Wheeler Real Estate Investment Trust, Inc. Financial Ratios — WHLR

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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-2.33	-3.44	-4.11	-6.39	-6.81	-2.81	-2.55	-3.42	-1.62	0.05	-1.98	-2.17	-0.69	-1.46	1.4
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.37	- -	- -	2.96	2.7	11.09
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.12	- -	- -	4.15	5.23	5.29
Gross Margin (%)	72.97	78.67	78.21	72.23	69.76	73.06	73.71	71.7	69.72	69.04	68	66.43	65.92	66.26	66.77
EBITDA Margin (%)	51.75	23.94	37.88	34.34	32.3	50.71	57.38	57.99	57.18	59.2	56.38	52.47	49.7	55.93	55
Operating Margin (%)	13.06	-9.84	7.03	-16.03	-31.07	3.91	11.79	17.55	25.42	31.61	32.22	29.69	26.58	31.72	31.93
Incremental Operating Margin (%)	57.66	- -	14.96	- -	- -	62.3	36.01	67.52	-217.84	-149.51	152.77	19.56	17.32	265.58	27.84
Pretax Margin (%)	-28.81	-49.53	-50.69	-81.16	-77.41	-29.34	-24.19	-27.22	-12.87	0.47	-15.25	-11.05	5.99	0.68	14.95
Profit Margin (%)	-28.81	-47.73	-48.09	-71.04	-63.44	-25.37	-20.66	-25.28	-12.73	0.4	-15.4	-16.25	-4.58	-9.21	8.82
Net Income to Common Margin (%)	-28.81	-47.73	-49.95	-89.35	-375.86	-36.04	-37.69	-44.93	-35.89	-16.41	-29.82	-28.06	-13.63	-17.12	2.14
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.78	0.14	0.17
Dvd Payout Ratio (%)	-50.74	-10.09	-58.23	-17	66.19	-69	-43.18	-5.68	63.94	103.31	48.83	66.87	-122.01	-296.63	-46.55
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	12	32	95	122	185	319	317	370	360	352	350	506	506	504	484
ST Debt	- -	- -	- -	- -	- -	13	10	10	25	5	3	24	18	11	7
LT Debt	12	32	95	122	185	306	307	360	335	347	346	483	488	493	476
Total Debt/EBITDA	12.18	54.66	32.8	23.98	20.7	14.23	9.44	9.78	9.96	9.75	10.12	12.59	9.94	8.61	8.84
Net Debt/EBITDA	12.08	51.13	32.39	22.03	19.52	13.45	9.04	9.42	9.29	9.04	8.98	10.88	9.03	7.52	8.13
Total Debt/EBIT	48.28	-132.93	176.67	-51.38	-21.52	184.51	45.91	32.32	22.39	18.25	17.7	22.26	18.59	15.19	15.24
Net Debt/EBIT	47.87	-124.36	174.52	-47.19	-20.3	174.35	43.99	31.13	20.89	16.93	15.71	19.23	16.88	13.25	14
EBITDA to Interest Expense	1.24	0.6	1.37	0.86	0.99	1.68	1.96	1.87	1.9	2.11	1.05	1.88	1.84	1.95	1.76
EBITDA-CapEx/Interest Expense	1.24	-8.46	-9.01	-2.12	0.99	1.68	1.96	1.87	1.9	2.11	1.05	1.88	1.84	1.95	1.76
EBIT to Interest Expense	0.31	-0.25	0.25	-0.4	-0.95	0.13	0.4	0.57	0.85	1.13	0.6	1.06	0.98	1.11	1.02
Interest Expense	1	1	2	6	9	13	17	20	19	17	33	21	28	30	31
Common Equity/Total Assets	-17.48	-10.27	-8.96	-13.46	-45.16	-34.82	-44.76	-45.88	-51.92	-53.29	-58.89	-43.18	-48.61	-53.09	-58.31
Long-Term Debt/Equity (%)	1,813.18	196.17	369.29	230.21	171.96	194	248.22	297.16	295.81	309.1	359.44	316.29	344.74	422.39	503.09
