EXEEL
EXEEL
Expand Energy CorporationIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $3.27B ▲ | $4.46B ▲ | $553M ▲ | 16.9% ▼ | $2.32 ▲ | $1.03B ▼ |
| Q3-2025 | $2.97B ▼ | $1.63B ▲ | $547M ▼ | 18.44% ▼ | $2.3 ▼ | $1.48B ▼ |
| Q2-2025 | $3.69B ▲ | $143M ▼ | $968M ▲ | 26.26% ▲ | $6.17 ▲ | $2.06B ▲ |
| Q1-2025 | $2.2B ▲ | $1.04B ▲ | $-249M ▲ | -11.34% ▲ | $-1.59 ▲ | $451M ▲ |
| Q4-2024 | $2B | $1.02B | $-399M | -19.96% | $-2.54 | $289M |
What's going well?
Sales are growing quickly, up 10% from last quarter. The company remains profitable, with steady net income and EPS. Interest and tax costs are manageable.
What's concerning?
Operating expenses are rising much faster than sales, and the negative cost of revenue makes it hard to judge true profitability. The share count data looks inconsistent, and efficiency is slipping.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $616M ▼ | $28.29B ▲ | $9.71B ▲ | $18.58B ▲ |
| Q3-2025 | $848M ▼ | $27.61B ▼ | $9.46B ▼ | $18.15B ▲ |
| Q2-2025 | $852M ▲ | $27.77B ▼ | $9.83B ▼ | $17.94B ▲ |
| Q1-2025 | $427M ▼ | $27.93B ▲ | $10.74B ▲ | $17.19B ▼ |
| Q4-2024 | $479M | $27.89B | $10.33B | $17.57B |
What's financially strong about this company?
EXEEL is debt-free, has $18.6 billion in equity, and all assets are tangible with no goodwill or intangibles. The company’s asset quality is excellent and there are no hidden risks on the balance sheet.
What are the financial risks or weaknesses?
Liquidity is just adequate, with current assets barely covering current liabilities. Cash is down from last quarter, and receivables are rising, which could signal slower customer payments.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-236M ▼ | $956M ▼ | $-816M ▲ | $-135M ▲ | $5M ▲ | $215M ▼ |
| Q3-2025 | $547M ▼ | $1.2B ▼ | $-845M ▼ | $-471M ▼ | $-115M ▼ | $357M ▼ |
| Q2-2025 | $968M ▲ | $1.32B ▲ | $-591M ▼ | $-352M ▲ | $379M ▲ | $665M ▲ |
| Q1-2025 | $-249M ▲ | $1.1B ▲ | $-507M ▲ | $-557M ▼ | $32M ▲ | $533M ▲ |
| Q4-2024 | $-399M | $375M | $-945M | $-155M | $-725M | $-161M |
What's strong about this company's cash flow?
The company generates more cash than its reported profits suggest, thanks to large non-cash charges. It funds itself from operations, pays dividends, and keeps a stable cash balance without needing new debt or equity.
What are the cash flow concerns?
Cash generation is down from last quarter, and free cash flow is shrinking. The business is capital-intensive, and if the decline continues, it could pressure future payouts or investments.
Revenue by Products
| Product | Q2-2024 | Q3-2024 | Q2-2025 | Q4-2025 |
|---|---|---|---|---|
Natural Gas Gathering Transportation Marketing and Processing | $140.00M ▲ | $190.00M ▲ | $790.00M ▲ | $2.38Bn ▲ |
Natural Gas Liquids Sales | $0 ▲ | $0 ▲ | $180.00M ▲ | $550.00M ▲ |
Natural Gas Sales | $0 ▲ | $0 ▲ | $1.76Bn ▲ | $5.67Bn ▲ |
Oil and Gas | $380.00M ▲ | $410.00M ▲ | $2.02Bn ▲ | $6.46Bn ▲ |
Oil Sales | $0 ▲ | $0 ▲ | $90.00M ▲ | $230.00M ▲ |
Revenue by Geography
| Region | Q2-2025 | Q4-2025 |
|---|---|---|
Haynesville | $840.00M ▲ | $2.63Bn ▲ |
Northeast Appalachia | $640.00M ▲ | $2.22Bn ▲ |
Southwest Appalachia | $530.00M ▲ | $1.61Bn ▲ |
5-Year Trend Analysis
A comprehensive look at Expand Energy Corporation's financial evolution and strategic trajectory over the past five years.
