Epsilon Energy Q4 2025 Earnings Report

Epsilon Energy EPS Results

• Actual EPS: $0.21
• Consensus EPS: $0.04
• Beat/Miss: Beat by +$0.17
• One Year Ago EPS: N/A

Epsilon Energy Revenue Results

• Actual Revenue: $14.82 million
• Expected Revenue: $11.36 million
• Beat/Miss: Beat by +$3.46 million
• YoY Revenue Growth: N/A

Epsilon Energy Announcement Details

• Quarter: Q4 2025
• Date: 3/24/2026
• Time: Before Market Opens
• Conference Call Date: Wednesday, March 25, 2026
• Conference Call Time: 11:00AM ET

Epsilon Energy (NASDAQ:EPSN) (NASDAQ: EPSN) is an independent energy company engaged in the acquisition, development and production of oil and natural gas in North America. The company focuses primarily on unconventional, onshore resource plays and seeks to build value through a combination of operated and non-operated exploration and production interests.

Epsilon’s core operations are centered in the Marcellus Shale of northeastern Pennsylvania, where it holds interests in natural gas wells and undeveloped drilling locations. The company also owns interests in related midstream infrastructure, including gathering assets that support the transportation of production from its Marcellus properties.

In addition to its Pennsylvania operations, Epsilon has historically held interests in other North American oil and gas regions, including properties in Oklahoma and Canada. Its portfolio and development activities are subject to changes as the company evaluates acquisitions, divestitures and capital allocation opportunities.

Epsilon Energy Q4 2025 Earnings Call Transcript

Key Takeaways

• Positive Sentiment: Epsilon delivered a standout 2025: Adjusted EBITDA rose 75% and production grew 54% YoY, with proved reserves up 86% and PDP up 69%, driven by development activity and the Peak acquisition.
• Positive Sentiment: The closed Peak acquisition adds >100 net high‑IRR drilling locations and an experienced Powder River Basin team, with the Parkman inventory showing particularly strong returns and a large Niobrara/Mowry inventory acquired at under $250k per location.
• Positive Sentiment: Portfolio has meaningful upside: current PDP is ~60% hedged for 2026 while incremental oil volumes from new drilling are unhedged, and early 2026 gas pricing produced a week of >$4.8M in net sales (one day >$66/MMBtu).
• Neutral Sentiment: 2026 development plan is active and capital intensive (net CapEx examples: Niobrara completions ~$6M, three Parkman wells ~$22M, Barnett three‑mile well ~$4M, Marcellus five wells ~$4M); management is pursuing asset sales (ORRI, $3M office contract) to boost liquidity and target leverage below 1.5x.
• Negative Sentiment: Results were impacted by one‑offs and underperformance including $6.9M of transaction costs and impairments in Canada and New Mexico (driven by low year‑end oil strip and a frack hit), although the Oklahoma asset sale was highly accretive and used to pay down debt.

Presentation

[Operator]

Good morning, everyone, and welcome to the Epsilon Energy 2025 year-end earnings conference call. All participants will be in a listen-only mode. Should you need assistance, please signal a conference specialist by pressing the star key followed by zero. After today's presentation, there will be an opportunity to ask questions. To ask a question, you may press star and then one on a touch-tone phone. To withdraw your questions, you may press star and two. Please also note today's event is being recorded. At this time, I'd like to turn the floor over to Andrew Williamson, CFO. Please go ahead.

[Andrew Williamson, CFO at Epsilon Energy]

Thank you, operator. On behalf of the management team, I would like to welcome all of you to today's conference call to review Epsilon's full year and fourth quarter 2025 financial and operational results. Before we begin, I would like to remind you that our comments may include forward-looking statements. It should be noted that a variety of factors could cause Epsilon's actual results to differ materially from the anticipated results or expectations expressed in these forward-looking statements. Today's call may also contain certain non-GAAP financial measures. Please refer to the earnings release that we issued yesterday for disclosures on forward-looking statements and reconciliations of non-GAAP measures. With that, I would like to turn the call over to Jason Stabell, our Chief Executive Officer.

