Exhibit 15.1



 

 

GENERATION INCOME PROPERTIES, INC.
ANNOUNCES THIRD QUARTER 2020 FINANCIAL RESULTS


FOR IMMEDIATE RELEASE


Tampa, FL, November 13, 2020 – Generation Income Properties, Inc. (OTCQB: GIPR) (“GIP” or the “Company”) today announced its results for the third quarter ended September 30, 2020.


Key Third Quarter 2020 Operating and Financial Highlights:


Revenues from operations increased approximately $567 thousand over the prior year quarter to approximately $872 thousand

 

 

Portfolio was 100% occupied and all tenants paid contractual rents on time

 

 

Approximately $0.6 million of cash remained on hand as of September 30, 2020

 

 

Net loss was approximately $403 thousand as compared to the prior year quarter loss of $138 thousand

 

 

Core Funds from Operations (Core FFO) was approximately negative $13 thousand as compared to approximately negative $127 thousand in the prior year quarter

 

 

Core FFO per share was negative $0.025 as compared to a negative Core FFO per share of $0.24 in the prior year quarter


CEO David Sobelman


We continue to work hard to put GIP in the best position possible during these unprecedented times,” said founder and CEO David Sobelman. “I am very happy to note that we continue to collect rent on time and in full and provide shareholders with a solid distribution.”


Financial Results


Revenue


During the three-month period ended September 30, 2020, total revenues from operations were approximately $872 thousand as compared to $305 thousand for the three-month period ended September 30, 2019. Revenues increased $567 thousand due to three additional properties generating revenue for the three months ended September 30, 2020.


- 1 -



Operating Expenses


During the three-month periods ended September 30, 2020 and 2019, we incurred total expenses of approximately $1,275 thousand and $443 thousand, respectively.


During the three-month period ended September 30,2020, general, administrative and organizational (“GAO”) of $268 thousand for 2020 and $149 thousand for 2019. The $119 thousand increase in GAO expenses is due in part to $38 thousand of additional legal fees, increased audit and accounting fees of $35 thousand, increased corporate insurance of $18 thousand, $20 thousand of increased stock compensation plus $8 thousand of other costs.


During the three-month period ended September 30, 2020 and 2019, we incurred building expenses of approximately $179 thousand and $33 thousand, respectively. The increase is due to the three additional properties which were owned for the entire three months in 2020 of which two of the properties are office buildings for which we bear the costs of utilities, repairs, maintenance and other operating expenses.


During the three-month period ended September 30, 2020 and 2019, we incurred depreciation and amortization expense of approximately $364 thousand and $107 thousand, respectively. The increase is due to the additional three properties which were owned for the three months in 2020.


During the three-month periods ended September 30, 2020 and 2019, we incurred interest expense on debt and the amortization of debt issuance costs of approximately $334 thousand and $128 thousand, respectively. The increase in interest expense incurred is the result of mortgages for the additional properties purchased in 2019.


During the three-month period ended September 30, 2020 and 2019, we incurred compensation costs of approximately $130 thousand and $27 thousand respectively. The increase is reflective of additional personnel hires and their related compensation for the three-month period in 2020.


Income Tax Benefit


We did not record an income tax benefit for the three-months ended September 30, 2020 or 2019 because we have been in a net loss situation since inception and have recorded a valuation allowance to offset any tax benefits generated by the operating losses.


Net Loss


During the three-month periods ended September 30, 2020 and 2019, we experienced a net loss of approximately $403 thousand and $138 thousand, respectively. The increase in net loss was the result of increased revenues offset by increased building expenses, depreciation and amortization, increased GAO costs and interest expense.


Net Income Attributable to Non-controlling Interests


During the three-month period ended September 30, 2020, net income attributable to non-controlling interest was approximately $152 thousand as compared to a net income of $114 thousand for the three months ended September 30, 2019. The variance is attributable to the increase in distributions of $122 thousand paid to the limited partnership interests in our Operating Partnership offset in part by the redemption of the non-controlling interest for our Alabama property in December 2019.


Net Loss Attributable to Shareholders


During the three-month periods ended September 30, 2020 and 2019, we generated a net loss attributable to our shareholders of approximately $555 thousand versus a net loss of $253 thousand, respectively.


- 2 -



Core Funds From Operations


Core FFO for the three months ended September 30, 2020 and 2019 was a loss of $13 thousand and $127 thousand, respectively; a $114 thousand improvement over the prior year comparable period. Core FFO is a non-GAAP financial measure. A reconciliation of Core FFO to GAAP net income is included in the schedules attached hereto.


