Granite Ridge Resources, Inc

GRNT

GRNTGranite Ridge Resources, Inc US flag

New York Stock Exchange

4.42

USD

+0.06

- -

582.98MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	1,619.36	186.01	52.95	- -
Return on Assets (%)	- -	-117.35	36.89	39.1	9.42	1.91	2.21
Return on Capital (%)	- -	- -	385.54	632.9	86.39	16.92	14.83
Return on Invested Capital (%)	- -	- -	49.84	48.4	12.44	8.86	7.54
Gross Margin (%)	17.37	-22.86	52.08	63.6	36.84	31.59	27.13
EBITDA Margin (%)	59.73	57.33	81.19	82	70.48	71.61	68.13
Operating Margin (%)	5.7	-34.46	48.57	60.74	29.71	25.16	20.22
Incremental Operating Margin (%)	- -	- -	84.18	77.79	179.07	152.85	-6.48
Pretax Margin (%)	27.08	-27.47	37.37	55.32	26.79	6.57	7.13
Profit Margin (%)	27.08	-27.47	37.37	52.74	20.58	4.94	5.41
Net Income to Common Margin (%)	27.08	-27.47	37.37	52.74	20.58	4.94	5.41
Effective Tax Rate (%)	- -	- -	- -	4.67	23.19	24.86	24.17
Dvd Payout Ratio (%)	198.95	- -	- -	4.06	72.24	306.49	236.87
Sustainable Growth Rate (%)	- -	- -	- -	1,553.53	51.63	-109.33	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	6	51	- -	110	205	385
ST Debt	- -	6	50	- -	- -	- -	18
LT Debt	- -	- -	1	- -	110	205	368
Total Debt/EBITDA	- -	0.13	0.22	- -	0.4	0.75	1.26
Net Debt/EBITDA	- -	0.1	0.17	-0.12	0.36	0.72	1.15
Total Debt/EBIT	- -	-0.21	0.36	- -	0.94	2.14	4.23
Net Debt/EBIT	- -	-0.17	0.28	-0.17	0.85	2.05	3.88
EBITDA to Interest Expense	12.06	27.12	98.79	205.08	52.26	14.73	12.03
EBITDA-CapEx/Interest Expense	6.09	-36.64	63.9	180.34	37.81	11.42	7.38
EBIT to Interest Expense	1.15	-16.31	59.1	151.91	22.03	5.18	3.57
Interest Expense	1	2	2	2	5	18	26
Common Equity/Total Assets	- -	- -	- -	4.08	5.91	1.55	-1.48
Long-Term Debt/Equity (%)	- -	- -	0.23	- -	16.38	32.27	60.72
Long-Term Debt/Capital (%)	- -	- -	2.15	- -	66.75	92.73	99.94
Long-Term Debt/Total Assets (%)	- -	- -	0.2	- -	11.86	19.78	31.49
Total Debt/Equity (%)	- -	19.27	10.76	- -	16.38	32.27	63.61
Total Debt/Capital (%)	- -	100	100	- -	66.75	92.73	104.69
Total Debt/Total Assets (%)	- -	15.69	9.34	- -	11.86	19.78	32.99
Net Debt to Equity	- -	15.4	8.26	-7.65	14.82	30.78	58.27
Net Debt/Capital (%)	- -	100	100	275.79	64.5	92.41	99.94
EBITDA	8	50	236	408	278	272	307
EBITDA-CapEx	4	-67	152	359	201	211	188
Operating Income (Loss)	1	-30	141	302	117	96	91

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.18	0.18	0.79	0.98	0.4	0.27
Current Ratio	- -	0.43	1.45	2.28	2.44	1.33	1.25
Quick Ratio	- -	0.35	0.88	1.92	2.16	1.09	1.05
CFO/Avg Current Liab	- -	18.86	4.85	5.26	4.8	3.36	3.01
Common Equity/Total Assets	- -	- -	- -	4.08	5.91	1.55	-1.48
Long-Term Debt/Equity (%)	- -	- -	0.23	- -	16.38	32.27	60.72
Long-Term Debt/Capital (%)	- -	- -	2.15	- -	66.75	92.73	99.94
Long-Term Debt/Total Assets (%)	- -	- -	0.2	- -	11.86	19.78	31.49
Total Debt/Equity (%)	- -	19.27	10.76	- -	16.38	32.27	63.61
Total Debt/Capital (%)	- -	100	100	- -	66.75	92.73	104.69
Total Debt/Total Assets (%)	- -	15.69	9.34	- -	11.86	19.78	32.99
CFO/Total Liabilities	- -	882.08	250.54	265.37	118.56	68.74	52.71
CFO/CapEx	1.62	0.57	2.18	7.04	3.94	4.51	2.5
Altman's Z-Score	- -	105	12.27	7.58	2.92	1.99	1.3

