Quarterly Report • May 16, 2024
Quarterly Report
Open in ViewerOpens in native device viewer

Washington, D.C. 20549
PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): May 15, 2024
Commission File Number 1-13610
CREATIVE MEDIA & COMMUNITY TRUST CORPORATION
(Exact name of registrant as specified in its charter)
Maryland
(State or Other Jurisdiction of Incorporation or Organization) 5956 Sherry Lane, Suite 700, Dallas, TX 75225 (Address of Principal Executive Offices)
75-6446078 (I.R.S. Employer Identification No.) (972) 349-3200
(Registrant's telephone number)
None (Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities Registered Pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Common Stock, \$0.001 Par Value | CMCT | Nasdaq Global Market |
| Common Stock, \$0.001 Par Value | CMCT | Tel Aviv Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act ☐
On May 15, 2024 Creative Media & Community Trust Corporation (the "Company") issued a press release announcing its financial results for the period ended March 31, 2024. A copy of the press release is attached to this Form 8-K as Exhibit 99.1 and is incorporated by reference herein.
The information in this Item 2.02 and Exhibit 99.1 are being furnished and shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended (the "Securities Act"), or the Exchange Act, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
A copy of the Company's Q1 2024 Investor Presentation is attached to this Form 8-K as Exhibit 99.2 and is incorporated by reference herein. Additionally, the Company has posted a copy of the presentation on its Shareholder Relations page at www.creativemediacommunity.com.
The information in this Item 7.01 and Exhibit 99.2 are being furnished and shall not be deemed "filed" for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference into any filing of the Company under the Securities Act or the Exchange Act, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
Exhibit Number Exhibit Description
*99.1 Press Release dated May 15, 2024, regarding the Company's financial results for the quarter ended March 31, 2024. *99.2 Investor Presentation Q1 2024.
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).
* Filed herewith
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Dated: May 15, 2024 By: /s/ Barry N. Berlin Barry N. Berlin Chief Financial Officer
Dallas—(May 15, 2024) Creative Media & Community Trust Corporation (NASDAQ and TASE: CMCT) ("we", "our", "CMCT", or the "Company"), today reported operating results for the three months ended March 31, 2024.
"Our core FFO improved from the fourth quarter of 2023 primarily due to hotel seasonality and an increase in office net operating income," said David Thompson, Chief Executive Officer of Creative Media & Community Trust Corporation. "Despite the improvement, our cash flow continues to be impacted by elevated short term interest rates. We are actively evaluating asset sales and other ways to reduce our debt in order to strengthen our balance sheet and improve our cash flow."
As of March 31, 2024, our real estate portfolio consisted of 27 assets, all of which were fee-simple properties and five of which we own through investments in unconsolidated joint ventures (the "Unconsolidated Joint Ventures"). The Unconsolidated Joint Ventures own two office properties (one of which is being partially converted into multifamily units), one multifamily site currently under development, one multifamily property and one commercial development site. The portfolio includes 13 office properties, totaling approximately 1.3 million rentable square feet, three multifamily properties totaling 696 units, nine development sites (three of which are being used as parking lots) and one 503 room hotel with an ancillary parking garage.
Net loss attributable to common stockholders was \$12.3 million, or \$0.54 per diluted share of common stock, for the three months ended March 31, 2024, compared to a net loss attributable to common stockholders of \$12.7 million, or \$0.56 per diluted share of common stock, for the same period in 2023. The decrease in net loss attributable to common stockholders was driven by a decrease in depreciation and amortization expense, adjusted for the impact of non controlling interests, of \$2.7 million, partially offset by the \$1.1 million decrease in FFO discussed below as well as a decrease in gain on sale of real estate \$1.1 million.
FFO attributable to common stockholders was \$(5.9) million, or \$(0.26) per diluted share of common stock for the three months ended March 31, 2024 compared to \$(4.8) million, or \$(0.21) per diluted share of common stock, for the same period in 2023. The decrease in FFO was primarily attributable to an increase in interest expense not allocated to our operating segments of \$2.1 million and an increase in redeemable preferred stock dividends of \$2.4 million, partially offset by a decrease in transaction-related costs of \$2.7 million and an increase of \$655,000 in segment net operating income. (3)1 1
Core FFO attributable to common stockholders was \$(4.4) million, or \$(0.19) per diluted share of common stock for the three months ended March 31, 2024 compared to \$(1.3) million, or \$(0.06) per diluted share of common stock, for the same period in 2023. The decrease in Core FFO is attributable to the aforementioned changes in FFO , while not impacted by the decrease in transaction-related costs, as these are excluded from our Core FFO calculation. (4)1 2 2 2
1
Non-GAAP financial measure. Refer to the explanations and reconciliations elsewhere in this release. 1
Our reportable segments during the three months ended March 31, 2024 and 2023 consisted of three types of commercial real estate properties, namely, office, hotel and multifamily, as well as a segment for our lending business. Total segment net operating income ("NOI") was \$13.6 million for the three months ended March 31, 2024, compared to \$13.0 million for the same period in 2023. (5)
Same-Store
Same-store office segment NOI increased to \$7.4 million for the three months ended March 31, 2024, compared to \$6.8 million in the same period in 2023, while same-store office Cash NOI increased to \$8.3 million for the three months ended March 31, 2024, compared to \$7.4 million in the same period in 2023. The increases in same-store office segment NOI and same-store office cash NOI were primarily attributable to higher rental revenues at an office property in Beverly Hills, California, and an office property in Los Angeles, California due to increased occupancy. (2) (5) (1) (6)2 (2) (5) (2) (6)2
At March 31, 2024, the Company's same-store office portfolio was 83.0% occupied, an increase of 210 basis points year-over-year on a same-store basis, and 83.7% leased, a decrease of 40.0 basis points year-over-year on a same-store basis. The annualized rent per occupied square foot on a same-store basis was \$58.30 at March 31, 2024 compared to \$56.1 at March 31, 2023. During three months ended March 31, 2024, the Company executed 36,961 square feet of leases with terms longer than 12 months at our same-store office portfolio. (2) (2) (2) (7) (2) (2)
Total
Office Segment NOI increased to \$7.9 million for the three months ended March 31, 2024, from \$6.8 million for the same period in 2023. The increase was due to the increase in same-store office segment NOI discussed above as well as an increase in non-same-store office Segment NOI of \$500,000, which was driven by income from an unconsolidated office entity in Los Angeles, California during the three months ended March 31, 2024. (5) (2) (5) (2) (5)
Hotel Segment NOI was \$4.1 million for the three months ended March 31, 2024, consistent with \$4.1 million for the same period in 2023. The following table sets forth the occupancy, ADR and RevPAR for our hotel in Sacramento, California for the specified periods: (5)
| Three Months Ended March 31, | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| Occupancy | 79.0 % | 80.6 % | ||
| (a) Average daily rate |
\$ 211.06 |
\$ | 202.02 | |
| (b) Revenue per available room |
\$ 166.84 |
\$ | 162.85 |
(a) Calculated as trailing 3-month room revenue divided by the number of rooms occupied.
(b) Calculated as trailing 3-month room revenue divided by the number of available rooms.
______________________
Our Multifamily Segment consists of two multifamily buildings located in Oakland, California as well as an investment in a multifamily building in the Echo Park neighborhood of Los Angeles, California through one of the Unconsolidated Joint Ventures, all of which were acquired during the first quarter of 2023. Our multifamily segment NOI was \$917,000 for the three months ended March 31, 2024 compared to \$675,000 for the same period in 2023. The increase in our multifamily segment NOI was primarily due to a full quarter of income during the three months ended March 31, 2024 compared to a partial quarter during the three months ended March 31, 2023. As of March 31, 2024, our Multifamily Segment was 86.2% occupied and the monthly rent per occupied unit was \$2,737, compared to 80.7% and \$2,852, respectively as of March 31, 2023. (5) (5) (8)