Liquidity


As of September 30, 2020 and the year ended December 31, 2019, we had approximately $0.6 million and $1.4 million, respectively, of cash on hand. As of September 30, 2020 and the year ended December 31, 2019, we had total current liabilities (excluding the current portion of the acquired lease intangible liability) of approximately $0.6 million, respectively.


Company Contact:

Justin Gore - Director of Communications

Generation Income Properties Inc.

Tel (813) 448-1234

jgore@gipreit.com


About Generation Income Properties


Generation Income Properties, Inc., located in Tampa, Florida, is an internally managed real estate investment trust formed to acquire and own, directly and jointly, real estate investments focused on retail, office and industrial net lease properties located primarily in major United States cities, with an emphasis on the major coastal markets. GIP invests primarily in freestanding, single-tenant commercial retail, office and industrial properties.


Additional information about Generation Income Properties, Inc. can be found at the Company’s corporate website: www.gipreit.com.


Forward-Looking Statements:


This press release, whether or not expressly stated, may contain “forward-looking” statements as defined in the Private Securities Litigation Reform Act of 1995. It reflects the Company’s expectations regarding future events and economic performance and are forward-looking in nature and, accordingly, are subject to risks and uncertainties. Such forward-looking statements include risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such forward-looking statements which are, in some cases, beyond the Company’s control which could have a material adverse effect on the Company’s business, financial condition, and results of operations. Some of these risks and uncertainties are identified in the Company’s most recent Annual Report on Form 1-K and its other filings with the SEC, which are available at www.sec.gov. The occurrence of any of these risks and uncertainties could have a material adverse effect on the Company’s business, financial condition, and results of operations. For these reasons, among others, investors are cautioned not to place undue reliance upon any forward-looking statements in this press release. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.


- 3 -



Generation Income Properties, Inc.

Consolidated Balance Sheet


 

 

As of
September 30,

 

As of
December 31,

 

 

 

2020

 

2019

 

 

 

(Unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

 

Property

 

$

35,687,537

 

$

35,462,653

 

Tenant improvements

 

 

482,701

 

 

482,701

 

Acquired lease intangible assets

 

 

2,829,382

 

 

2,858,250

 

Less accumulated depreciation and amortization

 

 

(1,948,815

)

 

(864,898

)

Total investments

 

 

37,050,805

 

 

37,938,706

 

Cash and cash equivalents

 

 

437,955

 

 

974,365

 

Restricted cash

 

 

184,800

 

 

424,000

 

Deferred Rent asset

 

 

66,612

 

 

65,102

 

Prepaid expenses

 

 

181,231

 

 

78,008

 

Deferred financing costs

 

 

506,048

 

 

590,990

 

Accounts Receivable

 

 

74,016

 

 

73,848

 

Escrow deposit and other assets

 

 

46,243

 

 

10,607

 

Total Assets

 

$

38,547,710

 

$

40,155,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholder’s Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Accounts payable

 

$

171,137

 

$

82,937

 

Accrued expenses

 

 

293,540

 

 

473,545

 

Acquired lease intangible liability, net

 

 

443,021

 

 

525,144

 

Insurance payable

 

 

98,604

 

 

55,200

 

Deferred rent liability

 

 

127,932

 

 

89,599

 

Note Payable - related party

 

 

1,100,000

 

 

1,900,000

 

Mortgage loans, net of unamortized discount of $693,602 and $182,255 at September 30, 2020 and December 31, 2019, respectively

 

 

27,149,502

 

 

26,397,547

 

Total liabilities

 

 

29,383,736

 

 

29,523,972

 

 

 

 

 

 

 

 

 

Redeemable Non-Controlling Interests

 

 

8,198,251

 

 

8,198,251

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

Common stock, $0.01 par value, 100,000,000 shares authorized; 526,918 shares issued and outstanding at September 30, 2020 and 525,250 at December 31, 2019

 

 

5,270

 

 

5,253

 

Additional paid-in capital

 

 

4,637,775

 

 

4,773,639

 

Accumulated deficit

 

 

(3,677,322

)

 

(2,345,489

)

Total Generation Income Properties, Inc. stockholders’ equity

 

 

965,723

 

 

2,433,403

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

38,547,710

 

$

40,155,626

 


- 4 -



Generation Income Properties, Inc.

