Broad Street Realty, Inc. Financial Ratios — BRST Stock

Profitability (USD)

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-9.91	-7.51	-122.68	71.87	-5,035.12	-299.1	-364.89	-157.22	-125.47	-1.96	-4.25	-4.29	-4.21	-0.82	-3.03
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	15.27	25.7	- -	- -	- -	- -	- -	- -	- -	62.75	71.52	70.34	67.86	66.45	66.7
EBITDA Margin (%)	-4.66	7.41	- -	- -	- -	- -	- -	- -	- -	-14.6	28.75	28.85	25.68	39.01	38.09
Operating Margin (%)	-17.57	-9.71	- -	- -	- -	- -	- -	- -	- -	-17.11	-24.37	-23.79	-26.06	-6.27	1.3
Incremental Operating Margin (%)	- -	- -	4.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-386.17
Pretax Margin (%)	-22.8	-15.71	- -	- -	- -	- -	- -	- -	- -	-79.73	-63.87	-56.32	-67.16	-25.24	-35.6
Profit Margin (%)	-17.33	-15.71	- -	- -	- -	- -	- -	- -	- -	-26.1	-41.43	-37.51	-41.73	-7.33	-25.52
Net Income to Common Margin (%)	-56.83	-21.63	- -	- -	- -	- -	- -	- -	- -	-26.1	-41.43	-37.51	-46.41	-50.9	-69.78
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	66.39	9.69	15.37	42.77	3.49	8.59	10.63	17.62	0.82	-3.71	- -	- -	7.57	62.67	49
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	4	3	4	- -	- -	- -	- -	- -	- -	116	124	182	266	233	249
ST Debt	2	2	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	3	2	- -	- -	- -	- -	- -	- -	- -	116	124	182	266	233	249
Total Debt/EBITDA	-15.85	8.85	12.88	-0.3	- -	- -	-0.55	-0.05	-0.06	-109.66	22.02	24.85	31.4	14.18	15.8
Net Debt/EBITDA	-14.68	7.34	12.05	-0.24	0.06	0.3	-0.55	0.97	0.18	-97.83	20.87	24.09	29.66	13.45	14.66
Total Debt/EBIT	-4.21	-6.76	-5.98	-0.3	- -	- -	-0.55	-0.05	-0.06	-93.55	-25.98	-30.13	-30.94	-88.13	464.09
Net Debt/EBIT	-3.9	-5.6	-5.59	-0.24	0.06	0.3	-0.55	0.97	0.18	-83.46	-24.63	-29.22	-29.23	-83.62	430.76
EBITDA to Interest Expense	-0.82	1.24	- -	-3.1	-1.71	- -	-65.07	-41.05	-394.32	-0.34	0.85	0.73	0.67	0.89	0.86
EBITDA-CapEx/Interest Expense	-3.6	-0.66	- -	-3.1	-1.71	- -	-65.07	-42.38	-394.32	-0.34	0.85	0.73	0.67	0.89	0.86
EBIT to Interest Expense	-3.1	-1.62	- -	-3.12	-1.71	- -	-65.07	-41.1	-396.45	-0.39	-0.72	-0.6	-0.68	-0.14	0.03
Interest Expense	- -	- -	- -	- -	4	- -	- -	- -	- -	3	7	10	13	19	18
Common Equity/Total Assets	-830.79	-786.46	-3,138.04	-256,271.98	-26,972.57	-32,592.61	-77,747.26	-14,474.63	-58,216.5	-0.87	-5.12	-7.64	-8.2	-10.27	-13.49
Long-Term Debt/Equity (%)	53.04	39.44	- -	- -	- -	- -	- -	- -	- -	225.35	286.18	377.59	236.27	226.21	304.47
Long-Term Debt/Capital (%)	-2.98	-2.23	- -	- -	- -	- -	- -	- -	- -	101.42	109.83	113.7	86.83	83.12	84.95
Long-Term Debt/Total Assets (%)	23.43	16.56	- -	- -	- -	- -	- -	- -	- -	60.27	65.01	72.2	66.04	66.42	72.05
