Wheeler Real Estate Investment Trust (WHLR) 8-K Results of Operations and Financial Condition

Exhibit 99.1

Wheeler Real Estate Investment Trust, Inc. and Subsidiaries

Condensed Consolidated Balance Sheet

June 30, 2013 (unaudited)

ASSETS:
Investment properties, at cost	$	55,716,630
Less accumulated depreciation and amortization		3,959,898
		51,756,732
Cash and cash equivalents		865,855
Rents and other tenant receivables, net		836,761
Deferred costs and other assets		8,868,387
Total Assets	$	62,327,735
LIABILITIES:
Mortgages and other indebtedness	$	39,939,296
Below market lease intangible, net		3,374,718
Accounts payable, accrued expenses and other liabilities		1,411,232
Series A convertible preferred stock (no par value, 500,000 shares authorized, 4,500 shares issued and outstanding, respectively)		4,157,000
Total Liabilities		48,882,246
Commitments and contingencies
EQUITY:
Common stock ($0.01 par value, 75,000,000 shares authorized, 3,301,502 shares issued and outstanding, respectively)		33,015
Additional paid-in capital		14,097,453
Accumulated deficit		(8,073,165	)
Total Shareholders’ Equity		6,057,303
Noncontrolling interests		7,388,186
Total Equity		13,445,489
Total Liabilities and Equity	$	62,327,735