Expand Energy Corporation Financial Ratios — EXEEW Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	173.29	-91.31	97.1	159.82	- -	- -	- -	- -	- -	- -	- -	233.6	57.77	-16.13	41.77
Return on Assets (%)	4.41	-1.84	1.74	4.65	-50.17	-28.94	-3.97	1.8	-2.13	-85.47	- -	37.29	16.21	-3.38	6.48
Return on Capital (%)	10.68	- -	3.52	10.43	- -	- -	- -	- -	- -	- -	- -	- -	36.58	- -	20.56
Return on Invested Capital (%)	5.45	- -	5.12	7.08	- -	- -	- -	- -	- -	- -	- -	- -	14.52	- -	9.35
Gross Margin (%)	26.45	18.16	15.82	16.99	1.1	-8.28	11.36	12.46	4.66	11.9	- -	71.28	64.81	27.03	50.85
EBITDA Margin (%)	38.27	36.64	28.64	27.19	13.96	-3.47	19.98	24.94	26.07	15.93	- -	47.89	50.1	24.45	47.18
Operating Margin (%)	21.74	13.81	13.42	14.59	-3.5	-17.53	2.11	7.97	-0.6	-5.12	- -	32.57	30.46	-16.51	22.73
Incremental Operating Margin (%)	-7.01	-121.73	12.71	20.07	- -	- -	97.29	83.67	- -	- -	-5.12	32.57	37.05	- -	43.52
Pretax Margin (%)	24.75	-7.91	7.56	13.84	-149.62	-58.3	-5.27	2.13	-7.53	-187.5	- -	31.91	40.09	-19.92	18.72
Profit Margin (%)	14.97	-6.24	3.79	8.29	-114.13	-55.77	-5.32	2.21	-3.63	-186.83	- -	43.14	31.11	-16.92	14.92
Net Income to Common Margin (%)	13.49	-7.63	2.9	7.55	-115.47	-57	-6.21	1.31	-4.7	-187.26	- -	43.14	31.11	-16.92	14.92
Effective Tax Rate (%)	38.99	- -	38	35.75	- -	- -	- -	- -	- -	- -	- -	- -	22.39	- -	20.29
Dvd Payout Ratio (%)	12.94	-38.47	26.09	11.56	-0.79	2.15	-16.78	- -	- -	- -	- -	24.55	20.13	-54.34	42.06
Sustainable Growth Rate (%)	150.87	-126.44	71.77	141.34	- -	- -	- -	- -	- -	- -	- -	176.24	46.14	-24.9	24.2

Credit (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	10,769	12,795	12,917	11,565	10,721	10,441	9,973	7,722	9,467	1,953	2,307	3,179	2,112	5,751	5,060
ST Debt	- -	463	- -	381	381	503	52	381	394	1,953	29	86	84	460	51
LT Debt	10,769	12,332	12,917	11,184	10,340	9,938	9,921	7,341	9,073	- -	2,278	3,093	2,028	5,291	5,009
Total Debt/EBITDA	2.42	2.84	2.36	1.84	6.02	-38.25	5.26	3.03	4.28	2.35	- -	0.58	0.54	5.57	0.88
Net Debt/EBITDA	2.31	2.73	2.21	1.18	5.54	-35.01	5.25	3.02	4.27	1.99	- -	0.54	0.24	5.2	0.76
Total Debt/EBIT	4.26	7.52	5.04	3.43	-23.98	-7.57	49.86	9.47	-185.63	-7.31	- -	0.85	0.89	-8.25	1.83
Net Debt/EBIT	4.06	7.25	4.7	2.2	-22.07	-6.93	49.84	9.47	-185.33	-6.18	- -	0.8	0.4	-7.69	1.59
EBITDA to Interest Expense	148.43	53.71	32.33	36.35	5.37	-0.92	2.57	4.03	3.4	1.74	- -	34.25	37.45	7.94	24.47
EBITDA-CapEx/Interest Expense	-84.33	-15.48	20.47	24.57	3.33	-3.71	2.42	3.8	3.27	1.68	- -	34.25	37.45	7.94	23.64
EBIT to Interest Expense	84.33	20.25	15.15	19.5	-1.35	-4.66	0.27	1.29	-0.08	-0.56	- -	23.29	22.77	-5.36	11.79
