Biggest changeIn the future, the SEC or Nareit may decide to standardize the allowable exclusions across the REIT industry, and we may have to adjust the calculation and characterization of this non-GAAP measure. 41 The following are the calculations of FFO and AFFO for the years ended December 31, 2024 and 2023 (in thousands, except shares outstanding and per share data): Year Ended December 31, 2024 2023 Net income (loss) (in accordance with GAAP) $ 6,493 $ (8,696) Preferred stock dividends (3,688) (3,688) Net income (loss) attributable to common stockholders and Class C OP Unit holders 2,805 (12,384) FFO adjustments: Depreciation and amortization of real estate properties 16,601 15,551 Amortization of deferred lease incentives — 154 Depreciation and amortization for unconsolidated investment in a real estate property 756 757 Impairment of real estate investment property — 4,388 (Gain) loss on sale of real estate investments, net (3,360) 1,709 FFO attributable to common stockholders and Class C OP Unit holders 16,802 10,175 AFFO adjustments: Stock compensation expense 1,586 11,171 Amortization and write-off of deferred financing costs 1,192 767 Abandoned pursuit costs 240 348 Amortization of deferred rents (5,716) (6,232) Unrealized loss on interest rate swap valuation 1,479 618 Amortization of (below) above market lease intangibles, net (847) (808) Loss on equity investments 151 — Increase in fair value of investment in preferred stock — (1,419) Other adjustments for unconsolidated investment in a real estate property 101 53 AFFO attributable to common stockholders and Class C OP Unit holders $ 14,988 $ 14,673 Weighted Average Shares/Units Outstanding: Fully diluted (1) 11,188,974 11,067,725 FFO Per Share/Unit: Fully diluted $ 1.50 $ 0.92 AFFO Per Share/Unit: Fully diluted $ 1.34 $ 1.33 (1) Fully diluted weighted average number of shares for 2023 includes the Class M OP Units which automatically converted to Class C OP Units on January 30, 2024, and Class P and Class R OP Units which automatically converted to Class C OP Units as of March 31, 2024, to compute the fully diluted weighted average number of shares. 42 Property Portfolio Information Following the issuance of our publicly listed Series A Preferred Stock in September 2021, we began to significantly transform our portfolio in furtherance of our strategic plan to reduce our exposure to office properties and increase our WALT.
Biggest changeIn the future, the SEC or Nareit may decide to standardize the allowable exclusions across the REIT industry, and we may have to adjust the calculation and characterization of this non-GAAP measure. 39 Table of Contents The following are the calculations of FFO and AFFO for the year ended December 31, 2025 and 2024 (in thousands, except shares outstanding and per share data): Year Ended December 31, 2025 2024 Net income (in accordance with GAAP) $ 554 $ 6,493 Preferred stock dividends (3,202) (3,688) Net (loss) income attributable to common stockholders and OP Unit holders (2,648) 2,805 FFO adjustments: Depreciation and amortization of real estate properties 15,087 16,601 Depreciation and amortization for unconsolidated investment in a real estate property 756 756 Impairment of real estate investment property 5,814 — Gain on sale of real estate investments, net (2,520) (3,360) FFO attributable to common stockholders and OP Unit holders 16,489 16,802 AFFO adjustments: Stock compensation expense 2,915 1,586 Amortization of deferred financing costs 629 1,192 Abandoned pursuit costs 143 240 Amortization of deferred rents (5,048) (5,716) Amortization of unrealized holding gain, net of unrealized loss on non-designated or ineffective interest rate derivative instruments (1,015) 1,479 Amortization of off-market interest rate derivatives and reduction for accrued interest 4,200 — Loss on early extinguishment of debt 768 — Amortization of (below) above market lease intangibles, net (854) (847) Proceeds from the settlement of property-related insurance claims (684) — Loss on equity investments — 151 Other adjustments for unconsolidated investment in a real estate property (305) 101 AFFO attributable to common stockholders and OP Unit holders $ 17,238 $ 14,988 Weighted Average Shares/Units Outstanding: Fully diluted (1) 12,480,553 11,188,974 FFO Per Share/Unit: Fully diluted $ 1.32 $ 1.50 AFFO Per Share/Unit: Fully diluted $ 1.38 $ 1.34 (1) Fully diluted shares/units outstanding includes the weighted average dilutive effect of 1,532,047 Class C OP Units and 803,715 Class X OP Units for the year ended December 31, 2025, and 1,895,871 Class C OP Units for the year ended December 31, 2024.
The Credit Facility is available for general corporate purposes, including, but not limited to, acquisitions, repayment of existing indebtedness, capital expenditures and general corporate purposes.
