EXE Nasdaq Oil & Gas Exploration & Production Financials FY2015βFY2025
Expand Energy had $12.1B of revenue in fiscal 2025, up 186.3% on the year before. Over five years, revenue changed +7.3% a year on average.
Hi! I read Expand Energyβs latest annual report (fiscal 2025). Here is what stands out:
Good So-so Weak
Are sales growing?
+186.3%
Yes. Sales grew 186.3% last year.
Does it make a profit?
15.0%
Yes. It keeps 15.0% of every sale as profit.
Does profit turn into cash?
15.2%
Yes. 15.2% of sales ends up as free cash.
Is debt under control?
0.8x
Yes. It could repay its debt with 0.8 years of operating profit.
How healthy are the accounts?
7 / 8
Solid. It passes 7 of 8 health tests.
How is the share priced?
8.1x
One share costs 8.1 times its yearly profit per share. Typical for its sector: 17.4x.
Rules of thumb on reported numbers. A starting point, not a recommendation.
About these figures. For 2017 to 2019, capital spending is the company's (then Chesapeake Energy's) drilling and completion spending, its largest capital line; its smaller spending on property acquisitions and other equipment in those years has no total in the SEC's structured data. The company emerged from bankruptcy in February 2021, so 2021 is split into two periods with no full-year figures and is not shown.
Is it selling more, and how much does it keep?
In plain words: Every quarter, companies publish how much they sold and earned. These are the days Expand Energy did it, and the next one. Share prices often move a lot on those days.
Next results
October 27, 2026
Tuesday Β· in 2 days
| Date | Results for | Time | Source |
|---|---|---|---|
| Jul 28, 2026 | Q2 '26 | After the market closes | 8-K β |
| Apr 28, 2026 | Q1 '26 | After the market closes | 8-K β |
| Feb 17, 2026 | Q4 '25 | After the market closes | 8-K β |
| Oct 28, 2025 | Q3 '25 | After the market closes | 8-K β |
| Jul 29, 2025 | Q2 '25 | After the market closes | 8-K β |
| Apr 29, 2025 | Q1 '25 | After the market closes | 8-K β |
| Feb 26, 2025 | Q4 '24 | After the market closes | 8-K β |
| Oct 29, 2024 | Q3 '24 | After the market closes | 8-K β |
From SEC filings: the results press release (8-K) or, without one, the quarterly or annual report.
KIRA Β· Expand Energy had $12.1B of revenue in fiscal 2025, up 186.3% on the year before. Over five years, revenue changed +7.3% a year on average. Its operating margin was 20.4%, up 39.3Β pts: of every 100 in sales, about 20 is left after running the business.
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Revenue
Revenue
Margins, % of revenue
Margins, % of revenue
KIRA Β· Expand Energy made $1.8B of net profit in fiscal 2025.
Loss periods are shown in red.
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Net income
Net income
Diluted EPS
Diluted EPS
How much cash comes in, and where does it go?
KIRA Β· Free cash flow was $1.8B in fiscal 2025, 15.2% of revenue.
Cash from operations minus capital spending.
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations vs capital spending
KIRA Β· Expand Energy returned $865M to shareholders in fiscal 2025, 47% of free cash flow. The diluted share count rose 53.1%.
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Dividends and buybacks
Dividends and buybacks
Diluted shares outstanding (annual)
KIRA Β· In the last 12 months, insiders bought $0.9M of shares on the open market and sold none.
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. βPlanβ marks trades under a pre-arranged Rule 10b5-1 plan.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Bought, 12 months
$0.9M
3 insiders
Sold, 12 months
$0.0M
0 insiders
Of sales under plans
β
$0.0M
| Date | Insider | Trade | Shares | Price | Value | Filing |
|---|---|---|---|---|---|---|
| Jun 12, 2026 | Michael WichterichInterim President and CEO, Director | Bought | 1,000 | $88.90 | $0.1M | Form 4 |
| Jun 4, 2026 | Marcel TeunissenEVP & CFO | Bought | 2,000 | $92.88 | $0.2M | Form 4 |
| Jun 4, 2026 | Michael WichterichInterim President and CEO, Director | Bought | 1,000 | $93.36 | $0.1M | Form 4 |
| May 7, 2026 | Marcel TeunissenEVP & CFO | Bought | 2,000 | $96.43 | $0.2M | Form 4 |
| Mar 6, 2026 | Michael WichterichInterim President and CEO, Director | Bought | 2,000 | $107.50 | $0.2M | Form 4 |
| Feb 19, 2026 | Matthew GallagherDirector | Bought | 1,000 | $100.66 | $0.1M | Form 4 |
Can it carry its debts, and how well does it use its money?
