VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
EPEmpire Petroleum Corporation
$2.65$106M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksEPCash Flow

Empire Petroleum Corporation (EP) Cash Flow Statement

27Y historyFree accessUpdated daily

The company exhibits chronic cash burn, highlighted by a 2026Q1 free cash flow margin of -12.8% and a current ratio of only 0.59.

EP Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99
Cash from Operations-6.53M-3.95M6.16M-9.89M18.06M3.17M-1.72M-592.33K-564.89K-235.96K-81.86K-116.98K-154.56K-109.42K-175.21K-263.71K-197.38K-302.11K-263.98K-346.73K-297.44K-194.3K-102.53K8.86K-202.79K3.29K-166.31K-128.54M
Operating CF Margin %--11.54%13.98%-24.63%33.89%11.45%-28.77%-10.17%-160.31%---------3084.61%-1247.91%-3348.07%-290.25%-337.4%-124.82%5.41%-26.49%-5399.68%-14442.47%
Operating CF Growth %-263.19%-164.09%162.27%-154.76%469.53%283.97%-190.93%-4.86%-139.4%-188.24%30.02%24.32%-41.26%37.55%33.56%-33.6%34.66%-14.44%23.86%-16.57%-53.08%-89.51%-1257.59%104.37%-6267.52%101.98%99.87%-
Net Income-74.5M-72.07M-16.2M-12.47M7.08M-18.61M-16.84M-6.65M-1.02M-830.07K-381.92K-174.92K-236.59K-227.82K-253.35K-247.43K-2.63M-215.91K-436.66K-1.38M-318.03K-158.19K-228.74K-558.09K-5.69M-244.17K-161.03K-990.9M
Depreciation & Amortization3.26M469K12.3M5.28M2.21M3.85M4.05M3.66M17.46K000000000000001.03K4.15K5.26K2.08K2.08M
Stock-Based Compensation1.08M1.42M2.16M3.14M2.72M1.5M2.71M1.49M251.25K472.7K115.66K50K50K50K50K11.29K000000000000
Deferred Taxes00000-5.36M-6.75M-5.15M0000000000000000-1.25M000
Other Non-Cash Items63.11M63.39M1.42M-288K5.27M24.07M14.03M5.54M225.21K532.76K299.71K50K93.22K50K90.77K50K2.3M-52.71K96.98K1.13M99.29K15.95K50K314.58K6.5M00860.28M
Working Capital Changes513K2.85M6.48M-5.55M772.28K-2.28M1.08M526.43K227.03K61.34K3447.95K-11.2K68.4K-12.63K-77.57K131.15K-33.49K75.7K-95.46K-78.69K-52.06K76.22K251.34K235.2K242.19K-7.36K0
Change in Receivables-725K369K-357.47K-2.7M-1.81M-6.48M-168.61K-858.24K-124.58K000-14.01K79.07K-13.43K-19.72K0-33.76K79.61K000000000
Change in Inventory50K43K128.75K-160.83K-802.39K-506.57K92.29K-37.98K00000000000000000000
Change in Payables74K541K5.02M751.36K526.68K2.21M891.7K704.84K255.78K007.95K2.81K-9.56K7980000000000000
Cash from Investing-3.14M-4.61M-53.87M-14.77M-11.41M-24.72M856.29K-6.17M-916.58K0000000-1.59M134.33K3.48K-319.43K-1.46M007.31K0-340.05K-153.84K-195.29M
Capital Expenditures3.02M-54K-53.37M-16.99M-13.44M-19.91M-513.51K-6.17M-916.58K0000000-2.26M00-318.41K-786.07K0000-384.63K00
CapEx % of Revenue9.17%0.16%121.19%42.34%25.24%71.92%8.57%105.98%260.11%----------3074.64%767.08%----3099.36%--
Acquisitions0000001.37M0000000000-7.19K00-675K0000136.69K00
Investments----------------------------
Other Investing-6.16M-4.56M-498.65K2.23M000000000000700K166.53K3.48K-1.02K0007.31K0-92.11K00
Cash from Financing17.38M7.5M42.17M20.5M1.69M25M1.02M6.68M1.49M245K132.5K135K151.72K91.58K191K200K685K1.22M0990K1.45M560.19K84.31K0170K362K310K272.75M
Debt Issued (Net)4.29M4.36M11.06M8.04M-1.7M13.71M499.66K6.51M1.2M127.5K132.5K0101.72K91.58K191K100K000-10K060.19K84.31K0170K212K110K172.75M
Equity Issued (Net)10.73M3.14M30.48M12.46M3.39M11.29M525K167K287.5K00135K000100K685K1.22M01M1.45M500K000150K200K100M
Dividends Paid0000000000000000000000000000
Share Repurchases0000000000000000000000000000
Other Financing2.36M0628.9K000000117.5K0050K000000000000000
Net Change in Cash7.7M-1.06M-5.54M-4.15M8.33M3.45M157.69K-84.63K6.85K9.04K50.64K18.02K-2.84K-17.84K15.79K-63.71K-1.1M1.05M-260.51K323.84K-308.51K365.89K-18.22K16.17K-32.79K25.24K-10.15K-51.07M
Free Cash Flow-3.97M-4M-47.71M-26.88M4.61M-16.74M-2.24M-6.77M-1.48M-235.96K-81.86K-116.98K-154.56K-109.42K-175.21K-263.71K-2.45M-302.11K-263.98K-665.14K-1.08M-194.3K-102.53K8.86K-202.79K-381.34K-166.31K-128.54M
FCF Margin %-12.06%-11.69%-108.34%-66.97%8.66%-60.47%-37.35%-116.15%-420.43%---------3084.61%-1247.91%-6422.71%-1057.33%-337.4%-124.82%5.41%--3072.87%-5399.68%-14442.47%
FCF Growth %87.91%91.62%-77.49%-682.95%127.55%-648.25%66.94%-356.73%-527.84%-188.24%30.02%24.32%-41.26%37.55%33.56%89.25%-711.92%-14.44%60.31%38.61%-457.63%-89.51%-1257.59%104.37%46.82%-129.3%99.87%-
FCF per Share-0.11-0.12-1.59-1.180.19-4.58-0.39-1.36-0.45-0.09-0.04-0.05-0.08-0.06-0.09-0.15-1.46-0.24-0.22-0.59-1.14-0.23-0.130.01-0.41-0.88-0.53-433.82
FCF Conversion (FCF/Net Income)0.05x0.05x-0.38x0.79x2.55x-0.17x0.10x0.09x0.56x0.28x0.21x0.67x0.65x0.48x0.69x1.07x0.08x1.40x0.60x0.25x0.94x1.23x0.53x-0.02x0.04x-0.01x1.03x0.13x
Interest Paid378K000000000000000000000000000
Taxes Paid0000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Imminent liquidity and insolvency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Persistent Disconnect Between Earnings Cash

