XML 52 R35.htm IDEA: XBRL DOCUMENT v3.25.1
Note 13 - Segments (Tables)
12 Months Ended
Dec. 31, 2024
Notes Tables  
Schedule of Segment Reporting Information, Net Operating Income by Segment [Table Text Block]
  

For the Year Ended December 31, 2024

 
                     
  

Retail

  

Office/Industrial

  

Model Homes

  

Corporate and Other

  

Total

 
                     

Rental revenue

 $1,595,464  $9,778,458  $4,368,169  $  $15,742,091 

Recovery revenue

  463,158   2,318,564         2,781,722 

Other operating revenue

  62,041   241,530   68,084   29,807   401,462 

Total revenues

  2,120,663   12,338,552   4,436,253   29,807   18,925,275 
                     

Rental operating costs

  608,667   6,136,564   171,621   (660,775)  6,256,077 

Net Operating Income (NOI)

  1,511,996   6,201,988   4,264,632   690,582   12,669,198 
                     

Gain on Sale - Model Homes

        3,426,572      3,426,572 

Impairment of Model Homes

        (406,374)     (406,374)
                     

Adjusted NOI

 $1,511,996  $6,201,988  $7,284,830  $690,582  $15,689,396 
  

For the Year Ended December 31, 2023

 
                     
  

Retail

  

Office/Industrial

  

Model Homes

  

Corporate and Other

  

Total

 
                     

Rental revenue

 $1,488,167  $9,000,917  $4,142,765  $  $14,631,849 

Recovery revenue

  393,612   2,366,936         2,760,548 

Other operating revenue

  2,551   207,102   (10,636)  44,200   243,217 

Total revenues

  1,884,330   11,574,955   4,132,129   44,200   17,635,614 
                     

Rental operating costs

  537,389   5,901,042   156,493   (632,006)  5,962,918 

Net Operating Income (NOI)

  1,346,941   5,673,913   3,975,636   676,206   11,672,696 
                     

Gain on Sale - Model Home

        3,240,200      3,240,200 

Impairment of Model Homes

        (431,984)     (431,984)
                     

Adjusted NOI

 $1,346,941  $5,673,913  $6,783,852  $676,206  $14,480,912 
Schedule of Segment Reporting Information, by Segment [Table Text Block]
  

For the Year Ended December 31, 2024

 
                     
  

Retail

  

Office/Industrial

  

Model Homes

  

Corporate and Other

  

Total

 

Revenues:

                    

Rental income

 $2,058,622  $12,097,022  $4,368,169  $  $18,523,813 

Fees and other income

  62,041   241,530   68,084   29,807   401,462 

Total revenue

  2,120,663   12,338,552   4,436,253   29,807   18,925,275 

Costs and expenses:

                    

Rental operating costs

  608,667   6,136,564   171,621   (660,775)  6,256,077 

General and administrative

     2,330   820,217   6,704,128   7,526,675 

Depreciation and amortization

  394,461   4,154,769   952,627   13,661   5,515,518 

Impairment of goodwill and real estate assets

     1,377,937   406,374   185,000   1,969,311 

Total costs and expenses

  1,003,128   11,671,600   2,350,839   6,242,014   21,267,581 

Other income (expense):

                    

Interest expense - mortgage notes

  (577,761)  (3,457,360)  (2,009,641)  (5,434)  (6,050,196)

Interest and other income, net

     (171,734)  (23,890)  44,268   (151,356)

Net loss in Conduit Pharmaceuticals marketable securities (see footnote 9)

           (17,925,723)  (17,925,723)

Gain on deconsolidation of SPAC (see footnote 9)

               

Gain on sales of real estate, net

        3,426,572      3,426,572 

Income tax (expense) benefit

        (55,543)  (5,312)  (60,855)

Total other income, net

  (577,761)  (3,629,094)  1,337,498   (17,892,201)  (20,761,558)

Net income (loss)

  539,774   (2,962,142)  3,422,912   (24,104,408)  (23,103,864)

