Vital Energy, Inc. Financial Ratios — VTLE Stock

Profitability (USD)

	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	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	10.19	7.83	3.11	4.76	8.13	-77.22	-14.5	28.85	14.61	-14.62	-47.16	7.26	23.93	17.65	-3.15
Return on Capital (%)	- -	28.86	14.9	16.57	21.97	- -	- -	-73.03	-69.24	- -	- -	-24.45	-111.84	- -	- -
Return on Invested Capital (%)	- -	11.26	6.5	5.98	4.96	- -	- -	16.1	18.52	- -	- -	39.86	50.57	- -	- -
Gross Margin (%)	43.13	50.2	40.29	45.93	42.59	1.24	28.71	42.68	41.67	37.37	21.62	54.3	62.58	46.07	31.41
EBITDA Margin (%)	70.41	74.83	71.18	67.48	60.05	30.85	37.23	49.63	50.75	60.79	40.12	61.34	72.02	66.16	61.47
Operating Margin (%)	30.16	40	29.45	32.22	29.01	-14.93	12.4	30.37	31.52	27.31	6.13	45.9	55.79	36.22	23.46
Incremental Operating Margin (%)	55.02	49	-39.43	52.13	12.39	- -	-1,777.68	78.12	34.84	44.63	116.91	83.46	81.99	136.95	-25.34
Pretax Margin (%)	24.97	32.7	16.23	28.72	54.15	-393.46	-43.65	66.99	29.74	-41.21	-129.67	10.66	33.16	33.07	-11.33
Profit Margin (%)	35.64	20.85	10.56	17.74	33.45	-364.29	-43.65	66.77	29.35	-40.9	-129.09	10.4	32.88	44.91	-8.89
Net Income to Common Margin (%)	35.64	20.85	10.56	17.74	33.45	-364.29	-43.65	66.77	29.35	-40.9	-129.09	10.4	32.88	44.88	-8.92
Effective Tax Rate (%)	- -	36	34.83	38.99	38.22	- -	- -	0.33	1.29	- -	- -	2.45	0.86	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.06	0.37
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	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	2024 Y
Total Debt	492	637	1,217	1,052	1,779	1,416	1,354	792	984	1,202	1,200	1,439	1,138	1,751	2,554
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	14	12	8	15	71	73
LT Debt	492	637	1,217	1,052	1,779	1,416	1,354	792	984	1,188	1,188	1,432	1,122	1,681	2,481
Total Debt/EBITDA	2.89	1.68	2.93	2.34	3.73	7.57	6.09	1.94	1.75	2.36	4.42	1.68	0.82	1.71	2.13
Net Debt/EBITDA	2.7	1.61	2.85	1.9	3.67	7.4	5.94	1.67	1.67	2.22	4.16	1.6	0.77	1.56	2.01
Total Debt/EBIT	6.74	3.15	7.08	4.91	7.73	-15.63	18.28	3.17	2.82	5.26	28.91	2.25	1.06	3.12	5.58
Net Debt/EBIT	6.31	3.01	6.88	3.98	7.6	-15.29	17.84	2.72	2.69	4.94	27.24	2.14	1	2.85	5.27
EBITDA to Interest Expense	10.5	8.17	5.15	4.71	4.08	1.89	2.49	4.78	10.34	8.71	2.68	7.85	11.59	7.22	7.07
EBITDA-CapEx/Interest Expense	-17.89	-7.08	5.15	4.71	4.08	1.89	1.09	4.74	10.02	5.3	2.33	0.84	11.54	1.23	2.06
EBIT to Interest Expense	4.5	4.37	2.13	2.25	1.97	-0.92	0.83	2.92	6.42	3.91	0.41	5.87	8.98	3.95	2.7
Interest Expense	16	46	81	95	117	99	89	85	54	58	101	109	119	142	170
Common Equity/Total Assets	- -	-11.76	-5.55	-0.44	6.5	-107.83	-124.31	-82.37	-49.62	-68.16	-167.75	-89.15	-60.28	-18.42	-19.1
Long-Term Debt/Equity (%)	119.58	83.81	146.29	82.65	113.83	1,077.41	749.78	103.43	83.77	141.07	- -	278.64	101.05	60.35	91.87
Long-Term Debt/Capital (%)	100	142.94	111.93	101.11	87.51	-262.76	-157.11	-90.52	-452.41	-347.45	-97.39	-171.34	-222.08	209.34	173.32
Long-Term Debt/Total Assets (%)	46.02	39.13	52.04	40.08	45.5	78.1	75.96	39.14	40.64	52.45	82.36	56.1	41.17	32.64	42.2
Total Debt/Equity (%)	119.58	83.81	146.29	82.65	113.83	1,077.41	749.78	103.43	83.77	142.74	-5,595.79	280.14	102.45	62.88	94.58
Total Debt/Capital (%)	100	142.94	111.93	101.11	87.51	-262.76	-157.11	-90.52	-452.41	-351.56	-98.35	-172.27	-225.14	218.14	178.43
Total Debt/Total Assets (%)	46.02	39.13	52.04	40.08	45.5	78.1	75.96	39.14	40.64	53.07	83.18	56.4	41.74	34.01	43.45
Net Debt to Equity	111.98	80.12	142.3	67.08	111.96	1,053.71	731.69	88.78	79.92	134.17	-5,272.16	266.47	96.2	57.28	89.39
Net Debt/Capital (%)	100	145.82	112.31	101.37	87.32	-242.94	-147.72	-68.87	-357.42	-295.18	-89.1	-153.43	-194.34	202.24	173.52
EBITDA	170	379	416	449	477	187	222	408	561	509	272	855	1,383	1,024	1,200
EBITDA-CapEx	-290	-328	416	449	477	187	98	405	544	310	236	92	1,378	174	349
Operating Income (Loss)	73	203	172	214	230	-91	74	250	348	229	42	640	1,072	561	458

