Amplify Energy Corp. Financial Ratios — AMPY Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	11.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	3.17	-13	-17.09	4.88	-114.97	- -	-11.74	7.7	-4.75	-73.52	-7.64	12.66	65.61	1.74	6.52
Return on Capital (%)	6.15	-77.95	- -	19.93	- -	- -	- -	182.06	- -	- -	- -	-28.74	- -	28.17	93.56
Return on Invested Capital (%)	5.45	-94.91	- -	9.39	- -	- -	- -	8.66	- -	- -	- -	110.8	- -	5.65	-0.72
Gross Margin (%)	49.68	39.71	35.91	44.59	8.8	- -	36.19	43.21	28.06	10.2	50.35	59.7	39.15	34.18	27.25
EBITDA Margin (%)	53.8	66.51	68.59	73.62	58.94	- -	47.97	55.37	19.17	6.9	42.74	49.54	27.61	23.1	10.42
Operating Margin (%)	11	18	19.85	32.4	-2.33	- -	18.72	25.13	-1.1	-13.02	34.56	44.32	18.5	12.04	-1.91
Incremental Operating Margin (%)	10.36	51.65	21.73	78.08	- -	-2.33	18.72	-46.97	- -	- -	102.87	73.28	96.95	165.88	- -
Pretax Margin (%)	7.77	3.01	-95.47	18.83	-557.35	- -	-37.8	24.28	-12.79	-229.5	-9.35	12.65	46.74	5.22	23.1
Profit Margin (%)	7.77	-57.99	-66.95	17.85	-554.37	- -	-37.8	24.28	-12.77	-229.55	-9.35	12.62	127.68	4.39	16.69
Net Income to Common Margin (%)	7.77	-60.5	-69.98	10.82	-554.67	- -	-37.8	24.28	-12.77	-229.55	-9.35	12.62	127.68	4.39	16.69
Effective Tax Rate (%)	- -	2,027.04	- -	5.19	- -	- -	- -	- -	- -	- -	- -	0.19	- -	15.79	27.73
Dvd Payout Ratio (%)	303.61	4.15	4.34	-65.03	0.05	- -	- -	- -	-45.14	-0.82	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	-23.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	235	694	1,709	1,717	1,891	137	133	26	289	263	233	198	122	132	4
ST Debt	- -	- -	8	10	1,891	9	5	3	2	2	1	1	2	2	1
LT Debt	235	694	1,701	1,707	- -	128	128	23	288	261	232	197	120	131	3
Total Debt/EBITDA	2.04	4.03	4.85	3.56	9.9	- -	1.23	0.23	5.48	18.86	1.59	0.87	1.43	1.95	0.14
Net Debt/EBITDA	1.97	3.92	4.73	3.52	9.47	- -	0.55	0.1	5.4	17.94	1.44	0.84	1.11	1.87	-2.21
Total Debt/EBIT	9.96	14.9	16.76	8.09	-249.86	- -	3.16	0.5	-95.68	-9.99	1.96	0.97	2.14	3.73	-0.75
Net Debt/EBIT	9.65	14.49	16.35	7.99	-239.15	- -	1.41	0.23	-94.21	-9.5	1.78	0.94	1.66	3.58	12.06
EBITDA to Interest Expense	55.05	13.24	4.24	3.51	1.07	- -	20.74	28.22	3.13	0.68	12.11	16.11	4.79	4.66	1.76
EBITDA-CapEx/Interest Expense	-60.82	-46.27	-10.25	-0.54	-0.82	- -	-4.27	0.29	-1.24	-1.07	9.65	13.64	3.02	-0.36	-3.71
EBIT to Interest Expense	11.26	3.58	1.23	1.54	-0.04	- -	8.09	12.81	-0.18	-1.28	9.79	14.41	3.21	2.43	-0.32
Interest Expense	2	13	83	138	178	- -	5	4	17	21	12	14	18	15	16
Common Equity/Total Assets	45.71	-11.07	-22.65	-16.92	-325.58	1.34	-10.88	-4.15	0.57	-120.24	-108.7	-95.07	-5.97	-4.16	2.15
Long-Term Debt/Equity (%)	82.24	102.44	500.34	366.32	- -	22.79	26.37	4.26	66.26	- -	- -	- -	30.71	31.96	0.56
