OHIO PROPERTIES
COMBINED STATEMENTS OF REVENUES AND
CERTAIN OPERATING EXPENSES
FOR THE THREE MONTHS ENDED
MARCH 31, 2025 (UNAUDITED) AND
THE YEAR ENDED DECEMBER 31, 2024 (AUDITED)
Exhibit 99.1
OHIO PROPERTIES
COMBINED STATEMENTS OF REVENUES AND
CERTAIN OPERATING EXPENSES
FOR THE THREE MONTHS ENDED
MARCH 31, 2025 (UNAUDITED) AND
THE YEAR ENDED DECEMBER 31, 2024 (AUDITED)
OHIO PROPERTIES
Table of Contents
March 31, 2025 (Unaudited) and December 31, 2024 (Audited)
|
Page |
Independent Auditor's Report |
1 - 2 |
Combined Financial Statements: |
|
Combined Statements of Revenues and Certain Operating Expenses |
3 |
Notes to Combined Statements of Revenues and Certain Operating Expenses
|
4 - 5 |
|
|
INDEPENDENT AUDITOR'S REPORT
To the Board of Directors
Plymouth Industrial REIT, Inc.
Opinion
We have audited the accompanying combined statement of revenues and certain operating expenses of the Ohio Properties (the Properties) for the year ended December 31, 2024, and the related notes to the combined financial statement.
In our opinion, the accompanying combined financial statement presents fairly, in all material respects, the revenues and certain operating expenses of the Properties for the year ended December 31, 2024, in accordance with the basis of accounting described in Note 2.
Basis for Opinion
We conducted our audit in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Combined Financial Statement section of our report. We are required to be independent of the Properties and to meet our other ethical responsibilities, in accordance with relevant ethical requirements relating to our audit. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Emphasis of Matter – Basis of Accounting
We draw attention to Note 2 to the accompanying combined financial statement, which describes that the combined statement of revenues and certain operating expenses of the properties were prepared for the purpose of complying with the rules of the Securities and Exchange Commission (for the inclusion on the Form 8-K/A of Plymouth Industrial REIT, Inc.) and is not intended to be a complete presentation of the Properties’ revenues and certain operating expenses. Our opinion has not been modified with respect to this matter.
Responsibilities of Management for the Combined Financial Statement
Management is responsible for the preparation and fair presentation of the combined financial statement in accordance with the basis of accounting described in Note 2, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the combined financial statement that is free from material misstatement, whether due to fraud or error.
In preparing the combined financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Properties’ ability to continue as a going concern within one year after the date that the combined financial statement is available to be issued.
Page 1
Auditor's Responsibilities for the Audit of the Combined Financial Statement
Our objectives are to obtain reasonable assurance about whether the combined financial statement as a whole is free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the combined financial statement.
In performing an audit in accordance with GAAS, we:
Exercise professional judgment and maintain professional skepticism throughout the audit.
Identify and assess the risks of material misstatement of the combined financial statement, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the combined financial statement.
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Properties’ internal control. Accordingly, no such opinion is expressed.
Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the combined financial statement.
Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Properties’ ability to continue as a going concern for a reasonable period of time.
We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control–related matters that we identified during the audit.
/s/ Frazier & Deeter, LLC
Atlanta, Georgia
August 25, 2025
Page 2
OHIO PROPERTIES
Combined Statements of Revenues and Certain Operating Expenses
|
|
Three Months Ended |
|
|
Year Ended |
|
||
|
|
March 31, 2025 |
|
|
December 31, 2024 |
|
||
|
|
(Unaudited) |
|
|
(Audited) |
|
||
Revenues: |
|
|
|
|
|
|
||
Rent |
|
$ |
3,120,098 |
|
|
$ |
11,797,192 |
|
Tenant reimbursements |
|
|
1,395,708 |
|
|
|
5,630,556 |
|
Other income |
|
|
- |
|
|
|
134,618 |
|
Total revenues |
|
|
4,515,806 |
|
|
|
17,562,366 |
|
|
|
|
|
|
|
|
||
Certain operating expenses: |
|
|
|
|
|
|
||
Real estate taxes |
|
|
606,137 |
|
|
|
2,429,470 |
|
Property management fees |
|
|
224,478 |
|
|
|
880,574 |
|
Repairs and maintenance |
|
|
124,294 |
|
|
|
645,359 |
|
Insurance |
|
|
121,925 |
|
|
|
499,794 |
|
Utilities |
|
|
114,005 |
|
|
|
489,832 |
|
Other operating expenses |
|
|
209,054 |
|
|
|
538,989 |
|
Selling, general and administrative |
|
|
94,847 |
|
|
|
328,659 |
|
Total certain operating expenses |
|
|
1,494,740 |
|
|
|
5,812,677 |
|
|
|
|
|
|
|
|
||
Revenues in excess of certain operating expenses |
|
$ |
3,021,066 |
|
|
$ |
11,749,689 |
|
The accompanying notes are an integral part of the combined statements of revenues and certain operating expenses
Page 3
OHIO PROPERTIES
Notes to Combined Statements of Revenues and Certain Operating Expenses
For the Three Months Ended March 31, 2025 (Unaudited) and
the Year Ended December 31, 2024 (Audited)
Note 1 - Description of real estate property acquired:
On June 18, 2025, Plymouth Industrial REIT, Inc. ("Plymouth" or the "Company") acquired a 21-building portfolio of industrial properties located across Columbus, Ohio, Cleveland, Ohio and Cincinnati, Ohio (collectively, the "Ohio Properties") from an unrelated third party. The Ohio Properties total approximately 2.0 million square feet of rentable space. Total consideration for the acquisition was approximately $193.0 million, net of acquisition costs.
