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 Quarter Ended March 31, 20162018

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 Number:333-173048001-38106

PLYMOUTH INDUSTRIAL REIT, INC.

(Exact name of registrant as specified in its charter)

Maryland 27-5466153
(State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.)
   
260 Franklin Street, Suite 1900700  Boston, MA 02110 (617) 340-3814
(Address of principal executive offices) (Registrant’s telephone number)

 

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    NO

Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files). YES     NO 

Indicate by check mark whether the Registrantregistrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company, or an emerging growth company. See the definitions of "large“large accelerated filer," "accelerated filer"” “accelerated filer,” “smaller reporting company,” and "smaller reporting company"“emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

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 Exchange Act Rule 12b-2). YES     NO 

As of May 1, 20163, 2018 the Registrant had outstanding 1,327,8593,556,043 shares of common stock.

 

PLYMOUTH INDUSTRIAL

Plymouth Industrial REIT, INC.

Inc.

INDEX TO QUARTERLY REPORT ON FORM 10-Q

 

PART IFINANCIAL INFORMATIONPAGE
   
ITEM 1.Financial Statements 
   
 Condensed Consolidated Balance Sheets at March 31, 20162018 and December 31, 201520171
   
 Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 20162018 and 201520172
   
 Condensed Consolidated Statement of Changes in Stockholders’Preferred Stock and Equity (Deficit) for the Three Months Ended March 31, 201620183
   
 Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 20162018 and 201520174
   
 Notes to Condensed Consolidated Financial Statements5
   
ITEM 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations   1215
   
ITEM 3.Quantitative and Qualitative Disclosures about Market Risk 1822
   
ITEM 4.Controls and Procedures 1823
   
PART IIOTHER INFORMATION 1924
   
SIGNATURES 2126

 

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

PLYMOUTH INDUSTRIAL REIT, INC.

UNAUDITEDCONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share amounts)

 

  March 31, December 31,
  2016 2015
         
Assets        
Real estate properties $138,553  $138,236 
Less Accumulated depreciation  (10,383)  (8,522)
Real estate properties - net  128,170   129,714 
Investments in real estate joint ventures  2,968   2,987 
Cash  925   698 
Restricted cash  750   757 
Deferred lease intangibles, net  13,560   14,773 
Other assets  1,144   1,122 
Total assets $147,517  $150,051 
         
Liabilities and Stockholders’ Equity        
Liabilities        
Senior debt $199,500  $196,800 
Deferred interest  15,696   8,081 
Accounts payable, accrued expenses and other liabilities  5,870   4,268 
Deferred lease intangibles - below market leases, net  1,806   1,941 
Total liabilities  222,872   211,090 
         
Commitments and contingencies (Note 7)        
         
Stockholders' deficit        
Preferred stock, par value $0.01 par value; 100,000,000 shares authorized; none issued and outstanding  —     —   
Common stock, $0.01 par value; 900,000,000 shares authorized; 1,327,859 shares issued and outstanding  13   13 
Additional paid in capital  12,467   12,467 
Accumulated deficit  (87,835)  (73,519)
Total stockholders' deficit  (75,355)  (61,039)
Total liabilities and stockholders' deficit $147,517  $150,051 

  March 31,  December 31, 
  2018  2017 
  (Unaudited)    
Assets      
Real estate properties $304,227  $303,402 
   Less Accumulated depreciation  (28,828)  (25,013)
   Real estate properties, net  275,399   278,389 
         
Cash  6,382   12,915 
Restricted cash  1,204   1,174 
Cash held in escrow  5,511   5,074 
Deferred lease intangibles, net  25,297   27,619 
Other assets  5,284   4,782 
Total assets $319,077  $329,953 
         
Liabilities, Series A preferred stock and equity        
Liabilities:        
Secured mortgage debt, net $195,600  $195,431 
Mezzanine debt, net  29,330   29,364 
Borrowings under line of credit, net  22,823   20,837 
Deferred interest  1,575   1,357 
Accounts payable, accrued expenses and other liabilities  15,174   16,015 
Deferred lease intangibles, net  6,261   6,807 
Total liabilities  270,763   269,811 
 Commitments and contingencies (Note 10)        
         
Preferred stock, Series A; $0.01 par value, 100,000,000 shares authorized; 2,040,000 shares issued and outstanding (aggregate liquidation preference of $51,000)  48,878   48,931 
         
Equity (deficit):        
Common stock, $0.01 par value: 900,000,000 shares authorized; 3,556,043 and 3,819,201 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively  36   39 
Additional paid in capital  116,183   123,270 
Accumulated deficit  (123,277)  (119,213)
Total stockholders' equity (deficit)  (7,058)  4,096 
Non-controlling interest  6,494   7,115 
Total equity (deficit)  (564)  11,211 
Total liabilities, Series A preferred stock and equity $319,077  $329,953 

The accompanying notes are an integral part of the condensed consolidated financial statements.

PLYMOUTH INDUSTRIAL REIT, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

UNAUDITED

(in thousands, except share and per share amounts)

  For the Three Months
Ended March 31,
 
  2018  2017 
Rental revenue $8,483  $3,645 
Tenant recoveries  2,946   1,293 
Other revenue  450   1 
Total revenues  11,879   4,939 
         
Operating expenses:        
Property  4,452   1,408 
Depreciation and amortization  6,542   2,772 
General and administrative  1,373   724 
Total operating expenses  12,367   4,904 
         
Operating (loss)/income  (488)  35 
         
Other expense:        
Interest expense  (3,985)  (2,941)
Total other expense  (3,985)  (2,941)
         
Net loss  (4,473)  (2,906)
Less: loss attributable to non-controlling interest  (463)  (2,465)
Net loss attributable to Plymouth Industrial REIT, Inc.  (4,010)  (441)
Less: Series A preferred stock dividends  956    
Less: amount allocated to participating securities  61    
Net loss attributable to common stockholders $(5,027) $(441)
Net loss per share attributable to common stockholders $(1.38) $(1.33)
         
Weighted-average common shares outstanding basic and diluted  3,647,272   331,965 

The accompanying notes are an integral part of the condensed consolidated financial statements.


PLYMOUTH INDUSTRIAL REIT, INC.

UNAUDITEDCONDENSED CONSOLIDATED STATEMENTSSTATEMENT OF OPERATIONSCHANGES IN PREFERRED STOCK AND EQUITY (DEFICIT)

UNAUDITED

(In thousands, except share and per share amounts)

 

  Three Months Ended
  March 31,
  2016 2015
     
Rental revenue $4,808  $4,849 
Equity investment income (loss)  30   (8)
Total revenues  4,838   4,841 
         
Operating expenses:        
Property  1,412   1,509 
Depreciation and amortization  3,028   3,108 
General and administrative  911   1,494 
Acquisition costs  19   355 
Total operating expenses  5,370   6,466 
         
Operating loss  (532)  (1,625)
         
Other expense:        
Interest expense  13,784   19,559 
Total other expense  13,784   19,559 
         
Net loss $(14,316) $(21,184)
Weighted-average common shares used in computing net loss per share – basic and diluted  1,327,859   1,327,859 
         
Net loss per share – basic and diluted $(10.78) $(15.95)
  Preferred Stock
Series A $0.01 Par Value
  Common Stock,
$0.01 Par Value
  Additional
Paid in
  Accumulated  Stockholders’
Equity
  Non-controlling  Total
Equity
 
  Shares  Amount  Shares  Amount  Capital  Deficit  (Deficit)  Interest  (Deficit) 
                            
Balance January 1, 2018  2,040,000  $48,931   3,819,201  $39  $123,270  $(119,213) $4,096  $7,115  $11,211 
Series A Preferred stock offering costs      (53)                     
Stock based compensation                200      200      200 
Dividends and distributions                (2,290)     (2,290)  (158)  (2,448)
Repurchase and retirement of common stock          (263,158)  (3)  (4,997)  (54)  (5,054)     (5,054)
Net loss                   (4,010)  (4,010)  (463) ��(4,473)
Balance, March 31, 2018  2,040,000  $48,878   3,556,043  $36  $116,183  $(123,277) $(7,058) $6,494  $(564)

 

The accompanying notes are an integral part of the condensed consolidated financial statements.


PLYMOUTH INDUSTRIAL REIT, INC.

UNAUDITEDCONDENSED CONSOLIDATED STATEMENTSTATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)CASH FLOWS

UNAUDITED

(In thousands, except share and per share amounts)

 

      Additional    
  Common Stock, $0.01 Par Value Paid in Accumulated  
  Shares Amount Capital Deficit Total
           
Balance, December 31, 2015  1,327,859  $13  $12,467  $(73,519) $(61,039)
Net loss  —     —     —     (14,316)  (14,316)
                     
Balance, March 31, 2016  1,327,859  $13  $12,467  $(87,835) $(75,355)
  Three Months Ended
March 31,
 
  2018  2017 
Operating activities      
Net loss $(4,473)  (2,906)
Adjustments to reconcile net loss to net cash provided by operating activities:        
Depreciation and amortization  6,542   2,772 
Straight line rent adjustment  (357)  (45)
Intangible amortization in rental revenue, net  (411)  (82)
Change in fair value of warrant derivative  (48)   
Accretion of interest and deferred interest  633   794 
Equity based compensation  200    
Changes in operating assets and liabilities:        
Other assets  (145)  397 
Deferred leasing costs  (107)  (6)
Accounts payable, accrued expenses and other liabilities  (1,473)  (482)
Net cash provided by operating activities  361   442 
Investing activities        
Real estate improvements  (744)  (36)
Net cash used in investing activities  (744)  (36)
Financing activities        
Redemption of non-controlling interest     (5,582)
Proceeds from credit facility  2,000    
Debt issuance costs  (265)   
Additional offering costs of preferred stock  (53)   
Repurchase of common stock  (5,054)   
Dividends paid  (2,311)   
Net cash used in financing activities  (5,683)  (5,582)
Net change in cash, cash equivalents and restricted cash  (6,066)  (5,176)
Cash, cash equivalents and restricted cash at beginning of year  19,163   10,201 
Cash, cash equivalents and restricted cash at end of year $13,097  $5,025 
Supplemental Cash Flow Disclosures:        
Interest paid $3,352  $2,147 
Supplemental Non-Cash Investing and Financing Activities:        
Non cash capital contribution by investor related to adjustment of Redemption Price of redeemable preferred interest $  $1,019 
Dividends declared included in dividends payable $2,290  $ 
Distribution payable - to non-controlling interest holder $158  $ 
Fixed asset acquisitions included in accounts payable, accrued expenses and other liabilities $81  $ 
Deferred leasing costs included in accounts payable, accrued expenses and other liabilities $433  $ 

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

34 

 

PLYMOUTH INDUSTRIAL REIT, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

  Three Months Ended
  March 31,
  2016 2015
     
Operating activities        
Net loss $(14,316) $(21,184)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:        
Depreciation and amortization  3,028   3,108 
Straight line rent adjustment  (75)  (111)
Intangible amortization in rental revenue, net  (89)  (87)
Equity investment (income) loss  (30)  8 
Accretion of interest and amortization of financing costs  2,700   13,733 
Changes in operating assets and liabilities:        
Restricted cash  7   6 
Other assets  53   8 
Deferred interest  7,615   2,898 
Accounts payable, accrued expenses and other liabilities  1,543   (93)
Net cash provided by (used in) operating activities  436   (1,714)
         
Investing activities        
Acquisition deposits  —     (550)
Real estate property improvements  (258)  (24)
Distributions from investments in real estate joint ventures  49   13 
Net cash used in investing activities  (209)  (561)
         
Financing activities        
Deferred offering costs  —     (156)
Net cash used in financing activities  —     (156)
         
Net increase (decrease) in cash  227   (2,431)
Cash at beginning of period  698   4,974 
Cash at end of period $925  $2,543 
         
Non-cash Investing and Financing Activities:        
Deferred offering costs included in accounts payable, accrued expenses and other liabilities $—    $81 
Improvements to real estate included in accounts payable, accrued expenses and other liabilities $59   $ 
Supplemental Cash Flow Disclosures:        
Interest paid $1,390  $2,928 

The accompanying notes are an integral part of the consolidated financial statements.


Plymouth Industrial REIT, Inc.

Notes to Condensed Consolidated Financial Statements
Unaudited

Unaudited

(all dollar amounts in thousands, except share and per share data)

(1)1. Nature of the Business and LiquidityBasis of Presentation

Business

Plymouth Industrial REIT, Inc., (the “Company” or the “REIT”) is a Maryland corporation formed on March 7, 2011. The Company is a full service, vertically integrated, self-administered and self-managed organization. The Company is focused on the acquisition, ownership and management of single and multi-tenant Class B industrial properties, including distribution centers, warehouses and light industrial properties, primarily located in secondary and select primary markets across the Eastern half of the U.S.  and Texas.  All references to “the Company” refer to Plymouth Industrial REIT, Inc. and its subsidiaries, collectively, unless the context otherwise requires.  Our subsidiaries consist principally of our Operating Partnership, a wholly owned subsidiary, Plymouth Industrial OP, LP (the “Operating Partnership”), and special purpose wholly-owned subsidiaries of our Operating Partnership for each of the acquired properties.

The Company has operated in a manner that will allow it to qualify as a REIT for federal income tax purposes. The Company filed its initial Form 1120-REIT as its tax return for the tax year ended December 31, 2012. The Company utilizes an Umbrella Partnership Real Estate Investment Trust (“UPREIT”) organizational structure to hold all or substantially all of its properties and securities through an Operating Partnership.

Liquidity and Going Concern

As of March 31, 2016,2018, the Company had an accumulated deficit ofthrough its subsidiaries owns 49 industrial properties comprising approximately $87,835 and had limited amounts of available liquidity evidenced by our cash position of $925. The Company continues to maintain arrangements with certain of its vendors to limit future expenses related to certain professional services.9.2 million square feet.

The Company derivescompleted its initial public offering (IPO) of common stock (Offering) on June 14, 2017, which resulted in the capital required to purchaseissuance of 3,060,000 shares of common stock, including 160,000 shares of the underwriters’ over-allotment exercised on July 12, 2017, at $19.00 per share in exchange for gross proceeds of $58,140 and originate real estate-related investments and conduct our operations$52,559, net of offering costs. The Company utilized a portion of the proceeds from the proceedsOffering to redeem $20,000 of $25,000 non-controlling interest held by Torchlight. The Company issued 263,158 shares at $19.00 per share issued in a private placement with Torchlight, which occurred contemporaneously with the Offering, for the redemption of the remaining $5,000 non-controlling interest.

