EPSM Chart
About

Epsium Enterprise Limited engages in the trading and wholesale of alcoholic beverages in China, France, Chile, Australia, the United States, and Scotland. It primarily offers wines and spirits, including chinese liquor, french cognac, scottish whiskey, fine wine, champagne, and other. The company offers its products under the Moutai, Xijiu, Wuliangye, Remy Martin Cognac, Macallan, Cointreau, Piper Heidsieck Champagne, Red and White Wines, and French Fine Wines, including Petrus, Lafite, Latour, Mouton, Margaux, and Lynch Bages brands. It distributes its products through chain supermarkets, stores, clubs, restaurants, food courts, bars, hotel, and gaming companies. The company was formerly known as Shengtao Investment Development Limited and changed its name to Epsium Enterprise Limited in April 2021. Epsium Enterprise Limited was incorporated in 2020 and is based in Macau, China.

Fundamentals
Scroll to Statements
Sector Consumer Defensive Industry Beverages - Wineries & D Market Cap 23.65M
Enterprise Value 21.35M Income -887.14K Sales 8.45M
Book/sh 0.91 Cash/sh 0.18 Dividend Yield
Payout 0.00% Employees 13 IPO
P/E Forward P/E PEG
P/S 2.80 P/B 1.94 P/C
EV/EBITDA -26.55 EV/Sales 2.53 Quick Ratio 2.16
Current Ratio 8.93 Debt/Eq 1.46 LT Debt/Eq
EPS (ttm) -0.06 EPS next Y EPS Growth
Revenue Growth -57.20% Earnings ROA -4.35%
ROE -8.58% ROIC Gross Margin 13.84%
Oper. Margin -22.73% Profit Margin -10.50% Shs Outstand 13.42M
Shs Float 2.08M Short Float 0.32% Short Ratio 0.25
Short Interest 52W High 155.00 52W Low 1.04
Beta Avg Volume 132.08K Volume 82.95K
Target Price Recom None Prev Close $1.73
Price $1.76 Change 1.73%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
Mean price target
2. Current target
$1.76
Latest analyst target
3. DCF / Fair value
$-3.00
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.76
Low
High
Mean
Insider Transactions

No recent insider transactions.

Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.300.140.130.13
NormalizedEBITDA424.77K4.33M1.40M1.37M
NetIncomeFromContinuingOperationNetMinorityInterest274.86K3.67M1.12M1.04M
ReconciledDepreciation15.41K19.99K22.59K22.86K
ReconciledCostOfRevenue10.91M23.65M9.25M16.18M
EBITDA424.77K4.33M1.40M1.37M
EBIT409.36K4.31M1.38M1.35M
NetInterestIncome0.00-5.25K-74.25K-139.76K
InterestExpense0.005.25K74.25K139.76K
NormalizedIncome274.86K3.67M1.12M1.04M
NetIncomeFromContinuingAndDiscontinuedOperation274.86K3.67M1.12M1.04M
TotalExpenses12.11M24.86M9.94M16.89M
TotalOperatingIncomeAsReported407.90K4.33M1.24M1.31M
DilutedAverageShares13.25M13.25M13.25M13.25M
BasicAverageShares13.25M13.25M13.25M13.25M
DilutedEPS0.020.280.080.08
BasicEPS0.020.280.080.08
DilutedNIAvailtoComStockholders274.86K3.67M1.12M1.04M
NetIncomeCommonStockholders274.86K3.67M1.12M1.04M
NetIncome274.86K3.67M1.12M1.04M
MinorityInterests-9.84K-43.77K-13.48K-10.52K
