Royale Energy, Inc. Financial Ratios — ROYL Stock

Profitability (USD)

	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	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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 (%)	-48.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-18.5	-79.29	8.24	-15.16	-15.93	-41.34	-33.35	-168.3	-1.65	-56.16	-37.46	-1.29	-14.84	-15.12	-7.67
Return on Capital (%)	- -	- -	296.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	-677.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	17.01	27.78	41.14	28.21	-9.35	27.66	45.24	28.84	24.75	-17.85	-36.85	5.23	3.8	-1.3	18.72
EBITDA Margin (%)	-34.01	-184.27	-117.62	-116.04	-278.03	-202.4	-174.21	-19.47	23.24	-38.72	-160.04	-5.39	1.69	-53.12	-32.41
Operating Margin (%)	-54.49	-212.34	-129.66	-125.84	-301.43	-225.79	-185.72	-41.49	7.46	-69.24	-191.94	-27.6	-14.87	-67.07	-46.49
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-501.4	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-51.34	-190.32	44.66	-66.8	-117.38	-341.43	-240.94	-715.93	-11.74	-513.15	-209.37	-5.51	-84.8	-95.43	-64.28
Profit Margin (%)	-36.32	-578.67	44.66	-66.8	-117.38	-341.43	-240.94	-715.93	-11.74	-513.15	-209.37	-5.51	-84.8	-95.43	-64.28
Net Income to Common Margin (%)	-36.32	-578.67	44.66	-66.8	-117.38	-341.43	-240.94	-734.04	-36.5	-561.2	-255.21	-36.38	-123.9	-124.33	-64.28
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	2.47	67.83	8.56	17.96	84.86	31.56	23.24	- -
Sustainable Growth Rate (%)	-48.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	3	2	2	1	1	- -	- -	- -	- -	- -	1	- -	- -	4	4
ST Debt	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	3	- -	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	4	4
Total Debt/EBITDA	-0.7	-0.52	-0.5	-0.39	-0.3	- -	- -	-0.61	0.65	-0.59	-0.2	-2.37	6.95	-3.1	-6.76
Net Debt/EBITDA	0.05	-0.18	1.12	0.42	0.49	2.03	0.16	2.29	-1.41	0.2	0.04	11.59	-60.15	-1.34	-4.79
Total Debt/EBIT	-0.44	-0.45	-0.45	-0.36	-0.28	- -	- -	-0.29	2.03	-0.33	-0.16	-0.46	-0.79	-2.46	-4.71
Net Debt/EBIT	0.03	-0.15	1.01	0.39	0.45	1.82	0.15	1.07	-4.4	0.11	0.03	2.26	6.86	-1.06	-3.34
EBITDA to Interest Expense	-28.38	-22.36	-9.94	-45.81	-55.33	-21.52	-11.02	-3.61	33.54	-47.48	-298.77	-58.09	18.59	-3.94	-1.56
EBITDA-CapEx/Interest Expense	-28.38	-22.36	-32.93	-84.81	-98.92	-39.55	-38.58	-21.79	-423.35	-477.09	-749.14	-1,984.53	-2,748.27	-20.06	-8.96
EBIT to Interest Expense	-45.47	-25.76	-10.96	-49.68	-59.98	-24.01	-11.75	-7.69	10.77	-84.91	-358.32	-297.44	-163.07	-4.98	-2.24
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	30.42	-30.03	5.66	-9.41	-20.24	-53.84	-112.46	-88.38	-96.09	-600.35	-301.95	-281.29	-275.9	-77.62	-78.76