Our lending segment primarily consists of our SBA 7(a) lending platform, which is a national lender that primarily originates loans to small businesses in the hospitality industry. Lending segment NOI was \$789,000 for the three months ended March 31, 2024, (5)
Non-GAAP financial measure. Refer to the explanations and reconciliations elsewhere in this release. 2
compared to \$1.4 million for the same period in 2023. The decrease was primarily due to an increase in interest expense related to the issuance of new SBA 7(a) loan-backed notes in connection with the securitization that closed in March 2023.
During the three months ended March 31, 2024, we issued 853,879 shares of Series A1 Preferred Stock for aggregate net proceeds of \$19.1 million. Net proceeds represent gross proceeds offset by costs specifically identifiable to the offering, such as commissions, dealer manager fees and other offering fees and expenses. Additionally, during the three months ended March 31, 2024, we had incremental borrowings of \$5.0 million on our revolving credit facility.
On March 27, 2024, we declared a quarterly cash dividend of \$0.0850 per share of our common stock, which was paid on April 22, 2024.
On April 8, 2024, we declared a quarterly cash dividend of \$0.34375 per share of our Series A Preferred Stock for the second quarter of 2024. The dividend will be payable monthly as follows: \$0.114583 per share to be paid on May 15, 2024 to Series A Preferred Stockholders of record on May 5, 2024; \$0.114583 per share to be paid on June 17, 2024 to Series A Preferred Stockholders of record on June 5, 2024; and \$0.114583 per share to be paid on July 15, 2024 to Series A Preferred Stockholders of record on July 5, 2024.
On April 8, 2024, we declared a quarterly cash dividend of \$0.489375 per share of our Series A1 Preferred Stock for the second quarter of 2024. The quarterly cash dividend of \$0.489375 per share represents an annualized dividend rate of 7.83% (2.5% plus the federal funds rate of 5.33% on the applicable determination date). The dividend will be payable monthly as follows: \$0.163125 per share to be paid on May 15, 2024 to Series A1 Preferred Stockholders of record on May 5, 2024; \$0.163125 per share to be paid on June 17, 2024 to Series A1 Preferred Stockholders of record on June 5, 2024; and \$0.163125 per share to be paid on July 15, 2024 to Series A1 Preferred Stockholders of record on July 5, 2024. For shares of Series A1 Preferred Stock issued in the second quarter of 2024, the dividend will be prorated from the date of issuance, and the monthly dividend payments will reflect such proration.
On April 8, 2024, we declared a quarterly cash dividend of \$0.353125 per share of our Series D Preferred Stock for the second quarter of 2024. The dividend will be payable monthly as follows: \$0.117708 per share to be paid on May 15, 2024 to Series D Preferred Stockholders of record on May 5, 2024; \$0.117708 per share to be paid on June 17, 2024 to Series D Preferred Stockholders of record on June 5, 2024; and \$0.117708 per share to be paid on July 15, 2024 to Series D Preferred Stockholders of record on July 5, 2024.
Descriptions of certain performance measures, including Segment NOI, Cash NOI, FFO attributable to common stockholders, and Core FFO attributable to common stockholders are provided below. Certain of these performance measures—Cash NOI, FFO attributable to common stockholders and Core FFO attributable to common stockholders —are non-GAAP financial measures. Refer to the subsequent tables for reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measure.
3
(4) Core FFO attributable to common stockholders ("Core FFO"): represents FFO attributable to common stockholders (computed as described above), excluding gain (loss) on early extinguishment of debt, redeemable preferred stock deemed dividends, redeemable preferred stock redemptions, gain (loss) on termination of interest rate swaps, and transaction costs.
We believe that FFO is a widely recognized and appropriate measure of the performance of a REIT and that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. In addition, we believe that Core FFO is a useful metric for securities analysts, investors and other interested parties in the evaluation of our Company as it excludes from FFO the effect of certain amounts that we believe are non-recurring, are non-operating in nature as they relate to the manner in which we finance our operations, or transactions outside of the ordinary course of business.
Like any metric, FFO and Core FFO should not be used as the only measure of our performance because it excludes depreciation and amortization and captures neither the changes in the value of our real estate properties that result from use or market conditions nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties, and Core FFO excludes amounts incurred in connection with non-recurring special projects, prepaying or defeasing our debt, repurchasing our preferred stock, and adjusting the carrying value of our preferred stock classified in temporary equity to its redemption value, all of which have real economic effect and could materially impact our operating results. Other REITs may not calculate FFO and Core FFO in the same manner as we do, or at all; accordingly, our FFO and Core FFO may not be comparable to the FFOs and Core FFOs of other REITs. Therefore, FFO and Core FFO should be considered only as a supplement to net income (loss) as a measure of our performance and should not be used as a supplement to or substitute measure for cash flows from operating activities computed in accordance with GAAP. FFO and Core FFO should not be used as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to pay dividends. FFO and Core FFO per share for the year-to-date period may differ from the sum of quarterly FFO and Core FFO per share amounts due to the required method for computing per share amounts for the respective periods. In addition, FFO and Core FFO per share is calculated independently for each component and may not be additive due to rounding.
Segment NOI and Cash NOI are not measures of operating results or cash flows from operating activities as measured by GAAP and should not be considered alternatives to income from continuing operations, or to cash flows as a measure of liquidity, or as an indication of our performance or of our ability to pay dividends. Companies may not calculate Segment NOI or Cash NOI in the same manner. We consider Segment NOI and Cash NOI to be useful performance measures to investors and management because, when compared across periods, they reflect the revenues and expenses directly associated with owning and operating our properties and the impact to operations from trends in occupancy rates, rental rates and operating costs, providing a perspective not immediately apparent from income from continuing operations. Additionally, we believe that Cash NOI is helpful to investors because it eliminates straight line rent and other non-cash adjustments to revenue and expenses.
(7) Annualized rent per occupied square foot: represents gross monthly base rent under leases commenced as of the specified periods, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent. Annualized rent for certain office properties includes rent attributable to retail.
4
(8) Monthly rent per occupied unit: Represents gross monthly base rent under leases commenced as of the specified period, divided by occupied units. This amount reflects total cash rent before concessions.
