Filed Pursuant to Rule 424(b)(3)
Registration No. 333-274666
PROSPECTUS SUPPLEMENT NO. 6
(To Prospectus dated April 12, 2024)
Mobile Infrastructure Corporation
Up to 37,156,865 Shares of Common Stock
Warrants to Purchase 2,553,192 Shares of Common Stock
This prospectus supplement is being filed to update and supplement the information contained in the prospectus, dated April 12, 2024 (the “Prospectus”) with certain information contained in Exhibit 99.1 relating to Item 2.02 in our Current Report on Form 8-K, furnished to the Securities and Exchange Commission (the “SEC”) on August 13, 2024 (the “Current Report”). The information from Exhibit 99.1 included in the Prospectus is limited to: the headings “Second Quarter Highlights” and the bullets appearing directly thereunder, “Financial Results” and the paragraphs appearing directly thereunder; and “Discussion and Reconciliation of Non-GAAP Measures” and the paragraphs appearing directly thereunder, including the explanations of our non-GAAP financial measures; and the financial tables presenting the preliminary, unaudited consolidated balance sheets, consolidated statements of operations and non-GAAP financial measures and reconciliation to GAAP results. No other information included in Exhibit 99.1 or in the Current Report furnished with the SEC on August 13, 2024, is included in the Prospectus. Accordingly, we have attached the Current Report to this prospectus supplement.
The Prospectus and this prospectus supplement relate to the offer and sale from time to time by the selling securityholders named in the Prospectus or their permitted transferees of
| (A) | up to 37,156,865 shares of our common stock, par value $0.0001 per share (the “Common Stock”), consisting of: |
| (i) | 3,937,246 shares of Common Stock issued as merger consideration to Color Up (as defined in the Prospectus) in connection with the consummation of the Merger (as defined in the Prospectus) based upon an implied equity consideration value of $10.00 per share; in 2021, Color Up purchased 2,624,831 shares of Legacy MIC Common Stock (as defined in the Prospectus) at a price per share of $11.75, which shares were exchanged in the Merger for the 3,937,246 shares of Common Stock for an effective price per share of approximately $7.83; | |
| (ii) | up to 2,553,192 shares of Common Stock issuable upon the exercise of a warrant to purchase Common Stock (the “Warrants”) at an exercise price of $7.83 per share, which was initially the Legacy MIC Warrant (as defined in the Prospectus); | |
| (iii) | 907,000 shares of Common Stock issued upon the conversion of Class A ordinary shares, par value $0.0001 per share, of Fifth Wall Acquisition Corp. III, a Cayman Islands exempted company (“FWAC”), in connection with the Domestication (as defined in the Prospectus) that were originally purchased by Fifth Wall Acquisition Sponsor III LLC, a Cayman Islands limited liability company (“Sponsor”), in a private placement, which occurred simultaneously with the initial public offering of FWAC, at $10.00 per share for an aggregate purchase price of $9,070,000; | |
| (iv) | 2,020,000 shares of Common Stock issued upon the conversion of Class B ordinary shares, par value $0.0001 per share, of FWAC, in connection with the Domestication, originally purchased by the Sponsor for approximately $0.003 per share, comprised of (a) 1,900,000 shares of Common Stock held by the Sponsor and (b) 120,000 shares of Common Stock transferred by the Sponsor to four former directors of FWAC; | |
| (v) | 13,787,462 shares of Common Stock issued upon the conversion of 46,000 shares of our Series 2 Convertible Preferred Stock, par value $0.0001 per share, purchased by the Preferred PIPE Investors for $1,000 per share for an aggregate purchase price of $46,000,000, inclusive of 1,253,404 shares of Common Stock issued to the Preferred PIPE Investors upon the conversion of Dividends, resulting in an effective purchase price of approximately $3.34 per share; and | |
| (vi) | up to 13,951,965 shares of Common Stock issuable in the event of our election to issue shares of Common Stock in lieu of cash payments upon redemption of Common Units (as defined in the Prospectus); and |
| (B) | the Warrants. |
This prospectus supplement updates and supplements the information in the Prospectus and is not complete without, and may not be delivered or utilized except in combination with, the Prospectus, including any amendments or supplements thereto. This prospectus supplement is qualified by reference to the Prospectus, including any amendments or supplements thereto, except to the extent that the information in this prospectus supplement updates and supersedes the information contained therein.