The Credit Facility is available for general corporate purposes, including, but not limited to, acquisitions, repayment of existing indebtedness, and capital expenditures.
On February 26, 2025,we completed the sale of our property that is located in Endicott, New York and is leased to New Vision Industries, LLC, a subsidiary of Producto Holdings LLC (“Producto”) for a sales price of $2.4 million.
Dispositions On February 26, 2025, we completed the sale of our property that is located in Endicott, New York and is leased to New Vision Industries, LLC, a subsidiary of Producto Holdings LLC (“Producto”), for a sales price of $2.4 million.
The Credit Agreement currently provides a $280.0 million line of credit comprised of a $30.0 million revolving line of credit (“Revolver”), and a $250.0 million term loan (“Term Loan” and together with the Revolver, the “Credit Facility”), as further described in Note 7 to our accompanying consolidated financial statements included in this Annual Report on Form 10-K.
The Credit Agreement currently provides a $280.0 million line of credit comprised of a $30.0 million revolving line of credit (“Revolver”), and a $250.0 million term loan (“Term Loan” and together with the Revolver, the “Credit Facility”), as further described in Note 6 to our accompanying audited consolidated financial statements included in this Annual Report on Form 10-K.
We designated these pay-fixed, receive-floating interest rate swaps as cash flow hedges, which are expected to be effective through December 31, 2025. The derivatives will be marked to fair value each reporting period with any change in fair value being recorded through accumulated other comprehensive income as long as the derivatives are deemed effective.
We designated these pay-fixed, receive-floating interest rate swaps as cash flow hedges, which are expected to be effective through December 31, 2026. The derivatives will be marked to fair value each reporting period with any change in fair value recorded through accumulated other comprehensive income as long as the derivatives are deemed effective.
We have $30.0 million of borrowing capacity available under our Credit Facility which we may utilize in the near or medium-term if we identify attractive investment opportunities in advance of completing dispositions or raising additional equity, which could result in temporary increases in leverage.
We have $30.0 million of borrowing capacity available under our Credit Facility as of March 25, 2026, which we may utilize in the near or medium-term if we identify attractive investment opportunities in advance of completing dispositions or raising additional equity, which could result in temporary increases in leverage.
As of December 31, 2024 and 2023, the Term Loan outstanding principal balance was $250.0 million and there was no outstanding balance on the Revolver.
As of December 31, 2025, the Term Loan outstanding principal balance was $250.0 million and there was no outstanding balance on the Revolver.
The property is located in the Jacksonville, Florida metropolitan statistical area and is subject to an existing lease that expires on December 31, 2032, with annual rent escalations based on the consumer price index. The property contains an adjacent land parcel that has the potential to be developed into additional industrial space.
The property with a leasable area of 48,589 square feet is located in the Jacksonville, Florida metropolitan statistical area and is subject to an existing lease that expires on December 31, 2032, with annual rent escalations based on the consumer price index. The property contains an adjacent land parcel that has the potential to be developed into additional industrial space.
As of December 31, 2024, our approximate 72.7% pro-rata share of the TIC Interest’s mortgage note payable of $12.4 million was $9.0 million, which is not included in our consolidated balance sheets in this Annual Report on Form 10-K. The Credit Facility includes customary representations, warranties and covenants.
As of December 31, 2025, our approximate 72.7% pro-rata share of the TIC Interest’s mortgage note payable of $12.1 million was $8.8 million, which is not included in our audited consolidated balance sheets in this Annual Report on Form 10-K. The Credit Facility includes customary representations, warranties and covenants.
Volatility in stock and bond markets and particularly the rapid rise in yields on U.S. Treasury securities during 2023 and 2024 may negatively impact our operating results, liquidity and sources of borrowings. We, our tenants and operating partners are impacted by inflation and interest rates.
Volatility in stock and bond markets, and particularly yields on U.S. Treasury securities, may negatively impact our operating results, liquidity and sources of borrowings. We, our tenants and operating partners are impacted by inflation and interest rates.
In addition, debt financing may be used from time-to-time for property improvements, lease inducements, tenant improvements and other working capital needs.
In addition, debt financing may be used from time-to- 37 Table of Contents time for property improvements, lease inducements, tenant improvements and other working capital needs.
On a regular basis, we evaluate these estimates. These estimates are based on management’s historical industry experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.
These estimates are based on management’s historical industry experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.
Market conditions can change quickly, potentially negatively impacting the value of real estate investments. 37 Liquidity and Capital Resources Generally, our cash requirements for property acquisitions, debt payments and refinancings, capital expenditures and other investments will be funded by bank borrowings through our Credit Facility (as defined below), mortgage indebtedness on our properties, real estate property sales, internally generated funds or offerings of shares of our Class C Common Stock.