[Jason Stabell, CEO at Epsilon Energy]

Thank you, Andrew. Good morning, everyone, and thank you for joining us. With me today are Andrew Williamson, our CFO, and Henry Clanton, our COO. We will be available to answer questions later in the call. Epsilon delivered a standout year, growing Adjusted EBITDA 75% and production 54% year-over-year. In the fourth quarter, we closed the acquisition of the Peak Companies, bringing us new production, more than 100 net high rate of return drilling locations, largely held by production undeveloped acreage and a highly experienced Powder River Basin operating team. Through a combination of development drilling and the Peak acquisition, we achieved 69% growth in proved developed producing reserves and an 86% increase in total proved reserves.

[Jason Stabell, CEO at Epsilon Energy]

The board recently declared our 17th consecutive quarterly dividend and renewed the share buyback program, covering up to 10% of shares outstanding, underscoring our commitment to returning capital to shareholders. Looking at 2026 to date, our portfolio is performing exceptionally well. In late January, we realized extremely favorable natural gas pricing in Pennsylvania, generating over $4.8 million in net natural gas sales in a single week, including sales one day at over $66 per MMBtu. Our current PDP production is approximately 60% hedged for the rest of the year, but importantly, the incremental oil volumes we expect to add through the drill bit starting in the second quarter are unhedged, providing meaningful upside exposure. I would like to add that our past commentary on the acquired Powder River Basin assets has focused on the very attractive high rate of return Parkman inventory.

[Jason Stabell, CEO at Epsilon Energy]

I need to remind investors that we also acquired several hundred locations in the Niobrara and Mowry formations that are the focus of activity for most of our offset operators in the basin. While the average expected returns in these formations are currently below the Parkman, this inventory represents a material wedge of value that we acquired at less than $250,000 per location. We expect the returns on this inventory to improve dramatically as we scale operations and extend lateral lengths, particularly if oil prices remain at levels above $70. Epsilon is now positioned as a unique multi-year organic growth story with strong visibility into per share growth in EPS, EBITDA, and production over the next few years, while maintaining a fixed dividend and targeting an average annual leverage ratio below 1.5x. Thank you for your continued support.

[Jason Stabell, CEO at Epsilon Energy]

I'll now turn it over to Andrew and Henry for additional comments.

[Andrew Williamson, CFO at Epsilon Energy]

Thanks, Jason. I'll start by elaborating on the Peak closing that occurred on November 14th, 2025, with the release of the contingent consideration occurring a few days later on the 20th. The BLM permitting issues on the acquired acreage in Converse County were resolved right around closing, and the BLM resumed their approval of drilling permits in the affected area. As it stands now, we have seven approved drilling permits that provide access to that acreage, which we believe holds some of the best inventory we have in the basin. We plan to start to develop there next year with some front-end facilities work this year. Now on to the year-end results.

[Andrew Williamson, CFO at Epsilon Energy]

Jason mentioned the year-over-year growth in production and cash flow, which was primarily driven by higher volumes, up 65% at better pricing, with realized prices up over $1 per MMBtu year-over-year in the Marcellus, with wells coming online in the first quarter that were paid for the prior year. Our operator has additional development planned this year and again in 2027 and 2028 at an accelerated pace. We expect the vast majority of these volumes will flow through the Auburn gathering system when developed, driving strong capital efficient cash flow growth in our midstream asset over that period. We have several one-off items that impacted earnings this year. Transaction costs from the Peak acquisition, which were $6.9 million in total.

[Andrew Williamson, CFO at Epsilon Energy]

Although half of these were expenses assumed from Peak that were unrelated to the deal and were adjusted for in the share consideration issued at closing. Also impacting the year were some impairments on our wellbores in Canada and New Mexico. The drivers were the oil strip we were required to use at 12/31/2025, which was sub-$60 WTI, downward reserve revisions due to a frack hit in New Mexico. Note, the New Mexico interests are small, with 10% in two wellbores. Finally, well under performance in Canada. In Canada, we've spent $11 million over the past two years, including approximately $4.5 million to earn into a large acreage position of over 100,000 net acres that we believe has great option value. Although based on the results observed to date, the area does not currently compete for capital in our portfolio.

[Andrew Williamson, CFO at Epsilon Energy]

The major adjustment was the loss on our sale of the Oklahoma assets. We also had a large tax basis there. When you combine cash received at closing with the cash tax savings, the deal generated over 8x the expected cash flow from those assets in 2026. Very accretive on a multiple basis. Also, we had no plans to allocate capital there with the portfolio we have, and it made sense to clear the decks and use those cash proceeds to pay down our debt balance, which we did in the first quarter by $5 million. Adjusting for the items I just described, the company earned $0.92 per share in 2025. We're doing a couple of things to increase liquidity over the next few months, given the larger capital program this year across the portfolio.

