Exhibit 99.2
q32025whlrsupplement.jpg



Table of Contents
Page
Glossary of Terms
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 Schedules
Leasing Summary



Cautionary Note on 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, but are not limited to:the use of and demand for retail space; general and economic business conditions, including the rate and other terms on which we are able to lease our properties; the loss or bankruptcy of the Company's tenants; the geographic concentration of our properties in the Mid-Atlantic, Southeast and Northeast; consumer spending and confidence trends, including those affecting the ability of individuals to spend in retail shopping centers; availability, terms and deployment of capital; substantial dilution of our common stock, par value $0.01 ("Common Stock") and steep decline in its market value resulting from the exercise by the holders of our Series D Cumulative Convertible Preferred Stock (the "Series D Preferred Stock") of their redemption rights and downward adjustment of the Conversion Price (as defined below) on our outstanding 7.00% Subordinated Convertible Notes due 2031 (the "Convertible Notes"), each of which has already occurred and is anticipated to continue; given the volatility in the trading of our Common Stock, whether we have registered and, as necessary, can continue to register sufficient shares of our Common Stock to settle redemptions of all Series D Preferred Stock tendered to us by the holders thereof; the degree and nature of our competition; our ability to hire, develop and/or retain talent; changes in applicable laws and governmental regulations, including federal tax law and other regulatory provisions as a result of the One Big Beautiful Bill Act (the “OBBBA”) signed into law on July 4, 2025; changes to accounting rules, tax rates and similar matters, including tariff-related measures; the ability and willingness of the Company’s tenants and other third parties to satisfy their obligations under their respective contractual arrangements with the Company; the ability and willingness of the Company’s tenants to renew their leases with the Company upon expiration; the Company’s ability to re-lease its properties on the same or better terms in the event of non-renewal or in the event the Company exercises its right to replace an existing tenant, and obligations the Company may incur in connection with the replacement of an existing tenant; litigation risks generally; the Company's ability to maintain compliance with the financial and other covenants in its debt agreements and under the terms of its Series D Preferred Stock; financing risks, such as the Company’s inability to obtain new financing
WHLR | Financial & Operating Data
2



or refinancing on favorable terms as the result of market volatility or instability and increases in the Company’s borrowing costs as a result of changes in interest rates and other factors; the impact of the Company’s leverage on operating performance; our ability to successfully execute strategic or necessary asset acquisitions and divestitures; our ability to repurchase noncontrolling interests and the price and timing of such repurchases; risks related to the market for retail space generally, including reductions in consumer spending, variability in retailer demand for leased space, adverse impact of e-commerce, ongoing consolidation in the retail sector and changes in economic conditions and consumer confidence; risks endemic to real estate and the real estate industry generally; the adverse effect of any future pandemic, endemic or outbreak of infectious diseases, and mitigation efforts, including government-imposed lockdowns, to control their spread; risks to our information systems - or those of our tenants or vendors - from service interruption, misappropriation of data, breaches of security or information technology, or other cyber-related attacks; the Company’s ability to maintain compliance with the listing standards of the Nasdaq Capital Market ("Nasdaq"); the effects on the trading market of our Common Stock of the one-for-two reverse stock split effected on November 18, 2024 ( the "November 2024 Reverse Stock Split") and the three reverse stock splits effected in 2024 prior to the November 2024 Reverse Stock Split (together with the November 2024 Reverse Stock Split, the “2024 Reverse Stock Splits”), the one-for-four reverse stock split effected on January 27, 2025 (the "January 2025 Reverse Stock Split"), the one-for-five reverse stock split effected on March 26, 2025 (the "March 2025 Reverse Stock Split"), the one-for-seven reverse stock split effected on May 26, 2025 (the "May 2025 Reverse Stock Split"), and the one-for-five reverse stock split effected on September 22, 2025 (the "September 2025 Reverse Stock Split"; and together with the January 2025 Reverse Stock Split, March 2025 Reverse Stock Split and May 2025 Reverse Stock Split , the "2025 Reverse Stock Splits"; the 2025 Reverse Stock Splits and the 2024 Reverse Stock Splits are being referred to collectively as the "Reverse Stock Splits") and any reverse stock splits the Company may effect in the future; damage to the Company’s properties from catastrophic weather and other natural events, and the physical effects of climate change; the risk that an uninsured loss on the Company’s properties or a loss that exceeds the limits of the Company’s insurance policies could subject the Company to lost capital or revenue on those properties; the risk that continued increases in the cost of necessary insurance could negatively impact the Company's profitability; 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 ability of our operating partnership, Wheeler REIT, L.P. (the "Operating Partnership"), and each of our other partnerships and limited liability companies to be classified as partnerships or disregarded entities for federal income tax purposes; the impact of e-commerce on our tenants’ business; the impact of the current federal government shutdown; and the inability to generate sufficient cash flows due to market conditions, competition, uninsured losses, changes in tax or other applicable laws.

The forward-looking statements contained in this document are based on our current expectations and beliefs concerning future developments and their potential effects on the Company. 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 SEC, including its quarterly reports on Form 10-Q and annual reports on Form 10-K. There can be no assurance that future developments affecting the Company will be those that the Company has anticipated. Except for ongoing obligations to disclose material information as required by the federal securities laws, the Company undertakes no obligation to release publicly any revisions to any forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events. All of the above factors are difficult to predict, contain uncertainties that may materially affect the Company’s actual results and may be beyond the Company’s control. New factors emerge from time to time, and it is not possible for the Company’s management to predict all such factors or to assess the effects of each factor on the Company’s business. Accordingly, there can be no assurance that the Company’s current expectations will be realized.

WHLR | Financial & Operating Data
3



Glossary of Terms
TermDefinition
Adjusted FFO ("AFFO")
We believe the computation of funds from operations ("FFO") in accordance with the National Association of Real Estate Investment Trusts' ("Nareit") definition includes certain items that are not indicative of the results provided by our operating portfolio and affect the comparability of our period-over-period performance. These items include, but are not limited to, legal settlements, non-cash share-based compensation expense, non-cash amortization on loans and acquisition costs. Therefore, in addition to FFO, management uses Adjusted FFO ("AFFO"), a non-GAAP measure, for REITs, which we define to exclude such items. Management believes that these adjustments are appropriate in determining AFFO as they are not indicative of the operating performance of our assets. In addition, we believe that AFFO is a useful supplemental measure for the investing community to use in comparing us to other REITs as many REITs provide some form of adjusted or modified FFO. However, there can be no assurance that AFFO presented by us is comparable to the adjusted or modified FFO of other REITs.
AnchorLease occupying 20,000 square feet or more.
Annualized Base Rent ("ABR")
Monthly base rent on occupied space as of the end of the current reporting period multiplied by twelve months, excluding the impact of tenant concessions and rent abatements.
Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA")
A 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 against other companies, including other 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 items affecting the comparability of the periods presented, including but not limited to, costs associated with acquisitions and capital related activities.
Funds from Operations ("FFO")
We use FFO, a non-GAAP measure, as an alternative measure of our operating performance, specifically as it relates to results of operations and liquidity. We compute FFO in accordance with standards established by the Board of Governors of Nareit in its March 1995 White Paper (as amended in November 1999, April 2002 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 us, 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 our 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. Accordingly, we believe FFO provides a valuable alternative measurement tool to GAAP when presenting our operating results.
Gross Leasable Area ("GLA")The total amount of leasable space in an investment property.
Ground Lease
A lease in which the tenant owns the building but not the land it is built on.
WHLR | Financial & Operating Data
4