Our Common Stock is listed on the NYSE American LLC under the symbol “BEEP.” On August 12, 2024, the closing price of our Common Stock was $2.69. The Warrants will not be listed for trading.
We are an “emerging growth company” as defined in Section 2(a) of the Securities Act of 1933, as amended, and are subject to reduced public company reporting requirements. The Prospectus and this prospectus supplement comply with the requirements that apply to an issuer that is an emerging growth company.
See the section titled “Risk Factors” beginning on page 9 of the Prospectus to read about factors you should consider before buying our securities.
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of the securities to be issued under the Prospectus or determined if the Prospectus or this prospectus supplement is truthful or complete. Any representation to the contrary is a criminal offense.
The date of this prospectus supplement is August 13, 2024.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 13, 2024
MOBILE INFRASTRUCTURE CORPORATION
(Exact name of registrant as specified in its charter)
| Maryland | 001-40415 | 98-1583957 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS
Employer Identification No.) |
30 W. 4th Street Cincinnati, Ohio |
45202 | |
| (Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: (513) 834-5110
Not applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
| Common Stock, $0.0001 par value per share | BEEP | NYSE American LLC |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☒
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On August 13, 2024, Mobile Infrastructure Corporation (the “Company”) issued a press release (the “Earnings Press Release”) regarding the Company’s financial results for its first fiscal quarter ended June 30, 2024. A copy of the Earnings Press Release is furnished hereto as Exhibit 99.1.
The information contained in this Item 2.02 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit Number |
Description | |
| 99.1 | Earnings Press Release, dated August 13, 2024 | |
| 104 | Cover Page Interactive Data file (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| MOBILE INFRASTRUCTURE CORPORATION | ||
| Date: August 13, 2024 | By: | /s/ Stephanie Hogue |
| Name: | Stephanie Hogue | |
| Title: | President | |
Mobile Infrastructure Reports Second Quarter 2024 Financial Results
—Net Asset Value Calculation of $7.25 Per Share as of Second Quarter-End—
—Re-affirms Full Year 2024 Guidance for Strong Year-on-Year Growth—
—Continued to Achieve Year-on-Year Progress Across Key Operating and Financial Metrics—
—Conversion to Management Contracts Yielding Utilization and Cost Benefits—
—Conference Call Will be Held Today at 4:30 PM ET—
CINCINNATI—(BUSINESSWIRE)—Mobile Infrastructure Corporation (NYSE American: BEEP), (“Mobile”, “Mobile Infrastructure” or the “Company”), owners of a diversified portfolio of parking assets throughout the United States, today reported results for the second quarter ended June 30, 2024.
Commenting on the results, Manuel Chavez III, Chief Executive Officer, said “This was another quarter of positive operating and financial performance for our company. We continued to make progress on several near-term objectives, while positioning the company to benefit from longer-term secular growth trends in our markets.
“By converting the majority of our asset portfolio to managed service contracts from leases, we now have greater access to data that we are leveraging to maximize utilization. Additionally, this conversion has provided us with increased control over asset-level expenses, enabling more efficient resource allocation and operations. These factors helped drive a 14% increase in Net Operating Income in the second quarter and should continue to benefit us in the seasonally stronger second half of this year.
“We are positioning Mobile Infrastructure to take full advantage of secular growth trends underway in our markets that should begin to benefit our results in 2025. The most noteworthy is the conversion of downtown office space to residential rentals in many of the cities in which we operate, and the pace of these conversions has accelerated since the beginning of this year. Parking needs associated with this demographic shift will increase substantially, and we already are engaged with several developers in our markets to determine pricing and access. Also, we are seeing early signs of increased “return to office” mandates in several of our markets, which also will strengthen our utilization of downtown assets over time.
Second Quarter Highlights
| ● | Total revenue was $9.3 million as compared to $7.2 million in the prior-year period. | |
| ● | Net loss was $2.5 million as compared to $3.7 million in the prior-year period. | |
| ● | NOI* was $5.6 million as compared to $4.9 million in the prior-year period. | |
| ● | Adjusted EBITDA* was $4.2 million as compared to $3.6 million in the prior-year period. |
*An explanation and reconciliation of non-GAAP financial measures are presented later in this press release.
