Kosmos Energy Ltd. Financial Ratios — KOS.L Stock

Profitability	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 (%)	- -	-29.05	1.05	-2.73	-3.86	10.6	-2.28	-8.67	-6.82	-2.58	-1.33	-10.06	-1.77	4.76	4.49
Return on Capital (%)	- -	- -	8.02	-40.15	-60.02	152.47	-33.13	- -	- -	- -	-38.08	- -	- -	37.31	29.24
Return on Invested Capital (%)	- -	- -	3.57	-12.15	-8.64	7.74	4.02	- -	- -	- -	-17.8	- -	- -	23.4	12.38
Gross Margin (%)	100	- -	66.41	57.96	62.48	65.16	41.5	16.3	33.92	37.46	35.54	-2.53	38.95	59.86	50.93
EBITDA Margin (%)	-744.65	- -	53.92	48.52	44.26	62.81	13.13	-33.39	30.64	29.66	54.35	37.69	62.56	71.91	68.97
Operating Margin (%)	-792.45	- -	30.42	19.37	16.82	38.43	-24.09	-81.92	-15.27	-8.59	16.13	-23.9	26.69	49.26	42.24
Incremental Operating Margin (%)	- -	1,102.4	56.59	-7,074.88	7.5	3,982.49	- -	- -	- -	- -	51.89	- -	103.74	82.17	71.22
Pretax Margin (%)	-855.31	- -	14.85	5.11	8.92	67.56	19.13	-94.91	-30.76	-5.74	1.68	-51.84	-3.26	15.01	21.85
Profit Margin (%)	-865.87	- -	3.35	-10.03	-10.7	32.64	-15.63	-91.43	-38.54	-10.6	-3.72	-51.19	-5.84	10.09	12.55
Net Income to Common Margin (%)	-865.87	- -	3.35	-10.03	-10.7	32.64	-15.63	-91.43	-38.54	-10.6	-3.72	-51.19	-5.84	10.09	12.55
Effective Tax Rate (%)	- -	- -	77.43	296.24	219.87	51.69	181.74	- -	- -	- -	322.07	- -	- -	32.79	42.56
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-130.16	-4.68	-0.66	0.29	0.08
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit	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	- -	1,045	1,110	1,000	900	748	861	1,322	1,283	2,121	2,008	2,111	2,620	2,226	2,391
ST Debt	- -	245	- -	- -	- -	- -	- -	- -	- -	- -	- -	8	30	30	- -
LT Debt	- -	800	1,110	1,000	900	748	861	1,322	1,283	2,121	2,008	2,104	2,590	2,196	2,391
Total Debt/EBITDA	- -	-7.29	3.09	3.09	2.39	1.39	14.67	-12.75	7.24	8.06	2.46	6.97	3.14	1.38	2.04
Net Debt/EBITDA	- -	-6.59	1.22	1.5	0.8	0.36	9.99	-10.88	5.92	7.4	2.19	6.45	2.99	1.26	1.96
Total Debt/EBIT	- -	-5.99	5.47	7.73	6.29	2.28	-8	-5.2	-14.53	-27.83	8.31	-10.99	7.37	2.01	3.33
Net Debt/EBIT	- -	-5.41	2.15	3.75	2.11	0.59	-5.44	-4.44	-11.89	-25.55	7.38	-10.17	7	1.85	3.19
EBITDA to Interest Expense	-10.12	-2.4	5.47	6.54	10.23	16.47	2.13	-2.89	2.5	2.89	6.53	2.96	7.45	13.11	11.29
EBITDA-CapEx/Interest Expense	-71.88	-9.89	-1.88	-1.11	1.48	3.39	-27.81	-17.87	0.48	-10.12	3.71	-0.75	-0.94	6.54	2.32
EBIT to Interest Expense	-10.77	-2.93	3.09	2.61	3.89	10.08	-3.9	-7.08	-1.25	-0.84	1.94	-1.88	3.18	8.98	6.92
Interest Expense	7	60	66	50	37	33	28	36	71	91	125	102	112	123	104
Common Equity/Total Assets	- -	-36.36	-23.99	-28.71	-32.84	-16.77	-17.51	-25.33	-33.49	-28.44	-28.22	-42.15	-34.56	-32.33	-25.66
Long-Term Debt/Equity (%)	- -	- -	108.75	97.19	90.7	55.89	64.95	122.26	142.99	225.24	238.58	477.99	489.48	278.72	231.6
Long-Term Debt/Capital (%)	- -	186.05	223	311.78	693.91	290.7	286.82	278.03	600.61	221.4	254.32	437.09	283.71	294.72	212.78
Long-Term Debt/Total Assets (%)	- -	47.29	43.5	42.26	38.37	25.57	26.88	39.56	40.18	51.87	46.51	54.4	52.43	47.95	48.42
Total Debt/Equity (%)	- -	-170.08	108.75	97.19	90.7	55.89	64.95	122.26	142.99	225.24	238.58	479.7	495.15	282.53	231.6
Total Debt/Capital (%)	- -	243.02	223	311.78	693.91	290.7	286.82	278.03	600.61	221.4	254.32	438.65	287	298.75	212.78
Total Debt/Total Assets (%)	- -	61.78	43.5	42.26	38.37	25.57	26.88	39.56	40.18	51.87	46.51	54.59	53.04	48.6	48.42
Net Debt to Equity	- -	-153.74	42.8	47.12	30.42	14.45	44.2	104.31	116.97	206.81	211.9	444.13	470.28	259.25	222.37
Net Debt/Capital (%)	- -	286.6	-249.18	-249.37	-64.45	-65.08	2,329.7	400.81	-5,291.64	248.26	315.63	588.26	318.5	363.65	223.24
EBITDA	-69	-143	360	324	377	538	59	-104	177	263	815	303	833	1,615	1,174
EBITDA-CapEx	-487	-589	-124	-55	54	111	-766	-642	34	-920	463	-77	-105	805	241
Operating Income (Loss)	-73	-175	203	129	143	329	-108	-254	-88	-76	242	-192	356	1,106	719

