Exhibit 99.2
SUPPLEMENTAL
FINANCIAL
INFORMATION
For the three months ended March 31, 2022

whlrsuppliment2021q3a.jpg


whlrfootera.jpg



Table of Contents
Page
Company Overview
Financial and Portfolio Overview
Financial and Operating Results
Financial Summary
Consolidated Balance Sheets
Consolidated Statements of Operations
Reconciliation of Non-GAAP Measures
Debt Summary
Portfolio Summary
Property Summary
Top Ten Tenants by Annualized Base Rent and Lease Expiration Schedule
Leasing Summary
Definitions



Forward-Looking Statements

This document contains forward-looking statements that are within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and such statements are intended to be covered by the safe harbor. When used in this presentation, the words "continue," "may," "approximately," "potentially," or similar expressions, are intended to identify forward-looking statements. These forward-looking statements are based on current expectations, forecasts and assumptions that involve risks and uncertainties that could cause actual outcomes and results to differ materially. These risks include, without limitation: the ongoing adverse effect and the ultimate duration of the COVID-19 pandemic, and federal, state, and/or local regulatory guidelines and private business actions to control it, on the financial condition, operating results and cash flows of Wheeler Real Estate Investment Trust, Inc. (the "Company" or "WHLR"), the Company’s tenants and their customers, the use of and demand for retail space, the real estate market in which the Company operates, the U.S. economy, the global economy and the financial markets; the level of rental revenue we achieve from our assets and our ability to collect rents; the state of the U.S. economy generally, or specifically in the Southeast, Mid-Atlantic and Northeast where our properties are geographically concentrated; consumer spending and confidence trends; tenant bankruptcies; availability, terms and deployment of capital; general volatility of the capital markets and the market price of our common and preferred stock; the degree and nature of our competition; changes in governmental regulations, accounting rules, tax rates and similar matters; litigation risks; lease-up risks; increases in the Company’s financing and other costs as a result of changes in interest rates and other factors, including the discontinuation of the London Interbank Offered Rate (“LIBOR”); changes in our ability to obtain and maintain financing; damage to the Company’s properties from catastrophic weather and other natural events, and the physical effects of climate change; information technology security breaches; the Company’s ability and willingness to maintain its qualification as a real estate investment trust (“REIT”) in light of economic, market, legal, tax and other considerations; the impact of e-commerce on our tenants’ business; and inability to generate sufficient cash flows due to market conditions, competition, uninsured losses, changes in tax or other applicable laws.

WHLR | Financial & Operating Data
2



The forward-looking statements are based on management's beliefs, assumption and expectation of future performance, taking into account all information currently available to the Company. Forward-looking statements are not predictions of future events. For a description of the risks and uncertainties that could impact the Company's future results, performance or transactions, see the reports filed by the Company with the Securities and Exchange Commission, including its quarterly reports on Form 10-Q and annual reports on Form 10-K. The Company disclaims any responsibility to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

WHLR | Financial & Operating Data
3



Company Overview
Headquartered in Virginia Beach, VA, Wheeler Real Estate Investment Trust, Inc. (NASDAQ: WHLR) is a fully integrated, self-managed commercial real estate investment company focused on owning and operating income-producing retail properties with a primary focus on grocery-anchored centers. WHLR’s portfolio contains well-located, retail properties in secondary and tertiary markets that generate attractive, risk-adjusted returns. WHLR’s common stock, Series B convertible preferred stock, Series D cumulative convertible preferred stock, and 7% Senior Subordinated Convertible Notes due 2031, trade publicly on NASDAQ under the symbols “WHLR”, “WHLRP”, "WHLRD", and "WHLRL", respectively.
Corporate Headquarters
Wheeler Real Estate Investment Trust, Inc.
Riversedge North
2529 Virginia Beach Boulevard
Virginia Beach, VA 23452
Phone: (757) 627-9088
Toll Free: (866) 203-4864
Website: www.whlr.us
Executive Management
M. Andrew Franklin - CEO and President
Crystal Plum - CFO
Board of Directors
Stefani D. Carter (Chair)
Michelle D. Bergman
Saverio M. Flemma
Paula J. Poskon
E. J. Borrack
Joseph D. Stilwell
Kerry G. Campbell
Investor Relations Representative
investorrelations@whlr.us
Office: (757) 627-9088
Stock Transfer Agent and Registrar
Computershare Trust Company, N.A.
250 Royall Street
Canton, MA 02021
www.computershare.com
WHLR | Financial & Operating Data
4



Financial and Portfolio Overview
For the Three Months Ended March 31, 2022
Financial Results
Net loss attributable to Wheeler REIT common stockholders (in 000s)$(6,844)
Net loss per basic and diluted shares$(0.70)
Funds from operations available to common stockholders and Operating Partnership (OP) unitholders (FFO) (in 000s) (1)
$(2,403)
FFO per common share and OP unit$(0.24)
Adjusted FFO (AFFO) (in 000s) (1)
$2,340 
AFFO per common share and OP unit$0.24 
Assets and Leverage
Investment Properties, net of $70.4 million accumulated depreciation (in 000s)$384,327 
Cash and Cash Equivalents (in 000s)$21,109 
Total Assets (in 000s)$460,036 
Debt to Total Assets74.24 %
Debt to Gross Asset Value60.50 %
Market Capitalization
Common shares outstanding9,723,093 
OP units outstanding215,343 
Total common shares and OP units9,938,436 
Shares Outstanding at March 31, 2022First Quarter stock price rangeStock price as of March 31, 2022
Common Stock9,723,093 $1.51-$2.36$2.30 
Series B preferred shares1,868,343 $6.08-$7.88$6.89 
Series D preferred shares3,152,392 $12.81-$15.55$14.40 
Total debt (in 000s)341,548 
Common Stock market capitalization (as of March 31, 2022 closing stock price, in 000s)22,363 
Portfolio Summary
Total Leasable Area (GLA) in sq. ft.5,391,432 
Occupancy Rate93.7 %
Leased Rate (2)
95.8 %
Annualized Base Rent (in 000s)$48,853 
Total number of leases signed or renewed during the first quarter of 202257 
Total sq. ft. leases signed or renewed during the first quarter of 2022160,924 