30 West 4th Street, Cincinnati, OH, Phone: 212-509-4000
| Second Quarter 2024 Financial Results |
| Page 2 |
Financial Results
Total revenue of $9.3 million during the second quarter of 2024 increased by 28.4% from $7.2 million in the prior-year quarter. Total property taxes and operating expenses for the second quarter of 2024 were $3.6 million, as compared to $2.3 million during the same period in 2023.
General and administrative expenses for the second quarter of 2024 of $2.9 million reflected $1.6 million of non-cash compensation, compared to general and administrative expenses for the second quarter of 2023 of $2.4 million, which reflected $1.4 million of non-cash compensation.
Interest expense for the second quarter of 2024 was $3.1 million, as compared to $3.7 million during the second quarter of 2023.
Net loss was $2.5 million, compared with $3.7 million in the comparable prior-year period.
Net Operating Income (“NOI”), defined by the Company as total revenues less property taxes and operating expenses, was $5.6 million for the second quarter of 2024, representing a 14.1% increase from the second quarter of 2023.
Adjusted EBITDA was $4.2 million for the second quarter of 2024, representing a 16.3% increase over the same year-ago period.
As of June 30, 2024, the Company had $13.3 million in cash, cash equivalents and restricted cash. As of June 30, 2024, total debt outstanding, including outstanding borrowings on the credit facility and notes payable, was $191.5 million, compared to total debt outstanding of $192.9 million as of December 31, 2023.
Summary and Outlook**
“We are pleased with the initial success of our active asset management strategy, which has enabled us to drive considerable growth amid challenging business conditions. First half results have put us on track to achieve our full year 2024 guidance of revenue of $38 million to $40 million and Net Operating Income of $22.5 million to $23.25 million.
“This quarter, we have disclosed a financial metric to provide analysts and investors with further data to evaluate our progress. Net Asset Value per share provides an indication of the underlying value of our assets. We estimate our NAV at $7.25 per share by using a trailing 12-month Net Operating Income at a market capitalization rate, based on national industry cap rates and BEEP’s divestiture history, and adjusted for outstanding debt, cash and preferred equity on the balance sheet. We hope that this addition will serve to assist investors in valuing our shares.
“Longer-term, we continue to position Mobile Infrastructure for accelerated growth through a combination of organic initiatives and acquisition growth. While our pipeline of potential opportunities continues to grow, we will abstain from acquisitions until more favorable financial market conditions are realized,” Mr. Chavez concluded.
**The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. Please see Discussion and Reconciliation of Non-GAAP Measures later in this press release for further discussion. Additional information regarding the Company’s Net Asset Value per share is presented later in this press release.
| Second Quarter 2024 Financial Results |
| Page 3 |
Second Quarter 2024 Conference Call and Webcast Information
Mobile will hold a conference call to discuss its second quarter 2024 results on Tuesday, August 13, 2024, at 4:30 p.m. ET. To participate on the day of the call, dial 1-866-652-5200, or internationally 1-412-317-6060, approximately ten minutes before the call and tell the operator you wish to join the Mobile Infrastructure Conference Call.
A live webcast of the conference call will be available in the Investor Relations section of the Mobile Infrastructure website at 2Q24 Earnings Webcast. For those who are unable to listen to the live broadcast, an archived webcast will be available approximately two hours after the conclusion of the call, through November 13, 2024, on the Investor Relations website under “IR Calendar” under “News & Events”.
Forward-Looking Statements
Certain statements contained in this press release are forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995. All statements included in this press release that are not historical facts (including any statements concerning our net operating income and revenue projections, our assessment of various trends impacting our economic performance, the effects of implementation of strategic model changes, other plans and objectives of management for future operations or economic performance, or assumptions or forecasts related thereto) are forward-looking statements. Forward-looking statements are typically identified by the use of terms such as “may,” “should,” “expect,” “could,” “intend,” “plan,” “anticipate,” “estimate,” “believe,” “continue,” “predict,” “potential” or the negative of such terms and other comparable terminology.