Liquidity	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	- -	0.21	1.98	2.71	2.73	1.24	0.6	0.52	0.54	0.45	0.42	0.32	0.25	0.32	0.17
Current Ratio	- -	1.16	3.28	3.94	3.35	2.25	1.61	1.28	1.24	1.33	1.05	0.87	1.02	0.82	0.76
Quick Ratio	- -	0.7	2.9	3.41	2.82	1.6	0.9	0.91	0.92	0.82	0.74	0.5	0.58	0.53	0.39
CFO/Avg Current Liab	- -	-0.8	0.89	1.4	2.55	1.33	0.97	0.13	0.59	0.64	1.36	0.39	0.76	2.05	1.36
Common Equity/Total Assets	- -	-36.36	-23.99	-28.71	-32.84	-16.77	-17.51	-25.33	-33.49	-28.44	-28.22	-42.15	-34.56	-32.33	-25.66
Long-Term Debt/Equity (%)	- -	- -	108.75	97.19	90.7	55.89	64.95	122.26	142.99	225.24	238.58	477.99	489.48	278.72	231.6
Long-Term Debt/Capital (%)	- -	186.05	223	311.78	693.91	290.7	286.82	278.03	600.61	221.4	254.32	437.09	283.71	294.72	212.78
Long-Term Debt/Total Assets (%)	- -	47.29	43.5	42.26	38.37	25.57	26.88	39.56	40.18	51.87	46.51	54.4	52.43	47.95	48.42
Total Debt/Equity (%)	- -	-170.08	108.75	97.19	90.7	55.89	64.95	122.26	142.99	225.24	238.58	479.7	495.15	282.53	231.6
Total Debt/Capital (%)	- -	243.02	223	311.78	693.91	290.7	286.82	278.03	600.61	221.4	254.32	438.65	287	298.75	212.78
Total Debt/Total Assets (%)	- -	61.78	43.5	42.26	38.37	25.57	26.88	39.56	40.18	51.87	46.51	54.59	53.04	48.6	48.42
CFO/Total Liabilities	- -	-8.32	23.83	27.78	38.6	27.94	23.48	2.3	10.31	8.28	18.07	5.72	8.49	29.81	19.59
CFO/CapEx	-0.07	-0.43	0.76	0.98	1.62	1.04	0.53	0.1	1.65	0.22	1.78	0.52	0.4	1.4	0.82
Altman's Z-Score	- -	-0.79	0.55	0.34	0.37	0.66	-0.11	-0.48	49.73	23.54	28.93	11.88	14.77	37.55	38.74