Expand Energy combines large scale, high-quality gas assets, and strategic locations with a significantly strengthened balance sheet. It has demonstrated the ability to generate strong operating and free cash flow in favorable conditions, while maintaining generally high gross margins. The elimination of debt and move to a net cash position give it more resilience, and its focus on responsibly sourced gas, advanced operations, and a strong presence near LNG infrastructure provides a differentiated platform in a growing part of the energy market.
At the same time, the company’s financial performance is highly volatile, with sharp swings in revenue, earnings, and free cash flow that reflect heavy exposure to gas prices, volumes, and cost control. Operating expenses, particularly overhead, have been inconsistent, and capital spending is both large and rising, which raises the bar for returns on investment. Liquidity, while improved, is not overly conservative for such a cyclical sector, and generous shareholder distributions reduce the cushion in weaker years. Externally, it faces commodity, regulatory, and competitive pressures, and must continue to deliver on merger integration and low-carbon commitments.
Looking forward, the outlook is balanced. The company is well positioned to benefit from growing global LNG demand and from customers’ interest in lower-emission, responsibly sourced gas. Its stronger balance sheet and technological focus improve its ability to navigate downturns and fund strategic projects. However, investors should expect continued earnings and cash-flow volatility, given the cyclicality of natural gas and the company’s capital intensity. The long-term trajectory will depend on disciplined capital allocation, stable cost control, successful commercialization of its LNG and low-carbon strategies, and the broader evolution of gas demand in the energy transition.
About Expand Energy Corporation
https://www.expandenergy.comExpand Energy Corporation operates as an independent exploration and production company in the United States. It engages in acquisition, exploration, and development of properties to produce oil, natural gas, and natural gas liquids from underground reservoirs.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $3.27B ▲ | $4.46B ▲ | $553M ▲ | 16.9% ▼ | $2.32 ▲ | $1.03B ▼ |
| Q3-2025 | $2.97B ▼ | $1.63B ▲ | $547M ▼ | 18.44% ▼ | $2.3 ▼ | $1.48B ▼ |
| Q2-2025 | $3.69B ▲ | $143M ▼ | $968M ▲ | 26.26% ▲ | $6.17 ▲ | $2.06B ▲ |
| Q1-2025 | $2.2B ▲ | $1.04B ▲ | $-249M ▲ | -11.34% ▲ | $-1.59 ▲ | $451M ▲ |
| Q4-2024 | $2B | $1.02B | $-399M | -19.96% | $-2.54 | $289M |
What's going well?
Sales are growing quickly, up 10% from last quarter. The company remains profitable, with steady net income and EPS. Interest and tax costs are manageable.
What's concerning?
Operating expenses are rising much faster than sales, and the negative cost of revenue makes it hard to judge true profitability. The share count data looks inconsistent, and efficiency is slipping.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $616M ▼ | $28.29B ▲ | $9.71B ▲ | $18.58B ▲ |
| Q3-2025 | $848M ▼ | $27.61B ▼ | $9.46B ▼ | $18.15B ▲ |
| Q2-2025 | $852M ▲ | $27.77B ▼ | $9.83B ▼ | $17.94B ▲ |
| Q1-2025 | $427M ▼ | $27.93B ▲ | $10.74B ▲ | $17.19B ▼ |
| Q4-2024 | $479M | $27.89B | $10.33B | $17.57B |
What's financially strong about this company?
EXEEL is debt-free, has $18.6 billion in equity, and all assets are tangible with no goodwill or intangibles. The company’s asset quality is excellent and there are no hidden risks on the balance sheet.
What are the financial risks or weaknesses?