Interest Expense	30	84	169	173	332	296	738	633	651	476	- -	160	104	130	235
Common Equity/Total Assets	3.86	1.07	1.66	3.66	-76.21	-134.06	-132.93	-109.17	-87.82	-363.82	7.5	21.98	34.61	13.9	17.08
Long-Term Debt/Equity (%)	59.96	68.91	71.21	61.43	431.37	- -	- -	344.16	206.16	- -	40.17	33.9	18.9	30.12	26.96
Long-Term Debt/Capital (%)	64.17	66.2	68.64	64.21	1,220.78	-193.91	-208.95	-164.26	-294.1	- -	72.71	47.01	28.62	54.95	50.64
Long-Term Debt/Total Assets (%)	25.74	29.64	30.92	27.44	59.72	76.28	79.85	57.64	56.03	- -	20.69	20	14.11	18.97	17.71
Total Debt/Equity (%)	59.96	71.5	71.21	63.53	447.27	-867.91	-2,680.91	362.03	215.11	-36.57	40.68	34.84	19.68	32.74	27.24
Total Debt/Capital (%)	64.17	68.69	68.64	66.39	1,265.76	-203.73	-210.05	-172.79	-306.87	-9.59	73.64	48.32	29.8	59.73	51.15
Total Debt/Total Assets (%)	25.74	30.75	30.92	28.38	61.92	80.14	80.27	60.64	58.46	29.66	20.96	20.55	14.69	20.62	17.89
Net Debt to Equity	57.21	68.91	66.42	40.8	411.64	-794.6	-2,679.57	361.84	214.77	-30.89	24.21	32.47	8.85	30.53	23.65
Net Debt/Capital (%)	62.53	67.24	67.01	55.8	44,850	-159.13	-209.72	-172.55	-305.79	-7.99	61.62	45.95	15.8	57.59	47.36
EBITDA	4,453	4,512	5,464	6,288	1,782	-273	1,897	2,552	2,213	830	- -	5,480	3,895	1,032	5,751
EBITDA-CapEx	-2,530	-1,300	3,460	4,251	1,106	-1,098	1,788	2,403	2,130	799	- -	5,480	3,895	1,032	5,556
Operating Income (Loss)	2,530	1,701	2,561	3,373	-447	-1,380	200	815	-51	-267	- -	3,727	2,368	-697	2,771

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.05	0.05	0.15	0.73	0.22	0.24	- -	- -	- -	0.09	0.37	0.05	0.82	0.1	0.21
Current Ratio	0.45	0.47	0.66	1.32	0.67	0.59	0.65	0.55	0.52	0.36	0.86	1	1.99	0.64	1.01
Quick Ratio	0.4	0.4	0.55	1.12	0.53	0.53	0.56	0.43	0.42	0.33	0.83	0.64	1.27	0.49	0.76
CFO/Avg Current Liab	1.02	0.43	0.78	0.83	0.26	-0.06	0.16	0.66	0.61	0.42	- -	1.6	1.18	0.71	1.52
Common Equity/Total Assets	3.86	1.07	1.66	3.66	-76.21	-134.06	-132.93	-109.17	-87.82	-363.82	7.5	21.98	34.61	13.9	17.08
Long-Term Debt/Equity (%)	59.96	68.91	71.21	61.43	431.37	- -	- -	344.16	206.16	- -	40.17	33.9	18.9	30.12	26.96
Long-Term Debt/Capital (%)	64.17	66.2	68.64	64.21	1,220.78	-193.91	-208.95	-164.26	-294.1	- -	72.71	47.01	28.62	54.95	50.64
Long-Term Debt/Total Assets (%)	25.74	29.64	30.92	27.44	59.72	76.28	79.85	57.64	56.03	- -	20.69	20	14.11	18.97	17.71
Total Debt/Equity (%)	59.96	71.5	71.21	63.53	447.27	-867.91	-2,680.91	362.03	215.11	-36.57	40.68	34.84	19.68	32.74	27.24
Total Debt/Capital (%)	64.17	68.69	68.64	66.39	1,265.76	-203.73	-210.05	-172.79	-306.87	-9.59	73.64	48.32	29.8	59.73	51.15