Liquidity (USD)

API Chat

	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	2024 Y
Cash Ratio	0.21	0.13	0.13	0.78	0.08	0.14	0.17	0.4	0.23	0.24	0.25	0.11	0.11	0.02	0.07
Current Ratio	0.67	0.57	0.52	1.21	1.03	1.53	0.82	0.85	0.96	1.17	0.69	0.45	0.59	0.62	0.78
Quick Ratio	0.5	0.48	0.45	1.08	0.4	0.42	0.58	0.77	0.7	0.74	0.52	0.4	0.5	0.42	0.57
CFO/Avg Current Liab	1.37	1.89	1.58	1.41	1.64	1.11	1.76	1.65	2.25	2.56	2.08	1.37	1.76	1.61	1.67
Common Equity/Total Assets	- -	-11.76	-5.55	-0.44	6.5	-107.83	-124.31	-82.37	-49.62	-68.16	-167.75	-89.15	-60.28	-18.42	-19.1
Long-Term Debt/Equity (%)	119.58	83.81	146.29	82.65	113.83	1,077.41	749.78	103.43	83.77	141.07	- -	278.64	101.05	60.35	91.87
Long-Term Debt/Capital (%)	100	142.94	111.93	101.11	87.51	-262.76	-157.11	-90.52	-452.41	-347.45	-97.39	-171.34	-222.08	209.34	173.32
Long-Term Debt/Total Assets (%)	46.02	39.13	52.04	40.08	45.5	78.1	75.96	39.14	40.64	52.45	82.36	56.1	41.17	32.64	42.2
Total Debt/Equity (%)	119.58	83.81	146.29	82.65	113.83	1,077.41	749.78	103.43	83.77	142.74	-5,595.79	280.14	102.45	62.88	94.58
Total Debt/Capital (%)	100	142.94	111.93	101.11	87.51	-262.76	-157.11	-90.52	-452.41	-351.56	-98.35	-172.27	-225.14	218.14	178.43
Total Debt/Total Assets (%)	46.02	39.13	52.04	40.08	45.5	78.1	75.96	39.14	40.64	53.07	83.18	56.4	41.74	34.01	43.45
CFO/Total Liabilities	23.9	39.66	25.01	26.99	21.23	18.79	22.24	30.6	43.16	33.4	26.19	24.37	51.36	34.38	31.47
CFO/CapEx	0.34	0.49	- -	- -	- -	- -	2.86	128.3	30.67	2.38	10.71	0.65	148.65	0.96	1.18
Altman's Z-Score	0.4	2.14	1.27	2.17	0.87	-0.7	-0.1	0.84	0.64	0.04	-1.74	0.24	1.4	0.58	0.51

