XML 12 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Balance Sheets - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Real estate investments:    
Land $ 98,738 $ 98,009
Buildings and improvements 388,884 386,102
Equipment 4,429 4,429
Tenant origination and absorption costs 13,638 13,194
Total investments in real estate property 505,689 501,734
Accumulated depreciation and amortization (63,139) (59,524)
Total real estate investments, net, excluding unconsolidated investment in real estate property and real estate investments held for sale, net 442,550 442,210
Unconsolidated investment in a real estate property 9,158 9,324
Total real estate investments, net, excluding real estate investments held for sale, net 451,708 451,534
Real estate investments held for sale, net 22,372 22,372
Total real estate investments, net 474,080 473,906
Cash and cash equivalents 6,165 11,530
Tenant deferred rent and other receivables 19,567 18,460
Above-market lease intangibles, net 1,221 1,240
Prepaid expenses and other assets 2,826 2,693
Interest rate swap derivatives 2,943 0
Total assets 506,802 507,829
Liabilities and Equity    
Mortgage notes payable, net 30,647 30,777
Credit facility term loan, net 249,102 248,999
Accounts payable, accrued and other liabilities 3,803 4,035
Distributions payable 2,052 1,994
Below-market lease intangibles, net 7,761 7,948
Other liabilities related to real estate investments held for sale 61 26
Total liabilities 293,426 293,779
Commitments and contingencies (Note 10)
Additional paid-in-capital 333,721 349,479
Treasury stock, at cost, 467,319 shares held as of each March 31, 2025 and December 31, 2024 (7,112) (7,112)
Cumulative distributions and net losses (156,967) (154,074)
Accumulated other comprehensive income 1,452 1,841
Total Modiv Industrial, Inc. equity 171,107 190,146
Noncontrolling interests in the Operating Partnership 42,269 23,904
Total equity 213,376 214,050
Total liabilities and equity 506,802 507,829
Series A    
Liabilities and Equity    
7.375% Series A cumulative redeemable perpetual preferred stock, $0.001 par value; $25.00 per share liquidation preference; 2,000,000 shares authorized; 1,795,000 outstanding as of March 31, 2025 and 2,000,000 outstanding as of December 31, 2024 2 2
Common Class C    
Liabilities and Equity    
Common stock, value $ 11 $ 10