As reported in recent financial statements, Empire Petroleum exhibits a volatile relationship between net income and operating cash flow, with the OCF/NI ratio fluctuating wildly from 0.15 in 2026Q1 to a high of 2.09 in 2024Q4, indicating significant instability in core cash generation quality.

The frequent divergence between net losses and operating cash flow suggests that non-cash charges and working capital swings are masking the underlying cash burn. Investors should monitor this lack of correlation, as it implies that the company's reported earnings provide little visibility into the actual cash-generating capacity of its mature wellbore assets.

Free Cash Flow Remains Deeply Negative

Based on the company's reported figures, free cash flow has remained consistently negative or negligible over the last ten quarters, with a 2026Q1 FCF margin of -12.8%, highlighting the firm's inability to fund its operations through internal cash generation despite various capital expenditure adjustments.

The persistent negative FCF trajectory suggests that the company is trapped in a cycle of capital reinvestment that fails to yield positive returns. This trend warrants further investigation into whether the current asset base can ever reach a self-sustaining state without continuous external financing.

Capital Intensity Obscures Maintenance Needs

According to historical SEC filings, Empire Petroleum's capital expenditure patterns are highly erratic, with CapEx/Revenue ratios spiking as high as 165.7% in 2024Q1, suggesting that the company is forced to allocate significant capital just to arrest the natural decline of its aging conventional well portfolio.

The high capital intensity relative to revenue implies that the company is on a 'maintenance treadmill' where capital is consumed simply to keep production from falling further. This suggests that the firm lacks the financial flexibility to pursue growth, as nearly all available capital is diverted to basic operational upkeep.

Working Capital Volatility Signals Inefficiency

As evidenced by the quarterly data, working capital changes have been a primary source of cash flow volatility, swinging from a $13.0M inflow in 2024Q3 to an $8.2M outflow in 2024Q4, which suggests significant challenges in managing receivables and payables across the company's fragmented asset base.

These erratic working capital movements may indicate difficulties in timing collections or managing vendor obligations, which exacerbates the company's already strained liquidity position. The reliance on working capital fluctuations to bridge cash gaps appears to be a symptom of broader operational inefficiencies rather than a strategic choice.

EP — Frequently Asked Questions

Quick answers to the most common questions about buying EP stock.

How much cash does Empire Petroleum Corporation (EP) generate from operations?

Empire Petroleum Corporation (EP) generated $-3.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Empire Petroleum Corporation's free cash flow?

Empire Petroleum Corporation (EP) reported negative free cash flow of $4.0M in 2025, indicating capital requirements exceeded cash from operations.

What is Empire Petroleum Corporation's capital expenditure (CapEx)?

Empire Petroleum Corporation (EP) spent $0.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.