# EDGAR Filing Document

**Accession Number:** 0001515816
**File Stem:** 0000950170-25-111190
**Filing Date:** 2025-8
**Character Count:** 32782
**Document Hash:** 29e8bbca0f9ab8353a962f4413257f56
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000950170-25-111190.hdr.sgml**: 20250825

**ACCESSION NUMBER**: 0000950170-25-111190

**CONFORMED SUBMISSION TYPE**: 8-K/A

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20250618

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250825

**DATE AS OF CHANGE**: 20250825

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Plymouth Industrial REIT, Inc.
- **CENTRAL INDEX KEY:** 0001515816
- **STANDARD INDUSTRIAL CLASSIFICATION:** REAL ESTATE INVESTMENT TRUSTS [6798]
- **ORGANIZATION NAME:** 05 Real Estate & Construction
- **EIN:** 275466153
- **STATE OF INCORPORATION:** MD
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K/A
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-38106
- **FILM NUMBER:** 251250964

**BUSINESS ADDRESS:**
- **STREET 1:** 20 CUSTOM HOUSE STREET - 11TH FLOOR
- **CITY:** BOSTON
- **STATE:** MA
- **ZIP:** 02110
- **BUSINESS PHONE:** 617-340-3814

**MAIL ADDRESS:**
- **STREET 1:** 20 CUSTOM HOUSE STREET - 11TH FLOOR
- **CITY:** BOSTON
- **STATE:** MA
- **ZIP:** 02110

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Plymouth Industrial REIT Inc.
- **DATE OF NAME CHANGE:** 20140604

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Plymouth Opportunity REIT Inc.
- **DATE OF NAME CHANGE:** 20110317

?xml version='1.0' encoding='ASCII'? 8-K/A

**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**

<br>**Date of Report (Date of earliest event reported):** June 18, 2025<br>

------

Plymouth Industrial REIT, Inc.

**(Exact name of Registrant as Specified in Its Charter)**

------

---

| | | |
|:---|:---|:---|
| Maryland | 001-38106 | 27-5466153 |
| **(State or Other Jurisdiction<br>of Incorporation)** | **(Commission File Number)** | **(IRS Employer<br>Identification No.)** |
| 20 Custom House Street, 11th Floor |  |  |
| Boston**,** Massachusetts |  | 02110 |
| **(Address of Principal Executive Offices)** |  | **(Zip Code)** |

---

(617) 340-3814<br>**(Registrant's Telephone Number, Including Area Code)**<br>

**(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:**

---

| | | |
|:---|:---|:---|
| **<br>Title of each class** | **Trading<br>Symbol(s)** | **<br>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.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(d) Exhibits:*

---

| | |
|:---|:---|
| **<u>Exhibit No.</u>** | **<u>Description</u>** |
| 23.1 | [<u>Consent of Frazier & Deeter LLP, independent auditors for Plymouth Industrial REIT, Inc. with respect to the Ohio Properties</u>](plym-ex23_1.htm) |
| 99.1 | [<u>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)</u>](plym-ex99_1.htm) |
| 99.2 | [<u>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</u>](plym-ex99_2.htm) |
| 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<br>Chief Executive Officer |

---

------

## Exhibit 23.1

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

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)***

---

| | |
|:---|:---|
|  | **<u>Page</u>** |
| Independent Auditor's Report | 1 - 2 |
| Combined Financial Statements: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Combined Statements of Revenues and Certain Operating Expenses | 3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Notes to Combined Statements of Revenues and Certain Operating Expenses<br>| 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.

