Expion Energy, Inc. cash flow statement

In fiscal 2025, Expion Energy, Inc.'s operations generated −$6.1m of cash; it spent $0 on capital projects, leaving free cash flow of −$6.1m.

Cash flow statement

US$ millions unless shown otherwise. Fiscal years, plus the last twelve months (LTM) when newer.

Expion Energy, Inc.: cash flow statement, annual
Fiscal year	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025	LTMJun 2026
Cash from operations	−4	−5	−6	−10	−6	−7
Depreciation and amortisation	0	0	0	0	0	0
Stock-based pay	0	2	1	1	1	1
Capital spending	0	1	0	0	0	0
Free cash flow	−4	−6	−6	−10	−6	−7
Free cash flow after stock pay	−4	−8	−6	−10	−7	−8
Shares issued	1	15	—	10	3	2

US$ thousands unless shown otherwise. Fiscal quarters.

Expion Energy, Inc.: cash flow statement, quarterly
Quarter	2024 Q3Sept 2024	2024 Q4Dec 2024	2025 Q1Mar 2025	2025 Q2Jun 2025	2025 Q3Sept 2025	2025 Q4Dec 2025	2026 Q1Mar 2026	2026 Q2Jun 2026
Cash from operations	−3,243	−2,913	−1,229	−401	−2,095	−2,424	−1,128	−1,479
Depreciation and amortisation	45	34	34	31	26	25	25	25
Stock-based pay	107	71	51	133	268	712	53	52
Capital spending	0	0	0	0	0	0	0	0
Free cash flow	−3,243	−2,913	−1,229	−401	−2,095	−2,424	−1,128	−1,479
Free cash flow after stock pay	−3,350	−2,984	−1,280	−534	−2,363	−3,136	−1,181	−1,531
Shares issued	8,682	0	1,780	0	0	1,095	1,223	−3

Free cash flow is cash from operations minus capital spending. Free cash flow after stock pay also subtracts stock-based compensation, a real cost to shareholders that the cash flow statement adds back. Dividends, buybacks and shares issued are cash amounts for the period.

Compare with peers

Head to head: EFOI vs XPON LASE vs XPON NVX vs XPON NEOV vs XPON

More: Electrical Components & Equipment stocks compared, Industrials sector, rankings of US companies

Figures from Expion Energy, Inc.'s SEC filings (10-K and 10-Q), retrieved October 29, 2026. How we read and check them: methodology and data sources. Not investment advice. Back to Expion Energy, Inc.