Power REIT Financial Ratios — PW Stock

Profitability (USD)

	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	2025 Y
As of date	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	12/31/2025

Return on Common Equity (%)	12.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	6.59	-3.1	-4.25	-9.05	-2.07	1.16	3.37	3.87	3.18	5.55	8.18	-16.62	-18.37	-42.49	-6.01
Return on Capital (%)	12.52	- -	- -	- -	- -	7.53	12.26	13.14	8.25	12.71	20.03	- -	- -	- -	- -
Return on Invested Capital (%)	6.6	- -	- -	- -	- -	6.58	6.33	7.22	4.98	8.74	10.43	- -	- -	- -	- -
Gross Margin (%)	100	100	94.54	77.07	98.89	99.31	98.85	98.89	98.98	99.36	99.69	89.69	-9.74	34.54	51.92
EBITDA Margin (%)	69.64	41.38	54.94	52.05	77.96	82.11	79.48	90.72	80.25	87	88.85	71.51	-88.62	-14.45	-6.45
Operating Margin (%)	69.64	41.38	54.52	42.22	65.92	70.11	67.51	78.71	67.6	78.14	74.3	49.82	-200.57	-48.79	-20.92
Incremental Operating Margin (%)	-162,547.44	2,155,041.67	147.85	23.87	247.96	1,490.68	-739.63	-2,824.55	-38.72	89.12	70.39	-3,412.42	49.82	- -	- -
Pretax Margin (%)	69.64	-35.16	-46.12	-89.29	-22.88	12.51	36.25	42.48	43.42	50.83	60.82	-167.34	-646.37	-810.22	-109.11
Profit Margin (%)	69.64	-35.16	-46.12	-89.29	-22.88	12.51	36.25	42.48	43.42	50.83	60.82	-167.34	-646.37	-810.22	-109.11
Net Income to Common Margin (%)	69.64	-35.16	-46.12	-100.25	-37.09	-1.65	22.13	28.29	30.57	44.27	53.11	-175	-675.75	-831.63	-141.56
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	100.12	-152.29	-34.34	- -	- -	- -	- -	- -	- -	- -	- -	1.09	4.35	2.57	22.92
Sustainable Growth Rate (%)	-0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Total Debt	- -	1	3	9	11	10	10	10	24	24	23	38	36	37	20
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	15	17	1
LT Debt	- -	1	2	9	10	10	10	9	24	23	23	37	21	20	19
Total Debt/EBITDA	- -	2.45	4.37	10.32	6.84	6.29	6.28	5.34	13.92	6.4	3.09	6.2	-18.14	-84.87	-153.83
Net Debt/EBITDA	-1.54	1.48	4.23	9.6	6.56	5.85	5.55	4.35	4.87	4.89	2.66	5.74	-17.02	-79.89	-136.61
Total Debt/EBIT	- -	2.45	4.4	12.73	8.09	7.37	7.39	6.15	16.52	7.13	3.69	8.91	-8.01	-25.14	-47.46
Net Debt/EBIT	-1.54	1.48	4.27	11.84	7.76	6.85	6.54	5.01	5.78	5.45	3.19	8.23	-7.52	-23.66	-42.14
EBITDA to Interest Expense	- -	- -	6.05	1.27	1.81	3.23	3.22	3.75	3.32	3.19	6.59	3.46	-0.73	-0.11	-0.06
EBITDA-CapEx/Interest Expense	- -	- -	-10.3	-1.87	1.81	3.23	3.22	3.75	-0.09	-5.58	6.59	3.46	-0.73	-0.11	-0.06
EBIT to Interest Expense	- -	- -	6	1.03	1.53	2.76	2.73	3.25	2.8	2.86	5.51	2.41	-1.65	-0.38	-0.2
Interest Expense	- -	- -	- -	1	1	1	- -	- -	1	1	1	2	3	4	2
Common Equity/Total Assets	99.9	-7.12	-11.66	-14.11	-18.21	-18.45	-16.2	-13.32	-5.97	-0.89	4.85	-12.5	-35.57	-107.77	-192.69
Long-Term Debt/Equity (%)	- -	9.79	27.3	82.19	96.15	91.59	83.5	75.2	182.17	152.48	38.68	83.99	67.22	295.65	373.98
Long-Term Debt/Capital (%)	- -	537.81	224.66	94.44	100.82	100.8	96.14	90.48	92.95	86.12	62.97	104.19	107.49	-527.47	-82.05
Long-Term Debt/Total Assets (%)	- -	8.61	20.56	41.05	47.87	46.52	44.39	41.87	63.11	57.21	26.44	43.12	29.46	43.31	71.36
Total Debt/Equity (%)	- -	9.91	27.63	83.97	99.04	94.78	86.71	78.4	186.5	156.46	39.78	85.4	116.11	553.99	388.77
Total Debt/Capital (%)	- -	544.85	227.35	96.49	103.85	104.32	99.84	94.33	95.15	88.37	64.76	105.94	185.67	-988.37	-85.29
Total Debt/Total Assets (%)	- -	8.72	20.81	41.94	49.31	48.14	46.1	43.65	64.61	58.7	27.19	43.84	50.89	81.15	74.18
Net Debt to Equity	-9.7	6	26.77	78.1	94.94	88.12	76.66	63.87	65.22	119.63	34.34	78.96	108.95	521.49	345.26
Net Debt/Capital (%)	-10.74	-286.9	237.06	96.24	104.03	104.66	99.82	93.13	87.28	85.31	61.34	106.46	196.74	-588.94	-69.15
EBITDA	1	- -	1	1	2	2	2	2	2	4	8	6	-2	- -	- -
EBITDA-CapEx	1	-1	-1	-1	2	2	2	2	- -	-7	8	6	-2	- -	- -
Operating Income (Loss)	1	- -	1	1	1	1	1	2	1	3	6	4	-4	-1	- -

