EPSN
EPSN
Epsilon Energy Ltd.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $14.82M ▲ | $2.02M ▼ | $-11.49M ▼ | -77.52% ▼ | $-0.51 ▼ | $7.27M ▲ |
| Q3-2025 | $8.98M ▼ | $2.04M ▼ | $1.07M ▼ | 11.94% ▼ | $0.05 ▼ | $4.23M ▼ |
| Q2-2025 | $11.62M ▼ | $4.52M ▲ | $1.55M ▼ | 13.35% ▼ | $0.07 ▼ | $6.61M ▼ |
| Q1-2025 | $16.16M ▲ | $2.21M ▼ | $4.02M ▲ | 24.85% ▲ | $0.18 ▲ | $9.17M ▲ |
| Q4-2024 | $8.94M | $2.95M | $-760.78K | -8.51% | $-0.03 | $3.02M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $8.96M ▼ | $228.24M ▲ | $102.55M ▲ | $125.68M ▲ |
| Q3-2025 | $12.77M ▲ | $126.29M ▲ | $26.07M ▲ | $100.22M ▲ |
| Q2-2025 | $9.91M ▲ | $123.61M ▼ | $23.42M ▼ | $100.19M ▲ |
| Q1-2025 | $6.89M ▲ | $125.51M ▲ | $25.8M ▲ | $99.7M ▲ |
| Q4-2024 | $6.52M | $120.45M | $23.73M | $96.73M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-11.49M ▼ | $-554.6K ▼ | $-51.26M ▼ | $47.97M ▲ | $-3.81M ▼ | $-4.48M ▼ |
| Q3-2025 | $1.07M ▼ | $3.97M ▼ | $313.75K ▲ | $-1.38M ▼ | $2.86M ▼ | $4.01M ▼ |
| Q2-2025 | $1.55M ▼ | $8.35M ▼ | $-3.88M ▲ | $-1.38M ▼ | $3.01M ▲ | $4.72M ▲ |
| Q1-2025 | $4.02M ▲ | $8.58M ▲ | $-6.78M ▼ | $-1.38M ▼ | $372.94K ▲ | $942.81K ▲ |
| Q4-2024 | $-760.78K | $4.71M | $-5.33M | $-1.24M | $-1.79M | $691K |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Gas Gathering And Compression | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Natural Gas | $10.00M ▲ | $10.00M ▲ | $0 ▼ | $10.00M ▲ |
Oil and Condensate | $0 ▲ | $0 ▲ | $0 ▲ | $10.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Epsilon Energy Ltd.'s financial evolution and strategic trajectory over the past five years.
Key strengths include strong operating and cash margins, a tangible and largely unencumbered asset base, and solid liquidity. The company combines upstream production with a stable midstream interest, which helps smooth cash flows. Its history of financial discipline and focus on shareholder returns, together with its multi-basin footprint and operational efficiency initiatives, provide a sturdy platform for navigating an inherently volatile sector.
Notable risks center on the gap between healthy operations and weak bottom-line profitability, driven by non-operating expenses and interest costs. Negative retained earnings and moderate leverage reflect a history that has not yet produced consistent cumulative profits. The strategy of aggressive investment and acquisitions funded significantly through equity issuance introduces dilution and execution risk. As a smaller energy producer, Epsilon remains exposed to commodity price swings, regulatory shifts, and competition from larger players with deeper pockets and broader portfolios.
The forward picture is balanced. On one hand, strong operating cash flow, efficient field operations, and a solid balance sheet provide a foundation for growth and potential recovery in net profitability if non-operating costs can be better managed. On the other hand, the success of recent acquisitions, the performance of new drilling programs, and future capital allocation decisions will be critical in determining whether the company can translate its operational strengths into sustained earnings and value creation. Much will depend on commodity prices, execution in its key basins, and continued discipline in financing its growth.
