COMP <GO>

EPSN vs AMPY // EV/EBITDA & P/E VALUATION

Epsilon Energy Ltd. Common Share (NASDAQ) VS. Amplify Energy Corp. (NYSE) • 15-METRIC TALLY: EPSN 2 — AMPY 2

■ METRIC PARITY

LAST: $6.42 (+0.47%) • MKT CAP: $194.4M

valuation

—

LAST: $4.33 (-1.37%) • MKT CAP: $179.5M

valuation

—

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (EPSN VS. AMPY) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	EPSN	AMPY	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	93.20%	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	-7.20%	15.30%	-22.50	AMPY	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	10.61%	—	—	TIE	/fcf-yield <GO>
Operating Margin	—	29.20%	—	TIE	/operating-margins <GO>
Net Profit Margin	—	16.70%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	-10.60%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	1.79	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	4/9	8/9	-4.00	AMPY	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	66.3	42.5	+23.86	EPSN	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	3.8x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$194.4M	$179.5M	$14.9M	EPSN	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	EPSN REV	AMPY REV	EPSN GROSS %	AMPY GROSS %	EPSN FCF	AMPY FCF
FY 2025	$0	$263.4M	—	93.2%	$20.6M	$49.2M
FY 2024	$0	$294.7M	—	93.7%	$16.8M	$51.3M
FY 2023	$0	$307.6M	—	—	$18.2M	$141.6M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

EPSN // BETA —

AMPY // BETA —