# EDGAR Filing Document

**Accession Number:** 0001645873
**File Stem:** 0001645873-25-000194
**Filing Date:** 2025-11
**Character Count:** 182023
**Document Hash:** 210da5a59a154aa276f7b6caa4b890b6
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001645873-25-000194.hdr.sgml**: 20251114

**ACCESSION NUMBER**: 0001645873-25-000194

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 75

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20251114

**DATE AS OF CHANGE**: 20251114

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** MODIV INDUSTRIAL, INC.
- **CENTRAL INDEX KEY:** 0001645873
- **STANDARD INDUSTRIAL CLASSIFICATION:** REAL ESTATE INVESTMENT TRUSTS [6798]
- **ORGANIZATION NAME:** 05 Real Estate & Construction
- **EIN:** 474156046
- **STATE OF INCORPORATION:** MD
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-40814
- **FILM NUMBER:** 251486062

**BUSINESS ADDRESS:**
- **STREET 1:** 2195 SOUTH DOWNING STREET
- **CITY:** DENVER
- **STATE:** CO
- **ZIP:** 80210
- **BUSINESS PHONE:** 888-686-6348

**MAIL ADDRESS:**
- **STREET 1:** 2195 SOUTH DOWNING STREET
- **CITY:** DENVER
- **STATE:** CO
- **ZIP:** 80210

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Modiv Industrial, Inc.
- **DATE OF NAME CHANGE:** 20230811

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** MODIV INC.
- **DATE OF NAME CHANGE:** 20210120

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** RW HOLDINGS NNN REIT, INC.
- **DATE OF NAME CHANGE:** 20170814

?xml version='1.0' encoding='ASCII'? none-20250930

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 10-Q**

**(Mark One)**

☒ **QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

**For the quarterly period ended September 30, 2025**

**OR**

☐ **TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

**For the transition period from <u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u> to <u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u>**

**Commission file number 001-40814**

**MODIV INDUSTRIAL, INC.**

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

---

| | |
|:---|:---|
| **Maryland** | **47-4156046** |
| (State or other jurisdiction of<br>incorporation or organization) | (I.R.S. Employer Identification No.) |
| **1500 North Grant Street #5609 Denver, CO** | **80203** |
| (Address of principal executive offices) | (Zip Code) |

---

**(888) 686-6348**

(Registrant's telephone number, including area code)

**None**

(Former name, former address and former fiscal year, if changed since last report)

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

---

| | | |
|:---|:---|:---|
| **Title of Each Class** | **Trading Symbol(s)** | **Name of Each Exchange on Which Registered** |
| Class C Common Stock, $0.001 par value per share | MDV | New York Stock Exchange |
| 7.375% Series A Cumulative Redeemable Perpetual Preferred Stock, $0.001 par value per share | MDV.PA | New York Stock Exchange |

---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| Non-accelerated filer | ☒ | Smaller reporting company | ☒ |
| | | Emerging growth company | ☐ |

---

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No ☒

As of October 31, 2025, there were 10,274,997 outstanding shares of the Registrant's Class C common stock.

------

**TABLE OF CONTENTS**

**FORM 10-Q**

**<u>INDEX</u>**

---

| | | | |
|:---|:---|:---|:---|
| <u>[PART I -](#i982b04451b0f4007b8ea8983f086194c_10)</u> | <u>[FINANCIAL INFORMATION](#i982b04451b0f4007b8ea8983f086194c_10)</u> | <u>[FINANCIAL INFORMATION](#i982b04451b0f4007b8ea8983f086194c_10)</u> | <u>[3](#i982b04451b0f4007b8ea8983f086194c_10)</u> |
|  | <u>[Item 1.](#i982b04451b0f4007b8ea8983f086194c_13)</u> | <u>[Financial Statements (Unaudited)](#i982b04451b0f4007b8ea8983f086194c_13)</u> | <u>[3](#i982b04451b0f4007b8ea8983f086194c_13)</u> |
|  |  | <u>[Condensed Consolidated Balance Sheets - September 30, 2025 and December 31, 2024](#i982b04451b0f4007b8ea8983f086194c_16)</u> | <u>[4](#i982b04451b0f4007b8ea8983f086194c_16)</u> |
|  |  | <u>[Condensed Consolidated Statements of Operations - Three and Nine Months Ended September 30, 2025 and 2024](#i982b04451b0f4007b8ea8983f086194c_19)</u> | <u>[5](#i982b04451b0f4007b8ea8983f086194c_19)</u> |
|  |  | <u>[Condensed Consolidated Statements of Comprehensive Income - Three and Nine Months Ended September 30, 2025 and 2024](#i982b04451b0f4007b8ea8983f086194c_22)</u> | <u>[6](#i982b04451b0f4007b8ea8983f086194c_22)</u> |
|  |  | <u>[Condensed Consolidated Statements of Equity - Three Months Ended September 30, 2025 and 2024](#i982b04451b0f4007b8ea8983f086194c_25)</u> | <u>[7](#i982b04451b0f4007b8ea8983f086194c_25)</u> |
|  |  | <u>[Condensed Consolidated Statements of Equity - Nine Months Ended September 30, 2025 and 2024](#i982b04451b0f4007b8ea8983f086194c_28)</u> | <u>[8](#i982b04451b0f4007b8ea8983f086194c_28)</u> |
|  |  | <u>[Condensed Consolidated Statements of Cash Flows - Nine Months Ended September 30, 2025 and 2024](#i982b04451b0f4007b8ea8983f086194c_1923)</u> | <u>[9](#i982b04451b0f4007b8ea8983f086194c_1923)</u> |
|  |  | <u>[Notes to Condensed Consolidated Financial Statements](#i982b04451b0f4007b8ea8983f086194c_34)</u> | <u>[10](#i982b04451b0f4007b8ea8983f086194c_34)</u> |
|  | <u>[Item 2.](#i982b04451b0f4007b8ea8983f086194c_85)</u> | <u>[Management's Discussion and Analysis of Financial Condition and Results of Operations](#i982b04451b0f4007b8ea8983f086194c_85)</u> | <u>[27](#i982b04451b0f4007b8ea8983f086194c_85)</u> |
|  | <u>[Item 3.](#i982b04451b0f4007b8ea8983f086194c_136)</u> | <u>[Quantitative and Qualitative Disclosures About Market Risk](#i982b04451b0f4007b8ea8983f086194c_136)</u> | <u>[41](#i982b04451b0f4007b8ea8983f086194c_136)</u> |
|  | <u>[Item 4.](#i982b04451b0f4007b8ea8983f086194c_139)</u> | <u>[Controls and Procedures](#i982b04451b0f4007b8ea8983f086194c_139)</u> | <u>[41](#i982b04451b0f4007b8ea8983f086194c_139)</u> |
| <u>[PART II](#i982b04451b0f4007b8ea8983f086194c_142)</u> | <u>[OTHER INFORMATION](#i982b04451b0f4007b8ea8983f086194c_142)</u> | <u>[OTHER INFORMATION](#i982b04451b0f4007b8ea8983f086194c_142)</u> | <u>[41](#i982b04451b0f4007b8ea8983f086194c_142)</u> |
|  | <u>[Item 1.](#i982b04451b0f4007b8ea8983f086194c_145)</u> | <u>[Legal Proceedings](#i982b04451b0f4007b8ea8983f086194c_145)</u> | <u>[41](#i982b04451b0f4007b8ea8983f086194c_145)</u> |
|  | <u>[Item 1A.](#i982b04451b0f4007b8ea8983f086194c_148)</u> | <u>[Risk Factors](#i982b04451b0f4007b8ea8983f086194c_37)</u> | <u>[41](#i982b04451b0f4007b8ea8983f086194c_148)</u> |
|  | <u>[Item 2.](#i982b04451b0f4007b8ea8983f086194c_151)</u> | <u>[Unregistered Sales of Equity Securities and Use of Proceeds](#i982b04451b0f4007b8ea8983f086194c_40)</u> | <u>[41](#i982b04451b0f4007b8ea8983f086194c_151)</u> |
|  | <u>[Item 5.](#i982b04451b0f4007b8ea8983f086194c_154)</u> | <u>[Other Information](#i982b04451b0f4007b8ea8983f086194c_154)</u> | <u>[41](#i982b04451b0f4007b8ea8983f086194c_154)</u> |
|  | <u>[Item 6.](#i982b04451b0f4007b8ea8983f086194c_157)</u> | <u>[Exhibits](#i982b04451b0f4007b8ea8983f086194c_157)</u> | <u>[42](#i982b04451b0f4007b8ea8983f086194c_157)</u> |
| <u>[SIGNATURES](#i982b04451b0f4007b8ea8983f086194c_163)</u> | <u>[SIGNATURES](#i982b04451b0f4007b8ea8983f086194c_163)</u> | <u>[SIGNATURES](#i982b04451b0f4007b8ea8983f086194c_163)</u> | <u>[44](#i982b04451b0f4007b8ea8983f086194c_163)</u> |

---

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**PART I - FINANCIAL INFORMATION**

**Item 1.&nbsp;&nbsp;&nbsp;&nbsp;Financial Statements**

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**MODIV INDUSTRIAL, INC.**

**Condensed Consolidated Balance Sheets**

(in thousands, except shares and per share data)

(unaudited)

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| **<u>Assets</u>** | | |
| Real estate investments: |  |  |
| &nbsp;&nbsp;&nbsp;Land | $98175 | $98009 |
| &nbsp;&nbsp;&nbsp;Buildings and improvements | 383020 | 386102 |
| &nbsp;&nbsp;&nbsp;Equipment |  | 4429 |
| &nbsp;&nbsp;&nbsp;Tenant origination and absorption costs | 13638 | 13194 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total investments in real estate property | 494833 | 501734 |
| &nbsp;&nbsp;&nbsp;Accumulated depreciation and amortization | (69512) | (59524) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total real estate investments, net, excluding unconsolidated investment in real estate property and real estate investments held for sale, net | 425321 | 442210 |
| &nbsp;&nbsp;&nbsp;Unconsolidated investment in a real estate property | 9510 | 9324 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total real estate investments, net, excluding real estate investments held for sale, net | 434831 | 451534 |
| &nbsp;&nbsp;Real estate investments held for sale, net | 28087 | 22372 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total real estate investments, net | 462918 | 473906 |
| Cash and cash equivalents | 8264 | 11530 |
| Restricted cash | 1683 |  |
| Tenant deferred rent and other receivables | 22130 | 18460 |
| Above-market lease intangibles, net | 1184 | 1240 |
| Prepaid expenses and other assets | 2429 | 2693 |
| Interest rate swap derivatives | 963 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $499571 | $507829 |
| **<u>Liabilities and Equity</u>** |  |  |
| Mortgage notes payable, net | $30383 | $30777 |
| Credit facility term loan, net | 249360 | 248999 |
| Accounts payable, accrued and other liabilities | 5690 | 4035 |
| Distributions payable | 2038 | 1994 |
| Below-market lease intangibles, net | 7298 | 7948 |
| Other liabilities related to real estate investments held for sale |  | 26 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 294769 | 293779 |
| Commitments and contingencies *(Note 10)* |  |  |
| 7.375% Series A cumulative redeemable perpetual preferred stock, $0.001 par value; $25.00 per share liquidation preference; 2,000,000 shares authorized; 1,725,000 outstanding as of September 30, 2025 and 2,000,000 outstanding as of December 31, 2024 | 2 | 2 |
| Class C common stock, $0.001 par value, 300,000,000 shares authorized; 10,731,450 shares issued and 10,264,131 shares outstanding as of September 30, 2025, and 10,404,211 shares issued and 9,936,892 outstanding as of December 31, 2024 | 11 | 10 |
| Additional paid-in-capital | 336286 | 349479 |
| Treasury stock, at cost, 467,319 shares held as of each September 30, 2025 and December 31, 2024 | (7112) | (7112) |
| Cumulative distributions and net losses | (165497) | (154074) |
| Accumulated other comprehensive income | 1127 | 1841 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Modiv Industrial, Inc. equity | 164817 | 190146 |
| Noncontrolling interests in the Operating Partnership | 39985 | 23904 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total equity | 204802 | 214050 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and equity | $499571 | $507829 |

---

*See accompanying notes to condensed consolidated financial statements.*

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**MODIV INDUSTRIAL, INC.**

**Condensed Consolidated Statements of Operations**

(in thousands, except shares and per share data)

(unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>September 30,** | **Three Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Revenue:** |  |  |  |  |
| &nbsp;&nbsp;Rental | $11321 | $11589 | $34815 | $34833 |
| &nbsp;&nbsp;Other property | 366 | 66 | 498 | 198 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenue | 11687 | 11655 | 35313 | 35031 |
| **Expenses:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;General and administrative | 1370 | 1661 | 4565 | 5079 |
| &nbsp;&nbsp;&nbsp;Stock compensation | 811 | 75 | 2105 | 1521 |
| &nbsp;&nbsp;Depreciation and amortization | 3746 | 4167 | 11392 | 12437 |
| &nbsp;&nbsp;&nbsp;Property | 916 | 1025 | 2590 | 2703 |
| &nbsp;&nbsp;Impairment of real estate investment property |  |  | 4000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Total expenses | 6843 | 6928 | 24652 | 21740 |
| &nbsp;&nbsp;&nbsp;Gain on sale of real estate investments, net |  | 172 | 84 | 3360 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating income | 4844 | 4899 | 10745 | 16651 |
| **Other income (expense):** |  |  |  |  |
| &nbsp;&nbsp;Interest income | 38 | 82 | 133 | 404 |
| &nbsp;&nbsp;Dividend income |  |  |  | 113 |
| &nbsp;&nbsp;Income from unconsolidated investment in a real estate property | 249 | 75 | 513 | 223 |
| &nbsp;&nbsp;Interest expense, net of unrealized gain on interest rate swaps and derivative settlements | (4054) | (6104) | (12118) | (12514) |
| &nbsp;&nbsp;Loss on equity investments |  |  |  | (26) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other expense, net | (3767) | (5947) | (11472) | (11800) |
| **Net income (loss)** | 1077 | (1048) | (727) | 4851 |
| &nbsp;&nbsp;Less: net loss (income) attributable to noncontrolling interests in Operating Partnership | (29) | 461 | 582 | (388) |
| **Net income (loss) attributable to Modiv Industrial, Inc.** | 1048 | (587) | (145) | 4463 |
| &nbsp;&nbsp;Preferred stock dividends | (795) | (922) | (2418) | (2766) |
| **Net income (loss) attributable to common stockholders** | $253 | $(1509) | $(2563) | $1697 |
| Earnings (loss) per share attributable to common stockholders: |  |  |  |  |
| &nbsp;&nbsp;Basic | $— | $(0.18) | $(0.33) | $0.19 |
| Earnings (loss) per share attributable to common stockholders and Class C OP Units: |  |  |  |  |
| &nbsp;&nbsp;Diluted | $— | $(0.18) | $(0.33) | $0.19 |
| Weighted-average number of common shares outstanding |  |  |  |  |
| &nbsp;&nbsp;Basic | 10197942 | 9430885 | 10099034 | 9151287 |
| &nbsp;&nbsp;Diluted | 11791270 | 10959030 | 11610429 | 11245080 |
| Distributions declared per common share | $0.2925 | $0.2875 | $0.8775 | $0.8625 |

---

*See accompanying notes to condensed consolidated financial statements.*

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**MODIV INDUSTRIAL, INC.**

**Condensed Consolidated Statements of Comprehensive Income (Loss)**

(in thousands)

(unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>September 30,** | **Three Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Net income (loss) | $1077 | $(1048) | $(727) | $4851 |
| Other comprehensive income (loss): cash flow hedge adjustments |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of unrealized holding gain on interest rate swap | (256) | (256) | (759) | (762) |
| &nbsp;&nbsp;&nbsp;&nbsp;Unrealized loss on interest rate derivatives | (1140) |  | (2946) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of off-market interest rate derivatives | 1045 |  | 2863 |  |
| Total other comprehensive loss | (351) | (256) | (842) | (762) |
| Comprehensive income (loss) | 726 | (1304) | (1569) | 4089 |
| Comprehensive loss (income) attributable to noncontrolling interest in Operating Partnership | 39 | 497 | 738 | (246) |
| Comprehensive income (loss) attributable to Modiv Industrial, Inc. | $765 | $(807) | $(831) | $3843 |

---

*See accompanying notes to condensed consolidated financial statements.*

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**MODIV INDUSTRIAL, INC.**

**Consolidated Statements of Equity**

**For the Three Months Ended September 30, 2025 and 2024** 

(in thousands, except share data)

(unaudited)