This press release contains certain "forward-looking statements" 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 (the "Exchange Act"), which are intended to be covered by the safe harbors created thereby. These statements include the plans and objectives of management for future operations, including plans and objectives relating to future growth of CMCT's business and availability of funds. Such forward-looking statements can be identified by the use of forward-looking terminology such as "may," "will," "project," "target," "expect," "intend," "might," "believe," "anticipate," "estimate," "could," "would," "continue," "pursue," "potential," "forecast," "seek," "plan," or "should," or "goal" or the negative thereof or other variations or similar words or phrases. Such forward-looking statements also include, among others, statements about CMCT's plans and objectives relating to future growth and outlook. Such forward-looking statements are based on particular assumptions that management of CMCT has made in light of its experience, as well as its perception of expected future developments and other factors that it believes are appropriate under the circumstances. Forward-looking statements are necessarily estimates reflecting the judgment of CMCT's management and involve a number of risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. These risks and uncertainties include those associated with (i) the timing, form, and operational effects of CMCT's development activities, (ii) the ability of CMCT to raise in place rents to existing market rents and to maintain or increase occupancy levels, (iii) fluctuations in market rents, (iv) the effects of inflation and continuing higher interest rates on the operations and profitability of CMCT and (v) general economic, market and other conditions. Additional important factors that could cause CMCT's actual results to differ materially from CMCT's expectations are discussed in "Item 1A—Risk Factors" in CMCT's Annual Report on Form 10-K for the year ended December 31, 2023. The forward-looking statements included herein are based on current expectations and there can be no assurance that these expectations will be attained. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond CMCT's control. Although we believe that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could be inaccurate and, therefore, there can be no assurance that the forward-looking statements expressed or implied will prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements expressed or implied herein, the inclusion of such information should not be regarded as a representation by CMCT or any other person that CMCT's objectives and plans will be achieved. Readers are cautioned not to place undue reliance on forward-looking statements. Forward-looking statements speak only as of the date they are made. CMCT does not undertake to update them to reflect changes that occur after the date they are made, except as may be required by applicable laws.
5
For Creative Media & Community Trust Corporation
Media Relations: Bill Mendel, 212-397-1030 [email protected]
or
Shareholder Relations: Steve Altebrando, 646-652-8473 [email protected]
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| ASSETS | ||
| Investments in real estate, net | \$ 700,618 |
\$ 704,762 |
| Investments in unconsolidated entities | 33,709 | 33,505 |
| Cash and cash equivalents | 21,307 | 19,290 |
| Restricted cash | 24,335 | 24,938 |
| Loans receivable, net (Note 5) | 56,229 | 57,005 |
| Accounts receivable, net | 6,030 | 5,347 |
| Deferred rent receivable and charges, net | 27,793 | 28,222 |
| Other intangible assets, net | 3,852 | 3,948 |
| Other assets | 13,630 | 14,183 |
| TOTAL ASSETS | \$ 887,503 |
\$ 891,200 |
| LIABILITIES, REDEEMABLE PREFERRED STOCK, AND EQUITY | ||
| LIABILITIES: | ||
| Debt, net | \$ 472,813 |
\$ 471,561 |
| Accounts payable and accrued expenses | 25,639 | 26,426 |
| Due to related parties | 3,333 | 3,463 |
| Other liabilities | 13,639 | 12,981 |
| Total liabilities | 515,424 | 514,431 |
| COMMITMENTS AND CONTINGENCIES (Note 15) | ||
| EQUITY: | ||
| Series A cumulative redeemable preferred stock, \$0.001 par value; 34,211,995 and \$34,611,501 shares authorized as of March 31, 2024 and | ||
| December 31, 2023, respectively; 8,820,338 and 7,042,333 shares issued and outstanding, respectively, as of March 31, 2024 and 8,820,338 and | ||
| 7,431,839 shares issued and outstanding, respectively, as of December 31, 2023; liquidation preference of \$25.00 per share, subject to adjustment | 176,007 | 185,704 |
| Series A1 cumulative redeemable preferred stock, \$0.001 par value; 27,880,928 and \$27,904,974 shares authorized as of March 31, 2024 and December 31, 2023, respectively; 11,327,248 and 11,208,176 shares issued and outstanding, respectively, as of March 31, 2024 and 10,473,369 |
||
| and 10,378,343 shares issued and outstanding, respectively, as of December 31, 2023; liquidation preference of \$25.00 per share, subject to | ||
| adjustment | 277,585 | 256,935 |
| Series D cumulative redeemable preferred stock, \$0.001 par value; 26,991,590 shares authorized as of March 31, 2024 and December 31, 2023; 56,857 and 48,447 shares issued and outstanding, respectively, as of March 31, 2024 and 56,857 and 48,447 shares issued and outstanding, |
||
| respectively, as of December 31, 2023; liquidation preference of \$25.00 per share, subject to adjustment | 1,190 | 1,190 |
| Common stock, \$0.001 par value; 900,000,000 shares authorized; 22,786,741 shares issued and outstanding as of March 31, 2024 and December | ||
| 31, 2023, respectively | 23 | 23 |
| Additional paid-in capital | 851,234 | 852,476 |
| Distributions in excess of earnings | (936,151) | (921,925) |
| Total stockholders' equity | 369,888 | 374,403 |
| Non-controlling interests | 2,191 | 2,366 |
| Total equity | 372,079 | 376,769 |
| TOTAL LIABILITIES, REDEEMABLE PREFERRED STOCK, AND EQUITY | \$ 887,503 |
\$ 891,200 |
Three Months Ended March 31, 2024 2023 REVENUES: Rental and other property income \$ 18,773 \$ 14,886 Hotel income 11,264 10,923 Interest and other income 3,961 3,103 Total Revenues 33,998 28,912 EXPENSES: Rental and other property operating 17,981 15,225 Asset management and other fees to related parties 394 720 Expense reimbursements to related parties—corporate 605 528 Expense reimbursements to related parties—lending segment 563 608 Interest 8,977 6,236 General and administrative 1,619 1,925 Transaction-related costs 690 3,360 Depreciation and amortization 6,478 9,502 Total Expenses 37,307 38,104 (Loss) income from unconsolidated entities (326) 768 Gain on sale of real estate (Note 3) — 1,104 LOSS BEFORE PROVISION FOR INCOME TAXES (3,635) (7,320) Provision for income taxes 270 256 NET LOSS (3,905) (7,576) Net loss attributable to non-controlling interests 175 625 NET LOSS ATTRIBUTABLE TO THE COMPANY (3,730) (6,951) Redeemable preferred stock dividends declared or accumulated (Note 11) (7,759) (5,391) Redeemable preferred stock redemptions (Note 11) (806) (373) NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS \$ (12,295) \$ (12,715) NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS PER SHARE: Basic \$ (0.54) \$ (0.56) Diluted \$ (0.54) \$ (0.56) WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING: Basic 22,738 22,707 Diluted 22,738 22,707
We believe that FFO is a widely recognized and appropriate measure of the performance of a REIT and that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO represents net income (loss) attributable to common stockholders, computed in accordance with generally accepted accounting principles ("GAAP"), which reflects the deduction of redeemable preferred stock dividends accumulated, excluding gains (or losses) from sales of real estate, impairment of real estate, and real estate depreciation and amortization. We calculate FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (the "NAREIT").
Like any metric, FFO should not be used as the only measure of our performance because it excludes depreciation and amortization and captures neither the changes in the value of our real estate properties that result from use or market conditions nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties, all of which have real economic effect and could materially impact our operating results. Other REITs may not calculate FFO in accordance with the standards established by the NAREIT; accordingly, our FFO may not be comparable to the FFO of other REITs. Therefore, FFO should be considered only as a supplement to net income (loss) as a measure of our performance and should not be used as a supplement to or substitute measure for cash flows from operating activities computed in accordance with GAAP. FFO should not be used as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to pay dividends. The following table sets forth a reconciliation of net income (loss) attributable to common stockholders to FFO attributable to common stockholders for the three months ended March 31, 2024 and 2023.
| Three Months Ended March 31, | |||
|---|---|---|---|
| 2024 | 2023 | ||
| Numerator: | |||
| Net loss attributable to common stockholders | \$ (12,295) |
\$ | (12,715) |
| Depreciation and amortization | 6,478 | 9,502 | |
| Noncontrolling interests' proportionate share of depreciation and amortization | (104) | (477) | |
| Gain on sale of real estate | — | (1,104) | |
| FFO attributable to common stockholders | (5,921) | (4,794) | |
| Redeemable preferred stock dividends declared on dilutive shares (a) | — | (6) | |
| Diluted FFO attributable to common stockholders | (5,921) \$ |
\$ | (4,800) |
| Denominator: | |||
| Basic weighted average shares of common stock outstanding | 22,738 | 22,707 | |
| Effect of dilutive securities—contingently issuable shares (a) | — | 13 | |
| Diluted weighted average shares and common stock equivalents outstanding | 22,738 | 22,720 | |
| FFO attributable to common stockholders per share: | |||
| Basic | (0.26) \$ |
\$ | (0.21) |
| Diluted | (0.26) \$ |
\$ | (0.21) |