TermDefinition
Leased Rate /
% Leased
The space committed to lessee under a signed lease agreement as of September 30, 2025, expressed as a percentage of Gross Leasable Area.
Local Tenant
Tenant with presence in one state with 10 or less locations.
National / Regional TenantTenant with presence in multiple states or a single state presence with more than 10 locations.
Occupancy Rate / % Occupied
The space delivered to a tenant under a signed lease agreement as a percentage of gross leasable area through September 30, 2025.
Rent Spread:
     New Rent SpreadWeighted average change over the gross value of a new lease, annualized per square foot, compared to the annualized base rent per square foot of the prior tenant.
     Renewal Rent
        Spread
Weighted average change over the gross value of a renewed lease, annualized per square foot, compared to the annualized base rent per square foot of the prior rate.
Same-PropertyProperties owned during all periods presented herein.
Same-Property Net Operating Income ("Same-Property NOI")
Same-Property net operating income ("Same-Property NOI") is a widely-used non-GAAP financial measure for REITs. The Company believes that Same-Property NOI is a useful measure of the Company's property operating performance. The Company defines Same-Property NOI as property revenues (rental and other revenues) less property and related expenses (property operation and maintenance and real estate taxes). Because Same-Property NOI excludes above (below) market lease amortization, straight-line rents, general and administrative expenses, depreciation and amortization, gain or loss on sale or capital expenditures and leasing costs and impairment charges, 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 operating income. The Company uses Same-Property NOI to evaluate its operating performance since Same-Property 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. Properties are included in Same-Property NOI if they are owned and operated for the entirety of both periods being compared. Consistent with the capital treatment of such costs under GAAP, tenant improvements, leasing commissions and other direct leasing costs are excluded from Same-Property NOI.

The most directly comparable GAAP financial measure is consolidated operating income. Same-Property NOI should not be considered as an alternative to consolidated operating income prepared in accordance with GAAP or as a measure of liquidity. Further, Same-Property NOI is a measure for which there is no standard industry definition and, as such, it is not consistently defined or reported on among the Company's peers, and thus may not provide an adequate basis for comparison among REITs.
SOFRSecured Overnight Financing Rate
Undeveloped PropertyVacant land without GLA.
WHLR | Financial & Operating Data
5



Company Overview
Headquartered in Virginia Beach, Virginia, Wheeler Real Estate Investment Trust, Inc. (Nasdaq: WHLR) is a fully-integrated, self-managed commercial real estate investment company focused on owning, leasing and operating income-producing retail properties with a primary focus on grocery-anchored centers. WHLR’s portfolio contains well-located, potentially dominant retail properties in secondary and tertiary markets that generate attractive, risk-adjusted returns. WHLR’s common stock, Series B convertible preferred stock ("Series B Preferred Stock" and, together with the Series D Preferred Stock, the "Preferred Stock"), Series D Preferred Stock, and Convertible Notes trade publicly on Nasdaq under the symbols "WHLR", "WHLRP", "WHLRD", and "WHLRL", respectively.
Cedar Realty Trust, Inc. ("CDR" or "Cedar") is a subsidiary of WHLR. CDR's 7-1/4% Series B cumulative redeemable preferred stock ("Cedar Series B Preferred Stock") and 6-1/2% Series C cumulative redeemable preferred stock ("Cedar Series C Preferred Stock") trade publicly on the New York Stock Exchange ("NYSE") under the symbols "CDRpB" and "CDRpC", respectively and represent a noncontrolling interest to WHLR.
Accordingly, the use of the word "Company" refers to WHLR and its consolidated subsidiaries, which includes Cedar, except where the context otherwise requires.
Corporate Headquarters
Wheeler Real Estate Investment Trust, Inc.
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
whlrsmall.jpg
cdrsmall.jpg
Board of DirectorsBoard of Directors
Stefani D. Carter (Chair)
Kerry G. Campbell (Chair)
E.J. Borrack
E.J. Borrack
Robert Brady
M. Andrew Franklin
Kerry G. Campbell
Crystal Plum
Gregory P. HannonPaula Poskon
Rebecca MusserGary Skoien
Megan Parisi
Joseph D. Stilwell
Stock Transfer Agent and Registrar
Computershare Trust Company, N.A.
150 Royall Street, Suite 101
Canton, MA 02021
www.computershare.com
Investor Relations Representative
investorrelations@whlr.us
Office: (757) 627-9088
        
WHLR | Financial & Operating Data
6



Financial and Portfolio Overview
All share and share-related information for all periods presented reflect the Reverse Stock Splits unless otherwise noted.
For the three months ended September 30, 2025 (consolidated amounts unless otherwise noted)
Financial Results
Net income attributable to Wheeler REIT common stockholders (in 000s)$8,914 
Basic earnings per share$18.37 
Diluted loss per share$(0.83)
FFO available to common stockholders and Operating Partnership (OP) unitholders (in 000s)$18,062 
FFO per common share$37.23 
AFFO (in 000s)$2,040 
AFFO per common share$4.20 
Assets and Leverage
Real Estate, net of $121.1 million accumulated depreciation (in 000s)
$497,053 
Cash and Cash Equivalents (in 000s)$27,093 
Total Assets (in 000s)$625,174 
Total Debt (in 000s)$502,676 
Debt to Total Assets80.4 %
Debt to Gross Asset Value66.5 %

Ticker
Shares Outstanding at September 30, 2025Third Quarter stock price rangeStock Price at September 30, 2025
WHLR946,967 $6.15-$32.00$6.26 
WHLRP2,887,818 $3.50-$4.25$4.23 
WHLRD1,576,557 $33.25-$38.18$36.73 
CDRpB857,237 $15.65-$18.99$17.77 
CDRpC2,287,466 $14.80-$16.74$16.12 
Common Stock market capitalization (in 000s)$5,928 

Portfolio Summary
whlrsmall.jpg
cdrsmall.jpg
GLA in sq. ft.5,182,474 2,253,544 
Occupancy Rate93.8 %87.0 %
Leased Rate 94.1 %88.4 %
Annualized Base Rent (in 000s)$50,918 $21,186 
Total number of leases signed or renewed37 13 
Total sq. ft. leases signed or renewed173,000 75,413 
WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
7


Financial and Operating Results

Today, WHLR reported its financial and operating results for the three and nine months ended September 30, 2025. For the three months ended September 30, 2025 and 2024, WHLR's net income (loss) attributable to WHLR's common stockholders resulted in basic earnings (loss) per share of $18.37 and $(129,727.27), respectively. For the nine months ended September 30, 2025 and 2024, WHLR's net loss attributable to WHLR's Common stockholders resulted in basic loss per share of $(14.77) and $(306,282.49), respectively.

"WHLR’s third-quarter results reflect the Company's disciplined portfolio management, active capital markets transactions, and a focus on leasing and operational efficiency. Same-Property NOI growth of 4.2% reflects the Company's long-term objective to look beyond just ABR growth and mitigate the impact of raising operating costs through improved tenant reimbursement structures. The Company’s ability to execute strategic dispositions, manage leverage, and drive rent growth positions us to navigate ongoing market challenges and pursue value creation for shareholders of both WHLR and Cedar."

M. Andrew Franklin, Chief Executive Officer and President

2025 THIRD QUARTER HIGHLIGHTS
(All comparisons are to the same prior year period unless otherwise noted)
LEASING
The Company's real estate portfolio:
was 91.8% occupied, a 20 basis point decrease from 92.0%;
was 92.4% leased, a 140 basis point decrease from 93.8%; and
includes 31 properties that are 100% leased.

WHLR quarter-to-date leasing activity
Executed 32 lease renewals, totaling 160,167 square feet at a weighted average increase of $1.04 per square foot, representing an increase of 9.5% over in-place rental rates.
Signed 5 new leases, totaling 12,833 square feet with a weighted average rental rate of $21.93 per square foot, representing a new rent spread of 13.8%.
The WHLR portfolio, excluding Cedar, was:
93.8% occupied, a 100 basis point decrease from 94.8%; and
94.1% leased, a 170 basis point decrease from 95.8%.