Long-Term Debt/Capital (%)	120.76	93.72	102.79	84.73	257.77	121.21	143.74	139.75	140.2	150.83	163.48	113.81	125.38	143.2	180.39
Long-Term Debt/Total Assets (%)	81.86	60.44	75.43	59.67	59.7	62.57	67.16	70.89	69.15	71	74.43	70.49	73	75.38	79.17
Total Debt/Equity (%)	1,813.18	196.17	369.29	230.21	171.96	202.03	255.98	305.45	317.53	313.15	362.97	332	357.33	431.93	510.87
Total Debt/Capital (%)	120.76	93.72	102.79	84.73	257.77	126.23	148.23	143.64	150.49	152.81	165.09	119.47	129.96	146.43	183.18
Total Debt/Total Assets (%)	81.86	60.44	75.43	59.67	59.7	65.16	69.26	72.87	74.23	71.93	75.16	73.99	75.67	77.08	80.39
Net Debt to Equity	1,797.64	183.52	364.78	211.44	162.2	190.91	245.25	294.24	296.26	290.54	322.14	286.81	324.44	376.88	469.42
Net Debt/Capital (%)	120.98	93.31	102.82	83.59	284.81	121.62	144.5	140.3	143.69	146.65	164.27	110.64	123.86	146	184.88
EBITDA	1	1	3	5	9	22	34	38	36	36	35	40	51	58	55
EBITDA-CapEx	1	-8	-19	-13	9	22	34	38	36	36	35	40	51	58	55
Operating Income (Loss)	- -	- -	1	-2	-9	2	7	11	16	19	20	23	27	33	32

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	0.05	2.19	0.46	1.96	1.39	0.19	0.14	0.13	0.15	0.26	1.28	0.67	0.53	1.52	1.01
Current Ratio	0.34	3	1.09	7.68	3.08	1.27	1.28	1.3	0.84	2.25	2.9	1.64	1.52	2.67	2.95
Quick Ratio	0.34	3	1.09	2.35	1.85	0.88	0.61	0.53	0.34	0.58	1.8	0.99	0.9	2.04	1.68
CFO/Avg Current Liab	0.19	-0.2	-1.41	-0.65	-0.84	0.68	0.92	0.83	0.49	0.48	0.73	1.02	0.54	0.82	0.82
Common Equity/Total Assets	-17.48	-10.27	-8.96	-13.46	-45.16	-34.82	-44.76	-45.88	-51.92	-53.29	-58.89	-43.18	-48.61	-53.09	-58.31
Long-Term Debt/Equity (%)	1,813.18	196.17	369.29	230.21	171.96	194	248.22	297.16	295.81	309.1	359.44	316.29	344.74	422.39	503.09
Long-Term Debt/Capital (%)	120.76	93.72	102.79	84.73	257.77	121.21	143.74	139.75	140.2	150.83	163.48	113.81	125.38	143.2	180.39
Long-Term Debt/Total Assets (%)	81.86	60.44	75.43	59.67	59.7	62.57	67.16	70.89	69.15	71	74.43	70.49	73	75.38	79.17
Total Debt/Equity (%)	1,813.18	196.17	369.29	230.21	171.96	202.03	255.98	305.45	317.53	313.15	362.97	332	357.33	431.93	510.87
Total Debt/Capital (%)	120.76	93.72	102.79	84.73	257.77	126.23	148.23	143.64	150.49	152.81	165.09	119.47	129.96	146.43	183.18
Total Debt/Total Assets (%)	81.86	60.44	75.43	59.67	59.7	65.16	69.26	72.87	74.23	71.93	75.16	73.99	75.67	77.08	80.39
CFO/Total Liabilities	2.47	-0.8	-2.46	-1.63	-2.64	3.35	7.13	5.69	4.11	4.19	4.62	5.78	3.97	4.84	4.17
CFO/CapEx	- -	-0.03	-0.11	-0.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-0.17	588.61	448.34	271.92	16.05	8.51	6.03	0.05	0.44	1.18	0.67	0.22	-0.36	-0.34	-0.39

