Pricing Log in Create free account
Saturday 17 October 2026 Export XPON’s income statement to Excel — free account

Expion Energy, Inc.

XPON Industrials Electrical Equipment & Parts

Expion Energy, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $9.7 million, up 71.6% from fiscal 2024. In the quarter to June 2026, revenue fell 32.1%, EPS grew 72.8%, free cash flow fell 270.3% and total debt fell 26.9%, each against the same quarter a year earlier.

3.85 0.08 −2.04%
Market cap
$4.0M
P/E
0.0×
Fwd P/E
−0.4×
Dividend yield
—
F-score
4/9
Altman Z
−7.90
Beneish M
−1.49
Dividend safety
n/a
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell — — — — — — — — — — — —
Insider Ownership 32.84%

Capital & Financial Ratios $m

Market Cap 3.98
Revenue 8.21
Net Income (6.76)
Free Cash Flow (7.13)
Net Debt (1.38)
Current Ratio 5.55 (at or above 1.5: strong)
Debt/Equity 0.03 (at or below 0.5: strong)
P/E ratio 0.00
Fwd P/E (0.35) (negative: loss-making)
P/S ratio 0.45
P/B ratio 0.76
Past 5Y EPS Growth —
This Y EPS Growth 74.64% (at or above 15%: strong)
Next Y EPS Growth 91.60% (at or above 15%: strong)
Next Y revenue growth 58.10% (at or above 10%: strong)
Next 5Y EPS Growth —

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 0.3×, against a ten-year median of 0.6×; over the ten years it ranged from −0.5× in 2024 to 5.9× in 2023.
P/S against its own 10 years 26.14%
10-year low 10-year high
P/B against its own 10 years 26.40%
10-year low 10-year high
EV/Sales against its own 10 years 24.88%
10-year low 10-year high

Dividends

Payout Ratio —
Annual Dividend Rate —
Annual Dividend Yield —

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 4 1 3 2
Receivables 0 1 1 1
Inventory 4 5 3 2
Other — — — —
8 8 7 5
2023 2024 2025 Q'26
Payables 0 0 0 0
ST’ Debt 1 0 0 0
Other 0 5 0 0
4 6 1 1

Compound Annual Growth %

10y 5y 3y
Sales — 43.76% 10.45%
Cash Flow — 0.00% 0.00%
Earnings — 0.00% 0.00%
Book Value — 0.00% (17.42%)

Revenue $m

Mar Jun Sep Dec Year
’26 2 2 — — —
’25 2 3 2 2 10
’24 1 1 1 2 6
’23 2 2 2 1 6
’22 2 2 1 1 7
’21 1 1 1 1 5
’20 — — 1 0 2
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 (1) (1) — — —
’25 (1) 0 (2) (2) (6)
’24 (2) (2) (3) (3) (10)
’23 (1) (2) (1) (1) (6)
’22 1 (3) (2) (1) (5)
’21 0 (1) (2) (1) (4)
’20 — — — (1) (1)
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (1) (1) — — —
’25 (1) 0 (2) (2) (6)
’24 (2) (2) (3) (3) (9)
’23 (1) (2) (1) (1) (6)
’22 0 (3) (2) (1) (6)
’21 0 (1) (2) (1) (4)
’20 — — — (1) (1)
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 (2.04) (1.34) — — —
’25 (4.44) (4.92) 1.20 (8.40) (13.56)
’24 (372.15) (360.14) (294.72) 778.58 (252.46)
’23 (348.14) (252.10) (312.12) (372.15) (1.30k)
’22 (192.08) (744.30) (228.09) (240.10) (1.48k)
’21 (118.61) (59.02) (159.63) (1.62k) (1.96k)
’20 — — — — (432.82)
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low — — — — — — 1,080.00 1,632.00 21.12 7.20

