| © CTO Realty Growth, Inc. | ctoreit.com Non-GAAP Financial Measures Reconciliation 34 Three Months Ended Nine Months Ended September 30, 2021 September 30, 2020 September 30, 2021 September 30, 2020 Revenues Income Properties $ 13,734 $ 12,933 $ 36,757 $ 35,409 Management Fee Income 940 683 2,361 2,080 Interest Income from Commercial Loan and Master Lease Investments 726 413 2,136 2,300 Real Estate Operations 1,177 543 4,318 631 Total Revenues 16,577 14,572 45,572 40,420 Direct Cost of Revenues Income Properties (3,984) (3,592) (9,688) (8,273) Real Estate Operations (252) (1,682) (867) (3,263) Total Direct Cost of Revenues (4,236) (5,274) (10,555) (11,536) General and Administrative Expenses (2,680) (3,341) (8,477) (8,604) Impairment Charges ——(16,527) (1,905) Depreciation and Amortization (5,567) (4,761) (15,428) (14,334) Total Operating Expenses (12,483) (13,376) (50,987) (36,379) Gain on Disposition of Assets 22,666 289 28,106 7,365 Gain (Loss) on Extinguishment of Debt ——(641) 1,141 Other Gains and Income 22,666 289 27,465 8,506 Total Operating Income 26,760 1,485 22,050 12,547 Investment and Other Income (Loss) (797) (1,030) 8,438 (5,746) Interest Expense (1,986) (2,478) (6,851) (8,384) Income (Loss) from Operations Before Income Tax Benefit (Expense) 23,977 (2,023) 23,637 (1,583) Income Tax Benefit (Expense) (30) 501 4,371 410 Net Income (Loss) Attributable to the Company $ (23,947) $ (1,522) $ 28,008 $ (1,173) Distributions to Preferred Stockholders (1,129) —(1,129) — Net Income (Loss) Attributable to Common Stockholders $ 22,818 $ (1,522) $ 26,879 $ (1,173) Per Share Information: Basic and Diluted Net Income (Loss) Attributable to Common Stockholders $ 3.87 $ (0.33) $ 4.56 $ (0.25) Weighted Average Number of Common Shares: Basic 5,901,095 4,654,329 5,892,900 4,673,049 Diluted 5,901,095 4,654,329 5,892,900 4,673,049 Dividends Declared and Paid – Common Stock $ 1.00 $ 0.40 $ 3.00 $ 0.90 Dividends Declared and Paid – Preferred Stock $ 0.3763 $ — $ — $ — CTO Realty Growth, Inc. Consolidated Statements of Operations (Unaudited, in thousands, except share, per share and dividend data) |