[Andrew Williamson, CFO at Epsilon Energy]

We're in the market selling an overriding royalty interest package in the Marcellus, where we believe we can transact in an accretive multiple. We also have the Colorado office building we acquired with Peak under contract for $3 million. Overall, this is an exciting time for the company with several value-enhancing developments that are in progress or will be in the next 12-18 months. These include our operated high return Parkman development in the Powder River Basin, accelerated Barnett development in the Permian, and steady development in the Marcellus, with expected increases in gas production and midstream throughput in the 2027-2028 timeframe. We show the potential cash flow impact of some of these things in our first quarter 2026 corporate presentation, which is available on our website.

[Andrew Williamson, CFO at Epsilon Energy]

Now to Henry for more detail on our investment plans this year and a look ahead to the next few years.

[Henry Clanton, COO at Epsilon Energy]

Thank you, Andrew, and good morning to everybody. I'd like to share more detail on our development plans for 2026, beginning with our newly acquired operating assets in the Powder River Basin in Wyoming. We have initiated completion operations of 2-mi Niobrara wells, 0.7 net working interest to Epsilon. The net CapEx for these two completions is expected to be approximately $6 million. This includes the pre-construction build-out of the production facilities to be ready to put the wells into service after flowback. The frack is currently scheduled for Q2. As Jason mentioned earlier, we're focused on the Parkman drilling inventory with plans to drill three 2-mi laterals, 2.8 net, beginning in Q3 with production online in Q4. Net CapEx for these three wells is expected to be approximately $22 million.

[Henry Clanton, COO at Epsilon Energy]

In preparation for our 2027 and 2028 development plans in the Parkman in Converse County, Wyoming, 12 gross wells, we will be building out a water supply and impoundment facility to support this program and drive development costs down. In our Permian Barnett asset, project management and operatorship has changed. Based upon discussions with the new operator, the project development will transition to three-mile laterals with four wells per pad development along a development corridor. In addition to the drilling program, the new operator informs us that planning is underway for a multi-well production battery and a water recycling facility within the main development corridor. We are aligned with the operator and support these changes to the development plan and the facility approach, which is expected to drive cost savings on the wells moving forward. This month, the first 3-mi Barnett well was drilled on the position.

[Henry Clanton, COO at Epsilon Energy]

The completion planning is in progress, and we expect the well online close to mid-year. Net CapEx for the drilling and completion of this well is expected to be approximately $4 million. Based upon preliminary discussions with the new operator, an additional three wells, 0.75 net, are planned in the second half of the year. We expect this to include two Barnett 3-milers offsetting our recently drilled well to minimize parent-child impacts. The third well is expected to be an appraisal test in the Woodford interval. A successful result there will increase our inventory meaningfully. Moving to the Marcellus, development activity is restarting. We have received well proposals for the drilling of five wells, 0.4 net, beginning in early Q2. Completions are currently scheduled for the second half of the year. Net CapEx for these five wells is expected to be approximately $4 million.

[Henry Clanton, COO at Epsilon Energy]

We have also begun LOE optimization efforts in Wyoming. This program includes downsizing gas lift compressors, 12 planned, focused efforts to reduce the treating cost per barrel from the production chemicals program, and reducing and optimizing power usage in the field. These efforts are expected to remove fixed cost and improve variable cost without impacting production. Monthly savings for these initiatives are estimated to be $50,000-$100,000 gross per month. Currently, no 2026 activity is planned in Canada. Finally, to add what Jason mentioned earlier, the company's total reserves increased to 156 Bcf equivalent, due primarily to the 78 Bcf of additions related to the acquisition of the Powder River Basin assets. For those interested in more details on the year-over-year changes, I would refer you to the detailed reserves reconciliation information provided in the 10-K and press release.

[Henry Clanton, COO at Epsilon Energy]

Now I'll turn it back to Jason.

[Jason Stabell, CEO at Epsilon Energy]

Thanks, guys. Operator, we can now open the lines for questions.

