The company maintains a pristine capital structure with a 0.00 debt-to-equity ratio as of 2026Q1, providing a robust buffer despite the $54.5 million negative retained earnings balance.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 |
|---|
| Total Current Assets | 29.78M | 32.58M | 14.13M | 41.13M | 55.46M | 31.66M | 17.78M | 22.42M | 19.89M | 14.43M | 36.54M | 20.31M | 21.05M | 10.55M | 18.94M | 20.92M | 21.63M | 16.94M | 15.99M | 48.12M | 7.61M |
| Cash & Short-Term Investments | 7.91M | 8.96M | 6.52M | 32.18M | 45.24M | 26.5M | 13.27M | 14.05M | 14.4M | 10M | 31.49M | 16.95M | 16.06M | 3.62M | 7.58M | 17.18M | 18.67M | 15.29M | 8.23M | 47.21M | 7.29M |
| Cash Only | 7.91M | 8.96M | 6.52M | 13.4M | 45.24M | 26.5M | 13.27M | 14.05M | 14.4M | 10M | 31.49M | 16.95M | 16.06M | 3.62M | 7.58M | 17.18M | 18.67M | 15.29M | 8.23M | 47.21M | 7.29M |
| Short-Term Investments | 0 | 0 | 0 | 18.78M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 16.79M | 16.13M | 5.84M | 6.02M | 7.2M | 4.6M | 3.92M | 4.3M | 5.04M | 3.33M | 4.39M | 3.21M | 4.71M | 6.64M | 9.06M | 3.38M | 2.75M | 1.49M | 7.5M | 574.91K | 313.84K |
| Days Sales Outstanding | 64.21 | 114.14 | 67.66 | 71.45 | 37.57 | 39.57 | 58.54 | 58.76 | 62 | 45.18 | 63.06 | 49.23 | 32.44 | 52.09 | 76.79 | 20.96 | 67.95 | 99.89 | 329.77 | 57.01 | 459.76 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205.71K | 816.41K | 530.54K | 0 | 0 | 163.5K | 2.15M | 236.14K | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | 4.96 | 18.38 | 9.25 | - | - | 2.1 | 21.64 | 35.88 | - | - | - | 0 | - |
| Other Current Assets | 5.07M | 4.54M | 792.04K | 1.98M | 1.89M | 569.87K | 500.58K | 2.43M | 449.94K | 535.98K | 139.99K | 138.99K | 279.43K | 122.14K | 143.73K | 119.18K | 209.08K | 162.38K | 262.98K | 335.43K | 7.13K |
| Total Non-Current Assets | 196.64M | 195.66M | 106.32M | 82.91M | 68.4M | 67.8M | 68.9M | 75.24M | 68M | 101.91M | 90.72M | 102.16M | 145.49M | 161.52M | 151M | 108.08M | 64.16M | 67.44M | 118.07M | 69.53M | 14.73M |
| Property, Plant & Equipment | 4.51M | 192.93M | 104.87M | 80.63M | 67.83M | 67.23M | 68.33M | 74.68M | 67.45M | 101.91M | 90.72M | 102.16M | 145.49M | 161.51M | 151M | 89M | 63.31M | 66.69M | 84.35M | 67.91M | 13.87M |
| Fixed Asset Turnover | 1.23x | 0.27x | 0.30x | 0.38x | 1.03x | 0.63x | 0.36x | 0.36x | 0.44x | 0.26x | 0.28x | 0.23x | 0.36x | 0.29x | 0.29x | 0.66x | 0.23x | 0.08x | 0.10x | 0.05x | 0.02x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.8K | 300K | 7.07M | 18.97M | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 2.65M | 1.71M | 470K | 0 | 0 | 0 | 0 | 0 | 558.26K | 556.86K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 192.13M | 1.02M | 982.72K | 2.28M | 570.36K | 568.12K | 566.24K | 562.42K | -9.99B | -556.86K | 0 | 0 | -8.8K | -284.63K | -7.06M | 108.01K | 848.07K | 750.74K | 33.72M | 1.62M | 861.63K |
| Total Assets | 226.42M | 228.24M | 120.45M | 124.04M | 123.86M | 99.46M | 86.68M | 97.67M | 87.9M | 116.35M | 127.26M | 122.47M | 166.54M | 172.07M | 169.94M | 128.99M | 85.78M | 84.38M | 134.07M | 117.65M | 22.35M |
