Camber Energy, Inc. Financial Ratios — CEI Stock

Profitability (USD)

	2009 Y	2010 Y	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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-71,704.29	-491.51	-535.14	-288.53	-312.88	-262.6	71.95	-16.49	-14.42	-50.09	-16.66	-28.55	-27.21
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	727.51	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-35.69	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	100	- -	- -	11.55	7.95	17.05	31.22	33.11	19.07	31.06	30.28	28.24
EBITDA Margin (%)	- -	- -	- -	-889.23	- -	- -	-608.98	-382.71	-313.49	-69.31	45.72	23.57	22.75	-26.49	-11.41
Operating Margin (%)	- -	- -	- -	-889.23	- -	- -	-645.34	-408.87	-339.08	-89.95	14.1	-10	3.5	-38.37	-18.65
Incremental Operating Margin (%)	- -	- -	- -	- -	63.8	- -	- -	- -	- -	- -	45.23	- -	-235.05	- -	- -
Pretax Margin (%)	- -	- -	- -	-915.29	- -	- -	-1,977.79	-1,445	945.42	-201.16	-56.05	-158.91	-38.94	-72.21	-57.82
Profit Margin (%)	- -	- -	- -	-915.29	- -	- -	-1,977.79	-1,445	899.46	-189.73	-56.05	-153.95	-38.13	-64.18	-56.66
Net Income to Common Margin (%)	- -	- -	- -	-915.29	- -	- -	-1,977.79	-1,445	899.46	-189.73	-56.05	-258.26	-38.13	-64.18	-56.66
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.86	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.9	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2009 Y	2010 Y	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
Total Debt	- -	- -	- -	- -	- -	- -	- -	3	13	104	105	112	18	11	48
ST Debt	- -	- -	- -	- -	- -	- -	- -	1	4	12	19	33	10	5	5
LT Debt	- -	- -	- -	- -	- -	- -	- -	2	10	92	85	79	8	6	43
Total Debt/EBITDA	- -	- -	- -	-0.19	-0.26	- -	-0.04	-2	-2.14	-18.81	6.61	11.8	2.06	-1.73	-13.2
Net Debt/EBITDA	- -	- -	0.01	0.19	-0.23	- -	0.01	-1.99	-2.06	-18.08	6.48	11.36	0.98	-0.52	-11.88
Total Debt/EBIT	- -	- -	- -	-0.19	-0.26	- -	-0.04	-1.87	-1.98	-14.49	21.43	-27.82	13.34	-1.19	-8.08
Net Debt/EBIT	- -	- -	0.01	0.19	-0.23	- -	0.01	-1.86	-1.9	-13.93	21.01	-26.77	6.38	-0.36	-7.26
EBITDA to Interest Expense	- -	- -	- -	-33.97	-178.09	- -	-2.03	-0.58	-3.87	-0.7	0.75	0.35	0.63	-8.63	-1.17
EBITDA-CapEx/Interest Expense	- -	- -	- -	-33.97	-181.73	- -	-2.03	-1.49	-5.24	-1.73	0.51	0.28	0.37	-8.74	-1.25
EBIT to Interest Expense	- -	- -	- -	-33.97	-179.78	- -	-2.15	-0.62	-4.19	-0.91	0.23	-0.15	0.1	-12.5	-1.92
Interest Expense	- -	- -	- -	- -	- -	- -	- -	2	2	8	21	27	14	1	3
Common Equity/Total Assets	- -	- -	-62,887.06	-3,524.71	-23,751.65	-1,658.62	-1,133.64	-427.4	7.56	-7.87	-22.98	-79.67	-183.4	-244.71	-167.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	43.29	434.02	984.17	- -	44.04	38.36	697.18
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-0.08	-13.76	58.01	98.92	114.87	399.65	-9.42	-5.84	-52.51
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	0.86	47.02	21.09	67.11	64.74	68.26	13.66	11.81	51.6
Total Debt/Equity (%)	- -	- -	- -	-98.01	-41.29	- -	-1.84	-100.55	59.11	489.66	1,205.99	-686.99	98.51	71.61	780.14
Total Debt/Capital (%)	- -	- -	- -	-1.37	-1.83	- -	-0.26	-25.12	79.22	111.6	140.76	566.44	-21.07	-10.9	-58.76
Total Debt/Total Assets (%)	- -	- -	- -	47.58	427.9	- -	2.99	85.8	28.8	75.71	79.34	96.75	30.54	22.05	57.74
Net Debt to Equity	- -	- -	39.58	98.92	-36.9	2.35	0.55	-99.9	56.73	470.76	1,182.11	-661.12	47.11	21.47	701.73
Net Debt/Capital (%)	- -	- -	0.15	1.34	-1.64	0.02	0.08	-24.91	78.53	112.13	141.33	682.35	-9.68	-3.17	-52.28
EBITDA	- -	- -	-1	- -	- -	-1	-1	-1	-6	-6	16	9	9	-6	-4
EBITDA-CapEx	- -	- -	-1	- -	- -	-1	-1	-4	-8	-14	11	7	5	-6	-4
Operating Income (Loss)	- -	- -	-1	- -	- -	-1	-1	-2	-7	-7	5	-4	1	-9	-6

