(e) |
On June 13, 2022, our company entered into a mortgage loan facility with Wells Fargo Bank (the “Wells Fargo Mortgage Facility”) in the principal amount of $18,609,500. The proceeds of this mortgage were used to finance the acquisition of the Salisbury Marketplace Property and to refinance the mortgages payable on the Lancer Center Property and the Greenbrier Business Center Property. The Wells Fargo Mortgage Facility bears interest at a fixed rate of 4.50% for a five-year term. The monthly payment, which includes interest at the fixed rate, and principal, based on a twenty-five -year amortization schedule, is $103,438. Our company has provided an unconditional guaranty of the payment of and performance under the terms of the Wells Fargo Mortgage Facility. The Wells Fargo Mortgage Facility credit agreement includes covenants to maintain a debt service coverage ratio of not less than 1.50 to 1.00 on an annual basis and a minimum debt yield of 9.5% on the Salisbury Marketplace Property, the Lancer Center Property and the Greenbrier Business Center Property, and to maintain liquid assets of not less than $1,500,000. As of September 30, 2024 and December 31, 2023, respectively, our company believes that we are compliant with these covenants. |
Our company financed its acquisitions of its assets held for sale through mortgages, which as of December 31, 2023 were recorded as mortgages payable, net, associated with assets held for sale, on our condensed consolidated balance sheets. Our company sold the Hanover Square Shopping Center Property on March 13, 2024 and repaid the mortgage payable.
|
|
Monthly |
|
Interest |
|
|
|
September 30, 2024 |
|
December 31, |
||||
Property |
|
Payment |
|
Rate |
|
Maturity |
|
(unaudited) |
|
2023 |
||||
Hanover Square (a) |
|
$ |
78,098 |
|
6.94 |
% |
|
December 2027 |
|
$ |
— |
|
$ |
9,640,725 |
Total mortgages payable associated with assets held for sale |
|
|
|
|
|
|
|
|
|
$ |
— |
|
$ |
9,640,725 |
Amounts presented do not reflect unamortized loan issuance costs.
41
| (a) | The mortgage loan for the Hanover Square Property bore interest at a fixed rate of 4.25% until January 1, 2023, when the interest rate adjusted to a fixed rate of 6.94%, which was determined by adding 3.00% to the daily average yield on United States Treasury securities adjusted to a constant maturity of five years, as made available by the Federal Reserve Board, with a minimum of 4.25%. As a result of the interest rate change, as of February 1, 2023, the fixed monthly payment of $56,882 increased to $78,098 which includes interest at the fixed rate, and principal, based on a twenty-five year amortization schedule. On March 13, 2024, our company sold the Hanover Square Shopping Center Property and repaid the mortgage loan for the Hanover Square Property. |
Off-Balance Sheet Arrangements
As of September 30, 2024 and December 31, 2023, we have no off-balance sheet arrangements.
Summary of Critical Accounting Policies
The preparation of condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to use judgment in the application of accounting policies, including making estimates and assumptions. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, or different assumptions were made, it is possible that different accounting policies would have been applied, resulting in different financial results or a different presentation of our financial statements. Below is a discussion of the accounting policies that we consider critical to an understanding of our financial condition and operating results that may require complex or significant judgment in their application or require estimates about matters which are inherently uncertain. A discussion of our significant accounting policies, including further discussion of the accounting policies described below, can be found in Note 2, “Summary of Significant Accounting Policies,” of our Condensed Consolidated Financial Statements. We believe that the application of these policies on a consistent basis enables us to provide useful and reliable financial information about our operating results and financial condition.
Revenue Recognition
Principal components of our total revenues for our retail center properties, flex center properties and STNL revenues include base rents and tenant reimbursements. We accrue minimum (base) rent on a straight-line basis over the terms of the respective leases which results in an unbilled rent asset or deferred rent liability being recorded on the balance sheet. Certain lease agreements contain provisions that grant additional rents based on tenants’ sales volumes (contingent or percentage rent) which we recognize when the tenants achieve the specified targets as defined in their lease agreements. We periodically review the valuation of the asset/liability resulting from the straight-line accounting treatment of our leases in light of any changes in lease terms, financial condition or other factors concerning our tenants.
Rents and Other Tenant Receivables
For our retail center properties, flex center properties and STNL properties, we record a tenant receivable for amounts due from tenants such as base rents, tenant reimbursements and other charges allowed under the lease terms. We periodically review tenant receivables for collectability and determine the need for an allowance for the uncollectible portion of accrued rents and other accounts receivable based upon customer creditworthiness (including expected recovery of a claim with respect to any tenants in bankruptcy), historical bad debt levels and current economic trends. We consider a receivable past due once it becomes delinquent per the terms of the lease. A past due receivable triggers certain events such as notices, fees and other actions per the lease.
Accounting for Leases
Our company adopted Accounting Standards Update (“ASU”) 2016-02, Leases (Topic 842) on January 1, 2022 using the modified retrospective approach within ASU 2018-11, which allows for the application date to be the beginning of the reporting period in which the entity first applies the new standard. Our company historically has not been and is not currently a “lessee” under any lease agreements, and thus did not have any arrangements requiring the recognition of lease assets or liabilities on its balance sheet. As a “lessor”, our company has active lease agreements with over 130 tenants across our portfolio of investment properties.
Upon the adoption of ASC No. 842, our company has elected the practical expedient permitting lessors to elect by class of underlying asset to not separate non-lease components (for example, maintenance services, including common area maintenance) from associated lease components (the “non-separation practical expedient”) if both of the following criteria are met: (1) the timing and pattern of transfer of the lease and non-lease component(s) are the same and (2) the lease component would be classified as an operating lease if it were accounted for separately.
42
If both criteria are met, the combined component is accounted for in accordance with ASC No. 842 if the lease component is the predominant component of the combined component; otherwise, the combined component is accounted for in accordance with the revenue recognition standard. Our company assessed the criteria above with respect to our operating leases and determined that they qualify for the non-separation practical expedient. As a result, we have accounted for and presented the revenues from these leases, including tenant reimbursements, as a single line item on our condensed consolidated statements of operations for the three and nine months ended September 30, 2024 and 2023.
Acquisition of Investments in Real Estate
The adoption of ASU 2017-01, as discussed in Note 2, “Summary of Significant Accounting Policies” of the condensed consolidated financial statements included in this report, has impacted our accounting framework for the acquisition of investment properties. Upon acquisition of investment properties, our company estimates the fair value of acquired tangible assets (consisting of land, buildings and improvements, and furniture, fixtures and equipment) and identified intangible assets and liabilities, including in-place leases, above- and below-market leases, tenant relationships and assumed debt based on evaluation of information and estimates available at that date. Fair values for these assets are not directly observable and estimates are based on comparable market data and other information which is subjective in nature, including estimated cash flow projections that utilize appropriate discount and capitalization rates and available market information.
Impairment of Long-Lived Assets
We periodically review investment properties for impairment on a property-by-property basis to identify any events or changes in circumstances that indicate that the carrying value of investment properties may not be recoverable. These circumstances include, but are not limited to, declines in the property’s cash flows, occupancy and fair market value. If any such events or changes in circumstances are identified, we perform a formal impairment analysis. We measure any impairment of investment property when the estimated undiscounted operating income before depreciation and amortization, is less than the carrying value of the property. To the extent impairment has occurred, we charge to income the excess of carrying value of the property over its estimated fair value. We estimate fair value using data such as operating income, estimated capitalization rates or multiples, leasing prospects and local market information. Our company also reviews its intangible assets for impairment whenever events or changes in circumstances indicate that the carrying value of its intangible assets may not be recoverable, but at least annually.