Working Capital (USD)

API Chat

	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	2024 Y
Accounts Receivable Turnover	7.49	10.85	11.93	12.54	11.88	10.7	11.88	10.97	15.59	14.85	12.39	14.51	14.34	10.12	10.11
Days Sales Outstanding	48.7	33.65	30.59	29.1	30.72	34.1	30.72	33.26	23.41	24.58	29.47	25.15	25.45	36.08	36.09
Inventory Turnover	58.41	116.17	3,728.86	- -	- -	171.82	56.64	54.76	141.01	191.24	122.3	95.41	88.57	84.34	86.36
Days Inventory Outstanding	6.25	3.14	0.1	- -	- -	2.12	6.44	6.67	2.59	1.91	2.98	3.83	4.12	4.33	4.23
Accounts Payable Turnover	3.74	5.68	7.36	11.12	16.57	18.54	10.87	8.55	9.95	9.63	13.41	11.75	8.22	6.42	7.78
Accounts Payable Turnover Days	97.72	64.23	49.59	32.81	22.03	19.69	33.59	42.71	36.7	37.9	27.21	31.07	44.41	56.85	46.9
Cash Conversion Cycle	-42.77	-27.43	-18.9	-3.71	8.69	16.54	3.58	-2.79	-10.7	-11.41	5.24	-2.1	-14.84	-16.45	-6.57
Inventory to Cash Days	42.45	30.51	30.49	29.1	30.72	31.97	24.28	26.59	20.82	22.67	26.48	21.32	21.33	31.75	31.87
Inventories	4	- -	- -	- -	- -	7	8	9	- -	5	3	10	6	14	17
Raw Materials	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	7	8	9	- -	5	3	10	6	14	17

Enterprise Value (USD)

