PostRock Energy Corporation

PSTRQ

PSTRQPostRock Energy Corporation US flag

Other OTC

0.01

USD

- -

65,510.00Market Cap

Profitability (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-31.04	- -	6.64	-25.98	-14.17	2.03
Return on Capital (%)	- -	- -	- -	-20.34	- -	- -	-1.03
Return on Invested Capital (%)	- -	- -	- -	-1.03	- -	- -	-0.19
Gross Margin (%)	61.27	41.05	- -	44.63	23.24	44.56	51.04
EBITDA Margin (%)	46.44	4.94	- -	30.02	0.93	22.44	34.41
Operating Margin (%)	9.5	-40.13	- -	-2.47	-54	-15.41	-0.2
Incremental Operating Margin (%)	- -	- -	-40.13	- -	- -	- -	- -
Pretax Margin (%)	-125.69	-275.56	- -	22.77	-101.9	-32.07	4.62
Profit Margin (%)	-87.78	-136.61	- -	23.53	-107.09	-32.32	4.61
Net Income to Common Margin (%)	-87.78	-136.61	- -	14.39	-127.67	-47.6	4.61
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	0.31
Dvd Payout Ratio (%)	-7.83	- -	- -	-67.01	16.81	32.1	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Total Debt	388	329	220	193	58	92	83
ST Debt	45	310	10	3	- -	- -	- -
LT Debt	343	19	210	190	58	92	83
Total Debt/EBITDA	4.38	62.89	- -	7.55	112.97	5.67	2.89
Net Debt/EBITDA	4.23	58.9	- -	7.54	111.94	5.67	2.89
Total Debt/EBIT	21.43	-7.74	- -	-91.77	-1.94	-8.26	-506.1
Net Debt/EBIT	20.67	-7.25	- -	-91.61	-1.92	-8.25	-505.82
EBITDA to Interest Expense	3.46	0.18	- -	2.52	0.05	4.34	- -
EBITDA-CapEx/Interest Expense	-2.07	-0.11	- -	-0.37	-1.55	-9.64	- -
EBIT to Interest Expense	0.71	-1.44	- -	-0.21	-2.84	-2.98	- -
Interest Expense	26	30	- -	10	10	4	- -
Common Equity/Total Assets	-46.52	-157.72	-131.51	-120.73	-284.83	-253.59	-235.29
Long-Term Debt/Equity (%)	170.99	- -	- -	2,432.78	- -	- -	455.44
Long-Term Debt/Capital (%)	118.23	-32.12	-175.52	-107.17	-15.96	-24.71	-21.99
Long-Term Debt/Total Assets (%)	52.77	6.8	70.66	61.95	39.21	50.25	42.42
Total Debt/Equity (%)	193.42	-364.33	-1,721.55	2,471.19	-273.71	-358.3	455.44
Total Debt/Capital (%)	133.74	-548.12	-184.31	-108.87	-15.96	-24.71	-21.99
Total Debt/Total Assets (%)	59.69	116.1	74.2	62.93	39.21	50.25	42.42
Net Debt to Equity	186.55	-341.23	-1,715.85	2,466.72	-271.21	-358.15	455.19
Net Debt/Capital (%)	135.43	-380.94	-182.58	-108.46	-15.79	-24.7	-21.98
EBITDA	89	5	- -	26	1	16	29
EBITDA-CapEx	-53	-3	- -	-4	-16	-36	-4
Operating Income (Loss)	18	-43	- -	-2	-30	-11	- -