(a) For the three months ended March 31, 2024 and 2023, the effect of certain shares of redeemable preferred stock were excluded from the computation of diluted FFO attributable to common stockholders and the diluted weighted average shares and common stock equivalents outstanding as such inclusion would be anti-dilutive.
______________________
In addition to calculating FFO in accordance with the standards established by NAREIT, we also calculate a supplemental FFO metric we call Core FFO attributable to common stockholders. Core FFO attributable to common stockholders represents FFO attributable to common stockholders, computed in accordance with NAREIT's standards, excluding losses (or gains) on early extinguishment of debt, redeemable preferred stock redemptions, gains (or losses) on termination of interest rate swaps, and transaction costs. We believe that Core FFO is a useful metric for securities analysts, investors and other interested parties in the evaluation of our Company as it excludes from FFO the effect of certain amounts that we believe are non-recurring, are non-operating in nature as they relate to the manner in which we finance our operations, or transactions outside of the ordinary course of business.
Like any metric, Core FFO should not be used as the only measure of our performance because, in addition to excluding those items prescribed by NAREIT when calculating FFO, it excludes amounts incurred in connection with nonrecurring special projects, prepaying or defeasing our debt and repurchasing our preferred stock, all of which have real economic effect and could materially impact our operating results. Other REITs may not calculate Core FFO in the same manner as we do, or at all; accordingly, our Core FFO may not be comparable to the Core FFO of other REITs who calculate such a metric. Therefore, Core FFO should be considered only as a supplement to net income (loss) as a measure of our performance and should not be used as a supplement to or substitute measure for cash flows from operating activities computed in accordance with GAAP. Core FFO should not be used as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to pay dividends. The following table sets forth a reconciliation of net income (loss) attributable to common stockholders to Core FFO attributable to common stockholders for the three months ended March 31, 2024 and 2023.
| Three Months Ended March 31, | |||
|---|---|---|---|
| 2024 | 2023 | ||
| Numerator: | |||
| Net loss attributable to common stockholders | \$ (12,295) |
\$ (12,715) |
|
| Depreciation and amortization | 6,478 | 9,502 | |
| Noncontrolling interests' proportionate share of depreciation and amortization | (104) | (477) | |
| Gain on sale of real estate | — | (1,104) | |
| FFO attributable to common stockholders | \$ (5,921) |
\$ (4,794) |
|
| Redeemable preferred stock redemptions | 806 | 373 | |
| Transaction-related costs | 690 | 3,360 | |
| Noncontrolling interests' proportionate share of transaction-related costs | — | (194) | |
| Core FFO attributable to common stockholders | \$ (4,425) |
\$ (1,255) |
|
| Redeemable preferred stock dividends declared on dilutive shares (a) | — | (6) | |
| Diluted Core FFO attributable to common stockholders | (4,425) \$ |
\$ (1,261) |
|
| Denominator: | |||
| Basic weighted average shares of common stock outstanding | 22,738 | 22,707 | |
| Effect of dilutive securities-contingently issuable shares (a) | — | 13 | |
| Diluted weighted average shares and common stock equivalents outstanding | 22,738 | 22,720 | |
| Core FFO attributable to common stockholders per share: | |||
| Basic | \$ (0.19) |
\$ (0.06) |
|
| Diluted | (0.19) \$ |
\$ (0.06) |
(a) For the three months ended March 31, 2024 and 2023, the effect of certain shares of redeemable preferred stock were excluded from the computation of diluted Core FFO attributable to common stockholders and the diluted weighted average shares and common stock equivalents outstanding as such inclusion would be anti-dilutive.
9
______________________
We internally evaluate the operating performance and financial results of our real estate segments based on segment NOI, which is defined as rental and other property income and expense reimbursements less property related expenses and excludes non-property income and expenses, interest expense, depreciation and amortization, corporate related general and administrative expenses, gain (loss) on sale of real estate, gain (loss) on early extinguishment of debt, impairment of real estate, transaction costs, and provision for income taxes. For our lending segment, we define segment NOI as interest income net of interest expense and general overhead expenses. We also evaluate the operating performance and financial results of our operating segments using cash basis NOI, or "cash NOI". For our real estate segments, we define cash NOI as segment NOI adjusted to exclude the effect of the straight lining of rents, acquired above/below market lease amortization and other adjustments required by GAAP.
Cash NOI is not a measure of operating results or cash flows from operating activities as measured by GAAP and should not be considered an alternative to income from continuing operations, or to cash flows as a measure of liquidity, or as an indication of our performance or of our ability to pay dividends. Companies may not calculate cash NOI in the same manner. We consider cash NOI to be a useful performance measure to investors and management because, when compared across periods, it reflects the revenues and expenses directly associated with owning and operating our properties and the impact to operations from trends in occupancy rates, rental rates and operating costs, providing a perspective not immediately apparent from income from continuing operations. Additionally, we believe that cash NOI is helpful to investors because it eliminates straight line rent and other non-cash adjustments to revenue and expenses.
Below is a reconciliation of cash NOI to segment NOI and net income (loss) attributable to the Company for the three months ended March 31, 2024 and 2023.
| Three Months Ended March 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| Same-Store Office | Non-Same-Store Office | Total Office | Hotel | Multi-family | Lending | Total | |
| Cash net operating income (loss) | 8,309 | 473 | 8,782 | 4,061 | 917 | 789 | 14,549 |
| Deferred rent and amortization of intangible assets, liabilities, and lease inducements |
(917) | — | (917) | 1 | — | — | (916) |
| Straight line rent, below-market ground lease and amortization of intangible assets |
— | — | — | — | — | — | — |
| Straight line lease termination income | — | — | — | — | — | — | — |
| Segment net operating income (loss) | 7,392 \$ \$ |
473 \$ | 7,865 \$ | 4,062 \$ | 917 \$ | 789 \$ | 13,633 |
| Interest and other income | 144 | ||||||
| Asset management and other fees to related parties | (394) | ||||||
| Expense reimbursements to related parties—corporate | (605) | ||||||
| Interest expense | (8,057) | ||||||
| General and administrative | (1,188) | ||||||
| Transaction-related costs | (690) | ||||||
| Depreciation and amortization | (6,478) | ||||||
| Gain on sale of real estate | — | ||||||
| Loss before benefit for income taxes | (3,635) | ||||||
| Provision for income taxes | (270) | ||||||
| Net loss | (3,905) | ||||||
| Net loss attributable to noncontrolling interests | 175 | ||||||
| Net loss attributable to the Company | (3,730) \$ |
| Three Months Ended Ended March 31, 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|
| -- | -- | -- | -- | -- | -- | -- | ----------------------------------------- | -- |
| Same-Store Office | Non-Same-Store Office | Total Office | Hotel | Multi-family | Lending | Total | |
|---|---|---|---|---|---|---|---|
| Cash net operating income | 7,430 | (18) | 7,412 | 4,146 | 908 | 1,358 | 13,824 |
| Deferred rent and amortization of intangible assets, liabilities, and lease inducements |
(603) | (9) | (612) | (1) | (233) | — | (846) |
| Straight line rent, below-market ground lease and amortization of intangible assets |
— | — | — | — | — | — | — |
| Straight line lease termination income | — | — | — | — | — | — | — |
| Segment net operating income (loss) | 6,827 \$ \$ |
(27) \$ | 6,800 \$ | 4,145 \$ | 675 \$ | 1,358 \$ | 12,978 |
| Asset management and other fees to related parties | (720) | ||||||
| Expense reimbursements to related parties—corporate | (528) | ||||||
| Interest expense | (5,991) | ||||||
| General and administrative | (1,301) | ||||||
| Transaction-related costs | (3,360) | ||||||
| Depreciation and amortization | (9,502) | ||||||
| Gain on sale of real estate | 1,104 | ||||||
| Income before benefit for income taxes | (7,320) | ||||||
| Provision for income taxes | (256) | ||||||
| Net income | (7,576) | ||||||
| Net income attributable to noncontrolling interests | 625 | ||||||
| Net income attributable to the Company | (6,951) \$ |