| Asset Turnover | 0.35x | 0.23x | 0.26x | 0.25x | 0.56x | 0.43x | 0.28x | 0.27x | 0.34x | 0.23x | 0.20x | 0.19x | 0.32x | 0.27x | 0.25x | 0.46x | 0.17x | 0.06x | 0.06x | 0.03x | 0.01x |
| Asset Growth % | 175.62% | 89.48% | -2.89% | 0.15% | 24.53% | 14.75% | -11.26% | 11.12% | -24.45% | -8.58% | 3.91% | -26.46% | -3.22% | 1.25% | 31.75% | 50.37% | 1.66% | -37.06% | 13.95% | 426.48% | - |
| Total Current Liabilities | 27.63M | 24.96M | 6.98M | 7.9M | 6.22M | 7.55M | 4.51M | 7.5M | 6.34M | 10.98M | 46.19M | 11.6M | 12.87M | 21.71M | 11.91M | 16.44M | 2.2M | 3.46M | 33.84M | 9.53M | 2.58M |
| Accounts Payable | 8.16M | 12.22M | 2.33M | 3.15M | 1.7M | 1.19M | 1.59M | 2.83M | 1.76M | 2.01M | 5M | 4.6M | 5.87M | 11.14M | 11.91M | 16.44M | 0 | 3.46M | 0 | 1.06M | 2.58M |
| Days Payables Outstanding | 80.75 | 164.94 | 43.22 | 69.46 | 39.03 | 28.48 | 32.22 | 67.49 | 42.53 | 45.21 | 87.28 | 72.38 | 61.57 | 143.24 | 119.72 | 2.5K | - | 942.43 | - | 716.9 | 15.1K |
| Short-Term Debt | 271.79K | 271.49K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.85M | 7M | 7M | 9M | 0 | 0 | 0 | 0 | 19.2M | 0 | 0 |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 19.2M | 11.41M | -1.34M | 755.07K | 598.35K | 668.38K | 106.73K | 1.5M | 819.46K | 1.02M | -1.91M | 0 | 0 | 1.57M | 0 | 0 | 2.2M | 0 | 14.64M | -26.87K | 0 |
| Current Ratio | 1.08x | 1.31x | 2.02x | 5.21x | 8.92x | 4.20x | 3.94x | 2.99x | 3.14x | 1.31x | 0.79x | 1.75x | 1.64x | 0.49x | 1.59x | 1.27x | 9.84x | 4.89x | 0.47x | 5.05x | 2.96x |
| Quick Ratio | 1.08x | 1.31x | 2.02x | 5.21x | 8.92x | 4.20x | 3.94x | 2.99x | 3.11x | 1.24x | 0.78x | 1.75x | 1.64x | 0.48x | 1.41x | 1.26x | 9.84x | 4.89x | 0.47x | 5.05x | 2.96x |
| Cash Conversion Cycle | -16.54 | - | - | - | - | - | - | - | 24.43 | 18.35 | -14.97 | - | - | -89.05 | -21.29 | -2.44K | - | - | - | -659.89 | - |
| Total Non-Current Liabilities | 74.67M | 77.59M | 16.75M | 15.53M | 13.4M | 12.65M | 13.15M | 13.81M | 11.61M | 21.66M | 17.52M | 43.34M | 61.99M | 57.66M | 52.85M | 9.72M | 249.11K | 214.39K | 2.94M | 181.62K | 38.8K |
| Long-Term Debt | 271.05K | 50.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9M | 0 | 26.79M | 31.49M | 33.07M | 34M | 0 | 0 | 0 | 19K | 0 | 0 |
| Capital Lease Obligations | 902.57K | 340.05K | 355.78K | 476.91K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 49.05M | 11.9M | 12.74M | 11.55M | 10.62M | 9.91M | 10.1M | 12.4M | 9.99M | 18.85M | 15.08M | 14.23M | 28.5M | 22.69M | 17.9M | 8.91M | 0 | 0 | 2.6M | 0 | 0 |
| Other Non-Current Liabilities | 61.28M | 14.85M | 3.65M | 3.5M | 2.78M | 2.75M | 3.04M | 1.41M | 1.63M | 13.82M | 2.44M | 2.33M | 2M | 1.91M | 957K | 804.87K | 249.11K | 214.39K | 319.76K | 181.62K | 38.8K |
| Total Liabilities | 102.3M | 102.55M | 23.73M | 23.43M | 19.62M | 20.2M | 17.66M | 21.31M | 17.95M | 32.63M | 63.71M | 54.94M | 74.85M | 79.37M | 64.77M | 26.15M | 2.45M | 3.68M | 36.77M | 9.71M | 2.61M |
| Total Debt | 542.84K | 51.11M | 476.91K | 563.38K | 35.3K | 0 | 0 | 0 | 0 | 2.9M | 40.85M | 33.79M | 38.49M | 42.07M | 34M | 0 | 0 | 0 | 19.22M | 0 | 0 |