------

**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

------

**OHIO PROPERTIES**

***Combined Statements of Revenues and Certain Operating Expenses***

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended** | **Year Ended** |
|  | **March 31, 2025** | **December 31, 2024** |
|  | **(Unaudited)** | **(Audited)** |
| Revenues: |  |  |
| &nbsp;&nbsp;Rent | $3120098 | $11797192 |
| &nbsp;&nbsp;Tenant reimbursements | 1395708 | 5630556 |
| &nbsp;&nbsp;Other income | - | 134618 |
| &nbsp;&nbsp;Total revenues | 4515806 | 17562366 |
| Certain operating expenses: |  |  |
| &nbsp;&nbsp;Real estate taxes | 606137 | 2429470 |
| &nbsp;&nbsp;Property management fees | 224478 | 880574 |
| &nbsp;&nbsp;Repairs and maintenance | 124294 | 645359 |
| &nbsp;&nbsp;Insurance | 121925 | 499794 |
| &nbsp;&nbsp;Utilities | 114005 | 489832 |
| &nbsp;&nbsp;Other operating expenses | 209054 | 538989 |
| &nbsp;&nbsp;Selling, general and administrative | 94847 | 328659 |
| &nbsp;&nbsp;Total certain operating expenses | 1494740 | 5812677 |
| &nbsp;&nbsp;Revenues in excess of certain operating expenses | $3021066 | $11749689 |

---

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

------

**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)***

<u>Note 1 - Description of real estate property acquired:</u>

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.

<u>Note 2 - Basis of accounting:</u>

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.

<u>Note 3 - Significant accounting policies:</u>

*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.

------

**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)***

<u>Note 4- Future minimum rental commitments:</u>

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 | $12700778 |
| 2026 | 11141742 |
| 2027 | 8719385 |
| 2028 | 7142879 |
| 2029 | 5508464 |
| Thereafter | 3859038 |
| &nbsp;&nbsp;Total | $49072286 |

---

<u>Note 5 - Interim unaudited financial information:</u>

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.

------

## Exhibit 99.2

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**<br>**Industrial**<br>**REIT, Inc.** | <br><br>**Ohio Properties** | <br>**Company**<br>**Pro Forma** |
|  | **(A)** | **(B)** |  |
| **Assets** |  |  |  |
| Real estate properties | $1480793 | $186904 | $1667697 |
| Less accumulated depreciation | (276600) | - | (276600) |
| Real estate properties, net | 1204193 | 186904 | 1391097 |
| Cash | 19126 | (3530) | 15596 |
| Cash held in escrow | 818 | - | 818 |
| Restricted cash | 23578 | - | 23578 |
| Investment in unconsolidated joint ventures | 54329 | - | 54329 |
| Deferred leasing intangibles, net | 44711 | 12483 | 57194 |
| Other assets | 41167 | - | 41167 |
| Interest rate swaps | 13157 | - | 13157 |
| Forward contract asset | 5185 | - | 5185 |
| Total assets | $1406264 | $195857 | $1602121 |
| **Liabilities, Redeemable Non-controlling Interest and Equity** |  |  |  |
| Liabilities |  |  |  |
| Secured debt, net | $175236 | $- | $175236 |
| Unsecured debt, net | 447935 | - | 447935 |
| Borrowings under line of credit | 84500 | 193000 | 277500 |
| Accounts payable, accrued expenses and other liabilities | 78739 | - | 78739 |
| Warrant liability | 33090 | - | 33090 |
| Deferred lease intangibles, net | 5133 | 2857 | 7990 |
| Financing lease liability | 2299 | - | 2299 |
| Interest rate swaps | 389 | - | 389 |
| Total liabilities | 827321 | 195857 | 1023178 |
| Series C Preferred Units | 1737 | - | 1737 |
| Equity: |  |  |  |
| Common stock | 456 | - | 456 |
| Additional paid in capital | 594989 | - | 594989 |
| Accumulated deficit | (37412) | - | (37412) |
| Accumulated other comprehensive income | 12964 | - | 12964 |
| Total stockholders' equity | 570997 | - | 570997 |
| Non-controlling interest | 6209 | - | 6209 |
| Total equity | 577206 | - | 577206 |
| Total liabilities, redeemable non-controlling interest and equity | $1406264 | $195857 | $1602121 |