CDR quarter-to-date leasing activity
Executed 9 lease renewals, totaling 40,316 square feet at a weighted average increase of $2.12 per square foot, representing an increase of 13.6% over in-place rental rates.
Signed 4 new leases, totaling 35,097 square feet with a weighted average rental rate of $9.09 per square foot, representing a new rent spread of 14.8%.
The Cedar portfolio was:
87.0% occupied, a 70 basis point increase from 86.3%; and
88.4% leased, a 130 basis point decrease from 89.7%.

The Company’s GLA, which is subject to leases that expire over the next three months and includes month-to-month leases, decreased to approximately 1.1%, compared to 1.6%. At September 30, 2025, 30.9% of this expiring GLA is subject to renewal options (a lease expiration schedule can be found on page 24 and provides additional details on the Company's leases).

SAME-PROPERTY NET OPERATING INCOME
Same-Property NOI increased by 3.3% or $0.5 million. Same-Property NOI was impacted by:
$0.9 million increase in property revenue; partially offset by
$0.4 million increase in property expense.

OPERATIONS
Total revenue of $23.8 million decreased by 3.9% or $1.0 million, primarily a result of:
$1.9 million decrease in rental revenues and tenant reimbursements, net of credit adjustments on operating lease receivables, attributable to properties that were sold in 2024 and 2025; partially offset by

WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
8


$0.9 million increase in rental revenues and tenant reimbursements, net of credit adjustments on operating lease receivables, attributable to same center properties.
Total operating expenses of $18.3 million increased by 1.9% or $0.3 million, primarily a result of:
$1.3 million increase in impairment recorded for Carll's Corner, located in Bridgeton, New Jersey, in 2025 compared to impairment recorded for Oregon Avenue, located in Philadelphia, Pennsylvania, in 2024;
$0.2 million increase in professional fees;
$0.2 million increase in real estate taxes;
$0.1 million increase in corporate administration;
$0.1 million increase in repairs and maintenance; and
$0.1 million increase in utilities; partially offset by
$1.1 million decrease in operating expenses attributable to properties that were sold in 2024 and 2025; and
$0.6 million decrease in depreciation and amortization.

FINANCIAL
FFO was $18.1 million, or $37.23 per share of the Company's Common Stock as compared to FFO of $(35.0) million, or $(127,280.00) per share.
AFFO was $4.20 per share of the Company's Common Stock as compared to $3,501.82 per share.

CAPITAL MARKETS
The Company effected a one-for-five reverse stock split on September 22, 2025.
The Company issued 578,800 shares of its Common Stock to unaffiliated holders in exchange for 140,600 shares of the Company's Series D Preferred Stock and 208,200 shares of the Company's Series B Preferred Stock.
The fair market value of the Common Stock issued in exchange for Preferred Stock was less than the carrying value of the Preferred Stock retired in those transactions resulting in $3.0 million for the three months end September 30, 2025, recognized as a deemed contribution within accumulated deficit in the condensed consolidated balance sheet, with such deemed contributions included as a component of net income (loss) attributable to common shareholders.
The Company recognized a non-operating gain of $15.0 million in net changes in fair value of derivative liabilities, primarily related to the conversion rate on the Convertible Notes relative to market trade prices of the Convertible Notes and Common Stock.

CEDAR CAPITAL MARKETS
Cedar repurchased and retired 620,069 shares of Cedar Series C Preferred Stock. The shares of Cedar Series C Preferred Stock were repurchased for an aggregate of $10.1 million at an average price of $16.30 per share, representing a premium to the carrying value of $6.55 per share to the carrying value.


2025 YEAR-TO-DATE HIGHLIGHTS
(All comparisons are to the same prior year period unless otherwise noted)
LEASING
WHLR Year-To-Date Leasing Activity
Executed 89 lease renewals totaling 457,848 square feet at a weighted average increase of $1.27 per square foot, representing an increase of 12.4% over in-place rental rates.
Signed 23 new leases totaling 104,228 square feet with a weighted average rental rate of $13.97 per square foot, representing a new rent spread of 36.3%.
CDR Year-To-Date Leasing Activity
Executed 23 lease renewals totaling 192,140 square feet at a weighted average increase of $0.96 per square foot, representing an increase of 10.6% over in-place rental rates.
Signed 9 new leases totaling 51,799 square feet with a weighted average rental rate of $13.22 per square foot, representing a new rent spread of 4.9%.

SAME-PROPERTY NET OPERATING INCOME
Same-Property NOI increased by 4.2% or $1.8 million. Same-Property NOI was impacted by:
$2.6 million increase in property revenue; partially offset by
$0.8 million increase in property expense.
WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
9



OPERATIONS
Total revenue of $74.3 million decreased by 3.5% or $2.7 million, primarily a result of:
$5.5 million decrease in rental revenues and tenant reimbursements, net of credit adjustments on operating lease receivables, attributable to properties that were sold in 2024 and 2025; partially offset by
$2.7 million increase in rental revenues and tenant reimbursements, net of credit adjustments on operating lease receivables, attributable to same center properties; and
$0.1 million increase in market lease amortization and straight line rent.
Total operating expenses of $52.6 million decreased by 2.8% or $1.5 million, primarily a result of:
$2.6 million decrease in operating expenses attributable to properties that were sold in 2024 and 2025;
$1.6 million decrease in depreciation and amortization; and
$0.3 million decrease in property administrative expenses; partially offset by
$1.3 million increase in impairment recorded for Carll's Corner, located in Bridgeton, New Jersey, in 2025 compared to impairment recorded for South Philadelphia, located in Philadelphia, Pennsylvania, in 2024;
$0.7 million increase in grounds and landscaping, primarily due to an increasae in snow removal;
$0.3 million increase in salaries;
$0.3 million increase in corporate administration;
$0.2 million increase in utilities; and
$0.2 million in real estate taxes.
FINANCIAL
FFO of $13.8 million, or $68.28 per share of the Company's Common Stock as compared to FFO of $(42.7) million, or $(241,096.05) per share.
AFFO of $34.98 per share of the Company's Common Stock as compared to $21,355.93 per share.

CAPITAL MARKETS

September 30, 2025June 30, 2025March 31, 2025December 31, 2024September 30, 2024
Stock classNumber of shares
Liquidation value (1)
Number of shares
Liquidation value (1)
Number of shares
Liquidation value (1)
Number of shares
Liquidation value (1)
Number of shares
Liquidation value (1)
WHLR946,967218,93216,8391,871464
WHLRP2,887,818$72.23,096,018$77.43,218,718$80.53,357,142$83.93,379,142$84.5
WHLRD (2)
1,576,557$66.01,776,179$72.71,903,921$77.32,236,046$88.72,467,625$96.9
CDRpB857,237$21.4857,237$21.41,449,609$36.21,449,609$36.21,449,609$36.2
CDRpC2,287,466$57.22,907,535$72.72,907,535$72.74,208,694$105.24,922,925$123.1
(1) Liquidation value in millions.
(2) Aggregate liquidation value shown.