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	8.87	5	6.46	8.3	11.14	12.7	12.19	11.7	10.15	7.6	6.67	6.73	7.67	7.52	6.53
Days Sales Outstanding	41.17	72.94	56.49	44	32.75	28.74	29.94	31.2	35.96	48.04	54.73	54.23	47.57	48.55	55.88
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	0.91	0.65	4.43	- -	- -	3.08	1.68	1.63	1.77	3.95	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	400.11	560.79	82.39	- -	- -	118.64	217.19	224.21	206.79	92.35	- -	- -	- -	- -	- -
Cash Conversion Cycle	-358.94	-487.85	-25.9	44	32.75	-89.9	-187.25	-193.01	-170.84	-44.31	54.73	54.23	47.57	48.55	55.88
Inventory to Cash Days	41.17	72.94	56.49	44	32.75	28.74	29.94	31.2	35.96	48.04	54.73	54.23	47.57	48.55	55.88
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	- -	35,768	74,555	68,806	5,603	4,935	3,622	323	595	1,005	704	507	11	- -	- -
- Cash & Cash Equivalents	- -	2	1	10	10	5	4	4	5	8	23	28	18	43	24
+ Preferred Equity and Hybrid Capital	1	- -	1	39	18	94	95	118	129	137	134	147	142	130	100
+ Minority/Non Controlling Interest	- -	8	7	11	9	10	7	2	2	2	2	66	66	57	31
+ Total Debt	12	32	95	122	185	319	317	370	360	352	350	506	506	504	484
Enterprise Value	13	35,805	74,657	68,968	5,804	5,353	4,037	811	1,080	1,489	1,167	1,198	707	648	591
Total Capital	10	34	92	144	72	252	214	258	239	230	212	424	389	344	264
Total Debt/Capital (%)	120.76	93.72	102.79	84.73	257.77	126.23	148.23	143.64	150.49	152.81	165.09	119.47	129.96	146.43	183.18
Total Debt / EV	0.97	- -	- -	- -	0.03	0.06	0.08	0.46	0.33	0.24	0.3	0.42	0.72	0.78	0.82
EV/Sales	6.51	14,710.51	9,808.61	4,644.09	210.18	121.23	68.96	12.42	17.1	24.4	19.03	15.63	6.91	6.2	5.95
EV/EBITDA	12.58	61,456.55	25,891.66	13,525.48	650.6	239.06	120.19	21.41	29.91	41.22	33.76	29.78	13.9	11.08	10.81
EV/EBIT	49.87	- -	139,483.31	- -	- -	3,099.8	584.7	70.77	67.26	77.19	59.07	52.64	25.98	19.54	18.63
EV/Cash Flow to Firm	10.85	52,948.16	- -	20,092.17	1,561.06	217.91	98.1	19.18	31.52	45.29	23.3	22.97	14.6	11.6	11.34
EV/Free Cash Flow to Firm	10.85	3,796.55	3,467.45	3,272.8	1,561.06	217.91	98.1	19.18	31.52	45.29	23.3	22.97	14.6	11.6	11.34
Diluted Market Cap	- -	35,768	74,555	68,806	5,603	4,935	3,622	323	595	1,005	704	507	11	- -	- -
Diluted Enterprise Value	13	35,805	74,657	68,968	5,804	5,353	4,037	811	1,080	1,489	1,167	1,198	707	648	591
EV per Share	12,537,076	17,902,539,188.5	12,442,818,009.83	11,494,734,869.17	5,804,017,558	5,353,348,648	4,036,780,240	810,639,780	1,080,105,288	1,488,722,968	1,166,985,272	1,197,747,492	706,656,060	24,929,272.64	199,218.49
TTM Sales	2	2	8	15	28	44	59	65	63	61	61	77	102	105	99
TTM EBITDA	1	1	3	5	9	22	34	38	36	36	35	40	51	58	55
TTM Operating Income	- -	- -	1	-2	-9	2	7	11	16	19	20	23	27	33	32
TTM Cash Flow to Firm	1	1	- -	3	4	25	41	42	34	33	50	52	48	56	52