REIT Status
We are a Maryland corporation that has elected to be treated, for U.S. federal income tax purposes, as a REIT. We elected to be taxed as a REIT under the Internal Revenue Code for the year ended December 31, 2017 and have not revoked such election. A REIT is a corporate entity which holds real estate interests and must meet a number of organizational and operational requirements, including a requirement that it currently distribute at least 90% of its adjusted taxable income to stockholders. As a REIT, we generally will not be subject to corporate level federal income tax on our taxable income if we annually distribute 100% of our taxable income to our stockholders. If we fail to qualify as a REIT in any taxable year, we will be subject to regular federal and state corporate income taxes and may not be able to elect to qualify as a REIT for five subsequent taxable years. Our qualification as a REIT requires management to exercise significant judgment and consideration with respect to operational matters and accounting treatment. Therefore, we believe our REIT status is a critical accounting estimate.
Evaluation of Our Company’s Ability to Continue as a Going Concern
Under the accounting guidance related to the presentation of financial statements, our company is required to evaluate, on a quarterly basis, whether or not the entity’s current financial condition, including its sources of liquidity at the date that the condensed consolidated financial statements are issued, will enable the entity to meet its obligations as they come due arising within one year of the date of the issuance of our company’s condensed consolidated financial statements and to make a determination as to whether or not it is probable, under the application of this accounting guidance, that the entity will be able to continue as a going concern. Our company’s condensed consolidated financial statements have been presented on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. In applying applicable accounting guidance, management considered our company’s current financial condition and liquidity sources, including current funds available, forecasted future cash flows and our company’s obligations due over the next twelve months, as well as our company’s recurring business operating expenses.
43
The redemption date of our company’s mandatorily redeemable preferred stock is February 19, 2025 (the “Redemption Date”). On October 23, 2024, our company issued a notice of its intent to redeem 140,000 shares of its mandatorily redeemable preferred stock on November 25, 2024. Our company plans to use the $2,000,000 proceeds from the private placement of Operating Partnership Units and $1,500,000 in cash on hand to fund this redemption. Our company will require additional liquidity to fund the redemption of the remaining 60,000 shares prior to the Redemption Date. Our company expects to be able to generate this liquidity from a number of sources, including cash on hand, forecasted future cash flows for the periods prior to the Redemption Date, additional private placement issuances of Operating Partnership Units, and careful management of our company’s capital expenditures during the periods prior to the Redemption Date.
We have concluded that it is probable that we will be able to meet our obligations arising within one year of the date of issuance of these condensed consolidated financial statements within the parameters set forth in the accounting guidance. For additional information regarding our company’s liquidity, see Note 5 – Loans Payable and Note 8 – Commitments and Contingencies in the notes to our company’s condensed consolidated financial statements.
Liquidity and Capital Resources
Our business model is intended to drive growth through acquisitions. Access to the capital markets is an important factor for our continued growth and success. Our primary liquidity needs are funding for (1) operations, including operating expenses, corporate and administrative costs, payment of principal of, and interest on, outstanding indebtedness, and escrow and reserve payments associated with long-term debt financing for our properties; (2) investing needs, including property acquisitions and recurring capital expenditures; and (3) financing needs, including cash dividends and debt repayments.
Internal liquidity to fund operating needs are expected to be provided primarily by the rental receipts from our retail and flex center properties.
Cash Flows
At September 30, 2024, our consolidated cash and restricted cash on hand totaled $4,968,659 compared to consolidated cash on hand of $3,809,605 at December 31, 2023. Cash from operating activities, investing activities and financing activities for the nine months ended September 30, 2024 are as follows:
Operating Activities
During the nine months ended September 30, 2024, our cash provided by operating activities was $1,410,969 compared to cash provided by operating activities of $415,603 for the nine months ended September 30, 2023, an increase in cash provided by operating activities of $995,366.
Cash flows from operating activities has two components. The first component consists of net operating loss adjusted for non-cash operating activities. During the nine months ended September 30, 2024, operating activities adjusted for non-cash items resulted in net cash provided by operating activities of $1,519,643. During the nine months ended September 30, 2023, operating activities adjusted for non-cash items resulted in net cash used in operating activities of $432,710. The increase of $1,952,353 in cash flows from operating activities for the nine months ended September 30, 2024 was a result of improved net operating income from our investment properties and reduced management restructuring expenses of $1,846,329.
The second component consists of changes in assets and liabilities. Increases in assets and decreases in liabilities result in cash used in operations. Decreases in assets and increases in liabilities result in cash provided by operations. During the nine months ended September 30, 2024, net changes in asset and liability accounts resulted in $108,674 in cash used for operations. During the nine months ended September 30, 2023, net changes in asset and liability accounts resulted in $848,313 in cash provided by operations. This decrease of $956,987 in cash provided by operations resulting from changes in assets and liabilities is a result of decreased changes in accounts payable and accrued liabilities of $635,510, decreased changes in rent and other receivables, net, of $218,341, and decreased changes in other assets of $125,501, partially offset by increased changes in unbilled rent of $22,365.
The net of (i) the $1,519,643 cash provided by operations from the first category and (ii) the $108,674 cash used for operations from the second category resulted in a total increase of cash provided by operations of $1,410,969 for the nine months ended September 30, 2024.
44
Management believes that separately evaluating these two components of our company’s cash provided by operating activities provides management with additional insight into this GAAP measure. Management believes that separating changes in assets and liabilities, the second component, from net operating loss adjusted for non-cash operating activities, the first component, is a meaningful measure of our company’s operating performance, along with adjusted funds from operations, presented below.
Investing Activities
During the nine months ended September 30, 2024, our cash provided by investing activities was $2,300,540, compared to cash used in investing activities of $1,144,354 during the nine months ended September 30, 2023, an increase in cash provided by investing activities of $3,444,894.
During the nine months ended September 30, 2024, cash provided by investing activities consisted of $3,110,149 in cash received from the disposal of investment properties, offset by $145,345 in investment property acquisitions, including $100,891 in cash paid for the acquisition of the noncontrolling owner’s 16% interest in the Hanover Square Outparcel and $44,454 paid in cash for closing costs related to the Citibank Property acquisition, and $664,264 in capitalized expenditures, including $113,847 in building improvements, $2,300 in site improvements, $174,159 in leasing commissions and $373,958 in capitalized tenant improvements. During the nine months ended September 30, 2023, cash used in investing activities consisted of $1,144,354 in capitalized expenditures, including $194,570 in building improvements, $11,323 in site improvements, $317,155 in capitalized leasing commissions, and $621,306 in capitalized tenant improvements.
The non-cash investing activity for the nine months ended September 30, 2024, that did not affect our cash provided by investing activities, was the issuance of $2,400,000 in Operating Partnership Units for the acquisition of the Citibank Property and the accrual of capital expenditures of $74,105. There was no non-cash investing activity for the nine months ended September 30, 2023.
Financing Activities
During the nine months ended September 30, 2024, our cash used by financing activities was $2,552,455 compared to cash used by financing activities of $183,946 during the nine months ended September 30, 2023, an increase in cash used by financing activities of $2,368,509. During the nine months ended September 30, 2024, our cash used by financing activities consisted of $1,000,000 to repay the line of credit, short term, $754,398 in principal payments for our company’s mortgages, $685,659 in dividends and distributions and $77,226 for the Operating Partnership Unit redemption, $32,467 in repurchases of common stock, and $2,705 for the retirement of fractional shares resulting from the 2024 Reverse Stock Split. During the nine months ended September 30, 2023, cash used in financing activities consisted of $804,282 for mortgage debt principal payments, $374,665 for dividends and distributions and $4,999 for the retirement of fractional shares resulting from the Reverse Stock Split, partially offset by proceeds from the line of credit, short term, of $1,000,000.
Future Liquidity Needs
Liquidity for general operating needs and our company’s investment properties is generally provided by the rental receipts from our retail properties and flex center properties, and revenues from our hotel properties, if any. We expect to provide any liquidity for growth (acquisition of new investment properties) by raising additional investment capital. In addition, our company continually reviews and evaluates its outstanding mortgages payable for refinancing opportunities. While some of our mortgages payable are not pre-payable, some mortgages payable may present opportunities for refinancing.