Long-Term Debt/Capital (%)	45.13	136.73	144.28	131.01	- -	87.01	219.6	2,904.16	97.71	-130.66	-88.59	-82.3	154.42	128.88	15.42
Long-Term Debt/Total Assets (%)	37.59	41.21	72.63	69.73	- -	16.83	18.61	3.81	32.79	67.78	50.98	42.78	16.28	17.49	0.43
Total Debt/Equity (%)	82.24	102.44	502.77	368.49	-142.6	24.38	27.43	4.78	66.66	-779.68	-359.02	-4,336.65	31.15	32.39	0.82
Total Debt/Capital (%)	45.13	136.73	144.98	131.79	-590.39	93.08	228.43	3,262.22	98.3	-131.79	-88.89	-82.88	156.65	130.64	22.52
Total Debt/Total Assets (%)	37.59	41.21	72.99	70.15	278.42	18	19.36	4.28	32.98	68.36	51.15	43.09	16.52	17.73	0.62
Net Debt to Equity	79.67	99.65	490.59	363.84	-136.48	9.12	12.27	2.16	65.64	-741.48	-325.72	-4,162.1	24.1	31.06	-13.22
Net Debt/Capital (%)	44.34	138.15	145.56	131.29	-450.91	72.83	-584.91	-111.1	96.79	-119.15	-75.24	-79.55	165.29	125.25	137.86
EBITDA	115	172	352	482	191	- -	108	114	53	14	147	227	85	68	27
EBITDA-CapEx	-127	-601	-852	-74	-146	- -	-22	1	-21	-22	117	192	54	-5	-58
Operating Income (Loss)	24	47	102	212	-8	- -	42	52	-3	-26	118	203	57	35	-5

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.09	0.14	0.13	0.05	0.04	1.37	1.18	0.35	- -	0.18	0.11	- -	0.22	- -	1.04
Current Ratio	0.56	0.66	0.76	1.09	0.07	2.2	1.85	1.44	0.86	1	0.76	0.71	1.02	1.05	2.25
Quick Ratio	0.41	0.51	0.71	0.58	0.07	2.14	1.81	1.17	0.54	0.73	0.67	0.58	0.62	0.58	1.56
CFO/Avg Current Liab	2.01	1.24	1.22	1.39	0.19	- -	2.1	2.39	1.02	1.26	0.57	0.42	1.2	0.62	0.78
Common Equity/Total Assets	45.71	-11.07	-22.65	-16.92	-325.58	1.34	-10.88	-4.15	0.57	-120.24	-108.7	-95.07	-5.97	-4.16	2.15
Long-Term Debt/Equity (%)	82.24	102.44	500.34	366.32	- -	22.79	26.37	4.26	66.26	- -	- -	- -	30.71	31.96	0.56
Long-Term Debt/Capital (%)	45.13	136.73	144.28	131.01	- -	87.01	219.6	2,904.16	97.71	-130.66	-88.59	-82.3	154.42	128.88	15.42
Long-Term Debt/Total Assets (%)	37.59	41.21	72.63	69.73	- -	16.83	18.61	3.81	32.79	67.78	50.98	42.78	16.28	17.49	0.43
Total Debt/Equity (%)	82.24	102.44	502.77	368.49	-142.6	24.38	27.43	4.78	66.66	-779.68	-359.02	-4,336.65	31.15	32.39	0.82
Total Debt/Capital (%)	45.13	136.73	144.98	131.79	-590.39	93.08	228.43	3,262.22	98.3	-131.79	-88.89	-82.88	156.65	130.64	22.52
Total Debt/Total Assets (%)	37.59	41.21	72.99	70.15	278.42	18	19.36	4.28	32.98	68.36	51.15	43.09	16.52	17.73	0.62
CFO/Total Liabilities	41.74	13.64	11.87	17.74	10.64	- -	59.05	167.91	10.67	17.76	12.11	13.9	40.85	15.17	34.6
CFO/CapEx	0.58	0.18	0.2	0.63	0.63	- -	0.92	0.95	0.64	2.07	2.11	1.85	4.51	0.7	0.58
Altman's Z-Score	0.31	0.26	0.12	0.35	-7.36	1.42	1.49	2.07	0.56	-1.31	0.12	1.46	0.99	0.92	1.36

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	11.14	8.71	7.44	7.63	6.31	- -	6.48	7.51	9.96	6.31	5.58	5.32	5.15	7.48	7.54
Days Sales Outstanding	32.76	41.89	49.05	47.82	57.88	- -	56.3	48.61	36.63	57.82	65.39	68.64	70.93	48.81	48.41