Liquidity (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Cash Ratio	0.14	0.06	0.06	0.22	0.02	- -	- -
Current Ratio	1.02	0.19	1.53	2.01	0.62	0.55	1.38
Quick Ratio	0.41	0.11	0.43	0.5	0.34	0.45	0.58
CFO/Avg Current Liab	- -	0.34	- -	1.28	2.54	0.55	1.14
Common Equity/Total Assets	-46.52	-157.72	-131.51	-120.73	-284.83	-253.59	-235.29
Long-Term Debt/Equity (%)	170.99	- -	- -	2,432.78	- -	- -	455.44
Long-Term Debt/Capital (%)	118.23	-32.12	-175.52	-107.17	-15.96	-24.71	-21.99
Long-Term Debt/Total Assets (%)	52.77	6.8	70.66	61.95	39.21	50.25	42.42
Total Debt/Equity (%)	193.42	-364.33	-1,721.55	2,471.19	-273.71	-358.3	455.44
Total Debt/Capital (%)	133.74	-548.12	-184.31	-108.87	-15.96	-24.71	-21.99
Total Debt/Total Assets (%)	59.69	116.1	74.2	62.93	39.21	50.25	42.42
CFO/Total Liabilities	13.77	19.95	- -	14.29	41.22	5.39	11.06
CFO/CapEx	0.44	8.86	- -	1.46	4.12	0.22	0.6
Altman's Z-Score	-0.26	-3.5	-1.77	-1.27	-4.29	-3.33	-2.78

Working Capital (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Accounts Receivable Turnover	- -	5.32	- -	8.67	7.34	9.69	9.94
Days Sales Outstanding	- -	68.57	- -	42.08	49.75	37.68	36.72
Inventory Turnover	- -	5.92	- -	12.02	31.61	42.73	42.41
Days Inventory Outstanding	- -	61.64	- -	30.36	11.55	8.54	8.61
Accounts Payable Turnover	- -	2.61	-0.4	4.81	4.14	4.77	4.92
Accounts Payable Turnover Days	- -	140.01	-921.62	75.83	88.2	76.59	74.19
Cash Conversion Cycle	- -	-9.8	- -	-3.39	-26.91	-30.37	-28.86
Inventory to Cash Days	- -	6.92	- -	11.72	38.2	29.14	28.11
Inventories	11	10	6	2	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	11	10	6	2	1	1	1

Enterprise Value (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Market Capitalization	- -	- -	- -	25	20	29	14
- Cash & Cash Equivalents	14	21	1	- -	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	51	- -	- -	- -	- -
+ Minority/Non Controlling Interest	205	58	- -	- -	- -	- -	- -
+ Total Debt	388	329	220	193	58	92	83
Enterprise Value	579	366	269	211	77	121	97
Total Capital	290	-60	-119	-177	-360	-372	-377
Total Debt/Capital (%)	133.74	-548.12	-184.31	-108.87	-15.96	-24.71	-21.99
Total Debt / EV	0.67	0.9	0.82	0.92	0.75	0.76	0.86
EV/Sales	3.04	3.45	- -	2.48	1.39	1.67	1.16
EV/EBITDA	6.54	69.98	- -	8.25	150.5	7.46	3.38
EV/EBIT	31.97	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.61	3.52	- -	3.99	0.96	8.06	4.94
EV/Free Cash Flow to Firm	2.53	3.25	- -	2.56	0.8	1.8	1.84
Diluted Market Cap	- -	- -	- -	42	20	29	14
Diluted Enterprise Value	579	366	270	235	77	121	97
EV per Share	214.31	115.11	- -	239.94	56.34	48.28	24.78
TTM Sales	191	106	- -	85	55	72	84
TTM EBITDA	89	5	- -	26	1	16	29
TTM Operating Income	18	-43	- -	-2	-30	-11	- -
TTM Cash Flow to Firm	88	104	- -	53	80	15	20
TTM Free Cash Flow to Firm	229	113	- -	82	96	67	53