The primary, non-operating liquidity needs of our company are $3,500,000 to redeem 140,000 shares of our mandatorily redeemable preferred stock on November 25, 2024, pursuant to the redemption notice issued on October 23, 2024, $1,500,000 to redeem the remaining 60,000 shares of our mandatorily redeemable preferred stock by February, 2025, $90,737 to pay the dividends and distributions to our common stockholders and Operating Partnership Unit holders, $100,000 to pay the dividends to holders of our mandatorily redeemable preferred stock that were declared on October 3, 2024 and payable on October 21, 2024 to holders of record on October 16, 2024, and $208,232 in principal payments due on our mortgages payable during the remaining three months ending December 31, 2024. In addition to liquidity required to fund these dividends and principal payments, we may also incur some level of capital expenditures for our existing properties that cannot be passed on to our tenants. Our company plans to pay these obligations through a combination of cash on hand, potential dispositions and operating cash.
45
To meet these future liquidity needs, our company has the following resources:
· |
$3,121,333 in unrestricted cash as of September 30, 2024; |
| ● | $2,000,000 in proceeds from the private placement of Operating Partnership Units that closed on October 11, 2024; |
| ● | $1,847,326 held in lender reserves for the purposes of tenant improvements, leasing commissions, real estate taxes and insurance premiums; |
| ● | additional private placement issuances of Common Shares and/or Operating Partnership Units; |
· |
Our company’s $4,000,000 line of credit with Wells Fargo Bank, National Association, which has an available balance of $4,000,000 as of September 30, 2024, and which matures on September 30, 2026; and |
· |
Cash generated from operations during the remaining three months ending December 31, 2024, if any. |
Results of Operations
Three months ended September 30, 2024
Revenues
Total revenue was $2,336,925 for the three months ended September 30, 2024, consisting of $1,565,896 in revenues from retail center properties, $676,754 from flex center properties and $94,275 from STNL properties. Total revenues for the three months ended September 30, 2024 decreased by $251,815 over the three months ended September 30, 2023, resulting from reduced revenues from the sale of the Hanover Square Property partially offset by increased revenues from flex center properties and STNL properties.
|
|
For the three months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Revenues |
|
|
|
|
|
|
|
|
|
Retail center properties |
|
$ |
1,565,896 |
|
$ |
1,874,188 |
|
$ |
(308,292) |
Flex center properties |
|
|
676,754 |
|
|
658,246 |
|
|
18,508 |
Single tenant net lease properties |
|
|
94,275 |
|
|
56,306 |
|
|
37,969 |
Total Revenues |
|
$ |
2,336,925 |
|
$ |
2,588,740 |
|
$ |
(251,815) |
Revenues from retail center properties were $1,565,896 for the three months ended September 30, 2024, a decrease of $308,292 from retail center property revenues for the three months ended September 30, 2023. Increased revenues of $27,582 from the Franklin Square Property and $22,014 from the Lancer Center Property due to new leasing activity and increasing rents, were offset by reduced revenues of $1,717 from the Ashley Plaza Property, and $28,823 from the Salisbury Marketplace Property, due to reduced occupancy, and reduced revenues of $327,348 due to the sale of the Hanover Square Property on March 13, 2024.
|
|
For the three months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Retail Center Properties |
|
|
|
|
|
|
|
|
|
Franklin Square Property |
|
$ |
624,136 |
|
$ |
596,554 |
|
$ |
27,582 |
Hanover Square Property |
|
|
— |
|
|
327,348 |
|
|
(327,348) |
Ashley Plaza Property |
|
|
379,445 |
|
|
381,162 |
|
|
(1,717) |
Lancer Center Property |
|
|
337,570 |
|
|
315,556 |
|
|
22,014 |
Salisbury Property |
|
|
224,745 |
|
|
253,568 |
|
|
(28,823) |
|
|
$ |
1,565,896 |
|
$ |
1,874,188 |
|
$ |
(308,292) |
Revenues from flex center properties were $676,754 for the three months ended September 30, 2024, an increase of $18,508 over revenues from flex center properties for the three months ended September 30, 2023.
46
Revenues from the Parkway Property and the Greenbrier Business Center Property increased by $4,120 and $11,924, respectively, both due to new leasing activity, and revenues increased from the Brookfield Center Property by $2,464 due to general rent increases.
|
|
For the three months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Flex Center Properties |
|
|
|
|
|
|
|
|
|
Brookfield Center Property |
|
$ |
214,084 |
|
$ |
211,620 |
|
$ |
2,464 |
Greenbrier Business Center Property |
|
|
257,025 |
|
|
245,101 |
|
|
11,924 |
Parkway Center Property |
|
|
205,645 |
|
|
201,525 |
|
|
4,120 |
|
|
$ |
676,754 |
|
$ |
658,246 |
|
$ |
18,508 |
Revenues from STNL properties were $94,275 for the three months ended September 30, 2024, an increase of $37,969 from revenues from STNL properties for the three months ended September 30, 2023, due to an annual rent escalation for the T-Mobile Property and the acquisition of the Citibank Property.
|
|
For the three months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Single Tenant Net Lease Properties |
|
|
|
|
|
|
|
|
|
East Cost Wings Property (Ashley Plaza) |
|
$ |
26,628 |
|
$ |
26,628 |
|
$ |
— |
T-Mobile Property (Ashley Plaza) |
|
|
29,947 |
|
|
29,678 |
|
|
269 |
Citibank Property |
|
|
37,700 |
|
|
— |
|
|
37,700 |
|
|
$ |
94,275 |
|
$ |
56,306 |
|
$ |
37,969 |
Operating Expenses
Total operating expenses were $2,033,653 for the three months ended September 30, 2024, consisting of $389,439 in expenses from retail center properties, $162,800 in expenses from flex center properties, $8,188 in expenses from the STNL properties, $261,670 in legal, accounting and other professional fees, $238,189 in corporate general and administrative expenses, and $973,367 in depreciation and amortization.
|
|
For the three months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Operating Expenses |
|
|
|
|
|
|
|
|
|
Retail center properties (1) |
|
$ |
389,439 |
|
$ |
461,215 |
|
$ |
(71,776) |
Flex center properties (2) |
|
|
162,800 |
|
|
183,750 |
|
|
(20,950) |
Single tenant net lease properties |
|
|
8,188 |
|
|
7,696 |
|
|
492 |
Total Investment Property Operating Expenses |
|
|
560,427 |
|
|
652,661 |
|
|
(92,234) |
Legal, accounting and other professional fees (3) |
|
|
261,670 |
|
|
237,562 |
|
|
24,108 |
Corporate general and administrative expenses |
|
|
238,189 |
|
|
162,649 |
|
|
75,540 |
Management restructuring expenses |
|
|
— |
|
|
1,452,904 |
|
|
(1,452,904) |
Depreciation and amortization |
|
|
973,367 |
|
|
1,149,664 |
|
|
(176,297) |
Total Operating Expenses |
|
$ |
2,033,653 |
|
$ |
3,655,440 |
|
$ |
(1,621,787) |
(1) |
Includes bad debt expense of $15,423 and $2,083 for the three months ended September 30, 2024 and 2023, respectively. |
(2) |
Includes bad debt expense of $0 and $3,586 for the three months ended September 30, 2024 and 2023, respectively. |
(3) |
Includes $174,532 and $120,005 in expenses paid to the Consultant pursuant to the initial Consulting Agreement and subsequent Staffing Agreement for the three months ended September 30, 2024 and 2023, respectively. |
47
Operating expenses from retail center properties were $389,439 for the three months ended September 30, 2024, a decrease of $71,776 from retail center property operating expenses for the three months ended September 30, 2023. Decreased operating expenses of $10,638 from the Franklin Square Property due to reduced building repair expenses, and $79,637 resulting from the sale of the Hanover Square Property, were partially offset by increased operating expenses of $10,552 from the Ashley Plaza Property due to increased building repair and professional fee expenses, $7,527 from the Lancer Center Property and $420 from the Salisbury Property, both due to minor increases in miscellaneous operating expenses.
