Company Analysis

Expand Energy Corporation (EXE)

Nasdaq: EXE · Crude Petroleum & Natural Gas · Oklahoma City, OK · filing with the SEC since 1995
Grade4.3
◀ Past 2.0● Present 5.0▶ Future 7.1

Income statement, as filed

In millions of US dollars (USD), as filed; per-share figures in US dollars; share counts in thousands. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedFeb 18, 2026Feb 26, 2025Feb 21, 2024Feb 22, 2023Feb 24, 2022Mar 1, 2021Feb 27, 2020Feb 27, 2019Feb 22, 2018Mar 3, 2017
Revenue12,1244,2358,72111,743·5,240r8,532r10,030r10,039r7,872
General and administrative181186127142·267315335r333r240
Total costs and expenses9,6535,0385,5797,963·13,943r8,563r9,648r10,177r12,283
Operating income2,471-8033,1423,780·-8,703-31382r-138r-4,411
Interest expense235123104160·331651633r601r296
Share of profit of equity-method investments·····-20-711390-137r
Other income (expense), net42867936·-4r-32r67r6r19
Total non-operating income (expense)-189-38-25-129·-1,066-608-164r-362r-178
Income before income taxes2,282-8413,1173,651·-9,769-639218r-500r-4,589
Income tax expense463-127698-1,285·-19-331-102-190
Net income including non-controlling interests···4,936·-9,750-308228r-502r-4,399
Net income to non-controlling interests···0·-1602r3r-9r
Net income1,819-7142,4194,936·-9,734-308226r-505r-4,390r
Preferred dividends···0·2291928597
Net income to common shareholders1,819-7142,4194,869·-9,756-416133r-631r-4,915r
Earnings per share, basic7.67-4.5518.2138.71·-998.26-49.97r29.26r-140.00rb-1,286.00rb
Earnings per share, diluted7.57-4.5516.9233.36·-998.26-49.97r29.26r-140.00rb-1,286.00rb
Weighted average shares, basic237,290156,989132,840125,785·9,7738,325r4,546r4,530b3,820b
Weighted average shares, diluted240,370156,989142,976145,961·9,7738,325r4,546r4,530b3,820b
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.Share counts and per-share figures are on the newest report's basis, after the 1-for-200 reverse split of Apr 2020.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:Revenues
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total costs and expenses every operating cost, the cost of revenue includedus-gaap:CostsAndExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseNonoperating
us-gaap:InterestExpense
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Preferred dividends paid to preferred holders before common shareholdersus-gaap:PreferredStockDividendsIncomeStatementImpact
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton EXE · research, not advice