Long-Term Debt/Equity (%)	41.16	- -	148.71	- -	- -	- -	- -	- -	13.86	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	29.16	- -	59.24	432.34	-181.9	- -	- -	- -	10.92	-0.19	-1.05	-2.77	-1.57	-43.22	-45.64
Long-Term Debt/Total Assets (%)	12.81	- -	9.97	10.65	12.14	- -	- -	- -	1.12	0.63	3.12	2.16	1.33	23.24	24.49
Total Debt/Equity (%)	41.16	-59.9	151.01	-129.32	-65.01	- -	- -	26.29	26.93	-1.28	-1.66	-3.54	-2.28	-30.72	-31.86
Total Debt/Capital (%)	29.16	-149.35	60.16	441.01	-185.82	- -	- -	20.82	21.22	-1.3	-1.68	-3.67	-2.33	-44.34	-46.76
Total Debt/Total Assets (%)	12.81	17.28	10.12	10.87	12.4	- -	- -	1.8	2.18	4.32	5	2.86	1.97	23.84	25.1
Net Debt to Equity	-2.94	-20.39	-340.1	138.97	104.11	110.67	4.01	-98.4	-58.51	0.43	0.33	17.33	19.69	-13.28	-22.57
Net Debt/Capital (%)	-3.02	-25.61	141.65	58.15	51.01	52.53	3.85	-6,133.51	-89.91	0.43	0.33	15.23	16.77	-15.67	-29.56
EBITDA	-4	-4	-3	-4	-5	-2	-2	-1	1	-1	-3	- -	- -	-1	-1
EBITDA-CapEx	-4	-4	-10	-7	-9	-5	-6	-4	-9	-6	-7	-5	-5	-6	-4
Operating Income (Loss)	-6	-5	-3	-4	-5	-3	-2	-1	- -	-1	-3	-1	- -	-2	-1

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.26	0.09	0.43	0.25	0.33	0.42	0.02	0.12	0.08	0.03	0.02	0.11	0.13	0.09	0.05
Current Ratio	0.58	0.41	0.59	0.44	0.39	0.51	0.36	0.55	0.72	0.56	0.52	0.58	0.57	0.51	0.48
Quick Ratio	0.42	0.34	0.57	0.43	0.38	0.5	0.09	0.24	0.23	0.1	0.07	0.22	0.24	0.18	0.12
CFO/Avg Current Liab	0.16	-0.1	-0.21	-0.26	-0.33	-0.28	-0.1	-0.21	-0.26	-0.04	-0.14	-0.19	-0.05	-0.13	-0.13
Common Equity/Total Assets	30.42	-30.03	5.66	-9.41	-20.24	-53.84	-112.46	-88.38	-96.09	-600.35	-301.95	-281.29	-275.9	-77.62	-78.76
Long-Term Debt/Equity (%)	41.16	- -	148.71	- -	- -	- -	- -	- -	13.86	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	29.16	- -	59.24	432.34	-181.9	- -	- -	- -	10.92	-0.19	-1.05	-2.77	-1.57	-43.22	-45.64
Long-Term Debt/Total Assets (%)	12.81	- -	9.97	10.65	12.14	- -	- -	- -	1.12	0.63	3.12	2.16	1.33	23.24	24.49
Total Debt/Equity (%)	41.16	-59.9	151.01	-129.32	-65.01	- -	- -	26.29	26.93	-1.28	-1.66	-3.54	-2.28	-30.72	-31.86
Total Debt/Capital (%)	29.16	-149.35	60.16	441.01	-185.82	- -	- -	20.82	21.22	-1.3	-1.68	-3.67	-2.33	-44.34	-46.76
Total Debt/Total Assets (%)	12.81	17.28	10.12	10.87	12.4	- -	- -	1.8	2.18	4.32	5	2.86	1.97	23.84	25.1
CFO/Total Liabilities	11.25	-8.03	-21.06	-21.41	-28.59	-25.37	-9.15	-14.14	-18.44	-1.04	-3.75	-13.19	-3.19	-8.51	-8.88
CFO/CapEx	- -	- -	-0.42	-0.99	-1.06	-1.59	-0.27	-0.89	-0.37	-0.07	-0.39	-0.59	-0.14	-0.48	-0.9
Altman's Z-Score	-0.14	-4.93	-2.81	-4.17	-6.77	-8.8	-12.92	-4.89	-4.81	-14.41	-12.85	-10.93	-10.3	-9.18	-8.6

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	5.34	0.81	1.14	6.31	5.34	5.38	4.92	15.52	6.55	4	6.04	4.95	2.73	2.75	2.67