|
|
For the three months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Retail Center Properties |
|
|
|
|
|
|
|
|
|
Franklin Square Property |
|
$ |
149,003 |
|
$ |
159,641 |
|
$ |
(10,638) |
Hanover Square Property (1) |
|
|
2,495 |
|
|
82,132 |
|
|
(79,637) |
Ashley Plaza Property |
|
|
79,006 |
|
|
68,454 |
|
|
10,552 |
Lancer Center Property (2) |
|
|
103,738 |
|
|
96,211 |
|
|
7,527 |
Salisbury Property |
|
|
55,197 |
|
|
54,777 |
|
|
420 |
Total |
|
$ |
389,439 |
|
$ |
461,215 |
|
$ |
(71,776) |
(1)Includes bad debt expense of $2,472 and $0 for the three months ended September 30, 2024 and 2023, respectively.
| (2) | Includes bad debt expense of $12,951 and $2,083 for the three months ended September 30, 2024 and 2023, respectively. |
Operating expenses from flex center properties were $162,800 for the three months ended September 30, 2024, a decrease of $20,950 over flex center property operating expenses for the three months ended September 30, 2023. Decreased operating expenses consisted of $3,129 from the Greenbrier Business Center Property due to decreased building repair expenses, $2,740 from the Brookfield Center Property due to a minor decrease in miscellaneous operating expenses, and $15,081 from the Parkway Property due to decreased building repair expenses.
|
|
For the three months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Flex Center Properties |
|
|
|
|
|
|
|
|
|
Brookfield Center Property |
|
$ |
59,823 |
|
$ |
62,563 |
|
$ |
(2,740) |
Greenbrier Business Center Property |
|
|
55,167 |
|
|
58,296 |
|
|
(3,129) |
Parkway Center Property (1) |
|
|
47,810 |
|
|
62,891 |
|
|
(15,081) |
|
|
$ |
162,800 |
|
$ |
183,750 |
|
$ |
(20,950) |
| (1) | Includes bad debt expense of $0 and $3,586 for the three months ended September 30, 2024 and 2023, respectively. |
Operating expenses from STNL properties were $8,188 for the three months ended September 30, 2024, an increase of $492 from operating expenses from STNL properties for the three months ended September 30, 2023, due to increased operating expenses of $398 from the T-Mobile Property and $94 for the East Coast Wings Property.
|
|
For the three months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Single Tenant Net Lease Properties |
|
|
|
|
|
|
|
|
|
East Cost Wings Property (Ashley Plaza) |
|
$ |
3,732 |
|
$ |
3,638 |
|
$ |
94 |
T-Mobile Property (Ashley Plaza) |
|
|
4,456 |
|
|
4,058 |
|
|
398 |
Citibank Property |
|
|
— |
|
|
— |
|
|
— |
|
|
$ |
8,188 |
|
$ |
7,696 |
|
$ |
492 |
48
Operating Income (Loss)
Operating income for the three months ended September 30, 2024 was $303,272, an increase of $1,369,972 from the operating loss of $1,066,700 for the three months ended September 30, 2023. This was a result of decreased management restructuring expenses of $1,452,904 and decreased depreciation and amortization expenses of $176,297, partially offset by decreased investment property operating income of $159,581, increased legal, accounting and other professional fees of $24,108, and increased corporate general and administrative expenses of $75,540.
Interest Expense
Interest expense was $730,922 and $900,182 for the three months ended September 30, 2024 and 2023, respectively, as follows:
|
|
For the three months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Franklin Square |
|
$ |
136,036 |
|
$ |
136,036 |
|
$ |
— |
Hanover Square |
|
|
— |
|
|
169,755 |
|
|
(169,755) |
Ashley Plaza |
|
|
105,528 |
|
|
107,697 |
|
|
(2,169) |
Brookfield Center |
|
|
47,850 |
|
|
48,780 |
|
|
(930) |
Parkway Center |
|
|
63,957 |
|
|
46,851 |
|
|
17,106 |
Wells Fargo Mortgage Facility |
|
|
210,065 |
|
|
229,655 |
|
|
(19,590) |
Amortization and preferred stock dividends on mandatorily redeemable preferred stock |
|
|
166,965 |
|
|
161,408 |
|
|
5,557 |
Other interest |
|
|
521 |
|
|
— |
|
|
521 |
Total interest expense |
|
$ |
730,922 |
|
$ |
900,182 |
|
$ |
(169,260) |
Total interest expense for the three months ended September 30, 2024 decreased by $169,260 over the three months ended September 30, 2023. This decrease was a result of decreased interest of $169,755 from the sale of the Hanover Square Shopping Center Property, decreased interest expense from each of the Ashley Plaza mortgage of $2,169, the Brookfield mortgage of $930, and the Wells Fargo Mortgage Facility of $19,950, partially offset by increased interest from the Parkway Mortgage of $17,106, increased amortization and preferred dividends on the Company’s mandatorily redeemable preferred stock of $5,557, and increased other interest of $521. Interest expense above includes non-cash amortization of discounts and capitalized issuance costs related to the mandatorily redeemable preferred stock. See Note 5 of the accompanying notes to the condensed consolidated financial statements.
Other Income
During the three months ended September 30, 2024, other income was $14,824, a decrease of $5,698 from other income of $20,522 for the three months ended September 30, 2023. Other income for the three months ended September 30, 2024 consisted of $14,824 in interest income. Other income for the three months ended September 30, 2023 consisted of $12,337 in income related to the fair value change of the interest rate caps, and interest income of $8,185.
Other Expense
During the three months ended September 30, 2024, other expense was $105,123, an increase of $105,123 from other expense of $0 for the three months ended September 30, 2023. Other expense for the three months ended September 30, 2024 consisted of $105,123 in expense related to the fair value change of the interest rate cap.
Net Loss
Net loss was $517,949 for the three months ended September 30, 2024, before adjustments for net income (loss) attributable to noncontrolling interests. After adjusting for noncontrolling interests, the net loss attributable to our common stockholders was $526,996. Net loss was $1,946,360 for the three months ended September 30, 2023, before adjustments for net income (loss) attributable to noncontrolling interests. After adjusting for noncontrolling interests, the net loss attributable to Medalist common stockholders was $1,948,827, for the three months ended September 30, 2023.
49
Net loss for the three months ended September 30, 2024 decreased by $1,428,411 over the three months ended September 30, 2023, before adjustments for net loss attributable to noncontrolling interests. After adjusting for noncontrolling interests, the net loss attributable to Medalist common stockholders for the three months ended September 30, 2024 decreased by $1,421,831 over the net loss from the three months ended September 30, 2023.
Nine months ended September 30, 2024
Revenues
Total revenue was $7,209,720 for the nine months ended September 30, 2024, consisting of $4,955,305 in revenues from retail center properties, $2,008,056 from flex center properties and $246,359 from STNL properties. Total revenues for the nine months ended September 30, 2024 decreased by $355,897 over the nine months ended September 30, 2023, resulting primarily from the sale of the Hanover Square Property.
|
|
For the nine months ended |
|
|
|
|
||||
|
|
September 30, |
|
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|
|||
Revenues |
|
|
|
|
|
|
|
|
|
|
Retail center properties |
|
$ |
4,955,305 |
|
$ |
5,557,045 |
|
$ |
(601,740) |
|
Flex center properties |
|
|
2,008,056 |
|
|
1,839,675 |
|
|
168,381 |
|
Single tenant net lease properties |
|
|
246,359 |
|
|
168,897 |
|
|
77,462 |
|
Total Revenues |
|
$ |
7,209,720 |
|
$ |
7,565,617 |
|
$ |
(355,897) |
|
Revenues from retail center properties were $4,955,305 for the nine months ended September 30, 2024, a decrease of $601,740 from retail center property revenues for the nine months ended September 30, 2023. Increased revenues of $80,843 from the Franklin Square Property and $66,385 from the Lancer Center Property due to new leasing activity, were offset by reduced revenues of $13,571 from the Ashley Plaza Property, and $55,601 from the Salisbury Marketplace Property, due to reduced occupancy, and reduced revenues of $679,796 due to the sale of the Hanover Square Property on March 13, 2024.