Note 2 - Basis of accounting:
The accompanying combined statements of revenues and certain operating expenses are presented in conformity with accounting principles generally accepted in the United States of America and in accordance with the provisions of Article 3-14 of Regulation S-X promulgated by the U.S. Securities and Exchange Commission (the "SEC"), which requires certain information with respect to real estate operations be included with certain filings with the SEC. Accordingly, the statements exclude certain historical income and expenses that are not comparable to the proposed future operations of the Ohio Properties such as certain ancillary income, amortization, depreciation, interest, corporate expenses, and federal and state income taxes. Therefore, the statements will not be comparable to the combined statements of operations of the Ohio Properties after its acquisition by Plymouth and are not intended to be a complete representation of the Ohio Properties' combined revenues and expenses.
Note 3 - Significant accounting policies:
Revenues
Revenues are comprised primarily of rent (including amortization of deferred rent), tenant reimbursements (recoveries) and other ancillary revenue. As a lessor, the Company has retained substantially all the risks and benefits of ownership of the Ohio Properties and accounts for its leases with its tenants as operating leases. Income on leases, which includes scheduled increases in rental rates during the lease term and/or abated rent payments for various periods following the tenant's lease commencement date, is recognized on a straight-line basis over the terms of the respective leases when collectability is reasonably assured. A deferred rent receivable is recognized, representing the excess of rental revenue recognized on a straight-line basis over cash received pursuant to the applicable lease provisions, net of amounts that may become uncollectible in the future. The adjustment to this receivable is reflected in the "Rent" line item in the combined statements of revenues and certain operating expenses.
The Ohio Properties' leases generally provide for the reimbursement of operating expenses, or in certain cases increases in operating expenses above a base year amount, payable to the Ohio Properties in equal installments throughout the year based on estimated operating expenses, and are recorded as revenue. Any differences between the estimated operating expenses and actual amounts incurred are adjusted at year end. No significant adjustments were required as of March 31, 2025 (unaudited) or December 31, 2024.
Use of estimates
The preparation of the combined statements of revenues and certain operating expenses in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts and disclosure of combined revenues and certain operating expenses during the reporting periods. Actual results could differ from those estimates.
Subsequent events
Subsequent events have been evaluated through August 25, 2025, the date the accompanying combined statements of revenues and certain operating expenses were available to be issued.
Page 4
OHIO PROPERTIES
Notes to Combined Statements of Revenues and Certain Operating Expenses - Continued
For the Three Months Ended March 31, 2025 (Unaudited) and
the Year Ended December 31, 2024 (Audited)
Note 4- Future minimum rental commitments:
Future minimum rental revenue for non-cancelable operating leases (base rents) excluding tenant reimbursements of operating expenses as of December 31, 2024, are as follows:
2025 |
$ |
12,700,778 |
|
2026 |
|
11,141,742 |
|
2027 |
|
8,719,385 |
|
2028 |
|
7,142,879 |
|
2029 |
|
5,508,464 |
|
Thereafter |
|
3,859,038 |
|
Total |
$ |
49,072,286 |
|
Note 5 - Interim unaudited financial information:
The combined statement of revenues and certain operating expenses for the three months ended March 31, 2025 is unaudited; however, in the opinion of management, all adjustments (consisting solely of normal, recurring adjustments) necessary for the fair statement of the combined financial statement for the interim period have been included. The results of the interim period are not necessarily indicative of the results to be obtained for a full fiscal year.
Page 5