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	143.19	11.96	8.32	5.43	5.33	6.26
Days Sales Outstanding	- -	2.55	30.51	43.88	67.25	68.49	58.3
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	24.84	11.19	13.74
Accounts Payable Turnover Days	- -	- -	- -	- -	14.69	32.62	26.57
Cash Conversion Cycle	- -	2.55	30.51	43.88	52.56	35.87	31.74
Inventory to Cash Days	- -	2.55	30.51	43.88	67.25	68.49	58.3
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	1,331	1,304	1,200	801	841	613
- Cash & Cash Equivalents	- -	1	12	51	10	9	15
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	6	51	- -	110	205	385
Enterprise Value	- -	1,336	1,343	1,149	850	1,005	973
Total Capital	- -	6	51	32	165	221	368
Total Debt/Capital (%)	- -	100	100	- -	66.75	92.73	104.69
Total Debt / EV	- -	- -	0.04	- -	0.13	0.2	0.4
EV/Sales	- -	15.34	4.63	2.31	2.16	2.64	2.16
EV/EBITDA	- -	26.75	5.7	2.82	3.06	3.69	3.17
EV/EBIT	- -	- -	9.53	3.8	7.26	10.51	10.68
EV/Cash Flow to Firm	- -	19.46	7.32	3.3	2.77	3.47	3.08
EV/Free Cash Flow to Firm	- -	7.18	5.04	2.89	2.22	2.86	2.24
Diluted Market Cap	- -	1,331	1,304	1,202	801	841	613
Diluted Enterprise Value	- -	1,336	1,343	1,151	901	1,037	984
EV per Share	- -	10.05	10.11	8.65	6.39	7.72	7.46
TTM Sales	13	87	290	497	394	380	450
TTM EBITDA	8	50	236	408	278	272	307
TTM Operating Income	1	-30	141	302	117	96	91
TTM Cash Flow to Firm	7	69	184	348	307	290	316
TTM Free Cash Flow to Firm	11	186	267	397	384	351	434

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	7.22	4.93	3.04	2.11	2.5	1.48
EV/EBIT	- -	- -	9.53	3.8	7.26	10.51	10.68
Enterprise Value	- -	1,336	1,343	1,149	850	1,005	973
Low Price	- -	9.6	9.61	8.01	4.82	5.2	4.52
EV/Sales	- -	15.34	4.63	2.31	2.16	2.64	2.16
EV/EBITDA	- -	26.75	5.7	2.82	3.06	3.69	3.17
Price/Earnings	- -	- -	12.02	4.58	9.88	44.83	25.17
Price/Earnings Average	- -	-54.7	12.05	4.93	10.61	43.25	29.83
Price/Earnings High	- -	-58.44	12.75	7.09	15.28	49.27	37.49
Price/Earnings Low	- -	-53.32	11.78	4.06	7.91	36.09	24.21
Price/Book Value	- -	- -	- -	37.04	14.62	52.36	-35.49
Price/Book Value Average	- -	- -	- -	39.94	15.7	50.52	-42.05
Price/Book Value High	- -	- -	- -	57.43	22.61	57.55	-52.86
Price/Book Value Low	- -	- -	- -	32.86	11.71	42.15	-34.14
Price/Tangible Book Value	- -	40.07	2.75	1.81	1.19	1.32	1.01
Price/Tangible Book Value Average	- -	39.42	2.75	1.95	1.28	1.28	1.2
Price/Tangible Book Value High	- -	42.11	2.91	2.8	1.84	1.45	1.51
Price/Tangible Book Value Low	- -	38.42	2.69	1.6	0.96	1.07	0.97
Price/Sales	- -	15.28	4.49	2.41	2.03	2.21	1.36
Price/Sales Average	- -	15.03	4.51	2.6	2.18	2.14	1.61
Price/Sales High	- -	16.05	4.76	3.74	3.14	2.43	2.03
Price/Sales Low	- -	14.65	4.4	2.14	1.63	1.78	1.31
Price/Cash Flow	- -	19.92	7.2	3.47	2.65	3.05	2.07
Price/Cash Flow Average	- -	19.59	7.22	3.74	2.84	2.94	2.45
Price/Cash Flow High	- -	20.93	7.63	5.37	4.09	3.35	3.08
Price/Cash Flow Low	- -	19.1	7.05	3.07	2.12	2.46	1.99
Price/Free Cash Flow Average	- -	7.11	4.94	3.28	2.27	2.41	1.75
Price/Free Cash Flow High	- -	7.59	5.23	4.71	3.26	2.74	2.2
Price/Free Cash Flow Low	- -	6.93	4.83	2.69	1.69	2.01	1.42
EV/Sales Average	- -	15.09	4.64	2.5	2.44	2.65	2.44
EV/Sales High	- -	16.11	4.9	3.64	3.4	2.95	2.85
EV/Sales Low	- -	14.71	4.54	2.04	1.88	2.3	2.13
EV/EBITDA Average	- -	26.32	5.72	3.05	3.46	3.7	3.58
EV/EBITDA High	- -	28.11	6.03	4.44	4.82	4.12	4.18
EV/EBITDA Low	- -	25.66	5.59	2.49	2.67	3.21	3.13
EV/EBIT Average	- -	-43.78	9.55	4.12	8.2	10.53	12.04
EV/EBIT High	- -	-46.75	10.09	5.99	11.43	11.71	14.09
EV/EBIT Low	- -	-42.68	9.34	3.36	6.33	9.12	10.54
Last Price	- -	10.01	9.81	9.03	6.02	6.46	4.7
High Price	- -	10.52	10.4	14	9.31	7.1	7
Enterprise Value Average	- -	1,314	1,347	1,243	960	1,007	1,097
Enterprise Value High	- -	1,403	1,422	1,810	1,339	1,120	1,284
Enterprise Value Low	- -	1,281	1,317	1,014	741	873	960