Consolidated Statements of Operations (unaudited)


 

 

Three Months ended
September 30,

 

Nine Months ended
September 30,

 

 

 

2020

 

2019

 

2020

 

2019

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

871,825

 

$

304,895

 

$

2,630,067

 

$

857,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

General, administrative and organizational costs

 

 

267,608

 

 

149,030

 

 

689,660

 

 

757,428

 

Building expenses

 

 

179,319

 

 

32,728

 

 

534,947

 

 

82,089

 

Depreciation and amortization

 

 

363,898

 

 

106,648

 

 

1,083,917

 

 

306,363

 

Interest expense, net

 

 

334,323

 

 

127,896

 

 

1,060,776

 

 

390,983

 

Other expenses

 

 

 

 

 

 

 

 

85,000

 

Compensation costs

 

 

129,880

 

 

27,066

 

 

257,882

 

 

81,371

 

Total expenses

 

 

1,275,028

 

 

443,368

 

 

3,627,182

 

 

1,703,234

 

Net Loss

 

$

(403,203

)

$

(138,473

)

$

(997,115

)

$

(846,221

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Net income attributable to Non-controlling interest

 

 

152,023

 

 

114,454

 

 

334,718

 

 

327,449

 

Net Loss attributable to Generation Income Properties, Inc.

 

$

(555,226

)

$

(252,927

)

$

(1,331,833

)

$

(1,173,670

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Weighted Average Shares of Common Shares Outstanding

 

 

525,468

 

 

523,830

 

 

525,323

 

 

496,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Loss Per Share Attributable to Common Stockholder

 

$

(1.06

)

$

(0.48

)

$

(2.54

)

$

(2.36

)


- 5 -



Generation Income Properties, Inc.

Consolidated Statements of Stockholders’ Equity

For the Three and Nine Months Ended September 30, 2020 and 2019 (unaudited)


 

 

Common Stock

 

Additional
Paid-In

 

Accumulated

 

Generation Income
Properties, Inc. Stockholders’

 

Redeemable Non-Controlling

 

 

 

Shares

 

Amount

 

Capital

 

Deficit

 

Equity

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2019

 

525,250

 

$

5,253

 

$

4,773,639

 

$

(2,345,489

)

$

2,433,403

 

$

8,198,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for services

 

 

 

 

 

20,023

 

 

 

 

20,023

 

 

 

Distribution on  Redeemable Non-Controlling Interest

 

 

 

 

 

 

 

 

 

 

 

(142,844

)

Dividends paid on Common Stock

 

 

 

 

 

(105,101

)

 

 

 

(105,101

)

 

 

Net (loss) income for the year

 

 

 

 

 

 

 

(494,032

)

 

(494,032

)

 

142,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2020

 

525,250

 

$

5,253

 

$

4,688,561

 

$

(2,839,521

)

$

1,854,293

 

$

8,198,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for services

 

 

 

 

 

27,009

 

 

 

 

27,009

 

 

 

Distribution on  Redeemable Non-Controlling Interest

 

 

 

 

 

 

 

 

 

 

 

(39,851

)

Dividends paid on Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income for the year

 

 

 

 

 

 

 

(282,575

)

 

(282,575

)

 

39,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2020

 

525,250

 

$

5,253

 

$

4,715,570

 

$

(3,122,096

)

$

1,598,727

 

$

8,198,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for services

 

1,668

 

 

17

 

 

27,289

 

 

 

 

27,306

 

 

 

Distribution on  Redeemable Non-Controlling Interest

 

 

 

 

 

 

 

 

 

 

 

(152,023

)

Dividends paid on Common Stock

 

 

 

 

 

(105,084

)

 

 

 

(105,084

)

 

 

Net (loss) income for the year

 

 

 

 

 

 

 

(555,226

)

 

(555,226

)

 

152,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2020

 

526,918

 

$

5,270

 

$

4,637,775

 

$

(3,677,322

)

$

965,723

 

$

8,198,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2018

 

459,951

 

$

4,600

 

$

3,698,740

 

$

(837,623

)

$

2,865,717

 

$

2,165,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution on  Redeemable Non-Controlling Interest

 

 

 

 

 

 

 

 

 

 

 

(48,214

)

Deferred Distribution on  Redeemable Non-Controlling Interest

 

 

 

 

 

 

 

 

 

 

 

(54,927

)

Net (loss) income for the year

 

 

 

 

 

 

 

(207,681

)

 

(207,681

)

 

103,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2019

 

459,951

 

$

4,600

 

$

3,698,740

 

$

(1,045,304

)

$

2,658,036

 

$

2,165,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for cash

 

50,000

 

 

500

 

 

999,500

 

 

 

 

1,000,000

 

 

 

Common stock issued for services

 

15,299

 

 

153

 

 

305,812

 

 

 

 

305,965

 

 

 

Distribution on  Redeemable Non-Controlling Interest

 

 

 

 

 

 

 

 

 

 

 

(54,927

)

