Evolution Petroleum Corporation Financial Ratios — EPM Stock

Profitability (USD)

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	11.24	11.74	5.48	8.6	38.41	9.38	26.92	19.54	7.7	-25.54	50.15	42.02	4.71	1.93	-3.67
Return on Assets (%)	10.38	10.56	5.47	7.4	29.47	8.66	21.57	16.24	6.32	-19.47	29.03	25.49	2.8	0.91	-1.48
Return on Capital (%)	12.85	13.15	6.83	10.03	39.57	11.18	- -	19.66	- -	- -	42.56	37.63	4.85	3.31	- -
Return on Invested Capital (%)	12.78	13.07	8.71	11.26	4.58	11.04	- -	18.2	- -	- -	45.87	36.65	5.45	2.83	- -
Gross Margin (%)	83.79	85.57	86.29	53.41	45.74	51.99	56.37	52.77	35.4	34.12	48.42	43.44	22.12	18.79	17.15
EBITDA Margin (%)	55.56	56.4	47.5	47.62	34.95	54.11	54.86	55.26	36.6	28.63	49.06	46.21	32.57	30.48	30.41
Operating Margin (%)	49.16	50.12	40.3	34.46	15.17	37.36	39.76	40.8	17.14	12.82	41.66	35.1	9.21	4.86	4.03
Incremental Operating Margin (%)	82.79	55.26	97.36	24.31	375.11	109.24	52.91	58.03	92.18	-28.32	54.03	-1.37	87.26	10,083.78	-138.17
Pretax Margin (%)	49.18	49.92	31.06	30.3	129.91	37.36	39.7	43.63	12.69	-65.51	37.77	35.24	6.4	2.18	-3.64
Profit Margin (%)	28.57	31.05	20.35	17.93	93.59	23.33	48.12	35.57	20.06	-50.27	29.95	27.4	4.75	1.72	-2.81
Net Income to Common Margin (%)	25.06	27.89	16.54	15.51	91.03	19.69	48.12	35.57	20.06	-50.27	29.95	27.4	4.75	1.72	-2.81
Effective Tax Rate (%)	41.9	37.81	34.47	40.83	27.96	37.57	- -	18.46	- -	- -	20.69	22.24	25.78	21.19	- -
Dvd Payout Ratio (%)	- -	- -	332.66	227.76	27.37	109.41	59.1	86.31	180.91	-26.41	36.15	45.73	393.14	1,109.78	-697.53
Sustainable Growth Rate (%)	11.24	11.74	-12.75	-10.98	27.9	-0.88	11.01	2.67	-6.23	-32.29	32.02	22.8	-13.81	-19.45	-29.3

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	21	- -	40	38	57
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	21	- -	40	38	57
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.44	0.4	- -	1.42	1.44	2.17
Net Debt/EBITDA	-1.45	-2.07	-2.85	-1.52	-3.7	-1.23	-1.11	-1.32	-1.81	-0.14	0.24	-0.19	1.18	1.34	1.92
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.97	0.47	- -	5.02	9	16.36
Net Debt/EBIT	-1.63	-2.33	-3.36	-2.1	-8.52	-1.79	-1.54	-1.79	-3.88	-0.3	0.29	-0.24	4.18	8.38	14.47
EBITDA to Interest Expense	454.66	183.17	121.5	180.04	129.81	228.24	201.93	204.98	97.8	90.88	93.42	129.66	19.17	8.81	6.82
EBITDA-CapEx/Interest Expense	133.01	108.36	106.65	113.62	-167.55	103.98	168.62	147.1	-2.06	-86.76	0.16	129.6	-7.38	5.77	0.85
EBIT to Interest Expense	402.24	162.77	103.08	130.28	56.35	157.59	146.34	151.33	45.79	40.72	79.34	98.5	5.42	1.41	0.9
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	3	4