[Operator]

At this time, we'll begin the question-and-answer session. To ask a question, you may press star and then one using a touch-tone telephone. To withdraw your questions, you may press star and two. If you are using a speakerphone, we do ask that you please pick up your handset prior to pressing the keys to ensure the best sound quality. Again, that is star and then one to join the question queue. Our first question today comes from Anthony Perala from Punch & Associates. Please go ahead with your question.

[Anthony Perala, Senior Research Analyst at Punch & Associates]

Good morning, guys. Thanks for taking the question here. Just wanted to ask on looking at kind of some of the details you gave around the Peak acquisition timing, and I think you still have referenced, like, a $65 oil level for returns and IRRs. Just curious if we're looking at it through a lens of today, whether it's the kind of front month or even going back to, like, the curve is in the mid-$70s going through the back half of 2026. Just curious what returns look like under those oil assumptions rather than $65.

[Jason Stabell, CEO at Epsilon Energy]

Hey, Anthony. Jason here. Thanks for the question. I'll let Andrew address that one.

[Andrew Williamson, CFO at Epsilon Energy]

Yeah. Thanks for the question, Anthony. Yesterday's forwards averaged $77 through year-end 2027. We run price sensitivities on our type curves in $5 increments. At $75 WTI, returns for our oil-rated inventory increased meaningfully. I'm gonna add the Permian stuff alongside the question on the Powder. Barnett Three Mile at $65, as mentioned in our corporate presentation, is 45% IRR with a 2-year payout, roughly 3x multiple on invested capital. At $70, those move into the 60% range, 18-month payouts and 3.5x on the multiple. In the Powder, starting with the Parkman, and that's the focus of our development in the basin over the next 18-24 months. Again, in the presentation, we talk about the Parkman split into two, the inventory across the two counties.

[Andrew Williamson, CFO at Epsilon Energy]

In Converse, which is the best stuff, that's a 150% return, 10-month payout, 2.5x. The Campbell County Parkman is in the 45%-50% range with 20-month payouts. At $75, those increase for Converse to over 200%, 8-month payouts, 3x. Campbell increases to 80%, less than 18 months on the payout and over 2x. The largest component of the inventory in the basin in the Powder River is the Upper Niobrara, where at $65, that's in the 25%-30% range, 3-year payouts and 2x. At $75, that increases to 40%-45%, 2-year payout and 2.5x. We've got 40-46 net locations there in the Niobrara.

[Anthony Perala, Senior Research Analyst at Punch & Associates]

That's really helpful. Just thinking, I guess, between those, you can see, obviously the Parkman stands out. I'm curious, it's a good problem to have, but just curious on how you guys look at how capital kinda competes with the variance of you controlling your own destiny with the Parkman and PRB locations and then having the non-op, working interest and kind of dealing with the operator in the Barnett, the new operator.

[Jason Stabell, CEO at Epsilon Energy]

Yes. I mean, it's gonna go highest and best use. You know, right now, kind of looking at the portfolio, Anthony, you know, we think about it, about 50% of our investment over the next two years is gonna be Powder focused, and then the remainder split between Marcellus and Barnett. So I think, you know, with pricing doing what they do, I don't see a huge change to that. As we mentioned on the call, we're excited about the new operator that we have in the Barnett oil play. It's a large-scale private operator that has pretty aggressive plans for ramping this year, but really stepping up next year. So we think, in addition to the PRB, that Barnett asset's gonna be a nice source of liquids growth for us.

[Jason Stabell, CEO at Epsilon Energy]

As Andrew quoted the returns, you know, in a world 65+, those Barnett investments are quite attractive. I think we get more excited thinking about a Three Mile Lateral world in the Barnett. You know, we had our first well drilled there that we're gonna complete, as we mentioned, mid this year. I think it's all shaping up how we would've liked. We've got options. We've got our operated position that we can flex up and down depending on macro. We've got a lot of inventory there, Parkman-focused certainly. As I mentioned, you know, we wanna remind people we've also got this pretty deep Niobrara inventory, which is where most of the industry in the PRB is currently focused its capital.

[Anthony Perala, Senior Research Analyst at Punch & Associates]

Yeah, it's kinda funny looking back on when you first took the role, the difference in just investment opportunities from primarily the Marcellus. Now you have a lot of different plays that compete for capital. On that Niobrara piece, which as you lay out, it is probably 2028 before that really competes for capital, given just the Parkman inventory. I'm curious, like you had said, it seems like people are getting more active there, and it's being proved out more by larger scaled operators. I'm curious, what you're seeing and hearing from those that are really committing capital to the Niobrara and Mowry right now in the PRB.