(1)    See page 20 for the Company's definition of this non-GAAP measurement and reasons for using it.
(2)    Reflects leases executed through April 4, 2022 that commence subsequent to the end of current period.


WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
5


Financial and Operating Results
Today, WHLR reported its financial and operating results for the three months ended March 31, 2022. For the three months ended March 31, 2022 and 2021, WHLR's net loss attributable to WHLR's common stock, $0.01 par value per share ("Common Stock") stockholders was ($0.70) per share and ($0.20) per share, respectively.
2022 FIRST QUARTER HIGHLIGHTS
(All comparisons are to the same prior year period unless otherwise noted)
LEASING
The Company's real estate portfolio was 95.8% leased as of March 31, 2022, a 160 basis point increase from 94.2% December 31, 2021.
The Company's real estate portfolio was 93.7% occupied as of March 31, 2022, a 210 basis point increase from 91.6% at December 31, 2021, with one anchor tenant accounting for 117 basis points of the increase.
The Company invested $1.5 million in capital expenditures into the properties during the three months ended March 31, 2022.
Quarter-To-Date Leasing Activity
Executed 34 lease renewals totaling 92,005 square feet at a weighted-average increase of $1.15 per square foot, representing an increase of 5.86% over in-place rental rates.
Signed 23 new leases totaling 68,919 square feet with a weighted-average rental rate of $13.09 per square foot.
The Company’s gross leasable area ("GLA"), which is subject to leases that expire over the next nine months and includes month-to-month leases, increased to approximately 5.01% at March 31, 2022, compared to 4.43% at March 31, 2021. At March 31, 2022, 49.21% of this expiring GLA is subject to renewal options (a lease expiration schedule can be found on page 17 and provides additional details on the Company's leases).
As of March 31, 2022, the Company signed leases representing $930 thousand of annualized base rent ("ABR"). Rent will commence on these leases within the next twelve months.
OPERATIONS
Total revenue increased by 5.22% or $769 thousand primarily due to changes described below in the same store section, partially offset by the decrease from sold properties.
Total operating expenses increased by 5.97% or $608 thousand primarily a result of an increase in impairment expense and higher property operating expenses, partially offset by a decrease in corporate general and administrative ("CG&A") expense and depreciation and amortization. The decrease in CG&A expense is primarily due to $357 thousand decrease in professional fees associated lower legal fees and $152 thousand decrease in capital and debt financing costs partially offset by an increase in compensation and benefits.
FINANCIAL
Funds from operations ("FFO") of ($2.4) million, or ($0.24) per share of the Company's Common Stock and common unit ("Common Unit") in our operating partnership, Wheeler REIT, L.P., as compared to FFO of $(2.6) million, or ($0.26) per share.
Adjusted Funds from Operations ("AFFO") of $0.24 per share of the Company's Common Stock and Common Unit in our operating partnership, Wheeler REIT, L.P., as compared to $0.12 per share.
SAME STORE
Same store Net Operating Income ("NOI") increased by 4.17% and by 6.13% on a cash basis. Same store results were impacted by a 6.39% increase in revenue due to increased occupancy. Additionally, same store property expenses increased by 11.01% primarily driven by increases in grounds and landscaping.
CAPITAL MARKETS
Recognized a non-operating loss of $4.0 million due to the change in fair market value of the derivative liabilities. The largest impact on the derivative liabilities' valuation is a result of increased fair market value of the Company's securities associated with each derivative and the 2021 features on Convertible Notes.
At March 31, 2022, assets held for sale included Harbor Pointe Associates, LLC, which holds an approximate 5 acre land parcel ("Harbor Pointe Land Parcel").
Recognized $660 thousand in impairment expense on Harbor Pointe Land Parcel.
Loans payable decreased $4.7 million and were impacted by:
WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
6


$3.1 million paydown with the sale of Walnut Plaza and final principal payment; and
$1.6 million monthly principal payments.
DISPOSITIONS
On January 11, 2022, the Company sold Walnut Hill Plaza for $1.9 million, generating a loss of $15 thousand and net proceeds of $1.8 million, which were used to pay down the loan collateralized by the property.

OTHER
The Company recognized non-operating expenses of $691 thousand due to legal settlement costs.
On March 2, 2022, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Cedar Realty Trust, Inc., Cedar Realty Trust Partnership, L.P., WHLR Merger Sub Inc., and WHLR OP Merger Sub LLC, pursuant to which the Company agreed to acquire Cedar, including 19 of its shopping center assets, in an all-cash merger transaction (the “Cedar Acquisition”). Cedar Acquisition is conditioned on, among other things, the completion of Cedar’s previously announced sale of 33 grocery-anchored shopping centers and sale of certain redevelopment assets.
The Cedar Acquisition is expected to increase the Company’s presence in the Northeast, and create a total operating portfolio of 76 shopping centers (the majority of which will be grocery-anchored), consisting of approximately 8.3 million square feet of gross leasable area.