Multiples (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Price/Free Cash Flow	- -	- -	- -	0.58	0.23	0.46	0.27
EV/EBIT	31.97	- -	- -	- -	- -	- -	- -
Enterprise Value	579	366	269	211	77	121	97
Low Price	- -	- -	27.5	22.18	12.5	10.8	2.72
EV/Sales	3.04	3.45	- -	2.48	1.39	1.67	1.16
EV/EBITDA	6.54	69.98	- -	8.25	150.5	7.46	3.38
Price/Earnings	- -	- -	- -	2.01	- -	- -	3.66
Price/Earnings Average	- -	- -	- -	3.51	-0.43	-1.11	11.76
Price/Earnings High	- -	- -	- -	6.06	-0.77	-1.6	16.58
Price/Earnings Low	- -	- -	- -	1.59	-0.24	-0.79	2.76
Price/Book Value	- -	- -	- -	-0.07	-0.05	-0.06	-0.03
Price/Book Value Average	- -	- -	- -	-0.12	-0.07	-0.08	-0.1
Price/Book Value High	- -	- -	- -	-0.2	-0.13	-0.12	-0.14
Price/Book Value Low	- -	- -	- -	-0.05	-0.04	-0.06	-0.02
Price/Tangible Book Value	- -	- -	- -	3.45	-0.93	-1.13	0.77
Price/Tangible Book Value Average	- -	- -	- -	6.03	-1.43	-1.49	2.48
Price/Tangible Book Value High	- -	- -	- -	10.41	-2.59	-2.15	3.5
Price/Tangible Book Value Low	- -	- -	- -	2.73	-0.81	-1.05	0.58
Price/Sales	- -	- -	- -	0.29	0.36	0.4	0.17
Price/Sales Average	- -	- -	- -	0.51	0.55	0.53	0.54
Price/Sales High	- -	- -	- -	0.87	0.99	0.76	0.76
Price/Sales Low	- -	- -	- -	0.23	0.31	0.37	0.13
Price/Cash Flow	- -	- -	- -	0.58	0.28	2.59	0.72
Price/Cash Flow Average	- -	- -	- -	1.01	0.43	3.41	2.31
Price/Cash Flow High	- -	- -	- -	1.74	0.79	4.91	3.25
Price/Cash Flow Low	- -	- -	- -	0.46	0.25	2.41	0.54
Price/Free Cash Flow Average	- -	- -	- -	1.02	0.35	0.6	0.87
Price/Free Cash Flow High	- -	- -	- -	1.77	0.63	0.87	1.22
Price/Free Cash Flow Low	- -	- -	- -	0.46	0.2	0.43	0.2
EV/Sales Average	3.04	3.45	- -	2.77	1.58	1.8	1.54
EV/Sales High	3.04	3.45	- -	3.14	2.02	2.03	1.76
EV/Sales Low	3.04	3.45	- -	2.49	1.35	1.65	1.12
EV/EBITDA Average	6.54	69.98	- -	9.22	170.92	8.03	4.46
EV/EBITDA High	6.54	69.98	- -	10.44	218.79	9.07	5.11
EV/EBITDA Low	6.54	69.98	- -	8.3	145.33	7.34	3.26
EV/EBIT Average	31.97	-8.61	- -	-112.06	-2.93	-11.69	-781.88
EV/EBIT High	31.97	-8.61	- -	-126.91	-3.75	-13.2	-895.03
EV/EBIT Low	31.97	-8.61	- -	-100.88	-2.49	-10.68	-570.65
Last Price	- -	- -	37.6	28	14.44	11.6	3.6
High Price	- -	- -	220	84.5	40	22	16.3
Enterprise Value Average	579	366	270	236	87	130	128
Enterprise Value High	579	366	270	267	111	147	147
Enterprise Value Low	579	366	270	212	74	119	94