Days Sales Outstanding	68.41	450.58	318.99	57.88	68.31	67.88	74.19	23.51	55.73	91.18	60.45	73.7	133.49	132.54	136.78
Inventory Turnover	12.64	2.68	3.26	14.59	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	28.89	136.39	112	25.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	0.46	0.94	0.78	0.7	0.92	0.84	0.71	0.69	0.44
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	791.58	389.19	465.64	523.86	396.51	433.9	513.26	532.22	828.12
Cash Conversion Cycle	97.3	586.97	431	82.9	68.31	67.88	-717.39	-365.68	-409.9	-432.68	-336.06	-360.2	-379.77	-399.68	-691.34
Inventory to Cash Days	39.53	314.2	206.99	32.86	68.31	67.88	74.19	23.51	55.73	91.18	60.45	73.7	133.49	132.54	136.78
Inventories	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	49	32	39	32	6	14	8	6	6	5	2	4	3	4	3
- Cash & Cash Equivalents	3	1	5	3	4	5	- -	2	1	- -	- -	2	2	2	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	21	21	22	- -	24	24	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	2	2	1	1	- -	- -	- -	- -	- -	1	- -	- -	4	4
Enterprise Value	49	33	35	30	4	9	8	26	27	27	3	27	25	6	6
Total Capital	9	-2	2	- -	-1	-5	-7	2	2	-28	-32	-9	-11	-8	-9
Total Debt/Capital (%)	29.16	-149.35	60.16	441.01	-185.82	- -	- -	20.82	21.22	-1.3	-1.68	-3.67	-2.33	-44.34	-46.76
Total Debt / EV	0.06	0.07	0.04	0.05	0.39	- -	- -	0.02	0.02	0.01	0.21	0.01	0.01	0.59	0.68
EV/Sales	4.28	14.07	13.78	9.34	2.17	7.04	7.53	7.82	9.13	17.15	1.49	10.08	11.74	2.8	3.21
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	39.29	- -	- -	- -	692.52	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	122.34	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	28.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	28.04	- -	8.07	268.01	- -	- -	2.27	48.23	4.57	5.24	1.01	13.9	5.42	2.22	9.01
Diluted Market Cap	49	29	36	32	5	12	8	6	6	5	2	4	3	4	3
Diluted Enterprise Value	49	30	33	30	3	7	8	25	27	27	3	26	25	5	6
EV per Share	4.57	2.65	2.37	2.01	0.23	0.39	0.35	0.52	0.52	0.5	0.05	0.43	0.36	0.07	0.06
TTM Sales	12	2	3	3	2	1	1	3	3	2	2	3	2	2	2
TTM EBITDA	-4	-4	-3	-4	-5	-2	-2	-1	1	-1	-3	- -	- -	-1	-1
TTM Operating Income	-6	-5	-3	-4	-5	-3	-2	-1	- -	-1	-3	-1	- -	-2	-1
TTM Cash Flow to Firm	2	-1	-3	-3	-4	-3	-1	-3	-3	- -	-2	-3	-1	-2	-2
TTM Free Cash Flow to Firm	2	-1	4	- -	- -	-1	3	1	6	5	3	2	5	3	1

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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	29.36	-21.23	8.78	1,028.69	-24.86	-9.8	2.46	16.16	1.03	0.93	0.89	2.14	0.57	1.41	10.63
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	122.34	- -	- -	- -	- -	- -	- -
Enterprise Value	49	33	35	30	4	9	8	26	27	27	3	27	25	6	6
Low Price	1.73	1.8	1.7	2.01	0.28	0.06	0.32	0.12	0.07	0.04	0.03	0.03	0.01	0.01	0.03
EV/Sales	4.28	14.07	13.78	9.34	2.17	7.04	7.53	7.82	9.13	17.15	1.49	10.08	11.74	2.8	3.21
