XPLR Infrastructure, LP Financial Ratios — XIFR Stock

Profitability (USD)

	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	12/31/2012	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 (%)	- -	2.83	0.48	1.35	6.21	-3.25	7.36	-3.89	-2.42	5.14	15.14	5.8	-0.68	-0.87
Return on Assets (%)	- -	0.81	0.09	0.17	1.04	-0.71	2.15	-0.66	-0.4	0.87	2.27	0.88	-0.11	-0.14
Return on Capital (%)	- -	2.38	- -	0.05	-1.47	-2.45	4.64	- -	- -	-1.09	3.09	- -	- -	- -
Return on Invested Capital (%)	- -	2.23	- -	3.6	4.58	1.99	5.57	- -	- -	0.41	0.21	- -	- -	- -
Gross Margin (%)	81.72	74.3	77.99	77.45	72.15	69.27	66.67	60.7	60.41	48.2	45.61	51.76	59.02	58.08
EBITDA Margin (%)	77.42	70.39	76.6	74.25	69.56	66.67	83.79	65.96	68.38	64.96	63.67	56.31	14.07	38.8
Operating Margin (%)	52.69	40.22	49.03	41.72	39.12	38.66	37.61	27.25	27.81	9.56	0.83	-2.6	8.37	4.88
Incremental Operating Margin (%)	- -	26.74	57.78	23.24	34.32	28.57	61.11	- -	35.48	95.38	- -	- -	86.18	107.14
Pretax Margin (%)	7.53	15.64	23.12	27.94	56.99	34.82	35.41	-50.29	-28.03	41.97	116.62	-25.88	-36.91	-40.15
Profit Margin (%)	17.2	11.17	0.84	2	10.75	-7.56	24.9	-8.3	-5.45	18.98	49.23	18.55	-1.87	-2.36
Net Income to Common Margin (%)	17.2	11.17	0.84	2	10.75	-7.93	21.66	-10.29	-6	18.98	49.23	18.55	-1.87	-2.36
Effective Tax Rate (%)	- -	28.57	- -	23.57	12.95	59.43	2.2	- -	- -	12.21	14.25	- -	- -	- -
Dvd Payout Ratio (%)	875	720	599.39	550	99.85	106.29	87.7	-48.54	-103.02	111.93	39.43	-313.98	-102	-52.17
Sustainable Growth Rate (%)	- -	-17.53	-2.38	-6.09	0.01	0.2	0.91	-5.77	-4.92	-0.61	9.17	24.02	-1.37	-1.33

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2012	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	1,403	1,799	1,893	3,447	3,586	4,317	3,435	4,144	3,388	5,327	5,288	6,289	5,314	6,202
ST Debt	22	370	86	113	78	99	707	12	12	33	38	1,348	705	762
LT Debt	1,381	1,429	1,807	3,334	3,508	4,218	2,728	4,132	3,376	5,294	5,250	4,941	4,609	5,440
Total Debt/EBITDA	19.49	14.28	6.88	9.27	6.68	8.02	5.32	7.35	5.4	11.36	8.57	10.36	30.72	13.45
Net Debt/EBITDA	19.19	14.06	6.5	8.83	6.4	7.74	5.09	7.12	5.23	11.04	8.2	9.91	29.08	11.37
Total Debt/EBIT	28.63	24.99	10.76	16.49	11.87	13.84	7.75	17.79	13.39	83.23	120.18	-224.61	-11.58	-33.34
Net Debt/EBIT	28.2	24.61	10.15	15.71	11.38	13.34	7.42	17.24	12.96	80.94	115.05	-214.82	-10.96	-28.18
EBITDA to Interest Expense	1.67	2.57	2.75	3.18	3.53	2.7	2.6	0.8	1.01	- -	0.72	1.76	1.19	1.05
EBITDA-CapEx/Interest Expense	1.67	2.57	2.75	3.18	3.53	2.7	2.6	0.8	1.01	- -	0.72	1.76	1.19	1.05
EBIT to Interest Expense	1.14	1.47	1.76	1.79	1.99	1.57	1.17	0.33	0.41	- -	0.01	-0.08	0.71	0.13
Interest Expense	43	49	100	117	152	199	248	702	620	- -	853	345	145	437
Common Equity/Total Assets	30.23	27.08	12.64	12.85	20.12	25.99	24.94	17.81	18.74	15.69	14.42	15.85	15.84	16.28