Liquidity and Capital Resources Generally, our cash requirements for property acquisitions, debt payments and refinancings, capital expenditures and other investments will be funded by bank borrowings through our Credit Facility (as defined below), mortgage indebtedness on our properties, real estate property sales, internally generated funds or offerings of shares of our Class C Common Stock.
AFFO excludes non-routine and certain non-cash items such as stock-based compensation, amortization of deferred rent, amortization of below/above market lease intangibles, amortization of deferred financing costs, gain or loss from the extinguishment of debt, unrealized gains (losses) on derivative instruments, and write-offs of due diligence expenses for abandoned pursuits.
AFFO excludes non-routine and certain non-cash items such as stock-based compensation, amortization of deferred rent, amortization of below/above market lease intangibles, proceeds from the settlement of property-related insurance claims, amortization of deferred financing costs, gain or loss from the extinguishment of debt, unrealized gains (losses) on derivative instruments, amortization of off-market interest rate derivatives and reduction for accrued interest, and write-offs of due diligence expenses for abandoned pursuits.
In January 2025, we entered into two new swap agreements, for $125.0 million each, for an aggregate of $250.0 million, corresponding to the Term Loan, to fix SOFR for the year ending December 31, 2025 at 2.45%, resulting in a fixed rate of 4.25% effective December 31, 2024, based on our leverage ratio of 47.6% as of December 31, 2024.
In January 2025, we entered into two swap agreements, effective December 31, 2024, for $125.0 million each, for an aggregate of $250.0 million, corresponding to the Term Loan, which fixed SOFR for the year ending December 31, 2025 at 2.45%, resulting in a fixed rate of 4.25%.
The following is a summary of how we have transformed the composition of our real estate portfolio over time, resulting in a majority of our ABR produced by industrial properties, including the TIC Interest, as shown and described below.
The following is a summary of how we have transformed the composition of our real estate portfolio over time, resulting in a majority of our ABR produced by industrial properties, including the TIC Interest, as shown and described below . 40 Table of Contents The following is a breakdown of our ABR by property type as of December 31, 2025, 2024, 2023, 2022 and 2021.
We are the sole general partner of, and owned an approximate 89% and 83% interest in the Operating Partnership as of December 31, 2024 and February 28, 2025, respectively. The Operating Partnership’s limited partners are further described in Note 12 to our accompanying consolidated financial statements included in this Annual Report on Form 10-K.
We are the sole general partner of, and owned an approximate 81% interest in the Operating Partnership as of both December 31, 2025 and March 20, 2026. The Operating Partnership’s limited partnership interests are further described in Note 11 to our accompanying consolidated financial statements included in this Annual Report on Form 10-K.
Possible future declines in rental rates and expectations of future rental concessions, including free rent to renew tenants early, to retain tenants who are up for renewal or to attract new tenants, may result in decreases in cash flows from office properties.
Possible future declines in rental rates and expectations of future rental concessions, including free rent to renew tenants early, to retain tenants who are up for renewal or to attract new tenants, may result in decreases in cash flows . There are no leases scheduled to expire within the next 12 months.
The debt market remains sensitive to the macro environment, such as inflation, Federal Reserve policy, the impacts of increases in tariffs by the U.S. and other countries, market sentiment and regulatory factors affecting the banking and commercial mortgage-backed securities industries.
The debt market remains sensitive to the macro environment, such as inflation, Federal Reserve policy, the impacts of increases in tariffs by the U.S. and other countries, market sentiment and regulatory factors affecting the banking and commercial mortgage-backed securities industries. Our Credit Facility (as defined below) includes floating interest rates based on SOFR and our leverage ratio as described below.
We believe that our properties are adequately insured. Pursuant to our lease agreements, as of December 31, 2024 and 2023, we had obligations to reimburse $3.0 million and $2.4 million, respectively, for future on-site and tenant improvements expected to be incurred by tenants.
Pursuant to our lease agreements, as of December 31, 2025, we had obligations to reimburse $2.0 million for future on-site and tenant improvements expected to be incurred by tenants.
We also pay an annual unused fee of up to 25 basis points on the Revolver, depending on the daily amount of the unused commitment, and incurred total unused fees of $0.4 million for each of the years ended December 31, 2024 and 2023.
As of March 25, 2026, there were no amounts outstanding on the Revolver. We also pay an annual unused fee of up to 25 basis points on the Revolver, depending on the daily amount of the unused commitment, and incurred $0.1 million and $0.4 million of unused fees for the years ended December 31, 2025 and 2024, respectively.
