10-Q/A

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q/A

(AMENDMENT NO. 1)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2017

OR

[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________ to ____________

Commission File Number 001-15409

PILLARSTONE CAPITAL REIT

(Exact name of registrant as specified in its charter) 

Maryland	39-6594066
(State or other jurisdiction of	(IRS Employer
incorporation or organization)	Identification No.)

2600 South Gessner, Suite 555

Houston, Texas 77063

(Address of principal executive offices)

(832) 810-0100

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes [X]    No [  ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes [  ]    No [X]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer [  ]	Accelerated filer [  ]
Non-accelerated filer [  ]	Smaller reporting company [X]
Emerging growth company [  ]

Indicate by checkmark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes [ ]      No [X]

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new ore revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ ]

The Registrant had 405,169 Common Shares outstanding as of August 11, 2017.

EXPLANATORY NOTE

Restatement of Consolidated Financial Statements

This Amendment No. 1 on Form 10-Q/A (this “Form 10-Q/A”) amends and restates certain items noted below in the quarterly report on Form 10-Q of Pillarstone Capital REIT (the “Company”) for the period ended June 30, 2017, as originally filed with the Securities and Exchange Commission (the “SEC”) on August 11, 2017 (the “Original Filing”). This Form 10-Q/A restates the Company's consolidated financial statements and related disclosures for the period ended June 30, 2017 to reflect the correction of an accounting error described below.

Background and Effect of Restatement

As previously disclosed, on December 8, 2016, the Company and Pillarstone Capital REIT Operating Partnership LP, a subsidiary and the operating partnership of the Company (the “Operating Partnership” or “Pillarstone OP”), entered into a Contribution Agreement (the “Contribution Agreement”) with Whitestone REIT Operating Partnership, L.P. (“Whitestone OP”), a subsidiary and the operating partnership of Whitestone REIT (“Whitestone”), both of which are related parties to the Company and the Operating Partnership. Pursuant to the Contribution Agreement, Whitestone OP contributed to the Operating Partnership all of the equity interests in four of its wholly-owned subsidiaries (the "Subsidiaries"): Whitestone CP Woodland Ph. 2, LLC, a Delaware limited liability company; Whitestone Industrial-Office, LLC, a Texas limited liability company; Whitestone Offices, LLC, a Texas limited liability company; and Whitestone Uptown Tower, LLC, a Delaware limited liability company. The Subsidiaries own 14 real estate assets and, in exchange for this contribution, Whitestone OP received aggregate consideration of approximately $84.0 million, consisting of (i) approximately $18.1 million of Class A units representing limited partnership interests in the Operating Partnership (“OP Units”), issued at a price of $1.331 per OP Unit; and (ii) the assumption of approximately $65.9 million of liabilities by the Operating Partnership (collectively, the “Acquisition”). The Company is the general partner of the Operating Partnership and, immediately after the Acquisition, had an equity ownership interest in the Operating Partnership representing approximately 18.6% and valued at approximately $4.1 million.

In connection with the Contribution Agreement, on December 8, 2016, the Company, as the general partner of the Operating Partnership, entered into an Amended and Restated Agreement of Limited Partnership of the Operating Partnership (as amended and restated, the “Limited Partnership Agreement”). Pursuant to the Limited Partnership Agreement, subject to certain protective rights of the limited partners described below, the general partner has responsibility and discretion in the management and control of the Operating Partnership, including the ability to cause the Operating Partnership to enter into certain major transactions including a merger of the Operating Partnership or a sale of substantially all of the assets of the Operating Partnership. The limited partners have no power to remove the general partner without the general partner's consent. In addition, pursuant to the Limited Partnership Agreement, the general partner may not conduct any business other than in connection with the ownership, acquisition and disposition of the Operating Partnership’s interest and management of its business without the consent of a majority of the limited partners other than in connection with certain actions described therein. As such, the Company was deemed to exercise significant influence but not complete control over the Operating Partnership. As of the date of the Acquisition, the Company determined that it was not the primary beneficiary of the Operating Partnership under the variable interest entity (“VIE”) rules prescribed by U.S. generally accepted accounting principles (“U.S. GAAP”), and thus the Company’s investment in the Operating Partnership qualified for usage of the equity method of accounting.

In November 2017, the Company and Whitestone each received a comment letter from the Staff (the “Staff”) of the Division of Corporation Finance of the SEC relating to the Company’s and Whitestone’s Annual Reports on Form 10-K for the year ended December 31, 2016. In their letters, the Staff requested that the Company and Whitestone provide them with an analysis to support the determination that the Operating Partnership is a VIE of which Whitestone is the primary beneficiary. In response to the Staff’s comment, Whitestone, on its own behalf and on behalf of the Company, provided the Staff with its analysis of Whitestone’s accounting and financial reporting obligations relating to its interest in the Operating Partnership. After communicating its analysis and conclusions to the Staff and responding to additional questions from the Staff relating to this matter, the Staff did not object to or otherwise take exception to the initial determinations at the time of the consummation of the Acquisition in December 2016 but provided a verbal reminder in that the determination of the primary beneficiary of a VIE should be continually reassessed, and recommended that Whitestone consider pre-clearing future accounting treatment of the Operating Partnership with the Staff of the Office of the Chief Accountant (“OCA”).

In connection with the preparation and review of its financial statements for the quarter ended March 31, 2018, Whitestone concluded, in accordance with the Staff’s recommendation, and after consultation with its outside accounting advisors, that it would be prudent to seek pre-clearance from the OCA of Whitestone's proposed treatment of the Operating Partnership in its financial statements for such quarter. Accordingly, in April 2018, Whitestone submitted a letter to the OCA seeking their concurrence with its determinations that Whitestone maintained its status as the primary beneficiary of the Operating Partnership and, accordingly, should continue to consolidate the Operating Partnership in its financial statements for the quarter ended March 31, 2018 in accordance U.S. GAAP. After further correspondence, including telephonic meetings between Whitestone, its advisors and the OCA, the OCA informed Whitestone that it objected to Whitestone’s and the Company’s conclusions that Whitestone was the primary beneficiary of the Operating Partnership since the Acquisition in December 2016 and during the subsequent periods. Whitestone and the Company respectfully disagreed with the OCA’s determination and Whitestone, on its own behalf and on behalf of the Company, made a formal appeal to the Chief Accountant of the SEC in June 2018.

In July 2018, Whitestone and its advisory team of accounting and legal professionals met with the Chief Accountant, members of the OCA and Division of Corporate Finance. On July 30, 2018, the Chief Accountant of the SEC informed Whitestone that its formal appeal was denied and that the OCA objected to Whitestone’s and the Company’s presentation of their investments in the Operating Partnership under the VIE accounting guidance since the consummation of the Acquisition in December 2016. As a result, the Company’s management has determined that the Company should not have used the equity method of accounting to present its investment in the Operating Partnership in its audited consolidated financial statements for the years ended December 31, 2016 and December 31, 2017 and unaudited consolidated financial statements for the quarters ended March 31, 2017; June 30, 2017; September 30, 2017 and March 31, 2018 (collectively, the “Prior Period Financial Statements”). After consideration of the OCA’s objection to Whitestone’s original accounting, the Company evaluated its original accounting of the equity method and the materiality of the error quantitatively and qualitatively and concluded that it was material to the Prior Period Financial Statements. The Company revised its original accounting treatment accordingly in the amended filings. The Company determined that it is the primary beneficiary of the Operating Partnership through the Company's power to direct the activities that most significantly impact the Operating Partnership’s economic performance and the Company's right to receive benefits based on its ownership percentage in the Operating Partnership. Accordingly, the Company accounts for the Operating Partnership as a VIE and fully consolidates it in the Company's financial statements prospectively and in the amended filings. Whitestone OP’s 81.4% interest in the Operating Partnership is accounted for as a non-controlling interest and is deducted from the Company’s share of net income and equity in the Operating Partnership.

Items Amended in This Filing

This Form 10-Q/A amends and restates the following indicated parts of the Original Filing:

• Item 1. Financial Statements

• Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

• Item 4. Controls and Procedures

FORM 10-Q/A

INDEX

PART I. Financial Information
	Item 1. Financial Statements		2
		Consolidated Balance Sheets as of June 30, 2017 (unaudited) and December 31, 2016	2
		Consolidated Statements of Operations (unaudited) - For the Three and Six Months ended June 30, 2017 and 2016	4
		Consolidated Statements of Cash Flows (unaudited) - For the Six Months ended June 30, 2017 and 2016	5
		Notes to Condensed Consolidated Financial Statements (unaudited)	9
	Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		19
	Item 4. Controls and Procedures		24
Part II. Other Information
	Item 1. Legal Proceedings		25
	Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		25
	Item 3. Defaults upon Senior Securities		25
	Item 4. Mine Safety Disclosures		25
	Item 5. Other Information		25
	Item 6. Exhibits		26
	Signatures		27

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

Pillarstone Capital REIT and Subsidiaries
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)
	June 30, 2017			December 31, 2016
	Restated
	(unaudited)
ASSETS(1)
Real estate assets, at cost
Property	$	81,777		$	80,564
Accumulated depreciation	(1,492		)	(150		)
Total real estate assets	80,285			80,414
Cash and cash equivalents	2,184			1,243
Escrows and acquisition deposits	1,442			2,274
Accrued rents and accounts receivable, net of allowance for doubtful accounts	487			213
Receivable due from related party	1,769			2,818
Unamortized lease commissions and deferred legal costs, net	1,117			1,150
Prepaid expenses and other assets	269			149
Total assets	$	87,553		$	88,261
LIABILITIES AND EQUITY (2)
Liabilities:
Notes payable	$	64,900		$	65,474
Accounts payable and accrued expenses	2,568			3,509
Payable due to related party	785			265
Convertible notes payable - related parties	198			198
Accrued interest payable	32			22
Tenants' security deposits	1,074			996
Total liabilities	69,557			70,464
Commitments and contingencies	—			—
Shareholders' Equity:
Preferred A Shares - $0.01 par value, 1,518,000 authorized: 256,636 Class A cumulative convertible shares issued and outstanding at June 30, 2017 and December 31, 2016, $10.00 per share liquidation preference	3			3
Preferred C Shares - $0.01 par value, 300,000 authorized: 244,444 Class C cumulative convertible shares issued and outstanding, $10.00 per share liquidation preference at June 30, 2017 and December 31, 2016	2			2
Common Shares - $0.01 par value, 400,000,000 authorized: 443,299 shares issued and 405,169 outstanding at June 30, 2017 and December 31, 2016	4			4
Additional paid-in capital	28,147			28,147
Accumulated deficit	(27,749		)	(27,850		)
Treasury stock, at cost, 38,130 shares	(801		)	(801		)
Total Pillarstone Capital REIT shareholders' deficit	(394		)	(495		)
Noncontrolling interest in subsidiary	18,390			18,292
Total equity	17,996			17,797
Total liabilities and equity	$	87,553		$	88,261

The accompanying notes are an integral part of the condensed consolidated financial statements.

2

Pillarstone Capital REIT and Subsidiaries
CONSOLIDATED BALANCE SHEETS - Continued
(in thousands)
	June 30, 2017			December 31, 2016
	Restated
	(unaudited)
(1) Assets of consolidated Variable Interest Entity included in the total assets above:
Real estate assets, at cost
Property	$	81,777		$	80,564
Accumulated depreciation	(1,492		)	(150		)
Total real estate assets	80,285			80,414
Cash and cash equivalents	2,088			1,236
Escrows and acquisition deposits	1,442			2,274
Accrued rents and accounts receivable, net of allowance for doubtful accounts	487			213
Receivable due from related party	1,769			2,818
Unamortized lease commissions and deferred legal costs, net	1,117			1,150
Prepaid expenses and other assets	265			134
Total assets	$	87,453		$	88,239
(2) Liabilities of consolidated Variable Interest Entity included in the total liabilities above:
Notes payable	$	64,900		$	65,474
Accounts payable and accrued expenses	2,550			3,481
Payable due to related party	785			265
Tenants' security deposits	1,074			996
Total liabilities	$	69,309		$	70,216

The accompanying notes are an integral part of the condensed consolidated financial statements.

3

Pillarstone Capital REIT and Subsidiaries
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except share and per share data)
	Three Months Ended June 30,						Six Months Ended June 30,
	2017			2016			2017			2016
	Restated						Restated
Property revenues
Rental revenues	$	3,520		$	—		$	7,056		$	—
Other revenues	658			—			1,286			—
Total property revenues	4,178			—			8,342			—
Property expenses
Property operation and maintenance	1,076			—			2,363			—
Real estate taxes	652			—			1,300			—
Total property expenses	1,728			—			3,663			—
Other expenses
General and administrative	45			70			326			105
Depreciation and amortization	855			—			1,571			—
Interest expense	683			5			1,358			10
Total other expense	1,583			75			3,255			115
Income (loss) before loss on disposal of assets and income taxes	867			(75		)	1,424			(115		)
Loss on disposal of assets	(5		)	—			(11		)	—
Provision for income taxes	(20		)	—			(45		)	—
Net income (loss)	842			(75		)	1,368			(115		)
Less: Non-controlling interest in subsidiary	715			—			1,268			—
Net income (loss) attributable to Common Shareholders	$	127		$	(75	)	$	100		$	(115	)
Earnings (Loss) Per Share:
Basic income (loss) per Common Share:
Net income (loss) available to Common Shareholders	$	0.31		$	(0.18	)	$	0.25		$	(0.28	)
Diluted income (loss) per Common Share:
Net income (loss) available to Common Shareholders	$	0.04		$	(0.18	)	$	0.03		$	(0.28	)
Weighted average number of Common Shares outstanding:
Basic:	405,169			405,115			405,169			405,106
Diluted:	3,075,793			405,115			2,903,219			405,106

The accompanying notes are an integral part of the condensed consolidated financial statements.

4

Pillarstone Capital REIT and Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)
	Six Months Ended June 30,
	2017			2016
	Restated
Cash flows from operating activities:
Net income (loss)	$	1,368		$	(115	)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization	1,571			—
Amortization of deferred loan costs	50			—
Loss on disposal of assets	11			—
Bad debt expense	78			—
Changes in operating assets and liabilities:
Accrued rents and accounts receivable	(352		)	—
Receivable due from related party	327			—
Escrows and acquisition deposits	832			—
Unamortized lease commissions and deferred legal costs	(190		)	—
Prepaid expenses and other assets	(120		)	3
Accounts payable and accrued expenses	(930		)	31
Payable due to related party	520			—
Tenants' security deposits	78			—
Net cash provided by (used in) operating activities	3,243			(81		)
Cash flows from investing activities:
Additions to real estate	(508		)	—
Net cash used in investing activities	(508		)	—
Cash flows from financing activities:
Distributions paid to noncontrolling interest in Consolidated Partnership	(1,170		)	—
Repayments of notes payable	(624		)	—
Net cash used in financing activities	(1,794		)	—
Net change in cash and cash equivalents	941			(81		)
Cash and cash equivalents at beginning of period	1,243			174
Cash and cash equivalents at end of period	$	2,184		$	93
Supplemental disclosure of cash flow information:
Cash paid for interest	$	1,293		$	—
Non cash investing activities:
Disposal of fully depreciated real estate	$	2		$	—
Additions to real estate contributed by related party	$	722		$	—

The accompanying notes are an integral part of the condensed consolidated financial statements.

5

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

1. RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS

In November 2017, the Company and Whitestone each received a comment letter from the Staff (the “Staff”) of the Division of Corporation Finance of the SEC relating to the Company’s and Whitestone’s Annual Reports on Form 10-K for the year ended December 31, 2016. In the respective letters, the Staff requested that the Company and Whitestone provide them with an analysis to support the determination that the Operating Partnership is a VIE of which Whitestone is the primary beneficiary. In response to the Staff’s comment, Whitestone, on its own behalf and on behalf of the Company, provided the Staff with its analysis of Whitestone’s accounting and financial reporting obligations relating to its interest in the Operating Partnership. After communicating its analysis and conclusions to the Staff and responding to additional questions from the Staff relating to this matter, the Staff did not object to or otherwise take exception to the initial determinations at the time of the consummation of the Acquisition in December 2016 but provided a verbal reminder in that the determination of the primary beneficiary of a VIE should be continually reassessed, and recommended that Whitestone consider pre-clearing future accounting treatment of the Operating Partnership with the Staff of the Office of the Chief Accountant (“OCA”).

In connection with the preparation and review of its financial statements for the quarter ended March 31, 2018, Whitestone concluded, in accordance with the Staff’s recommendation, and after consultation with its outside accounting advisors, that it would be prudent to seek pre-clearance from the OCA of Whitestone's proposed treatment of the Operating Partnership in its financial statements for such quarter. Accordingly, in April 2018, Whitestone submitted a letter to the OCA seeking their concurrence with its determinations that Whitestone maintained its status as the primary beneficiary of the Operating Partnership and, accordingly, should continue to consolidate the Operating Partnership in its financial statements for the quarter ended June 30, 2018 in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”). After further correspondence, including telephonic meetings between Whitestone, its advisors and the OCA, the OCA informed Whitestone that it objected to Whitestone’s and the Company’s conclusions that Whitestone was the primary beneficiary of the Operating Partnership since the Acquisition in December 2016 and during the subsequent periods. Whitestone and the Company respectfully disagreed with the OCA’s determination and Whitestone, on its own behalf and on behalf of the Company, made a formal appeal to the Chief Accountant of the SEC in June 2018.

In July 2018, Whitestone and its advisory team of accounting and legal professionals met with the Chief Accountant, members of the OCA and Division of Corporate Finance. On July 30, 2018, the Chief Accountant of the SEC informed Whitestone that its formal appeal was denied and that the OCA objected to Whitestone’s and the Company’s presentation of their investments in the Operating Partnership under the VIE accounting guidance since the consummation of the Acquisition in December 2016. As a result, the Company’s management has determined that the Company should not have used the equity method of accounting to present its investment in the Operating Partnership in its audited consolidated financial statements for the years ended December 31, 2016 and December 31, 2017 and unaudited consolidated financial statements for the quarters ended March 31, 2017, June 30, 2017, September 30, 2017 and March 31, 2018 (collectively, the “Prior Period Financial Statements”). After consideration of the OCA’s objection to Whitestone’s original accounting, the Company evaluated its original accounting of the equity method and the materiality of the error quantitatively and qualitatively and concluded that it was material to the Prior Period Financial Statements. The Company revised its original accounting treatment accordingly in the amended filings. The Company determined that it is the primary beneficiary of the Operating Partnership through the Company's power to direct the activities that most significantly impact the Operating Partnership’s economic performance and the Company's right to receive benefits based on its ownership percentage in the Operating Partnership. Accordingly, the Company accounts for the Operating Partnership as a VIE and fully consolidates it in the Company's financial statements. Whitestone OP’s 81.4% interest in the Operating Partnership is accounted for as a non-controlling interest and is deducted from the Company’s share of net income and equity in the Operating Partnership.