Total Debt/Total Assets (%)	25.74	30.75	30.92	28.38	61.92	80.14	80.27	60.64	58.46	29.66	20.96	20.55	14.69	20.62	17.89
CFO/Total Liabilities	24.73	11.96	19.52	20.55	8.27	-1.43	3.71	16.32	13.76	9.76	- -	65.02	65.26	15.15	47.12
CFO/CapEx	0.85	0.49	2.3	2.27	1.83	-0.25	4.36	11.61	19.55	37.55	- -	- -	- -	- -	23.46
Altman's Z-Score	0.42	0.35	0.63	0.94	-0.5	-1.76	-1.12	-0.64	-0.8	-4.8	0.07	1.84	1.68	0.21	0.99

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	7.49	9.43	12.34	15.67	12.54	10.25	10.56	10.57	9.91	7.86	- -	10.93	9.86	5.89	10.2
Days Sales Outstanding	48.72	38.72	29.57	23.29	29.11	35.61	34.57	34.52	36.83	46.45	- -	33.38	37.02	62	35.8
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	3.18	4.02	9.72	10.53	8.44	10.55	12.7	12.64	12.84	10.88	- -	7.22	5.32	5.12	7.83
Accounts Payable Turnover Days	114.74	90.91	37.56	34.65	43.27	34.6	28.75	28.87	28.44	33.56	- -	50.58	68.57	71.22	46.61
Cash Conversion Cycle	-66.02	-52.19	-7.99	-11.36	-14.16	1.01	5.82	5.64	8.39	12.89	- -	-17.2	-31.55	-9.22	-10.81
Inventory to Cash Days	48.72	38.72	29.57	23.29	29.11	35.61	34.57	34.52	36.83	46.45	- -	33.38	37.02	62	35.8
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	351	287	837	4,108	825	882	5	4	6	279	905	130	1,079	317	616
+ Preferred Equity and Hybrid Capital	3,062	3,062	3,062	3,062	3,062	1,771	1,671	1,671	1,631	1,631	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1,337	2,327	2,145	1,302	259	128	124	41	37	- -	- -	- -	- -	- -	- -
+ Total Debt	10,769	12,795	12,917	11,565	10,721	10,441	9,973	7,722	9,467	1,953	2,307	3,179	2,112	5,751	5,060
Enterprise Value	14,817	17,897	17,287	11,821	13,217	11,458	11,763	9,430	11,129	3,305	1,402	3,049	1,033	5,434	4,444
Total Capital	16,783	18,628	18,819	17,419	847	-5,125	-4,748	-4,469	-3,085	-20,370	3,133	6,579	7,087	9,629	9,892
Total Debt/Capital (%)	64.17	68.69	68.64	66.39	1,265.76	-203.73	-210.05	-172.79	-306.87	-9.59	73.64	48.32	29.8	59.73	51.15
Total Debt / EV	0.73	0.71	0.75	0.98	0.81	0.91	0.85	0.82	0.85	0.59	1.65	1.04	2.04	1.06	1.14
EV/Sales	1.27	1.45	0.91	0.51	1.04	1.46	1.24	0.92	1.31	0.63	- -	0.27	0.13	1.29	0.36
EV/EBITDA	3.33	3.97	3.16	1.88	7.42	- -	6.2	3.7	5.03	3.98	- -	0.56	0.27	5.27	0.77
EV/EBIT	5.86	10.52	6.75	3.5	- -	- -	58.82	11.57	- -	- -	- -	0.82	0.44	- -	1.6
EV/Cash Flow to Firm	2.5	6.2	3.66	2.49	8.88	143.68	9.67	3.94	5.75	2.02	- -	0.7	0.42	3.24	0.93
EV/Free Cash Flow to Firm	1.15	2.06	2.57	1.74	6.11	12.66	8.88	3.71	5.51	1.98	- -	0.7	0.42	3.24	0.9
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	14,817	17,897	17,287	11,821	13,217	11,458	11,763	9,430	11,129	3,305	1,402	3,049	1,033	5,434	4,444
