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
EPSNEpsilon Energy Ltd.
$5.42$136M
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
HomeStocksEPSNCash Flow

Epsilon Energy Ltd. (EPSN) Cash Flow Statement

20Y historyFree accessUpdated daily

Free cash flow remains inconsistent due to non-operator capital intensity, with CapEx/Revenue ratios swinging as high as 122.5% in 2024Q2, complicating long-term cash flow predictability.

EPSN 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'06
Cash from Operations21.86M20.62M16.83M18.19M38.01M20.01M14.82M12.99M10.12M17.55M11.18M10.53M31.27M32.24M28.62M5.64M9.15M-553.81K-6.6M1.12M2.09M
Operating CF Margin %-39.97%53.39%59.19%54.32%47.18%60.66%48.65%34.08%65.16%44.01%44.17%59.07%69.3%66.43%9.59%62%-10.18%-79.48%30.42%837.08%
Operating CF Growth %4%22.52%-7.47%-52.14%89.97%35.03%14.1%28.35%-42.37%57.04%6.19%-66.34%-3%12.65%407.18%-38.32%1751.69%91.6%-689.2%-46.32%-
Net Income-9.09M-4.85M1.93M6.95M35.35M11.63M875.17K8.7M6.66M12.13M-2.95M-25.52M6.62M-13.52M-4.13M19.2M4.03M-20.23M-33.69M-2.23M-590.39K
Depreciation & Amortization11.7M12.17M10.19M7.69M6.44M10.78M9.56M1.77M7.18B7.85M12.19M48.26M20.28M33.89M19.03M-1.36M00-4.79M1.36M150.27K
Stock-Based Compensation762.45K01.24M1.02M1.02M956.08K849.63K510.46K330.23K313.32K221.3K120.43K-1.02M-121.39K682.25K1.52M262.98K706.43K1.85M00
Deferred Taxes-239.97K-835.26K1.18M936.55K711.95K-197.41K-2.3M2.41M-572.4K-4.4M874.91K-14.27M5.81M4.81M8.99M-14.29M002.6M00
Other Non-Cash Items26.72M20.66M2.65M225.38K-1.8M-4.24M3.76M1.95M-7.17B267.77K1.15M1.18M1.2M1.26M1.03M188.3K5.25M19.49M35.95M2.35M382.45K
Working Capital Changes-8.95M-6.53M-362.94K1.38M-3.72M1.09M2.07M-2.35M-4.04M1.39M-297.27K760.98K-1.62M5.92M3.02M381.77K-394.18K-522.96K-8.51M-358.43K2.14M
Change in Receivables-134.71K-1.61M171.73K1.19M-2.6M-679.64K379.63K745.22K-1.71M1.05M-1.17M0000005.65M-6.56M00
Change in Inventory00000001.47M544.57M000000000000
Change in Payables-4.85M-2.94M-493.18K-122.2K1.18M646.41K207.61K-1.47M-545.29M1.5M00000000000
Cash from Investing-59.09M-61.64M-16.66M-38.38M-7.87M-4.44M-6.52M-10.54M-2.04M-19.36M-1.31M-5.14M-7.46M-44.17M-76.83M-6.88M-3.9M23.6M-72.94M-44.14M-13.5M
Capital Expenditures-11.77M-15.39M-36.56M-18.65M-8.07M-4.89M-6.53M-11.92M-2.2M-19.27M-314.79K-4.07M-7.95M-45.32M-77M-14.17M-8.91M-35.29M-47.61M-42.5M-12.64M
CapEx % of Revenue19.3%29.84%115.98%60.68%11.53%11.53%26.72%44.64%7.41%71.55%1.24%17.09%15.01%97.43%178.76%24.09%60.42%648.91%573.66%1154.68%5073.67%
Acquisitions-47.08M-46.98M00200K450K01.38M166.66K000000000000
Investments---------------------
Other Investing-237.11K736.5K831.09K-1.8M0379745-1.12K165.26K-82.28K-999.7K-1.07M485.72K1.15M171.49K7.29M5.02M58.89M-25.33M-1.64M-14
Cash from Financing38.33M43.68M-7.32M-11.73M-11.35M-2.34M-9.08M-2.8M-3.56M-21.12M4.32M-2.87M-11.56M7.99M38.5M-99.94K-2.31M-19.17M49.77M82.74M12.87M
Debt Issued (Net)-5M0000000-2.9M-39.02M5.1M-752.44K-2M9M37.85M00-19.18M19.2M00
Equity Issued (Net)50.61M50.5M-1.83M-6.06M-6.23M-2.42M-9.08M-2.8M-663.94K17.91M-780.34K-2.24M-10.11M-1.64M0-274.34K-2.8M12.99K30.56M83.41M12.87M
Dividends Paid-6.46M-6M-5.49M-5.6M-5.86M0000000000000000
Share Repurchases00-1.83M-6.06M-6.23M-2.42M-9.08M-2.86M-663.94K0-780.34K-2.24M-10.11M-1.64M0-274.34K-2.8M0-691.4K00
Other Financing-820.58K-818.86K0-77.13K747.11K85.34K00050.24K0123.19K548.96K628.81K645.18K174.4K488.12K0000
Net Change in Cash1.02M2.44M-6.88M-31.93M18.74M13.23M-776.94K-345.81K4.4M-21.49M14.53M892.93K12.44M-3.95M-9.6M-1.49M3.38M7.06M-38.84M39.89M1.45M
Free Cash Flow10.09M5.22M-19.73M-457.78K29.94M15.12M8.29M1.07M7.92M-1.72M10.86M6.45M23.32M-13.08M-48.39M-8.52M232.82K-35.85M-54.21M-41.38M-10.56M
FCF Margin %16.53%10.13%-62.59%-1.49%42.79%35.65%33.94%4.01%26.67%-6.39%42.77%27.08%44.06%-28.13%-112.33%-14.49%1.58%-659.09%-653.14%-1124.26%-4236.59%
FCF Growth %681.76%126.48%-4210.1%-101.53%98.01%82.35%674.92%-86.49%560.13%-115.84%68.33%-72.33%278.27%72.96%-467.68%-3761.07%100.65%33.87%-31%-292.01%-
FCF per Share0.450.23-0.90-0.021.280.630.330.040.29-0.070.470.270.91-0.51-1.88-0.330.01-1.39-2.22-2.96-0.75
FCF Conversion (FCF/Net Income)-1.11x-3.56x8.73x2.62x1.07x1.72x16.93x1.49x1.52x1.45x-3.78x-0.41x4.73x-2.38x-6.93x0.29x2.27x0.03x0.20x-0.50x-3.53x
Interest Paid9.28K016.83K97.59K68.33K95.94K114.52K0136.83K000000000000
Taxes Paid2.11M0414.25K1.44M13.67M3.44M1.32M04.13M000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetFortress
Cash FlowImproving
Top Statement Risk

