Consumer Defensive · Beverages - Wineries & Distilleries
Price
$1.30
Market Cap
$17.4M
Employees
13
Beta
1.58
Avg Volume
1,257,172
CEO
Son I Tam
Business Description
Epsium Enterprise Limited functions as a global importer and wholesale distributor of alcoholic beverages, with operational footprints spanning China, France, Chile, Australia, the United States, and Scotland. The company's core business revolves around providing a wide array of wines and spirits. Its extensive portfolio includes prominent brands such as Moutai, Xijiu, Wuliangye, Remy Martin Cognac, Macallan, Cointreau, and Piper Heidsieck Champagne. Additionally, Epsium distributes various Red & White Wines and a distinguished selection of French Fine Wines, including iconic names like Petrus, Lafite, Latour, Mouton, Margaux, and Lynch Bages. Epsium disseminates its products through a diverse network of channels, reaching consumers via chain supermarkets, retail stores, private clubs, restaurants, food courts, bars, hotels, and even gaming establishments. Established in 2020, the company initially traded under the name Shengtao Investment Development Limited before adopting its current identity, Epsium Enterprise Limited, in 2021. Its headquarters are situated in Macau, China.
Business History
Price History (1 Year)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
API Direct from provider
CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
CALCStock Price / EPS (Diluted)
-11.82
Stock Price: $1.30
EPS (Diluted): -0.11
EPS (Diluted): -0.11
P/B Ratio (Price vs net asset value)
APIStock Price / Book Value Per Share
2.39
Stock Price: $1.30
Total Equity: $11.48M
Shares: 13,438,034
Total Equity: $11.48M
Shares: 13,438,034
EV/EBITDA (Total value vs operating profit)
APIEnterprise Value / EBITDA
-10.61
Market Cap: $17.45M
Total Debt: $0.00
Cash: $1.98M
EBITDA: -$1.48M
Total Debt: $0.00
Cash: $1.98M
EBITDA: -$1.48M
Enterprise Value (Takeover price (cap + debt - cash))
APIMarket Cap + Total Debt - Cash
$25.6M
Market Cap: $17.45M
Total Debt: $0.00
Cash: $1.98M
Total Debt: $0.00
Cash: $1.98M
P/S Ratio (Price per dollar of revenue)
APIStock Price / Revenue Per Share
5.36
Stock Price: $1.30
Revenue: $5.12M
Shares: 13,438,034
Revenue: $5.12M
Shares: 13,438,034
EV/Sales (Total value vs revenue — works when P/E can't)
API5.01
Gross Margin (Revenue left after direct costs)
APIGross Profit / Revenue
14.7%
Gross Profit: $753,769
Revenue: $5.12M
Revenue: $5.12M
Operating Margin (Revenue left after all operations)
APIOperating Income / Revenue
-26.9%
Operating Income: -$1.37M
Revenue: $5.12M
Revenue: $5.12M
Net Margin (Revenue left as actual profit)
APINet Income / Revenue
-29.3%
Net Income: -$1.50M
Revenue: $5.12M
Revenue: $5.12M
ROE (Profit from shareholder equity)
APINet Income / Total Equity
-12.6%
Net Income: -$1.50M
Total Equity: $11.48M
Total Equity: $11.48M
ROIC (Profit from all invested capital)
APINOPAT / Invested Capital
-12.8%
Operating Income: -$1.37M
Tax Rate: 0.0%
Equity: $11.48M
Total Debt: $0.00
Cash: $1.98M
Tax Rate: 0.0%
Equity: $11.48M
Total Debt: $0.00
Cash: $1.98M
Zero debt — invested capital = equity minus cash (very efficient)
Current Ratio (Can it pay short-term bills)
APICurrent Assets / Current Liabilities
7.35
Current Assets: $13.05M
Current Liabilities: $1.77M
Current Liabilities: $1.77M
Debt/Equity (Leverage — debt vs equity)
CALCTotal Debt / Total Equity
0.00
Short-Term Debt: $0.00
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $11.48M
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $11.48M
Zero debt — this company carries no debt obligations. Strongest possible score.
Rev/Share (Top-line per share)
CALCRevenue / Shares Outstanding
$0.38
Revenue: $5.12M
Shares: 13,438,034
Shares: 13,438,034
Book Value/Share (Net assets per share)
CALC(Total Assets - Total Liabilities) / Shares
$0.85
Total Equity: $11.48M
Shares: 13,438,034
Shares: 13,438,034
FCF/Share (Real cash generated per share)
CALC(Operating Cash Flow + CapEx) / Shares
$-0.18
Operating CF: -$2.38M
CapEx: -$4,157
Shares: 13,438,034
CapEx: -$4,157
Shares: 13,438,034
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
APILast Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $1.30
Stock Price: $1.30
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: -$1.50M
Net Income: -$1.50M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares EPSM against LLM-researched typical ranges for its
industry. One research call per industry, cached indefinitely — every stock in the same industry
reuses the same baseline.