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | | | **Class C Common Stock ("CS")** | **Class C Common Stock ("CS")** | **Additional<br>Paid-in<br>Capital** | | | **Cumulative Distributions and Net<br>Losses** | **Accumulated Other Comprehensive Income (Loss)** | **Total<br>Modiv Industrial, Inc. Equity** | **Noncontrolling Interest in the Operating Partnership** | **Total<br>Equity** |
| | **Preferred Stock** | **Preferred Stock** | **Class C Common Stock ("CS")** | **Class C Common Stock ("CS")** | **Additional<br>Paid-in<br>Capital** | **Treasury Stock** | **Treasury Stock** | **Cumulative Distributions and Net<br>Losses** | **Accumulated Other Comprehensive Income (Loss)** | **Total<br>Modiv Industrial, Inc. Equity** | **Noncontrolling Interest in the Operating Partnership** | **Total<br>Equity** |
| | **Shares** | **Amount** | **Shares** | **Amount** | **Additional<br>Paid-in<br>Capital** | **Shares** | **Amount** | **Cumulative Distributions and Net<br>Losses** | **Accumulated Other Comprehensive Income (Loss)** | **Total<br>Modiv Industrial, Inc. Equity** | **Noncontrolling Interest in the Operating Partnership** | **Total<br>Equity** |
| Balance, June 30, 2025 | 1725000 | $2 | 10614130 | $11 | $334096 | (467319) | $(7112) | $(162761) | $1367 | $165603 | $40612 | $206215 |
| &nbsp;&nbsp;&nbsp;Issuance of common stock - distribution reinvestments |  |  | 33806 |  | 478 |  |  |  |  | 478 |  | 478 |
| &nbsp;&nbsp;&nbsp;ATM offering of common stock, net |  |  | 79415 |  | 1083 |  |  |  |  | 1083 |  | 1083 |
| &nbsp;&nbsp;&nbsp;Stock compensation expense |  |  | 4099 |  | 60 |  |  |  |  | 60 |  | 60 |
| &nbsp;&nbsp;&nbsp;OP Units compensation expense |  |  |  |  | 751 |  |  |  |  | 751 |  | 751 |
| &nbsp;&nbsp;&nbsp;Repurchase of preferred stock |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Dividends declared, preferred stock |  |  |  |  |  |  |  | (795) |  | (795) |  | (795) |
| &nbsp;&nbsp;&nbsp;Cash distributions declared, CS and non-controlling interests |  |  |  |  |  |  |  | (2989) |  | (2989) | (727) | (3716) |
| &nbsp;&nbsp;&nbsp;Net income |  |  |  |  |  |  |  | 1048 |  | 1048 | 29 | 1077 |
| &nbsp;&nbsp;&nbsp;Other comprehensive loss |  |  |  |  |  |  |  |  | (283) | (283) | (68) | (351) |
| &nbsp;&nbsp;&nbsp;Adjustment to noncontrolling interests |  |  |  |  | (182) |  |  |  | 43 | (139) | 139 |  |
| Balance, September 30, 2025 | 1725000 | $2 | 10731450 | $11 | $336286 | (467319) | $(7112) | $(165497) | $1127 | $164817 | $39985 | $204802 |

---

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | | | **Class C CS** | **Class C CS** | **Additional<br>Paid-in<br>Capital** | | | **Cumulative Distributions and Net<br>Losses** | **Accumulated Other Comprehensive Income (Loss)** | **Total<br>Modiv Industrial, Inc. Equity** | **Noncontrolling Interest in the Operating Partnership** | **Total<br>Equity** |
| | **Preferred Stock** | **Preferred Stock** | **Class C CS** | **Class C CS** | **Additional<br>Paid-in<br>Capital** | **Treasury Stock** | **Treasury Stock** | **Cumulative Distributions and Net<br>Losses** | **Accumulated Other Comprehensive Income (Loss)** | **Total<br>Modiv Industrial, Inc. Equity** | **Noncontrolling Interest in the Operating Partnership** | **Total<br>Equity** |
| | **Shares** | **Amount** | **Shares** | **Amount** | **Additional<br>Paid-in<br>Capital** | **Shares** | **Amount** | **Cumulative Distributions and Net<br>Losses** | **Accumulated Other Comprehensive Income (Loss)** | **Total<br>Modiv Industrial, Inc. Equity** | **Noncontrolling Interest in the Operating Partnership** | **Total<br>Equity** |
| Balance, June 30, 2024 | 2000000 | $2 | 9825586 | $10 | $337781 | (343510) | $(5291) | $(147661) | $2141 | $186982 | $38714 | $225696 |
| &nbsp;&nbsp;&nbsp;Issuance of common stock - distribution reinvestments |  |  | 35029 |  | 526 |  |  |  |  | 526 |  | 526 |
| &nbsp;&nbsp;&nbsp;ATM offering of common stock, net |  |  | 157006 |  | 2376 |  |  |  |  | 2376 |  | 2376 |
| &nbsp;&nbsp;&nbsp;Stock compensation expense |  |  | 4464 |  | 75 |  |  |  |  | 75 |  | 75 |
| &nbsp;&nbsp;&nbsp;Repurchase of CS and Class C OP Units |  |  |  |  |  | (123809) | (1821) |  |  | (1821) | (9712) | (11533) |
| &nbsp;&nbsp;&nbsp;Dividends declared, preferred stock |  |  |  |  |  |  |  | (922) |  | (922) |  | (922) |
| &nbsp;&nbsp;&nbsp;Cash distributions declared, CS and non-controlling interests |  |  |  |  |  |  |  | (2724) |  | (2724) | (439) | (3163) |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  |  |  |  | (587) |  | (587) | (461) | (1048) |
| &nbsp;&nbsp;&nbsp;Other comprehensive loss |  |  |  |  |  |  |  |  | (220) | (220) | (36) | (256) |
| &nbsp;&nbsp;&nbsp;Adjustment to noncontrolling interests |  |  |  |  | 2459 |  |  |  | 126 | 2585 | (2585) |  |
| Balance, September 30, 2024 | 2000000 | $2 | 10022085 | $10 | $343217 | (467319) | $(7112) | $(151894) | $2047 | $186270 | $25481 | $211751 |

---

*See accompanying notes to condensed consolidated financial statements.*

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**MODIV INDUSTRIAL, INC.**

**Consolidated Statements of Equity**

**For the Nine Months Ended September 30, 2025 and 2024** 

(in thousands, except share data)

(unaudited)

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | | | **Class C Common Stock ("CS")** | **Class C Common Stock ("CS")** | **Additional<br>Paid-in<br>Capital** | | | **Cumulative Distributions and Net<br>Losses** | **Accumulated Other Comprehensive Income (Loss)** | **Total<br>Modiv Industrial, Inc. Equity** | **Noncontrolling Interest in the Operating Partnership** | **Total<br>Equity** |
| | **Preferred Stock** | **Preferred Stock** | **Class C Common Stock ("CS")** | **Class C Common Stock ("CS")** | **Additional<br>Paid-in<br>Capital** | **Treasury Stock** | **Treasury Stock** | **Cumulative Distributions and Net<br>Losses** | **Accumulated Other Comprehensive Income (Loss)** | **Total<br>Modiv Industrial, Inc. Equity** | **Noncontrolling Interest in the Operating Partnership** | **Total<br>Equity** |
| | **Shares** | **Amount** | **Shares** | **Amount** | **Additional<br>Paid-in<br>Capital** | **Shares** | **Amount** | **Cumulative Distributions and Net<br>Losses** | **Accumulated Other Comprehensive Income (Loss)** | **Total<br>Modiv Industrial, Inc. Equity** | **Noncontrolling Interest in the Operating Partnership** | **Total<br>Equity** |
| Balance, December 31, 2024 | 2000000 | $2 | 10404211 | $10 | $349479 | (467319) | $(7112) | $(154074) | $1841 | $190146 | $23904 | $214050 |
| &nbsp;&nbsp;&nbsp;Issuance of common stock - distribution reinvestments |  |  | 102350 |  | 1454 |  |  |  |  | 1454 |  | 1454 |
| &nbsp;&nbsp;&nbsp;ATM offering of common stock, net |  |  | 212791 | 1 | 2753 |  |  |  |  | 2754 |  | 2754 |
| &nbsp;&nbsp;&nbsp;Stock compensation expense |  |  | 12098 |  | 180 |  |  |  |  | 180 |  | 180 |
| &nbsp;&nbsp;&nbsp;OP Units compensation expense |  |  |  |  | 1925 |  |  |  |  | 1925 |  | 1925 |
| &nbsp;&nbsp;&nbsp;Repurchase of preferred stock | (275000) |  |  |  | (6546) |  |  | 16 |  | (6530) |  | (6530) |
| &nbsp;&nbsp;&nbsp;Issuance of Class C OP Units for property acquisition |  |  |  |  |  |  |  |  |  |  | 5850 | 5850 |
| &nbsp;&nbsp;&nbsp;Dividends declared, preferred stock |  |  |  |  |  |  |  | (2418) |  | (2418) |  | (2418) |
| &nbsp;&nbsp;&nbsp;Cash distributions declared, CS and non-controlling interests |  |  |  |  |  |  |  | (8876) |  | (8876) | (2018) | (10894) |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  |  |  |  | (145) |  | (145) | (582) | (727) |
| &nbsp;&nbsp;&nbsp;Other comprehensive loss |  |  |  |  |  |  |  |  | (686) | (686) | (156) | (842) |
| &nbsp;&nbsp;&nbsp;Adjustment to noncontrolling interests |  |  |  |  | (12959) |  |  |  | (28) | (12987) | 12987 |  |
| Balance, September 30, 2025 | 1725000 | $2 | 10731450 | $11 | $336286 | (467319) | $(7112) | $(165497) | $1127 | $164817 | $39985 | $204802 |

---

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | | | **Class C CS** | **Class C CS** | **Additional<br>Paid-in<br>Capital** | | | **Cumulative Distributions and Net<br>Losses** | **Accumulated Other Comprehensive Income (Loss)** | **Total<br>Modiv Industrial, Inc. Equity** | **Noncontrolling Interest in the Operating Partnership** | **Total<br>Equity** |
| | **Preferred Stock** | **Preferred Stock** | **Class C CS** | **Class C CS** | **Additional<br>Paid-in<br>Capital** | **Treasury Stock** | **Treasury Stock** | **Cumulative Distributions and Net<br>Losses** | **Accumulated Other Comprehensive Income (Loss)** | **Total<br>Modiv Industrial, Inc. Equity** | **Noncontrolling Interest in the Operating Partnership** | **Total<br>Equity** |
| | **Shares** | **Amount** | **Shares** | **Amount** | **Additional<br>Paid-in<br>Capital** | **Shares** | **Amount** | **Cumulative Distributions and Net<br>Losses** | **Accumulated Other Comprehensive Income (Loss)** | **Total<br>Modiv Industrial, Inc. Equity** | **Noncontrolling Interest in the Operating Partnership** | **Total<br>Equity** |
| Balance, December 31, 2023 | 2000000 | $2 | 8048110 | $8 | $292618 | (343510) | $(5291) | $(145552) | $2658 | $144443 | $80679 | $225122 |
| &nbsp;&nbsp;&nbsp;Issuance of common stock - distribution reinvestments |  |  | 109229 |  | 1611 |  |  |  |  | 1611 |  | 1611 |
| &nbsp;&nbsp;&nbsp;ATM offering of common stock, net |  |  | 233997 |  | 3261 |  |  |  |  | 3261 |  | 3261 |
| &nbsp;&nbsp;&nbsp;Exchange of Class C OP Units to common stock |  |  | 1617491 | 2 | 41824 |  |  |  | (119) | 41707 | (41707) |  |
| &nbsp;&nbsp;&nbsp;Stock compensation expense |  |  | 13258 |  | 210 |  |  |  |  | 210 |  | 210 |
| &nbsp;&nbsp;&nbsp;OP Units compensation expense |  |  |  |  | 1311 |  |  |  |  | 1311 |  | 1311 |
| &nbsp;&nbsp;&nbsp;Repurchase of CS and Class C OP Units |  |  |  |  |  | (123809) | (1821) |  |  | (1821) | (9712) | (11533) |
| &nbsp;&nbsp;&nbsp;Dividends declared, preferred stock |  |  |  |  |  |  |  | (2766) |  | (2766) |  | (2766) |
| &nbsp;&nbsp;&nbsp;Cash distributions declared, CS and non-controlling interests |  |  |  |  |  |  |  | (8039) |  | (8039) | (1515) | (9554) |
| &nbsp;&nbsp;&nbsp;Net income |  |  |  |  |  |  |  | 4463 |  | 4463 | 388 | 4851 |
| &nbsp;&nbsp;&nbsp;Other comprehensive loss |  |  |  |  |  |  |  |  | (620) | (620) | (142) | (762) |
| &nbsp;&nbsp;&nbsp;Adjustment to noncontrolling interests |  |  |  |  | 2382 |  |  |  | 128 | 2510 | (2510) |  |
| Balance, September 30, 2024 | 2000000 | $2 | 10022085 | $10 | $343217 | (467319) | $(7112) | $(151894) | $2047 | $186270 | $25481 | $211751 |

---

*See accompanying notes to condensed consolidated financial statements.*

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**MODIV INDUSTRIAL, INC.**

**Condensed Consolidated Statements of Cash Flows**

(in thousands)

(unaudited)

---

| | | |
|:---|:---|:---|
| | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** |
| | **2025** | **2024** |
| **Cash Flows from Operating Activities:** |  |  |
| Net (loss) income | $(727) | $4851 |
| Adjustments to reconcile net income to net cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 11392 | 12437 |
| &nbsp;&nbsp;&nbsp;Stock compensation expense | 2105 | 1521 |
| &nbsp;&nbsp;&nbsp;Amortization of deferred rents | (3813) | (4379) |
| &nbsp;&nbsp;&nbsp;Amortization of deferred financing costs and premium/discount | 472 | 664 |
| &nbsp;&nbsp;&nbsp;Amortization of (below) above market lease intangibles, net | (637) | (635) |
| &nbsp;&nbsp;&nbsp;Impairment of real estate investment property | 4000 |  |
| &nbsp;&nbsp;&nbsp;Loss on equity investments |  | 26 |
| &nbsp;&nbsp;&nbsp;Gain on sale of real estate investments, net | (84) | (3360) |
| &nbsp;&nbsp;&nbsp;Amortization of unrealized holding gain and unrealized gain on non-designated or ineffective interest rate derivative instruments | (759) | 1683 |
| &nbsp;&nbsp;&nbsp;Adjustment for receipts from off-market interest rate derivatives | (3585) |  |
| &nbsp;&nbsp;&nbsp;Amortization of off-market interest rate derivatives | 2863 |  |
| &nbsp;&nbsp;&nbsp;Income from unconsolidated investment in a real estate property | (513) | (223) |
| &nbsp;&nbsp;&nbsp;Distributions from unconsolidated investment in a real estate property | 327 | 786 |
| &nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Decrease (increase) in tenant rent and other receivables | 346 | (197) |
| &nbsp;&nbsp;&nbsp;&nbsp;Decrease (increase) in prepaid expenses and other assets | 397 | (629) |
| &nbsp;&nbsp;&nbsp;&nbsp;(Decrease) increase in accounts payable, accrued and other liabilities | (658) | 290 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities | 11126 | 12835 |
| **Cash Flows from Investing Activities:** |  |  |
| &nbsp;&nbsp;&nbsp;Acquisitions of real estate investments | (345) | (5183) |
| &nbsp;&nbsp;&nbsp;Improvements to existing real estate investments and other assets | (139) | (1763) |
| &nbsp;&nbsp;&nbsp;Net proceeds from sale of real estate investments | 2329 | 15023 |
| &nbsp;&nbsp;&nbsp;Net proceeds from sale of investment in common stock |  | 652 |
| &nbsp;&nbsp;&nbsp;Purchase deposits applied | 150 | 1152 |
| &nbsp;&nbsp;&nbsp;Sale deposits | 1983 |  |
| &nbsp;&nbsp;&nbsp;Investments in off-market interest rate derivatives | (4200) |  |
| &nbsp;&nbsp;&nbsp;Receipts from off-market interest rate derivatives | 3585 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by investing activities | 3363 | 9881 |
| **Cash Flows from Financing Activities:** |  |  |
| &nbsp;&nbsp;&nbsp;Principal payments on mortgage notes payable | (416) | (188) |
| &nbsp;&nbsp;&nbsp;Payments of deferred financing costs | (70) |  |
| &nbsp;&nbsp;&nbsp;Proceeds from offering of common stock, net | 2754 | 3261 |
| &nbsp;&nbsp;&nbsp;Repurchases of preferred stock | (6530) |  |
| &nbsp;&nbsp;&nbsp;Repurchases of common stock and Class C OP Units |  | (11534) |
| &nbsp;&nbsp;&nbsp;Dividends paid to preferred stockholders | (2544) | (2765) |
| &nbsp;&nbsp;&nbsp;Distributions paid to common stockholders and non-controlling interest holders | (9266) | (7794) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities | (16072) | (19020) |
| Net (decrease) increase in cash, cash equivalents, and restricted cash | (1583) | 3696 |
| Cash, cash equivalents, and restricted cash, beginning of period | 11530 | 3129 |
| Cash, cash equivalents, and restricted cash, end of period | $9947 | $6825 |

