EPSN - Epsilon Energy Ltd. Stock Analysis | Stock Taper
Logo
Epsilon Energy Ltd.

EPSN

Epsilon Energy Ltd. NASDAQ
$5.99 -0.17% (-0.01)

Market Cap $138.12 M
52w High $8.50
52w Low $4.20
Dividend Yield 5.03%
Frequency Quarterly
P/E -23.96
Volume 156.69K
Outstanding Shares 23.02M

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 Q1-2025Q2-2025Q3-2025Q4-2025
Gas Gathering And Compression
Gas Gathering And Compression
$0 $0 $0 $0
Natural Gas
Natural Gas
$10.00M $10.00M $0 $10.00M
Oil and Condensate
Oil and Condensate
$0 $0 $0 $10.00M

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Epsilon Energy Ltd.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

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.

! Risks

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.

Outlook

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.