NetIncomeIncludingNoncontrollingInterests284.69K3.72M1.13M1.05M
NetIncomeContinuousOperations284.69K3.72M1.13M1.05M
TaxProvision124.67K587.98K175.00K156.54K
PretaxIncome409.36K4.31M1.31M1.21M
OtherIncomeExpense1.46K-21.29K142.36K35.41K
OtherNonOperatingIncomeExpenses1.46K-21.29K142.36K35.41K
NetNonOperatingInterestIncomeExpense0.00-5.25K-74.25K-139.76K
InterestExpenseNonOperating0.005.25K74.25K139.76K
OperatingIncome407.90K4.33M1.24M1.31M
OperatingExpense1.20M1.21M684.28K711.65K
SellingGeneralAndAdministration1.20M1.21M684.28K711.65K
SellingAndMarketingExpense3.10K2.37K3.05K4.49K
GeneralAndAdministrativeExpense1.19M1.21M681.23K707.16K
OtherGandA1.19M1.21M681.23K707.16K
GrossProfit1.60M5.54M1.92M2.02M
CostOfRevenue10.91M23.65M9.25M16.18M
TotalRevenue12.52M29.20M11.17M18.20M
OperatingRevenue12.52M29.20M11.17M18.20M
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber13.25M13.25M13.25M13.25M
ShareIssued13.25M13.25M13.25M13.25M
TotalDebt165.70K258.91K290.88K427.46K
TangibleBookValue8.11M7.79M4.10M2.92M
InvestedCapital8.11M7.79M4.13M3.05M
WorkingCapital8.05M7.78M4.05M2.85M
NetTangibleAssets8.11M7.79M4.10M2.92M
CapitalLeaseObligations165.70K258.91K263.98K295.60K
CommonStockEquity8.11M7.79M4.10M2.92M
TotalCapitalization8.11M7.79M4.10M2.92M
TotalEquityGrossMinorityInterest8.21M7.87M4.15M2.95M
MinorityInterest94.23K84.39K40.58K27.07K
StockholdersEquity8.11M7.79M4.10M2.92M
GainsLossesNotAffectingRetainedEarnings46.35K-4.46K-7.37K-6.16K
OtherEquityAdjustments46.35K-4.46K-7.37K-6.16K
RetainedEarnings7.74M7.46M3.79M2.67M
AdditionalPaidInCapital328.24K328.24K323.23K252.12K
CapitalStock240.00240.00240.001.20K
CommonStock240.00240.00240.001.20K
PreferredStock0.000.000.000.00
TotalLiabilitiesNetMinorityInterest2.42M2.88M2.80M3.09M
TotalNonCurrentLiabilitiesNetMinorityInterest79.78K158.76K187.93K226.34K
LongTermDebtAndCapitalLeaseObligation79.78K158.76K187.93K226.34K
LongTermCapitalLeaseObligation79.78K158.76K187.93K226.34K
CurrentLiabilities2.34M2.72M2.61M2.86M
CurrentDeferredLiabilities0.000.000.00
CurrentDeferredRevenue0.000.000.00
CurrentDebtAndCapitalLeaseObligation85.92K100.15K102.95K201.12K
CurrentCapitalLeaseObligation85.92K100.15K76.05K69.26K
CurrentDebt26.90K131.86K
OtherCurrentBorrowings26.90K131.86K
LineOfCredit0.0026.90K131.86K
PayablesAndAccruedExpenses2.25M2.62M2.51M2.66M
Payables2.25M2.62M2.51M2.66M
OtherPayable53.67K51.12K867.001.20K
DuetoRelatedPartiesCurrent363.07K8.53K1.05M2.09M
TotalTaxPayable1.30M1.17M600.86K426.16K
AccountsPayable538.86K1.40M850.91K144.18K
TotalAssets10.63M10.75M6.94M6.03M
TotalNonCurrentAssets236.21K253.41K287.20K324.06K
OtherNonCurrentAssets1.00
NonCurrentDeferredAssets0.002.27K2.35K
NetPPE236.21K253.41K284.92K321.70K
AccumulatedDepreciation-124.86K-108.70K-88.73K-66.25K
GrossPPE361.07K362.11K373.66K387.95K
Leases33.15K32.94K32.97K33.02K
OtherProperties166.81K252.10K264.35K280.01K