Inventory Turnover	31.31	22.19	78.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	11.66	16.45	4.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	6.29	4.89	12.66	16.39	23.95	- -	20.42	12.9	26.75	39.86	9.84	5.11	6.03	10.53	12.31
Accounts Payable Turnover Days	58.04	74.66	28.83	22.26	15.24	- -	17.88	28.3	13.64	9.16	37.1	71.36	60.48	34.67	29.65
Cash Conversion Cycle	-13.62	-16.32	24.86	25.56	42.64	- -	38.43	20.31	22.98	48.67	28.29	-2.72	10.45	14.14	18.75
Inventory to Cash Days	21.11	25.44	44.42	47.82	57.88	- -	56.3	48.61	36.63	57.82	65.39	68.64	70.93	48.81	48.41
Inventories	6	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	6	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	343	362	83	13	431	346	158	194	49	118	338	231	239	185
- Cash & Cash Equivalents	7	19	33	12	81	77	68	11	- -	10	19	- -	21	- -	61
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	235	694	1,709	1,717	1,891	137	133	26	289	263	233	198	122	132	4
Enterprise Value	227	1,018	2,038	1,788	1,823	491	411	173	483	302	332	536	332	371	128
Total Capital	520	508	1,179	1,303	-320	147	58	1	294	-200	-262	-239	78	101	17
Total Debt/Capital (%)	45.13	136.73	144.98	131.79	-590.39	93.08	228.43	3,262.22	98.3	-131.79	-88.89	-82.88	156.65	130.64	22.52
Total Debt / EV	1.03	0.68	0.84	0.96	1.04	0.28	0.32	0.15	0.6	0.87	0.7	0.37	0.37	0.36	0.03
EV/Sales	1.06	3.93	3.97	2.73	5.62	- -	1.82	0.84	1.75	1.49	0.97	1.17	1.08	1.26	0.48
EV/EBITDA	1.97	5.92	5.78	3.71	9.54	- -	3.8	1.52	9.15	21.65	2.27	2.36	3.91	5.45	4.65
EV/EBIT	9.65	21.86	19.98	8.43	- -	- -	9.74	3.35	- -	- -	2.8	2.64	5.84	10.46	- -
EV/Cash Flow to Firm	1.58	- -	6.89	3.71	4.67	- -	3.29	1.55	7.54	3.18	4.43	6.82	1.75	5.84	2.11
EV/Free Cash Flow to Firm	0.59	1.54	1.36	1.72	2.51	- -	1.61	0.77	3.5	2.31	3.17	4.73	1.5	2.71	0.88
Diluted Market Cap	- -	343	362	83	13	431	346	158	194	49	118	338	231	239	185
Diluted Enterprise Value	227	1,018	2,038	1,788	1,823	491	411	173	483	302	332	536	332	371	128
EV per Share	34.66	169.79	309.87	269.18	235.93	19.63	16.35	6.81	16.49	8.03	8.74	13.94	8.52	9.33	3.16
TTM Sales	214	259	514	655	324	- -	225	205	276	202	343	458	308	295	263
TTM EBITDA	115	172	352	482	191	- -	108	114	53	14	147	227	85	68	27
TTM Operating Income	24	47	102	212	-8	- -	42	52	-3	-26	118	203	57	35	-5
TTM Cash Flow to Firm	144	-113	296	482	391	- -	125	111	64	95	75	79	190	64	60
TTM Free Cash Flow to Firm	386	660	1,500	1,038	727	- -	255	224	138	131	105	113	221	137	146

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	0.38	0.25	0.09	0.02	- -	1.38	0.72	1.6	0.45	1.27	3.4	1.34	1.92	1.37
EV/EBIT	9.65	21.86	19.98	8.43	- -	- -	9.74	3.35	- -	- -	2.8	2.64	5.84	10.46	- -
Enterprise Value	227	1,018	2,038	1,788	1,823	491	411	173	483	302	332	536	332	371	128