The forward-looking statements included herein are based upon the Company’s current expectations, plans, estimates, assumptions and beliefs, which involve numerous risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond the Company’s control. Although the Company believes that the expectations reflected in such forward-looking statements are based on reasonable assumptions, the actual results and performance could differ materially from those set forth in the forward-looking statements. Factors which could have a material adverse effect on operations and future prospects include, but are not limited to the fact that we previously incurred and may continue to incur losses, we may be unable to achieve our investment strategy or increase the value of our portfolio, our parking facilities face intense competition, which may adversely affect our revenues, we may not be able to access financing sources on attractive terms, or at all, which could adversely affect our ability to execute our business plan, and other risks and uncertainties discussed in the section titled “Risk Factors” of our final prospectus, filed with the Securities and Exchange Commission (the “SEC”) pursuant to Rule 424(b) under the Securities Act of 1933 on April 12, 2024, in connection with our registration statement on Form S-11 and subsequent filings the Company makes with the SEC from time to time, particularly under the sections titled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” including the Company’s Annual Report on Form 10-K, filed with the SEC on March 22, 2024 and Quarterly Reports on Form 10-Q.
Any of the assumptions underlying the forward-looking statements included herein could be inaccurate, and undue reliance should not be placed upon any forward-looking statements included herein. All forward-looking statements are made as of the date of this press release, and the risk that actual results will differ materially from the expectations expressed herein will increase with the passage of time. Except as otherwise required by the federal securities laws, the Company undertakes no obligation to publicly update or revise any forward-looking statements made after the date of this press release, whether as a result of new information, future events, changed circumstances or any other reason. In light of the significant uncertainties inherent in the forward-looking statements included in this press release, the inclusion of such forward-looking statements should not be regarded as a representation by us or any other person that the objectives and plans set forth in this press release will be achieved.
About Mobile Infrastructure Corporation
Mobile Infrastructure Corporation is a Maryland corporation. The Company owns a diversified portfolio of parking assets primarily located in the Midwest and Southwest. As of June 30, 2024, the Company owned 42 parking facilities in 21 separate markets throughout the United States, with a total of 15,400 parking spaces and approximately 5.2 million square feet. The Company also owns approximately 0.2 million square feet of retail/commercial space adjacent to its parking facilities. Learn more at www.mobileit.com.
Mobile Contact
David Gold
Lynn
Morgen
[email protected]
(212) 750-5800
| Second Quarter 2024 Financial Results |
| Page 4 |
MOBILE INFRASTRUCTURE CORPORATION
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share amounts)
As of | As of December 31, 2023 | |||||||
| (unaudited) | ||||||||
| ASSETS | ||||||||
| Investments in real estate | ||||||||
| Land and improvements | $ | 160,235 | $ | 161,291 | ||||
| Buildings and improvements | 259,604 | 260,966 | ||||||
| Construction in progress | 57 | 273 | ||||||
| Intangible assets | 10,256 | 10,187 | ||||||
| 430,152 | 432,717 | |||||||
| Accumulated depreciation and amortization | (34,001 | ) | (29,838 | ) | ||||
| Total investments in real estate, net | 396,151 | 402,879 | ||||||
| Cash | 8,690 | 11,134 | ||||||
| Cash – restricted | 4,624 | 5,577 | ||||||
| Accounts receivable, net | 3,674 | 2,269 | ||||||
| Note receivable | 3,120 | — | ||||||
| Other assets | 853 | 1,378 | ||||||
| Total assets | $ | 417,112 | $ | 423,237 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities | ||||||||
| Notes payable, net | $ | 132,920 | $ | 134,380 | ||||
| Revolving credit facility, net | 58,579 | 58,523 | ||||||
| Accounts payable and accrued expenses | 11,768 | 14,666 | ||||||
| Accrued preferred distributions | 9,864 | 10,464 | ||||||
| Earn-Out Liability | 815 | 1,779 | ||||||
| Due to related parties | 452 | 470 | ||||||
| Total liabilities | 214,398 | 220,282 | ||||||
| Equity | ||||||||
| Mobile Infrastructure Corporation Stockholders’ Equity | ||||||||
| Preferred stock Series A, $0.0001 par value, 50,000 shares authorized, 2,281 and 2,812 shares issued and outstanding, with a stated liquidation value of $2,281,000 and $2,812,000 as of June 30, 2024 and December 31, 2023, respectively | — | — | ||||||
