true000151581600015158162025-06-182025-06-18

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K/A

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): June 18, 2025

 

 

Plymouth Industrial REIT, Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

Maryland

001-38106

27-5466153

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

20 Custom House Street, 11th Floor

 

Boston, Massachusetts

 

02110

(Address of Principal Executive Offices)

 

(Zip Code)

 

(617) 340-3814

(Registrant’s Telephone Number, Including Area Code)

 

 

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Title of each class

 

Trading
Symbol(s)

 


Name of each exchange on which registered

Common Stock, par value $0.01 per share

 

PLYM

 

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

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.

 


Explanatory Note

 

On June 18, 2025, an indirect, wholly-owned subsidiary of Plymouth Industrial REIT, Inc. (the "Company") completed the purchase of a 21-building portfolio of industrial properties located across Columbus, Ohio, Cleveland, Ohio and Cincinnati, Ohio (collectively, the "Ohio Properties") for a total purchase price of $193.0 million pursuant to that certain Contract of Sale and Purchase by and between the Company and OH I&L LL, LLC, an unrelated third party.

This Current Report on Form 8-K/A (the "Amendment") amends and supplements Item 9.01 of the Current Report on Form 8-K, filed with the U.S. Securities and Exchange Commission on June 20, 2025, to present the historical financial statements and the unaudited pro forma financial statements required to be filed by Item 9.01(a) and 9.01(b) of Form 8-K with respect to the acquisition of the Ohio Properties.

Item 9.01 Financial Statements and Exhibits

 

(a) Financial Statements of Business Acquired

The Company's combined statements of revenues and certain operating expenses of the Ohio Properties for the three months ended March 31, 2025 (unaudited) and the year ended December 31, 2024, along with the accompanying notes to the combined statements of revenues and certain operating expenses for the periods presented, are filed as Exhibit 99.1 to this Amendment and are incorporated by reference herein.

 

(b) Pro-forma Financial Information

The Company's unaudited pro forma condensed consolidated balance sheet as of March 31, 2025, the Company's unaudited pro forma condensed consolidated statements of operations for the three months ended March 31, 2025 and for the year ended December 31, 2024 and notes to the unaudited pro forma condensed consolidated financial statements, are filed as Exhibit 99.2 to this Amendment and incorporated herein by reference.

This unaudited pro forma financial information is not necessarily indicative of the expected financial position or results of the Company's operations for any future period. Differences could result from numerous factors, including future changes in the Company's portfolio of investments, changes in interest rates, changes in the Company's capital structure, changes in property level operating expenses, changes in property level revenues, including rents expected to be received from the Company's existing leases or leases the Company may enter into during and after 2025, and for other reasons.

 

(d) Exhibits:

Exhibit No.

Description

23.1

Consent of Frazier & Deeter LLP, independent auditors for Plymouth Industrial REIT, Inc. with respect to the Ohio Properties

99.1

Combined statements of revenues and certain operating expenses of the Ohio Properties for the three months ended March 31, 2025 (unaudited) and the year ended December 31, 2024 (audited)

99.2

Unaudited pro forma condensed consolidated balance sheet as of March 31, 2025 and unaudited pro forma condensed statements of operations for the three months ended March 31, 2025 and the year ended December 31, 2024

104

Cover Page Interactive Data File (formatted as in line XBRL)

 

 

 

 

 

 


SIGNATURES

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

 

 

 

PLYMOUTH INDUSTRIAL REIT, INC.

 

 

 

 

Date:

August 25, 2025

By:

/s/ Jeffrey E. Witherell

 

 

 

Jeffrey E. Witherell
Chief Executive Officer

 


Exhibit 23.1

CONSENT OF INDEPENDENT AUDITORS

We consent to the incorporation by reference in the Registration Statements of Plymouth Industrial REIT, Inc. on Form S-3 (File No. 333-277383) and Form S-8 (File No. 333-288644 and 333-273652) of our report dated August 25, 2025 with respect to our audit of the Combined Statement of Revenues and Certain Operating Expenses of the Ohio Properties for the year ended December 31, 2024.