TTM Free Cash Flow to Firm	1	9	22	21	4	25	41	42	34	33	50	52	48	56	52

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	- -	4,225.45	3,838.38	4,537.3	-1,052.05	444.64	152.06	14.7	39.02	63.7	41.31	16.47	0.53	- -	0.01
EV/EBIT	49.87	- -	139,483.31	- -	- -	3,099.8	584.7	70.77	67.26	77.19	59.07	52.64	25.98	19.54	18.63
Enterprise Value	13	35,805	74,657	68,968	5,804	5,353	4,037	811	1,080	1,489	1,167	1,198	707	648	591
Low Price	- -	15,967,741,824	10,887,096,960	11,438,709,120	4,645,161,216	3,193,548,480	2,885,080,608	261,290,316	290,975,808	232,258,068	631,233,864	410,080,644	5,856,667.92	3.33	0.78
EV/Sales	6.51	14,710.51	9,808.61	4,644.09	210.18	121.23	68.96	12.42	17.1	24.4	19.03	15.63	6.91	6.2	5.95
EV/EBITDA	12.58	61,456.55	25,891.66	13,525.48	650.6	239.06	120.19	21.41	29.91	41.22	33.76	29.78	13.9	11.08	10.81
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.09
Price/Earnings Average	- -	-29,599.3	-24,092.78	-5,970.82	-65.63	-283.78	-188.32	-53.09	-27.39	-74.69	-65.03	-33.56	-19.49	-4.91	4.03
Price/Earnings High	- -	-34,185.18	-29,737.34	-6,774.22	-115.8	-355.7	-240.81	-126.71	-43.87	-141.35	-146.11	-56.86	-49.47	-17.39	130.67
Price/Earnings Low	- -	-27,488.48	-17,182.59	-5,172.57	-44.75	-200.65	-130.77	-8.91	-12.84	-23.2	-34.53	-19.06	-0.42	- -	- -
Price/Book Value	- -	-6,611.31	-6,640.65	-2,494.33	-40.13	-28.98	-17.68	-1.39	-2.37	-3.85	-2.57	-1.71	-0.03	- -	- -
Price/Book Value Average	- -	-6,356.24	-8,158.23	-2,871.98	-48.78	-26.52	-20.28	-6.68	-2.47	-2.87	-4.34	-2.44	-0.84	-0.25	-0.02
Price/Book Value High	- -	-7,341.02	-10,069.58	-3,258.42	-86.07	-33.24	-25.94	-15.94	-3.95	-5.43	-9.75	-4.14	-2.12	-0.9	-0.79
Price/Book Value Low	- -	-5,902.96	-5,818.32	-2,488.02	-33.26	-18.75	-14.08	-1.12	-1.16	-0.89	-2.3	-1.39	-0.02	- -	- -
Price/Tangible Book Value	- -	2,203.47	3,087.32	26,960.18	72	-4,745.66	-213.57	-10.74	-15.7	-25.22	-14.48	-22.11	-0.56	- -	-0.01
Price/Tangible Book Value Average	- -	2,118.46	3,792.86	31,042	87.53	-4,342.94	-245.01	-51.74	-16.37	-18.76	-24.44	-31.5	-13.81	-3.51	-0.71
Price/Tangible Book Value High	- -	2,446.67	4,681.47	35,218.87	154.44	-5,443.55	-313.3	-123.49	-26.23	-35.5	-54.92	-53.36	-35.05	-12.44	-22.87
Price/Tangible Book Value Low	- -	1,967.38	2,705.01	26,891.93	59.69	-3,070.72	-170.13	-8.68	-7.67	-5.83	-12.98	-17.89	-0.3	- -	- -
Price/Sales	- -	14,695.17	9,795.2	4,633.19	202.91	111.76	61.87	4.95	9.42	16.48	11.48	6.61	0.11	- -	- -
Price/Sales Average	- -	14,128.22	12,033.7	5,334.66	246.67	102.28	70.98	23.85	9.83	12.26	19.39	9.42	2.66	0.84	0.09
Price/Sales High	- -	16,317.13	14,853.01	6,052.47	435.25	128.2	90.76	56.93	15.74	23.2	43.56	15.96	6.74	2.98	2.8