Less: Income attributable to noncontrolling interests

     (86,686)  (2,437,979)     (2,524,665)

Net income (loss) attributable to Presidio Property Trust, Inc. stockholders

 $539,774  $(3,048,828) $984,933  $(24,104,408) $(25,628,529)
  

For the Year Ended December 31, 2023

 
                     
  

Retail

  

Office/Industrial

  

Model Homes

  

Corporate and Other

  

Total

 

Revenues:

                    

Rental income

 $1,881,780  $11,367,853  $4,142,764  $  $17,392,397 

Fees and other income

  2,550   207,102   (10,635)  44,200   243,217 

Total revenue

  1,884,330   11,574,955   4,132,129   44,200   17,635,614 

Costs and expenses:

                    

Rental operating costs

  537,389   5,901,042   156,493   (632,006)  5,962,918 

General and administrative

     18,691   865,368   5,906,373   6,790,432 

Depreciation and amortization

  456,277   3,912,202   1,015,691   41,569   5,425,739 

Impairment of goodwill and real estate assets

     1,966,113   431,984   849,000   3,247,097 

Total costs and expenses

  993,666   11,798,048   2,469,536   6,164,936   21,426,186 

Other income (expense):

                    

Interest expense - mortgage notes

  (588,405)  (2,744,996)  (1,668,855)  (2,633)  (5,004,889)

Interest and other income, net

        (27,775)  1,463,073   1,435,298 

Net gain in Conduit Pharmaceuticals marketable securities (see footnote 9)

           (23,359,774)  (23,359,774)

Gain on deconsolidation of SPAC (see footnote 9)

           40,321,483   40,321,483 

Gain on sales of real estate, net

        3,240,200      3,240,200 

Income tax (expense) benefit

        400,464   (64,684)  335,780 

Total other income, net

  (588,405)  (2,744,996)  1,944,034   18,357,465   16,968,098 

Net income (loss)

  302,259   (2,968,089)  3,606,627   12,236,729   13,177,526 

Less: Income attributable to noncontrolling interests

     (94,500)  (2,936,580)     (3,031,080)

Net income (loss) attributable to Presidio Property Trust, Inc. stockholders

 $302,259  $(3,062,589) $670,047  $12,236,729  $10,146,446 
Reconciliation of Assets from Segment to Consolidated [Table Text Block]
  

December 31,

  

December 31,

 

Assets by Reportable Segment:

 

2024

  

2023

 

Office/Industrial Properties:

        

Land, buildings and improvements, net (1)

 $74,425,180  $77,472,724 

Total assets (2)

 $76,292,662  $78,140,372 

Model Home Properties:

        

Land, buildings and improvements, net (1)

 $37,416,000  $50,790,147 

Total assets (2)

 $38,166,964  $51,456,292 

Retail Properties:

        

Land, buildings and improvements, net (1)

 $15,743,789  $15,877,190 

Total assets (2)

 $16,673,605  $16,539,399 

Reconciliation to Total Assets:

        

Total assets for reportable segments

 $131,133,231  $146,136,063 

Corporate and other assets:

        

Cash, cash equivalents and restricted cash

  564,922   277,143 

Other assets, net

  10,871,497   29,549,432 

Total Assets

 $142,569,650  $175,962,638 
Segment, Reconciliation of Other Items from Segments to Consolidated [Table Text Block]
  

For the Year Ended December 31,

 

Capital Expenditures by Reportable Segment

 

2024

  

2023

 

Office/Industrial Properties:

        

Capital expenditures and tenant improvements, office

 $2,044,704  $6,217,027 

Model Home Properties:

        

Acquisition of operating properties, model home

  9,729,351   21,909,963 

Retail Properties:

        

Capital expenditures and tenant improvements, retail

  217,121   150,522 

Totals:

        

Acquisition of operating properties, net

  9,729,351   21,909,963 

Capital expenditures and tenant improvements

  2,261,825   6,367,549 

Total real estate investments

 $11,991,176  $28,277,512