/s/ Frazier & Deeter, LLC

 

Atlanta, Georgia

August 25, 2025

 


Exhibit 99.1

 

 

 

 

 

 

 

 

 

 

 

 

 

OHIO PROPERTIES

COMBINED STATEMENTS OF REVENUES AND

CERTAIN OPERATING EXPENSES

 

FOR THE THREE MONTHS ENDED

MARCH 31, 2025 (UNAUDITED) AND

THE YEAR ENDED DECEMBER 31, 2024 (AUDITED)

 


 

OHIO PROPERTIES

Table of Contents

March 31, 2025 (Unaudited) and December 31, 2024 (Audited)

 

 

Page

Independent Auditor's Report

1 - 2

Combined Financial Statements:

 

Combined Statements of Revenues and Certain Operating Expenses

3

Notes to Combined Statements of Revenues and Certain Operating Expenses

 

4 - 5

 

 

 

 


 

 

INDEPENDENT AUDITOR'S REPORT

To the Board of Directors

Plymouth Industrial REIT, Inc.

Opinion

We have audited the accompanying combined statement of revenues and certain operating expenses of the Ohio Properties (the Properties) for the year ended December 31, 2024, and the related notes to the combined financial statement.

In our opinion, the accompanying combined financial statement presents fairly, in all material respects, the revenues and certain operating expenses of the Properties for the year ended December 31, 2024, in accordance with the basis of accounting described in Note 2.

Basis for Opinion

We conducted our audit in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Combined Financial Statement section of our report. We are required to be independent of the Properties and to meet our other ethical responsibilities, in accordance with relevant ethical requirements relating to our audit. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Emphasis of Matter – Basis of Accounting

We draw attention to Note 2 to the accompanying combined financial statement, which describes that the combined statement of revenues and certain operating expenses of the properties were prepared for the purpose of complying with the rules of the Securities and Exchange Commission (for the inclusion on the Form 8-K/A of Plymouth Industrial REIT, Inc.) and is not intended to be a complete presentation of the Properties’ revenues and certain operating expenses. Our opinion has not been modified with respect to this matter.

Responsibilities of Management for the Combined Financial Statement

Management is responsible for the preparation and fair presentation of the combined financial statement in accordance with the basis of accounting described in Note 2, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the combined financial statement that is free from material misstatement, whether due to fraud or error.

In preparing the combined financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Properties’ ability to continue as a going concern within one year after the date that the combined financial statement is available to be issued.


 

 

 

 

 

Page 1


 

Auditor's Responsibilities for the Audit of the Combined Financial Statement

 

Our objectives are to obtain reasonable assurance about whether the combined financial statement as a whole is free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the combined financial statement.

In performing an audit in accordance with GAAS, we:

Exercise professional judgment and maintain professional skepticism throughout the audit.

Identify and assess the risks of material misstatement of the combined financial statement, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the combined financial statement.

Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Properties’ internal control. Accordingly, no such opinion is expressed.

Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the combined financial statement.

Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Properties’ ability to continue as a going concern for a reasonable period of time.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control–related matters that we identified during the audit.

/s/ Frazier & Deeter, LLC

Atlanta, Georgia

August 25, 2025

 

Page 2


OHIO PROPERTIES

Combined Statements of Revenues and Certain Operating Expenses

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

March 31, 2025

 

 

December 31, 2024

 

 

 

(Unaudited)

 

 

(Audited)

 

Revenues:

 

 

 

 

 

 

Rent

 

$

3,120,098

 

 

$

11,797,192

 

Tenant reimbursements

 

 

1,395,708

 

 

 

5,630,556

 

Other income

 

 

-

 

 

 

134,618

 

Total revenues

 

 

4,515,806

 

 

 

17,562,366

 

 

 

 

 

 

 

Certain operating expenses:

 

 

 

 

 

 

Real estate taxes

 

 

606,137

 

 

 

2,429,470

 

Property management fees

 

 

224,478

 

 

 

880,574

 

Repairs and maintenance

 

 

124,294

 

 

 

645,359

 

Insurance

 

 

121,925

 

 

 

499,794

 

Utilities

 

 

114,005

 

 

 

489,832

 

Other operating expenses

 

 

209,054

 

 

 

538,989

 

Selling, general and administrative

 

 

94,847

 

 

 

328,659

 

Total certain operating expenses

 

 

1,494,740

 

 

 

5,812,677

 

 

 

 

 

 

 

Revenues in excess of certain operating expenses

 

$

3,021,066

 

 

$

11,749,689

 

 

The accompanying notes are an integral part of the combined statements of revenues and certain operating expenses

