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
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 Chat

	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
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 Chat

	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
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	10,868.52	78.14	30.76	7.85	4.46	7.49	7.04	6.92	4.92	12.66	49.37	2.33	0.26	-0.69	-2.56

Working Capital (USD)

API Chat

	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
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 Chat

	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
Market Capitalization	181	167	152	148	79	129	116	107	175	510	2,189	133	22	45	- -
- 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	180	167	155	160	92	142	128	119	187	532	2,218	177	64	89	26
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	- -	0.01	0.02	0.06	0.11	0.07	0.08	0.08	0.13	0.04	0.01	0.21	0.56	0.42	0.76
EV/Sales	196.77	182.92	148.18	91.66	46.84	71.84	64.54	60.14	85.69	124.53	262.24	20.78	28.82	29.11	13.04
EV/EBITDA	282.57	442.1	269.69	176.09	60.09	87.5	81.2	66.29	106.77	143.14	295.13	29.06	- -	- -	- -
EV/EBIT	282.57	442.1	271.81	217.1	71.06	102.48	95.59	76.41	126.75	159.38	352.94	41.71	- -	- -	- -
EV/Cash Flow to Firm	279.38	78,549.04	- -	263.11	147.94	102.38	82.9	68.09	98.37	129.04	242.66	20.59	811.02	35.91	13.18
EV/Free Cash Flow to Firm	279.38	179.95	121.41	56.08	147.94	102.38	82.9	68.09	50.52	37.06	242.66	20.59	681.56	35.91	13.18
Diluted Market Cap	181	167	152	148	79	129	116	107	175	527	2,249	133	22	45	- -
Diluted Enterprise Value	180	167	155	160	92	142	128	119	187	549	2,278	177	64	89	26
EV per Share	108.41	99.33	89.3	90.41	51.23	77.25	68.09	61.88	96.18	278.45	697.87	52.41	18.89	26.19	- -
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 Chat

	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
Price/Free Cash Flow	280.9	179.34	129.12	69.14	-349.84	145.87	109.8	84.9	55.14	39.96	281.12	19.5	-8.45	-32.35	- -
EV/EBIT	282.57	442.1	271.81	217.1	71.06	102.48	95.59	76.41	126.75	159.38	352.94	41.71	- -	- -	- -
Enterprise Value	180	167	155	160	92	142	128	119	187	532	2,218	177	64	89	26
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	196.77	182.92	148.18	91.66	46.84	71.84	64.54	60.14	85.69	124.53	262.24	20.78	28.82	29.11	13.04
EV/EBITDA	282.57	442.1	269.69	176.09	60.09	87.5	81.2	66.29	106.77	143.14	295.13	29.06	- -	- -	- -
Price/Earnings	284.11	- -	- -	- -	- -	- -	263.76	192.41	262.29	269.82	487.45	- -	- -	- -	- -
Price/Earnings Average	306.47	-461.12	-334.44	-94.27	-149.23	-3,486.88	291.04	206.49	215.8	196.16	318.52	-58.17	-4.97	-1.25	- -
Price/Earnings High	400.63	-622.74	-410.48	-113.78	-245.55	-5,318.63	372.21	237.76	326.41	342.35	501.68	-185.78	-12.62	-3.68	- -
Price/Earnings Low	235.11	-341.49	-279.53	-83.44	-94.67	-2,260.14	257	182.1	148.63	70.21	188.92	-8.38	-1.13	-0.53	- -
Price/Book Value	17.88	-220.31	-108.44	-46.83	-20.28	-32.95	-33.28	-36.84	-77.69	-1,421.55	529.62	-12.39	-0.88	-0.91	- -
Price/Book Value Average	19.29	-195.92	-114.69	-52.27	-28.09	-29.12	-36.72	-39.54	-63.92	-1,033.45	346.07	-80.49	-2.99	-0.64	- -
Price/Book Value High	25.21	-264.59	-140.77	-63.09	-46.21	-44.41	-46.97	-45.52	-96.68	-1,803.68	545.07	-257.08	-7.59	-1.88	- -
Price/Book Value Low	14.8	-145.09	-95.86	-46.27	-17.82	-18.87	-32.43	-34.87	-44.02	-369.89	205.27	-11.6	-0.68	-0.27	- -
Price/Tangible Book Value	17.88	17.83	17.23	51.08	30.49	43.25	30.02	22.06	29.23	61.01	46.72	4.06	1.11	-11.23	- -
Price/Tangible Book Value Average	19.29	15.86	18.22	57.02	42.23	38.22	33.12	23.67	24.05	44.35	30.53	26.38	3.77	-7.89	- -
Price/Tangible Book Value High	25.21	21.42	22.36	68.82	69.49	58.3	42.36	27.26	36.38	77.41	48.09	84.26	9.58	-23.22	- -
Price/Tangible Book Value Low	14.8	11.75	15.23	50.46	26.79	24.77	29.25	20.88	16.57	15.88	18.11	3.8	0.86	-3.38	- -
Price/Sales	197.85	182.31	145.85	84.66	39.95	65.27	58.36	54.43	80.18	119.46	258.87	15.66	9.91	14.78	- -
Price/Sales Average	213.41	162.13	154.25	94.5	55.34	57.68	64.4	58.41	65.97	86.84	169.15	101.79	33.56	10.38	- -
Price/Sales High	278.98	218.96	189.33	114.06	91.06	87.98	82.36	67.26	99.78	151.57	266.42	325.13	85.26	30.56	- -
Price/Sales Low	163.72	120.07	128.93	83.64	35.11	37.39	56.86	51.51	45.43	31.08	100.33	14.67	7.63	4.45	- -
Price/Cash Flow	280.9	78,285.54	-410.61	-1,371.33	-349.84	145.87	109.8	84.9	127.42	172.61	273.66	19.5	-8.4	-32.35	- -
Price/Cash Flow Average	303	69,619.73	-434.26	-1,530.82	-484.57	128.91	121.16	91.11	104.84	125.49	178.82	126.75	-28.43	-22.71	- -
Price/Cash Flow High	396.1	94,021.72	-533	-1,847.6	-797.34	196.63	154.95	104.91	158.57	219.02	281.65	404.86	-72.24	-66.88	- -
Price/Cash Flow Low	232.45	51,557.75	-362.97	-1,354.91	-307.41	83.56	106.98	80.35	72.21	44.91	106.07	18.27	-6.46	-9.73	- -
Price/Free Cash Flow Average	303	159.49	136.55	77.18	-484.57	128.91	121.16	91.11	45.37	29.05	183.69	126.75	-28.6	-22.71	- -
Price/Free Cash Flow High	396.1	215.39	167.6	93.15	-797.34	196.63	154.95	104.91	68.62	50.71	289.32	404.86	-72.66	-66.88	- -
Price/Free Cash Flow Low	232.45	118.11	114.13	68.31	-307.41	83.56	106.98	80.35	31.25	10.4	108.96	18.27	-6.5	-9.73	- -
EV/Sales Average	212.34	162.74	156.58	101.51	62.23	64.26	70.57	64.12	71.47	91.92	172.52	106.91	52.46	24.71	13.04
EV/Sales High	277.91	219.57	191.65	121.06	97.95	94.56	88.53	72.97	105.28	156.64	269.79	330.25	104.16	44.89	13.04
EV/Sales Low	162.65	120.68	131.25	90.65	41.99	43.96	63.04	57.22	50.94	36.16	103.7	19.79	26.53	18.78	13.04
EV/EBITDA Average	304.93	393.33	284.98	195.01	79.82	78.26	88.79	70.69	89.06	105.65	194.17	149.5	-59.2	-170.96	-202
EV/EBITDA High	399.09	530.67	348.81	232.58	125.65	115.16	111.39	80.44	131.19	180.04	303.63	461.82	-117.54	-310.62	-202
EV/EBITDA Low	233.57	291.67	238.89	174.14	53.87	53.54	79.32	63.08	63.48	41.56	116.71	27.67	-29.94	-129.91	-202
EV/EBIT Average	304.93	393.33	287.22	240.42	94.4	91.65	104.53	81.47	105.73	117.64	232.19	214.59	-26.15	-50.64	-62.32
EV/EBIT High	399.09	530.67	351.55	286.73	148.59	134.88	131.13	92.71	155.74	200.48	363.1	662.88	-51.93	-92.01	-62.32
EV/EBIT Low	233.57	291.67	240.76	214.69	63.71	62.71	93.37	72.71	75.36	46.28	139.57	39.72	-13.23	-38.48	-62.32
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	194	149	163	177	123	127	140	127	156	393	1,459	911	117	75	26
Enterprise Value High	254	201	200	211	193	187	175	144	230	669	2,282	2,813	231	137	26
Enterprise Value Low	149	110	137	158	83	87	125	113	111	154	877	169	59	57	26