Profitability (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-31.04	- -	6.64	-25.98	-14.17	2.03
Return on Capital (%)	- -	- -	- -	-20.34	- -	- -	-1.03
Return on Invested Capital (%)	- -	- -	- -	-1.03	- -	- -	-0.19
Gross Margin (%)	61.27	41.05	- -	44.63	23.24	44.56	51.04
EBITDA Margin (%)	46.44	4.94	- -	30.02	0.93	22.44	34.41
Operating Margin (%)	9.5	-40.13	- -	-2.47	-54	-15.41	-0.2
Incremental Operating Margin (%)	- -	- -	-40.13	- -	- -	- -	- -
Pretax Margin (%)	-125.69	-275.56	- -	22.77	-101.9	-32.07	4.62
Profit Margin (%)	-87.78	-136.61	- -	23.53	-107.09	-32.32	4.61
Net Income to Common Margin (%)	-87.78	-136.61	- -	14.39	-127.67	-47.6	4.61
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	0.31
Dvd Payout Ratio (%)	-7.83	- -	- -	-67.01	16.81	32.1	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Total Debt	388	329	220	193	58	92	83
ST Debt	45	310	10	3	- -	- -	- -
LT Debt	343	19	210	190	58	92	83
Total Debt/EBITDA	4.38	62.89	- -	7.55	112.97	5.67	2.89
Net Debt/EBITDA	4.23	58.9	- -	7.54	111.94	5.67	2.89
Total Debt/EBIT	21.43	-7.74	- -	-91.77	-1.94	-8.26	-506.1
Net Debt/EBIT	20.67	-7.25	- -	-91.61	-1.92	-8.25	-505.82
EBITDA to Interest Expense	3.46	0.18	- -	2.52	0.05	4.34	- -
EBITDA-CapEx/Interest Expense	-2.07	-0.11	- -	-0.37	-1.55	-9.64	- -
EBIT to Interest Expense	0.71	-1.44	- -	-0.21	-2.84	-2.98	- -
Interest Expense	26	30	- -	10	10	4	- -
Common Equity/Total Assets	-46.52	-157.72	-131.51	-120.73	-284.83	-253.59	-235.29
Long-Term Debt/Equity (%)	170.99	- -	- -	2,432.78	- -	- -	455.44
Long-Term Debt/Capital (%)	118.23	-32.12	-175.52	-107.17	-15.96	-24.71	-21.99
Long-Term Debt/Total Assets (%)	52.77	6.8	70.66	61.95	39.21	50.25	42.42
Total Debt/Equity (%)	193.42	-364.33	-1,721.55	2,471.19	-273.71	-358.3	455.44
Total Debt/Capital (%)	133.74	-548.12	-184.31	-108.87	-15.96	-24.71	-21.99
Total Debt/Total Assets (%)	59.69	116.1	74.2	62.93	39.21	50.25	42.42
Net Debt to Equity	186.55	-341.23	-1,715.85	2,466.72	-271.21	-358.15	455.19
Net Debt/Capital (%)	135.43	-380.94	-182.58	-108.46	-15.79	-24.7	-21.98
EBITDA	89	5	- -	26	1	16	29
EBITDA-CapEx	-53	-3	- -	-4	-16	-36	-4
Operating Income (Loss)	18	-43	- -	-2	-30	-11	- -

Liquidity (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Cash Ratio	0.14	0.06	0.06	0.22	0.02	- -	- -
Current Ratio	1.02	0.19	1.53	2.01	0.62	0.55	1.38
Quick Ratio	0.41	0.11	0.43	0.5	0.34	0.45	0.58
CFO/Avg Current Liab	- -	0.34	- -	1.28	2.54	0.55	1.14
Common Equity/Total Assets	-46.52	-157.72	-131.51	-120.73	-284.83	-253.59	-235.29
Long-Term Debt/Equity (%)	170.99	- -	- -	2,432.78	- -	- -	455.44
Long-Term Debt/Capital (%)	118.23	-32.12	-175.52	-107.17	-15.96	-24.71	-21.99
Long-Term Debt/Total Assets (%)	52.77	6.8	70.66	61.95	39.21	50.25	42.42
Total Debt/Equity (%)	193.42	-364.33	-1,721.55	2,471.19	-273.71	-358.3	455.44
Total Debt/Capital (%)	133.74	-548.12	-184.31	-108.87	-15.96	-24.71	-21.99
Total Debt/Total Assets (%)	59.69	116.1	74.2	62.93	39.21	50.25	42.42
CFO/Total Liabilities	13.77	19.95	- -	14.29	41.22	5.39	11.06
CFO/CapEx	0.44	8.86	- -	1.46	4.12	0.22	0.6
Altman's Z-Score	-0.26	-3.5	-1.77	-1.27	-4.29	-3.33	-2.78