Page 3


OHIO PROPERTIES

Notes to Combined Statements of Revenues and Certain Operating Expenses

For the Three Months Ended March 31, 2025 (Unaudited) and

the Year Ended December 31, 2024 (Audited)

 

Note 1 - Description of real estate property acquired:

On June 18, 2025, Plymouth Industrial REIT, Inc. ("Plymouth" or the "Company") acquired a 21-building portfolio of industrial properties located across Columbus, Ohio, Cleveland, Ohio and Cincinnati, Ohio (collectively, the "Ohio Properties") from an unrelated third party. The Ohio Properties total approximately 2.0 million square feet of rentable space. Total consideration for the acquisition was approximately $193.0 million, net of acquisition costs.

 

Note 2 - Basis of accounting:

The accompanying combined statements of revenues and certain operating expenses are presented in conformity with accounting principles generally accepted in the United States of America and in accordance with the provisions of Article 3-14 of Regulation S-X promulgated by the U.S. Securities and Exchange Commission (the "SEC"), which requires certain information with respect to real estate operations be included with certain filings with the SEC. Accordingly, the statements exclude certain historical income and expenses that are not comparable to the proposed future operations of the Ohio Properties such as certain ancillary income, amortization, depreciation, interest, corporate expenses, and federal and state income taxes. Therefore, the statements will not be comparable to the combined statements of operations of the Ohio Properties after its acquisition by Plymouth and are not intended to be a complete representation of the Ohio Properties' combined revenues and expenses.

 

Note 3 - Significant accounting policies:

Revenues

Revenues are comprised primarily of rent (including amortization of deferred rent), tenant reimbursements (recoveries) and other ancillary revenue. As a lessor, the Company has retained substantially all the risks and benefits of ownership of the Ohio Properties and accounts for its leases with its tenants as operating leases. Income on leases, which includes scheduled increases in rental rates during the lease term and/or abated rent payments for various periods following the tenant's lease commencement date, is recognized on a straight-line basis over the terms of the respective leases when collectability is reasonably assured. A deferred rent receivable is recognized, representing the excess of rental revenue recognized on a straight-line basis over cash received pursuant to the applicable lease provisions, net of amounts that may become uncollectible in the future. The adjustment to this receivable is reflected in the "Rent" line item in the combined statements of revenues and certain operating expenses.

The Ohio Properties' leases generally provide for the reimbursement of operating expenses, or in certain cases increases in operating expenses above a base year amount, payable to the Ohio Properties in equal installments throughout the year based on estimated operating expenses, and are recorded as revenue. Any differences between the estimated operating expenses and actual amounts incurred are adjusted at year end. No significant adjustments were required as of March 31, 2025 (unaudited) or December 31, 2024.

 

Use of estimates

The preparation of the combined statements of revenues and certain operating expenses in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts and disclosure of combined revenues and certain operating expenses during the reporting periods. Actual results could differ from those estimates.

 

Subsequent events

Subsequent events have been evaluated through August 25, 2025, the date the accompanying combined statements of revenues and certain operating expenses were available to be issued.

Page 4


OHIO PROPERTIES

Notes to Combined Statements of Revenues and Certain Operating Expenses - Continued

For the Three Months Ended March 31, 2025 (Unaudited) and

the Year Ended December 31, 2024 (Audited)

 

Note 4- Future minimum rental commitments:

 

Future minimum rental revenue for non-cancelable operating leases (base rents) excluding tenant reimbursements of operating expenses as of December 31, 2024, are as follows:

 

2025

$

12,700,778

 

2026

 

11,141,742

 

2027

 

8,719,385

 

2028

 

7,142,879

 

2029

 

5,508,464

 

Thereafter

 

3,859,038

 

Total

$

49,072,286

 

 

Note 5 - Interim unaudited financial information:

The combined statement of revenues and certain operating expenses for the three months ended March 31, 2025 is unaudited; however, in the opinion of management, all adjustments (consisting solely of normal, recurring adjustments) necessary for the fair statement of the combined financial statement for the interim period have been included. The results of the interim period are not necessarily indicative of the results to be obtained for a full fiscal year.

Page 5


Exhibit 99.2

PLYMOUTH INDUSTRIAL REIT INC.