Common Equity/Total Assets	79.08	82.39	79.79	69.51	78.32	77.57	82.52	83.67	80.45	71.17	51.01	71.77	49.81	44.81	35.81
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.11	7.37	28.14	0.14	48.76	52.22	94.12
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.11	6.85	21.95	0.14	32.75	34.28	48.45
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.09	5.24	14.35	0.1	24.29	23.4	33.7
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	7.48	28.17	0.2	48.88	52.31	94.28
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	6.96	21.98	0.2	32.83	34.34	48.53
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.15	5.33	14.37	0.14	24.35	23.44	33.76
Net Debt to Equity	-30.95	-45.46	-46.15	-41.42	-44.65	-33.63	-32.26	-39.38	-26.53	-2.34	17.18	-11.98	40.74	48.73	83.38
Net Debt/Capital (%)	-44.82	-83.35	-85.69	-70.7	-80.67	-50.68	-47.61	-64.96	-36.01	-2.39	14.65	-13.58	28.91	32.74	45.29
EBITDA	10	12	8	13	9	19	22	24	11	9	53	59	28	26	26
EBITDA-CapEx	3	7	7	8	-12	9	19	17	- -	-9	- -	59	-11	17	3
Operating Income (Loss)	9	11	7	10	4	13	16	18	5	4	45	45	8	4	3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	2.88	9.56	7.98	2.16	4	8.47	5.63	11.46	4.6	0.8	0.27	0.9	0.41	0.12	0.27
Current Ratio	3.3	10.42	8.77	2.54	4.35	9.62	7.26	12.78	5.92	2.75	1.2	1.73	1.37	0.81	0.92
Quick Ratio	3.19	10.31	8.47	2.49	4.3	9.47	6.52	12.61	5.8	2.65	1.15	1.57	1.12	0.63	0.77
CFO/Avg Current Liab	2.84	3.09	2.88	1.68	3.43	2.93	5.75	6.7	3.53	0.87	2.84	2.41	1.62	1.78	1.08
Common Equity/Total Assets	79.08	82.39	79.79	69.51	78.32	77.57	82.52	83.67	80.45	71.17	51.01	71.77	49.81	44.81	35.81
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.11	7.37	28.14	0.14	48.76	52.22	94.12
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.11	6.85	21.95	0.14	32.75	34.28	48.45
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.09	5.24	14.35	0.1	24.29	23.4	33.7
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	7.48	28.17	0.2	48.88	52.31	94.28
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	6.96	21.98	0.2	32.83	34.34	48.53
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.15	5.33	14.37	0.14	24.35	23.44	33.76
CFO/Total Liabilities	84.13	101.82	61.72	48.72	145.07	83.29	125.43	153.86	68.82	21.41	72.33	141.55	27.8	37.37	21.72
CFO/CapEx	1.47	2.43	7.9	2.12	1.45	1.62	5.56	3.57	1.12	0.26	0.98	1,653.94	0.59	3.66	1.02
Altman's Z-Score	12.78	17.78	17.75	7.44	6.29	9.75	13.83	11.12	4.35	5.52	3.62	7.26	2.36	1.91	1.35

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	12.38	14.35	11.44	12.16	9.15	12.87	12.24	12.16	11.64	6.17	6.66	8.05	9.18	7.94	8.27
Days Sales Outstanding	29.49	25.44	31.9	30.01	39.89	28.37	29.83	30.01	31.37	59.19	54.84	45.34	39.76	45.99	44.16