API Chat

	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	2024 Y
Market Capitalization	- -	2,390	2,306	3,669	1,463	1,591	3,189	2,537	841	664	230	856	857	921	1,136
- Cash & Cash Equivalents	31	28	33	198	29	31	33	112	45	41	49	57	44	14	40
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	492	637	1,217	1,052	1,779	1,416	1,354	792	984	1,202	1,200	1,439	1,138	1,751	2,554
Enterprise Value	460	2,999	3,489	4,522	3,213	2,976	4,510	3,217	1,780	1,825	1,381	2,239	1,951	2,659	3,649
Total Capital	492	446	1,087	1,040	2,033	-539	-862	-875	-217	-342	-1,220	-836	-505	803	1,431
Total Debt/Capital (%)	100	142.94	111.93	101.11	87.51	-262.76	-157.11	-90.52	-452.41	-351.56	-98.35	-172.27	-225.14	218.14	178.43
Total Debt / EV	1.07	0.21	0.35	0.23	0.55	0.48	0.3	0.25	0.55	0.66	0.87	0.64	0.58	0.66	0.7
EV/Sales	1.9	5.92	5.98	6.8	4.05	4.91	7.55	3.91	1.61	2.18	2.04	1.61	1.02	1.72	1.87
EV/EBITDA	2.7	7.92	8.4	10.07	6.74	15.9	20.28	7.88	3.17	3.58	5.08	2.62	1.41	2.6	3.04
EV/EBIT	6.31	14.81	20.29	21.1	13.95	- -	60.89	12.88	5.11	7.98	33.27	3.5	1.82	4.74	7.97
EV/Cash Flow to Firm	2.55	8.02	8.13	10.69	5.63	7.3	10.12	6.84	3.01	3.42	2.85	3.71	2.06	2.64	3.22
EV/Free Cash Flow to Firm	0.72	2.78	8.13	10.69	5.63	7.3	7.91	6.8	2.92	2.49	2.66	1.64	2.05	1.43	1.84
Diluted Market Cap	- -	2,411	2,328	3,721	1,486	1,591	3,189	2,548	844	664	230	870	867	945	1,136
Diluted Enterprise Value	460	3,020	3,511	4,574	3,236	2,976	4,510	3,227	1,783	1,825	1,381	2,252	1,961	2,683	3,649
EV per Share	73.66	559.63	549.65	682.62	454.7	298.89	399.98	269.06	153.19	157.77	118.36	157.22	117.01	131.27	99.37
TTM Sales	242	506	584	665	794	607	597	822	1,106	837	677	1,394	1,921	1,548	1,952
TTM EBITDA	170	379	416	449	477	187	222	408	561	509	272	855	1,383	1,024	1,200
TTM Operating Income	73	203	172	214	230	-91	74	250	348	229	42	640	1,072	561	458
TTM Cash Flow to Firm	180	374	429	423	570	408	446	470	591	533	484	603	948	1,006	1,133
TTM Free Cash Flow to Firm	641	1,081	429	423	570	408	570	473	609	732	520	1,366	954	1,855	1,984

Multiples (USD)