KIRA Β· Expand Energy owes $4.4B more than it holds in cash, about 0.8 years of operating profit.
Cash, debt and the ratios that show how comfortably Expand Energy can carry it.
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Cash vs debt (incl. leases)
| Fiscal year end | FY20 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $279M | $130M | $1.1B | $317M | $616M |
| Debt incl. finance leases | $1.9B | $3.0B | $2.0B | $5.7B | $5.0B |
| Net debt / EBITDA | β | 0.5x | 0.2x | 5.8x | 0.8x |
| Debt / equity | β | 0.3x | 0.2x | 0.3x | 0.3x |
| Interest coverage | β26.3x | 23.6x | 30.2x | β6.5x | 10.5x |
| Current ratio | 0.4x | 1.0x | 2.0x | 0.6x | 1.0x |
| Quick ratio | 0.4x | 1.0x | 2.0x | 0.6x | 1.0x |
| Total assets | $6.6B | $15.5B | $14.4B | $27.9B | $28.3B |
| Total liabilities | $11.9B | $6.3B | $3.6B | $10.3B | $9.7B |
| Shareholders' equity | β$5.3B | $9.1B | $10.7B | $17.6B | $18.6B |
| Net debt (β = net cash) | $1.7B | $2.9B | $949M | $5.4B | $4.4B |
KIRA Β· Its return on capital was 8.6%: every 100 invested in the business earned about 9 in a year.
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
Return on capital, equity and assets (annual)
KIRA Β· Expand Energy passes 7 of 8 financial health tests (Piotroski F-score).
Nine pass/fail tests of profitability, funding and efficiency. 8β9 is strong, 0β2 weak.
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
| Test | FY23 | FY24 | FY25 |
|---|---|---|---|
| Net income is positive | β | β | β |
| Cash from operations is positive | β | β | β |
| Return on assets rose | β | β | β |
| Cash from operations exceeds net income | β | β | β |
| Debt fell relative to assets | β | β | β |
| Current ratio rose | β | β | β |
| Share count didn't rise | β | β | β |
| Gross margin rose | β | β | β |
| Revenue rose relative to assets | β | β | β |
| F-score | β / 9 | 2 / 8 | 7 / 8 |
| Accruals ratio | 0.3% | β10.8% | β9.8% |
| Altman Z'' | 6.28 | 1.78 | 3.16 |
What does the share cost, and how does it compare?
KIRA Β· At $93.23 a share, the company is worth $22.2B: 8.1 times its earnings of the last four quarters.
Change the assumptions and see what they imply per share. These are models, not forecasts or price targets β the answer depends entirely on what you put in.
In plain words: Move the sliders to try your own guesses about growth. The result is what one share would be worth if those guesses came true. Different guesses give very different answers.
Value per share
β
Adds net cash of β$4.4B and divides by 240.4M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.
Value per share
β
Reference multiples: today 8.1x Β· peers 20.7x Β· sector 17.4x.
KIRA Β· Expand Energy grew sales faster than 4 of its 4 similar companies. Its P/E is higher than 0 of 3.
Each companyβs latest fiscal year. Fiscal years end in different months, so periods donβt line up exactly.
In plain words: The same numbers for similar companies, so you can tell whether a figure is high or low for this kind of business.
| Company | Market cap | Growth | Op. margin | FCF margin | ROIC | P/E | F-score | |
|---|---|---|---|---|---|---|---|---|
| Expand Energy EXE | $22.2B | 186.3% | 20.4% | 15.2% | 8.6% | 8.1x | 7 | |
| Woodside Energy WDS | $45.3B | β1.5% | 30.0% | β | 7.1% | β | 4 | Compare β |
| Diamondback Energy FANG | $57.9B | 35.8% | 8.4% | β | 1.9% | 39.1x | 4 | Compare β |
| Ovintiv OVV | $20.4B | β2.7% | 12.7% | 16.9% | 7.1% | 20.7x | 8 | Compare β |
| EQT EQT | $35.0B | 63.9% | 37.6% | 32.8% | 7.4% | 12.9x | 8 | Compare β |
Every number, year by year.