Inventory Turnover	- -	- -	56.41	154.95	350.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	6.47	2.36	1.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	6.32	5.24	4.14	3.01	2.03	4.24	6.56	7.4	10.75	13.97	6.71	6.91	9.42	6.57	5.35
Accounts Payable Turnover Days	57.77	69.7	88.1	121.26	179.5	86.02	55.68	49.31	33.94	26.13	54.4	52.79	38.75	55.52	68.16
Cash Conversion Cycle	-28.28	-44.26	-49.73	-88.89	-138.57	-57.65	-25.85	-19.3	-2.57	33.06	0.44	-7.45	1.01	-9.54	-24
Inventory to Cash Days	29.49	25.44	25.43	27.66	38.85	28.37	29.83	30.01	31.37	59.19	54.84	45.34	39.76	45.99	44.16
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	233	312	357	216	180	268	326	237	92	166	183	268	176	161	132
- Cash & Cash Equivalents	14	25	24	20	34	23	25	32	20	5	8	11	6	3	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	21	- -	40	38	57
Enterprise Value	218	287	333	196	146	245	301	206	73	165	196	257	209	196	183
Total Capital	47	55	52	49	76	68	77	80	74	59	97	92	121	109	117
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.19	6.96	21.98	0.2	32.83	34.34	48.53
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.11	- -	0.19	0.19	0.31
EV/Sales	12.13	13.44	18.85	7.05	5.54	7.1	7.38	4.76	2.46	5.05	1.8	2	2.43	2.29	2.12
EV/EBITDA	21.83	23.83	39.69	14.81	15.85	13.13	13.45	8.61	6.72	17.63	3.66	4.34	7.47	7.51	6.97
EV/EBIT	24.67	26.81	46.79	20.47	36.5	19.01	18.56	11.66	14.34	39.35	4.31	5.71	26.42	47.05	52.62
EV/Cash Flow to Firm	20.97	23.96	40.86	18.83	4.75	14.81	14.56	8.52	5.79	34.3	3.7	4.99	8.77	5.55	6.91
EV/Free Cash Flow to Firm	12.49	16.99	36.29	12.82	2.82	9.17	12.35	6.66	3.08	7.14	1.84	4.98	3.34	4.42	3.7
Diluted Market Cap	264	349	357	217	180	268	327	237	92	165	182	268	173	157	126
Diluted Enterprise Value	249	324	333	197	146	245	302	206	73	164	195	257	207	192	177
EV per Share	7.81	10.03	10.22	5.98	4.43	7.4	9.1	6.2	2.21	4.92	5.85	7.74	6.27	5.72	5.09
TTM Sales	18	21	18	28	26	34	41	43	30	33	109	129	86	86	86
TTM EBITDA	10	12	8	13	9	19	22	24	11	9	53	59	28	26	26
TTM Operating Income	9	11	7	10	4	13	16	18	5	4	45	45	8	4	3
TTM Cash Flow to Firm	10	12	8	10	31	17	21	24	13	5	53	52	24	35	26
TTM Free Cash Flow to Firm	17	17	9	15	52	27	24	31	24	23	106	52	63	44	49

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	15.12	20.7	39.03	14.21	3.47	10.06	13.49	7.7	3.94	7.16	1.72	5.22	2.82	3.72	2.71
EV/EBIT	24.67	26.81	46.79	20.47	36.5	19.01	18.56	11.66	14.34	39.35	4.31	5.71	26.42	47.05	52.62
Enterprise Value	218	287	333	196	146	245	301	206	73	165	196	257	209	196	183
Low Price	5.9	7.48	9.92	5.68	3.6	5.12	6.35	5.99	2.12	2.09	3.6	4.81	5	4.05	3.19
EV/Sales	12.13	13.44	18.85	7.05	5.54	7.1	7.38	4.76	2.46	5.05	1.8	2	2.43	2.29	2.12
