ZDPY 10-K & 10-Q changes, risk factors and insider trading
Zoned Properties, Inc. · OTC · Opeators Of Nonresidential Buildings · CIK 1279620 · All filings on SEC.gov
At a glance
What changed in the latest 10-K
Risk Factors
New heading “There is substantial doubt as to our ability to continue as a going concern.”
New heading “Our properties may be subject to impairment charges.”
New heading “We may be unable to sell the Woodward Property for its carrying value, or at all.”
New heading “Risks Related to the Proposed MBO”
New heading “The MBO transaction is a “related party transaction,” which may lead to actual or perceived conflicts of interest.”
New heading “The transaction is subject to a “majority of the minority” stockholder approval, which may be difficult to obtain.”
New heading “The final Purchase Price is subject to significant adjustments based on interim real estate transactions, which creates uncertainty.”
New heading “The Buyer must raise sufficient capital to fund the Purchase Price, and there is no guarantee they will be able to do so.”
New heading “The Company retains the right to terminate the MBO APA if it receives a proposal on terms more favorable to stockholders than the MBO.”
New heading “The Buyer has a broad right to terminate the MBO APA based on due diligence.”
New heading “Failure to complete the MBO could negatively impact our business and financial results.”
New heading “If the MBO closes, following the closing, we will be a “shell company” with no remaining operations, which may limit the liquidity of our common stock.”
New heading “Our Board may elect to liquidate and dissolve the Company, and the timing and amount of any distributions are uncertain.”
New heading “We may seek a RTO or a new business activity, which involves significant risks and uncertainty. The Board may choose to use the remaining public shell to acquire a new, unrelated business through an RTO.”
New heading “Stockholders may be required to approve a change in our primary business purpose or a formal plan of liquidation.”
New heading “The loss of our executive leadership team upon closing of the proposed MBO will leave the Company without experienced management.”
New heading “Marijuana remains illegal under federal law, and the ongoing transition to Schedule III, along with the new restrictions on hemp-derived products, creates significant regulatory uncertainty that could disrupt our business plan.”
New heading “The shift in federal enforcement priorities and the absence of a formal Cole Memo reinstatement create unpredictability.”
New heading “New federal “Total THC” limits on hemp products may force tenants into more restrictive regulatory regimes or out of business.”
New heading “The Rohrabacher-Farr Amendment provides limited protection and must be renewed annually.”
Removed heading “Marijuana remains illegal under federal law, and therefore, strict enforcement of federal laws regarding marijuana would likely result in our inability and the inability of our tenants to execute our respective business plans.”
Largest changes
“Additionally, financial transactions involving proceeds generated by cannabis-related conduct can form the basis for prosecution under the federal money laundering statutes, unlicensed money transmitter statutes and the Bank Secrecy Act. The penalties for violation of these laws include imprisonment, substantial fines and forfeiture. …”see in full comparison
“There is substantial doubt as to our ability to continue as a going concern.”see in full comparison
“We routinely evaluate our real estate assets for impairment indicators. The judgment regarding the existence of impairment indicators is based on factors such as market conditions, tenant performance and lease structure. For example, the early termination of, or default under, a lease by a tenant may lead to an impairment charge. The financial failure of, or other default by, a single tenant under its lease may result in a significant impairment loss. …”see in full comparison
“While the Company believes the sale is likely to occur, there is a possibility that the sale will fail to occur, in which case there is a strong likelihood that the New Tenant will be unable to continue paying rent, causing an ongoing default under the lease. Based on these conditions, our projected future cash flows, anticipated holding periods, and market conditions have changed. Accordingly, during the year ended December 31, 2025, we recorded an impairment loss of $2,100,000.”see in full comparison
“In an effort to avoid litigation related to the defaults under the lease, the Company is currently in negotiations to sell the Woodward Property to the New Tenant for approximately $600,000 in cash plus the assumption of the notes payable outstanding on the Woodward Property. If the Company sells the Woodward Property for $600,000, the net carrying value of the Woodward Property of approximately $2,700,000 would exceed the $600,000 sale price by $2,100,000.”see in full comparison
“If the MBO closes, following the closing, we will be a “shell company” with no remaining operations, which may limit the liquidity of our common stock.”see in full comparison
Full comparison: every changed paragraph (51)
There is substantial doubt as to our ability to continue as a going concern.
Our consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. As reflected in elsewhere and in our consolidated financial statements, we had a net loss of $2,854,415 and had cash provided by operations of $781,476 during the year ended December 31, 2025. Additionally, as of December 31, 2025, we had cash of $837,767 and stockholders’ equity of $3,067,626. Furthermore, on December 31, 2025 and effective January 1, 2026, we entered into Amended and Restated Absolute Net Lease Agreements with certain tenants (See elsewhere in this Form10-K and Note 14 – Subsequent Events). The Amended and Restated Absolute Net Lease Agreements include, among other provisions, (i) a right of first refusal with a right of first refusal period of up to 60 days and (ii) a short-term exclusive option that permits the tenant to purchase, on an all-or-none basis, three leased properties (Chino Valley, Green Valley and Kingman). The Purchase Option originally stated that the Purchase Option may be exercised during an option period ending March 30, 2026; however, the parties have subsequently agreed that optionee will have until April 10, 2026 to exercise the Purchase Option, and if exercised, requires a closing no later than June 30, 2026. Additionally, on January 15, 2026, the Company and its subsidiaries entered into an Asset Purchase Agreement to sell substantially all of its properties to a company owned by management (See elsewhere in this Form 10-K and Note 14 – Subsequent Events on our consolidated financial statements and MBO risk factor below). The closing of the Asset Purchase Agreement is contingent upon the Buyer obtaining financing. If the Company sells some or all of its properties, it will have minimal or no operations. These factors raise substantial doubt about our ability to continue as a going concern for a period of twelve months from the issuance date of this Annual Report. There can be no assurance that we will sell our properties. If we sell our properties, our cash flow provided by operating activities would decrease substantially and we may need to raise capital through debt and/or equity financings to fund any ongoing operations, we may need to curtail our operations, or we may decide to liquidate the Company. Our consolidated financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
While we intend to diversify our portfolio of
properties, we are not required to observe specific diversification criteria. Therefore, our total assets are concentrated into a limited
number of tenants who were considered significant tenants. To the extent that our total assets are concentrated in a limited number of
tenants that are in the regulated cannabis industry, downturns relating generally to such industry or business sector, or a decline in
the financial stability of our Significant Tenants may result in defaults on all of our leases within a short time period, which may reduce
reduce our net income and the value of our common stock and accordingly, limit our ability to pay or operating expenses or pay dividends
to our
stockholders. As of December 31, 20242025 and 2023,2024, we had an asset concentration related to our Significant Tenant leases at our
Tempe, Chino Valley, Green
Valley and Kingman,Green Valley, Arizona properties and our property located in Pleasant Ridge, Michigan. As of December
31, 20242025 and 2023,2024, the
Significant Tenants collectively leased approximately 55.4%47.2% and 69.4%55.4% of the Company’s total assets, respectively. Additionally,
Additionally, the Company had an asset concentration related its Surprise, AZ property, which leased approximately 10.6%19.4% of the Company’s total
totalassets assetsas of theDecember Company.31, 2025. If our tenants are prohibited from operating or cannot pay their rent, we may not have enough working
capital capital
to support our operations and we would have to seek out new tenants at rental rates per square foot that may be less than our
current current
rate per square foot.
Our properties may be subject to impairment charges.
We routinely evaluate our real estate assets for impairment indicators. The judgment regarding the existence of impairment indicators is based on factors such as market conditions, tenant performance and lease structure. For example, the early termination of, or default under, a lease by a tenant may lead to an impairment charge. The financial failure of, or other default by, a single tenant under its lease may result in a significant impairment loss. If we determine that an impairment has occurred, we would be required to make a downward adjustment to the net carrying value of the property, which could have a material adverse effect on our results of operations in the period in which the impairment charge is recorded. We recorded an impairment charge related to our Woodward Property in the year ended December 31, 2025, and may record future impairments based on actual results and changes in circumstances. Negative developments in the real estate market may cause management to reevaluate assumptions used in its impairment analysis. Changes in management’s assumptions based on actual results may have a material impact on our financial statements. See also “—We may be unable to sell the Woodward Property for its carrying value, or at all” below, Note 2—Summary of Significant Accounting Policies—Rental Properties, and Note 14—Subsequent Events to our consolidated financial statements in this Annual Report on Form 10-K for additional information.
We may be unable to sell the Woodward Property for its carrying value, or at all.
During the third quarter of 2025, New Tenant, our current tenant in the Woodward Property, faced operational challenges that impaired its ability to meet contractual rent obligations. Beginning in July 2025, New Tenant remitted approximately 50% of the rent then due. In August 2025, the Company sent a demand notice to New Tenant to remit full payment of outstanding rent. In September 2025, New Tenant remitted full payment of all outstanding rent that was previously due and has received all rent payments due through December 31, 2025. Subsequent to year-end 2025, the Company sent New Tenant at the Woodward Property a written notice default related to the New Tenant’s failure to (i) make timely rental payments and (ii) fulfill its obligations related to non-monetary terms under the Woodward Lease. As of the date of this filing, the Company remains in discussions with New Tenant about curing these events of default and regarding future operations at the Woodward Property.
In an effort to avoid litigation related to the defaults under the lease, the Company is currently in negotiations to sell the Woodward Property to the New Tenant for approximately $600,000 in cash plus the assumption of the notes payable outstanding on the Woodward Property. If the Company sells the Woodward Property for $600,000, the net carrying value of the Woodward Property of approximately $2,700,000 would exceed the $600,000 sale price by $2,100,000.
While the Company believes the sale is likely to occur, there is a possibility that the sale will fail to occur, in which case there is a strong likelihood that the New Tenant will be unable to continue paying rent, causing an ongoing default under the lease. Based on these conditions, our projected future cash flows, anticipated holding periods, and market conditions have changed. Accordingly, during the year ended December 31, 2025, we recorded an impairment loss of $2,100,000.
Risks Related to the Proposed MBO
The MBO transaction is a “related party transaction,” which may lead to actual or perceived conflicts of interest.
