Expand Energy Corporation
NASDAQ:EXE · NASDAQ Global Select
-$0.49 today
Vol 6.19M · Avg 3.53M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:EXE · Revenue to Net Income
Key Ratios
Analysis
$14.1B of revenue converted into $3.2B of net income for the selected period. Gross margin is 54.4% and net margin is 22.3%, showing how much revenue survives after costs and taxes. EPS is $13.40, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $11.6B +176.0% | $4.2B -45.7% | $7.8B -32.1% | $11.4B +56.7% | $7.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $6.2B +102.3% | $3.1B +12.6% | $2.7B -16.8% | $3.3B -32.7% | $4.9B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $5.4B +374.8% | $1.1B -77.4% | $5.0B -38.2% | $8.2B +237.0% | $2.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 46.5% +19.5pp | 27.0% -37.8pp | 64.8% -6.5pp | 71.3% +38.1pp | 33.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $3.3B +123.3% | $1.5B -43.0% | $2.6B -39.7% | $4.4B +3592.4% | $118.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $3.4B +73.9% | $1.9B +2.5% | $1.9B -56.6% | $4.4B +4506.3% | $95.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $3.0B +72.4% | $1.7B +13.2% | $1.5B -12.9% | $1.8B +76.2% | $995.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $5.5B +440.0% | $1.0B -78.6% | $4.8B -14.5% | $5.6B -23.8% | $7.3B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 47.2% +23.1pp | 24.1% -37.1pp | 61.2% +12.6pp | 48.6% -51.4pp | 100.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $2.0B +353.7% | -$803.0M -125.6% | $3.1B -16.9% | $3.8B +62.6% | $2.3B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 17.5% +36.5pp | -19.0% -59.4pp | 40.4% +7.4pp | 33.0% +1.2pp | 31.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $235.0M +91.1% | $123.0M +18.3% | $104.0M -35.0% | $160.0M +90.5% | $84.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $245.0M +744.7% | -$38.0M -52.0% | -$25.0M +80.6% | -$129.0M -103.3% | $3.9B | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $2.3B +371.3% | -$841.0M -127.0% | $3.1B -14.6% | $3.7B -41.3% | $6.2B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 19.6% +39.5pp | -19.9% -60.0pp | 40.1% +8.2pp | 31.9% -53.3pp | 85.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $463.0M +464.6% | -$127.0M -118.2% | $698.0M +154.3% | -$1.3B -1112.3% | -$106.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.8B +354.8% | -$714.0M -129.5% | $2.4B -51.0% | $4.9B -22.0% | $6.3B | $4.9B | $4.8B | $4.7B |
| Net Margin | 15.6% +32.5pp | -16.9% -48.0pp | 31.1% -12.0pp | 43.1% -43.5pp | 86.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $8 +268.6% | -$5 -125.0% | $18 -53.0% | $39 -27.9% | $54 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $8 +266.4% | -$5 -126.9% | $17 -49.3% | $33 -37.8% | $54 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $237.3M +51.2% | $157.0M +18.2% | $132.8M +5.6% | $125.8M +6.7% | $117.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $240.4M +53.1% | $157.0M +9.8% | $143.0M -2.0% | $146.0M +23.8% | $117.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Woodside Energy Group Ltd
NYSE:WDS
$37.94B
EQT Corporation
NYSE:EQT
$31.77B
Halliburton Company
NYSE:HAL
$29.14B
Cheniere Energy Partners, L.P.
NYSE:CQP
$28.41B
Pembina Pipeline Corporation
NYSE:PBA
$26.87B
Devon Energy Corporation
NYSE:DVN
$26.21B
Coterra Energy Inc.
CTRA
$24.72B
Texas Pacific Land Corporation
NYSE:TPL
$24.52B
Expand Energy Corporation
EXEEL
$23.56B
Expand Energy Corporation
EXEEZ
$22.74B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does EXE generate?
Expand Energy Corporation (EXE) reported $11.65B of revenue in fiscal 2025.
Is EXE profitable?
Expand Energy Corporation (EXE) reported $1.82B of net income, with a net margin of 15.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.