EXE
EXPAND ENERGY Corp
$87.81
+0.71 (+0.82%)
At close · Jul 14
Market Cap
$21.01B
Shares
239,228,849
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$12.12B
+186.3%
FY2025
Net Income
$1.82B
+354.8%
FY2025
Operating Margin
20.38%
+39.3pp
FY2025
Diluted EPS
$7.57
+266.4%
FY2025
Operating Cash Flow
$4.58B
+192.3%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $14.33B | $12.12B | $4.24B | $8.72B | $11.74B | $5.55B | $5.24B | $8.53B | $10.03B | $10.04B | $7.87B | $12.76B | $23.13B | $19.08B | $12.32B | $11.64B | $9.37B | $7.7B | $11.63B | $7.8B | |
| $197M | $181M | $186M | $127M | $142M | $97M | $267M | $315M | $335M | $333M | $240M | $235M | $322M | $457M | $535M | $548M | $453M | $349M | $377M | $243M | |
| $2.98B | $2.98B | $1.73B | $1.53B | $1.75B | $919M | $1.1B | $2.26B | $1.74B | $1.7B | $1.11B | $2.23B | $2.92B | $2.9B | $2.81B | $1.92B | $1.61B | $1.62B | $2.14B | $1.99B | |
| $9M | $5M | $23M | $5M | $5M | $11M | $44M | $12M | $38M | $0 | $6M | $36M | $7M | $248M | $7M | $0 | $0 | $34M | — | — | |
| $10.06B | $9.65B | $5.04B | $5.58B | $7.96B | $4.61B | $13.94B | $8.56B | $9.65B | $10.18B | $12.28B | $31.68B | $19.65B | $17.01B | $14.01B | $8.71B | $6.56B | $16.65B | $10.17B | $5.15B | |
| $4.27B | $2.47B | -$803M | $3.14B | $3.78B | $938M | -$8.7B | -$31M | $382M | -$138M | -$4.41B | -$18.92B | $3.48B | $2.07B | -$1.69B | $2.92B | $2.81B | -$8.95B | $1.46B | $2.65B | |
| — | 20.38% | -18.96% | 36.03% | 32.19% | 16.9% | -166.09% | -0.36% | 3.81% | -1.37% | -56.03% | -148.22% | 15.04% | 10.84% | -13.75% | 25.11% | 29.95% | -116.14% | 12.53% | 33.97% | |
| $7.25B | $5.45B | $926M | $4.67B | $5.53B | $1.86B | -$7.61B | $2.23B | $2.12B | $1.56B | -$3.3B | -$16.69B | $6.39B | $4.97B | $1.12B | $4.84B | $4.42B | -$7.33B | $3.6B | $4.64B | |
| $235M | $235M | $123M | $104M | $160M | $73M | $331M | $651M | $633M | $601M | $296M | $317M | $89M | $227M | $77M | $44M | $19M | $113M | $271M | $401M | |
| -$180M | -$189M | -$38M | -$25M | -$129M | -$42M | -$1.07B | -$608M | -$164M | -$362M | -$178M | -$179M | -$277M | -$627M | $720M | -$41M | $79M | -$343M | -$466M | -$303M | |
| — | — | — | — | — | — | -$20M | -$71M | $139M | $0 | -$137M | -$96M | -$75M | -$216M | -$103M | -$41M | -$107M | -$39M | -$38M | $0 | |
| $4.09B | $2.28B | -$841M | $3.12B | $3.65B | $896M | -$9.77B | -$639M | $218M | -$500M | -$4.59B | -$19.1B | $3.2B | $1.44B | -$974M | $2.88B | $2.88B | -$9.29B | $991M | $2.35B | |
| $330M | $463M | -$127M | $698M | -$1.29B | -$49M | -$19M | -$331M | -$10M | $2M | -$190M | -$4.46B | $1.14B | $548M | -$380M | $1.12B | $1.11B | -$3.48B | $387M | $892M | |
| $3.23B | $1.82B | -$714M | $2.42B | $4.94B | $945M | -$9.73B | -$308M | $226M | -$505M | -$4.39B | -$14.57B | $1.92B | $724M | -$769M | $1.74B | $1.77B | -$5.83B | $604M | $1.46B | |
| — | 15% | -16.86% | 27.74% | 42.03% | 17.03% | -185.76% | -3.61% | 2.25% | -5.03% | -55.77% | -114.13% | 8.29% | 3.79% | -6.24% | 14.97% | 18.94% | -75.69% | 5.19% | 18.65% | |
| — | — | — | — | $0 | $0 | -$16M | $0 | $2M | $3M | -$9M | -$68M | $139M | $170M | $175M | $15M | $0 | $25M | $0 | $0 | |
| $3.23B | $1.82B | -$714M | $2.42B | $4.87B | $945M | -$9.76B | -$416M | $133M | -$631M | -$4.92B | -$14.74B | $1.27B | $474M | -$940M | $1.57B | $1.66B | -$5.85B | $504M | $1.23B | |
| — | — | — | $2.42B | $4.94B | $945M | -$9.7B | -$273M | $260M | -$466M | -$4.39B | -$14.52B | $1.94B | $744M | -$785M | $1.74B | $1.5B | -$6B | $882M | $916M | |
| USD/shares | — | $7.67 | -$4.55 | $18.21 | $38.71 | $9.29 | -$998.26 | -$49.97 | $29.26 | -$0.70 | -$6.43 | -$22.26 | $1.93 | $0.73 | -$1.46 | $2.47 | $2.63 | -$9.57 | $0.94 | $2.70 |