Liquidity (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Cash Ratio	98.24	1.04	0.16	0.45	0.91	1.37	2.39	3.51	19.36	2.94	0.88	0.6	0.12	0.11	0.87
Current Ratio	98.51	1.08	0.19	0.46	1.04	1.43	2.42	4.19	20.04	3.82	6.8	5.79	2.88	1.48	3.72
Quick Ratio	98.24	1.07	0.17	0.45	0.92	1.37	2.39	4.16	20.03	3.78	1.25	0.69	0.19	0.21	1.38
CFO/Avg Current Liab	128.97	0.01	-0.88	-0.11	-0.23	1.76	2.1	2.57	2.08	2.17	2.91	1.63	-0.22	-0.07	-0.01
Common Equity/Total Assets	99.9	-7.12	-11.66	-14.11	-18.21	-18.45	-16.2	-13.32	-5.97	-0.89	4.85	-12.5	-35.57	-107.77	-192.69
Long-Term Debt/Equity (%)	- -	9.79	27.3	82.19	96.15	91.59	83.5	75.2	182.17	152.48	38.68	83.99	67.22	295.65	373.98
Long-Term Debt/Capital (%)	- -	537.81	224.66	94.44	100.82	100.8	96.14	90.48	92.95	86.12	62.97	104.19	107.49	-527.47	-82.05
Long-Term Debt/Total Assets (%)	- -	8.61	20.56	41.05	47.87	46.52	44.39	41.87	63.11	57.21	26.44	43.12	29.46	43.31	71.36
Total Debt/Equity (%)	- -	9.91	27.63	83.97	99.04	94.78	86.71	78.4	186.5	156.46	39.78	85.4	116.11	553.99	388.77
Total Debt/Capital (%)	- -	544.85	227.35	96.49	103.85	104.32	99.84	94.33	95.15	88.37	64.76	105.94	185.67	-988.37	-85.29
Total Debt/Total Assets (%)	- -	8.72	20.81	41.94	49.31	48.14	46.1	43.65	64.61	58.7	27.19	43.84	50.89	81.15	74.18
CFO/Total Liabilities	6,448.3	0.17	-12.47	-0.96	-2.1	8.47	10.48	13.05	5.57	11.67	29.62	16.31	-6.65	-3.54	-0.31
CFO/CapEx	- -	- -	-0.24	-0.05	- -	- -	- -	- -	0.76	0.29	- -	- -	-174.86	- -	- -
Altman's Z-Score	1,087.23	7.91	3.11	0.72	0.49	0.82	0.83	0.94	1.09	1.78	5.59	0.61	-0.04	-1.31	-2.48

