Strawberry Fields REIT LLC

STRW

STRWStrawberry Fields REIT LLC US flag

New York Stock Exchange American

12.67

USD

-0.35

- -

170.12MMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	185.11	175.77	324.36	599.53
Return on Assets (%)	- -	4.54	0.98	0.33	0.43	0.58	0.91
Return on Capital (%)	- -	15.43	4.73	1.64	1.89	2.33	4.08
Return on Invested Capital (%)	- -	15	6.72	9.23	8.83	8.91	10.36
Gross Margin (%)	87	87.7	86.95	85.24	84.95	87	89.77
EBITDA Margin (%)	70.5	76.8	72.12	83.24	77.9	80.26	83.45
Operating Margin (%)	36.66	44.79	40.21	52.13	48.31	51.05	53.39
Incremental Operating Margin (%)	- -	277.9	-90.89	240.43	-0.32	66.86	60.61
Pretax Margin (%)	5.67	14.14	9.67	17.74	20.28	22.64	21.49
Profit Margin (%)	5.67	14.14	6.13	2	2.5	3.5	4.89
Net Income to Common Margin (%)	5.67	14.14	6.13	2	2.5	3.5	4.89
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	13.18	2.06	7.56	8.25	12.93
Sustainable Growth Rate (%)	- -	- -	- -	181.3	162.49	297.6	522

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	489	504	457	538	672	791
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	489	504	457	538	672	791
Total Debt/EBITDA	- -	7.57	8.03	5.94	6.92	7.15	6.12
Net Debt/EBITDA	- -	7.26	7.58	5.65	6.74	6.62	5.87
Total Debt/EBIT	- -	12.98	14.4	9.48	11.16	11.24	9.56
Net Debt/EBIT	- -	12.44	13.59	9.02	10.87	10.41	9.17
EBITDA to Interest Expense	2.21	2.72	2.94	3.63	3.06	2.79	2.58
EBITDA-CapEx/Interest Expense	2.21	2.72	2.94	3.63	3.06	2.08	2.58
EBIT to Interest Expense	1.15	1.59	1.64	2.27	1.9	1.78	1.65
Interest Expense	26	24	21	21	25	34	50
Common Equity/Total Assets	- -	-5.11	0.07	0.29	0.2	0.16	0.14
Long-Term Debt/Equity (%)	- -	3,642.43	1,437.56	925.9	1,138.04	803.79	1,566.28
Long-Term Debt/Capital (%)	- -	105.79	93.82	91.37	92.92	90.97	95.23
Long-Term Debt/Total Assets (%)	- -	93.34	88.4	83.59	87.22	85.29	89.4
Total Debt/Equity (%)	- -	3,642.43	1,437.56	925.9	1,138.04	803.79	1,566.28
Total Debt/Capital (%)	- -	105.79	93.82	91.37	92.92	90.97	95.23
Total Debt/Total Assets (%)	- -	93.34	88.4	83.59	87.22	85.29	89.4
Net Debt to Equity	- -	3,492.21	1,356.9	881.29	1,109.03	744.47	1,501.63
Net Debt/Capital (%)	- -	105.49	93.1	90.62	92.49	90.16	94.93
EBITDA	57	65	63	77	78	94	129
EBITDA-CapEx	57	65	63	77	78	70	129
Operating Income (Loss)	30	38	35	48	48	60	83

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	1.35	1.27	1.47	0.72	2.58	1.42
Current Ratio	- -	7	4.13	6.46	4.66	7.37	5.47
Quick Ratio	- -	3.47	2.87	4.6	3.15	4.95	3.91
CFO/Avg Current Liab	- -	5.68	2.65	2.96	3.59	3.33	4.38
Common Equity/Total Assets	- -	-5.11	0.07	0.29	0.2	0.16	0.14
Long-Term Debt/Equity (%)	- -	3,642.43	1,437.56	925.9	1,138.04	803.79	1,566.28
Long-Term Debt/Capital (%)	- -	105.79	93.82	91.37	92.92	90.97	95.23
Long-Term Debt/Total Assets (%)	- -	93.34	88.4	83.59	87.22	85.29	89.4
Total Debt/Equity (%)	- -	3,642.43	1,437.56	925.9	1,138.04	803.79	1,566.28
Total Debt/Capital (%)	- -	105.79	93.82	91.37	92.92	90.97	95.23
Total Debt/Total Assets (%)	- -	93.34	88.4	83.59	87.22	85.29	89.4
CFO/Total Liabilities	- -	7.32	8.37	10.23	9.65	8.43	10.79
CFO/CapEx	- -	- -	- -	- -	- -	2.47	- -
Altman's Z-Score	- -	0.52	0.51	0.7	0.6	0.67	0.79