More information on our properties and investments can be found in Note 3 to our accompanying consolidated financial statements included in this Annual Report on Form 10-K.
These improvements will be funded from cash on hand or operating cash flows. More information on our properties and investments can be found in Note 3 to our accompanying audited consolidated financial statements included in this Annual Report on Form 10-K.
The Federal Reserve may continue to refrain from reducing interest rates to try to rein in inflation, which could lead to a recession and will negatively impact our future results due to higher borrowing costs on any future borrowing.
While the Federal Reserve reduced rates in September, October and December 2025, the Federal Reserve may refrain from reducing interest rates further to try to rein in inflation, which could lead to a recession, and would negatively impact our future operating results due to higher borrowing costs.
Risk Factors section of this Annual Report on Form 10-K for additional information. 36 Recent Events and Uncertainties There are continuing significant uncertainties in the market in which we operate related to inflation and interest rates, supply chain disruptions, potential tariffs and negative impacts associated with the violence and unrest in the Middle East, the ongoing Russian war against Ukraine and sanctions which have been implemented by the United States and other countries against Russia, China and Iran.
Risk Factors section of this Annual Report on Form 10-K for additional information. Recent Events and Uncertainties There are continuing significant uncertainties in the market in which we operate related to inflation and interest rates, tariffs, supply chain disruptions and negative impacts associated with foreign policy actions implemented by the United States.
In January 2025, we entered into two new swap agreements, effective December 31, 2024, for $125.0 million each, for an aggregate of $250.0 million, corresponding to the Term Loan (as defined below), which fixed the Secured Overnight Financing Rate (“SOFR”) for the year ending December 31, 2025 to 2.45%, resulting in a fixed rate of 4.25% based on our leverage ratio of 47.6% as of December 31, 2024.
In January 2026, we entered into three new swap agreements, effective December 31, 2025, for $83.3 million each, for an aggregate of $250.0 million, corresponding to the Term Loan, which will fix SOFR for the year ending December 31, 2026 to 2.45%, resulting in a fixed rate of 4.15% based on our leverage ratio of 45.1% as of December 31, 2025.
Distributions will be determined by our board of directors based on our financial condition and such other factors as our board of directors deems relevant. We have not established a minimum dividend or distribution level, and our charter does not require that we make dividends or distributions to our stockholders other than as necessary to meet REIT qualification standards.
We have not established a minimum dividend or distribution level, and our charter does not require that we make dividends or distributions to our stockholders other than as necessary to meet REIT qualification standards.
We repurchased 656,191 of those units and 123,809 shares of Class C Common Stock from an affiliate of the seller at $14.80 per share on August 1, 2024 as described in Note 12 to our accompanying consolidated financial statements included in this Annual Report on Form 10-K; (ii) our 12-year lease with OES executed in January 2023 for one of our legacy assets located in Rancho Cordova, California that includes a purchase option which OES may exercise until December 31, 2026.
We repurchased 656,191 of those units and 123,809 shares of Class C Common Stock from an affiliate of the seller at $14.80 per share on August 1, 2024; (ii) our 12-year lease with OES executed in January 2023 for one of our legacy assets located in Rancho Cordova, California that includes a purchase option which OES may exercise until December 31, 2026; and (iii) one legacy office property formerly leased to Solar Turbines in San Diego, California, that we expect to sell after we complete a parcel split to maximize its value.
The following is a breakdown of our income by property type for the year ended December 31, 2024 (in thousands): Industrial Core (1) Non-Core (2) Total Total rental income $ 35,190 $ 11,307 $ 46,497 Management fee income $ 264 $ — $ 264 (1) Industrial core properties include an approximate 72.7% TIC interest in the Santa Clara, California property.
The following is a breakdown of our revenue by property type for the year ended December 31, 2025 (in thousands): Industrial Core (1) Non-Core (2) Total Rental $ 35,841 $ 9,982 $ 45,823 Other property $ 564 $ — $ 564 (1) Industrial core properties include an approximate 72.7% TIC interest in the Santa Clara, California property.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA See the Index to Consolidated Financial Statements at page F-1 of this Annual Report on Form 10-K. ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE None.
ITEM 7A. Quantitative and Qualitative Disclosures About Market Risk Not applicable as we are a smaller reporting company. ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA See the Index to Consolidated Financial Statements at page F-1 of this Annual Report on Form 10-K. ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE None.
We paid aggregate premiums of $4.2 million to buy down the fixed rate below the prevailing market rate. The buydown premium is a derivative that will be recorded as an asset on our balance sheet as of January 31, 2025 and amortized over the 12 months ending December 31, 2025, increasing interest expense by approximately $1.1 million per quarter.