Liquidity (USD)

API Chat

	2009 Y	2010 Y	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
Cash Ratio	- -	- -	0.28	0.64	0.04	- -	0.02	- -	0.05	0.21	0.05	0.08	0.12	0.13	0.03
Current Ratio	- -	- -	0.3	0.67	0.07	- -	0.11	0.07	0.69	0.23	0.25	0.25	0.73	0.75	0.62
Quick Ratio	- -	- -	0.3	0.67	0.04	- -	0.11	0.04	0.17	0.22	0.14	0.17	0.51	0.34	0.3
CFO/Avg Current Liab	- -	- -	-2.89	-2.14	-0.48	-0.94	-0.14	-0.08	-0.19	-0.27	0.15	0.03	-0.05	-0.14	-0.19
Common Equity/Total Assets	- -	- -	-62,887.06	-3,524.71	-23,751.65	-1,658.62	-1,133.64	-427.4	7.56	-7.87	-22.98	-79.67	-183.4	-244.71	-167.74
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	43.29	434.02	984.17	- -	44.04	38.36	697.18
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-0.08	-13.76	58.01	98.92	114.87	399.65	-9.42	-5.84	-52.51
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	0.86	47.02	21.09	67.11	64.74	68.26	13.66	11.81	51.6
Total Debt/Equity (%)	- -	- -	- -	-98.01	-41.29	- -	-1.84	-100.55	59.11	489.66	1,205.99	-686.99	98.51	71.61	780.14
Total Debt/Capital (%)	- -	- -	- -	-1.37	-1.83	- -	-0.26	-25.12	79.22	111.6	140.76	566.44	-21.07	-10.9	-58.76
Total Debt/Total Assets (%)	- -	- -	- -	47.58	427.9	- -	2.99	85.8	28.8	75.71	79.34	96.75	30.54	22.05	57.74
CFO/Total Liabilities	- -	- -	-144.68	-119.51	-43.35	-76.95	-7.32	-3.64	-5.4	-3.39	3.27	0.81	-4.98	-10.88	-6.9
CFO/CapEx	- -	- -	- -	- -	-14.59	-1.23	- -	-0.1	-0.58	-0.48	0.77	0.54	-0.56	-43.86	-21.78
Altman's Z-Score	- -	- -	22,533,804,724.99	7,788,324,302.62	3,904,150,221.32	390,615,597.64	251,072,640.42	23,716,523.11	825,773.12	3,502.69	4.82	4.28	49.88	-5.38	-7.34

Working Capital (USD)