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	7.92	3.91	3.96	4.26	4.59	4.96
Days Sales Outstanding	- -	46.07	93.3	92.28	85.7	79.57	73.6
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	46.07	93.3	92.28	85.7	79.57	73.6
Inventory to Cash Days	- -	46.07	93.3	92.28	85.7	79.57	73.6
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	50	49	75	166
- Cash & Cash Equivalents	- -	18	26	20	12	48	32
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	33	42	40	65	38
+ Total Debt	- -	489	504	457	538	672	791
Enterprise Value	- -	471	510	528	615	764	964
Total Capital	- -	462	537	500	579	738	831
Total Debt/Capital (%)	- -	105.79	93.82	91.37	92.92	90.97	95.23
Total Debt / EV	- -	1.04	0.99	0.87	0.88	0.88	0.82
EV/Sales	- -	5.6	5.87	5.71	6.16	6.53	6.22
EV/EBITDA	- -	7.29	8.13	6.86	7.91	8.13	7.45
EV/EBIT	- -	12.51	14.59	10.95	12.75	12.78	11.65
EV/Cash Flow to Firm	- -	7.71	7.72	7.32	7.65	8.22	6.88
EV/Free Cash Flow to Firm	- -	7.71	7.72	7.32	7.65	6.53	6.88
Diluted Market Cap	- -	- -	- -	50	49	75	166
Diluted Enterprise Value	- -	471	510	528	615	764	964
EV per Share	- -	80.31	87.04	87.91	96.57	107.22	75.95
TTM Sales	81	84	87	93	100	117	155
TTM EBITDA	57	65	63	77	78	94	129
TTM Operating Income	30	38	35	48	48	60	83
TTM Cash Flow to Firm	54	61	66	72	80	93	140
TTM Free Cash Flow to Firm	54	61	66	72	80	117	140

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	0.97	0.89	0.9	1.85
EV/EBIT	- -	12.51	14.59	10.95	12.75	12.78	11.65
Enterprise Value	- -	471	510	528	615	764	964
Low Price	- -	- -	- -	7.9	5.79	6.56	8.7
EV/Sales	- -	5.6	5.87	5.71	6.16	6.53	6.22
EV/EBITDA	- -	7.29	8.13	6.86	7.91	8.13	7.45
Price/Earnings	- -	- -	- -	26.77	19.69	18.34	21.96
Price/Earnings Average	- -	- -	- -	30.18	18.32	17.78	19.12
Price/Earnings High	- -	- -	- -	43.8	23.59	22.44	23.47
Price/Earnings Low	- -	- -	- -	25.63	14.77	11.41	14.58
Price/Book Value	- -	- -	- -	30.83	39.89	58.07	134.79
Price/Book Value Average	- -	- -	- -	34.76	37.11	56.3	117.35
Price/Book Value High	- -	- -	- -	50.45	47.79	71.08	144.05
Price/Book Value Low	- -	- -	- -	29.52	29.91	36.14	89.52
Price/Tangible Book Value	- -	- -	- -	1.31	1.27	1.35	-9.33
Price/Tangible Book Value Average	- -	- -	- -	1.48	1.18	1.31	-8.12
Price/Tangible Book Value High	- -	- -	- -	2.15	1.52	1.65	-9.97
Price/Tangible Book Value Low	- -	- -	- -	1.26	0.95	0.84	-6.2
Price/Sales	- -	- -	- -	0.54	0.49	0.64	1.07
Price/Sales Average	- -	- -	- -	0.6	0.46	0.62	0.93
Price/Sales High	- -	- -	- -	0.88	0.59	0.79	1.15
Price/Sales Low	- -	- -	- -	0.51	0.37	0.4	0.71
Price/Cash Flow	- -	- -	- -	0.97	0.89	1.27	1.85
Price/Cash Flow Average	- -	- -	- -	1.1	0.83	1.23	1.61
Price/Cash Flow High	- -	- -	- -	1.59	1.07	1.55	1.97
Price/Cash Flow Low	- -	- -	- -	0.93	0.67	0.79	1.23
Price/Free Cash Flow Average	- -	- -	- -	1.1	0.83	0.87	1.61
Price/Free Cash Flow High	- -	- -	- -	1.59	1.07	1.1	1.97
Price/Free Cash Flow Low	- -	- -	- -	0.93	0.67	0.56	1.23
EV/Sales Average	- -	5.6	5.87	5.78	6.12	6.51	6.08
EV/Sales High	- -	5.6	5.87	6.05	6.26	6.67	6.29
EV/Sales Low	- -	5.6	5.87	5.69	6.04	6.28	5.86
EV/EBITDA Average	- -	7.29	8.13	6.94	7.86	8.11	7.29
EV/EBITDA High	- -	7.29	8.13	7.27	8.03	8.31	7.54
EV/EBITDA Low	- -	7.29	8.13	6.83	7.75	7.83	7.02
EV/EBIT Average	- -	12.51	14.59	11.08	12.68	12.74	11.39
EV/EBIT High	- -	12.51	14.59	11.6	12.95	13.06	11.79
EV/EBIT Low	- -	12.51	14.59	10.91	12.49	12.31	10.98
Last Price	- -	- -	- -	8.25	7.72	10.54	13.1
High Price	- -	- -	- -	13.5	9.25	12.9	14
Enterprise Value Average	- -	471	510	535	611	762	943
Enterprise Value High	- -	471	510	560	624	781	976
Enterprise Value Low	- -	471	510	526	602	736	908

