Whitestone REIT Financial Ratios — WSR 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	0.48	0.02	0.85	1.33	0.95	0.97	0.87	2.04	2.27	0.57	1.12	3.2	1.73	3.28	4.33
Return on Capital (%)	3.95	-4.57	3.28	3.03	2.63	2.86	2.91	5.72	10.96	6.84	8.26	14.58	12	16.23	18.38
Return on Invested Capital (%)	2.16	-3.41	1.97	1.77	1.87	1.79	2.07	2.5	3.42	2.87	3.33	4.55	4.53	4.79	4.94
Gross Margin (%)	61.83	62.57	62.51	65.25	66.46	67.36	66.57	68.77	69.05	68.78	68.61	69.2	68.93	70.43	69
EBITDA Margin (%)	42.79	45.64	44.47	44.15	44.71	44.45	47.56	49.35	50.89	46.97	50.55	56.35	55.03	55.58	55.94
Operating Margin (%)	20.6	23.66	22.82	22.42	23.56	22.95	25.93	27.93	28.47	24.06	27.44	33.8	32.68	33.08	33.67
Incremental Operating Margin (%)	-7.75	34.29	20.36	20.43	27.47	17.77	40.4	-13.32	-77.45	-97.73	271.6	85.81	11.28	41	48.27
Pretax Margin (%)	4.46	0.24	6.47	7.78	7.74	8.05	7.12	18.63	20.15	5.28	8.63	25.77	13.45	24.32	31.56
Profit Margin (%)	3.22	0.11	6.27	10.48	7.22	7.59	6.62	17.88	19.86	4.88	9.62	25.09	12.97	23.72	30.87
Net Income to Common Margin (%)	3.22	0.11	6.27	10.48	7.22	7.59	6.62	17.88	19.86	4.88	9.62	25.09	12.97	23.72	30.87
Effective Tax Rate (%)	14.44	250	7.49	5.01	5.15	3.44	4.3	1.55	1.66	5.8	3.56	1.17	2.26	1.19	0.94
Dvd Payout Ratio (%)	651	-9,459.26	541.75	463.59	408.28	384.7	457.72	199.48	188.71	402.09	181.84	63.19	120.1	64.91	53.54
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios 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	256	381	526	788	998	1,088	1,318	618	645	644	643	626	642	632	645
ST Debt	128	191	264	394	500	544	659	- -	- -	- -	- -	1	1	- -	- -
LT Debt	128	191	261	394	498	544	659	618	645	644	643	625	641	632	645
Total Debt/EBITDA	17.12	18.56	19.54	24.66	23.89	23.44	22.01	10.45	10.62	11.1	10.15	7.9	7.88	7.32	7.13
Net Debt/EBITDA	16.74	18.24	19.3	24.53	23.82	23.35	21.92	10.22	10.37	10.66	9.9	7.82	7.81	7.25	7.06
Total Debt/EBIT	35.57	35.81	38.08	48.56	45.33	45.4	40.36	18.47	18.99	21.67	18.7	13.18	13.28	12.29	11.84
Net Debt/EBIT	34.78	35.19	37.61	48.3	45.22	45.23	40.21	18.06	18.53	20.8	18.24	13.03	13.15	12.17	11.74
EBITDA to Interest Expense	2.35	2.4	2.7	3.02	2.8	2.41	2.53	2.35	2.31	2.25	2.58	2.91	2.48	2.54	2.69
EBITDA-CapEx/Interest Expense	-9.23	-10.36	-9.87	-10.1	-7.97	-1.88	-3.52	2.35	2.31	2.25	2.58	2.91	2.48	2.54	2.69
EBIT to Interest Expense	1.13	1.24	1.38	1.53	1.48	1.25	1.38	1.33	1.29	1.15	1.4	1.75	1.47	1.51	1.62
Interest Expense	6	9	10	11	15	19	24	25	26	26	25	27	33	34	34
Common Equity/Total Assets	-15.01	-15	-14.9	-14.81	-14.94	-16.57	-16.51	-17.62	-19.31	-20.65	-20.32	-19.25	-19.48	-18.11	-15.67
Long-Term Debt/Equity (%)	97.84	110.25	118.31	184.74	201.61	203.26	183.89	172.13	182.58	190.4	161.1	147.35	152.76	142.46	138.98
Long-Term Debt/Capital (%)	55.73	57.71	57.44	56.5	56.28	56.77	57.2	138.74	143.75	148.2	151.2	148.96	148.83	146.21	138.07
Long-Term Debt/Total Assets (%)	46.76	49.46	51.45	62.13	63.67	63.61	61.59	60.09	61.04	61.64	58.33	56.71	57.58	55.73	55.04
Total Debt/Equity (%)	195.69	220.5	237.94	369.48	403.94	406.53	367.78	172.13	182.58	190.4	161.1	147.52	152.93	142.46	138.98
Total Debt/Capital (%)	111.46	115.43	115.52	113	112.75	113.54	114.39	138.74	143.75	148.2	151.2	149.14	149	146.21	138.07
Total Debt/Total Assets (%)	93.52	98.92	103.48	124.26	127.57	127.23	123.17	60.09	61.04	61.64	58.33	56.78	57.64	55.73	55.04
Net Debt to Equity	191.33	216.71	235	367.49	402.9	404.97	366.38	168.33	178.19	182.78	157.16	145.9	151.47	141.11	137.77
Net Debt/Capital (%)	111.75	115.74	115.74	113.08	112.79	113.59	114.46	139.97	145.32	151.24	153.16	149.69	149.16	146.59	138.32
EBITDA	15	21	27	32	42	46	60	59	61	58	63	79	81	86	90
EBITDA-CapEx	-59	-89	-98	-107	-119	-36	-83	59	61	58	63	79	81	86	90
Operating Income (Loss)	7	11	14	16	22	24	33	33	34	30	34	48	48	51	54

