2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $5.2B | $7.3B | $11B | $7.8B | $4.2B |
Cost of Revenue | $4.6B | $4.9B | $3.3B | $2.9B | $3.2B |
Gross Profit | $620M | $2.4B | $8.2B | $4.9B | $1B |
Gross Profit % | 12% | 33% | 71% | 63% | 25% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$9.8B | $6.3B | $4.9B | $2.4B | -$714M |
Dep. & Amort. | $1.5B | $995M | $1.8B | $0 | $0 |
Def. Tax | -$10M | -$106M | -$1.3B | $428M | -$123M |
Stock Comp. | $21M | $0 | $22M | $33M | $38M |
Chg. in WC | $915M | $814M | -$123M | $275M | -$315M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $279M | $905M | $130M | $1.1B | $317M |
ST Investments | $19M | $5M | $34M | $637M | $0 |
Cash & ST Inv. | $279M | $905M | $130M | $1.8B | $317M |
Receivables | $746M | $1.1B | $1.4B | $593M | $1.2B |
Inventory | $0 | $0 | $0 | $0 | $0 |
EXE has enhanced its 2025 outlook, expecting to produce approximately 7.1 Bcf per day with a capital investment of $2.7 billion, and plans to invest an additional $300 million to build 300 MMcf per day of productive capacity for potential 2026 production of 7.5 Bcf per day, contingent on market conditions.
The company anticipates achieving $400 million in annual synergies by 2025 and the full $500 million target by year-end 2026, driven by operational efficiencies, including a 20% improvement in Haynesville drilling costs and time.
EXE expects to end 2025 with less than $4.5 billion in net debt, supported by a $500 million debt reduction target and a strong free cash flow outlook, with additional cash allocated to variable dividends, share repurchases, and balance sheet improvements.
The company is strategically positioned to capitalize on growing LNG demand, with 2.5 Bcf per day of capacity to deliver gas to the Gulf Coast LNG corridor by the end of 2026, and is exploring diversified revenue opportunities through LNG and other long-term supply agreements.
EXE maintains flexibility in its capital allocation strategy, with plans to adjust production levels based on market conditions, targeting a mid-cycle price range of $3.50 to $4 per Mcf, while continuing to optimize operational efficiencies and infrastructure utilization.