BALANCE SHEET
Cash and cash equivalents totaled $21.1 million, compared to $22.9 million at December 31, 2021.
Restricted cash totaled $15.7 million, compared to $17.5 million at December 31, 2021. The funds at March 31, 2022 are held in lender reserves primarily for the purpose of tenant improvements, lease commissions, real estate taxes and insurance expenses.
Debt totaled $341.5 million, compared to $346.3 million at December 31, 2021.
WHLR's weighted-average interest rate on property level debt was 4.67% with a term of 3.27 years, compared to 4.68% with a term of 3.50 years at December 31, 2021. WHLR's weighted-average interest rate on all debt was 4.89% with a term of 3.90 years, compared to 4.90% with a term of 4.13 years at December 31, 2021.
Net investment properties totaled $384.3 million compared to $386.7 million as of December 31, 2021.

DIVIDENDS
The total cumulative dividends in arrears for Series D Preferred (per share $8.97) is $28.3 million, of which $2.1 million is attributable to the three months ended March 31, 2022.


ADDITIONAL INFORMATION
The enclosed information should be read in conjunction with the Company's filings with the Securities and Exchange Commission, including, but not limited to, its quarterly and annual filings on Forms 10-Q and 10-K.
These documents are or will be available upon filing via the U.S. Securities and Exchange Commission website (www.sec.gov) or through WHLR’s website at www.whlr.us.
WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
7



Consolidated Balance Sheets
$ in 000s, except par value and share data
 March 31, 2022December 31,
2021
 (unaudited)
ASSETS:
Investment properties, net$384,327 $386,730 
Cash and cash equivalents21,109 22,898 
Restricted cash15,709 17,521 
Rents and other tenant receivables, net8,839 9,233 
Assets held for sale519 2,047 
Above market lease intangibles, net2,185 2,424 
Operating lease right-of-use assets12,381 12,455 
Deferred costs and other assets, net14,967 11,973 
Total Assets$460,036 $465,281 
LIABILITIES:
Loans payable, net$331,143 $333,283 
Liabilities associated with assets held for sale— 3,381 
Below market lease intangibles, net3,180 3,397 
Derivative liabilities8,738 4,776 
Operating lease liabilities12,999 13,040 
Accounts payable, accrued expenses and other liabilities12,201 11,054 
Total Liabilities368,261 368,931 
Series D Cumulative Convertible Preferred Stock (no par value, 6,000,000 shares authorized, 3,152,392 shares issued and outstanding; $107.09 million and $104.97 million aggregate liquidation value, respectively)
94,791 92,548 
EQUITY:
Series A Preferred Stock (no par value, 4,500 shares authorized, 562 shares issued and outstanding)
453 453 
Series B Convertible Preferred Stock (no par value, 5,000,000 authorized, 1,868,343 and 1,872,448 shares issued and outstanding, respectively; $46.71 million and $46.81 million aggregate liquidation preference)
41,121 41,189 
Common Stock ($0.01 par value, 200,000,000 shares authorized 9,723,093 and 9,720,532 shares issued and outstanding, respectively)
97 97 
Additional paid-in capital234,319 234,229 
Accumulated deficit(280,951)(274,107)
Total Stockholders’ Equity(4,961)1,861 
Noncontrolling interests1,945 1,941 
Total Equity(3,016)3,802 
Total Liabilities and Equity$460,036 $465,281 




WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
8



Consolidated Statements of Operations
$ in 000s, except share and per share data
 Three Months Ended March 31,
 20222021
REVENUE:
Rental revenues$15,332 $14,656 
Other revenues165 72 
Total Revenue15,497 14,728 
OPERATING EXPENSES:
Property operations5,250 4,884 
Depreciation and amortization3,616 3,716 
Impairment of assets held for sale660 — 
Corporate general & administrative1,264 1,582 
Total Operating Expenses10,790 10,182 
(Loss) gain on disposal of properties(15)176 
Operating Income4,692 4,722 
Interest income13 — 
Interest expense(4,628)(8,961)
Net changes in fair value of derivative liabilities(3,962)(347)
Other income— 552 
Other expense(691)— 
Net Loss(4,576)(4,034)
Less: Net income attributable to noncontrolling interests15 
Net Loss Attributable to Wheeler REIT(4,580)(4,049)
Preferred Stock dividends - undeclared(2,264)(2,273)
Deemed contribution related to preferred stock redemption— 4,389 
Net Loss Attributable to Wheeler REIT Common Stockholders$(6,844)$(1,933)
Loss per share:
Basic and Diluted$(0.70)$(0.20)
Weighted-average number of shares:
Basic and Diluted9,720,589 9,704,638 





WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
9



Reconciliation of Non-GAAP Measures
FFO and AFFO (1)
$ in 000s, except share, unit and per share data
Three Months Ended
March 31,
20222021
Net Loss$(4,576)$(4,034)
Depreciation and amortization of real estate assets3,616 3,716 
Impairment of assets held for sale660 — 
Loss (gain) on disposal of properties15 (176)
FFO(285)(494)
Preferred stock dividends - undeclared (3)
(2,264)(2,273)
Preferred stock accretion adjustments146 162 
FFO available to common stockholders and common unitholders(2,403)(2,605)
Capital related costs(24)128 
Other non-recurring and non-cash expenses (2)
701 145 
Net changes in fair value of derivative liabilities3,962 347 
Straight-line rental revenue, net straight-line expense(69)(214)
Loan cost amortization420 3,642 
Above (below) market lease amortization23 (12)
Recurring capital expenditures and tenant improvement reserves(270)(276)
AFFO$2,340 $1,155 
Weighted Average Common Shares9,720,589 9,704,638 
Weighted Average Common Units215,343 223,665 
Total Common Shares and Units9,935,932 9,928,303 
FFO per Common Share and Common Units$(0.24)$(0.26)
AFFO per Common Share and Common Units$0.24 $0.12 

(1)    See page 20 for the Company's definition of this non-GAAP measurement and reasons for using it.
(2)    Other non-recurring expenses are described in "Management's Discussion and Analysis of Financial Condition and Results of Operations" included in our Quarterly Report on Form 10-Q for the three months ended March 31, 2022.
(3)     Restated the 2021 values as a result of the common stockholders of the Company vote to amend the Company’s Charter to remove the cumulative dividend rights of the Series A Preferred and Series B Preferred on November 3, 2021.





WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
10



Reconciliation of Non-GAAP Measures (continued)
Property Net Operating Income (1)
$ in 000s
 Three Months Ended March 31,
 Same StoreNon-same StoreTotal
 202220212022202120222021
Net Loss$(4,539)$(3,210)$(37)$(824)$(4,576)$(4,034)
Adjustments:
Other expense691 — — — 691 — 
Net changes in fair value of derivative liabilities3,962 347 — — 3,962 347 
Interest expense4,616 8,059 12 902 4,628 8,961 
Interest income(13)— — — (13)— 
Loss (gain) on disposal of properties— — 15 (176)15 (176)
Corporate general & administrative1,257 1,540 42 1,264 1,582 
Impairment of assets held for sale660 — — — 660 — 
Depreciation and amortization3,616 3,661 — 55 3,616 3,716 
Other non-property revenue(8)(565)— — (8)(565)
Property Net Operating Income$10,242 $9,832 $(3)$(1)$10,239 $9,831 
Property revenues$15,486 $14,556 $$159 $15,489 $14,715 
Property expenses5,244 4,724 160 5,250 4,884 
Property Net Operating Income$10,242 $9,832 $(3)$(1)$10,239 $9,831 
(1)    See page 21 for the Company's definition of this non-GAAP measurement and reasons for using it.
WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
11



Reconciliation of Non-GAAP Measures (continued)
EBITDA (4)
$ in 000s
Three Months Ended March 31,
20222021
Net Loss
$(4,576)$(4,034)
Add back:
Depreciation and amortization (1)
3,639 3,704 
Interest expense (2)
4,628 8,961 
EBITDA
3,691 8,631 
Adjustments for items affecting comparability:
Capital related costs
(24)128 
Change in FMV of derivative liabilities3,962 347 
Other non-recurring and non-cash expenses (3)
691 (552)
Impairment of assets held for sale
660 — 
Loss (gain) on disposal of properties
15 (176)
Adjusted EBITDA
$8,995 $8,378 
(1)    Includes above (below) market lease amortization.
(2)    Includes loan cost amortization.
(3)    Other non-recurring expenses are described in "Management's Discussion and Analysis of Financial Condition and Results of Operations" included in our Quarterly Report on Form 10-Q for the period ended March 31, 2022.
(4)    See page 20 for the Company's definition of this non-GAAP measurement and reasons for using it.

WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
12



Debt Summary
$ in 000s
Loans Payable:         $341.55 million
Weighted Average Interest Rate:     4.89%