The Buyer, BPB Partners, LLC, is owned by our Chairman and CEO, our President and COO, and another member of the Company’s management. Because our executive leadership is on both sides of the transaction, there is an inherent risk of conflicts of interest regarding the negotiation of the purchase price and terms.
Although a Special Transactions Committee of independent directors overseen the process, dissatisfied stockholders may still challenge the fairness of the transaction. Legal challenges or proxy contests related to these conflicts could delay the closing, result in significant legal costs, or prevent the MBO from being consummated.
The transaction is subject to a “majority of the minority” stockholder approval, which may be difficult to obtain.
A condition to closing the MBO is the approval by a majority of the voting power held by “uninterested” stockholders (excluding shares held by the Buyer’s principals). If our non-management stockholders do not perceive the purchase price or the transaction terms as favorable, they may vote against the proposal. Failure to obtain stockholder approval would prevent the closing of the MBO, even if a simple majority of total voting power is achieved.
The final Purchase Price is subject to significant adjustments based on interim real estate transactions, which creates uncertainty.
The $7.0 million base Purchase Price is not fixed and will fluctuate based on several factors before closing:
These variables make it difficult for stockholders to value the total consideration of the deal at the time of voting and may impact our final liquidity position.
The Buyer must raise sufficient capital to fund the Purchase Price, and there is no guarantee they will be able to do so.
The MBO APA includes a closing condition that the Buyer must raise the capital required, in its sole discretion, to fund the Purchase Price. The Buyer does not currently have a committed financing arrangement disclosed in the APA. If capital markets tighten or if the Buyer’s creditworthiness is questioned, the Buyer may be unable to secure funding, leading to a termination of the agreement.
The Company retains the right to terminate the MBO APA if it receives a proposal on terms more favorable to stockholders than the MBO.
While this is intended to maximize stockholder value, it creates uncertainty regarding the finality of the deal. If a superior proposal is pursued, we may owe the Buyer termination fees (if applicable) or suffer from prolonged operational distraction and potential loss of our current executive leadership.
The Buyer has a broad right to terminate the MBO APA based on due diligence.
Pursuant to the MBO APA, the Buyer has a 180-day due diligence period (expiring July 14, 2026) during which the Buyer can terminate the MBO APA for any reason in its sole discretion. If the Buyer terminates during this period, our stock price may decline significantly as the market reacts to the failed MBO.
Failure to complete the MBO could negatively impact our business and financial results.
If the MBO is not completed for any reason, we will have incurred substantial costs without realizing the benefits. In addition, we may face a management void or decreased morale if our top executives, who own the Buyer, remain in their roles after a failed transaction. Our ability to pursue alternative strategic transactions may be limited by the time and resources already expended on the MBO.
If the MBO closes, following the closing, we will be a “shell company” with no remaining operations, which may limit the liquidity of our common stock.
If and when the MBO closes, we will have sold substantially all of our operating assets and intellectual property to the Buyer. We would then be classified as a “shell company” under SEC rules, which carries significant regulatory burdens. We will no longer have an active business to generate revenue, and our sole remaining assets will likely be the cash proceeds (net of transaction costs and liabilities) and potentially the CKG Note. Additionally, the availability of Rule 144 for resales of our securities by stockholders will be significantly limited.
Our Board may elect to liquidate and dissolve the Company, and the timing and amount of any distributions are uncertain.
If the Board determines that it is in the best interest of stockholders to liquidate the Company following the MBO, if consummated, rather than pursuing a reverse takeover (“RTO”):
We may seek a RTO or a new business activity, which involves significant risks and uncertainty. The Board may choose to use the remaining public shell to acquire a new, unrelated business through an RTO.
Any such transaction would likely involve the issuance of a significant number of new shares, which would substantially dilute the ownership of our existing stockholders. We may be unable to identify a suitable target, or we may acquire a business with undisclosed liabilities or a failing business model. An RTO typically results in a change of control where our current stockholders would no longer hold a majority interest in the combined entity.
Stockholders may be required to approve a change in our primary business purpose or a formal plan of liquidation.
Under Nevada law and our governing documents, the sale of all or substantially all of our assets requires a stockholder vote. If the MBO is approved but a subsequent liquidation or RTO is not, we may continue to incur the high costs of being a public company without any operational revenue to offset those costs. This could rapidly deplete the $7.0 million (as adjusted) Purchase Price, leaving little to no value for stockholders.
The loss of our executive leadership team upon closing of the proposed MBO will leave the Company without experienced management.
Since the Buyer is comprised of our CEO, COO, and other key personnel, these individuals will likely focus their efforts on the newly acquired private business (BPB Partners, LLC) after the closing. The remaining public shell will be left without its primary leadership team to manage the transition, liquidation, or search for an RTO target. Hiring a new management team to oversee a shell company would incur significant additional administrative expenses.
Marijuana remains illegal under federal law, and the ongoing transition to Schedule III, along with the new restrictions on hemp-derived products, creates significant regulatory uncertainty that could disrupt our business plan.
While cannabis is in the final stages of reclassification from Schedule I to Schedule III under the CSA following a December 2025 executive order, it remains a controlled substance. The possession, distribution, cultivation, and use of cannabis continue to be violations of federal law. Even if reclassified to Schedule III, cannabis will remain subject to strict FDA oversight and the CSA’s registration requirements. Any failure by our tenants to comply with these evolving federal standards, or a decision by the federal government to strictly enforce remaining prohibitions, would materially and adversely affect our ability to execute our business plan.
The shift in federal enforcement priorities and the absence of a formal Cole Memo reinstatement create unpredictability.
In January 2018, the DOJ rescinded the Cole Memo, and as of March 2026, Attorney General Pamela Bondi has not formally reinstated it. While the current administration has signaled a focus on “states’ rights” and the illicit market, federal prosecutors maintain broad discretion to prosecute state-legal cannabis activities. Although Attorney General Bondi has historically overseen a well-regulated medical market in Florida, her national enforcement priorities remain subject to change. Any shift toward a more aggressive enforcement posture against state-licensed operators would jeopardize our real estate investments and could subject the Company to criminal prosecution, fines, or asset forfeiture.
New federal “Total THC” limits on hemp products may force tenants into more restrictive regulatory regimes or out of business.
The Continuing Appropriations and Extensions Act of 2026, effective November 12, 2026, imposes a strict cap of 0.4 mg of “total THC” per container for finished hemp products. This change effectively reclassifies many previously legal hemp-derived products (such as Delta-8 and THCA flower) as “marijuana” under the CSA. Tenants currently operating in the hemp space may be forced to obtain more costly cannabis licenses or cease operations entirely. Failure of our tenants to adapt to these new “total THC” restrictions by the late-2026 deadline could result in lease defaults and a loss of rental income for the Company.
The Rohrabacher-Farr Amendment provides limited protection and must be renewed annually.
The Rohrabacher-Farr Amendment, which prohibits the DOJ from using federal funds to interfere with state-legal medical marijuana programs, has been renewed through the 2026 appropriations cycle. However, this protection is temporary and notably does not extend to adult-use (recreational) programs. If Congress fails to renew this amendment, or if our tenants transition to adult-use operations not covered by the rider, the risk of federal prosecution increases significantly.
Marijuana remains illegal under federal
law, and therefore, strict enforcement of federal laws regarding marijuana would likely result in our inability and the inability of
our tenants to execute our respective business plans.
Cannabis is a Schedule
I controlled substance under the CSA. Even in those jurisdictions in which cannabis has been legalized at the state level, the possession,
distribution, cultivation, manufacture and use of cannabis all remain violations of federal law that are punishable by imprisonment, substantial
fines and forfeiture. Moreover, individuals and entities may violate federal law if they intentionally aid and abet another in violating
these federal controlled substance laws, or conspire with another to violate them. The U.S. Supreme Court has ruled in United
States v. Oakland Cannabis Buyers’ Coop. and Gonzales v. Raich that it is the federal government that
has the right to regulate and criminalize the sale, possession and use of cannabis, even for medical purposes. We would likely be unable
to execute our business plan if the federal government were to strictly enforce federal law regarding cannabis.
In January 2018,
the DOJ rescinded certain memoranda, including the so-called “Cole Memo” issued on August 29, 2013 under the Obama Administration,
which had characterized enforcement of federal cannabis prohibitions under the CSA to prosecute those complying with state regulatory
systems allowing the use, manufacture and distribution of medical cannabis as an inefficient use of federal investigative and prosecutorial
resources when state regulatory and enforcement efforts are effective with respect to enumerated federal enforcement priorities under
the CSA. In rescinding the Cole Memo, DOJ instructed its prosecutors to enforce the laws enacted by Congress and to follow well-established
principles that govern all federal prosecutions when deciding whether to pursue prosecutions related to cannabis activities. As a result,
federal prosecutors could, and still can, use their prosecutorial discretion to decide to prosecute actors compliant with their state
laws. Although there have not been any identified prosecutions of state law compliant cannabis entities, there can be no assurance that
the federal government will not enforce federal laws against the regulated cannabis industry generally, including our tenants and us.
Pamela Bondi was confirmed
by the United States Senate as Attorney General of the United States on February 4, 2025. During her tenure as Attorney General in the
State of Florida, Bondi routinely opposed the softening of anti-cannabis laws, including opposition to ballot initiatives to broaden access
to medical cannabis, but she also generally faithfully enforced state cannabis laws to maintain a well-regulated medical cannabis market.
Bondi has not provided a clear policy directive for the United States as it pertains to state-level cannabis-related activities, and there
can be no assurances that DOJ or other law enforcement authorities will not seek to vigorously enforce current U.S. federal laws. It is
generally expected that Bondi will closely follow the Trump Administration’s enforcement priorities.