Overview to Unaudited Pro Forma Condensed Consolidated Financial Statements

 

On June 18, 2025, Plymouth Industrial REIT, Inc. ("Plymouth" or the "Company") acquired a 21-building portfolio of industrial properties located across Columbus, Ohio, Cleveland, Ohio and Cincinnati, Ohio (collectively, the "Ohio Properties") from an unrelated third party. The Ohio Properties total approximately 2.0 million square feet of rentable space. Total consideration for the acquisition was approximately $193.0 million, net of acquisition costs.

The accompanying unaudited pro forma condensed consolidated financial statements have been derived from the historical condensed consolidated financial statements of the Company. The unaudited pro forma condensed consolidated balance sheet as of March 31, 2025 is presented to reflect adjustments to the Company’s historical balance sheet as if the acquisition of the Ohio Properties was completed on March 31, 2025. The unaudited pro forma condensed consolidated statements of operations for the three months ended March 31, 2025 and for the year ended December 31, 2024 are presented as if the acquisition of the Ohio Properties was completed on the first day of the period presented, January 1, 2024.

The following unaudited pro forma condensed consolidated financial statements should be read in conjunction with (i) our historical unaudited condensed consolidated financial statements as of March 31, 2025 and for the three months ended March 31, 2025 in our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2025 and (ii) our consolidated financial statements for the twelve months ended December 31, 2024 in our Annual Report on Form 10-K for the year ended December 31, 2024.

The Company has based the unaudited pro forma adjustments on available information and assumptions that it believes are reasonable. The following unaudited pro forma condensed consolidated financial statements are presented for informational purposes only and are not necessarily indicative of what the Company’s actual financial position would have been as of March 31, 2025 assuming the Ohio Properties acquisition had been completed on March 31, 2025, what actual results of operations would have been for the three months ended March 31, 2025 and the year ended December 31, 2024 assuming the Ohio Properties acquisition was completed on the first day of the period presented, January 1, 2024, and are not indicative of future results of operations or financial condition and should not be viewed as indicative of future results of operations or financial condition.


 

Pro Forma Condensed Consolidated Balance Sheet

As of March 31, 2025

(Unaudited and in thousands)

 

 

 

Plymouth

 

 

 

 

 

 

 

 

 

Industrial

 

 

 

 

 

Company

 

 

 

REIT, Inc.

 

 

Ohio Properties

 

 

Pro Forma

 

 

 

(A)

 

 

(B)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Real estate properties

 

$

1,480,793

 

 

$

186,904

 

 

$

1,667,697

 

Less accumulated depreciation

 

 

(276,600

)

 

 

-

 

 

 

(276,600

)

Real estate properties, net

 

 

1,204,193

 

 

 

186,904

 

 

 

1,391,097

 

 

 

 

 

 

 

 

 

 

Cash

 

 

19,126

 

 

 

(3,530

)

 

 

15,596

 

Cash held in escrow

 

 

818

 

 

 

-

 

 

 

818

 

Restricted cash

 

 

23,578

 

 

 

-

 

 

 

23,578

 

Investment in unconsolidated joint ventures

 

 

54,329

 

 

 

-

 

 

 

54,329

 

Deferred leasing intangibles, net

 

 

44,711

 

 

 

12,483

 

 

 

57,194

 

Other assets

 

 

41,167

 

 

 

-

 

 

 

41,167

 

Interest rate swaps

 

 

13,157

 

 

 

-

 

 

 

13,157

 

Forward contract asset

 

 

5,185

 

 

 

-

 

 

 

5,185

 

Total assets

 

$

1,406,264

 

 

$

195,857

 

 

$

1,602,121

 

 

 

 

 

 

 

 

 

 

Liabilities, Redeemable Non-controlling Interest and Equity

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Secured debt, net

 

$

175,236

 

 

$

-

 

 

$

175,236

 

Unsecured debt, net

 

 

447,935

 

 

 

-

 

 

 

447,935

 

Borrowings under line of credit

 

 

84,500

 

 

 

193,000

 

 

 

277,500

 

Accounts payable, accrued expenses and other liabilities

 

 

78,739

 

 

 

-

 

 

 

78,739

 

Warrant liability

 

 

33,090

 

 

 

-

 

 

 

33,090

 

Deferred lease intangibles, net

 

 

5,133

 

 

 

2,857

 

 

 

7,990

 

Financing lease liability

 

 

2,299

 

 

 

-

 

 

 

2,299

 

Interest rate swaps

 

 

389

 

 

 

-

 

 

 