| Preferred stock Series 1, $0.0001 par value, 97,000 shares authorized, 31,501 and 36,677 shares issued and outstanding, with a stated liquidation value of $31,501,000 and $36,677,000 as of June 30, 2024 and December 31, 2023, respectively | — | — | ||||||
| Preferred stock Series 2, $0.0001 par value, 60,000 shares authorized, 46,000 issued and converted (stated liquidation value of zero as of June 30, 2024 and December 31, 2023) | — | — | ||||||
| Common stock, $0.0001 par value, 500,000,000 shares authorized, 29,763,475 and 27,858,539 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively | 2 | 2 | ||||||
| Warrants issued and outstanding – 2,553,192 warrants as of June 30, 2024 and December 31, 2023 | 3,319 | 3,319 | ||||||
| Additional paid-in capital | 241,812 | 240,357 | ||||||
| Accumulated deficit | (137,746 | ) | (134,291 | ) | ||||
| Total Mobile Infrastructure Corporation Stockholders’ Equity | 107,387 | 109,387 | ||||||
| Non-controlling interest | 95,327 | 93,568 | ||||||
| Total equity | 202,714 | 202,955 | ||||||
| Total liabilities and equity | $ | 417,112 | $ | 423,237 | ||||
| Second Quarter 2024 Financial Results |
| Page 5 |
MOBILE INFRASTRUCTURE CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share amounts, unaudited)
For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Revenues | ||||||||||||||||
| Managed property revenue | $ | 7,226 | $ | — | $ | 12,727 | $ | — | ||||||||
| Base rent income | 1,523 | 1,951 | 3,166 | 4,031 | ||||||||||||
| Percentage rental income | 517 | 5,263 | 2,200 | 10,286 | ||||||||||||
| Total revenues | 9,266 | 7,214 | 18,093 | 14,317 | ||||||||||||
| Operating expenses | ||||||||||||||||
| Property taxes | 1,809 | 1,742 | 3,713 | 3,498 | ||||||||||||
| Property operating expense | 1,824 | 533 | 3,345 | 1,051 | ||||||||||||
| Depreciation and amortization | 2,096 | 2,130 | 4,189 | 4,256 | ||||||||||||
| General and administrative | 2,909 | 2,444 | 5,926 | 5,063 | ||||||||||||
| Professional fees | 260 | 327 | 949 | 795 | ||||||||||||
| Organizational, offering and other costs | — | 84 | — | 117 | ||||||||||||
| Impairment | — | — | 157 | — | ||||||||||||
| Total expenses | 8,898 | 7,260 | 18,279 | 14,780 | ||||||||||||
| Other | ||||||||||||||||
| Interest expense | (3,087 | ) | (3,676 | ) | (6,066 | ) | (7,276 | ) | ||||||||
| (Loss) Gain on sale of real estate | — | — | (42 | ) | 660 | |||||||||||
| Other (expense) income, net | (60 | ) | 15 | (128 | ) | 30 | ||||||||||
| Change in fair value of Earn-Out liability | 310 | — | 964 | — | ||||||||||||
| Total other expense | (2,837 | ) | (3,661 | ) | (5,272 | ) | (6,586 | ) | ||||||||
| Net loss | (2,469 | ) | (3,707 | ) | (5,458 | ) | (7,049 | ) | ||||||||
| Net loss attributable to non-controlling interest | (1,112 | ) | (1,989 | ) | (2,003 | ) | (3,784 | ) | ||||||||
| Net loss attributable to Mobile Infrastructure Corporation’s stockholders | $ | (1,357 | ) | $ | (1,718 | ) | $ | (3,455 | ) | $ | (3,265 | ) | ||||
| Preferred stock distributions declared - Series A | (34 | ) | (54 | ) | (71 | ) | (108 | ) | ||||||||
| Preferred stock distributions declared - Series 1 | (452 | ) | (696 | ) | (943 | ) | (1,392 | ) | ||||||||
| Net loss attributable to Mobile Infrastructure Corporation’s common stockholders | $ | (1,843 | ) | $ | (2,468 | ) | $ | (4,469 | ) | $ | (4,765 | ) | ||||
| Basic and diluted loss per weighted average common share: | ||||||||||||||||
| Net loss per share attributable to Mobile Infrastructure Corporation’s common stockholders - basic and diluted | $ | (0.06 | ) | $ | (0.19 | ) | $ | (0.16 | ) | $ | (0.36 | ) | ||||
| Weighted average common shares outstanding, basic and diluted | 29,225,378 | 13,089,848 | 28,731,365 | 13,089,848 | ||||||||||||
| Second Quarter 2024 Financial Results |
| Page 6 |
Discussion and Reconciliation of Non-GAAP Measures
Net Operating Income
Net Operating Income (“NOI”) is presented as a supplemental measure of our performance. The Company believes that NOI provides useful information to investors regarding our results of operations, as it highlights operating trends such as pricing and demand for our portfolio at the property level as opposed to the corporate level. NOI is calculated as total revenues less property operating expenses and property taxes. The Company uses NOI internally in evaluating property performance, measuring property operating trends, and valuing properties in our portfolio. Other real estate companies may use different methodologies for calculating NOI, and accordingly, the Company’s NOI may not be comparable to other real estate companies. NOI should not be viewed as an alternative measure of financial performance as it does not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income and expenses, or the level of capital expenditures necessary to maintain the operating performance of the Company’s properties that could materially impact results from operations.