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	1,619.36	186.01	52.95	- -
Return on Assets (%)	- -	-117.35	36.89	39.1	9.42	1.91	2.21
Return on Capital (%)	- -	- -	385.54	632.9	86.39	16.92	14.83
Return on Invested Capital (%)	- -	- -	49.84	48.4	12.44	8.86	7.54
Gross Margin (%)	17.37	-22.86	52.08	63.6	36.84	31.59	27.13
EBITDA Margin (%)	59.73	57.33	81.19	82	70.48	71.61	68.13
Operating Margin (%)	5.7	-34.46	48.57	60.74	29.71	25.16	20.22
Incremental Operating Margin (%)	- -	- -	84.18	77.79	179.07	152.85	-6.48
Pretax Margin (%)	27.08	-27.47	37.37	55.32	26.79	6.57	7.13
Profit Margin (%)	27.08	-27.47	37.37	52.74	20.58	4.94	5.41
Net Income to Common Margin (%)	27.08	-27.47	37.37	52.74	20.58	4.94	5.41
Effective Tax Rate (%)	- -	- -	- -	4.67	23.19	24.86	24.17
Dvd Payout Ratio (%)	198.95	- -	- -	4.06	72.24	306.49	236.87
Sustainable Growth Rate (%)	- -	- -	- -	1,553.53	51.63	-109.33	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	6	51	- -	110	205	385
ST Debt	- -	6	50	- -	- -	- -	18
LT Debt	- -	- -	1	- -	110	205	368
Total Debt/EBITDA	- -	0.13	0.22	- -	0.4	0.75	1.26
Net Debt/EBITDA	- -	0.1	0.17	-0.12	0.36	0.72	1.15
Total Debt/EBIT	- -	-0.21	0.36	- -	0.94	2.14	4.23
Net Debt/EBIT	- -	-0.17	0.28	-0.17	0.85	2.05	3.88
EBITDA to Interest Expense	12.06	27.12	98.79	205.08	52.26	14.73	12.03
EBITDA-CapEx/Interest Expense	6.09	-36.64	63.9	180.34	37.81	11.42	7.38
EBIT to Interest Expense	1.15	-16.31	59.1	151.91	22.03	5.18	3.57
Interest Expense	1	2	2	2	5	18	26
Common Equity/Total Assets	- -	- -	- -	4.08	5.91	1.55	-1.48
Long-Term Debt/Equity (%)	- -	- -	0.23	- -	16.38	32.27	60.72
Long-Term Debt/Capital (%)	- -	- -	2.15	- -	66.75	92.73	99.94
Long-Term Debt/Total Assets (%)	- -	- -	0.2	- -	11.86	19.78	31.49
Total Debt/Equity (%)	- -	19.27	10.76	- -	16.38	32.27	63.61
Total Debt/Capital (%)	- -	100	100	- -	66.75	92.73	104.69
Total Debt/Total Assets (%)	- -	15.69	9.34	- -	11.86	19.78	32.99
Net Debt to Equity	- -	15.4	8.26	-7.65	14.82	30.78	58.27
Net Debt/Capital (%)	- -	100	100	275.79	64.5	92.41	99.94
EBITDA	8	50	236	408	278	272	307
EBITDA-CapEx	4	-67	152	359	201	211	188
Operating Income (Loss)	1	-30	141	302	117	96	91