Total Debt/Equity (%)	88.3	72.33	-154.38	-26.66	- -	- -	-62.52	5.17	85.15	225.35	286.18	377.59	236.27	226.21	304.47
Total Debt/Capital (%)	-4.96	-4.09	-4.81	-0.16	- -	- -	-0.43	-0.03	-0.03	101.42	109.83	113.7	86.83	83.12	84.95
Total Debt/Total Assets (%)	39	30.38	140.09	394.45	- -	- -	331.91	4.32	17.28	60.27	65.01	72.2	66.04	66.42	72.05
Net Debt to Equity	81.79	59.99	-144.42	-21.84	-431.84	-1,191.52	-62.46	-105.25	-273.38	201.04	271.26	366.13	223.24	214.64	282.61
Net Debt/Capital (%)	-4.59	-3.38	-4.5	-0.13	0.37	0.3	-0.43	0.6	0.1	98.27	108.02	112.21	85.5	81.72	83.45
EBITDA	- -	- -	- -	-1	-7	-1	-1	-1	-1	-1	6	7	8	16	16
EBITDA-CapEx	-1	- -	-1	-1	-7	-1	-1	-1	-1	-1	6	7	8	16	16
Operating Income (Loss)	-1	-1	-1	-1	-7	-1	-1	-1	-1	-1	-5	-6	-9	-3	1

Liquidity (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	0.02	0.07	- -	0.05	1.3	1.06	- -	5.58	0.91	0.93	0.37	0.22	0.84	0.69	1.09
Current Ratio	0.53	0.65	0.07	0.06	1.3	1.09	0.16	5.88	1.13	1.8	1.39	1.25	1.65	1.51	1.99
Quick Ratio	0.22	0.16	0.05	0.05	1.3	1.06	- -	5.58	0.91	1.2	0.67	0.49	1.21	1.13	1.58
CFO/Avg Current Liab	-0.17	0.05	-0.3	-0.24	-0.66	-1.95	-1.14	-1.63	-3.74	-1.08	-0.23	-0.47	-0.3	-0.26	0.04
Common Equity/Total Assets	-830.79	-786.46	-3,138.04	-256,271.98	-26,972.57	-32,592.61	-77,747.26	-14,474.63	-58,216.5	-0.87	-5.12	-7.64	-8.2	-10.27	-13.49
Long-Term Debt/Equity (%)	53.04	39.44	- -	- -	- -	- -	- -	- -	- -	225.35	286.18	377.59	236.27	226.21	304.47
Long-Term Debt/Capital (%)	-2.98	-2.23	- -	- -	- -	- -	- -	- -	- -	101.42	109.83	113.7	86.83	83.12	84.95
Long-Term Debt/Total Assets (%)	23.43	16.56	- -	- -	- -	- -	- -	- -	- -	60.27	65.01	72.2	66.04	66.42	72.05
Total Debt/Equity (%)	88.3	72.33	-154.38	-26.66	- -	- -	-62.52	5.17	85.15	225.35	286.18	377.59	236.27	226.21	304.47
Total Debt/Capital (%)	-4.96	-4.09	-4.81	-0.16	- -	- -	-0.43	-0.03	-0.03	101.42	109.83	113.7	86.83	83.12	84.95
Total Debt/Total Assets (%)	39	30.38	140.09	394.45	- -	- -	331.91	4.32	17.28	60.27	65.01	72.2	66.04	66.42	72.05
CFO/Total Liabilities	-7.92	2.99	-26.79	-132.82	-96.93	-195.53	-76.8	-658.66	-341.86	-3.78	-1.63	-2.74	-1.41	-1.52	0.23
CFO/CapEx	-0.53	0.33	-1.57	- -	- -	- -	- -	-36.95	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-21.74	-19.05	-46.43	-3,639.52	-427.81	-450.8	-1,110.72	-161.7	-783.48	0.05	0.02	0.14	0.02	0.05	-0.01

Working Capital (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	9.24	9.29	- -	- -	- -	- -	- -	- -	- -	7.41	9.41	12.56	17.88	22.24	22.92
Days Sales Outstanding	39.52	39.29	- -	- -	- -	- -	- -	- -	- -	49.27	38.79	29.06	20.42	16.41	15.93
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	5.63	4.69	- -	- -	- -	- -	- -	- -	- -	0.61	0.58	0.69	1.53	5.84	5.75