The buydown premium is a derivative that will be recorded as an asset on our balance sheet as of January 31, 2026 and amortized over the 12 months ending December 31, 2026, increasing interest expense by approximately $0.6 million per quarter.
Our two mortgages with fixed rates do not mature until after September 2027. As a result of the interest rate swap agreements entered into for the year ending December 31, 2025, 100% of our consolidated indebtedness held a weighted average fixed interest rate of 4.27% as long as our leverage ratio is less than 50%.
As a result of the interest rate swap agreements entered into for the year ending December 31, 2026, 100% of our indebtedness has a weighted average fixed interest rate of 4.14% as long as our leverage ratio is less than 50%.
In addition, we have identified approximately $0.5 million of capital expenditures that are expected to be completed in the next 12 months which are not recoverable from tenants with double-net leases. These improvements will be funded from cash on hand or operating cash flows.
We expect that the related improvements will be completed during the 2026 calendar year and will be funded from cash on hand, operating cash flow, offerings of shares of our Class C Common Stock or borrowings under our Credit Facility. 38 Table of Contents In addition, we have identified approximately $0.5 million of capital expenditures that are expected to be completed in the next 12 months which are not recoverable from tenants with double-net leases.
Depreciation and Amortization Depreciation and amortization expense was $16.6 million and $15.6 million for the years ended December 31, 2024 and 2023, respectively. The purchase price of properties acquired is allocated to tangible assets, identifiable intangibles and assumed liabilities, if any, and depreciated or amortized over their estimated useful lives.
The purchase price of properties acquired is allocated to tangible assets, identifiable intangibles and assumed liabilities, if any, and depreciated or amortized over their estimated useful lives.
Acquisitions and Dispositions of Real Estate Investments We define “initial cap rate” for property acquisitions as the initial annual cash rent divided by the purchase price of the property.
We and/or our subsidiary borrowers were in compliance with such financial loan covenants as of December 31, 2025. Acquisitions and Dispositions of Real Estate Investments We define “initial cap rate” for property acquisitions as the initial annual cash rent divided by the purchase price of the property.
These expenses primarily relate to property taxes and repairs and maintenance expenses, the majority of which are reimbursed by tenants and included in rental income.
Property Expenses Property expenses remained relatively constant at $3.5 million and $3.6 million for the years ended December 31, 2025 and 2024, respectively. These expenses primarily relate to property taxes and repairs and maintenance expenses, the majority of which are reimbursed by tenants and included in rental income.
While the rate of inflation has declined from historic highs, inflation remains somewhat elevated and there is continued uncertainty over the future rate of inflation. In January 2025, the Federal Reserve maintained the current federal funds rate after reducing rates three times in 2024.
While the rate of inflation has declined from historic highs, inflation remains elevated and there is continued uncertainty over the future rate of inflation and interest rates.
Cash Flows from Investing Activities The net cash provided by investing activities for the year ended December 31, 2024 primarily reflects the net proceeds from the sale of two real estate properties and a land parcel aggregating $15.0 million, partially offset by the cost of one acquisition and building additions aggregating $7.0 million.
Cash Flows from Investing Activities The increase in net cash provided by investing activities for the year ended December 31, 2025 compared to the year ended December 31, 2024 primarily reflects (i) net proceeds from the sale of two real estate properties of $27.1 million during the year ended December 31, 2025 compared to net proceeds from the sale of two real estate properties and a land parcel aggregating $15.0 million during the year ended December 31, 2024, and (ii) a property acquired during the year ended December 31, 2025 primarily for Class C OP Units compared to a property acquisition for $5.2 million of cash during the year ended December 31, 2024.
Compliance with All Debt Agreements Pursuant to the terms of our Credit Facility and our two mortgage notes payable secured by certain of our properties, we and/or our subsidiary borrowers are subject to certain financial loan covenants. We and/or our subsidiary borrowers were in compliance with such financial loan covenants as of December 31, 2024.
We also may use a portion of the funds for payment of principal on our outstanding indebtedness and for general corporate purposes. Compliance with All Debt Agreements Pursuant to the terms of our Credit Facility and our mortgage notes payable secured by certain of our properties, we and/or our subsidiary borrowers are subject to certain financial loan covenants.
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities - Distribution Information . We expect that our board of directors will continue to declare distributions based on a single record date as of the end of each month and to pay these distributions on a monthly basis.
We expect that our board of directors will continue to declare distributions based on a single record date as of the end of each month and to pay these distributions on a monthly basis. Distributions will be determined by our board of directors based on our financial condition and such other factors as our board of directors deems relevant.