---

**MODIV INDUSTRIAL, INC.**

**Condensed Consolidated Statements of Cash Flows - (Continued)**

(in thousands)

(unaudited)

---

| | | |
|:---|:---|:---|
| | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** |
| **Supplemental Disclosure of Cash Flow Information:** | **2025** | **2024** |
| &nbsp;&nbsp;&nbsp;Cash paid for interest | $9228 | $10055 |
| **Supplemental Schedule of Noncash Investing and Financing Activities:** |  |  |
| &nbsp;&nbsp;&nbsp;Distribution of Generation Income Properties, Inc. ("GIPR") common stock to Class C Common Stock and Class C OP Units | $— | $10361 |
| &nbsp;&nbsp;&nbsp;Receipt of GIPR common stock in exchange of GIPR preferred stock | $— | $(11039) |
| &nbsp;&nbsp;&nbsp;Conversion of Classes M, P and R OP Units to Class C OP Units | $— | $(17705) |
| &nbsp;&nbsp;&nbsp;Exchange of Class C OP Units for Class C Common Stock | $— | $59413 |
| &nbsp;&nbsp;&nbsp;Issuance of Class C OP Units in the acquisition of a real estate investment | $5850 | $— |
| &nbsp;&nbsp;&nbsp;Reinvested distributions from common stockholders | $1454 | $1611 |
| &nbsp;&nbsp;&nbsp;(Decrease) increase in accrued distributions | $(43) | $149 |

---

*See accompanying notes to condensed consolidated financial statements.*

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**MODIV INDUSTRIAL, INC.**

**Notes to Condensed Consolidated Financial Statements**

**(Unaudited)**

 **NOTE 1. BUSINESS AND ORGANIZATION**

Modiv Industrial, Inc. (the "Company") was incorporated on May 15, 2015 as a Maryland corporation. The Company changed its name from Modiv Inc. to Modiv Industrial, Inc., effective August 11, 2023, upon achieving 70% (expressed as a percentage of annual base rent ("ABR")) of industrial properties in its portfolio. The Company has the authority to issue 450.0 million shares of stock, consisting of 50.0 million shares of preferred stock, $0.001 par value per share, of which 2.0 million shares are designated as 7.375% Series A cumulative redeemable perpetual preferred stock ("Series A Preferred Stock"), 300.0 million shares of Class C common stock ("Class C Common Stock"), $0.001 par value per share, and 100.0 million shares of Class S common stock, $0.001 par value per share. The Company's Series A Preferred Stock is listed on the New York Stock Exchange (the "NYSE") under the symbol MDV.PA and has been trading since September 17, 2021. The Company's Class C Common Stock is listed on the NYSE under the symbol "MDV" and has been trading since February 11, 2022.

The Company holds its investments in real property primarily through special purpose limited liability companies which are wholly-owned subsidiaries of Modiv Operating Partnership, LP, a Delaware limited partnership (the "Operating Partnership"). The Operating Partnership was formed on January 28, 2016. The Company is the sole general partner of, and owned an approximate 81% and 89% partnership interest in, the Operating Partnership as of September 30, 2025 and December 31, 2024, respectively. The Operating Partnership's limited partners include holders of Class C Operating Partnership Units ("Class C OP Units") and Class X Operating Partnership Units ("Class X OP Units"), as described in *Note 11*.

As of September 30, 2025, the Company's portfolio of approximately 4.5 million square feet of aggregate leasable space consisted of investments in 43 real estate properties, comprised of 39 industrial properties, which represent approximately 82% of the portfolio (expressed as a percentage of ABR) as of September 30, 2025, including an approximate 72.7% tenant-in-common interest in a Santa Clara, California industrial property (the "TIC Interest"), and four non-core properties, including two held for sale properties, which represent approximately 18% of the portfolio by ABR.

**NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES**

***Basis of Presentation and Principles of Consolidation***

All adjustments that are of a normal recurring nature and are in the opinion of management necessary for a fair statement of the results for the periods reported have been included in the accompanying unaudited condensed consolidated financial statements. Amounts as of December 31, 2024 included in the unaudited condensed consolidated financial statements have been derived from the audited consolidated financial statements as of that date. Certain information and note disclosures normally included in the Company's annual financial statements prepared in accordance with generally accepted accounting principles in the United States of America ("GAAP") have been condensed or omitted. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2024 ("Annual Report") filed with the Securities and Exchange Commission ("SEC") on March 4, 2025. Please see the Company's Annual Report for significant accounting policies as the significant accounting policies are consistent with those described in the Annual Report.

The Company changed the presentation of its consolidated financial statements from displaying the dollar amounts in ones to thousands, unless otherwise noted. This change has been made to enhance the readability and clarity of the financial information presented. In addition, the Company combined loss on sale of investment in common stock and decrease in fair value of investment in common stock into Loss on equity investments in the accompanying condensed consolidated statements of operations. Prior period figures have been rounded or combined to conform to the current year's presentation for comparability purposes. This change in presentation does not affect the underlying consolidated financial data or the financial position and performance of the Company.

***Derivative Instruments and Hedging Activities***

The Company enters into derivative instruments for risk management purposes to hedge its exposure to cash flow variability caused by changing interest rates on its variable rate debt. The Company does not enter into derivatives for speculative purposes. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

The Company records derivative instruments at fair value on its accompanying unaudited condensed consolidated balance sheets. The accounting for changes in the fair value of derivatives depends on whether the Company elects to designate a derivative instrument in a hedging relationship as a fair value or cash flow hedge and whether the hedging relationship satisfies the criteria necessary to apply hedge accounting. If a derivative is designated and qualifies for hedge accounting treatment, changes in the fair value of the derivative are included in other comprehensive income (loss). If the derivative is not designated or does not meet the hedge accounting criteria, changes in the fair value of the derivative are included in interest expense, net of unrealized gain on interest rate swaps and derivative settlements in the unaudited condensed consolidated statements of operations.

The Company will discontinue hedge accounting prospectively when it is determined that the derivative instrument is no longer effective in offsetting changes in the cash flows of the hedged item, the derivative instrument expires or is terminated, the derivative instrument is re-designated as a hedging instrument or management determines that designation of the derivative instrument as a hedging instrument is no longer appropriate. When hedge accounting is discontinued, the Company recognizes any changes in the derivative's fair value in its unaudited condensed consolidated statements of operations and continues to carry the derivative instrument on its unaudited condensed consolidated balance sheet.

Premiums paid by the Company for off-market derivative instruments are amortized to interest expense over the term of the derivative instrument. Cash flows for derivative instruments are classified as cash flows from operating activities within the unaudited condensed consolidated statements of cash flows, unless there is an other-than-insignificant financing element present at inception of the derivative financial instrument. For derivatives with an other-than-insignificant financing element at inception due to off-market terms, cash flows are classified as cash flows from investing activities for the party acting as the lender within the unaudited condensed consolidated statements of cash flows.

The Company entered into interest rate swaps as a fixed rate payer to mitigate its exposure to rising interest rates on its variable rate term loan. The value of interest rate swaps is primarily impacted by interest rates, market expectations about interest rates, and the remaining life of the instrument. In general, increases in interest rates, or anticipated increases in interest rates, will increase the value of the fixed rate payer position and decrease the value of the variable rate payer position. As the remaining life of the interest rate swap decreases, the value of both positions will generally move towards zero. The Company may enter into derivative contracts that are intended to economically hedge certain risks, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.

***Segments***

The Company owns and manages single-tenant long-term net-lease properties located in the United States. The Company's real estate properties exhibit similar long-term financial performance and have similar economic characteristics to each other and are managed as one unit by a common management team. The Company aggregates its investments in real estate into one reportable segment and manages the business activities on a consolidated basis.

The Company's chief operating decision maker (the "CODM") is the chief executive officer, who assesses the Company's performance and decides how to allocate resources based on net income (loss), which is reported on the accompanying statements of operations. The CODM uses net income (loss) in deciding whether to use profits for acquisitions, further investment in owned properties, repay debt, repurchase preferred shares, or change the monthly distribution rate. Net income or loss is also used to monitor budget versus actual results. The CODM reviews the consolidated expenses, which are reported on the face of the statements of operations and include general and administrative expenses, property expenses, depreciation and amortization, any impairment loss and interest expense. Additionally, the measure of segment assets is reported on the unaudited condensed consolidated balance sheets as total assets, including long-lived real estate assets which include land, buildings, and improvements subject to operating leases.

***Recent Accounting Pronouncements***

In November 2024, the FASB issued ASU 2024-03, *Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses* ("ASU 2024-03"), which requires additional disaggregated disclosures in the notes to financial statements for certain categories of expenses that are included on the face of the statement of income. The amendment does not change the timing or amount of expense recognized, rather it is intended to provide incremental information about the components of an entity's expenses. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026 and for interim periods within fiscal years beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the impact of ASU 2024-03 on its consolidated financial statements and related notes thereto.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**NOTE 3. REAL ESTATE INVESTMENTS**

As of September 30, 2025, the Company's real estate net investment portfolio of $453.4 million consisted of 42 operating properties, excluding the TIC Interest and including two properties held for sale, located in 15 states.

***Acquisitions***

On March 7, 2025, the Company 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. 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. The total acquisition cost, including legal fees and transaction costs, was $6.2 million and was allocated as follows: $1.0 million to land, $4.8 million to buildings and improvements, $0.4 million to tenant origination and absorption costs, and an immaterial amount to below-market lease intangibles. The seller is not affiliated with the Company or its affiliates. The Company recognized $0.1 million and $0.3 million of rental revenue related to this property during the three and nine months ended September 30, 2025, respectively.

There were no acquisitions during the nine months ended September 30, 2024.

***Dispositions*** 

On February 26, 2025, the Company completed the sale of its industrial property located in Endicott, New York, leased to New Vision Industries, LLC, a subsidiary of Producto Holdings LLC ("Producto"), for a sales price of $2.4 million to an affiliate of the lessee. The gain on sale was $0.1 million and the net proceeds from sale was $2.3 million. In connection with this sale, the lease for the Company's property in Jamestown, New York with another Producto subsidiary was amended to increase the base rent by $2,500 per month.

During the nine months ended September 30, 2024, the Company sold two real estate properties (one non-core office and one industrial) for aggregate contract sales prices of $15.0 million, aggregate gain on sale of $3.2 million and aggregate net proceeds of $14.8 million, net of commissions and closing costs.

***Asset Concentration***

As of September 30, 2025 and December 31, 2024, the Company's real estate portfolio asset concentration (greater than 10% of total assets) was as follows (dollars in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **September 30, 2025** | **September 30, 2025** | **December 31, 2024** | **December 31, 2024** |
|<br>**Property and Location** | **Net Carrying Value** | **Percentage of<br>Total Assets** | **Net Carrying Value** | **Percentage of<br>Total Assets** |
| KIA retail property, Carson, CA | $65467 | 13.1% | $66263 | 13.0% |

---

***Rental Income Concentration***

During the three and nine months ended September 30, 2025 and 2024, the Company's rental income concentration (greater than 10% of rental income) was as follows (dollars in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Three Months Ended September 30,** |
| | **2025** | **2025** | **2024** | **2024** |
|<br>**Property and Location** | **Rental Revenue** | **Percentage of<br>Total Rental Revenue** | **Rental Revenue** | **Percentage of<br>Total Rental Revenue** |
| Lindsay, nine industrial properties located in: Colorado (three), Ohio (two), Pennsylvania, North Carolina, South Carolina and Florida | $1662 | 14.7% | $1661 | 14.3% |
| KIA retail property, Carson, CA | $1265 | 11.2% | $1272 | 11.0% |

---

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2025** | **2024** | **2024** |
|<br>**Property and Location** | **Rental Income** | **Percentage of<br>Total Rental Income** | **Rental Income** | **Percentage of<br>Total Rental Income** |
| Lindsay, nine industrial properties located in: Colorado (three), Ohio (two), Pennsylvania, North Carolina, South Carolina and Florida | $4984 | 14.3% | $4989 | 14.3% |
| KIA retail property, Carson, CA | $3786 | 10.9% | $3758 | 10.8% |

---

***Operating Leases***

The Company's real estate properties are primarily leased to tenants under net leases for which terms and expirations vary. The Company monitors the credit of all tenants to stay abreast of any material changes in credit quality. The Company monitors tenant credit by (1) reviewing the credit ratings of tenants (or their parent companies or lease guarantors) that are rated by nationally recognized rating agencies; (2) reviewing financial statements and related metrics and information that are publicly available or that are required to be provided pursuant to the lease; (3) monitoring news reports and press releases regarding the tenants (or their parent companies or lease guarantors), and their underlying business and industry; and (4) monitoring the timeliness of rent collections. Except for the property leased to the State of California's Office of Emergency Services ("OES") in Rancho Cordova, California, all of the Company's operating leases contain options to extend the lease term with one to six five- or seven-year extensions or one to two 10-year extensions. The lease with OES includes a purchase option that may be exercised until December 31, 2026.

As of September 30, 2025, the future minimum contractual rent payments due to the Company under the Company's non-cancellable operating leases, excluding the TIC Interest, are as follows (in thousands):

---

| | |
|:---|:---|
| | **Amount** |
| October through December 2025 | $9175 |
| 2026 | 37282 |
| 2027 | 37709 |
| 2028 | 38049 |
| 2029 | 37430 |
| Thereafter | 494693 |
|  | $654338 |

---

***Intangible Assets, Net Related to the Company's Real Estate***

As of September 30, 2025 and December 31, 2024, intangible assets, net related to the Company's real estate were as follows (in thousands):

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** |
| | **Tenant Origination and Absorption Costs** | **Above-Market Lease Intangibles** | **Below-Market Lease Intangibles** | **Tenant Origination and Absorption Costs** | **Above-Market Lease Intangibles** | **Below-Market Lease Intangibles** |
| Cost | $13638 | $1560 | $(14408) | $13194 | $1560 | $(14365) |
| Accumulated amortization | (9678) | (376) | 7110 | (9203) | (320) | 6417 |
| Net amount | $3960 | $1184 | $(7298) | $3991 | $1240 | $(7948) |

---

Amortization of tenant origination and absorption costs for the three months ended September 30, 2025 and 2024 was $0.2 million and $0.3 million, respectively. Amortization of tenant origination and absorption costs for the nine months ended September 30, 2025 and 2024 was $0.5 million and $0.8 million, respectively. Amortization of above-market lease intangibles for each of the three and nine months ended September 30, 2025 and 2024 was less than $0.1 million. Amortization of below-market lease intangibles for each of the three months ended September 30, 2025 and 2024 was $0.2 million and was $0.7 million for each of the nine months ended September 30, 2025 and 2024.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

As of September 30, 2025, amortization of intangible assets for each of the next five years and thereafter is expected to be as follows (dollars in thousands):

---

| | | | |
|:---|:---|:---|:---|
| | **Tenant<br>Origination and<br>Absorption Costs** | **Above-Market Lease Intangibles** | **Below-Market Lease Intangibles** |
| October through December 2025 | $146 | $15 | $(231) |
| 2026 | 558 | 54 | (926) |
| 2027 | 549 | 54 | (926) |
| 2028 | 529 | 54 | (916) |
| 2029 | 434 | 54 | (876) |
| Thereafter | 1744 | 953 | (3423) |
|  | $3960 | $1184 | $(7298) |
| Weighted-average remaining amortization period | 8.4 years | 21.9 years | 8.2 years |

---

***Real Estate Investments Held for Sale***

As of September 30, 2025, the Company classified two properties as held for sale. In September 2025, the Company listed its industrial property in Saint Paul, Minnesota for sale, and the Company's office property in Issaquah, Washington formerly leased to Costco Wholesale Corporation ("Costco") is subject to a purchase and sale agreement, as amended, with KB Home, a national homebuilder, with a sales price of $25.6 million. The buyer exercised its first closing date extension in August 2025 and paid an extension fee of $0.3 million, with 50% applicable to the purchase price, and exercised its second extension in October 2025, paying an extension fee of $0.2 million, none of which is applicable to the purchase price, to extend the closing date to December 15, 2025. The buyer has a third 60-day extension available that could extend the closing date to February 11, 2026, with a nonrefundable extension fee of $0.3 million, none of which is applicable to the purchase price. The buyer is not affiliated with the Company or its affiliates. The total non-refundable deposit was $1.8 million as of September 30, 2025, and the Company assigned its interest in $1.7 million of the deposit to the mortgage lender, which is included in restricted cash in the accompanying condensed consolidated balance sheet, as described in *Note 6*.

