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

EPSN

Epsilon Energy Ltd. NASDAQ
$5.12 4.28% (+0.21)

Market Cap $112.89 M
52w High $8.50
52w Low $4.20
Dividend Yield 5.03%
Frequency Quarterly
P/E 18.96
Volume 269.06K
Outstanding Shares 22.05M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
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
Q3-2024 $7.29M $1.76M $366.02K 5.02% $0.02 $3.49M

What's going well?

The company stayed profitable even as sales fell, thanks to big cuts in operating expenses. Operating margins improved, and interest costs are minimal.

What's concerning?

Revenue and gross profit both dropped significantly, and net income fell by nearly a third. The business looks volatile and may struggle if sales keep falling.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
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
Q3-2024 $8.3M $121.8M $23.44M $98.36M

What's financially strong about this company?

EPSN has almost no debt, a growing cash pile, and a very high equity cushion. Its assets are all tangible, and it has no risky goodwill or intangibles. Liquidity is excellent, and there are no hidden obligations.

What are the financial risks or weaknesses?

Retained earnings are negative, which means the company has lost money over its lifetime. Payables are rising, so they're stretching out payments to suppliers. Growth in book value is flat.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
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
Q3-2024 $366.02K $2.81M $-1.56M $-2M $-706.51K $260.81K

What's strong about this company's cash flow?

The company is self-funding, pays a steady dividend, and has no debt. Cash flow quality is high, with real cash coming in, and the cash balance is growing.

What are the cash flow concerns?

Operating cash flow fell by more than half this quarter, and net income also dropped. The business may be facing headwinds, and the lower CapEx could mean less investment in future growth.

Revenue by Products

Product Q4-2024Q1-2025Q2-2025Q3-2025
Gas Gathering And Compression
Gas Gathering And Compression
$0 $0 $0 $0
Natural Gas
Natural Gas
$0 $10.00M $10.00M $0
Oil and Condensate
Oil and Condensate
$10.00M $0 $0 $0

Q3 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 positives include a conservative balance sheet with very low debt, a tangible asset base in several premier North American basins, and a meaningful midstream stake that adds stability to cash flows. The company has shown it can generate strong profits and cash in favorable market conditions, and it continues to deliver positive operating cash flow even after the recent downturn in margins. Its strategic mix of operated and non‑operated assets, together with disciplined overhead control, also supports resilience relative to many small peers.

! Risks

Major concerns center on the sharp drop in revenue, earnings, and margins since the 2022 peak, which underscores the company’s exposure to commodity cycles and potential one‑off effects. Free cash flow has turned negative as capital spending has surged, simultaneously eroding the once‑large cash buffer and tightening liquidity. Retained earnings remain negative, reflecting a history of inconsistent value creation. As the company leans into larger projects and acquisitions, execution risk, capital discipline, and continued commodity price volatility become more critical.

Outlook

The forward picture is balanced and uncertain. On one hand, EPSN has the assets, diversification, and low leverage to benefit if oil and gas prices are supportive and if its recent investments—especially in the Powder River Basin and other growth projects—deliver as planned. On the other hand, the current combination of weaker profitability, negative free cash flow, and declining cash reserves leaves less margin for missteps. The medium‑term outcome will largely hinge on how quickly new developments convert into stable production and cash flow, and how effectively management aligns future capital spending with the company’s reduced liquidity and still‑modest scale.