Long-Term Debt/Equity (%)	196.84	200.42	110.66	176.22	136.71	189.66	49.26	58.48	43.8	47.44	35.54	35.15	35.82	49.91
Long-Term Debt/Capital (%)	65.61	56.89	51.25	62.45	57.02	64.49	30.4	36.86	30.43	32.11	26.17	24.28	25.35	31.81
Long-Term Debt/Total Assets (%)	59.5	54.27	41.66	46.13	40.5	50.07	29.01	33.71	26.87	27.9	22.77	21.95	22.71	27.76
Total Debt/Equity (%)	200.04	252.31	115.92	182.19	139.75	194.11	62.03	58.65	43.96	47.74	35.8	44.74	41.3	56.9
Total Debt/Capital (%)	66.67	71.62	53.69	64.56	58.29	66	38.28	36.97	30.54	32.31	26.36	30.91	29.23	36.27
Total Debt/Total Assets (%)	60.47	68.33	43.65	47.7	41.4	51.24	36.52	33.81	26.97	28.07	22.94	27.94	26.19	31.65
Net Debt to Equity	197.04	248.53	109.43	173.52	133.9	187.19	59.37	56.84	42.56	46.42	34.27	42.79	39.1	48.1
Net Debt/Capital (%)	66.33	71.31	52.25	63.44	57.25	65.18	37.25	36.24	29.85	31.7	25.52	29.97	28.11	32.48
EBITDA	72	126	275	372	537	538	646	564	627	469	617	607	173	461
EBITDA-CapEx	72	126	275	372	537	538	646	564	627	469	617	607	173	461
Operating Income (Loss)	49	72	176	209	302	312	290	233	255	69	8	-28	103	58

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2012	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	0.1	0.06	0.33	0.32	0.18	0.56	0.17	0.43	0.31	0.12	0.17	0.16	0.26	0.61
Current Ratio	1.77	0.53	1.51	0.69	0.45	1.44	0.4	1.44	1.18	1.12	1.4	1.33	0.79	0.91
Quick Ratio	0.52	0.51	1.14	0.61	0.37	1.18	0.34	1.32	1.07	1.07	1.14	1.21	0.57	0.76
CFO/Avg Current Liab	- -	0.3	0.47	0.69	0.62	0.76	0.64	0.6	2.04	0.84	0.6	0.49	0.58	0.56
Common Equity/Total Assets	30.23	27.08	12.64	12.85	20.12	25.99	24.94	17.81	18.74	15.69	14.42	15.85	15.84	16.28
Long-Term Debt/Equity (%)	196.84	200.42	110.66	176.22	136.71	189.66	49.26	58.48	43.8	47.44	35.54	35.15	35.82	49.91
Long-Term Debt/Capital (%)	65.61	56.89	51.25	62.45	57.02	64.49	30.4	36.86	30.43	32.11	26.17	24.28	25.35	31.81
Long-Term Debt/Total Assets (%)	59.5	54.27	41.66	46.13	40.5	50.07	29.01	33.71	26.87	27.9	22.77	21.95	22.71	27.76
Total Debt/Equity (%)	200.04	252.31	115.92	182.19	139.75	194.11	62.03	58.65	43.96	47.74	35.8	44.74	41.3	56.9
Total Debt/Capital (%)	66.67	71.62	53.69	64.56	58.29	66	38.28	36.97	30.54	32.31	26.36	30.91	29.23	36.27
Total Debt/Total Assets (%)	60.47	68.33	43.65	47.7	41.4	51.24	36.52	33.81	26.97	28.07	22.94	27.94	26.19	31.65
CFO/Total Liabilities	1.73	5.31	6.73	5.4	6.81	6.66	9.36	6.67	13.7	8.66	9.37	8.65	10.77	8.5
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	0.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2012	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	- -	1.22	2.94	8.28	9.25	9.38	10.42	12.04	11.32	7.41	8.46	9.33	11.23	11.48
Days Sales Outstanding	- -	299.36	124.04	44.08	39.48	38.9	35.03	30.31	32.24	49.29	43.13	39.11	32.49	31.8
Inventory Turnover	- -	13.73	11.29	9.42	13.44	12.72	- -	- -	16.5	11.51	11.71	7.94	5.31	4.72