EV/EBITDA	21.83	23.83	39.69	14.81	15.85	13.13	13.45	8.61	6.72	17.63	3.66	4.34	7.47	7.51	6.97
Price/Earnings	51.47	51.68	115.74	50.09	7.48	39.4	16.63	15.42	15.58	- -	5.51	7.56	42.23	105.8	- -
Price/Earnings Average	49	43.3	126.41	61.48	7.36	36.96	13.33	18.32	26.23	-6.35	5.84	6.54	52	115.42	-62.58
Price/Earnings High	62.58	54.48	146.18	85.05	10.31	49.62	17.73	27.67	41	-10.58	8.25	8.03	81.01	138.21	-80.37
Price/Earnings Low	36.41	35.43	104.85	43.17	4.92	24.91	10.72	12.92	11.79	-4.23	3.64	4.51	40.06	91.17	-44.98
Price/Book Value	4.99	5.69	6.88	4.46	2.36	3.91	4.22	2.96	1.24	3.04	2.42	2.91	2.17	2.25	2.19
Price/Book Value Average	4.75	4.77	7.52	5.47	2.32	3.67	3.38	3.52	2.1	1.93	2.56	2.52	2.67	2.45	2.64
Price/Book Value High	6.06	6	8.7	7.57	3.25	4.93	4.49	5.31	3.28	3.21	3.62	3.09	4.15	2.94	3.39
Price/Book Value Low	3.53	3.9	6.24	3.84	1.55	2.47	2.72	2.48	0.94	1.28	1.6	1.74	2.05	1.94	1.9
Price/Tangible Book Value	4.99	5.69	6.93	4.51	2.36	3.92	4.22	2.96	1.25	3.04	2.42	2.91	2.17	2.25	2.19
Price/Tangible Book Value Average	4.75	4.77	7.57	5.53	2.32	3.68	3.38	3.52	2.1	1.93	2.56	2.52	2.67	2.45	2.64
Price/Tangible Book Value High	6.06	6	8.75	7.65	3.26	4.94	4.5	5.32	3.28	3.21	3.62	3.09	4.15	2.94	3.39
Price/Tangible Book Value Low	3.53	3.9	6.28	3.88	1.55	2.48	2.72	2.48	0.94	1.28	1.6	1.74	2.05	1.94	1.9
Price/Sales	12.9	14.41	19.14	7.77	6.81	7.76	8	5.48	3.12	5.05	1.65	2.07	2.01	1.82	1.46
Price/Sales Average	12.28	12.08	20.91	9.53	6.7	7.28	6.42	6.52	5.26	3.19	1.75	1.79	2.47	1.98	1.76
Price/Sales High	15.68	15.19	24.18	13.19	9.39	9.77	8.53	9.84	8.22	5.32	2.47	2.2	3.85	2.37	2.26
Price/Sales Low	9.13	9.88	17.34	6.7	4.48	4.9	5.16	4.59	2.37	2.13	1.09	1.23	1.9	1.56	1.27
Price/Cash Flow	22.33	25.79	41.72	20.83	5.85	16.23	15.89	9.86	7.46	34.86	3.43	5.19	7.58	4.72	5.36
Price/Cash Flow Average	21.26	21.6	45.57	25.57	5.76	15.22	12.74	11.71	12.56	22.04	3.63	4.49	9.33	5.14	6.46
Price/Cash Flow High	27.15	27.18	52.69	35.38	8.07	20.43	16.94	17.68	19.64	36.76	5.13	5.51	14.54	6.16	8.3
Price/Cash Flow Low	15.8	17.68	37.8	17.96	3.85	10.26	10.24	8.26	5.65	14.69	2.26	3.09	7.19	4.06	4.65
Price/Free Cash Flow Average	14.39	17.34	42.63	17.44	3.42	9.44	10.81	9.15	6.64	4.53	1.82	4.51	3.47	4.06	3.27
Price/Free Cash Flow High	18.38	21.82	49.3	24.12	4.79	12.67	14.38	13.82	10.38	7.55	2.57	5.54	5.41	4.86	4.2
Price/Free Cash Flow Low	10.7	14.19	35.36	12.25	2.29	6.36	8.7	6.45	2.99	3.02	1.13	3.11	2.68	3.21	2.35
EV/Sales Average	11.52	11.08	20.72	8.82	5.43	6.62	5.8	5.79	4.59	3.18	1.9	1.72	2.91	2.46	2.44
EV/Sales High	14.94	14.24	24.17	12.48	8.12	9.12	7.91	9.12	7.55	5.32	2.63	2.13	4.31	2.86	2.96