The Company effected a one-for-four, a one-for-five, and a one-for-seven reverse stock split on January 27, 2025, March 26, 2025 and May 26, 2025, respectively.
The Company issued 643,258 shares of its Common Stock to unaffiliated holders in exchange for 401,474 shares of the Company's Series D Preferred Stock and 469,074 shares of the Company's Series B Preferred Stock.
The fair market value of the Common Stock issued in exchange for Preferred Stock was less than the carrying value of the Preferred Stock retired in those transactions resulting in $8.5 million for the nine months ended September 30, 2025, recognized as a deemed contribution within accumulated deficit in the condensed consolidated balance sheet, with such deemed contributions included as a component of net income (loss) attributable to common shareholders.
The Company issued an aggregate of 107,295 shares of its Common Stock, having an aggregate fair value of $2.4 million, to settle conversion requests of the holders of the Convertible Notes comprising an aggregate principal amount of $1.5 million, which resulted in an aggregate net loss on conversion of Convertible Notes of $0.9 million.
WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
10


The Company recognized a non-operating gain of $6.3 million in net changes in fair value of derivative liabilities, primarily related to the conversion rate on the Convertible Notes relative to market trade prices of the Convertible Notes and Common Stock.
As of September 30, 2025, the conversion price for the Convertible Notes was approximately $4.91 per share of the Company’s Common Stock (approximately 5.09 shares of Common Stock for each $25.00 of principal amount of the Convertible Notes being converted).

CEDAR CAPITAL MARKETS
Cedar repurchased and retired 592,372 shares of Cedar Series B Preferred Stock in two tender offers. The shares of Cedar Series B Preferred Stock were repurchased for an aggregate of $10.6 million at an average price of $17.87 per share, representing a premium to the carrying value of $6.77 per share.
Cedar repurchased and retired 1,921,228 shares of Cedar Series C Preferred Stock through a series of repurchase transactions, including tender offers. The shares of Cedar Series C Preferred Stock were repurchased for an aggregate of $31.3 million at an average price of $16.29 per share, representing a premium to the carrying value of $6.54 per share.
The repurchase of the noncontrolling interests caused the recognition of $16.6 million in deemed distributions, primarily a result of the Cedar Series C Preferred Stock for $12.6 million and Cedar Series B Preferred Stock for $4.0 million.

DISPOSITIONS
On June 26, 2025, the Company sold Winslow Plaza, located in Sicklerville, New Jersey, for $8.7 million, generating a gain of $3.8 million and net proceeds of $7.9 million.
On May 15, 2025, the Company sold Devine Street, located in Columbia, South Carolina, for $7.1 million, generating a gain of $1.1 million and net proceeds of $6.8 million.
On May 1, 2025, the Company sold Amscot Building, located in Tampa, Florida, for $0.6 million, generating a gain of $0.3 million and net proceeds of $0.5 million.
On March 13, 2025, the Company sold Oregon Avenue, located in Philadelphia, Pennsylvania, for $3.0 million, generating a gain of $0.1 million and net proceeds of $2.8 million.
On March 6, 2025, the Company sold South Lake, located in Lexington, South Carolina, for $1.9 million, generating a loss of $1.0 million and net proceeds of $1.6 million.
On February 11, 2025, the Company sold Webster Commons, located in Webster, Massachusetts, for $14.5 million, generating a gain of $6.6 million and net proceeds of $13.9 million.
OTHER
The Company recognized non-operating expenses of $0.9 million, which primarily consisted of capital structure costs, including the registration of our Common Stock to issue in settlement of Series D Preferred Stock redemptions, expenses incurred in connection with the Reverse Stock Splits and redemptions of the Series D Preferred Stock by holders thereof.

BALANCE SHEET
Cash and cash equivalents totaled $27.1 million, compared to $43.0 million at December 31, 2024.
Restricted cash totaled $29.8 million, compared to $17.8 million at December 31, 2024. The funds at September 30, 2025 are held in lender reserves, which included $10.0 million secured in an interest bearing account for the April 2025 Cedar Bridge Loan, as well as amounts reserved for the purpose of tenant improvements, lease commissions, real estate taxes, insurance expenses.
Debt totaled $502.7 million, compared to $499.5 million at December 31, 2024, the increase is a result of a:
$10.3 million loan proceeds a result of the August 2025 Cedar Credit Facility;
$10.0 million loan proceeds a result of the April 2025 Cedar Bridge Loan;
$9.1 million payment on October 2022 Cedar Term Loan related to the sale of Webster Commons;
$4.2 million payment on Winslow Plaza loan related to the sale of Winslow Plaza;
$1.5 million conversion of Convertible Notes to Common Stock;
$1.3 million scheduled loan principal payments of debt; and
$1.0 million payment on the June 2022 Term Loan related to the sale of South Lake.
The Company's weighted average interest rate on fixed-rate property level debt was 5.5% with a term of 6.9 years, compared to 5.4% with a term of 7.6 years at December 31, 2024. The weighted average interest rate on all debt was 5.6% with a term of 6.7 years, compared to 5.5% with a term of 7.5 years at December 31, 2024. The increase in fixed-rate property debt interest was $0.2 million, a result of (1) an increase of $0.6
WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
11


million due to an increase in the overall average interest rate, partially offset by (2) a decrease of $0.4 million in the average principal debt balance. See page 19 for further details on interest expense.
Real estate, net totaled $497.1 million compared to $534.9 million as of December 31, 2024.
Assets held for sale total $15.8 million and include Carll's Corner, located in Bridgeton, New Jersey, Fieldstone Marketplace, located in New Bedford, Massachusetts, and an undeveloped South Philadelphia land parcel, located in Philadelphia, Pennsylvania as the Company has committed to a plan to sell these properties.
The Company invested $12.5 million in tenant improvements and capital expenditures into its properties.

DIVIDENDS
Total cumulative dividends in arrears for WHLR's Series D Preferred Stock were $26.6 million or $16.86 per share as of September 30, 2025.
During the nine months ended September 30, 2025, Cedar paid dividends of $5.2 million.
On October 31, 2025, Cedar announced that Cedar 's Board of Directors declared dividends of $0.453125 and $0.40625 per share with respect to Cedar Series B Preferred Stock and Cedar Series C Preferred Stock, respectively. The dividends are payable on November 20, 2025 to shareholders of record of Cedar Series B Preferred Stock and Cedar Series C Preferred Stock, as applicable, on November 10, 2025.


SERIES D PREFERRED STOCK - REDEMPTIONS
At September 30, 2025 and December 31, 2024, the Series D Preferred Stock had $1.5 million and $4.1 million, respectively, classified as a liability due to redemption requests received before period end.
During the nine months ended September 30, 2025, the Company processed redemptions of an aggregate of 316,133 shares of Series D Preferred Stock from the holders thereof. Accordingly, the Company issued 194,568 shares of Common Stock in settlement of an aggregate redemption price of approximately $12.8 million.
The gain on preferred stock redemptions is a result of the fair market value of the Common Stock issued on redemptions of the Company's Series D Preferred Stock, in comparison to the Series D Preferred Stock's carrying value. During the nine months ended September 30, 2025, the Company has realized a gain of $1.2 million in the aggregate.

RELATED PARTY
The Company performs property management and leasing services for Cedar, a subsidiary of the Company. During the three and nine months ended September 30, 2025, Cedar paid the Company $0.0 million and $0.7 million for these services, respectively.
Related party amounts due to WHLR from Cedar for financing and real estate taxes, management fees, leasing commissions, sales commissions and Cost Sharing Agreement allocations were $10.7 million and $9.5 million as of September 30, 2025 and December 31, 2024, respectively, and have been eliminated for consolidation purposes.
As of September 30, 2025, the net asset value of the Company’s investment in Stilwell Activist Investments, L.P., a Delaware limited partnership ("SAI") was $14.3 million, which includes $10.5 million of subscriptions. For the nine months ended September 30, 2025, the unrealized holding gain on investment securities, net was $2.2 million, net of $0.5 million investment fees. Beginning in 2025, the Company is prospectively presenting the SAI Investment's unrealized gains/(losses) within other comprehensive income and its period end value is presented on the line "investment securities - related party,” on the condensed consolidated balance sheets. For more information, see Note 4 in our Quarterly Report on Form 10-Q for the period ended September 30, 2025.