6

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

The following table presents the effects of the restatement on the consolidated balance sheet as of June 30, 2017 (in thousands):

	June 30, 2017
	As Reported			Adjustment			As Restated
Real estate assets, at cost
Property	$	—		$	81,777		$	81,777
Accumulated depreciation	—			(1,492		)	(1,492		)
Total real estate assets	—			80,285			80,285
Cash and cash equivalents	96			2,088			2,184
Escrows and acquisition deposits	—			1,442			1,442
Accrued rents and accounts receivable, net of allowance for doubtful accounts	—			487			487
Receivable due from related party	—			1,769			1,769
Unamortized lease commissions and deferred legal costs, net	—			1,117			1,117
Prepaid expenses and other assets	4			265			269
Total assets	$	100		$	87,453		$	87,553
Notes payable	$	—		$	64,900		$	64,900
Accounts payable and accrued expenses	18			2,550			2,568
Payable due to related party	316			469			785
Convertible notes payable - related parties	198			—			198
Accrued interest payable	32			—			32
Negative equity investment in Pillarstone Capital REIT Operating Partnership LP	93			(93		)	—
Tenants' security deposits	—			1,074			1,074
Total liabilities	657			68,900			69,557
Commitments and contingencies	—			—			—
Shareholders' Equity:
Preferred A Shares - $0.01 par value, 1,518,000 authorized: 256,636 Class A cumulative convertible shares issued and outstanding at June 30, 2017 and December 31, 2016, $10.00 per share liquidation preference	3			—			3
Preferred C Shares - $0.01 par value, 300,000 authorized: 244,444 Class C cumulative convertible shares issued and outstanding, $10.00 per share liquidation preference at June 30, 2017 and December 31, 2016	2			—			2
Common Shares - $0.01 par value, 400,000,000 authorized: 443,299 shares issued and 405,169 outstanding at June 30, 2017 and December 31, 2016	4			—			4
Additional paid-in capital	28,147			—			28,147
Accumulated deficit	(27,912		)	163			(27,749		)
Treasury stock, at cost, 38,130 shares	(801		)	—			(801		)
Total Pillarstone Capital REIT shareholders' deficit	(557		)	163			(394		)
Noncontrolling interest in subsidiary	—			18,390			18,390
Total equity (deficit)	(557		)	18,553			17,996
Total liabilities and equity (deficit)	$	100		$	87,453		$	87,553

7

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

The following table presents the effects of the restatement on the consolidated statement of operations for the three months ended June 30, 2017 (in thousands):

	Three Months Ended June 30, 2017
	As Reported			Adjustment			As Restated
Property revenues
Rental revenues	$	—		$	3,520		$	3,520
Other revenues	—			658			658
Total property revenues	—			4,178			4,178
Property expenses
Property operation and maintenance	—			1,076			1,076
Real estate taxes	—			652			652
Total property expenses	—			1,728			1,728
Other expenses
General and administrative	31			14			45
Depreciation and amortization	—			855			855
Interest expense	5			678			683
Total other expense	36			1,547			1,583
Income (loss) before loss on disposal of assets and income taxes	(36		)	903			867
Loss on sale or disposal of assets	—			(5		)	(5		)
Equity in income of Pillarstone Capital REIT Operating Partnership LP	94			(94		)	—
Provision for income taxes	—			(20		)	(20		)
Net income	58			784			842
Less: non-controlling interest in subsidiary	—			715			715
Net income attributable to Common Shareholders	$	58		$	69		$	127
Net income attributable to Common Shareholders per Common Share:
Basic	$	0.14		$	0.17		$	0.31
Diluted	$	0.02		$	0.02		$	0.04

8

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

The following table presents the effects of the restatement on the consolidated statement of operations for the six months ended June 30, 2017 (in thousands):

	Six Months Ended June 30, 2017
	As Reported			Adjustment			As Restated
Property revenues
Rental revenues	$	—		$	7,056		$	7,056
Other revenues	—			1,286			1,286
Total property revenues	—			8,342			8,342
Property expenses
Property operation and maintenance	—			2,363			2,363
Real estate taxes	—			1,300			1,300
Total property expenses	—			3,663			3,663
Other expenses
General and administrative	179			147			326
Depreciation and amortization	—			1,571			1,571
Interest expense	10			1,348			1,358
Total other expense	189			3,066			3,255
Income (loss) before loss on disposal of assets and income taxes	(189		)	1,613			1,424
Loss on sale or disposal of assets	—			(11		)	(11		)
Equity in income of Pillarstone Capital REIT Operating Partnership LP	159			(159		)	—
Provision for income taxes	—			(45		)	(45		)
Net income (loss)	(30		)	1,398			1,368
Less: Non-controlling interests in subsidiary	—			1,268			1,268
Net income (loss) attributable to Common Shareholders	$	(30	)	$	130		$	100
Net income (loss) attributable to Common Shareholders per Common Share:
Basic	$	(0.07	)	$	0.32		$	0.25
Diluted	$	(0.07	)	$	0.10		$	0.03

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Accounting.  Our financial records are maintained on the accrual basis of accounting whereby revenues are recognized when earned and expenses are recorded when incurred.

9

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

Use of estimates. In order to conform with U.S. GAAP, management, in preparation of our consolidated financial statements, is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of June 30, 2017 and December 31, 2016, and the reported amounts of revenues and expenses for the three and six months ended June 30, 2017 and 2016. Actual results could differ from those estimates. Significant estimates include fair value of properties acquired, estimated useful lives of properties, allowance for bad debt, impairment, deferred taxes and the related valuation allowance for deferred taxes, and these significant estimates, as well as other estimates and assumptions, may change in the near term.

Cash and cash equivalents. We consider all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.  Cash and cash equivalents as of June 30, 2017 and December 31, 2016 consisted of demand deposits at commercial banks and brokerage accounts. We maintain our cash in bank accounts that are federally insured.

Acquired Properties and Acquired Lease Intangibles.  We allocate the purchase price of the acquired properties to land, building and improvements, identifiable intangible assets and to the acquired liabilities based on their respective fair values at the time of purchase. Identifiable intangibles include amounts allocated to acquired out-of-market leases, the value of in-place leases and customer relationship value, if any. We determine fair value based on estimated cash flow projections that utilize appropriate discount and capitalization rates and available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known trends and specific market and economic conditions that may affect the property. Factors considered by management in our analysis of determining the as-if-vacant property value include an estimate of carrying costs during the expected lease-up periods considering market conditions, and costs to execute similar leases. In estimating carrying costs, management includes real estate taxes, insurance and estimates of lost rentals at market rates during the expected lease-up periods, tenant demand and other economic conditions. Management also estimates costs to execute similar leases including leasing commissions, tenant improvements, legal and other related expenses. Intangibles related to out-of-market leases and in-place lease value are recorded as acquired lease intangibles and are amortized as an adjustment to rental revenue or amortization expense, as appropriate, over the remaining terms of the underlying leases. Premiums or discounts on acquired out-of-market debt are amortized to interest expense over the remaining term of such debt.

Depreciation.  Depreciation is computed using the straight-line method over the estimated useful lives of 5 to 39 years for improvements and buildings, respectively.  Tenant improvements are depreciated using the straight-line method over the life of the improvement or remaining term of the lease, whichever is shorter.

Impairment.  We review our properties for impairment at least annually or whenever events or changes in circumstances indicate that the carrying amount of the assets, including accrued rental income, may not be recoverable through operations.  We determine whether an impairment in value has occurred by comparing the estimated future cash flows (undiscounted and without interest charges), including the estimated residual value of the property, with the carrying cost of the property.  If impairment is indicated, a loss will be recorded for the amount by which the carrying value of the property exceeds its fair value.  Management has determined that there has been no impairment in the carrying value of our real estate assets as of June 30, 2017.

Accrued Rents and Accounts Receivable.  Included in accrued rent and accounts receivable are base rents, tenant reimbursements and receivables attributable to recording rents on a straight-line basis. An allowance for the uncollectible portion of accrued rents and accounts receivable is determined based upon customer credit-worthiness (including expected recovery of our claim with respect to any tenants in bankruptcy), historical bad debt levels, and current economic trends. As of June 30, 2017 and December 31, 2016, we had an allowance for uncollectible accounts of $205,000 and $125,000, respectively. For the three and six months ended June 30, 2017, we had bad debt expense of $8,000 and $78,000, respectively. We had no bad debt expense for the three and six months ended June 30, 2016.

Unamortized Lease Commissions and Deferred Legal Costs.  Leasing commissions and deferred legal costs are amortized using the straight-line method over the terms of the related lease agreements.  Loan costs are amortized on the straight-line method over the terms of the loans, which approximates the interest method. Costs allocated to in-place leases whose terms differ from market terms related to acquired properties are amortized over the remaining life of the respective leases.

Prepaids and Other assets. Prepaids and other assets include escrows established pursuant to certain mortgage financing arrangements for real estate taxes and insurance.

10

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

Noncontrolling Interests.  Noncontrolling interests are the portion of equity in a subsidiary not attributable to a parent.  The ownership interests not held by the parent are considered noncontrolling interests.  Accordingly, we have reported noncontrolling interest in equity on the consolidated balance sheets but separate from Pillarstone’s equity.  On the consolidated statements of operations and comprehensive income, subsidiaries are reported at the consolidated amount, including both the amount attributable to Pillarstone and noncontrolling interest. 

Revenue recognition. All leases on our properties are classified as operating leases, and the related rental income is recognized on a straight-line basis over the terms of the related leases.  Differences between rental income earned and amounts due per the respective lease agreements are capitalized or charged, as applicable, to accrued rents and accounts receivable.  Percentage rents are recognized as rental income when the thresholds upon which they are based have been met.  Recoveries from tenants for taxes, insurance, and other operating expenses are recognized as revenues in the period the corresponding costs are incurred.  We have established an allowance for doubtful accounts against the portion of tenant accounts receivable which is estimated to be uncollectible.

Stock-based compensation. The Company accounts for stock-based compensation in accordance with ASC 718, "Compensation - Stock Compensation," which addresses the accounting for stock-based payment transactions in which an enterprise receives employee services in exchange for (a) equity instruments of the enterprise or (b) liabilities that are based on the fair value of the enterprise’s equity instruments or that may be settled by the issuance of such equity instruments. ASC 718 generally requires that these transactions be accounted for using a fair-value-based method. The Company uses the Black-Scholes option-pricing model to determine the fair-value of stock-based awards.

Income taxes. Because we have not elected to be taxed as a REIT for federal income tax purposes, we account for income taxes using the liability method under which deferred tax assets and liabilities are determined based on differences between the financial reporting and tax bases of assets and liabilities using enacted tax rates in effect for the period in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. We are also subject to certain state and local income, excise and franchise taxes. The provision for state and local taxes has been reflected in provision for income taxes in the consolidated statements of operations and has not been separately stated due to its insignificance.

The Company evaluates potential uncertain tax positions on an annual basis in conjunction with the board of trustees and its tax accountants. Authoritative literature provides a two-step approach to recognize and measure tax benefits when realization of the benefits is uncertain. The first step is to determine whether the benefit meets the more-likely-than-not condition for recognition and the second step is to determine the amount to be recognized based on the cumulative probability that exceeds 50%. The Company has no uncertain tax positions that required adjustments to our consolidated financial statements in 2017 or 2016.

Concentration of Risk.  Substantially all of our revenues are obtained from office and warehouse locations in the Dallas-Fort Worth and Houston metropolitan areas. We maintain cash accounts in major U.S. financial institutions. The terms of these deposits are on demand to minimize risk. The balances of these accounts sometimes exceed the federally insured limits, although no losses have been incurred in connection with these deposits.

Recent accounting pronouncements. In May 2014, the FASB issued guidance, as amended in subsequent updates, establishing a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most of the existing revenue recognition guidance. The standard also requires an entity to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services and also requires certain additional disclosures. This guidance became effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We have adopted this guidance on a modified retrospective basis beginning January 1, 2018 and do not expect this standard to have a material impact on our consolidated financial statements.

11

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

In February 2016, the FASB issued guidance requiring lessees to recognize a lease liability and a right-of-use asset for all leases. Lessor accounting will remain largely unchanged with the exception of changes related to costs which qualify as initial direct costs. The guidance will also require new qualitative and quantitative disclosures to help financial statement users better understand the timing, amount and uncertainty of cash flows arising from leases. This guidance will be effective for reporting periods beginning on or after December 15, 2018, with early adoption permitted. We will adopt this guidance on a modified retrospective basis beginning January 1, 2019, and such adoption will result in certain costs (primarily legal costs related to lease negotiations) being expensed rather than capitalized. We capitalized $12,000 in legal related costs for the six months ended June 30, 2017. We did not capitalize any legal related costs for the three months ended June 30, 2017.

In November 2016, the FASB issued guidance requiring that the statement of cash flows explain the change during the period in the total cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. This guidance will become effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We adopted this guidance effective January 1, 2018, and we have reconciled cash and cash equivalents and restricted cash and restricted cash equivalents on a retrospective basis, whereas under the previous guidance, we reported restricted cash and restricted cash equivalents under cash flows from financing activities.

In January 2017, the FASB issued guidance clarifying the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. This guidance will become effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We adopted this guidance on a prospective basis beginning January 1, 2018 and believe the majority of our future acquisitions will qualify as asset acquisitions and the associated transaction costs will be capitalized as opposed to expensed under previous guidance.

In February 2017, the FASB issued guidance clarifying the scope of asset derecognition guidance, added guidance for partial sales of nonfinancial assets and clarified recognizing gains and losses from the transfer of nonfinancial assets in contracts with noncustomers. This guidance will become effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We adopted this guidance on a modified retrospective basis beginning January 1, 2018, and the adoption of this guidance did not have a material impact on our consolidated financial statements.

3. ACCRUED RENTS AND ACCOUNTS RECEIVABLE, NET

Accrued rents and accounts receivable, net consists of amounts accrued, billed and due from tenants, allowance for doubtful accounts and other receivables as follows (in thousands):

	June 30, 2017			December 31, 2016
Tenant receivables	$	359		$	293
Accrued rents and other recoveries	333			45
Allowance for doubtful accounts	(205		)	(125		)
Total	$	487		$	213

12

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

4. UNAMORTIZED LEASE COMMISSIONS AND DEFERRED LEGAL COST, NET

Costs which have been deferred consist of the following (in thousands):

	June 30, 2017			December 31, 2016
Leasing commissions	$	1,319		$	1,163
Deferred legal cost	12			—
Total cost	1,331			1,163
Less: leasing commissions accumulated amortization	(203		)	(13		)
Less: deferred legal cost accumulated amortization	(11		)	—
Total cost, net of accumulated amortization	$	1,117		$	1,150

5. VARIABLE INTEREST ENTITY

On December 8, 2016, Pillarstone and Pillarstone OP, entered into a Contribution Agreement (the “Contribution Agreement”) with Whitestone REIT Operating Partnership, L.P. (“Whitestone OP”), a subsidiary and the operating partnership of Whitestone REIT (“Whitestone”), both of which are related parties to Pillarstone and Pillarstone OP, pursuant to which Whitestone OP contributed to Pillarstone OP all of the equity interests in four of its wholly-owned subsidiaries (the “Subsidiaries”): Whitestone CP Woodland Ph. 2, LLC, a Delaware limited liability company; Whitestone Industrial-Office, LLC, a Texas limited liability company; Whitestone Offices, LLC, a Texas limited liability company; and Whitestone Uptown Tower, LLC, a Delaware limited liability company (“Uptown Tower”). The Subsidiaries own 14 real estate assets (the “Real Estate Assets” and, together with the Subsidiaries, the “Property”) for aggregate consideration of approximately $84 million, consisting of (i) approximately $18.1 million of Class A units representing limited partnership interests in Pillarstone OP (“OP Units”), issued at a price of $1.331 per OP Unit; and (ii) the assumption of approximately $65.9 million of liabilities by Pillarstone OP. Pillarstone is the general partner of Pillarstone OP and, as a result of the Contribution Agreement, has equity ownership interest in Pillarstone OP totaling approximately 18.6% valued at approximately $4.1 million as of the date of the agreement.

In connection with the Contribution Agreement, on December 8, 2016, the Company, as the general partner of Pillarstone OP, entered into an Amended and Restated Agreement of Limited Partnership of Pillarstone OP (as amended and restated, the “Amended and Restated Agreement of Limited Partnership”). Pursuant to the Amended and Restated Agreement of Limited Partnership, subject to certain protective rights of the limited partners described below, the general partner has full, exclusive and complete responsibility and discretion in the management and control of Pillarstone OP, including the ability to cause Pillarstone OP to enter into certain major transactions including a merger of Pillarstone OP or a sale of substantially all of the assets of Pillarstone OP. The limited partners have no power to remove the general partner without the general partner's consent. In addition, pursuant to the Amended and Restated Agreement of Limited Partnership, the general partner may not conduct any business without the consent of a majority of the limited partners other than in connection with certain actions described therein. The Company is deemed to exercise significant influence over Pillarstone OP as it has the power to direct the activities that most significantly impact Pillarstone OP's economic performance and the Company's right to receive benefits based on its ownership percentage in Pillarstone OP. Accordingly, the Company accounts for Pillarstone OP as a VIE.

The Amended and Restated Agreement of Limited Partnership designates two classes of units of limited partnership interest in Pillarstone OP: the OP Units and LTIP units. In general, LTIP units are similar to the OP Units and will receive the same quarterly per-unit profit distributions as the OP Units. The rights, privileges, and obligations related to each series of LTIP units will be established at the time the LTIP units are issued. As profits interests, LTIP units initially will not have full parity, on a per-unit basis, with OP Units with respect to liquidating distributions. Upon the occurrence of specified events, LTIP units can over time achieve full parity with the OP Units and therefore accrete to an economic value for the holder equivalent to OP Units. If such parity is achieved, vested LTIP units may be converted on a one-for-one basis into OP Units, which in turn are redeemable by the holder for cash or, at the Company’s election, exchangeable for Common Shares on a one-for-one basis.

During the period from December 8, 2016 through December 31, 2016, Pillarstone received a distribution in kind equal to the value of the original investment of $4.1 million.

13

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

The carrying amounts and classification of certain assets and liabilities for Pillarstone OP in our consolidated balance sheet as of June 30, 2017 and December 31, 2016 consists of the following (in thousands):

	June 30, 2017			December 31, 2016
Real estate assets, at cost
Property	$	81,777		$	80,564
Accumulated depreciation	(1,492		)	(150		)
Total real estate assets	80,285			80,414
Cash and cash equivalents	2,088			1,236
Escrows and acquisition deposits	1,442			2,274
Accrued rents and accounts receivable, net of allowance for doubtful accounts (1)	487			213
Receivable due from related party	1,769			2,818
Unamortized lease commissions and deferred legal costs, net	1,117			1,150
Prepaid expenses and other assets	265			134
Total assets	$	87,453		$	88,239
Liabilities
Notes payable	$	64,900		$	65,474
Accounts payable and accrued expenses	2,550			3,481
Payable due to related party	785			265
Tenants' security deposits	1,074			996
Total liabilities	$	69,309		$	70,216

(1) Excludes approximately $0.3 million in accounts receivable due from Pillarstone that was eliminated in consolidation as of June 30, 2017 and December 31, 2016.

6. REAL ESTATE

As of June 30, 2017, Pillarstone OP owned 14 commercial properties in the Dallas and Houston areas comprised of approximately 1.5 million square feet of gross leasable area.

Unaudited pro forma results of operations. The following unaudited pro forma results summarized below reflect our consolidated results of operations as if the Contribution Agreement had occurred on January 1, 2016. Revenue and net income attributable to the Property of $4.2 million and $0.9 million, respectively, have been included in our results of operations for the three months ended June 30, 2017. Revenue and net income attributable to the Property of $8.3 million and $1.6 million, respectively, have been included in our results of operations for the six months ended June 30, 2017. The related acquisition expenses of approximately $400,000 for the year ended December 31, 2016 have been reflected as a pro forma expense as of January 1, 2016. The unaudited consolidated pro forma results of operations is not necessarily indicative of what the actual results of operations would have been, assuming the transactions had been completed as set forth above, nor do they purport to represent our results of operations for future periods.