Liquidity is just adequate, with current assets barely covering current liabilities. Cash is down from last quarter, and receivables are rising, which could signal slower customer payments.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-236M ▼ | $956M ▼ | $-816M ▲ | $-135M ▲ | $5M ▲ | $215M ▼ |
| Q3-2025 | $547M ▼ | $1.2B ▼ | $-845M ▼ | $-471M ▼ | $-115M ▼ | $357M ▼ |
| Q2-2025 | $968M ▲ | $1.32B ▲ | $-591M ▼ | $-352M ▲ | $379M ▲ | $665M ▲ |
| Q1-2025 | $-249M ▲ | $1.1B ▲ | $-507M ▲ | $-557M ▼ | $32M ▲ | $533M ▲ |
| Q4-2024 | $-399M | $375M | $-945M | $-155M | $-725M | $-161M |
What's strong about this company's cash flow?
The company generates more cash than its reported profits suggest, thanks to large non-cash charges. It funds itself from operations, pays dividends, and keeps a stable cash balance without needing new debt or equity.
What are the cash flow concerns?
Cash generation is down from last quarter, and free cash flow is shrinking. The business is capital-intensive, and if the decline continues, it could pressure future payouts or investments.
Revenue by Products
| Product | Q2-2024 | Q3-2024 | Q2-2025 | Q4-2025 |
|---|---|---|---|---|
Natural Gas Gathering Transportation Marketing and Processing | $140.00M ▲ | $190.00M ▲ | $790.00M ▲ | $2.38Bn ▲ |
Natural Gas Liquids Sales | $0 ▲ | $0 ▲ | $180.00M ▲ | $550.00M ▲ |
Natural Gas Sales | $0 ▲ | $0 ▲ | $1.76Bn ▲ | $5.67Bn ▲ |
Oil and Gas | $380.00M ▲ | $410.00M ▲ | $2.02Bn ▲ | $6.46Bn ▲ |
Oil Sales | $0 ▲ | $0 ▲ | $90.00M ▲ | $230.00M ▲ |
Revenue by Geography
| Region | Q2-2025 | Q4-2025 |
|---|---|---|
Haynesville | $840.00M ▲ | $2.63Bn ▲ |
Northeast Appalachia | $640.00M ▲ | $2.22Bn ▲ |
Southwest Appalachia | $530.00M ▲ | $1.61Bn ▲ |
5-Year Trend Analysis
A comprehensive look at Expand Energy Corporation's financial evolution and strategic trajectory over the past five years.
Expand Energy combines large scale, high-quality gas assets, and strategic locations with a significantly strengthened balance sheet. It has demonstrated the ability to generate strong operating and free cash flow in favorable conditions, while maintaining generally high gross margins. The elimination of debt and move to a net cash position give it more resilience, and its focus on responsibly sourced gas, advanced operations, and a strong presence near LNG infrastructure provides a differentiated platform in a growing part of the energy market.
At the same time, the company’s financial performance is highly volatile, with sharp swings in revenue, earnings, and free cash flow that reflect heavy exposure to gas prices, volumes, and cost control. Operating expenses, particularly overhead, have been inconsistent, and capital spending is both large and rising, which raises the bar for returns on investment. Liquidity, while improved, is not overly conservative for such a cyclical sector, and generous shareholder distributions reduce the cushion in weaker years. Externally, it faces commodity, regulatory, and competitive pressures, and must continue to deliver on merger integration and low-carbon commitments.
Looking forward, the outlook is balanced. The company is well positioned to benefit from growing global LNG demand and from customers’ interest in lower-emission, responsibly sourced gas. Its stronger balance sheet and technological focus improve its ability to navigate downturns and fund strategic projects. However, investors should expect continued earnings and cash-flow volatility, given the cyclicality of natural gas and the company’s capital intensity. The long-term trajectory will depend on disciplined capital allocation, stable cost control, successful commercialization of its LNG and low-carbon strategies, and the broader evolution of gas demand in the energy transition.

CEO
Michael A. Wichterich