Deferred Distribution on  Redeemable Non-Controlling Interest

 

 

 

 

 

 

 

 

 

 

 

(54,927

)

Dividends paid on Common Stock

 

 

 

 

 

(119,676

)

 

 

 

(119,676

)

 

 

Net (loss) income for the year

 

 

 

 

 

 

 

(713,062

)

 

(713,062

)

 

109,854

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2019

 

525,250

 

$

5,253

 

$

4,884,376

 

$

(1,758,366

)

$

3,131,263

 

$

2,165,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for services

 

 

 

 

 

7,032

 

 

 

 

7,032

 

 

 

Issuance of Redeemable Non-Controlling Interest

 

 

 

 

 

 

 

 

 

 

 

1,200,000

 

Issuance of Redeemable Operating Partnership Units

 

 

 

 

 

 

 

 

 

 

 

6,998,251

 

Distribution on Redeemable Non-Controlling Interest

 

 

 

 

 

 

 

 

 

 

 

(64,552

)

Deferred Distribution on  Redeemable Non-Controlling Interest

 

 

 

 

 

 

 

 

 

 

 

(49,902

)

Net (loss) income for the year

 

 

 

 

 

 

 

(252,927

)

 

(252,927

)

 

114,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2019

 

525,250

 

$

5,253

 

$

4,891,408

 

$

(2,011,293

)

$

2,885,368

 

$

10,363,885

 


- 6 -



Generation Income Properties, Inc.

Consolidated Statements of Cash Flows (unaudited)


 

 

Nine Months Ended September 30,

 

 

 

2020

 

2019

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

Net loss

 

$

(997,115

)

$

(846,221

)

Adjustments to reconcile net loss to cash used in operating activities

 

 

 

 

 

 

 

Depreciation

 

 

776,070

 

 

234,156

 

Amortization of acquired lease intangible assets

 

 

307,847

 

 

72,207

 

Amortization of debt issuance costs

 

 

106,210

 

 

49,131

 

Amortization of below market leases

 

 

(82,123

)

 

(12,087

)

Stock award compensation

 

 

74,338

 

 

312,997

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

Account receivables

 

 

(168

)

 

(19,334

)

Other assets

 

 

(35,636

)

 

(1,369

)

Deferred rent asset

 

 

(1,510

)

 

(21,121

)

Prepaid expense

 

 

(103,223

)

 

(178,199

)

Accounts payable

 

 

29,503

 

 

100,837

 

Accrued expenses

 

 

64,173

 

 

(158,941

)

Deferred rent liability

 

 

38,333

 

 

 

Net cash provided by (used in) operating activities

 

 

176,699

 

 

(467,944

)

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Purchase of land, buildings, other tangible and intangible assets

 

 

(196,016

)

 

(16,463,480

)

Escrow deposits for purchase of properties

 

 

 

 

110,000

 

Net cash used in investing activities

 

 

(196,016

)

 

(16,353,480

)

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Proceeds from sale of stock

 

 

 

 

1,000,000

 

Proceeds from issuance of redeemable interest

 

 

 

 

1,200,000

 

Mortgage loan borrowings

 

 

11,287,500

 

 

16,884,140

 

Mortgage loan repayments

 

 

(10,024,198

)

 

(3,580

)

Mortgage loan repayments - related party

 

 

(800,000

)

 

 

Deferred financing costs paid in cash

 

 

(153,239

)

 

 

Stock costs paid in cash

 

 

 

 

(124,200

)

Debt issuance costs paid in cash

 

 

(564,857

)

 

(171,301

)

Insurance financing borrowings

 

 

189,153

 

 

59,891

 

Insurance financing repayments

 

 

(145,749

)

 

(23,076

)

Distribution on redeemable non-controlling interests

 

 

(334,718

)

 

(167,693

)

Dividends paid on common stock

 

 

(210,185

)

 

(119,676

)

 

 

 

 

 

 

 

 

Net cash generated from (used in) financing activities

 

 

(756,293

)

 

18,534,505

 

 

 

 

 

 

 

 

 

Net Increase (Decrease) in Cash

 

 

(775,610

)

 

1,713,081

 

Cash and cash equivalents and restricted cash - beginning of period

 

 

1,398,365

 

 

642,132

 

Cash and cash equivalents and restricted cash - end of period

 

$

622,755

 

$

2,355,213

 

 

 

 

 

 

 

 

 

CASH TRANSACTIONS

 

 

 

 

 

 

 

Interest Paid

 

 

940,316

 

 

324,070

 

NON-CASH TRANSACTIONS

 

 

 

 

 

 

 

Operating partnership units issued for property acquisitions

 

 

 

 

6,998,251

 

Deferred financing cost incurred on account

 

 

182,697

 

 

 

Deferred distribution on redeemable non-controlling interest

 

 

 

 

159,756

 


- 7 -



Non-GAAP Financial Measures


Our reported results are presented in accordance with GAAP. We also disclose funds from operations (FFO) and adjusted funds from operations (AFFO) both of which are non-GAAP financial measures. We believe these two non-GAAP financial measures are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs.