14

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

	Three Months Ended June 30,
(in thousands, except per share data)	2017		2016
	Actuals		Pro Forma
Total property revenues	$	4,178	$	4,004
Net income	$	842	$	855
Net income attributable to Common Shareholders	$	127	$	139
Basic earnings per share:	$	0.31	$	0.34
Diluted earnings per share:	$	0.04	$	0.05

	Six Months Ended June 30,
(in thousands, except per share data)	2017		2016
	Actuals		Pro Forma
Total property revenues	$	8,342	$	8,092
Net income	$	1,368	$	1,445
Net income (loss) attributable to Common Shareholders	$	100	$	(111	)
Basic earnings per share:	$	0.25	$	(0.27	)
Diluted earnings per share:	$	0.03	$	(0.27	)

7. DEBT

Mortgages and other notes payable consist of the following (in thousands):

Description	June 30, 2017			December 31, 2016
Fixed rate notes
$37.0 million 3.76% Note, due December 1, 2020	$	33,662		$	34,166
$16.5 million 4.97% Note, due September 26, 2023	16,178			16,298
Floating rate notes
Related party Note, LIBOR plus 1.40% to 1.95%, due December 8, 2018	15,473			15,473
Total notes payable principal	65,313			65,937
Less deferred financing costs, net of accumulated amortization	(413		)	(463		)
Total notes payable	$	64,900		$	65,474

Our mortgage debt was collateralized by 10 operating properties as of June 30, 2017 with a combined net book value of $62.8 million. Our loans contain restrictions that would require the payment of prepayment penalties for the acceleration of outstanding debt and are secured by deeds of trust on certain of our properties and the assignment of certain rents and leases associated with those properties. Certain other of our loans are subject to customary covenants. As of June 30, 2017, we were in compliance with all loan covenants.

15

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

Annual maturities of notes payable as of June 30, 2017 are due during the following years:

Year	Amount Due (in thousands)
2017	$	655
2018	16,795
2019	1,376
2020	31,286
2021	308
Thereafter	14,893
Total	$	65,313

8. CONVERTIBLE NOTES PAYABLE - RELATED PARTIES

On November 20, 2015, five trustees on our board of trustees loaned $197,780 to the Company in exchange for convertible notes payable. The convertible notes payable accrue interest at 10% per annum and mature on November 20, 2018. The convertible notes payable can be converted by the noteholders into Common Shares at the rate of $1.331 per Common Share at any time. After six months, the Company can convert the notes payable into Common Shares. At maturity or when the Company chooses to convert the convertible notes payable into Common Shares, the noteholders have the option to receive cash plus accrued interest or convert the convertible notes payable into Common Shares.

9. EARNINGS (LOSS) PER SHARE

Net earnings (loss) per weighted average Common Share outstanding, basic and diluted, is computed based on the weighted average number of Common Shares outstanding for the period. The following table shows the weighted average number of Common Shares outstanding and reconciles the numerator and denominator of both earnings (loss) per Common Share calculations for the three and six month periods ended June 30, 2017 and 2016.

16

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

	Three Months Ended June 30,					Six Months Ended June 30,
(in thousands, except share and per share data)	2017		2016			2017		2016
Numerator:
Net income (loss) available to common shareholders	$	127	$	(75	)	$	100	$	(115	)
Dilutive effect of interest from convertible notes payable	5		—			—		—
Net income (loss) available to common shareholders with assumed conversion	$	132	$	(75	)	$	100	$	(115	)
Denominator:
Weighted average number of common shares - basic	405,169		405,115			405,169		405,106
Effect of dilutive securities:
Assumed conversion of Preferred A Shares	53,610		—			53,610		—
Assumed conversion of Preferred C Shares	2,444,440		—			2,444,440		—
Assumed conversion of convertible notes payable	172,574		—			—		—
Weighted average number of common shares - dilutive	3,075,793		405,115			2,903,219		405,106
Earnings (Loss) Per Share:
Basic income (loss) per common share:
Net income (loss) available to common shareholders	$	0.31	$	(0.18	)	$	0.25	$	(0.28	)
Diluted income (loss) per common share:
Net income (loss) available to common shareholders	$	0.04	$	(0.18	)	$	0.03	$	(0.28	)

10. RELATED PARTY TRANSACTIONS

During the ordinary course of business, we have transactions with Whitestone that include, but are not limited to, rental income, interest expense, general and administrative costs, commissions, management and asset management fees, and property expenses.     

In connection with the Contribution Agreement, on December 8, 2016, the Company and Pillarstone OP entered into a Management Agreement (collectively, the “Management Agreements”) with Whitestone TRS, Inc., a subsidiary of Whitestone (“Whitestone TRS”). Pursuant to the Management Agreements with respect to each property, other than Uptown Tower, Whitestone TRS agreed to provide certain property management, leasing and day-to-day advisory and administrative services to such properties in exchange for (1) a monthly property management fee equal to 5.0% of the monthly revenues of each property and (2) a monthly asset management fee equal to 0.125% of GAV (as defined in each Management Agreement as, generally, the purchase price of the respective property based upon the purchase price allocations determined pursuant to the Contribution Agreement, excluding all indebtedness, liabilities or claims of any nature) of such property. Pursuant to the Management Agreement with respect to Uptown Tower, Whitestone TRS agreed to provide certain property management, leasing and day-to-day advisory and administrative services in exchange for (1) a monthly property management fee equal to 3.0% of the monthly revenues of Uptown Tower and (y) a monthly asset management fee equal to 0.125% of GAV of Uptown Tower.

17

Pillarstone Capital REIT

Notes to Condensed Consolidated Financial Statements

(unaudited)

The following table presents the revenue and expenses with Whitestone included in our consolidated statements of operations for the three and six months ended June 30, 2017 (in thousands):

		Three Months Ended			Six Months Ended
	Location of Revenue (Expense)	June 30, 2017			June 30, 2017
Rent	Rental revenues	$	196		$	381
Property management fees	Property operation and maintenance	$	(176	)	$	(368	)
Asset management fees	Property operation and maintenance	$	(80	)	$	(146	)
Interest expense	Interest expense	$	(132	)	$	(256	)

Receivables due from related parties consisted of the following as of June 30, 2017 and December 31, 2016 (in thousands):

	June 30, 2017		December 31, 2016
Construction in process (1)	$	717	$	1,439
Tenant receivables and other	1,052		1,379
Total	$	1,769	$	2,818

⁽¹⁾  Amount relates to future tenant and building improvement expenditures implicit within the Contribution Agreement to be paid by Whitestone and capitalized by the Company in subsequent periods when placed in service.

Payables due to related parties consisted of the following as of June 30, 2017 and December 31, 2016 (in thousands):

	June 30, 2017		December 31, 2016
Accounts payable from related party	$	785	$	265
Total	$	785	$	265

18

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF OPERATIONS

The use of the words "we," "us," "our," "Company" or "Pillarstone" refers to Pillarstone Capital REIT and our consolidated subsidiaries, except where the context otherwise requires.

FORWARD LOOKING INFORMATION

This report on Form 10-Q/A contains historical information, as well as forward-looking statements that involve known and unknown risks and relate to future events, our future financial performance, or our expected future operations and actions. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “future,” “intend,” “could,” “hope,” “predict,” “target,” “potential,” or “continue” or the negative of these terms or other similar expressions. These forward-looking statements are only our predictions based upon current information and involve numerous assumptions, risks and uncertainties. Our actual results or actions may differ materially from these forward-looking statements for many reasons. While it is impossible to identify all such factors, those that could cause actual results to differ materially from those estimated by us include:

•  uncertainties related to the national economy, including liquidity in the capital markets and lending requirements imposed by financial institutions;

• changes in values for commercial real estate properties and companies;

• increases in interest rates and in the availability, cost and terms of mortgage funds;

• decreases in market prices of the shares of publicly traded real estate companies;

• adverse changes in governmental rules and fiscal policies; and

• other factors which are beyond our control.

In addition, an investment in the Company involves numerous risks that potential investors should consider carefully, including, without limitation: 

• our cash resources are limited;

• we have a history of losses;

• we have not raised funds through a public equity offering;

• our trustees control a significant percentage of our voting shares;

• shareholders could experience possible future dilution through the issuance of additional equity;

• we are dependent on a small number of key senior professionals who are part-time employees; and

• we currently do not plan to distribute dividends to the holders of our shares.

OVERVIEW

Pillarstone Capital REIT (the “Company,” “Pillarstone,” “we,” “our,” or “us”) is a Maryland real estate investment trust engaged in investing in, owning and operating commercial properties. Future real estate investments may include (i) acquisition and development of retail, office, office warehouse, industrial, multifamily, hotel, and other commercial properties, (ii) acquisition of or merger with a real estate investment trust (“REIT”) or a real estate operating company and (iii) joint venture investments. Excess funds can be invested in cash equivalents depending on market conditions.

The Company was formed on March 15, 1994 as a Maryland REIT. The Company operated as a traditional real estate investment trust by buying, selling, owning and operating commercial and residential properties through December 31, 1999. In 2000, the Company purchased a software technology company, resulting in the Company no longer meeting qualifications to be a REIT under the Internal Revenue Code of 1986, as amended (the “Code”). In 2002, the Company discontinued the operations of the technology segment.

19

From 2003 through 2006, we pursued a value-added business plan primarily focused on acquiring well located, under-performing multi-family residential properties, including affordable housing communities, and repositioning them through renovation, leasing, improved management and branding. In 2006, the Company did not complete a public offering for a portfolio acquisition due to market conditions, and consequently, was not able to meet the listing requirements of the former American Stock Exchange (“Amex”). Accordingly, Pillarstone’s common shares were delisted from the Amex and commenced being quoted on the Over-The-Counter Bulletin Board (“OTC Bulletin Board”) and on the pink sheets under the symbol “PRLE”.

From 2006 until December 2016, the Company continued its existence as a corporate shell filing its quarterly and annual reports with the Securities and Exchange Commission ("SEC") so that it could be used for future real estate transactions. During this time, the Company was funded by the trustees who contributed $500,000 in exchange for 125,000 Class C Convertible Preferred Shares and $197,780 in exchange for convertible notes payable. In 2016, the shareholders of Pillarstone approved changing the Company's name from Paragon Real Estate Equity and Investment Trust to Pillarstone Capital REIT.

Substantially all of our business is conducted through Pillarstone Capital REIT Operating Partnership, a Delaware limited partnership organized in 2016 (“Pillarstone OP”). We are the sole general partner of Pillarstone OP. As of June 30, 2017, we owned 18.6% of the outstanding equity in Pillarstone OP and fully consolidate it on our financial statements.

As of June 30, 2017, the Company is a smaller reporting company current in its quarterly and annual financial statement filings with the SEC, that may make future real estate investments. There can be no assurance that we will be able to close additional transactions.  Even if our management is successful in closing additional transactions, investors may not value the transactions or the Company in the same manner as we do, and investors may not value the transactions as they would value other transactions or alternatives. Failure to obtain additional sources of capital will materially and adversely affect the Company’s ability to continue operations, as well as its liquidity and financial results.

RECENT DEVELOPMENTS AND EXECUTIVE OVERVIEW

During most of 2016, the Company existed as a corporate shell current in its SEC filings.

On December 8, 2016, Pillarstone and Pillarstone OP, entered into a Contribution Agreement (the “Contribution Agreement”) with Whitestone REIT Operating Partnership, L.P. (“Whitestone OP”), a subsidiary and the operating partnership of Whitestone REIT (“Whitestone”), both of which are related parties to Pillarstone and Pillarstone OP, pursuant to which Whitestone OP contributed to Pillarstone OP all of the equity interests in four of its wholly-owned subsidiaries (the “Subsidiaries”): Whitestone CP Woodland Ph. 2, LLC, a Delaware limited liability company; Whitestone Industrial-Office, LLC, a Texas limited liability company; Whitestone Offices, LLC, a Texas limited liability company; and Whitestone Uptown Tower, LLC, a Delaware limited liability company. The Subsidiaries own 14 real estate assets (the “Real Estate Assets” and, together with the Subsidiaries, the “Property”) for aggregate consideration of approximately $84 million, consisting of (i) approximately $18.1 million of Class A units representing limited partnership interests in Pillarstone OP (“OP Units”), issued at a price of $1.331 per OP Unit; and (ii) the assumption of approximately $65.9 million of liabilities by Pillarstone OP (collectively, the “Acquisition”). Pillarstone is the general partner of Pillarstone OP and, as a result of the Contribution Agreement, has an equity ownership interest in Pillarstone OP representing approximately 18.6% valued at $4.1 million as of the date of the agreement.

RESULTS OF OPERATIONS

The following is a discussion of our results of operations for the three and six month periods ended June 30, 2017 and 2016 and our financial condition, including:

• Explanation of changes in the results of operations in the Consolidated Statements of Operations for the three and six month periods ended June 30, 2017 compared to the three and six month periods ended June 30, 2016.

• Our critical accounting policies and estimates that require our subjective judgment and are important to the presentation of our financial condition and results of operations.

• Our primary sources and uses of cash for the three and six month periods ended June 30, 2017 and 2016, and how we intend to generate cash for long-term capital needs.

• Our current income tax status.

20

The following discussion and analysis should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere herein.

Leasing Activity

As of June 30, 2017 we owned 14 properties with 1,531,737 square feet of GLA, which were approximately 78% occupied.

Comparison of the Six Month Periods Ended June 30, 2017 and 2016

Revenues from Operations

We had rental income and tenant reimbursements of approximately $8,342,000 for the six months ended June 30, 2017 due to our Acquisition of Real Estate Assets through Pillarstone OP on December 8, 2016.

Expenses from Operations

We had property expenses of approximately $3,255,000 for the six months ended June 30, 2017 due to the Acquisition of the Real Estate Assets through Pillarstone OP on December 8, 2016. General and administrative expenses increased approximately $221,000 from approximately $105,000 for the six month period ended June 30, 2016 to approximately $326,000 for the six month period ended June 30, 2017. This increase is primarily the result of approximate increases in accounting fees of $126,000, acquisition expenses of $30,000, legal costs of $12,000 and other professional fees and services of $55,000. Interest expense increased approximately $1,348,000 as a result of the assumption of $65,937,000 in debt on the Real Estate Assets on December 8, 2016. Depreciation and amortization was approximately $1,571,000 for the six months ended June 30, 2017 due to the Acquisition of the Real Estate Assets through Pillarstone OP on December 8, 2016.

Comparison of the Three Month Periods Ended June 30, 2017 and 2016

Revenues from Operations

We had rental income and tenant reimbursements of approximately $4,178,000 for the three months ended June 30, 2017 due to our Acquisition of Real Estate Assets through Pillarstone OP on December 8, 2016.

Expenses from Operations

We had property expenses of approximately $1,583,000 for the three months ended June 30, 2017 due to the Acquisition of the Real Estate Assets through Pillarstone OP on December 8, 2016. General and administrative expenses decreased approximately $25,000 from approximately $70,000 for the three month period ended June 30, 2016 to approximately $45,000 for the three month period ended June 30, 2017. This decrease is the result of a decrease in acquisition expenses of approximately $25,000. Interest expense increased approximately $678,000 as a result of the assumption of $65.9 million in debt on the Real Estate Assets on December 8, 2016. Depreciation and amortization was approximately $855,000 for the three months ended June 30, 2017 due to the Acquisition of the Real Estate Assets through Pillarstone OP on December 8, 2016.

Liquidity and Capital Resources

During most of 2016 the Company was a corporate shell current in its SEC filings. In December 2016, after the Acquisition, cash was provided by operations, equity transactions, and borrowings from affiliates and lending institutions as the primary sources of liquidity to the Company. During most of 2016, we were dependent on cash provided by loans in 2015 of $197,780 from five trustees on our board of trustees in exchange for convertible notes payable. The funds were utilized for due diligence costs incurred in connection with the development and execution of the Contribution Agreement and other transaction documents executed in connection with the Acquisition as well as maintaining the Company's status as a smaller reporting company current in its quarterly and annual financial statement filings with the SEC. We have kept the public entity available for value-added real estate opportunities, including (i) acquisition and development of retail, office, office warehouse, industrial, multifamily, hotel, and other commercial properties, (ii) acquisition of or merger with a REIT or real estate operating company, and (iii) joint venture investments. Excess funds can be invested in cash equivalents depending on market conditions.

21

Cash Flows

As of June 30, 2017, our unrestricted cash resources were approximately $2,184,000.During most of 2016, we were dependent on cash loaned during 2015 by five trustees on our board of trustees in exchange for convertible notes payable, to meet our liquidity needs because we did not have cash from operations to meet our operating requirements. During 2017 and future years, we will be dependent on cash generated by Pillarstone OP generated through Pillarstone OP's ownership of the Real Estate Assets acquired in the Acquisition to meet our liquidity needs.

During the six months ended June 30, 2017, the Company's cash balance increased by approximately $941,000 from approximately $1,243,000 at December 31, 2016 to approximately $2,184,000 at June 30, 2017.

Cash flow from operating activities contributed $3,243,000 and was offset by cash flow used for investing and financing activities of $508,000 and $1,794,000, respectively.

We are dependent on cash generated by Pillarstone OP generated through Pillarstone OP's ownership of the Real Estate Assets acquired in the Acquisition to meet our liquidity needs.

Future Obligations

As part of the Acquisition on December 8, 2016, the Operating Partnership assumed approximately $65.9 million of liabilities related to the 14 Real Estate Assets contributed by Whitestone OP. As the general partner of the Operating Partnership, we are ultimately liable for the repayment of the loans.

Long Term Liquidity and Operating Strategies

Historically, we have financed our long term capital needs, including acquisitions, as follows:

• borrowings from new loans;

• additional equity issuances of our common and preferred shares; and

• proceeds from the sales of our marketable securities.

From 2006 until December 2016, the Company continued its existence as a corporate shell filing its quarterly and annual reports with the SEC so that it could be used for future real estate transactions or sold to another company. During this time, the Company was funded by its trustees who contributed $500,000 in exchange for 125,000 Class C Convertible Preferred Shares and $197,780 in exchange for convertible notes payable.

Subsequent to the Acquisition, Pillarstone intends to develop strategies for the Properties in order to create value for the enterprise and our shareholders. As part of the Acquisition, Pillarstone OP and Whitestone OP have agreed that Pillarstone OP may require Whitestone OP to purchase up to an aggregate of $3.0 million of additional OP Units from Pillarstone OP at $1.331 per unit over a two year period ending December 8, 2018. To implement the strategy to create value with the Real Estate Assets, additional capital will need to be raised.

Current Tax Status

At June 30, 2017, we have net operating loss carryforwards of approximately $756,000. While these losses created a deferred tax asset, a valuation allowance was applied against the asset because of the uncertainty as to whether we will be able to use these loss carryforwards, which will expire in varying amounts through the year 2036.

For the three and six months ended June 30, 2017, provision of income taxes consisted of approximately $20,000 and $45,000, respectively, accrual of Texas franchise tax.

Interest Rates and Inflation

Interest rates fell during 2008 as the Federal Reserve Bank lowered the discount rate which remained low through 2016. Due to record low interest rates, capital markets were generally not accessible by small real estate companies like Pillarstone from 2009 through 2011, and debt financing was only available to larger creditworthy companies. Financial institutions tightened financial covenant tests, decreased loan-to-value ratios, and charged higher fees for loans, which has reduced the number of real estate transactions. While credit markets have been more active since 2013, Pillarstone has not participated in any transactions to raise capital.

22

The Company was not significantly affected by inflation during the periods presented in this report due primarily to the relative low nationwide inflation rates and the Company having minimal operations prior to December 8, 2016.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements that have, or are likely to have, a current or future material effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

Application of Critical Accounting Estimates

Our consolidated financial statements are prepared in accordance with U.S. GAAP, which require us to make certain estimates and assumptions. The following section is a summary of certain estimates that both require our most subjective judgment and are most important to the presentation of our financial condition and results of operations. It is possible that the use of different estimates or assumptions in making these judgments could result in materially different amounts being reported in our consolidated financial statements.