Low Price	- -	39.12	35.38	8.72	1.25	0.53	9.03	5.17	3.33	0.49	1.25	3.1	5.47	3.56	2.27
EV/Sales	1.06	3.93	3.97	2.73	5.62	- -	1.82	0.84	1.75	1.49	0.97	1.17	1.08	1.26	0.48
EV/EBITDA	1.97	5.92	5.78	3.71	9.54	- -	3.8	1.52	9.15	21.65	2.27	2.36	3.91	5.45	4.65
Price/Earnings	- -	- -	- -	1.18	- -	- -	- -	3.17	- -	- -	- -	5.84	0.59	18.44	4.2
Price/Earnings Average	- -	-3	-0.95	3.91	-0.03	- -	-4.12	5.13	-5.56	-0.15	-3.89	4.54	0.71	20.1	3.87
Price/Earnings High	- -	-5.39	-1.36	5.84	-0.06	- -	-5.53	8.05	-9.15	-0.61	-6.85	6.9	1.01	25.05	6.08
Price/Earnings Low	- -	-1.5	-0.65	0.82	-0.01	- -	-2.67	2.63	-2.77	-0.04	-1.48	2.06	0.54	10.94	2.09
Price/Book Value	- -	-1.84	-0.68	-0.2	-0.01	42.3	-4.62	-6.29	38.6	-0.11	-0.24	-0.77	-5.24	-7.69	14.3
Price/Book Value Average	- -	-2.52	-0.64	-0.67	-0.02	8.92	-4.68	-10.16	39.01	-0.16	-0.25	-0.6	-6.31	-8.38	13.19
Price/Book Value High	- -	-4.53	-0.92	-1	-0.05	50.98	-6.28	-15.96	64.17	-0.62	-0.44	-0.91	-9.05	-10.44	20.72
Price/Book Value Low	- -	-1.26	-0.44	-0.14	- -	1.31	-3.03	-5.21	19.45	-0.04	-0.1	-0.27	-4.84	-4.56	7.1
Price/Tangible Book Value	- -	0.51	1.06	0.18	-0.01	0.77	0.71	0.29	0.45	-1.46	-1.82	-74.05	0.59	0.58	0.4
Price/Tangible Book Value Average	- -	0.69	1	0.6	-0.04	0.16	0.72	0.47	0.45	-2.13	-1.92	-57.55	0.71	0.64	0.37
Price/Tangible Book Value High	- -	1.25	1.44	0.89	-0.08	0.92	0.97	0.74	0.74	-8.45	-3.39	-87.45	1.02	0.79	0.58
Price/Tangible Book Value Low	- -	0.35	0.68	0.12	-0.01	0.02	0.47	0.24	0.22	-0.55	-0.73	-26.12	0.55	0.35	0.2
Price/Sales	- -	1.33	0.7	0.13	0.04	- -	1.54	0.77	0.7	0.24	0.34	0.74	0.75	0.81	0.7
Price/Sales Average	- -	1.82	0.66	0.42	0.15	- -	1.56	1.24	0.71	0.36	0.36	0.57	0.9	0.88	0.65
Price/Sales High	- -	3.26	0.95	0.63	0.32	- -	2.09	1.95	1.17	1.41	0.64	0.87	1.3	1.1	1.02
Price/Sales Low	- -	0.91	0.45	0.09	0.03	- -	1.01	0.64	0.35	0.09	0.14	0.26	0.69	0.48	0.35
Price/Cash Flow	- -	2.5	1.52	0.24	0.06	- -	2.89	1.47	4.1	0.66	1.88	5.24	1.63	4.66	3.75
Price/Cash Flow Average	- -	3.42	1.43	0.79	0.23	- -	2.93	2.38	4.14	0.97	1.98	4.07	1.96	5.07	3.46
Price/Cash Flow High	- -	6.15	2.06	1.18	0.49	- -	3.93	3.74	6.81	3.84	3.49	6.19	2.81	6.32	5.43
Price/Cash Flow Low	- -	1.71	0.98	0.16	0.05	- -	1.9	1.22	2.06	0.25	0.75	1.85	1.51	2.76	1.86
Price/Free Cash Flow Average	- -	0.52	0.24	0.31	0.09	- -	1.4	1.16	1.62	0.65	1.34	2.65	1.61	2.09	1.27
Price/Free Cash Flow High	- -	0.93	0.34	0.46	0.19	- -	1.88	1.83	2.66	2.59	2.37	4.02	2.3	2.6	1.99
Price/Free Cash Flow Low	- -	0.26	0.16	0.06	0.02	- -	0.91	0.6	0.81	0.17	0.51	1.2	1.23	1.14	0.68
EV/Sales Average	1.06	4.42	3.93	3.03	5.74	- -	1.85	1.32	1.76	1.61	0.99	1	1.23	1.33	0.43
EV/Sales High	1.06	5.87	4.21	3.24	5.91	- -	2.38	2.02	2.22	2.66	1.26	1.3	1.62	1.55	0.8
