Riverstone Energy Limited Financial Ratios — RSE.L Stock

Profitability (USD)

	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
Return on Common Equity (%)	- -	1.73	0.65	23.08	2.59	-15.18	-59.88	-54.88	63.77	12.52	-0.32	-15.18	-0.19
Return on Assets (%)	- -	1.73	0.65	23.06	2.59	-15.18	-59.82	-54.65	63.54	12.51	-0.32	-15.17	-0.18
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	65.27	93.15	73.62	-232.96	87.36	100.95	101.43	97.69	88.87	-42.86	106.44	-1.46
Profit Margin (%)	- -	65.27	93.15	73.62	-232.96	87.36	100.95	101.43	97.69	88.87	-42.86	106.44	-1.46
Net Income to Common Margin (%)	- -	65.27	93.15	73.62	-232.96	87.36	100.95	101.43	97.69	88.87	-42.86	106.44	-1.46
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	1.73	0.65	23.08	2.59	-15.18	-59.88	-54.88	63.77	12.52	-0.32	-15.18	-0.19

Credit (USD)

API Chat

	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
Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	99.7	99.96	99.91	99.96	99.96	99.97	99.76	99.19	99.9	99.91	99.92	99.83	95.67
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt to Equity	-1.04	-0.46	-0.19	-0.19	-0.05	-0.15	-0.03	-2.26	-1.07	-2.13	-0.86	-0.39	-1.63
Net Debt/Capital (%)	-1.05	-0.46	-0.19	-0.19	-0.05	-0.15	-0.03	-2.31	-1.08	-2.18	-0.87	-0.39	-1.66
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API Chat

	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
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	99.7	99.96	99.91	99.96	99.96	99.97	99.76	99.19	99.9	99.91	99.92	99.83	95.67
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Total Liabilities	- -	-1,069.6	-308.28	-698.88	-582.35	-904.6	-218.65	-153.54	-1,009.49	-789.32	-1,366.21	-645.37	-437.75
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	107,225.33	45,213.42	134,827.41	138,123.77	158,820.75	14,336.8	5,497.12	34,612.39	38,253.81	55,715.62	28,402.88	2,323.32

Working Capital (USD)

API Chat

	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
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	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
Market Capitalization	- -	97,575	89,146	139,995	140,886	115,145	43,828	29,246	38,305	42,399	47,545	29,636	20,693
- Cash & Cash Equivalents	12	6	3	3	1	2	- -	9	7	16	6	1	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	1,139	1,240	1,347	1,699	1,743	1,431	772	390	682	739	674	376	118
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	102,817	89,146	139,995	140,886	115,145	43,828	29,246	38,305	42,399	47,545	29,636	20,693
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	- -	32	9	477	-19	-276	-653	-314	350	100	5	-75	32
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	-6	-4	-4	-4	-4	-4	-5	-7	-5	-7	-4	-23
TTM Free Cash Flow to Firm	- -	-6	-4	-4	-4	-4	-4	-5	-7	-5	-7	-4	-23

Multiples (USD)

