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: Liabilities and Stockholders’ Equity
Quarterly Data

Expand Energy Corp., common-size consolidated balance sheet: liabilities and stockholders’ equity (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
Accounts payable 2.34 2.79 1.97 2.01 2.26 2.96 3.79 4.45 4.32 3.90 3.83 2.98 2.81 2.80 3.51 4.01 5.01
Current maturities of long-term debt, net 0.00 1.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accrued interest 0.24 0.36 0.31 0.29 0.29 0.27 0.29 0.27 0.27 0.27 0.28 0.27 0.29 0.35 0.14 0.34 0.16
Derivative liabilities 3.21 0.25 0.04 0.05 0.04 0.02 0.14 0.18 0.17 2.79 13.31 14.81 19.85 8.17 18.36 11.14 4.42
Other current liabilities 7.06 6.40 4.40 4.49 4.69 5.89 7.11 6.54 8.24 10.52 12.66 12.45 10.09 10.92 12.26 11.16 11.31
Current liabilities 12.85% 11.20% 6.71% 6.84% 7.28% 9.14% 11.33% 11.44% 13.01% 17.48% 30.08% 30.51% 33.04% 22.23% 34.26% 26.66% 20.90%
Long-term debt, net, excluding current maturities 18.77 18.97 15.06 14.85 14.45 14.11 14.26 14.11 13.98 20.00 19.28 21.92 20.87 20.69 17.19 18.02 18.28
Long-term derivative liabilities 0.46 0.24 0.00 0.02 0.01 0.06 0.28 0.20 0.29 1.12 2.97 3.21 2.96 2.26 3.62 3.01 1.10
Asset retirement obligations, net of current portion 1.81 1.79 2.02 1.94 1.92 1.84 1.92 1.92 1.91 2.09 2.48 2.42 2.51 3.17 3.33 3.44 3.43
Long-term contract liabilities 4.15 4.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other long-term liabilities 0.42 0.43 0.13 0.14 0.15 0.22 0.15 0.28 0.34 0.32 0.13 0.15 0.13 0.14 0.14 0.10 0.07
Long-term liabilities 25.61% 25.83% 17.21% 16.95% 16.52% 16.23% 16.61% 16.51% 16.52% 23.53% 24.87% 27.70% 26.47% 26.26% 24.27% 24.57% 22.89%
Total liabilities 38.46% 37.03% 23.92% 23.79% 23.80% 25.37% 27.93% 27.95% 29.53% 41.01% 54.95% 58.21% 59.51% 48.49% 58.53% 51.24% 43.79%
Common stock, $0.01 par value 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
Additional paid-in capital 49.04 49.07 43.15 42.39 41.08 40.03 40.25 39.68 39.26 37.01 39.94 40.43 42.24 44.01 49.06 51.29 51.93
Retained earnings (accumulated deficit) 12.49 13.90 32.92 33.81 35.12 34.60 31.81 32.36 31.20 21.97 5.10 1.35 -1.75 7.49 -7.60 -2.54 4.27
Accumulated other comprehensive income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stockholders’ equity 61.54% 62.97% 76.08% 76.21% 76.20% 74.63% 72.07% 72.05% 70.47% 58.99% 45.05% 41.79% 40.49% 51.51% 41.47% 48.76% 56.21%
Total liabilities and stockholders’ equity 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 capital structure of the organization underwent significant transformations between March 2021 and March 2025, characterized by a period of aggressive deleveraging followed by a recent increase in total liabilities. Total liabilities peaked in early 2022 at 59.51% of total liabilities and stockholders’ equity before trending downward to a low of 23.79% by June 2024. However, a shift occurred in late 2024, with total liabilities rising back to 38.46% by March 2025.

Liability Composition and Debt Trends
Current liabilities exhibited substantial volatility, peaking at 34.26% in September 2021 and declining to a minimum of 6.71% by September 2024. This reduction was primarily driven by the collapse of current derivative liabilities, which fell from a high of 19.85% in March 2022 to near-zero levels throughout 2023 and mid-2024. Long-term debt, excluding current maturities, remained relatively stable between 17% and 21% until March 2023, after which it compressed to approximately 14% for most of 2023 and early 2024, before returning to 18.77% by March 2025.
Stockholders' Equity and Retained Earnings
Stockholders' equity demonstrated an inverse relationship with total liabilities, reaching a peak of 76.21% in June 2024. A critical driver of this growth was the trajectory of retained earnings, which transitioned from an accumulated deficit of -7.60% in September 2021 to a peak of 35.12% in March 2024. This suggests a period of strong internal capital generation. A sharp contraction in retained earnings occurred in late 2024, dropping to 12.49% by March 2025, coinciding with a decrease in total equity to 61.54%.
Operational and Contingent Liabilities
Accounts payable showed a general downward trend, decreasing from 5.01% in March 2021 to 2.34% by March 2025. Asset retirement obligations remained remarkably stable, hovering between 1.79% and 3.44% over the period. Notably, long-term contract liabilities appeared in the latter part of 2024, representing 4.15% of the total structure by March 2025, indicating a change in the nature of the company's long-term obligations.

The overall financial profile indicates a strategic shift from a highly leveraged position in 2021-2022 toward a more equity-funded structure in 2023-2024. The most recent data from late 2024 and early 2025 suggests a pivot back toward increased borrowing and a reduction in retained equity, shifting the balance of the capital structure once again.

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?