vs
Side-by-side financial comparison of Epsilon Energy Ltd. (EPSN) and Red Cat Holdings, Inc. (RCAT). Click either name above to swap in a different company.
Epsilon Energy Ltd. is the larger business by last-quarter revenue ($14.8M vs $9.6M, roughly 1.5× Red Cat Holdings, Inc.). Epsilon Energy Ltd. runs the higher net margin — -83.9% vs -166.0%, a 82.1% gap on every dollar of revenue. On growth, Red Cat Holdings, Inc. posted the faster year-over-year revenue change (988.2% vs 65.7%).
Epsilon Composite is a French company created in 1987 by Stephane LULL, its current CEO. The company was founded in January 1987. Its production site is located in Gaillan, France. Stéphane Lull is the CEO.
Mega Cat Studios is an American video game development and publishing company located in Pittsburgh, Pennsylvania. It was founded in 2015 by James Deighan, Nick Mann, and Zack Manko.
EPSN vs RCAT — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $14.8M | $9.6M |
| Net Profit | $-12.4M | $-16.0M |
| Gross Margin | — | 6.6% |
| Operating Margin | -129.0% | -181.7% |
| Net Margin | -83.9% | -166.0% |
| Revenue YoY | 65.7% | 988.2% |
| Net Profit YoY | -1535.0% | -29.0% |
| EPS (diluted) | $-0.55 | $-0.16 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $14.8M | — | ||
| Q3 25 | $9.0M | $9.6M | ||
| Q2 25 | $11.6M | — | ||
| Q1 25 | $16.2M | $1.6M | ||
| Q4 24 | $8.9M | $0 | ||
| Q3 24 | $7.3M | — | ||
| Q2 24 | $7.3M | — | ||
| Q1 24 | $8.0M | $5.8M |
| Q4 25 | $-12.4M | — | ||
| Q3 25 | $1.1M | $-16.0M | ||
| Q2 25 | $1.6M | — | ||
| Q1 25 | $4.0M | $-23.1M | ||
| Q4 24 | $-760.8K | $-13.3M | ||
| Q3 24 | $366.0K | — | ||
| Q2 24 | $815.7K | — | ||
| Q1 24 | $1.5M | $-5.5M |
| Q4 25 | — | — | ||
| Q3 25 | — | 6.6% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | -52.2% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 18.8% |
| Q4 25 | -129.0% | — | ||
| Q3 25 | 6.7% | -181.7% | ||
| Q2 25 | 7.1% | — | ||
| Q1 25 | 44.3% | -765.7% | ||
| Q4 24 | 6.8% | — | ||
| Q3 24 | 3.3% | — | ||
| Q2 24 | 16.0% | — | ||
| Q1 24 | 17.6% | -76.0% |
| Q4 25 | -83.9% | — | ||
| Q3 25 | 11.9% | -166.0% | ||
| Q2 25 | 13.3% | — | ||
| Q1 25 | 24.8% | -1418.9% | ||
| Q4 24 | -8.5% | — | ||
| Q3 24 | 5.0% | — | ||
| Q2 24 | 11.2% | — | ||
| Q1 24 | 18.9% | -93.9% |
| Q4 25 | $-0.55 | — | ||
| Q3 25 | $0.05 | $-0.16 | ||
| Q2 25 | $0.07 | — | ||
| Q1 25 | $0.18 | $-0.27 | ||
| Q4 24 | $-0.04 | — | ||
| Q3 24 | $0.02 | — | ||
| Q2 24 | $0.04 | — | ||
| Q1 24 | $0.07 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $9.0M | — |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $124.7M | $253.3M |
| Total Assets | $228.2M | $286.0M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $9.0M | — | ||
| Q3 25 | $12.8M | — | ||
| Q2 25 | $9.9M | — | ||
| Q1 25 | $6.9M | — | ||
| Q4 24 | $6.5M | — | ||
| Q3 24 | $8.3M | — | ||
| Q2 24 | $8.6M | — | ||
| Q1 24 | $2.3M | — |
| Q4 25 | $124.7M | — | ||
| Q3 25 | $100.2M | $253.3M | ||
| Q2 25 | $100.2M | — | ||
| Q1 25 | $99.7M | $28.9M | ||
| Q4 24 | $96.7M | $27.0M | ||
| Q3 24 | $98.4M | — | ||
| Q2 24 | $99.6M | — | ||
| Q1 24 | $99.9M | $49.6M |
| Q4 25 | $228.2M | — | ||
| Q3 25 | $126.3M | $286.0M | ||
| Q2 25 | $123.6M | — | ||
| Q1 25 | $125.5M | $59.7M | ||
| Q4 24 | $120.5M | $51.1M | ||
| Q3 24 | $121.8M | — | ||
| Q2 24 | $121.1M | — | ||
| Q1 24 | $125.1M | $55.3M |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-277.0K | $-23.9M |
| Free Cash FlowOCF − Capex | — | $-24.5M |
| FCF MarginFCF / Revenue | — | -254.2% |
| Capex IntensityCapex / Revenue | — | 6.9% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $-55.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-277.0K | — | ||
| Q3 25 | $4.0M | $-23.9M | ||
| Q2 25 | $8.3M | — | ||
| Q1 25 | $8.6M | $-15.9M | ||
| Q4 24 | $5.0M | $-10.1M | ||
| Q3 24 | $2.7M | — | ||
| Q2 24 | $5.4M | — | ||
| Q1 24 | $3.7M | $-4.1M |
| Q4 25 | — | — | ||
| Q3 25 | — | $-24.5M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $-16.2M | ||
| Q4 24 | — | $-10.2M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $-4.2M |
| Q4 25 | — | — | ||
| Q3 25 | — | -254.2% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | -992.9% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | -71.1% |
| Q4 25 | — | — | ||
| Q3 25 | — | 6.9% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 16.8% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 0.8% |
| Q4 25 | — | — | ||
| Q3 25 | 3.70× | — | ||
| Q2 25 | 5.38× | — | ||
| Q1 25 | 2.14× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 7.50× | — | ||
| Q2 24 | 6.60× | — | ||
| Q1 24 | 2.45× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
EPSN
| Gas Oil Ngls And Condensate | $13.3M | 90% |
| Gas Gathering And Compression | $1.5M | 10% |
RCAT
| Products | $8.5M | 88% |
| Services | $1.2M | 12% |