389

 

Total liabilities

 

 

827,321

 

 

 

195,857

 

 

 

1,023,178

 

 

 

 

 

 

 

 

 

 

Series C Preferred Units

 

 

1,737

 

 

 

-

 

 

 

1,737

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

Common stock

 

 

456

 

 

 

-

 

 

 

456

 

Additional paid in capital

 

 

594,989

 

 

 

-

 

 

 

594,989

 

Accumulated deficit

 

 

(37,412

)

 

 

-

 

 

 

(37,412

)

Accumulated other comprehensive income

 

 

12,964

 

 

 

-

 

 

 

12,964

 

Total stockholders' equity

 

 

570,997

 

 

 

-

 

 

 

570,997

 

Non-controlling interest

 

 

6,209

 

 

 

-

 

 

 

6,209

 

Total equity

 

 

577,206

 

 

 

-

 

 

 

577,206

 

 

 

 

 

 

 

 

 

 

 

Total liabilities, redeemable non-controlling interest and equity

 

$

1,406,264

 

 

$

195,857

 

 

$

1,602,121

 

 

 


 

Pro Forma Condensed Consolidated Statement of Operations

For the Three Months Ended March 31, 2025

(Unaudited and in thousands except for share and per share amounts)

 

 

 

Plymouth

 

 

 

 

 

Company

 

 

 

 

 

 

 

Industrial

 

 

Ohio

 

 

Pro Forma

 

 

 

Company

 

 

 

REIT, Inc.

 

 

Properties

 

 

Adjustments

 

 

 

Pro Forma

 

 

 

(A)

 

 

(B)

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

45,418

 

 

$

4,516

 

 

$

340

 

(C)

 

$

50,274

 

Management fee revenue and other income

 

 

153

 

 

 

-

 

 

 

-

 

 

 

 

153

 

Total revenues

 

 

45,571

 

 

 

4,516

 

 

 

340

 

 

 

 

50,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property

 

 

14,709

 

 

 

1,400

 

 

 

-

 

 

 

 

16,109

 

Depreciation and amortization

 

 

19,352

 

 

 

-

 

 

 

2,815

 

(D)

 

 

22,167

 

General and administrative

 

 

4,123

 

 

 

95

 

 

 

-

 

 

 

 

4,218

 

Total operating expenses

 

 

38,184

 

 

 

1,495

 

 

 

2,815

 

 

 

 

42,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(6,849

)

 

 

-

 

 

 

(2,786

)

(D)

 

 

(9,635

)

Loss in investment of unconsolidated joint ventures

 

 

(8,048

)

 

 

-

 

 

 

-

 

 

 

 

(8,048

)

Gain on sale of real estate

 

 

301

 

 

 

-

 

 

 

-

 

 

 

 

301

 

Gain on financing transaction

 

 

14,085

 

 

 

-

 

 

 

-

 

 

 

 

14,085

 

Unrealized gain from interest rate swap

 

 

131

 

 

 

-

 

 

 

-

 

 

 

 

131

 

Total other income (expense)

 

 

(380

)

 

 

-

 

 

 

(2,786

)

 

 

 

(3,166

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

7,007

 

 

 

3,021

 

 

 

(5,261

)

 

 

 

4,767

 

Less: Net income (loss) attributable to non-controlling interest

 

 

70

 

 

 

-

 

 

 

(24

)

 (E)

 

 

46

 

Less: Net income attributable to redeemable non-controlling interest - Series C Preferred Units

 

 

1,087

 

 

 

-

 

 

 

-

 

 

 

 

1,087

 

Net income (loss) attributable to Plymouth Industrial REIT, Inc.

 

 

5,850

 

 

 

3,021

 

 

 

(5,237

)

 

 

 

3,634

 

Less: Amount allocated to participating securities

 

 

95

 

 

 

-

 

 

 

-

 

 

 

 

95

 

Net income (loss) attributable to common stockholders

 

 

5,755

 

 

 

3,021

 

 

 

(5,237

)

 

 

 

3,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share attributable to common stockholders - basic

 

$

0.13

 

 

 

 

 

 

 

 

 

$

0.08

 

Net income per share attributable to common stockholders - diluted

 

$

0.13

 

 

 

 

 

 

 

 

 

$

0.08

 

Weighted-average common shares outstanding - basic

 

 

45,086,639

 

 

 

 

 

 

 

 

 

 

45,086,639

 

Weighted-average common shares outstanding - diluted

 

 

45,095,867

 

 

 

 

 

 

 

 

 

 

45,095,867

 

 

 


 

Pro Forma Condensed Consolidated Statement of Operations

For the Year Ended December 31, 2024

(Unaudited and in thousands except for share and per share amounts)

 

 

 

Plymouth

 

 

 

 

 

Company

 

 

 

 

 

 

 

Industrial

 

 

Ohio

 

 

Pro Forma

 

 

 

Company

 

 

 

REIT, Inc.