Liquidity (USD)

Liquidity Ratios 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	0.85	0.42	0.39	0.23	0.09	0.13	0.11	0.3	0.3	0.46	0.3	0.14	0.1	0.11	0.09
Current Ratio	1.8	1.35	1.13	1.04	0.88	0.91	0.86	1.26	0.99	1.09	0.97	1.04	1.38	2.03	0.94
Quick Ratio	1.33	0.88	0.91	0.76	0.58	0.66	0.56	0.91	0.75	0.88	0.75	0.74	0.83	1.74	0.8
CFO/Avg Current Liab	0.14	0.71	1.26	1.24	1.33	1.17	0.98	0.86	0.98	0.8	0.87	0.92	1.08	1.25	0.99
Common Equity/Total Assets	-15.01	-15	-14.9	-14.81	-14.94	-16.57	-16.51	-17.62	-19.31	-20.65	-20.32	-19.25	-19.48	-18.11	-15.67
Long-Term Debt/Equity (%)	97.84	110.25	118.31	184.74	201.61	203.26	183.89	172.13	182.58	190.4	161.1	147.35	152.76	142.46	138.98
Long-Term Debt/Capital (%)	55.73	57.71	57.44	56.5	56.28	56.77	57.2	138.74	143.75	148.2	151.2	148.96	148.83	146.21	138.07
Long-Term Debt/Total Assets (%)	46.76	49.46	51.45	62.13	63.67	63.61	61.59	60.09	61.04	61.64	58.33	56.71	57.58	55.73	55.04
Total Debt/Equity (%)	195.69	220.5	237.94	369.48	403.94	406.53	367.78	172.13	182.58	190.4	161.1	147.52	152.93	142.46	138.98
Total Debt/Capital (%)	111.46	115.43	115.52	113	112.75	113.54	114.39	138.74	143.75	148.2	151.2	149.14	149	146.21	138.07
Total Debt/Total Assets (%)	93.52	98.92	103.48	124.26	127.57	127.23	123.17	60.09	61.04	61.64	58.33	56.78	57.64	55.73	55.04
CFO/Total Liabilities	5.92	5.28	8.32	6.09	6.76	6.92	5.82	5.91	6.79	6.05	6.69	6.55	6.86	8.43	7.18
CFO/CapEx	0.12	0.1	0.19	0.18	0.23	0.49	0.29	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.5	0.55	0.51	0.47	0.33	0.38	0.41	0.42	0.41	0.21	0.32	0.42	0.55	0.7	0.65

Working Capital (USD)