Working Capital (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Accounts Receivable Turnover	- -	165.56	121.26	483.01	547.56	643.41	- -	- -	- -	- -	- -	8,425.04	2,198.3	- -	- -
Days Sales Outstanding	- -	2.2	3.01	0.76	0.67	0.57	- -	- -	- -	- -	- -	0.04	0.17	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	0.15	0.49	0.03	0.15	0.42	0.91	0.55	0.4	0.51	1.23	3.45	22.51	4.95
Accounts Payable Turnover Days	- -	- -	2,393.3	740.2	10,918.99	2,427.02	860.79	402.81	667.84	919	716.53	296.51	105.65	16.21	73.67
Cash Conversion Cycle	- -	- -	-2,390.29	-739.44	-10,918.32	-2,426.46	-860.79	-402.81	-667.84	-919	-716.53	-296.47	-105.49	-16.21	-73.67
Inventory to Cash Days	- -	- -	3.01	0.76	0.67	0.57	- -	- -	- -	- -	- -	0.04	0.17	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Market Capitalization	18	17	15	15	8	13	12	11	17	51	219	13	2	5	3
- Cash & Cash Equivalents	1	- -	- -	1	- -	1	1	2	16	6	3	3	2	2	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	3	3	3	3	3	3	3	8	9	8	8	8
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	3	9	11	10	10	10	24	24	23	38	36	37	20
Enterprise Value	17	17	18	27	21	26	24	22	29	73	247	57	44	48	29
Total Capital	10	- -	1	10	10	10	10	10	26	27	36	36	19	-4	-23
Total Debt/Capital (%)	- -	544.85	227.35	96.49	103.85	104.32	99.84	94.33	95.15	88.37	64.76	105.94	185.67	-988.37	-85.29
Total Debt / EV	- -	0.05	0.14	0.35	0.49	0.39	0.42	0.43	0.83	0.33	0.09	0.66	0.81	0.78	0.68
EV/Sales	18.71	18.84	16.91	15.47	10.88	13.1	12.01	11.15	13.53	17.02	29.26	6.68	19.9	15.81	14.52
EV/EBITDA	26.87	45.54	30.78	29.72	13.96	15.95	15.11	12.3	16.85	19.56	32.93	9.35	- -	- -	- -
EV/EBIT	26.87	45.54	31.02	36.64	16.51	18.69	17.79	14.17	20.01	21.78	39.38	13.42	- -	- -	- -
EV/Cash Flow to Firm	26.57	8,092.03	- -	44.4	34.37	18.67	15.43	12.63	15.53	17.64	27.07	6.62	559.92	19.5	14.68
EV/Free Cash Flow to Firm	26.57	18.54	13.86	9.46	34.37	18.67	15.43	12.63	7.98	5.07	27.07	6.62	470.54	19.5	14.68
Diluted Market Cap	18	17	15	15	8	13	12	11	17	53	225	13	2	5	3
Diluted Enterprise Value	17	17	18	27	21	26	24	22	29	74	253	57	44	48	29
EV per Share	103.09	102.33	101.92	152.56	119.02	140.85	126.73	114.77	151.82	380.6	778.62	168.57	130.45	142.24	85.58
TTM Sales	1	1	1	2	2	2	2	2	2	4	8	9	2	3	2
TTM EBITDA	1	- -	1	1	2	2	2	2	2	4	8	6	-2	- -	- -
TTM Operating Income	1	- -	1	1	1	1	1	2	1	3	6	4	-4	-1	- -
TTM Cash Flow to Firm	1	- -	- -	1	1	1	2	2	2	4	9	9	- -	2	2
TTM Free Cash Flow to Firm	1	1	1	3	1	1	2	2	4	14	9	9	- -	2	2

Multiples (USD)