API Chat

	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
Price/Free Cash Flow	- -	-17,605.73	-24,443.58	-32,153.23	-39,530.28	-29,261.77	-10,929.68	-5,970.92	-5,714.58	-8,077.46	-6,796.95	-7,335.55	-886.4
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Low Price	1,488.08	1,300.73	1,111.97	1,029.68	1,508.56	1,358.08	519.28	124.03	348.06	613.61	659.64	929.6	826.69
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	4,728.39	10,561.04	398.38	3,157.39	- -	- -	- -	112.02	476.77	- -	- -	- -
Price/Earnings Average	- -	5,149.2	13,069.74	313	3,113.03	-572.43	-121.84	-85.59	90.93	452.16	-15,642.73	-406.25	-48,419.75
Price/Earnings High	- -	5,719.09	15,388.74	399.54	3,449.43	-655.97	-178.73	-134.68	122.22	537.79	-21,488.57	-499.15	-61,101.97
Price/Earnings Low	- -	4,548.1	10,076.97	247.54	2,856.12	-473.41	-62.9	-28.05	61.96	357.02	-13,568.56	-351.64	-38,144.75
Price/Book Value	- -	78.69	66.17	82.42	80.82	80.45	56.79	74.92	56.16	57.39	70.59	78.85	175.52
Price/Book Value Average	- -	85.69	81.89	64.76	79.69	96.38	104.13	69.92	45.59	54.43	52.67	86.12	189.33
Price/Book Value High	- -	95.18	96.42	82.66	88.3	110.45	152.76	110.02	61.28	64.73	72.35	105.81	238.92
Price/Book Value Low	- -	75.69	63.14	51.21	73.11	79.71	53.76	22.91	31.07	42.98	45.69	74.54	149.16
Price/Tangible Book Value	- -	78.69	66.17	82.42	80.82	80.45	56.79	74.92	56.16	57.39	70.59	78.85	175.52
Price/Tangible Book Value Average	- -	85.69	81.89	64.76	79.69	96.38	104.13	69.92	45.59	54.43	52.67	86.12	189.33
Price/Tangible Book Value High	- -	95.18	96.42	82.66	88.3	110.45	152.76	110.02	61.28	64.73	72.35	105.81	238.92
Price/Tangible Book Value Low	- -	75.69	63.14	51.21	73.11	79.71	53.76	22.91	31.07	42.98	45.69	74.54	149.16
Price/Sales	- -	3,086.16	9,837.31	293.3	-7,355.43	-417.41	-67.08	-93.02	109.44	423.72	8,984.25	-395.94	653.77
Price/Sales Average	- -	3,360.81	12,174.09	230.44	-7,252.1	-500.06	-123	-86.81	88.84	401.85	6,704.03	-432.42	705.22
Price/Sales High	- -	3,732.78	14,334.18	294.15	-8,035.77	-573.04	-180.43	-136.6	119.41	477.95	9,209.39	-531.3	889.93
Price/Sales Low	- -	2,968.48	9,386.42	182.24	-6,653.59	-413.56	-63.5	-28.45	60.53	317.3	5,815.1	-374.29	555.56
Price/Cash Flow	- -	-16,708.05	-24,443.58	-32,153.23	-39,530.28	-29,261.77	-10,929.68	-5,970.92	-5,714.58	-8,077.46	-6,796.95	-7,335.55	-886.4
Price/Cash Flow Average	- -	-18,195.01	-30,249.97	-25,262.45	-38,974.92	-35,055.8	-20,039.76	-5,572.36	-4,638.88	-7,660.52	-5,071.87	-8,011.37	-956.16
Price/Cash Flow High	- -	-20,208.76	-35,617.31	-32,246.51	-43,186.6	-40,171.98	-29,397.8	-8,768.36	-6,235.05	-9,111.25	-6,967.27	-9,843.31	-1,206.6
Price/Cash Flow Low	- -	-16,070.98	-23,323.2	-19,978.8	-35,758.38	-28,991.7	-10,346.33	-1,826	-3,160.92	-6,048.74	-4,399.36	-6,934.31	-753.25
Price/Free Cash Flow Average	- -	-19,172.58	-30,249.97	-25,262.45	-38,974.92	-35,055.8	-20,039.76	-5,572.36	-4,638.88	-7,660.52	-5,071.87	-8,011.37	-956.16
Price/Free Cash Flow High	- -	-21,294.52	-35,617.31	-32,246.51	-43,186.6	-40,171.98	-29,397.8	-8,768.36	-6,235.05	-9,111.25	-6,967.27	-9,843.31	-1,206.6
Price/Free Cash Flow Low	- -	-16,934.43	-23,323.2	-19,978.8	-35,758.38	-28,991.7	-10,346.33	-1,826	-3,160.92	-6,048.74	-4,399.36	-6,934.31	-753.25
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	1,557.71	1,352.29	1,165.38	1,657.14	1,667.68	1,370.73	548.56	405.59	629.25	819.41	1,019.14	983.39	972.83
High Price	1,620.11	1,635.63	1,698.1	1,661.95	1,821.93	1,881.8	1,475.47	595.61	686.56	924.28	1,044.68	1,319.57	1,324.24
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

	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
Shares Outstanding	71	76	84	84	84	80	80	63	55	51	42	25	7
Diluted Weighted Avg Shares	- -	76	76	84	84	84	80	72	61	52	47	30	21
Basic Weighted Avg Shares	- -	72	76	84	84	84	80	72	61	52	47	30	21
Revenue per Share	- -	0.44	0.12	5.65	-0.23	-3.28	-8.18	-4.36	5.75	1.93	0.11	-2.48	1.49
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	0.29	0.11	4.16	0.53	-2.87	-8.26	-4.42	5.62	1.72	-0.05	-2.64	-0.02
Basic EPS from Cont Ops	- -	0.29	0.11	4.16	0.53	-2.87	-8.26	-4.42	5.62	1.72	-0.05	-2.64	-0.02
Diluted EPS, GAAP	- -	0.27	0.11	4.16	0.53	-2.87	-8.26	-4.42	5.62	1.72	-0.05	-2.64	-0.02
Diluted EPS from Cont Ops	- -	0.27	0.11	4.16	0.53	-2.87	-8.26	-4.42	5.62	1.72	-0.05	-2.64	-0.02
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.08	-0.05	-0.05	-0.04	-0.05	-0.05	-0.07	-0.11	-0.1	-0.15	-0.13	-1.1
Free Cash Flow per Basic Share	- -	-0.08	-0.05	-0.05	-0.04	-0.05	-0.05	-0.07	-0.11	-0.1	-0.15	-0.13	-1.1
Cash & Equivalents per Share	- -	0.08	0.03	0.04	0.01	0.03	- -	0.12	0.12	0.3	0.12	0.05	0.09
Book Value per Share	- -	17.19	17.61	20.11	20.63	17.04	9.66	5.41	11.2	14.28	14.44	12.47	5.54
Tangible Book Value per Share	- -	17.19	17.61	20.11	20.63	17.04	9.66	5.41	11.2	14.28	14.44	12.47	5.54

Riverstone Energy Limited

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)