Property/DescriptionMonthly PaymentInterest
Rate
MaturityMarch 31,
2022
December 31,
2021
Litchfield Market Village$46,057 5.50 %November 2022$7,274 $7,312 
Twin City Commons$17,827 4.86 %January 20232,824 2,843 
New Market$48,747 5.65 %June 20236,233 6,291 
Benefit Street Note (3)$53,185 5.71 %June 20236,853 6,914 
Deutsche Bank Note (2)$33,340 5.71 %July 20235,466 5,488 
JANAF$333,159 4.49 %July 202346,592 47,065 
First National Bank (6) (7)$24,656 LIBOR + 350 basis pointsAugust 2023723 789 
Lumber River (7)$10,723 LIBOR + 350 basis pointsSeptember 20231,277 1,296 
Tampa Festival$50,797 5.56 %September 20237,708 7,753 
Forrest Gallery$50,973 5.40 %September 20238,016 8,060 
South Carolina Food Lions Note (5)$68,320 5.25 %January 202411,201 11,259 
JANAF Bravo$35,076 5.00 %May 20245,905 5,936 
Cypress Shopping Center$34,360 4.70 %July 20245,999 6,031 
Port Crossing$34,788 4.84 %August 20245,744 5,778 
Freeway Junction$41,798 4.60 %September 20247,391 7,431 
Harrodsburg Marketplace$19,112 4.55 %September 20243,247 3,267 
Bryan Station$23,489 4.52 %November 20244,203 4,226 
Crockett SquareInterest only4.47 %December 20246,338 6,338 
Pierpont Centre$39,435 4.15 %February 20257,825 7,861 
Shoppes at Myrtle Park$33,180 4.45 %February 20255,721 5,757 
Folly Road$41,482 4.65 %March 20257,020 7,063 
Alex City MarketplaceInterest only3.95 %April 20255,750 5,750 
Butler SquareInterest only3.90 %May 20255,640 5,640 
Brook Run Shopping CenterInterest only4.08 %June 202510,950 10,950 
Beaver Ruin Village I and IIInterest only4.73 %July 20259,400 9,400 
Sunshine Shopping PlazaInterest only4.57 %August 20255,900 5,900 
Barnett Portfolio (4)Interest only4.30 %September 20258,770 8,770 
Fort Howard Shopping CenterInterest only4.57 %October 20257,100 7,100 
Conyers CrossingInterest only4.67 %October 20255,960 5,960 
Grove Park Shopping CenterInterest only4.52 %October 20253,800 3,800 
Parkway PlazaInterest only4.57 %October 20253,500 3,500 
Winslow Plaza$24,295 4.82 %December 20254,464 4,483 
JANAF BJ's$29,964 4.95 %January 20264,694 4,725 
Tuckernuck$32,202 5.00 %March 20265,018 5,052 
Chesapeake Square$23,857 4.70 %August 20264,170 4,192 
Sangaree/Tri-County$32,329 4.78 %December 20266,153 6,176 
RiverbridgeInterest only4.48 %December 20264,000 4,000 
Franklin Village$45,336 4.93 %January 20278,243 8,277 
Village of Martinsville$89,664 4.28 %July 202915,486 15,589 
Laburnum SquareInterest only4.28 %September 20297,665 7,665 
Rivergate (8)$100,222 4.25 %September 203118,325 18,430 
Convertible NotesInterest only7.00 %December 203133,000 33,000 
Walnut Hill Plaza$26,850 5.50 %March 2023— 3,145 
Total Principal Balance (1)
341,548 346,262 
Unamortized debt issuance cost (1)
(10,405)(9,834)
Total Loans Payable, including assets held for sale331,143 336,428 
Less loans payable on assets held for sale, net loan amortization costs— 3,145 
Total Loans Payable, net$331,143 $333,283 
(1) Includes loans payable on assets held for sale.
(2) Collateralized by LaGrange Marketplace, Ridgeland and Georgetown.
(3) Collateralized by Ladson Crossing, Lake Greenwood Crossing and South Park.
(4) Collateralized by Cardinal Plaza, Franklinton Square, and Nashville Commons.
(5) Collateralized by Clover Plaza, South Square, St. George, Waterway Plaza and Westland Square.
(6) Collateralized by Surrey Plaza and Amscot Building.
(7) Certain loans bear interest at a variable interest rate equal to LIBOR or another index rate, subject to a floor, in each case plus or minus a specified margin.
(8) October 2026 the interest rate changes to variable interest rate equal to the 5 Year U.S. Treasury Rate plus 2.70%, with a floor of 4.25%.



WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
13


Debt Summary (continued)

Total Debt
$ in 000s
Scheduled principal repayments and maturities by yearAmount% Total Principal Payments and Maturities
For the remaining nine months ended December 31, 2022$11,848 3.47 %
December 31, 202386,294 25.27 %
December 31, 202450,490 14.78 %
December 31, 202592,016 26.94 %
December 31, 202623,530 6.89 %
December 31, 20278,711 2.55 %
Thereafter68,659 20.10 %
    Total principal repayments and debt maturities$341,548 100.00 %