API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Price/Free Cash Flow	28.09	17.93	12.91	6.91	-34.98	14.59	10.98	8.49	5.51	4	28.11	1.95	-0.84	-3.23	-43.73
EV/EBIT	26.87	45.54	31.02	36.64	16.51	18.69	17.79	14.17	20.01	21.78	39.38	13.42	- -	- -	- -
Enterprise Value	17	17	18	27	21	26	24	22	29	73	247	57	44	48	29
Low Price	90.2	65.2	77.7	82.5	38.4	40.2	60	53	51	69.5	267	37	5	4	5.94
EV/Sales	18.71	18.84	16.91	15.47	10.88	13.1	12.01	11.15	13.53	17.02	29.26	6.68	19.9	15.81	14.52
EV/EBITDA	26.87	45.54	30.78	29.72	13.96	15.95	15.11	12.3	16.85	19.56	32.93	9.35	- -	- -	- -
Price/Earnings	28.41	- -	- -	- -	- -	- -	26.38	19.24	26.23	26.98	48.75	- -	- -	- -	- -
Price/Earnings Average	30.65	-46.11	-33.44	-9.43	-14.92	-348.69	29.1	20.65	21.58	19.62	31.85	-5.82	-0.5	-0.12	-1.3
Price/Earnings High	40.06	-62.27	-41.05	-11.38	-24.55	-531.86	37.22	23.78	32.64	34.23	50.17	-18.58	-1.26	-0.37	-2.35
Price/Earnings Low	23.51	-34.15	-27.95	-8.34	-9.47	-226.01	25.7	18.21	14.86	7.02	18.89	-0.84	-0.11	-0.05	-0.71
Price/Book Value	1.79	-22.03	-10.84	-4.68	-2.03	-3.29	-3.33	-3.68	-7.77	-142.15	52.96	-1.24	-0.09	-0.09	-0.06
Price/Book Value Average	1.93	-19.59	-11.47	-5.23	-2.81	-2.91	-3.67	-3.95	-6.39	-103.34	34.61	-8.05	-0.3	-0.06	-0.07
Price/Book Value High	2.52	-26.46	-14.08	-6.31	-4.62	-4.44	-4.7	-4.55	-9.67	-180.37	54.51	-25.71	-0.76	-0.19	-0.13
Price/Book Value Low	1.48	-14.51	-9.59	-4.63	-1.78	-1.89	-3.24	-3.49	-4.4	-36.99	20.53	-1.16	-0.07	-0.03	-0.04
Price/Tangible Book Value	1.79	1.78	1.72	5.11	3.05	4.32	3	2.21	2.92	6.1	4.67	0.41	0.11	-1.12	-0.55
Price/Tangible Book Value Average	1.93	1.59	1.82	5.7	4.22	3.82	3.31	2.37	2.41	4.44	3.05	2.64	0.38	-0.79	-0.68
Price/Tangible Book Value High	2.52	2.14	2.24	6.88	6.95	5.83	4.24	2.73	3.64	7.74	4.81	8.43	0.96	-2.32	-1.24
Price/Tangible Book Value Low	1.48	1.17	1.52	5.05	2.68	2.48	2.92	2.09	1.66	1.59	1.81	0.38	0.09	-0.34	-0.38
Price/Sales	19.78	18.23	14.59	8.47	4	6.53	5.84	5.44	8.02	11.95	25.89	1.57	0.99	1.48	1.48
Price/Sales Average	21.34	16.21	15.43	9.45	5.53	5.77	6.44	5.84	6.6	8.68	16.92	10.18	3.36	1.04	1.84
Price/Sales High	27.9	21.9	18.93	11.41	9.11	8.8	8.24	6.73	9.98	15.16	26.64	32.51	8.53	3.06	3.33
Price/Sales Low	16.37	12.01	12.89	8.36	3.51	3.74	5.69	5.15	4.54	3.11	10.03	1.47	0.76	0.44	1.01
Price/Cash Flow	28.09	7,828.53	-41.06	-137.13	-34.98	14.59	10.98	8.49	12.74	17.26	27.37	1.95	-0.84	-3.23	-43.73
Price/Cash Flow Average	30.3	6,961.95	-43.43	-153.08	-48.46	12.89	12.12	9.11	10.48	12.55	17.88	12.68	-2.84	-2.27	-54.13
Price/Cash Flow High	39.61	9,402.14	-53.3	-184.76	-79.73	19.66	15.49	10.49	15.86	21.9	28.16	40.49	-7.22	-6.69	-97.94
Price/Cash Flow Low	23.25	5,155.76	-36.3	-135.49	-30.74	8.36	10.7	8.03	7.22	4.49	10.61	1.83	-0.65	-0.97	-29.68
Price/Free Cash Flow Average	30.3	15.95	13.66	7.72	-48.46	12.89	12.12	9.11	4.54	2.91	18.37	12.68	-2.86	-2.27	-54.13
Price/Free Cash Flow High	39.61	21.54	16.76	9.32	-79.73	19.66	15.49	10.49	6.86	5.07	28.93	40.49	-7.27	-6.69	-97.94
Price/Free Cash Flow Low	23.25	11.81	11.41	6.83	-30.74	8.36	10.7	8.03	3.12	1.04	10.9	1.83	-0.65	-0.97	-29.68
EV/Sales Average	20.27	16.83	17.75	16.45	12.42	12.34	12.61	11.55	12.1	13.76	20.29	15.3	22.26	15.37	14.88
EV/Sales High	26.82	22.51	21.26	18.41	15.99	15.37	14.41	12.44	15.49	20.23	30.01	37.63	27.43	17.39	16.36
EV/Sales Low	15.3	12.62	15.22	15.37	10.4	10.31	11.86	10.86	10.05	8.18	13.4	6.59	19.67	14.77	14.04
EV/EBITDA Average	29.11	40.67	32.31	31.61	15.93	15.03	15.87	12.74	15.08	15.82	22.83	21.39	-25.12	-106.33	-230.48
EV/EBITDA High	38.52	54.4	38.69	35.36	20.51	18.72	18.13	13.71	19.3	23.26	33.78	52.62	-30.95	-120.3	-253.53
EV/EBITDA Low	21.97	30.5	27.7	29.52	13.34	12.56	14.92	11.97	12.52	9.41	15.09	9.21	-22.19	-102.23	-217.62
EV/EBIT Average	29.11	40.67	32.56	38.97	18.84	17.6	18.68	14.68	17.91	17.61	27.3	30.7	-11.1	-31.5	-71.1
EV/EBIT High	38.52	54.4	39	43.6	24.26	21.93	21.34	15.8	22.91	25.89	40.39	75.53	-13.68	-35.63	-78.21
EV/EBIT Low	21.97	30.5	27.92	36.4	15.77	14.71	17.57	13.8	14.87	10.47	18.04	13.22	-9.81	-30.28	-67.13
Last Price	109	99	87.9	83.5	43.7	70.18	61.58	56	90	267.1	688.9	39.5	6.5	13.3	8.75
High Price	153.7	118.9	114.1	112.5	99.6	94.6	86.9	69.2	112	338.9	709	819.9	55.9	27.5	19.6
Enterprise Value Average	19	15	19	29	24	24	25	23	26	59	172	130	49	47	30
Enterprise Value High	25	21	22	32	32	30	29	25	34	86	254	321	61	53	33
Enterprise Value Low	14	12	16	27	20	20	24	21	22	35	113	56	44	45	28