Congress previously enacted
an omnibus spending bill that includes the Rohrabacher-Blumenauer Amendment prohibiting the DOJ (which includes the DEA) from using funds
appropriated by that bill to prevent states from implementing their medical-use cannabis laws. This provision will expire on March 8,
2024. On December 20, 2024, Congress passed a continuing resolution to extend government funding, extending the application of the Rohrabacher-Blumenauer
Amendment until March 14, 2025. There can be no assurance that Congress will approve inclusion of a similar prohibition in future appropriations
bills to prevent DOJ from using congressionally appropriated funds to enforce federal cannabis laws against regulated medical cannabis
actors operating in compliance with state and local law. In USA vs. McIntosh, the U.S. Court of Appeals for the Ninth Circuit
held that this provision prohibits the DOJ from spending funds from relevant appropriations acts to prosecute individuals who engage in
conduct permitted by state medical-use cannabis laws and who strictly comply with such laws. However, the Ninth Circuit’s opinion,
which only applies to the states of Alaska, Arizona, California, Hawaii, and Idaho, also held that persons who do not strictly comply
with all state laws and regulations regarding the distribution, possession and cultivation of medical-use cannabis have engaged in conduct
that is unauthorized, and in such instances the DOJ may prosecute those individuals.
Additionally, financial
transactions involving proceeds generated by cannabis-related conduct can form the basis for prosecution under the federal money laundering
statutes, unlicensed money transmitter statutes and the Bank Secrecy Act. The penalties for violation of these laws include imprisonment,
substantial fines and forfeiture. Prior to the DOJ’s rescission of the Cole Memo, supplemental guidance from the DOJ issued in the
2014 Cole Memorandum directed federal prosecutors to consider the federal enforcement priorities enumerated in the Cole Memo when determining
whether to charge institutions or individuals with any of the financial crimes described above based upon cannabis-related activity. This
supplemental guidance was followed by the February 14, 2014 FinCEN Memorandum outlining the pathways for financial institutions to provide
services to state-sanctioned cannabis businesses consistent with Bank Secrecy Act obligations and in alignment with federal enforcement
priorities. Under these guidelines, financial institutions must submit a SAR in connection with all cannabis-related banking activities
by any client of such financial institution, in accordance with federal money laundering laws. These cannabis-related SARs are divided
into three categories - cannabis limited, cannabis priority, and cannabis terminated - based on the financial institution’s belief
that the business in question follows state law, is operating outside of compliance with state law, or where the banking relationship
has been terminated, respectively. The FinCEN Memorandum states that in some circumstances, it is permissible for banks to provide services
to cannabis-related businesses without risking prosecution for violation of federal money laundering laws. Although the Cole Memo has
been rescinded, the FinCEN Memorandum technically remains intact; however, it is unclear whether the current administration will continue
to follow the FinCEN Memorandum. The DOJ continues to have the right and power to prosecute crimes committed by banks and financial institutions,
such as money laundering and violations of the Bank Secrecy Act, that occur in any state including states that have in some form legalized
the sale of cannabis. Further, the conduct of the DOJ’s enforcement priorities could change for any number of reasons. A change
in the DOJ’s priorities could result in the DOJ’s prosecuting banks and financial institutions for crimes that were not previously
prosecuted.
Federal prosecutors have
significant discretion and no assurance can be given that the federal prosecutor in each judicial district where we purchase a property
will not choose to strictly enforce the federal laws governing cannabis operations. Any change in the federal government’s enforcement
posture with respect to state-licensed cannabis operations, including the enforcement postures of individual federal prosecutors in judicial
districts where we purchase properties, would result in our inability to execute our business plan, and we would likely suffer significant
losses with respect to our investment in cannabis facilities in the United States, which would adversely affect the trading price of our
securities. Furthermore, following any such change in the federal government’s enforcement position, we could be subject to criminal
prosecution, which could lead to imprisonment and/or the imposition of penalties, fines, or forfeiture.
Management's Discussion & Analysis (MD&A)
New heading “Management Buyout Asset Purchase Agreement”
New heading “Going concern consideration”
Largest changes
“Our consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. As reflected in our consolidated financial statements, the Company had a net loss of $2,854,415 and had cash provided by operations of $781,476 for the year ended December 31, 2025. Additionally, as of December 31, 2025, the Company had cash of $837,767 and stockholders’ equity of $3,067,626. …”see in full comparison
“(c) The Buyer if there shall have been a breach in any material respect of any representation, warranty, covenant or agreement on the part of any Seller Party, which breach has not been cured within 10 days after receipt of notice of such breach by the Company;”see in full comparison
“(d) The Company if there shall have been a breach in any material respect of any representation, warranty, covenant or agreement on the part of Buyer, which breach has not been cured within 10 days after receipt of notice of such breach by Buyer;”see in full comparison
Other (expense)see in full comparisonincomeincome, net primarily includes interest expense incurred on debt with third parties and also includes other income (expense). For theyearyears ended December 31, 2025 and 2024, total other expenses, net amounted to$529,212$965,521asandcompared$529,212,to total other expenses, net of $657,335,respectively, representingaandecreaseincrease of$128,123,$436,309, or19.5%.82.4%. Thisdecreaseincrease was attributable to an increase in interest expense of$71,979$100,440, primarily related to an increase in notes payable, an increase in impairment loss on equity securities of $50,000, and adecreasenegative change in gain or loss in fair value from an interest rate swap of$200,102$289,369,resultingoffset by an increase in2024other income of$167,460 from the interest rate swap.$3,500.
“Pursuant to the terms of the MBO APA, the Seller Parties agreed to sell to the Buyer, and the Buyer agreed to purchase from the Seller Parties, subject to the terms of the MBO APA, all of the Seller Parties’ rights, title and interest in and to the Company’s business (the “Business”), and the assets, properties and rights of the Seller Parties, subject to modification as set forth in the MBO APA, and other than the Excluded Assets (as defined in the MBO APA) (the “Assets”). The Assets include, among other things, (i) the real property located at 410 S. …”see in full comparison
Full comparison: every changed paragraph (47)
Zoned Properties, Inc. (“Zoned Properties”
or the “Company”) was incorporated in the State of Nevada on August 25, 2003. In October 2013, the Company changed its name
to Zoned Properties, Inc. and in April 2014, the Company shifted its business model to address commercial real estate in the regulated
cannabis industry. Zoned Properties is a technology-driven property investment company focused on acquiring value-add real estate within
the regulated cannabis industry in the United States. The Company aspires to innovate within the real estate development sector, focusing
on direct-to-consumer real estate that is leased to the best-in-class cannabis retailers. Headquartered in Scottsdale, Arizona, Zoned
Properties is redefining the approach
to commercial real estate investment through its standardized investment model backed by its proprietary
property technology. Zoned Properties
has developed a national ecosystem of real estate services to support its real estate development
model, including a commercial real
estate brokerage and a real estate advisory practice.
The Company operates in two organized segments;
(1) the operations, leasing and management of its commercial properties, herein known as the “Property Investment Portfolio”
segment, and (2) the advisory, brokerage and technology services related to commercial properties, herein known as the “Real Estate
Services” segment. The Company targets commercial properties that face unique zoning or development challenges, identifies solutions
that can potentially have a major impact on their commercial value, and then works to acquire the properties while securing long-term,
absolute-net leases. The Company does not grow, harvest, sell or distribute cannabis or any substances regulated under United States
law such as the Controlled Substance Act of 1970, as amended (the “CSA”).amended.
Zoned
Properties maintains a portfolio of properties
that it owns, develops and leases. As of DecemberApril 31,1, 2024,2026, the Company leases land and/or
building space at the seven properties in its
portfolio to licensed and regulated cannabis tenants in areas with established cannabis
regulations and zoning procedures. Four of the
leased properties are zoned and permitted as regulated cannabis retail dispensaries, two
of the leased properties are zoned and permitted
as regulated cannabis cultivation and processing facilities, and one property is leased
for the future development of a licensed medical
and adult use marijuana retail dispensary. The Company considers the two cultivation
sites in its portfolio as legacy properties and may consider selling or leveraging those properties to unlock equity and create capital
availability in the future. The Zoned Properties investment thesis has evolved over the years as the cannabis industry has emerged, and
is currently focused on investing capital into direct-to-consumer properties, located in state-markets with robust cannabis consumer
demand in the industry.
As
of MarchDecember 25,31, 2025, a summary of rental
properties owned by us consisted of the following:
On December 31, 2025, the Company, through its wholly owned subsidiaries Chino Valley, Green Valley, and Kingman (collectively, the “Landlords”), entered into Amended and Restated Absolute Net Lease Agreements (the “A&R Leases”) with the respective tenant entities Broken Arrow Herbal Center, Inc. (Chino Valley and Green Valley) and CJK, Inc. (Kingman) (each, a “Tenant”), each with an effective date of January 1, 2026. Each A&R Lease provides for an initial term of 14 years commencing January 1, 2026 and ending December 31, 2039, unless earlier terminated pursuant to its terms. The A&R Leases were contingent upon, among other conditions, the consummation of a change of control transaction involving the Tenant(s), including the transfer of majority ownership and control of the applicable Tenant to A&R Consultants, LLC (or its designee) and the transfer of the applicable cannabis license to A&R Consultants, LLC (or its designee). These contingencies were resolved on March 31, 2026. Pursuant to the A&R Leases, A&R Consultants, LLC provided a guaranty of payment and performance in favor of each Landlord. Base rent under the A&R Leases varies by property and is set forth in the respective rent schedules (including, for example, monthly base rent of $3,500 for the Green Valley property and $4,000 for the Kingman property, and a step-up schedule for the Chino Valley property). The A&R Leases include, among other provisions, (i) a right of first refusal with a right of first refusal period of up to 60 days and (ii) a short-term exclusive option that permits the Tenant to purchase, on an all-or-none basis, the three leased properties (Chino Valley, Green Valley and Kingman) for an aggregate purchase price of $9.0 million (the “Purchase Option”). The Purchase Option originally stated that the Purchase Option may be exercised during an option period ending March 30, 2026; however, the parties have subsequently agreed that optionee will have until April 10, 2026 to exercise the Purchase Option, and if exercised, requires a closing no later than June 30, 2026. The Purchase Option contemplates (a) a $400,000 non-refundable earnest money deposit to be applied toward the down payment, (b) a $4.0 million cash down payment at closing, and (c) $5.0 million of seller financing. The seller financing would bear interest at 7% per annum over a 36-month term with payments calculated on a 15-year amortization schedule and a balloon payment at maturity, and would be secured by loan documentation (including a loan agreement, promissory note and deeds of trust) against all three properties. The properties would be conveyed on an as-is/where-is basis without representations or warranties from the applicable landlord/seller. In connection with the anticipated change of control transaction for the Chino Valley Tenant, on December 30, 2025, the Company, through Chino Valley Properties, LLC, entered into a Consent of Landlord and Agreement Regarding Lease (the “Consent Agreement”) with Broken Arrow Herbal Center, Inc., AC Management Group, LLC (the existing guarantor), A&R Consultants, LLC (the new guarantor) and Elevate Holdings, Group, LLC. The Consent Agreement provided, among other things, that the Landlord’s consent to the sale transaction is conditioned on the payment to Landlord at closing of (i) $389,984 for past due rent, additional rent and late charges and (ii) $965,000 as compensation for rent concessions reflected in the A&R Lease, both of which were received by the Company on March 31, 2026. Upon receipt of such amounts, the Consent Agreement provided for the release of the existing guarantor from liability for periods after closing and A&R Consultants, LLC executed a new guaranty of the A&R Lease.
