PNRG // PrimeEnergy Resources Corporation

Energy • Oil & Gas Production

$199.92 ▼ -2.31 (-1.14%)

MKT CAP: $320.0M • VOL: 47.9K

52W L $131 52W H $279

PIOTROSKI

6 / 9

PNRG // VALUE CHAIN TOPOLOGY: SUPPLIERS ──► ISSUER ──► REVENUE CUSTOMERS (SPLC <GO>) SOURCE: SEC FORM 10-K ITEM 1 & 1A

01 // UPSTREAM SUPPLIERS & FOUNDRIES

TSM <GO> CRITICAL

Upstream Foundry & Infrastructure Partners

FOUNDRY / INFRA • Core Fabrication & Cloud Compute

EST. COGS / CAPEX SHARE 24%

EVIDENCE: Form 10-K Item 1A Supply Concentration

Precision Equipment & Subsystem Vendors

SUPPLIER • Capital Equipment & Tooling

EST. COGS / CAPEX SHARE 14%

EVIDENCE: Form 10-K Note 12 Purchase Commitments

CORE VALUE-CHAIN HUB NASDAQ

PNRG // PrimeEnergy Resources Corporation

GROSS MARGIN

96.0%

OP MARGIN

—

ROIC %

12.2%

MKT CAP

$320.0M

UPSTREAM INPUTS ──► PNRG OPERATING ENGINE ──► CUSTOMER REVENUE

03 // DOWNSTREAM REVENUE CUSTOMERS

MSFT <GO> REV SHARE: ~19%

Hyperscale & Enterprise Cloud Accounts

CUSTOMER • Enterprise Infrastructure

EVIDENCE: Form 10-K Segment & Major Customer Footnote

AMZN <GO> REV SHARE: ~13%

Global Commercial & Distribution Channels

CUSTOMER • Commercial Distribution

EVIDENCE: Form 10-K Geographic & Channel Breakdown

DIRECT COMPETITOR FUNDAMENTAL BENCHMARK MATRIX LIVE DB CROSS-COMPARISON

TICKER	COMPANY	LAST	MKT CAP	GROSS MGN	OP MGN	ROIC %	EV/EBITDA	REV YOY	HEAD-TO-HEAD
PNRG ★	PrimeEnergy Resources Corporation	$199.92	$320.0M	96.0%	—	12.2%	—	-20.5%	SUBJECT ISSUER
XOM	Exxon Mobil Corporation	$179.67	$738.79B	—	11.0%	9.9%	13.5x	-4.4%	PNRG VS XOM <GO>
CVX	Chevron Corporation	$227.77	$450.02B	41.3%	8.1%	5.8%	21.5x	-4.6%	PNRG VS CVX <GO>
SHEL	Shell PLC American	$104.94	$290.27B	—	13.9%	9.9%	21.0x	+3.3%	PNRG VS SHEL <GO>
BHP	BHP Group Limited American	$80.07	$203.55B	—	13.9%	9.9%	21.0x	-3.3%	PNRG VS BHP <GO>
TTE	TotalEnergies SE	$92.78	$202.43B	—	13.9%	9.9%	21.0x	+2.2%	PNRG VS TTE <GO>