SUBSEQUENT EVENTS
The Company has processed 46,456 shares of Series D Preferred Stock subsequent to September 30, 2025. Accordingly, the Company has issued 378,673 shares of Common Stock in settlement of an aggregate redemption price of approximately $2.0 million.
On October 15, 2025, the Company agreed to issue 55,000 shares of its Common Stock to an unaffiliated holder of the Company’s securities in exchange for a total of 5,000 shares of its Series D Preferred Stock and a total of 10,000 shares of its Series B Preferred Stock.
On October 16, 2025 the Company completed the sale of Lake Murray, located in Lexington, South Carolina, for the contract price of $4.6 million and used the proceeds to pay down $1.9 million of the June 2022 Term Loan and $52 thousand loan prepayment premium.
WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
12


On October 29, 2025, the Company completed the sale of an undeveloped South Philadelphia land parcel, located in Philadelphia, Pennsylvania, for $4.4 million.
On October 31, 2025, the Company completed the sale of Carll's Corner, located in Bridgerton, New Jersey, for $3.7 million.
On November 3, 2025, the Company completed the sale of Fieldstone Marketplace, located in New Bedford, Massachusetts, for $12.2 million.
The Company used the proceeds from the South Philadelphia land parcel disposition, Carll's Corner disposition and Fieldstone Marketplace disposition discussed above to pay down $10.3 million of the August 2025 Cedar Credit Facility and $4.0 million of the April Cedar 2025 Bridge Loan, subsequent to September 30, 2025.

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 9/30/2025 unless otherwise stated
13



Consolidated Balance Sheets
$ in 000s, except par value and share data
 September 30, 2025December 31, 2024
 (unaudited)
ASSETS:
      Real estate:
Land and land improvements$123,256 $138,177 
Buildings and improvements494,859 508,957 
618,115 647,134 
Less accumulated depreciation(121,062)(112,209)
Real estate, net497,053 534,925 
Cash and cash equivalents27,093 42,964 
Restricted cash29,810 17,752 
Receivables, net14,631 14,692 
Investment securities - related party14,250 12,025 
Assets held for sale15,760 — 
Above market lease intangibles, net781 1,285 
Operating lease right-of-use assets8,788 9,235 
Deferred costs and other assets, net17,008 20,824 
Total Assets$625,174 $653,702 
LIABILITIES:
Loans payable, net$487,336 $482,609 
Liabilities associated with assets held for sale317 — 
Below market lease intangibles, net7,928 11,121 
Derivative liabilities5,733 11,985 
Operating lease liabilities9,658 10,128 
Series D Preferred Stock redemptions1,472 4,074 
Accounts payable, accrued expenses and other liabilities20,322 17,131 
Total Liabilities532,766 537,048 
Commitments and contingencies
Series D Cumulative Convertible Preferred Stock64,523 84,625 
EQUITY:
Series A Preferred Stock (no par value, 4,500 shares authorized, 562 shares issued and outstanding; $0.6 million in aggregate liquidation value)
453 453 
Series B Convertible Preferred Stock (no par value, 5,000,000 authorized; 2,887,818 and 3,357,142 shares, respectively, issued and outstanding; $72.2 million and $83.9 million aggregate liquidation preference, respectively)
38,590 44,791 
Common Stock ($0.01 par value, 200,000,000 shares authorized, 946,967 and 1,871 shares, respectively, issued and outstanding)
— 
Additional paid-in capital304,801 276,416 
Accumulated deficit(350,013)(347,029)
Accumulated other comprehensive income2,225 — 
Total Shareholders’ Deficit(3,935)(25,369)
Noncontrolling interests31,820 57,398 
Total Equity27,885 32,029 
Total Liabilities and Equity$625,174 $653,702 
WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
14



Consolidated Statements of Operations
$ in 000s, except share and per share data
 Three Months Ended September 30,Nine Months Ended September 30,
 2025202420252024
REVENUE:
Rental revenues$23,706 $24,336 $73,543 $75,925 
Other revenues115 456 733 1,056 
Total Revenue23,821 24,792 74,276 76,981 
OPERATING EXPENSES:
Property operations7,819 8,488 24,497 26,290 
Depreciation and amortization5,612 6,241 17,621 19,212 
Impairment charges2,490 1,195 2,490 1,195 
Corporate general & administrative2,404 2,057 7,953 7,356 
Total Operating Expenses18,325 17,981 52,561 54,053 
(Loss) gain on disposal of properties, net(3)7,083 10,874 9,966 
Operating Income5,493 13,894 32,589 32,894 
Interest income290 133 734 256 
Gain on investment securities, net - related party— 591 — 779 
Interest expense(7,853)(7,851)(24,638)(24,034)
Net changes in fair value of derivative liabilities14,989 (39,299)6,252 (49,774)
Loss on conversion of Convertible Notes— (368)(902)(368)
Gain on preferred stock redemptions176 2,526 1,222 2,739 
Other expense(113)(257)(876)(1,486)
Net Income (Loss) Before Income Taxes12,982 (30,631)14,381 (38,994)
Income tax expense— — (26)(1)
Net Income (Loss)12,982 (30,631)14,355 (38,995)
Less: Net income attributable to noncontrolling interests1,455 2,689 4,766 8,088 
Net Income (Loss) Attributable to Wheeler REIT11,527 (33,320)9,589 (47,083)
Preferred stock dividends - undeclared(1,591)(2,071)(5,101)(6,135)
Deemed contribution (distribution) related to preferred stock redemption value— — 553 (710)
Deemed contribution related to preferred stock exchanges3,009 — 8,527 — 
Deemed distribution related to repurchase of noncontrolling interests(4,031)(284)(16,552)(284)
Net Income (Loss) Attributable to Wheeler REIT Common Shareholders$8,914 $(35,675)$(2,984)$(54,212)
Earnings (loss) per share:
Basic$18.37 $(129,727.27)$(14.77)$(306,282.49)
Diluted$(0.83)$(129,727.27)$(14.77)$(306,282.49)
Weighted-average number of shares:
Basic485,191 275 201,971 177 
Diluted6,481,698 275 201,971 177 
WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
15



Reconciliation of Non-GAAP Measures
Same-Property Net Operating Income
$ in 000s
 Three Months Ended September 30,Nine Months Ended September 30,
 2025202420252024
Operating Income$5,493 $13,894 $32,589 $32,894 
Add (deduct):
Loss (gain) on disposal of properties, net(7,083)(10,874)(9,966)
Corporate general & administrative2,404 2,057 7,953 7,356 
Impairment charges2,490 1,195 2,490 1,195 
Depreciation and amortization5,612 6,241 17,621 19,212 
Straight-line rents(466)(159)(1,613)(885)
Above (below) market lease amortization, net(558)(834)(1,983)(2,607)
Other non-property revenue(10)(5)(68)(18)
NOI related to properties not defined as same-property22 (797)(263)(3,157)
Same-Property Net Operating Income
$14,990 $14,509 $45,852 $44,024 
Property revenues$22,832 $21,950 $69,718 $67,099 
Property expenses7,842 7,441 23,866 23,075 
Same-Property Net Operating Income
$14,990 $14,509 $45,852 $44,024 
WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
16



