EPSN
EPSN
Epsilon Energy Ltd.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 | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Gas Gathering And Compression | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Natural Gas | $0 ▲ | $10.00M ▲ | $10.00M ▲ | $0 ▼ |
Oil and Condensate | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Q3 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 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.
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.
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.
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 |
|---|---|---|---|---|---|---|
| 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 | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Gas Gathering And Compression | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Natural Gas | $0 ▲ | $10.00M ▲ | $10.00M ▲ | $0 ▼ |
Oil and Condensate | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Q3 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 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.
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.
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.

CEO
Jason P. 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 51
Ratings Snapshot
Rating : A-
Price Target
Institutional Ownership
SOLAS CAPITAL MANAGEMENT, LLC
Shares:3.62M
Value:$18.53M
YORKTOWN ENERGY PARTNERS XI, L.P.
Shares:2.78M
Value:$14.23M
YORKTOWN ENERGY PARTNERS X, L.P.
Shares:2.66M
Value:$13.6M
Summary
Showing Top 3 of 112

