VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
EXEEW
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
EXEEWExpand Energy Corporation
$102.52
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksEXEEWCash Flow

Expand Energy Corporation (EXEEW) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow margins have shown a volatile recovery to 38.5% in 2026Q1, though capital intensity remains a concern with CapEx to revenue still at 16.1% to offset natural production declines.

EXEEW Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Jun'97Jun'96
Cash from Operations5.87B4.58B1.56B2.38B4.13B1.79B1.16B1.62B1.73B745M-204M726M4.63B4.61B2.84B5.9B5.12B4.36B5.24B4.93B4.84B2.41B1.45B938.91M432.53M553.74M314.64M145.02M314.64M84.1M120.97M
Operating CF Margin %-39.28%37.08%30.61%36.05%24.49%22.34%19.12%16.91%7.85%-2.59%5.69%20.04%24.18%23.04%50.73%54.63%56.56%45.03%63.23%66.11%51.59%53.47%54.67%58.57%57.14%50.11%40.86%50.11%31.25%83.09%
Operating CF Growth %986.4%192.33%-34.24%-42.3%130.7%53.61%-28.28%-6.19%132.21%465.2%-128.1%-84.33%0.43%62.64%-51.94%15.36%17.47%-16.81%6.16%1.83%101.23%66.16%54.28%117.07%-21.89%75.99%116.96%-53.91%274.13%-30.48%121.03%
Net Income3.23B1.82B-714M2.42B4.94B6.33B-9.75B-308M225M939M-4.39B-14.69B1.44B645M-769M1.74B1.77B-5.83B656M1.32B1.99B921.43M515.15M312.98M40.29M217.41M455.57M33.27M455.57M-176.8M23.36M
Depreciation & Amortization2.98B2.98B1.73B00995M001.83B995M1.11B2.23B2.92B2.9B2.81B1.92B1.61B1.61B2.15B1.99B1.46B945M611.32M000000107.3M0
Stock-Based Compensation35M46M38M33M22M021M30M00000000000000000000000
Deferred Taxes804M448M-123M428M-1.33B-106M-10M-305M-10M11M-171M-4.43B1.1B526M-427M1.11B1.11B-3.49B40M835M1.25B544.89M289.53M186.66M28.68M138.83M-259.41M1.76M0-3.6M12.85M
Other Non-Cash Items-1.14B-433M950M-775M622M-6.24B9.99B2.46B-409M-729M4.01B18.64B-310M882M2.44B534M50M12.04B2.33B460M-661.79M14.57M2.79M397.59M343.56M162.33M109.64M103.7M-149.77M234.3M52.22M
Working Capital Changes-34M-285M-315M275M-123M814M915M-254M91M-471M-761M-1.03B-512M-342M-1.22B594M569M23M58M325M798M-19M29.75M41.67M20.01M35.17M8.84M6.29M8.84M-77.1M32.54M
Change in Receivables0-370M00000376M000005M-68M-530M-769M0-78M-192M-21.63M-204.86M-152.59M-72.68M-44.97M34.27M-66.71M17.59M-66.71M-20M-3.52M
Change in Inventory00000000000000000000-126.54M-66.98M-9.48M-10.97M11.33M929K4.3M4.36M1.42M-1.5M78K
Change in Payables0-68M00000000000-347M-1.15B000001.02B92.22M97.64M00000000
Cash from Investing-2.85B-2.76B-1.9B473M-3.4B-916M-992M-2.48B455M-1.19B-660M-3.65B417M-2.97B-4.98B-5.81B-8.5B-5.46B-9.84B-7.92B-8.94B-6.92B-3.38B-2.08B-779.75M-670.11M-325.23M-153.91M-330.04M-523.9M-344.39M
Capital Expenditures-3.01B-2.74B-1.56B-1.83B-1.82B-735M-1.14B-2.26B-2B-2.22B-2.12B-3.77B-6.62B-7.61B-14.74B-14.45B-13.51B-7.52B-17.65B-6.74B-4.77B-6.82B-1.43B-2.06B-768.94M-459.97M-202.21M-154.45M-202.21M-502.4M-350.89M