Accounts Payable Turnover Days	64.78	77.85	- -	- -	- -	- -	- -	- -	- -	594.21	625.11	530.9	238.88	62.54	63.49
Cash Conversion Cycle	-25.27	-38.56	- -	- -	- -	- -	- -	- -	- -	-544.95	-586.31	-501.84	-218.46	-46.13	-47.56
Inventory to Cash Days	39.52	39.29	- -	- -	- -	- -	- -	- -	- -	49.27	38.79	29.06	20.42	16.41	15.93
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	9	3	4	10	4	9	6	9	11	1	12	73	47	32	3
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	1	- -	9	4	3	12	10	16
+ Preferred Equity and Hybrid Capital	1	2	3	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-3	73	83	91
+ Total Debt	4	3	4	- -	- -	- -	- -	- -	- -	116	124	182	266	233	249
Enterprise Value	14	8	11	13	3	8	7	8	11	108	131	249	373	339	326
Total Capital	-84	-85	-92	-95	-109	-110	-110	-111	-112	114	113	160	306	281	293
Total Debt/Capital (%)	-4.96	-4.09	-4.81	-0.16	- -	- -	-0.43	-0.03	-0.03	101.42	109.83	113.7	86.83	83.12	84.95
Total Debt / EV	0.3	0.43	0.39	0.01	- -	- -	0.07	- -	- -	1.08	0.95	0.73	0.71	0.69	0.76
EV/Sales	2.45	1.54	- -	- -	- -	- -	- -	- -	- -	14.87	6.67	9.82	11.33	8.04	7.89
EV/EBITDA	- -	20.75	32.9	- -	- -	- -	- -	- -	- -	- -	23.2	34.04	44.1	20.6	20.71
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	608.49
EV/Cash Flow to Firm	- -	15.79	- -	- -	0.85	- -	- -	- -	- -	- -	49.57	128.67	71.15	40.25	17.09
EV/Free Cash Flow to Firm	20.92	7.27	- -	- -	0.85	- -	- -	- -	- -	- -	49.57	128.67	71.15	40.25	17.09
Diluted Market Cap	9	3	4	10	4	9	6	9	11	1	12	73	47	32	3
Diluted Enterprise Value	14	8	11	13	3	8	7	8	11	108	131	249	373	339	326
EV per Share	226.97	133.24	161.52	125.84	23.99	10.1	6.45	5.55	4.06	405.91	5.95	9.25	11.53	9.52	9.06
TTM Sales	6	5	- -	- -	- -	- -	- -	- -	- -	7	20	25	33	42	41
TTM EBITDA	- -	- -	- -	-1	-7	-1	-1	-1	-1	-1	6	7	8	16	16
TTM Operating Income	-1	-1	-1	-1	-7	-1	-1	-1	-1	-1	-5	-6	-9	-3	1
TTM Cash Flow to Firm	- -	1	-2	-1	4	-1	-1	-1	-1	-3	3	2	5	8	19
TTM Free Cash Flow to Firm	1	1	-1	-1	4	-1	-1	-1	-1	-3	3	2	5	8	19

Multiples (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	21.9	4.19	-7.18	-12.96	-12.03	-14.21	-9.05	-11.19	-20.45	-0.15	-5.01	-13.02	-11.37	-8.48	4.81
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	608.49
Enterprise Value	14	8	11	13	3	8	7	8	11	108	131	249	373	339	326
Low Price	75	51	37.5	15	22.5	3.5	4	4	4.1	1.9	0.55	0.15	0.51	0.35	0.05
EV/Sales	2.45	1.54	- -	- -	- -	- -	- -	- -	- -	14.87	6.67	9.82	11.33	8.04	7.89
EV/EBITDA	- -	20.75	32.9	- -	- -	- -	- -	- -	- -	- -	23.2	34.04	44.1	20.6	20.71
Price/Earnings	- -	- -	- -	16.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-3.35	-6.21	-0.67	8.56	-0.88	-7.98	-8.5	-13.47	-22.75	-0.45	-5.02	-5.66	-3.13	-1.41	-0.35