MachineryFurnitureEquipment161.11K77.07K76.34K74.92K
Properties0.000.000.000.00
CurrentAssets10.39M10.50M6.66M5.71M
OtherCurrentAssets-1.00
PrepaidAssets4.38M3.08M24.40K319.26K
Inventory4.64M5.42M5.86M4.80M
InventoriesAdjustmentsAllowances0.000.00
FinishedGoods4.64M5.42M5.86M4.80M
Receivables1.17M686.49K248.51K316.43K
OtherReceivables1.40K788.00787.00
DuefromRelatedPartiesCurrent0.00
AccountsReceivable1.17M685.71K247.72K316.43K
CashCashEquivalentsAndShortTermInvestments193.83K1.32M525.56K272.01K
OtherShortTermInvestments45.01K0.00
CashAndCashEquivalents148.83K1.32M525.56K272.01K
CashFinancial148.83K1.32M525.56K
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-1.48M1.86M1.39M987.91K
RepaymentOfDebt0.00-26.83K-104.47K-100.87K
IssuanceOfCapitalStock0.00120.16K
CapitalExpenditure-83.18K-770.00-4.22K-916.00
InterestPaidSupplementalData0.000.000.000.00
IncomeTaxPaidSupplementalData0.0022.77K0.000.00
EndCashPosition148.83K1.32M525.56K272.01K
BeginningCashPosition1.32M525.56K272.01K364.53K
EffectOfExchangeRateChanges614.00-32.00409.00-1.63K
ChangesInCash-1.17M790.63K253.14K-90.88K
FinancingCashFlow352.85K-1.07M-1.13M-1.08M
CashFlowFromContinuingFinancingActivities352.85K-1.07M-1.13M-1.08M
NetOtherFinancingCharges352.85K-1.04M-1.03M-1.10M
NetCommonStockIssuance0.00120.16K
CommonStockIssuance0.00120.16K
NetIssuancePaymentsOfDebt0.00-26.83K-104.47K-100.87K
NetShortTermDebtIssuance0.00-26.83K-104.47K-100.87K
ShortTermDebtPayments0.00-26.83K-104.47K-100.87K
InvestingCashFlow-127.97K-770.00-11.72K-916.00
CashFlowFromContinuingInvestingActivities-127.97K-770.00-11.72K-916.00
NetOtherInvestingChanges-44.80K-7.51K
NetPPEPurchaseAndSale-83.18K-770.00-4.22K-916.00
PurchaseOfPPE-83.18K-770.00-4.22K-916.00
OperatingCashFlow-1.39M1.86M1.40M988.83K
CashFlowFromContinuingOperatingActivities-1.39M1.86M1.40M988.83K
ChangeInWorkingCapital-1.78M-1.89M153.79K-217.85K
ChangeInOtherWorkingCapital7.58K-359.10K
ChangeInOtherCurrentLiabilities-94.39K-4.90K-31.02K-79.24K
ChangeInOtherCurrentAssets12.06K17.75K86.53K
ChangeInPayablesAndAccruedExpense-734.29K1.15M880.12K274.65K
ChangeInPayable-734.29K1.15M880.12K274.65K
ChangeInAccountPayable-861.17K546.70K705.45K118.15K
ChangeInTaxPayable124.67K565.21K175.00K156.54K
ChangeInIncomeTaxPayable124.67K565.21K175.00K156.54K
ChangeInPrepaidAssets-1.28M-3.05M292.16K2.37M
ChangeInInventory805.11K435.84K-1.06M-2.44M
ChangeInReceivables-479.49K-426.17K68.59K-67.45K
ChangesInAccountReceivables-478.00K-437.40K67.98K-103.51K
OtherNonCashItems86.47K17.10K88.42K131.79K
DepreciationAmortizationDepletion15.41K19.99K22.59K22.86K
DepreciationAndAmortization15.41K19.99K22.59K22.86K
Depreciation15.41K19.99K22.59K22.86K
NetIncomeFromContinuingOperations284.69K3.72M1.13M1.05M
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for EPSM
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status