debtgrapha.jpg
WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
14


Property Summary
Property
Location
Number of
Tenants (1)
Total Leasable
Square Feet
Percentage
Leased (1)
Percentage Occupied
Total SF Occupied
Annualized
Base Rent (in 000's) (2)
Annualized Base Rent per Occupied Sq. Foot
Alex City MarketplaceAlexander City, AL19 151,843 100.0 %100.0 %151,843 $1,208 $7.96 
Amscot BuildingTampa, FL2,500 100.0 %100.0 %2,500 83 33.00 
Beaver Ruin VillageLilburn, GA28 74,038 94.1 %90.0 %66,613 1,156 17.35 
Beaver Ruin Village IILilburn, GA34,925 100.0 %100.0 %34,925 460 13.18 
Brook Run Shopping CenterRichmond, VA20 147,738 87.8 %87.8 %129,710 1,225 9.44 
Brook Run Properties (3)Richmond, VA— — — %— %— — — 
Bryan StationLexington, KY10 54,277 100.0 %100.0 %54,277 617 11.37 
Butler SquareMauldin, SC16 82,400 98.2 %98.2 %80,950 858 10.60 
Cardinal PlazaHenderson, NC50,000 100.0 %100.0 %50,000 502 10.03 
Chesapeake SquareOnley, VA14 108,982 99.1 %99.1 %108,016 830 7.68 
Clover PlazaClover, SC10 45,575 100.0 %100.0 %45,575 379 8.32 
Courtland Commons (3)Courtland, VA— — — %— %— — — 
Conyers CrossingConyers, GA14 170,475 100.0 %100.0 %170,475 953 5.59 
Crockett SquareMorristown, TN107,122 100.0 %100.0 %107,122 970 9.06 
Cypress Shopping CenterBoiling Springs, SC17 80,435 41.2 %41.2 %33,175 452 13.62 
Darien Shopping CenterDarien, GA26,001 100.0 %100.0 %26,001 140 5.38 
Devine StreetColumbia, SC38,464 89.1 %89.1 %34,264 180 5.25 
Edenton Commons (3)Edenton, NC— — — %— %— — — 
Folly RoadCharleston, SC47,794 100.0 %100.0 %47,794 733 15.33 
Forrest GalleryTullahoma, TN27 214,451 91.1 %80.8 %173,289 1,293 7.46 
Fort Howard Shopping CenterRincon, GA19 113,652 100.0 %95.1 %108,120 1,062 9.83 
Freeway JunctionStockbridge, GA16 156,834 99.3 %96.4 %151,199 1,290 8.53 
Franklin VillageKittanning, PA26 151,821 100.0 %100.0 %151,821 1,306 8.60 
Franklinton SquareFranklinton, NC15 65,366 100.0 %100.0 %65,366 592 9.06 
GeorgetownGeorgetown, SC29,572 100.0 %100.0 %29,572 267 9.04 
Grove Park Shopping CenterOrangeburg, SC14 93,265 100.0 %100.0 %93,265 718 7.70 
Harbor Point (3)Grove, OK— — — %— %— — — 
Harrodsburg MarketplaceHarrodsburg, KY60,048 91.0 %91.0 %54,648 450 8.24 
JANAF (4)Norfolk, VA118 798,086 95.6 %93.2 %743,936 8,865 11.92 
Laburnum SquareRichmond, VA19 109,405 96.9 %96.9 %106,045 964 9.09 
Ladson CrossingLadson, SC16 52,607 100.0 %100.0 %52,607 539 10.26 
LaGrange MarketplaceLaGrange, GA12 76,594 84.3 %84.3 %64,600 358 5.54 
Lake Greenwood CrossingGreenwood, SC43,618 100.0 %100.0 %43,618 363 8.32 
Lake MurrayLexington, SC39,218 100.0 %100.0 %39,218 257 6.56 
Litchfield Market VillagePawleys Island, SC22 86,740 98.8 %97.1 %84,237 980 11.63 
Lumber River VillageLumberton, NC11 66,781 98.2 %98.2 %65,581 455 6.93 
Moncks CornerMoncks Corner, SC26,800 100.0 %100.0 %26,800 330 12.31 
Nashville CommonsNashville, NC11 56,100 100.0 %92.0 %51,600 585 11.34 
New Market CrossingMt. Airy, NC12 117,076 100.0 %100.0 %117,076 1,030 8.80 
Parkway PlazaBrunswick, GA52,365 81.7 %81.7 %42,785 354 8.27 
Pierpont CentreMorgantown, WV16 111,162 95.4 %95.4 %106,042 1,058 9.97 
Port CrossingHarrisonburg, VA65,365 100.0 %100.0 %65,365 861 13.17 
RidgelandRidgeland, SC20,029 100.0 %100.0 %20,029 140 7.00 
Riverbridge Shopping CenterCarrollton, GA11 91,188 100.0 %100.0 %91,188 766 8.40 
Rivergate Shopping CenterMacon, GA24 193,960 87.0 %87.0 %168,816 2,457 14.56 
Sangaree PlazaSummerville, SC10 66,948 100.0 %100.0 %66,948 708 10.58 
Shoppes at Myrtle ParkBluffton, SC13 56,601 99.1 %97.3 %55,084 634 11.52 
South LakeLexington, SC10 44,318 97.3 %97.3 %43,118 239 5.54 
South ParkMullins, SC60,734 96.9 %96.9 %58,834 387 6.58 
South SquareLancaster, SC44,350 80.9 %80.9 %35,900 302 8.40 
St. George PlazaSt. George, SC59,174 100.0 %96.3 %56,999 407 7.14 
Sunshine PlazaLehigh Acres, FL22 111,189 99.6 %99.6 %110,743 1,073 9.69 
Surrey PlazaHawkinsville, GA42,680 96.5 %96.5 %41,180 247 6.00 

WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
15


Property Summary (continued)
Property
Location
Number of
Tenants (1)
Total Leasable
Square Feet
Percentage
Leased (1)
Percentage Occupied
Total SF Occupied
Annualized
Base Rent (in 000's) (2)
Annualized Base Rent per Occupied Sq. Foot
Tampa FestivalTampa, FL19 137,987 97.7 %64.6 %89,166 $912 $10.23 
Tri-County PlazaRoyston, GA67,577 88.8 %88.8 %59,977 420 7.00 
TuckernuckRichmond, VA17 93,440 100.0 %98.2 %91,745 974 10.70 
Twin City CommonsBatesburg-Leesville, SC47,680 100.0 %97.5 %46,480 464 9.98 
Village of MartinsvilleMartinsville, VA21 290,902 97.7 %97.7 %284,294 2,320 8.21 
Waterway PlazaLittle River, SC10 49,750 100.0 %100.0 %49,750 500 10.06 
Westland SquareWest Columbia, SC11 62,735 100.0 %100.0 %62,735 534 8.51 
Winslow PlazaSicklerville, NJ18 40,695 100.0 %100.0 %40,695 646 15.88 
782 5,391,432 95.8 %93.7 %5,053,711 $48,853 $9.67 
(1)    Reflects leases executed through April 4, 2022 that commence subsequent to the end of the current reporting period.
(2)    Annualized based rent per occupied square foot, assumes base rent as of the end of the current reporting period, excludes the impact of tenant concessions and rent abatements.
(3)    This information is not available because the property is undeveloped.
(4)    Square footage is net of the Company's on-premise management office and net of building square footage whereby the Company only leases the land.