Working Capital Ratios 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	10.52	16.51	13.21	10.63	10.1	8.9	9.3	8.32	7.59	6.23	6.06	7.98	8.93	9.26	9.43
Days Sales Outstanding	34.71	22.11	27.63	34.34	36.13	41.01	39.26	43.87	48.1	58.63	60.26	45.75	40.86	39.4	38.71
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	1.63	1.47	1.72	1.77	1.57	1.29	1.31	1.08	1.01	0.85	0.81	1.06	1.27	1.19	1.16
Accounts Payable Turnover Days	223.34	247.51	211.84	205.94	232.58	282.34	278.36	337.71	361.33	426.96	448.78	345.36	288.08	306.05	314.58
Cash Conversion Cycle	-188.63	-225.4	-184.21	-171.59	-196.45	-241.34	-239.09	-293.84	-313.23	-368.33	-388.52	-299.61	-247.22	-266.65	-275.86
Inventory to Cash Days	34.71	22.11	27.63	34.34	36.13	41.01	39.26	43.87	48.1	58.63	60.26	45.75	40.86	39.4	38.71
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	107	190	241	337	296	397	511	481	547	337	461	475	608	712	689
- Cash & Cash Equivalents	6	7	6	4	3	4	5	14	16	26	16	6	5	5	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	15	7	5	3	4	12	11	9	8	6	6	6	6	6	6
+ Total Debt	256	381	526	788	998	1,088	1,318	618	645	644	643	626	642	632	645
Enterprise Value	367	570	764	1,123	1,295	1,492	1,834	1,095	1,184	961	1,094	1,101	1,251	1,344	1,334
Total Capital	229	330	455	698	885	958	1,152	446	448	435	425	420	431	432	467
Total Debt/Capital (%)	111.46	115.43	115.52	113	112.75	113.54	114.39	138.74	143.75	148.2	151.2	149.14	149	146.21	138.07
Total Debt / EV	0.7	0.67	0.69	0.7	0.77	0.73	0.72	0.56	0.54	0.67	0.59	0.57	0.51	0.47	0.48
EV/Sales	10.52	12.66	12.64	15.51	13.86	14.29	14.56	9.13	9.93	7.78	8.73	7.83	8.46	8.64	8.25
EV/EBITDA	24.57	27.74	28.41	35.14	30.99	32.15	30.62	18.51	19.51	16.57	17.28	13.9	15.37	15.55	14.75
EV/EBIT	51.05	53.51	55.38	69.18	58.82	62.27	56.17	32.71	34.89	32.33	31.83	23.17	25.89	26.13	24.5
EV/Cash Flow to Firm	26.45	- -	23.09	31.46	25.72	25.2	28.65	17.01	16.09	14.34	15.47	15.44	15.7	14.63	15.86
EV/Free Cash Flow to Firm	4.2	5.3	4.82	6.44	6.14	10.52	8.86	17.01	16.09	14.34	15.47	15.44	15.7	14.63	15.86
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	709
Diluted Enterprise Value	265	382	524	787	999	1,096	1,324	613	637	625	633	626	643	633	1,355
EV per Share	40.67	42.22	42.4	50.4	52.56	54.04	51.78	27.87	29.47	22.76	24.05	22.35	25.28	26.77	26.91
TTM Sales	35	45	60	72	93	104	126	120	119	124	125	141	148	156	162
TTM EBITDA	15	21	27	32	42	46	60	59	61	58	63	79	81	86	90
TTM Operating Income	7	11	14	16	22	24	33	33	34	30	34	48	48	51	54
TTM Cash Flow to Firm	14	-2	33	36	50	59	64	64	74	67	71	71	80	92	84
TTM Free Cash Flow to Firm	87	108	159	174	211	142	207	64	74	67	71	71	80	92	84

Multiples (USD)