In connection with this sale, the lease for our property in Jamestown, New York with another Producto subsidiary was amended to increase the base rent by $2,500 per month. 40 Capital Expenditures and Tenant Improvements Other than as discussed below, we do not have plans to incur any significant costs to renovate, improve or develop our properties.
In connection with this sale, the lease for our property in Jamestown, New York with another Producto subsidiary was amended to increase the base rent by $2,500 per month.
The following is a breakdown of our assets by property type (in thousands): As of December 31, 2024 Industrial Core (1) Non-Core (2) Total investments in real estate property $ 393,488 $ 108,200 Accumulated depreciation and amortization (49,604) (9,920) Total real estate investments, net, excluding unconsolidated investment in real estate property 343,884 98,280 Unconsolidated investment in a real estate property (3) 9,324 — Total real estate investments, net 353,208 98,280 Real estate investments held for sale, net — 22,372 Tenant deferred rent and other receivables 13,137 5,169 Above-market lease intangibles, net 1,240 — Prepaid expenses and other assets 1,161 289 Other assets related to real estate investments held for sale — 215 Total assets $ 368,746 $ 126,325 (1) See footnote (1) above (2) See footnote (2) above.
The following is a breakdown of our assets by property type as of December 31, 2025 (in thousands): Industrial Core (1) Non-Core (2) Total investments in real estate property $ 386,975 $ 108,378 Accumulated depreciation and amortization (61,261) (11,947) Total real estate investments, net, excluding unconsolidated investment in real estate property 325,714 96,431 Unconsolidated investment in a real estate property 9,437 — Total real estate investments, net $ 335,151 $ 96,431 Real estate investments held for sale, net (3) $ 3,901 $ — Tenant deferred rent and other receivables $ 17,293 $ 6,143 Above-market lease intangibles, net $ 1,169 $ — (1) See footnote (1) above (2) See footnote (2) above.
Management’s discussion and analysis of financial condition and results of operations are based upon our audited consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires our management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities.
The preparation of these financial statements requires our management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On a regular basis, we evaluate these estimates.
See details of mortgage debt in Note 7 to our accompanying consolidated financial statements included in this Annual Report on Form 10-K. Distributions The source of cash used to pay our distributions has been and is expected to continue to be internally generated funds from operations. A table of distributions declared and paid is disclosed in Part II, Item 5.
Distributions The source of cash used to pay our distributions has been and is expected to continue to be internally generated funds from operations. A table of distributions declared and paid is disclosed in Part II, Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities - Distribution Information .
Percentage of Annual ABR: Year Ended December 31, 2021 2022 2023 2024 Industrial core 41 % 59 % 76 % 78 % Non-core 59 % 41 % 24 % 22 % WALT (years) 6.1 11.9 14.1 13.8 Following the public listing of our Class C Common Stock in February 2022, we began to focus strategically and exclusively on acquiring industrial manufacturing properties while at the same time continuing the tactical reduction of our non-core properties exposure.
December 31, 2021 2022 2023 2024 2025 Industrial core 41 % 59 % 76 % 78 % 82 % Non-core 59 % 41 % 24 % 22 % 18 % WALT (years) 6.1 11.9 14.1 13.8 14.0 Since the public listing of our Class C Common Stock in February 2022, we have repositioned the composition of our portfolio toward a primary focus of industrial assets, specifically those supporting domestic manufacturing.
The year ended December 31, 2023 includes a gain of $1.4 million for the fair value adjustment of the GIPR preferred stock for the period from August 10, 2023 (when the GIPR preferred stock was acquired) through December 31, 2023. 47 Critical Accounting Policies and Estimates The policies and estimates discussed below reflect those that management believes are or will be critical in affecting the preparation of our consolidated financial statements.
Critical Accounting Policies and Estimates The policies and estimates discussed below reflect those that management believes are or will be critical in affecting the preparation of our consolidated financial statements.
Other (Expense) Income Interest income was $0.5 million and $0.3 million for the years ended December 31, 2024 and 2023, respectively.
Stock Compensation Stock compensation expense was $2.9 million and $1.6 million for the years ended December 31, 2025 and 2024, respectively.
On or before March 14, 2025, following the completion of our exploration of a potential tenant build-to-suit opportunity, we will acquire an industrial property for $6.1 million, consisting of a $0.25 million cash deposit that has been distributed to the contributor, and at closing, approximately 344,118 Class C OP Units valued at $5.85 million, based on an agreed upon value of $17.00 per Class C OP Unit.
Acquisitions On March 7, 2025, we acquired an industrial property for $6.1 million, consisting of $0.3 million in cash and 344,119 Class C OP Units valued at $5.9 million, based on an estimated fair value of $17.00 per Class C OP Unit.