API Chat

	2009 Y	2010 Y	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
Accounts Receivable Turnover	- -	- -	- -	11.69	- -	- -	- -	11.39	6.2	19.16	22.16	11.65	5.92	3.42	4.64
Days Sales Outstanding	- -	- -	- -	31.21	- -	- -	- -	32.05	58.88	19.05	16.47	31.34	61.65	106.73	78.7
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.54	2.13	2.29
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.26	171.68	159.26
Accounts Payable Turnover	- -	- -	- -	- -	0.13	- -	1.18	3.07	1.23	2.15	7.3	7.88	4.95	3.52	4.22
Accounts Payable Turnover Days	- -	- -	- -	- -	2,828.21	- -	309.93	118.98	297.19	170.01	50.01	46.3	73.75	103.59	86.43
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	-309.93	-86.93	-238.31	-150.96	-33.54	-14.96	26.16	174.82	151.53
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	32.05	58.88	19.05	16.47	31.34	23.38	-64.96	-80.57
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	10	10
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	3	3
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	9	8
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2009 Y	2010 Y	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
Market Capitalization	64,821,091	251,721,925	1,079,331,748	3,212,943,410	1,991,591,822	313,730,753	864,435,221	246,067,634	32,598,605	677,225	1,023	1,217	3,495	90	16
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	1	4	2	4	3	3	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	10	10
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	3	13	104	105	112	18	11	48
Enterprise Value	64,821,091	251,721,925	1,079,331,748	3,212,943,410	1,991,591,823	313,730,753	864,435,221	246,067,637	32,598,617	677,325	1,125	1,325	3,514	108	73
Total Capital	-2	-2	-5	-6	-6	-7	-9	-11	17	93	74	20	-84	-101	-82
Total Debt/Capital (%)	- -	- -	- -	-1.37	-1.83	- -	-0.26	-25.12	79.22	111.6	140.76	566.44	-21.07	-10.9	-58.76
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.09	0.08	0.01	0.1	0.66
EV/Sales	- -	- -	- -	68,264,637,095.74	- -	- -	9,011,667,792.28	652,995,489.3	16,447,185.37	85,005.97	32.53	32.91	92.49	4.5	2.29
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	71.16	139.64	406.57	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	230.79	- -	2,639.88	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	6,310,943,838.3	109,036,140.53	131,443,783	193,188.4	45.03	47.17	298.84	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	6,310,943,838.3	54,565,170.21	13,333,442.7	58,231.92	37.27	44.04	229.06	- -	- -
Diluted Market Cap	64,821,091	251,721,925	1,079,331,748	3,212,943,410	1,991,591,822	313,730,753	864,435,221	246,067,634	32,598,605	677,225	1,023	1,217	3,495	90	16
Diluted Enterprise Value	64,821,091	251,721,925	1,079,331,748	3,212,943,410	1,991,591,823	313,730,753	864,435,221	246,067,637	32,598,617	677,325	1,125	1,325	3,514	108	73
EV per Share	585,937,472	2,275,390,720	2,255,859,455.98	1,435,546,879.96	947,265,600.05	117,187,504	285,156,256	48,437,500.56	4,687,501.84	74,385.97	105.1	50.08	42.73	2.42	1.03
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	2	8	35	40	38	24	32
TTM EBITDA	- -	- -	-1	- -	- -	-1	-1	-1	-6	-6	16	9	9	-6	-4
TTM Operating Income	- -	- -	-1	- -	- -	-1	-1	-2	-7	-7	5	-4	1	-9	-6
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	2	- -	4	25	28	12	-3	-2
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	5	2	12	30	30	15	-3	-2

Multiples (USD)

