EPSM Nasdaq Wholesale-Beer, Wine & Distilled Alcoholic Beverages Financials FY2022βFY2025
Epsium Enterprise Ltd had $5.1M of revenue in fiscal 2025, down 59.1% on the year before.
Hi! I read Epsium Enterprise Ltdβs latest annual report (fiscal 2025). Here is what stands out:
Good So-so Weak
Are sales growing?
β59.1%
No. Sales fell 59.1% last year.
Does it make a profit?
β29.3%
No. It lost money last year.
Does profit turn into cash?
β46.6%
No. It spent more cash than it brought in.
How healthy are the accounts?
2 / 7
Weak. It passes 2 of 7 health tests.
Rules of thumb on reported numbers. A starting point, not a recommendation.
Is it selling more, and how much does it keep?
KIRA Β· Epsium Enterprise Ltd had $5.1M of revenue in fiscal 2025, down 59.1% on the year before. Its operating margin was β29.2%, down 32.5Β pts: of every 100 in sales, about β29 is left after running the business.
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Revenue
Margins, % of revenue
KIRA Β· Epsium Enterprise Ltd lost $1.5M in fiscal 2025.
Loss periods are shown in red.
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Net income
Diluted EPS
How much cash comes in, and where does it go?
KIRA Β· Free cash flow was β$2.4M in fiscal 2025, β46.6% of revenue.
Cash from operations minus capital spending.
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Free cash flow
Cash from operations vs capital spending
KIRA Β· Epsium Enterprise Ltd returned $0.3M to shareholders in fiscal 2025.
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Dividends and buybacks
Diluted shares outstanding (annual)
KIRA Β· No open-market insider trades in the last 12 months.
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. βPlanβ marks trades under a pre-arranged Rule 10b5-1 plan.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$0.0M
0 insiders
Of sales under plans
β
$0.0M
No open-market insider trades in the last 12 months.
Can it carry its debts, and how well does it use its money?
Cash, debt and the ratios that show how comfortably Epsium Enterprise Ltd can carry it.
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Cash vs debt (incl. leases)
| Fiscal year end | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|
| Cash and short-term investments | $0.5M | $1.3M | $0.1M | $2.0M |
| Debt incl. finance leases | $0.0M | β | β | β |
| Net debt / EBITDA | β0.4x | β | β | β |
| Debt / equity | 0.0x | β | β | β |
| Interest coverage | 16.7x | 817.5x | β | β |
| Current ratio | β | 3.9x | 4.4x | 7.4x |
| Quick ratio | β | 1.9x | 2.5x | 4.1x |
| Total assets | β | $10.8M | $10.6M | $13.3M |
| Total liabilities | β | $2.9M | $2.4M | $1.8M |
| Shareholders' equity | $4.1M | $7.8M | $8.1M | $11.5M |
| Net debt (β = net cash) | β$0.5M | β | β | β |
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
Return on capital, equity and assets (annual)
KIRA Β· Epsium Enterprise Ltd passes 2 of 7 financial health tests (Piotroski F-score).
Nine pass/fail tests of profitability, funding and efficiency. 8β9 is strong, 0β2 weak.
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
| Test | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|
| Net income is positive | β | β | β | β |
| Cash from operations is positive | β | β | β | β |
| Return on assets rose | β | β | β | β |
| Cash from operations exceeds net income | β | β | β | β |
| Debt fell relative to assets | β | β | β | β |
| Current ratio rose | β | β | β | β |
| Share count didn't rise | β | β | β | β |
| Gross margin rose | β | β | β | β |
| Revenue rose relative to assets | β | β | β | β |
| F-score | β / 3 | β / 5 | 3 / 8 | 2 / 7 |
| Accruals ratio | β | 16.9% | 15.6% | 7.4% |
| Altman Z'' | β | 12.55 | 11.12 | 12.96 |
Every number, year by year.
Amounts in USD. Hover a ratioβs name for its definition.