Days Inventory Outstanding	- -	26.58	32.34	38.76	27.16	28.7	- -	- -	22.12	31.72	31.17	45.98	68.8	77.32
Accounts Payable Turnover	- -	0.48	0.87	0.51	0.69	1.41	- -	- -	2.77	0.7	0.58	1.18	7.74	8.02
Accounts Payable Turnover Days	- -	756	418.68	709.72	528.33	259.57	- -	- -	131.78	525.1	630.73	309.89	47.17	45.53
Cash Conversion Cycle	- -	-430.05	-262.3	-626.88	-461.69	-191.97	- -	- -	-77.42	-444.09	-556.44	-224.8	54.12	63.59
Inventory to Cash Days	- -	272.78	91.7	5.32	12.32	10.2	- -	- -	10.12	17.57	11.96	-6.87	-36.31	-45.53
Inventories	3	4	10	14	18	21	- -	20	24	41	49	82	108	103
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	3	4	10	14	18	21	- -	20	24	41	49	82	108	103

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	12/31/2012	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	- -	- -	631	913	1,384	2,341	2,415	3,449	5,089	7,081	6,063	2,841	1,665	940
- Cash & Cash Equivalents	21	27	106	164	150	154	147	128	108	147	226	274	283	960
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1,085	963	823	34	3,192	4,883	5,353	8,182	11,447	10,488	9,651	7,709
+ Total Debt	1,403	1,799	1,893	3,447	3,586	4,317	3,435	4,144	3,388	5,327	5,288	6,289	5,314	6,202
Enterprise Value	- -	- -	3,503	5,159	5,643	6,538	8,895	12,348	13,722	20,443	22,572	19,344	16,347	13,891
Total Capital	2,104	2,512	3,526	5,339	6,152	6,541	8,973	11,210	11,095	16,486	20,060	20,346	18,180	17,101
Total Debt/Capital (%)	66.67	71.62	53.69	64.56	58.29	66	38.28	36.97	30.54	32.31	26.36	30.91	29.23	36.27
Total Debt / EV	- -	- -	0.54	0.67	0.64	0.66	0.39	0.34	0.25	0.26	0.23	0.33	0.33	0.45
EV/Sales	- -	- -	9.76	10.3	7.31	8.1	11.54	14.44	14.96	28.31	23.29	17.94	13.29	11.69
EV/EBITDA	- -	- -	12.74	13.87	10.51	12.15	13.77	21.89	21.89	43.59	36.58	31.87	94.49	30.13
EV/EBIT	- -	- -	19.9	24.69	18.69	20.95	20.08	52.99	54.24	319.42	513	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	13.67	10.31	13.24	14.71	- -	- -	30.2	14.97	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	13.67	10.31	13.24	14.71	- -	- -	30.2	14.97	- -	- -	- -
Diluted Market Cap	- -	- -	631	681	1,119	2,337	3,212	3,991	4,553	6,533	5,951	2,786	1,664	939
Diluted Enterprise Value	- -	- -	3,503	4,927	5,378	6,534	9,692	12,890	13,186	19,895	22,460	19,289	16,346	13,890
EV per Share	- -	- -	187.33	168.61	104.12	120.4	158.56	188.51	180.79	243.66	260.95	207.04	174.77	147.83
TTM Sales	93	179	359	501	772	807	771	855	917	722	969	1,078	1,230	1,188
TTM EBITDA	72	126	275	372	537	538	646	564	627	469	617	607	173	461
TTM Operating Income	49	72	176	209	302	312	290	233	255	69	8	-28	103	58
TTM Cash Flow to Firm	- -	137	- -	377	547	494	605	- -	- -	677	1,507	- -	- -	- -