Management Buyout Asset Purchase Agreement
On January 15, 2026, the Company entered into an Asset Purchase Agreement (the “MBO APA”) by and among the Company, Zoned Arizona, ZP Dysart, ZPRE Holdings and collectively with Zoned Arizona and ZP Dysart, the “Real Property Sellers” and, together with the Company, the “Seller Parties” and each, a “Seller Party”, and BPB Partners, LLC (the “Buyer”). The Buyer is owned by Bryan McLaren, the Company’s Chairman of the Board, Chief Executive Officer and Chief Financial Officer; Berekk Blackwell, the Company’s President and Chief Operating Officer; and Patrick Moroney.
The Company formed a Special Transactions Committee of the Board of Directors (the “Committee”), consisting of its three independent directors, that has reviewed, negotiated and overseen the MBO APA and the other transaction documents and the transactions contemplated by the MBO APA (the “MBO”). The Committee approved the MBO APA, the other transaction documents and the MBO, prior to its execution. The MBO APA and the other transaction documents and the MBO were also approved by the full Board of Directors prior to its execution.
Pursuant to the terms of the MBO APA, the Seller Parties agreed to sell to the Buyer, and the Buyer agreed to purchase from the Seller Parties, subject to the terms of the MBO APA, all of the Seller Parties’ rights, title and interest in and to the Company’s business (the “Business”), and the assets, properties and rights of the Seller Parties, subject to modification as set forth in the MBO APA, and other than the Excluded Assets (as defined in the MBO APA) (the “Assets”). The Assets include, among other things, (i) the real property located at 410 S. Madison Drive, Tempe, AZ; (ii) the real property located at 13150 W. Bell Road, Surprise, AZ; (iii) the real property located at 3455 S. Ashland Avenue, Chicago, IL; (iv) the Company’s membership interests in ZPRE Holdings, Arizona Brokerage, Florida Brokerage, ZP Data 2, ZP Ohio B, LLC, and Zoneomics Green; (v) all rights under all contracts to which any Seller Party is a party or is bound as of the closing date that is related to the Business; (vi) all intellectual property of the Seller Parties; (vii) all prepaid expenses, security deposits, and certain other operational assets; and (vii) potentially certain additional assets that may be acquired by the Seller Parties prior to the closing of the MBO, as discussed below.
Subject to adjustment as set forth in the MBO APA, the purchase price for the Assets will be $7,000,000, less the Assumed Indebtedness (as defined in the MBO APA) (the “Purchase Price”).
The parties to the MBO APA acknowledged and agreed that between January 15, 2026 and the date of the closing of the MBO, the Company or one or more affiliates of the Company may acquire or invest in additional real estate assets (“Additional Assets”). Upon acquisition of or investment in the Additional Assets, (i) such Additional Assets shall be deemed included in the “Assets” for purposes of the MBO APA, (ii) the Purchase Price will be increased by the amount of the cash purchase price paid therefor by the Company or its affiliate, (iii) the Purchase Price will be decreased by the amount of any cash and/or debt instruments issued by the Company or its affiliate to the seller of such Additional Assets (the “Additional Asset Acquisition Indebtedness”), and (iv) such Additional Asset Acquisition Indebtedness will be deemed included in the assumed liabilities pursuant to the MBO APA.
The parties to the MBO APA also acknowledged and agreed that between January 15, 2026 and the closing of the MBO, the Company may sell the real estate assets located at 23622-23634 Woodward Avenue, Pleasant Ridge, MI (the “Pleasant Ridge Assets”) to a third party for a purchase price to be determined. The Pleasant Ridge Assets are not currently included in the “Assets” for purposes of the MBO APA. In the event that the sale of the Pleasant Ridge Assets is not consummated prior to the closing, then the Pleasant Ridge Assets will be deemed included in the “Assets” and the Purchase Price will be increased by the amount of the appraisal value of the Pleasant Ridge Assets, as determined as set forth in the MBO APA.
The parties to the MBO APA further acknowledged and agreed that between January 15, 2026 and the closing, the Company may sell the real estate assets located at 2144 N. Road 1 East, Chino Valley, AZ; 2095 Northern Avenue, Kingman, AZ; and 1732 W. Commerce Point Place, Green Valley, AZ (collectively, the “CKG Properties”) to a third party for a total purchase price of $9,000,000 (the “CKG Purchase Price”), of which $4,000,000 is expected to be paid in cash and $5,000,000 is expected to be paid via a promissory note payable to the Company (the “CKG Note”). In the event that the sale of the CKG Properties is not consummated prior to the closing, then the CKG Properties will be deemed included in the “Assets” and the Purchase Price will be increased by the amount of the CKG Purchase Price.
If the sale of the CKG Properties is consummated prior to the closing, then the CKG Properties will not be included in the “Assets,” but the CKG Note will be included in the “Assets” for purposes of the MBO APA, and the Purchase Price will be increased by the principal amount of the CKG Note.
Pursuant to the terms of the MBO APA, the MBO APA may be terminated at any time prior to the closing by:
(a) The mutual agreement of the parties, each in their sole discretion;
(b) The Company or by Buyer if there shall be in effect a final non-appealable order, judgment, injunction or decree entered by or with a governmental entity restraining, enjoining or otherwise prohibiting the consummation of the MBO;
(c) The Buyer if there shall have been a breach in any material respect of any representation, warranty, covenant or agreement on the part of any Seller Party, which breach has not been cured within 10 days after receipt of notice of such breach by the Company;
(d) The Company if there shall have been a breach in any material respect of any representation, warranty, covenant or agreement on the part of Buyer, which breach has not been cured within 10 days after receipt of notice of such breach by Buyer;
(e) Any party in the event that the closing has not occurred by September 30, 2026, which date may be extended by 90 days as set forth in the MBO APA;
(f) Written notice by Buyer to the Company, if there shall have been a “Seller Material Adverse Effect” (as defined in the MBO APA) following the Effective Date which is uncured for at least 20 business days after written notice by the Buyer;
(g) The Buyer, during the 180-day period following the Effective Date, if the Buyer determines that its due diligence review is not satisfactory for any reason in its sole discretion; or (h) The Company, in the event it receives a proposal on terms more favorable to the Company’s stockholders than those set forth in the MBO APA, subject to the terms of the MBO APA, prior to the date that is the later of (i) the date on which the Company receives stockholder approval as set forth in the MBO APA, and July 14, 2026 (the date on which the Buyer’s due diligence period expires).
The closing of the MBO is subject to certain closing conditions, including, but not limited to, (i) the Company and the Committee having received an opinion as to the fairness of the transactions, from a financial point of view, to the shareholders of the Company, and such opinion remaining valid and in full force and effect as of the closing; (ii) MBO APA and the transactions set forth therein being approved by both (1) the shareholders of the Company holding a majority of the voting power of the Company, as required by Nevada law, and (2) shareholders of the Company holding a majority of the voting power of the Company, but excluding for such purposes any such shareholder, and shares or stock of the Company, held by any persons who own, control or have any interest in the Buyer (i.e., a ‘majority of the minority’ uninterested shareholders); (iii) receipt of any required regulatory approvals; (iv) raising by the Buyer of the capital required, in its sole discretion, to fund the Purchase Price; and (v) other customary closing conditions. The MBO APA contains customary representations, warranties and covenants.
If the MBO APA is approved by the Company’s stockholders, as required, the Company expects that the closing of the MBO will take place by the end of 2026. Assuming that the MBO APA is approved by the Company’s stockholders, as required, and the Company can successfully sell and liquidate 100% of the Company’s assets and operations, the Company expects (i) to pay off any remaining debt, settle any remaining accounts and agreements, liquidate the Company’s outstanding preferred shares, and then distribute the net available balance of cash to stockholders as a return of capital through a special dividend, and (ii) to subsequently complete a reverse merger or other transaction involving the public company.
