|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$295.3M
-14.43%
YoY
|
-$345.1M
-22.06%
YoY
|
-$442.7M
-2.17%
YoY
|
-$452.6M
32.02%
YoY
|
-$342.8M
49.16%
YoY
|
| Depreciation, Depletion And Amortization |
$27.90M
41.62%
YoY
|
$19.70M
41.62%
YoY
|
$13.91M
82.55%
YoY
|
$7.620M
109.8%
YoY
|
$3.632M
131.78%
YoY
|
| Cash From Operating Activities |
$64.27M
92.09%
YoY
|
$33.46M
-132.28%
YoY
|
-$103.7M
-34.12%
YoY
|
-$157.3M
49.76%
YoY
|
-$105.1M
28.03%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$3.597M
40.12%
YoY
|
$2.567M
-87.59%
YoY
|
$20.68M
401.8%
YoY
|
$4.121M
14.47%
YoY
|
$3.600M
246.15%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$115.5M
107.01%
YoY
|
$55.80M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Other Investing Activities |
-$158.9M
211.43%
YoY
|
-$51.01M
-20.52%
YoY
|
-$64.17M
N/A
|
$0.00
-100.0%
YoY
|
-$12.00K
N/A
|
| Cash From Investing Activities |
-$185.0M
146.75%
YoY
|
-$74.98M
-11.64%
YoY
|
-$84.85M
-90.2%
YoY
|
-$865.8M
116.14%
YoY
|
-$400.6M
126.5%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
$102.6M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$81.19M
1.73%
YoY
|
$79.81M
-22.04%
YoY
|
$102.4M
24.48%
YoY
|
$82.24M
-95.54%
YoY
|
$1.845B
566.47%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$64.27M
92.09%
YoY
|
$33.46M
-132.28%
YoY
|
-$103.7M
-34.12%
YoY
|
-$157.3M
49.76%
YoY
|
-$105.1M
28.03%
YoY
|
| Cash From Investing Activities |
-$185.0M
146.75%
YoY
|
-$74.98M
-11.64%
YoY
|
-$84.85M
-90.2%
YoY
|
-$865.8M
116.14%
YoY
|
-$400.6M
126.5%
YoY
|
| Cash From Financing Activities |
$81.19M
1.73%
YoY
|
$79.81M
-22.04%
YoY
|
$102.4M
24.48%
YoY
|
$82.24M
-95.54%
YoY
|
$1.845B
566.47%
YoY
|
| Net Change In Cash |
-$38.77M
-207.04%
YoY
|
$36.22M
-142.05%
YoY
|
-$86.14M
-90.85%
YoY
|
-$940.9M
-170.28%
YoY
|
$1.339B
7407.01%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$64.27M
92.09%
YoY
|
$33.46M
-132.28%
YoY
|
-$103.7M
-34.12%
YoY
|
-$157.3M
49.76%
YoY
|
-$105.1M
28.03%
YoY
|
| Capital Expenditures |
$3.597M
40.12%
YoY
|
$2.567M
-87.59%
YoY
|
$20.68M
401.8%
YoY
|
$4.121M
14.47%
YoY
|
$3.600M
246.15%
YoY
|
| Free Cash Flow |
$60.68M
96.41%
YoY
|
$30.89M
-124.85%
YoY
|
-$124.3M
-22.99%
YoY
|
-$161.5M
48.59%
YoY
|
-$108.7M
30.76%
YoY
|