Price/Sales Low	- -	13,120.69	8,582.25	4,621.46	168.21	72.32	49.29	4	4.61	3.81	10.3	5.35	0.06	- -	- -
Price/Cash Flow	- -	-123,386.4	-30,411.06	-27,789.95	-1,052.05	444.64	152.06	14.7	39.02	63.7	41.31	16.47	0.53	- -	0.01
Price/Cash Flow Average	- -	-118,626.03	-37,360.89	-31,997.4	-1,278.98	406.91	174.44	70.76	40.7	47.39	69.76	23.47	12.99	3.38	0.41
Price/Cash Flow High	- -	-137,004.98	-46,113.97	-36,302.82	-2,256.73	510.03	223.06	168.9	65.19	89.69	156.74	39.76	32.96	11.98	13.17
Price/Cash Flow Low	- -	-110,166.42	-26,645.2	-27,719.6	-872.17	287.71	121.13	11.88	19.08	14.72	37.04	13.33	0.28	- -	- -
Price/Free Cash Flow Average	- -	4,062.43	4,715.57	5,224.25	-1,278.98	406.91	174.44	70.76	40.7	47.39	69.76	23.47	12.99	3.38	0.41
Price/Free Cash Flow High	- -	4,691.83	5,820.35	5,927.2	-2,256.73	510.03	223.06	168.9	65.19	89.69	156.74	39.76	32.96	11.98	13.17
Price/Free Cash Flow Low	- -	3,772.72	3,363.07	4,525.81	-872.17	287.71	121.13	11.88	19.08	14.72	37.04	13.33	0.28	- -	- -
EV/Sales Average	6.51	14,143.56	12,047.11	5,345.57	253.94	111.74	78.07	31.32	17.51	20.18	26.94	18.44	9.45	7.04	6.03
EV/Sales High	6.51	16,332.47	14,866.42	6,063.37	442.52	137.66	97.85	64.4	23.42	31.13	51.12	24.97	13.54	9.18	8.74
EV/Sales Low	6.51	13,136.03	8,595.66	4,632.36	175.48	81.78	56.38	11.47	12.28	11.73	17.85	14.37	6.86	6.2	5.95
EV/EBITDA Average	12.58	59,087.97	31,800.58	15,568.45	786.08	220.36	136.06	54	30.62	34.09	47.78	35.14	19.02	12.58	10.97
EV/EBITDA High	12.58	68,232.65	39,242.67	17,659	1,369.82	271.48	170.53	111.04	40.96	52.58	90.67	47.6	27.25	16.4	15.9
EV/EBITDA Low	12.58	54,878.78	22,689.83	13,491.32	543.21	161.27	98.25	19.78	21.48	19.82	31.66	27.38	13.79	11.08	10.81
EV/EBIT Average	49.87	-143,711.07	171,315.83	-33,350.71	-817.23	2,857.28	661.91	178.45	68.86	63.85	83.61	62.1	35.56	22.18	18.9
EV/EBIT High	49.87	-165,952.33	211,407.77	-37,829.07	-1,424.09	3,520.07	829.65	366.95	92.12	98.46	158.64	84.12	50.94	28.92	27.39
EV/EBIT Low	49.87	-133,473.68	122,234.47	-28,901.08	-564.73	2,091.15	478	65.35	48.32	37.11	55.39	48.39	25.79	19.54	18.62
Last Price	- -	17,883,871,488	12,425,806,080	11,467,741,824	5,603,226,048	4,935,483,648	3,621,774,240	323,346,780	595,161,288	1,005,241,968	704,032,272	506,685,492	11,071,060	3.41	61.2
High Price	- -	19,857,775,104	18,841,935,744	14,980,644,864	12,019,355,136	5,661,290,304	5,312,903,040	3,716,129,088	994,354,848	1,415,322,576	2,670,967,872	1,222,983,936	690,024,168	11,974,599	93,744
Enterprise Value Average	13	34,425	91,695	79,386	7,013	4,935	4,570	2,044	1,106	1,231	1,652	1,413	967	736	600
Enterprise Value High	13	39,753	113,154	90,046	12,220	6,079	5,728	4,203	1,479	1,899	3,134	1,914	1,386	960	870
