Expand Energy Corporation (EXEEZ) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	13.0B	12.1B	4.3B	6.0B	14.1B
Cost of Revenue	6.0B	2.4B	4.5B	5.4B	7.8B
Gross Profit	7.0B	9.7B	(242.0M)	609.0M	6.4B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	1.8B	3.3B	1.5B	127.0M	142.0M
General & Admin Expense	134.0M	181.0M	186.0M	—	—
Selling & Marketing Expense	667.0M	3.2B	1.3B	—	—
Other Expenses	1.7B	3.9B	(958.0M)	18.0M	49.0M
Total Operating Expenses	3.5B	7.3B	518.0M	145.0M	191.0M
Cost and Expenses	9.5B	9.7B	5.0B	5.6B	8.0B
Operating Income (EBIT)	3.5B	2.5B	(760.0M)	464.0M	6.2B
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	235.0M	235.0M	123.0M	104.0M	160.0M
Net Interest Income	(235.0M)	(235.0M)	(123.0M)	(104.0M)	(160.0M)
Other Non-Op Income/Expense	(1.2B)	(189.0M)	(81.0M)	2.7B	(2.5B)
Non-Operating Income (excl Interest)	860.0M	(164.0M)	(42.0M)	(2.8B)	2.4B
EBT (Pre-Tax Income)	2.3B	2.3B	(841.0M)	3.1B	3.7B
Income Tax Expense	463.0M	463.0M	(127.0M)	698.0M	(1.3B)
Bottom Line
Net Income	1.8B	1.8B	(714.0M)	2.4B	4.9B
Earnings from Cont. Ops	1.8B	1.8B	(714.0M)	2.4B	4.9B
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	1.8B	1.8B	(714.0M)	2.4B	4.9B
Per Share
Basic EPS	$7.43	$7.67	($4.55)	$16.73	$36.70
Diluted EPS	$7.35	$7.57	($4.55)	$16.16	$33.36
Revenue Per Share	$54.37	$51.09	$27.10	$41.76	$105.00
Shares
Basic Shares Outstanding	238.5M	237.3M	157.0M	144.6M	134.5M
Diluted Shares Outstanding	240.3M	240.4M	157.0M	149.7M	145.5M
Profitability Metrics
EBITDA	5.6B	5.6B	1.0B	4.7B	5.6B
D&A	3.0B	3.0B	1.7B	1.5B	1.8B
EBIT	2.6B	2.6B	(718.0M)	3.2B	3.8B

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Dec 1, 2025