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
| Fiscal year | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|
| Income statement | ||||
| Revenue | $11.2M | $29.2M | $12.5M | $5.1M |
| Gross profit | $1.9M | $5.5M | $1.6M | $0.8M |
| Operating income | $1.2M | $4.3M | $0.4M | β$1.5M |
| Interest expense | $0.1M | $0.0M | β | β |
| Pretax income | $1.3M | $4.3M | $0.4M | β$1.5M |
| Income tax | $0.2M | $0.6M | $0.1M | β |
| Net income | $1.1M | $3.7M | $0.3M | β$1.5M |
| Diluted EPS | $0.09 | $0.31 | $0.02 | β |
| Diluted shares | 0.01B | 0.01B | 0.01B | β |
| Cash flow | ||||
| Cash from operations | $1.4M | $1.9M | β$1.4M | β$2.4M |
| Capital expenditure | $0.0M | $0.0M | $0.1M | $0.0M |
| Free cash flow | $1.4M | $1.9M | β$1.5M | β$2.4M |
| Depreciation and amortization | $0.0M | $0.0M | $0.0M | $0.0M |
| Share buybacks | β | β | β | $0.3M |
| Dividends and buybacks | β | β | β | $0.3M |
| Balance sheet | ||||
| Cash and short-term investments | $0.5M | $1.3M | $0.1M | $2.0M |
| Total debt | $0.0M | β | β | β |
| Current assets | β | $10.5M | $10.4M | $13.0M |
| Current liabilities | β | $2.7M | $2.3M | $1.8M |
| Inventory | β | $5.4M | $4.6M | $5.9M |
| Property and equipment, net | $0.0M | $0.0M | $0.1M | $0.1M |
| Total assets | β | $10.8M | $10.6M | $13.3M |
| Total liabilities | β | $2.9M | $2.4M | $1.8M |
| Shareholders' equity | $4.1M | $7.8M | $8.1M | $11.5M |
| Margins | ||||
| Gross margin | 17.2% | 19.0% | 12.8% | 14.7% |
| Operating margin | 11.1% | 14.8% | 3.3% | β29.2% |
| EBITDA margin | 11.3% | 14.9% | 3.4% | β28.8% |
| Net margin | 10.0% | 12.6% | 2.2% | β29.3% |
| FCF margin | 12.5% | 6.4% | β11.8% | β46.6% |
| Returns | ||||
| Return on capital | 29.6% | β | β | β |
| Return on capital employed | β | 54.0% | 4.9% | β13.0% |
| Return on equity | 27.0% | 61.6% | 3.5% | β15.3% |
| Return on assets | β | 34.2% | 2.6% | β12.5% |
| Return on tangible equity | 27.0% | 47.2% | 3.4% | β13.0% |
| Growth | ||||
| Revenue growth | β | 161.3% | β57.1% | β59.1% |
| Net income growth | β | 228.8% | β92.5% | β644.8% |
| EPS growth | β | 244.4% | β93.5% | β |
| FCF growth | β | 33.8% | β179.3% | β |
| Share count change | β | 0.0% | 0.0% | β |
| Financial health | ||||
| Net debt / EBITDA | β0.4x | β | β | β |
| Debt / equity | 0.0x | β | β | β |
| Interest coverage | 16.7x | 817.5x | β | β |
| Current ratio | β | 3.9x | 4.4x | 7.4x |
| Quick ratio | β | 1.9x | 2.5x | 4.1x |
| Capital allocation | ||||
| Capex / revenue | 0.0% | 0.0% | 0.7% | 0.1% |
| Quality scores | ||||
| Piotroski F-score | β | β | 3.0 | 2.0 |
| Altman Z'' | β | 12.5 | 11.1 | 13.0 |
| Accruals ratio | β | 16.9% | 15.6% | 7.4% |
Source: SEC EDGAR XBRL filings (CIK 0001883437). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only β not investment advice. Check the original filings before relying on any figure.