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	185.11	175.77	324.36	599.53
Return on Assets (%)	- -	4.54	0.98	0.33	0.43	0.58	0.91
Return on Capital (%)	- -	15.43	4.73	1.64	1.89	2.33	4.08
Return on Invested Capital (%)	- -	15	6.72	9.23	8.83	8.91	10.36
Gross Margin (%)	87	87.7	86.95	85.24	84.95	87	89.77
EBITDA Margin (%)	70.5	76.8	72.12	83.24	77.9	80.26	83.45
Operating Margin (%)	36.66	44.79	40.21	52.13	48.31	51.05	53.39
Incremental Operating Margin (%)	- -	277.9	-90.89	240.43	-0.32	66.86	60.61
Pretax Margin (%)	5.67	14.14	9.67	17.74	20.28	22.64	21.49
Profit Margin (%)	5.67	14.14	6.13	2	2.5	3.5	4.89
Net Income to Common Margin (%)	5.67	14.14	6.13	2	2.5	3.5	4.89
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	13.18	2.06	7.56	8.25	12.93
Sustainable Growth Rate (%)	- -	- -	- -	181.3	162.49	297.6	522

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	489	504	457	538	672	791
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	489	504	457	538	672	791
Total Debt/EBITDA	- -	7.57	8.03	5.94	6.92	7.15	6.12
Net Debt/EBITDA	- -	7.26	7.58	5.65	6.74	6.62	5.87
Total Debt/EBIT	- -	12.98	14.4	9.48	11.16	11.24	9.56
Net Debt/EBIT	- -	12.44	13.59	9.02	10.87	10.41	9.17
EBITDA to Interest Expense	2.21	2.72	2.94	3.63	3.06	2.79	2.58
EBITDA-CapEx/Interest Expense	2.21	2.72	2.94	3.63	3.06	2.08	2.58
EBIT to Interest Expense	1.15	1.59	1.64	2.27	1.9	1.78	1.65
Interest Expense	26	24	21	21	25	34	50
Common Equity/Total Assets	- -	-5.11	0.07	0.29	0.2	0.16	0.14
Long-Term Debt/Equity (%)	- -	3,642.43	1,437.56	925.9	1,138.04	803.79	1,566.28
Long-Term Debt/Capital (%)	- -	105.79	93.82	91.37	92.92	90.97	95.23
Long-Term Debt/Total Assets (%)	- -	93.34	88.4	83.59	87.22	85.29	89.4
Total Debt/Equity (%)	- -	3,642.43	1,437.56	925.9	1,138.04	803.79	1,566.28
Total Debt/Capital (%)	- -	105.79	93.82	91.37	92.92	90.97	95.23
Total Debt/Total Assets (%)	- -	93.34	88.4	83.59	87.22	85.29	89.4
Net Debt to Equity	- -	3,492.21	1,356.9	881.29	1,109.03	744.47	1,501.63
Net Debt/Capital (%)	- -	105.49	93.1	90.62	92.49	90.16	94.93
EBITDA	57	65	63	77	78	94	129
EBITDA-CapEx	57	65	63	77	78	70	129
Operating Income (Loss)	30	38	35	48	48	60	83