On March 29, 2018, the Company repurchased and retired the 263,158 shares of common stock owned by our investor Torchlight in a privately negotiated transaction of $19 per share, or, $5 million in the aggregate. In conjunction with the repurchase, we amended the Stockholders Agreement to terminate all rights under the agreement other than customary registration rights related to shares of our prior offering, from secured financings from banks and other lenders and from any undistributed funds from our operations. On October 28, 2014,common stock that may be issued upon the Company entered into a loan agreement (the “Senior Loan”) with third party investment entities. The Senior Loan as described in Note (4) provided for secured loans in an aggregate amount up to $192,000, with cash funding amounts through March 31, 2016 of $165,000 and $20,000 of original issue discount. The Company used $155,000exercise of the net proceeds to acquire 20 industrial properties totaling approximately four million square feet, and additional net proceeds were utilized to repay former indebtedness, to pay fees and expenses and for working capital purposes.warrants held by the Torchlight Entities. (see Note 5).

The Senior Loan bears interest at a current pay rate equal to 7% per annum, coupled with payment-in-kind features with respect to the remaining interest at varying rates. The loans initially matured on April 28, 2015, and have been extended to February 29, 2016. The Company’s obligations under the Senior Loan are also guaranteed by Plymouth Industrial REIT, Inc. and each of our Operating Partnership’s subsidiaries.

As of February 9, 2016, the loan was transferred to a new entity, “Holder” and as of February 29, 2016, the Company was unable to pay the full amount of the loans due. The Company and Holder entered into a forbearance agreement acknowledging the default under the loan for non-payment in full at maturity and providing for a forbearance of action through April 30, 2016. On April 29, 2016 the forbearance agreement was extended by the Company and Holder to May 30, 2016. During this period, the Company will seek to restructure the loan, obtain alternative debt, additional equity or other capital.

The Company’s ability to meet its working capital needs and repay its borrowings under the Senior Loan is dependent on its ability to restructure the Senior Loan, issue additional equity or secure additional debt financing. There is no assurance, however, that additional debt or other forms of capital will be available to the Company, or on terms acceptable to the Company.

These conditions raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Plymouth Industrial REIT, Inc.
Notes to Consolidated Financial Statements
Unaudited

(2) Significant Accounting Policies

It is suggested that theseaccompanying condensed consolidated financial statements be read in conjunction withinclude the consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-Kfollowing entities:

NameRelationshipFormation
Plymouth Industrial REIT, Inc.Parent2011
Plymouth Industrial OP LP89.4%-owned subsidiary*2011
Plymouth Industrial 20 Financial LLCWholly-owned subsidiary2016
Plymouth Industrial 20 LLC (20 LLC)Wholly-owned subsidiary *2016
20 individual property LLCsWholly-owned subsidiary *2014
Plymouth MWG Holdings LLCWholly-owned subsidiary2017
23 individual property LLCsWholly-owned subsidiary2017

* See note 7 for the fiscal year ended December 31, 2015. There have been no material changes in the accounting policies followed by the Company during the current fiscal year.discussion of non-controlling interests.

Basis of Presentation

These interimThe Company’s condensed consolidated financial statements include its financial statements, and those of its wholly-owned subsidiaries and controlling interests. All intercompany accounts and transactions have been eliminated in consolidation.

These interim condensed consolidated financial statements include the accounts of the Company and have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”("GAAP"). All significant intercompany transactions have been eliminated in consolidation. These interim condensed consolidated financial statements include adjustments of a normal and recurring nature considered necessary by management to fairly present the Company’sCompany's financial position and results of operations. TheThese interim consolidated financial statements include the accounts of the Company on a consolidated basis for its wholly owned subsidiaries. These interimcondensed consolidated financial statements may not be indicative of the financial results for the full year. It is suggested that these interim condensed consolidated financial statements and notes thereto should be read in conjunction with the Company's audited consolidated financial statements and the notes thereto for the years ended December 31, 2017 and 2016 included in the Company’s Form 10-K as filed March 8, 2018.

Income TaxesUse of Estimates

The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Management makes significant estimates regarding the allocation of tangible and intangible assets or business acquisitions, impairments of long-lived assets, stock-based compensation and its common stock warrant liability. These estimates and assumptions are based on management’s best estimates and judgment. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors, including the current economic environment. Management adjusts such estimates when facts and circumstances dictate. As future events and their effects cannot be determined with precision, actual results could differ from those estimates and assumptions.

Plymouth Industrial REIT, Inc.

Notes to Condensed Consolidated Financial Statements

Unaudited

(all dollar amounts in thousands, except share and per share data)

1. Nature of the Business and Basis of Presentation (continued)

Risks and Uncertainties

The state of the overall economy can significantly impact the Company’s operational performance and thus impact its financial position.  Should the Company electedexperience a significant decline in operational performance, it may affect the Company’s ability to make distributions to its stockholders, service debt, or meet other financial obligations.

Liquidity and Going Concern

The accompanying condensed consolidated financial statements have been prepared on a basis which assumes that the Company will continue as a going concern and which contemplates the realization of assets and the satisfaction of liabilities and commitments in the ordinary course of business.

The Company believes the cash on hand at March 31, 2018, available borrowings under its line of credit and cash expected to be taxed as a real estate investment trust (“REIT”) underprovided by future operating activities will provide sufficient liquidity for it to operate through at least twelve months from the Internal Revenue Codefiling of 1986, as amended, and has operated as such beginning with its tax year endingthis Form 10-Q.

2. Summary of Significant Accounting Policies

The accounting policies underlying the accompanying unaudited condensed consolidated financial statements are those set forth in the Company's audited financial statements for the years ended December 31, 2012. To qualify as a REIT,2017 and 2016. Additional information regarding the Company must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of its annual REIT taxable income to stockholders (which is computed without regardCompany’s significant accounting policies related to the dividends-paid deduction or net capital gain and which does not necessarily equal net incomeaccompanying interim financial statements is as calculated in accordance with GAAP). As a REIT, the Company generally will not be subject to federal income tax on income that is distributed as dividends to the Company’s stockholders. If the Company fails to qualify as a REIT in any tax year, it will be subject to federal income tax on its taxable income at regular corporate income tax rates and generally will not be permitted to qualify for treatment as a REIT for federal income tax purposes for the four taxable years following the year during which qualification is lost, unless it is able to obtain relief under certain statutory provisions. Such an event could materially and adversely affect the net income and net cash available for distribution to stockholders. The Company intends to continue to be organized and operate in such a manner as to qualify for treatment as a REIT.follows:

Segments

The Company has one reportable segment–industrial properties.  These properties have similar economic characteristics and also meet the other criteria that permit the properties to be aggregated into one reportable segment.

Business CombinationsRevenue Recognition and Tenant Receivables and Rental Revenue Components

In accordance with Financial Accounting Standards Board, (FASB), ASC 805-10 “Business Combinations”,Minimum rental income from real estate operations is recognized on a straight-line basis.  The straight-line rent calculation on leases includes the assetseffects of rent concessions and liabilities acquired are recorded at their fair values asscheduled rent increases, and the calculated straight-line rent income is recognized over the lives of the acquisition date. Acquisition related costsindividual leases.  The Company maintains allowances for doubtful accounts receivable and straight-line rents receivable, based upon estimates determined by management.  Management specifically analyzes aged receivables, tenant credit-worthiness and current economic trends when evaluating the adequacy of the allowance for doubtful accounts. At March 31, 2018 and December 31, 2017 the Company did not recognize an allowance for doubtful accounts. The Company did not have any bad debt expense or write-offs during the three months ended March 31, 2018 and 2017.

For the three months ended March 31, 2018 and 2017, rental income was derived from various tenants. As such, future receipts are recognized as expensedependent upon the financial strength of the lessees and their ability to perform under the lease agreements.

For the three months ending March 31, 2018 there were no tenants that represented 10% or greater of rental revenue. For the three months ended March 31, 2017, there were two tenants, Pier One and Perseus, who represented 10% or greater of rental revenue at 12.7% and 10%, respectively.

Rental revenue and tenant recoveries is comprised of the following:

  Period Ended  Period Ended 
  March 31,  March 31, 
  2018  2017 
Income from lease $7,715  $3,517 
Straight-line rent adjustment  357   45 
Reimbursable expenses  2,946   1,293 
Amortization of above market leases  (135)  (45)
Amortization of below market leases  546   128 
     Total $11,429  $4,938 

Cash Equivalents and Restricted Cash

The Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents. There were no cash equivalents at March 31, 2018 and December 31, 2017. The Company maintains cash and restricted cash, which includes tenant security deposits and cash collateral for its borrowings discussed in Note 4, cash held in escrow for real estate tax, insurance and tenant capital improvement and leasing commissions, in bank deposit accounts, which at times may exceed federally insured limits. As of March 31, 2018, the periodsCompany has not realized any losses in which incurred.such cash accounts and believes it is not exposed to any significant risk of loss.

 

Plymouth Industrial REIT, Inc.

Notes to Condensed Consolidated Financial Statements
Unaudited

Unaudited

(all dollar amounts in thousands, except share and per share data)

2. Summary of Significant Accounting Policies (continued)

The accounting for business combinations requires estimatesfollowing table presents a reconciliation of cash, cash equivalents and judgment asrestricted cash reported within our condensed consolidated balance sheet to expectations for futureamounts reported within our condensed consolidated statement of cash flowsflows:

  March 31,  March 31, 
  2018  2017 
Cash and cash equivalents as presented on balance sheet $6,382  $1,151 
Cash held in escrow as presented on balance sheet  5,511   3,103 
Restricted cash as presented on balance sheet  1,204   771 
Cash, cash equivalents and restricted cash as presented on cash flow statement $13,097  $5,025 

Fair Value of the acquired business, the allocation of those cash flows to identifiable intangible assets, andFinancial Instruments 

The Company applies various valuation approaches in determining the estimated fair value forof its financial assets acquired and liabilities assumed. The amounts allocated to lease intangibles (leaseswithin a hierarchy that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that observable inputs be used when available. Observable inputs are inputs that market participants would use in place, leasing commissions, tenant relationships, and above and below market leases) arepricing the asset or liability based on management’s estimatesmarket data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about the inputs that market participants would use in pricing the asset or liability and assumptions,are developed based on the best information available in the circumstances. The fair value hierarchy is broken down into three levels based on the source of inputs as follows:

Level 1— Quoted prices for identical instruments in active markets.

Level 2— Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.

Level 3— Significant inputs to the valuation model are unobservable.

The availability of observable inputs can vary among the various types of financial assets and liabilities. To the extent that the valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for financial statement disclosure purposes, the level in the fair value hierarchy within which the fair value measurement is categorized is based on the lowest level input that is significant to the overall fair value measurement. Level 3 inputs are applied in determining the fair value of warrants to purchase common stock in the amount of $112 at March 31, 2018. See Note 5.

Financial instruments include cash, restricted cash, cash held in escrow and reserves, accounts receivable, senior secured debt, mezzanine debt to investor and deferred interest, line of credit, accounts payable and accrued expenses and other current liabilities. The values of these financial instruments approximate their fair value due to their relatively short maturities and prevailing interest rates.

Debt Issuance Costs

Debt issuance costs are reflected as a reduction to the respective loan amounts in the form of a debt discount. Amortization of this expense is included in interest expense in the condensed consolidated statements of operations.

Debt issuance costs amounted to $6,740 and $6,475 at March 31, 2018 and December 31, 2017, respectively, and related accumulated amortization amounted to $1,368 and $982 at March 31, 2018 and December 31, 2017, respectively. Unamortized debt issuance costs amounted to $5,372 and $5,493 at March 31, 2018 and December 31, 2017, respectively.

Stock Based Compensation

The Company grants stock based compensation awards to our employees and directors typically in the form of restricted shares of common stock.  The Company accounts for its stock-based employee compensation in accordance with ASU 2016-09, Compensation— Stock Compensation Improvements to Employee Share-Based Payment Accounting.  The Company measures stock-based compensation expense based on the fair value of the awards on the grant date and recognizes the expense ratably over the vesting period. Forfeitures of unvested shares are recognized in the period the forfeiture occurs.

Comprehensive Loss

Comprehensive loss includes net loss as well as other information compiled by management, including independent third party analysis and market data and are generally amortized over the remaining life of the related leases excluding renewal options, except in the case of below market fixed rate rent amounts, which are amortized over the applicable renewal period.

Depreciation

Depreciation of buildings and other improvements is computed using the straight-line method over the estimated remaining useful lives of the assets, which generally range from 11 to 34 years for buildings and 3 to 13 years for site improvements.  Building improvements are capitalized, while maintenance and repair expenses are charged to expense as incurred.  Significant renovations and improvements that improve or extend the useful life of the assets are capitalized.

Amortization of Deferred Lease Intangibles - Assets and Liabilities

Deferred lease intangible assets consist of leases in place, leasing commissions, tenant relationships, and above market leases. Deferred lease intangible liabilities represent below market leases. These intangibles have been recorded at their fair market value in connection with the acquisition of properties. Intangible assets are generally amortized over the remaining life of the related leases excluding renewal options, except in the case of below market fixed rate rent amounts, which are amortized over the applicable renewal period.

Impairment of Long-Lived Assets

The Company assesses the carrying values of its respective long-lived assets whenever events or changes in circumstances indicateequity (deficit) that the carrying amounts of these assets may not be fully recoverable.

Recoverability of real estate assets is measured by comparison of the carrying amount of the asset to the estimated future undiscounted cash flows. In order to review our real estate assets for recoverability, the Company considers current market conditions, as well as our intentresult from transactions and economic events other than those with respect to holding or disposing of the assets. Our intent with regard to the underlying assets might change as market conditions change, as well as other factors. Fair value is determined through various valuation techniques, including discounted cash flow models, applying a capitalization rate to estimatedmembers. There was no difference between net operating income of a propertyloss and quoted market values and third-party appraisals, where considered necessary. If the Company’s analysis indicates that the carrying value of the real estate asset is not recoverable on an undiscounted cash flow basis, the Company recognizes an impairment chargecomprehensive loss for the amount by which the carrying value exceeds the current estimated fair value of the real estate property. The Company has determined there is no impairment of value of long lived assets atperiods ended March 31, 2016 or December 31, 2015.2018 and 2017.

 

Plymouth Industrial REIT, Inc.