Working Capital	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	- -	- -	3.07	3.04	11.29	12.01	3.96	2.81	4.59	7.17	11.61	7.44	11.04	16.8	17.28
Days Sales Outstanding	- -	- -	118.83	120.14	32.32	30.39	92.12	129.71	79.55	50.9	31.44	49.04	33.08	21.72	21.12
Inventory Turnover	- -	0.13	6.92	9.3	7.91	5.8	3.72	3.26	5.22	7.08	9.7	6.77	5.53	6.03	5.85
Days Inventory Outstanding	- -	2,837.6	52.77	39.24	46.12	62.9	98.15	112.09	69.86	51.56	37.62	53.88	66.03	60.49	62.41
Accounts Payable Turnover	- -	0.49	0.97	1.41	2.99	2.2	1.21	0.96	2.09	3.57	6.11	4.52	4.19	4.38	3.7
Accounts Payable Turnover Days	- -	744.14	377.49	258.72	122.05	166.07	300.96	378.46	174.27	102.36	59.73	80.69	87.19	83.25	98.61
Cash Conversion Cycle	- -	- -	-205.89	-99.34	-43.61	-72.78	-110.7	-136.66	-24.86	0.1	9.33	22.23	11.92	-1.04	-15.07
Inventory to Cash Days	- -	- -	66.06	80.9	-13.8	-32.51	-6.03	17.62	9.69	-0.66	-6.18	-4.84	-32.95	-38.77	-41.29
Inventories	- -	38	27	33	47	55	85	74	72	85	114	129	165	134	152
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	108	119	150	125	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	38	27	33	47	55	85	89	73	85	7	10	16	8	152

Enterprise Value	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	- -	- -	- -	- -	- -	- -	- -	- -	191,578	124,539	166,760	71,115	108,405	232,226	249,355
- Cash & Cash Equivalents	- -	100	673	515	598	555	275	194	233	174	225	149	132	183	95
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1,045	1,110	1,000	900	748	861	1,322	1,283	2,121	2,008	2,111	2,620	2,226	2,391
Enterprise Value	- -	945	437	485	302	194	586	1,128	192,627	126,486	168,544	73,077	110,894	234,269	251,651
Total Capital	- -	430	498	321	130	257	300	475	214	958	790	481	913	745	1,124
Total Debt/Capital (%)	- -	243.02	223	311.78	693.91	290.7	286.82	278.03	600.61	221.4	254.32	438.65	287	298.75	212.78
Total Debt / EV	- -	1.11	2.54	2.06	2.98	3.87	1.47	1.17	0.01	0.02	0.01	0.03	0.02	0.01	0.01
EV/Sales	- -	- -	0.66	0.73	0.35	0.23	1.31	3.63	333.18	142.65	112.41	90.89	83.25	104.33	147.89
EV/EBITDA	- -	- -	1.22	1.5	0.8	0.36	9.99	- -	1,087.42	480.91	206.83	241.16	133.07	145.09	214.43
EV/EBIT	- -	- -	2.15	3.75	2.11	0.59	- -	- -	- -	- -	697.08	- -	311.92	211.82	350.13
EV/Cash Flow to Firm	- -	- -	1.15	1.77	0.63	0.42	1.4	13.01	592.11	295.16	479.91	245.9	192.86	193.1	305.08
EV/Free Cash Flow to Firm	- -	3.15	0.51	0.74	0.38	0.22	0.47	1.81	411	78.46	239.68	107.98	73.29	115.83	143.19
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	191,578	124,539	166,760	71,115	108,405	242,177	260,980
Diluted Enterprise Value	- -	945	437	485	302	194	586	1,128	192,627	126,486	168,544	73,077	110,894	244,220	263,276
EV per Share	- -	2.52	1.12	1.3	0.8	0.51	1.53	2.93	495.98	312.63	419.92	180.34	265.97	514.49	547.49
TTM Sales	9	- -	667	668	851	856	447	310	578	887	1,499	804	1,332	2,245	1,702
TTM EBITDA	-69	-143	360	324	377	538	59	-104	177	263	815	303	833	1,615	1,174
TTM Operating Income	-73	-175	203	129	143	329	-108	-254	-88	-76	242	-192	356	1,106	719
TTM Cash Flow to Firm	-21	-146	380	274	478	459	418	87	325	429	351	297	575	1,213	825
TTM Free Cash Flow to Firm	398	300	863	653	801	886	1,243	625	469	1,612	703	677	1,513	2,023	1,757