| Net Debt | -7.37M | 42.15M | -6.04M | -12.84M | -45.2M | -26.5M | -13.27M | -14.05M | -14.4M | -7.1M | 9.36M | 16.84M | 22.43M | 38.45M | 26.42M | -17.18M | -18.67M | -15.29M | 10.99M | -47.21M | -7.29M |
| Debt / Equity | 0.00x | 0.41x | 0.00x | 0.01x | 0.00x | - | - | - | - | 0.03x | 0.64x | 0.50x | 0.42x | 0.45x | 0.32x | - | - | - | 0.20x | - | - |
| Debt / EBITDA | 0.02x | 1.84x | 0.04x | 0.04x | 0.00x | - | - | - | - | 0.17x | 2.87x | - | 0.94x | 2.86x | 1.15x | - | - | - | - | - | - |
| Net Debt / EBITDA | -0.26x | 1.52x | -0.44x | -0.98x | -0.85x | -0.97x | -1.55x | -0.90x | -0.86x | -0.41x | 0.66x | - | 0.55x | 2.61x | 0.89x | -1.75x | -2.10x | - | - | - | - |
| Interest Coverage | -5.52x | -7.71x | 77.66x | 127.22x | 936.61x | 159.49x | 13.67x | 109.15x | 53.51x | 6.56x | 0.47x | -9.12x | 3.83x | -0.96x | 2.34x | - | - | -17.68x | -24.87x | - | - |
| Total Equity | 124.12M | 125.68M | 96.73M | 100.61M | 104.25M | 79.26M | 69.02M | 76.36M | 69.94M | 83.71M | 63.55M | 67.53M | 91.68M | 92.7M | 105.18M | 102.84M | 83.34M | 80.71M | 97.29M | 107.94M | 19.73M |
| Equity Growth % | 56.86% | 29.94% | -3.86% | -3.48% | 31.52% | 14.84% | -9.62% | 9.18% | -16.45% | 31.72% | -5.89% | -26.35% | -1.09% | -11.87% | 2.27% | 23.4% | 3.26% | -17.05% | -9.87% | 447.03% | - |
| Book Value per Share | 5.53 | 5.46 | 4.41 | 4.47 | 4.45 | 3.32 | 2.75 | 2.81 | 2.55 | 3.20 | 2.77 | 2.79 | 3.59 | 3.59 | 4.09 | 3.98 | 3.17 | 3.12 | 3.98 | 7.73 | 1.40 |
| Total Shareholders' Equity | 124.12M | 125.68M | 96.73M | 100.61M | 104.25M | 79.26M | 69.02M | 76.36M | 69.94M | 83.71M | 63.55M | 67.53M | 91.68M | 92.7M | 105.18M | 102.84M | 83.34M | 80.71M | 97.29M | 107.94M | 19.73M |
| Common Stock | 154.27M | 154.27M | 116.08M | 118.27M | 123.9M | 131.82M | 131.73M | 140.81M | 143.61M | 144.3M | 126.32M | 127.37M | 130.23M | 136.73M | 137.33M | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | -54.46M | -52.35M | -41.51M | -37.95M | -39.29M | -68.78M | 0 | 0 | -89.98M | -81.24M | -82.56M | -79.88M | -54.98M | -59.05M | -45.53M | -41.4M | -52.76M | -56.79M | -36.56M | -2.88M | -647.07K |
| Treasury Stock | 0 | 0 | 0 | -360.33K | 0 | -2.42M | 0 | 0 | -94.42K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 9.89M | 9.9M | 10.03M | 9.77M | 9.77M | 9.82M | 9.82M | 9.81M | 9.8M | 9.31M | 8.74M | 9.22M | 5.71M | 2.79M | 611.5K | 499.98K | -6.23M | -6.88M | -9.81M | 162.03K | 26.75K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operator capital expenditure volatility
According to recent balance sheet filings, Epsilon Energy's total assets grew from $124.0 million in 2023Q4 to $226.4 million by 2026Q1, reflecting a strategic shift toward larger capital deployments that appears to be driving the company's recent top-line revenue acceleration across its core operational segments.
The expansion in total assets suggests a deliberate scaling of the company's resource base, likely tied to the Anadarko Basin development. Investors should monitor whether this asset growth translates into sustained production efficiency, as the current trajectory indicates a transition toward a more capital-intensive operational model.