INVESTOR PRESENTATION | May 2024

2
Intentionally left blank.
Note: All pages of the presentation must be viewed in conjunction with the important Disclosures on page 37. See "Property Pictures" on page 37 under Important Ulsclosures. v.creativemediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation
The information set forth herein contains certain "forward-looking statements" 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, which are intended to be covered by the safe harbors created thereby. These statements include the plans and objectives of management for future operations, including plans and objectives relating to future growth of our business and availability of funds.
Such forward-looking statements can be identified by the use of forwardlooking terminology such as "may," "will," "project," "target," "expect,"
"intend," "might," "believe," "anticipate," "estimate," "could," "would," "continue," "pursue," "potential," "forecast," "seek," "plan," "should," or "goal" or the negative thereof or other variations or similar words or phrases. Such forward-looking statements also include, among others, statements about CMCT's plans and objectives relating to future growth and outlook. Such forward-looking statements are based on particular assumptions that management of CMCT has made in light of its experience, as well as its perception of expected future developments and other factors that it believes are appropriate under the circumstances. Forward-looking statements are necessarily estimates reflecting the judgment of CMCT's management and involve a number of risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. These risks and uncertainties include those associated with (i) the timing, form, and operational effects of CMCT's development activities, (ii) the ability of CMCT to raise in place rents to existing market rents and to maintain or increase occupancy levels, (iii) fluctuations in market rents, (iv) the effects of inflation and continuing higher interest rates on the operations and profitability of CMCT and (v) general economic, market and other conditions. Additional important factors that could cause CMCT's actual results to differ materially from CMCT's expectations are discussed in "Item 1A-Risk Factors" in CMCT's Annual Report on Form 10-K for the year ended December 31, 2023.
The forward-looking statements included herein are based on current expectations and there can be no assurance that these expectations will be attained. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult on impossible to predict accurately and many of which are beyond CMCT's control. Although we believe that the assumptions underlying the forwardlooking statements are reasonable, any of the assumptions could be inaccurate and, therefore, there can be no assurance that the forwardlooking statements expressed or implied will prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements expressed or implied herein, the inclusion of such information should not be regarded as a representation by CMCT or any other person that CMCT's objectives and plans will be achieved. Readers are cautioned not to place undue reliance on forward-looking statements. Forward-looking statements speak only as of the date they are made. CMCT does not undertake to update them to reflect changes that occur after the date they are made, except as may be required by applicable laws.
CMCT
Note: Al pages of the presentation must be important Disclosures on page 2 and stating on page 37. See "Propery Pictures" on page 37 under Inportant Disclosures ediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation
er 31, 2023 (Assets Owned and Operated is unaudited). See disclosure statement under "Assets Owned and Oper

m | ©2024 CMCT | CMCT Creative Media & Community Trust Corp
ated" and "Property Pictures" on page 37. 1) Includes affiliates of CIM and officers and directors of CMCT. As of March 31
CMCT




1) Includes 50% joint venture of 1902 Park Avenue in Echo Park, Los Angeles (75 units)
Note: All pages of the presentation must the Inportant Disclosures on page 2 and 3 and starting on page 37. See "Property Pictures" on page 37 under Inportant Discl v.creativemediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation


Strategy designed to benefit from the trend toward a more cohesive work/live lifestyle
Track record of identifying and investing in vibrant and emerging communities
Resources, market knowledge and relationships for smooth execution of transactions
Asset-light development approach and attractive pipeline of "next generation" properties
Access to capital to execute business plan
es of the presentatio ng on page 37. See "Property Pictures" on page 37 under Important Disclosures. unity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation

The pandemic accelerated the trend toward a more cohesive work/live lifestyle.


g on page 37. See "Property Pictures" on page 37 under Important Discl
| ©2024 CMCT | | CMCT Creative Media & Community Trust Corporation

Creative office assets command a ~15% rent premium over traditional office space.
Creative office represents nearly 5% of national office inventory.
Industries demanding creative office space include technology, media, entertainment, design and fashion, in addition to more traditional business types like financial services.



1) Source: JLL US Creative Office Report – January 2023
Note: All pages of the presentation must be viewed in conjunction with e 2 and 3 ar
om | ©2024 CMCT | | CMCT Creative Media & Community Trust Corpo


@sycamoredistrict
Sycamore Media District in Hollywood
Transformed into a flourishing, walkable urban locale
Home to leading media and entertainment companies such as SiriusXM, Roc Nation, Showtime, Ticketmaster/Live Nation, Oprah Winfrey Network, and Hyperobject Industries
"This Stylish Street in Hollywood is Becoming L.A.'s New City Center." -LAMAG

ng on page 37. See "Property Pi | ©2024 CMCT | CMCT Creative Media & Community Trust Co

Core in-house capabilities include acquisition, credit analysis, development, financing, leasing, on-site property management and distribution
Shaul Kuba CMCT Chief Investment Officer and CMCT Board Member CIM Group Co-founder Head of CIM's Development Team and actively involved in nead of Cliff I Development, redevelopment and
the successful development, redevelopment and
repositioning of CIM's real estate assets around the U.S.