EBITDA and Adjusted EBITDA
Earnings Before Interest Expense, Taxes, Depreciation and Amortization (“EBITDA”) reflects net income (loss) excluding the impact of the following items: interest expense, depreciation and amortization, and the provision for income taxes, for all periods presented. When applicable, Adjusted EBITDA also excludes certain recurring and non-recurring items from EBITDA, including, but not limited to gains or losses from disposition of real estate assets, impairment write-downs of depreciable property, non-cash changes in the fair value of the Earn-Out liability, merger-related charges and other expenses, gains or losses on settlements, and stock-based compensation expense.
The use of EBITDA and Adjusted EBITDA facilitates comparison with results from other companies because it excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company’s capital structure, debt levels, and credit ratings. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. EBITDA and Adjusted EBITDA also exclude depreciation and amortization expense because differences in types, use, and costs of assets can result in considerable variability in depreciation and amortization expense among companies. The Company excludes stock-based compensation expense in all periods presented to address the considerable variability among companies in recording compensation expense because companies use stock-based payment awards differently, both in the type and quantity of awards granted. The Company uses EBITDA and Adjusted EBITDA as measures of operating performance which allows for comparison of earnings and evaluation of debt leverage and fixed cost coverage. These non-GAAP financial measures should be considered along with, but not as alternatives to, net income (loss), cash flow from operations or any other operating GAAP measure.
| Second Quarter 2024 Financial Results |
| Page 7 |
Forward-Looking Basis
The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing and/or amount of various items that would impact net income which is the most directly comparable forward-looking GAAP financial measure. This includes, for example, external growth factors and balance sheet items, that have not yet occurred, are out of the Company’s control and/or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.
The following table presents NOI as well as a reconciliation of NOI to Net Loss, the most directly comparable financial measure under GAAP reported in our consolidated financial statements, for the three and six months ended June 30, 2024 and 2023 (in thousands):
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||
| June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | |||||||||||||
| Revenues | ||||||||||||||||
| Managed property revenue | 7,226 | — | 12,727 | — | ||||||||||||
| Base rent income | 1,523 | 1,951 | 3,166 | 4,031 | ||||||||||||
| Percentage rental income | 517 | 5,263 | 2,200 | 10,286 | ||||||||||||
| Total revenues | 9,266 | 7,214 | 18,093 | 14,317 | ||||||||||||
| Less: | ||||||||||||||||
| Property taxes | 1,089 | 1,742 | 3,713 | 3,498 | ||||||||||||
| Property operating expense | 1,824 | 533 | 3,345 | 1,051 | ||||||||||||
| Net Operating Income | 5,633 | 4,939 | 11,035 | 9,768 | ||||||||||||
| Reconciliation | ||||||||||||||||
| Net loss | (2,469 | ) | (3,707 | ) | (5,458 | ) | (7,049 | ) | ||||||||
| Loss (gain) on sale of real estate | — | — | 42 | (660 | ) | |||||||||||
| Other (expense) income | 60 | (15 | ) | 128 | (30 | ) | ||||||||||
| Change in fair value of Earn-out liability | (310 | ) | — | (964 | ) | — | ||||||||||
| Interest expense | 3,087 | 3,676 | 6,066 | 7,276 | ||||||||||||
| Depreciation and amortization | 2,096 | 2,130 | 4,189 | 4,256 | ||||||||||||
| General and administrative | 2,909 | 2,444 | 5,926 | 5,063 | ||||||||||||
| Professional fees | 260 | 327 | 949 | 795 | ||||||||||||
| Organizational, offering and other costs | — | 84 | — | 117 | ||||||||||||
| Impairment of real estate assets | — | — | 157 | — | ||||||||||||
| Net Operating Income | $ | 5,633 | $ | 4,939 | $ | 11,035 | $ | 9,768 | ||||||||
| Second Quarter 2024 Financial Results |