Revenue recognition. All leases on our properties are classified as operating leases, and the related rental income is recognized on a straight-line basis over the terms of the related leases.  Differences between rental income earned and amounts due per the respective lease agreements are capitalized or charged, as applicable, to accrued rents and accounts receivable.  Percentage rents are recognized as rental income when the thresholds upon which they are based have been met.  Recoveries from tenants for taxes, insurance, and other operating expenses are recognized as revenues in the period the corresponding costs are incurred.  We have established an allowance for doubtful accounts against the portion of tenant accounts receivable which is estimated to be uncollectible.

Acquired Properties and Acquired Lease Intangibles.  We allocate the purchase price of the acquired properties to land, building and improvements, identifiable intangible assets and to the acquired liabilities based on their respective fair values at the time of purchase. Identifiable intangibles include amounts allocated to acquired out-of-market leases, the value of in-place leases and customer relationship value, if any. We determine fair value based on estimated cash flow projections that utilize appropriate discount and capitalization rates and available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known trends and specific market and economic conditions that may affect the property. Factors considered by management in our analysis of determining the as-if-vacant property value include an estimate of carrying costs during the expected lease-up periods considering market conditions, and costs to execute similar leases. In estimating carrying costs, management includes real estate taxes, insurance and estimates of lost rentals at market rates during the expected lease-up periods, tenant demand and other economic conditions. Management also estimates costs to execute similar leases including leasing commissions, tenant improvements, legal and other related expenses. Intangibles related to out-of-market leases and in-place lease value are recorded as acquired lease intangibles and are amortized as an adjustment to rental revenue or amortization expense, as appropriate, over the remaining terms of the underlying leases. Premiums or discounts on acquired out-of-market debt are amortized to interest expense over the remaining term of such debt.

Depreciation.  Depreciation is computed using the straight-line method over the estimated useful lives of 5 to 39 years for improvements and buildings, respectively.  Tenant improvements are depreciated using the straight-line method over the life of the improvement or remaining term of the lease, whichever is shorter.

Impairment.  We review our properties for impairment at least annually or whenever events or changes in circumstances indicate that the carrying amount of the assets, including accrued rental income, may not be recoverable through operations.  We determine whether an impairment in value has occurred by comparing the estimated future cash flows (undiscounted and without interest charges), including the estimated residual value of the property, with the carrying cost of the property.  If impairment is indicated, a loss will be recorded for the amount by which the carrying value of the property exceeds its fair value.  Management has determined that there has been no impairment in the carrying value of our real estate assets as June 30, 2017.

23

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

We conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of June 30, 2017. This evaluation was carried out under the supervision and with the participation of our Chief Executive Officer and our Chief Financial Officer. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of June 30, 2017, our disclosure controls and procedures were not effective due to the presence of material weaknesses in internal control over financial reporting.

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the company's annual or interim financial statements will not be prevented or detected on a timely basis. Management concluded that, as of June 30, 2017, our disclosure controls and procedures were not effective due to material weaknesses related to insufficient written policies and procedures over accounting transaction processing and period end financial disclosures, resulting in effective oversight in the establishment and proper controls over accounting and financial reporting.

In light of this material weakness, we have designed and implemented additional controls, including the performance of additional analyses and procedures, in order to conclude that the consolidated financial statements in this Quarterly Report on Form 10-Q are fairly presented, in all material respects, in accordance with GAAP.

Management’s Plans for Remediation

As soon as management became aware of this material weakness in internal control over financial reporting we began taking immediate actions to remediate the material weakness.

The specific material weakness related to the misapplication of ASC 810 upon the formation of the Company. The Company adjusted its accounting of the Operating Partnership, changing the accounting from the equity method (ASC 323, "Investments - Equity Method and Joint Venture) to consolidation under ASC 810. This change in accounting is a one-time adjustment that effected the first year of reporting after the December 8, 2016 Contribution Agreement (the “Contribution Agreement”) with Whitestone REIT Operating Partnership, L.P.

We intend to strengthen our controls around the application of ASC 810 and the adoption of any unique accounting applications by preparing formal written memos for every new standard that is applicable to the Company as opposed to the more material ones as we have historically done. We have taken steps to remediate the material weaknesses described above, including (1) reviewing the processes that identify unique accounting transactions, (2) implementing new control procedures that clearly document how unique transactions will be assessed under U.S. GAAP and use of external resources as necessary and (3) adjusted our communications with the Audit Committee that describe the results of such documentation.

We do not expect to incur material costs to remediate this control and expect to have this material weakness remediated no later than September 30, 2018.

Changes in Internal Control over Financial Reporting

Except as described above, there was no change during the three months ended June 30, 2017 in the Company's internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.

24

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

We may from time to time become a party to legal proceedings and claims that arise in the ordinary course of our business. These matters are generally covered by insurance. While the frequency and resolutions of any such matters cannot be predicted with certainty, we believe that occurrence and outcomes of these matters will not have a material effect on our financial position, results of operations or cash flows.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4. MINE SAFETY DISCLOSURES.

Not applicable

ITEM 5. OTHER INFORMATION

None

25

ITEM 6. EXHIBITS

Exhibit Number	Exhibit Description
31.1	Section 302 Certification pursuant to the Sarbanes-Oxley Act of 2002 - Chief Executive Officer
31.2	Section 302 Certification pursuant to the Sarbanes-Oxley Act of 2002 - Chief Financial Officer
32.1	CEO/CFO Certification under Section 906 of Sarbanes-Oxley Act of 2002.
101.INS*	XBRL Instance Document
101.SCH*	XBRL Taxonomy Extension Schema Document
101.CAL*	XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB*	XBRL Taxonomy Extension Label Linkbase Document
101.PRE*	XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF*	XBRL Taxonomy Extension Definition Linkbase Document

* The following financial information of the Registrant for the quarter ended June 30, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets (unaudited), (ii) Condensed Consolidated Statements of Operations and Comprehensive Income (unaudited), (iii) Condensed Consolidated Statements of Cash Flows (unaudited), and (iv) Notes to Condensed Consolidated Financial Statements (unaudited).

26

SIGNATURES

In accordance with the requirements of the Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

		PILLARSTONE CAPITAL REIT
		By:	/s/ James C. Mastandrea
Date:	September 18, 2018		James C. Mastandrea Chief Executive Officer (Principal executive officer)

		PILLARSTONE CAPITAL REIT
		By:	/s/ John J. Dee
Date:	September 18, 2018		John J. Dee Chief Financial Officer (Principal financial and accounting officer)

27

EX-31.1

Exhibit 31.1

CERTIFICATION PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, James C. Mastandrea, certify that:

1. I have reviewed this quarterly report on Form 10-Q/A of Pillarstone Capital REIT (the “Registrant”);

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;

4. The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially effect, the Registrant’s internal control over financial reporting; and

5. The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s board of trustees (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.

Date: September 18, 2018

By: /s/ James C. Mastandrea

James C. Mastandrea

Chairman of the Board, Chief Executive

Officer and President

(Chief Executive Officer)

EX-31.2

Exhibit 31.2

CERTIFICATION PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, John J. Dee, certify that:

1. I have reviewed this quarterly report on Form 10-Q/A of Pillarstone Capital REIT (the “Registrant”);

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;

4. The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially effect, the Registrant’s internal control over financial reporting; and

5. The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s board of trustees (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.

Date: September 18, 2018

By: /s/ John J. Dee

John J. Dee

Chief Financial Officer and Senior Vice President

(Principal Financial Officer)

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the quarterly report of Pillarstone Capital REIT (the “Company”) on Form 10-Q/A for the period ending June 30, 2017 (the “Report”) with the Securities and Exchange Commission, I, James C. Mastandrea, Chairman of the Board, Chief Executive Officer and President and I, John J. Dee, Chief Financial Officer and Senior Vice President, of the Company, certify pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1) the Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

		PILLARSTONE CAPITAL REIT
		By:	/s/ James C. Mastandrea
Date:	September 18, 2018		James C. Mastandrea Chairman, Chief Executive Officer and President

		PILLARSTONE CAPITAL REIT
		By:	/s/ John J. Dee
Date:	September 18, 2018		John J. Dee Chief Financial Officer and Senior Vice President

XML

Document and Entity Information - shares	6 Months Ended
	Jun. 30, 2017	Aug. 11, 2017
Document and Entity Information [Abstract]
Entity Registrant Name	PILLARSTONE CAPITAL REIT
Entity Central Index Key	0000928953
Document Type	10-Q/A
Document Period End Date	Jun. 30, 2017
Amendment Flag	true
Current Fiscal Year End Date	--12-31
Entity Filer Category	Smaller Reporting Company
Document Fiscal Period Focus	Q2
Document Fiscal Year Focus	2017
Entity Common Stock, Shares Outstanding		405,169
Amendment Description	Restatement of Consolidated Financial Statements This Amendment No. 1 on Form 10-Q/A (this “Form 10-Q/A”) amends and restates certain items noted below in the quarterly report on Form 10-Q of Pillarstone Capital REIT (the “Company”) for the period ended June 30, 2017, as originally filed with the Securities and Exchange Commission (the “SEC”) on August 11, 2017 (the “Original Filing”). This Form 10-Q/A restates the Company's consolidated financial statements and related disclosures for the period ended June 30, 2017 to reflect the correction of an accounting error described below. Background and Effect of Restatement As previously disclosed, on December 8, 2016, the Company and Pillarstone Capital REIT Operating Partnership LP, a subsidiary and the operating partnership of the Company (the “Operating Partnership” or “Pillarstone OP”), entered into a Contribution Agreement (the “Contribution Agreement”) with Whitestone REIT Operating Partnership, L.P. (“Whitestone OP”), a subsidiary and the operating partnership of Whitestone REIT (“Whitestone”), both of which are related parties to the Company and the Operating Partnership. Pursuant to the Contribution Agreement, Whitestone OP contributed to the Operating Partnership all of the equity interests in four of its wholly-owned subsidiaries (the "Subsidiaries"): Whitestone CP Woodland Ph. 2, LLC, a Delaware limited liability company; Whitestone Industrial-Office, LLC, a Texas limited liability company; Whitestone Offices, LLC, a Texas limited liability company; and Whitestone Uptown Tower, LLC, a Delaware limited liability company. The Subsidiaries own 14 real estate assets and, in exchange for this contribution, Whitestone OP received aggregate consideration of approximately $84.0 million, consisting of (i) approximately $18.1 million of Class A units representing limited partnership interests in the Operating Partnership (“OP Units”), issued at a price of $1.331 per OP Unit; and (ii) the assumption of approximately $65.9 million of liabilities by the Operating Partnership (collectively, the “Acquisition”). The Company is the general partner of the Operating Partnership and, immediately after the Acquisition, had an equity ownership interest in the Operating Partnership representing approximately 18.6% and valued at approximately $4.1 million. In connection with the Contribution Agreement, on December 8, 2016, the Company, as the general partner of the Operating Partnership, entered into an Amended and Restated Agreement of Limited Partnership of the Operating Partnership (as amended and restated, the “Limited Partnership Agreement”). Pursuant to the Limited Partnership Agreement, subject to certain protective rights of the limited partners described below, the general partner has responsibility and discretion in the management and control of the Operating Partnership, including the ability to cause the Operating Partnership to enter into certain major transactions including a merger of the Operating Partnership or a sale of substantially all of the assets of the Operating Partnership. The limited partners have no power to remove the general partner without the general partner's consent. In addition, pursuant to the Limited Partnership Agreement, the general partner may not conduct any business other than in connection with the ownership, acquisition and disposition of the Operating Partnership’s interest and management of its business without the consent of a majority of the limited partners other than in connection with certain actions described therein. As such, the Company was deemed to exercise significant influence but not complete control over the Operating Partnership. As of the date of the Acquisition, the Company determined that it was not the primary beneficiary of the Operating Partnership under the variable interest entity (“VIE”) rules prescribed by U.S. generally accepted accounting principles (“U.S. GAAP”), and thus the Company’s investment in the Operating Partnership qualified for usage of the equity method of accounting. In November 2017, the Company and Whitestone each received a comment letter from the Staff (the “Staff”) of the Division of Corporation Finance of the SEC relating to the Company’s and Whitestone’s Annual Reports on Form 10-K for the year ended December 31, 2016. In their letters, the Staff requested that the Company and Whitestone provide them with an analysis to support the determination that the Operating Partnership is a VIE of which Whitestone is the primary beneficiary. In response to the Staff’s comment, Whitestone, on its own behalf and on behalf of the Company, provided the Staff with its analysis of Whitestone’s accounting and financial reporting obligations relating to its interest in the Operating Partnership. After communicating its analysis and conclusions to the Staff and responding to additional questions from the Staff relating to this matter, the Staff did not object to or otherwise take exception to the initial determinations at the time of the consummation of the Acquisition in December 2016 but provided a verbal reminder in that the determination of the primary beneficiary of a VIE should be continually reassessed, and recommended that Whitestone consider pre-clearing future accounting treatment of the Operating Partnership with the Staff of the Office of the Chief Accountant (“OCA”). In connection with the preparation and review of its financial statements for the quarter ended March 31, 2018, Whitestone concluded, in accordance with the Staff’s recommendation, and after consultation with its outside accounting advisors, that it would be prudent to seek pre-clearance from the OCA of Whitestone's proposed treatment of the Operating Partnership in its financial statements for such quarter. Accordingly, in April 2018, Whitestone submitted a letter to the OCA seeking their concurrence with its determinations that Whitestone maintained its status as the primary beneficiary of the Operating Partnership and, accordingly, should continue to consolidate the Operating Partnership in its financial statements for the quarter ended March 31, 2018 in accordance U.S. GAAP. After further correspondence, including telephonic meetings between Whitestone, its advisors and the OCA, the OCA informed Whitestone that it objected to Whitestone’s and the Company’s conclusions that Whitestone was the primary beneficiary of the Operating Partnership since the Acquisition in December 2016 and during the subsequent periods. Whitestone and the Company respectfully disagreed with the OCA’s determination and Whitestone, on its own behalf and on behalf of the Company, made a formal appeal to the Chief Accountant of the SEC in June 2018. In July 2018, Whitestone and its advisory team of accounting and legal professionals met with the Chief Accountant, members of the OCA and Division of Corporate Finance. On July 30, 2018, the Chief Accountant of the SEC informed Whitestone that its formal appeal was denied and that the OCA objected to Whitestone’s and the Company’s presentation of their investments in the Operating Partnership under the VIE accounting guidance since the consummation of the Acquisition in December 2016. As a result, the Company’s management has determined that the Company should not have used the equity method of accounting to present its investment in the Operating Partnership in its audited consolidated financial statements for the years ended December 31, 2016 and December 31, 2017 and unaudited consolidated financial statements for the quarters ended March 31, 2017; June 30, 2017; September 30, 2017 and March 31, 2018 (collectively, the “Prior Period Financial Statements”). After consideration of the OCA’s objection to Whitestone’s original accounting, the Company evaluated its original accounting of the equity method and the materiality of the error quantitatively and qualitatively and concluded that it was material to the Prior Period Financial Statements. The Company revised its original accounting treatment accordingly in the amended filings. The Company determined that it is the primary beneficiary of the Operating Partnership through the Company's power to direct the activities that most significantly impact the Operating Partnership’s economic performance and the Company's right to receive benefits based on its ownership percentage in the Operating Partnership. Accordingly, the Company accounts for the Operating Partnership as a VIE and fully consolidates it in the Company's financial statements prospectively and in the amended filings. Whitestone OP’s 81.4% interest in the Operating Partnership is accounted for as a non-controlling interest and is deducted from the Company’s share of net income and equity in the Operating Partnership. Items Amended in This Filing This Form 10-Q/A amends and restates the following indicated parts of the Original Filing: Item 1. Financial Statements Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations Item 4. Controls and Procedures

XML

Consolidated Balance Sheets - USD ($)	Jun. 30, 2017	Dec. 31, 2016	Nov. 20, 2015
ASSETS(1)
Property	$ 81,777,000	$ 80,564,000
Accumulated depreciation	(1,492,000)	(150,000)
Total real estate assets	80,285,000	80,414,000
Cash and cash equivalents	2,184,000	1,243,000
Escrows and acquisition deposits	1,442,000	2,274,000
Accrued rents and accounts receivable, net of allowance for doubtful accounts	487,000	213,000
Receivable due from related party	1,769,000	2,818,000
Unamortized lease commissions and deferred legal costs, net	1,117,000	1,150,000
Prepaid expenses and other assets	269,000	149,000
Total assets	87,553,000	88,261,000
Liabilities:
Notes payable	64,900,000	65,474,000
Accounts payable and accrued expenses	2,568,000	3,509,000
Payable due to related party	785,000	265,000
Convertible notes payable - related parties	198,000	198,000	$ 197,780
Accrued interest payable	32,000	22,000
Tenants' security deposits	1,074,000	996,000
Total liabilities	69,557,000	70,464,000
Commitments and contingencies	0	0
Shareholders' Equity:
Common Shares - $0.01 par value, 400,000,000 authorized: 443,299 shares issued and 405,169 outstanding at June 30, 2017 and December 31, 2016	4,000	4,000
Additional paid-in capital	28,147,000	28,147,000
Accumulated deficit	(27,749,000)	(27,850,000)
Treasury stock, at cost, 38,130 shares	(801,000)	(801,000)
Total Pillarstone Capital REIT shareholders' deficit	(394,000)	(495,000)
Noncontrolling interest in subsidiary	18,390,000	18,292,000
Total equity	17,996,000	17,797,000
Total liabilities and equity	87,553,000	88,261,000
Preferred A Shares
Shareholders' Equity:
Preferred stock	3,000	3,000
Preferred C Shares
Shareholders' Equity:
Preferred stock	2,000	2,000
Pillarstone Variable Interest Entity [Member]
ASSETS(1)
Property	81,777,000	80,564,000
Accumulated depreciation	(1,492,000)	(150,000)
Total real estate assets	80,285,000	80,414,000
Cash and cash equivalents	2,088,000	1,236,000
Escrows and acquisition deposits	1,442,000	2,274,000
Accrued rents and accounts receivable, net of allowance for doubtful accounts	487,000	213,000
Receivable due from related party	1,769,000	2,818,000
Unamortized lease commissions and deferred legal costs, net	1,117,000	1,150,000
Prepaid expenses and other assets	265,000	134,000
Total assets	87,453,000	88,239,000
Liabilities:
Notes payable	64,900,000	65,474,000
Accounts payable and accrued expenses	2,550,000	3,481,000
Payable due to related party	785,000	265,000
Tenants' security deposits	1,074,000	996,000
Total liabilities	$ 69,309,000	$ 70,216,000

XML

Consolidated Balance Sheets (Parenthetical) - $ / shares	Jun. 30, 2017	Dec. 31, 2016
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common stock, authorized (in shares)	400,000,000	400,000,000
Common stock, issued (in shares)	443,299	443,299
Common stock, outstanding (in shares)	405,169	405,169
Treasury stock (in shares)	38,130	38,130
Preferred A Shares
Preferred stock, par value (in dollars per share)	$ 0.01	$ 0.01
Preferred stock, authorized (in shares)	1,518,000	1,518,000
Preferred stock, issued (in shares)	256,636	256,636
Preferred stock, outstanding (in shares)	256,636	256,636
Preferred stock, liquidation preference (in dollars per share)	$ 10.00	$ 10.00
Preferred C Shares
Preferred stock, par value (in dollars per share)	$ 0.01	$ 0.01
Preferred stock, authorized (in shares)	300,000	300,000
Preferred stock, issued (in shares)	244,444	244,444
Preferred stock, outstanding (in shares)	244,444	244,444
Preferred stock, liquidation preference (in dollars per share)	$ 10.00	$ 10.00