statea.jpg

WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
16


Top Ten Tenants by Annualized Base Rent
Total Tenants : 782

TenantsAnnualized Base Rent
($ in 000s)
% of Total Annualized Base RentTotal Occupied Square FeetPercent Total Leasable Square FootBase Rent Per Occupied Square Foot
Food Lion$4,430 9.07 %551,469 10.23 %$8.03 
Kroger Co. (1)
2,097 4.29 %239,482 4.44 %8.76 
Piggly Wiggly1,495 3.06 %202,968 3.76 %7.37 
Dollar Tree (2)
1,192 2.44 %148,605 2.76 %8.02 
Lowes Foods (3)
1,181 2.42 %130,036 2.41 %9.08 
Winn Dixie887 1.82 %133,575 2.48 %6.64 
Planet Fitness837 1.71 %100,427 1.86 %8.33 
Hobby Lobby717 1.47 %114,298 2.12 %6.27 
Big Lots679 1.39 %105,674 1.96 %6.43 
BJ'S Wholesale Club 651 1.33 %147,400 2.73 %4.42 
$14,166 29.00 %1,873,934 34.75 %$7.56 
(1) Kroger 4 / Harris Teeter 1 / 3 fuel stations
(2) Dollar Tree 9 / Family Dollar 6
(3) Lowes Foods 1 / KJ's Market 2



Lease Expiration Schedule
Lease Expiration PeriodNumber of Expiring LeasesTotal Expiring Square Footage% of Total Expiring Square Footage% of Total Occupied Square Footage ExpiringExpiring Annualized Base Rent (in 000s) % of Total Annualized Base RentExpiring Base Rent Per Occupied
Square Foot
Available— 337,721 6.26 %— %$— — %$— 
MTM21,283 0.39 %0.42 %299 0.61 %14.05 
202266 249,322 4.62 %4.93 %2,456 5.03 %9.85 
2023134 794,423 14.73 %15.72 %7,132 14.60 %8.98 
2024139 743,355 13.79 %14.71 %7,310 14.96 %9.83 
2025122 868,631 16.11 %17.19 %8,710 17.83 %10.03 
2026118 799,251 14.82 %15.82 %8,041 16.46 %10.06 
202783 362,811 6.73 %7.18 %4,189 8.57 %11.55 
202822 336,946 6.25 %6.67 %2,426 4.97 %7.20 
202922 156,710 2.91 %3.10 %1,535 3.14 %9.80 
203016 258,565 4.80 %5.12 %2,055 4.21 %7.95 
2031 & thereafter51 462,414 8.59 %9.14 %4,700 9.62 %10.17 
Total782 5,391,432 100.00 %100.00 %$48,853 100.00 %$9.67 

WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
17


Lease Expiration Schedule (continued)

Anchor Lease Expiration Schedule (1)
No OptionOption
Lease Expiration PeriodNumber of Expiring LeasesExpiring Occupied Square FootageExpiring Annualized Based Rent (in 000s)% of Total Annualized Base RentExpiring Base Rent per Square FootNumber of Expiring LeasesExpiring Occupied Square FootageExpiring Annualized Based Rent (in 000s)% of Total Annualized Base RentExpiring Base Rent per Square Foot
Available— 174,013 $— — %$— — — $— — %$— 
Month-to-Month— — — — %— — — — — %— 
2022— — — — %— 71,203 435 2.33 %6.11 
202343,392 420 21.47 %9.68 13 460,495 2,894 15.48 %6.28 
202432,000 125 6.39 %3.91 351,977 2,331 12.47 %6.62 
202584,633 619 31.65 %7.31 12 472,936 3,782 20.23 %8.00 
202620,152 97 4.96 %4.81 13 435,435 3,505 18.75 %8.05 
202745,759 323 16.50 %7.06 57,345 447 2.39 %7.79 
2028— — — — %— 280,841 1,637 8.76 %5.83 
202921,213 317 16.21 %14.94 45,700 307 1.64 %6.72 
2030— — — 0.01 %— 216,346 1,359 7.27 %6.28 
2031+20,858 55 2.81 %2.64 282,952 1,996 10.68 %7.05 
Total10 442,020 $1,956 100.00 %$7.30 71 2,675,230 $18,693 100.00 %$6.99 

(1) Anchors defined as leases occupying 20,000 square feet or more.

Non-anchor Lease Expiration Schedule
No OptionOption
Lease Expiration PeriodNumber of Expiring LeasesExpiring Occupied Square FootageExpiring Annualized Based Rent (in 000s)% of Total Annualized Base RentExpiring Base Rent per Square FootNumber of Expiring LeasesExpiring Occupied Square FootageExpiring Annualized Based Rent (in 000s)% of Total Annualized Base RentExpiring Base Rent per Square Foot
Available— 163,708 $— — %$— — — $— — %$— 
Month-to-Month21,283 299 2.17 %14.05 — — — — %— 
202244 116,167 1,087 7.88 %9.36 20 61,952 934 6.48 %15.08 
202371 144,646 1,916 13.88 %13.25 48 145,890 1,902 13.21 %13.04 
202480 178,034 2,384 17.27 %13.39 49 181,344 2,470 17.15 %13.62 
202569 166,368 2,245 16.27 %13.49 39 144,694 2,064 14.33 %14.26 
202663 164,375 2,186 15.84 %13.30 41 179,289 2,253 15.64 %12.57 
202749 120,557 1,618 11.72 %13.42 30 139,150 1,802 12.51 %12.95 
202810 34,589 521 3.78 %15.06 21,516 268 1.86 %12.46 
202926,250 261 1.89 %9.94 11 63,547 650 4.51 %10.23 
203023,103 296 2.14 %12.81 19,116 400 2.78 %20.92 
2031+20 62,918 988 7.16 %15.70 22 95,686 1,660 11.53 %17.35 
Total430 1,221,998 $13,801 100.00 %$13.04 271 1,052,184 $14,403 100.00 %$13.69 












WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
18


Leasing Summary
Leasing Renewals, New Leases and Expirations
Three Months Ended March 31,
20222021
Renewals(1):
Leases renewed with rate increase (sq feet)66,348 145,173 
Leases renewed with rate decrease (sq feet)5,328 24,873 
Leases renewed with no rate change (sq feet)20,329 17,959 
Total leases renewed (sq feet)92,005 188,005 
Leases renewed with rate increase (count)20 27 
Leases renewed with rate decrease (count)
Leases renewed with no rate change (count)12 
Total leases renewed (count)34 40 
Option exercised (count)
Weighted average on rate increases (per sq foot)$1.15 $0.68 
Weighted average on rate decreases (per sq foot)$(2.13)$(1.15)
Weighted average rate on all renewals (per sq foot)$0.71 $0.38 
Weighted average change over prior rates5.86 %4.22 %
New Leases(1) (2):
New leases (sq feet)68,919 112,594 
New leases (count)23 19 
Weighted average rate (per sq foot)$13.09 $8.25 
Gross Leasable Area ("GLA") expiring during the next 9 months, including month-to-month leases5.01 %4.43 %
(1)    Lease data presented is based on average rate per square foot over the renewed or new lease term.
(2)    The Company does not include ground leases entered into for the purposes of new lease sq feet and weighted average rate (per sq foot) on new leases.



WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
19


Definitions
Funds from Operations (FFO): an alternative measure of a REIT's operating performance, specifically as it relates to results of operations and liquidity. FFO is a measurement that is not in accordance with accounting principles generally accepted in the United States (GAAP). Wheeler computes FFO in accordance with standards established by the Board of Governors of NAREIT in its March 1995 White Paper (as amended in November 1999 and December 2018). As defined by NAREIT, FFO represents net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus real estate related depreciation and amortization (excluding amortization of loan origination costs), plus impairment of real estate related long-lived assets and after adjustments for unconsolidated partnerships and joint ventures.
Most industry analysts and equity REITs, including Wheeler, consider FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses on dispositions and excluding depreciation, FFO is a helpful tool that can assist in the comparison of the operating performance of a company’s real estate between periods, or as compared to different companies. Management uses FFO as a supplemental measure to conduct and evaluate the business because there are certain limitations associated with using GAAP net income alone as the primary measure of our operating performance. Historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time, while historically real estate values have risen or fallen with market conditions.
Adjusted FFO (AFFO): Management believes that the computation of FFO in accordance with NAREIT’s definition includes certain items that are not indicative of the operating performance of the Company’s real estate assets. These items include, but are not limited to, non-recurring expenses, legal settlements, acquisition costs and capital raise costs. Management uses AFFO, which is a non-GAAP financial measure, to exclude such items. Management believes that reporting AFFO in addition to FFO is a useful supplemental measure for the investment community to use when evaluating the operating performance of the Company on a comparative basis. The Company also presents Pro Forma AFFO which shows the impact of certain activities assuming they occurred at the beginning of the year.
Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA): another widely-recognized non-GAAP financial measure that the Company believes, when considered with financial statements prepared in accordance with GAAP, is useful to investors and lenders in understanding financial performance and providing a relevant basis for comparison among other companies, including REITs. While EBITDA should not be considered as a substitute for net income attributable to the Company’s common stockholders, net operating income, cash flow from operating activities, or other income or cash flow data prepared in accordance with GAAP, the Company believes that EBITDA may provide additional information with respect to the Company’s performance or ability to meet its future debt service requirements, capital expenditures and working capital requirements. The Company computes EBITDA by excluding interest expense, net loss attributable to noncontrolling interests, depreciation and amortization and impairment of long-lived assets and notes receivable, from income from continuing operations. The Company also presents Adjusted EBITDA which excludes affecting the comparability of the periods presented, including but not limited to, costs associated with acquisitions and capital related activities.
WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
20



Net Operating Income (NOI): The Company believes that NOI is a useful measure of the Company's property operating performance. The Company defines NOI as property revenues (rental and other revenues) less property and related expenses (property operation and maintenance and real estate taxes). Because NOI excludes general and administrative expenses, depreciation and amortization, interest expense, interest income, provision for income taxes, gain or loss on sale or capital expenditures and leasing costs, it provides a performance measure, that when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate properties and the impact to operations from trends in occupancy rates, rental rates and operating costs, providing perspective not immediately apparent from net income. The Company uses NOI to evaluate its operating performance since NOI allows the Company to evaluate the impact of factors, such as occupancy levels, lease structure, lease rates and tenant base, have on the Company's results, margins and returns. NOI should not be viewed as a measure of the Company's overall financial performance since it does not reflect general and administrative expenses, depreciation and amortization, impairment of impairment of long-lived assets, involuntary conversion, interest expense, interest income, provision for income taxes, gain or loss on sale or disposition of assets, and the level of capital expenditures and leasing costs necessary to maintain the operating performance of the Company's properties. Other REITs may use different methodologies for calculating NOI, and accordingly, the Company's NOI may not be comparable to that of other REITs.

WHLR | Financial & Operating Data | as of 3/31/2022 unless otherwise stated
21