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.18	0.18	0.79	0.98	0.4	0.27
Current Ratio	- -	0.43	1.45	2.28	2.44	1.33	1.25
Quick Ratio	- -	0.35	0.88	1.92	2.16	1.09	1.05
CFO/Avg Current Liab	- -	18.86	4.85	5.26	4.8	3.36	3.01
Common Equity/Total Assets	- -	- -	- -	4.08	5.91	1.55	-1.48
Long-Term Debt/Equity (%)	- -	- -	0.23	- -	16.38	32.27	60.72
Long-Term Debt/Capital (%)	- -	- -	2.15	- -	66.75	92.73	99.94
Long-Term Debt/Total Assets (%)	- -	- -	0.2	- -	11.86	19.78	31.49
Total Debt/Equity (%)	- -	19.27	10.76	- -	16.38	32.27	63.61
Total Debt/Capital (%)	- -	100	100	- -	66.75	92.73	104.69
Total Debt/Total Assets (%)	- -	15.69	9.34	- -	11.86	19.78	32.99
CFO/Total Liabilities	- -	882.08	250.54	265.37	118.56	68.74	52.71
CFO/CapEx	1.62	0.57	2.18	7.04	3.94	4.51	2.5
Altman's Z-Score	- -	105	12.27	7.58	2.92	1.99	1.3

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	143.19	11.96	8.32	5.43	5.33	6.26
Days Sales Outstanding	- -	2.55	30.51	43.88	67.25	68.49	58.3
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	24.84	11.19	13.74
Accounts Payable Turnover Days	- -	- -	- -	- -	14.69	32.62	26.57
Cash Conversion Cycle	- -	2.55	30.51	43.88	52.56	35.87	31.74
Inventory to Cash Days	- -	2.55	30.51	43.88	67.25	68.49	58.3
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	1,331	1,304	1,200	801	841	613
- Cash & Cash Equivalents	- -	1	12	51	10	9	15
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	6	51	- -	110	205	385
Enterprise Value	- -	1,336	1,343	1,149	850	1,005	973
Total Capital	- -	6	51	32	165	221	368
Total Debt/Capital (%)	- -	100	100	- -	66.75	92.73	104.69
Total Debt / EV	- -	- -	0.04	- -	0.13	0.2	0.4
EV/Sales	- -	15.34	4.63	2.31	2.16	2.64	2.16
EV/EBITDA	- -	26.75	5.7	2.82	3.06	3.69	3.17
EV/EBIT	- -	- -	9.53	3.8	7.26	10.51	10.68
EV/Cash Flow to Firm	- -	19.46	7.32	3.3	2.77	3.47	3.08
EV/Free Cash Flow to Firm	- -	7.18	5.04	2.89	2.22	2.86	2.24
Diluted Market Cap	- -	1,331	1,304	1,202	801	841	613
Diluted Enterprise Value	- -	1,336	1,343	1,151	901	1,037	984
EV per Share	- -	10.05	10.11	8.65	6.39	7.72	7.46
TTM Sales	13	87	290	497	394	380	450
TTM EBITDA	8	50	236	408	278	272	307
TTM Operating Income	1	-30	141	302	117	96	91
TTM Cash Flow to Firm	7	69	184	348	307	290	316
TTM Free Cash Flow to Firm	11	186	267	397	384	351	434