XML

Consolidated Statements of Operations - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2017	Jun. 30, 2016	Jun. 30, 2017	Jun. 30, 2016
Property revenues
Rental revenues	$ 3,520	$ 0	$ 7,056	$ 0
Other revenues	658	0	1,286	0
Total property revenues	4,178	0	8,342	0
Property expenses
Property operation and maintenance	1,076	0	2,363	0
Real estate taxes	652	0	1,300	0
Total property expenses	1,728	0	3,663	0
Other expenses
General and administrative	45	70	326	105
Depreciation and amortization	855	0	1,571	0
Interest expense	683	5	1,358	10
Total other expense	1,583	75	3,255	115
Income (loss) before loss on disposal of assets and income taxes	867	(75)	1,424	(115)
Provision for income taxes	(20)	0	(45)	0
Gain (loss) on sale or disposal of assets	(5)	0	(11)	0
Net income (loss)	842	(75)	1,368	(115)
Less: Non-controlling interest in subsidiary	715	0	1,268	0
Net income (loss) attributable to Common Shareholders	$ 127	$ (75)	$ 100	$ (115)
Net income (loss) available to common shareholders (basic)	$ 0.31	$ (0.18)	$ 0.25	$ (0.28)
Net income (loss) available to common shareholders (diluted)	$ 0.04	$ (0.18)	$ 0.03	$ (0.28)
Weighted average number of common shares outstanding (basic)	405,169	405,115	405,169	405,106
Weighted average number of common shares outstanding (dilutive)	3,075,793	405,115	2,903,219	405,106

XML

Consolidated Statements of Cash Flows - USD ($)	6 Months Ended
	Jun. 30, 2017	Jun. 30, 2016
Cash flows from operating activities:
Net income (loss)	$ 1,368,000	$ (115,000)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization	(1,571,000)	0
Amortization of deferred loan costs	50,000	0
Loss on disposal of assets	11,000	0
Bad debt expense	78,000	0
Changes in operating assets and liabilities:
Accrued rents and accounts receivable	(352,000)	0
Receivable due from related party	327,000	0
Escrows and acquisition deposits	832,000	0
Unamortized lease commissions and deferred legal costs	(190,000)	0
Prepaid expenses and other assets	(120,000)	3,000
Accounts payable and accrued expenses	(930,000)	31,000
Payable due to related party	520,000	0
Tenants' security deposits	78,000	0
Net cash provided by (used in) operating activities	3,243,000	(81,000)
Cash flows from investing activities:
Additions to real estate	(508,000)	0
Net cash used in investing activities	(508,000)	0
Cash flows from financing activities:
Distributions paid to noncontrolling interest in Consolidated Partnership	(1,170,000)	0
Repayments of notes payable	(624,000)	0
Net cash used in financing activities	(1,794,000)	0
Net change in cash and cash equivalents	941,000	(81,000)
Cash and cash equivalents at beginning of period	1,243,000	174,000
Cash and cash equivalents at end of period	2,184,000	93,000
Supplemental disclosure of cash flow information:
Cash paid for interest	1,293,000	0
Non cash investing activities:
Disposal of fully depreciated real estate	2,000	0
Additions to real estate contributed by related party	$ 722,000	$ 0

XML

Restatement Of Consolidated Financial Statements

6 Months Ended

Jun. 30, 2017

Accounting Changes and Error Corrections [Abstract]

Restatement Of Consolidated Financial Statements

RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS

In November 2017, the Company and Whitestone each received a comment letter from the Staff (the “Staff”) of the Division of Corporation Finance of the SEC relating to the Company’s and Whitestone’s Annual Reports on Form 10-K for the year ended December 31, 2016. In the respective letters, the Staff requested that the Company and Whitestone provide them with an analysis to support the determination that the Operating Partnership is a VIE of which Whitestone is the primary beneficiary. In response to the Staff’s comment, Whitestone, on its own behalf and on behalf of the Company, provided the Staff with its analysis of Whitestone’s accounting and financial reporting obligations relating to its interest in the Operating Partnership. After communicating its analysis and conclusions to the Staff and responding to additional questions from the Staff relating to this matter, the Staff did not object to or otherwise take exception to the initial determinations at the time of the consummation of the Acquisition in December 2016 but provided a verbal reminder in that the determination of the primary beneficiary of a VIE should be continually reassessed, and recommended that Whitestone consider pre-clearing future accounting treatment of the Operating Partnership with the Staff of the Office of the Chief Accountant (“OCA”).

In connection with the preparation and review of its financial statements for the quarter ended March 31, 2018, Whitestone concluded, in accordance with the Staff’s recommendation, and after consultation with its outside accounting advisors, that it would be prudent to seek pre-clearance from the OCA of Whitestone's proposed treatment of the Operating Partnership in its financial statements for such quarter. Accordingly, in April 2018, Whitestone submitted a letter to the OCA seeking their concurrence with its determinations that Whitestone maintained its status as the primary beneficiary of the Operating Partnership and, accordingly, should continue to consolidate the Operating Partnership in its financial statements for the quarter ended June 30, 2018 in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”). After further correspondence, including telephonic meetings between Whitestone, its advisors and the OCA, the OCA informed Whitestone that it objected to Whitestone’s and the Company’s conclusions that Whitestone was the primary beneficiary of the Operating Partnership since the Acquisition in December 2016 and during the subsequent periods. Whitestone and the Company respectfully disagreed with the OCA’s determination and Whitestone, on its own behalf and on behalf of the Company, made a formal appeal to the Chief Accountant of the SEC in June 2018.

In July 2018, Whitestone and its advisory team of accounting and legal professionals met with the Chief Accountant, members of the OCA and Division of Corporate Finance. On July 30, 2018, the Chief Accountant of the SEC informed Whitestone that its formal appeal was denied and that the OCA objected to Whitestone’s and the Company’s presentation of their investments in the Operating Partnership under the VIE accounting guidance since the consummation of the Acquisition in December 2016. As a result, the Company’s management has determined that the Company should not have used the equity method of accounting to present its investment in the Operating Partnership in its audited consolidated financial statements for the years ended December 31, 2016 and December 31, 2017 and unaudited consolidated financial statements for the quarters ended March 31, 2017, June 30, 2017, September 30, 2017 and March 31, 2018 (collectively, the “Prior Period Financial Statements”). After consideration of the OCA’s objection to Whitestone’s original accounting, the Company evaluated its original accounting of the equity method and the materiality of the error quantitatively and qualitatively and concluded that it was material to the Prior Period Financial Statements. The Company revised its original accounting treatment accordingly in the amended filings. The Company determined that it is the primary beneficiary of the Operating Partnership through the Company's power to direct the activities that most significantly impact the Operating Partnership’s economic performance and the Company's right to receive benefits based on its ownership percentage in the Operating Partnership. Accordingly, the Company accounts for the Operating Partnership as a VIE and fully consolidates it in the Company's financial statements. Whitestone OP’s 81.4% interest in the Operating Partnership is accounted for as a non-controlling interest and is deducted from the Company’s share of net income and equity in the Operating Partnership.

The following table presents the effects of the restatement on the consolidated balance sheet as of June 30, 2017 (in thousands):

	June 30, 2017
	As Reported			Adjustment			As Restated
Real estate assets, at cost
Property	$	—		$	81,777		$	81,777
Accumulated depreciation	—			(1,492		)	(1,492		)
Total real estate assets	—			80,285			80,285
Cash and cash equivalents	96			2,088			2,184
Escrows and acquisition deposits	—			1,442			1,442
Accrued rents and accounts receivable, net of allowance for doubtful accounts	—			487			487
Receivable due from related party	—			1,769			1,769
Unamortized lease commissions and deferred legal costs, net	—			1,117			1,117
Prepaid expenses and other assets	4			265			269
Total assets	$	100		$	87,453		$	87,553
Notes payable	$	—		$	64,900		$	64,900
Accounts payable and accrued expenses	18			2,550			2,568
Payable due to related party	316			469			785
Convertible notes payable - related parties	198			—			198
Accrued interest payable	32			—			32
Negative equity investment in Pillarstone Capital REIT Operating Partnership LP	93			(93		)	—
Tenants' security deposits	—			1,074			1,074
Total liabilities	657			68,900			69,557
Commitments and contingencies	—			—			—
Shareholders' Equity:
Preferred A Shares - $0.01 par value, 1,518,000 authorized: 256,636 Class A cumulative convertible shares issued and outstanding at June 30, 2017 and December 31, 2016, $10.00 per share liquidation preference	3			—			3
Preferred C Shares - $0.01 par value, 300,000 authorized: 244,444 Class C cumulative convertible shares issued and outstanding, $10.00 per share liquidation preference at June 30, 2017 and December 31, 2016	2			—			2
Common Shares - $0.01 par value, 400,000,000 authorized: 443,299 shares issued and 405,169 outstanding at June 30, 2017 and December 31, 2016	4			—			4
Additional paid-in capital	28,147			—			28,147
Accumulated deficit	(27,912		)	163			(27,749		)
Treasury stock, at cost, 38,130 shares	(801		)	—			(801		)
Total Pillarstone Capital REIT shareholders' deficit	(557		)	163			(394		)
Noncontrolling interest in subsidiary	—			18,390			18,390
Total equity (deficit)	(557		)	18,553			17,996
Total liabilities and equity (deficit)	$	100		$	87,453		$	87,553

The following table presents the effects of the restatement on the consolidated statement of operations for the three months ended June 30, 2017 (in thousands):

	Three Months Ended June 30, 2017
	As Reported			Adjustment			As Restated
Property revenues
Rental revenues	$	—		$	3,520		$	3,520
Other revenues	—			658			658
Total property revenues	—			4,178			4,178
Property expenses
Property operation and maintenance	—			1,076			1,076
Real estate taxes	—			652			652
Total property expenses	—			1,728			1,728
Other expenses
General and administrative	31			14			45
Depreciation and amortization	—			855			855
Interest expense	5			678			683
Total other expense	36			1,547			1,583
Income (loss) before loss on disposal of assets and income taxes	(36		)	903			867
Loss on sale or disposal of assets	—			(5		)	(5		)
Equity in income of Pillarstone Capital REIT Operating Partnership LP	94			(94		)	—
Provision for income taxes	—			(20		)	(20		)
Net income	58			784			842
Less: non-controlling interest in subsidiary	—			715			715
Net income attributable to Common Shareholders	$	58		$	69		$	127
Net income attributable to Common Shareholders per Common Share:
Basic	$	0.14		$	0.17		$	0.31
Diluted	$	0.02		$	0.02		$	0.04

The following table presents the effects of the restatement on the consolidated statement of operations for the six months ended June 30, 2017 (in thousands):

	Six Months Ended June 30, 2017
	As Reported			Adjustment			As Restated
Property revenues
Rental revenues	$	—		$	7,056		$	7,056
Other revenues	—			1,286			1,286
Total property revenues	—			8,342			8,342
Property expenses
Property operation and maintenance	—			2,363			2,363
Real estate taxes	—			1,300			1,300
Total property expenses	—			3,663			3,663
Other expenses
General and administrative	179			147			326
Depreciation and amortization	—			1,571			1,571
Interest expense	10			1,348			1,358
Total other expense	189			3,066			3,255
Income (loss) before loss on disposal of assets and income taxes	(189		)	1,613			1,424
Loss on sale or disposal of assets	—			(11		)	(11		)
Equity in income of Pillarstone Capital REIT Operating Partnership LP	159			(159		)	—
Provision for income taxes	—			(45		)	(45		)
Net income (loss)	(30		)	1,398			1,368
Less: Non-controlling interests in subsidiary	—			1,268			1,268
Net income (loss) attributable to Common Shareholders	$	(30	)	$	130		$	100
Net income (loss) attributable to Common Shareholders per Common Share:
Basic	$	(0.07	)	$	0.32		$	0.25
Diluted	$	(0.07	)	$	0.10		$	0.03

XML

Summary of Significant Accounting Policies

6 Months Ended

Jun. 30, 2017

Accounting Policies [Abstract]

Summary of Significant Accounting Policies

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Accounting.  Our financial records are maintained on the accrual basis of accounting whereby revenues are recognized when earned and expenses are recorded when incurred.

Use of estimates. In order to conform with U.S. GAAP, management, in preparation of our consolidated financial statements, is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of June 30, 2017 and December 31, 2016, and the reported amounts of revenues and expenses for the three and six months ended June 30, 2017 and 2016. Actual results could differ from those estimates. Significant estimates include fair value of properties acquired, estimated useful lives of properties, allowance for bad debt, impairment, deferred taxes and the related valuation allowance for deferred taxes, and these significant estimates, as well as other estimates and assumptions, may change in the near term.

Cash and cash equivalents. We consider all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.  Cash and cash equivalents as of June 30, 2017 and December 31, 2016 consisted of demand deposits at commercial banks and brokerage accounts. We maintain our cash in bank accounts that are federally insured.

Acquired Properties and Acquired Lease Intangibles.  We allocate the purchase price of the acquired properties to land, building and improvements, identifiable intangible assets and to the acquired liabilities based on their respective fair values at the time of purchase. Identifiable intangibles include amounts allocated to acquired out-of-market leases, the value of in-place leases and customer relationship value, if any. We determine fair value based on estimated cash flow projections that utilize appropriate discount and capitalization rates and available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known trends and specific market and economic conditions that may affect the property. Factors considered by management in our analysis of determining the as-if-vacant property value include an estimate of carrying costs during the expected lease-up periods considering market conditions, and costs to execute similar leases. In estimating carrying costs, management includes real estate taxes, insurance and estimates of lost rentals at market rates during the expected lease-up periods, tenant demand and other economic conditions. Management also estimates costs to execute similar leases including leasing commissions, tenant improvements, legal and other related expenses. Intangibles related to out-of-market leases and in-place lease value are recorded as acquired lease intangibles and are amortized as an adjustment to rental revenue or amortization expense, as appropriate, over the remaining terms of the underlying leases. Premiums or discounts on acquired out-of-market debt are amortized to interest expense over the remaining term of such debt.

Depreciation.  Depreciation is computed using the straight-line method over the estimated useful lives of 5 to 39 years for improvements and buildings, respectively.  Tenant improvements are depreciated using the straight-line method over the life of the improvement or remaining term of the lease, whichever is shorter.

Impairment.  We review our properties for impairment at least annually or whenever events or changes in circumstances indicate that the carrying amount of the assets, including accrued rental income, may not be recoverable through operations.  We determine whether an impairment in value has occurred by comparing the estimated future cash flows (undiscounted and without interest charges), including the estimated residual value of the property, with the carrying cost of the property.  If impairment is indicated, a loss will be recorded for the amount by which the carrying value of the property exceeds its fair value.  Management has determined that there has been no impairment in the carrying value of our real estate assets as of June 30, 2017.

Accrued Rents and Accounts Receivable.  Included in accrued rent and accounts receivable are base rents, tenant reimbursements and receivables attributable to recording rents on a straight-line basis. An allowance for the uncollectible portion of accrued rents and accounts receivable is determined based upon customer credit-worthiness (including expected recovery of our claim with respect to any tenants in bankruptcy), historical bad debt levels, and current economic trends. As of June 30, 2017 and December 31, 2016, we had an allowance for uncollectible accounts of $205,000 and $125,000, respectively. For the three and six months ended June 30, 2017, we had bad debt expense of $8,000 and $78,000, respectively. We had no bad debt expense for the three and six months ended June 30, 2016.

Unamortized Lease Commissions and Deferred Legal Costs.  Leasing commissions and deferred legal costs are amortized using the straight-line method over the terms of the related lease agreements.  Loan costs are amortized on the straight-line method over the terms of the loans, which approximates the interest method. Costs allocated to in-place leases whose terms differ from market terms related to acquired properties are amortized over the remaining life of the respective leases.

Prepaids and Other assets. Prepaids and other assets include escrows established pursuant to certain mortgage financing arrangements for real estate taxes and insurance.

Noncontrolling Interests.  Noncontrolling interests are the portion of equity in a subsidiary not attributable to a parent.  The ownership interests not held by the parent are considered noncontrolling interests.  Accordingly, we have reported noncontrolling interest in equity on the consolidated balance sheets but separate from Pillarstone’s equity.  On the consolidated statements of operations and comprehensive income, subsidiaries are reported at the consolidated amount, including both the amount attributable to Pillarstone and noncontrolling interest. 

Revenue recognition. All leases on our properties are classified as operating leases, and the related rental income is recognized on a straight-line basis over the terms of the related leases.  Differences between rental income earned and amounts due per the respective lease agreements are capitalized or charged, as applicable, to accrued rents and accounts receivable.  Percentage rents are recognized as rental income when the thresholds upon which they are based have been met.  Recoveries from tenants for taxes, insurance, and other operating expenses are recognized as revenues in the period the corresponding costs are incurred.  We have established an allowance for doubtful accounts against the portion of tenant accounts receivable which is estimated to be uncollectible.

Stock-based compensation. The Company accounts for stock-based compensation in accordance with ASC 718, "Compensation - Stock Compensation," which addresses the accounting for stock-based payment transactions in which an enterprise receives employee services in exchange for (a) equity instruments of the enterprise or (b) liabilities that are based on the fair value of the enterprise’s equity instruments or that may be settled by the issuance of such equity instruments. ASC 718 generally requires that these transactions be accounted for using a fair-value-based method. The Company uses the Black-Scholes option-pricing model to determine the fair-value of stock-based awards.

Income taxes. Because we have not elected to be taxed as a REIT for federal income tax purposes, we account for income taxes using the liability method under which deferred tax assets and liabilities are determined based on differences between the financial reporting and tax bases of assets and liabilities using enacted tax rates in effect for the period in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. We are also subject to certain state and local income, excise and franchise taxes. The provision for state and local taxes has been reflected in provision for income taxes in the consolidated statements of operations and has not been separately stated due to its insignificance.

The Company evaluates potential uncertain tax positions on an annual basis in conjunction with the board of trustees and its tax accountants. Authoritative literature provides a two-step approach to recognize and measure tax benefits when realization of the benefits is uncertain. The first step is to determine whether the benefit meets the more-likely-than-not condition for recognition and the second step is to determine the amount to be recognized based on the cumulative probability that exceeds 50%. The Company has no uncertain tax positions that required adjustments to our consolidated financial statements in 2017 or 2016.

Concentration of Risk.  Substantially all of our revenues are obtained from office and warehouse locations in the Dallas-Fort Worth and Houston metropolitan areas. We maintain cash accounts in major U.S. financial institutions. The terms of these deposits are on demand to minimize risk. The balances of these accounts sometimes exceed the federally insured limits, although no losses have been incurred in connection with these deposits.

Recent accounting pronouncements. In May 2014, the FASB issued guidance, as amended in subsequent updates, establishing a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most of the existing revenue recognition guidance. The standard also requires an entity to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services and also requires certain additional disclosures. This guidance became effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We have adopted this guidance on a modified retrospective basis beginning January 1, 2018 and do not expect this standard to have a material impact on our consolidated financial statements.

In February 2016, the FASB issued guidance requiring lessees to recognize a lease liability and a right-of-use asset for all leases. Lessor accounting will remain largely unchanged with the exception of changes related to costs which qualify as initial direct costs. The guidance will also require new qualitative and quantitative disclosures to help financial statement users better understand the timing, amount and uncertainty of cash flows arising from leases. This guidance will be effective for reporting periods beginning on or after December 15, 2018, with early adoption permitted. We will adopt this guidance on a modified retrospective basis beginning January 1, 2019, and such adoption will result in certain costs (primarily legal costs related to lease negotiations) being expensed rather than capitalized. We capitalized $12,000 in legal related costs for the six months ended June 30, 2017. We did not capitalize any legal related costs for the three months ended June 30, 2017.