EV/Sales Low	8.36	8.86	16.95	5.98	3.2	4.24	4.54	3.87	1.7	2.11	1.23	1.16	2.33	2.03	1.92
EV/EBITDA Average	20.73	19.64	43.61	18.52	15.54	12.24	10.56	10.48	12.54	11.1	3.86	3.72	8.92	8.07	8.01
EV/EBITDA High	26.88	25.25	50.88	26.21	23.24	16.85	14.41	16.5	20.62	18.6	5.36	4.62	13.24	9.4	9.74
EV/EBITDA Low	15.04	15.7	35.69	12.55	9.16	7.84	8.28	7	4.65	7.36	2.5	2.51	7.15	6.65	6.3
EV/EBIT Average	23.44	22.11	51.41	25.59	35.8	17.72	14.58	14.19	26.79	24.78	4.55	4.9	31.57	50.57	60.45
EV/EBIT High	30.39	28.41	59.97	36.21	53.54	24.41	19.89	22.35	44.03	41.51	6.31	6.08	46.83	58.9	73.48
EV/EBIT Low	17	17.67	42.07	17.35	21.11	11.36	11.42	9.48	9.92	16.42	2.94	3.3	25.29	41.71	47.55
Last Price	8.34	10.91	10.95	6.59	5.47	8.1	9.85	7.15	2.8	4.96	5.46	8.07	5.27	4.7	3.68
High Price	10.14	11.5	13.83	11.19	7.54	10.2	10.5	12.83	7.37	5.23	8.17	8.57	10.11	6.14	5.7
Enterprise Value Average	207	237	366	246	143	228	236	250	136	104	206	221	250	211	210
Enterprise Value High	268	304	427	347	214	314	322	394	223	174	286	274	370	246	256
Enterprise Value Low	150	189	300	166	84	146	185	167	50	69	133	149	200	174	165

Shares Outstanding	28	29	33	33	33	33	33	33	33	34	33	33	33	34	36
Diluted Weighted Avg Shares	32	32	33	33	33	33	33	33	33	33	33	33	33	33	34
Basic Weighted Avg Shares	28	28	31	33	33	33	33	33	33	33	33	33	33	33	34
Revenue per Share	0.65	0.76	0.57	0.85	0.8	1.04	1.23	1.3	0.9	0.98	3.31	3.9	2.63	2.59	2.52
EBITDA per Share	0.36	0.43	0.27	0.4	0.28	0.56	0.68	0.72	0.33	0.28	1.62	1.8	0.86	0.79	0.77
Operating Income per Share	0.32	0.38	0.23	0.29	0.12	0.39	0.49	0.53	0.15	0.13	1.38	1.37	0.24	0.13	0.1
Basic EPS, GAAP	0.16	0.21	0.09	0.13	0.73	0.21	0.59	0.46	0.18	-0.49	0.99	1.07	0.12	0.04	-0.07
Basic EPS from Cont Ops	0.18	0.24	0.12	0.15	0.75	0.24	0.59	0.46	0.18	-0.49	0.99	1.07	0.12	0.04	-0.07
Diluted EPS, GAAP	0.14	0.19	0.09	0.13	0.73	0.21	0.59	0.46	0.18	-0.49	0.98	1.06	0.12	0.04	-0.07
Diluted EPS from Cont Ops	0.16	0.21	0.11	0.15	0.75	0.24	0.59	0.46	0.18	-0.49	0.98	1.06	0.12	0.04	-0.07
Dividend per Share	0.02	0.02	0.34	0.32	0.22	0.26	0.35	0.4	0.33	0.13	0.36	0.49	0.49	0.49	0.49
Cash Flow per Share	0.37	0.42	0.26	0.32	0.93	0.5	0.62	0.73	0.38	0.14	1.59	1.55	0.7	1	0.69
Free Cash Flow per Basic Share	0.12	0.25	0.23	0.17	0.29	0.19	0.51	0.52	0.04	-0.41	-0.03	1.55	-0.49	0.72	0.02
Cash & Equivalents per Share	0.53	0.88	0.73	0.61	1.04	0.7	0.75	0.95	0.6	0.16	0.25	0.33	0.19	0.07	0.17
Book Value per Share	1.67	1.92	1.59	1.48	2.32	2.07	2.34	2.41	2.25	1.63	2.26	2.77	2.43	2.09	1.68
Tangible Book Value per Share	1.67	1.92	1.58	1.46	2.32	2.07	2.33	2.41	2.25	1.63	2.26	2.77	2.43	2.09	1.68

Evolution Petroleum Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)