|
|
For the nine months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Retail Center Properties |
|
|
|
|
|
|
|
|
|
Franklin Square Property |
|
$ |
1,862,587 |
|
$ |
1,781,744 |
|
$ |
80,843 |
Hanover Square Property |
|
|
307,325 |
|
|
987,121 |
|
|
(679,796) |
Ashley Plaza Property |
|
|
1,118,078 |
|
|
1,131,649 |
|
|
(13,571) |
Lancer Center Property |
|
|
992,362 |
|
|
925,977 |
|
|
66,385 |
Salisbury Property |
|
|
674,953 |
|
|
730,554 |
|
|
(55,601) |
|
|
$ |
4,955,305 |
|
$ |
5,557,045 |
|
$ |
(601,740) |
Revenues from flex center properties were $2,008,056 for the nine months ended September 30, 2024, an increase of $168,381 over revenues from flex center properties for the nine months ended September 30, 2023 due to increased revenues from the Parkway Property of $25,093 and the Greenbrier Business Center Property of $130,027, both due to new leasing activity, and the Brookfield Center Property of $13,261 due to general rent increases.
|
|
For the nine months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Flex Center Properties |
|
|
|
|
|
|
|
|
|
Brookfield Center Property |
|
$ |
642,467 |
|
$ |
629,206 |
|
$ |
13,261 |
Greenbrier Business Center Property |
|
|
761,557 |
|
|
631,530 |
|
|
130,027 |
Parkway Center Property |
|
|
604,032 |
|
|
578,939 |
|
|
25,093 |
|
|
$ |
2,008,056 |
|
$ |
1,839,675 |
|
$ |
168,381 |
50
Revenues from STNL properties were $246,359 for the nine months ended September 30, 2024, an increase of $77,462 from revenues from STNL properties for the nine months ended September 30, 2023, due to increased revenues from a lease escalation for the T-Mobile Property and the acquisition of the Citibank Property, partially offset by a slight decline in revenues from the East Coast Wings Property due to lower common area maintenance reimbursement revenues.
|
|
For the nine months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Single Tenant Net Lease Properties |
|
|
|
|
|
|
|
|
|
East Cost Wings Property (Ashley Plaza) |
|
$ |
79,742 |
|
$ |
79,884 |
|
$ |
(142) |
T-Mobile Property (Ashley Plaza) |
|
|
89,744 |
|
|
89,013 |
|
|
731 |
Citibank Property |
|
|
76,873 |
|
|
— |
|
|
76,873 |
|
|
$ |
246,359 |
|
$ |
168,897 |
|
$ |
77,462 |
Operating Expenses
Total operating expenses were $6,693,578 for the nine months ended September 30, 2024, consisting of $1,222,925 in expenses from retail center properties, $500,142 in expenses from flex center properties, $23,697 in expenses from the STNL properties, $277,500 in share based compensation expenses, $941,244 in legal, accounting and other professional fees, $748,928 in corporate general and administrative expenses, and $2,979,142 in depreciation and amortization.
|
|
For the nine months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Operating Expenses |
|
|
|
|
|
|
|
|
|
Retail center properties (1) |
|
$ |
1,222,925 |
|
$ |
1,508,180 |
|
$ |
(285,255) |
Flex center properties (2) |
|
|
500,142 |
|
|
566,355 |
|
|
(66,213) |
Single tenant net lease properties |
|
|
23,697 |
|
|
23,174 |
|
|
523 |
Total Investment Property Operating Expenses |
|
|
1,746,764 |
|
|
2,097,709 |
|
|
(350,945) |
Share based compensation expenses |
|
|
277,500 |
|
|
— |
|
|
277,500 |
Legal, accounting and other professional fees (3) |
|
|
941,244 |
|
|
1,228,262 |
|
|
(287,018) |
Corporate general and administrative expenses |
|
|
748,928 |
|
|
364,868 |
|
|
384,060 |
Management restructuring expenses |
|
|
— |
|
|
1,846,329 |
|
|
(1,846,329) |
Loss on impairment |
|
|
— |
|
|
50,859 |
|
|
(50,859) |
Depreciation and amortization |
|
|
2,979,142 |
|
|
3,459,262 |
|
|
(480,120) |
Total Operating Expenses |
|
$ |
6,693,578 |
|
$ |
9,047,289 |
|
$ |
(2,353,711) |
(1) |
Includes bad debt expense of $29,087 and $18,578 for the nine months ended September 30, 2024 and 2023, respectively. |
(2) |
Includes bad debt expense of $8,556 (net of a recovery of $5,500 that was recorded in a prior period and collected during the nine months ended September 30, 2024) and $31,290 for the nine months ended September 30, 2024 and 2023, respectively. |
(3) |
Includes $558,029 and $407,018 in expenses paid to the Consultant pursuant to the initial Consulting Agreement and subsequent Staffing Agreement for the nine months ended September 30, 2024 and 2023, respectively. |
Operating expenses for retail center properties were $1,222,925 for the nine months ended September 30, 2024, a decrease of $285,255 from retail center property operating expenses for the nine months ended September 30, 2023. Operating expenses decreased for all of our company’s properties, including $57,625 from the Salisbury Property, $140,181 from the Hanover Square Property, $48,657 from the Franklin Square Property, $9,275 from the Ashley Plaza Property, and $29,517 from the Lancer Center Property, primarily from the elimination of the asset management fees paid by the properties to our company’s former Manager, and from the sale of the Hanover Square Property on March 13, 2024.
51
|
|
For the nine months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Retail Center Properties |
|
|
|
|
|
|
|
|
|
Franklin Square Property |
|
$ |
477,987 |
|
$ |
526,644 |
|
$ |
(48,657) |
Hanover Square Property (1) |
|
|
108,695 |
|
|
248,876 |
|
|
(140,181) |
Ashley Plaza Property |
|
|
217,813 |
|
|
227,088 |
|
|
(9,275) |
Lancer Center Property (2) |
|
|
281,007 |
|
|
310,524 |
|
|
(29,517) |
Salisbury Property (3) |
|
|
137,423 |
|
|
195,048 |
|
|
(57,625) |
|
|
$ |
1,222,925 |
|
$ |
1,508,180 |
|
$ |
(285,255) |
(1)Includes bad debt expense of $16,136 and $0 for the nine months ended September 30, 2024 and 2023, respectively.
| (2) | Includes bad debt expense of $12,951 and $2,208 for the nine months ended September 30, 2024 and 2023, respectively. |
(3)Includes bad debt expense of $0 and $16,370 for the nine months ended September 30, 2024 and 2023, respectively.
Operating expenses from flex center properties were $500,142 for the nine months ended September 30, 2024, a decrease of $66,213 over flex center property operating expenses for the nine months ended September 30, 2023 due to decreased operating expenses from the Greenbrier Business Center Property of $27,488, from the Parkway Property of $26,358, and from the Brookfield Center Property of $12,367, primarily from the elimination of the asset management fees paid by the properties to our company’s former Manager.
|
|
For the nine months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Flex Center Properties |
|
|
|
|
|
|
|
|
|
Brookfield Center Property |
|
$ |
180,586 |
|
$ |
192,953 |
|
$ |
(12,367) |
Greenbrier Business Center Property (1) |
|
|
180,213 |
|
|
207,701 |
|
|
(27,488) |
Parkway Center Property (2) |
|
|
139,343 |
|
|
165,701 |
|
|
(26,358) |
|
|
$ |
500,142 |
|
$ |
566,355 |
|
$ |
(66,213) |
| (1) | Includes bad debt expense of $8,556 (net of a recovery of $5,500 that was recorded in a prior period and collected during the nine months ended September 30, 2024) and $25,170 for the nine months ended September 30, 2024 and 2023, respectively. |
| (2) | Includes bad debt expense of $0 and $6,120 for the nine months ended September 30, 2024 and 2023, respectively. |
Operating expenses from STNL properties were $23,697 for the nine months ended September 30, 2024, an increase of $523 from operating expenses from STNL properties for the nine months ended September 30, 2023, due to increased operating expenses from the T-Mobile Property of $245 and increased operating expenses of $278 for the East Coast Wings Property.