The following table summarizes the major components of assets and liabilities related to real estate investments held for sale as of September 30, 2025 and December 31, 2024 (in thousands):

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Assets related to real estate investments held for sale: |  |  |
| &nbsp;&nbsp;&nbsp;Land, buildings and improvements | $33710 | $27586 |
| &nbsp;&nbsp;&nbsp;Tenant origination and absorption costs | 2765 | 2765 |
| &nbsp;&nbsp;&nbsp;Accumulated depreciation and amortization | (8388) | (7979) |
| &nbsp;&nbsp;&nbsp;Real estate investments held for sale, net | $28087 | $22372 |
| Liabilities related to real estate investments held for sale: |  |  |
| &nbsp;&nbsp;&nbsp;Other liabilities, net | $— | $26 |

---

***Impairment Charge***

The Company recorded an impairment charge of $4.0 million related to its property and equipment located in Saint Paul, Minnesota during the second quarter of 2025. The Company determined that an impairment charge was required based on current market conditions at the time and represented the excess of the assets' carrying value over the assets' estimated sale price less estimated selling costs. Impairment estimates can differ materially from actual impairment results once a property is sold and could result in further impairment charges.

**NOTE 4. UNCONSOLIDATED INVESTMENT IN A REAL ESTATE PROPERTY**

The Company's unconsolidated investment in a real estate property amounted to $9.5 million and $9.3 million as of September 30, 2025 and December 31, 2024, respectively. The related income from unconsolidated investment in a real estate property amounted to $0.2 million and $0.1 million for the three months ended September 30, 2025 and 2024, respectively, and $0.5 million and $0.2 million for the nine months ended September 30, 2025 and 2024, respectively.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

During 2017, the Company, through a wholly-owned subsidiary of the Operating Partnership, acquired an approximate 72.7% TIC Interest. The remaining approximate 27.3% interest in the Santa Clara, California property is held by third parties. The Company receives approximately 72.7% of the cash flow distributions and recognizes approximately 72.7% of the results of operations from the TIC Interest.

The Company and the third parties each hold an individual, undivided ownership interest in the Santa Clara property. Undivided ownership interests are arrangements in which two or more parties jointly own the property and the title is held individually to the extent of each party's interest. Based upon the nature of the Company's interest, consolidation is not appropriate. As the Santa Clara property is subject to joint control, the Company accounts for its TIC Interest using the equity method. On April 24, 2025, the TIC's leases with Fujifilm Dimatix, Inc. were amended to extend the leases for ten years from March 17, 2026 to March 16, 2036. The leases, as amended, provide for annual rent escalations of 3.0% and include two seven-year renewal options. The mortgage on this property bears interest at 3.86% and has a maturity date of October 1, 2027.

The following is summarized financial information for the Santa Clara, California property as of September 30, 2025 and December 31, 2024 and for the three and nine months ended September 30, 2025 and 2024 (in thousands):

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Assets: |  |  |
| &nbsp;&nbsp;&nbsp;Real estate investments, net | $27293 | $27529 |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | 309 | 599 |
| &nbsp;&nbsp;&nbsp;Other assets | 75 | 59 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets | $27677 | $28187 |
| Liabilities: |  |  |
| &nbsp;&nbsp;Mortgage note payable, net | $12099 | $12337 |
| &nbsp;&nbsp;&nbsp;Below-market lease, net | 2112 | 2221 |
| &nbsp;&nbsp;&nbsp;Other liabilities | 493 | 806 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 14704 | 15364 |
| Total equity | 12973 | 12823 |
| &nbsp;&nbsp;&nbsp;Total liabilities and equity | $27677 | $28187 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Total revenue | $926 | $685 | $2470 | $2067 |
| Operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 260 | 260 | 780 | 779 |
| &nbsp;&nbsp;&nbsp;Other expenses | 199 | 193 | 609 | 594 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 459 | 453 | 1389 | 1373 |
| Operating income | 467 | 232 | 1081 | 694 |
| Interest expense | 126 | 129 | 377 | 388 |
| Net income | $341 | $103 | $704 | $306 |

---

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**NOTE 5. OTHER BALANCE SHEET DETAILS**

***Cash, Cash Equivalents, and Restricted Cash***

The following table provides a reconciliation of cash and cash equivalents and restricted cash, both as reported within the consolidated balance sheets, to the total of the cash, cash equivalents, and restricted cash as reported within the consolidated statements of cash flows, as of September 30, 2025 and December 31, 2024 (in thousands):

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Cash and cash equivalents | $8264 | $11530 |
| Restricted cash | 1683 |  |
| &nbsp;&nbsp;&nbsp;Total | $9947 | $11530 |

---

***Tenant Deferred Rent and Other Receivables***

As of September 30, 2025 and December 31, 2024, tenant deferred rent and other receivables consisted of the following (in thousands):

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Straight-line rent | $21934 | $18206 |
| Tenant rent and reimbursements | 196 | 254 |
| &nbsp;&nbsp;&nbsp;Total | $22130 | $18460 |

---

***Prepaid Expenses and Other Assets***

As of September 30, 2025 and December 31, 2024, prepaid expenses and other assets were comprised of the following (in thousands):

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Prepaid expenses | $1115 | $1213 |
| Construction advances <sup>(1)</sup> | 153 | 153 |
| Purchase deposits | 100 | 250 |
| Other assets | 1003 | 1000 |
| Deferred financing cost on credit facility revolver | 58 | 77 |
| &nbsp;&nbsp;&nbsp;Total | $2429 | $2693 |

---

(1)&nbsp;&nbsp;&nbsp;&nbsp;The balances as of September 30, 2025 and December 31, 2024 represent advances for improvements to be made to the Lindsay property in Franklinton, North Carolina.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

***Accounts Payable, Accrued and Other Liabilities***

As of September 30, 2025 and December 31, 2024, accounts payable, accrued and other liabilities were comprised of the following (in thousands):

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Accounts payable | $426 | $365 |
| Accrued expenses | 1056 | 884 |
| Accrued interest payable | 174 | 158 |
| Unearned rent | 1453 | 2030 |
| Security deposits | 469 | 469 |
| Sale deposits | 1983 |  |
| Lease incentive obligation | 129 | 129 |
| &nbsp;&nbsp;&nbsp;Total | $5690 | $4035 |

---

**NOTE 6. DEBT**

***Mortgage Notes Payable, Net***

As of September 30, 2025 and December 31, 2024, the Company's mortgage notes payable consisted of the following (dollars in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Collateral** | **September 30, 2025** | **December 31, 2024** | **Interest**<br>**Rate** <sup>(1)</sup> | **Loan<br>Maturity** |
| Costco property <sup>(2)</sup> | $18366 | $18589 | 4.85% | 01/01/2030 |
| Taylor Fresh Foods property | 12136 | 12329 | 3.85% | 11/01/2029 |
| Total mortgage notes payable | 30502 | 30918 |  |  |
| Less unamortized deferred financing costs | (119) | (141) |  |  |
| Mortgage notes payable, net | $30383 | $30777 |  |  |

---

(1)Represents the contractual interest rate in effect under the respective mortgage note payable.

(2)The mortgage note includes a 4.0% prepayment penalty, which will be due upon any sale of the property prior to February 1, 2026. The Company has assigned its interest in and released to the mortgage lender the $1.7 million non-refundable purchase deposit (see *Note* 3), which is included in restricted cash and pledged as additional security for the borrower's obligations under the loan documents.

The following summarizes the face value, carrying amount and fair value of the Company's mortgage notes payable, net, which are Level 3 fair value measurements, reflecting unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities, as of September 30, 2025 and December 31, 2024 (in thousands):

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** |
| | **Face Value** | **Carrying<br>Value** | **Fair Value** | **Face Value** | **Carrying<br>Value** | **Fair Value** |
| &nbsp;&nbsp;Mortgage notes payable, net | $30502 | $30383 | $28736 | $30918 | $30777 | $27964 |

---

Disclosures of the fair values of financial instruments are based on pertinent information available to the Company as of the period end and require a significant amount of judgment. The actual value could be materially different from the Company's estimate of value.

***Credit Facility, Net***

The Company's Operating Partnership entered into an agreement for a line of credit (the "Credit Agreement") on January 18, 2022. The Credit Agreement currently provides a $280.0 million line of credit comprised of a $30.0 million revolving line of credit (the "Revolver"), and a $250.0 million term loan (the "Term Loan" and together with the Revolver, the "Credit Facility")

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

with KeyBank and the other lending institutions party thereto (collectively, the "Lenders"), including KeyBank as Agent for the Lenders (in such capacity, the "Agent"). 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, the Company entered into an agreement with the Lenders to amend the Credit Agreement to extend the maturity of the Revolver to January 18, 2027, which is coterminous with the maturity of the Term Loan.

The Credit Facility is priced on a leverage-based grid that fluctuates based on the Company's actual leverage ratio at the end of the prior quarter. Based on the Company's leverage ratio, the spread over the secured overnight financing rate ("SOFR"), including a 10-basis point credit adjustment, was 185 basis points and the interest rate on the Revolver was 5.9750% on September 30, 2025; however, there was no outstanding balance on the Revolver. The Company also pays an annual unused fee of up to 25 basis points on the Revolver, depending on the daily amount of the unused commitment, and incurred less than $0.1 million of unused fees for the three and nine months ended September 30, 2025 and $0.1 million and $0.3 million for the three and nine months ended September 30, 2024, respectively.

In January 2025, the Company 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% based on the Company's current leverage ratio. The Company paid aggregate premiums of $4.2 million to buy down the fixed rate below the market rate. The Company designated the two pay-fixed, receive-floating interest rate swaps as cash flow hedges (see *Note* 7 for more details). The floating interest rate was 5.9250% on the Term Loan as of September 30, 2025.

The Credit Facility includes customary representations, warranties and covenants. The Credit Facility is secured by a pledge of all of the Operating Partnership's equity interests in certain of the single-purpose, property-owning entities (the "Subsidiary Guarantors") that are indirectly owned by the Company, and various cash collateral owned by the Operating Partnership and the Subsidiary Guarantors. In connection with the Credit Facility, the Company and each of the Subsidiary Guarantors entered into an Unconditional Guaranty of Payment and Performance in favor of the Agent, pursuant to which the Company and each of the Subsidiary Guarantors agreed to guarantee the full and prompt payment of the Operating Partnership's obligations under the Credit Agreement.

***Compliance with All Debt Agreements***

Pursuant to the terms of mortgage notes payable on certain of the Company's properties and the Credit Facility, the Company and/or the subsidiary borrowers are subject to certain financial loan covenants. The Company and/or the subsidiary borrowers were in compliance with such financial loan covenants as of September 30, 2025.

***Future Principal Payments***

The following summarizes the future principal repayments of the Company's mortgage notes payable and Credit Facility as of September 30, 2025 (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | | **Credit Facility** | **Credit Facility** | |
| |<br>**Mortgage Notes<br>Payable** | **Revolver** | **Term Loan** |<br>**Total** |
| October through December 2025 | $142 | $— | $— | $142 |
| 2026 | 582 |  |  | 582 |
| 2027 | 608 |  | 250000 | 250608 |
| 2028 | 635 |  |  | 635 |
| 2029 | 11595 |  |  | 11595 |
| Thereafter | 16940 |  |  | 16940 |
| &nbsp;&nbsp;Total principal | 30502 |  | 250000 | 280502 |
| Less: deferred financing costs, net | (119) |  | (640) | (759) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net | $30383 | $— | $249360 | $279743 |

---

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

***Interest Expense, Including Unrealized Gain or Loss on Interest Rate Swaps and Net of Derivative Settlements***

The following is a reconciliation of the components of interest expense, net of derivative settlements and unrealized loss (gain) on interest rate swaps for the three and nine months ended September 30, 2025 and 2024 (in thousands):

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>September 30,** | **Three Months Ended<br>September 30,** | **Three Months Ended<br>September 30,** | | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | |
| | **2025** | | **2024** | | **2025** | | **2024** | |
| Mortgage notes payable: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest expense | $340 |  | $346 |  | $1025 |  | $1039 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred financing costs | 7 |  | 7 |  | 22 |  | 21 |  |
| Credit facility: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest expense | 3945 |  | 4566 |  | 11685 |  | 13586 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unused commitment fees | 19 |  | 96 |  | 57 |  | 286 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization and write-off of deferred financing costs | 150 |  | 214 |  | 450 |  | 643 |  |
| Swap derivatives: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Derivative cash settlements | (1210) | <sup>(1)</sup> | (1648) | <sup>(3)</sup> | (3585) | <sup>(1)</sup> | (4953) | <sup>(3)</sup> |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of off-market interest rate derivatives | 1045 | <sup>(1)</sup> |  |  | 2863 | <sup>(1)</sup> |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued interest from December 31, 2024 to respective swap execution date |  | <sup>(1)</sup> |  |  | 291 | <sup>(1)</sup> |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of unrealized gain on interest rate swap valuation | (256) | <sup>(2)</sup> | (256) | <sup>(2)</sup> | (759) | <sup>(2)</sup> | (762) | <sup>(2)</sup> |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unrealized loss (gain) on non-designated or ineffective interest rate derivative instruments, net |  |  | 2679 | <sup>(4)</sup> |  |  | 2445 | <sup>(4)</sup> |
| Other | 14 |  | 100 |  | 69 |  | 209 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total interest expense | $4054 |  | $6104 |  | $12118 |  | $12514 |  |

---

(1)Related to the two swap agreements effective December 31, 2024, for $125.0 million each, for an aggregate of $250.0 million, corresponding to the Term Loan, as described in *Note 7.* The Company paid aggregate premiums of $4.2 million, including accrued interest receivable of $0.3 million, to buy down the fixed rate below the market rate, and the resulting derivatives are amortized over the term of the swap agreements.

(2)The unrealized gain on interest rate swap derivative previously recorded in accumulated other comprehensive income and noncontrolling interest in Operating Partnership is being amortized on a straight-line basis as a reduction to interest expense through the maturity date of the Credit Facility.

(3)Derivative cash settlements received from derivative instruments entered into by the Company covering (i) its original $150.0 million Credit Facility Term Loan effective May 31, 2022 and (ii) its additional $100.0 million Term Loan commitment effective November 30, 2022. Both derivative instruments were canceled on December 31, 2024, as discussed above and in *Note 7*.

(4)&nbsp;&nbsp;&nbsp;&nbsp;Represents the $1.4 million unrealized loss on the valuation of the $150.0 million derivative instrument and the $1.3 million loss on the valuation of the $100.0 million derivative instrument for the three months ended September 30, 2024 and the $2.2 million unrealized loss on the valuation of the $150.0 million derivative instrument and the $0.3 million loss on the valuation of the $100.0 million derivative instrument for the nine months ended September 30, 2024 that were recognized as increases in interest expense.

**NOTE 7. INTEREST RATE SWAP DERIVATIVES**

In January 2025, the Company, through its Operating Partnership, 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 fixes SOFR for the year ending December 31, 2025 at 2.45%, resulting in a fixed rate of 4.25% based on the Company's current leverage ratio. The fixed rate increases if the Company's leverage ratio increases above 50%. The Company paid aggregate premiums of $4.2 million, including accrued interest receivable of $0.3 million, to buy down the fixed rate below the market rate. The Company designated the pay-fixed, receive-floating interest rate swaps as cash flow hedges.

The Company, through its Operating Partnership, entered into a five-year swap agreement in May 2022 to fix SOFR at 2.258% effective May 31, 2022 related to the variable interest rate on its original $150.0 million Term Loan. The Company

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

designated the pay-fixed, receive-floating interest rate swap as a cash flow hedge, which was effective through December 31, 2022. The derivative instrument failed to qualify as a cash flow hedge during the year ended December 31, 2023. The Company, through its Operating Partnership, also entered into another five-year swap agreement in October 2022 to fix SOFR at 3.440% effective November 30, 2022 related to the variable interest rate on its additional $100.0 million Term Loan commitment. The Company did not designate the pay-fixed, receive-floating interest rate swap as a cash flow hedge. On December 31, 2024, the counterparties to the swap agreements exercised their one-time option to cancel the swap agreements.

The following table summarizes the notional amount and other information related to the Company's derivative instruments as of September 30, 2025 (dollars in thousands). There were no derivative instruments as of December 31, 2024.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Interest Rate Derivative Instruments** | **Number of<br>Instruments** | **Notional Amount** | **Reference<br>Rate** | **Weighted<br>Average<br>Fixed Pay Rate** | **Weighted<br>Average<br>Remaining<br>Term** |
| Interest Rate Swap | 2 | $250000 | USD - SOFR | 4.250% | 0.3 years |

---

The following table sets forth the fair value of the Company's derivative instruments under Level 2 measurement, as well as their classification in the accompanying unaudited condensed consolidated balance sheets as of September 30, 2025 and December 31, 2024 (dollars in thousands):

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **September 30, 2025** | **September 30, 2025** | **December 31, 2024** | **December 31, 2024** |
|<br>**Derivative Instruments** |<br>**Balance Sheet Location** | **Number of<br>Instruments** | **Fair Value** | **Number of<br>Instruments** | **Fair Value** |
| Interest Rate Swap | Asset - Interest rate swap derivative, at fair value | 2 | $963 |  | $— |

---

The following is a reconciliation of the premium paid for the two swaps in January 2025 to the derivative balance as of September 30, 2025 (in thousands):

---

| | |
|:---|:---|
| Premiums paid for off-market interest rate derivatives | $4200 |
| Less: accrued interest from December 31, 2024 to respective swap execution date | (291) |
| Investments in off-market interest rate derivatives, net of accrued interest | 3909 |
| Change in fair value | (2946) |
| Interest rate swap derivatives | $963 |

---

The two swap agreements were designated as cash flow hedges for financial accounting purposes and therefore the change in fair value of $2.9 million from the swap execution dates to September 30, 2025 was recorded as accumulated other comprehensive income in the Company's unaudited condensed balance sheet as of September 30, 2025.