Valuation Multiples 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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.97
EV/EBIT	51.05	53.51	55.38	69.18	58.82	62.27	56.17	32.71	34.89	32.33	31.83	23.17	25.89	26.13	24.5
Enterprise Value	367	570	764	1,123	1,295	1,492	1,834	1,095	1,184	961	1,094	1,101	1,251	1,344	1,334
Low Price	10.05	11.84	12.86	13.21	9.9	9.44	10.8	10.06	11.5	4.71	7.56	8.15	8.21	10.77	11.43
EV/Sales	10.52	12.66	12.64	15.51	13.86	14.29	14.56	9.13	9.93	7.78	8.73	7.83	8.46	8.64	8.25
EV/EBITDA	24.57	27.74	28.41	35.14	30.99	32.15	30.62	18.51	19.51	16.57	17.28	13.9	15.37	15.55	14.75
Price/Earnings	95.67	3,792.38	63.53	44.37	43.83	50.08	61.26	22.47	23.11	55.8	38.24	13.46	31.72	19.29	13.8
Price/Earnings Average	103.07	3,569.13	71.17	42.51	49.73	46.47	56.55	23.13	22.2	55.55	34.79	14.98	25.41	17.82	12.9
Price/Earnings High	120.11	3,832.86	84.81	46.05	59.82	56.76	64.4	26.61	24.86	97.24	39.38	19.08	32.6	20.91	14.68
Price/Earnings Low	80.79	3,195.85	61.1	38.79	36.13	32.87	45.91	18.44	19.51	32.97	28.54	11.38	21.19	14.66	11.35
Price/Book Value	-2.62	-3.28	-3.18	-3.58	-2.53	-2.8	-2.89	-2.66	-2.68	-1.56	-2.06	-2.24	-2.8	-3.46	-3.75
Price/Book Value Average	-2.82	-3.09	-3.57	-3.43	-2.87	-2.6	-2.67	-2.73	-2.58	-1.55	-1.87	-2.49	-2.25	-3.2	-3.51
Price/Book Value High	-3.29	-3.31	-4.25	-3.72	-3.45	-3.18	-3.04	-3.15	-2.89	-2.72	-2.12	-3.17	-2.88	-3.75	-3.99
Price/Book Value Low	-2.21	-2.76	-3.06	-3.13	-2.09	-1.84	-2.17	-2.18	-2.27	-0.92	-1.54	-1.89	-1.87	-2.63	-3.09
Price/Tangible Book Value	0.82	1.1	1.09	1.58	1.2	1.48	1.42	1.34	1.55	1	1.15	1.12	1.45	1.6	1.48
Price/Tangible Book Value Average	0.89	1.03	1.22	1.51	1.36	1.38	1.32	1.38	1.49	0.99	1.05	1.25	1.16	1.48	1.39
Price/Tangible Book Value High	1.03	1.11	1.46	1.64	1.63	1.68	1.5	1.59	1.67	1.73	1.19	1.59	1.49	1.74	1.58
Price/Tangible Book Value Low	0.69	0.92	1.05	1.38	0.99	0.97	1.07	1.1	1.31	0.59	0.86	0.95	0.97	1.22	1.22
Price/Sales	3.08	4.21	3.98	4.65	3.17	3.8	4.05	4.02	4.59	2.72	3.68	3.38	4.11	4.58	4.26
Price/Sales Average	3.32	3.97	4.46	4.46	3.59	3.53	3.74	4.14	4.41	2.71	3.35	3.76	3.29	4.23	3.98
Price/Sales High	3.86	4.26	5.32	4.83	4.32	4.31	4.26	4.76	4.94	4.75	3.79	4.79	4.23	4.96	4.53
Price/Sales Low	2.6	3.55	3.83	4.07	2.61	2.5	3.04	3.3	3.88	1.61	2.74	2.86	2.75	3.48	3.5
Price/Cash Flow	12.71	16.9	10.09	13.13	8.18	9.77	12.33	12.17	11.46	7.87	9.8	10.69	12.78	12.22	13.57
Price/Cash Flow Average	13.69	15.91	11.31	12.58	9.28	9.07	11.38	12.53	11.01	7.84	8.91	11.89	10.24	11.29	12.68
Price/Cash Flow High	15.96	17.08	13.47	13.62	11.16	11.07	12.97	14.42	12.33	13.72	10.09	15.14	13.13	13.25	14.43
Price/Cash Flow Low	10.73	14.24	9.71	11.48	6.74	6.41	9.24	9.99	9.68	4.65	7.31	9.04	8.54	9.29	11.16
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.06
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.86
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.5
EV/Sales Average	10.9	12.45	13.13	15.33	14.29	14.02	14.25	9.25	9.75	7.77	8.4	8.21	7.64	8.3	7.97
EV/Sales High	11.45	12.74	13.99	15.7	15.02	14.8	14.77	9.87	10.28	9.8	8.84	9.24	8.57	9.03	8.52
EV/Sales Low	10.18	12.03	12.5	14.94	13.31	12.99	13.55	8.41	9.22	6.67	7.8	7.31	7.09	7.55	7.5
EV/EBITDA Average	25.47	27.27	29.53	34.72	31.96	31.54	29.97	18.75	19.16	16.54	16.62	14.57	13.89	14.93	14.25
EV/EBITDA High	26.75	27.91	31.45	35.57	33.59	33.3	31.06	20.01	20.2	20.87	17.49	16.4	15.58	16.24	15.24
EV/EBITDA Low	23.8	26.36	28.11	33.84	29.76	29.22	28.49	17.05	18.11	14.19	15.43	12.97	12.89	13.58	13.4
EV/EBIT Average	52.92	52.6	57.55	68.37	60.65	61.1	54.97	33.13	34.25	32.28	30.62	24.3	23.38	25.08	23.68
EV/EBIT High	55.59	53.83	61.3	70.02	63.74	64.51	56.97	35.36	36.11	40.75	32.22	27.34	26.24	27.29	25.31
EV/EBIT Low	49.45	50.84	54.78	66.63	56.48	56.6	52.25	30.12	32.38	27.7	28.43	21.63	21.71	22.81	22.26
Last Price	11.9	14.05	13.37	15.11	12.01	14.38	14.41	12.26	13.62	7.97	10.13	9.64	12.29	14.17	13.89
High Price	14.94	14.2	17.85	15.68	16.39	16.3	15.15	14.52	14.65	13.89	10.43	13.66	12.63	15.36	14.78
Enterprise Value Average	381	560	794	1,110	1,335	1,464	1,795	1,109	1,163	960	1,053	1,154	1,130	1,290	1,289
Enterprise Value High	400	573	846	1,137	1,403	1,546	1,861	1,183	1,226	1,211	1,108	1,299	1,268	1,404	1,378
Enterprise Value Low	356	541	756	1,081	1,243	1,357	1,707	1,008	1,099	824	977	1,027	1,049	1,174	1,212