EV/Sales Low	1.06	3.51	3.72	2.69	5.61	- -	1.3	0.71	1.4	1.34	0.76	0.69	1.02	0.93	0.13
EV/EBITDA Average	1.97	6.65	5.72	4.11	9.73	- -	3.85	2.38	9.19	23.27	2.31	2.03	4.46	5.77	4.13
EV/EBITDA High	1.97	8.83	6.14	4.39	10.02	- -	4.95	3.66	11.58	38.56	2.96	2.63	5.88	6.71	7.67
EV/EBITDA Low	1.97	5.28	5.42	3.66	9.52	- -	2.7	1.28	7.33	19.45	1.78	1.4	3.7	4.03	1.27
EV/EBIT Average	9.65	24.58	19.78	9.34	-245.72	- -	9.86	5.23	-160.39	-12.33	2.86	2.27	6.66	11.06	-22.53
EV/EBIT High	9.65	32.62	21.23	9.98	-253.01	- -	12.69	8.06	-202.12	-20.43	3.66	2.94	8.78	12.87	-41.85
EV/EBIT Low	9.65	19.53	18.72	8.31	-240.42	- -	6.92	2.82	-127.94	-10.3	2.21	1.56	5.52	7.72	-6.91
Last Price	- -	57.23	54.99	12.54	1.68	17.23	13.77	6.24	6.61	1.31	3.11	8.79	5.93	6	4.57
High Price	- -	140.79	74.34	62.3	13.58	20.77	18.72	15.81	10.99	7.58	5.78	10.38	10.23	8.15	6.62
Enterprise Value Average	227	1,145	2,017	1,982	1,860	151	416	270	485	325	339	461	379	393	113
Enterprise Value High	227	1,520	2,165	2,119	1,915	579	535	415	611	538	434	597	500	457	210
Enterprise Value Low	227	910	1,909	1,763	1,819	73	292	145	387	271	262	317	314	274	35

Shares Outstanding	7	7	7	7	11	25	25	25	38	38	38	38	39	40	41
Diluted Weighted Avg Shares	7	6	7	7	8	25	25	25	29	38	38	38	39	40	40
Basic Weighted Avg Shares	7	6	7	7	8	25	25	25	29	38	38	38	39	40	40
Revenue per Share	32.65	43.15	78.12	98.58	41.96	- -	8.96	8.09	9.4	5.37	9.02	11.92	7.89	7.4	6.52
EBITDA per Share	17.56	28.7	53.58	72.57	24.73	- -	4.3	4.48	1.8	0.37	3.85	5.91	2.18	1.71	0.68
Operating Income per Share	3.59	7.77	15.51	31.95	-0.98	- -	1.68	2.03	-0.1	-0.7	3.12	5.28	1.46	0.89	-0.12
Basic EPS, GAAP	2.54	-26.11	-54.67	10.66	-232.74	- -	-3.39	1.96	-1.2	-12.34	-0.84	1.5	10.08	0.33	1.09
Basic EPS from Cont Ops	2.54	-25.02	-52.3	17.6	-232.62	- -	-3.39	1.96	-1.2	-12.34	-0.84	1.5	10.08	0.33	1.09
Diluted EPS, GAAP	2.54	-26.11	-54.67	10.66	-232.74	- -	-3.39	1.96	-1.2	-12.34	-0.84	1.5	10.08	0.33	1.09
Diluted EPS from Cont Ops	2.54	-25.02	-52.3	17.6	-232.62	- -	-3.39	1.96	-1.2	-12.34	-0.84	1.5	10.08	0.33	1.09
Dividend per Share	7.71	- -	- -	- -	- -	- -	- -	- -	0.54	0.1	- -	- -	- -	- -	- -
Cash Flow per Share	21.57	22.88	36.13	52.91	27.62	- -	4.76	4.23	1.61	1.98	1.66	1.68	3.63	1.29	1.22
Free Cash Flow per Basic Share	-15.4	-106.1	-147	-30.83	-15.99	- -	-0.42	-0.21	-0.9	1.02	0.87	0.77	2.83	-0.55	-0.89
Cash & Equivalents per Share	1.12	3.15	5.04	1.74	10.5	3.07	2.73	0.45	- -	0.28	0.49	- -	0.53	- -	1.5
Book Value per Share	43.5	-31.08	-80.65	-62.32	-286.21	0.41	-2.98	-0.99	0.17	-12.3	-13.01	-11.36	-1.13	-0.78	0.32
Tangible Book Value per Share	43.5	112.95	51.7	70.12	-171.64	22.48	19.33	21.38	14.82	-0.9	-1.71	-0.12	10.04	10.28	11.36

Amplify Energy Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)