{"schemaVersion":"edgar.public-analysis.v1","calculationVersion":"analysis-v1.4:context-v3","mappingVersion":"analysis-mappings-v2","status":"ready","ticker":"EXE","cik":"0000895126","name":"EXPAND ENERGY Corp","lens":"corporate","businessModel":"corporate","basis":"annual","asOf":"","selectedEnd":"latest","period":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"comparisonPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"checkedAt":"2026-09-27T18:55:47.014Z","retrievedAt":"2026-09-18T07:15:05.004Z","calculatedAt":"2026-09-19T08:30:11.299Z","freshUntil":"2026-09-28T19:55:47.014Z","stale":false,"metrics":[{"key":"revenue","label":"Revenue","format":"currency","unit":"USD","value":12124000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[0],"calculations":[],"previous":{"value":4235000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[1],"calculations":[]},"change":{"delta":7889000000,"percent":186.28099173553719,"reason":null}},{"key":"netIncome","label":"Net Income","format":"currency","unit":"USD","value":1819000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2],"calculations":[],"previous":{"value":-714000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3],"calculations":[]},"change":{"delta":2533000000,"percent":null,"reason":"Percentage growth is not meaningful from a zero or negative base."}},{"key":"operatingMargin","label":"Operating margin","format":"percent","unit":"%","value":20.3810623556582,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[4,0],"calculations":[],"previous":{"value":-18.961038961038962,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[5,1],"calculations":[]},"change":{"delta":39.34210131669717,"percent":null,"reason":null}},{"key":"operatingCashFlow","label":"Operating Cash Flow","format":"currency","unit":"USD","value":4575000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6],"calculations":[],"previous":{"value":1565000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7],"calculations":[]},"change":{"delta":3010000000,"percent":192.332268370607,"reason":null}},{"key":"freeCashFlow","label":"Free cash flow","format":"currency","unit":"USD","value":1839000000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6,8],"calculations":[],"previous":{"value":8000000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7,9],"calculations":[]},"change":{"delta":1831000000,"percent":22887.5,"reason":null}},{"key":"roe","label":"Return on average equity","format":"percent","unit":"%","value":10.065572863348367,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2,10,11],"calculations":[],"previous":{"value":-5.047006432459178,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3,11,12],"calculations":[]},"change":{"delta":15.112579295807546,"percent":null,"reason":null}}],"sourceCatalog":[{"taxonomy":"us-gaap","tag":"Revenues","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":12124000000,"accession":"0000895126-26-000011","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/exe-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"Revenues","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4235000000,"accession":"0000895126-26-000011","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/exe-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1819000000,"accession":"0000895126-26-000011","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/exe-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-714000000,"accession":"0000895126-26-000011","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/exe-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2471000000,"accession":"0000895126-26-000011","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/exe-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-803000000,"accession":"0000895126-26-000011","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/exe-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4575000000,"accession":"0000895126-26-000011","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/exe-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1565000000,"accession":"0000895126-26-000011","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/exe-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2736000000,"accession":"0000895126-26-000011","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/exe-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1557000000,"accession":"0000895126-26-000011","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/exe-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","value":18578000000,"accession":"0000895126-26-000047","filed":"2026-07-28","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/exe-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","value":17565000000,"accession":"0000895126-26-000047","filed":"2026-07-28","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/exe-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","value":10729000000,"accession":"0000895126-26-000011","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/exe-20251231.htm","revised":false}],"coverage":{"displayedMetrics":6,"availableMetrics":6,"reportedMetrics":3,"calculatedMetrics":3,"comparableMetrics":6,"sourceCount":13,"sourceInputsOmitted":0,"preparedHistoryPeriods":11},"limitations":["Normalized standard SEC XBRL concepts, not a complete reproduction of the filed financial statements. Missing values are not zero.","Values are unscaled USD, reported per-share units, percentages or ratios as labeled. Balance-sheet inputs are point-in-time observations; income and cash-flow inputs cover their stated durations.","The latest filed values in the prepared model are used, including subsequent comparative revisions. Selecting an older reporting end does not create an as-filed historical vintage.","Year-over-year changes require compatible periods. Percentage growth is not calculated from a zero or negative base; percentage-valued metrics change in percentage points.","Reported inputs, calculated metrics and source-check dates remain separate. CFTC positioning, market prices and personal research assumptions are outside this summary."],"interactiveUrl":"/analysis/EXE#analysis-workspace","summaryUrl":"/api/v1/analysis/EXE"}