The interest rate swap derivative on the original $150.0 million Term Loan was designated as a cash flow hedge for financial accounting purposes from July 1, 2022 through December 31, 2022. Subsequent to December 31, 2022, based on the Company's prospective effectiveness testing of the derivative instrument, the swap failed to qualify as a cash flow hedge because it was deemed ineffective due to the potential for a reduced term of the swap that could result from the cancellation option described above as compared with the maturity of the Term Loan.

As a result, the net change in fair value of the first Term Loan swap was recorded as a component of interest expense with any losses resulting in an increase to interest expense and any gains resulting in a decrease to interest expense. The Company recognized $1.4 million and $2.2 million of unrealized losses on the valuation of the $150.0 million derivative instrument for the three and nine months ended September 30, 2024, respectively.

Due to the $150.0 million derivative instrument's failure to qualify as a cash flow hedge, the unrealized gain on interest rate swap derivative of $4.1 million as of December 30, 2022 (recorded in the Company's financial statements as follows: (i) $3.5 million of accumulated other comprehensive income and (ii) $0.6 million of noncontrolling interest in operating partnership), is being amortized on a straight-line basis as a reduction to interest expense through the maturity date of the Credit Facility. There is no income tax expense resulting from this amortization. During each of the three months ended September 30, 2025 and 2024, interest expense was reduced by $0.3 million and during each of the nine months ended September 30, 2025 and 2024, interest expense was reduced by $0.8 million for amortization of the unrealized gain on this swap previously recorded in accumulated other comprehensive income and noncontrolling interest in Operating Partnership.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

As of September 30, 2025, the Company's unamortized unrealized gain on interest rate swap derivative in accumulated other comprehensive income and noncontrolling interest in operating partnership in the Company's unaudited condensed consolidated balance sheet amounted to $1.3 million. The Company estimates that $1.0 million of the remaining unrealized gain on interest rate swap derivative will be reclassified from accumulated other comprehensive income and noncontrolling interest in operating partnership as a reduction to interest expense in the Company's accompanying unaudited condensed consolidated statements of operations over the next twelve months.

The interest rate swap derivative on the additional $100.0 million Term Loan was not designated as a cash flow hedge for financial accounting purposes. The $1.3 million unrealized gain in the valuation of the derivative instrument for the three months ended September 30, 2024 and the $0.3 million unrealized gain for the nine months ended September 30, 2024 were recognized as a decrease to interest expense in the Company's accompanying unaudited condensed consolidated statements of operations.

**NOTE 8. PREFERRED STOCK AND COMMON STOCK**

***Preferred Stock***

The Company is authorized to issue up to $50.0 million shares of preferred stock. In connection with an underwritten public offering in September 2021 (discussed below in detail), the Company issued 2.0 million shares of its authorized preferred stock. As of September 30, 2025 and December 31, 2024, 1.7 million and 2.0 million shares of authorized Series A Preferred Stock were issued and outstanding, respectively.

***Series A Preferred Stock - Terms***

Holders of Series A Preferred Stock are entitled to cumulative dividends in the amount of $1.84375 per share each year, which is equivalent to the rate of 7.375% of the $25 liquidation preference per share per annum. The Series A Preferred Stock has no stated maturity and will remain outstanding indefinitely unless redeemed, converted or otherwise repurchased. Except in limited circumstances relating to the Company's qualification as a REIT for U.S. federal income tax purposes, and as described in the articles supplementary governing the terms of the Series A Preferred Stock (the "Articles Supplementary"), the Series A Preferred Stock is not redeemable prior to September 17, 2026.

On and after September 17, 2026, at any time and from time to time, the Series A Preferred Stock will be redeemable in whole or in part, at the Company's option, at a cash redemption price of $25 per share, plus an amount equal to all dividends accrued and unpaid (whether or not authorized or declared), if any, to, but not including, the redemption date. In addition, upon the occurrence of a Delisting Event or a Change of Control (each as defined in the Articles Supplementary), the Company may, subject to certain conditions, at its option, redeem the Series A Preferred Stock, in whole or in part, (i) after the first date on which the Delisting Event occurred or (ii) on, or within 120 days after, the first date on which the Change of Control occurred, as applicable, by paying the liquidation preference of $25 per share, plus an amount equal to all dividends accrued and unpaid (whether or not authorized or declared), if any, to, but not including, the redemption date.

Upon the occurrence of a Change of Control during a continuing Delisting Event, unless the Company has elected to exercise its redemption right, holders of the Series A Preferred Stock will have certain rights to convert the Series A Preferred Stock into shares of the Company's Class C Common Stock. In addition, upon the occurrence of a Delisting Event, the dividend rate will be increased on the day after the occurrence of the Delisting Event by 2.00% per annum to the rate of 9.375% of the $25 liquidation preference per share per annum (equivalent to $2.34 per share each year) from and after the date of the Delisting Event. Following the cure of such Delisting Event, the dividend rate will revert to the rate of 7.375% of the $25 liquidation preference per share per annum. The necessary conditions to convert the Series A Preferred Stock into the Company's Class C Common Stock have not been met as of September 30, 2025.

The Series A Preferred Stock ranks senior to the Company's Class C Common Stock with respect to dividend rights and rights upon the Company's voluntary or involuntary liquidation, dissolution or winding up.

Voting rights for holders of Series A Preferred Stock exist primarily with respect to the ability to elect two additional directors to the board of directors if six or more quarterly dividends (whether or not authorized or declared or consecutive) payable on the Series A Preferred Stock are in arrears, and with respect to voting on amendments to the Company's charter (which includes the Articles Supplementary) that materially and adversely affect the rights of the Series A Preferred Stock or create additional classes or series of shares of the Company's capital stock that are senior to the Series A Preferred Stock. Other than the limited circumstances described above and in the Articles Supplementary, holders of Series A Preferred Stock do not have any voting rights.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

***Series A Preferred Stock Dividends***

Dividends on the Company's Series A Preferred Stock accrue in an amount equal to $1.84375 per share each year ($0.460938 per share per quarter) to holders of Series A Preferred Stock, which is equivalent to 7.375% of the $25 liquidation preference per share per annum. Dividends on the Series A Preferred Stock are cumulative and payable quarterly in arrears on the 15th day of January, April, July and October of each year (or, if not a business day, the next succeeding business day) to holders of record on the applicable record date. Any accrued and unpaid dividends payable with respect to the Series A Preferred Stock become part of the liquidation preference thereof.

On February 27, 2025, the Company's board of directors declared Series A Preferred Stock dividends payable of $0.8 million for the first quarter of 2025, which was paid on April 15, 2025. On May 6, 2025, the Company's board of directors declared Series A Preferred Stock dividends payable of $0.8 million for the second quarter of 2025, which was paid on July 15, 2025. On August 5, 2025, the Company's board of directors declared Series A Preferred Stock dividends payable of $0.8 million for the third quarter of 2025, which were paid on October 15, 2025.

***Preferred Stock Repurchase Program***

On March 4, 2025, the Company's board of directors authorized the Company to repurchase shares of its Series A Preferred Stock up to an aggregate amount not to exceed the aggregate amount of proceeds from sales of the Company's Class C Common Stock during the trailing twelve month period (the "Repurchase Program"). Repurchases under the Repurchase Program may be made through open market purchases, block purchases, privately negotiated transactions or other methods of acquiring shares permitted by applicable law, and the amount and timing of any repurchases will be dependent on various factors, including market conditions and corporate and regulatory considerations. Repurchases under the Repurchase Program may also be made pursuant to a plan adopted under Rule 10b5-1 promulgated under the Exchange Act. The Repurchase Program expires on December 31, 2026, and it may be suspended or discontinued at any time. From March 4, 2025 through September 30, 2025, the Company repurchased a total of 275,000 shares of its Series A Preferred Stock, representing 13.8% of shares issued, for a total of $6.5 million at an average cost of $23.74 per share.

***Common Stock Offerings***

On March 30, 2022, the Company filed a Registration Statement on Form S-3 (File No. 333-263985), and on May 27, 2022, the Company filed Amendment No. 1 to the Registration Statement on Form S-3, to issue and sell from time to time, together or separately, the following securities at an aggregate public offering price that will not exceed $200.0 million: Class C Common Stock, preferred stock, warrants, rights and units. The Form S-3, as amended, became effective on June 2, 2022 and the Company filed a prospectus supplement for the Company's at-the-market offering of up to $50.0 million of its Class C Common Stock (the "ATM Offering") on June 6, 2022 (the "ATM Prospectus"). On March 4, 2025, the Company filed Supplement No. 2 to the ATM Prospectus to reflect Amendment No. 1 to the Amended and Restated At Market Issuance Sales Agreement, dated March 4, 2025.

On May 30, 2025, the Company filed a Registration Statement on Form S-3 (File No. 333-287684) to issue and sell from time to time, together or separately, the following securities at an aggregate public offering price that will not exceed $250.0 million: Class C Common Stock, preferred stock, warrants, rights and units. The Form S-3 became effective on June 27, 2025 and the Company filed a prospectus supplement for the Company's ATM Offering on August 7, 2025.

During the three and nine months ended September 30, 2025, the Company sold 79,415 and 212,791 shares, respectively, of Class C Common Stock in the ATM Offering at an average price of $15.27 per share and $15.66 per share, respectively, for proceeds of $1.2 million and $3.3 million, respectively, net of sale commissions. From November 15, 2023 through September 30, 2025, an aggregate of 819,700 shares have been sold in the ATM Offering at an average price of $15.95 per share for aggregate net proceeds of $11.3 million after legal, accounting, investor relations and other offering costs of $1.4 million. As of September 30, 2025, the Company had $36.9 million of shares of Class C Common Stock available for future issuance under the ATM Offering.

***Common Stock Distributions***

On November 4, 2024, the Company's 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. Aggregate distributions declared per share of Class C Common Stock were $0.2925 and $0.2875 for the three months ended September 30, 2025 and 2024, respectively, and $0.8775 and $0.8625 for the nine months ended September 30, 2025 and 2024, respectively.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**NOTE 9. RELATED PARTY TRANSACTIONS**

The Company pays the members of its board of directors who are not executive officers for services rendered through cash payments and by issuing shares of Class C Common Stock to them. Total fees incurred and paid or accrued by the Company for board services for the three and nine months ended September 30, 2025 and 2024, are as follows (dollars in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>September 30,** | **Three Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Payments for services rendered | $75 | $63 | $225 | $183 |
| Value of shares of Class C Common Stock issued | 60 | 75 | 180 | 210 |
| &nbsp;&nbsp;Total | $135 | $138 | $405 | $393 |
| &nbsp;&nbsp;Number of shares issued for services rendered | 4099 | 4464 | 12098 | 13258 |

---

***Related Party Transactions with Unconsolidated Investment in a Real Estate Property***

The Company earns management fee income from the Santa Clara property, in which it has a TIC Interest. The management fee income is presented as part of other property revenue in the Company's statements of operations. The related Santa Clara asset management fee expense is included as a reduction in the income from unconsolidated investment in a real estate property. Amounts of each for the three and nine months ended September 30, 2025 and 2024 are as follows (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>September 30,** | **Three Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Management fee income from TIC Interest | $66 | $66 | $198 | $198 |
| Company's share in TIC asset management fee expense | $48 | $48 | $144 | $144 |

---

**NOTE 10. COMMITMENTS AND CONTINGENCIES**

***Environmental***

Under various federal, state and local environmental laws, statutes, ordinances, rules and regulations, a real estate property owner may be liable for the costs of removal or remediation of certain hazardous or toxic substances at, on, in or under such property as well as certain other potential costs relating to hazardous or toxic substances. These liabilities may include government fines, penalties and damages for injuries to persons and adjacent property. Such laws often impose liability without regard to whether the property owner knew of, or was responsible for, the presence or disposal of such substances. Although most of the tenants of properties in which the Company has an interest are primarily responsible for any environmental damage and claims related to the leased premises, in the event of the bankruptcy or inability of the tenant of such leased premises to satisfy any obligations with respect to such environmental liability, or if the tenant is found not responsible, the Company's property owner subsidiary may be required to satisfy any of such obligations, should they exist. In addition, the property owner subsidiary, as the owner of such property, may be held directly liable for any such damages or claims irrespective of the terms and provisions of any lease. As of September 30, 2025, the Company was not aware of any environmental matter relating to any of its real estate investments that would have a material impact on the Company's consolidated financial statements. However, changes in applicable environmental laws and regulations, the uses and conditions of properties in the vicinity of the Company's properties, the activities of its tenants and other environmental conditions of which the Company is unaware with respect to the properties could result in future environmental liabilities.

***Tenant Improvements***

Pursuant to lease agreements, as of both September 30, 2025 and December 31, 2024, the Company had obligations to pay $2.2 million for on-site building and tenant improvements to be incurred by tenants.

***Legal Matters***

From time-to-time, the Company or its subsidiaries may become party to legal proceedings that arise in the ordinary course of its business. As of September 30, 2025, the Company, including its subsidiaries, is not a party to any legal proceeding, nor is the Company aware of any pending or threatened litigation that could have a material adverse effect on the Company's business, operating results, cash flows or financial condition should such litigation be resolved unfavorably.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**NOTE 11. OPERATING PARTNERSHIP UNITS**

As of September 30, 2025 and December 31, 2024, there were 1,593,328 and 1,249,210 Class C OP Units outstanding that were not held by the Company, which are entitled to distributions, but have limited voting rights. After the Class C OP Units have been outstanding for at least one year, the holder may require the Operating Partnership to exchange all or a portion of such holder's Class C OP Units for cash or, at the option of the Company, shares of Class C Common Stock on a one-for-one basis. On March 7, 2025, the Company acquired an industrial property whereby the seller received 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 (see *Note 3* for additional information).

On February 3, 2025, the Company entered into the Fourth Amended and Restated Limited Partnership Agreement (the "Amended OP Agreement") of the Operating Partnership, to, among other things, incorporate prior amendments to the Third Amended and Restated Partnership Agreement, and designate and set forth the terms of the Class X OP Units. As of September 30, 2025, the Operating Partnership had awarded a total of 895,043 Class X OP Units to employees. Class X OP Units generally are entitled to receive the same current distributions that are paid on the Class C OP Units.

Prior to September 30, 2024, the Company had issued three types of units of limited partnership interest in the Operating Partnership ("Class M OP Units," "Class P OP Units," and "Class R OP Units"), which were not entitled to distributions and had no voting rights. During the nine months ended September 30, 2024, all of the Class M OP Units, Class P OP Units, and Class R OP Units automatically converted to Class C OP Units. Some of these units were then exchanged on a one-for-one basis for the Company's Class C Common Stock.

***OP Unit and Stock Compensation Expense***

Stock compensation expense for the OP Unit awards and for stock issued to the board of directors for the three and nine months ended September 30, 2025 and 2024, was as follows (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>September 30,** | **Three Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Class P OP Units | $— | $— | $— | $89 |
| Class R OP Units |  |  |  | 1222 |
| Class X OP Units | 751 |  | 1925 |  |
| &nbsp;&nbsp;&nbsp;OP Units stock compensation expense | 751 |  | 1925 | 1311 |
| Class C Common Stock issued to the board of directors | 60 | 75 | 180 | 210 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stock compensation expense | $811 | $75 | $2105 | $1521 |

---

As of September 30, 2025, total unrecognized compensation expense related to the Class X OP Unit awards was $11.5 million with a weighted average remaining term of 4.1 years.

***Distributions and Allocations***

Class C OP Units and Class X OP Units received the following distributions and allocations of net income (loss) during the three and nine months ended September 30, 2025 and 2024, as follows (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>September 30, 2025** | **Three Months Ended<br>September 30, 2025** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Class C and Class X OP Units distributions paid | $727 | $502 | $1894 | $1543 |
| Class C and Class X OP Units net income (loss) allocation | $29 | $(461) | $(582) | $388 |

---

**NOTE 12. EARNINGS (LOSS) PER SHARE**

The Company's Class X OP Units (see *Note* 11) contain non-forfeitable rights to distributions and are considered to be participating securities and therefore are included in the computation of earnings per share pursuant to the two-class method. The two-class method is an allocation formula that determines earnings per share for each share of common stock and participating securities according to distributions declared (or accumulated) and participation rights in undistributed earnings. Losses are not allocated to the Class X OP Units because they have not vested and do not have a contractual obligation to share in the Company's losses. Class C OP Unit distributions are not deducted in the table below since they share in the Company's losses.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

On repurchase of preferred stock, any excess or deficit of the net carrying amount of the preferred stock in the Company's unaudited condensed consolidated balance sheet over or under the fair value of the consideration transferred to the holders of the preferred stock is included in the determination of net income (loss) attributable to common stockholders in the calculation of earnings per share.

