Epsilon Energy Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	61.02	51.59	31.52	30.73	69.96	42.4
Revenue Growth (YoY)	53.71%	63.65%	2.58%	-56.08%	64.99%	73.61%
Cost of Revenue	19.36	14.88	9.53	8.86	9.42	8.62
Gross Profit	41.66	36.71	21.99	21.86	60.55	33.78
Selling, General & Admin	10.63	8.91	6.93	7.31	7.35	6.83
Depreciation & Amortization Expenses	11.7	12.17	10.19	7.69	6.44	6.63
Exploration Expenses	-	-	-	-	0.01	0.04
Other Operating Expenses	4	26.14	1.45	1.45	-0.22	-0.33
Total Operating Expenses	26.33	47.22	18.57	16.45	13.57	13.17
Operating Income	-6.88	-10.52	3.42	5.42	46.97	20.61
Interest Income	0.22	0.19	0.49	1.67	0.45	0.04
Interest Expense	-1.55	-0.62	-0.05	-0.08	-0.05	-0.1
Other Non-Operating Income (Expense)	-1.94	5.52	-0.31	3.13	0.24	-4.48
Total Non-Operating Income (Expense)	-3.27	5.08	0.13	4.73	0.64	-4.54
Pretax Income	-10.13	-5.44	3.56	10.15	47.51	16.07
Provision for Income Taxes	-1.04	0.36	1.63	3.2	12.16	4.44
Net Income	-9.09	-5.8	1.93	6.95	35.35	11.63
Net Income to Common	-9.09	-5.8	1.93	6.95	35.35	11.63
Net Income Growth	-	-	-72.24%	-80.36%	204.06%	1228.60%
Shares Outstanding (Basic)	25	23	22	22	23	24
Shares Outstanding (Diluted)	25	23	22	23	23	24
Shares Change (YoY)	13.84%	4.97%	-2.58%	-3.82%	-1.89%	-5.04%
EPS (Basic)	-0.41	-0.25	0.09	0.31	1.52	0.49
EPS (Diluted)	-0.41	-0.25	0.09	0.31	1.51	0.49
EPS Growth	-	-	-70.97%	-79.47%	208.16%	1533.33%
Shares Outstanding	30.24	30.24	22.01	22.15	23.12	23.67
Free Cash Flow	12.82	12.5	-15.22	7.68	30.25	15.27
Free Cash Flow Growth	2.62%	-	-	-74.61%	98.11%	73.58%
Free Cash Flow Per Share	0.51	0.54	-0.69	0.34	1.29	0.64
Dividends Per Share	0.250	0.250	0.250	0.250	0.250	-
Gross Margin	68.27%	71.16%	69.77%	71.15%	86.54%	79.66%
Operating Margin	-11.27%	-20.39%	10.86%	17.63%	67.14%	48.61%
Profit Margin	-14.89%	-11.24%	6.12%	22.60%	50.53%	27.42%
FCF Margin	21.01%	24.22%	-48.29%	24.99%	43.23%	36.00%
EBITDA	4.82	1.65	13.61	13.1	53.41	27.24
EBITDA Margin	7.90%	3.20%	43.17%	42.64%	76.34%	64.24%
EBIT	-6.88	-10.52	3.42	5.42	46.97	20.61
EBIT Margin	-11.27%	-20.39%	10.86%	17.63%	67.14%	48.61%
Effective Tax Rate	10.27%	-6.67%	45.80%	31.55%	25.59%	27.64%

Updated May 13, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q