TTM Free Cash Flow to Firm	- -	137	- -	377	547	494	605	- -	- -	677	1,507	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2012	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	- -	- -	3.47	2.36	2.7	5.66	8.87	11.53	6.85	9.65	7.67	3.81	2.08	1.27
EV/EBIT	- -	- -	19.9	24.69	18.69	20.95	20.08	52.99	54.24	319.42	513	- -	- -	- -
Enterprise Value	- -	- -	3,503	5,159	5,643	6,538	8,895	12,348	13,722	20,443	22,572	19,344	16,347	13,891
Low Price	- -	- -	28.95	19.34	23.78	25.32	36.84	39.51	29.01	63.5	61.31	20.17	15.55	7.53
EV/Sales	- -	- -	9.76	10.3	7.31	8.1	11.54	14.44	14.96	28.31	23.29	17.94	13.29	11.69
EV/EBITDA	- -	- -	12.74	13.87	10.51	12.15	13.77	21.89	21.89	43.59	36.58	31.87	94.49	30.13
Price/Earnings	- -	- -	210.38	68.06	13.48	- -	14.15	- -	- -	47.56	12.48	13.93	- -	- -
Price/Earnings Average	- -	- -	215.39	79.92	14.68	- -	14.5	- -	- -	43.69	13.51	23.43	- -	- -
Price/Earnings High	- -	- -	241.92	109.97	17.11	- -	16.65	- -	- -	50.04	15.32	35.36	- -	- -
Price/Earnings Low	- -	- -	180.46	44.1	12.55	- -	12.11	- -	- -	35.78	10.91	9.24	- -	- -
Price/Book Value	- -	- -	1.15	0.98	0.79	1.07	1.03	1.58	2.16	2.38	1.82	0.8	0.52	0.29
Price/Book Value Average	- -	- -	1.18	1.15	0.86	0.9	1.05	1.44	1.82	2.19	1.98	1.34	0.76	0.29
Price/Book Value High	- -	- -	1.32	1.59	1.01	1.09	1.21	1.62	2.23	2.5	2.24	2.02	1.02	0.57
Price/Book Value Low	- -	- -	0.99	0.64	0.74	0.63	0.88	1.19	0.94	1.79	1.59	0.53	0.45	0.22
Price/Tangible Book Value	- -	- -	1.15	-2.35	3.17	2.62	4.82	-4.87	-11.65	-10.38	12.05	3.79	1.45	0.61
Price/Tangible Book Value Average	- -	- -	1.18	-2.76	3.45	2.2	4.94	-4.45	-9.78	-9.54	13.06	6.38	2.13	0.6
Price/Tangible Book Value High	- -	- -	1.32	-3.79	4.02	2.67	5.67	-4.99	-12.01	-10.92	14.8	9.63	2.87	1.17
Price/Tangible Book Value Low	- -	- -	0.99	-1.52	2.95	1.54	4.13	-3.66	-5.04	-7.81	10.54	2.52	1.27	0.46
Price/Sales	- -	- -	1.76	1.36	1.45	2.9	3.07	3.62	4.96	9.02	6.14	2.58	1.35	0.79
Price/Sales Average	- -	- -	1.8	1.6	1.58	2.43	3.14	3.31	4.17	8.29	6.65	4.35	1.99	0.78
Price/Sales High	- -	- -	2.02	2.2	1.84	2.96	3.61	3.71	5.12	9.49	7.54	6.56	2.67	1.52
Price/Sales Low	- -	- -	1.51	0.88	1.35	1.7	2.62	2.72	2.15	6.79	5.37	1.71	1.18	0.59
Price/Cash Flow	- -	- -	3.47	2.36	2.7	5.66	6.53	8.95	6.85	9.62	7.67	3.81	2.08	1.27
Price/Cash Flow Average	- -	- -	3.55	2.78	2.94	4.75	6.69	8.17	5.75	8.84	8.31	6.41	3.05	1.25
Price/Cash Flow High	- -	- -	3.99	3.82	3.42	5.77	7.68	9.16	7.06	10.13	9.42	9.68	4.11	2.45
Price/Cash Flow Low	- -	- -	2.97	1.53	2.51	3.32	5.59	6.71	2.96	7.24	6.71	2.53	1.82	0.96
Price/Free Cash Flow Average	- -	- -	3.55	2.78	2.94	4.75	9.09	10.53	5.75	8.87	8.31	6.41	3.05	1.25
Price/Free Cash Flow High	- -	- -	3.99	3.82	3.42	5.77	10.44	11.81	7.06	10.15	9.42	9.68	4.11	2.45
Price/Free Cash Flow Low	- -	- -	2.97	1.53	2.51	3.32	7.59	8.66	2.96	7.26	6.71	2.53	1.82	0.96
EV/Sales Average	- -	- -	9.8	10.62	7.47	7.64	11.61	14.09	14.08	27.52	23.81	19.74	13.92	11.68