Notes to Condensed Consolidated Financial Statements
Unaudited

Unaudited

(all dollar amounts in thousands, except share and per share data)

2. Summary of Significant Accounting Policies (continued)

Earnings per Share

BasicThe Company follows the two-class method when computing net loss per common share as the Company has issued shares that meet the definition of participating securities. The two-class method determines net loss per share is calculated by dividing net loss by the weighted-average sharesfor each class of common stock outstanding duringand participating securities according to dividends declared or accumulated and participation rights in undistributed earnings. The two-class method requires income available to common stockholders for the period.period to be allocated between common and participating securities based upon their respective rights to receive dividends as if all income for the period had been distributed. Diluted net loss per share is the same as basic net loss per share assince the Company does not have any common stock equivalents such as stock options. The Company haswarrants are not granted any stock options or stock based awards under its 2014 Incentive Award Plan.included in the computation of diluted net loss per share as they are anti-dilutive for the periods presented.

Financial Instruments

The Company estimates that the carrying value of cash, restricted cash, senior debt and deferred interest approximates their fair values based on their short term maturity and prevailing interest rates.

RecentRecently Adopted Accounting Pronouncements

The Company has evaluated all ASUs released by the FASB through the date the financial statements were issued and determined that the following ASUs apply to the Company.

In AugustOn May 28, 2014, the FASB issued ASU 2014-15, Disclosure2014-09, Revenue from Contracts with Customers (“ASC 606”). ASC 606 establishes principles for reporting the nature, amount, timing and uncertainty of Uncertainties Aboutrevenues and cash flows arising from an Entity’s Ability to Continue as a Going Concern, which provides guidance on determining when and how to disclose going concern uncertainties inentity’s contracts with customers. The core principle of the financial statements. The new standard requires managementis that an entity recognizes revenue to perform interimrepresent the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The FASB subsequently issued additional ASUs which provide practical expedients, technical corrections and annual assessments of an entity’s ability to continue as a going concern within one yearclarification of the date the financial statements are issued.  An entity must provide certain disclosures if conditions or events raise substantial doubt about the entity’s ability to continue as a going concern. The standard applies to all entities andnew standard. ASC 606 is effective for annual reporting periods, endingincluding interim reporting periods within those periods, beginning after December 15, 2017. ASC 606 permits the use of either the full retrospective transition method or a modified retrospective transition method.

We adopted ASC 606 on January 1, 2018 and elected to use the modified retrospective method. As part of our assessment and implementation of ASC 606, we evaluated each of our revenue streams to determine the sources of revenue that are impacted by ASC 606. We evaluated the impact of ASC 606 on the timing and pattern of revenue recognition and determined there was no change as compared to current accounting practice.

In August 2016, the FASB issued Accounting Standards Update No. 2016-15, Classification of Certain Cash Receipts and interim periods thereafter, with early adoption permitted.Cash Payments (“ASU 2016-15”).  ASU 2016-15 is intended to clarify guidance on the classification of certain cash receipts and payments in the statement of cash flows and to eliminate the diversity in practice related to such classifications.  The Company is evaluating the effect that ASU 2014-15 willadopted this pronouncement effective January 1, 2018 and its adoption did not have a material impact on its consolidated financial statements and related disclosures.statements. 

In JanuaryNovember 2016, the FASB issued ASU 2016-01, Financial Instruments – Overall: Recognition2016-18, Statement of Cash Flows (Topic 230) - Restricted Cash (“ASU 2016-18”).  ASU 2016-18 requires a statement of cash flows to explain the change during the period in the total of cash, cash equivalents, and Measurementamounts generally described as restricted cash or restricted cash equivalents.  Amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of- period total amounts shown on the statement of Financial Assetscash flows.  The Company adopted ASU 2016-18 as of January 1, 2018 and Financial Liabilities.has reflected the adoption retrospectively to all periods presented. The Company’s statements of cash flows include restricted cash with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on such statements.

In May 2017, the FASB issued ASU 2016-01 requires equity investments (except those accounted2017-09, “Compensation-Stock Compensation (Topic 718): Scope of Modification Accounting” (“ASU 2017-09”), which clarifies when to account for undera change to the equity methodterms or conditions of a share-based payment award as a modification. The new standard does not change the accounting or thosefor modifications but clarifies that result in consolidation of the investee) tomodification accounting guidance should only be measured at fair value with changes in fair value recognized in net income, requires public business entities to use the exit price notion when measuringapplied if the fair value, vesting conditions, or classification of financial instruments for disclosure purposes, requires separate presentationthe award changes as a result of financial assets and financial liabilities by measurement category and form of financial asset, and eliminates the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost. ASU 2016-01change in terms or conditions. The new standard is effective for fiscal years, and interim periods within, beginning after December 15, 2017. Early adoption is permitted. A reporting entity must apply the amendments in the ASU prospectively to an award modified on or after the adoption date. The Company adopted ASU 2017-09 as of the required effective date of January 1, 2018 and its adoption did not have a material impact on the Company’s financial statements. The adoption of ASU 2017-09 will have an impact on the accounting for the modification of stock-based awards, if any, to the extent stock-based awards are modified.

In January 2017, the FASB issued ASU 2017-01Business Combinations (Topic 805) Clarifying the Definition of a Business. The ASU clarifies the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. Key differences between business combinations and asset acquisitions include: Transaction costs are capitalized in an asset acquisition but expensed in a business combination. Identifiable assets, liabilities assumed and any non-controlling interests are generally recognized and measured as of the acquisition date at fair value in a business combination, but are measured by allocating the cost of the acquisition on a relative fair value basis in an asset acquisition. Public business entities should apply the amendments to annual periods beginning after December 15, 2017, including interim periods within those fiscal years.periods. Early applicationadoption is permitted. The Company is currently assessingearly adopted ASU 2017-01 for acquisitions subsequent to June 30, 2017. There were $304 in acquisition costs capitalized for the potential impact thatthree months ending March 31, 2018 relating to the adoptionacquisitions in Note 11.

Plymouth Industrial REIT, Inc.

Notes to Condensed Consolidated Financial Statements

Unaudited

(all dollar amounts in thousands, except share and per share data)

2. Summary of ASU 2016-01 will have on its consolidated financial statements.Significant Accounting Policies (continued)

Recently Issued Accounting Pronouncements

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842)(“ASU 2016-02”), which requires that a lessee to recognize the assets and liabilities that arise from operating leases. A lessee should recognize inon the balance sheet for operating leases and changes many key definitions, including the definition of a liability to makelease. The update includes a short-term lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying assetexception for the lease term. For leases with a term of 12 months or less, in which a lessee is permitted tocan make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. In transition, lesseesLessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. The modified retrospective approach includes a number of optional practical expedients that entities may elect to apply as well as transition guidance specific to nonstandard leasing transactions. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, includingand interim periods within those fiscal years. Early adoptionThe Company is permitted. Thecurrently evaluating the impact the adoption of ASU 2016-02 will have on the Company’s financial position or results of operations, and plans to adopt this standard effective January 1, 2019.

At March 31, 2018, we have one office space lease that will require us to measure and record a right-of-use asset and a lease liability upon adoption of the standard. The Company is in the process of evaluating the impact of this pronouncement on our condensed consolidated financial statements.

Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies that do not require adoption until a future date are not expected to have a material impact on the Company’s consolidated financial position or results of operations.

Plymouth Industrial REIT, Inc.
Notes to Consolidated Financial Statements
Unauditedstatements.

(3) Investments in3. Real Estate Joint VenturesProperties

The Company, through its Operating Partnership, hasReal estate properties consisted of the following investments in real estate joint ventures, which are accounted for on the equity method of accounting based on significant influence over the entitiesat March 31, 2018 and lack of control over the entities:December 31, 2017:

·At March 31, 2015, a 51.5% equity interest in the Class A shares of Colony Hills Capital Residential II, LLC (“CHCR II”) which is a joint venture with Colony Hills Capital, LLC, for an investment of $1,250. The Company has no controlling interest in CHCR II. CHCR II is the sole member of Wynthrope Holdings, LLC, which owned Wynthrope Forest Apartments, a 23 building, 270 unit multifamily complex located in Riverdale, a suburb of Atlanta, Georgia. In July 2015, Wynthrope Holdings, LLC sold Wynthrope Forest Apartments and the Company’s investment liquidated. For the year ended December 31, 2015, the Company recognized a gain of $1,380 related to the disposition of the investment.
  March 31,  December 31, 
  2018  2017 
Land and improvements $59,797  $59,797 
Buildings  222,503   221,175 
Site improvements  21,650   21,489 
Construction in process  277   941 
   304,227   303,402 
Less accumulated depreciation  (28,828)  (25,013)
Real estate properties $275,399  $278,389 

·At March 31, 2016 and 2015, a 50.3% interest in TCG 5400 FIB LP (“5400 FIB”), which was obtained in October and November of 2013 for a total of $3,900. 5400 FIB owns a warehouse facility (the “Property”) in Atlanta, Georgia containing 682,750 rentable square feet of space. The initial purchase price of the Property was $21,900 which included $15,000 of secured debt.

The Company performed an analysis to determine whether or not these entities represent variable interest entities (“VIE”s),Depreciation expense was $3,815 and if the Company is the primary beneficiary (“PB”) of the VIEs.

The Company concluded that CHCR II was a VIE. The Company determined that it was not the PB of the VIE as the Company did not have the ability to make decisions over the activities that most significantly impacted the performance of CHCR II. The Company accounted for the CHCR II investment as an equity method investment through the date of liquidation of its investment.

The Company concluded that 5400 FIB is not a VIE. The Company accounts for the 5400 FIB investment as an equity method investment.

A condensed summary of results of operations of the real estate joint ventures is as follows:

  Three months Ended March 31,
  2016 2015
Revenues $838  $2,030 
Expenses  (777)  (2,047)
Net income (Loss) $61  $(17)

Distributions amounted to $49 and $13,$1,888 for the three months ended March 31, 20162018 and 2015,2017, respectively.

Management4. Borrowing Arrangements

The Company’s secured mortgage debt, net of the Company monitors the financial positionunamortized debt issuance costs, is as follows:

  March 31,  December 31, 
  2018  2017 
$120,000 AIG Loan $116,729  $116,700 
MWG Portfolio Secured Term Loan  78,871   78,731 
  $195,600  $195,431 

$120,000 AIG Loan

Certain indirect subsidiaries of the Company’s joint venture partners. To the extent that management of the Company determines that a joint venture partner has financial or liquidity concerns, management will evaluate all actions and remedies available to the Company under the applicable joint venture agreement to minimize any potential adverse implications to the Company.

Plymouth Industrial REIT, Inc.
Notes to Consolidated Financial Statements
Unaudited

(4) Senior Debt

On October 28, 2014, the Company, itsour Operating Partnership and certain subsidiaries of its Operating Partnershiphave entered into a senior secured loan agreement (Senior Loan) with investment entities or the Funds, managed by Senator Investment Group LP. The Senior Loan was a $192,000 facility with $71,000 designated as Tranche A, $101,000 designated as Tranche B and $20,000 designated as Tranche C and the deemed original issue discount.AIG Asset Management (the “AIG Loan”).

The Company has borrowed $69,200 under Tranche A and $95,800 under Tranche B for a totalAs of $165,000. At March 31, 20162018 and December 31, 2015,2017, there was $165,000$120,000 of indebtedness outstanding under the SeniorAIG Loan. The AIG Loan bears interest at 4.08% per annum and $20,000has a seven-year term maturing in October, 2023. The AIG Loan provides for monthly payments of fully amortized original issue discount, which had been accreted overinterest only for the initial termfirst three years of the Senior Loan. Additionally, Payment-in-Kind (PIK)term and thereafter monthly principal and interest payments based on a 27-year amortization period.

The borrowings under the AIG Loan are secured by first lien mortgages on the 20 LLC properties. The obligations under the AIG Loan are also guaranteed in certain circumstances by our Company and certain of our Operating Partnership’s wholly-owned subsidiaries.

The AIG Loan agreement contains customary representations and warranties, as well as affirmative and negative covenants. The negative covenants include restrictions on additional indebtedness, restrictions on liens, fundamental changes, dispositions, restricted payments, change in nature of business, transactions with affiliates and burdensome agreements. The AIG Loan contains financial covenants that require minimum liquidity and Net Worth. The AIG Loan is also accretedsubject to debt. Accordingly, there was $199,500 and $196,800acceleration upon certain specified events of Senior Loans, outstandingdefaults, including breaches of representations or covenants, failure to pay other material indebtedness, failure to pay taxes or a change of control of our company, as defined in the senior secured loan agreement. The Company is in compliance with the respective covenants at March 31, 20162018. The Company has no right to prepay all or any part of the AIG Loan before November 1, 2019. Following that date, the AIG Loan can only be paid in full, and a prepayment penalty would be assessed, as defined in the agreement.

Plymouth Industrial REIT, Inc.

Notes to Condensed Consolidated Financial Statements

Unaudited

(all dollar amounts in thousands, except share and per share data)

4. Borrowing Arrangements (continued)

The borrowings amounted to $116,729 and $116,700, net of $3,271 and $3,300 of unamortized debt issuance costs at March 31, 2018 and December 31, 2015,2017, respectively. There was

MWG Portfolio Secured Term Loan

On November 30, 2017, certain of our indirect subsidiaries entered into a loan agreement, the MWG Loan Agreement, with Special Situations Investing Group II, LLC, as lender and agent, which provides for a loan of $79,800, bearing interest for the first year at a rate per annum equal to LIBOR plus 3.10% and for the second year at a rate per annum equal to LIBOR plus 3.35%. The MWG Loan Agreement matures in November, 2019 and has one, 12-month extension option, subject to certain conditions. The borrowings under the MWG Loan Agreement are secured by first lien mortgages on the 15 properties held by wholly-owned subsidiaries of Plymouth MWG Holdings LLC. In addition, the obligations under the Loan Agreement are guaranteed in certain circumstances by the company and certain of our operating partnership’s wholly-owned subsidiaries.

The MWG Loan Agreement contains customary affirmative and negative covenants for credit facilities of this type, including limitations with respect to indebtedness, liens, investments, distributions, mergers and acquisitions, dispositions of assets and transactions with affiliates. The MWG Loan Agreement also $15,696contains financial covenants that require the borrowers to maintain a minimum ratio of net cash flow (less management fees) to the outstanding principal balance under the loan agreement of at least 9.0%. In the event of a default by the Borrowers, the agent may declare all obligations under the MWG Loan Agreement immediately due and $8,081payable and enforce any and all rights of deferred interest payable outstandingthe lender or the agent under the MWG Loan Agreement and related documents. The Company is in compliance with the respective covenants at March 31, 20162018.