Gain (Loss) on Sale of Real Estate Investments, Net The gain on sale of real estate investments of $3.4 million for the year ended December 31, 2024 relates to the aggregate gain on sale of two properties (one industrial property with a lease expiration at the end of 2024 and one office property), which were sold during the first quarter of 2024 and the gain on sale of a land parcel in September 2024 (see Note 3 to our accompanying consolidated financial statements included in this this Annual Report on Form 10-K for more details).
The gain on sale of real estate investments of $3.4 million for the year ended December 31, 2024 related to the aggregate gain on sale of two properties (one industrial property with a lease expiration at the end of 2024 and one office property). 43 Table of Contents Other (Expense) Income Other expense was $15.3 million and $15.5 million for the years ended December 31, 2025 and 2024, respectively.
With our leverage ratio of 47.6% as of December 31, 2024, the spread over SOFR, including a 10-basis point credit adjustment, is 185 basis points and the interest rate on the Revolver was 6.2250% as of February 28, 2025; however, there was no outstanding balance on the Revolver.
The Credit Facility is priced on a leverage-based grid that fluctuates based on our actual leverage ratio at the end of the prior quarter. With our leverage ratio of 45.1% as of December 31, 2025, the spread over SOFR was 175 basis points and the interest rate on the Revolver was 5.4375% as of February 26, 2026.
On November 4, 2024, our board of directors authorized a 1.7% increase in the annual distribution rate from $1.15 per share to $1.17 per share commencing with monthly distributions payable to common stockholders and Class C OP Unit holders of record beginning as of January 31, 2025. 44 Cash Flow Summary The following table summarizes our cash flow activity for the years ended December 31, 2024 and 2023 (in thousands): December 31, 2024 2023 Net cash provided by operating activities $ 18,241 $ 16,579 Net cash provided by (used in) investing activities $ 8,395 $ (93,602) Net cash (used in) provided by financing activities $ (18,235) $ 71,544 Cash Flows from Operating Activities The net increase in cash provided by operating activities for the year ended December 31, 2024 compared to the year ended December 31, 2023 primarily reflects a decrease in property expenses which resulted from the August 2023 sale of properties subject to gross leases and an increase in distributions from unconsolidated investment in a real estate property, which resulted from an increase in available cash following completion of roof replacements.
On November 4, 2024, our board of directors authorized a 1.7% increase in the annual distribution rate from $1.15 per share to $1.17 per share commencing with monthly distributions payable to common stockholders and Class C OP Unit holders of record beginning as of January 31, 2025.
Amortization of the stock compensation expense related to our Class P OP Units and Class R OP Units was completed effective with their automatic conversion to Class C OP Units on the last business day of March 2024. From April 1, 2024 through December 31, 2024, there were no other stock incentive awards outstanding.
Stock compensation expense in 2024 included $1.3 million for our Class P OP Units and Class R OP Units, which vested and automatically converted to Class C OP Units on the last business day of March 2024. Depreciation and Amortization Depreciation and amortization expense was $15.1 million and $16.6 million for the years ended December 31, 2025 and 2024, respectively.
See Note 3 to our accompanying consolidated financial statements included in this Annual Report on Form 10-K for further details of these dispositions.
Recent Accounting Pronouncements See Note 2 to our accompanying audited consolidated financial statements included in this Annual Report on Form 10-K for any recent accounting pronouncements. 44 Table of Contents Commitments and Contingencies We may be subject to certain commitments and contingencies with regard to certain transactions (see Note 10 to our accompanying audited consolidated financial statements included in this Annual Report on Form 10-K for discussion of commitments and contingencies).
We have one mortgage secured by an industrial core property and one mortgage secured by a non-core property. The equity of each special purpose subsidiary that owns our other properties is pledged as collateral under our Credit Facility or the properties are unencumbered.
The equity of each special purpose subsidiary that owns our other properties is pledged as collateral under our Credit Facility or the properties are unencumbered. See details of mortgage debt in Note 6 to our accompanying audited consolidated financial statements included in this Annual Report on Form 10-K.
The resulting net proceeds from the ATM Offering for the year ended December 31, 2024 were $7.7 million after legal, accounting, investor relations and other offering costs of $0.5 million. As of December 31, 2024, we had $40.3 million of shares of Class C Common Stock available for future issuance under the ATM Offering.
As 36 Table of Contents of December 31, 2025, we had $36.9 million of shares of Class C Common Stock available for future issuance under the ATM Offering. No shares of Class C Common Stock were sold in the ATM Offering subsequent to December 31, 2025.