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	39.29	- -	- -	- -	692.52	- -	- -
Price/Earnings	- -	- -	31.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-8.91	-3.03	31.67	-20.34	-9	-2.26	-4.01	-0.66	-10.63	-0.76	-1.21	-4.4	-1.09	-1.27	-3.18
Price/Earnings High	-20.1	-5.68	44.48	-34.37	-16.47	-4.35	-6.21	-0.92	-18.32	-1.55	-2.55	-11.56	-1.97	-2.2	-4.54
Price/Earnings Low	-4.4	-1.46	20.49	-13.96	-2.12	-0.28	-2.88	-0.22	-3.29	-0.24	-0.38	-1.82	-0.25	-0.34	-2.39
Price/Book Value	7.57	-8.25	46.11	-24.69	-2.5	-3	-1.13	-0.33	-0.31	-0.1	-0.07	-0.13	-0.08	-0.37	-0.23
Price/Book Value Average	5.79	-11.89	46.77	-34.28	-8.27	-2.36	-1.4	-0.93	-0.59	-0.14	-0.16	-0.14	-0.09	-0.37	-0.3
Price/Book Value High	13.06	-22.31	65.7	-57.92	-15.14	-4.55	-2.17	-1.28	-1.02	-0.28	-0.35	-0.35	-0.16	-0.64	-0.42
Price/Book Value Low	2.86	-5.75	30.27	-23.52	-1.94	-0.29	-1.01	-0.31	-0.18	-0.04	-0.05	-0.06	-0.02	-0.1	-0.22
Price/Tangible Book Value	7.57	-8.25	46.11	-24.69	-2.5	-3	-1.13	-0.33	-0.31	-0.1	-0.07	-0.13	-0.08	-0.37	-0.23
Price/Tangible Book Value Average	5.79	-11.89	46.77	-34.28	-8.27	-2.36	-1.4	-0.93	-0.59	-0.14	-0.16	-0.14	-0.09	-0.37	-0.3
Price/Tangible Book Value High	13.06	-22.31	65.7	-57.92	-15.14	-4.55	-2.17	-1.28	-1.02	-0.28	-0.35	-0.35	-0.16	-0.64	-0.42
Price/Tangible Book Value Low	2.86	-5.75	30.27	-23.52	-1.94	-0.29	-1.01	-0.31	-0.18	-0.04	-0.05	-0.06	-0.02	-0.1	-0.22
Price/Sales	4.23	12.14	13.94	9.79	3.19	9.8	7.8	1.75	2.06	3.02	1.3	1.55	1.23	1.59	1.59
Price/Sales Average	3.24	17.51	14.14	13.59	10.56	7.71	9.66	4.87	3.88	4.25	3.08	1.6	1.35	1.58	2.05
Price/Sales High	7.3	32.85	19.87	22.96	19.34	14.86	14.96	6.73	6.69	8.73	6.5	4.2	2.43	2.73	2.92
Price/Sales Low	1.6	8.47	9.15	9.32	2.48	0.95	6.94	1.61	1.2	1.34	0.98	0.66	0.3	0.43	1.54
Price/Cash Flow	29.36	-21.23	-12.33	-10	-1.38	-3.64	-6.55	-2	-1.75	-12.58	-1.38	-1.46	-3.46	-1.52	-1.14
Price/Cash Flow Average	22.46	-30.61	-12.5	-13.89	-4.55	-2.86	-8.11	-5.58	-3.3	-17.7	-3.26	-1.51	-3.79	-1.51	-1.48
Price/Cash Flow High	50.64	-57.43	-17.56	-23.47	-8.34	-5.51	-12.56	-7.71	-5.69	-36.36	-6.88	-3.95	-6.83	-2.62	-2.1
Price/Cash Flow Low	11.09	-14.81	-8.09	-9.53	-1.07	-0.35	-5.83	-1.85	-1.02	-5.59	-1.03	-0.62	-0.85	-0.41	-1.11
Price/Free Cash Flow Average	22.46	-30.61	8.9	1,428.27	-82.21	-7.71	3.05	45.01	1.95	1.3	2.1	2.21	0.62	1.4	13.7
Price/Free Cash Flow High	50.64	-57.43	12.5	2,413.28	-150.53	-14.86	4.72	62.17	3.36	2.67	4.43	5.8	1.12	2.42	19.52
Price/Free Cash Flow Low	11.09	-14.81	5.76	979.94	-19.33	-0.95	2.19	14.92	0.6	0.41	0.66	0.92	0.14	0.38	10.29
EV/Sales Average	3.27	20.12	14	13.14	10.12	4.66	9.39	11.32	10.99	18.41	3.28	10.13	11.86	2.79	3.67
EV/Sales High	7.39	37.4	20.18	22.51	19.59	12.8	14.69	13.39	13.85	23	6.73	12.89	13.03	4.23	4.54