Borrowings outstanding amounted to $78,871 and $78,731, net of $929 and $1,069 of unamortized debt issuance costs at March 31, 2018 and December 31, 2015,2017, respectively.

The SeniorCompany also has the following borrowing arrangements:

$30,000 Mezzanine Loan initially matured on April 28, 2015, and was extended to February 29, 2016. On February 9, 2016, the holders of the Senior Loan sold the Senior Loan to a new entity, “Holder”. On February 29, 2016, the Company and the Holder

20 LLC has entered into a forbearancemezzanine loan agreement wherebywith Torchlight as partial payment of its prior Senior Loan. The Mezzanine Loan has an original principal amount of $30,000, and bears interest at 15% per annum, of which 7% percent is paid currently during the Company acknowledged its inabilityfirst four years of the term and 10% is paid for the remainder of the term, and matures in October, 2023. Unpaid interest accrues and is added to repay the amounts dueoutstanding principal amount of the loan. The Mezzanine Loan requires borrower to pay a prepayment premium equal to the difference between (1) the sum of 150% of the principal being repaid (excluding the accrued interest) and (2) the sum of the actual principal amount being repaid and current and accrued interest paid through the date of repayment. This repayment feature operates as a prepayment feature since the difference between (1) and (2) will be zero at maturity on February 29, 2016maturity.

As additional consideration for the Mezzanine Loan, 20 LLC granted Torchlight under the loan, which represented an eventMezzanine Loan, a profit participation in the form of default,the right to receive 25% of net income and the Holder agreed to a forbearance of action through April 30, 2016. On April 29, 2016, the forbearance agreement was extendedcapital proceeds generated by the Company Portfolio following debt service payments and Holder to May 30, 2016.

During this forbearance period,associated costs (the “TL Participation”). The TL Participation was terminated as of June 14, 2017 in consideration of the Company will seekissuing warrants to restructureTorchlight to acquire 250,000 shares of the loan, obtain alternativeCompany’s common stock at a price of $23.00 per share. The warrants have a five-year term and are more fully discussed in Note 5. The profit participation was zero for the three months ended March 31, 2018 and the year ended December 31, 2017.

The borrowings under the Mezzanine Loan are secured by, among other things, pledges of the equity interest in 20 LLC and each of its property-owning subsidiaries.

Borrowings under the Mezzanine Loan amounted to $29,330 and $29,364, net of $670 and $636 of unamortized debt additional equityissuance costs at March 31, 2018 and December 31, 2017, respectively.

Deferred interest amounted to $1,575 and $1,357 at March 31, 2018 and December 31, 2017, respectively, and is presented separately in the condensed consolidated balance sheets.

Line of Credit Agreement

On August 11, 2017 the Company’s operating partnership entered into a secured line of credit agreement (Line of Credit Agreement) with KeyBank National Association, or KeyBank and the other capital. The relevantlenders, which matures in August 2020 with an optional extension through August 2021, subject to certain conditions. Borrowings under the Line of Credit Agreement bear interest at either (1) the base rate (determined from the highest of (a) KeyBank’s prime rate, (b) the federal funds rate plus 0.50% and (c) the one month LIBOR rate plus 1.0%) or (2) LIBOR, plus, in either case, a spread between 250 and 300 basis points depending on our total leverage ratio.

On March 8, 2018, the Company entered into an Increase Agreement to our credit agreement with KeyBank National Association, or the KeyBank Credit Agreement, to increase our revolving credit facility to $45,000. All other terms of the borrowing arrangement are as follows:KeyBank Credit Agreement remained unchanged.

·The Tranche A and Tranche B borrowings under the Senior Loan bear interest at a current pay rate equal to 7% per annum and an additional default rate effective as of March 1, 2016 of 8%. Tranche C has a contract rate of 15% following a default calculated from the date of the initial loan, plus an additional default rate effective as of March 1, 2016 of 8%. During the period of forbearance the Company shall pay to Holder, an amount defined in the forbearance agreement as excess cash flow. This monthly payment is guaranteed by an officer of the Company to the extent operating expenditures may exceed amounts approved by Holder.

10 

 

·The borrowings under the Senior Loan were made in tranches and also accrue PIK interest at an annual rate of 3% compounded monthly on Tranche A amounts, and at an annual rate of 8% compounded monthly on Tranche B and C amounts. The weighted average of PIK interest was approximately 5% at March 31, 2016 and December 31, 2015. Accrued PIK interest amounted to $14,500 and $11,800 at March 31, 2016 and December 31, 2015, respectively, and is included in senior debt in the accompanying consolidated balance sheets. All PIK amounts were due at maturity.

·With respect to any repayment of (a) Tranche A, a make-whole fee in an amount equal to four percent (4%) of the outstanding balance of Tranche A will be payable; (b) Tranche B, a make-whole fee in an amount equal to five percent (5%) of the outstanding balance of Tranche B, and (c)  Tranche C, following an event of default,  a make-whole fee in an amount equal to five percent (5%) of the outstanding balance of Tranche C. The amount of make whole fees accrued at March 31, 2016 and December 31, 2015 was $9,493 and $8,081, respectively, and is included in deferred interest in the accompanying consolidated balance sheets.

·The borrowings under the Senior Loan are secured by first lien mortgages on all of the Company’s existing properties and pledges of equity interests in the Operating Partnership.

·The obligations under the Senior Loan are guaranteed by the Company.

·The Senior Loan contains financial covenants that require, among other things, the maintenance of a minimum debt service coverage ratio and annualized Net Operating Income. During the monthly periods for determination, the Company incurred capital expenditures which reduced its net operating income below the amount necessary to be in compliance with the applicable requirements of the covenants, constituting an event of default under the Senior Loan.

·The Senior Loan contains affirmative and negative covenants, which include restrictions on additional indebtedness, restrictions on liens, fundamental changes, dispositions, restricted payments, change in nature of business, transactions with affiliates and burdensome agreements.

Plymouth Industrial REIT, Inc.

Notes to Condensed Consolidated Financial Statements

Unaudited

(all dollar amounts in thousands, except share and per share data)

4. Borrowing Arrangements (continued)

The Line of Credit Agreement requires the Company to maintain certain coverage and leverage ratios and certain amounts of minimum net worth as well meet certain affirmative and negative covenants for credit facilities of this type, including limitations with respect to use of proceeds, indebtedness, liens, investments, distributions, mergers and acquisitions, dispositions of assets and transactions with affiliates. The Company is in compliance with all covenants at March 31, 2018, except for the distributions covenant per Section 8.7 of the Line of Credit Agreement. KeyBank has provided a waiver for the distributions covenant for March 31, 2018. The Line of Credit Agreement is secured by certain assets of the Company’s operating partnership and certain of its subsidiaries and includes a Company’s guarantee for the payment of all indebtedness under the Line of Credit Agreement. Borrowings outstanding amounted to $22,823 and $20,837, net of unamortized debt issuance costs of $502 and $488 at March 31, 2018 and December 31, 2017, respectively. Borrowings available under the Line of Credit Agreement amounted to $10,435, net of a letter of credit totaling $93, at March 31, 2018.

5. Common Stock

Common Stock Warrants

On June 14, 2017, the Company issued warrants to Torchlight to acquire 250,000 shares of the Company’s common stock at a strike price of $23.00 per share, which expire in 2022.

The warrants were accounted for as a liability on the accompanying condensed consolidated balance sheet as they contain provisions that are considered outside of the Company’s control, such as the holders’ option to receive cash in lieu and other securities in the event of a reorganization of the Company’s common stock underlying such warrants. The fair value of these warrants is re-measured at each financial reporting period with any changes in fair value recognized as a change in fair value of warrant liability in the accompanying condensed consolidated statements of operations.

A roll-forward of the common stock warrants is as follows:

Balance at January 1, 2018 $160 
Change in fair value  (48)
Balance at March 31, 2018 $112 

The warrants in the amount of $112 at March 31, 2018 represent their fair value determined using a Binomial Valuation Model applying Level 3 inputs as described in Note 2. The significant inputs into the model were: exercise price of $23.00, volatility of 18.9%, an expected dividend yield of 7.5%, a term of 4.12 years and an annual risk-free interest rate of 2.65%. The warrants in the amount of $160 at December 31, 2017 were determined using a Monte-Carlo option pricing model, whose significant inputs into the model were volatility of 18.9%, an expected dividend yield of 7.5%, a term of 4.4 years and an annual risk-free interest rate of 2.15%. The fair value of these warrants is re-measured at each financial reporting period with any changes in fair value recognized as a change in fair value of warrant liability in the accompanying condensed consolidated statements of operations. The warrants have an expiration date of June 13, 2022. The warrants are not included in the computation of diluted net loss per share as they are anti-dilutive for the periods presented since the Company recorded a net loss during the three months ended March 31, 2018.

UnauditedCommon Stock Dividends

The following table sets forth the common stock distributions that were declared or paid during the three months ended March 31, 2018 and for the year ended December 31, 2017. The Company did not declare or pay any distributions prior to completion of the initial public offering.

2018 Cash Dividends
Declared
per Share
  Aggregate
Amount
 
First quarter $0.3750  $1,334 

 

2017 Cash Dividends
Declared
per Share
  Aggregate
Amount
 
Second quarter (commencing June 14, 2017 to June 30, 2017) $0.0650  $238 
Third quarter $0.3750  $1,430 
Fourth quarter $0.3750  $1,430 

11 

 

Plymouth Industrial REIT, Inc.

Notes to Condensed Consolidated Financial Statements

Unaudited

(all dollar amounts in thousands, except share and per share data)

6. Series A Preferred Stock

The table below sets forth the Company’s outstanding preferred stock issuances as of March 31, 2018:

Preferred Stock Issuance Issuance Date Number of Shares  Liquidation Value per Share  Interest Rate 
7.5% Series A Preferred Stock 10/25/2017  2,040,000  $25   7.5% 

The following table sets forth the 7.5% Series A preferred stock distributions that were declared or paid during the three months ended March 31, 2018 and the year ended December 31, 2017. The Company did not pay any dividends prior to the offering of its Series A Preferred Stock on October 25, 2017.

  Cash Dividends
Declared
per Share
  Aggregate
Amount
 
2018      
First quarter $0.46875  $956 

  Cash Dividends
Declared
per Share
  Aggregate
Amount
 
2017      
Fourth quarter (commencing October 25, 2017 to December 31, 2017) $0.3542  $723 

7. Non-Controlling Interests

Non-controlling Interests Previously Held by Torchlight

As discussed in Note 1, and in connection with the refinancing of the Company’s debt on October 17, 2016, the Company established the following subsidiaries:

(5) 2014Plymouth Industrial 20 Financial LLC

The REIT through its operating partnership Plymouth Industrial OP, LP is the sole member of Plymouth Industrial 20 Financial LLC.

Plymouth Industrial 20 LLC (20 LLC)

For the period October 17, 2016 to June 13, 2017, the REIT through Plymouth Industrial 20 Financial LLC, was the managing member in 20 LLC with a 0.5% ownership interest. An affiliate of Torchlight held the remaining 99.5% interest in 20 LLC. This 99.5% interest was redeemed on June 14, 2017 by the REIT and 20 LLC is now a single member LLC with Plymouth Industrial 20 Financial LLC as the sole member. The proportionate share of the loss attributed to the non-controlling interest held by Torchlight was $2,465 for the three months ended March 31, 2017. The redemption resulted in elimination of the non-controlling interest and an adjustment to equity (deficit) in the amount of $56,795. An adjustment to the redemption price in the first quarter 2017 was deemed a non-cash capital contribution in the amount of $1,019. 

20 Individual LLC’s for Properties

The individual LLC’s which hold the properties associated with the partnership interests are wholly owned subsidiaries of 20 LLC.

In connection with the redemption of the preferred member interest on June 14, 2017 the Company acquired the non-controlling interest in Plymouth Industrial 20 LLC and therefore, the 20 individual properties.

Operating Partnership Units Acquisitions

In connection with the acquisition of the Shadeland Portfolio on August 11, 2017, the Company, through is Operating Partnership issued 421,438 Operating Partnership Units (“OP Units”) at $19.00 per OP Unit for a total of approximately $8,007 to the former owners of the Shadeland Portfolio. The holders of the OP Units are entitled to receive distributions concurrent with the dividends paid on our common stock. The proportionate share of the loss attributed to the partnership units was $463 and $0 for the three months ending March 31, 2018 and 2017, respectively.

12 

Plymouth Industrial REIT, Inc.

Notes to Condensed Consolidated Financial Statements

Unaudited

(all dollar amounts in thousands, except share and per share data)

8. Incentive Award Plan

In April 2014, the Company’s Board of Directors adopted, and in June 2014 the Company’s stockholders approved, the 2014 Incentive Award Plan, or Plan, under which the Company may grant cash and equity incentive awards to eligible service providers in order to attract, motivate and retain the talent for which we compete. The aggregate number of shares of the Company’s common stock and/or LTIP units of partnership interest in the Company’s Operating Partnership, or LTIP units that are available for issuance under awards granted pursuant to the Plan is 750,000 shares/LTIP units. Shares and units granted under the Plan may be authorized but unissued shares/LTIP units, or, if authorized by the board of directors, shares purchased in the open market. If an award under the Plan is forfeited, expires or is settled for cash, any shares/LTIP units subject to such award may, to the extent of such forfeiture, expiration or cash settlement, be used again for new grants under the Plan. However, the following shares/LTIP units may not be used again for grant under the Plan: (1) shares/LTIP units tendered or withheld to satisfy grant or exercise price or tax withholding obligations associated with an award; (2) shares subject to a stock appreciation right, or SAR, that are not issued in connection with the stock settlement of the SAR on its exercise; and (3) shares purchased on the open market with the cash proceeds from the exercise of options. The maximum number of shares that may be issued under the Plan upon the exercise of incentive stock options is 750,000.