The following table presents the computation of the Company's basic earnings (loss) per share attributable to common stockholders and its diluted earnings (loss) per share attributable to common stockholders and noncontrolling interests, which are Class C OP Units for the three and nine months ended September 30, 2025 and 2024 (in thousands, except shares/units and per share data):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>September 30,** | **Three Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Net income (loss) | $1077 | $(1048) | $(727) | $4851 |
| Net (income) loss attributable to noncontrolling interest in Operating Partnership (1) | (1) | 275 | 494 | (388) |
| Preferred stock dividends | (795) | (922) | (2418) | (2766) |
| Gain on repurchases of preferred stock |  |  | 16 |  |
| Class X OP Unit distributions | (261) |  | (686) |  |
| Net income (loss) available to common stockholders used in basic net income (loss) per share | 20 | (1695) | (3321) | 1697 |
| Net income (loss) attributable to noncontrolling interest in Operating Partnership | 1 | (275) | (494) | 388 |
| Net income (loss) available to common stockholders and noncontrolling interests used in diluted net income (loss) per share/unit | $21 | $(1970) | $(3815) | $2085 |
| Weighted average shares of Common Stock outstanding - basic | 10197942 | 9430885 | 10099034 | 9151287 |
| Class C OP Units <sup>(2)</sup> | 1593328 | 1528145 | 1511395 | 2093793 |
| Weighted average shares and units outstanding - diluted <sup>(2)</sup> | 11791270 | 10959030 | 11610429 | 11245080 |
| **Earnings (loss) per share attributable to common stockholders:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic | $— | $(0.18) | $(0.33) | $0.19 |
| **Earnings (loss) per share attributable to common stockholders and Class C OP Units:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Diluted | $— | $(0.18) | $(0.33) | $0.19 |

---

(1)&nbsp;&nbsp;&nbsp;&nbsp;Each Class C Common Share and Class C OP Unit have the same participation in earnings (loss). As discussed above, losses are not allocated to the Class X OP Units because they have not vested and do not have a contractual obligation to share in the Company's losses. As such, net income (loss) attributable to noncontrolling interest in Operating Partnership for the three and nine months ended September 30, 2025, represents net loss allocated to Class C OP Units, which is different than the amount presented on the statements of operations and equity for the three month periods that includes net loss allocated to Class X OP Units. Net income (loss) attributable to noncontrolling interest in Operating Partnership for the three month periods is calculated using the three month weighted average shares/units, whereas the net income (loss) attributable to noncontrolling interest in Operating Partnership presented on the statements of operations and equity for the three month periods are calculated for the year-to-date period less the prior quarter's year-to-date net income (loss) attributable to noncontrolling interest in Operating Partnership, which can result in a different amount.

(2)&nbsp;&nbsp;&nbsp;&nbsp;Class C OP Units are included in the weighted average shares and units outstanding to calculate diluted earnings (loss) per share as each Class C Common Share and Class C OP Unit have the same participation in earnings (loss). During the three and nine months ended September 30, 2025 the weighted average dilutive effect of 895,043 and 772,938 Class X OP Units, respectively, was excluded from diluted earnings (loss) per share attributable to common stockholders and noncontrolling interest as the effect would have been antidilutive. As of September 30, 2025, the Operating Partnership had awarded a total of 895,043 Class X OP Units to employees.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**NOTE 13. SUBSEQUENT EVENTS**

The Company evaluates subsequent events until the date these unaudited condensed consolidated financial statements are issued. Significant subsequent events are described below:

***Preferred Dividends***

On October 15, 2025, the Company paid its Series A Preferred Stock dividends payable of $0.8 million for the third quarter of 2025, which were declared by the Company's board of directors on August 5, 2025.

On November 12, 2025, the Company's board of directors declared Series A Preferred Stock dividends payable of $0.8 million for the fourth quarter of 2025, which are scheduled to be paid on January 15, 2026.

***Common Stock and OP Unit Distributions***

On May 6, 2025, the Company's board of directors authorized monthly distributions payable of $0.0975 per share, representing an annualized distribution rate of $1.17 per share of common stock, to common stockholders and OP Unit holders of record as of September 30, 2025, which were paid on October 15, 2025.

On October 7, 2025, the Company's board of directors authorized monthly distributions payable to common stockholders and OP Unit holders of record as of October 31, 2025, which were paid on November 14, 2025. On October 7, 2025, the Company's board of directors authorized monthly distributions payable to common stockholders and OP Unit holders of record as of November 28, 2025 and December 31, 2025, which will be paid on or about December 15, 2025 and January 15, 2026, respectively. The monthly distribution amount of $0.097500 per share represents an annualized distribution rate of $1.17 per share of common stock.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**Item 2.&nbsp;&nbsp;&nbsp;&nbsp;Management's Discussion and Analysis of Financial Condition and Results of Operations**

*You should read the following discussion and analysis of our financial condition, results of operations and cash flows together with the accompanying unaudited condensed consolidated financial statements and related notes that are included elsewhere in this Quarterly Report on Form 10-Q and our audited consolidated financial statements and notes thereto and management's discussion and analysis of financial condition and results of operations included in our Annual Report on Form 10-K for the year ended December 31, 2024 ("Annual Report") filed with the Securities and Exchange Commission (the "SEC") on March 4, 2025.*

Management's discussion and analysis of financial condition and results of operations are based upon our accompanying unaudited condensed consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States of America ("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. 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.

**Forward-Looking Statements**

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and we intend that such forward-looking statements be subject to the safe harbor provisions created thereby. For this purpose, any statements made that are not historical or current facts may be deemed to be forward-looking statements. Without limiting the generality of the foregoing, words such as "anticipates," "believes," "seeks," "estimates," "expects," "intends," "continue," "can," "may," "plans," "potential," "projects," "should," "could," "will," "would" or similar expressions are intended to identify forward-looking statements. Such statements include, but are not limited to, any statements about our plans, strategies, and prospects and are subject to certain risks and uncertainties, as well as known and unknown risks, which could cause actual results to differ materially from those projected or anticipated. Therefore, such statements are not intended to be a guarantee of our performance in future periods.

The forward-looking statements included herein represent our management's current expectations and assumptions based on information available as of the date of this report. These statements involve numerous known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Readers should carefully review these risks, as well as the additional risks described in other documents we file from time to time with the SEC, including the risks and uncertainties described in Item 1A., Risk Factors, of our Annual Report on Form 10-K. In light of the significant risks and uncertainties inherent in the forward-looking information included herein, the inclusion of such information should not be regarded as a representation by us or any other person that such results will be achieved, and readers are cautioned not to place undue reliance on such forward-looking information, which speak only as of the date of this report.

New risks and uncertainties emerge from time-to-time and it is not possible for our management to predict all risks and uncertainties, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual future results to be materially different from those expressed or implied by any forward-looking statements.

Except as required by law, we assume no obligation to update any forward-looking statements publicly, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future.

**Overview**

We are a Maryland corporation with issued and outstanding stock consisting of Series A Preferred Stock, listed on the NYSE under the symbol "MDV.PA," and Class C Common Stock, listed on the NYSE under the symbol "MDV." We currently own and manage single-tenant net-lease properties throughout the United States, which are primarily, but not exclusively, industrial properties. Our focus for future acquisitions is on critical industrial manufacturing properties with long-term leases to tenants that fuel the national economy and strengthen the nation's supply chains. We elected to be taxed as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2016. We believe that we have operated in conformity with the requirements for qualification as a REIT for U.S. federal income tax purposes. Since December 31, 2019, we have been internally managed.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**The Company**

We primarily generate revenues by leasing properties to industrial manufacturing tenants pursuant to net leases. As of September 30, 2025, our real estate investment portfolio consisted of 43 properties as further described below. The net book value of our real estate investments as of September 30, 2025 was $462.9 million.

Details of our diversified portfolio of 43 operating properties, including two properties held for sale and an approximate 72.7% tenant-in-common interest in a Santa Clara, California industrial property (the "TIC Interest"), as of September 30, 2025 are as follows:

• &nbsp;&nbsp;&nbsp;&nbsp;Annual base rent ("ABR") aggregating $38.9 million, which is calculated based on the next 12 months of contractual monthly base rent as of September 30, 2025;

• &nbsp;&nbsp;&nbsp;&nbsp;39 industrial properties, which represent approximately 82% of the portfolio (expressed as a percentage of ABR), including the TIC Interest and one property held for sale, and four non-core properties which represent approximately 18% of the portfolio by ABR, including one property held for sale;

• 28% of the portfolio by ABR is leased by investment grade tenants;

• Weighted average remaining lease term ("WALT"), excluding tenants' rights to extend leases, of approximately 14.2 years as of September 30, 2025;

• Occupancy rate of 96% based on square footage;

• &nbsp;&nbsp;&nbsp;&nbsp;Located in 15 states;

• &nbsp;&nbsp;&nbsp;&nbsp;Leased to 27 different commercial tenants doing business in 12 separate industries;

• &nbsp;&nbsp;&nbsp;&nbsp;Approximately 4.5 million square feet of aggregate leasable space, including the TIC Interest;

• &nbsp;&nbsp;&nbsp;&nbsp;An average leasable space per property of approximately 105,000 square feet (approximately 108,000 square feet per industrial property and approximately 76,000 square feet per non-core property); and

• &nbsp;&nbsp;&nbsp;&nbsp;Outstanding mortgage notes payable balance of $30.5 million for two properties, including one property held for sale, and a credit facility term loan balance of $250.0 million.

During the three months ended September 30, 2025, we did not acquire or dispose of any property.

**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. 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. 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. While the Federal Reserve reduced rates in September and October 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. In addition, sustained elevated inflation rates may negatively impact our longer term leases if contractual rent increases are not sufficient to keep up with market leases.

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. 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. The buydown premium is a derivative that is recorded as an asset on our balance sheet and amortized over the 12 months ending December 31, 2025, increasing interest expense by approximately $1.0 million per quarter. 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 are 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

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

effective. See *Note* 7 to our accompanying unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for further information on these derivatives.

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. During the three months ended September 30, 2025, two leases expired: our office property in Issaquah, Washington formerly leased to Costco, which expired on July 31, 2025 and is under contract to be sold to KB Home, as described in *Note* 3 to our accompanying unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q, and our office property in San Diego, California formerly leased to Solar Turbines that expired on September 30, 2025.

Potential future declines in economic conditions could negatively impact commercial real estate fundamentals and result in lower occupancy and rental rates and cause declining values in our real estate portfolio, which could have the following negative effects on us: the values of our investments in commercial properties could decrease below the amounts paid for such investments; and/or revenues from our properties could decrease due to fewer tenants and/or lower rental rates, making it more difficult for us to make distributions or meet our debt service obligations. We obtained two lease extensions during 2025, with Fujifilm Dimatix, Inc. extending its lease for ten years from March 17, 2026 to March 16, 2036, and Northrop Gruman Systems Corporation extending its lease for five years from June 1, 2026 to May 31, 2031, and two lease extensions during 2024; however, changing circumstances may make future lease extensions more difficult.

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 entered into new swaps for 2025 that fix the rate of our Term Loan for one year. Our two mortgages with fixed rates do not mature until after October 2029. 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%. We expect to enter into interest rate swaps for 2026 and beyond.

Any future uncertainties in the capital markets may cause difficulty in refinancing debt obligations prior to maturity at terms as favorable as the terms of existing indebtedness. If we are not able to refinance our indebtedness on attractive terms, or at all, at the various maturity dates, we may be forced to dispose of some of our assets. Market conditions can change quickly, potentially negatively impacting the value of real estate investments.

**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.

Purchases of properties in the near-term will be funded primarily with proceeds from dispositions of remaining non-core properties, proceeds from our ATM Offering and cash on hand. 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 expect that our cash requirements for operating and interest expenses, dividends on our Series A Preferred Stock and distributions on our Class C Common Stock and OP Units will be funded by internally generated funds. We expect to have adequate liquidity to meet our cash requirements for the next 12 months and beyond.

***ATM Offering***

During the three and nine months ended September 30, 2025, the Company sold 79,415 and 212,791 shares, respectively, of Class C Common Stock in the ATM Offering at an average price of $15.27 per share and $15.66 per share, respectively, for proceeds of $1.2 million and $3.3 million, respectively, net of sale commissions. From November 15, 2023 through September 30, 2025, an aggregate of 819,700 shares have been sold in the ATM Offering at an average price of $15.95 per share for aggregate net proceeds of $11.3 million after legal, accounting, investor relations and other offering costs of $1.4 million. As of September 30, 2025, the Company 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 September 30, 2025.

***Credit Facility and Mortgages***

Our Operating Partnership entered into an agreement for a line of credit (the "Credit Agreement") on January 18, 2022 with

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

KeyBank and the other lending institutions party thereto (the "Lenders"), with KeyBank acting as agent for the Lenders (in such capacity, the "Agent"). 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 unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q. 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 entered into an agreement with the Lenders to amend the Credit Agreement by (a) extending the maturity of the Revolver to January 18, 2027, which is coterminous with the maturity of the Term Loan, and (b) changing the definition of "Distributions" to exclude any repurchases of our Series A Preferred Stock that are funded by proceeds from the sale of our Class C Common Stock.

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 47.7% as of September 30, 2025, the spread over SOFR, including a 10-basis point credit adjustment, is 185 basis points and the interest rate on the Revolver was 6.10% as of October 31, 2025; however, there was no outstanding balance 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 less than $0.1 million of unused fees for each of the three and nine months ended September 30, 2025 and $0.1 million and $0.3 million for the three and nine months ended September 30, 2024, respectively. On December 27, 2024, we exercised our right to reduce the Revolver to $30.0 million from $150.0 million in order to reduce annual unused fees to less than $0.1 million.

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, which fixed SOFR for the year ending December 31, 2025 at 2.45%, resulting in a fixed rate of 4.25% based on our leverage ratio of 47.6% as of December 31, 2024. 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 unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for more details). The interest rate on the Term Loan was 5.9250% as of September 30, 2025, which was partially offset by the interest rate swaps.

As of September 30, 2025 and December 31, 2024, the outstanding principal balance of our mortgage notes payable secured by two properties, including one held for sale property, was $30.5 million and $30.9 million, respectively. As of each September 30, 2025 and December 31, 2024, the Term Loan outstanding principal balance was $250.0 million and there was no outstanding balance on the Revolver. As of September 30, 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 unaudited condensed consolidated balance sheets in this Quarterly Report on Form 10-Q.

The Credit Facility includes customary representations, warranties and covenants. The Credit Facility is secured by a pledge of all of the Operating Partnership's equity interests in certain of the single-purpose, property-owning entities (the "Subsidiary Guarantors") that are indirectly owned by us, and various cash collateral owned by the Operating Partnership and the Subsidiary Guarantors. In connection with the Credit Facility, we and each of our Subsidiary Guarantors entered into an Unconditional Guaranty of Payment and Performance in favor of the Agent, pursuant to which we and each of our Subsidiary Guarantors agreed to guarantee the full and prompt payment of the Operating Partnership's obligations under the Credit Agreement.

While we intend for the Credit Facility to be an important source of financing, we may continue to use mortgage debt financing for certain real estate investments and acquisitions. This financing may be obtained at the time an asset is acquired or an investment is made or at such later time as determined to be appropriate. In addition, debt financing may be used from time-to-time for property improvements, lease inducements, tenant improvements and other working capital needs.

The $30.0 million unused capacity on our Revolver as of the date of this Quarterly Report on Form 10-Q, subject to our borrowing base covenant, along with proceeds from any future offerings of shares of Class C Common Stock, can be used to invest in real estate and real estate-related investments or to re-lease and reposition our properties in accordance with our investment strategy and policies, including costs and fees associated with such investments, such as capital expenditures, tenant improvement costs and leasing costs. We also may use a portion of the proceeds from our equity offerings for payment of principal on our outstanding indebtedness and for general corporate purposes.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

***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 September 30, 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. We define "weighted average cap rate" for property acquisitions as the average annual cash rent including rent escalations over the lease term, divided by the purchase price of the property.

*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. The purchase price represents an initial cap rate of 8.00%. 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. We priced this transaction at an 8.00% initial cap rate based upon a rent increase that occurred on July 1, 2025.

