Expand Energy Corporation
EnergyNASDAQ:EXE · NASDAQ Global Select
+$2.01 today
Vol 1.82M · Avg 3.53M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.8B +354.8% | -$714.0M -129.5% | $2.4B -51.0% | $4.9B -22.0% | $6.3B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $3.0B +72.4% | $1.7B | $0 | $0 -100.0% | $995.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $448.0M +464.2% | -$123.0M -128.7% | $428.0M +132.1% | -$1.3B -1156.6% | -$106.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $46.0M +21.1% | $38.0M +15.2% | $33.0M +50.0% | $22.0M | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$285.0M +9.5% | -$315.0M -214.5% | $275.0M +323.6% | -$123.0M -115.1% | $814.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$370.0M | $0 | $0 | $0 | $0 | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$68.0M | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $153.0M +148.6% | -$315.0M -214.5% | $275.0M +323.6% | -$123.0M -115.1% | $814.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$433.0M -145.6% | $950.0M +222.6% | -$775.0M -224.6% | $622.0M +110.0% | -$6.2B | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $4.6B +192.3% | $1.6B -34.2% | $2.4B -42.3% | $4.1B +130.7% | $1.8B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$2.7B -75.7% | -$1.6B +14.9% | -$1.8B -0.3% | -$1.8B -148.0% | -$735.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 +100.0% | -$459.0M -118.1% | $2.5B +228.8% | -$2.0B -986.7% | -$181.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$14.0M +81.3% | -$75.0M +67.5% | -$231.0M -1183.3% | -$18.0M | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$9.0M -104.8% | $187.0M | $0 -100.0% | $407.0M | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$2.8B -44.9% | -$1.9B -502.5% | $473.0M +113.9% | -$3.4B -271.3% | -$916.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$663.0M -3215.0% | -$20.0M +98.1% | -$1.1B -226.7% | $829.0M +215.3% | -$719.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $24.0M +700.0% | $3.0M | $0 | $0 -100.0% | $602.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$100.0M | $0 +100.0% | -$355.0M +66.9% | -$1.1B | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$765.0M -97.2% | -$388.0M +20.3% | -$487.0M +59.8% | -$1.2B -918.5% | -$119.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$11.0M +21.4% | -$14.0M | $0 -100.0% | $10.0M +1100.0% | -$1.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.5B -261.6% | -$419.0M +77.9% | -$1.9B -30.8% | -$1.4B -510.1% | -$237.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $301.0M +139.7% | -$758.0M -178.9% | $961.0M +233.1% | -$722.0M -213.7% | $635.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.8B +22887.5% | $8.0M -98.5% | $551.0M -76.1% | $2.3B +118.6% | $1.1B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Woodside Energy Group Ltd
NYSE:WDS
$43.97B
Halliburton Company
NYSE:HAL
$33.07B
EQT Corporation
NYSE:EQT
$32.46B
Cheniere Energy Partners, L.P.
NYSE:CQP
$30.37B
Pembina Pipeline Corporation
NYSE:PBA
$28.18B
Devon Energy Corporation
NYSE:DVN
$28.15B
Texas Pacific Land Corporation
NYSE:TPL
$26.67B
Coterra Energy Inc.
CTRA
$24.72B
Expand Energy Corporation
EXEEL
$23.56B
Expand Energy Corporation
EXEEZ
$22.74B
SEC Filings
Recent regulatory filings
No filings found.
Does EXE generate free cash flow?
Expand Energy Corporation (EXE) generated $1.84B of free cash flow in fiscal 2025.
How much operating cash flow does EXE produce?
Operating cash flow was $4.58B, before capital expenditures of $2.74B.
Explore More
Continue the stock analysis
Jump to another research area for this company.