API Chat

	2009 Y	2010 Y	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
Price/Free Cash Flow	- -	- -	-25,958,578,795.53	-10,861,069,865.08	-16,113,072,082.25	-4,584,495,095.88	-5,713,121,146.5	121,436,801.81	35,484,680.18	161,280.94	110.74	396.28	2,208.55	-24.54	-3.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	230.79	- -	2,639.88	- -	- -
Enterprise Value	64,821,091	251,721,925	1,079,331,748	3,212,943,410	1,991,591,823	313,730,753	864,435,221	246,067,637	32,598,617	677,325	1,125	1,325	3,514	108	73
Low Price	341,796,875	489,257,812.5	1,015,625,000	927,734,375	898,437,500	100,585,937.5	48,046,875	32,812,500	4,062,500	68,750	25	22.79	16.5	1.86	0.2
EV/Sales	- -	- -	- -	68,264,637,095.74	- -	- -	9,011,667,792.28	652,995,489.3	16,447,185.37	85,005.97	32.53	32.91	92.49	4.5	2.29
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	71.16	139.64	406.57	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	1,828,557.27	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-1,432,058,028.32	-6,989,904,032.19	-372,597,148.76	-9,718,466,661.91	-5,123,280,985.75	-2,410,560,380.46	-209,579,710.95	-115,708,094.09	5,440,140	-769,003.56	-7,410.02	-14.79	-302.63	-67.68	-3.71
Price/Earnings High	-3,011,129,028.19	-14,534,454,309.37	-786,703,414.77	-16,438,611,693.05	-7,215,099,900.76	-4,936,098,919.41	-702,190,489.15	-307,583,090.7	22,095,066.98	-3,646,838.99	-49,358.57	-52.16	-1,376.54	-286.5	-9.75
Price/Earnings Low	-726,824,248.18	-2,148,012,274.04	-156,438,155.14	-4,819,963,305.06	-3,647,193,356.43	-413,348,120.89	-76,772,826.81	-30,612,535.09	1,584,749.63	-41,409.27	-13.81	-5.8	-93.66	-5.38	-0.8
Price/Book Value	-27,764,621.76	-106,668,024.62	-198,095,772.12	-547,052,057.63	-311,330,553.15	-44,543,957.31	-96,756,757.15	-17,139,764.88	9,339,985.64	-62,700.68	-33.79	-13.2	-32.77	-0.74	-0.12
Price/Book Value Average	-31,910,953.76	-74,636,367.37	-212,419,015.64	-712,834,880.04	-414,789,004.29	-222,970,192.02	-44,504,635.83	-43,886,091.58	27,787,387.59	-1,076,338.24	-4,747	-16.68	-41.11	-8.55	-0.48
Price/Book Value High	-67,097,839.12	-155,195,102.3	-448,502,532.89	-1,205,747,388.13	-584,146,001.75	-456,575,546.84	-149,111,437.67	-116,660,980.3	112,858,159.84	-5,104,309.57	-31,620	-58.82	-186.97	-36.19	-1.26
Price/Book Value Low	-16,196,030.13	-22,935,913.35	-89,185,972.12	-353,537,042.82	-295,282,594.29	-38,233,562.05	-16,302,850.52	-11,610,808.47	8,094,654.22	-57,958.61	-8.84	-6.54	-12.72	-0.68	-0.1
Price/Tangible Book Value	- -	- -	-53,764,968,754.14	-39,705,673,693.79	-7,134,026,186.52	-5,476,282,582.98	-676,544,583.14	-85,851,462.8	1,448,293.58	31,922.02	118	-74.66	387.61	-11.42	-0.32
Price/Tangible Book Value Average	- -	- -	-57,652,425,474.75	-51,738,383,485.76	-9,504,738,897.21	-27,412,198,036.3	-311,186,228.09	-219,821,286.06	4,308,817.66	547,982.72	16,578.92	-94.37	486.24	-132.17	-1.33
Price/Tangible Book Value High	- -	- -	-121,727,608,869.08	-87,514,545,795.8	-13,385,492,785.71	-56,131,894,559.55	-1,042,620,054.82	-584,343,827.43	17,500,214.11	2,598,693.77	110,433.12	-332.72	2,211.67	-559.5	-3.49
Price/Tangible Book Value Low	- -	- -	-24,205,872,509.34	-25,660,129,168.52	-6,766,293,056.51	-4,700,475,723.28	-113,993,125.99	-58,157,442.54	1,255,187.77	29,507.75	30.89	-36.99	150.49	-10.51	-0.29
Price/Sales	- -	- -	- -	68,264,637,097.44	- -	- -	9,011,667,792.35	652,995,481.7	16,447,178.93	84,993.43	29.56	30.23	92	3.75	0.51
Price/Sales Average	- -	- -	- -	88,952,072,691.21	- -	- -	4,145,043,769.46	1,671,984,400.75	48,931,995.54	1,459,022.13	4,153.65	38.21	115.4	43.44	2.1
Price/Sales High	- -	- -	- -	150,460,832,262.14	- -	- -	13,887,843,908.33	4,444,582,149.66	198,736,745.4	6,919,108.12	27,667.7	134.7	524.91	183.87	5.52
Price/Sales Low	- -	- -	- -	44,116,602,052.17	- -	- -	1,518,404,267.31	442,351,777.93	14,254,221.74	78,565.36	7.74	14.98	35.72	3.45	0.45
Price/Cash Flow	- -	- -	-25,958,578,795.53	-10,861,069,865.08	-15,008,906,374.35	-846,091,566.6	-5,713,121,146.5	-1,086,127,582.15	-25,503,424.48	-172,478.41	253.92	1,131.04	-1,747.81	-23.98	-3.05