David Thompson СМСТ СЕО
CIM Group CFO and Principal 15 years of previous experience with Hilton Hotels Corporation, most recently as Senior Vice President and Controller

Serves in various finance and accounting roles within CIM
Group and is CEO, Chairman and CFO of CMCT's lending business
market percentage based on invested equity across all ClM investments as of March 31, 2024.

CIM Group Co-founder CMCT Chairman of the Board
Chair of CIM's Executive, Investment, Allocation and Real Assets Management Committees

CIM Group Co-founder CMCT Board Member Responsible for CIM's long-term relationships with strategic institutions and oversees teams essential to strategic institutions and oversees teams essential co
acquisitions, portfolio management and internal and
external communication
Note: Al page of the presentation must be important Dictosures on page 2 and 3 and stating on age 37.5se "Property Pictures" on page 37 under Important Disclosures. v.creativemediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation



3 Marca 2008 agosta 2007 (2007) Microsoft (2008) (2008) 1000 million (2000) (2008) (2000) (2008) (2008) (2008) (2008) (2008) (2008) (2008) (2008) (2008) (2008) (2008) (2008)
Note: All pages of the presentation must the Important Disclosures on page 2 and 3 and starting on page 37 see "Property Pictures" on page 37 under Inportant Discloures
w.creativemediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation
15
CMCT

| Sub-Market | Units | % Occupied | Rent | Monthly Rent Per Occupied Unit |
||
|---|---|---|---|---|---|---|
| Jack London Distict | 333 | 79.0 % | 49 | 9,769 | \$ | 3,095 |
| Downtown | 288 | 934 % | 8,465 | 2,622 | ||
| 621 | 85.7 % | 18,234 | 2,856 | |||
| Echo Park | 75 | 90.7 % | డి | 1,470 | 1,801 | |
| 75 | 90.7 % | 1.470 | 1,801 | |||
| ୧୦୧ | 86.2 % | 19.704 | 2.737 | |||
| (in thousands) | Annualized |
| Location / Property | Sub-Market | % Occupied 3 | RevPAR |
|---|---|---|---|
| Sacramento, CA | |||
| Sheraton Grand Hotel | Downtown/Midtown | 79.0 % \$ | 166.84 |
| Sheraton Grand Hotel Parking Garage & Retail |
Downtown/Midtown | 68.9 % | NA |
1) Repress ons morthy base en under 3, 2024, multiled your celles tod carent elect sod car net bedres concessions.
2) errests cos month base comments of March 3, 2024, dided ranted in
Note: All page of the presentation must be important Discosures on page 2 and 3 and starting on 2age 37.5ee "Property Pictures" on page 37 under inportant Disclosures
unity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation
| Location | Sub-Market | Notes |
|---|---|---|
| 4750 Wilshire Boulevard4 | Mid-Wilshire | Multifamily: Converting 2 of 3 floors to residential (from office); Expected completion 4Q'24 (68 units) |
| 1915 Park Avenue3 | Echo Park, Los Angeles | Multifamily; Ground-up multifamily development; Expected completion 2025 (36 units) |
| 1015 N Mansfield Avenue | Hollywood | Creative Office |
| 3101 S. Western Avenue | Jefferson Park, Los Angeles | Multifamily |
| 3022 S. Western Avenue | Jefferson Park, Los Angeles | Multifamily" |
| 4750 Wilshire Boulevard (surface lot) | Mid-Wilshire | Multifamily |
| 1021 & 1007 E 7th Street | East Austin | Multifamily |
| 3601 South Congress (Penn Field) | Austin | Multifamily |
| 8944 Lindblade Street, 8960 & 8966 Washington Boulevard ° | West Los Angeles | Creative Office" |
| 2 Kaiser Plaza | Oakland | Creative Office/Multifamily" |
| Sheraton Grand Parking Garage | Sacramento | Multifamily development over existing parking garage |
| 466 Water Street | Jack London Square, Oakland | Multifamily' |
| F-3 Land site | Jack London Square, Oakland | Hotel |
) 24 Man 2 2 2004 at not provided an two who who special on the bulleys 3 oe ho buy berent millony one materiyans, material prostering mass de research one the programment o
Note: All pages of the presentation must the important Disclosurs on page 2 and 3 and starting on page 37. See "Property Pictures" on page 37 under Inportant Disclo
vemediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation

CMCT may coinvest up to 80% of each project in order to enhance returns (through management fee and promote income) and mitigate risk (by reducing CMCT's investment per project)
Note: All page of the presentation must be inportant Disclosures on page 2 and 3 and starting on page 37. See "Property Pictures" on page 37 under inportant Disclo emediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation 18

» Access to continuously offered preferred stock allows CMCT to enhance returns by executing on high return business plans while minimizing risks for common stockholders



1) A Marc 31, 2001 at 6 m a sener a sene A, sens A a seres S Pelerind Sock a ne proom the pino of the pinor the pinor the pinor the pinor the pino the piner and spier se and Note: All pages of the presentation must be important Dictosures on page 2 and 3 and stating on page 37.5se "Property Pictures" on page 37 under Important Discoures
dlacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation

Newer vintage, premier multifamily in high barrier to entry market acquired at a steep discount to replacement cost1 Channel House (Jack London Square)
» Conveniently located downtown and steps from the BART with easy access to San Francisco
Based on CMCT's analysis. 2. Source: Costar (January 2023). 3. Source Costar (December 2023)

Note: All pages of the p the Important Dis ge 2 and 3 and starting on page 37. See "Property Pictures" on page 37 under Important Di ommunity.com | ©2024 CMCT | | CMCT Creative Media & Community Trust Corporation



Note: All pages of the presentation must be viewed in conjunction with the Important Dises on page 2 and 3 and starting on page 37. See "Property Pictures" on page 37 under Important Di
liacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation

Artistic renderings are for illustrative purposes only
Note: All pages of the presentation must be viewed in conjunt the Important Disclosures on page 37. See "Property Pictures" on page 37 un
vemediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation


CMCT acquired the 16-acre campus at 3601 S. Congress Ave in 2007 in an off-market transaction; in-place rents have increased more than threefold since the acquisition.
· The creative office campus attracts a diverse tenant mix including technology, media and entertainment companies
· CMCT is evaluating different development options, including adding one or more multifamily buildings to the creative office campus. As of March 31, 2024, this property was in pre-development phase, and the Company has not finalized the formal development plan for this property.
1) Source Costar July 2021 Office Market Report
Note: Al pages of the presentation must be important Disclosures on page 2 and 3 and starting on page 37 See "Poperty Pictures" on page 37 under Inportant Disclosur
reativemediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation




Note: All pages of the presentation must the important Disclosurs on page 2 and 3 and starting on page 37. See "Property Pictures" on page 37 under important Discl
ediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation

» Began construction on 1915 Park Avenue - ground-up construction of 36 multifamily units with a total budget of \$19.3 million. As of March 31, 2024, there had been total costs incurred of \$2.3 million in connection with the project.
Note: All pages of the presentation must be viewed in conjunction with the Important Disclosures on page 37. See "Property Pictures
1) Source Costar; based on East Hollywood/Silver Lake submarket. Accessed May 2022.
community.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corpo