Going concern consideration
Our consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. As reflected in our consolidated financial statements, the Company had a net loss of $2,854,415 and had cash provided by operations of $781,476 for the year ended December 31, 2025. Additionally, as of December 31, 2025, the Company had cash of $837,767 and stockholders’ equity of $3,067,626. On December 31, 2025 and effective January 1, 2026, the Company entered into Amended and Restated Absolute Net Lease Agreements with certain tenants (See Note 14 – Subsequent Events). The Amended and Restated Absolute Net Lease Agreements include, among other provisions, (i) a right of first refusal with a right of first refusal period of up to 60 days and (ii) a short-term exclusive option that permits the tenant to purchase, on an all-or-none basis, three leased properties (Chino Valley, Green Valley and Kingman). The Purchase Option originally stated that the Purchase Option may be exercised during an option period ending March 30, 2026; however, the parties have subsequently agreed that optionee will have until April 10, 2026 to exercise the Purchase Option, and if exercised, requires a closing no later than June 30, 2026. Additionally, on January 15, 2026, the Company and certain of its subsidiaries entered into the MBO APA with the Buyer to sell substantially all of its properties to the Buyer, a company owned by management (See Note 14 – Subsequent Events). The closing of the MBO is subject to certain closing conditions, including, but not limited to, approval by the Company’s stockholders and the Buyer obtaining financing. If the Company sells some or all of its properties, it will have minimal or no operations. These factors raise substantial doubt about the Company’s ability to continue as a going concern for a period of twelve months from the issuance date of this Annual Report. There can be no assurance that the Company will sell its properties. If the Company sells its properties, the Company’s cash flow provided by operating activities would decrease substantially and the Company may need to raise capital through debt and/or equity financings to fund any ongoing operations, may need to curtail its operations, or may decide the liquidate the Company. The consolidated financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
For
the years ended December 31, 2024,2025, total
revenues amounted to $4,140,458, including property investment portfolio revenues of $3,080,654, which consists of rental revenues, as
compared to total revenues amounted toof $3,793,289, including property investment portfolio revenues of $2,884,286,
which consists of rental revenues, as compared to total revenues of $2,886,991, including property investment portfolio revenues of $2,481,892,
for the year ended December 31, 2023,2024, representing an overall increase of $906,298,$347,169, or 31.4%.9.2%. This increase was attributable to an increase
in rental
revenues of $402,394,$196,368, or 16.2%,6.8%, primarily attributable to an increase in rental revenue from our recently acquired property properties
in Chicago,
IL and Surprise, AZ, and a net increase in real estate services revenues of $503,904,$150,801, or 124.4%,16.6%, attributable to an increase
in commissions
and assignment fees earned on real estate listings, offset by a decrease in advisory fees.
For the year ended December 31, 2025, operating
expenses amounted to $3,926,000 as compared to $2,690,119 for the year ended December 31, 2024, operatingrepresenting expensesan amounted to $2,690,119 as compared to $2,717,804 for the year ended December 31,
2023, a decreaseincrease of $27,685, $1,235,881,
or 1.0%.45.9%. For the years ended December 31, 20242025 and 2023,2024, operating expenses consisted of the following:
(Loss) Income from operations
As
a result of the factors described above, for
the year ended December 31, 2025, loss from operations amounted to $(1,885,542) as compared to income from operations of $1,103,170 for
the year ended December 31, 2024, incomerepresenting froma operations amounted to $1,103,170 as compared
to income from operationsdecrease of $169,187 for the year ended December 31, 2023, an increase of $933,983,$2,988,712, or 552.0%.270.9%.
Other
(expense) incomeincome, net primarily includes
interest expense incurred on debt with third parties and also includes other income (expense). For
the yearyears ended December 31, 2025
and 2024, total other expenses, net amounted to $529,212$965,521 asand compared$529,212, to total other expenses, net of $657,335,
respectively, representing aan decreaseincrease of $128,123,$436,309, or 19.5%. 82.4%.
This decreaseincrease was attributable to an increase in interest expense of $71,979
$100,440, primarily related to an increase in notes payable, an
increase in impairment loss on equity securities of $50,000, and a decreasenegative change in gain or loss in fair value from an interest rate
swap of $200,102$289,369, resulting
offset by an increase in 2024 other income of $167,460 from the interest rate swap.$3,500.
For
the yearyears ended December 31, 20242025 and 2023, 2024,
we incurred an equity method loss of $0$3,352 and $52,110,$0, respectively, arepresenting decreasean increase of $52,110,
$3,352, or 100.0%. During the year ended
December 31, 2023,2025, we recorded an impairment loss from unconsolidated joint ventures of $45,000 and
a loss from unconsolidated joint ventures of $7,110.$3,352.
Net
income (loss) income
As
a result of the foregoingforegoing, for the years ended
December 31, 2025, net loss amounted to $(2,854,415), or $(0.24) per common share (basic and diluted), and for the year ended December
31, 2024 and 2023,2024, net income (loss) amounted to $573,958, or $0.05 per common
share (basic) and $0.06 per common share (diluted), and $(540,258), or $(0.04) per common share (basic and diluted), respectively..
We
may need to raise additional funds, particularly
if we are unable to continue to generate positive cash flows from our operations. We
estimate that based on current plans and assumptions,
that our available cash will be sufficient to satisfy our cash requirements under
our present operating expectations for the next 12
months from the date of this annual report on Form 10-K. Other than revenue received
from the lease of our rental properties and real
estate services, and from a bank note,note and other notes payable, we presently have no other significant alternative
source of working capital.
See also “Item 1. Business—Our Business—Management Buyout Asset Purchase Agreement.”
On
July 8, 2024 (the “Closing”),2024, ZP Dysart acquired a property
in Surprise AZ (the “Surprise Property”) from NWC
Dysart & Bell LLC (“NWC”). Surprise Property is a tract
or parcel of land containing approximately 1.114 acres, together
with all improvements, buildings, leases, rights, easements, and appurtenances
pertaining thereto. The Surprise Property was acquired
for an aggregate purchase price of $1,712,541, which included (i) $1,100,000,
representing the Purchase Price, (ii) reimbursereimbursement to NWC
for onsite and offsite improvements of $492,022, and (iii) closing costs,
commissions, and fees customary to the acquisition of real
estate of $120,519. As previously disclosed, on January 23, 2023, ZPRE Holdings entered into a Purchase and Sale Agreement and Joint
Escrow Instructions, by and between NWC, as the seller, and ZPRE Holdings, as the buyer. Such agreement was subsequently amended on May
12, 2023, October 25, 2023, and December 20, 2023 (as amended, the “Agreement”). Pursuant to the terms of the Agreement,
NWC also agreed to complete a number of on-site and off-site improvements to the Surprise Property (the “NWC’s Work”)
in exchange for ZPRE Holdings’ reimbursement of up to $250,000 for the off-site work and reimbursement of up to $350,000 for the
on-site work (collectively, the “Reimbursements”). The obligation to complete the Reimbursements was conditioned upon the
closing of the sale of the Surprise Property. Subsequent to entry into the Agreement and as approved by NWC under the terms of the Agreement,
ZPRE Holdings designated ZP Dysart as the named buyer for the Closing.
During the year ended December 31, 2025, the Company paid $1,000,000 to Sunday Goods as a tenant improvement allowance. The $1,000,000 payment to the tenant was used by the tenant to construct a building on the land as well as for the buildout of the property. Since ZP Dysart will own the building and related improvements at the end of the lease, the $1,000,000 tenant improvement allowance was capitalized to rental properties and is being depreciated on a straight-line basis over the useful life of the building and related improvements beginning when the building and related improvements was placed in service, beginning in September 2025. In September 2025, Sunday Goods completed the construction of a new retail dispensary building on the Surprise Property and opened for business.
In
connection with the Surprise Property Closing,Property, ZP
Dysart entered into the Construction Loan Agreement (the “PMF Loan Agreement”),
dated as of July 8, 2024, by and between
ZP Dysart and Private Money Funding, LLC (“PMF”). Pursuant to the terms of the PMF
Loan Agreement, PMF agreed to loan up
to $1,620,000 to ZP Dysart, which loan is evidenced by a promissory note (the “PMF Note”).
ZP Dysart’s obligations
under the PMF Note and the PMF Loan Agreement are secured by a Deed of Trust, Assignment of Leases and
Rents, Security Agreement and
Fixture Filing (the “PMF Deed”). The PMF Loan Agreement, the PMF Note, any guaranties, and
all other related documents executed
and delivered concurrently with the PMF Loan Agreement are referred to herein as the “PMF
Loan Documents.” Pursuant to the
terms of the PMF Loan Agreement, on July 8, 2024, ZP Dysart issued the PMF Note with the maximum
principal amount of $1,620,000 to PMF
(the “Maximum Amount”). Interest accrues at the rate of 12% per annum, with ZP Dysart
paying interest only in arrears, in
monthly installment payments, beginning on August 1, 2024 through July 1, 2029 (the “Maturity
Date”). ZP Dysart may prepay
the PMF Loan in full or in part at any time. However, during the first 48 months of the term of the
loan, if ZP Dysart pays any principal
payment, ZP Dysart will pay to PMF a prepayment premium equal to (i) 5% of the amount of principal
prepaid in months 1-24; (ii) 2% of
the amount of principal prepaid in months 25-36; and (iii) 1% of the amount of principal prepaid in
months 36-48, which amount will be
due and payable at the time ZP Dysart pays the principal payment. During the year ended December 31,
2024, the Company borrowed $1,020,000
of the Maximum Amount and received net proceeds of $983,940, net of origination fees and costs
of $36,060. During the year ended December
31, 2025, the Company borrowed an additional $600,000 of the Maximum Amount and received net proceeds of $600,000. As of December 31,
2025 and 2024, the principal amount of the loan iswas $1,020,000$1,620,000 and $1,020,000, respectively, and accrued interest payable amounted to
$16,200 $0.and $0, respectively.
Pursuant
to the terms of the PMF Loan Agreement,
following ZP Dysart’s satisfaction of the conditions to funding the PMF Loan and recordation
of the PMF Deed, the loan proceeds
will be disbursed in multiple advances through escrow, first in the form of an initial advance in
the amount of $1,020,000 for the purpose
of contributing funding towards acquiring the Surprise Property (the “Acquisition Advance”).
The remaining loan proceeds
will be used for the purpose of financing for the completion of Sunday Goods’ Work (as hereinafter
defined) (the “Construction
Advances”). Following the Acquisition Advance, subject to satisfying the conditions set forth
in the PMF Loan Agreement, ZP Dysart
will be entitled to request the Construction Advances from the remaining loan proceeds at the following
stages of completion of the construction
of Sunday Goods’ Work: (i) first advance in the amount of $300,000 at 50% completion, which was received during the year ended
December 31, 2025, and (ii) final advance in the amount of $300,000 at 100% completion and issuance of certificate of occupancy.occupancy which
was received in October 2025.
Net
cash flow provided by operating activities
was $578,218$781,476 for the year ended December 31, 2024,2025, as compared to net cash flow provided by
operating activities of $82,547$578,218 for the
year ended December 31, 2023,2024, representing an increase of $495,671.$203,258, or 35.2%.
