Epsilon Energy Ltd
NASDAQ: EPSN · ENERGY · OIL & GAS E&P
Updated 2026-06-05
Epsilon Energy Ltd (EPSN) Financial statements
SEC filings — annual and quarterly data.
Income statement — annual
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $249154.00 | $3.68M | $8.30M | $5.44M | $14.75M | $58.81M | $43.08M | $46.51M | $52.94M | $23.83M | $25.40M | $26.94M | $29.68M | $26.69M | $24.43M | $42.40M | $69.96M | $30.73M | $31.52M | $51.59M |
| Revenue growth (YoY) | — | +1377.2% | +125.5% | -34.5% | +171.3% | +298.6% | -26.8% | +8.0% | +13.8% | -55.0% | +6.6% | +6.1% | +10.2% | -10.1% | -8.5% | +73.6% | +65.0% | -56.1% | +2.6% | +63.7% |
| Cost of revenue | $62275.00 | $540500.00 | $1.79M | $1.34M | $1.49M | $2.40M | $36.32M | $28.39M | $34.79M | $23.18M | $20.92M | $16.21M | $15.13M | $15.30M | $18.04M | $15.25M | $15.85M | $16.55M | $19.72M | $27.05M |
| Gross profit | $186879.00 | $3.14M | $6.51M | $4.10M | $13.27M | $56.41M | $6.76M | $18.12M | $18.15M | $654490.00 | $4.47M | $10.73M | $14.56M | $11.39M | $6.39M | $27.15M | $54.11M | $14.18M | $11.81M | $24.54M |
| Gross margin | 75.0% | 85.3% | 78.4% | 75.4% | 89.9% | 95.9% | 15.7% | 39.0% | 34.3% | 2.7% | 17.6% | 39.8% | 49.0% | 42.7% | 26.1% | 64.0% | 77.3% | 46.1% | 37.5% | 47.6% |
| R&D | — | — | — | — | — | — | — | — | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | — | — | — | — | — | — | — |
| SG&A | — | — | $7.52M | $4.61M | $4.08M | $3.75M | $3.61M | $7.07M | $932792.00 | $1.98M | $2.13M | $4.50M | $4.94M | $4.50M | $5.59M | $6.83M | $7.35M | $7.31M | $6.93M | $8.91M |
| Operating income | $-750795.00 | $-3.08M | $-37.18M | $-22.75M | $3.97M | $4.92M | $5.98M | $-2.26M | $17.63M | $-35.83M | $2.34M | $6.22M | $9.62M | $8.19M | $-977704.00 | $20.61M | $46.97M | $5.42M | $3.42M | $15.62M |
| Operating margin | -301.3% | -83.8% | -448.0% | -418.4% | 26.9% | 8.4% | 13.9% | -4.9% | 33.3% | -150.4% | 9.2% | 23.1% | 32.4% | 30.7% | -4.0% | 48.6% | 67.1% | 17.6% | 10.9% | 30.3% |
| EBITDA | $399422.00 | $-869874.00 | $-1.01M | $-512701.00 | $8.10M | $9.87M | $26.95M | $12.73M | $40.29M | $-22.63M | $13.71M | $17.34M | $14.86M | $19.98M | $11.12M | $22.80M | $54.00M | $17.91M | $13.79M | $7.36M |
| EBITDA margin | 160.3% | -23.6% | -12.2% | -9.4% | 54.9% | 16.8% | 62.6% | 27.4% | 76.1% | -95.0% | 54.0% | 64.4% | 50.1% | 74.9% | 45.5% | 53.8% | 77.2% | 58.3% | 43.7% | 14.3% |
| EBIT | $249154.00 | $-2.23M | $-3.08M | $-3.97M | $3.18M | $4.99M | $3.24M | $-4.27M | $16.82M | $-35.86M | $1.83M | $6.27M | $7.68M | $12.59M | $1.57M | $16.17M | $47.56M | $10.23M | $3.60M | $-4.81M |
| Interest expense | $0.00 | $0.00 | $123941.00 | $224582.00 | $0.00 | $0.00 | $3.61M | $4.44M | $4.40M | $3.93M | $3.91M | $955698.00 | $141000.00 | $115356.00 | $114515.00 | $101382.00 | $50782.00 | $80379.00 | $46400.00 | $624160.00 |
| Income tax | $-160403.00 | $-1.97M | $2.60M | $19.01M | $296423.00 | $-14.29M | $8.99M | $4.81M | $5.81M | $-14.27M | $874906.00 | $-4.40M | $742425.00 | $3.78M | $575420.00 | $4.44M | $12.16M | $3.20M | $1.63M | — |
| Effective tax rate | 21.4% | 46.9% | -8.4% | -1557.9% | 6.9% | -290.6% | 185.0% | -55.2% | 46.8% | 35.9% | -42.1% | -57.0% | 10.0% | 30.3% | 39.7% | 27.6% | 25.6% | 31.5% | 45.8% | 0.0% |
| Net income | $-590392.00 | $-2.23M | $-33.69M | $-20.23M | $4.03M | $19.20M | $-4.13M | $-13.52M | $6.62M | $-25.52M | $-2.95M | $12.13M | $6.66M | $8.70M | $875171.00 | $11.63M | $35.35M | $6.95M | $1.93M | $-5.80M |
| Net income growth (YoY) | — | -277.7% | -1410.8% | +40.0% | +119.9% | +376.8% | -121.5% | -227.4% | +148.9% | -485.8% | +88.4% | +510.8% | -45.1% | +30.6% | -89.9% | +1228.6% | +204.1% | -80.4% | -72.2% | -400.8% |
| Profit margin | -237.0% | -60.6% | -405.9% | -371.9% | 27.3% | 32.7% | -9.6% | -29.1% | 12.5% | -107.1% | -11.6% | 45.0% | 22.4% | 32.6% | 3.6% | 27.4% | 50.5% | 22.6% | 6.1% | -11.2% |
Frequently asked questions
What is Epsilon Energy Ltd's revenue?
Epsilon Energy Ltd's trailing twelve-month revenue is $61.02M. Revenue is the top line the whole model builds on, and at this scale the question shifts from how fast it grows to whether margins hold as it compounds.
How profitable is EPSN?
In its most recent fiscal year, EPSN ran a gross margin of 47.56%, an operating margin of 30.29%, and a net margin of -11.24%. Margins this high mean most of each extra dollar of revenue drops through to profit, which is the signature of real pricing power.
How much free cash flow does EPSN generate?
EPSN produced $5.22M in free cash flow in its most recent fiscal year. Free cash flow is what is left after running and reinvesting in the business, and it is the cash that actually funds buybacks, dividends, and a stronger balance sheet.
Is EPSN's balance sheet healthy?
EPSN holds $8.96M in cash and equivalents against $50.50M in long-term debt, on $125.68M of shareholder equity. That debt is best read against the cash flow the business throws off each year.