In November 2016, the FASB issued guidance requiring that the statement of cash flows explain the change during the period in the total cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. This guidance will become effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We adopted this guidance effective January 1, 2018, and we have reconciled cash and cash equivalents and restricted cash and restricted cash equivalents on a retrospective basis, whereas under the previous guidance, we reported restricted cash and restricted cash equivalents under cash flows from financing activities.

In January 2017, the FASB issued guidance clarifying the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. This guidance will become effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We adopted this guidance on a prospective basis beginning January 1, 2018 and believe the majority of our future acquisitions will qualify as asset acquisitions and the associated transaction costs will be capitalized as opposed to expensed under previous guidance.

In February 2017, the FASB issued guidance clarifying the scope of asset derecognition guidance, added guidance for partial sales of nonfinancial assets and clarified recognizing gains and losses from the transfer of nonfinancial assets in contracts with noncustomers. This guidance will become effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We adopted this guidance on a modified retrospective basis beginning January 1, 2018, and the adoption of this guidance did not have a material impact on our consolidated financial statements.

XML

Accrued Rents and Accounts Receivable, Net

6 Months Ended

Jun. 30, 2017

Receivables [Abstract]

Accrued Rents and Accounts Receivable, Net

ACCRUED RENTS AND ACCOUNTS RECEIVABLE, NET

Accrued rents and accounts receivable, net consists of amounts accrued, billed and due from tenants, allowance for doubtful accounts and other receivables as follows (in thousands):

	June 30, 2017			December 31, 2016
Tenant receivables	$	359		$	293
Accrued rents and other recoveries	333			45
Allowance for doubtful accounts	(205		)	(125		)
Total	$	487		$	213

XML

Unamortized Lease Commissions And Deferred Legal Cost, Net

6 Months Ended

Jun. 30, 2017

Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract]

Unamortized Lease Commissions And Deferred Legal Cost, Net

UNAMORTIZED LEASE COMMISSIONS AND DEFERRED LEGAL COST, NET

Costs which have been deferred consist of the following (in thousands):

	June 30, 2017			December 31, 2016
Leasing commissions	$	1,319		$	1,163
Deferred legal cost	12			—
Total cost	1,331			1,163
Less: leasing commissions accumulated amortization	(203		)	(13		)
Less: deferred legal cost accumulated amortization	(11		)	—
Total cost, net of accumulated amortization	$	1,117		$	1,150

XML

Variable Interest Entity

6 Months Ended

Jun. 30, 2017

Equity Method Investments and Joint Ventures [Abstract]

Variable Interest Entity

VARIABLE INTEREST ENTITY

On December 8, 2016, Pillarstone and Pillarstone OP, entered into a Contribution Agreement (the “Contribution Agreement”) with Whitestone REIT Operating Partnership, L.P. (“Whitestone OP”), a subsidiary and the operating partnership of Whitestone REIT (“Whitestone”), both of which are related parties to Pillarstone and Pillarstone OP, pursuant to which Whitestone OP contributed to Pillarstone OP all of the equity interests in four of its wholly-owned subsidiaries (the “Subsidiaries”): Whitestone CP Woodland Ph. 2, LLC, a Delaware limited liability company; Whitestone Industrial-Office, LLC, a Texas limited liability company; Whitestone Offices, LLC, a Texas limited liability company; and Whitestone Uptown Tower, LLC, a Delaware limited liability company (“Uptown Tower”). The Subsidiaries own 14 real estate assets (the “Real Estate Assets” and, together with the Subsidiaries, the “Property”) for aggregate consideration of approximately $84 million, consisting of (i) approximately $18.1 million of Class A units representing limited partnership interests in Pillarstone OP (“OP Units”), issued at a price of $1.331 per OP Unit; and (ii) the assumption of approximately $65.9 million of liabilities by Pillarstone OP. Pillarstone is the general partner of Pillarstone OP and, as a result of the Contribution Agreement, has equity ownership interest in Pillarstone OP totaling approximately 18.6% valued at approximately $4.1 million as of the date of the agreement.

In connection with the Contribution Agreement, on December 8, 2016, the Company, as the general partner of Pillarstone OP, entered into an Amended and Restated Agreement of Limited Partnership of Pillarstone OP (as amended and restated, the “Amended and Restated Agreement of Limited Partnership”). Pursuant to the Amended and Restated Agreement of Limited Partnership, subject to certain protective rights of the limited partners described below, the general partner has full, exclusive and complete responsibility and discretion in the management and control of Pillarstone OP, including the ability to cause Pillarstone OP to enter into certain major transactions including a merger of Pillarstone OP or a sale of substantially all of the assets of Pillarstone OP. The limited partners have no power to remove the general partner without the general partner's consent. In addition, pursuant to the Amended and Restated Agreement of Limited Partnership, the general partner may not conduct any business without the consent of a majority of the limited partners other than in connection with certain actions described therein. The Company is deemed to exercise significant influence over Pillarstone OP as it has the power to direct the activities that most significantly impact Pillarstone OP's economic performance and the Company's right to receive benefits based on its ownership percentage in Pillarstone OP. Accordingly, the Company accounts for Pillarstone OP as a VIE.

The Amended and Restated Agreement of Limited Partnership designates two classes of units of limited partnership interest in Pillarstone OP: the OP Units and LTIP units. In general, LTIP units are similar to the OP Units and will receive the same quarterly per-unit profit distributions as the OP Units. The rights, privileges, and obligations related to each series of LTIP units will be established at the time the LTIP units are issued. As profits interests, LTIP units initially will not have full parity, on a per-unit basis, with OP Units with respect to liquidating distributions. Upon the occurrence of specified events, LTIP units can over time achieve full parity with the OP Units and therefore accrete to an economic value for the holder equivalent to OP Units. If such parity is achieved, vested LTIP units may be converted on a one-for-one basis into OP Units, which in turn are redeemable by the holder for cash or, at the Company’s election, exchangeable for Common Shares on a one-for-one basis.

During the period from December 8, 2016 through December 31, 2016, Pillarstone received a distribution in kind equal to the value of the original investment of $4.1 million.

The carrying amounts and classification of certain assets and liabilities for Pillarstone OP in our consolidated balance sheet as of June 30, 2017 and December 31, 2016 consists of the following (in thousands):

	June 30, 2017			December 31, 2016
Real estate assets, at cost
Property	$	81,777		$	80,564
Accumulated depreciation	(1,492		)	(150		)
Total real estate assets	80,285			80,414
Cash and cash equivalents	2,088			1,236
Escrows and acquisition deposits	1,442			2,274
Accrued rents and accounts receivable, net of allowance for doubtful accounts (1)	487			213
Receivable due from related party	1,769			2,818
Unamortized lease commissions and deferred legal costs, net	1,117			1,150
Prepaid expenses and other assets	265			134
Total assets	$	87,453		$	88,239
Liabilities
Notes payable	$	64,900		$	65,474
Accounts payable and accrued expenses	2,550			3,481
Payable due to related party	785			265
Tenants' security deposits	1,074			996
Total liabilities	$	69,309		$	70,216

(1) Excludes approximately $0.3 million in accounts receivable due from Pillarstone that was eliminated in consolidation as of June 30, 2017 and December 31, 2016.

XML

Real Estate

6 Months Ended

Jun. 30, 2017

Real Estate [Abstract]

Real Estate

REAL ESTATE

As of June 30, 2017, Pillarstone OP owned 14 commercial properties in the Dallas and Houston areas comprised of approximately 1.5 million square feet of gross leasable area.

Unaudited pro forma results of operations. The following unaudited pro forma results summarized below reflect our consolidated results of operations as if the Contribution Agreement had occurred on January 1, 2016. Revenue and net income attributable to the Property of $4.2 million and $0.9 million, respectively, have been included in our results of operations for the three months ended June 30, 2017. Revenue and net income attributable to the Property of $8.3 million and $1.6 million, respectively, have been included in our results of operations for the six months ended June 30, 2017. The related acquisition expenses of approximately $400,000 for the year ended December 31, 2016 have been reflected as a pro forma expense as of January 1, 2016. The unaudited consolidated pro forma results of operations is not necessarily indicative of what the actual results of operations would have been, assuming the transactions had been completed as set forth above, nor do they purport to represent our results of operations for future periods.

	Three Months Ended June 30,
(in thousands, except per share data)	2017		2016
	Actuals		Pro Forma
Total property revenues	$	4,178	$	4,004
Net income	$	842	$	855
Net income attributable to Common Shareholders	$	127	$	139
Basic earnings per share:	$	0.31	$	0.34
Diluted earnings per share:	$	0.04	$	0.05

	Six Months Ended June 30,
(in thousands, except per share data)	2017		2016
	Actuals		Pro Forma
Total property revenues	$	8,342	$	8,092
Net income	$	1,368	$	1,445
Net income (loss) attributable to Common Shareholders	$	100	$	(111	)
Basic earnings per share:	$	0.25	$	(0.27	)
Diluted earnings per share:	$	0.03	$	(0.27	)

XML

Debt

6 Months Ended

Jun. 30, 2017

Debt Disclosure [Abstract]

Debt

DEBT

Mortgages and other notes payable consist of the following (in thousands):

Description	June 30, 2017			December 31, 2016
Fixed rate notes
$37.0 million 3.76% Note, due December 1, 2020	$	33,662		$	34,166
$16.5 million 4.97% Note, due September 26, 2023	16,178			16,298
Floating rate notes
Related party Note, LIBOR plus 1.40% to 1.95%, due December 8, 2018	15,473			15,473
Total notes payable principal	65,313			65,937
Less deferred financing costs, net of accumulated amortization	(413		)	(463		)
Total notes payable	$	64,900		$	65,474

Our mortgage debt was collateralized by 10 operating properties as of June 30, 2017 with a combined net book value of $62.8 million. Our loans contain restrictions that would require the payment of prepayment penalties for the acceleration of outstanding debt and are secured by deeds of trust on certain of our properties and the assignment of certain rents and leases associated with those properties. Certain other of our loans are subject to customary covenants. As of June 30, 2017, we were in compliance with all loan covenants.

Annual maturities of notes payable as of June 30, 2017 are due during the following years:

Year	Amount Due (in thousands)
2017	$	655
2018	16,795
2019	1,376
2020	31,286
2021	308
Thereafter	14,893
Total	$	65,313

CONVERTIBLE NOTES PAYABLE - RELATED PARTIES

On November 20, 2015, five trustees on our board of trustees loaned $197,780 to the Company in exchange for convertible notes payable. The convertible notes payable accrue interest at 10% per annum and mature on November 20, 2018. The convertible notes payable can be converted by the noteholders into Common Shares at the rate of $1.331 per Common Share at any time. After six months, the Company can convert the notes payable into Common Shares. At maturity or when the Company chooses to convert the convertible notes payable into Common Shares, the noteholders have the option to receive cash plus accrued interest or convert the convertible notes payable into Common Shares.

XML

Convertible Notes Payable - Related Parties

6 Months Ended

Jun. 30, 2017

Debt Disclosure [Abstract]

Convertible Notes Payable - Related Parties

DEBT

Mortgages and other notes payable consist of the following (in thousands):

Description	June 30, 2017			December 31, 2016
Fixed rate notes
$37.0 million 3.76% Note, due December 1, 2020	$	33,662		$	34,166
$16.5 million 4.97% Note, due September 26, 2023	16,178			16,298
Floating rate notes
Related party Note, LIBOR plus 1.40% to 1.95%, due December 8, 2018	15,473			15,473
Total notes payable principal	65,313			65,937
Less deferred financing costs, net of accumulated amortization	(413		)	(463		)
Total notes payable	$	64,900		$	65,474

Our mortgage debt was collateralized by 10 operating properties as of June 30, 2017 with a combined net book value of $62.8 million. Our loans contain restrictions that would require the payment of prepayment penalties for the acceleration of outstanding debt and are secured by deeds of trust on certain of our properties and the assignment of certain rents and leases associated with those properties. Certain other of our loans are subject to customary covenants. As of June 30, 2017, we were in compliance with all loan covenants.

Annual maturities of notes payable as of June 30, 2017 are due during the following years:

Year	Amount Due (in thousands)
2017	$	655
2018	16,795
2019	1,376
2020	31,286
2021	308
Thereafter	14,893
Total	$	65,313

CONVERTIBLE NOTES PAYABLE - RELATED PARTIES

On November 20, 2015, five trustees on our board of trustees loaned $197,780 to the Company in exchange for convertible notes payable. The convertible notes payable accrue interest at 10% per annum and mature on November 20, 2018. The convertible notes payable can be converted by the noteholders into Common Shares at the rate of $1.331 per Common Share at any time. After six months, the Company can convert the notes payable into Common Shares. At maturity or when the Company chooses to convert the convertible notes payable into Common Shares, the noteholders have the option to receive cash plus accrued interest or convert the convertible notes payable into Common Shares.

XML

Earnings (Loss) Per Share

6 Months Ended

Jun. 30, 2017

Earnings Per Share [Abstract]

Earnings (Loss) Per Share

EARNINGS (LOSS) PER SHARE

Net earnings (loss) per weighted average Common Share outstanding, basic and diluted, is computed based on the weighted average number of Common Shares outstanding for the period. The following table shows the weighted average number of Common Shares outstanding and reconciles the numerator and denominator of both earnings (loss) per Common Share calculations for the three and six month periods ended June 30, 2017 and 2016.

	Three Months Ended June 30,					Six Months Ended June 30,
(in thousands, except share and per share data)	2017		2016			2017		2016
Numerator:
Net income (loss) available to common shareholders	$	127	$	(75	)	$	100	$	(115	)
Dilutive effect of interest from convertible notes payable	5		—			—		—
Net income (loss) available to common shareholders with assumed conversion	$	132	$	(75	)	$	100	$	(115	)
Denominator:
Weighted average number of common shares - basic	405,169		405,115			405,169		405,106
Effect of dilutive securities:
Assumed conversion of Preferred A Shares	53,610		—			53,610		—
Assumed conversion of Preferred C Shares	2,444,440		—			2,444,440		—
Assumed conversion of convertible notes payable	172,574		—			—		—
Weighted average number of common shares - dilutive	3,075,793		405,115			2,903,219		405,106
Earnings (Loss) Per Share:
Basic income (loss) per common share:
Net income (loss) available to common shareholders	$	0.31	$	(0.18	)	$	0.25	$	(0.28	)
Diluted income (loss) per common share:
Net income (loss) available to common shareholders	$	0.04	$	(0.18	)	$	0.03	$	(0.28	)

XML

Related Party Transactions

6 Months Ended

Jun. 30, 2017

Related Party Transactions [Abstract]

Related Party Transactions

RELATED PARTY TRANSACTIONS

During the ordinary course of business, we have transactions with Whitestone that include, but are not limited to, rental income, interest expense, general and administrative costs, commissions, management and asset management fees, and property expenses.     

In connection with the Contribution Agreement, on December 8, 2016, the Company and Pillarstone OP entered into a Management Agreement (collectively, the “Management Agreements”) with Whitestone TRS, Inc., a subsidiary of Whitestone (“Whitestone TRS”). Pursuant to the Management Agreements with respect to each property, other than Uptown Tower, Whitestone TRS agreed to provide certain property management, leasing and day-to-day advisory and administrative services to such properties in exchange for (1) a monthly property management fee equal to 5.0% of the monthly revenues of each property and (2) a monthly asset management fee equal to 0.125% of GAV (as defined in each Management Agreement as, generally, the purchase price of the respective property based upon the purchase price allocations determined pursuant to the Contribution Agreement, excluding all indebtedness, liabilities or claims of any nature) of such property. Pursuant to the Management Agreement with respect to Uptown Tower, Whitestone TRS agreed to provide certain property management, leasing and day-to-day advisory and administrative services in exchange for (1) a monthly property management fee equal to 3.0% of the monthly revenues of Uptown Tower and (y) a monthly asset management fee equal to 0.125% of GAV of Uptown Tower.

The following table presents the revenue and expenses with Whitestone included in our consolidated statements of operations for the three and six months ended June 30, 2017 (in thousands):

		Three Months Ended			Six Months Ended
	Location of Revenue (Expense)	June 30, 2017			June 30, 2017
Rent	Rental revenues	$	196		$	381
Property management fees	Property operation and maintenance	$	(176	)	$	(368	)
Asset management fees	Property operation and maintenance	$	(80	)	$	(146	)
Interest expense	Interest expense	$	(132	)	$	(256	)

Receivables due from related parties consisted of the following as of June 30, 2017 and December 31, 2016 (in thousands):

	June 30, 2017		December 31, 2016
Construction in process (1)	$	717	$	1,439
Tenant receivables and other	1,052		1,379
Total	$	1,769	$	2,818

⁽¹⁾  Amount relates to future tenant and building improvement expenditures implicit within the Contribution Agreement to be paid by Whitestone and capitalized by the Company in subsequent periods when placed in service.

Payables due to related parties consisted of the following as of June 30, 2017 and December 31, 2016 (in thousands):

	June 30, 2017		December 31, 2016
Accounts payable from related party	$	785	$	265
Total	$	785	$	265

XML

Summary of Significant Accounting Policies (Policies)

6 Months Ended

Jun. 30, 2017

Accounting Policies [Abstract]

Basis of Presentation

Basis of Accounting.  Our financial records are maintained on the accrual basis of accounting whereby revenues are recognized when earned and expenses are recorded when incurred.

Use of estimates

Use of estimates. In order to conform with U.S. GAAP, management, in preparation of our consolidated financial statements, is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of June 30, 2017 and December 31, 2016, and the reported amounts of revenues and expenses for the three and six months ended June 30, 2017 and 2016. Actual results could differ from those estimates. Significant estimates include fair value of properties acquired, estimated useful lives of properties, allowance for bad debt, impairment, deferred taxes and the related valuation allowance for deferred taxes, and these significant estimates, as well as other estimates and assumptions, may change in the near term.

Cash and cash equivalents

Cash and cash equivalents. We consider all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.  Cash and cash equivalents as of June 30, 2017 and December 31, 2016 consisted of demand deposits at commercial banks and brokerage accounts. We maintain our cash in bank accounts that are federally insured.

Acquired Properties and Acquired Lease Intangibles

Acquired Properties and Acquired Lease Intangibles.  We allocate the purchase price of the acquired properties to land, building and improvements, identifiable intangible assets and to the acquired liabilities based on their respective fair values at the time of purchase. Identifiable intangibles include amounts allocated to acquired out-of-market leases, the value of in-place leases and customer relationship value, if any. We determine fair value based on estimated cash flow projections that utilize appropriate discount and capitalization rates and available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known trends and specific market and economic conditions that may affect the property. Factors considered by management in our analysis of determining the as-if-vacant property value include an estimate of carrying costs during the expected lease-up periods considering market conditions, and costs to execute similar leases. In estimating carrying costs, management includes real estate taxes, insurance and estimates of lost rentals at market rates during the expected lease-up periods, tenant demand and other economic conditions. Management also estimates costs to execute similar leases including leasing commissions, tenant improvements, legal and other related expenses. Intangibles related to out-of-market leases and in-place lease value are recorded as acquired lease intangibles and are amortized as an adjustment to rental revenue or amortization expense, as appropriate, over the remaining terms of the underlying leases. Premiums or discounts on acquired out-of-market debt are amortized to interest expense over the remaining term of such debt.

Depreciation

Depreciation.  Depreciation is computed using the straight-line method over the estimated useful lives of 5 to 39 years for improvements and buildings, respectively.  Tenant improvements are depreciated using the straight-line method over the life of the improvement or remaining term of the lease, whichever is shorter.