During
For the year ended December 3131, 2024,2025, net cash
flow used in investing activities amounted to $3,527,929$1,439,613, as compared to net cash used in investing
activities of $1,239,084,$3,527,929 for the
year ended December 31, 2024, representing a decrease of $2,088,316. For the year ended December 31, 2025, net cash used in investing
activities was attributable to the purchase of rental properties and improvements of $1,000,000, an increase in investments in cost method
investee of $2,288,845.$84,110, Duringan increase in escrow deposits of $154,394 and an increase in capitalized project costs of $202,680, offset by cash
received from investment in unconsolidated joint venture of $1,571. For the year ended December 31, 2024, net cash used in investing
activities was
attributable to the purchase of rental properties of $3,336,763$3,336,763, primarily in connection with the acquisition of properties
in Chicago,
IL and Surprise, AZ, a purchase of property and equipment of $6,480, an increase in capitalized project costs of $168,984, and an increase
in escrow deposits of $15,702. During the year ended December 31, 2023, net cash used in investing activities was attributable to the
purchase of rental property of $1,007,941 primarily in connection with the acquisition of property in Pleasant Ridge, Michigan, an increase
in capitalized project costs of $38,016, and an increase in escrow deposits of $192,048 in connection with escrow deposits made on other
potential acquisitions of rental properties.$15,702.
During
For the yearyears ended December 31, 20242025 and 2023, 2024,
net cash provided by (used in) financing activities amounted to $869,896$475,924 and $(79,508),$869,896, respectively.
During For the year ended December 31, 2024,2025, net
cash provided by financing activities consisted of net proceeds from a note payable of $600,000, offset by cash used for the repayment
of notes payable of $97,218 and cash used for the purchase of treasury shares of $26,858. For the year ended December 31, 2024, net cash
provided by financing activities consisted of net proceeds from a note payable of $983,940
used to acquire our Surprise, AZ property,
offset by cash used for the repayment of notes payable of $106,034 and the purchase of treasury
stock of $8,010. During the year ended December 31, 2023, net cash used in financing activities amounted to $79,508 and consisted of
the repayment of notes payable of $64,508 and the purchase of treasury stock of $15,000.
Accordingly, changes in the underlying market value of the remaining swap payments are recognized into income as an increase or decrease to other income (expense) each reporting period. In accordance with the Financial Accounting Standards Board’s (the “FASB”) Accounting Standards Codification (“ASC ”) 820, Fair Value Measurements and Disclosures, the Company believes values provided by its counterparty represent the fair value of its swap agreement. The Company believes that the quality of the counterparty to its swap agreement mitigates the counterparty credit risk.
We
recognize an allowance for losses on accounts
receivable in an amount equal to the estimated probable losses net of recoveries under
the current expected credit loss method. The allowance
is based on an analysis of historical bad debt experience, current receivables
aging and expected future write-offs, as well as an assessment
of specific identifiable customer accounts receivable considered at risk
or uncollectible. OnIn Januaryaccordance 1, 2023, we adoptedwith ASC 326, “Financial
Instruments - Credit Losses”. In accordance with ASC
326,, an allowance is maintained for estimated forward-looking losses resulting from the possible inability
of customers to make required
payments (current expected losses). The amount of the allowance is determined principally on the basis
of past collection experience
and known financial factors regarding specific customers. The expense associated with the allowance for
doubtful accounts on accounts
receivable is recognized in general and administrative expenses.
For the year ended December 31, 2025, we recorded an impairment loss of $3,118,716 due (1) to the damage and demolition of its building located in Chicago, IL, where a vehicle crashed into the building, causing significant structural damage, and the City of Chicago declared the building unsafe and ordered its demolition, and (2) to the write down of our Michigan property to net realizable value. For the year ended December 31, 2024, we did not record any impairment losses.
Stock-based compensation is accounted for based on the requirements of ASC 718 – “Compensation –Stock Compensation”, which requires recognition in the financial statements of the cost of employee, director, and non-employee services received in exchange for an award of equity instruments over the period the employee, director, or non-employee is required to perform the services in exchange for the award (presumptively, the vesting period). The ASC also requires measurement of the cost of employee, director, and non-employee services received in exchange for an award based on the grant-date fair value of the award. The Company has elected to recognize forfeitures as they occur as permitted under FASB’s Accounting Standards Update (ASU) 2016-09 Improvements to Employee Share-Based Payment Accounting. Assumptions used in the estimation of stock-based grants may include the volatility of our common stock, expected term of exercise, our discount rate and our dividend rate.
What changed in the latest 10-Q
Risk Factors
As a smaller reporting company, the Company is not required to disclose material changes to the risk factors that were contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025, as updated from time to time.
No wording changes found in this section.
Full comparison: every changed paragraph (0)
Management's Discussion & Analysis (MD&A)
Removed heading “Real Estate Purchase and Sale Agreement regarding CGK Properties”
Largest changes
“The closing was scheduled to occur on June 30, 2026, unless extended in accordance with the Purchase Agreement. The Purchaser has the right, in its sole discretion, to extend the closing date to August 31, 2026, by timely written notice. If that extension right is exercised, the Purchase Agreement provides that the acquisitions of the Green Valley Property and the Kingman Property would close on the original closing date for an aggregate cash payment of $1.0 million, and the closing for the Chino Property would be extended to August 31, 2026. …”see in full comparison
“The closing is scheduled to occur on June 30, 2026, unless extended in accordance with the Purchase Agreement. The Purchaser has the right, in its sole discretion, to extend the closing date to August 31, 2026, by timely written notice. If that extension right is exercised, the Purchase Agreement provides that the acquisitions of the Green Valley Property and the Kingman Property would close on the original closing date for an aggregate cash payment of $1.0 million, and the closing for the Chino Property would be extended to August 31, 2026. …”see in full comparison
“The Purchase Agreement contains customary provisions regarding title review, closing deliveries, apportionments, casualty and condemnation, default remedies, confidentiality, governing law, and other matters. The Seller is required to remove certain monetary liens voluntarily created by the Seller, but otherwise has no general obligation to cure title objections. The Purchase Agreement also provides that the Purchaser is acquiring the Properties in their present “as is,” “where is,” and “with all faults” condition, subject to limited exceptions expressly set forth in the agreement. …”see in full comparison
“(c) The Buyer if there shall have been a breach in any material respect of any representation, warranty, covenant or agreement on the part of any Seller Party, which breach has not been cured within 10 days after receipt of notice of such breach by the Company;”see in full comparison
“(d) The Company if there shall have been a breach in any material respect of any representation, warranty, covenant or agreement on the part of Buyer, which breach has not been cured within 10 days after receipt of notice of such breach by Buyer;”see in full comparison
“If the Purchaser fails to complete the purchase without legal excuse and does not timely cure such default, the Seller’s sole remedy is to terminate the Purchase Agreement and retain the deposit as liquidated damages. …”see in full comparison
Full comparison: every changed paragraph (50)
Zoned Properties maintains a portfolio of properties
that it owns, developsowns and leases. As of MayAugust 12,14, 2026, the Company leases land and/or building space at the sixfour properties in its portfolio
to licensed and regulated cannabis tenants in areas with established cannabis regulations and zoning procedures. ThreeOne of the leased properties
areis zoned and permitted as regulated cannabis retail dispensaries,dispensary, two of the leased properties are zoned and permitted as regulated cannabis
cultivation and processing facilities, and one property is leased for the future development of a licensed medical and adult use marijuana retail
retail dispensary.
Sale of WoodwardRental PropertyProperties
Pursuant to the terms of the Purchase Agreement, the aggregate purchase price for the Properties was $9.0 million, allocated as follows: (i) $8.0 million for the Chino Property, (ii) $500,000 for the Kingman Property, and (iii) $500,000 for the Green Valley Property. The Purchaser is required to deposit $400,000 into escrow. Subject to the terms of the Purchase Agreement, the purchase price is to be paid through a combination of (i) $4.0 million in cash and (ii) a $5.0 million promissory note to be secured by a deed of trust. The Purchase Agreement provides that, following closing, such seller financing is to be the only debt or lien permitted to encumber the Properties until the note has been paid in full and the deed of trust has been released of record.
The closing was scheduled to occur on June 30, 2026, unless extended in accordance with the Purchase Agreement. The Purchaser has the right, in its sole discretion, to extend the closing date to August 31, 2026, by timely written notice. If that extension right is exercised, the Purchase Agreement provides that the acquisitions of the Green Valley Property and the Kingman Property would close on the original closing date for an aggregate cash payment of $1.0 million, and the closing for the Chino Property would be extended to August 31, 2026. If the first extension right is timely exercised, the Purchaser also has a further right to extend the closing for the Chino Property to September 30, 2026, by timely written notice and by delivering an additional $1.0 million supplemental deposit to the escrow agent, which supplemental deposit is nonrefundable except in the case of an uncured seller default. Except as expressly provided in connection with a timely exercised extension, the Purchase Agreement contemplates an all-or-none closing involving all three Properties.
On June 30, 2026, the closing with respect to the Green Valley Property and the Kingman Property was effectuated, and the Purchaser timely exercised its right under the Purchase Agreement to extend the closing date with respect to the Chino Property to August 31, 2026, subject to the Purchaser’s right to extend such closing date to September 30, 2026, on the terms and conditions set forth in the Purchase Agreement. Accordingly, on June 30, 2026, the Purchaser delivered a cash payment of $1.0 million, representing the portion of the aggregate purchase price for the Properties allocated to these two properties under the Purchase Agreement ($0.5 million for the Green Valley Property and $0.5 million for the Kingman Property). The net cash of $994,051 was received on July 1, 2026.
As of MayJune 12,30, 2026, a summary of rental properties
owned by us consisted of the following:
Real Estate Purchase and Sale Agreement regarding
CGK Properties
The aggregate purchase price for the Properties
is $9.0 million, allocated as follows: (i) $8.0 million for the Chino Property, (ii) $500,000 for the Kingman Property, and (iii) $500,000
for the Green Valley Property. The Purchaser is required to deposit $400,000 into escrow. Subject to the terms of the Purchase Agreement,
the purchase price is to be paid through a combination of (i) $4.0 million in cash and (ii) a $5.0 million promissory note to be secured
by a deed of trust. The Purchase Agreement provides that, following closing, such seller financing is to be the only debt or lien permitted
to encumber the Properties until the note has been paid in full and the deed of trust has been released of record.