FFO and AFFO do not represent cash generated from operating activities and are not necessarily indicative of cash available to fund cash requirements; accordingly, they should not be considered alternatives to net income as a performance measure or cash flows from operations as reported on our statement of cash flows as a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures.


We compute FFO in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT. NAREIT defines FFO as GAAP net income or loss adjusted to exclude extraordinary items (as defined by GAAP), net gain or loss from sales of depreciable real estate assets, impairment write-downs associated with depreciable real estate assets and real estate related depreciation and amortization, including the pro rata share of such adjustments of unconsolidated subsidiaries. To derive AFFO, we modify the NAREIT computation of FFO to include other adjustments to GAAP net income related to non-cash revenues and expenses such as amortization of deferred financing costs, amortization of capitalized lease incentives, above- and below-market lease related intangibles, non-cash stock compensation, and non-cash compensation. Such items may cause short-term fluctuations in net income but have no impact on operating cash flows or long-term operating performance. We use AFFO as one measure of our performance when we formulate corporate goals.


FFO is used by management, investors and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers primarily because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. We believe that AFFO is an additional useful supplemental measure for investors to consider because it will help them to better assess our operating performance without the distortions created by other non-cash revenues or expenses. FFO and AFFO may not be comparable to similarly titled measures employed by other companies.


We also use Core FFO and Core AFFO to adjust for non-capitalized costs incurred by the Company in relation to initial public company status and costs incurred with up-listing to Nasdaq. These costs will typically include non-cash stock compensation, consulting fees to investment banks, consultants for advice for public company status, non-recurring litigation expenses and distribution on redeemable non-controlling interest OP Units. Core FFO and Core AFFO may not be comparable to similarly titled measures employed by other companies.


The following table reconciles net income (which we believe is the most comparable GAAP measure) to FFO and AFFO:


- 8 -



 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2020

 

2019

 

2020

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss attributable to Generation Income Properties, Inc.

 

$

(555,226

)

$

(252,927

)

$

(1,331,833

)

$

(1,173,670

)

Depreciation and amortization

 

 

363,898

 

 

106,648

 

 

1,083,917

 

 

306,363

 

Funds From Operations

 

 

(191,328

)

 

(146,279

)

 

(247,916

)

 

(867,307

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred financing costs

 

 

28,424

 

 

11,898

 

 

106,210

 

 

49,131

 

Distribution on redeemable non-controlling interests OP Units

 

 

122,470

 

 

 

 

244,939

 

 

 

Settlement costs

 

 

 

 

 

 

 

 

85,000

 

Non-cash stock compensation

 

 

27,306

 

 

7,032

 

 

74,338

 

 

312,997

 

Adjustments From Operations

 

 

178,200

 

 

18,930

 

 

425,487

 

 

447,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Funds From Operations

 

$

(13,128

)

$

(127,349

)

$

177,571

 

$

(420,179

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss attributable to Generation Income Properties, Inc.

 

$

(555,226

)

$

(252,927

)

$

(1,331,833

)

$

(1,173,670

)

Depreciation and amortization

 

 

363,898

 

 

106,648

 

 

1,083,917

 

 

306,363

 

Amortization of deferred financing costs

 

 

28,424

 

 

11,898

 

 

106,210

 

 

49,131

 

Above-and below-market lease related intangibles

 

 

(27,374

)

 

(5,025

)

 

(82,123

)

 

(12,087

)

Adjusted Funds From Operations

 

 

(190,278

)

 

(139,406

)

 

(223,829

)

 

(830,263

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution on redeemable non-controlling interests OP Units

 

 

122,470

 

 

 

 

244,939

 

 

 

Non-cash stock compensation

 

 

27,306

 

 

7,032

 

 

74,338

 

 

312,997

 

Public company consulting fees

 

 

20,000

 

 

 

 

50,000

 

 

 

Settlement costs

 

 

 

 

 

 

 

 

85,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments From Operations

 

 

169,776

 

 

7,032

 

 

369,277

 

 

397,997

 

Core Adjusted Funds From Operations

 

$

(20,502

)

$

(132,374

)

$

145,448

 

$

(432,266

)


- 9 -