Working Capital (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Accounts Receivable Turnover	- -	5.32	- -	8.67	7.34	9.69	9.94
Days Sales Outstanding	- -	68.57	- -	42.08	49.75	37.68	36.72
Inventory Turnover	- -	5.92	- -	12.02	31.61	42.73	42.41
Days Inventory Outstanding	- -	61.64	- -	30.36	11.55	8.54	8.61
Accounts Payable Turnover	- -	2.61	-0.4	4.81	4.14	4.77	4.92
Accounts Payable Turnover Days	- -	140.01	-921.62	75.83	88.2	76.59	74.19
Cash Conversion Cycle	- -	-9.8	- -	-3.39	-26.91	-30.37	-28.86
Inventory to Cash Days	- -	6.92	- -	11.72	38.2	29.14	28.11
Inventories	11	10	6	2	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	11	10	6	2	1	1	1

Enterprise Value (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Market Capitalization	- -	- -	- -	25	20	29	14
- Cash & Cash Equivalents	14	21	1	- -	1	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	51	- -	- -	- -	- -
+ Minority/Non Controlling Interest	205	58	- -	- -	- -	- -	- -
+ Total Debt	388	329	220	193	58	92	83
Enterprise Value	579	366	269	211	77	121	97
Total Capital	290	-60	-119	-177	-360	-372	-377
Total Debt/Capital (%)	133.74	-548.12	-184.31	-108.87	-15.96	-24.71	-21.99
Total Debt / EV	0.67	0.9	0.82	0.92	0.75	0.76	0.86
EV/Sales	3.04	3.45	- -	2.48	1.39	1.67	1.16
EV/EBITDA	6.54	69.98	- -	8.25	150.5	7.46	3.38
EV/EBIT	31.97	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.61	3.52	- -	3.99	0.96	8.06	4.94
EV/Free Cash Flow to Firm	2.53	3.25	- -	2.56	0.8	1.8	1.84
Diluted Market Cap	- -	- -	- -	42	20	29	14
Diluted Enterprise Value	579	366	270	235	77	121	97
EV per Share	214.31	115.11	- -	239.94	56.34	48.28	24.78
TTM Sales	191	106	- -	85	55	72	84
TTM EBITDA	89	5	- -	26	1	16	29
TTM Operating Income	18	-43	- -	-2	-30	-11	- -
TTM Cash Flow to Firm	88	104	- -	53	80	15	20
TTM Free Cash Flow to Firm	229	113	- -	82	96	67	53