The closing is scheduled to occur on June 30,
2026, unless extended in accordance with the Purchase Agreement. The Purchaser has the right, in its sole discretion, to extend the closing
date to August 31, 2026, by timely written notice. If that extension right is exercised, the Purchase Agreement provides that the acquisitions
of the Green Valley Property and the Kingman Property would close on the original closing date for an aggregate cash payment of $1.0 million,
and the closing for the Chino Property would be extended to August 31, 2026. If the first extension right is timely exercised, the Purchaser
also has a further right to extend the closing for the Chino Property to September 30, 2026, by timely written notice and by delivering
an additional $1.0 million supplemental deposit to the escrow agent, which supplemental deposit is nonrefundable except in the case of
an uncured seller default. Except as expressly provided in connection with a timely exercised extension, the Purchase Agreement contemplates
an all-or-none closing involving all three Properties.
The Purchase Agreement contains customary provisions
regarding title review, closing deliveries, apportionments, casualty and condemnation, default remedies, confidentiality, governing law,
and other matters. The Seller is required to remove certain monetary liens voluntarily created by the Seller, but otherwise has no general
obligation to cure title objections. The Purchase Agreement also provides that the Purchaser is acquiring the Properties in their present
“as is,” “where is,” and “with all faults” condition, subject to limited exceptions expressly set
forth in the agreement. In addition, effective as of closing and subject to certain carveouts described in the Purchase Agreement, the
Purchaser will release the Seller and certain related parties from claims relating to the condition of the Properties and certain other
matters described in the Purchase Agreement.
If the Purchaser fails to complete the purchase
without legal excuse and does not timely cure such default, the Seller’s sole remedy is to terminate the Purchase Agreement and
retain the deposit as liquidated damages. If the transaction fails to close due to an uncured default by the Seller, the Purchaser’s
sole and exclusive remedies are to terminate the Purchase Agreement and receive a refund of the deposit, less the independent contract
consideration, waive the default and proceed to closing, or seek specific performance, subject to the timing limitations set forth in
the Purchase Agreement.
The parties to the MBO APA also acknowledged and
agreed that between January 15, 2026 and the closing of the MBO, the Company may sell the real estate assets located at 23622-23634 Woodward
Avenue, Pleasant Ridge, MI (the “Pleasant Ridge Assets”) to a third party for a purchase price to be determined. TheOn MAY 1,
2026, THE {Pleasant
Ridge Ridger Assets arewere sold and accordingly, will not currentlybe included in the “Assets” for purposes of the MBO
APA. In the event that the sale of the Pleasant
Ridge Assets is not consummated prior to the closing, then the Pleasant Ridge Assets will be deemed included in the “Assets”
and the Purchase Price will be increased by the amount of the appraisal value of the Pleasant Ridge Assets, as determined as set forth
in the MBO APA.
The parties to the MBO APA further acknowledged and agreed that between January 15, 2026 and the closing, the Company may sell the real estate assets located at 2144 N. Road 1 East, Chino Valley, AZ; 2095 Northern Avenue, Kingman, AZ; and 1732 W. Commerce Point Place, Green Valley, AZ (collectively, the “CKG Properties”) to a third party for a total purchase price of $9,000,000 (the “CKG Purchase Price”), of which $4,000,000 is expected to be paid in cash and $5,000,000 is expected to be paid via a promissory note payable to the Company (the “CKG Note”). In the event that the sale of the CKG Properties is not consummated prior to the closing, then the CKG Properties will be deemed included in the “Assets” and the Purchase Price will be increased by the amount of the CKG Purchase Price. On June 30, 2026, the Green Valley and Kingman properties were sold and accordingly, the Green Valley and Kingman properties will not be included in the “Assets,” but the CKG Note will be included in the “Assets” for purposes of the MBO APA, and the Purchase Price will be increased by the principal amount of the CKG Note.
If the sale of the CKG Properties is consummated
prior to the closing, then the CKG Properties will not be included in the “Assets,” but the CKG Note will be included in the
“Assets” for purposes of the MBO APA, and the Purchase Price will be increased by the principal amount of the CKG Note.
(a) The
mutual agreement of the parties, each in their sole discretion;
(b) The
Company or by Buyer if there shall be in effect a final non-appealable order, judgment, injunction or decree entered by or with a governmental
entity restraining, enjoining or otherwise prohibiting the consummation of the MBO;
(c) The
Buyer if there shall have been a breach in any material respect of any representation, warranty, covenant or agreement on the part of
any Seller Party, which breach has not been cured within 10 days after receipt of notice of such breach by the Company;
(d) The
Company if there shall have been a breach in any material respect of any representation, warranty, covenant or agreement on the part of
Buyer, which breach has not been cured within 10 days after receipt of notice of such breach by Buyer;
(e) Any
party in the event that the closing has not occurred by September 30, 2026, which date may be extended by 90 days as set forth in the
MBO APA;
(f) Written
notice by Buyer to the Company, if there shall have been a “Seller Material Adverse Effect” (as defined in the MBO APA) following
the Effective Date which is uncured for at least 20 business days after written notice by the Buyer;
(g) The
Buyer, during the 180-day period following the Effective Date, if the Buyer determines that its due diligence review is not satisfactory
for any reason in its sole discretion; or (h) The
Company, in the event it receives a proposal on terms more favorable to the Company’s stockholders than those set forth in the MBO
APA, subject to the terms of the MBO APA, prior to the date that is the later of (i) the date on which the Company receives stockholder
approval as set forth in the MBO APA, and July 14, 2026 (the date on which the Buyer’s due diligence period expires).
On July 30, 2026, the Company filed a definitive proxy statement with the SEC and distributed the proxy statement to shareholders relating to a special meeting of shareholders to be held on September 11, 2026. At the special meeting, shareholders will be asked to consider and vote on a proposal to approve the Asset Sale and adopt the MBO APA. There can be no assurance as to when or whether the closing conditions will be satisfied or waived, as to whether shareholders will approve the Asset Sale and adopt the MBO APA, or as to when or whether the Asset Sale will be consummated. Assuming receipt of shareholder approval at the special meeting, Zoned Properties expects to consummate the Asset Sale in the third quarter of 2026, but it cannot be certain when or if the conditions to the Asset Sale will be satisfied or, to the extent permitted, waived.
IfAssuming that the MBO APA is approved by the Company’s
stockholders, as required, the Company expects that the closing of the MBO will take place by the end of 2026. Assuming that the MBO APA
is approved by the Company’s stockholders, as required, and the Company can successfully sell and liquidate 100% of the Company’s assets
assets and operations, the Company expects (i) to pay off any remaining debt, settle any remaining accounts and agreements, liquidate
the Company’s
outstanding preferred shares, and then distribute the net available balance of cash to stockholders as a return of
capital through a
special dividend, and (ii) to subsequently complete a reverse merger or other transaction involving the public company.
Our unaudited consolidated financial statements
have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments
in the normal course of business. As reflected in our unaudited consolidated financial statements, the Company had a net lossincome of $54,660$19,127
and had cash provided by operations of $1,630,287$1,041,428 for the threesix months ended MarchJune 31,30, 2026. Additionally, as of MarchJune 31,30, 2026, the Company
had cash of $2,500,758$2,446,418 and stockholders’ equity of $3,356,861. On December 31, 2025 and effective January 1, 2026, the Company entered
into Amended and Restated Absolute Net Lease Agreements with certain tenants. The Amended and Restated Absolute Net Lease Agreements include,
among other provisions, (i) a right of first refusal with a right of first refusal period of up to 60 days and (ii) a short-term exclusive
option that permits the tenant to purchase, on an all-or-none basis, three leased properties (Chino Valley, Green Valley and Kingman).$3,430,648.
ThePursuant to the terms of the Purchase Agreement,
the aggregate purchase price for the Properties
is was $9.0 million, allocated as follows: (i) $8.0 million for the Chino Property, (ii)
$500,000 for the Kingman Property, and (iii) $500,000
for the Green Valley Property. The Purchaser is required to deposit $400,000 into
escrow, of which $100 constitutes independent contract
consideration payable to the Seller. Subject to the terms of the Purchase Agreement,
the purchase price is to be paid through a combination
of (i) $4.0 million in cash and (ii) a $5.0 million promissory note to be secured
by a deed of trust. The Purchase Agreement provides
that, following closing, such seller financing is to be the only debt or lien permitted
to encumber the Properties until the note has
been paid in full and the deed of trust has been released of record.
The closing iswas scheduled to occur on June 30,
2026, unless extended in accordance with the Purchase Agreement. The Purchaser has the right, in its sole discretion, to extend the closing
date to August 31, 2026, by timely written notice. If that extension right is exercised, the Purchase Agreement provides that the acquisitions
of the Green Valley Property and the Kingman Property would close on the original closing date for an aggregate cash payment of $1.0 million,
and the closing for the Chino Property would be extended to August 31, 2026. If the first extension right is timely exercised, the Purchaser
also has a further right to extend the closing for the Chino Property to September 30, 2026, by timely written notice and by delivering
an additional $1.0 million supplemental deposit to the escrow agent, which supplemental deposit is nonrefundable except in the case of
an uncured seller default. Except as expressly provided in connection with a timely exercised extension, the Purchase Agreement contemplates
an all-or-none closing involving all three Properties.
On June 30, 2026, the closing with respect to the Green Valley Property and the Kingman Property was effectuated, and the Purchaser timely exercised its right under the Purchase Agreement to extend the closing date with respect to the Chino Property to August 31, 2026, subject to the Purchaser’s right to extend such closing date to September 30, 2026, on the terms and conditions set forth in the Purchase Agreement. Accordingly, on June 30, 2026, the Purchaser delivered a cash payment of $1.0 million, representing the portion of the aggregate purchase price for the Properties allocated to these two properties under the Purchase Agreement ($0.5 million for the Green Valley Property and $0.5 million for the Kingman Property). The net cash of $994,051 was received on July 1, 2026.