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	7.22	4.93	3.04	2.11	2.5	1.48
EV/EBIT	- -	- -	9.53	3.8	7.26	10.51	10.68
Enterprise Value	- -	1,336	1,343	1,149	850	1,005	973
Low Price	- -	9.6	9.61	8.01	4.82	5.2	4.52
EV/Sales	- -	15.34	4.63	2.31	2.16	2.64	2.16
EV/EBITDA	- -	26.75	5.7	2.82	3.06	3.69	3.17
Price/Earnings	- -	- -	12.02	4.58	9.88	44.83	25.17
Price/Earnings Average	- -	-54.7	12.05	4.93	10.61	43.25	29.83
Price/Earnings High	- -	-58.44	12.75	7.09	15.28	49.27	37.49
Price/Earnings Low	- -	-53.32	11.78	4.06	7.91	36.09	24.21
Price/Book Value	- -	- -	- -	37.04	14.62	52.36	-35.49
Price/Book Value Average	- -	- -	- -	39.94	15.7	50.52	-42.05
Price/Book Value High	- -	- -	- -	57.43	22.61	57.55	-52.86
Price/Book Value Low	- -	- -	- -	32.86	11.71	42.15	-34.14
Price/Tangible Book Value	- -	40.07	2.75	1.81	1.19	1.32	1.01
Price/Tangible Book Value Average	- -	39.42	2.75	1.95	1.28	1.28	1.2
Price/Tangible Book Value High	- -	42.11	2.91	2.8	1.84	1.45	1.51
Price/Tangible Book Value Low	- -	38.42	2.69	1.6	0.96	1.07	0.97
Price/Sales	- -	15.28	4.49	2.41	2.03	2.21	1.36
Price/Sales Average	- -	15.03	4.51	2.6	2.18	2.14	1.61
Price/Sales High	- -	16.05	4.76	3.74	3.14	2.43	2.03
Price/Sales Low	- -	14.65	4.4	2.14	1.63	1.78	1.31
Price/Cash Flow	- -	19.92	7.2	3.47	2.65	3.05	2.07
Price/Cash Flow Average	- -	19.59	7.22	3.74	2.84	2.94	2.45
Price/Cash Flow High	- -	20.93	7.63	5.37	4.09	3.35	3.08
Price/Cash Flow Low	- -	19.1	7.05	3.07	2.12	2.46	1.99
Price/Free Cash Flow Average	- -	7.11	4.94	3.28	2.27	2.41	1.75
Price/Free Cash Flow High	- -	7.59	5.23	4.71	3.26	2.74	2.2
Price/Free Cash Flow Low	- -	6.93	4.83	2.69	1.69	2.01	1.42
EV/Sales Average	- -	15.09	4.64	2.5	2.44	2.65	2.44
EV/Sales High	- -	16.11	4.9	3.64	3.4	2.95	2.85
EV/Sales Low	- -	14.71	4.54	2.04	1.88	2.3	2.13
EV/EBITDA Average	- -	26.32	5.72	3.05	3.46	3.7	3.58
EV/EBITDA High	- -	28.11	6.03	4.44	4.82	4.12	4.18
EV/EBITDA Low	- -	25.66	5.59	2.49	2.67	3.21	3.13
EV/EBIT Average	- -	-43.78	9.55	4.12	8.2	10.53	12.04
EV/EBIT High	- -	-46.75	10.09	5.99	11.43	11.71	14.09
EV/EBIT Low	- -	-42.68	9.34	3.36	6.33	9.12	10.54
Last Price	- -	10.01	9.81	9.03	6.02	6.46	4.7
High Price	- -	10.52	10.4	14	9.31	7.1	7
Enterprise Value Average	- -	1,314	1,347	1,243	960	1,007	1,097
Enterprise Value High	- -	1,403	1,422	1,810	1,339	1,120	1,284
Enterprise Value Low	- -	1,281	1,317	1,014	741	873	960

Shares Outstanding	- -	133	133	133	130	131	131
Diluted Weighted Avg Shares	133	133	133	133	133	130	131
Basic Weighted Avg Shares	133	133	133	133	133	130	130
Revenue per Share	0.1	0.66	2.18	3.74	2.96	2.92	3.45
EBITDA per Share	0.06	0.38	1.77	3.07	2.09	2.09	2.35
Operating Income per Share	0.01	-0.23	1.06	2.27	0.88	0.73	0.7
Basic EPS, GAAP	0.03	-0.18	0.82	1.97	0.61	0.14	0.19
Basic EPS from Cont Ops	0.03	-0.18	0.82	1.97	0.61	0.14	0.19
Diluted EPS, GAAP	0.03	-0.18	0.82	1.97	0.61	0.14	0.19
Diluted EPS from Cont Ops	0.03	-0.18	0.82	1.97	0.61	0.14	0.19
Dividend per Share	0.05	- -	- -	0.08	0.44	0.44	0.44
Cash Flow per Share	0.05	0.5	1.36	2.61	2.28	2.12	2.27
Free Cash Flow per Basic Share	0.02	-0.38	0.74	2.24	1.7	1.65	1.36
Cash & Equivalents per Share	- -	0.01	0.09	0.38	0.46	0.32	0.2
Book Value per Share	- -	- -	- -	0.24	0.41	0.12	-0.13
Tangible Book Value per Share	- -	0.25	3.57	5	5.05	4.88	4.64

Granite Ridge Resources, Inc

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)