Impairment

Impairment.  We review our properties for impairment at least annually or whenever events or changes in circumstances indicate that the carrying amount of the assets, including accrued rental income, may not be recoverable through operations.  We determine whether an impairment in value has occurred by comparing the estimated future cash flows (undiscounted and without interest charges), including the estimated residual value of the property, with the carrying cost of the property.  If impairment is indicated, a loss will be recorded for the amount by which the carrying value of the property exceeds its fair value.  Management has determined that there has been no impairment in the carrying value of our real estate assets as of June 30, 2017.

Accrued Rents and Accounts Receivable

Accrued Rents and Accounts Receivable.  Included in accrued rent and accounts receivable are base rents, tenant reimbursements and receivables attributable to recording rents on a straight-line basis. An allowance for the uncollectible portion of accrued rents and accounts receivable is determined based upon customer credit-worthiness (including expected recovery of our claim with respect to any tenants in bankruptcy), historical bad debt levels, and current economic trends.

Unamortized Lease Commissions and Deferred Legal Costs

Unamortized Lease Commissions and Deferred Legal Costs.  Leasing commissions and deferred legal costs are amortized using the straight-line method over the terms of the related lease agreements.  Loan costs are amortized on the straight-line method over the terms of the loans, which approximates the interest method. Costs allocated to in-place leases whose terms differ from market terms related to acquired properties are amortized over the remaining life of the respective leases.

Prepaids and Other assets

Prepaids and Other assets. Prepaids and other assets include escrows established pursuant to certain mortgage financing arrangements for real estate taxes and insurance.

Noncontrolling Interests

Noncontrolling Interests.  Noncontrolling interests are the portion of equity in a subsidiary not attributable to a parent.  The ownership interests not held by the parent are considered noncontrolling interests.  Accordingly, we have reported noncontrolling interest in equity on the consolidated balance sheets but separate from Pillarstone’s equity.  On the consolidated statements of operations and comprehensive income, subsidiaries are reported at the consolidated amount, including both the amount attributable to Pillarstone and noncontrolling interest. 

Revenue recognition

Revenue recognition. All leases on our properties are classified as operating leases, and the related rental income is recognized on a straight-line basis over the terms of the related leases.  Differences between rental income earned and amounts due per the respective lease agreements are capitalized or charged, as applicable, to accrued rents and accounts receivable.  Percentage rents are recognized as rental income when the thresholds upon which they are based have been met.  Recoveries from tenants for taxes, insurance, and other operating expenses are recognized as revenues in the period the corresponding costs are incurred.  We have established an allowance for doubtful accounts against the portion of tenant accounts receivable which is estimated to be uncollectible.

Stock-based compensation

Stock-based compensation. The Company accounts for stock-based compensation in accordance with ASC 718, "Compensation - Stock Compensation," which addresses the accounting for stock-based payment transactions in which an enterprise receives employee services in exchange for (a) equity instruments of the enterprise or (b) liabilities that are based on the fair value of the enterprise’s equity instruments or that may be settled by the issuance of such equity instruments. ASC 718 generally requires that these transactions be accounted for using a fair-value-based method. The Company uses the Black-Scholes option-pricing model to determine the fair-value of stock-based awards.

Income Taxes

Income taxes. Because we have not elected to be taxed as a REIT for federal income tax purposes, we account for income taxes using the liability method under which deferred tax assets and liabilities are determined based on differences between the financial reporting and tax bases of assets and liabilities using enacted tax rates in effect for the period in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. We are also subject to certain state and local income, excise and franchise taxes. The provision for state and local taxes has been reflected in provision for income taxes in the consolidated statements of operations and has not been separately stated due to its insignificance.

The Company evaluates potential uncertain tax positions on an annual basis in conjunction with the board of trustees and its tax accountants. Authoritative literature provides a two-step approach to recognize and measure tax benefits when realization of the benefits is uncertain. The first step is to determine whether the benefit meets the more-likely-than-not condition for recognition and the second step is to determine the amount to be recognized based on the cumulative probability that exceeds 50%.

Concentration of Risk

Concentration of Risk.  Substantially all of our revenues are obtained from office and warehouse locations in the Dallas-Fort Worth and Houston metropolitan areas. We maintain cash accounts in major U.S. financial institutions. The terms of these deposits are on demand to minimize risk. The balances of these accounts sometimes exceed the federally insured limits, although no losses have been incurred in connection with these deposits.

Recent accounting pronouncements

Recent accounting pronouncements. In May 2014, the FASB issued guidance, as amended in subsequent updates, establishing a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most of the existing revenue recognition guidance. The standard also requires an entity to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services and also requires certain additional disclosures. This guidance became effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We have adopted this guidance on a modified retrospective basis beginning January 1, 2018 and do not expect this standard to have a material impact on our consolidated financial statements.

In February 2016, the FASB issued guidance requiring lessees to recognize a lease liability and a right-of-use asset for all leases. Lessor accounting will remain largely unchanged with the exception of changes related to costs which qualify as initial direct costs. The guidance will also require new qualitative and quantitative disclosures to help financial statement users better understand the timing, amount and uncertainty of cash flows arising from leases. This guidance will be effective for reporting periods beginning on or after December 15, 2018, with early adoption permitted. We will adopt this guidance on a modified retrospective basis beginning January 1, 2019, and such adoption will result in certain costs (primarily legal costs related to lease negotiations) being expensed rather than capitalized. We capitalized $12,000 in legal related costs for the six months ended June 30, 2017. We did not capitalize any legal related costs for the three months ended June 30, 2017.

In November 2016, the FASB issued guidance requiring that the statement of cash flows explain the change during the period in the total cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. This guidance will become effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We adopted this guidance effective January 1, 2018, and we have reconciled cash and cash equivalents and restricted cash and restricted cash equivalents on a retrospective basis, whereas under the previous guidance, we reported restricted cash and restricted cash equivalents under cash flows from financing activities.

In January 2017, the FASB issued guidance clarifying the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. This guidance will become effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We adopted this guidance on a prospective basis beginning January 1, 2018 and believe the majority of our future acquisitions will qualify as asset acquisitions and the associated transaction costs will be capitalized as opposed to expensed under previous guidance.

In February 2017, the FASB issued guidance clarifying the scope of asset derecognition guidance, added guidance for partial sales of nonfinancial assets and clarified recognizing gains and losses from the transfer of nonfinancial assets in contracts with noncustomers. This guidance will become effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We adopted this guidance on a modified retrospective basis beginning January 1, 2018, and the adoption of this guidance did not have a material impact on our consolidated financial statements.

XML

Restatement Of Consolidated Financial Statements (Tables)

6 Months Ended

Jun. 30, 2017

Accounting Changes and Error Corrections [Abstract]

Restatement of the Balance Sheet and Income Statement

The following table presents the effects of the restatement on the consolidated balance sheet as of June 30, 2017 (in thousands):

	June 30, 2017
	As Reported			Adjustment			As Restated
Real estate assets, at cost
Property	$	—		$	81,777		$	81,777
Accumulated depreciation	—			(1,492		)	(1,492		)
Total real estate assets	—			80,285			80,285
Cash and cash equivalents	96			2,088			2,184
Escrows and acquisition deposits	—			1,442			1,442
Accrued rents and accounts receivable, net of allowance for doubtful accounts	—			487			487
Receivable due from related party	—			1,769			1,769
Unamortized lease commissions and deferred legal costs, net	—			1,117			1,117
Prepaid expenses and other assets	4			265			269
Total assets	$	100		$	87,453		$	87,553
Notes payable	$	—		$	64,900		$	64,900
Accounts payable and accrued expenses	18			2,550			2,568
Payable due to related party	316			469			785
Convertible notes payable - related parties	198			—			198
Accrued interest payable	32			—			32
Negative equity investment in Pillarstone Capital REIT Operating Partnership LP	93			(93		)	—
Tenants' security deposits	—			1,074			1,074
Total liabilities	657			68,900			69,557
Commitments and contingencies	—			—			—
Shareholders' Equity:
Preferred A Shares - $0.01 par value, 1,518,000 authorized: 256,636 Class A cumulative convertible shares issued and outstanding at June 30, 2017 and December 31, 2016, $10.00 per share liquidation preference	3			—			3
Preferred C Shares - $0.01 par value, 300,000 authorized: 244,444 Class C cumulative convertible shares issued and outstanding, $10.00 per share liquidation preference at June 30, 2017 and December 31, 2016	2			—			2
Common Shares - $0.01 par value, 400,000,000 authorized: 443,299 shares issued and 405,169 outstanding at June 30, 2017 and December 31, 2016	4			—			4
Additional paid-in capital	28,147			—			28,147
Accumulated deficit	(27,912		)	163			(27,749		)
Treasury stock, at cost, 38,130 shares	(801		)	—			(801		)
Total Pillarstone Capital REIT shareholders' deficit	(557		)	163			(394		)
Noncontrolling interest in subsidiary	—			18,390			18,390
Total equity (deficit)	(557		)	18,553			17,996
Total liabilities and equity (deficit)	$	100		$	87,453		$	87,553

The following table presents the effects of the restatement on the consolidated statement of operations for the three months ended June 30, 2017 (in thousands):

	Three Months Ended June 30, 2017
	As Reported			Adjustment			As Restated
Property revenues
Rental revenues	$	—		$	3,520		$	3,520
Other revenues	—			658			658
Total property revenues	—			4,178			4,178
Property expenses
Property operation and maintenance	—			1,076			1,076
Real estate taxes	—			652			652
Total property expenses	—			1,728			1,728
Other expenses
General and administrative	31			14			45
Depreciation and amortization	—			855			855
Interest expense	5			678			683
Total other expense	36			1,547			1,583
Income (loss) before loss on disposal of assets and income taxes	(36		)	903			867
Loss on sale or disposal of assets	—			(5		)	(5		)
Equity in income of Pillarstone Capital REIT Operating Partnership LP	94			(94		)	—
Provision for income taxes	—			(20		)	(20		)
Net income	58			784			842
Less: non-controlling interest in subsidiary	—			715			715
Net income attributable to Common Shareholders	$	58		$	69		$	127
Net income attributable to Common Shareholders per Common Share:
Basic	$	0.14		$	0.17		$	0.31
Diluted	$	0.02		$	0.02		$	0.04

The following table presents the effects of the restatement on the consolidated statement of operations for the six months ended June 30, 2017 (in thousands):

	Six Months Ended June 30, 2017
	As Reported			Adjustment			As Restated
Property revenues
Rental revenues	$	—		$	7,056		$	7,056
Other revenues	—			1,286			1,286
Total property revenues	—			8,342			8,342
Property expenses
Property operation and maintenance	—			2,363			2,363
Real estate taxes	—			1,300			1,300
Total property expenses	—			3,663			3,663
Other expenses
General and administrative	179			147			326
Depreciation and amortization	—			1,571			1,571
Interest expense	10			1,348			1,358
Total other expense	189			3,066			3,255
Income (loss) before loss on disposal of assets and income taxes	(189		)	1,613			1,424
Loss on sale or disposal of assets	—			(11		)	(11		)
Equity in income of Pillarstone Capital REIT Operating Partnership LP	159			(159		)	—
Provision for income taxes	—			(45		)	(45		)
Net income (loss)	(30		)	1,398			1,368
Less: Non-controlling interests in subsidiary	—			1,268			1,268
Net income (loss) attributable to Common Shareholders	$	(30	)	$	130		$	100
Net income (loss) attributable to Common Shareholders per Common Share:
Basic	$	(0.07	)	$	0.32		$	0.25
Diluted	$	(0.07	)	$	0.10		$	0.03

XML

Accrued Rents and Accounts Receivable, Net (Tables)

6 Months Ended

Jun. 30, 2017

Receivables [Abstract]

Schedule of Accrued Rents and Accounts Receivable, Net

Accrued rents and accounts receivable, net consists of amounts accrued, billed and due from tenants, allowance for doubtful accounts and other receivables as follows (in thousands):

	June 30, 2017			December 31, 2016
Tenant receivables	$	359		$	293
Accrued rents and other recoveries	333			45
Allowance for doubtful accounts	(205		)	(125		)
Total	$	487		$	213

XML

Unamortized Lease Commissions And Deferred Legal Cost, Net (Tables)

6 Months Ended

Jun. 30, 2017

Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract]

Tablular Disclosure of Unamortized Lease Commissions

Costs which have been deferred consist of the following (in thousands):

	June 30, 2017			December 31, 2016
Leasing commissions	$	1,319		$	1,163
Deferred legal cost	12			—
Total cost	1,331			1,163
Less: leasing commissions accumulated amortization	(203		)	(13		)
Less: deferred legal cost accumulated amortization	(11		)	—
Total cost, net of accumulated amortization	$	1,117		$	1,150

XML

Variable Interest Entity (Tables)

6 Months Ended

Jun. 30, 2017

Equity Method Investments and Joint Ventures [Abstract]

Schedule of Variable Interest Entities

The carrying amounts and classification of certain assets and liabilities for Pillarstone OP in our consolidated balance sheet as of June 30, 2017 and December 31, 2016 consists of the following (in thousands):

	June 30, 2017			December 31, 2016
Real estate assets, at cost
Property	$	81,777		$	80,564
Accumulated depreciation	(1,492		)	(150		)
Total real estate assets	80,285			80,414
Cash and cash equivalents	2,088			1,236
Escrows and acquisition deposits	1,442			2,274
Accrued rents and accounts receivable, net of allowance for doubtful accounts (1)	487			213
Receivable due from related party	1,769			2,818
Unamortized lease commissions and deferred legal costs, net	1,117			1,150
Prepaid expenses and other assets	265			134
Total assets	$	87,453		$	88,239
Liabilities
Notes payable	$	64,900		$	65,474
Accounts payable and accrued expenses	2,550			3,481
Payable due to related party	785			265
Tenants' security deposits	1,074			996
Total liabilities	$	69,309		$	70,216

(1) Excludes approximately $0.3 million in accounts receivable due from Pillarstone that was eliminated in consolidation as of June 30, 2017 and December 31, 2016.

XML

Real Estate (Tables)

6 Months Ended

Jun. 30, 2017

Real Estate [Abstract]

Business Acquisition, Pro Forma Information [Table Text Block]

The unaudited consolidated pro forma results of operations is not necessarily indicative of what the actual results of operations would have been, assuming the transactions had been completed as set forth above, nor do they purport to represent our results of operations for future periods.

	Three Months Ended June 30,
(in thousands, except per share data)	2017		2016
	Actuals		Pro Forma
Total property revenues	$	4,178	$	4,004
Net income	$	842	$	855
Net income attributable to Common Shareholders	$	127	$	139
Basic earnings per share:	$	0.31	$	0.34
Diluted earnings per share:	$	0.04	$	0.05

	Six Months Ended June 30,
(in thousands, except per share data)	2017		2016
	Actuals		Pro Forma
Total property revenues	$	8,342	$	8,092
Net income	$	1,368	$	1,445
Net income (loss) attributable to Common Shareholders	$	100	$	(111	)
Basic earnings per share:	$	0.25	$	(0.27	)
Diluted earnings per share:	$	0.03	$	(0.27	)

XML

Debt (Tables)

6 Months Ended

Jun. 30, 2017

Debt Disclosure [Abstract]

Schedule of Debt

Mortgages and other notes payable consist of the following (in thousands):

Description	June 30, 2017			December 31, 2016
Fixed rate notes
$37.0 million 3.76% Note, due December 1, 2020	$	33,662		$	34,166
$16.5 million 4.97% Note, due September 26, 2023	16,178			16,298
Floating rate notes
Related party Note, LIBOR plus 1.40% to 1.95%, due December 8, 2018	15,473			15,473
Total notes payable principal	65,313			65,937
Less deferred financing costs, net of accumulated amortization	(413		)	(463		)
Total notes payable	$	64,900		$	65,474

Debt Maturity Schedule

Annual maturities of notes payable as of June 30, 2017 are due during the following years:

Year	Amount Due (in thousands)
2017	$	655
2018	16,795
2019	1,376
2020	31,286
2021	308
Thereafter	14,893
Total	$	65,313

XML

Earnings (Loss) Per Share (Tables)

6 Months Ended

Jun. 30, 2017

Earnings Per Share [Abstract]

Schedule of Earnings Per Share, Basic and Diluted

The following table shows the weighted average number of Common Shares outstanding and reconciles the numerator and denominator of both earnings (loss) per Common Share calculations for the three and six month periods ended June 30, 2017 and 2016.

	Three Months Ended June 30,					Six Months Ended June 30,
(in thousands, except share and per share data)	2017		2016			2017		2016
Numerator:
Net income (loss) available to common shareholders	$	127	$	(75	)	$	100	$	(115	)
Dilutive effect of interest from convertible notes payable	5		—			—		—
Net income (loss) available to common shareholders with assumed conversion	$	132	$	(75	)	$	100	$	(115	)
Denominator:
Weighted average number of common shares - basic	405,169		405,115			405,169		405,106
Effect of dilutive securities:
Assumed conversion of Preferred A Shares	53,610		—			53,610		—
Assumed conversion of Preferred C Shares	2,444,440		—			2,444,440		—
Assumed conversion of convertible notes payable	172,574		—			—		—
Weighted average number of common shares - dilutive	3,075,793		405,115			2,903,219		405,106
Earnings (Loss) Per Share:
Basic income (loss) per common share:
Net income (loss) available to common shareholders	$	0.31	$	(0.18	)	$	0.25	$	(0.28	)
Diluted income (loss) per common share:
Net income (loss) available to common shareholders	$	0.04	$	(0.18	)	$	0.03	$	(0.28	)

XML

Related Party Transactions (Tables)

6 Months Ended

Jun. 30, 2017

Related Party Transactions [Abstract]

Schedule of Related Party Transactions

The following table presents the revenue and expenses with Whitestone included in our consolidated statements of operations for the three and six months ended June 30, 2017 (in thousands):

		Three Months Ended			Six Months Ended
	Location of Revenue (Expense)	June 30, 2017			June 30, 2017
Rent	Rental revenues	$	196		$	381
Property management fees	Property operation and maintenance	$	(176	)	$	(368	)
Asset management fees	Property operation and maintenance	$	(80	)	$	(146	)
Interest expense	Interest expense	$	(132	)	$	(256	)

Receivables due from related parties consisted of the following as of June 30, 2017 and December 31, 2016 (in thousands):

	June 30, 2017		December 31, 2016
Construction in process (1)	$	717	$	1,439
Tenant receivables and other	1,052		1,379
Total	$	1,769	$	2,818

⁽¹⁾  Amount relates to future tenant and building improvement expenditures implicit within the Contribution Agreement to be paid by Whitestone and capitalized by the Company in subsequent periods when placed in service.