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
0
Company Classification
— What type of company is this?
1
Industry Landscape
— Where is the industry headed?
2
Company Momentum
— Where is this company trending?
3
Forward Projection
— 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a
DCF Valuation
— Present value of future cash flows
4b
Earnings Power Value
— Floor value — worth with zero growth
4c
Anchored PE
— Industry PE adjusted for growth differential
4d
Reverse DCF
— What growth is the market pricing in?
4e
Revenue-Based DCF
— For growth/narrative companies (skip if mature earner)
4f
Anchored P/S
— Price-to-Sales peer comparison (skip if mature earner)
4g
Scenario Analysis
— Bull / Base / Bear (skip if mature earner)
4h
Dividend Discount Model
— For dividend/income stocks only
4i
Book Value Analysis
— For deep value / turnaround stocks only
4j
Insider Activity
— Are insiders buying or selling?
4f
Cash Flow Quality
— How trustworthy is the FCF?
4g
Debt Maturity Risk
— Can it handle its debt?
4h
Macro Environment
— Rates, market valuation, volatility
4i
Sector Intelligence
— How does this company compare within its sector?
4j
Revenue Confidence
— How reliable is the growth projection?
4k
Sensitivity Analysis
— How fragile is the fair value estimate?
4l
Sector Demand Cycle
— Is the sector in a boom, steady state, or contraction?
5
AI Investigation
— Adaptive research engine (Claude)
5b
Thesis Evaluation
— What does the market believe? (narrative/platform stocks only)
6
Valuation Synthesis
— Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: Jun 24, 2026 7:21am (3d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $18.2M | $11.2M | $29.2M | $12.5M | $5.1M |
| Cost of Revenue | $16.2M | $9.3M | $23.7M | $10.9M | $4.4M |
| Gross Profit | $2.0M | $1.9M | $5.5M | $1.6M | $753,769 |
| Operating Expenses | $711,652 | $684,279 | $1.2M | $1.2M | $2.1M |
| Operating Income | $1.3M | $1.2M | $4.3M | $407,899 | -$1.4M |
| Net Income | $1.0M | $1.1M | $3.7M | $274,857 | -$1.5M |
| EBITDA | $1.4M | $1.4M | $4.3M | $424,770 | -$1.5M |
| EPS | $0.08 | $0.08 | $0.28 | $0.02 | $-0.11 |
| EPS (Diluted) | — | — | — | — | — |
Balance Sheet (Annual)
Last updated: Jun 24, 2026 7:21am (3d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $272,012 | $525,561 | $1.3M | $148,828 | $2.0M |
| Total Current Assets | $5.7M | $6.7M | $10.5M | $10.4M | $13.0M |
| Total Assets | $6.0M | $6.9M | $10.8M | $10.6M | $13.3M |
| Current Liabilities | $2.9M | $2.6M | $2.7M | $2.3M | $1.8M |
| Long-Term Debt | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities | $3.1M | $2.8M | $2.9M | $2.4M | $1.8M |
| Total Equity | $2.9M | $4.1M | $7.8M | $8.1M | $11.5M |
| Retained Earnings | $2.7M | $3.8M | $7.5M | $7.7M | $6.2M |
Cash Flow (Annual)
Last updated: Jun 24, 2026 7:21am (3d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $988,825 | $1.4M | $1.9M | -$1.4M | -$2.4M |
| Capital Expenditure | $-916 | $-4,218 | $-770 | $-83,176 | $-4,157 |
| Free Cash Flow | $987,909 | $1.4M | $1.9M | -$1.5M | -$2.4M |
| Acquisitions (net) | $0 | $0 | $0 | $0 | $0 |
| Debt Repayment | — | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | $0 | $0 | $0 | $0 | $-300,000 |
| Net Change in Cash | $-92,514 | $253,549 | $790,597 | -$1.2M | $1.8M |
Growth Trends (YoY %)
Last updated: Jun 24, 2026 7:21am (3d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | -38.6% | +161.3% | -57.1% | -59.1% |
| Gross Profit Growth | -5.1% | +188.3% | -71.0% | -53.0% |
| Operating Income Growth | -5.7% | +250.0% | -90.6% | -437.1% |
| Net Income Growth | +7.3% | +228.8% | -92.5% | -644.9% |
| EBITDA Growth | +2.3% | +208.8% | -90.2% | -447.5% |
Narrative Economics
The story the market is telling about this stock — the intangible X-factor
(founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond
what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for EPSM — it's generated by the pipeline (
market-narrative step).
No community reviews yet for EPSM.
Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes
personal — only you see this
Sign in to save personal notes and rate your interest in this stock.
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.352 · d1100787 · 2026-06-26 11:39:30