|
|
For the nine months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Single Tenant Net Lease Properties |
|
|
|
|
|
|
|
|
|
East Cost Wings Property (Ashley Plaza) |
|
$ |
11,170 |
|
$ |
10,892 |
|
$ |
278 |
T-Mobile Property (Ashley Plaza) |
|
|
12,527 |
|
|
12,282 |
|
|
245 |
Citibank Property |
|
|
— |
|
|
— |
|
|
— |
|
|
$ |
23,697 |
|
$ |
23,174 |
|
$ |
523 |
Operating Income (Loss)
Operating income for the nine months ended September 30, 2024 was $3,283,807, an increase of $4,765,479 from the operating loss of $1,481,672 for the nine months ended September 30, 2023. This increase was a result of decreased legal, accounting and other
52
professional fees of $287,018, decreased management restructuring expenses of $1,846,329, decreased loss on impairment of $50,859, and decreased depreciation and amortization expenses of $480,120, partially offset by decreased investment property operating income of $4,952, increased share based compensation expenses of $277,500, and increased corporate general and administrative expenses of $384,060.
Interest Expense
Interest expense was $2,331,030 and $2,612,642 for the nine months ended September 30, 2024 and 2023, respectively, as follows:
|
|
For the nine months ended |
|
|
|
||||
|
|
September 30, |
|
|
|||||
|
|
2024 |
|
2023 |
|
Increase / |
|||
|
|
(unaudited) |
|
(unaudited) |
|
(Decrease) |
|||
Franklin Square |
|
$ |
405,305 |
|
$ |
403,904 |
|
$ |
1,401 |
Hanover Square |
|
|
129,248 |
|
|
516,367 |
|
|
(387,119) |
Ashley Plaza |
|
|
316,009 |
|
|
321,281 |
|
|
(5,272) |
Brookfield Center |
|
|
143,268 |
|
|
145,513 |
|
|
(2,245) |
Parkway Center |
|
|
191,266 |
|
|
88,960 |
|
|
102,306 |
Wells Fargo Mortgage Facility |
|
|
629,468 |
|
|
656,314 |
|
|
(26,846) |
Wells Fargo Line of Credit |
|
|
15,144 |
|
|
— |
|
|
15,144 |
Amortization and preferred stock dividends on mandatorily redeemable preferred stock |
|
|
496,621 |
|
|
480,303 |
|
|
16,318 |
Other interest |
|
|
4,701 |
|
|
— |
|
|
4,701 |
Total interest expense |
|
$ |
2,331,030 |
|
$ |
2,612,642 |
|
$ |
(281,612) |
Total interest expense for the nine months ended September 30, 2024 decreased by $281,612 over the nine months ended September 30, 2023. This decrease was a result of decreased interest expense from each of the Ashley Plaza mortgage of $5,272, the Brookfield mortgage of $2,245, the sale of the Hanover Square Shopping Center Property of $387,119, and the Wells Fargo Mortgage Facility of $26,846, partially offset by increased interest from the Franklin Square Mortgage of $1,401, the Parkway Mortgage of $102,306, the Wells Fargo Line of Credit of $15,144, amortization and preferred dividends on the Company’s mandatorily redeemable preferred stock of $16,318, and other interest of $4,701. Interest expense above includes non-cash amortization of discounts and capitalized issuance costs related to the mandatorily redeemable preferred stock. See Note 5 of the accompanying notes to the condensed consolidated financial statements.
Other Income
During the nine months ended September 30, 2024, other income was $40,486, a decrease of $11,763 from other income of $52,249 for the nine months ended September 30, 2023. Other income for the nine months ended September 30, 2024 consisted of interest income of $40,486. Other income for the nine months ended September 30, 2023 consisted of $24,674 in gain related to the fair value change of the interest rate cap and interest income of $27,575.
Other Expense
During the nine months ended September 30, 2024, other expense was $76,985, an increase of $76,985 from other expense of $0 for the nine months ended September 30, 2023. Other expense for the nine months ended September 30, 2024 consisted of $76,985 in expense related to the fair value change of the interest rate cap.
Net Income (Loss)
Net income was $916,278 for the nine months ended September 30, 2024, before adjustments for net income attributable to noncontrolling interests. After adjusting for noncontrolling interests, the net income attributable to our common stockholders was $308,700. Net loss was $4,042,065 for the nine months ended September 30, 2023, before adjustments for net loss attributable to noncontrolling interests. After adjusting for noncontrolling interests, the net loss attributable to Medalist common stockholders was $4,047,786, for the nine months ended September 30, 2023.
53
Net income for the nine months ended September 30, 2024 increased by $4,958,343 over the net loss from the nine months ended September 30, 2023, before adjustments for net loss attributable to noncontrolling interests. After adjusting for noncontrolling interests, the net income attributable to Medalist common stockholders for the nine months ended September 30, 2024 increased by $4,356,486 over the net loss from the nine months ended September 30, 2023.
Funds from Operations
We use funds from operations (“FFO”), a non-GAAP measure, as an alternative measure of our operating performance, specifically as it relates to results of operations and liquidity. We compute FFO in accordance with standards established by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”) in its March 1995 White Paper (as amended in November 1999, April 2002 and December 2018). As defined by NAREIT, FFO represents net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus real estate related depreciation and amortization (excluding amortization of loan origination costs and above and below market leases) and after adjustments for unconsolidated partnerships and joint ventures. Most industry analysts and equity REITs, including us, consider FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses on dispositions and excluding depreciation, FFO is a helpful tool that can assist in the comparison of the operating performance of a company’s real estate between periods, or as compared to different companies. Management uses FFO as a supplemental measure to conduct and evaluate our business because there are certain limitations associated with using GAAP net income alone as the primary measure of our operating performance. Historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time, while historically real estate values have risen or fallen with market conditions. Accordingly, we believe FFO provides a valuable alternative measurement tool to GAAP when presenting our operating results.
NAREIT’s December 2018 White Paper states, “FFO of a REIT includes the FFO of all consolidated properties, including consolidated, partially owned affiliates”. Additionally, since the adjustments to GAAP net income, such as depreciation and amortization, used in the reconciliation of net income (loss) to determine FFO are not allocated between stockholders and noncontrolling interests (i.e., 100% of depreciation and amortization are “added back” without reduction to reflect the noncontrolling owners’ interest in such items), our company believes that the appropriate starting point for the calculation is the net income (loss) before allocation to noncontrolling interests. This allows our company to use FFO as a tool to measure the overall performance of its investment properties, as a whole, not just the portion of the investment properties controlled by our company’s stockholders.