EV/Sales High	- -	- -	10.02	11.42	7.79	8.16	12.09	14.54	15.14	28.83	24.72	22	14.61	12.43
EV/Sales Low	- -	- -	9.51	9.66	7.19	6.9	11.09	13.43	11.82	25.89	22.51	17.06	13.12	11.5
EV/EBITDA Average	- -	- -	12.79	14.3	10.74	11.46	13.86	21.36	20.59	42.36	37.4	35.06	99	30.1
EV/EBITDA High	- -	- -	13.08	15.38	11.2	12.24	14.43	22.04	22.14	44.38	38.82	39.07	103.87	32.02
EV/EBITDA Low	- -	- -	12.41	13	10.33	10.36	13.23	20.37	17.28	39.85	35.35	30.29	93.27	29.63
EV/EBIT Average	- -	- -	19.99	25.45	19.09	19.75	20.21	51.71	51.02	310.43	524.47	- -	- -	- -
EV/EBIT High	- -	- -	20.44	27.38	19.92	21.11	21.04	53.35	54.87	325.19	544.39	- -	- -	- -
EV/EBIT Low	- -	- -	19.39	23.15	18.37	17.86	19.29	49.3	42.83	292.03	495.73	- -	- -	- -
Last Price	- -	- -	33.75	29.85	25.54	43.11	43.05	52.65	67.05	84.4	70.09	30.41	17.8	10
High Price	- -	- -	38.81	48.23	32.42	44	50.66	53.9	69.15	88.8	86.06	77.21	35.15	19.28
Enterprise Value Average	- -	- -	3,518	5,319	5,767	6,163	8,954	12,049	12,907	19,868	23,077	21,283	17,126	13,875
Enterprise Value High	- -	- -	3,598	5,722	6,016	6,586	9,322	12,429	13,881	20,812	23,953	23,717	17,970	14,763
Enterprise Value Low	- -	- -	3,413	4,838	5,548	5,572	8,547	11,487	10,835	18,690	21,812	18,388	16,136	13,658

Shares Outstanding	16	16	19	31	54	54	56	66	76	84	87	93	94	94
Diluted Weighted Avg Shares	16	16	19	23	44	54	75	76	68	77	85	92	94	94
Basic Weighted Avg Shares	16	16	19	23	44	54	55	59	68	77	85	92	94	94
Revenue per Share	5.72	11.02	19.2	21.97	17.63	14.89	14.04	14.54	13.5	9.35	11.41	11.77	13.16	12.65
EBITDA per Share	4.43	7.75	14.71	16.32	12.26	9.93	11.77	9.59	9.23	6.08	7.27	6.63	1.85	4.91
Operating Income per Share	3.02	4.43	9.41	9.17	6.89	5.76	5.28	3.96	3.76	0.89	0.09	-0.31	1.1	0.62
Basic EPS, GAAP	0.98	1.23	0.16	0.44	1.89	-1.18	3.04	-1.5	-0.81	1.77	5.62	2.18	-0.25	-0.3
Basic EPS from Cont Ops	0.98	1.23	5.19	4.69	8.74	2.1	4.86	-6.87	-3.51	3.45	11.41	-2.77	-4.41	-4.25
Diluted EPS, GAAP	0.98	1.23	0.16	0.44	1.89	-1.18	2.24	-1.16	-0.81	1.77	5.62	2.18	-0.25	-0.3
Diluted EPS from Cont Ops	0.98	1.23	5.19	4.69	8.74	2.1	3.58	-5.33	-3.51	3.44	11.41	-2.77	-4.41	-4.25
Dividend per Share	8.62	8.86	52.25	49.21	15.57	5.66	5.52	6.51	6.61	8.02	7.49	8.09	8.73	4.48
Cash Flow per Share	1.72	6.28	9.73	12.63	9.47	7.62	6.59	5.88	9.79	8.77	9.14	7.98	8.56	7.87
Free Cash Flow per Basic Share	1.72	6.28	9.73	12.63	9.47	7.62	6.59	5.88	9.79	8.77	9.14	7.98	8.56	7.87
Cash & Equivalents per Share	1.29	1.66	5.67	5.36	2.77	2.84	2.62	1.95	1.42	1.75	2.61	2.93	3.03	10.22
Book Value per Share	43.16	43.88	29.3	30.36	32.16	40.33	41.82	33.33	31.01	35.48	38.44	38.2	34.37	33.95
Tangible Book Value per Share	43.16	43.88	29.3	-12.71	8.06	16.46	8.93	-10.81	-5.76	-8.13	5.82	8.02	12.24	16.41

XPLR Infrastructure, LP

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)