The Plan provides for the grant of stock options, including incentive stock options, or ISOs, and nonqualified stock options, or NSOs, restricted stock, dividend equivalents, stock payments, restricted stock units, or RSUs, performance shares, other incentive awards, LTIP units, SARs, and cash awards. In addition, the Company will grant its Directors restricted stock as part of their remuneration. Shares granted as part of the Plan vest equally over a four-year period while those granted to the Company’s Directors vest equally over a three-year period. Holders of restricted shares of common stock have voting rights and rights to receive dividends, however, the restricted shares of common stock may not be sold, transferred, assigned or pledged and are subject to forfeiture prior to the respective vesting period. The following table is a summary of the total restricted shares granted, forfeited and vested for the three months ended March 31, 2018:

Shares
Unvested restricted stock at January 1, 2018163,157
    Granted
    Forfeited
    Vested
Unvested restricted stock at March 31, 2018163,157

The Company recorded equity-based compensation in the amount of $200 and $0 for the three months ended March 31, 2018 and 2017, respectively, which is included in general and administrative expenses in the accompanying condensed consolidated statement of operations. Equity-based compensation expense for shares issued to employers and directors is based on the grant-date fair value of the award and recognized on a straight-line basis over the requisite period of the award. The unrecognized compensation expense associated with the Company’s restricted shares of common stock at March 31, 2018 was approximately $2,483 and is expected to be recognized over a weighted average period of approximately 3.2 years.

No awards9. Earnings per Share

Net loss per Common Share

Basic and diluted net loss per share attributable to common stockholders was calculated as follows:

  Three Months Ended March 31, 
  2018  2017 
Numerator      
Net loss $(4,473) $(2,906)
Less: loss attributable to non-controlling interest  (463)  (2,465)
Net loss attributable to Plymouth Industrial REIT, Inc.  (4,010)  (441)
Less: Series A Preferred dividend  956    
Less: amount allocated to participating securities  61    
Net loss attributable to common stockholders $(5,027) $(441)
         
Denominator        
Weighted-average common shares outstanding basic and diluted  3,647,272   331,965 
         
Net loss per share attributable to common stockholders – basic and diluted $(1.38) $(1.33)

13 

Plymouth Industrial REIT, Inc.

Notes to Condensed Consolidated Financial Statements

Unaudited

(all dollar amounts in thousands, except share and per share data)

9. Earnings per Share (continued)

The Company uses the two-class method of computing earnings per common share in which participating securities are included within the basic EPS calculation. The amount allocated to participating securities is according to dividends declared (whether paid or unpaid). The restricted stock does not have any participatory rights in undistributed earnings. The unvested shares of restricted stock are accounted for as participating securities as they contain non-forfeitable rights to dividends.

In periods where there is a net loss, the weighted average number of common shares outstanding used to calculate both basic and diluted net loss per share attributable to common stockholders is the same. The Company’s potential dilutive securities at March 31, 2018 include the 250,000 shares of common stock warrants and 163,157 shares of restricted common stock. The stock warrants and restricted common shares have been grantedexcluded from the computation of diluted net loss per share attributable to date undercommon stockholders as the Plan.effect of including them would reduce the net loss per share.

10. Commitments and Contingencies

(6) Employment Agreements

On September 10, 2014, theThe Company has entered into employment agreements with Jeffrey E. Witherell, the Company’s Chief Executive Officer, Pendleton P. White, Jr., the Company’s President and Chief Investment Officer, and Daniel C. Wright, the Company’s Executive Vice President and Chief Financial Officer. As approved by the compensation committee of the Board of Directors the agreements provide for base salaries ranging from $200 to $300 annually with discretionary cash performance awards. The agreements contain provisions for equity awards, general benefits, and termination and severance provisions, consistent with similar positions and companies.

(7) CommitmentsLegal Proceedings

The Company leases space for its corporate officeis not currently party to any material legal proceedings. At each reporting date, the Company evaluates whether or not a potential loss amount or a potential range of loss is probable and reasonably estimable under the termsprovisions of a sub-lease. Rental expensethe authoritative guidance that addresses accounting for operating leases, including common-area maintenance, was $80 for bothcontingencies. The Company expenses as incurred the three months ended March 31, 2016 and 2015. Amountscosts related to such legal proceedings.

Contingent Liability

In conjunction with the issuance of minimum future rental commitments under the operating leaseOP Units for the remainderShadeland Portfolio acquisition, the agreement contains a provision for the Company to provide tax protection to the holders if the acquired properties are sold in a transaction that would result in the recognition of 2016 are $115.taxable income or gain prior to the sixth anniversary of the acquisition. The Company intends to hold this investment and has no plans to sell or transfer any interest that would give rise to a taxable transaction.

(8)11. Subsequent Events

On April 29, 2016,9, 2018, the Company acquired a two-property portfolio of Class B industrial buildings totaling approximately 270,000 square feet in Chicago, Illinois for an aggregate contractual purchase price of approximately $15,675. Management has not finalized the asset acquisition accounting and Holdertherefore is not able to provide the disclosures otherwise required by GAAP.

Effective April 13, 2018, the Company entered into an interest rate swap agreement with JP Morgan Chase in relation to the MWG Portfolio Secured Term Loan. The notional value of the Seniorswap is $79,800 with a fixed interest rate of 4% and expires on December 5, 2019. The 4% fixed interest swap represents a cash flow interest rate hedge against the Company’s borrowings under its MWG Portfolio Loan, agreedwith interest bearing for the first year at a rate per annum equal to LIBOR plus 3.10% and for the second year at a 30-day extensionrate per annum equal to LIBOR plus 3.35%, and matures in November 2019.

As of April 30, 2018, certain direct subsidiaries of our Operating Partnership entered into a secured loan agreement with Minnesota Life Insurance Company, in the amount of $21,500. The Loan bears interest at 3.78% per annum and has a ten-year term maturing on May 1, 2028. The Loan provides for monthly payments of interest only for the first year of the forbearance agreement from April 30, 2016 to May 30, 2016.term and thereafter monthly principal and interest payments based on a 30-year amortization period. The borrowings under the Loan are secured by first lien mortgages on seven of the Company’s portfolio properties.

1114 

 

ITEM

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

We make statements in this Quarterly Report on Form 10-Q that are forward-looking statements, which are usually identified by the use of words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “may,” “plans” “projects,” “seeks,” “should,” “will,” and variations of such words or similar expressions. Our forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by our forward-looking statements are reasonable, we can give no assurance that our plans, intentions, expectations, strategies or prospects will be attained or achieved and you should not place undue reliance on these forward-looking statements. Furthermore, actual results may differ materially from those described in the forward-looking statements and may be affected by a variety of risks and factors including, without limitation:

the competitive environment in which we operate;
real estate risks, including fluctuations in real estate values and the general economic climate in local markets and competition for tenants in such markets;
decreased rental rates or increasing vacancy rates;
potential defaults on or non-renewal of leases by tenants;
potential bankruptcy or insolvency of tenants;
acquisition risks, including failure of such acquisitions to perform in accordance with projections;
the timing of acquisitions and dispositions;
potential natural disasters such as earthquakes, wildfires or floods;
national, international, regional and local economic conditions;
the general level of interest rates;
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 REIT tax laws, and potential increases in real property tax rates;
financing risks, including the risks that our cash flows from operations may be insufficient to meet required payments of principal and interest and we may be unable to refinance our existing debt upon maturity or obtain new financing on attractive terms or at all;
lack of or insufficient amounts of insurance;
our ability to maintain our qualification as a REIT;
litigation, including costs associated with prosecuting or defending claims and any adverse outcomes; and
possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by us.

Any forward-looking statement speaks only as of the date on which it is made. New risks and uncertainties arise over time, and it is not possible for us to predict those events or how they may affect us. Except as required by law, we are not obligated to, and do not intend to, update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

The following discussion and analysis is based on, and should be read in conjunction with our unaudited financial statements and notes thereto as of March 31, 2018 and 2017 and audited historical financial statements and related notes thereto as of and for the yearyears ended December 31, 2015.2017 and 2016.

Overview

We are a full service, vertically integrated, self-administered and self-managed REIT focused on the acquisition, ownership and management of single- and multi-tenant Class B industrial properties, including distribution centers, warehouses and light industrial properties. The Company Portfolio at March 31, 2018 consists of 49 industrial properties located in nine states with an aggregate of approximately 9.2 million rentable square feet leased to 82 different tenants.

Our strategy is to invest in singlesingle- and multi-tenant Class B industrial properties located primarily in secondary markets across the Eastern half of the U.S. and Texas;; however, we may make opportunistic acquisitions of Class A industrial properties or industrial properties located in primary markets. We seek to generate attractive risk-adjusted returns for our stockholders through a combination of stabledividends and increasing distributions and potential long-term appreciation in the value of our properties and our common stock.

As of March 31, 2016, the Company owned and operated, or had an interest in, 21 industrial properties located in seven states with an aggregate of approximately 4,350,000 rentable square feet which we refer to as the Company Portfolio. As of March 31, 2016, the portfolio of owned and operated properties, or those which we have an interest in, was approximately 98.0% leased to 37 separate tenants across 16 industry types with a weighted average remaining lease term of 3.9 years. Approximately 88.7% of the annualized base rent payments from the Company Portfolio as of March 31, 2016 was from triple-net leases, pursuant to which the tenants are responsible for all operating expenses relating to the property, including, without limitation, real estate taxes, utilities, property insurance, routine maintenance and repairs and property management. We expect this lease structure will insulate us from increases in certain operating expenses and provide more predictable cash flow. Our triple-net leases are structured to generate attractive returns on a long-term basis. The leases typically have initial terms of three to ten years and generally include annual rent escalators. Therefore, our operating results will depend significantly upon the ability of our tenants to make required rental payments. We believe that the Company Portfolio will enable us to generate stable cash flows over time because of the staggered lease expiration schedule, the long-term leases and the low historical occurrence of tenants defaulting under their leases. As of March 31, 2016, leases of the Company Portfolio representing 4.8%, 12.7% and 8.0% of leasable square feet will expire in 2016, 2017 and 2018, respectively.capital appreciation.

Factors That May Influence Future Results of Operations

Business and Strategy

Our core investment strategy is to acquire primarily Class B industrial properties predominantly in larger secondary markets across the Eastern U.S. and Texas. We expect to acquire these properties through third-party purchases and structured sale-leasebacks where we believe we can achieve high initial yields and strong ongoing cash-on-cash returns. In addition, we may make opportunistic acquisitions of Class A industrial properties or industrial properties in primary markets that offer similar return characteristics.

Our target markets are comprised primarily of larger secondary markets because we believe these markets tend to have less occupancy and rental rate volatility and less buyer competition relative to primary markets. We also believe that the systematic aggregation of such properties will result in a diversified portfolio that will produce sustainable risk-adjusted returns. Future results of operations may be affected, either positively or negatively, by our ability to effectively execute this strategy.

We also intend to pursue joint venture arrangements with institutional partners which could provide management fee income as well as residual profit-sharing income. Such joint ventures may involve investing in industrial assets that would be characterized as opportunistic or value-add investments. These may involve development or re-development strategies that may require significant up-front capital expenditures, lengthy lease-up periods and result in inconsistent cash flows. As such, these properties’ risk profiles and return metrics would likely differ from the non-joint venture properties that we target for acquisition.

15 

Rental Revenue and Tenant Recoveries

We receive income primarily from rental revenue from our properties. The amount of rental revenue generated by the Company Portfolio depends principally on the occupancy levels and lease rates at our properties, our ability to lease currently available space and space that becomes available as a result of lease expirations and on the rental rates at our properties.

Occupancy Rates.    As of March 31, 2016,2018, the Company Portfolio was approximately 98.0%91.3% occupied. Our occupancy rate is impacted by general market conditions in the geographic areas in which our properties are located and the financial condition of tenants in our target markets.

12 

Rental Rates.    We believe that rental rates for Class B industrial properties in our markets continue to recover from the 2008 financial crisis and subsequent economic recession, and accordingly we expect potential increases in lease rates upon renewal of upcoming lease expirations as market conditions continue to improve.

Future economic downturns affecting our markets could impair our ability to renew or re-lease space, and adverse developments that affect the ability of our tenants to fulfill their lease obligations, such as tenant bankruptcies, could adversely affect our ability to maintain or increase occupancy or rental rates at our properties. Adverse developments or trends in one or more of these factors could adversely affect our rental revenue in future periods.

Scheduled Lease Expirations

Our ability to re-lease space subject to expiring leases will impact our results of operations and iswill be affected by economic and competitive conditions in ourthe markets in which we operate and by the desirability of our individual properties. The leases ofDuring the Company Portfolio scheduledperiod from April 1, 2018 through to expire during the remaining nine months of the year ending December 31, 2016 represent approximately 5.6% of the pro forma total annualized rent for the Company Portfolio, which we believe is a stable revenue base. In the year ending December 31, 2017 through the year ending December 31, 2018,2020, an aggregate of 22.4%48.6% of the annualized base rent leases in the Company Portfolio are scheduled to expire, which we believe will provide us an opportunity to adjust below market rates as market conditions continue to improve.

During 2017 and 2018, leases for space totaling 1,017,458 square feet (11% of the Company Portfolio) either was subject to renewal or expired. Approximately 40% of the expired space was renewed and an additional 132,863 square feet was leased long term with new tenants. At March 31, 2018, the vacancy rate of the Company Portfolio was 8.7% factoring in the vacancy rate associated with the properties acquired in the third and fourth quarter of 2017.

Address Metro  Status  Tenant Start
Date
 Square
Feet
Expired
  Square Feet
Leased/
Renewed
  Portfolio
Vacancy
  Portfolio
Percent
Vacant
 
6075 E Shelby  Memphis   Renewal  Dollar Tree 1/1/2017  20,400   20,400   65,421   1.60% 
2401 Commerce  Chicago   Renewal  VW Credit 1/1/2017  18,309   18,309   65,421   1.60% 
3490 Stern  Chicago   Renewal  Colony Displays 1/1/2017  146,798   146,798   65,421   1.60% 
4 East Stow Rd  Philadelphia   New  Telissa R. Lindsey 2/18/2017      3,228   62,193   1.60% 
6005 E Shelby  Memphis   Expired  Libra Resources 7/31/2017  13,680       75,873   2.00% 
     Vacancy associated with Q3 Acquisitions              216,762   3.80% 
6005 E Shelby  Memphis   New  Discount Comic Books 9/15/2017      41,040   175,722   3.00% 
     Vacancy associated with Q4 Acquisitions                295,531   3.2% 
4 East Stow Road  Philadelphia   Downsize  ReverTech/Selectron 10/1/17  75,493   49,172   321,852   3.5% 
3940 Stern  Chicago   Renewal  Colony 1/1/2018  146,798   146,798   321,852   3.5% 
6045 E Shelby  Memphis   Renewal  All American Medical 1/1/2018  27,380   27,380   321,852   3.5% 
6075 E Shelby  Memphis   Expired  Dollar Tree 1/1/2018  20,400       342,252   3.7% 
3500 Southwest  Columbus   Expired  Pier One 1/1/2018  527,000       869,252   9.4% 
13040 South Pulaski  Chicago   New  First Logistics 1/1/2018      61,549   807,703   8.8% 
1755 Enterprise  Cleveland   Expired  Curbell Plastics 3/1/2018  21,200       828,903   9.0% 
6075 E Shelby  Memphis   New  Total Logistics 3/1/2018      20,400   808,503   8.8% 
Airport Business Park  Memphis   New  MSA Security 3/1/2018      6,646   801,857   8.7% 
               1,017,458   541,720         

During the year ended December 31, 2017 and three months ended March 31, 2018, we negotiated 9 leases with durations in excess of six months encompassing 452,791 square feet and negotiated 2 leases with a duration of less than six months encompassing 48,580 square feet. Renewed leases made up 84.3% of the square footage covered by the 9 leases in excess of 6 months, and the rent under the renewed leases increased an average of 4.3% over the prior leases.  Leases to new tenants comprised the other 15.7% of the square footage covered by the 9 leases in excess of 6 months, and the rent under the new leases increase an average of 71.4% over the prior leases. The rental rates under the 9 leases in excess of 6 months entered into during 2017 and 2018, increased by an average of 9.9% over the rates of the prior leases.