Below is our company’s FFO, which is a non-GAAP measurement, for the nine months ended September 30, 2024 and 2023:
|
|
For the nine months ended |
||||
|
|
September 30, |
||||
|
|
2024 |
|
2023 |
||
|
|
(unaudited) |
|
(unaudited) |
||
Net income (loss) |
|
$ |
916,278 |
|
|
(4,042,065) |
Depreciation of tangible real property assets (1) |
|
|
1,778,550 |
|
|
2,036,047 |
Depreciation of tenant improvements (2) |
|
|
576,807 |
|
|
624,760 |
Amortization of tenant improvement lease incentives (3) |
|
|
2,223 |
|
|
— |
Amortization of leasing commissions (4) |
|
|
145,172 |
|
|
108,162 |
Amortization of intangible assets (5) |
|
|
478,613 |
|
|
690,293 |
Gain on disposal of investment property (6) |
|
|
(2,819,502) |
|
|
— |
Loss on impairment (6) |
|
|
— |
|
|
50,859 |
Loss on extinguishment of debt (7) |
|
|
51,837 |
|
|
— |
Funds from operations |
|
$ |
1,129,978 |
|
$ |
(531,944) |
(1) |
Depreciation expense for buildings, site improvements and furniture and fixtures. |
(2) |
Depreciation of tenant improvements, including those (i) acquired as part of the purchase of the retail center and flex center properties and (ii) constructed by our company for the retail center properties and flex center property subsequent to their acquisition. |
(3) |
Amortization of tenant lease incentives paid subsequent to the acquisition of the properties. |
(4) |
Amortization of leasing commissions paid subsequent to the acquisition of the properties. |
54
(5) |
Amortization of intangible assets acquired as part of the purchase of the retail center properties and flex center property, including leasing commissions, leases in place and legal and marketing costs. |
(6) |
NAREIT’s December 2018 White Paper provides guidance for the treatment of impairment write-downs. Specifically, “To the extent there is an impairment write-down of depreciable real estate … related to a REIT’s main business, the write-down is excluded from FFO (i.e., adjusted from net income in calculating FFO).” Additionally, NAREIT’s December 2018 White Paper provides guidance on gains or losses on the sale of assets, stating “the REIT has the option to include or exclude such gains and losses in the calculation of FFO.” |
(7) |
Consistent with the treatment of impairment write-downs, our company includes an adjustment for its loss on extinguishment of debt. |
NAREIT’s December 2018 White Paper encourages companies reporting FFO to “make supplemental disclosure of all material non-cash revenues and expenses affecting their results for each period.” We believe that the computation of FFO in accordance with NAREIT’s definition includes certain items that are not indicative of the results provided by our operating portfolio and affect the comparability of our period-over-period performance. These items include non-cash items such as amortization of loans and above and below market leases, unbilled rent arising from applying straight line rent revenue recognition and share-based compensation expenses. Additionally, the impact of capital expenditures, including tenant improvement and leasing commissions, net of reimbursements of such expenditures by property escrow funds, is included in our calculation of AFFO. Therefore, in addition to FFO, management uses Adjusted FFO (“AFFO”), which we define to exclude such items. Management believes that these adjustments are appropriate in determining AFFO as their exclusion is not indicative of the operating performance of our assets. In addition, we believe that AFFO is a useful supplemental measure for the investing community to use in comparing us to other REITs as many REITs provide some form of adjusted or modified FFO. However, there can be no assurance that AFFO presented by us is comparable to the adjusted or modified FFO of other REITs.
Total AFFO for the nine months ended September 30, 2024 and 2023 was as follows:
|
|
For the nine months ended |
||||
|
|
September 30, |
||||
|
|
2024 |
|
2023 |
||
|
|
(unaudited) |
|
(unaudited) |
||
Funds from operations |
|
$ |
1,129,978 |
|
$ |
(531,944) |
Amortization of above market leases (1) |
|
|
35,405 |
|
|
75,437 |
Amortization of below market leases (2) |
|
|
(228,803) |
|
|
(287,341) |
Straight line rent (3) |
|
|
(62,487) |
|
|
(84,852) |
Capital expenditures (4) |
|
|
(738,369) |
|
|
(1,144,354) |
Decrease (increase) in fair value of interest rate cap (5) |
|
|
76,985 |
|
|
(24,674) |
Amortization of loan issuance costs (6) |
|
|
71,299 |
|
|
80,967 |
Amortization of preferred stock discount and offering costs (7) |
|
|
196,621 |
|
|
180,303 |
Share-based compensation (8) |
|
|
277,500 |
|
|
— |
Bad debt expense (9) |
|
|
37,643 |
|
|
49,868 |
Adjusted funds from operations (AFFO) |
|
$ |
795,772 |
|
$ |
(1,686,590) |
(1) |
Adjustment to FFO resulting from non-cash amortization of intangible assets. |
(2) |
Adjustment to FFO resulting from non-cash amortization of intangible liabilities. |
(3) |
Adjustment to FFO resulting from non-cash revenues recognized as a result of applying straight line revenue recognition for the retail center properties and flex center properties. |
(4) |
Adjustment to FFO for capital expenditures, including capitalized leasing commissions, tenant improvements, building and site improvements and purchases of furniture, fixtures and equipment that have not been reimbursed by property escrow accounts. See Investing Activities, above, for detail of capital expenditures. |
(5) |
Adjustment to FFO resulting from non-cash expenses recognized as a result of decreases in the fair value of the interest rate cap for the Parkway Property. |
55
(6) |
Adjustment to FFO for amortization of non-cash expenses recognized as a result of amortizing loan issuance costs over the terms of the respective mortgages. |
(7) |
Adjustment to FFO for amortization of non-cash expenses recognized as a result of amortizing the preferred stock discount over its five-year term. |
(8) |
Adjustment to FFO for amortization of non-cash expenses recognized as a result of amortizing the preferred stock offering costs over its five-year term. |
(9) |
NAREIT’s December 2018 White Paper provides guidance on non-cash revenues and expenses, stating, “To provide an opportunity for consistent analysis of operating results among REITs, NAREIT encourages those reporting FFO to make supplemental disclosure of all material non-cash revenues and expenses affecting their results for each period.” Our company has elected to include non-cash expenses (bad debt expense) in its calculation of AFFO. |
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We have omitted a discussion of quantitative and qualitative disclosures about market risk because, as a smaller reporting company, we are not required to provide such information.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as such term is defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act of 1934, as amended (the “Exchange Act”)), that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is processed, recorded, summarized and reported within the time periods specified in the rules and regulations of the SEC and that such information is accumulated and communicated to management, including our Chief Executive Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
We have carried out an evaluation, under the supervision and with the participation of management, including our principal executive officer and principal financial officer, regarding the effectiveness of our disclosure controls and procedures as of September 30, 2024, the end of the period covered by this Quarterly Report. Based on the foregoing, our principal executive officer and principal financial officer have concluded, as of September 30, 2024, that our disclosure controls and procedures were effective in ensuring that information required to be disclosed by us in reports filed or submitted under the Exchange Act (i) is processed, recorded, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) is accumulated and communicated to our management, including our Chief Executive Officer, as appropriate to allow for timely decisions regarding required disclosure.
Management’s Report on Internal Control Over Financial Reporting
Management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)). Our management, including our principal executive officer and principal financial officer, evaluated, as of September 30, 2024, the effectiveness of our internal control over financial reporting based on the framework in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013). Based on that evaluation, our principal executive officer and principal financial officer concluded that our internal control over financial reporting, as of September 30, 2024, was effective.
This Quarterly Report does not include an attestation report of the Company’s registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by the Company’s registered public accounting firm pursuant to rules of the SEC that permit the Company to provide only management’s report in this Quarterly Report.
56
Changes in Internal Control over Financial Reporting
There was no change in our internal control over financial reporting that occurred during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
We and our subsidiaries are, from time to time, parties to litigation arising from the ordinary course of their business. We are not presently subject to any material litigation nor, to our knowledge, is any other litigation threatened against us, other than routine actions for negligence or other claims and administrative proceedings arising in the ordinary course of business, some of which are expected to be covered by liability insurance and all of which collectively are not expected to have a material adverse effect on our liquidity, results of operations or business or financial condition.
ITEM 1A.RISK FACTORS
We have omitted a discussion of risk factors because, as a smaller reporting company, we are not required to provide such information.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Unregistered Sales of Equity Securities
On October 11, 2024, Medalist Diversified Holdings, L.P. (“MDH LP”), our operating partnership, entered into a Subscription Agreement (the “Subscription Agreement”) with Francis P. Kavanaugh, our President and Chief Executive Officer and a member of our Board of Directors, for the sale by MDH LP in a private placement of 160,000 units of partnership interest in MDH LP (the “Units”) at a purchase price of $12.50 per share for total consideration of $2,000,000 (the “Proceeds”). Pursuant to the Agreement of Limited Partnership of MDH LP, as amended, the Units are redeemable for cash or, at MDH LP’s option, shares of the Company’s common stock on a one-for-one basis; however, pursuant to the Subscription Agreement, Mr. Kavanaugh may not redeem the Units for shares of the Company’s common stock unless such redemption is approved by a majority of the votes cast on the matter at a meeting of the stockholders of the Company or by written consent of the stockholders of the Company in lieu of a special meeting to the extent permitted by applicable federal and state law. The private placement was exempt from the registration requirements of the Securities Act of 1933, as amended, (the “Securities Act”) pursuant to the exemption for transactions by an issuer not involving any public offering under Rule 506(b) under Regulation D of the Securities Act. The Units were offered without any general solicitation by MDH LP or its representatives. The Proceeds will be used for a partial redemption of our 8% Series A cumulative redeemable preferred stock.