Multiples	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/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,025.05	1,167.83
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	-949.3	-2,189.65	-3,295.5	-166.75	-1,171.53	1,003.16	1,213.02
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	-1,133.09	-3,176.73	-4,180.84	-508.01	-1,607.01	1,374.78	1,492.35
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	-856.36	-1,274.13	-2,245.13	-59.07	-728.51	562.77	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-179.18	-107.11	-136.86	-43.63	-63.49	-156.82	-196.76
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-197.81	-177	-150.85	-42.11	-53.41	-153.47	-204.38
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-236.1	-256.79	-191.38	-128.27	-73.26	-210.32	-251.44
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-178.44	-102.99	-102.77	-14.92	-33.21	-86.1	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	213.55	132.28	198.12	161.57	204.83	294.76	241.54
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	235.75	218.6	218.38	155.93	172.3	288.47	250.89
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	281.4	317.14	277.05	475.04	236.35	395.33	308.66
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	212.67	127.2	148.78	55.24	107.14	161.83	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	331.37	140.46	111.22	88.45	81.38	103.43	146.54
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	365.82	232.11	122.59	85.36	68.46	101.22	152.21
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	436.65	336.75	155.52	260.05	93.91	138.71	187.26
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	330.01	135.06	83.52	30.24	42.57	56.78	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	809.65	478.09	265.48	362.56	289.59	205.42	325.88
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	893.83	790.08	292.63	349.91	243.59	201.04	338.49
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	1,066.89	1,146.23	371.24	1,065.99	334.14	275.51	416.44
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	806.32	459.74	199.36	123.95	151.48	112.78	- -
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	504.19	86.25	170.14	123.52	82.6	124.84	153.72
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	556.61	142.53	187.53	119.21	69.48	122.18	159.67
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	664.38	206.78	237.91	363.17	95.31	167.44	196.43
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	502.12	82.93	127.76	42.23	43.21	68.54	- -
EV/Sales	- -	- -	0.66	0.73	0.35	0.23	1.31	3.63	333.18	142.65	112.41	90.89	83.25	104.33	147.89
EV/Sales Average	- -	- -	0.66	0.73	0.35	0.23	1.31	3.63	367.64	234.31	123.78	87.8	70.33	102.13	153.56
EV/Sales High	- -	- -	0.66	0.73	0.35	0.23	1.31	3.63	438.46	338.94	156.71	262.49	95.77	139.62	188.61
EV/Sales Low	- -	- -	0.66	0.73	0.35	0.23	1.31	3.63	331.82	137.26	84.71	32.68	44.44	57.69	1.35
EV/EBITDA	- -	- -	1.22	1.5	0.8	0.36	9.99	- -	1,087.42	480.91	206.83	241.16	133.07	145.09	214.43
EV/EBITDA Average	- -	-6.59	1.22	1.5	0.8	0.36	9.99	-10.88	1,199.87	789.9	227.75	232.98	112.41	142.02	222.65
EV/EBITDA High	- -	-6.59	1.22	1.5	0.8	0.36	9.99	-10.88	1,431.02	1,142.64	288.35	696.5	153.09	194.16	273.47
EV/EBITDA Low	- -	-6.59	1.22	1.5	0.8	0.36	9.99	-10.88	1,082.97	462.73	155.86	86.71	71.03	80.23	1.96
EV/EBIT	- -	- -	2.15	3.75	2.11	0.59	- -	- -	- -	- -	697.08	- -	311.92	211.82	350.13
EV/EBIT Average	- -	-5.41	2.15	3.75	2.11	0.59	-5.44	-4.44	-2,408.01	-2,726.47	767.61	-367.32	263.49	207.33	363.55
EV/EBIT High	- -	-5.41	2.15	3.75	2.11	0.59	-5.44	-4.44	-2,871.92	-3,944.03	971.85	-1,098.14	358.83	283.46	446.53
EV/EBIT Low	- -	-5.41	2.15	3.75	2.11	0.59	-5.44	-4.44	-2,173.41	-1,597.19	525.31	-136.71	166.5	117.13	3.19
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	493.28	307.82	415.48	175.5	260	510	542.5
High Price	- -	- -	- -	- -	- -	- -	- -	- -	650	738	581	516	300	684	693.25
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	491.25	296	312	60	136	280	- -
Enterprise Value	- -	945	437	485	302	194	586	1,128	192,627	126,486	168,544	73,077	110,894	234,269	251,651
Enterprise Value Average	- -	945	437	485	302	194	586	1,128	212,546	207,754	185,597	70,596	93,676	229,309	261,299
Enterprise Value High	- -	945	437	485	302	194	586	1,128	253,493	300,531	234,978	211,052	127,572	313,499	320,942
Enterprise Value Low	- -	945	437	485	302	194	586	1,128	191,839	121,704	127,010	26,275	59,193	129,539	2,296

