Epsilon Energy Ltd.
NASDAQ:EPSN · NASDAQ Global Market
-$0.11 today
Vol 0.33M · Avg 0.21M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$4.8M -351.4% | $1.9M -72.2% | $6.9M -80.4% | $35.4M +204.1% | $11.6M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $12.2M +19.5% | $10.2M +32.5% | $7.7M +19.4% | $6.4M -40.3% | $10.8M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$835.3K -170.5% | $1.2M +26.5% | $936.5K +31.5% | $712.0K +460.6% | -$197.4K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $1.2M +22.2% | $1.0M -0.3% | $1.0M +6.8% | $956.1K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$6.5M -1700.1% | -$362.9K -126.3% | $1.4M +137.0% | -$3.7M -442.7% | $1.1M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$1.6M -1036.8% | $171.7K -85.5% | $1.2M +145.5% | -$2.6M -283.2% | -$679.6K | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$2.9M -496.3% | -$493.2K -303.6% | -$122.2K -110.3% | $1.2M +82.9% | $646.4K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$2.0M -4681.2% | -$41.5K -113.2% | $314.1K +113.7% | -$2.3M -305.4% | $1.1M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $20.7M +679.4% | $2.7M +1076.4% | $225.4K +112.5% | -$1.8M +57.5% | -$4.2M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $20.6M +22.5% | $16.8M -7.5% | $18.2M -52.1% | $38.0M +90.0% | $20.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$15.4M +57.9% | -$36.6M -96.1% | -$18.6M -131.1% | -$8.1M -65.1% | -$4.9M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$47.0M | $0 | $0 -100.0% | $200.0K -55.6% | $450.0K | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 +100.0% | -$4.0M +91.0% | -$44.8M | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 -100.0% | $23.1M -14.0% | $26.9M | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $736.5K -11.4% | $831.1K +146.1% | -$1.8M | $0 -100.0% | $379 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$61.6M -270.0% | -$16.7M +56.6% | -$38.4M -387.7% | -$7.9M -77.3% | -$4.4M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 | $0 | $0 | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $50.5M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 +100.0% | -$1.8M +69.8% | -$6.1M +2.9% | -$6.2M -157.3% | -$2.4M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$6.0M -9.3% | -$5.5M +2.0% | -$5.6M +4.5% | -$5.9M | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$818.9K | $0 +100.0% | -$77.1K -110.3% | $747.1K +775.5% | $85.3K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $43.7M +696.9% | -$7.3M +37.6% | -$11.7M -3.4% | -$11.3M -385.5% | -$2.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$219.7K -183.7% | $262.6K +6881.7% | -$3.9K +91.2% | -$44.1K -2057.4% | -$2.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $2.4M +135.4% | -$6.9M +78.4% | -$31.9M -270.4% | $18.7M +41.7% | $13.2M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $5.2M +126.5% | -$19.7M -4210.1% | -$457.8K -101.5% | $29.9M +98.0% | $15.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Gran Tierra Energy Inc.
AMEX:GTE
$255.12M
Smart Sand, Inc.
NASDAQ:SND
$208.91M
Imperial Petroleum Inc.
NASDAQ:IMPP
$181.24M
Kolibri Global Energy Inc.
NASDAQ:KGEI
$173.65M
NCS Multistage Holdings, Inc.
NASDAQ:NCSM
$127.18M
AleAnna, Inc.
NASDAQ:ANNA
$120.36M
Empire Petroleum Corporation
AMEX:EP
$108.23M
Martin Midstream Partners L.P.
NASDAQ:MMLP
$97.81M
Stabilis Solutions, Inc.
NASDAQ:SLNG
$83.87M
Leishen Energy Holding Co., Ltd.
NASDAQ:LSE
$67.08M
SEC Filings
Recent regulatory filings
No filings found.
Does EPSN generate free cash flow?
Epsilon Energy Ltd. (EPSN) generated $5.22M of free cash flow in fiscal 2025.
How much operating cash flow does EPSN produce?
Operating cash flow was $20.62M, before capital expenditures of $15.39M.
Explore More
Continue the stock analysis
Jump to another research area for this company.