CapEx % of Revenue21.33%23.49%36.89%23.52%15.93%10.07%21.92%26.66%19.52%23.4%26.93%29.54%28.62%39.87%119.7%124.19%144.28%97.69%151.77%86.46%65.05%146.12%52.64%120.02%104.12%47.47%32.2%43.51%32.2%186.7%241.01%
Acquisitions51M0-459M2.53B-1.97B-181M150M-353M2.38B1.3B1.54B135M6.82B4.39B0-339M0176M219M-2.37B-3.76B-35M-1.9B-1.26B-331.65M-173.84M-78.91M-49.89M-78.91M00
Investments-------------------------------
Other Investing113M-9M187M0407M00136M0-270M-77M-9M-20M181M8.15B8.88B5.14B1.93B6.08B-15M-21.06M65.19M-16.26M1.28B323.25M3.94M-18.73M51.16M-12.23M-18.45M6.87M
Cash from Financing-1.14B-1.51B-419M-1.89B-1.45B-237M101M859M-2.19B-434M921M-1.07B-1.82B-1.1B2.08B158M3.18B-336M6.36B2.99B4.04B4.57B1.9B931.25M477.26M234.51M-27.74M13.1M-22.93M512.1M219.52M
Debt Issued (Net)-227M-663M-20M-1.05B829M-719M245M986M-1.94B-226M952M-508M110M65M1.65B-2.36B347M-651M3.81B3.35B1.84B2.27B960.26M407.38M327.83M97.25M-18.5M18.5M-18.5M223M118.03M
Equity Issued (Net)-97M-76M3M-355M-1.07B602M0000000-212M002.56B-3M2.52B15M2.3B2.34B941.11M565.68M164.1M145.08M-29.96M-53K-29.96M289.5M99.5M
Dividends Paid-764M-765M-388M-487M-1.21B-119M-22M-91M-92M-183M0-289M-405M-404M-398M-379M-281M-204M-183M-210M-175.43M-92.01M-79.81M-48.17M-15.16M-1.09M-4.64M0-4.64M00
Share Repurchases-166M-100M0-355M-1.07B000000000000-7M-5M0-86.19M-4M0-2.11M0-10K-29.96M-53K000
Other Financing-51M-11M-14M010M-1M-122M-36M-155M-25M-31M-269M-1.52B-546M828M2.9B553M522M206M-172M71.13M49.53M77.4M6.36M487K-6.73M25.37M-5.34M30.17M-400K1.99M
Net Change in Cash1.88B301M-758M961M-722M635M273M2M-1M-877M57M-3.32B3.23B550M-64M249M-205M-1.44B1.75B-2M-57.51M53.13M-33.69M-207.06M130.04M117.59M-38.66M9.14M-38.66M-51.6M-3.9M
Free Cash Flow2.86B1.84B8M551M2.3B1.05B22M-640M-267M-1.75B-2.32B-3.04B-1.98B-2.99B-2.98B-1.08B-3.15B375M-6.31B3.49B3.86B-2.04B22.41M-1.12B-336.41M93.77M112.44M-9.43M112.44M-418.3M-229.92M
FCF Margin %20.32%15.79%0.19%7.09%20.12%14.42%0.42%-7.54%-2.61%-18.4%-29.52%-23.86%-8.58%-15.69%-24.16%-9.28%-33.67%4.87%-54.25%44.78%52.65%-43.68%0.83%-65.35%-45.55%9.68%17.9%-2.66%17.9%-155.44%-157.92%
FCF Growth %605.42%22887.5%-98.55%-76.06%118.61%4686.36%103.44%-139.7%84.72%24.83%23.68%-53.48%33.73%-0.64%-175.46%65.76%-941.07%105.94%-280.62%-9.44%289.28%-9191.7%102%-233.6%-458.76%-16.6%1292.56%-108.39%126.88%-81.93%-223.7%
FCF per Share11.907.650.053.8515.778.932.25-76.88-58.75-385.65-608.38-919.94-513.99-917.00-925.35-287.23-893.48122.55-2315.231434.501682.11-1111.4814.66-868.07-389.56107.79148.37-18.48148.37-23.64-6.39
FCF Conversion (FCF/Net Income)0.89x2.52x-2.19x0.98x0.84x0.28x-0.12x-5.27x7.65x-1.48x0.05x-0.05x2.42x6.37x-3.69x3.39x2.88x-0.75x8.67x3.40x2.42x2.54x2.81x3.00x10.74x2.55x0.69x4.36x0.69x-0.46x5.18x
Interest Paid19M00117M146M0000667M344M235M96M000000000000000000
Taxes Paid82M00132M193M000016M-27M44M10M26M44M25M07M296M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowImproving
Top Statement Risk