8944 Lindblade Street: ~7,980 SF of commercial space currently used for broadcasting. As of March 31, 2024, this property was in pre-development phase, and the Company has not finalized the formal development plan for this
property.
Artistic renderings are for illustrative purposes only
ge 37. See s" on page 37 under Important Disclosures. | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation



Note: All pages of the presentation must be res on page 2 and 3 and starting on page 37. See "Property Pictures" on page 37 under Important Disclosures. ediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation


Note: All pages of the presentation must be important Discosures on page 2 and 3 and starting on page 37. See "Property Pictures" on page 37 under important Discosures ediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation

Note: All pages of the wed In conjunction with the Important Disclosures on page 37. See "Property Pictures" on page 37 under Important Disclosur unity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation

CIM is committed to incorporating Environmental, Social and Governance (ESG) criteria into its business strategies and day-today operations while supporting its tenants, employees and communities in these initiatives.1

» Comprised of leaders from across the organization, CIM's ESG committee supports and elevates CIM's sustainability efforts. The committee authored CIM's formal ESG policy, which details the organization's continued commitment to incorporate ESG best practices into each new project and ongoing.
» Through employee education and reporting, as well as community outreach, the Diversity & Inclusion Council plays a crucial role in CIM's effort to encourage employees to honor and celebrate diversity in relationships with each other and all those we serve.
1) While Climan (sider ES factors when nation) in Evel one pursue an ES-based investment stategy of mill the investments to bose hat meet specific ES criteria Al pages of the presentation must be viewed in conjunt Disclosures on page 2 and 3 and 3 and 3 and 3 and 3 and 3 included on page 37 inder inportant Disclosures
unity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation
CIM Group owns ~45.7% of CMCT common stock
CMCT's Board includes CIM Group's three co-founders (Richard Ressler, Avi Shemesh, and Shaul Kuba)
CMCT benefits from CIM Group's identification of Qualified Communities, sourcing capabilities and access to resources of vertically integrated platform
» 1% of net asset value
CMCT
1) holders of Chan of the nor of MCT. A Chilent of Mich (1204. II) No incerive fe will be ears cor FFO is \$10 in 01-8 and (10 and my cess corFO s \$0, (10 st my cess corFO st
Note: Al page of the presentation must be important Dictosures on page 2 and 3 and stating on page 37. See "Property Pictures" on page 37 under Important Disclosures w.creativemediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation 32

33
| Tenant | Property | Lease Expiration |
Annualized Rent (in thousands) |
% of Annualized Rent |
Rentable Square Feet |
% of Rentable Square Feet |
|
|---|---|---|---|---|---|---|---|
| Kaiser Foundation Health Plan, Inc. | 1 Kaiser Plaza | 2024, 2025, 2027 |
A | 18,963 | 29.5 % | 366.777 | 27.7 % |
| U.S. Bank, N.A. | 9460 Wilshire Boulevard | 2029 | 4,044 | 6.3 % | 27,569 | 2.1 % | |
| 3 Arts Entertainment, Inc. | 9460 Wilshire Boulevard | 2026 | 2,928 | 4.5 % | 27,112 | 2.0 % | |
| F45 Training Holdings, Inc. | 3601 S Congress Avenue | 2030 | 2,418 | 3.8 % | 44,171 | 3.3 % | |
| Westwood One, Inc. | Lindblade Media Center | 2025 | 2.136 | 3.3 % | 32,428 | 2.4 % | |
| Total for Top Five Tenants | 30 489 | 47.4 % | 498,057 | 37.5 % | |||
| All Other Tenants | 33,857 | 52.6 % | 608,203 | 45.9 % | |||
| Vacant | 1 | 96 - |
220,113 | 16.6 % | |||
| Total Office | 64,346 | 100.0 % | 1,326,373 | 100.0 % |
40.0%

| Intee Months clubs | |||||||
|---|---|---|---|---|---|---|---|
| (Unaudited and in thousands) | March 31, 2024 | March 31, 2023 | |||||
| Net loss attributable to common stockholders | ಕ್ಕೆ | (12,295) | ਟੇ | (12,715) | |||
| Depreciation and amortization | 6.478 | 9,502 | |||||
| Noncontrolling interests' proportionate share of depreciation and amortization | (104) | (477) | |||||
| Gain on sale of real estate | (1,104) | ||||||
| FFO attributable to common stockholders | ಳಿ | (5,921) | ક | (4,794) | |||
| Straight-line rent and straight-line lease termination fees | (26) | 744 | |||||
| Amortization of lease inducements | 87 | 87 | |||||
| Amortization of above and below market leases | (2) | (33) | |||||
| Amortization of premiums and discounts on debt | (14) | (1) | |||||
| Amortization and accretion on loans receivable, net | (8) | (99) | |||||
| Amortization of deferred debt origination costs | 624 | 395 | |||||
| Unrealized premium adjustment | 196 | 265 | |||||
| Unrealized loss (gain) included in income from unconsolidated entities | 313 | (841) | |||||
| Deferred income taxes | 13 | (11) | |||||
| Non-cash compensation | 55 | 55 | |||||
| Redeemable preferred stock redemptions | 806 | 373 | |||||
| Transaction-related costs | 690 | 3,360 | |||||
| Noncontrolling interests' proportionate share of transaction-related costs | (194) | ||||||
| Recurring capital expenditures, tenant improvements, and leasing commissions | \$ | (1,379) | A | (1,691) | |||
| AFFO attributable to common stockholders | S | (4,566) | ಕ್ | (2,385) |
1) Non-GAAP Financial Measure. Please refer to explanations at slide 38.
Note: All page of the presentation must be viewel in conjunction with the important Disclosures on page 37. See "Property Pictures" on page 37 under important Disc 34 mediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation

Debt & Preferred Summary (March 31, 2024)
| Mortgage Payable | Interest structure (fixed/variable etc.) |
Interest Rate | Maturity/ Expiration Date |
Loan balance (in millions) |
|
|---|---|---|---|---|---|
| Fixed rate mortgage payable 2 | Fixed | 4.14% - 6.25% | 6/7/2024 - 7/1/2026 |
44 | 163.7 |
| Variable rate mortgages payable 3 |
Variable | SOFR + 3.36% | 7/7/2025 | \$ | 87.0 |
| Total Mortgage Payable | \$ | 250.7 | |||
| Other Debt | |||||
| SBA 7(a) Loan-Backed Notes " | Variable | SOFR + 2.90% | 3/20/2043 | 49 | 37.8 |
| Total Other Debt | 5 | 37.8 | |||
| Corporate Debt | |||||
| 2022 Revolving Credit Facility 3 | Variable | SOFR + 2.60% | 12/14/2025 | A | 158.2 |
| Junior Subordinated Notes | Variable | SOFR + 3.51% | 3/30/2035 | \$ | 27.1 |
| Total Corporate Debt | \$ | 185.3 | |||
| Total Debt | \$ | 473.8 |
Debt Maturity Schedule
(March 31, 2024)' | in millions