About Epsilon Energy Ltd.
https://www.epsilonenergyltd.comEpsilon Energy Ltd., a natural gas and oil company, engages in the acquisition, development, gathering, and production of oil and gas reserves in the United States. It operates through Upstream and Gathering System segments. The Company has natural gas production in the Marcellus in Pennsylvania; and oil, natural gas liquids (NGL), and natural gas production in the Anadarko Basin in Oklahoma.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $14.82M ▲ | $2.02M ▼ | $-11.49M ▼ | -77.52% ▼ | $-0.51 ▼ | $7.27M ▲ |
| Q3-2025 | $8.98M ▼ | $2.04M ▼ | $1.07M ▼ | 11.94% ▼ | $0.05 ▼ | $4.23M ▼ |
| Q2-2025 | $11.62M ▼ | $4.52M ▲ | $1.55M ▼ | 13.35% ▼ | $0.07 ▼ | $6.61M ▼ |
| Q1-2025 | $16.16M ▲ | $2.21M ▼ | $4.02M ▲ | 24.85% ▲ | $0.18 ▲ | $9.17M ▲ |
| Q4-2024 | $8.94M | $2.95M | $-760.78K | -8.51% | $-0.03 | $3.02M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $8.96M ▼ | $228.24M ▲ | $102.55M ▲ | $125.68M ▲ |
| Q3-2025 | $12.77M ▲ | $126.29M ▲ | $26.07M ▲ | $100.22M ▲ |
| Q2-2025 | $9.91M ▲ | $123.61M ▼ | $23.42M ▼ | $100.19M ▲ |
| Q1-2025 | $6.89M ▲ | $125.51M ▲ | $25.8M ▲ | $99.7M ▲ |
| Q4-2024 | $6.52M | $120.45M | $23.73M | $96.73M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-11.49M ▼ | $-554.6K ▼ | $-51.26M ▼ | $47.97M ▲ | $-3.81M ▼ | $-4.48M ▼ |
| Q3-2025 | $1.07M ▼ | $3.97M ▼ | $313.75K ▲ | $-1.38M ▼ | $2.86M ▼ | $4.01M ▼ |
| Q2-2025 | $1.55M ▼ | $8.35M ▼ | $-3.88M ▲ | $-1.38M ▼ | $3.01M ▲ | $4.72M ▲ |
| Q1-2025 | $4.02M ▲ | $8.58M ▲ | $-6.78M ▼ | $-1.38M ▼ | $372.94K ▲ | $942.81K ▲ |
| Q4-2024 | $-760.78K | $4.71M | $-5.33M | $-1.24M | $-1.79M | $691K |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Gas Gathering And Compression | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Natural Gas | $10.00M ▲ | $10.00M ▲ | $0 ▼ | $10.00M ▲ |
Oil and Condensate | $0 ▲ | $0 ▲ | $0 ▲ | $10.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Epsilon Energy Ltd.'s financial evolution and strategic trajectory over the past five years.
Key strengths include strong operating and cash margins, a tangible and largely unencumbered asset base, and solid liquidity. The company combines upstream production with a stable midstream interest, which helps smooth cash flows. Its history of financial discipline and focus on shareholder returns, together with its multi-basin footprint and operational efficiency initiatives, provide a sturdy platform for navigating an inherently volatile sector.
Notable risks center on the gap between healthy operations and weak bottom-line profitability, driven by non-operating expenses and interest costs. Negative retained earnings and moderate leverage reflect a history that has not yet produced consistent cumulative profits. The strategy of aggressive investment and acquisitions funded significantly through equity issuance introduces dilution and execution risk. As a smaller energy producer, Epsilon remains exposed to commodity price swings, regulatory shifts, and competition from larger players with deeper pockets and broader portfolios.
The forward picture is balanced. On one hand, strong operating cash flow, efficient field operations, and a solid balance sheet provide a foundation for growth and potential recovery in net profitability if non-operating costs can be better managed. On the other hand, the success of recent acquisitions, the performance of new drilling programs, and future capital allocation decisions will be critical in determining whether the company can translate its operational strengths into sustained earnings and value creation. Much will depend on commodity prices, execution in its key basins, and continued discipline in financing its growth.

CEO
Jason Stabell
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2018-12-27 | Reverse | 1:2 |
| 2018-12-24 | Reverse | 1:2 |
ETFs Holding This Stock
Summary
Showing Top 3 of 56
Ratings Snapshot
Rating : C+
Price Target
Institutional Ownership
SOLAS CAPITAL MANAGEMENT, LLC
Shares:3.62M
Value:$21.68M
YORKTOWN ENERGY PARTNERS XI, L.P.
Shares:2.78M
Value:$16.65M
YORKTOWN ENERGY PARTNERS X, L.P.
Shares:2.66M
Value:$15.91M
Summary
Showing Top 3 of 112