Cash Flows from Financing Activities The net cash used in financing activities for the year ended December 31, 2024 primarily reflects the net cost of repurchasing Class C OP Units and shares of Class C Common Stock for $11.5 million, our dividends and distributions paid to preferred and common stockholders and Class C OP Unit holders and monthly repayments of mortgage notes payable, partially offset by net proceeds from the sale of common stock under our ATM offering.
Cash Flows from Financing Activities The increase in net cash used in financing activities for the year ended December 31, 2025 compared to the year ended December 31, 2024 primarily reflects an aggregate of $18.6 million for the repayment of the mortgage note secured by the office property in Issaquah, Washington formerly leased to Costco in conjunction with the property sale and monthly principal payments, the repurchase of Series A Preferred Stock for $7.1 million, and an increase in distributions paid to common stockholders and OP Unit holders during the year ended December 31, 2025, partially offset by the repurchase of Class C Common Stock and Class C OP Units for $11.5 million during the year ended December 31, 2024. 42 Table of Contents Results of Operations Comparison of the Year Ended December 31, 2025 to the Year Ended December 31, 2024 Rental Revenue Rental revenue was $45.8 million and $46.5 million for the years ended December 31, 2025 and 2024, respectively, which included tenant reimbursements of $1.7 million and $2.0 million, respectively.
Purchases of properties in the near-term will be funded primarily with proceeds from dispositions of remaining non-core properties, proceeds from our ATM program and cash on hand. In the future, we expect to sell additional shares of our Class C Common Stock, subject to market conditions and a recovery in the trading price of our Class C Common Stock.
Purchases of properties in the near-term will be funded primarily with proceeds from dispositions of certain legacy assets, bank borrowing through our Credit Facility, proceeds from our ATM Offering and cash on hand.
In addition to the portion of independent directors' fees that are paid in common stock, stock compensation expense in future periods will include amortization for the Class X OP Units granted on February 3, 2025 as described in Note 14 to our accompanying consolidated financial statements included in this Annual Report on Form 10-K.
The increase of $1.3 million, or 84%, compared to 2024 was due to the Class X OP Units awarded in the first quarter of the year ended December 31, 2025, as described in Note 11 to our accompanying audited consolidated financial statements included in this Annual Report on Form 10-K.
The impairment charge represents the excess of the property’s carrying value over the property’s contracted sale price less estimated selling costs for the sale that was completed on February 28, 2024.
We determined that an impairment charge was required based on current market conditions and represented the excess of the assets' carrying value over the assets’ estimated sale price less estimated selling costs. No impairment charges were recorded during the year ended December 31, 2024.
During the year ended December 31, 2024, 521,837 shares were sold at an average price of $16.16 per share and issued for $8.2 million, net of sale commissions of $0.2 million, of which 287,840 shares were sold at an average price of $16.16 per share and issued for $4.5 million, net of sale commissions, during the three months ended December 31, 2024.
ATM Offering During the year ended December 31, 2025, we sold 212,791 shares of Class C Common Stock in the ATM Offering at an average price of $15.66 per share for proceeds of $3.3 million, net of sale commissions.
The loss on sale of real estate investments of $1.7 million for the year ended December 31, 2023 includes the $1.9 million loss on sale of the 13 non-core properties sold to GIPR on August 10, 2023, partially offset by the $0.2 million gain on sale of the office property sold on August 31, 2023.
Gain on Sale of Real Estate Investments, Net The gain on sale of real estate investments of $2.5 million for the year ended December 31, 2025 primarily related to the sale of our office property in Issaquah, Washington formerly leased to Costco.
Interest expense, including unrealized gain or loss on interest rate swaps and net of derivative settlements, was $16.2 million and $13.8 million for the years ended December 31, 2024 and 2023, respectively (see Note 7 to our accompanying consolidated financial statements included in this Annual Report on Form 10-K for details of the components of interest expense, net).
We paid aggregate premiums of $4.2 million, including accrued interest receivable of $0.3 million, to buy down the fixed rate below the prevailing market rate. We designated the two pay-fixed, receive-floating interest rate swaps as cash flow hedges (see Note 7 to our accompanying audited consolidated financial statements included in this Annual Report on Form 10-K for more details).
Impairment of Real Estate Investment Property There was no impairment for the year ended December 31, 2024. Impairment of real estate investment property amounted to $4.4 million for the year ended December 31, 2023 related to our property in Nashville, Tennessee, which was leased to Cummins Inc.
Impairment of real estate investment property We recorded an impairment charge of $5.8 million related to our property and equipment located in Saint Paul, Minnesota during the year ended December 31, 2025.