Price/Cash Flow Average	- -	- -	-27,835,504,495.19	-14,152,491,205.13	-19,996,525,452.97	-4,235,214,167.48	-2,627,830,692.18	-2,781,012,159.3	-75,875,228.1	-2,960,814.96	35,675.16	1,429.65	-2,192.52	-277.66	-12.63
Price/Cash Flow High	- -	- -	-58,772,018,279.59	-23,938,684,517.21	-28,161,041,569.32	-8,672,438,261.66	-8,804,467,335.04	-7,392,674,833.37	-308,166,379.13	-14,041,047.35	237,634.19	5,040.52	-9,972.8	-1,175.4	-33.14
Price/Cash Flow Low	- -	- -	-11,686,978,778.35	-7,019,058,731.9	-14,235,251,782.3	-726,228,569.88	-962,621,761.96	-735,763,845.98	-22,102,967.88	-159,433.83	66.47	560.37	-678.56	-22.08	-2.73
Price/Free Cash Flow Average	- -	- -	-27,835,504,495.19	-14,152,491,205.13	-21,467,617,158.89	-22,948,247,385.06	-2,627,830,692.18	310,936,972.75	105,570,457.99	2,768,595.85	15,558.37	500.9	2,770.48	-284.14	-13.24
Price/Free Cash Flow High	- -	- -	-58,772,018,279.59	-23,938,684,517.21	-30,232,775,220.27	-46,991,073,128.78	-8,804,467,335.04	826,553,715.52	428,773,218.85	13,129,488.32	103,635.14	1,766.04	12,601.7	-1,202.83	-34.73
Price/Free Cash Flow Low	- -	- -	-11,686,978,778.35	-7,019,058,731.9	-15,282,501,759.69	-3,935,024,822.98	-962,621,761.96	82,263,639.93	30,753,389.49	149,083.22	28.99	196.34	857.44	-22.6	-2.86
EV/Sales Average	- -	- -	- -	88,952,072,689.51	- -	- -	4,145,043,769.38	1,671,984,408.35	48,932,001.98	1,459,034.66	4,156.62	40.89	115.9	44.18	3.89
EV/Sales High	- -	- -	- -	150,460,832,260.44	- -	- -	13,887,843,908.26	4,444,582,157.26	198,736,751.84	6,919,120.65	27,670.67	137.39	525.41	184.62	7.31
EV/Sales Low	- -	- -	- -	44,116,602,050.47	- -	- -	1,518,404,267.24	442,351,785.53	14,254,228.18	78,577.89	10.71	17.66	36.21	4.2	2.24
EV/EBITDA Average	-1,432,058,028.32	-6,989,904,032.19	-1,379,479,710.65	-10,003,245,325.75	-5,971,757,234.65	-2,796,337,261.35	-680,653,485.08	-436,878,210.95	-15,608,734.78	-2,105,142.31	9,090.93	173.5	509.46	-166.81	-34.09
EV/EBITDA High	-3,011,129,028.19	-14,534,454,309.37	-2,912,640,106.27	-16,920,309,684.87	-8,410,006,234.37	-5,726,053,346.74	-2,280,508,936.03	-1,161,339,239.53	-63,394,693.13	-9,983,130.62	60,518.41	582.95	2,309.55	-697.01	-64.05
EV/EBITDA Low	-726,824,248.18	-2,148,012,274.04	-579,186,560.32	-4,961,201,913.64	-4,251,211,942.76	-479,498,776.19	-249,335,643.66	-115,583,528	-4,546,931.62	-113,374.72	23.42	74.93	159.18	-15.86	-19.62
EV/EBIT Average	-1,432,058,028.32	-6,989,904,032.19	-1,379,479,710.65	-10,003,245,325.75	-5,915,481,821.76	-2,771,401,468.1	-642,300,692.74	-408,928,049.95	-14,430,879.15	-1,622,061.13	29,485.68	-409.02	3,307.95	-115.16	-20.85
EV/EBIT High	-3,011,129,028.19	-14,534,454,309.37	-2,912,640,106.27	-16,920,309,684.87	-8,330,753,753.95	-5,674,992,380.53	-2,152,009,064.14	-1,087,040,229.17	-58,610,846.33	-7,692,234.44	196,286.43	-1,374.33	14,996.04	-481.21	-39.18
EV/EBIT Low	-726,824,248.18	-2,148,012,274.04	-579,186,560.32	-4,961,201,913.64	-4,211,150,249.36	-475,222,939.18	-235,286,324.34	-108,188,839.65	-4,203,814.19	-87,357.86	75.97	-176.64	1,033.58	-10.95	-12
Last Price	585,937,472	2,275,390,720	2,255,859,456	1,435,546,880	947,265,600	117,187,504	285,156,256	48,437,500	4,687,500	74,375	95.5	46	42.5	2.02	0.23
High Price	1,416,015,625	3,310,546,875	5,107,421,875	3,164,062,500	1,777,343,750	1,201,171,875	439,453,125	329,687,500	56,640,625	6,054,687.5	89,375	205	242.5	99	2.48
Enterprise Value Average	74,501,387	176,131,602	1,157,372,441	4,186,618,253	2,653,418,949	1,570,417,413	397,609,179	630,052,213	96,984,109	11,625,547	143,789	1,646	4,403	1,062	125
Enterprise Value High	156,650,977	366,239,180	2,443,681,748	7,081,589,531	3,736,801,250	3,215,740,107	1,332,177,539	1,674,847,450	393,899,819	55,131,360	957,207	5,532	19,959	4,438	234
Enterprise Value Low	37,812,305	54,125,613	485,932,891	2,076,391,992	1,888,932,500	269,285,554	145,651,411	166,690,981	28,252,137	626,106	370	711	1,376	101	72