Per Share Data Items	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	- -	374	390	389	388	387	385	387	389	399	402	405	452	456	460
Diluted Weighted Avg Shares	374	374	390	372	377	386	383	385	388	405	401	405	417	475	481
Basic Weighted Avg Shares	374	374	390	372	377	379	383	385	388	405	401	405	417	455	460
Revenue per Share	0.02	- -	1.71	1.8	2.26	2.26	1.17	0.81	1.49	2.19	3.74	1.98	3.19	4.93	3.7
EBITDA per Share	-0.18	-0.38	0.92	0.87	1	1.42	0.15	-0.27	0.46	0.65	2.03	0.75	2	3.55	2.55
Operating Income per Share	-0.2	-0.47	0.52	0.35	0.38	0.87	-0.28	-0.66	-0.23	-0.19	0.6	-0.47	0.85	2.43	1.56
Basic EPS, GAAP	-0.21	-0.66	0.06	-0.18	-0.24	0.74	-0.18	-0.74	-0.57	-0.23	-0.14	-1.02	-0.19	0.5	0.46
Basic EPS from Cont Ops	-0.21	-0.66	0.06	-0.18	-0.24	0.74	-0.18	-0.74	-0.57	-0.23	-0.14	-1.02	-0.19	0.5	0.46
Diluted EPS, GAAP	-0.21	-0.66	0.06	-0.18	-0.24	0.72	-0.18	-0.74	-0.57	-0.23	-0.14	-1.02	-0.19	0.48	0.44
Diluted EPS from Cont Ops	-0.21	-0.66	0.06	-0.18	-0.24	0.72	-0.18	-0.74	-0.57	-0.23	-0.14	-1.02	-0.19	0.48	0.44
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.18	0.05	- -	- -	- -
Cash Flow per Share	-0.07	-0.51	0.94	1	1.39	1.17	1.15	0.14	0.61	0.64	1.57	0.48	0.9	2.48	1.66
Free Cash Flow per Basic Share	-1.19	-1.7	-0.3	-0.02	0.53	0.04	-1	-1.26	0.24	-2.28	0.69	-0.45	-1.35	0.71	-0.36
Cash & Equivalents per Share	- -	0.27	1.73	1.39	1.59	1.46	0.72	0.5	0.6	0.43	0.56	0.37	0.32	0.4	0.21
Book Value per Share	- -	-1.64	-1.57	-1.83	-2.04	-1.29	-1.47	-2.2	-2.75	-2.87	-3.04	-4.02	-4.1	-3.25	-2.76
Tangible Book Value per Share	- -	-1.64	2.62	2.77	2.63	3.53	3.46	2.81	2.31	2.33	2.1	1.09	1.27	1.73	2.25

Kosmos Energy Ltd.

Profitability

Credit

Liquidity

Working Capital

Enterprise Value

Multiples

Per Share Data Items