[Jason Stabell, CEO at Epsilon Energy]

Sure. I'll start maybe with some general comments, and Henry can fill in anywhere that he sees fit. Yeah, I think around us in Campbell and Converse, there are a number of rigs. Right now, the big operators, and I'll just name a few, Devon, EOG, Continental, Oxy, they're really focusing their capital on the Niobrara. I think what you're seeing there is similar to what you're seeing in other basins. We're going from a 2-mi lateral world. The standard right now in the Niobrara, I think for this year and forward is 3- 3.5-mi laterals, which enhances economics quite a bit. We even have an offset operator that we know is planning a 4-mi lateral in the Niobrara or a DSU of 4-miler.

[Jason Stabell, CEO at Epsilon Energy]

I think the economics there, as you start to extend laterals, batch drill wells, you're gonna see that the Niobrara and the PRB is competing for capital in much larger portfolios of the companies I mentioned. We're encouraged by that. As we said, we're watching closely. I think our near-term focus is gonna remain the Parkman. Probably over the next two years, we will have some non-op opportunities in some of these Niobrara wells in some of that offset acreage as well that I think we'd be interested in. I'll stop there and let Henry add.

[Henry Clanton, COO at Epsilon Energy]

Yeah. The only thing I could add to that is, we've got 12 rigs running in Campbell and Converse and Johnson County around our acreage position, and 10 of those 12 are Niobrara focused. That gives you some color on how focused the big guys that Jason mentioned are allocating their capital.

[Anthony Perala, Senior Research Analyst at Punch & Associates]

Great.

[Jason Stabell, CEO at Epsilon Energy]

Go ahead.

[Anthony Perala, Senior Research Analyst at Punch & Associates]

Thanks, Henry. That's very helpful. Just one final one for me here. Just if you could add a little bit more color. You had mentioned you're in the market looking at selling an overriding royalty package on some of the Marcellus assets. Just if you could give some more color to that and just how best to think about that for potential proceeds.

[Henry Clanton, COO at Epsilon Energy]

Yeah, I'm not gonna guide on proceeds, but it's a small amount of production. We're talking somewhere, I think, less than 1 million cu ft a day of production. It represents a pretty small overall piece of our production. It sits outside of our core Auburn area. These are some overrides we've picked up over the years due to acreage trades with some other area operators. There's a pretty robust interest as we understand it for override mineral interests. We're doing a market test to see. We believe, as Andrew mentioned, that we're gonna have an opportunity to potentially sell it at a pretty attractive multiple.

[Jason Stabell, CEO at Epsilon Energy]

Nothing's locked in there until we get some bids next month and decide if it's something of interest to us or not. We're just kind of pruning around the edges on the portfolio. As we talked, we moved the Anadarko assets last year. There was some cash we brought on the balance sheet, but also had some positive after-tax impacts for us. That office building that came in the Peak deal, we thought it made sense to explore a sale of that. As Andrew mentioned, that's $3 million that we've got under contract. I expect that'll close in the second quarter.

[Jason Stabell, CEO at Epsilon Energy]

Just as we've expanded the portfolio, we're trying to make sure that it's optimized as best as possible, and we're creating opportunities to reinvest in what we think are our best sources of inventory. Feel good about it.

[Anthony Perala, Senior Research Analyst at Punch & Associates]

That's great. Thanks for the color. I'll just jump back in the queue.

[Jason Stabell, CEO at Epsilon Energy]

Thanks, Anthony.

[Operator]

Once again, if you would like to ask a question, please press star and then one. To withdraw your questions, you may press star and two. It's showing no questions at this time. I'd like to turn the conference call back over to Jason for any closing comments.

[Jason Stabell, CEO at Epsilon Energy]

Nothing to add, operator, other than to thank everybody for joining us today. As always, if people have additional questions, feel free to contact us here at the Houston office. Everybody have a good day. Thank you.

[Operator]

With that, ladies and gentlemen, we'll conclude today's conference call and presentation. We do thank you for joining. You may now disconnect your lines.

Participants

Executives

• Andrew Williamson, CFO
• Henry Clanton, COO
• Jason Stabell, CEO

Analysts

• Anthony Perala, Senior Research Analyst at Punch & Associates