|
Concept
|
2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$79.25M
-10.0%
YoY
|
-$66.50M
-10.3%
YoY
|
-$81.95M
-8.84%
YoY
|
-$67.57M
-27.31%
YoY
|
-$88.05M
-6.42%
YoY
|
-$74.14M
-19.99%
YoY
|
-$89.90M
-13.08%
YoY
|
-$92.97M
-39.06%
YoY
|
-$94.10M
-11.13%
YoY
|
-$92.67M
-20.15%
YoY
|
-$103.4M
-12.08%
YoY
|
-$152.6M
35.02%
YoY
|
-$105.9M
-7.48%
YoY
|
-$116.0M
21.31%
YoY
|
-$117.6M
33.41%
YoY
|
-$113.0M
153.76%
YoY
|
-$114.4M
260.37%
YoY
|
-$95.67M
-30.75%
YoY
|
-$88.17M
235.3%
YoY
|
-$44.53M
32.38%
YoY
|
| Depreciation, Depletion And Amortization |
$7.786M
24.9%
YoY
|
$8.400M
64.71%
YoY
|
$6.100M
15.09%
YoY
|
$6.100M
60.53%
YoY
|
$6.234M
59.03%
YoY
|
$5.100M
45.71%
YoY
|
$5.300M
62.78%
YoY
|
$3.800M
26.67%
YoY
|
$3.920M
57.75%
YoY
|
$3.500M
68.67%
YoY
|
$3.256M
79.89%
YoY
|
$3.000M
140.0%
YoY
|
$2.485M
108.47%
YoY
|
$2.075M
131.33%
YoY
|
$1.810M
139.42%
YoY
|
$1.250M
58.83%
YoY
|
$1.192M
-8.45%
YoY
|
$897.0K
N/A
|
$756.0K
N/A
|
$787.0K
196.98%
YoY
|
| Cash From Operating Activities |
$42.11M
19.6%
YoY
|
$30.80M
97.28%
YoY
|
$18.12M
110.88%
YoY
|
-$26.75M
3.08%
YoY
|
$35.21M
187.84%
YoY
|
$15.61M
-272.33%
YoY
|
$8.590M
-129.56%
YoY
|
-$25.95M
-66.63%
YoY
|
$12.23M
-145.18%
YoY
|
-$9.060M
-78.3%
YoY
|
-$29.06M
-13.18%
YoY
|
-$77.77M
41.32%
YoY
|
-$27.08M
13.41%
YoY
|
-$41.75M
131.58%
YoY
|
-$33.47M
-22.46%
YoY
|
-$55.03M
175.31%
YoY
|
-$23.88M
-53.21%
YoY
|
-$18.03M
N/A
|
-$43.17M
N/A
|
-$19.99M
-35.58%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$6.594M
8.29%
YoY
|
$6.216M
-0.96%
YoY
|
$7.110M
20.9%
YoY
|
$1.429M
668.28%
YoY
|
$6.089M
12.36%
YoY
|
$6.276M
56.12%
YoY
|
$5.881M
-4.2%
YoY
|
$186.0K
-65.93%
YoY
|
$5.419M
43.09%
YoY
|
$4.020M
-204.91%
YoY
|
$6.139M
-278.46%
YoY
|
$546.0K
-38.44%
YoY
|
$3.787M
-233.2%
YoY
|
-$3.832M
46.54%
YoY
|
-$3.440M
53.23%
YoY
|
$887.0K
37.95%
YoY
|
-$2.843M
-14.16%
YoY
|
-$2.615M
N/A
|
-$2.245M
N/A
|
$643.0K
-148.06%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$45.80M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$11.17M
-168.36%
YoY
|
-$40.54M
158.94%
YoY
|
-$1.379M
-96.61%
YoY
|
-$105.8M
858.04%
YoY
|
$16.34M
20.94%
YoY
|
-$15.65M
108.72%
YoY
|
-$40.65M
78.27%
YoY
|
-$11.04M
-76.7%
YoY
|
$13.51M
-129.52%
YoY
|
-$7.500M
-15.6%
YoY
|