Reconciliation of Non-GAAP Measures (continued)
FFO and AFFO
$ in 000s, except share, unit and per share data
Three Months Ended September 30,Nine Months Ended September 30,
2025202420252024
Net Income (Loss)$12,982 $(30,631)$14,355 $(38,995)
Depreciation and amortization of real estate assets5,612 6,241 17,621 19,212 
Impairment charges2,490 1,195 2,490 1,195 
Loss (gain) on disposal of properties, net(7,083)(10,874)(9,966)
FFO21,087 (30,278)23,592 (28,554)
Preferred stock dividends - undeclared(1,591)(2,071)(5,101)(6,135)
Dividends on noncontrolling interests preferred stock(1,455)(2,674)(4,766)(8,050)
Preferred stock accretion adjustments21 21 65 65 
FFO available to common stockholders and common unitholders18,062 (35,002)13,790 (42,674)
Other non-recurring and non-cash expenses (1)
(4)— 569 368 
Gain on investment securities, net - related party— (591)— (779)
Net changes in fair value of derivative liabilities(14,989)39,299 (6,252)49,774 
Loss on conversion of Convertible Notes— 368 902 368 
Gain on preferred stock redemptions(176)(2,526)(1,222)(2,739)
Straight-line rental revenue, net straight-line expense(485)(176)(1,669)(936)
Deferred financing cost amortization561 803 2,038 2,157 
Paid-in-kind interest— — 2,006 2,031 
Above (below) market lease amortization, net(558)(834)(1,983)(2,607)
Recurring capital expenditures and tenant improvement reserves(371)(378)(1,115)(1,183)
AFFO$2,040 $963 $7,064 $3,780 
Weighted Average Common Shares485,191 275 201,971 177 
FFO per Common Share $37.23 $(127,280.00)$68.28 $(241,096.05)
AFFO per Common Share$4.20 $3,501.82 $34.98 $21,355.93 

(1)    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 September 30, 2025.
WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
17



Reconciliation of Non-GAAP Measures (continued)
EBITDA
$ in 000s
Three Months Ended September 30,Nine Months Ended September 30,
2025202420252024
Net Income (Loss)$12,982 $(30,631)$14,355 $(38,995)
Add back:
Depreciation and amortization (1)
5,054 5,407 15,638 16,605 
Interest expense (2)
7,853 7,851 24,638 24,034 
Income tax expense— — 26 
EBITDA
25,889 (17,373)54,657 1,645 
Adjustments for items affecting comparability:
Net change in FMV of derivative liabilities(14,989)39,299 (6,252)49,774 
Impairment charges2,490 1,195 2,490 1,195 
Loss on conversion of Convertible Notes— 368 902 368 
Gain on preferred stock redemptions(176)(2,526)(1,222)(2,739)
Gain on investment securities, net - related party— (591)— (779)
Loss (gain) on disposal of properties, net(7,083)(10,874)(9,966)
Adjusted EBITDA
$13,217 $13,289 $39,701 $39,498 

(1) Includes above (below) market lease amortization.
(2) Includes loan cost amortization.

WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
18



Debt Summary
$ in 000s

Property/DescriptionMonthly PaymentInterest
Rate
MaturitySeptember 30, 2025December 31, 2024
Variable-rate:
August 2025 Cedar Credit FacilityInterest only7.03%August 2027$10,250 $— 
April 2025 Cedar Bridge LoanInterest only5.52%February 202810,000 — 
Fixed-rate:
Winslow Plaza$24,295 4.82%December 2025— 4,250 
Tuckernuck$32,202 5.00%March 20264,501 4,619 
Timpany Plaza$79,858 7.27%September 202811,444 11,527 
Village of Martinsville$89,664 4.28%July 202913,967 14,313 
Laburnum Square$37,842 4.28%September 20297,531 7,625 
Rivergate (1)
$100,222 4.25%September 203116,730 17,091 
Convertible NotesInterest only7.00%December 203129,353 30,865 
June 2022 Term LoanInterest only4.25%July 203273,966 75,000 
JANAFInterest only5.31%July 203260,000 60,000 
October 2022 Cedar Term LoanInterest only5.25%November 2032100,441 109,571 
Patuxent Crossing/Coliseum MarketplaceInterest only6.35%January 203325,000 25,000 
May 2023 Term Loan 1$373,981 6.19%June 203360,923 61,100 
May 2023 Term Loan 2Interest only6.24%June 203353,070 53,070 
June 2024 Term LoanInterest only6.80%July 203425,500 25,500 
Total Principal Balance 502,676 499,531 
Unamortized deferred financing cost (15,340)(16,922)
Total Loans Payable, net$487,336 $482,609 

(1) In October 2026, the interest rate under this loan resets based on the 5-year U.S. Treasury Rate, plus 2.70%, with a floor of 4.25%.



Interest Expense
$ in 000s
Three Months Ended September 30,Nine Months Ended September 30,Three Months Ended ChangesNine Months Ended Changes
2025202420252024DollarPercentDollarPercent
Property debt interest - excluding Cedar debt$4,331 $4,415 $13,002 $12,715 $(84)(1.9)%$287 2.3 %
Convertible Notes interest (1)
513 541 2,519 2,572 (28)(5.2)%(53)(2.1)%
Loan prepayment premium— — 569 368 — n/a201 54.6 %
Amortization of deferred financing costs561 803 2,038 2,157 (242)(30.1)%(119)(5.5)%
Variable-rate lines of credit (2)
212 — 348 — 212 n/a348 n/a
Property debt interest - Cedar2,236 2,092 6,162 6,222 144 6.9 %(60)(1.0)%
   Total Interest Expense$7,853 $7,851 $24,638 $24,034 $— %$604 2.5 %

(1) Includes the fair value adjustment for the paid-in-kind interest.
(2) Includes the April 2025 Cedar Bridge Loan and the August 2025 Cedar Credit Facility.
WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
19


Debt Summary (continued)
Total Debt
$ in 000s
Scheduled principal repayments and maturities by yearAmount% Total Principal Payments and Maturities
For the remaining three months ending December 31, 2025$523 0.1 %
December 31, 20266,450 1.3 %
December 31, 202713,026 2.6 %
December 31, 202826,771 5.3 %
December 31, 202925,035 5.0 %
December 31, 20306,067 1.2 %
Thereafter424,804 84.5 %
    Total principal repayments and debt maturities$502,676 100.0 %


debtmaturitiesbyyear.jpg
WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
20