 

 

Properties

 

 

Adjustments

 

 

 

Pro Forma

 

 

 

(A)

 

 

(B)

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

197,563

 

 

$

17,562

 

 

$

1,562

 

 (C)

 

$

216,687

 

Management fee revenue and other income

 

 

792

 

 

 

-

 

 

 

-

 

 

 

 

792

 

Total revenues

 

 

198,355

 

 

 

17,562

 

 

 

1,562

 

 

 

 

217,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property

 

 

61,718

 

 

 

5,484

 

 

 

-

 

 

 

 

67,202

 

Depreciation and amortization

 

 

85,729

 

 

 

-

 

 

 

10,155

 

 (D)

 

 

95,884

 

General and administrative

 

 

14,764

 

 

 

329

 

 

 

-

 

 

 

 

15,093

 

Total operating expenses

 

 

162,211

 

 

 

5,813

 

 

 

10,155

 

 

 

 

178,179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(37,412

)

 

 

-

 

 

 

(11,363

)

 (D)

 

 

(48,775

)

Loss in investment of unconsolidated joint ventures

 

 

(5,145

)

 

 

-

 

 

 

-

 

 

 

 

(5,145

)

Loss on extinguishment of debt

 

 

(269

)

 

 

-

 

 

 

-

 

 

 

 

(269

)

Gain on sale of real estate

 

 

145,396

 

 

 

-

 

 

 

-

 

 

 

 

145,396

 

Gain on financing transaction

 

 

6,660

 

 

 

-

 

 

 

-

 

 

 

 

6,660

 

Loss on interest rate swap

 

 

(481

)

 

 

-

 

 

 

-

 

 

 

 

(481

)

Unrealized loss from interest rate swap

 

 

(39

)

 

 

-

 

 

 

-

 

 

 

 

(39

)

Total other income (expense)

 

 

108,710

 

 

 

-

 

 

 

(11,363

)

 

 

 

97,347

 

Income tax provision

 

 

(2,487

)

 

 

 

 

 

 

 

 

 

(2,487

)

Net income (loss)

 

 

142,367

 

 

 

11,749

 

 

 

(19,956

)

 

 

 

134,160

 

Less: Net income (loss) attributable to non-controlling interest

 

 

1,520

 

 

 

-

 

 

 

(88

)

 (E)

 

 

1,432

 

Less: Net income attributable to redeemable non-controlling interest - Series C Preferred Units

 

 

1,503

 

 

 

-

 

 

 

-

 

 

 

 

1,503

 

Net income (loss) attributable to Plymouth Industrial REIT, Inc.

 

 

139,344

 

 

 

11,749

 

 

 

(19,868

)

 

 

 

131,225

 

Less: Amount allocated to participating securities

 

 

1,478

 

 

 

-

 

 

 

-

 

 

 

 

1,478

 

Net income (loss) attributable to common stockholders

 

 

137,866

 

 

 

11,749

 

 

 

(19,868

)

 

 

 

129,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share attributable to common stockholders - basic

 

$

3.06

 

 

 

 

 

 

 

 

 

$

2.88

 

Net income per share attributable to common stockholders - diluted

 

$

3.06

 

 

 

 

 

 

 

 

 

$

2.88

 

Weighted-average common shares outstanding - basic

 

 

44,989,288

 

 

 

 

 

 

 

 

 

 

44,989,288

 

Weighted-average common shares outstanding - diluted

 

 

45,046,432

 

 

 

 

 

 

 

 

 

 

45,046,432

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Plymouth Industrial REIT, Inc.

 

Notes to Unaudited Pro Forma

Condensed Consolidated Financial Statements

(dollars in thousands)

 

1. Notes to the Unaudited Pro Forma Condensed Consolidated Balance Sheet as of March 31, 2025

(A) Reflects the historical Condensed Consolidated Balance Sheet of the Company as of March 31, 2025.