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	1.35	1.27	1.47	0.72	2.58	1.42
Current Ratio	- -	7	4.13	6.46	4.66	7.37	5.47
Quick Ratio	- -	3.47	2.87	4.6	3.15	4.95	3.91
CFO/Avg Current Liab	- -	5.68	2.65	2.96	3.59	3.33	4.38
Common Equity/Total Assets	- -	-5.11	0.07	0.29	0.2	0.16	0.14
Long-Term Debt/Equity (%)	- -	3,642.43	1,437.56	925.9	1,138.04	803.79	1,566.28
Long-Term Debt/Capital (%)	- -	105.79	93.82	91.37	92.92	90.97	95.23
Long-Term Debt/Total Assets (%)	- -	93.34	88.4	83.59	87.22	85.29	89.4
Total Debt/Equity (%)	- -	3,642.43	1,437.56	925.9	1,138.04	803.79	1,566.28
Total Debt/Capital (%)	- -	105.79	93.82	91.37	92.92	90.97	95.23
Total Debt/Total Assets (%)	- -	93.34	88.4	83.59	87.22	85.29	89.4
CFO/Total Liabilities	- -	7.32	8.37	10.23	9.65	8.43	10.79
CFO/CapEx	- -	- -	- -	- -	- -	2.47	- -
Altman's Z-Score	- -	0.52	0.51	0.7	0.6	0.67	0.79

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	7.92	3.91	3.96	4.26	4.59	4.96
Days Sales Outstanding	- -	46.07	93.3	92.28	85.7	79.57	73.6
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	46.07	93.3	92.28	85.7	79.57	73.6
Inventory to Cash Days	- -	46.07	93.3	92.28	85.7	79.57	73.6
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	50	49	75	166
- Cash & Cash Equivalents	- -	18	26	20	12	48	32
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	33	42	40	65	38
+ Total Debt	- -	489	504	457	538	672	791
Enterprise Value	- -	471	510	528	615	764	964
Total Capital	- -	462	537	500	579	738	831
Total Debt/Capital (%)	- -	105.79	93.82	91.37	92.92	90.97	95.23
Total Debt / EV	- -	1.04	0.99	0.87	0.88	0.88	0.82
EV/Sales	- -	5.6	5.87	5.71	6.16	6.53	6.22
EV/EBITDA	- -	7.29	8.13	6.86	7.91	8.13	7.45
EV/EBIT	- -	12.51	14.59	10.95	12.75	12.78	11.65
EV/Cash Flow to Firm	- -	7.71	7.72	7.32	7.65	8.22	6.88
EV/Free Cash Flow to Firm	- -	7.71	7.72	7.32	7.65	6.53	6.88
Diluted Market Cap	- -	- -	- -	50	49	75	166
Diluted Enterprise Value	- -	471	510	528	615	764	964
EV per Share	- -	80.31	87.04	87.91	96.57	107.22	75.95
TTM Sales	81	84	87	93	100	117	155
TTM EBITDA	57	65	63	77	78	94	129
TTM Operating Income	30	38	35	48	48	60	83
TTM Cash Flow to Firm	54	61	66	72	80	93	140
TTM Free Cash Flow to Firm	54	61	66	72	80	117	140