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	11,635	12,316	19,080	23,125	12,764	7,872	9,496	10,231	8,489	5,210	- -	11,443	7,775	4,221	12,189
TTM EBITDA	4,453	4,512	5,464	6,288	1,782	-273	1,897	2,552	2,213	830	- -	5,480	3,895	1,032	5,751
TTM Operating Income	2,530	1,701	2,561	3,373	-447	-1,380	200	815	-51	-267	- -	3,727	2,368	-697	2,771
TTM Cash Flow to Firm	5,921	2,888	4,719	4,745	1,488	80	1,216	2,392	1,937	1,639	- -	4,341	2,461	1,675	4,762
TTM Free Cash Flow to Firm	12,904	8,700	6,723	6,782	2,164	905	1,325	2,541	2,020	1,670	- -	4,341	2,461	1,675	4,957

Multiples (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	5.86	10.52	6.75	3.5	- -	- -	58.82	11.57	- -	- -	- -	0.82	0.44	- -	1.6
Enterprise Value	14,817	17,897	17,287	11,821	13,217	11,458	11,763	9,430	11,129	3,305	1,402	3,049	1,033	5,434	4,444
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.7	89.63
EV/Sales	1.27	1.45	0.91	0.51	1.04	1.46	1.24	0.92	1.31	0.63	- -	0.27	0.13	1.29	0.36
EV/EBITDA	3.33	3.97	3.16	1.88	7.42	- -	6.2	3.7	5.03	3.98	- -	0.56	0.27	5.27	0.77
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	1.27	1.45	0.91	0.51	1.04	1.46	1.24	0.92	1.31	0.63	- -	0.27	0.13	1.29	0.36
EV/Sales High	1.27	1.45	0.91	0.51	1.04	1.46	1.24	0.92	1.31	0.63	- -	0.27	0.13	1.29	0.36
EV/Sales Low	1.27	1.45	0.91	0.51	1.04	1.46	1.24	0.92	1.31	0.63	- -	0.27	0.13	1.29	0.36
EV/EBITDA Average	3.33	3.97	3.16	1.88	7.42	-41.97	6.2	3.7	5.03	3.98	- -	0.56	0.27	5.27	0.77
EV/EBITDA High	3.33	3.97	3.16	1.88	7.42	-41.97	6.2	3.7	5.03	3.98	- -	0.56	0.27	5.27	0.77
EV/EBITDA Low	3.33	3.97	3.16	1.88	7.42	-41.97	6.2	3.7	5.03	3.98	- -	0.56	0.27	5.27	0.77
EV/EBIT Average	5.86	10.52	6.75	3.5	-29.57	-8.3	58.82	11.57	-218.22	-12.38	- -	0.82	0.44	-7.8	1.6
EV/EBIT High	5.86	10.52	6.75	3.5	-29.57	-8.3	58.82	11.57	-218.22	-12.38	- -	0.82	0.44	-7.8	1.6
EV/EBIT Low	5.86	10.52	6.75	3.5	-29.57	-8.3	58.82	11.57	-218.22	-12.38	- -	0.82	0.44	-7.8	1.6
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	89.63	105.23
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	94.65	112.52
Enterprise Value Average	14,817	17,897	17,287	11,821	13,217	11,458	11,763	9,430	11,129	3,305	1,402	3,049	1,033	5,434	4,444
Enterprise Value High	14,817	17,897	17,287	11,821	13,217	11,458	11,763	9,430	11,129	3,305	1,402	3,049	1,033	5,434	4,444
Enterprise Value Low	14,817	17,897	17,287	11,821	13,217	11,458	11,763	9,430	11,129	3,305	1,402	3,049	1,033	5,434	4,444

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	3	3	3	3	3	4	5	5	10	10	118	135	131	232	239
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Expand Energy Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)