16 

The table below reflects certain data about our new and renewed leases with terms of greater than six months executed in the year ended December 31, 2017 and the three months ended March 31, 2018.

Year  Type Square 
Footage
  % of Total
Square
Footage
  Expiring
Rent
  New 
Rent
  
Change
  Tenant 
Improvements
$/SF/YR
  Lease
Commissions
$/SF/YR
 
                         
 2017  Renewals  234,679   84.1%  $4.25  $4.51   6.2%  $0.07  $0.13 
    New Leases  44,268   15.9%  $2.16  $3.00   38.7%  $0.41  $0.27 
    Total  278,947   100.0%  $3.92  $4.27   9.1%  $0.13  $0.15 
                                 
 2018  Renewals  146,798   84.4%  $4.25  $4.30   6.2%  $  $0.04 
    New Leases  27,046   15.6%  $1.96  $4.52   130.4%  $0.20  $0.22 
    Total  173,844   100.0%  $3.89  $4.33   11.3%  $0.03  $0.07 
                                 
 Total  Renewals  381,477   84.3%  $4.25  $4.43   4.3%  $0.04  $0.10 
    New Leases  71,314   15.7%  $2.08  $3.57   71.4%  $0.33  $0.25 
    Total  452,791   100.0%  $3.91  $4.29   9.9%  $0.09  $0.12 

Conditions in Our Markets

The Company Portfolio is located primarily in various secondary markets in the Easterneastern half of the U.S. Positive or negative changes in economic or other conditions, adverse weather conditions and natural disasters in these markets are likely to affect our overall performance.

PropertyRental Expenses

Our propertyrental expenses will generally consist of utilities, real estate taxes, insurance and site repair and maintenance costs. For the majority of the Company Portfolio, rental expenses are controlled, in part, by either the triple net provisions or modified gross lease expense reimbursement provisions in tenant leases. However, the terms of our tenant leases vary and in some instances the leases may provide that we are responsible for certain rental expenses. Accordingly, our overall financial results will be impacted by the extent to which we are able to pass-through rental expenses to our tenants.

General and Administrative Expenses

WeAs a newly public company, we expect to incur increased general and administrative expenses, for the remaining nine months of the year ended December 31, 2016, to be consistent with the results of the three months ended March 31, 2016, including legal, accounting and other expenses related to corporate governance, public reporting and compliance with various provisions of the Sarbanes-Oxley Act. In addition, we anticipate that our staffing levels will increase slightly from thirteen employees as of the date of this quarterly report on Form 10-Q to between 14 and 16 employees during the 12 to 24 months following March 31, 2018 and, as a result, our general and administrative expenses will increase further.

Critical Accounting Policies

Our discussion and analysis of our Company’s historical financial condition and results of operations are based upon our consolidated financial statements which have beenare prepared in accordance with GAAP.U.S. generally accepted accounting principles. The preparation of thesethe condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions in certain circumstances that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amountamounts of revenuerevenues and expenses induring the reporting period. Management makes significant estimates regarding the allocation of tangible and intangible assets or business acquisitions, impairments of long-lived assets, stock-based compensation and its common stock warrants liability. These estimates and assumptions are based on management’s best estimates and judgment. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors, including the current economic environment. Management adjusts such estimates when facts and circumstances dictate. As future events and their effects cannot be determined with precision, actual results could differ from those estimates and assumptions.

During the three months ended March 31, 2018, there were no material changes to our critical accounting policies. Our critical accounting policies are described under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies and Significant Judgments and Estimates” in our Annual Report on Form 10-K filed with the SEC on March 8, 2018 and the notes to the financial statements appearing elsewhere in this Quarterly Report on Form 10-Q. We believe that of our critical accounting policies, the following accounting policies involve the most judgment and complexity:

·Going concern
·Cash equivalents and restricted cash
·Real estate property acquisitions, capitalization and depreciation
·Income taxes
·Amortization of deferred lease intangibles – assets and liabilities
·Impairment of Long-lived assets
·Consolidation

Accordingly, we believe the policies set forth in our Annual Report on Form 10-K filed with the SEC on March 8, 2018 are critical to fully understanding and evaluating our financial condition and results of operations. If actual results or events differ materially from the estimates, judgments and assumptions used by us in applying these policies, our reported financial condition and results of operations could be materially affected.

17 

Results of Operations for the (amounts in thousands)

Three months Ended March 31, 2016 and 20152018 Compared to March 31, 2017(Dollars in thousands)

  Same Store Portfolio  Acquisitions  Total Portfolio 
  Three months ended
March 31,
  Change  Three months ended
March 31,
  Change  Three months ended
March 31,
  Change 
  2018  2017  $  %  2018  2017  $  %  2018  2017  $  % 
Revenue:                                    
Rental revenue $3,455  $3,645  $(190)  -5.2%  $5,028  $  $5,028   nm  $8,483  $3,645  $4,838   132.7% 
Tenant recoveries  1,382   1,293   89   6.9%   1,564      1,564   nm   2,946   1,293   1,653   127.8% 
Total operating revenues  4,837   4,938   (101)  -2.0%   6,592      6,592   nm   11,429   4,938   6,491   131.4% 
                                                 
Property expenses  1,815   1,408   407   28.9%   2,637      2,637   nm   4,452   1,408   3,044   216.2% 
Depreciation and amortization                                  6,542   2,772   3,770   136.0% 
General and administrative                                  1,373   724   649   89.6% 
Total operating expenses                                  12,367   4,904   7,463   152.2% 
                                                 
Operating profit/(loss)                                  (938)  34   (972)  -2859% 
                                                 
Other income (expense):                                                
Interest expense                                  (3,985)  (2,941)  (1,044)  35.5% 
Other revenue                                  450   1   449   44900% 
Total other income (expense)                                  (3,535)  (2,940)  (595)  20.2% 
                                                 
Net loss                                 $(4,473) $(2,906) $(1,567)  53.9% 

Rental Revenue:Revenue: Rental revenue decreasedincreased by approximately $41$4,838 to approximately $4,808$8,483 for the three months ended March 31, 20162018 as compared to approximately $4,849$3,645 for the three months ended March 31, 2015.

Equity Investment Income:2017. The Company recognized income (loss) on our investmentincrease was primarily related to rental revenue from the acquired properties from the date of acquisition in joint ventures2017 of approximately $30$5,028 and ($8) duringa decrease of $190 from same store properties primarily driven by a decrease of base rent of $425 due to the three months ended March 31, 2016 and 2015, respectively.

Property Expenses:Property expenses decreased3500 SW Boulevard vacancy partially offset by approximately $97 to approximately $1,412an increase in GAAP rent adjustments of $200 for the three months ended March 31, 2016 when compared2018.

Tenant recoveries: Tenant recoveries increased by approximately $1,653 to $1,509$2,946 for the three months ended March 31, 2015.

Depreciation and Amortization:Depreciation and amortization expense decreased by approximately $802018 as compared to approximately $3,028$1,293 for the three months ended March 31, 2016 when compared2017. The increase was primarily related to $3,108tenant recoveries from the acquisitions made during 2017 of $1,564 and an increase in tenant recoveries of $89 from same store properties for the three months ended March 31, 2015.2018.

13 Property Expenses: Property expenses increased $3,044 for the three months ended March 31, 2018 to $4,452 as compared to $1,408 for the three months ended March 31, 2017 primarily for expenses related to the new property acquisitions of $2,637. Property expenses for the same store properties increased approximately $407 primarily due to an increase in real estate taxes and utilities of $160 and $135, respectively.

Depreciation and Amortization: Depreciation and amortization expense increased by approximately $3,770 to approximately $6,542 for the three months ended March 31, 2018 as compared to $2,772 for the three months ended March 31, 2017, primarily due to the addition of the new property acquisitions of $3,687 and an increase of $83 for the same store properties.

General and Administrative: General and administrative expenses decreasedincreased approximately $583$649 to $911$1,373 for the three months ended March 31, 2016 from $1,4942018 as compared to $724 for the three months ended March 31, 2015.2017. The decreaseincrease is attributable primarily to a reduction ofan increase in accounting, legal and non-deferredother professional fees as the Company manages its cash resources.expenses costs of approximately $200 related to public company costs, non-cash stock compensation of $200 associated with restricted stock grants and increased payroll expense of $195.

Acquisition Costs:Interest ExpenseAcquisition costs decreased: Interest expense increased by approximately $336$1,044 to $19$3,985 for the three months ended March 31, 2016 from $3552018, as compared to $2,941 for the three months ended March 31, 20152017. The increase is primarily due to lessthe additional borrowings executed as part of our 2017 acquisition activity inactivity. The schedule below is a comparative analysis of the current quarter.

Interest Expense: Interestcomponents of interest expense decreased by approximately $5,775 to approximately $13,784 for the three months ended March 31, 2016 when compared2018 and 2017.

  Three months Ended March 31, 
  2018  2017 
       
Accrued Interest Payments $247  $541 
Accretion of Financing Fees  386   253 
Total accretion of interest and deferred interest  633   794 
Cash Interest Paid  3,352   2,147 
Total interest expense $3,985  $2,941 

Other revenue: Other revenue represents interest income and other items not directly related to $19,559the operations of our portfolio. The increase in other revenue by $449 to $450 for the three months ended March 31, 2015. The decrease in interest expense was due primarily2018, as compared to the amortization of the OID which ended at the initial maturity date of the Senior Loan, offset by additional amounts of interest recognized in the three months ended March 31, 2016 in accordance with default interest provisions of the loan, effective March 1, 2016.

Net loss: Our net loss decreased to approximately $14,316$1 for the three months endedending March 31, 2016 from $21,184 for the three months ended March 31, 2015. The decrease in net loss2017 was due primarily to the reduction of interest expense, acquisition costs and reduced general and administrative expenses discussed above.

Net Operating Income:Net operating income, or NOI, increased from $3,340 for the three months ended March 31, 2015 to approximately $3,396 for the three months ended March 31, 2016 primarily due to reduced property expenses.

EBITDA:EBITDA increased from approximately $1,483 for the three months ended March 31, 2015 to approximately $2,496 for the three months ended March 31, 2016. The EBITDA increase of approximately $1,013 was due primarily to decreased general and administrative expenses and acquisition costs.

FFO:FFO loss decreased from approximately $17,505 for the three months ended March 31, 2015 to a loss of approximately $11,171non-recurring fee for services provided by the three months ended March 31, 2016, due primarily to reduced interest expense associated with the senior secured loan as the amortization of the OID ended at the initial maturity date.Company for a joint venture that did not materialize.

AFFO: AFFO loss decreased from approximately $17,335 for the three months ended March 31, 2015, to a loss of approximately $11,267 for the three months ended March 31, 2016, due primarily to reduced interest expense associated with the senior secured loan as the amortization of the OID ended at the initial maturity date.

Non-GAAP Financial Measures

WeIn this quarterly report on Form 10-Q, we disclose NOI, EBITDA, FFO and AFFO, each of which meet the definition of “non-GAAP financial measure” set forth in Item 10(e) of Regulation S-K promulgated by the SEC. As a result, we are required to include in this Quarterly Report on Form 10-Qreport a statement of why management believes that presentation of these measures provides useful information to investors.

18 

None of NOI, EBITDA, FFO or AFFO should be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further NOI, EBITDA, FFO, and AFFO should be compared with our reported net income or net loss and considered in addition to cash flows in accordance with GAAP, as presented in our condensed consolidated financial statements.

NOI

We consider net operating income, or NOI, to be an appropriate supplemental measure to net income because it helps both investors and management understandsunderstand the core operations of our properties. We define NOI as total revenue (including rental revenue, tenant reimbursements, management, leasing and development services revenue and other income) less property-level operating expenses including allocated overhead. NOI excludes depreciation and amortization, general and administrative expenses, impairments, gain/loss on sale of real estate, interest expense, acquisition costs and other non-operating items.

The following is a reconciliation offrom historical reported net loss, for the periods presented, the most directly comparable financial measure calculated and presented in accordance with GAAP, to NOI:

  Three Months Ended
NOI: March 31,
  2016 2015
     
Net loss $(14,316) $(21,184)
General and administrative  911   1,494 
Acquisition costs  19   355 
Interest expense  13,784   19,559 
Depreciation and amortization  3,028   3,108 
Other (income) loss  (30)  8 
         
NOI $3,396  $3,340 

Net operating income consists of the following:

  Three Months Ended
  March 31,
  2016 2015
     
Rental revenue $4,808  $4,849 
Property expenses  1,412   1,509 
         
NOI $3,396  $3,340 

EBITDA

(In thousands) Three months Ended March 31, 
  2018  2017 
       
NOI:        
Net loss $(4,473) $(2,906)
General and administrative  1,373   724 
Interest expense  3,985   2,941 
Depreciation and amortization  6,542   2,772 
Other income  (450)  (1)
NOI $6,977  $3,530 

We believe that EBITDA, defined as Earningsearnings before Interest, Taxes, Depreciationinterest, taxes, depreciation and Amortization,amortization, or EBITDA, is helpful to investors as a supplemental measure of our operating performance as a real estate company because it is a direct measure of the actual operating results of our industrial properties. We also use this measure in ratios to compare our performance to that of our industry peers. The following table sets forth a reconciliation of our historical net loss to EBITDA for the periods presented:presented.