(B) Reflects the $195,857 acquisition of the Ohio Properties as if the acquisition was completed on March 31, 2025. The pro forma adjustments include the allocation of the purchase price to reflect the intangible components of the acquisition.

2. Notes to the Unaudited Pro Forma Condensed Consolidated Statement of Operations for the three months ended March 31, 2025

(A) Reflects the historical Condensed Consolidated Statement of Operations of the Company for the three months ended March 31, 2025.

(B) Reflects the results of operations related to the acquisition of the Ohio Properties as reflected in the Combined Statements of Revenue and Certain Expenses included herein.

(C) Represents the effect on rental revenue of the acquisition described in Note (B) for non-cash straight line rent adjustments and above/below lease revenue for the three months ended March 31, 2025.

(D) Reflects the effect of the acquisition described in Note (B) for depreciation and amortization expense and interest expense for the three months ended March 31, 2025.

(E) Reflects the effect of the acquisition described in Note (B) for net income (loss) attributable to non-controlling interest for the three months ended March 31, 2025.

3. Notes to the Unaudited Pro Forma Condensed Consolidated Statement of Operations for the year ended December 31, 2024

(A) Reflects the historical Condensed Consolidated Statement of Operations of the Company for the year ended December 31, 2024.

(B) Reflects the results of operations related to the acquisition of the Ohio Properties as reflected in the Combined Statements of Revenue and Certain Expenses included herein.

(C) Represents the effect on rental revenue of the acquisition described in Note (B) for non-cash straight line rent adjustments and above/below market lease revenue for the year ended December 31, 2024.

(D) Reflects the effect of the acquisition described in Note (B) for depreciation and amortization expense and interest expense for the year ended December 31, 2024.

(E) Reflects the effect of the acquisition described in Note (B) for net income (loss) attributable to non-controlling interest for the year ended December 31, 2024.

 


v3.25.2
Document And Entity Information
Jun. 18, 2025
Cover [Abstract] 
Document Type8-K/A
Amendment Flagtrue
Document Period End DateJun. 18, 2025
Entity Registrant NamePlymouth Industrial REIT, Inc.
Entity Central Index Key0001515816
Entity Emerging Growth Companyfalse
Entity File Number001-38106
Entity Incorporation, State or Country CodeMD
Entity Tax Identification Number27-5466153
Entity Address, Address Line One20 Custom House Street, 11th Floor
Entity Address, City or TownBoston
Entity Address, State or ProvinceMA
Entity Address, Postal Zip Code02110
City Area Code(617)
Local Phone Number340-3814
Written Communicationsfalse
Soliciting Materialfalse
Pre-commencement Tender Offerfalse
Pre-commencement Issuer Tender Offerfalse
Title of 12(b) SecurityCommon Stock, par value $0.01 per share
Trading SymbolPLYM
Security Exchange NameNYSE
Amendment Description 
X
- Definition

Description of changes contained within amended document.

+ References

No definition available.

+ Details
Name:dei_AmendmentDescription
Namespace Prefix:dei_
Data Type:xbrli:stringItemType
Balance Type:na
Period Type:duration
X
- Definition

Boolean flag that is true when the XBRL content amends previously-filed or accepted submission.

+ References

No definition available.

+ Details
Name:dei_AmendmentFlag
Namespace Prefix:dei_
Data Type:xbrli:booleanItemType
Balance Type:na
Period Type:duration
X
- Definition

Area code of city

+ References

No definition available.

+ Details
Name:dei_CityAreaCode
Namespace Prefix:dei_
Data Type:xbrli:normalizedStringItemType
Balance Type:na
Period Type:duration
X
- Definition

Cover page.

+ References

No definition available.

+ Details
Name:dei_CoverAbstract
Namespace Prefix:dei_
Data Type:xbrli:stringItemType
Balance Type:na
Period Type:duration
X
- Definition

For the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.

+ References

No definition available.

+ Details
Name:dei_DocumentPeriodEndDate
Namespace Prefix:dei_
Data Type:xbrli:dateItemType
Balance Type:na
Period Type:duration
X
- Definition

The type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.

+ References

No definition available.

+ Details
Name:dei_DocumentType
Namespace Prefix:dei_
Data Type:dei:submissionTypeItemType
Balance Type:na
Period Type:duration
X
- Definition

Address Line 1 such as Attn, Building Name, Street Name

+ References

No definition available.

