XML 42 R32.htm IDEA: XBRL DOCUMENT v3.25.1
Note 13 - Segments (Tables)
3 Months Ended
Mar. 31, 2025
Notes Tables  
Schedule of Segment Reporting Information, Net Operating Income by Segment [Table Text Block]
  

For the Three Months Ended March 31, 2025

 
                     
  

Retail

  

Office/Industrial

  

Model Homes

  

Corporate and Other

  

Total

 
                     

Rental revenue

 $206,439  $2,467,551  $915,521  $  $3,589,511 

Recovery revenue

  56,439   386,479         442,918 

Other operating revenue

  400   62,362   (1,754)  31,747   92,755 

Total revenues

  263,278   2,916,392   913,767   31,747   4,125,184 
                     

Rental operating costs

  100,568   1,618,365   48,157   (154,448)  1,612,642 

Net Operating Income (NOI)

  162,710   1,298,027   865,610   186,195   2,512,542 
                     

Gain on Sale - Model Homes

        240,899      240,899 

Impairment of Model Homes

        (26,943)     (26,943)
                     

Adjusted NOI

 $162,710  $1,298,027  $1,079,566  $186,195  $2,726,498 
  

For the Three Months Ended March 31, 2024

 
                     
  

Retail

  

Office/Industrial

  

Model Homes

  

Corporate and Other

  

Total

 
                     

Rental revenue

 $382,885  $2,364,141  $1,243,831  $  $3,990,857 

Recovery revenue

  107,930   540,939         648,869 

Other operating revenue

  62,574   56,440   25,120   6,201   150,335 

Total revenues

  553,389   2,961,520   1,268,951   6,201   4,790,061 
                     

Rental operating costs

  139,954   1,545,563   41,230   (163,170)  1,563,577 

Net Operating Income (NOI)

  413,435   1,415,957   1,227,721   169,371   3,226,484 
                     

Gain on Sale - Model Home

        2,018,095      2,018,095 

Impairment of Model Homes

        (95,548)     (95,548)
                     

Adjusted NOI

 $413,435  $1,415,957  $3,150,268  $169,371  $5,149,031 
Schedule of Segment Reporting Information, by Segment [Table Text Block]
  

For the Three Months Ended March 31, 2025

 
                     
  

Retail

  

Office/Industrial

  

Model Homes

  

Corporate and Other

  

Total

 

Revenues:

                    

Rental income

 $262,878  $2,854,030  $915,521  $  $4,032,429 

Fees and other income

  400   62,362   (1,754)  31,747   92,755 

Total revenue

  263,278   2,916,392   913,767   31,747   4,125,184 

Costs and expenses:

                    

Rental operating costs

  100,568   1,618,365   48,157   (154,448)  1,612,642 

General and administrative

     16,850   229,961   1,415,167   1,661,978 

Depreciation and amortization

  31,689   999,169   212,012   1,234   1,244,104 

Impairment of goodwill and real estate assets

        26,943      26,943 

Total costs and expenses

  132,257   2,634,384   517,073   1,261,953   4,545,667 

Other income (expense):

                    

Interest expense - mortgage notes

  (158,097)  (891,330)  (459,710)  (1,333)  (1,510,470)

Interest and other income, net

        8   5,141   5,149 

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

           (176,658)  (176,658)

Gain on sales of real estate, net

  4,213,068      240,900      4,453,968 

Income tax (expense) benefit

        (22,171)  47,580   25,409 

Total other income (expense), net

  4,054,971   (891,330)  (240,973)  (125,270)  2,797,398 

Net income (loss)

  4,185,992   (609,322)  155,721   (1,355,476)  2,376,915 

Less: Income attributable to noncontrolling interests

     (17,959)  (93,604)     (111,563)

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

 $4,185,992  $(627,281) $62,117  $(1,355,476) $2,265,352 
  

For the Three Months Ended March 31, 2024

 
                     
  

Retail

  

Office/Industrial

  

Model Homes

  

Corporate and Other

  

Total

 

Revenues:

                    

Rental income

 $490,815.00  $2,905,080.00  $1,243,831.00  $  $4,639,726 

Fees and other income

  62,574   56,440   25,120   6,201   150,335 

Total revenue

  553,389   2,961,520   1,268,951   6,201   4,790,061 

Costs and expenses:

                    

Rental operating costs

  139,954   1,545,563   41,230   (163,170)  1,563,577 

General and administrative

        207,922   1,876,528   2,084,450 

Depreciation and amortization

  117,293   952,340   276,614   4,771   1,351,018 

Impairment of goodwill and real estate assets

        95,548      95,548 

Total costs and expenses

  257,247   2,497,903   621,314   1,718,129   5,094,593 

Other income (expense):

                    

Interest expense - mortgage notes

  (144,911)  (810,923)  (558,110)  (1,262)  (1,515,206)

Interest and other income, net

        8   4,638   4,646 

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

           (3,861,233)  (3,861,233)

Gain on sales of real estate, net

        2,018,095      2,018,095 

Income tax (expense) benefit

        (85,623)  6,058   (79,565)

Total other income (expense), net

  (144,911)  (810,923)  1,374,370   (3,851,799)  (3,433,263)

Net income (loss)

  151,231   (347,306)  2,022,007   (5,563,727)  (3,737,795)

Less: Income attributable to noncontrolling interests

     (24,154)  (1,479,714)     (1,503,868)

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

 $151,231  $(371,460) $542,293  $(5,563,727) $(5,241,663)
Reconciliation of Assets from Segment to Consolidated [Table Text Block]
  

March 31,

  

December 31,

 

Assets by Reportable Segment:

 

2025

  

2024

 

Office/Industrial Properties:

        

Land, buildings and improvements, net (1)

 $73,912,734  $74,425,180 

Total assets (2)

 $74,742,379  $76,292,662 

Model Home Properties:

        

Land, buildings and improvements, net (1)

 $38,865,349  $37,416,000 

Total assets (2)

 $39,778,198  $38,166,964 

Retail Properties:

        

Land, buildings and improvements, net (1)

 $4,577,635  $15,743,789 

Total assets (2)

 $4,772,995  $16,673,605 

Reconciliation to Total Assets:

        

Total assets for reportable segments

 $119,293,572  $131,133,231 

Corporate and other assets:

        

Cash, cash equivalents and restricted cash

  4,980,910   564,922 

Other assets, net

  11,150,434   10,871,497 

Total Assets

 $135,424,916  $142,569,650 
Segment, Reconciliation of Other Items from Segments to Consolidated [Table Text Block]
  

For the Three Months Ended March 31,

 

Capital Expenditures by Reportable Segment

 

2025

  

2024

 

Office/Industrial Properties:

        

Capital expenditures and tenant improvements, office

 $360,708  $884,364 

Model Home Properties:

        

Acquisition of operating properties, model home

  4,270,192   2,238,497 

Retail Properties:

        

Capital expenditures and tenant improvements, retail

     148,084 

Totals:

        

Acquisition of operating properties, net

  4,270,192   2,238,497 

Capital expenditures and tenant improvements

  360,708   1,032,448 

Total real estate investments

 $4,630,900  $3,270,945