Fixed Debt vs. Floating Debt (March 31, 2024)1

| Preferred Stock | Interest structure (fixed/variable etc.) |
Coupon | Maturity/ Expiration Date |
Outstanding (in millions) |
||
|---|---|---|---|---|---|---|
| Series A1 | Variable® | 7.83% | N/A | ಳಿ | 280.2 | 6 |
| Series A | Fixed | 5.50% | N/A | 176.1 | ||
| Series D | Fixed | 5.65% | N/A | 1.2 8 | ||
| Total Preferred Stock | S | 457.5 | ||||
| Total Debt + Preferred Stock | ട് | 931.3 |
See "Important Information - Debt and Preferred Summary" on page 36.
*45% of floating rate debt is subject to interest rate caps
Note: Al page of the presentation must be important Dictosures on page 2 and 3 and stating on page 37. See "Property Pictures" on page 37 unter Important Dicosures on
ediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation
The Comery Mascosyage with the March Parish Parish Parabile Municient Promierien
Seree on manusuna mintage Theracther Merces Chambler Server Morganization Concerner of Conc Oakland, California,
The 202 credit facility matures in December of the one-year extension options future borrowings,
As of March 31, 2024, the Company was not in compliance with a financial covenant under the 2022
The Connect to decrosom with a daring the contract the 200 comments of the Comments of the Comments of the Comments of Comments of Comments of Commercial Comments of any and
Note: Al pages of the presentation must be important Discosures on page 2 and 3 and stating on page 37. See "Property Pictures" on page 37 under important Discioures
vernedlacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation

Annualized Rent. represents gross monthly base rent, or gross monthly contractual rent under parking and retail leases, multiplied by 12. This amount reflects total cash rent before abatements. Where applicable,
annualized rent has been grossed up by adding annualized expense reimbursements to base rent. Annualized rent for certain office properties includes rent attributable to retail.
Assets Owned and Operated (AOO). represents the aggregate assets
owned and operated by CIM on behalf of partners (including where CIM contributes alongside for its own account) and co-investors, whether or not CIM has discretion, in each case without duplication.
Property Pictures. The property/properties shown may not be representative of all transactions of a given type or of investments generally, may represent an investment/investments that performed better than other investments made by CIM-funds, is not necessarily indicative of the performance of all such investments by CIM-funds and is intended solely to be illustrative of the types of investments that may be made by CMCT. There can be no assurance similar investment opportunities will be available to CMCT or that CMCT will generate similar returns.
Logos. CIM Group is not affiliated with, associated with, or a sponsor of any of the tenants pictured or mentioned. The names, logos, and all related product and service names, design marks and slogans are the trademarks or service marks of their respective companies. The trade names shown are reflective of the tenants in properties owned by CMCT. Corporate tenants may also occupy numerous properties that are not owned by CMCT. CMCT is not affiliated or associated with, is not endorsed by, does not endorse, and is not sponsored by or a sponsor of the tenants or of their products on services pictured or mentioned. The names, logos and all related product and service names, design marks and slogans are the trademarks or service marks of their respective companies.
DISCLAIMERS. The results that an investor will realize will depend, to a significant degree, on the assets actually purchased by CMCT from time to time and the actual performance of such assets, which may be impacted by economic and market factors. The actual performance of CMCT will be subject to a variety of risks and uncertainties, including those on page 3. In no circumstance should the hypothetical returns be regarded as a representation, warranty or prediction that a specific investment or group of investments will reflect any particular performance or that it will achieve or is likely to achieve any particular result or that investors will be able to avoid losses, including total loss of their investments. Inherent in any investment is the potential for loss. There can be no assurance that CMCT will achieve comparable results, that the returns sought will be achieved or that CMCT will be able to execute its proposed strategy. Actual realized returns on investments may differ materially from any return indicated herein.
Note: Al pages of the presentation must be important Disclosures on page 2 and stating on page 37. See "Propery Pictures" on page 37 under Inportant Disclosures
treativemediacommunity.com | CMCT Creative Media & Community Trust Corporation

Capital Returned to Shareholders. The amounts of regular and special cash dividends per share are based on the number of shares outstanding as of the applicable record dates. All amounts have been adjusted to give
retroactive effect to the reverse stock split that occurred in 2019. Past performance is not indicative of future results. CMCT is the product of a
merger (the "Merger") between a subsidiary of CIM Urban REIT, LLC ("ClM REIT"), a fund operated by CIM Group, and PMC Commercial Trust ("PMC"), a
publicly traded mortgage real estate investment trust, consummated in Q1 2014. Represents dividends paid on our common stock from January 1, 2014 through September 30, 2020. Excludes a special dividend paid to PMC Commercial Trust's stockholders in connection with the Merger, but includes 2014 dividends received by CIM REIT stockholders prior to the
Merger and dividends on convertible preferred stock received by Urban Partners II, LLC, an affiliate of CIM REIT and CIM Group, on an as converted basis, in the Merger. The per share equivalent in proceeds from CMCT's June 2016 tender offer is \$6.45, calculated by dividing \$210,000,000, the amount used by CMCT to purchase shares of common stock of CMCT in the tender offer, by 32,558,732, the number of shares of common stock
outstanding immediately prior to such tender offer, as adjusted to give retroactive effect to the reverse stock split that occurred in 2019.
Adjusted Funds From Operations (AFFO). AFFO is a non-GAAP, nonstandardized measure which is widely reported by RES . Other REFT , nay AFFO may not be comparable to the AFFO of other REITs. CMCT calculates AFFO by (a) eliminating the impact on FFO of (i) straight-line rent faciled by the rent faciled by the rent faciled by the above and below market leases (including ground leases); (iv) amortization
of above and below market debt, loan premiums and discunstion of alsountion of elis ﺍﻟﻤﺘﺤﺪﺓ ﺍﻟﻤﺮﺍﺟﻊ ﺍﻟﺴﻮﺩﺍﺕ ﺍﻟﻤﺘﺤﺪﺓ ﺍﻟﻤﺘﺤﺪﺓ ﺍﻟﻤﺘﺤﺪﺓ ﺍﻟﻤﺘﺤﺪﺓ ﺍﻟﻤﺴﺘﻮﻳﺔ ﺍﻟﻤﺮﺍﺳﻊ ﺍﻟﻘﺮﻥ ﺍﻟﻤﺮﺍﺳﻊ.
ﺍﻟﻤﺴﺘﻮﻯ ﺍﻟﻤﺴﺘﻘﺒﺔ ﺍﻟﻤﺎﺿﻴﺔ ﺍﻟﻤﺴﺘﻮﻯ ﺍﻟﻤﺘﻮﺳﻂ ﺍﻟﻤﺴﺘﻮﻯ ﺍﻟﻤﺴﺎﺣﺔ ﺍﻟﺴﻴﺎﺳﻴﺔ ﺍﻟﻤﺘﺤﺪﺓ ﺍﻟﻤﺴﺘﻮﻯ ﺍﻟﻤ is all and provide a meaningful forecast of the comparable GAAP measures
or reconciliation to any forecasted GAAP measure without unreasonable effort.
AFFO is not intended to represent cash flow but may provide additional
perspective on CMCT's operating results and our ability to fund cash needs and pay dividends. AFFO should only be considered as a supplement to net
income. See page 34 for a reconciliation of AFFO to net loss attributable to
common stockholders.
Note: All pages of the presentation must the important Disclosures or page 2 and 3 and starting on page 37. See "Property Pictures" on page 37 under Important Disclo
ediacommunity.com | ©2024 CMCT | CMCT Creative Media & Community Trust Corporation
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.