API Chat

	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	2024 Y
Price/Free Cash Flow	- -	2.29	6.18	10.2	2.98	5.04	6.63	6.57	1.52	0.98	0.55	0.69	1.04	0.57	0.61
EV/EBIT	6.31	14.81	20.29	21.1	13.95	- -	60.89	12.88	5.11	7.98	33.27	3.5	1.82	4.74	7.97
Enterprise Value	460	2,999	3,489	4,522	3,213	2,976	4,510	3,217	1,780	1,825	1,381	2,239	1,951	2,659	3,649
Low Price	- -	345	342.2	315.6	140	127	78	189.2	60	40.6	6.6	19.12	48.79	39.74	25.85
EV/Sales	1.9	5.92	5.98	6.8	4.05	4.91	7.55	3.91	1.61	2.18	2.04	1.61	1.02	1.72	1.87
EV/EBITDA	2.7	7.92	8.4	10.07	6.74	15.9	20.28	7.88	3.17	3.58	5.08	2.62	1.41	2.6	3.04
Price/Earnings	- -	22.64	37.39	31.09	5.51	- -	- -	4.62	2.59	- -	- -	5.9	1.36	1.33	- -
Price/Earnings Average	- -	20.07	45.2	25.47	12.55	-1.05	-9.32	5.36	5.85	-1.98	-0.24	5.28	1.88	1.43	-8.56
Price/Earnings High	- -	22.66	57.47	38.85	16.62	-1.46	-14.24	6.77	8.36	-2.9	-0.81	9.75	3.19	1.83	-12.29
Price/Earnings Low	- -	17.52	35.23	17.72	3.72	-0.57	-3.37	4.12	2.15	-1.37	-0.09	1.88	1.29	1.16	-5.45
Price/Book Value	- -	-12.49	-17.78	-317.55	5.76	-0.81	-1.44	-1.52	-0.7	-0.43	-0.09	-0.38	-0.52	-0.97	-1.01
Price/Book Value Average	- -	-11.07	-21.49	-260.12	13.12	-1.18	-1.1	-1.77	-1.58	-0.44	-0.09	-0.34	-0.72	-1.05	-1.33
Price/Book Value High	- -	-12.5	-27.32	-396.79	17.37	-1.65	-1.68	-2.23	-2.26	-0.64	-0.29	-0.62	-1.23	-1.34	-1.91
Price/Book Value Low	- -	-9.66	-16.75	-180.97	3.89	-0.65	-0.4	-1.36	-0.58	-0.3	-0.03	-0.12	-0.49	-0.85	-0.85
Price/Tangible Book Value	- -	3.15	2.77	2.88	0.94	12.11	17.66	3.31	0.72	0.79	-10.72	1.67	0.77	0.33	0.42
Price/Tangible Book Value Average	- -	2.79	3.35	2.36	2.13	17.59	13.46	3.85	1.62	0.81	-9.68	1.49	1.07	0.36	0.55
Price/Tangible Book Value High	- -	3.15	4.26	3.6	2.82	24.51	20.57	4.86	2.31	1.18	-33.19	2.75	1.81	0.46	0.79
Price/Tangible Book Value Low	- -	2.43	2.61	1.64	0.63	9.62	4.87	2.95	0.59	0.56	-3.59	0.53	0.73	0.29	0.35
Price/Sales	- -	4.72	3.95	5.51	1.84	2.62	5.34	3.09	0.76	0.79	0.34	0.61	0.45	0.6	0.58
Price/Sales Average	- -	4.18	4.77	4.52	4.2	3.81	4.07	3.58	1.72	0.81	0.31	0.55	0.62	0.64	0.76
Price/Sales High	- -	4.72	6.07	6.89	5.56	5.31	6.22	4.52	2.45	1.19	1.05	1.01	1.05	0.82	1.1
Price/Sales Low	- -	3.65	3.72	3.14	1.25	2.08	1.47	2.75	0.63	0.56	0.11	0.2	0.42	0.52	0.49
Price/Cash Flow	- -	6.95	6.12	10.06	2.94	5.04	8.95	6.59	1.56	1.4	0.6	1.72	1.03	1.13	1.14
Price/Cash Flow Average	- -	6.16	7.4	8.24	6.69	7.32	6.82	7.65	3.53	1.43	0.54	1.54	1.43	1.23	1.49
Price/Cash Flow High	- -	6.95	9.4	12.57	8.86	10.2	10.42	9.66	5.05	2.09	1.86	2.85	2.43	1.57	2.14
Price/Cash Flow Low	- -	5.37	5.77	5.73	1.99	4	2.47	5.88	1.3	0.99	0.2	0.55	0.98	0.99	0.95
Price/Free Cash Flow Average	- -	2.03	7.47	8.36	6.8	7.32	5.05	7.62	3.43	1.01	0.5	0.62	1.44	0.62	0.81
Price/Free Cash Flow High	- -	2.29	9.49	12.75	9	10.2	7.72	9.63	4.9	1.47	1.7	1.14	2.44	0.79	1.16
Price/Free Cash Flow Low	- -	1.77	5.82	5.81	2.02	4	1.83	5.86	1.26	0.7	0.18	0.22	0.99	0.5	0.51
EV/Sales Average	1.9	5.39	6.8	5.8	6.4	6.09	6.28	4.41	2.57	2.2	2.01	1.54	1.19	1.77	2.05
EV/Sales High	1.9	5.93	8.1	8.17	7.76	7.6	8.43	5.35	3.3	2.57	2.75	2.01	1.62	1.95	2.38
EV/Sales Low	1.9	4.85	5.75	4.43	3.45	4.37	3.68	3.58	1.48	1.95	1.81	1.19	0.99	1.64	1.77
EV/EBITDA Average	2.7	7.2	9.55	8.6	10.66	19.76	16.87	8.88	5.05	3.61	5	2.51	1.65	2.67	3.34
EV/EBITDA High	2.7	7.92	11.37	12.11	12.93	24.62	22.64	10.78	6.51	4.23	6.86	3.27	2.25	2.94	3.88
EV/EBITDA Low	2.7	6.49	8.07	6.56	5.75	14.16	9.9	7.21	2.91	3.2	4.52	1.94	1.38	2.48	2.89
EV/EBIT Average	6.31	13.47	23.09	18	22.08	-40.81	50.65	14.52	8.14	8.05	32.73	3.36	2.13	4.88	8.75
EV/EBIT High	6.31	14.81	27.49	25.37	26.76	-50.86	67.99	17.61	10.48	9.43	44.88	4.37	2.9	5.37	10.16
EV/EBIT Low	6.31	12.14	19.52	13.73	11.9	-29.25	29.71	11.78	4.69	7.13	29.59	2.59	1.78	4.53	7.56
Last Price	- -	446	363.2	553.8	207	159.8	282.8	212.2	72.4	57.4	19.7	60.13	51.42	45.49	30.92
High Price	- -	446.2	558.2	692	624.6	323.6	329.4	311	233.6	86	61	99.26	120.86	62.87	58.3
Enterprise Value Average	460	2,727	3,971	3,859	5,084	3,697	3,752	3,624	2,837	1,840	1,359	2,148	2,283	2,734	4,006
Enterprise Value High	460	3,000	4,727	5,438	6,163	4,607	5,035	4,398	3,652	2,155	1,863	2,796	3,108	3,011	4,655
Enterprise Value Low	460	2,458	3,356	2,944	2,739	2,650	2,201	2,942	1,636	1,630	1,228	1,655	1,907	2,542	3,463