In evaluating the above properties as potential acquisitions, including the determination of an appropriate purchase price to be paid for the properties, we considered a variety of factors, including the condition and financial performance of the properties, the terms of the existing leases and the creditworthiness of the tenants, property location, visibility and access, age of the properties, physical condition and curb appeal, neighboring property uses, local market conditions, including vacancy rates, area demographics, including trade area population and average household income and neighborhood growth patterns and economic conditions.

*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. 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.

***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. We believe that our properties are adequately insured. Pursuant to our lease agreements, as of September 30, 2025, we had obligations to reimburse $2.2 million for future on-site and tenant improvements expected to be incurred by tenants. 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.

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. More information on our properties and investments can be found in *Note* 3 to our accompanying unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q.

**Cash Flow Summary**

The following table summarizes our cash flow activity for the nine months ended September 30, 2025 and 2024 (in thousands):

---

| | | |
|:---|:---|:---|
| | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities | $11126 | $12835 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by investing activities | $3363 | $9881 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities | $(16072) | $(19020) |

---

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

***Cash Flows from Operating Activities***

The decrease in cash provided by operating activities for the nine months ended September 30, 2025 compared to the nine months ended September 30, 2024 is due to excluding derivative cash settlements received during the nine months ended September 30, 2025 from cash provided from operating activities since they are included in cash provided by investing activities, as described in *Note 2*, while derivative cash settlements received during the nine months ended September 30, 2024 are included in cash provided by operating activities. This decrease was partially offset by increases in cash rents and decreases in general and administrative expenses for the nine months ended September 30, 2025 compared to the nine months ended September 30, 2024.

***Cash Flows from Investing Activities***

The decrease in net cash provided by investing activities for the nine months ended September 30, 2025 compared to the nine months ended September 30, 2024 primarily reflects net proceeds from the sale of one real estate property of $2.3 million during the nine months ended September 30, 2025 compared to net proceeds from the sale of two real estate properties and a land parcel aggregating $15.0 million during the nine months ended September 30, 2024, partially offset by a $5.2 million property acquisition in the prior year period. The change also reflects the payment of aggregate premiums of $4.2 million during the nine months ended September 30, 2025 to buy down the swaps fixed rate below the prevailing market rate, partially offset by derivative cash settlements of $3.6 million and receipt of the $1.8 million non-refundable deposit from KB Home during the nine months ended September 30, 2025, as described in *Note 3.* 

***Cash Flows from Financing Activities***

The decrease in net cash used in financing activities for the nine months ended September 30, 2025 compared to the nine months ended September 30, 2024 primarily reflects the repurchase of Class C Common Stock and Class C OP Units for $11.5 million during the nine months ended September 30, 2024, partially offset by the repurchase of Series A Preferred Stock for $6.5 million during the nine months ended September 30, 2025 and an increase in distributions paid to common stockholders and non-controlling interest holders.

**Funds from Operations and Adjusted Funds from Operations**

In order to provide a more complete understanding of the operating performance of a REIT, the National Association of Real Estate Investment Trusts ("Nareit") promulgated a measure known as Funds from Operations ("FFO"). FFO is defined as net income or loss computed in accordance with GAAP, excluding gains and losses from sales of depreciable operating property, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), and after adjustment for unconsolidated investments, preferred dividends and real estate impairments. Because FFO calculations adjust for such items as depreciation and amortization of real estate assets and gains and losses from sales of operating real estate assets (which can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates), they facilitate comparisons of operating performance between periods and between other REITs. As a result, we believe that the use of FFO, together with the required GAAP presentations, provides a more complete understanding of our performance relative to our competitors and a more informed and appropriate basis on which to make decisions involving operating, financing, and investing activities. It should be noted, however, that other REITs may not define FFO in accordance with the current Nareit definition or may interpret the current Nareit definition differently than we do, making comparisons less meaningful.

Additionally, we use Adjusted Funds from Op**e**rations ("AFFO") as a non-GAAP financial measure to evaluate our operating performance. 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, amortization of off-market interest rate derivatives and reduction for accrued interest, and write-offs of due diligence expenses for abandoned pursuits. We also believe that AFFO is a recognized measure of sustainable operating performance in the REIT industry. Further, we believe AFFO is useful in comparing the sustainability of our operating performance with the sustainability of the operating performance of other real estate companies. Management believes that AFFO is a beneficial indicator of our ongoing portfolio performance. More specifically, AFFO isolates the financial results of our operations. AFFO, however, is not considered an appropriate measure of historical earnings as it excludes certain significant costs that are otherwise included in reported earnings. Further, since the measure is based on historical financial information, AFFO for the period presented may not be indicative of future results. By providing FFO and AFFO, we present information that assists investors in aligning their analysis with management's analysis of long-term operating activities.

For all of these reasons, we believe the non-GAAP measures of FFO and AFFO, in addition to income or loss from operations, net income or loss and cash flows from operating activities, as defined by GAAP, are helpful supplemental

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

performance measures and useful to investors in evaluating the performance of our real estate portfolio. AFFO is useful in assisting management and investors in assessing our ongoing ability to generate cash flow from operations and continue as a going concern in future operating periods. However, a material limitation associated with FFO and AFFO is that they are not indicative of our cash available to fund distributions since other uses of cash, such as capital expenditures at our properties and principal payments of debt, are not deducted when calculating FFO and AFFO. Therefore, FFO and AFFO should not be viewed as a more prominent measure of performance than income or loss from operations, net income (loss) or cash flows from operating activities and each should be reviewed in connection with GAAP measurements.

Neither the SEC, Nareit, nor any other applicable body has opined on the acceptability of the adjustments contemplated to adjust FFO in order to calculate AFFO and its use as a non-GAAP performance measure. In 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.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

The following are the calculations of FFO and AFFO for the three and nine months ended September 30, 2025 and 2024 (in thousands, except shares outstanding and per share data):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>September 30,** | **Three Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Net income (loss) (in accordance with GAAP)** | $1077 | $(1048) | $(727) | $4851 |
| Preferred stock dividends | (795) | (922) | (2418) | (2766) |
| **Net income (loss) attributable to common stockholders and OP Unit holders** | 282 | (1970) | (3145) | 2085 |
| **FFO adjustments:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization of real estate properties | 3746 | 4167 | 11392 | 12437 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred lease incentives |  | 2 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization for unconsolidated investment in a real estate property | 189 | 189 | 567 | 567 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Impairment of real estate investment property |  |  | 4000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on sale of real estate investments, net |  | (172) | (84) | (3360) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**FFO attributable to common stockholders and OP Unit holders** | 4217 | 2216 | 12730 | 11729 |
| **AFFO adjustments:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock compensation expense | 811 | 75 | 2105 | 1521 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred financing costs | 157 | 221 | 472 | 664 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Abandoned pursuit costs | 126 | 239 | 126 | 239 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred rents | (1241) | (1285) | (3813) | (4379) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of unrealized holding gain, net of unrealized loss on non-designated or ineffective interest rate derivative instruments | (256) | 2423 | (759) | 1683 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of off-market interest rate derivatives and reduction for accrued interest | 1045 |  | 3154 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of (below) above market lease intangibles, net | (213) | (212) | (637) | (635) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on equity investments |  |  |  | 26 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other adjustments for unconsolidated investment in a real estate property | (135) | 25 | (177) | 71 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**AFFO attributable to common stockholders and OP Unit holders** | $4511 | $3702 | $13201 | $10919 |
| **Weighted Average Shares/Units Outstanding:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fully diluted <sup>(1)</sup> | 12686313 | 10959030 | 12383368 | 11245080 |
| **FFO Per Share/Unit:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fully diluted | $0.33 | $0.20 | $1.03 | $1.04 |
| **AFFO Per Share/Unit:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fully diluted | $0.36 | $0.34 | $1.07 | $0.97 |

---

(1) &nbsp;&nbsp;&nbsp;&nbsp;Fully diluted shares/units outstanding includes the weighted average dilutive effect of 1,593,328 Class C OP Units and 895,043 Class X OP Units for the three months ended September 30, 2025, 1,511,395 Class C OP Units and 772,939 Class X OP Units for the nine months ended September 30, 2025, and 1,528,145 and 2,093,793 Class C OP Units for the three and nine months ended September 30, 2024, respectively. Class X OP Units were excluded from the weighted average shares/units outstanding in calculating earnings (loss) per share for the three and nine months ended September 30, 2025 in the unaudited condensed consolidated statements of operations since they were anti-dilutive.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**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. 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.

***Percentage of ABR:***

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **December 31,** | **December 31,** | **December 31,** | **December 31,** | |
| | **2021** | **2022** | **2023** | **2024** | **September 30,**<br>**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 | 14.2 |

---

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 implementation of this recycling incorporated both the reduction of our non-core properties and the active acquisition of industrial manufacturing properties. Over the past three years, we have instituted a material reconstitution of our portfolio allocation and, barring compelling investment reasons to the contrary, will continue to opportunistically reduce our non-core exposure over time.

The following is a breakdown of our revenue by property type for the nine months ended September 30, 2025 (in thousands):

---

| | | | |
|:---|:---|:---|:---|
| | **Industrial Core** <sup>(1)</sup> | **Non-Core** <sup>(2)</sup> | **Total** |
| Rental | $26802 | $8013 | $34815 |
| Other property | $498 | $— | $498 |

---

(1)&nbsp;&nbsp;&nbsp;&nbsp;Industrial core properties include an approximate 72.7% TIC interest in the Santa Clara, California property.

(2)&nbsp;&nbsp;&nbsp;&nbsp;Non-core properties include the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i)&nbsp;&nbsp;&nbsp;&nbsp;our non-core acquisition of a leading KIA retail property located in a prime location in Los Angeles County acquired in January 2022, which was structured as an OP Unit transaction resulting in a favorable equity issuance of $32.8 million represented by 1,312,382 Class C OP Units at a cost basis of $25 per share. 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;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(ii)&nbsp;&nbsp;&nbsp;&nbsp;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 define legacy assets as those that were acquired by different management teams utilizing different investment objectives and underwriting criteria);

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iii)&nbsp;&nbsp;&nbsp;&nbsp;our legacy property formerly leased to Costco in Issaquah, Washington which is subject to a purchase and sale agreement with KB Home, a national homebuilder. The buyer has made $1.8 million of non-refundable deposits as of September 30, 2025 (see *Note* 3 to our accompanying unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for additional details of the pending sale); and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iv)&nbsp;&nbsp;&nbsp;&nbsp;one legacy office property formerly leased to Solar Turbine in San Diego, California, that we expect to sell after we complete a parcel split to maximize its value.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

The following is a breakdown of our assets by property type as of September 30, 2025 (in thousands):

---

| | | |
|:---|:---|:---|
| | **Industrial Core** <sup>(1)</sup> | **Non-Core** <sup>(2)</sup> |
| &nbsp;&nbsp;&nbsp;Total investments in real estate property | $386564 | $108269 |
| &nbsp;&nbsp;&nbsp;Accumulated depreciation and amortization | (58069) | (11443) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total real estate investments, net, excluding unconsolidated investment in real estate property | 328495 | 96826 |
| &nbsp;&nbsp;&nbsp;Unconsolidated investment in a real estate property | 9510 |  |
| &nbsp;&nbsp;&nbsp;Total real estate investments, net | $338005 | $96826 |
| &nbsp;&nbsp;&nbsp;Real estate investments held for sale, net | $5715 | $22372 |
| &nbsp;&nbsp;&nbsp;Tenant deferred rent and other receivables | $16521 | $5609 |
| &nbsp;&nbsp;&nbsp;Above-market lease intangibles, net | $1184 | $— |
| &nbsp;&nbsp;&nbsp;Restricted cash | $— | $1683000 |

---

(1)&nbsp;&nbsp;&nbsp;&nbsp;See footnote (1) above

(2)&nbsp;&nbsp;&nbsp;&nbsp;See footnote (2) above.

We have one mortgage secured by an industrial core property and one mortgage secured by a non-core property, which is under contract to be sold. 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 unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q.

**Results of Operations**

As of September 30, 2025, we owned 43 operating properties, including the TIC Interest. We acquired one operating property in March 2025 and one operating property in July 2024. We sold one industrial property in February 2025 and two properties (one non-core and one industrial) during the first quarter of 2024.

Our results of operations for the three and nine months ended September 30, 2025, may not be comparable to those expected for the remainder of 2025 or in future periods.

**Comparison of the Three Months Ended September 30, 2025 to the Three Months Ended September 30, 2024**

***Rental Revenue***

Rental revenue for three months ended September 30, 2025 and 2024 was $11.3 million and $11.6 million, respectively, including tenant reimbursements of $0.4 million and $0.5 million, respectively. The decrease of $0.3 million, or 2%, was primarily due to Costco's lease expiration on July 31, 2025.

***General and Administrative***

General and administrative expenses were $1.4 million and $1.7 million for the three months ended September 30, 2025 and 2024, respectively. The decrease of $0.3 million, or 18%, was primarily due to our reduced headcount from 12 employees to nine employees in April 2025 and our Chief Executive Officer ceased drawing a salary effective April 1, 2025 in connection with his grant of Class X OP Units, which will vest over the next five years.

***Stock Compensation***

Stock compensation expense was $0.8 million and $0.1 million for the three months ended September 30, 2025 and 2024, respectively. The increase of $0.7 million compared to 2024 was due to the Class X OP Units awarded during the nine months ended September 30, 2025, as described in *Note* 11 to our accompanying unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

***Depreciation and Amortization***

Depreciation and amortization expense was $3.7 million and $4.2 million for the three months ended September 30, 2025 and 2024, 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 decrease of $0.4 million, or 10%, period-over-period was primarily due to no longer recognizing depreciation and amortization expense for the real estate investments of our office property in Issaquah, Washington formerly leased to Costco upon classifying the property as held for sale as of December 31, 2024.

***Property Expenses***

Property expenses remained relatively constant at $0.9 million and $1.0 million for the three months ended September 30, 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.

***Other (Expense) Income***

Other expense was $3.8 million and $5.9 million for the three months ended September 30, 2025 and 2024, respectively. The decrease was primarily due to $2.7 million of losses on non-designated or ineffective interest rate derivative instruments for the three months ended September 30, 2024 related to swap agreements that were terminated on December 31, 2024. No such losses were recorded during three months ended September 30, 2025. The decrease was also due to a decrease in the weighted average fixed rate as set by the respective swap agreements in place from 4.53% at September 30, 2024 to 4.25% at September 30, 2025. These decreases were partially offset by the amortization of off-market interest rate derivatives of $1.0 million for the three months ended September 30, 2025, which increased interest expense.

**Comparison of the Nine Months Ended September 30, 2025 to the Nine Months Ended September 30, 2024**

***Rental Revenue***

Rental revenue remained constant for the nine months ended September 30, 2025 and 2024 at $34.8 million, which included tenant reimbursements of $1.3 million and $1.5 million, respectively.

***General and Administrative***

General and administrative expenses were $4.6 million and $5.1 million for the nine months ended September 30, 2025 and 2024, respectively. The decrease of $0.5 million, or 10%, was primarily due to our reduced headcount from 12 employees to nine employees in April 2025, our Chief Executive Officer ceased drawing a salary effective April 1, 2025 in connection with his grant of Class X OP Units, which will vest over the next five years, and decreases in professional services and insurance expenses, partially offset by $0.2 million in non-recurring separation pay.

***Stock Compensation***

Stock compensation expense was $2.1 million and $1.5 million for the nine months ended September 30, 2025 and 2024, respectively. The increase of $0.6 million, or 38%, compared to 2024 was due to the Class X OP Units awarded during the nine months ended September 30, 2025, as described in *Note* 11 to our accompanying unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q. 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 $11.4 million and $12.4 million for the nine months ended September 30, 2025 and 2024, 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 decrease of $1.0 million, or 8%, period-over-period was primarily due to no longer recognizing depreciation and amortization expense for the real estate investments of our office property in Issaquah, Washington formerly leased to Costco upon classifying the property as held for sale as of December 31, 2024.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

***Property Expenses***

Property expenses remained relatively constant at $2.6 million and $2.7 million for the nine months ended September 30, 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.

***Impairment of real estate investment property***

The Company recorded an impairment charge of $4.0 million related to its property and equipment located in Saint Paul, Minnesota during the nine months ended September 30, 2025. The Company 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 nine months ended September 30, 2024.

***Gain on Sale of Real Estate Investments, Net***

The gain on sale of real estate investments of $0.1 million for the nine months ended September 30, 2025 related to the sale of our industrial property located in Endicott, New York. The gain on sale of real estate investments of $3.4 million for the nine months ended September 30, 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).

***Other (Expense) Income***

Other expense was $11.5 million and $11.8 million for the nine months ended September 30, 2025 and 2024, respectively. The decrease was primarily due to $2.4 million of losses on non-designated or ineffective interest rate derivative instruments for the nine months ended September 30, 2024 related to swap agreements that were terminated on December 31, 2024. No such losses were recorded during nine months ended September 30, 2025. The decrease was also due to a decrease in the weighted average fixed rate as set by the respective swap agreements in place from 4.53% at September 30, 2024 to 4.25% at September 30, 2025. These decreases were partially offset by the amortization of off-market interest rate derivatives of $2.9 million for the nine months ended September 30, 2025, which increased interest expense.