Price/Earnings High	-4.27	-9.34	-1.12	17.68	-1.27	-18.25	-11.17	-26.17	-25.78	-0.84	-8.3	-16.99	-5.8	-2.44	-1.12
Price/Earnings Low	-1.42	-2.72	-0.28	2.41	-0.26	-2.37	-4.26	-6.98	-17.62	-0.27	-1.49	-0.42	-1.08	-0.58	-0.06
Price/Book Value	-0.1	-0.04	-0.04	-0.11	-0.03	-0.08	-0.06	-0.08	-0.1	-0.49	-1.24	-3.78	-1.41	-0.89	-0.06
Price/Book Value Average	-0.12	-0.08	-0.06	-0.06	-0.09	-0.09	-0.08	-0.11	-0.12	-0.51	-4.17	-2.8	-1.45	-0.84	-0.21
Price/Book Value High	-0.15	-0.12	-0.11	-0.12	-0.13	-0.2	-0.1	-0.2	-0.14	-0.95	-6.89	-8.4	-2.69	-1.45	-0.7
Price/Book Value Low	-0.05	-0.03	-0.03	-0.02	-0.03	-0.03	-0.04	-0.05	-0.1	-0.3	-1.24	-0.21	-0.5	-0.35	-0.04
Price/Tangible Book Value	-8.5	-1.84	-0.76	-3.32	38.73	313.31	-8.26	14.18	274.69	0.02	0.28	1.51	0.41	0.31	0.04
Price/Tangible Book Value Average	-9.99	-3.88	-1.13	-1.77	108.73	352.4	-11	18.24	354.74	0.02	0.94	1.12	0.43	0.29	0.12
Price/Tangible Book Value High	-12.75	-5.84	-1.89	-3.66	156.35	805.66	-14.45	35.45	401.99	0.03	1.56	3.36	0.79	0.51	0.4
Price/Tangible Book Value Low	-4.25	-1.7	-0.47	-0.5	32.27	104.44	-5.51	9.45	274.69	0.01	0.28	0.08	0.15	0.12	0.02
Price/Sales	1.62	0.63	- -	- -	- -	- -	- -	- -	- -	0.11	0.62	2.87	1.41	0.76	0.07
Price/Sales Average	1.9	1.34	- -	- -	- -	- -	- -	- -	- -	0.12	2.08	2.12	1.45	0.72	0.24
Price/Sales High	2.43	2.02	- -	- -	- -	- -	- -	- -	- -	0.22	3.44	6.37	2.69	1.24	0.78
Price/Sales Low	0.81	0.59	- -	- -	- -	- -	- -	- -	- -	0.07	0.62	0.16	0.5	0.3	0.04
Price/Cash Flow	-19.31	16.95	-2.6	-12.96	-12.03	-14.21	-9.05	-10.89	-20.45	-0.15	-5.01	-13.02	-11.37	-8.48	4.81
Price/Cash Flow Average	-22.7	35.84	-3.9	-6.9	-33.77	-15.98	-12.05	-14	-26.41	-0.16	-16.92	-9.64	-11.68	-7.99	16.66
Price/Cash Flow High	-28.96	53.92	-6.5	-14.25	-48.55	-36.54	-15.84	-27.22	-29.92	-0.3	-27.97	-28.92	-21.63	-13.85	53.91
Price/Cash Flow Low	-9.65	15.71	-1.63	-1.94	-10.02	-4.74	-6.03	-7.26	-20.45	-0.09	-5.01	-0.72	-4.03	-3.3	3.05
Price/Free Cash Flow Average	25.75	8.87	-10.77	-6.9	-33.77	-15.98	-12.05	-14.39	-26.41	-0.16	-16.92	-9.64	-11.68	-7.99	16.66
Price/Free Cash Flow High	32.86	13.34	-17.96	-14.25	-48.55	-36.54	-15.84	-27.97	-29.92	-0.3	-27.97	-28.92	-21.63	-13.85	53.91
Price/Free Cash Flow Low	10.95	3.89	-4.49	-1.94	-10.02	-4.74	-6.03	-7.46	-20.45	-0.09	-5.01	-0.72	-4.03	-3.3	3.05
EV/Sales Average	2.73	2.25	- -	- -	- -	- -	- -	- -	- -	14.88	8.13	9.08	11.36	7.99	8.06
EV/Sales High	3.26	2.92	- -	- -	- -	- -	- -	- -	- -	14.98	9.49	13.33	12.6	8.52	8.6
EV/Sales Low	1.64	1.49	- -	- -	- -	- -	- -	- -	- -	14.83	6.67	7.11	10.41	7.57	7.86
EV/EBITDA Average	-58.61	30.3	38.99	-16.24	-1.39	-8.44	-10.21	-15.8	-22.94	-101.94	28.29	31.46	44.25	20.49	21.16