Shares Outstanding	11	17	22	23	27	29	39	40	41	42	49	49	50	51	51
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	51
Basic Weighted Avg Shares	9	13	18	22	25	28	35	39	40	42	45	49	50	50	50
Revenue per Share	3.87	3.33	3.36	3.25	3.79	3.78	3.56	3.05	2.97	2.93	2.75	2.85	2.99	3.1	3.26
EBITDA per Share	1.65	1.52	1.49	1.43	1.7	1.68	1.69	1.51	1.51	1.37	1.39	1.61	1.64	1.72	1.82
Operating Income per Share	0.8	0.79	0.77	0.73	0.89	0.87	0.92	0.85	0.84	0.7	0.76	0.96	0.98	1.02	1.1
Basic EPS, GAAP	0.12	- -	0.21	0.34	0.27	0.29	0.24	0.55	0.59	0.14	0.26	0.72	0.39	0.73	1.01
Basic EPS from Cont Ops	0.15	-0.01	0.2	0.24	0.28	0.29	0.24	0.56	0.59	0.15	0.23	0.73	0.39	0.74	1.02
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.98
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.99
Dividend per Share	1.11	1.14	1.13	1.15	1.16	1.16	1.14	1.14	1.14	0.6	0.42	0.47	0.48	0.49	0.55
Cash Flow per Share	0.94	0.83	1.32	1.15	1.47	1.47	1.17	1.01	1.19	1.01	1.03	0.9	0.96	1.16	1.02
Free Cash Flow per Basic Share	-7.2	-7.26	-5.63	-5.08	-5.05	-1.52	-2.87	1.01	1.19	1.01	1.03	0.9	0.96	1.16	1.02
Cash & Equivalents per Share	1.2	0.59	0.41	0.23	0.12	0.17	0.14	0.35	0.39	0.61	0.35	0.13	0.09	0.1	0.1
Book Value per Share	-4.55	-4.28	-4.2	-4.22	-4.74	-5.13	-4.99	-4.62	-5.08	-5.11	-4.92	-4.31	-4.38	-4.09	-3.7
Tangible Book Value per Share	14.48	12.81	12.25	9.58	10.03	9.69	10.12	9.14	8.79	8.01	8.77	8.62	8.48	8.84	9.35

Whitestone REIT

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)