Non-operator capital expenditure volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

According to reported financial statements, Epsilon Energy's OCF/NI ratio has exhibited extreme volatility, ranging from 0.04 to 13.85, which suggests that net income is a poor proxy for the company's actual cash-generating capacity due to significant non-cash charges and accounting adjustments inherent in E&P operations.

The wide divergence between net income and operating cash flow indicates that reported earnings are heavily influenced by non-cash items such as depletion and impairment charges. Investors should monitor this disconnect, as it implies that the company's true economic performance is better reflected in its cash flow statement than its bottom-line profitability.

FCF Volatility Reflects Operational Lumps

As reported in recent filings, Epsilon Energy's free cash flow trajectory remains inconsistent, with margins swinging from -49.7% to 44.6% over the last ten quarters, highlighting the impact of non-operator status on the timing and scale of capital expenditures relative to cash inflows.

The erratic nature of free cash flow suggests that the company lacks control over the cadence of its capital deployment, which is typical for non-operated interests. This lack of predictability warrants caution, as it may complicate the company's ability to sustain consistent dividend payments or debt-free operations during commodity price downturns.

Capital Intensity Driven by Non-Operators

Based on Epsilon Energy's reported figures, the company's capital intensity, measured by CapEx/Revenue, has fluctuated significantly between 0.5% and 122.5%, reflecting the unpredictable nature of capital calls from operators in the Marcellus and Anadarko basins that the company is contractually obligated to fund.

The high variability in capital expenditure suggests that Epsilon Energy is subject to the operational priorities of its partners rather than its own internal capital allocation strategy. This dependency may lead to periods of excessive cash outflow that do not necessarily align with the company's immediate revenue generation or strategic goals.

Working Capital Swings Impact Liquidity

Analysis of recent quarterly data reveals that working capital changes have frequently acted as a drag on cash flow, with a notable $9.8 million outflow in 2025Q4, suggesting that timing differences in receivables and payables can create temporary liquidity pressure despite the company's strong balance sheet.

These working capital fluctuations appear to be a byproduct of the company's transactional revenue model and the timing of payments within the gathering system. Investors should monitor whether these swings become more pronounced as the company expands its footprint in the Anadarko Basin, as they could impact short-term cash availability.

EPSN — Frequently Asked Questions

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

How much cash does Epsilon Energy Ltd. (EPSN) generate from operations?

Epsilon Energy Ltd. (EPSN) generated $20.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Epsilon Energy Ltd.'s free cash flow?

Epsilon Energy Ltd. (EPSN) generated $5.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Epsilon Energy Ltd.'s capital expenditure (CapEx)?

Epsilon Energy Ltd. (EPSN) spent $15.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Epsilon Energy Ltd. distribute cash to shareholders?

In 2025, Epsilon Energy Ltd. (EPSN) returned $6.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.