Multiples (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014

Price/Free Cash Flow	- -	- -	- -	0.58	0.23	0.46	0.27
EV/EBIT	31.97	- -	- -	- -	- -	- -	- -
Enterprise Value	579	366	269	211	77	121	97
Low Price	- -	- -	27.5	22.18	12.5	10.8	2.72
EV/Sales	3.04	3.45	- -	2.48	1.39	1.67	1.16
EV/EBITDA	6.54	69.98	- -	8.25	150.5	7.46	3.38
Price/Earnings	- -	- -	- -	2.01	- -	- -	3.66
Price/Earnings Average	- -	- -	- -	3.51	-0.43	-1.11	11.76
Price/Earnings High	- -	- -	- -	6.06	-0.77	-1.6	16.58
Price/Earnings Low	- -	- -	- -	1.59	-0.24	-0.79	2.76
Price/Book Value	- -	- -	- -	-0.07	-0.05	-0.06	-0.03
Price/Book Value Average	- -	- -	- -	-0.12	-0.07	-0.08	-0.1
Price/Book Value High	- -	- -	- -	-0.2	-0.13	-0.12	-0.14
Price/Book Value Low	- -	- -	- -	-0.05	-0.04	-0.06	-0.02
Price/Tangible Book Value	- -	- -	- -	3.45	-0.93	-1.13	0.77
Price/Tangible Book Value Average	- -	- -	- -	6.03	-1.43	-1.49	2.48
Price/Tangible Book Value High	- -	- -	- -	10.41	-2.59	-2.15	3.5
Price/Tangible Book Value Low	- -	- -	- -	2.73	-0.81	-1.05	0.58
Price/Sales	- -	- -	- -	0.29	0.36	0.4	0.17
Price/Sales Average	- -	- -	- -	0.51	0.55	0.53	0.54
Price/Sales High	- -	- -	- -	0.87	0.99	0.76	0.76
Price/Sales Low	- -	- -	- -	0.23	0.31	0.37	0.13
Price/Cash Flow	- -	- -	- -	0.58	0.28	2.59	0.72
Price/Cash Flow Average	- -	- -	- -	1.01	0.43	3.41	2.31
Price/Cash Flow High	- -	- -	- -	1.74	0.79	4.91	3.25
Price/Cash Flow Low	- -	- -	- -	0.46	0.25	2.41	0.54
Price/Free Cash Flow Average	- -	- -	- -	1.02	0.35	0.6	0.87
Price/Free Cash Flow High	- -	- -	- -	1.77	0.63	0.87	1.22
Price/Free Cash Flow Low	- -	- -	- -	0.46	0.2	0.43	0.2
EV/Sales Average	3.04	3.45	- -	2.77	1.58	1.8	1.54
EV/Sales High	3.04	3.45	- -	3.14	2.02	2.03	1.76
EV/Sales Low	3.04	3.45	- -	2.49	1.35	1.65	1.12
EV/EBITDA Average	6.54	69.98	- -	9.22	170.92	8.03	4.46
EV/EBITDA High	6.54	69.98	- -	10.44	218.79	9.07	5.11
EV/EBITDA Low	6.54	69.98	- -	8.3	145.33	7.34	3.26
EV/EBIT Average	31.97	-8.61	- -	-112.06	-2.93	-11.69	-781.88
EV/EBIT High	31.97	-8.61	- -	-126.91	-3.75	-13.2	-895.03
EV/EBIT Low	31.97	-8.61	- -	-100.88	-2.49	-10.68	-570.65
Last Price	- -	- -	37.6	28	14.44	11.6	3.6
High Price	- -	- -	220	84.5	40	22	16.3
Enterprise Value Average	579	366	270	236	87	130	128
Enterprise Value High	579	366	270	267	111	147	147
Enterprise Value Low	579	366	270	212	74	119	94

Shares Outstanding	1	1	1	1	2	3	6
Diluted Weighted Avg Shares	3	3	- -	2	1	3	4
Basic Weighted Avg Shares	3	3	- -	1	1	3	4
Revenue per Share	70.59	33.32	- -	96.89	40.45	28.84	21.32
EBITDA per Share	32.78	1.64	- -	29.09	0.37	6.47	7.34
Operating Income per Share	6.7	-13.37	- -	-2.39	-21.84	-4.45	-0.04
Basic EPS, GAAP	-61.97	-45.53	- -	13.94	-51.64	-13.73	0.98
Basic EPS from Cont Ops	-88.72	-91.83	- -	22.07	-41.22	-9.32	0.98
Diluted EPS, GAAP	-61.97	-45.53	- -	8.14	-51.64	-13.73	0.98
Diluted EPS from Cont Ops	-88.72	-91.83	- -	12.88	-41.22	-9.32	0.98
Dividend per Share	9.04	- -	- -	- -	- -	- -	- -
Cash Flow per Share	22.92	23.44	- -	48.61	50.84	4.48	5.01
Free Cash Flow per Basic Share	-29.49	20.79	- -	15.22	38.51	-16.37	-3.41
Cash & Equivalents per Share	5.1	6.56	- -	7.73	0.39	0.01	0.01
Book Value per Share	-111.98	-140.54	- -	-421.45	-307.25	-185.2	-117.57
Tangible Book Value per Share	74.29	-28.79	- -	8.12	-15.45	-10.24	4.65

PostRock Energy Corporation

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)