EV/EBITDA High	-69.86	39.44	51.23	-27.89	-2.02	-19.67	-13.24	-31.62	-26.02	-102.64	33.02	46.19	49.08	21.83	22.59
EV/EBITDA Low	-35.16	20.13	28.32	-8.38	-0.37	-2.29	-5.38	-7.72	-17.73	-101.61	23.2	24.65	40.54	19.41	20.64
EV/EBIT Average	-15.56	-23.12	-18.09	-16.16	-1.39	-8.44	-10.21	-15.78	-22.82	-86.97	-33.39	-38.16	-43.61	-127.37	621.77
EV/EBIT High	-18.54	-30.1	-23.77	-27.75	-2.02	-19.67	-13.24	-31.58	-25.88	-87.56	-38.96	-56.02	-48.36	-135.74	663.54
EV/EBIT Low	-9.33	-15.36	-13.14	-8.34	-0.37	-2.29	-5.38	-7.71	-17.63	-86.68	-27.37	-29.9	-39.95	-120.67	606.52
Last Price	150	55	60	100	27	10.5	6	6	4.1	3.07	0.55	2.7	1.44	0.9	0.08
High Price	225	175	150	110	109	27	10.5	15	6	6	3.07	6	2.74	1.47	0.9
Enterprise Value Average	15	12	13	8	10	9	9	11	14	108	160	230	374	337	333
Enterprise Value High	18	15	18	14	14	22	11	22	16	108	187	338	415	359	356
Enterprise Value Low	9	8	10	4	3	3	5	5	11	107	131	180	343	319	325

Shares Outstanding	- -	- -	- -	- -	- -	1	1	3	3	22	23	32	32	33	35
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	1	1	2	3	- -	22	27	32	36	36
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	1	1	2	3	- -	22	27	32	36	36
Revenue per Share	92.71	86.65	- -	- -	- -	- -	- -	- -	- -	27.29	0.89	0.94	1.02	1.18	1.15
EBITDA per Share	-4.32	6.42	4.91	-4.87	-52.43	-1.35	-0.83	-0.46	-0.23	-3.98	0.26	0.27	0.26	0.46	0.44
Operating Income per Share	-16.29	-8.41	-10.58	-4.89	-52.43	-1.35	-0.83	-0.46	-0.23	-4.67	-0.22	-0.22	-0.27	-0.07	0.01
Basic EPS, GAAP	-52.69	-18.74	-134.38	6.22	-86.05	-1.48	-0.94	-0.57	-0.23	-7.12	-0.37	-0.35	-0.47	-0.6	-0.8
Basic EPS from Cont Ops	-16.07	-13.61	-18.76	-6.46	-83.05	-1.35	-0.84	-0.47	-0.23	-19.11	-0.43	-0.4	-0.5	-0.2	-0.41
Diluted EPS, GAAP	-52.69	-18.74	-134.38	6.22	-86.05	-1.48	-0.94	-0.57	-0.23	-7.12	-0.37	-0.35	-0.47	-0.6	-0.8
Diluted EPS from Cont Ops	-16.07	-13.61	-18.76	-6.46	-83.05	-1.35	-0.84	-0.47	-0.23	-19.11	-0.43	-0.4	-0.5	-0.2	-0.41
Dividend per Share	1.64	3.31	2.4	- -	- -	- -	- -	- -	- -	1.15	- -	- -	- -	- -	- -
Cash Flow per Share	-7.77	3.25	-23.06	-7.72	-2.24	-0.74	-0.66	-0.55	-0.2	-20.07	-0.11	-0.21	-0.13	-0.11	0.02
Free Cash Flow per Basic Share	-22.39	-6.63	-37.77	-7.72	-2.24	-0.74	-0.66	-0.57	-0.2	-20.07	-0.11	-0.21	-0.13	-0.11	0.02
Cash & Equivalents per Share	1.02	5.16	0.08	0.26	3.01	0.4	- -	0.47	0.05	34.17	0.19	0.1	0.38	0.27	0.45
Book Value per Share	-1,459.46	-1,471.8	-1,416.44	-942.68	-812.94	-134.13	-106.38	-73.36	-42.83	-6.31	-0.45	-0.71	-1.02	-1.01	-1.29
Tangible Book Value per Share	-17.65	-29.95	-79.33	-30.09	0.7	0.03	-0.73	0.42	0.01	193.84	1.97	1.79	3.47	2.9	2.27

Broad Street Realty, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)