As reported in financial statements, Epsilon Energy maintains a near-zero debt profile, with a debt-to-equity ratio of 0.00 as of 2026Q1, which stands in stark contrast to the leveraged capital structures typically observed among its small-cap Appalachian natural gas exploration and production industry peers.
The company's commitment to a debt-free balance sheet provides a significant buffer against commodity price volatility and rising interest rates. This conservative capital structure appears to be a strategic choice, allowing the firm to navigate the inherent risks of its non-operator status without the burden of mandatory debt service.
Based on reported figures, the company's net property, plant, and equipment (PPE) has experienced significant volatility, peaking at $192.9 million in 2025Q4 before declining to $4.5 million in 2026Q1, which suggests substantial non-cash impairment charges or accounting adjustments related to the valuation of its proved reserve base.
The dramatic fluctuation in net PPE warrants further investigation, as it may indicate that the carrying value of the company's assets is highly sensitive to periodic ceiling test adjustments. This volatility complicates the assessment of the company's long-term asset quality and its ability to replace reserves effectively.
Analysis of quarterly filings shows that Epsilon Energy maintained a current ratio of 1.08 in 2026Q1, providing a sufficient, albeit tightened, cushion to cover short-term obligations despite the inherent cash flow lumpiness associated with the company's non-operator business model and its recent capital expenditure requirements.
While the current ratio has moderated from historical highs, the company's cash position remains adequate to support ongoing operations. Investors should monitor whether the current liquidity level is sufficient to fund future capital calls from operators, especially if commodity prices face downward pressure.
As indicated in recent financial disclosures, Epsilon Energy's equity base remains anchored by a persistent negative retained earnings balance of $54.5 million as of 2026Q1, which appears to be a cumulative result of historical non-cash impairments rather than ongoing operational cash losses.
The negative retained earnings position suggests that the company's book value is heavily influenced by past accounting write-downs. This distortion makes it difficult to assess the true economic value of the equity, and analysts should focus on cash-based metrics to evaluate the company's actual value creation.
Quick answers to the most common questions about buying EPSN stock.
As of 2025, Epsilon Energy Ltd. (EPSN) had total assets of $228.2M including $32.6M in current assets.
Epsilon Energy Ltd. (EPSN) carries total debt of $51.1M, offset by $9.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Epsilon Energy Ltd. (EPSN) has total shareholders' equity (book value) of $125.7M ($5.46 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Epsilon Energy Ltd. (EPSN) reported a current ratio of 1.31x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.