**Dividends and Distributions**

***Preferred Dividends***

On February 27, 2025, May 6, 2025 and August 5, 2025, our board of directors declared Series A Preferred Stock dividends payable of $0.8 million for each of the first, second and third quarters of 2025, which were paid on April 15, 2025, July 15, 2025 and October 15, 2025, respectively.

***Common Stock and OP Units Distributions***

We have historically paid distributions on a monthly basis, and we paid our first distribution on August 10, 2016. The distribution rate is determined by the board of directors based on our financial condition and such other factors as the board of directors deems relevant. The board of directors has not pre-established a percentage range of return for distributions to stockholders. We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders other than as necessary to meet REIT qualification requirements.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

Distributions generally are declared during the beginning of a quarter and paid based on a month end record date and a monthly rate per share. The cash distribution rate details are as follows for the distribution periods from January 2025 to December 2025:

---

| | | | |
|:---|:---|:---|:---|
| **Distribution Period** | **Amount Per Share and Unit<br>Per Month** | **Declaration Date** | **Payment Date** |
| **2025:** | | | |
| January 1-31 | $0.09750 | November 4, 2024 | February 25, 2025 |
| February 1-28 | $0.09750 | November 4, 2024 | March 25, 2025 |
| March 1-31 | $0.09750 | November 4, 2024 | April 25, 2025 |
| April 1-30 | $0.09750 | February 27, 2025 | May 15, 2025 |
| May 1-31 | $0.09750 | February 27, 2025 | June 16, 2025 |
| June 1-30 | $0.09750 | February 27, 2025 | July 15, 2025 |
| July 1-31 | $0.09750 | May 6, 2025 | August 15, 2025 |
| August 1-31 | $0.09750 | May 6, 2025 | September 15, 2025 |
| September 1-30 | $0.09750 | May 6, 2025 | October 15, 2025 |
| October 1-31 | $0.09750 | October 7, 2025 | November 14, 2025 |
| November 1-30 | $0.09750 | October 7, 2025 | December 15, 2025 <sup>(1)</sup> |
| December 1-31 | $0.09750 | October 7, 2025 | January 15, 2026 <sup>(1)</sup> |

---

(1)&nbsp;&nbsp;&nbsp;&nbsp;Reflects the expected payment date since the distribution has not been paid as of the filing date of this Quarterly Report on Form 10-Q.

***Preferred Stock Repurchase Program***

On March 4, 2025, the Company's board of directors authorized the Company to repurchase shares of its Series A Preferred Stock up to an aggregate amount not to exceed the aggregate amount of proceeds from sales of the Company's Class C Common Stock during the trailing twelve month period (the "Repurchase Program"). Repurchases under the Repurchase Program may be made through open market purchases, block purchases, privately negotiated transactions or other methods of acquiring shares permitted by applicable law, and the amount and timing of any repurchases will be dependent on various factors, including market conditions and corporate and regulatory considerations. Repurchases under the Repurchase Program may also be made pursuant to a plan adopted under Rule 10b5-1 promulgated under the Exchange Act. The Repurchase Program expires on December 31, 2026, and it may be suspended or discontinued at any time.

From March 4, 2025 through September 30, 2025, the Company repurchased a total of 275,000 shares of its Series A Preferred Stock, representing 13.8% of shares issued, for a total of $6.5 million at an average cost of $23.74 per share.

**Election as a REIT**

We elected to be taxed as a REIT for U.S. federal income tax purposes under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended. We intend to continue to qualify as a REIT. To continue to qualify and maintain status as a REIT, we must meet certain requirements relating to our organization, sources of income, nature of assets, distributions of income to our stockholders and recordkeeping. As a REIT, we generally would not be subject to federal income tax on taxable income that we distribute to our stockholders so long as we distribute at least 90% of our annual taxable income (computed without regard to the distributions paid deduction and excluding net capital gains).

If we fail to maintain our qualification as a REIT in any taxable year, we will be subject to tax, including any applicable alternative minimum tax, on our taxable income at regular corporate rates. We will not be able to deduct distributions paid to our stockholders in any year in which we fail to qualify as a REIT. We also will be disqualified for the four taxable years following the year during which qualification is lost, unless we are entitled to relief under specific statutory provisions. Such an event could materially adversely affect our net income or loss and net cash available for distribution to stockholders. However, we believe that we are organized and operate in such a manner as to continue to qualify for treatment as a REIT for federal income tax purposes. No provision for federal income taxes has been made in our accompanying unaudited condensed consolidated financial statements. We are subject to certain state and local taxes related to the operations of properties in certain locations, which have been provided for in our accompanying unaudited condensed consolidated financial statements.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**Critical Accounting Policies and Estimates**

Our accounting policies have been established to conform with GAAP. The preparation of financial statements in conformity with GAAP requires us to use judgment in the application of accounting policies, including making estimates and assumptions. These judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, it is possible that different accounting policies would have been applied, thus resulting in a different presentation of the financial statements. Additionally, other companies may utilize different estimates that may impact comparability of our results of operations to those of companies in similar businesses. A discussion of the accounting policies that management considers critical in that they involve significant management judgments, assumptions and estimates is included under "*Critical Accounting Policies*" in Part II, Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report. There have been no significant changes to our accounting policies during the three months ended September 30, 2025.

**Commitments and Contingencies**

We may be subject to certain commitments and contingencies with regard to certain transactions (see *Note* 10 to our accompanying unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for discussion of commitments and contingencies).

**Related-Party Transactions and Agreements**

See *Note* 9 to our accompanying unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for details of the various related-party transactions and agreements.

**Subsequent Events**

See *Note* 13 to our accompanying unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for events that occurred subsequent to September 30, 2025 through the filing date of this report.

**Recent Accounting Pronouncements**

See *Note* 2 to our accompanying unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for any recent accounting pronouncements.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**Item 3.&nbsp;&nbsp;&nbsp;&nbsp;Quantitative and Qualitative Disclosure About Market Risk**

Not applicable as we are a smaller reporting company.

**Item 4.&nbsp;&nbsp;&nbsp;&nbsp;Controls and Procedures**

*Evaluation of Disclosure Controls and Procedures*

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms, and that such information is accumulated and communicated to us, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, we recognize that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, as ours are designed to do, and we necessarily were required to apply our judgment in evaluating whether the benefits of the controls and procedures that we adopt outweigh their costs.

As required by Rules 13a-15(b) and 15d-15(b) of the Exchange Act, an evaluation as of September 30, 2025 was conducted under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective.

*Changes in Internal Control Over Financial Reporting*

There were no changes in our internal control over financial reporting identified in connection with the evaluation required by Rule 13a-15(d) that occurred during the quarter ended September 30, 2025, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

**PART II – OTHER INFORMATION**

**Item 1.&nbsp;&nbsp;&nbsp;&nbsp;Legal Proceedings**

None.

**Item 1A.&nbsp;&nbsp;&nbsp;&nbsp;Risk Factors**

There have been no material changes to the risk factors set forth under "*Risk Factors*" in Part I, Item 1A of our Annual Report, filed with the SEC on March 4, 2025.

**Item 2.&nbsp;&nbsp;&nbsp;&nbsp;Unregistered Sales of Equity Securities and Use of Proceeds**

On March 4, 2025, the Company's board of directors authorized the Company to repurchase shares of its Series A Preferred Stock up to an aggregate amount not to exceed the aggregate amount of proceeds from sales of the Company's Class C Common Stock during the trailing twelve month period (the "Repurchase Program"). Repurchases under the Repurchase Program may be made through open market purchases, block purchases, privately negotiated transactions or other methods of acquiring shares permitted by applicable law, and the amount and timing of any repurchases will be dependent on various factors, including market conditions and corporate and regulatory considerations. Repurchases under the Repurchase Program may also be made pursuant to a plan adopted under Rule 10b5-1 promulgated under the Exchange Act. The Repurchase Program expires on December 31, 2026, and it may be suspended or discontinued at any time.

We did not repurchase any Series A Preferred Stock under the Repurchase Program for the three months ended September 30, 2025.

**Item 5.&nbsp;&nbsp;&nbsp;&nbsp;Other Information**

During the three months ended September 30, 2025, none of our directors or officers adopted or terminated a "Rule 10b5-1 trading arrangement" or a "non-Rule 10b5-1 trading arrangement," as each term is defined in Item 408(a) of Regulation S-K.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**Item 6.&nbsp;&nbsp;&nbsp;&nbsp;Exhibits**

The exhibits listed on the Exhibit Index below are included herewith or incorporated herein by reference.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**EXHIBIT INDEX**

The following exhibits are included, or incorporated by reference, in this Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2025 (and are numbered in accordance with Item 601 of Regulation S-K)

---

| | |
|:---|:---|
| **Exhibit** | **Description** |
| 3.1 | <u>[Articles of Amendment and Restatement of Modiv Inc. (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K (File No. 000-55776) filed with the Securities and Exchange Commission on July 8, 2021)](https://www.sec.gov/Archives/edgar/data/1645873/000164587321000149/modivreit-20210707xarticle.htm#i8fc1218534d44b89b8d13e53ddc29785_57)</u> |
| 3.2 | <u>[Articles of Amendment to the Articles of Amendment and Restatement of Modiv Inc. changing its name to Modiv Industrial, Inc. (incorporated by reference to Exhibit 3.4 to our Quarterly Report on Form 10-Q (File No. 001-40814) filed with the Securities and Exchange Commission on August 14, 2023](https://www.sec.gov/Archives/edgar/data/1645873/000164587323000168/modivreit-20230630xexh34xc.htm)</u> |
| 3.3 | <u>[Second Amended and Restated Bylaws of Modiv Inc., adopted on March 9, 2023 (incorporated by reference to Exhibit 3.2 to our Annual Report on Form 10-K (File No. 001-40814) filed with the Securities and Exchange Commission on March 13, 2023)](https://www.sec.gov/Archives/edgar/data/1645873/000164587323000046/modivreit-2022x1231xex32se.htm)</u> |
| 3.4 | <u>[Articles Supplementary designating 7.375% Series A Cumulative Redeemable Perpetual Preferred Stock, $0.001 par value per share (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K (File No. 001-40814) filed with the Securities and Exchange Commission on September 17, 2021)](https://www.sec.gov/Archives/edgar/data/1645873/000114036121031582/brhc10029036_ex3-1.htm)</u> |
| 4.1 | <u>[Second Amended and Restated Distribution Reinvestment Plan (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K (File No. 001-40814) filed with the Securities and Exchange Commission on February 15, 2022)](https://www.sec.gov/Archives/edgar/data/1645873/000114036122005603/ny20001399x11_ex4-1.htm)</u> |
| 31.1\* | <u>[Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](modivreit-livexex311.htm)</u> |
| 31.2\* | <u>[Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](modivreit-livexex312.htm)</u> |
| 32.1\*\* | <u>[Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C., Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002](modivreit-livexex321.htm)</u> |
| 101.INS\* | XBRL INSTANCE DOCUMENT |
| 101.SCH\* | XBRL TAXONOMY EXTENSION SCHEMA DOCUMENT |
| 101.CAL\* | XBRL TAXONOMY EXTENSION CALCULATION LINKBASE |
| 101.DEF\* | XBRL TAXONOMY EXTENSION DEFINITION LINKBASE |
| 101.LAB\* | XBRL TAXONOMY EXTENSION LABELS LINKBASE |
| 101.PRE\* | XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE |
| 104\* | COVER PAGE INTERACTIVE DATA FILE (FORMATTED AS INLINE XBRL AND CONTAINED IN EXHIBIT 101) |

---

\*&nbsp;&nbsp;&nbsp;&nbsp;Filed herewith.

\*\*&nbsp;&nbsp;&nbsp;&nbsp;Furnished herewith. In accordance with Item 601(b)(32) of Regulation S-K, this Exhibit is not deemed "filed" for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section. Such certifications will not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except to the extent that the registrant specifically incorporates it by reference.

------

<u>[**Table of Contents**](#i982b04451b0f4007b8ea8983f086194c_7)</u>

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Quarterly Report on Form 10-Q to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | |
|:---|:---|
| **Modiv Industrial, Inc.** | **Modiv Industrial, Inc.** |
| *(Registrant)* | *(Registrant)* |
| By: | /s/ AARON S. HALFACRE |
|  | Aaron S. Halfacre |
|  | Chief Executive Officer (principal executive officer) |
| By: | /s/ RAYMOND J. PACINI |
|  | Raymond J. Pacini |
|  | Chief Financial Officer (principal financial officer) |

---

Date: November 14, 2025

## Exhibit 31.1

**EXHIBIT 31.1**

**CERTIFICATIONS OF PRINCIPAL EXECUTIVE OFFICER**

**PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I,&nbsp;&nbsp;&nbsp;&nbsp;Aaron S. Halfacre, certify that:

1.&nbsp;&nbsp;&nbsp;&nbsp;I have reviewed this Quarterly Report on Form 10-Q of Modiv Industrial, Inc. (the "Company");

2.&nbsp;&nbsp;&nbsp;&nbsp;Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.&nbsp;&nbsp;&nbsp;&nbsp;Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.&nbsp;&nbsp;&nbsp;&nbsp;The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)&nbsp;&nbsp;&nbsp;&nbsp;Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)&nbsp;&nbsp;&nbsp;&nbsp;Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c)&nbsp;&nbsp;&nbsp;&nbsp;Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d)&nbsp;&nbsp;&nbsp;&nbsp;Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.&nbsp;&nbsp;&nbsp;&nbsp;The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)&nbsp;&nbsp;&nbsp;&nbsp;All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)&nbsp;&nbsp;&nbsp;&nbsp;Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | | |
|:---|:---|:---|
| Date: November 14, 2025 | /s/ AARON S. HALFACRE | /s/ AARON S. HALFACRE |
| | Name: | Aaron S. Halfacre |
| | Title: | Chief Executive Officer |
| | | (Principal Executive Officer) |

---

## Exhibit 31.2

**EXHIBIT 31.2**

**CERTIFICATIONS OF PRINCIPAL FINANCIAL OFFICER**

**PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I,&nbsp;&nbsp;&nbsp;&nbsp;Raymond J. Pacini, certify that:

1.&nbsp;&nbsp;&nbsp;&nbsp;I have reviewed this Quarterly Report on Form 10-Q of Modiv Industrial, Inc. (the "Company");

2.&nbsp;&nbsp;&nbsp;&nbsp;Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.&nbsp;&nbsp;&nbsp;&nbsp;Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.&nbsp;&nbsp;&nbsp;&nbsp;The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)&nbsp;&nbsp;&nbsp;&nbsp;Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)&nbsp;&nbsp;&nbsp;&nbsp;Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c)&nbsp;&nbsp;&nbsp;&nbsp;Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d)&nbsp;&nbsp;&nbsp;&nbsp;Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.&nbsp;&nbsp;&nbsp;&nbsp;The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)&nbsp;&nbsp;&nbsp;&nbsp;All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and&nbsp;&nbsp;&nbsp;&nbsp;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)&nbsp;&nbsp;&nbsp;&nbsp;Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | | |
|:---|:---|:---|
| Date: November 14, 2025 | /s/ RAYMOND J. PACINI | /s/ RAYMOND J. PACINI |
| | Name: | Raymond J. Pacini |
| | Title: | Chief Financial Officer |
| | | (Principal Financial Officer) |

---

## Exhibit 32.1

**EXHIBIT 32.1**

**CERTIFICATIONS OF PRINCIPAL EXECUTIVE OFFICER AND PRINCIPAL FINANCIAL OFFICER**

**PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

**(18 U.S.C. § 1350)**

Each of the undersigned officers of Modiv Industrial, Inc. (the "Company") hereby certifies, for purposes of Section 1350 of Chapter 63 of Title 18 of the United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to his knowledge:

(i)&nbsp;&nbsp;&nbsp;&nbsp;the accompanying Quarterly Report on Form 10-Q of the Company for the quarter ended September 30, 2025 (the "Report") fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended, and

(ii)&nbsp;&nbsp;&nbsp;&nbsp;the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| | | |
|:---|:---|:---|
| | /s/ AARON S. HALFACRE | /s/ AARON S. HALFACRE |
| | Name: | Aaron S. Halfacre |
| | Title: | Chief Executive Officer |
| | | (Principal Executive Officer) |
| | /s/ RAYMOND J. PACINI | /s/ RAYMOND J. PACINI |
| | Name: | Raymond J. Pacini |
| Date: November 14, 2025 | Title: | Chief Financial Officer |
|  |  | (Principal Financial Officer) |

---

The foregoing certification is being furnished with the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2025 pursuant to 18 U.S.C. § 1350. It is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and it is not to be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing, except to the extent the Company specifically incorporates this certification by reference.

<br>