Amounts in USD. Hover a ratioβs name for its definition.
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
| Fiscal year | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| Revenue | $12.8B | $7.9B | $10.0B | $10.0B | $8.5B | $5.2B | $11.7B | $8.7B | $4.2B | $12.1B |
| Operating income | β$18.9B | β$4.4B | β$138M | $382M | β$31.0M | β$8.7B | $3.8B | $3.1B | β$803M | $2.5B |
| Interest expense | $317M | $296M | $601M | $633M | $651M | $331M | $160M | $104M | $123M | $235M |
| Pretax income | β$19.1B | β$4.6B | β$500M | $218M | β$639M | β$9.8B | $3.7B | $3.1B | β$841M | $2.3B |
| Income tax | β$4.5B | β$190M | $2.0M | β$10.0M | β$331M | β$19.0M | β$1.3B | $698M | β$127M | $463M |
| Net income | β$14.6B | β$4.4B | β$505M | $226M | β$308M | β$9.7B | $4.9B | $2.4B | β$714M | $1.8B |
| Diluted EPS | β$22.26 | β$6.43 | β$0.70 | $29.26 | β$49.97 | β$998.26 | $33.36 | $16.92 | β$4.55 | $7.57 |
| Diluted shares | 0.66B | 0.76B | 0.91B | 0.00B | 0.01B | 0.01B | 0.15B | 0.14B | 0.16B | 0.24B |
| Cash flow | ||||||||||
| Cash from operations | $1.2B | β$204M | $475M | $1.7B | $1.6B | $1.2B | $4.1B | $2.4B | $1.6B | $4.6B |
| Capital expenditure | $3.6B | $1.4B | $2.1B | $1.8B | $2.3B | $1.1B | $1.8B | $1.8B | $1.6B | $2.7B |
| Free cash flow | β$2.4B | β$1.7B | β$1.6B | β$118M | β$640M | $22.0M | $2.3B | $551M | $8.0M | $1.8B |
| Depreciation and amortization | $2.2B | $1.1B | $1.7B | $1.7B | $2.3B | $1.1B | $1.8B | $1.5B | $1.7B | $3.0B |
| Stock-based compensation | $78.0M | $52.0M | $49.0M | $32.0M | $30.0M | $21.0M | $22.0M | $33.0M | $38.0M | $46.0M |
| Acquisitions | $0.0M | $0.0M | $0.0M | $0.0M | $353M | $0.0M | $2.0B | $0.0M | $459M | $0.0M |
| Share buybacks | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $1.1B | $355M | $0.0M | $100M |
| Dividends paid | $118M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $1.2B | $487M | $388M | $765M |
| Dividends and buybacks | $118M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $2.3B | $842M | $388M | $865M |
| Balance sheet | ||||||||||
| Cash and short-term investments | $825M | $882M | $5.0M | $4.0M | $6.0M | $279M | $130M | $1.1B | $317M | $616M |
| Total debt | $10.7B | $10.4B | $10.0B | $7.7B | $9.5B | $1.9B | $3.0B | $2.0B | $5.7B | $5.0B |
| Finance lease liabilities | $0.0M | $0.0M | $0.0M | $0.0M | $18.0M | $9.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Current assets | $2.5B | $2.1B | $1.5B | $1.6B | $1.3B | $1.1B | $2.7B | $2.6B | $2.0B | $2.9B |
| Current liabilities | $3.7B | $3.6B | $2.4B | $2.9B | $2.4B | $3.1B | $2.7B | $1.3B | $3.1B | $2.9B |
| Inventory | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Property and equipment, net | $14.3B | $10.6B | $10.7B | $10.8B | $14.8B | $5.2B | $11.2B | $10.1B | $24.3B | $24.4B |
| Total assets | $17.3B | $13.0B | $12.4B | $12.7B | $16.2B | $6.6B | $15.5B | $14.4B | $27.9B | $28.3B |