| Page 8 |
The following table presents the calculation of EBITDA and Adjusted EBITDA for the three and six months ended June 30, 2024 and 2023 (in thousands):
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||
| June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | |||||||||||||
| Reconciliation of Net loss to Adjusted EBITDA Attributable to the Company | ||||||||||||||||
| Net Loss | $ | (2,246 | ) | $ | (3,707 | ) | $ | (5,458 | ) | $ | (7,049 | ) | ||||
| Interest expense | 3,087 | 3,676 | 6,066 | 7,276 | ||||||||||||
| Depreciation and amortization | 2,096 | 2,130 | 4,189 | 4,256 | ||||||||||||
| EBITDA Attributable to the Company | $ | 2,714 | $ | 2,099 | $ | 4,797 | $ | 4,483 | ||||||||
| Organization and offering costs | — | 84 | — | 117 | ||||||||||||
| Impairment of real estate | — | — | 157 | — | ||||||||||||
| Change in fair value of Earn-out liability | (310 | ) | — | (964 | ) | — | ||||||||||
| Loss (Gain) on sale of real estate | — | — | 42 | (660 | ) | |||||||||||
| Transaction costs | 189 | — | 294 | — | ||||||||||||
| Equity and non-cash compensation | 1,610 | 1,430 | 3,409 | 3,084 | ||||||||||||
| Adjusted EBITDA Attributable to the Company | $ | 4,203 | $ | 3,613 | $ | 7,735 | $ | 7,042 | ||||||||
Net Asset Value
The following table provides a breakdown of the major components of our total Net Asset Value attributable to the Company’s common stock as of June 30, 2024:
| Estimated Value | ||||
| Investments in real estate(a,b) | $ | 546,130 | ||
| Cash and restricted cash | 13,314 | |||
| Other assets | 7,647 | |||
| Total assets | 567,091 | |||
| Notes payable and revolving credit facility, net (at fair value)(b) | 179,601 | |||
| Accrued preferred distributions | 9,864 | |||
| Other liabilities(c) | 11,758 | |||
| Total liabilities | 201,223 | |||
| Preferred stock | 33,782 | |||
| Total estimated net asset value | $ | 332,086 | ||
| Fully diluted shares outstanding(d) | 45,820,367 | |||
| Net asset value per fully diluted share | $ | 7.25 | ||
| a) | Estimated value was based on implied cap rate of 4.0% applied to TTM NOI for properties owned as of June 30, 2024. | |
| b) | Adjusted for noncontrolling interest related to certain properties. | |
| c) | Excludes certain liability classified equity instruments not expected to be settled in cash. | |
| d) | Includes all outstanding operating partnership units and excludes out-of-the-money equity instruments. |
As with any valuation method, the methods used to determine our internally-prepared NAV per share were based upon a number of assumptions, estimates, forecasts and judgments that over time may prove to be incorrect, incomplete or may change materially. There are no rules or regulations that require us to calculate NAV in a certain manner. As a result, other public companies may use different methodologies or assumptions to determine NAV. In addition, NAV is not a measure used under GAAP and the valuations of and certain adjustments made to our assets and liabilities used in the determination of NAV will differ from GAAP. You should not consider NAV to be equivalent to stockholders’ equity or any other GAAP measure. The estimated value of the Company’s assets and liabilities is as of a specific date and such value is expected to fluctuate over time in response to future events, including, but not limited to, changes to commercial real estate values, changes in market interest rates for real estate debt, changes in capitalization rates, changes in laws or regulations, demographic changes, returns on competing investments, local and national economic factors, among other factors. Further, estimated NAV per share, if viewed in isolation, could create a misleading or incomplete view of the current value of the shares of the Company’s common stock. Our NAV is not a representation, warranty or guarantee that we would fully realize our NAV upon a sale of our assets or with respect to the trading price of our shares of common stock. Investors are advised to carefully review the Company’s disclosures filed with the SEC in evaluating the Company or making any investment decision related thereto.