+ Details
Name:dei_EntityAddressAddressLine1
Namespace Prefix:dei_
Data Type:xbrli:normalizedStringItemType
Balance Type:na
Period Type:duration
X
- Definition

Name of the City or Town

+ References

No definition available.

+ Details
Name:dei_EntityAddressCityOrTown
Namespace Prefix:dei_
Data Type:xbrli:normalizedStringItemType
Balance Type:na
Period Type:duration
X
- Definition

Code for the postal or zip code

+ References

No definition available.

+ Details
Name:dei_EntityAddressPostalZipCode
Namespace Prefix:dei_
Data Type:xbrli:normalizedStringItemType
Balance Type:na
Period Type:duration
X
- Definition

Name of the state or province.

+ References

No definition available.

+ Details
Name:dei_EntityAddressStateOrProvince
Namespace Prefix:dei_
Data Type:dei:stateOrProvinceItemType
Balance Type:na
Period Type:duration
X
- Definition

A unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2

+ Details
Name:dei_EntityCentralIndexKey
Namespace Prefix:dei_
Data Type:dei:centralIndexKeyItemType
Balance Type:na
Period Type:duration
X
- Definition

Indicate if registrant meets the emerging growth company criteria.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2

+ Details
Name:dei_EntityEmergingGrowthCompany
Namespace Prefix:dei_
Data Type:xbrli:booleanItemType
Balance Type:na
Period Type:duration
X
- Definition

Commission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.

+ References

No definition available.

+ Details
Name:dei_EntityFileNumber
Namespace Prefix:dei_
Data Type:dei:fileNumberItemType
Balance Type:na
Period Type:duration
X
- Definition

Two-character EDGAR code representing the state or country of incorporation.

+ References

No definition available.

+ Details
Name:dei_EntityIncorporationStateCountryCode
Namespace Prefix:dei_
Data Type:dei:edgarStateCountryItemType
Balance Type:na
Period Type:duration
X
- Definition

The exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2

+ Details
Name:dei_EntityRegistrantName
Namespace Prefix:dei_
Data Type:xbrli:normalizedStringItemType
Balance Type:na
Period Type:duration
X
- Definition

The Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2

+ Details
Name:dei_EntityTaxIdentificationNumber
Namespace Prefix:dei_
Data Type:dei:employerIdItemType
Balance Type:na
Period Type:duration
X
- Definition

Local phone number for entity.

+ References

No definition available.

+ Details
Name:dei_LocalPhoneNumber
Namespace Prefix:dei_
Data Type:xbrli:normalizedStringItemType
Balance Type:na
Period Type:duration
X
- Definition

Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 13e
-Subsection 4c

+ Details
Name:dei_PreCommencementIssuerTenderOffer
Namespace Prefix:dei_
Data Type:xbrli:booleanItemType
Balance Type:na
Period Type:duration
X
- Definition

Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14d
-Subsection 2b

+ Details
Name:dei_PreCommencementTenderOffer
Namespace Prefix:dei_
Data Type:xbrli:booleanItemType
Balance Type:na
Period Type:duration
X
- Definition

Title of a 12(b) registered security.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b

+ Details
Name:dei_Security12bTitle
Namespace Prefix:dei_
Data Type:dei:securityTitleItemType
Balance Type:na
Period Type:duration
X
- Definition

Name of the Exchange on which a security is registered.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection d1-1

+ Details
Name:dei_SecurityExchangeName
Namespace Prefix:dei_
Data Type:dei:edgarExchangeCodeItemType
Balance Type:na
Period Type:duration
X
- Definition

Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14a
-Subsection 12

+ Details
Name:dei_SolicitingMaterial
Namespace Prefix:dei_
Data Type:xbrli:booleanItemType
Balance Type:na
Period Type:duration
X
- Definition

Trading symbol of an instrument as listed on an exchange.

+ References

No definition available.

+ Details
Name:dei_TradingSymbol
Namespace Prefix:dei_
Data Type:dei:tradingSymbolItemType
Balance Type:na
Period Type:duration
X
- Definition

Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Securities Act
-Number 230
-Section 425

+ Details
Name:dei_WrittenCommunications
Namespace Prefix:dei_
Data Type:xbrli:booleanItemType
Balance Type:na
Period Type:duration