	2009 Y	2010 Y	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
Shares Outstanding	- -	- -	2	3	2	3	3	6	8	10	14	51	111	115	119
Diluted Weighted Avg Shares	- -	- -	- -	2	2	3	3	5	7	9	11	26	82	45	71
Basic Weighted Avg Shares	- -	- -	- -	2	2	3	3	5	7	9	11	26	82	45	71
Revenue per Share	- -	- -	- -	0.02	- -	- -	0.03	0.07	0.29	0.88	3.23	1.52	0.46	0.54	0.45
EBITDA per Share	-0.47	-0.23	-1.75	-0.19	-0.21	-0.21	-0.19	-0.28	-0.89	-0.61	1.48	0.36	0.11	-0.14	-0.05
Operating Income per Share	-0.47	-0.23	-1.75	-0.19	-0.21	-0.21	-0.2	-0.3	-0.97	-0.79	0.46	-0.15	0.02	-0.21	-0.08
Basic EPS, GAAP	-0.47	-0.23	-6.49	-0.19	-0.25	-0.24	-0.63	-1.07	2.56	-1.66	-1.81	-3.93	-0.18	-0.35	-0.25
Basic EPS from Cont Ops	-0.47	-0.23	-6.49	-0.19	-0.25	-0.24	-0.63	-1.07	2.56	-1.66	-1.81	-2.42	-0.18	-0.39	-0.26
Diluted EPS, GAAP	-0.47	-0.23	-6.49	-0.19	-0.25	-0.24	-0.63	-1.07	2.56	-1.66	-1.81	-3.93	-0.18	-0.35	-0.25
Diluted EPS from Cont Ops	-0.47	-0.23	-6.49	-0.19	-0.25	-0.24	-0.63	-1.07	2.56	-1.66	-1.81	-2.42	-0.18	-0.39	-0.26
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.09	-0.13	-0.06	-0.14	-0.05	-0.04	-0.18	-0.43	0.38	0.04	-0.02	-0.08	-0.07
Free Cash Flow per Basic Share	- -	- -	-0.09	-0.13	-0.07	-0.25	-0.05	-0.49	-0.5	-1.32	-0.11	-0.03	-0.07	-0.09	-0.08
Cash & Equivalents per Share	- -	- -	0.02	0.07	0.01	- -	0.01	- -	0.08	0.44	0.16	0.15	0.04	0.07	0.01
Book Value per Share	-21.1	-21.33	-11.39	-2.62	-3.04	-2.63	-2.95	-2.83	0.5	-1.19	-2.83	-3.49	-1.3	-2.74	-1.96
Tangible Book Value per Share	- -	- -	-0.04	-0.04	-0.13	-0.02	-0.42	-0.56	3.24	2.33	0.81	-0.62	0.11	-0.18	-0.71

Camber Energy, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)