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 (%)	-79.08	-31.2	- -	- -	- -	-2,006.17	- -	- -	-178.56	-7.35	-16.93	-19.89	-33.99	-72.93	- -
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 (%)	-26.58	-28.18	- -	- -	- -	-1,833.9	- -	- -	-177.1	-7.62	-16.93	-19.89	-31.41	-27.22	- -

Credit (USD)

Credit Ratios 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	38.78	27.81	-175.74	-8,179.78	23.13	8.14	-530.93	83.49	20.29	26.72	23.41	20.18	9.74	5.6	-2.6
Long-Term Debt/Equity (%)	53.04	39.44	- -	- -	- -	- -	- -	- -	- -	225.35	286.18	377.59	236.27	226.21	304.47
Long-Term Debt/Capital (%)	28.17	22.89	- -	- -	- -	- -	- -	- -	- -	69.26	74.11	79.06	70.26	69.35	75.28
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 (%)	46.89	41.97	283.87	-36.36	- -	- -	-166.84	4.92	45.99	69.26	74.11	79.06	70.26	69.35	75.28
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 (%)	43.74	36.19	266.54	-27.94	130.14	109.16	-166.41	2,004.66	157.68	65.33	72	77.6	68.63	67.77	73.46
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)

Liquidity Ratios 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	38.78	27.81	-175.74	-8,179.78	23.13	8.14	-530.93	83.49	20.29	26.72	23.41	20.18	9.74	5.6	-2.6
Long-Term Debt/Equity (%)	53.04	39.44	- -	- -	- -	- -	- -	- -	- -	225.35	286.18	377.59	236.27	226.21	304.47
Long-Term Debt/Capital (%)	28.17	22.89	- -	- -	- -	- -	- -	- -	- -	69.26	74.11	79.06	70.26	69.35	75.28
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 (%)	46.89	41.97	283.87	-36.36	- -	- -	-166.84	4.92	45.99	69.26	74.11	79.06	70.26	69.35	75.28
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	-19.06	-46.43	-3,639.55	-426.64	-446.42	-1,110.64	-130.65	-783.48	0.33	0.02	0.18	0.02	0.05	-0.01

Working Capital (USD)

Working Capital Ratios 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)

Enterprise Value 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	11	6	16	11	66	12	86	46	30	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	4	11	7	15	11	173	131	262	373	337	326
Total Capital	9	8	2	- -	- -	- -	- -	1	- -	167	168	230	378	336	330
Total Debt/Capital (%)	46.89	41.97	283.87	-36.36	- -	- -	-166.84	4.92	45.99	69.26	74.11	79.06	70.26	69.35	75.28
Total Debt / EV	0.3	0.43	0.39	0.01	- -	- -	0.07	- -	- -	0.67	0.95	0.69	0.71	0.69	0.76
EV/Sales	2.45	1.53	- -	- -	- -	- -	- -	- -	- -	23.91	6.69	10.35	11.32	7.99	7.89
EV/EBITDA	- -	20.67	32.8	- -	- -	- -	- -	- -	- -	- -	23.26	35.87	44.08	20.48	20.71
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	608.34
EV/Cash Flow to Firm	- -	15.72	- -	- -	1	- -	- -	- -	- -	- -	49.69	135.57	71.12	40.01	17.09
EV/Free Cash Flow to Firm	20.94	7.25	- -	- -	1	- -	- -	- -	- -	- -	49.69	135.57	71.12	40.01	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	226.9	133.97	162.35	125.9	24.42	10.18	6.45	5.74	4.06	8.02	5.81	8.23	11.56	10.08	9.31
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)