 Three Months Ended
 March 31,
(In thousands) Three months Ended March 31, 
 2016 2015 2018  2017 
         
Net loss $(14,316) $(21,184) $(4,473) $(2,906)
Depreciation and amortization  3,028   3,108   6,542   2,772 
Interest expense  13,784   19,559   3,985   2,941 
        
EBITDA $2,496  $1,483  $6,054  $2,807 

FFO

Funds from operations, or FFO, is a non-GAAP financial measure that is widely recognized as a measure of REIT operating performance. We consider FFO to be an appropriate supplemental measure of our operating performance as it is based on a net income analysis of property portfolio performance that excludes non-cash items such as depreciation. The historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, which implies that the value of real estate assets diminishes predictably over time. Since real estate values rise and fall with market conditions, presentations of operating results for a REIT, using historical accounting for depreciation, could be less informative. We define FFO, consistent with the National Association of Real Estate Investment Trusts, or NAREIT, definition, as net income, computed in accordance with GAAP, excluding gains (or losses) from sales of property, depreciation and amortization of real estate assets, impairment losses and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect FFO on the same basis. Other equity REITs may not calculate FFO in(in accordance with the NAREIT definitiondefinition) as we do, and, accordingly, our FFO may not be comparable to such other REITs’ FFO. FFO should not be used as a measure of our liquidity, and is not indicative of funds available for our cash needs, including our ability to pay dividends.

The following table sets forth a reconciliation of our historical net loss the nearest GAAP equivalent, to FFO attributable to common stockholders and unit holders for the periods presented:

 Three Months Ended
 March 31,
(In thousands) Three months Ended March 31, 
 2016 2015 2018  2017 
         
Net loss $(14,316) $(21,184) $(4,473) $(2,906)
Depreciation and amortization  3,028   3,108   6,542   2,772 
Adjustment for unconsolidated joint ventures  117   571 
        
FFO $(11,171) $(17,505) $2,069  $(134)
Preferred stock dividends  (956)   
FFO attributable to common stockholders and unit holders $1,113  $(134)

19 

AFFO

Adjusted funds from operation, or AFFO, is presented in addition to FFO calculated in accordance the standards set forth by NAREIT.FFO. AFFO is defined as FFO, excluding certain non-cash operating revenues and expenses, acquisition and transaction related costs as well asfor transactions not completed and recurring capitalized expenditures. Recurring capitalized expenditures includes expenditures required to maintain and re-tenant our properties, tenant improvements and leasing commissions. AFFO further adjusts FFO for certain other costs that we consider to be non-recurring. The purchasenon-cash items, including the amortization or accretion of properties,above or below market rents included in revenues, straight line rent adjustments, impairment losses, non-cash equity compensation and the corresponding expenses associated with that process, is a key operational feature of our business plan to generate operational income and cash flows in order to make distributions to investors. In evaluating investments in real estate, we differentiate the costs to acquire the investment from the operations derived from the investment. By excluding expensed acquisition and transaction related costs as well as other non-recurring costs, wenon-cash interest expense.

We believe AFFO provides a useful supplemental measure of our operating performance because it provides a consistent comparison of our operating performance across time periods that is comparable for each type of real estate investment and is consistent with management’s analysis of the operating performance of our properties. As a result, we believe that the use of AFFO, together with the required GAAP presentations, provide a more complete understanding of our operating performance.

AFFO further adjusts FFO for certain other non-cash items, including the amortization or accretion of above or below market rents included in revenues, straight line rent adjustments, impairment losses, write-off of deferred offering costs and non-cash equity compensation. As with FFO, our reported AFFO may not be comparable to other REITs’ AFFO, should not be used as a measure of our liquidity, and is not indicative of our funds available for our cash needs, including our ability to pay dividends.

The following table sets forth a reconciliation of our FFO to AFFOAFFO.

(In thousands) Three months Ended March 31, 
  2018  2017 
       
FFO attributable to common stockholders and unit holders $1,113  $(134)
Deferred finance fee amortization  386   253 
Non-cash interest expense  247   541 
Stock compensation  200    
Straight line rent  (357)  (45)
Above/below market lease rents  (411)  (82)
Recurring capital expenditures (1)  (992)  (42)
AFFO $186  $491 

_______________

(1)Excludes non-recurring capital expenditures of $373 and $0 for the three months ended March 31, 2018 and 2017, respectively.

Cash Flow

A summary of our cash flows for the periods presented:three months ended March 31, 2018 and 2017 are as follows:

  Three Months Ended
  March 31,
  2016 2015
         
FFO $(11,171) $(17,505)
Amortization of above or accretion of below market lease rents  (89)  (87)
Acquisition costs  19   355 
Distributions  49   13 
Straight line rent  (75)  (111)
         
AFFO $(11,267) $(17,335)
  Three months Ended March 31, 
  2018  2017 
Net cash provided by operating activities $361  $442 
Net cash used in investing activities $(744) $(36)
Net cash used in financing activities $(5,683) $(5,582)

Operating Activities:  Net cash provided by operating activities for the three months ended March 31, 2018 decreased approximately $81 compared to the three months ended March 31, 2017 primarily due to an increase in accounts payable and accrued expenses due to the timing of payments, and other assets, partially offset by an increase in depreciation expense for the three months ended March 31, 2018 compared to the three months ended March 31, 2017.

Investing Activities:  Net cash used in investing activities for the three months ended March 31, 2018 increased approximately $708 compared to the three months ended March 31, 2017 primarily due to an increase in capital expenditures as a result of our expanded portfolio.

Financing Activities:   Net cash used in financing activities for the three months ended March 31, 2018 was $5,683 compared to $5,582 for the three months ended March 31, 2017. The change was due to the repurchase of common shares held by Torchlight in March 2018 as opposed to the redemption of the non-controlling interest in February 2017.

Liquidity and Capital Resources

We derived the capital required to purchase and originate our real estate-related investments and conduct our operations from the proceeds of our prior Offering, from secured or unsecured financings from banks and other lenders and from any undistributed funds from our operations. On October 28, 2014, we entered into a senior secured loan agreement with third party investment entities. The senior secured loan provided for secured loans in an aggregate amount up to $192,000, with cash funding through December 31, 2014 in the amount of $165,000 and $20,000 of original issue discount. Our Operating Partnership used $155,000 of the net proceeds of the funding to acquire 20 industrial properties in Chicago, Columbus, Memphis, Cleveland, Cincinnati, Atlanta, Portland (ME), and Marlton (NJ), totaling four million square feet, and additional net proceeds utilized to repay former indebtedness, to pay fees and expenses and for working capital purposes.

The loans under the senior secured loan bear interest at a current pay rate equal to 7% per annum, coupled with payment-in-kind features with respect to the remaining interest at varying rates. The Senior Loan initially matured on April 28, 2015, and had been extended to the current maturity date of February 29, 2016. On February 9, 2016 the holders of the Senior Loan sold the Senior Loan to a new entity, “Holder.” On February 29, 2016, the Company and the Holder entered into a forbearance agreement whereby the Company acknowledged its inability to repay the amounts due at maturity on February 29, 2016 under the loan, which represented an event of default, and the Holder agreed to a forbearance of action through April 30, 2016. On April 29, 2016, the forbearance agreement was extended by the Company and Holder to May 30, 2016. During the period of forbearance the Company shall pay to Holder, an amount defined in the forbearance agreement as excess cash flow. This monthly payment is guaranteed by an officer of the Company to the extent operating expenditures may exceed amounts approved by Holder.

During this forbearance period the Company will seek to restructure the loan, obtain alternative debt, additional equity or other capital.

The borrowings under the senior secured loan agreement are secured by first lien mortgages on all of the properties in the existing portfolio and pledges of equity interests in our operating partnership and its wholly-owned subsidiaries. Our operating partnership’s obligations under the senior secured loan agreement are also guaranteed by the Company and each of our Operating Partnership’s subsidiaries.

16 

The Senior Loan contains customary representations and warranties, as well as affirmative and negative covenants. The negative covenants include restrictions on additional indebtedness, restrictions on liens, fundamental changes, dispositions, restricted payments, change in nature of business, transactions with affiliates and burdensome agreements. As of March 31, 2016, we had an accumulated deficit of approximately $87,835 and had limited amounts of available liquidity evidenced by our cash position of $925. The Company continues to maintain arrangements with certain of its vendors to limit future expenses related to certain professional services.

The Company’s ability to meet its working capital needs and repay its borrowings under the Senior Loan is dependent on our ability to restructure the Senior Loan, issue additional equity or secure additional debt financing. There is no assurance, however, that additional debt or other forms of capital will be available to the Company, or on terms acceptable to the Company.

These conditions raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

We intend to make reserve allocations as necessary to aid our objective of preserving capital for our investors by supporting the maintenance and viability of properties we acquire in the future. If reserves and any other available income become insufficient to cover our operating expenses and liabilities, it may be necessary to obtain additional funds by borrowing, refinancing properties or liquidating our investments.

Our short-term liquidity requirements consist primarily of funds to pay for operating expenses and other expenditures directly associated with our properties, including:

·property expenses that are not borne by our tenants under our leases;
·interest expense on outstanding indebtedness;
·general and administrative expenses; and
·capital expenditures for tenant improvements and leasing commissions.

In summary,addition, we will require funds for future dividends required to be paid on our Series A Preferred Stock.

We intend to satisfy our short-term liquidity requirements through our existing cash, flows were:cash flow from operating activities and the net proceeds of any potential future offerings.

  Three Months Ended
  March 31,
  2016 2015
  (In thousands)
Net cash provided by (used in) operating activities $436  $(1,714)
         
Net cash used in investing activities $(209)  $(561)
         
Net cash used in financing activities $ —  $(156) 

20 

 

Our long-term liquidity needs consist primarily of funds necessary to pay for acquisitions, recurring and non-recurring capital expenditures and scheduled debt maturities. We intend to satisfy our long-term liquidity needs through cash flow from operations, long-term secured and unsecured borrowings, future issuances of equity and debt securities, property dispositions and joint venture transactions, and, in connection with acquisitions of additional properties, the issuance of OP units.

Existing Indebtedness

AIG Loan

Certain indirect subsidiaries of our Operating Activities:Partnership have entered into a senior secured loan agreement with investment entities managed by AIG Asset Management (the “AIG Loan”).

As of March 31, 2018 and December 31, 2017, there was $120,000 of indebtedness outstanding under the AIG Loan. The AIG Loan bears interest at 4.08% per annum and has a seven-year term maturing in October, 2023. The AIG Loan provides for monthly payments of interest only for the first three years of the term and thereafter monthly principal and interest payments based on a 27-year amortization period.

The borrowings under the AIG Loan are secured by first lien mortgages on the 20 LLC properties. The obligations under the AIG Loan are also guaranteed in certain circumstances by our Company and certain of our Operating Partnership’s wholly-owned subsidiaries.

The AIG Loan agreement contains customary representations and warranties, as well as affirmative and negative covenants. The negative covenants include restrictions on additional indebtedness, restrictions on liens, fundamental changes, dispositions, restricted payments, change in nature of business, transactions with affiliates and burdensome agreements. The AIG Loan contains financial covenants that require minimum liquidity and Net Worth. The AIG Loan is subject to acceleration upon certain specified events of defaults, including breaches of representations or covenants, failure to pay other material indebtedness, failure to pay taxes or a change of control of our company, as defined in the senior secured loan agreement. The Company is in compliance with the respective covenants at March 31, 2018. The Company has no right to prepay all or any part of the AIG Loan before November 1, 2019. Following that date, the AIG Loan can only be paid in full, and a prepayment penalty would be assessed, as defined in the agreement.

The borrowings amounted to $116,729 and $116,700, net of $3,271 and $3,300 of unamortized debt issuance costs at March 31, 2018 and December 31, 2017, respectively.

MWG Portfolio Secured Term Loan

On November 30, 2017, certain of our indirect subsidiaries entered into a loan agreement, the MWG Loan Agreement, with Special Situations Investing Group II, LLC, as lender and agent, which provides for a loan of $79,800, bearing interest for the first year at a rate per annum equal to LIBOR plus 3.10% and for the second year at a rate per annum equal to LIBOR plus 3.35%. The MWG Loan Agreement matures in November, 2019 and has one, 12-month extension option, subject to certain conditions. The borrowings under the MWG Loan Agreement are secured by first lien mortgages on the 15 properties held by wholly-owned subsidiaries of Plymouth MWG Holdings LLC. In addition, the obligations under the Loan Agreement are guaranteed in certain circumstances by the company and certain of our operating partnership’s wholly-owned subsidiaries.

The MWG Loan Agreement contains customary affirmative and negative covenants for credit facilities of this type, including limitations with respect to indebtedness, liens, investments, distributions, mergers and acquisitions, dispositions of assets and transactions with affiliates. The MWG Loan Agreement also contains financial covenants that require the borrowers to maintain a minimum ratio of net cash providedflow (less management fees) to the outstanding principal balance under the loan agreement of at least 9.0%. In the event of a default by (used in) operating activities were approximately $436the Borrowers, the agent may declare all obligations under the MWG Loan Agreement immediately due and payable and enforce any and all rights of the lender or the agent under the MWG Loan Agreement and related documents. The Company is in compliance with the respective covenants at March 31, 2018.

Borrowings outstanding amounted to $78,871 and $78,731, net of $929 and $1,069 of unamortized debt issuance costs at March 31, 2018 and December 31, 2017, respectively.

Torchlight Mezzanine Loan

20 LLC has entered into a mezzanine loan agreement with Torchlight as partial payment of its prior Senior Loan. The Mezzanine Loan has an original principal amount of $30,000, and bears interest at 15% per annum, of which 7% percent is paid currently during the three months ended March 31, 2016first four years of the term and $(1,714)10% is paid for the remainder of the term, and matures in October, 2023. Unpaid interest accrues and is added to the outstanding principal amount of the loan. The Mezzanine Loan requires borrower to pay a prepayment premium equal to the difference between (1) the sum of 150% of the principal being repaid (excluding the accrued interest) and (2) the sum of the actual principal amount being repaid and current and accrued interest paid through the date of repayment. This repayment feature operates as a prepayment feature since the difference between (1) and (2) will be zero at maturity.