-$22.80M
-95.33%
YoY
|
-$47.38M
N/A
|
-$45.76M
-76.34%
YoY
|
-$8.886M
-96.65%
YoY
|
-$488.4M
-1040.47%
YoY
|
$0.00
-100.0%
YoY
|
-$193.4M
22.02%
YoY
|
-$265.2M
N/A
|
$51.93M
N/A
|
$9.000K
-100.07%
YoY
|
| Cash From Investing Activities |
-$17.76M
-273.32%
YoY
|
-$46.75M
113.18%
YoY
|
-$8.489M
-81.76%
YoY
|
-$112.0M
568.08%
YoY
|
$10.25M
26.69%
YoY
|
-$21.93M
90.36%
YoY
|
-$46.53M
60.78%
YoY
|
-$16.77M
-68.06%
YoY
|
$8.089M
-116.33%
YoY
|
-$11.52M
-9.42%
YoY
|
-$28.94M
-94.12%
YoY
|
-$52.48M
-83.16%
YoY
|
-$49.55M
-74.75%
YoY
|
-$12.72M
-95.25%
YoY
|
-$491.8M
-1089.89%
YoY
|
-$311.7M
-2351.6%
YoY
|
-$196.3M
21.28%
YoY
|
-$267.9M
N/A
|
$49.68M
N/A
|
$13.85M
-192.02%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$10.98M
N/A
|
N/A
N/A
|
$27.49M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$24.55M
25.88%
YoY
|
$19.77M
14.94%
YoY
|
$6.062M
-53.71%
YoY
|
$30.80M
2.66%
YoY
|
$19.50M
77.76%
YoY
|
$17.20M
-34.29%
YoY
|
$13.10M
-52.36%
YoY
|
$30.00M
-20.47%
YoY
|
$10.97M
33.01%
YoY
|
$26.18M
-7.13%
YoY
|
$27.49M
274.81%
YoY
|
$37.73M
-1.92%
YoY
|
$8.249M
-99.19%
YoY
|
$28.19M
242.1%
YoY
|
$7.335M
-99.09%
YoY
|
$38.47M
185.79%
YoY
|
$1.013B
1937.57%
YoY
|
$8.240M
N/A
|
$809.5M
N/A
|
$13.46M
-94.07%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$42.11M
19.6%
YoY
|
$30.80M
97.28%
YoY
|
$18.12M
110.88%
YoY
|
-$26.75M
3.08%
YoY
|
$35.21M
187.84%
YoY
|
$15.61M
-272.33%
YoY
|
$8.590M
-129.56%
YoY
|
-$25.95M
-66.63%
YoY
|
$12.23M
-145.18%
YoY
|
-$9.060M
-78.3%
YoY
|
-$29.06M
-13.18%
YoY
|
-$77.77M
41.32%
YoY
|
-$27.08M
13.41%
YoY
|
-$41.75M
131.58%
YoY
|
-$33.47M
-22.46%
YoY
|
-$55.03M
175.31%
YoY
|
-$23.88M
-53.21%
YoY
|
-$18.03M
N/A
|
-$43.17M
N/A
|
-$19.99M
-35.58%
YoY
|
| Cash From Investing Activities |
-$17.76M
-273.32%
YoY
|
-$46.75M
113.18%
YoY
|
-$8.489M
-81.76%
YoY
|
-$112.0M
568.08%
YoY
|
$10.25M
26.69%
YoY
|
-$21.93M
90.36%
YoY
|
-$46.53M
60.78%
YoY
|
-$16.77M
-68.06%
YoY
|
$8.089M
-116.33%
YoY
|
-$11.52M
-9.42%
YoY
|
-$28.94M
-94.12%
YoY
|
-$52.48M
-83.16%
YoY
|
-$49.55M
-74.75%
YoY
|
-$12.72M
-95.25%
YoY
|
-$491.8M
-1089.89%
YoY
|
-$311.7M
-2351.6%
YoY
|
-$196.3M
21.28%
YoY
|
-$267.9M
N/A
|
$49.68M
N/A
|
$13.85M
-192.02%
YoY
|
| Cash From Financing Activities |
$24.55M
25.88%
YoY
|
$19.77M
