Stock Analysis on Net
AI Tokens
Stock Analysis on Net

Expand Energy Corp. (NASDAQ:EXE)

This company has been moved to the archive! The financial data has not been updated since April 29, 2025.

Common-Size Balance Sheet: Assets
Quarterly Data

Expand Energy Corp., common-size consolidated balance sheet: assets (quarterly data)

Microsoft Excel
Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021
Cash and cash equivalents 1.25 1.14 7.80 7.49 8.41 7.51 5.00 6.26 0.89 0.84 0.53 0.12 0.14 8.22 11.59 8.74 4.92
Restricted cash 0.28 0.28 0.57 0.56 0.54 0.51 0.51 0.50 0.46 0.40 0.40 0.06 0.07 0.08 0.12 0.14 0.98
Accounts receivable, net 4.87 4.40 1.95 2.57 2.24 4.12 4.81 4.65 5.92 9.30 12.47 12.98 10.40 10.13 11.12 9.63 10.20
Derivative assets 0.00 0.30 1.49 2.65 4.22 4.43 2.53 2.89 3.18 0.22 0.03 0.01 0.01 0.05 0.00 0.00 0.06
Assets held for sale 0.00 0.00 0.00 0.00 0.00 0.00 3.65 0.00 5.91 5.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other current assets 1.16 1.05 1.62 1.52 1.56 1.57 1.14 1.09 1.66 1.39 1.19 1.28 0.56 0.63 0.83 0.83 1.07
Current assets 7.56% 7.16% 13.42% 14.79% 16.96% 18.15% 17.65% 15.39% 18.02% 17.44% 14.61% 14.46% 11.19% 19.10% 23.67% 19.35% 17.24%
Proved natural gas and oil properties 85.47 82.79 92.39 88.96 84.37 79.77 77.22 77.63 73.97 71.74 81.18 77.82 77.18 69.78 70.48 70.87 68.77
Unproved properties 20.67 21.14 13.49 13.23 12.83 12.56 13.38 13.86 13.72 13.07 15.56 15.91 17.02 13.90 5.75 6.32 7.00
Natural gas and oil properties, successful efforts method 106.14% 103.93% 105.88% 102.18% 97.20% 92.33% 90.60% 91.49% 87.69% 84.81% 96.74% 93.73% 94.20% 83.68% 76.22% 77.18% 75.77%
Other property and equipment 2.43 2.34 3.87 3.76 3.56 3.46 3.48 3.47 3.41 3.23 3.59 3.58 3.72 4.50 6.72 7.02 7.11
Property and equipment 108.56% 106.27% 109.74% 105.95% 100.76% 95.79% 94.08% 94.96% 91.10% 88.04% 100.33% 97.31% 97.92% 88.17% 82.94% 84.20% 82.88%
Accumulated depreciation, depletion and amortization -21.72 -19.22 -35.42 -32.43 -29.02 -25.56 -23.15 -21.13 -18.98 -15.72 -15.49 -12.57 -9.78 -8.25 -7.79 -4.94 -1.74
Property and equipment held for sale, net 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.04 0.02 0.03 0.04 0.04 0.03
Property and equipment, net 86.85% 87.05% 74.33% 73.52% 71.74% 70.24% 70.93% 73.83% 72.12% 72.32% 84.85% 84.78% 88.17% 79.95% 75.18% 79.30% 81.17%
Long-term derivative assets 0.01 0.00 0.11 0.14 0.33 0.51 0.21 0.54 0.84 0.30 0.00 0.09 0.06 0.00 0.00 0.00 0.03
Deferred income tax assets 2.24 2.11 7.75 7.31 6.61 6.49 7.24 6.60 6.67 8.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other long-term assets 3.34 3.67 4.39 4.24 4.36 4.61 3.97 3.65 2.36 1.20 0.54 0.67 0.59 0.94 1.15 1.36 1.56
Long-term assets 92.44% 92.84% 86.58% 85.21% 83.04% 81.85% 82.35% 84.61% 81.98% 82.56% 85.39% 85.54% 88.81% 80.90% 76.33% 80.65% 82.76%
Total assets 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%

Based on: 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31).

The asset composition of Expand Energy Corp. demonstrates a strategic shift from liquid current assets toward a heavier concentration of long-term capital investments in natural gas and oil properties. Over the analyzed period, the weighting of current assets significantly contracted, while the proportion of proved and unproved properties expanded, indicating a transition toward long-term resource accumulation and operational growth.

Liquidity and Current Asset Trends
Current assets as a percentage of total assets experienced a general decline, falling from a peak of 23.67% in September 2021 to 7.56% by March 2025. This contraction is primarily driven by a steady reduction in accounts receivable, which decreased from approximately 10-12% in 2021 to between 2% and 5% in 2024 and 2025, suggesting improved collection efficiency or a change in revenue realization. Cash and cash equivalents exhibited high volatility, peaking at 11.59% in September 2021, dropping to near-zero levels in early 2022, and stabilizing between 5% and 8% throughout much of 2023 before declining again to 1.25% by March 2025.
Oil and Gas Property Concentration
The company has aggressively increased its allocation toward oil and gas properties. Proved properties rose from 68.77% in March 2021 to a peak of 92.39% in September 2024, before settling at 85.47% in March 2025. Simultaneously, unproved properties saw a substantial increase, growing from roughly 7% in early 2021 to over 20% by the end of 2024. This suggests a dual strategy of maximizing current producing assets while significantly expanding the future development pipeline.
Depreciation and Asset Valuation
Accumulated depreciation, depletion, and amortization (DD&A) grew as a negative percentage of total assets for the majority of the period, widening from -1.74% in March 2021 to a peak of -35.42% in September 2024. However, a sharp reversal occurred in December 2024, with the figure improving to -19.22% and -21.72% by March 2025. This abrupt change, coupled with the fluctuations in total property and equipment, likely reflects a significant asset acquisition or a structural revaluation of the balance sheet.
Other Long-Term Asset Dynamics
Deferred income tax assets emerged as a notable component in December 2022, maintaining a weight of 6% to 8% through most of 2023 and 2024, before dropping to approximately 2.24% by March 2025. Other long-term assets showed a gradual increase from 1.56% in early 2021 to a peak of 4.61% in December 2023, indicating a marginal diversification of non-core long-term holdings.

AI Ask an analyst for more

My previous chats

Add tokens

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?