Property Summary
Property
Location
# of
Tenants
Total Leasable
SF
%
Leased
% Occupied
Total SF Occupied
ABR (in 000's)
ABR per Occupied SF
WHLR
Alex City MarketplaceAlexander City, AL20 151,843 100.0 %100.0 %151,843 $1,338 $8.81 
Beaver Ruin VillageLilburn, GA28 74,038 93.5 %93.5 %69,240 1,343 19.39 
Beaver Ruin Village IILilburn, GA34,925 100.0 %100.0 %34,925 503 14.39 
Brook Run Shopping CenterRichmond, VA15 147,738 89.6 %89.6 %132,370 1,171 8.85 
Bryan StationLexington, KY54,277 94.5 %94.5 %51,275 627 12.23 
Cardinal PlazaHenderson, NC10 50,000 100.0 %100.0 %50,000 540 10.80 
Chesapeake SquareOnley, VA13 108,982 90.9 %90.9 %99,006 773 7.81 
Clover PlazaClover, SC10 45,575 100.0 %100.0 %45,575 520 11.40 
Conyers CrossingConyers, GA14 170,475 100.0 %100.0 %170,475 1,092 6.41 
Crockett SquareMorristown, TN107,122 100.0 %100.0 %107,122 993 9.27 
Cypress Shopping CenterBoiling Springs, SC19 80,435 100.0 %100.0 %80,435 809 10.05 
Darien Shopping CenterDarien, GA26,001 100.0 %100.0 %26,001 140 5.38 
Folly RoadCharleston, SC47,794 100.0 %100.0 %47,794 780 16.31 
Forrest GalleryTullahoma, TN28 214,451 91.2 %91.2 %195,642 1,518 7.76 
Fort Howard Shopping CenterRincon, GA20 113,652 100.0 %100.0 %113,652 1,315 11.57 
Freeway JunctionStockbridge, GA17 156,834 97.3 %97.3 %152,543 1,356 8.89 
Franklin VillageKittanning, PA22 151,821 72.9 %72.9 %110,619 1,224 11.07 
Franklinton SquareFranklinton, NC14 65,366 95.3 %95.3 %62,300 616 9.89 
GeorgetownGeorgetown, SC29,572 74.5 %74.5 %22,032 215 9.75 
Grove Park Shopping CenterOrangeburg, SC13 93,265 94.2 %94.2 %87,851 723 8.23 
Harrodsburg MarketplaceHarrodsburg, KY60,048 94.0 %94.0 %56,448 497 8.81 
JANAFNorfolk, VA110 796,624 91.7 %90.9 %724,044 9,573 13.22 
Laburnum SquareRichmond, VA20 109,405 96.3 %96.3 %105,386 1,016 9.64 
Ladson CrossingLadson, SC16 52,607 100.0 %100.0 %52,607 588 11.17 
LaGrange MarketplaceLaGrange, GA13 76,594 92.2 %92.2 %70,600 485 6.87 
Lake Greenwood CrossingGreenwood, SC43,618 100.0 %100.0 %43,618 417 9.55 
Lake MurrayLexington, SC39,218 100.0 %100.0 %39,218 366 9.34 
Litchfield Market VillagePawleys Island, SC26 86,717 97.8 %97.8 %84,822 1,177 13.88 
Lumber River VillageLumberton, NC11 66,781 100.0 %100.0 %66,781 519 7.77 
Moncks CornerMoncks Corner, SC26,800 100.0 %100.0 %26,800 330 12.31 
Nashville CommonsNashville, NC12 56,100 100.0 %100.0 %56,100 694 12.37 
New Market CrossingMt. Airy, NC13 117,076 100.0 %100.0 %117,076 1,055 9.01 
Parkway PlazaBrunswick, GA52,365 84.8 %84.8 %44,385 484 10.90 
Pierpont CentreMorgantown, WV15 111,162 98.4 %98.4 %109,433 1,167 10.66 
Port CrossingHarrisonburg, VA65,365 100.0 %100.0 %65,365 876 13.40 
RidgelandRidgeland, SC20,029 100.0 %100.0 %20,029 140 7.00 
Riverbridge Shopping CenterCarrollton, GA11 91,188 96.9 %96.9 %88,375 767 8.68 
Rivergate Shopping CenterMacon, GA23 193,960 68.9 %68.9 %133,688 2,392 17.89 
Sangaree PlazaSummerville, SC10 66,948 100.0 %100.0 %66,948 761 11.36 
Shoppes at Myrtle ParkBluffton, SC14 56,609 99.3 %99.3 %56,189 702 12.50 
South ParkMullins, SC60,734 83.2 %83.2 %50,509 376 7.45 
South SquareLancaster, SC44,350 81.0 %81.0 %35,900 312 8.69 
St. George PlazaSt. George, SC59,174 100.0 %100.0 %59,174 476 8.05 
Sunshine PlazaLehigh Acres, FL22 111,189 100.0 %100.0 %111,189 1,174 10.55 
Surrey PlazaHawkinsville, GA42,680 100.0 %100.0 %42,680 267 6.26 
Tampa FestivalTampa, FL22 141,580 100.0 %100.0 %141,580 1,321 9.33 
Tri-County PlazaRoyston, GA67,577 96.0 %96.0 %64,877 466 7.19 
TuckernuckRichmond, VA18 93,391 100.0 %100.0 %93,391 1,130 12.10 
Twin City CommonsBatesburg-Leesville, SC47,680 100.0 %100.0 %47,680 491 10.31 
Village of MartinsvilleMartinsville, VA21 288,254 94.8 %94.8 %273,297 2,275 8.33 
Waterway PlazaLittle River, SC10 49,750 100.0 %100.0 %49,750 540 10.86 
Westland SquareWest Columbia, SC11 62,735 100.0 %85.1 %53,360 488 9.14 
WHLR TOTAL737 5,182,474 94.1 %93.8 %4,861,999 $50,918 $10.47 

WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
21


Property Summary (continued)
Property
Location
# of
Tenants
Total Leasable
SF
%
Leased
% Occupied
Total SF Occupied
ABR (in 000's)
ABR per Occupied SF
CDR
Brickyard PlazaBerlin, CT11 227,598 100.0 %100.0 %227,598 $2,101 $9.23 
Carll's CornerBridgeton, NJ116,532 36.9 %36.9 %43,012 457 10.62 
Coliseum MarketplaceHampton, VA10 106,648 100.0 %100.0 %106,648 1,300 12.19 
Fairview CommonsNew Cumberland, PA10 50,485 80.3 %80.3 %40,555 482 11.88 
Fieldstone MarketplaceNew Bedford, MA13 193,836 79.4 %77.3 %149,855 1,543 10.30 
Gold Star PlazaShenandoah, PA71,720 97.8 %97.8 %70,120 648 9.24 
Golden TriangleLancaster, PA19 202,790 90.0 %90.0 %182,440 2,746 15.05 
Hamburg SquareHamburg, PA102,058 100.0 %100.0 %102,058 735 7.20 
Patuxent CrossingCalifornia, MD27 264,068 78.2 %78.2 %206,609 1,864 9.02 
Pine Grove PlazaBrown Mills, NJ17 79,306 89.9 %89.9 %71,306 884 12.40 
Southington CenterSouthington, CT155,842 90.8 %90.8 %141,540 1,041 7.36 
Timpany PlazaGardner, MA17 182,820 82.9 %67.5 %123,433 1,394 11.29 
Trexler MallTrexlertown, PA24 342,541 99.7 %99.7 %341,544 3,911 11.45 
Washington Center ShoppesSewell, NJ31 157,300 98.1 %98.1 %154,300 2,080 13.48 
CDR TOTAL207 2,253,544 88.4 %87.0 %1,961,018 $21,186 $10.80 
COMBINED TOTAL944 7,436,018 92.4 %91.8 %6,823,017 $72,104 $10.57 


Undeveloped LandCompanyLocationParcel Size (in acres)
Brook Run PropertiesWHLRRichmond, VA2.00
Courtland CommonsWHLRCourtland, VA1.04
St. George LandWHLRSt. George, SC2.51
South Philadelphia parcelsCDRPhiladelphia, PA4.47


Property Statistics Summary Consolidated

Three Months Ended
September 30, 2025June 30, 2025March 31, 2025December 31, 2024September 30, 2024
Number of Centers6666697273
Leasable Square Feet7,436,0187,436,0187,517,6777,660,9797,883,598
Percentage Leased92.4%92.0%92.0%93.1%93.8%
Percentage Occupied91.8%91.6%91.3%92.3%92.0%
ABR (in 000's)$72,104$71,606$71,757$73,448$75,157
Renewal Rent Spread10.6%12.9%12.5%14.5%7.5%
New Rent Spread 19.7%14.2%38.1%52.5%22.2%
Capital and Tenant Improvements (in 000's)$6,335$4,131$2,077$3,868$6,761





WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
22


Property Summary (continued)
q32025propertybystategraph.jpg
propertymap_whlrcdr.jpg
q32025percentageofportfoli.jpg
percentagesf.jpg
WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
23