14.94%
YoY
|
$6.062M
-53.71%
YoY
|
$30.80M
2.66%
YoY
|
$19.50M
77.76%
YoY
|
$17.20M
-34.29%
YoY
|
$13.10M
-52.36%
YoY
|
$30.00M
-20.47%
YoY
|
$10.97M
33.01%
YoY
|
$26.18M
-7.13%
YoY
|
$27.49M
274.81%
YoY
|
$37.73M
-1.92%
YoY
|
$8.249M
-99.19%
YoY
|
$28.19M
242.1%
YoY
|
$7.335M
-99.09%
YoY
|
$38.47M
185.79%
YoY
|
$1.013B
1937.57%
YoY
|
$8.240M
N/A
|
$809.5M
N/A
|
$13.46M
-94.07%
YoY
|
| Net Change In Cash |
$48.90M
-24.72%
YoY
|
$3.822M
-64.89%
YoY
|
$15.69M
-163.14%
YoY
|
-$107.4M
702.35%
YoY
|
$64.96M
107.59%
YoY
|
$10.89M
94.37%
YoY
|
-$24.85M
-18.57%
YoY
|
-$13.39M
-85.5%
YoY
|
$31.29M
-145.77%
YoY
|
$5.600M
-121.31%
YoY
|
-$30.51M
-94.11%
YoY
|
-$92.32M
-71.88%
YoY
|
-$68.38M
-108.62%
YoY
|
-$26.28M
-90.53%
YoY
|
-$517.9M
-163.47%
YoY
|
-$328.3M
-4592.93%
YoY
|
$793.2M
-586.32%
YoY
|
-$277.6M
N/A
|
$816.0M
N/A
|
$7.308M
-95.96%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$42.11M
19.6%
YoY
|
$30.80M
97.28%
YoY
|
$18.12M
110.88%
YoY
|
-$26.75M
3.08%
YoY
|
$35.21M
187.84%
YoY
|
$15.61M
-272.33%
YoY
|
$8.590M
-129.56%
YoY
|
-$25.95M
-66.63%
YoY
|
$12.23M
-145.18%
YoY
|
-$9.060M
-78.3%
YoY
|
-$29.06M
-13.18%
YoY
|
-$77.77M
41.32%
YoY
|
-$27.08M
13.41%
YoY
|
-$41.75M
131.58%
YoY
|
-$33.47M
-22.46%
YoY
|
-$55.03M
175.31%
YoY
|
-$23.88M
-53.21%
YoY
|
-$18.03M
N/A
|
-$43.17M
N/A
|
-$19.99M
-35.58%
YoY
|
| Capital Expenditures |
$6.594M
8.29%
YoY
|
$6.216M
-0.96%
YoY
|
$7.110M
20.9%
YoY
|
$1.429M
668.28%
YoY
|
$6.089M
12.36%
YoY
|
$6.276M
56.12%
YoY
|
$5.881M
-4.2%
YoY
|
$186.0K
-65.93%
YoY
|
$5.419M
43.09%
YoY
|
$4.020M
-204.91%
YoY
|
$6.139M
-278.46%
YoY
|
$546.0K
-38.44%
YoY
|
$3.787M
-233.2%
YoY
|
-$3.832M
46.54%
YoY
|
-$3.440M
53.23%
YoY
|
$887.0K
37.95%
YoY
|
-$2.843M
-14.16%
YoY
|
-$2.615M
N/A
|
-$2.245M
N/A
|
$643.0K
-148.06%
YoY
|
| Free Cash Flow |
$35.52M
21.96%
YoY
|
$24.59M
163.31%
YoY
|
$11.01M
306.24%
YoY
|
-$28.18M
7.82%
YoY
|
$29.12M
327.38%
YoY
|
$9.337M
-171.38%
YoY
|
$2.709M
-107.7%
YoY
|
-$26.14M
-66.62%
YoY
|
$6.814M
-122.08%
YoY
|
-$13.08M
-65.51%
YoY
|
-$35.20M
17.2%
YoY
|
-$78.32M
40.06%
YoY
|
-$30.87M
46.75%
YoY
|
-$37.92M
146.01%
YoY
|
-$30.03M
-26.61%
YoY
|
-$55.92M
171.03%
YoY
|
-$21.03M
-55.92%
YoY
|
-$15.41M
N/A
|
-$40.92M
N/A
|
-$20.63M
-30.52%
YoY
|
Loading...