stockrow
Friday 6 November 2026
Export EPSM’s income statement to Excel — free account
Epsium Enterprise Limited
EPSM Consumer Defensive Beverages Wineries & Distilleries
Epsium Enterprise Limited’s revenue for fiscal 2025 (year ended December 2025) was $5.1 million, down 59.1% from fiscal 2024.
0.81
0.00
0.00%
Follow EPSM
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 | — | — | — | — | — | — | 11 | 29 | 13 | 5 | (22.9%) | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | 17.20 | 18.98 | 12.82 | 14.73 | (2.5) pt | ||||||
| EBT | — | — | — | — | — | — | 1 | 4 | 0 | (1) | n/m | ||||||
| EBT margin, % | — | — | — | — | — | — | 11.69 | 14.75 | 3.27 | (29.24) | (40.9) pt | ||||||
| Net income | — | — | — | — | — | — | 1 | 4 | 0 | (1) | n/m | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | 0.93 | 2.43 | 1.04 | 0.38 | (26.1%) | |||||
| Earnings | — | — | — | — | — | — | 0.09 | 0.31 | 0.02 | (0.11) | n/m | ||||||
| Cash flow | — | — | — | — | — | — | 0.12 | 0.16 | (0.12) | (0.17) | n/m | ||||||
| Capex | — | — | — | — | — | — | 0.00 | 0.00 | (0.01) | 0.00 | 0.0% | ||||||
| Free cash flow | — | — | — | — | — | — | 0.12 | 0.16 | (0.12) | (0.18) | n/m | ||||||
| Book value | — | — | — | — | — | — | 0.35 | 0.66 | 0.68 | 0.84 | +34.6% | ||||||
| Shares, m | — | — | — | — | — | — | 12 | 12 | 12 | 14 | +4.3% | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.50 | 0.1 | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | 1 | 2 | (1) | (2) | n/m | |||||
| Capex | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0.0% | ||||||
| Free cash flow | — | — | — | — | — | — | 1 | 2 | (1) | (2) | n/m | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | 4 | 8 | 8 | 11 | +40.7% | |||||
| Net debt | — | — | — | — | — | — | 0 | (1) | 0 | (2) | +85.3% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | 4 | 8 | 8 | 11 | +40.4% | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | 0.00 | 41.52 | 2.57 | (12.52) | (12.5) pt | |||||
| ROIC | — | — | — | — | — | — | 20.17 | 40.33 | 3.15 | (9.84) | (30.0) pt | ||||||
| ROE | — | — | — | — | — | — | 0.00 | 61.15 | 3.42 | (15.22) | (15.2) pt | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 13 | 17 | +30.8% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | 0.00 | 0.00 | 0.96 | 0.30 | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025
Epsium Enterprise Limited vs peers in Beverages Wineries & Distilleries (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 |
|---|---|---|---|---|---|---|---|---|---|
| BF.A Brown Forman Corporation | $14.4B | 20.5× | — | −1.41% (below 0%: shrinking) | +5.56% (above 0%: growing) | −0.62% (below 0%: shrinking) | 60.26% | 27.66% | Compare |
| AGCC Agencia Comercial Spirits Ltd | $815.8M | — | — | — | — | — | — | — | Compare |
| CASK MGP Ingredients, Inc. | $375.4M | — (loss-making) | — (loss-making) | −9.93% (below 0%: shrinking) | −54.79% (below 0%: shrinking) | −1.31% (below 0%: shrinking) | 34.31% | 10.19% | Compare |
| SNDL SNDL Inc. | $335.8M | — (loss-making) | — (loss-making) | −4.05% (below 0%: shrinking) | n/m | −33.85% (below 0%: shrinking) | 24.32% | (23.61%) | Compare |
| WVVI Willamette Valley Vineyards, Inc. | $8.6M | — (loss-making) | — (loss-making) | −1.56% (below 0%: shrinking) | n/m | +54.68% (above 0%: growing) | 57.53% | (13.49%) | Compare |
| IBG Innovation Beverage Group Limited | $3.2M | — | — | — | n/m | — | 70.21% | (49.22%) | Compare |
| AMSS AMASS Brands, Inc. | $2.6M | — (loss-making) | — (loss-making) | — | n/m | — | 26.74% | (106.53%) | Compare |
| EPSM Epsium Enterprise Limited | $2.2M | — | — | — | — | −271.23% (below 0%: shrinking) | — | — | |
| YHC LQR House Inc. | $2.1M | — (loss-making) | — (loss-making) | −30.59% (below 0%: shrinking) | n/m | +5.45% (above 0%: growing) | 13.27% | (351.79%) | Compare |
| Median of peers | $172.2M | — | — | −4.05% | — | −0.62% | 34.31% | (23.61%) |