---

------

**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**<br>**Industrial**<br>**REIT, Inc.** | <br>**Ohio**<br>**Properties** | **Company**<br>**Pro Forma**<br>**Adjustments** | <br>**Company**<br>**Pro Forma** |
|  | **(A)** | **(B)** |  |  |
| Revenues: |  |  |  |  |
| Rental revenue | $45418 | $4516 | $340<br> (C) | $50274 |
| Management fee revenue and other income | 153 | - | - | 153 |
| Total revenues | 45571 | 4516 | 340 | 50427 |
| Operating expenses: |  |  |  |  |
| Property | 14709 | 1400 | - | 16109 |
| Depreciation and amortization | 19352 | - | 2815<br> (D) | 22167 |
| General and administrative | 4123 | 95 | - | 4218 |
| Total operating expenses | 38184 | 1495 | 2815 | 42494 |
| Other income (expense): |  |  |  |  |
| Interest expense | (6849) | - | (2786) (D) | (9635) |
| Loss in investment of unconsolidated joint ventures | (8048) | - | - | (8048) |
| Gain on sale of real estate | 301 | - | - | 301 |
| Gain on financing transaction | 14085 | - | - | 14085 |
| Unrealized gain from interest rate swap | 131 | - | - | 131 |
| Total other income (expense) | (380) | - | (2786) | (3166) |
| Net income (loss) | 7007 | 3021 | (5261) | 4767 |
| 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 | 1087 | - | - | 1087 |
| Net income (loss) attributable to Plymouth Industrial REIT, Inc. | 5850 | 3021 | (5237) | 3634 |
| Less: Amount allocated to participating securities | 95 | - | - | 95 |
| Net income (loss) attributable to common stockholders | 5755 | 3021 | (5237) | 3539 |
| 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 | 45086639 |  |  | 45086639 |
| Weighted-average common shares outstanding - diluted | 45095867 |  |  | 45095867 |

---

------

**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**<br>**Industrial**<br>**REIT, Inc.** | <br>**Ohio**<br>**Properties** | **Company**<br>**Pro Forma**<br>**Adjustments** | <br>**Company**<br>**Pro Forma** |
|  | **(A)** | **(B)** |  |  |
| Revenues: |  |  |  |  |
| Rental revenue | $197563 | $17562 | $1562<br> (C) | $216687 |
| Management fee revenue and other income | 792 | - | - | 792 |
| Total revenues | 198355 | 17562 | 1562 | 217479 |
| Operating expenses: |  |  |  |  |
| Property | 61718 | 5484 | - | 67202 |
| Depreciation and amortization | 85729 | - | 10155<br> (D) | 95884 |
| General and administrative | 14764 | 329 | - | 15093 |
| Total operating expenses | 162211 | 5813 | 10155 | 178179 |
| Other income (expense): |  |  |  |  |
| Interest expense | (37412) | - | (11363) (D) | (48775) |
| Loss in investment of unconsolidated joint ventures | (5145) | - | - | (5145) |
| Loss on extinguishment of debt | (269) | - | - | (269) |
| Gain on sale of real estate | 145396 | - | - | 145396 |
| Gain on financing transaction | 6660 | - | - | 6660 |
| Loss on interest rate swap | (481) | - | - | (481) |
| Unrealized loss from interest rate swap | (39) | - | - | (39) |
| Total other income (expense) | 108710 | - | (11363) | 97347 |
| Income tax provision | (2487) |  |  | (2487) |
| Net income (loss) | 142367 | 11749 | (19956) | 134160 |
| Less: Net income (loss) attributable to non-controlling interest | 1520 | - | (88) (E) | 1432 |
| Less: Net income attributable to redeemable non-controlling interest - Series C Preferred Units | 1503 | - | - | 1503 |
| Net income (loss) attributable to Plymouth Industrial REIT, Inc. | 139344 | 11749 | (19868) | 131225 |
| Less: Amount allocated to participating securities | 1478 | - | - | 1478 |
| Net income (loss) attributable to common stockholders | 137866 | 11749 | (19868) | 129747 |
| 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 | 44989288 |  |  | 44989288 |
| Weighted-average common shares outstanding - diluted | 45046432 |  |  | 45046432 |

---

------

**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**

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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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**

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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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**

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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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.

------