Valuation Multiples 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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	608.34
Enterprise Value	14	8	11	13	4	11	7	15	11	173	131	262	373	337	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	1.53	- -	- -	- -	- -	- -	- -	- -	23.91	6.69	10.35	11.32	7.99	7.89
EV/EBITDA	- -	20.67	32.8	- -	- -	- -	- -	- -	- -	- -	23.26	35.87	44.08	20.48	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	2.2	1.05	-0.75	-3.32	45.19	395.56	-8.4	24.42	274.69	1.29	0.28	1.69	1.19	1.53	-0.31
Price/Book Value Average	2.59	2.21	-1.12	-1.77	126.86	444.91	-11.19	31.41	354.74	1.36	0.94	1.25	1.22	1.44	-1.09
Price/Book Value High	3.31	3.33	-1.88	-3.65	182.42	1,017.16	-14.7	61.04	401.99	2.52	1.55	3.76	2.26	2.5	-3.52
Price/Book Value Low	1.1	0.97	-0.47	-0.5	37.66	131.85	-5.6	16.28	274.69	0.8	0.28	0.09	0.42	0.59	-0.2
Price/Tangible Book Value	-8.5	-1.82	-0.75	-3.32	45.19	395.56	-8.4	24.42	274.69	1.29	0.28	1.69	1.19	1.53	-0.31
Price/Tangible Book Value Average	-10	-3.85	-1.12	-1.77	126.86	444.91	-11.19	31.41	354.74	1.36	0.94	1.25	1.22	1.44	-1.09
Price/Tangible Book Value High	-12.76	-5.79	-1.88	-3.65	182.42	1,017.16	-14.7	61.04	401.99	2.52	1.55	3.76	2.26	2.5	-3.52
Price/Tangible Book Value Low	-4.25	-1.69	-0.47	-0.5	37.66	131.85	-5.6	16.28	274.69	0.8	0.28	0.09	0.42	0.59	-0.2
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	2.23	- -	- -	- -	- -	- -	- -	- -	24.42	8.19	9.47	11.36	7.95	8.05
EV/Sales High	3.26	2.9	- -	- -	- -	- -	- -	- -	- -	32.65	9.59	14.5	12.59	8.44	8.58
EV/Sales Low	1.64	1.49	- -	- -	- -	- -	- -	- -	- -	20.42	6.69	7.14	10.41	7.55	7.86
EV/EBITDA Average	-58.65	30.13	38.85	-16.22	-1.63	-10.73	-10.37	-27.9	-22.94	-167.29	28.49	32.81	44.23	20.37	21.15
EV/EBITDA High	-69.91	39.18	50.99	-27.83	-2.37	-24.91	-13.46	-55.14	-26.02	-223.67	33.34	50.25	49.04	21.64	22.53
EV/EBITDA Low	-35.17	20.05	28.26	-8.38	-0.44	-2.97	-5.47	-13.99	-17.73	-139.93	23.26	24.75	40.54	19.36	20.64
EV/EBIT Average	-15.56	-23	-18.02	-16.14	-1.63	-10.73	-10.37	-27.87	-22.82	-142.72	-33.62	-39.8	-43.59	-126.67	621.27
EV/EBIT High	-18.55	-29.9	-23.66	-27.7	-2.37	-24.91	-13.46	-55.07	-25.88	-190.81	-39.35	-60.94	-48.32	-134.53	661.93
EV/EBIT Low	-9.34	-15.3	-13.11	-8.34	-0.44	-2.97	-5.47	-13.98	-17.63	-119.38	-27.44	-30.02	-39.95	-120.38	606.43
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	11	12	9	19	14	177	161	240	374	335	333
Enterprise Value High	18	15	17	14	17	28	12	38	16	236	188	367	415	356	355
Enterprise Value Low	9	8	10	4	3	3	5	10	11	148	131	181	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	5.21	0.08	0.26	2.58	0.32	- -	0.27	0.05	0.42	0.18	0.09	0.38	0.29	0.46
Book Value per Share	68.06	52.54	-79.98	-30.16	0.6	0.03	-0.71	0.25	0.01	2.38	1.98	1.59	1.21	0.59	-0.26
Tangible Book Value per Share	-17.64	-30.23	-79.98	-30.16	0.6	0.03	-0.71	0.25	0.01	2.38	1.98	1.59	1.21	0.59	-0.26

Broad Street Realty, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)