	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	2024 Y
Shares Outstanding	6	6	6	7	7	11	12	12	12	12	12	17	17	35	38
Diluted Weighted Avg Shares	6	5	6	7	7	10	11	12	12	12	12	14	17	21	37
Basic Weighted Avg Shares	6	5	6	7	7	10	11	12	12	12	12	14	17	20	37
Revenue per Share	38.72	94.48	91.98	100.42	112.36	60.92	52.98	68.77	95.19	72.4	58.04	97.9	115.21	76.41	53.16
EBITDA per Share	27.26	70.7	65.47	67.77	67.48	18.79	19.72	34.13	48.31	44.01	23.28	60.05	82.97	50.55	32.68
Operating Income per Share	11.68	37.79	27.09	32.36	32.59	-9.1	6.57	20.88	30	19.77	3.56	44.93	64.28	27.68	12.47
Basic EPS, GAAP	13.8	19.7	9.71	17.81	37.59	-221.93	-23.12	45.92	27.94	-29.61	-74.92	10.18	37.88	34.3	-4.74
Basic EPS from Cont Ops	13.8	19.77	9.73	17.6	37.59	-221.93	-23.12	45.92	27.94	-29.61	-74.92	10.18	37.88	34.32	-4.72
Diluted EPS, GAAP	13.8	19.53	9.62	17.56	37	-221.93	-23.12	45.72	27.84	-29.61	-74.92	10.03	37.44	33.42	-4.74
Diluted EPS from Cont Ops	13.8	19.61	9.64	17.35	37	-221.93	-23.12	45.72	27.84	-29.61	-74.92	10.03	37.44	33.44	-4.72
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	25.13	64.2	59.35	55.06	70.52	31.73	31.6	32.2	46.29	41.08	32.86	34.88	49.76	40.14	27.24
Free Cash Flow per Basic Share	-48.57	-67.69	59.35	55.06	70.52	31.73	20.54	31.95	44.79	23.85	29.79	-18.73	49.43	-1.8	4.07
Cash & Equivalents per Share	5	5.22	5.23	29.91	4.15	3.13	2.9	9.38	3.89	3.53	4.18	3.99	2.67	0.69	1.09
Book Value per Share	- -	-35.71	-20.43	-1.74	35.95	-196.35	-196.5	-139.42	-103.39	-133.46	-207.4	-159.75	-98.57	-46.83	-30.57
Tangible Book Value per Share	65.78	141.81	131.02	192.05	221.24	13.2	16.01	64.04	101.08	72.8	-1.84	36.08	66.62	137.52	73.53

Vital Energy, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)