As additional consideration for the Mezzanine Loan, 20 LLC granted Torchlight under the Mezzanine Loan, a profit participation in the form of the right to receive 25% of net income and capital proceeds generated by the Company Portfolio following debt service payments and associated costs (the “TL Participation”). The TL Participation was terminated as of June 14, 2017 in consideration of the Company issuing warrants to Torchlight to acquire 250,000 shares of the Company’s common stock at a price of $23.00 per share. The warrants have a five-year term and are more fully discussed in Note 5. The profit participation was zero for the three months ended March 31, 2015. Our net loss decreased significantly from $21,184 for2018 and the three monthsyear ended MarchDecember 31, 2015 to $14,316 for the three months ended March 31, 2016 causing a significant decrease in cash used in operating activities.This large decrease was due to reduced interest accretion and amortization of financing costs as such items were fully accreted and amortized through the initial maturity date and offset by increased deferred interest charges during the three months ended March 31, 2016.2017.

Investing Activities: Net cash used in investing activities for the three months ended March 31, 2016 was $209, which primarily represented real estate improvements. Net cash used in investing activities for the three months ended March 31, 2015 of $561 represented deposits for property acquisition offset by distributions from the Company’s unconsolidated joint ventures.

Financing Activities:For the three months ended March 31, 2016, there were no financing activities. During the three months ended March 31, 2015, we incurred $156 of deferred offering costs related to the Company’s filing of an S-11 registration with the SEC for issuance of securities, which was abandoned in the third quarter of 2015.

At March 31, 2016, the Company had cash of $925 with obligations outstandingThe borrowings under the seniorMezzanine Loan are secured loan,by, among other things, pledges of the equity interest in 20 LLC and no obligations to fund capital in the existing investments.each of its property-owning subsidiaries.

1721 

 

 

Borrowings under the Mezzanine Loan amounted to $29,330 and $29,364, net of $670 and $636 of unamortized debt issuance costs at March 31, 2018 and December 31, 2017, respectively.

Deferred interest amounted to $1,575 and $1,357 at March 31, 2018 and December 31, 2017, respectively, and is presented separately in the condensed consolidated balance sheets.

KeyBank Credit Agreement

On August 11, 2017 the Company’s operating partnership entered into a secured line of credit agreement (Line of Credit Agreement) with KeyBank National Association, or KeyBank and the other lenders, which matures in August 2020 with an optional extension through August 2021, subject to certain conditions. Borrowings under the Line of Credit Agreement bear interest at either (1) the base rate (determined from the highest of (a) KeyBank’s prime rate, (b) the federal funds rate plus 0.50% and (c) the one month LIBOR rate plus 1.0%) or (2) LIBOR, plus, in either case, a spread between 250 and 300 basis points depending on our total leverage ratio.

On March 8, 2018, the Company entered into an Increase Agreement to our credit agreement with KeyBank National Association, or the KeyBank Credit Agreement, to increase our revolving credit facility to $45,000. All other terms of the KeyBank Credit Agreement remained unchanged.

The Line of Credit Agreement requires the Company to maintain certain coverage and leverage ratios and certain amounts of minimum net worth as well meet certain affirmative and negative covenants for credit facilities of this type, including limitations with respect to use of proceeds, indebtedness, liens, investments, distributions, mergers and acquisitions, dispositions of assets and transactions with affiliates. The Company is in compliance with all covenants at March 31, 2018, except for the distributions covenant per Section 8.7 of the Line of Credit Agreement. KeyBank has provided a waiver for the distributions covenant for March 31, 2018. The Line of Credit Agreement is secured by certain assets of the Company’s operating partnership and certain of its subsidiaries and includes a Company’s guarantee for the payment of all indebtedness under the Line of Credit Agreement. Borrowings outstanding amounted to $22,823 and $20,837, net of unamortized debt issuance costs of $502 and $488 at March 31, 2018 and December 31, 2017, respectively. Borrowings available under the Line of Credit Agreement amounted to $10,435 and $12,435, net of a letter of credit totaling $93, at March 31, 2018 and December 31, 2017, respectively.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements (as that term is defined in Item 303(a)(4)(ii) of Regulation S-K)arrangements.

Interest Rate Risk

ASC 815, Derivatives and Hedging (formerly known as of March 31, 2016 that have or are reasonably likelySFAS No. 133, Accounting for Derivative Instruments and hedging Activities, as amended by SFAS No. 138, Accounting for Certain Derivative Instruments and Certain Hedging Activities), requires us to have a current or future effectrecognize all derivatives on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

Recently Issued Accounting Standards

The Company has evaluated all ASUs released by the FASB through the date the financial statements were issued and determined that the following ASUs apply to the Company.

In August 2014, the FASB issued ASU 2014-15, Disclosure of Uncertainties About an Entity’s Ability to Continue as a Going Concern, which provides guidance on determining when and how to disclose going concern uncertainties in the financial statements. The new standard requires management to perform interim and annual assessments of an entity’s ability to continue as a going concern within one year of the date the financial statements are issued.  An entity must provide certain disclosures if conditions or events raise substantial doubt about the entity’s ability to continue as a going concern. The standard applies to all entities and is effective for annual periods ending after December 15, 2016, and interim periods thereafter, with early adoption permitted.  The Company is evaluating the effect that ASU 2014-15 will have on its consolidated financial statements and related disclosures.

In January 2016, the FASB issued ASU 2016-01, Financial Instruments – Overall: Recognition and Measurement of Financial Assets and Financial Liabilities. ASU 2016-01 requires equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) to be measuredbalance sheet at fair value. Derivatives that are not hedges must be adjusted to fair value withand the changes in fair value recognizedmust be reflected as income or expense. If the derivative is a hedge, depending on the nature of the hedge, changes in net income, requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset, and eliminatesderivatives are either offset against the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate thechange in fair value that is required to be disclosed for financial instruments measured at amortized cost. ASU 2016-01 is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. Early application is permitted. The Company is currently assessing the potential impact that the adoption of ASU 2016-01 will have on its consolidated financial statements.

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which requires that a lessee recognize the assets and liabilities that arise from operating leases. A lessee should recognize in the balance sheet a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. In transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented usinghedged assets, liabilities, or firm commitments through earnings or recognized in other comprehensive income, which is a modified retrospective approach. ASU 2016-02component of stockholders’ equity. The ineffective portion of a derivative’s change in fair value is effectiveimmediately recognized in earnings.

Inflation

The majority of our leases are either triple net or provide for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted. The adoptiontenant reimbursement for costs related to real estate taxes and operating expenses. In addition, most of this standard isthe leases provide for fixed rent increases. We believe that inflationary increases may be at least partially offset by the contractual rent increases and tenant payment of taxes and expenses described above. We do not expected to havebelieve that inflation has had a material impact on the Company’s consolidatedour historical financial position or results of operations.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not ApplicableWe are exposed to market risk from changes in interest rates.  Interest rate exposure relates primarily to the effect of interest rate changes on borrowings outstanding under our Line of Credit Agreement entered into in August 2017, which bear interest at a variable rate.

At March31, 2018, we had borrowings outstanding of $23,325 under our Line of Credit Agreement, which were subject to a weighted average interest rate of 4.24% during the three months ended March 31, 2018.  Based on the borrowings outstanding under the Line of Credit Agreement as of March 31, 2018, we estimate that had the average interest rate on our weighted average borrowings increased by 100 basis points for the three months ended March 31, 2018, our interest expense for the quarter would have increased by approximately $53. This estimate assumes the interest rate of each borrowing is raised by 100 basis points. The impact on future interest expense as a result of future changes in interest rates will depend largely on the gross amount of our borrowings at that time.

At March 31, 2018, the Company has not entered into derivatives or other market risk sensitive instruments for the purpose of hedging or for trading purposes. Effective April 13, 2018, the Company entered into an interest rate swap agreement with JP Morgan in relation to the MWG Portfolio Secured Term Loan. The notional value of the swap is $79,800 with a fixed interest rate 4% and expires on December 5, 2019. The 4% fixed interest rate swap represents a cash flow interest rate hedge against the Company’s borrowings under its MWG Portfolio Loan, with interest bearing for the first year at a rate per annum equal to LIBOR plus 3.10% and for the second year at a rate per annum equal to LIBOR plus 3.35%, and matures in November 2019.

No assurance can be given that any future hedging activities by us will have the desired beneficial effect on our results of operations or financial condition.

22 

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d–15(e)15d-15(e) under the Exchange Act) are designed to provide reasonable assurance that information required to be disclosed in reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the forms and rules of the SEC and that such information is accumulated and communicated to management, including the CEO, and CFO, in a manner to allow timely decisions regarding required disclosures.

In connection with the preparation of this Form 10–Q,10-Q, our management, including the CEO, and CFO, updated its evaluation ofevaluated the effectiveness of the design and operation of our disclosure controls and procedures as of March 31, 2016.2018. As described below, management had previously identified a material weaknessweaknesses in our internal control over financial reporting, which is an integral component of our disclosure controls and procedures. As a result of the current review, our management has concluded that, as of March 31, 2016,2018, our disclosure controls and procedures were not effective.

18 (b) Management’s Report on Internal Control Over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rule 13a-15(f). The term “internal control over financial reporting” is defined as a process designed by, or under the supervision of, the registrant’s principal executive and principal financial officers, or persons performing similar functions, and effected by the registrant’s board of directors, management and other personnel, 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 and includes those policies and procedures that:

pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the registrant;
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the registrant are being made only in accordance with authorizations of management and directors of the registrant; and
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the registrant’s assets that could have a material effect on the financial statements.

Our internal control system is designed to provide reasonable assurance to our management and board of directors regarding the preparation and fair presentation of published financial statements. All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. Further, the design of a control system must reflect the fact that there are resource constraints and the benefits of controls must be considered relative to their costs. In addition, because of changes in conditions, the effectiveness of internal control may vary over time.

As of March 31, 2018, management has not completed a proper monitoring of the Company’s internal controls over financial reporting based on the 2013 Committee of Sponsoring Organizations (COSO) framework. Management concluded that, during the period covered by this report, that our internal controls and procedures were not effective.

Thespecific material weaknesses that management identified as continuing in our internal controls as of March 31, 20162018 is as follows:

Due to limited financial and accounting resources the Company has not sufficiently documented procedures and risk assessment analysis or fully tested existing controls to meet the requirements of COSO’s 2013 framework.

Company’s management concluded that in light of the material weakness described above, our Company did not maintain effective internal control over financial reporting as of March 31, 2018 based on the criteria set forth in the 2013 framework issued by the COSO.

(c) Remediation

In order to remediate this deficiency, during the fourth quarter of 2017 the Company as resources become available, plans to undertakeinitiated a full review and evaluation of key processes and procedures, and completion of documentation that can be monitored and tested independently. Management expects the remediation through testing activities to be completed in 2018 or 2019.

If the remedial measures described above are insufficient to address the identified material weaknesses or are not implemented effectively, or additional deficiencies arise in the future, material misstatements in our interim or annual financial statements may occur in the future. Among other things, any unremediated material weaknesses could result in material post-closing adjustments in future financial statements.

Changes in Internal Control andover Financial Reporting

There were no changes in our internal control over financial reporting or in other factors during the quarter ended March 31, 2016,2018, that have materially affected, or were reasonably likely to materially affect, our internal control over financial reporting.

23 

 

PART IIII. OTHER INFORMATION

Item 1. Legal Proceedings

AsThe nature of our business exposes our properties, us and our operating partnership to the risk of claims and litigation in the normal course of business. Other than routine litigation arising out of the endordinary course of the period covered by this Quarterly Report on Form 10-Q,business, we are not a partypresently subject to any material pending legal proceedings.litigation nor, to our knowledge, is any material litigation threatened against us.

ItemsItem 1A. Risk Factors

For a discussion of potential risks and uncertainties related to our Company see the information under the heading "Risk Factors" in the prospectus related to our Series A Preferred Stock offering dated October 18, 2017 filed with the SEC on October 19, 2017 in accordance with Rule 424(b) of the Securities Act, which is accessible on the SEC's website at www.sec.gov. There have been no material changes risk factors previous disclosed in the prospectus.

Not Applicable

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Issuer Repurchases of Equity Securities

None

PeriodTotal number of shares purchasedAverage price paid per
share
Total number of shares purchased as part of publicly announced plans  or programsMaximum number (or approximate dollar value) of shares that may   yet be purchased under the plans  or programs
January 1 – January 31, 2018NoneN/ANoneNone
February 1 – February 28, 2018NoneN/ANoneNone
March 1 – March 31, 2018263,15819.00NoneNone
Total263,158   

Item 3. Defaults Upon Senior Securities

None.

None

Item 4. Mine Safety Disclosures

None.

Not Applicable

Item 5. Other Information

None

None.

1924 

 

Item 6. Exhibits

 

Exhibit No.Description
3.1Second Articles of Amendment and Restatement of Plymouth Industrial REIT, Inc. (incorporated by reference to Exhibit 3.1 to Amendment No. 2 to the Company’s Registration Statement on Form S-11 (File No. 333-196798) filed on September 11, 2014)
3.2Second Amended and Restated Bylaws of the Company (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K (Filed No. 333-173048) filed on September 10, 2014)
3.3Articles of Amendment of Plymouth Industrial REIT, Inc. (incorporated by reference to Exhibit 3.3 to Amendment No. 8 to the Company’s Registration Statement on Form S-11 (Filed No. 333-19748) filed on June 1, 2017)
3.4Articles Supplementary designating the terms of the Series A Preferred Stock (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (File No. 001-38106) filed on October 23, 2017)
10.1Increase Agreement, dated as of March 8, 2018, by and among Plymouth Industrial OP, LP, the Guarantors from time to time party thereto, Key Bank National Association and the other lenders party thereto (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 001-38106) filed on March 9, 2018)
10.2Amended and Restated Promissory Note (Key Bank)(incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K (File No. 001-38106) filed on March 9, 2018)
10.3Amendment to Stockholders Agreement, dated as of March 29, 2018, by and between Plymouth Industrial REIT, Inc. and DOF IV REIT Holdings, LLC (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 001-38106) filed on April 4, 2018)
  
31.1Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
  
31.2Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
  
32.1Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002
  
32.2Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002
  
101.INSXBRL Instance
  
101.XSDXBRL Schema
  
101.CALXBRL Calculation
  
101.DEFXBRL Definition
  
101.LABXBRL Label
  
101.PREXBRL Presentation

20 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on our behalf by the undersigned, hereunto duly authorized.

 

PLYMOUTH INDUSTRIAL REIT, INC.

 

 

By:/s/ Jeffrey E. Witherell       

Jeffrey E. Witherell,

Chief Executive Officer and Chairman of the Board of Directors

By:/s/ Daniel C. Wright           

Daniel Wright,

Chief Financial Officer

 

Dated: May __, 20163, 2018