| USD/shares | — | $7.57 | -$4.55 | $16.92 | $33.36 | $8.12 | -$998.26 | -$49.97 | $29.26 | -$0.70 | -$6.43 | -$22.26 | $1.87 | $0.73 | -$1.46 | $2.32 | $2.51 | -$9.57 | $0.93 | $2.63 |
| shares | — | 237.29M | 156.99M | 132.84M | 125.79M | 101.75M | 9.77M | 8.33M | 4.55M | 906M | 764M | 662M | 659M | 653M | 643M | 637M | 631M | 612M | 536M | 456M |
| shares | — | 240.37M | 156.99M | 142.98M | 145.96M | 116.34M | 9.77M | 8.33M | 4.55M | 906M | 764M | 662M | 772M | 653M | 643M | 752M | 706M | 612M | 545M | 487M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2007–FY2025: $1.54B in buybacks, $4.62B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.66×
Oil & Gas E&P median 2.49×
EV/EBIT
5.57×
Oil & Gas E&P median 9.36×
P/E (TTM)
6.53×
Oil & Gas E&P median 13.05×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Geography (USD)
| Component | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|
| Eagle Ford | $1,428,000,000 | $2,330,000,000 | $1,872,000,000 |
| Marcellus | $631,000,000 | $856,000,000 | $924,000,000 |
| Haynesville | $362,000,000 | $620,000,000 | $838,000,000 |
| Powder River Basin | $231,000,000 | $478,000,000 | $350,000,000 |
| Mid-Continent | $93,000,000 | $233,000,000 | $385,000,000 |
| Utica | — | — | $820,000,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 |
|---|---|---|---|---|---|---|---|---|
| Oil And Gas | $8,476,000,000 | $2,969,000,000 | $3,547,000,000 | $9,892,000,000 | $2,745,000,000 | $4,517,000,000 | $5,155,000,000 | $4,985,000,000 |
| Natural Gas Sales | $7,433,000,000 | $2,686,000,000 | $2,853,000,000 | $7,803,000,000 | — | — | — | — |
| Natural Gas Gathering Transportation Marketing And Processing | $3,163,000,000 | $1,290,000,000 | $2,500,000,000 | $4,231,000,000 | $1,869,000,000 | $3,967,000,000 | $5,076,000,000 | $4,511,000,000 |
| Natural Gas Marketing Sales | $2,889,000,000 | $1,095,000,000 | $989,000,000 | $2,455,000,000 | — | — | — | — |
| Natural Gas Liquids Sales | $724,000,000 | $214,000,000 | $98,000,000 | $225,000,000 | — | — | — | — |
| Oil Sales | $319,000,000 | $69,000,000 | $596,000,000 | $1,864,000,000 | — | — | — | — |
| Natural Gas Liquids Marketing Sales | $142,000,000 | $79,000,000 | $179,000,000 | $229,000,000 | — | — | — | — |
| Oil Marketing Sales | $132,000,000 | $116,000,000 | $1,332,000,000 | $1,547,000,000 | — | — | — | — |
| Losses on Marketing Derivatives | — | — | — | — | — | -$4,000,000 | — | — |
| Marketing Revenue from Contracts with Customers | — | — | — | — | $1,799,000,000 | $3,619,000,000 | — | — |
| Natural Gas Liquids Marketing Sales | — | — | $179,000,000 | $229,000,000 | $110,000,000 | — | — | — |
| Natural Gas Liquids Sales | — | — | $98,000,000 | $225,000,000 | $130,000,000 | — | — | — |
| Natural Gas Marketing Sales | — | — | $989,000,000 | $2,455,000,000 | $497,000,000 | — | — | — |
| Natural Gas Sales | — | — | $2,853,000,000 | $7,803,000,000 | $1,188,000,000 | — | — | — |
| Oil and Gas and Marketing | — | — | — | — | $5,210,000,000 | $8,489,000,000 | $10,231,000,000 | $9,496,000,000 |
| Oil Marketing Sales | — | — | $1,332,000,000 | $1,547,000,000 | $1,262,000,000 | — | — | — |
| Oil Sales | — | — | $596,000,000 | $1,864,000,000 | $1,427,000,000 | — | — | — |
| Other Marketing Revenue | — | — | — | — | $70,000,000 | $352,000,000 | $679,000,000 | — |
| Manufactured Product Other | — | — | — | — | $56,000,000 | $63,000,000 | $63,000,000 | $67,000,000 |
| Oil And Gas Refining And Marketing | — | — | — | — | $1,799,000,000 | $3,967,000,000 | $5,076,000,000 | — |
Key facts
CIK
895126
CUSIP
165167735
13F (30d)
78 filings
66 filers
Visit website
Investor relations