EV/Sales Low	1.62	9.93	8.62	8.88	1.41	- -	6.66	7.67	8.26	15.44	1.17	9.14	10.74	1.35	3.16
EV/EBITDA Average	-9.63	-10.92	-11.9	-11.32	-3.64	-2.3	-5.39	-58.11	47.28	-47.55	-2.05	-187.99	699.9	-5.25	-11.33
EV/EBITDA High	-21.72	-20.3	-17.15	-19.4	-7.05	-6.32	-8.43	-68.77	59.59	-59.4	-4.21	-239.1	768.64	-7.97	-14.02
EV/EBITDA Low	-4.75	-5.39	-7.33	-7.65	-0.51	1.5	-3.83	-39.4	35.53	-39.86	-0.73	-169.59	633.75	-2.55	-9.76
EV/EBIT Average	-6.01	-9.47	-10.8	-10.44	-3.36	-2.06	-5.05	-27.27	147.21	-26.59	-1.71	-36.71	-79.78	-4.16	-7.9
EV/EBIT High	-13.56	-17.61	-15.56	-17.89	-6.5	-5.67	-7.91	-32.28	185.56	-33.22	-3.51	-46.69	-87.61	-6.31	-9.77
EV/EBIT Low	-2.96	-4.68	-6.65	-7.05	-0.47	1.34	-3.59	-18.49	110.63	-22.29	-0.61	-33.12	-72.24	-2.02	-6.81
Last Price	4.58	2.58	2.59	2.11	0.36	0.62	0.36	0.13	0.12	0.09	0.04	0.07	0.04	0.05	0.03
High Price	7.9	6.98	3.69	4.95	2.18	0.94	0.69	0.5	0.39	0.26	0.2	0.19	0.08	0.08	0.06
Enterprise Value Average	38	48	36	42	17	6	9	37	33	29	6	27	26	6	7
Enterprise Value High	85	88	52	73	34	16	15	44	41	37	12	34	28	10	9
Enterprise Value Low	19	24	22	29	2	-4	7	25	25	25	2	24	23	3	6

Shares Outstanding	11	13	15	15	16	22	22	49	52	55	56	62	71	97	97
Diluted Weighted Avg Shares	11	11	14	15	15	19	22	44	51	53	56	58	66	77	97
Basic Weighted Avg Shares	11	11	14	15	15	19	22	44	51	53	56	58	66	77	97
Revenue per Share	1.08	0.21	0.19	0.22	0.11	0.06	0.05	0.07	0.06	0.03	0.03	0.05	0.03	0.03	0.02
EBITDA per Share	-0.37	-0.39	-0.22	-0.25	-0.31	-0.13	-0.08	-0.01	0.01	-0.01	-0.05	- -	- -	-0.02	-0.01
Operating Income per Share	-0.59	-0.45	-0.24	-0.27	-0.34	-0.14	-0.09	-0.03	- -	-0.02	-0.06	-0.01	- -	-0.02	-0.01
Basic EPS, GAAP	-0.39	-1.23	0.08	-0.14	-0.13	-0.22	-0.11	-0.55	-0.02	-0.17	-0.08	-0.02	-0.04	-0.04	-0.01
Basic EPS from Cont Ops	-0.39	-1.23	0.08	-0.14	-0.13	-0.22	-0.11	-0.53	-0.01	-0.15	-0.06	- -	-0.03	-0.03	-0.01
Diluted EPS, GAAP	-0.39	-1.23	0.08	-0.14	-0.13	-0.22	-0.11	-0.55	-0.02	-0.17	-0.08	-0.02	-0.04	-0.04	-0.01
Diluted EPS from Cont Ops	-0.39	-1.23	0.08	-0.14	-0.13	-0.22	-0.11	-0.53	-0.01	-0.15	-0.06	- -	-0.03	-0.03	-0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.16	-0.12	-0.21	-0.21	-0.26	-0.17	-0.05	-0.06	-0.07	-0.01	-0.03	-0.05	-0.01	-0.03	-0.03
Free Cash Flow per Basic Share	0.16	-0.12	-0.72	-0.42	-0.51	-0.28	-0.26	-0.14	-0.25	-0.11	-0.1	-0.13	-0.09	-0.09	-0.06
Cash & Equivalents per Share	0.28	0.12	0.33	0.2	0.23	0.23	0.01	0.04	0.02	- -	- -	0.03	0.03	0.02	0.01
Book Value per Share	0.6	-0.31	0.06	-0.09	-0.14	-0.21	-0.32	-0.39	-0.38	-0.93	-0.58	-0.54	-0.5	-0.13	-0.14
Tangible Book Value per Share	0.6	-0.31	0.06	-0.09	-0.14	-0.21	-0.32	-0.39	-0.38	-0.93	-0.58	-0.54	-0.5	-0.13	-0.14

Royale Energy, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)