There can be no assurance as to when or whether the closing conditions with respect to the Asset Sale and the MBO APA will be satisfied or waived, as to whether shareholders will approve the Asset Sale and adopt the MBO APA, or as to when or whether the Asset Sale will be consummated. This Quarterly Report on Form 10-Q does not constitute a solicitation of any vote or approval. Shareholders and investors are urged to read the definitive proxy statement and other relevant documents filed with the SEC carefully and in their entirety because they contain important information about the proposed transaction.
In connection with the potential sale of the Chino Valley property and the Assets pursuant to the MBO APA, the sale process is ongoing and is subject to shareholder approval and other contingencies, and accordingly, not all the requirements under ASC 360-45-9 related to long-lived assets held for sale have been met including the need for shareholder approval and certain contingencies exists such as local government approvals and the attainment of financing.
Additionally, on January 15, 2026, the Company
and certain of its subsidiaries entered into the MBO APA with the Buyer to sell substantially all of its properties to the Buyer, a company
owned by management. The closing of the MBO is subject to certain closing conditions, including, but not limited to, approval by the Company’s
stockholders and the Buyer obtaining financing.
If the Company sells some or all of its remaining
properties,
it will have minimal or no operations. These factors raise substantial doubt about the Company’s ability to continue
as a going
concern for a period of twelve months from the issuance date of this Quarterly Report. There can be no assurance that the Company
will will
sell its properties. If the Company sells its properties, the Company’s cash flow provided by operating activities would decrease
substantially and the Company may need to raise capital through debt and/or equity financings to fund any ongoing operations, may need
to curtail its operations, or may decide the liquidate the Company. The unaudited consolidated financial statements do not include any
adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be
necessary should the Company be unable to continue as a going concern.
The following comparative analysis on results
of operations was based primarily on the comparative financial statements, footnotes and related information for the periods identified
below and should be read in conjunction with the unaudited consolidated financial statements and the notes to those statements for the
three months ended MarchJune 31,30, 2026 and 2025, which are included elsewhere in this quarterly report on Form 10-Q. The results discussed below
below are for the three and six months ended MarchJune 31,30, 2026 and 2025.
Comparison of Results of Operations for the Three and Six Months
Ended Ended
MarchJune 31,30, 2026 and 2025
For the three and six months ended MarchJune 31,30, 2026
and and
2025, revenues by reportable business segments were as follows:
For the three months ended March 31, 2026, total
revenues amounted to $1,172,436, including property investment portfolio revenues of $755,730, which consists of rental revenues, as compared
to total revenues of $974,552, including property investment portfolio revenues $760,892, which consists of rental revenue, for the three
months ended March 31, 2025, representing an overall increase of $197,884, or 20.3%. This increase was attributable to an increase in
real estate services revenues of $203,046, or 95.0%, attributable to an increase in commissions and assignment fees earned on real estate
listings, offset by a decrease in advisory fees. This increase was offset by a decrease in properties investment portfolio revenue of
$5,162, or 0.7%.
All of the Company’s real estate properties
are leased under absolute-net or triple-net leases with our tenants. Due to the sale of our Green Valley, Kingman and Woodward properties
during located in Michigan on
May 1,and June 2026, our property investment portfolio revenues decreased during the three and six months ended June 30, 2026 as
compared to the three and six months ended June 30. 2025, and we expect property investment portfolio revenues to decrease.decrease subsequent
to June 30, 2026.
For the three months ended MarchJune 31,30, 2026, operating
expenses amounted to $1,045.868,$820,213, as compared to $545,781$665,586 for the three months ended MarchJune 31,30, 2025, representing an increase of $500,087,$154,627,
or 91.6%.23.2%. For the six months ended June 30, 2026, operating expenses amounted to $1,866,081, as compared to $1,211,367 for the six months
ended June 30, 2025, representing an increase of $654,714, or 54.1%. For the three and six months ended MarchJune 31,30, 2026 and 2025, operating
expenses consisted of the following:
Income (loss) from operations
As a result of the factors described above, for
the three months ended MarchJune 31,30, 2026, (loss) income from operations amounted to $126,568,$(46,236), as compared to income from operations of $428,771$272,188
for the three months ended MarchJune 31,30, 2025, representing a decrease of $302,203,$318,424, or 70.5%.117.0%. As a result of the factors described above,
for the six months ended June 30, 2026, income from operations amounted to $80,332, as compared to income from operations of $700,959
for the six months ended June 30, 2025, representing a decrease of $620,627, or 88.5%.
Other (expense) income, net primarily includes
interest expense incurred on debt with third parties and also includes other income (expense). For the three months ended MarchJune 31,30, 2026
and 2025, total other expenses,income (expenses), net amounted to $181,228$120,023 and $282,913,$(245,862), respectively, representing a decreasepositive change of $101,685, $365,885,
or 35.9%.148.8%. This
decrease positive change was attributable to ana increasedecrease in interest expense of $16,060,$24,751, primarily related to ana increasedecrease in notes
payable, and a positive
change in gain or loss in fair value from an interest rate swap of $115,245$101,319, the recording of a gain from the
sale of rental properties of $237,815, and an increase in other income of $2,500.$2,000. For the six months ended June 30, 2026 and 2025, total
other expenses, net amounted to $61,205 and $528,775, respectively, representing a decrease of $467,570, or 88.4%. This decrease was attributable
to a decrease in interest expense of $8,691, primarily related to a decrease in notes payable, and a positive change in gain or loss in
fair value from an interest rate swap of $216,564, the recording of a gain from the sale of rental properties of $237,815, and an increase
in other income of $4,500.
Net (loss) income
As a result of the foregoing, for the three months
ended MarchJune 31,30, 2026, net lossincome amounted to $(54,660),$73,787, or $(0.00)$0.01 per common share (basic and diluted), and for the three months ended June
March 31,30, 2025, net income amounted to $145,858,$26,326, or $0.01$0.00 per common share (basic) and $0.01 per common share (diluted). As a result of the foregoing,
for the six months ended June 30, 2026, net income amounted to $19,127, or $0.00 per common share (basic and diluted), and for the six
months ended June 30, 2025, net income amounted to $172,184, or $0.01 per common share (basic and diluted).
Liquidity is the ability of an enterprise to generate
adequate amounts of cash to meet its needs for cash requirements. We had cash of $2,500,758$2,446,418 and $837,767 as of MarchJune 31,30, 2026 and December
31, 2025, respectively.
Our primary uses of cash have been for the acquisition of new property investments, compensation and benefits, fees paid to third parties for professional services, real estate taxes, general and administrative expenses, and the development of rental properties and other lines of business. Additionally, our cash decreased due to the sale of revenue producing properties. All funds received have been expended in the furtherance of growing the business. We receive funds from the collection of rental income, and real estate services, which primarily includes advisory fees and brokerage fees. The following trends are reasonably likely to result in changes in our liquidity over the near term to long term:
For the ThreeSix Months Ended MarchJune 31,30, 2026 and
2025
Net cash flow provided by operating activities
was $1,630,287$1,041,428 for the threesix months ended MarchJune 31,30, 2026, as compared to net cash flow provided by operating activities of $330,632$569,790 for the
the threesix months ended MarchJune 31,30, 2025, representing an increase of $1,299,655,$471,638, or 393.1%.82.8%.
For the threesix months ended MarchJune 31,30, 2026, net cash
cash flow usedprovided inby investing activities amounted to $42,498,$604,573, as compared to net cash used in investing activities of $648,841$845,652 for the threesix
months ended MarchJune 31,30, 2025, representing a positive increase of $691,339.$1,450,225. For the threesix months ended MarchJune 31,30, 2026, net cash provided
by investing activities was attributable to the receipt of proceeds from the sale of rental properties of $562,075, a decrease in escrow
deposits of $32,900 and a decrease in capitalized project costs of $9,598.
During the threesix months ended MarchJune 31,30, 2025, net cash used in
investing activities was attributable to the purchase of rental properties
and improvements of $450,000,$600,000, an increase in investments in
cost method investee of $84,110, an increase in escrow deposits of $8,681
$18,181 and an increase in capitalized project costs of $106,050.$143,361.
During the threesix months ended MarchJune 31,30, 2026 and
2025, net cash (used in) provided by financing activities amounted to $(9,79437,350) and $292,147,$241,729, respectively. For the threesix months ended June
March 31,30, 2026, net cash used in financing activities consisted of cash used for the repayment of notes payable of $9,794.$37,350. During the
three six months
ended MarchJune 31,30, 2025, net cash provided by financing activities consisted of net proceeds from a note payable of $300,000,
offset by cash
used for the repayment of notes payable of $7,853.$31,413 and cash used for the purchase of treasury shares of $26,858.
The following tables summarize our contractual
obligations as of MarchJune 31,30, 2026, and the effect these obligations are expected to have on our liquidity and cash flows in future periods.
Other than discussed herein, we have not entered
into any other financial guarantees or other commitments to guarantee the payment obligations of any third parties. We have not entered
into any derivative contracts that are indexed to our shares and classified as shareholders’ equity. Furthermore, we do not have
any retained or contingent interest in assets transferred to an unconsolidated entity that serves as credit, liquidity or market risk
support to such entity. We do not have any variable interest in any unconsolidated entity that provides financing, liquidity, market risk
or credit support to us or engages in leasing, hedging or research and development services with us. Our off-balance sheet arrangement
includes the notional amount of our interest rate swaps which we use to hedge a portion of our exposure to interest rate fluctuations.
Currently, our interest rate swap fixes the variable rate interest on our bank swap note payable. We intend to fund our interest rate
swap payments utilizing cash flows from operations. As of MarchJune 31,30, 2026, the notional amount of our interest rate swaps was $4,358,966.$4,347,283.
In interest rate swaps, the notional amount is the specified value upon which interest rate payments will be exchanged. The notional amount
in interest rate swaps is used to come up with the amount of interest due.
ZDPY insider buying and selling (Form 4)
Since 2026-04-11, insiders reported open-market purchases in 0 Form 4 filings and open-market sales in 0 filings. Totals add up every open-market (code P and S) line in those filings, using the prices reported in the filings. Awards, option exercises, tax withholding and gifts are listed below but not counted.
No Form 4 stock transactions in this period.
Well-known investors holding ZDPY (13F)
None of the 59 investors we track reported a position in their latest 13F.