Enterprise Value Low	13	31,973	65,425	68,794	4,846	3,611	3,300	749	776	716	1,094	1,101	701	648	591

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	1,925,277	1,216,989.5	1,268,560.17	2,475,129.67	27,615,000	44,160,000	58,535,000	65,275,000	63,162,000	61,003,000	61,310,000	76,645,000	102,325,000	4,022,076.92	33,494.44
EBITDA per Share	996,301	291,304	480,572.5	849,857.83	8,921,000	22,393,000	33,588,000	37,854,000	36,116,000	36,116,000	34,565,000	40,215,000	50,856,000	2,249,692.31	18,421.02
Operating Income per Share	251,370	-119,772	89,206.5	-396,722.33	-8,581,000	1,727,000	6,904,000	11,455,000	16,058,000	19,286,000	19,755,000	22,754,000	27,203,000	1,276,000	10,693.16
Basic EPS, GAAP	-554,599	-580,888.5	-633,612	-2,211,418.67	-103,793,000	-15,916,000	-22,063,000	-29,327,000	-22,668,000	-10,013,000	-18,280,000	-21,510,000	-13,949,000	-688,423.08	717.41
Basic EPS from Cont Ops	-554,599	-602,828.5	-642,985.83	-2,008,912.33	-21,377,000	-13,062,000	-14,296,000	-17,809,000	-8,144,000	287,000	-9,351,000	-8,470,000	6,083,000	27,346.15	4,997.31
Diluted EPS, GAAP	-554,599	-580,888.5	-633,612	-2,211,418.67	-103,793,000	-15,916,000	-22,063,000	-29,327,000	-22,668,000	-10,013,000	-18,280,000	-21,510,000	-13,949,000	-688,423.08	717.41
Diluted EPS from Cont Ops	-554,599	-602,828.5	-642,985.83	-2,008,912.33	-21,377,000	-13,062,000	-14,296,000	-17,809,000	-8,144,000	287,000	-9,351,000	-8,470,000	6,083,000	27,346.15	4,997.31
Dividend per Share	281,395	63,042	481,095.67	905,419.67	14,192,000	17,692,000	20,742,000	14,591,000	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	349,712	-144,942	-408,595	-412,657.83	-5,326,000	11,100,000	23,818,000	22,002,000	15,253,000	15,780,000	17,041,000	30,758,000	20,934,000	999,538.46	7,117.55
Free Cash Flow per Basic Share	349,712	-4,522,301	-4,054,439.17	-3,352,755.67	-5,326,000	11,100,000	23,818,000	22,002,000	15,253,000	15,780,000	17,041,000	30,758,000	20,934,000	999,538.46	7,117.55
Cash & Equivalents per Share	104,007	1,026,596	192,513.83	1,661,624.67	10,477,576	4,863,000	3,677,000	3,544,000	5,451,000	7,660,000	22,898,000	28,491,000	18,404,000	1,652,461.54	7,967.67
Book Value per Share	-2,591,350	-2,705,042	-1,871,173.83	-4,597,517.5	-139,644,250	-170,292,000	-204,838,000	-233,089,000	-251,483,000	-260,770,000	-274,010,000	-295,607,000	-324,854,000	-13,347,269.23	-118,178.85
Tangible Book Value per Share	164,325	8,116,229.5	4,024,793.17	425,358.5	77,825,268	-1,040,000	-16,958,000	-30,093,000	-37,915,000	-39,866,000	-48,636,000	-22,920,000	-19,685,000	-962,346.15	-4,099.36

Wheeler Real Estate Investment Trust, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)