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	0.97	0.89	0.9	1.85
EV/EBIT	- -	12.51	14.59	10.95	12.75	12.78	11.65
Enterprise Value	- -	471	510	528	615	764	964
Low Price	- -	- -	- -	7.9	5.79	6.56	8.7
EV/Sales	- -	5.6	5.87	5.71	6.16	6.53	6.22
EV/EBITDA	- -	7.29	8.13	6.86	7.91	8.13	7.45
Price/Earnings	- -	- -	- -	26.77	19.69	18.34	21.96
Price/Earnings Average	- -	- -	- -	30.18	18.32	17.78	19.12
Price/Earnings High	- -	- -	- -	43.8	23.59	22.44	23.47
Price/Earnings Low	- -	- -	- -	25.63	14.77	11.41	14.58
Price/Book Value	- -	- -	- -	30.83	39.89	58.07	134.79
Price/Book Value Average	- -	- -	- -	34.76	37.11	56.3	117.35
Price/Book Value High	- -	- -	- -	50.45	47.79	71.08	144.05
Price/Book Value Low	- -	- -	- -	29.52	29.91	36.14	89.52
Price/Tangible Book Value	- -	- -	- -	1.31	1.27	1.35	-9.33
Price/Tangible Book Value Average	- -	- -	- -	1.48	1.18	1.31	-8.12
Price/Tangible Book Value High	- -	- -	- -	2.15	1.52	1.65	-9.97
Price/Tangible Book Value Low	- -	- -	- -	1.26	0.95	0.84	-6.2
Price/Sales	- -	- -	- -	0.54	0.49	0.64	1.07
Price/Sales Average	- -	- -	- -	0.6	0.46	0.62	0.93
Price/Sales High	- -	- -	- -	0.88	0.59	0.79	1.15
Price/Sales Low	- -	- -	- -	0.51	0.37	0.4	0.71
Price/Cash Flow	- -	- -	- -	0.97	0.89	1.27	1.85
Price/Cash Flow Average	- -	- -	- -	1.1	0.83	1.23	1.61
Price/Cash Flow High	- -	- -	- -	1.59	1.07	1.55	1.97
Price/Cash Flow Low	- -	- -	- -	0.93	0.67	0.79	1.23
Price/Free Cash Flow Average	- -	- -	- -	1.1	0.83	0.87	1.61
Price/Free Cash Flow High	- -	- -	- -	1.59	1.07	1.1	1.97
Price/Free Cash Flow Low	- -	- -	- -	0.93	0.67	0.56	1.23
EV/Sales Average	- -	5.6	5.87	5.78	6.12	6.51	6.08
EV/Sales High	- -	5.6	5.87	6.05	6.26	6.67	6.29
EV/Sales Low	- -	5.6	5.87	5.69	6.04	6.28	5.86
EV/EBITDA Average	- -	7.29	8.13	6.94	7.86	8.11	7.29
EV/EBITDA High	- -	7.29	8.13	7.27	8.03	8.31	7.54
EV/EBITDA Low	- -	7.29	8.13	6.83	7.75	7.83	7.02
EV/EBIT Average	- -	12.51	14.59	11.08	12.68	12.74	11.39
EV/EBIT High	- -	12.51	14.59	11.6	12.95	13.06	11.79
EV/EBIT Low	- -	12.51	14.59	10.91	12.49	12.31	10.98
Last Price	- -	- -	- -	8.25	7.72	10.54	13.1
High Price	- -	- -	- -	13.5	9.25	12.9	14
Enterprise Value Average	- -	471	510	535	611	762	943
Enterprise Value High	- -	471	510	560	624	781	976
Enterprise Value Low	- -	471	510	526	602	736	908

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	6	6	6	6	12	13
Diluted Weighted Avg Shares	6	6	6	6	6	7	13
Basic Weighted Avg Shares	6	6	6	6	6	7	13
Revenue per Share	13.86	14.34	14.84	15.4	15.68	16.43	12.21
EBITDA per Share	9.77	11.01	10.7	12.82	12.21	13.19	10.19
Operating Income per Share	5.08	6.42	5.97	8.03	7.58	8.39	6.52
Basic EPS, GAAP	0.79	2.03	0.91	0.31	0.39	0.57	0.6
Basic EPS from Cont Ops	0.79	2.03	1.44	2.73	3.18	3.72	2.62
Diluted EPS, GAAP	0.78	2.02	0.91	0.31	0.39	0.57	0.6
Diluted EPS from Cont Ops	0.78	2.02	1.43	2.73	3.18	3.72	2.62
Dividend per Share	- -	- -	0.26	0.11	0.45	0.57	0.6
Cash Flow per Share	4.77	6.37	7.64	8.48	8.63	8.33	7.09
Free Cash Flow per Basic Share	4.77	6.37	7.64	8.48	8.63	4.96	7.09
Cash & Equivalents per Share	- -	3.04	4.47	3.36	1.91	6.79	2.51
Book Value per Share	- -	-4.56	0.07	0.27	0.19	0.18	0.1
Tangible Book Value per Share	- -	-0.73	3.48	6.28	6.08	7.81	-1.4

Strawberry Fields REIT LLC

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)