stockrow
Friday 6 November 2026
Export EPOW’s income statement to Excel — free account
E-Power Inc.
EPOW Industrials Electrical Equipment & Parts
E-Power Inc.’s revenue for fiscal 2025 (year ended December 2025) was $46.4 million, down 28.6% from fiscal 2024.
3.55
0.05
+1.43%
Follow EPOW
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | 2 | 14 | 18 | 23 | 7 | 38 | 45 | 65 | 46 | +45.7% | — | — | — | — | |
| Gross margin, % | — | 65.88 | 91.56 | 88.23 | 87.14 | 47.54 | (3.54) | (27.53) | (8.92) | (12.60) | (78.5) pt | ||||||
| EBT | — | (1) | 9 | 11 | 15 | (9) | (22) | (33) | (18) | (27) | +54.5% | ||||||
| EBT margin, % | — | (35.82) | 65.08 | 61.20 | 64.76 | (120.81) | (58.53) | (73.08) | (27.66) | (57.44) | (21.6) pt | ||||||
| Net income | — | 0 | 8 | 9 | 12 | (9) | (23) | (33) | (18) | (27) | n/m | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | 0.10 | 20.15 | 26.67 | 34.50 | 7.84 | 38.40 | 43.96 | 61.54 | 39.96 | +111.9% | |||||
| Earnings | — | (0.03) | 11.39 | 13.96 | 18.00 | (9.00) | (22.50) | (27.00) | (12.00) | (14.25) | +116.1% | ||||||
| Cash flow | — | 0.12 | 8.58 | 1.84 | 10.52 | (5.53) | (9.64) | (7.11) | (5.07) | (21.66) | n/m | ||||||
| Capex | — | 0.00 | (0.07) | (3.49) | (6.63) | (1.45) | (44.21) | (5.34) | (2.33) | (8.74) | n/m | ||||||
| Free cash flow | — | 0.12 | 8.50 | (1.65) | 3.88 | (6.99) | (53.85) | (12.45) | (7.40) | (30.39) | n/m | ||||||
| Book value | — | 0.13 | 15.86 | 29.76 | 50.82 | 60.25 | 42.44 | 10.53 | 25.84 | 13.68 | +78.7% | ||||||
| Shares, m | — | 23 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | (31.2%) | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | 6.56 | 6.56 | 6.56 | 6.56 | 170.59 | 0.00 | 0.00 | 0.00 | 0.00 | 21.9 | |||||
| P/S | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| P/B | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | 0.00 | 0.00 | 0.00 | 0.00 | (0.64) | 0.00 | 0.29 | 0.39 | 0.77 | 0.1 | ||||||
| EV/FCF | — | (1.02) | (1.02) | (1.02) | (1.02) | 2.17 | 0.00 | (0.18) | (0.67) | (0.65) | (0.4) | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | 3 | 6 | 1 | 7 | (5) | (10) | (7) | (5) | (25) | n/m | |||||
| Capex | — | 0 | 0 | (2) | (4) | (1) | (44) | (5) | (2) | (10) | +98.7% | ||||||
| Free cash flow | — | 3 | 6 | (1) | 3 | (7) | (53) | (13) | (8) | (35) | n/m | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | 2 | 10 | 13 | 23 | 33 | 19 | (28) | (24) | (28) | n/m | |||||
| Net debt | — | (6) | (12) | (9) | (11) | (20) | 0 | 17 | 23 | 47 | n/m | ||||||
| Shareholders’ equity | — | 3 | 11 | 20 | 34 | 57 | 42 | 11 | 27 | 16 | +22.9% | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | (6.08) | 104.82 | 47.27 | 36.24 | (17.07) | (27.32) | (24.21) | (8.94) | (11.11) | (5.0) pt | |||||
| ROIC | — | 0.00 | 0.00 | 61.62 | 39.59 | (12.45) | (23.88) | (60.71) | (20.44) | (15.91) | (15.9) pt | ||||||
| ROE | — | (10.08) | 109.00 | 63.58 | 44.65 | (18.44) | (45.68) | (104.11) | (61.85) | (77.04) | (67.0) pt | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | 134 | 90 | 78 | 48 | 25 | 17 | 17 | (29.1%) | |||||
| Revenue/emp, $m | — | 0.00 | 0.00 | 0.13 | 0.26 | 0.09 | 0.79 | 1.80 | 3.82 | 2.73 | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jan 0001 · fundamentals updated 2 Oct 2026
E-Power Inc. vs peers in Electrical Equipment & Parts (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| APWC Asia Pacific Wire & Cable Corporation Limited | $22.9M | 4.0× | 7.6× | +7.68% (above 0%: growing) | −66.67% (below 0%: shrinking) | −16.24% (below 0%: shrinking) | 8.06% | 2.49% | Compare |
| XCH XCHG Limited | $14.1M | — | — | — | n/m | — | 46.15% | (10.26%) | Compare |
| EPOW E-Power Inc. | $9.1M | — (loss-making) | 6.2× | +280.53% (above 0%: growing) | −216.67% (below 0%: shrinking) | −147.37% (below 0%: shrinking) | 2.99% | 0.00% | |
| FLUX Flux Power Holdings, Inc. | $6.8M | — (loss-making) | — (loss-making) | −48.71% (below 0%: shrinking) | n/m | −58.54% (below 0%: shrinking) | 24.76% | (43.79%) | Compare |
| GWHT ESS Tech, Inc. | $6.3M | — (loss-making) | — (loss-making) | −96.90% (below 0%: shrinking) | n/m | +27.83% (above 0%: growing) | (10,165.75%) | (20,731.51%) | Compare |
| NXUR Nxu, Inc. | $6.1M | — (loss-making) | 27.1× | −75.00% (below 0%: shrinking) | n/m | +61.06% (above 0%: growing) | (2,100.00%) | (256,000.00%) | Compare |
| CCTG CCSC Technology International Holdings Limited | $3.8M | — | — | — | — | −99.66% (below 0%: shrinking) | — | — | Compare |
| DFLI Dragonfly Energy Holdings Corp. | $3.3M | — (loss-making) | — (loss-making) | −19.01% (below 0%: shrinking) | n/m | +47.29% (above 0%: growing) | 33.00% | (22.03%) | Compare |
| XPON Expion Energy, Inc. | $2.7M | — (loss-making) | — (loss-making) | −32.10% (below 0%: shrinking) | n/m | −270.31% (below 0%: shrinking) | 32.43% | (64.10%) | Compare |
| Median of peers | $6.2M | — | — | −40.40% | — | −16.24% | 24.76% | (43.79%) |