Top Ten Tenants by Annualized Base Rent
TenantsCategoryAnnualized Base Rent
($ in 000s)
% of Total Annualized Base RentTotal Occupied Square FeetPercent Total Leasable Square FootAnnualized Base Rent Per Occupied Square Foot
Food LionGrocery$4,456 6.2 %520,000 7.0 %$8.57 
Kroger Co (1)
Grocery2,137 3.0 %239,000 3.2 %8.94 
Planet Fitness
Gym1,692 2.4 %186,000 2.5 %9.10 
Dollar Tree (2)
Discount Retailer1,536 2.1 %187,000 2.5 %8.21 
Lowes Foods (3)
Grocery1,223 1.7 %130,000 1.8 %9.41 
TJX Companies (4)
Discount Retailer1,216 1.7 %195,000 2.6 %6.24 
Piggly WigglyGrocery1,183 1.6 %135,000 1.8 %8.76 
Aldi (5)
Grocery1,072 1.5 %106,000 1.4 %10.11 
Kohl's Discount Retailer1,049 1.5 %147,000 2.0 %7.14 
Lehigh Valley HealthHealth803 1.1 %43,000 0.6 %18.67 
$16,367 22.8 %1,888,000 25.4 %$8.67 

(1) Kroger 4 / Harris Teeter 1 / 3 fuel stations
(2) Dollar Tree 18 (Dollar Tree announced on July 7, 2025 it's sale of Family Dollar)
(3) Lowes Foods 1 / KJ's Market 2
(4) Marshall's 4 / HomeGoods 2 / TJ Maxx 1
(5) Aldi 3 / Winn Dixie 1




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— 613,001 8.2 %— %$— — %$— 
MTM13,062 0.2 %0.2 %189 0.3 %14.47 
202524 68,801 0.9 %1.0 %790 1.1 %11.48 
2026131 618,049 8.3 %9.1 %7,076 9.8 %11.45 
2027164 684,755 9.2 %10.0 %8,436 11.7 %12.32 
2028150 1,077,298 14.5 %15.8 %10,225 14.2 %9.49 
2029145 930,957 12.5 %13.6 %10,460 14.5 %11.24 
2030123 1,177,721 15.8 %17.3 %10,694 14.8 %9.08 
203162 620,689 8.4 %9.1 %6,512 9.0 %10.49 
203235 442,772 6.0 %6.5 %4,008 5.6 %9.05 
203321 251,521 3.4 %3.7 %2,825 3.9 %11.23 
2034 & thereafter82 937,392 12.6 %13.7 %10,889 15.1 %11.62 
Total944 7,436,018 100.0 %100.0 %$72,104 100.0 %$10.57 

WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
24


Lease Expiration Schedule (continued)
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— 146,201 $— — %$— — — $— — %$— 
MTM— — — — %— — — — — %— 
2025— — — — %— — — — — %— 
202642,321 533 20.4 %12.59 283,276 2,159 7.4 %7.62 
202749,769 459 17.6 %9.22 149,546 1,221 4.2 %8.16 
202855,876 241 9.2 %4.31 16 637,301 4,187 14.4 %6.57 
202948,789 517 19.8 %10.60 12 412,258 3,316 11.4 %8.04 
2030— — — — %— 17 851,248 5,352 18.4 %6.29 
203120,858 60 2.3 %2.88 358,927 3,439 11.8 %9.58 
2032— — — — %— 10 315,053 2,152 7.4 %6.83 
203343,416 803 30.7 %18.50 152,484 1,152 4.0 %7.55 
2034+— — — — %— 18 711,494 6,069 21.0 %8.53 
Total10 407,230 $2,613 100.0 %$10.01 99 3,871,587 $29,047 100.0 %$7.50 



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— 466,800 $— — %$— — — $— — %$— 
MTM13,062 188 1.0 %14.39 — — %— 
202517 43,494 400 2.1 %9.20 25,307 390 1.8 %15.41 
202684 180,382 2,475 12.9 %13.72 37 112,070 1,909 9.0 %17.03 
2027111 263,181 4,269 22.2 %16.22 46 222,259 2,487 11.7 %11.19 
202879 185,364 2,927 15.2 %15.79 53 198,757 2,870 13.5 %14.44 
202972 210,951 3,166 16.5 %15.01 59 258,959 3,461 16.3 %13.37 
203061 125,605 2,323 12.1 %18.49 45 200,868 3,019 14.2 %15.03 
203128 85,778 1,146 6.0 %13.36 24 155,126 1,867 8.8 %12.04 
203214 39,307 583 3.0 %14.83 11 88,412 1,273 6.0 %14.40 
203316,108 277 1.4 %17.20 39,513 593 2.8 %15.01 
2034+26 63,253 1,453 7.6 %22.97 38 162,645 3,367 15.9 %20.70 
Total507 1,693,285 $19,207 100.0 %$15.66 328 1,463,916 $21,237 100.0 %$14.51 









WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
25


Leasing Summary
WHLR Leasing Renewals and New Leases
whlrsmall.jpg
Three Months Ended September 30,Nine Months Ended September 30,
2025202420252024
Renewals(1):
Leases renewed with rate increase (sq feet)91,249 234,941 305,262 448,205 
Leases renewed with rate decrease (sq feet)— 37,985 — 41,985 
Leases renewed with no rate change (sq feet)68,918 59,602 152,586 125,405 
Total leases renewed (sq feet)160,167 332,528 457,848 615,595 
Leases renewed with rate increase (count)28 38 82 101 
Leases renewed with rate decrease (count)— — 
Leases renewed with no rate change (count)
Total leases renewed (count)32 42 89 110 
Option exercised (count)10 15 21 
Weighted average on rate increases (per sq foot)$1.82 $0.95 $1.90 $1.16 
Weighted average on rate decreases (per sq foot)$— $(0.70)$— $(0.65)
Weighted average rate on all renewals (per sq foot)$1.04 $0.59 $1.27 $0.80 
Weighted average change over prior rates9.5 %6.5 %12.4 %8.1 %
New Leases(1) (2):
New leases (sq feet)12,833 30,345 104,228 138,181 
New leases (count)10 23 29 
Weighted average rate (per sq foot)$21.93 $15.48 $13.97 $13.65 
New Rent Spread13.8 %39.0 %36.3 %30.4 %

(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 square feet and weighted average rate (per square foot) on new leases.









WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
26


Leasing Summary (continued)
CDR Leasing Renewals and New Leases
cdrsmall.jpg
Three Months Ended September 30,Nine Months Ended September 30,
2025202420252024
Renewals(1):
Leases renewed with rate increase (sq feet)38,669 80,865 189,118 150,050 
Leases renewed with rate decrease (sq feet)— — 1,375 
Leases renewed with no rate change (sq feet)1,647 15,658 3,022 15,658 
Total leases renewed (sq feet)40,316 96,523 192,140 167,083 
Leases renewed with rate increase (count)10 21 20 
Leases renewed with rate decrease (count)— — — 
Leases renewed with no rate change (count)
Total leases renewed (count)12 23 23 
Option exercised (count)10 
Weighted average on rate increases (per sq foot)$2.21 $1.34 $0.97 $1.22 
Weighted average on rate decreases (per sq foot)$— $— $— $(7.32)
Weighted average rate on all renewals (per sq foot)$2.12 $1.12 $0.96 $1.03 
Weighted average change over prior rates13.6 %10.3 %10.6 %7.9 %
New Leases(1) (2):
New leases (sq feet)35,097 8,290 51,799 58,771 
New leases (count)14 
Weighted average rate (per sq foot)$9.09 $16.73 $13.22 $13.30 
New Rent Spread14.8 %(13.4)%4.9 %(8.6)%
(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 square feet and weighted average rate (per square foot) on new leases.

WHLR | Financial & Operating Data | as of 9/30/2025 unless otherwise stated
27