	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
Shares Outstanding	2	2	2	2	2	2	2	2	2	2	3	3	3	3	4
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	3	3	3	3	- -
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	3	3	3	3	- -
Revenue per Share	0.55	0.54	0.6	0.99	1.09	1.08	1.06	1.03	1.12	2.24	2.66	2.52	0.66	0.9	- -
EBITDA per Share	0.38	0.22	0.33	0.51	0.85	0.88	0.84	0.93	0.9	1.95	2.36	1.8	-0.58	-0.13	- -
Operating Income per Share	0.38	0.22	0.33	0.42	0.72	0.75	0.71	0.81	0.76	1.75	1.98	1.26	-1.32	-0.44	- -
Basic EPS, GAAP	0.38	-0.19	-0.28	-0.99	-0.41	-0.02	0.23	0.29	0.34	0.99	1.41	-4.41	-4.43	-7.48	- -
Basic EPS from Cont Ops	0.38	-0.19	-0.28	-0.88	-0.25	0.13	0.38	0.44	0.49	1.14	1.62	-4.22	-4.24	-7.29	- -
Diluted EPS, GAAP	0.38	-0.19	-0.28	-0.99	-0.41	-0.02	0.23	0.29	0.34	0.96	1.38	-4.41	-4.43	-7.48	- -
Diluted EPS from Cont Ops	0.38	-0.19	-0.28	-0.88	-0.25	0.13	0.38	0.44	0.49	1.1	1.58	-4.22	-4.24	-7.29	- -
Dividend per Share	0.38	0.29	0.1	0.11	0.16	0.15	0.15	0.15	0.14	0.15	0.21	0.14	- -	- -	- -
Cash Flow per Share	0.39	- -	-0.21	-0.06	-0.12	0.48	0.56	0.66	0.71	1.55	2.52	2.03	-0.77	-0.41	- -
Free Cash Flow per Basic Share	0.39	-0.55	-1.11	-1.33	-0.12	0.48	0.56	0.66	-0.22	-3.81	2.52	2.03	-0.78	-0.41	- -
Cash & Equivalents per Share	0.59	0.22	0.05	0.37	0.24	0.39	0.61	0.92	8.15	2.93	1	0.84	0.65	0.65	- -
Book Value per Share	6.1	-0.45	-0.81	-1.78	-2.16	-2.13	-1.85	-1.52	-1.16	-0.19	1.3	-3.19	-7.37	-14.66	- -
Tangible Book Value per Share	6.1	5.55	5.1	1.63	1.43	1.62	2.05	2.54	3.08	4.38	14.74	9.73	5.83	-1.18	- -

Power REIT

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)