| 21 © 2024 Alpine Income Property Trust, Inc. | alpinereit.com Statement of Operations Alpine Income Property Trust, Inc. Consolidated Statements of Operations (Unaudited) (In thousands, except share, per share and dividend data) (1) Includes the weighted average of 1,223,854 shares during the three and nine months ended September 30, 2024 and 1,703,494 shares during the three and nine months ended September 30, 2023, in each case, underlying OP Units including (i) 1,223,854 shares underlying OP Units issued to CTO Realty Growth, Inc. and (ii) 479,640 shares underlying OP Units issued to an unrelated third party, which OP Units were redeemed by PINE for an equivalent number of shares of common stock of PINE during the three months ended December 31, 2023. Revenues: Lease Income $ 11,718 $ 11,447 $ 34,512 $ 33,951 Interest Income from Commercial Loans and Investments 1,663 112 3,552 112 Other Revenue 99 — 372 — Total Revenues 13,480 11,559 38,436 34,063 Operating Expenses: Real Estate Expenses 1,841 1,722 5,569 4,731 General and Administrative Expenses 1,843 1,652 4,987 4,823 Provision for Impairment 422 2,864 1,110 2,864 Depreciation and Amortization 6,340 6,528 19,074 19,286 Total Operating Expenses 10,446 12,766 30,740 31,704 Gain on Disposition of Assets 3,426 2,586 4,344 7,782 Gain on Extinguishment of Debt — — — 23 Net Income From Operations 6,460 1,379 12,040 10,164 Investment and Other Income 61 125 186 226 Interest Expense (3,167) (2,443) (8,933) (7,494) Net Income (Loss) 3,354 (939) 3,293 2,896 Less: Net (Income) Loss Attributable to Noncontrolling Interest (274) 102 (269) (314) Net Income (Loss) Attributable to Alpine Income Property Trust, Inc. $ 3,080 $ (837) $ 3,024 $ 2,582 Per Common Share Data: Net Income (Loss) Attributable to Alpine Income Property Trust, Inc. Basic $ 0.22 $ (0.06) $ 0.22 $ 0.18 Diluted $ 0.21 $ (0.05) $ 0.20 $ 0.16 Weighted Average Number of Common Shares: Basic 13,744,232 13,946,194 13,663,752 14,001,774 Diluted (1) 14,968,086 15,649,688 14,887,606 15,705,268 Dividends Declared and Paid $ 0.280 $ 0.275 $ 0.830 $ 0.825 |