Issuer Repurchases of Equity Securities
On December 21, 2021, the Board authorized a share repurchase program whereby we may repurchase up to 31,250 Common Shares for a maximum price of $76.80 per Common Share. As of December 31, 2022, the Company had repurchased 16,754 Common Shares at a total cost of $278,277 and an average price of $16.608 per Common Share. On October 18, 2023, the Board approved the repurchase of an additional 100,000 Common Shares at or below a price of $12.00 per share under the share repurchase program. Following the approval of the increase, the Company may purchase up to 114,495 Common Shares in total under the program.
In March 2024, the Board authorized and adopted a Rule 10b5-1 and Rule 10b-18 Stock Repurchase Agreement (the “10b5-1 Plan”) under the Company’s share repurchase program, which, as amended, authorized the purchase of up to 35,265 shares at or below a price of $12.00 per share. The authorization under the 10b5-1 Plan expires on May 15, 2025 if not otherwise terminated or amended. Under the 10b5-1 Plan, during the three and nine months ended September 30, 2024 the Company purchased 2,830 shares of common stock, $0.01 par value per share (“Common Shares”) at a total cost of $32,467, including fees, at an average price of $11.45 per Common Share. All repurchased Common Shares were retired in accordance with Maryland law. The Company did not purchase any shares of Common Stock during the three and nine months ended September 30, 2023.
57
Issuer Purchases of Equity Securities
Period |
|
Total number of shares (or units) purchased (1) |
|
Average price paid per share (or unit) |
|
Total number of shares (or units) purchased as part of publicly announced plans or programs |
|
Maximum number (or approximate dollar value) of shares (or units) that may yet be purchased under the plans or programs (2) |
||
July 1 - 31, 2024 |
|
— |
|
$ |
— |
|
— |
|
$ |
— |
August 1 - 31, 2024 |
|
2,830 |
|
$ |
11.45 |
|
2,830 |
|
$ |
1,339,980 |
September 1 - 30, 2024 |
|
— |
|
$ |
— |
|
— |
|
$ |
— |
(1) |
All shares were purchased under the 10b5-1 Plan. |
(2) |
111,665 shares remaining available for repurchase under plans approved by the Board, at $12.00 per share. |
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not Applicable.
ITEM 5. OTHER INFORMATION
During the three months ended September 30, 2024, none of our directors or officers (as defined in Rule 16a-1(f) of the Securities Exchange Act of 1934) adopted, terminated or modified a Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement (as such terms are defined in Item 408 of Regulation S-K of the Securities Act of 1933). During the nine months ended September 30, 2024, the Company adopted a Rule 10b5-1 trading arrangement. See Item 2, above.
EXHIBIT INDEX
Exhibit |
|
Description |
3.1 |
|
Articles of Incorporation of Medalist Diversified REIT, Inc.* |
3.2 |
|
|
3.3 |
|
|
3.4 |
|
|
3.5 |
|
|
3.6 |
|
|
3.7 |
|
|
3.8 |
|
|
3.9 |
|
|
4.1 |
|
58
4.2 |
|
|
4.3 |
|
|
10.1 |
|
|
10.2 |
|
|
10.3 |
|
|
10.4 |
|
|
10.5 |
|
|
31.1 |
|
Certification by Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002. † |
31.2 |
|
Certification by Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002. † |
32.1 |
|
|
32.2 |
|
|
101.INS |
|
Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL † |
101.SCH |
|
Inline XBRL Taxonomy Extension Schema Document † |
101.CAL |
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document † |
101.DEF |
|
Inline XBRL Taxonomy Extension Definition Linkbase Document † |
101.LAB |
|
Inline XBRL Taxonomy Extension Labels Linkbase Document † |
101.PRE |
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document † |
104 |
|
Cover Page Interactive Data File (Embedded within the Inline XBRL document and included in Exhibit) † |
†Filed herewith.
* Previously filed with the Amendment to the Registrant’s Registration Statement on Form S-11 filed by the Registrant with the Securities and Exchange Commission on October 5, 2018.
Attached as Exhibit 101 to this report are the following documents formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets; (ii) Condensed Consolidated Statements of Operations; (iii) Condensed Consolidated Statements of Equity; (iv) Condensed Consolidated Statements of Cash Flows; and (v) Notes to Condensed Consolidated Financial Statements.
59
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, thereunto duly authorized.
MEDALIST DIVERSIFIED REIT, INC
Date: November 12, 2024 |
|
|
|
|
|
By: |
/s/ Francis P. Kavanaugh |
|
Francis P. Kavanaugh |
||
Chief Executive Officer and President |
||
(principal executive officer) |
||
|
|
|
|
By: |
/s/ C. Brent Winn |
|
|
C. Brent Winn |
|
|
Chief Financial Officer |
|
|
(principal accounting officer and principal financial officer) |
60
Exhibit 31.1
Certification
I, Francis P. Kavanaugh, certify that:
1. |
I have reviewed this Quarterly Report on Form 10-Q for the period ended September 30, 2024 of Medalist Diversified REIT, Inc.; |
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. |
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a–15(e) and 15d–15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a–15(f) and 15d–15(f)) for the registrant and have: |
a. |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. |
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. |
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s Board of Directors (or persons performing the equivalent functions): |
a. |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
b. |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
November 12, 2024 |
/s/ Francis P. Kavanaugh |
Date |
Francis P. Kavanaugh |
|
Chief Executive Officer and President |
|
(principal executive officer) |
Exhibit 31.2
Certification
I, C. Brent Winn, Jr., certify that:
1. |
I have reviewed this Quarterly Report on Form 10-Q for the period ended September 30, 2024 of Medalist Diversified REIT, Inc.; |
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. |
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a–15(e) and 15d–15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a–15(f) and 15d–15(f)) for the registrant and have: |
a. |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. |
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. |
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s Board of Directors (or persons performing the equivalent functions): |
a. |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
b. |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
|
November 12, 2024 |
/s/ C. Brent Winn, Jr. |
Date |
C. Brent Winn, Jr. |
|
Chief Financial Officer |
|
(principal accounting officer and principal financial officer) |
Exhibit 32.1
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with this Quarterly Report on Form 10-Q for the period ended September 30, 2024 of Medalist Diversified REIT, Inc. (the “Company”) as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Francis P. Kavanaugh, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:
1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
November 12, 2024 |
/s/ Francis P. Kavanaugh |
Date |
Francis P. Kavanaugh |
|
Chief Executive Officer and President |
|
(principal executive officer) |
This written report is being furnished to the Securities and Exchange Commission as an exhibit to the Report. A signed original of this written statement required by Section 906 has been provided to Medalist Diversified REIT, Inc. and will be retained by Medalist Diversified REIT, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.
Exhibit 32.2
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with this Quarterly Report on Form 10-Q for the period ended September 30, 2024 of Medalist Diversified REIT, Inc. (the “Company”) as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, C. Brent Winn, Jr., Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:
1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
November 12, 2024 |
/s/ C. Brent Winn, Jr. |
Date |
C. Brent Winn, Jr. |
|
Chief Financial Officer |
|
(principal accounting officer and principal financial officer) |
This written report is being furnished to the Securities and Exchange Commission as an exhibit to the Report. A signed original of this written statement required by Section 906 has been provided to Medalist Diversified REIT, Inc. and will be retained by Medalist Diversified REIT, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.