Payables due to related parties consisted of the following as of June 30, 2017 and December 31, 2016 (in thousands):

	June 30, 2017		December 31, 2016
Accounts payable from related party	$	785	$	265
Total	$	785	$	265

XML

Restatement Of Consolidated Financial Statements - Narrative (Details)	Jun. 30, 2017
Whitestone [Member]
Noncontrolling Interest [Line Items]
Percentage of interest in operating partnership	81.40%

XML

Restatement Of Consolidated Financial Statements - Balance Sheet (Details) - USD ($)	Jun. 30, 2017	Dec. 31, 2016	Nov. 20, 2015
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Property	$ 81,777,000	$ 80,564,000
Accumulated depreciation	(1,492,000)	(150,000)
Total real estate assets	80,285,000	80,414,000
Cash and cash equivalents	2,184,000	1,243,000
Escrows and acquisition deposits	1,442,000	2,274,000
Accrued rents and accounts receivable, net of allowance for doubtful accounts	487,000	213,000
Receivable due from related party	1,769,000	2,818,000
Unamortized lease commissions and deferred legal costs, net	1,117,000	1,150,000
Prepaid expenses and other assets	269,000	149,000
Total assets	87,553,000	88,261,000
Notes payable	64,900,000	65,474,000
Accounts payable and accrued expenses	2,568,000	3,509,000
Payable due to related party	785,000	265,000
Convertible notes payable - related parties	198,000	198,000	$ 197,780
Accrued interest payable	32,000	22,000
Negative equity investment in Pillarstone Capital REIT Operating Partnership LP	0
Tenants' security deposits	1,074,000	996,000
Total liabilities	69,557,000	70,464,000
Commitments and contingencies	0	0
Common Shares - $0.01 par value, 400,000,000 authorized: 443,299 shares issued and 405,169 outstanding at June 30, 2017 and December 31, 2016	4,000	4,000
Additional paid-in capital	28,147,000	28,147,000
Accumulated deficit	(27,749,000)	(27,850,000)
Treasury stock, at cost, 38,130 shares	(801,000)	(801,000)
Total Pillarstone Capital REIT shareholders' deficit	(394,000)	(495,000)
Noncontrolling interest in subsidiary	18,390,000	18,292,000
Total equity	17,996,000	17,797,000
Total liabilities and equity	87,553,000	88,261,000
Preferred A Shares
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Preferred stock	3,000	3,000
Preferred C Shares
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Preferred stock	2,000	$ 2,000
As Reported
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Property	0
Accumulated depreciation	0
Total real estate assets	0
Cash and cash equivalents	96,000
Escrows and acquisition deposits	0
Accrued rents and accounts receivable, net of allowance for doubtful accounts	0
Receivable due from related party	0
Unamortized lease commissions and deferred legal costs, net	0
Prepaid expenses and other assets	4,000
Total assets	100,000
Notes payable	0
Accounts payable and accrued expenses	18,000
Payable due to related party	316,000
Convertible notes payable - related parties	198,000
Accrued interest payable	32,000
Negative equity investment in Pillarstone Capital REIT Operating Partnership LP	93,000
Tenants' security deposits	0
Total liabilities	657,000
Commitments and contingencies	0
Common Shares - $0.01 par value, 400,000,000 authorized: 443,299 shares issued and 405,169 outstanding at June 30, 2017 and December 31, 2016	4,000
Additional paid-in capital	28,147,000
Accumulated deficit	(27,912,000)
Treasury stock, at cost, 38,130 shares	(801,000)
Total Pillarstone Capital REIT shareholders' deficit	(557,000)
Noncontrolling interest in subsidiary	0
Total equity	(557,000)
Total liabilities and equity	100,000
As Reported | Preferred A Shares
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Preferred stock	3,000
As Reported | Preferred C Shares
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Preferred stock	2,000
Effect of Restatement
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Property	81,777,000
Accumulated depreciation	(1,492,000)
Total real estate assets	80,285,000
Cash and cash equivalents	2,088,000
Escrows and acquisition deposits	1,442,000
Accrued rents and accounts receivable, net of allowance for doubtful accounts	487,000
Receivable due from related party	1,769,000
Unamortized lease commissions and deferred legal costs, net	1,117,000
Prepaid expenses and other assets	265,000
Total assets	87,453,000
Notes payable	64,900,000
Accounts payable and accrued expenses	2,550,000
Payable due to related party	469,000
Convertible notes payable - related parties	0
Accrued interest payable	0
Negative equity investment in Pillarstone Capital REIT Operating Partnership LP	(93,000)
Tenants' security deposits	1,074,000
Total liabilities	68,900,000
Commitments and contingencies	0
Common Shares - $0.01 par value, 400,000,000 authorized: 443,299 shares issued and 405,169 outstanding at June 30, 2017 and December 31, 2016	0
Additional paid-in capital	0
Accumulated deficit	163,000
Treasury stock, at cost, 38,130 shares	0
Total Pillarstone Capital REIT shareholders' deficit	163,000
Noncontrolling interest in subsidiary	18,390,000
Total equity	18,553,000
Total liabilities and equity	87,453,000
Effect of Restatement | Preferred A Shares
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Preferred stock	0
Effect of Restatement | Preferred C Shares
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Preferred stock	$ 0

XML

Restatement Of Consolidated Financial Statements - Balance Sheet Paren (Details) - $ / shares	Jun. 30, 2017	Dec. 31, 2016
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common stock, authorized (in shares)	400,000,000	400,000,000
Common stock, issued (in shares)	443,299	443,299
Common stock, outstanding (in shares)	405,169	405,169
Treasury stock (in shares)	38,130	38,130
Preferred A Shares
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Preferred stock, authorized (in shares)	1,518,000	1,518,000
Preferred stock, outstanding (in shares)	256,636	256,636
Preferred stock, par value (in dollars per share)	$ 0.01	$ 0.01
Preferred stock, issued (in shares)	256,636	256,636
Preferred stock, liquidation preference (in dollars per share)	$ 10.00	$ 10.00
Preferred C Shares
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Preferred stock, authorized (in shares)	300,000	300,000
Preferred stock, outstanding (in shares)	244,444	244,444
Preferred stock, par value (in dollars per share)	$ 0.01	$ 0.01
Preferred stock, issued (in shares)	244,444	244,444
Preferred stock, liquidation preference (in dollars per share)	$ 10.00	$ 10.00

XML

Restatement Of Consolidated Financial Statements - Income Statement (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2017	Jun. 30, 2016	Jun. 30, 2017	Jun. 30, 2016
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Rental revenues	$ 3,520	$ 0	$ 7,056	$ 0
Other revenues	658	0	1,286	0
Total property revenues	4,178	0	8,342	0
Property operation and maintenance	1,076	0	2,363	0
Real estate taxes	652	0	1,300	0
Total property expenses	1,728	0	3,663	0
General and administrative	45	70	326	105
Depreciation and amortization	855	0	1,571	0
Interest expense	683	5	1,358	10
Total other expense	1,583	75	3,255	115
Income (loss) before loss on disposal of assets and income taxes	867	(75)	1,424	(115)
Loss on sale or disposal of assets	(5)	0	(11)	0
Equity in income of Pillarstone Capital REIT Operating Partnership LP	0		0
Provision for income taxes	(20)	0	(45)	0
Net income (loss)	842	(75)	1,368	(115)
Less: Non-controlling interest in subsidiary	715	0	1,268	0
Net income (loss) attributable to Common Shareholders	$ 127	$ (75)	$ 100	$ (115)
Net income (loss) available to common shareholders (basic)	$ 0.31	$ (0.18)	$ 0.25	$ (0.28)
Net income (loss) available to common shareholders (diluted)	$ 0.04	$ (0.18)	$ 0.03	$ (0.28)
Effect of Restatement
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Rental revenues	$ 3,520		$ 7,056
Other revenues	658		1,286
Total property revenues	4,178		8,342
Property operation and maintenance	1,076		2,363
Real estate taxes	652		1,300
Total property expenses	1,728		3,663
General and administrative	14		147
Depreciation and amortization	855		1,571
Interest expense	678		1,348
Total other expense	1,547		3,066
Income (loss) before loss on disposal of assets and income taxes	903		1,613
Loss on sale or disposal of assets	(5)		(11)
Equity in income of Pillarstone Capital REIT Operating Partnership LP	(94)		(159)
Provision for income taxes	(20)		(45)
Net income (loss)	784		1,398
Less: Non-controlling interest in subsidiary	715		1,268
Net income (loss) attributable to Common Shareholders	$ 69		$ 130
Net income (loss) available to common shareholders (basic)	$ 0.17		$ 0.32
Net income (loss) available to common shareholders (diluted)	$ 0.02		$ 0.10
As Reported
Error Corrections and Prior Period Adjustments Restatement [Line Items]
Rental revenues	$ 0		$ 0
Other revenues	0		0
Total property revenues	0		0
Property operation and maintenance	0		0
Real estate taxes	0		0
Total property expenses	0		0
General and administrative	31		179
Depreciation and amortization	0		0
Interest expense	5		10
Total other expense	36		189
Income (loss) before loss on disposal of assets and income taxes	(36)		(189)
Loss on sale or disposal of assets	0		0
Equity in income of Pillarstone Capital REIT Operating Partnership LP	94		159
Provision for income taxes	0		0
Net income (loss)	58		(30)
Less: Non-controlling interest in subsidiary	0		0
Net income (loss) attributable to Common Shareholders	$ 58		$ (30)
Net income (loss) available to common shareholders (basic)	$ 0.14		$ (0.07)
Net income (loss) available to common shareholders (diluted)	$ 0.02		$ (0.07)

XML

Summary of Significant Accounting Policies (Details Narrative) - USD ($)	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2017	Jun. 30, 2016	Jun. 30, 2017	Jun. 30, 2016	Dec. 31, 2016
Property, Plant and Equipment [Line Items]
Allowance for doubtful accounts	$ 205,000		$ 205,000		$ 125,000
Bad debt expense	$ 8,000	$ 0	78,000	$ 0
Capitalized lease contract cost			12,000
Impairment of real estate			$ 0
Uncertain tax position to be recognized based on maximum cumulative probability percentage					50.00%
Unrecognized tax benefits					$ 0
Building and Building Improvements [Member] | Minimum [Member]
Property, Plant and Equipment [Line Items]
Estimated useful lives			5 years
Building and Building Improvements [Member] | Maximum [Member]
Property, Plant and Equipment [Line Items]
Estimated useful lives			39 years

XML

Accrued Rents and Accounts Receivable, Net (Details) - USD ($)	Jun. 30, 2017	Dec. 31, 2016
Receivables [Abstract]
Tenant receivables	$ 359,000	$ 293,000
Accrued rents and other recoveries	333,000	45,000
Allowance for doubtful accounts	(205,000)	(125,000)
Total	$ 487,000	$ 213,000

XML

Unamortized Lease Commissions And Deferred Legal Cost, Net (Details) - USD ($) $ in Thousands	Jun. 30, 2017	Dec. 31, 2016
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract]
Leasing commissions	$ 1,319	$ 1,163
Deferred legal cost	12	0
Total cost	1,331	1,163
Less: leasing commissions accumulated amortization	(203)	(13)
Less: deferred legal cost accumulated amortization	(11)	0
Total cost, net of accumulated amortization	$ 1,117	$ 1,150

XML

Variable Interest Entity (Details) $ / shares in Units, $ in Thousands	1 Months Ended
	Dec. 31, 2016 USD ($)	Jun. 30, 2017 USD ($)	Dec. 08, 2016 USD ($) property subsidiary $ / shares
Schedule of Equity Method Investments [Line Items]
Accrued rents and accounts receivable, net of allowance for doubtful accounts	$ 213	$ 487
Dividends, paid-in-kind	4,100
Pillarstone OP [Member]
Schedule of Equity Method Investments [Line Items]
Ownership percentage			18.60%
Accrued rents and accounts receivable, net of allowance for doubtful accounts			$ 4,100
Pillarstone Variable Interest Entity [Member]
Schedule of Equity Method Investments [Line Items]
Accrued rents and accounts receivable, net of allowance for doubtful accounts	$ 213	$ 487
Whitestone [Member] | Pillarstone Variable Interest Entity [Member]
Schedule of Equity Method Investments [Line Items]
Number of wholly-owned subsidiaries contributed to variable interest entity | subsidiary			4
Number of non-core properties contributed to variable interest entity | property			14
Consideration amount			$ 84,000
Consideration, limited partnership interest			$ 18,100
Consideration, limited partnership interest (in dollars per share) | $ / shares			$ 1.331
Liabilities assumed			$ 65,900

XML

Variable Interest Entity (Schedules) (Details) - USD ($) $ in Thousands	Jun. 30, 2017	Dec. 31, 2016
Schedule of Equity Method Investments [Line Items]
Property	$ 81,777	$ 80,564
Accumulated depreciation	(1,492)	(150)
Total real estate assets	80,285	80,414
Cash and cash equivalents	2,184	1,243
Escrows and acquisition deposits	1,442	2,274
Accrued rents and accounts receivable, net of allowance for doubtful accounts	487	213
Receivable due from related party	1,769	2,818
Unamortized lease commissions and deferred legal costs, net	1,117	1,150
Prepaid expenses and other assets	269	149
Total assets	87,553	88,261
Notes payable	64,900	65,474
Accounts payable and accrued expenses	2,568	3,509
Payable due to related party	785	265
Tenants' security deposits	1,074	996
Total liabilities	69,557	70,464
Pillarstone Variable Interest Entity [Member]
Schedule of Equity Method Investments [Line Items]
Property	81,777	80,564
Accumulated depreciation	(1,492)	(150)
Total real estate assets	80,285	80,414
Cash and cash equivalents	2,088	1,236
Escrows and acquisition deposits	1,442	2,274
Accrued rents and accounts receivable, net of allowance for doubtful accounts	487	213
Receivable due from related party	1,769	2,818
Unamortized lease commissions and deferred legal costs, net	1,117	1,150
Prepaid expenses and other assets	265	134
Total assets	87,453	88,239
Notes payable	64,900	65,474
Accounts payable and accrued expenses	2,550	3,481
Payable due to related party	785	265
Tenants' security deposits	1,074	996
Total liabilities	69,309	70,216
Accounts receivable related party	$ 300	$ 300

XML

Real Estate - Narratives (Details) ft² in Millions	3 Months Ended	6 Months Ended	12 Months Ended
	Jun. 30, 2017 USD ($) ft² property	Jun. 30, 2017 USD ($) ft² property	Dec. 31, 2016 USD ($)
Real Estate [Abstract]
Number of real estate properties | property	14	14
Area of real estate (sqft.) | ft²	1.5	1.5
Revenue from properties, actual	$ 4,200,000	$ 8,300,000
Income from properties, actual	$ 900,000	$ 1,600,000
Acquisition costs			$ 400,000

XML

Real Estate (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2017	Jun. 30, 2016	Jun. 30, 2017	Jun. 30, 2016
Real Estate [Abstract]
Total property revenues, Actuals	$ 4,178	$ 0	$ 8,342	$ 0
Net income, Actuals	842	(75)	1,368	(115)
Net income (loss) attributable to Common Shareholders, Actuals	$ 127	(75)	$ 100	(115)
Total property revenues, Pro Forma		4,004		8,092
Net income, Pro Forma		855		1,445
Net income attributable to Common Shareholders, Pro Forma		$ 139		$ (111)
Basic (usd per share)	$ 0.31	$ 0.34	$ 0.25	$ (0.27)
Diluted (usd per share)	$ 0.04	$ 0.05	$ 0.03	$ (0.27)

XML

Debt (Details) - USD ($)	6 Months Ended	12 Months Ended
	Jun. 30, 2017	Dec. 31, 2016	Nov. 20, 2015
Debt Instrument [Line Items]
Notes payable gross	$ 65,313,000	$ 65,937,000
Less deferred financing costs, net of accumulated amortization	(413,000)	(463,000)
Total notes payable	64,900,000	65,474,000
Interest rate			10.00%
$37.0 million 3.76% Note, due December 1, 2020
Debt Instrument [Line Items]
Notes payable gross	33,662,000	34,166,000
Debt Instrument, face amount	$ 37,000,000.0	$ 37,000,000.0
Interest rate	3.76%	3.76%
$16.5 million 4.97% Note, due September 26, 2023
Debt Instrument [Line Items]
Notes payable gross	$ 16,178,000	$ 16,298,000
Debt Instrument, face amount	$ 16,500,000.0	$ 16,500,000.0
Interest rate	4.97%	4.97%
Related party Note, LIBOR plus 1.40% to 1.95%, due December 8, 2018
Debt Instrument [Line Items]
Notes payable gross	$ 15,473,000	$ 15,473,000
Related party Note, LIBOR plus 1.40% to 1.95%, due December 8, 2018 | LIBOR | Minimum
Debt Instrument [Line Items]
Variable rate	1.40%	1.40%
Related party Note, LIBOR plus 1.40% to 1.95%, due December 8, 2018 | LIBOR | Maximum [Member]
Debt Instrument [Line Items]
Variable rate	1.95%	1.95%

XML

Debt - Narrative (Details) $ in Thousands	Jun. 30, 2017 USD ($) property	Dec. 31, 2016 USD ($)
Debt Instrument [Line Items]
Number of real estate properties | property	14
Property | $	$ 81,777	$ 80,564
Mortgage debt
Debt Instrument [Line Items]
Number of real estate properties | property	10
Property | $	$ 62,800

XML

Debt - Maturity Schedule (Details) - USD ($) $ in Thousands	Jun. 30, 2017	Dec. 31, 2016
Debt Disclosure [Abstract]
2017	$ 655
2018	16,795
2019	1,376
2020	31,286
2021	308
Thereafter	14,893
Total	$ 65,313	$ 65,937

XML

Convertible Notes Payable - Related Parties (Details)	Jun. 30, 2017 USD ($)	Dec. 31, 2016 USD ($)	Nov. 20, 2015 USD ($) trustee $ / shares
Debt Disclosure [Abstract]
Number of trustees | trustee			5
Convertible notes payable - related parties | $	$ 198,000	$ 198,000	$ 197,780
Interest rate			10.00%
Conversion price (in dollars per share) | $ / shares			$ 1.331

XML

Earnings (Loss) Per Share (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2017	Jun. 30, 2016	Jun. 30, 2017	Jun. 30, 2016
Numerator:
Net income (loss) available to common shareholders	$ 127	$ (75)	$ 100	$ (115)
Dilutive effect of interest from convertible notes payable	5		0	0
Net income (loss) available to common shareholders with assumed conversion	$ 132	$ (75)	$ 100	$ (115)
Denominator:
Weighted average number of common shares outstanding (basic)	405,169	405,115	405,169	405,106
Effect of dilutive securities:
Assumed conversion of convertible notes payable	172,574	0	0	0
Weighted average number of common shares - dilutive (shares)	3,075,793	405,115	2,903,219	405,106
Net income (loss) available to common shareholders (basic)	$ 0.31	$ (0.18)	$ 0.25	$ (0.28)
Net income (loss) available to common shareholders (diluted)	$ 0.04	$ (0.18)	$ 0.03	$ (0.28)
Preferred A Shares
Effect of dilutive securities:
Assumed conversion of preferred shares (shares)	53,610	0	53,610	0
Preferred C Shares
Effect of dilutive securities:
Assumed conversion of preferred shares (shares)	2,444,440	0	2,444,440	0

XML

Related Party Transactions (Details)	6 Months Ended
	Jun. 30, 2017
Related Party Transaction [Line Items]
Property management fee (percentage)	5.00%
Asset management fee (percentage)	0.125%
Uptown Tower
Related Party Transaction [Line Items]
Property management fee (percentage)	3.00%
Asset management fee (percentage)	0.125%

XML

Related Party Transactions - Income Statement (Details) - USD ($) $ in Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2017	Jun. 30, 2017
Rental revenues
Related Party Transaction [Line Items]
Rent	$ 196	$ 381
Property operation and maintenance
Related Party Transaction [Line Items]
Property management fees	(176)	(368)
Asset management fees	(80)	(146)
Interest expense
Related Party Transaction [Line Items]
Interest expense	$ (132)	$ (256)

XML

Related Party Transactions - Balance Sheet (Details) - USD ($) $ in Thousands	Jun. 30, 2017	Dec. 31, 2016
Related Party Transaction [Line Items]
Receivable due from related party	$ 1,769	$ 2,818
Payable due to related party	785	265
Construction in process
Related Party Transaction [Line Items]
Receivable due from related party	717	1,439
Accounts receivable
Related Party Transaction [Line Items]
Receivable due from related party	$ 1,052	$ 1,379