| Total liabilities | $14.9B | $14.2B | $10.5B | $10.6B | $11.8B | $11.9B | $6.3B | $3.6B | $10.3B | $9.7B |
| Shareholders' equity | $2.1B | β$1.3B | β$496M | $2.1B | $4.4B | β$5.3B | $9.1B | $10.7B | $17.6B | $18.6B |
| Margins | ||||||||||
| Operating margin | β148.2% | β56.0% | β1.4% | 3.8% | β0.4% | β166.1% | 32.2% | 36.0% | β19.0% | 20.4% |
| EBITDA margin | β130.8% | β42.0% | 15.5% | 21.1% | 26.2% | β145.2% | 47.1% | 53.5% | 21.9% | 45.0% |
| Net margin | β114.1% | β55.8% | β5.0% | 2.3% | β3.6% | β185.8% | 42.0% | 27.7% | β16.9% | 15.0% |
| FCF margin | β18.7% | β21.0% | β16.3% | β1.2% | β7.5% | 0.4% | 19.6% | 6.3% | 0.2% | 15.2% |
| Returns | ||||||||||
| Return on capital | β78.9% | β33.8% | β1.1% | 3.5% | β0.2% | β135.0% | β | 20.6% | β3.7% | 8.6% |
| Return on capital employed | β77.8% | β38.3% | β1.4% | 3.8% | β0.3% | β100.7% | β | 24.3% | β4.2% | 9.9% |
| Return on equity | β153.0% | β | β | 28.3% | β9.5% | β | β | 24.4% | β5.1% | 10.1% |
| Return on assets | β50.3% | β28.9% | β4.0% | 1.8% | β2.1% | β85.5% | β | 16.2% | β3.4% | 6.5% |
| Growth | ||||||||||
| Revenue growth | β44.8% | β38.3% | 27.5% | β0.1% | β14.9% | β38.6% | β | β25.7% | β51.4% | 186.3% |
| Net income growth | β859.9% | β | β | β | β236.3% | β | β | β51.0% | β129.5% | β |
| EPS growth | β1,290.4% | β | β | β | β270.8% | β | β | β49.3% | β126.9% | β |
| FCF growth | β | β | β | β | β | β | β | β76.1% | β98.6% | 22,887.5% |
| Share count change | β14.3% | 15.4% | 18.6% | β99.5% | 83.1% | 17.4% | β | β2.1% | 9.8% | 53.1% |
| Financial health | ||||||||||
| Net debt / EBITDA | β | β | 6.4x | 3.6x | 4.2x | β | 0.5x | 0.2x | 5.8x | 0.8x |
| Debt / equity | 5.0x | β | β | 3.7x | 2.2x | β | 0.3x | 0.2x | 0.3x | 0.3x |
| Interest coverage | β59.7x | β14.9x | β0.2x | 0.6x | β0.1x | β26.3x | 23.6x | 30.2x | β6.5x | 10.5x |
| Current ratio | 0.7x | 0.6x | 0.7x | 0.6x | 0.5x | 0.4x | 1.0x | 2.0x | 0.6x | 1.0x |
| Quick ratio | 0.7x | 0.6x | 0.7x | 0.6x | 0.5x | 0.4x | 1.0x | 2.0x | 0.6x | 1.0x |
| Capital allocation | ||||||||||
| Capex / revenue | 28.3% | 18.4% | 21.1% | 18.4% | 26.5% | 21.8% | 15.5% | 21.0% | 36.8% | 22.6% |
| Stock comp / revenue | 0.6% | 0.7% | 0.5% | 0.3% | 0.4% | 0.4% | 0.2% | 0.4% | 0.9% | 0.4% |
| Payouts / FCF | β | β | β | β | β | 0.0% | 99.3% | 152.8% | 4,850.0% | 47.0% |
| Quality scores | ||||||||||
| Piotroski F-score | 3.0 | 3.0 | 5.0 | 7.0 | 2.0 | 3.0 | β | β | 2.0 | 7.0 |
| Altman Z'' | β10.1 | β7.5 | β4.7 | β3.8 | β3.0 | β23.2 | 3.9 | 6.3 | 1.8 | 3.2 |
| Accruals ratio | β54.5% | β27.6% | β7.7% | β12.0% | β13.4% | β95.7% | β | 0.3% | β10.8% | β9.8% |
Source: SEC EDGAR XBRL filings (CIK 0000895126). Data updated October 9, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only β not investment advice. Check the original filings before relying on any figure.