Midstream contract liability exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Volatility

As reported in recent financial statements, the relationship between net income and operating cash flow is highly erratic, with the OCF/NI ratio swinging from -4.40 in 2025Q1 to 2.07 in 2026Q1, suggesting that reported earnings are frequently decoupled from actual cash generation capabilities.

The significant divergence between net income and operating cash flow appears to be driven by non-cash charges and derivative adjustments that obscure the underlying operational performance. Investors should monitor this disconnect, as it suggests that net income may not be a reliable proxy for the company's ability to fund its capital-intensive operations.

FCF Margin Recovery Following Integration

Based on the company's reported figures, free cash flow margins have shown a volatile recovery, reaching 38.5% in 2026Q1 after dipping into negative territory during 2024, which indicates that the firm is finally beginning to capture the scale benefits of its recent massive asset consolidation.

The trajectory of free cash flow suggests that the company is moving past the initial cash-burning phase of the Southwestern Energy integration. However, the sustainability of these margins remains uncertain given the cyclical nature of natural gas prices and the potential for future capital expenditure requirements to maintain production levels.

Capital Intensity Remains Elevated Post-Merger

According to quarterly data, the company's capital expenditure intensity, measured as CapEx to revenue, peaked at 60.0% in 2024Q2 and remains significant at 16.1% in 2026Q1, highlighting the constant reinvestment required to offset natural decline rates across its extensive 5,000-well portfolio.

The high level of capital spending suggests that a substantial portion of operating cash flow is effectively committed to maintenance rather than growth. This capital intensity warrants further investigation to determine if the company can achieve long-term production stability without further increasing its debt burden or diluting shareholder value.

Working Capital Swings Impact Liquidity

As indicated by the cash flow statements, working capital changes have been highly inconsistent, ranging from a $321 million inflow in 2025Q2 to a $427 million outflow in 2025Q4, which suggests that the company's cash position is susceptible to timing differences in collections and payables.

These fluctuations in working capital appear to reflect the complexities of integrating large-scale operations and managing midstream contract obligations. Investors should monitor whether these swings represent temporary timing issues or a more permanent inefficiency in the company's cash conversion cycle.

EXEEW — Frequently Asked Questions

Quick answers to the most common questions about buying EXEEW stock.

How much cash does Expand Energy Corporation (EXEEW) generate from operations?

Expand Energy Corporation (EXEEW) generated $4.58B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Expand Energy Corporation's free cash flow?

Expand Energy Corporation (EXEEW) generated $1.84B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Expand Energy Corporation's capital expenditure (CapEx)?

Expand Energy Corporation (EXEEW) spent $2.74B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Expand Energy Corporation distribute cash to shareholders?

In 2025, Expand Energy Corporation (EXEEW) returned $765.0M to shareholders via cash dividends and spent $100.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.