Analyst estimates 2026–2028

Powerpack
High — — — — — — 13,548.00 8,580.00 6,528.00 66.00
People
People Employees — — — — — 21 25 23 20 22
Revenue/emp, $m — — — 0.00 0.00 0.22 0.29 0.26 0.28 0.44
Income, $m
Income, $m Revenue — — — 1 2 5 7 6 6 10
Gross margin, % — — — 35.07 19.28 36.43 31.95 26.34 20.54 13.86
EBT — — — 0 (1) (5) (8) (7) (13) (6)
EBT margin, % — — — (14.24) (55.64) (104.30) (105.34) (124.61) (239.67) (64.60)
Net income — 0 — 0 (1) (5) (8) (7) (13) (6)
Depreciation — — — 0 0 0 1 0 1 0
Per share, $
Per share, $ Revenue — — — 0.22 785.85 1,882.29 1,404.47 1,049.32 105.34 21.02
Earnings — — — (0.03) (432.82) (1,956.78) (1,476.59) (1,296.52) (252.46) (13.56)
Cash flow — — — (0.02) (561.30) (1,623.67) (1,072.27) (970.39) (179.07) (13.39)
Capex — — — 0.00 (18.40) (47.37) (101.12) 2.91 2.12 0.01
Free cash flow — — — (0.02) (579.70) (1,671.04) (1,173.39) (967.47) (176.95) (13.38)
Book value — — — (0.08) (689.85) 940.21 2,275.88 938.54 47.16 14.24
Shares, m — — — 6 0 0 0 0 0 0
Valuation, ×
Valuation, × P/E — — — 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/S — — — 5.92 5.92 5.92 1.81 5.73 0.27 0.39
P/B — — — 21.97 21.97 21.97 1.12 6.41 0.61 0.57
EV/Sales — — — 6.20 6.20 6.20 0.99 5.26 0.22 0.10
EV/FCF — — — (11.17) (11.17) (11.17) (1.19) (5.70) (0.13) (0.16)
Cash, $m
Cash, $m Operating cash flow — — — 0 (1) (4) (5) (6) (10) (6)
Capex — — — 0 0 0 (1) 0 0 0
Free cash flow — — — 0 (1) (4) (6) (6) (9) (6)
Balance, $m
Balance, $m Working capital — — — 1 0 3 11 4 2 6
Total debt — — — 1 2 2 1 1 0 0
Net debt — — — 1 2 1 (6) (3) 0 (3)
Shareholders’ equity — — — (1) (1) 2 12 5 3 7
Returns, %
Returns, % ROA — — — (47.99) (71.75) (116.13) (64.90) (52.13) (128.30) (72.59)
ROIC — — — 0.00 (60.91) (21.41) (64.81) (177.21) (191.80) (177.73)
ROE — — — 21.38 93.10 (1,076.85) (108.72) (87.95) (342.64) (137.73)
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Expion Energy, Inc. vs peers in Electrical Equipment & Parts (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
EPOW E-Power Inc. $8.5M — (loss-making) 6.2× +280.53% (above 0%: growing) −216.67% (below 0%: shrinking) −147.37% (below 0%: shrinking) 2.99% 0.00% Compare
GWHT ESS Tech, Inc. $6.3M — (loss-making) — (loss-making) −96.90% (below 0%: shrinking) n/m +27.83% (above 0%: growing) (10,165.75%) (20,731.51%) Compare
NXUR Nxu, Inc. $6.1M — (loss-making) 27.1× −75.00% (below 0%: shrinking) n/m +61.06% (above 0%: growing) (2,100.00%) (256,000.00%) Compare
DFLI Dragonfly Energy Holdings Corp. $5.5M — (loss-making) — (loss-making) −19.01% (below 0%: shrinking) n/m +47.29% (above 0%: growing) 33.00% (22.03%) Compare
CCTG CCSC Technology International Holdings Limited $5.2M — — — — −99.66% (below 0%: shrinking) — — Compare
POLA Polar Power, Inc. $4.1M — (loss-making) — (loss-making) −62.37% (below 0%: shrinking) n/m +104.95% (above 0%: growing) (33.07%) (163.98%) Compare
XPON Expion Energy, Inc. $4.0M — (loss-making) — (loss-making) −32.10% (below 0%: shrinking) n/m −270.31% (below 0%: shrinking) 32.43% (64.10%)
ADNH Advent Technologies Holdings, Inc. $3.0M — (loss-making) 17.5× −51.56% (below 0%: shrinking) n/m −96.29% (below 0%: shrinking) (604.84%) (3,829.03%) Compare
ELPW Elong Power Holding Limited $2.2M — — — n/m +54.73% (above 0%: growing) — — Compare
Median of peers $5.3M — 17.5× −56.96% — +37.56% (318.95%) (1,996.50%)

All 52 Electrical Equipment & Parts stocks →

Expion Energy, Inc. (XPON) key facts

  • Strength: Expion Energy, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $9.7 million, up 71.6% from fiscal 2024.
  • Expion Energy, Inc. (XPON) is an Electrical Equipment & Parts company in the Industrials sector, listed on Nasdaq.
  • As of October 16, 2026, XPON traded at $3.85, a market capitalization of $4.0 million.
  • Return on equity was −137.7% and debt-to-equity 0.03.
  • Its Piotroski F-score is 4 out of 9 and its Altman Z-score is −7.90 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Expion Energy, Inc. (XPON) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/XPON · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com