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	5.51	5.43	6.03	9.86	10.94	10.75	10.55	10.29	11.23	22.36	26.61	25.22	6.56	9	5.89
EBITDA per Share	3.84	2.25	3.31	5.13	8.53	8.83	8.39	9.33	9.01	19.45	23.65	18.03	-5.81	-1.3	-0.38
Operating Income per Share	3.84	2.25	3.29	4.16	7.21	7.54	7.12	8.1	7.59	17.47	19.77	12.56	-13.15	-4.39	-1.23
Basic EPS, GAAP	3.84	-1.91	-2.78	-9.89	-4.06	-0.18	2.33	2.91	3.43	9.9	14.13	-44.13	-44.31	-74.83	-8.34
Basic EPS from Cont Ops	3.84	-1.91	-2.78	-8.81	-2.5	1.35	3.82	4.37	4.87	11.37	16.19	-42.2	-42.38	-72.9	-6.43
Diluted EPS, GAAP	3.84	-1.91	-2.78	-9.89	-4.06	-0.18	2.33	2.91	3.43	9.59	13.76	-44.13	-44.31	-74.83	-8.34
Diluted EPS from Cont Ops	3.84	-1.91	-2.78	-8.81	-2.5	1.35	3.82	4.37	4.87	11.01	15.76	-42.2	-42.38	-72.9	-6.43
Dividend per Share	3.84	2.91	0.95	1.08	1.55	1.52	1.49	1.46	1.44	1.47	2.05	1.45	- -	- -	- -
Cash Flow per Share	3.88	0.01	-2.14	-0.61	-1.25	4.81	5.61	6.6	7.06	15.47	25.17	20.25	-7.74	-4.11	-0.2
Free Cash Flow per Basic Share	3.88	-5.49	-11.09	-13.3	-1.25	4.81	5.61	6.6	-2.2	-38.07	25.17	20.25	-7.78	-4.11	-0.2
Cash & Equivalents per Share	5.91	2.17	0.45	3.7	2.42	3.9	6.1	9.23	81.54	29.32	9.98	8.43	6.5	6.47	6.55
Book Value per Share	60.96	-4.49	-8.11	-17.83	-21.55	-21.3	-18.5	-15.2	-11.58	-1.88	13.01	-31.89	-73.68	-146.58	-151.97
Tangible Book Value per Share	60.96	55.51	51.03	16.35	14.33	16.23	20.51	25.39	30.79	43.78	147.45	97.3	58.34	-11.84	-15.82

Power REIT

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)