|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$618.2M
15.16%
YoY
|
-$536.8M
17.23%
YoY
|
-$457.9M
44.31%
YoY
|
-$317.3M
-8.77%
YoY
|
-$347.8M
1302.42%
YoY
|
| Depreciation, Depletion And Amortization |
$20.00M
70.94%
YoY
|
$11.70M
101.72%
YoY
|
$5.800M
87.1%
YoY
|
$3.100M
138.46%
YoY
|
$1.300M
1200.0%
YoY
|
| Cash From Operating Activities |
-$432.9M
17.44%
YoY
|
-$368.6M
35.71%
YoY
|
-$271.6M
35.53%
YoY
|
-$200.4M
84.87%
YoY
|
-$108.4M
375.44%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$78.80M
-3.9%
YoY
|
$82.00M
85.1%
YoY
|
$44.30M
542.03%
YoY
|
$6.900M
97.14%
YoY
|
$3.500M
150.0%
YoY
|
| Acquisitions |
$125.9M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$1.071B
N/A
|
$0.00
-100.0%
YoY
|
$465.0M
-201.66%
YoY
|
-$457.4M
N/A
|
N/A
|
| Cash From Investing Activities |
-$1.176B
1334.15%
YoY
|
-$82.00M
-119.49%
YoY
|
$420.7M
-190.61%
YoY
|
-$464.3M
13165.71%
YoY
|
-$3.500M
84.21%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.802B
3176.0%
YoY
|
$55.00M
-42.11%
YoY
|
$95.00M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$10.00M
0.0%
YoY
|
$10.00M
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
$1.796B
118.97%
YoY
|
$820.4M
228.03%
YoY
|
$250.1M
-2626.26%
YoY
|
-$9.900M
-101.2%
YoY
|
$822.2M
1505.86%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$432.9M
17.44%
YoY
|
-$368.6M
35.71%
YoY
|
-$271.6M
35.53%
YoY
|
-$200.4M
84.87%
YoY
|
-$108.4M
375.44%
YoY
|
| Cash From Investing Activities |
-$1.176B
1334.15%
YoY
|
-$82.00M
-119.49%
YoY
|
$420.7M
-190.61%
YoY
|
-$464.3M
13165.71%
YoY
|
-$3.500M
84.21%
YoY
|
| Cash From Financing Activities |
$1.796B
118.97%
YoY
|
$820.4M
228.03%
YoY
|
$250.1M
-2626.26%
YoY
|
-$9.900M
-101.2%
YoY
|
$822.2M
1505.86%
YoY
|
| Net Change In Cash |
$187.5M
-49.3%
YoY
|
$369.8M
-7.36%
YoY
|
$399.2M
-159.18%
YoY
|
-$674.6M
-194.97%
YoY
|
$710.3M
2580.38%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$432.9M
17.44%
YoY
|
-$368.6M
35.71%
YoY
|
-$271.6M
35.53%
YoY
|
-$200.4M
84.87%
YoY
|
-$108.4M
375.44%
YoY
|
| Capital Expenditures |
$78.80M
-3.9%
YoY
|
$82.00M
85.1%
YoY
|
$44.30M
542.03%
YoY
|
$6.900M
97.14%
YoY
|
$3.500M
150.0%
YoY
|
| Free Cash Flow |
-$511.7M
13.56%
YoY
|
-$450.6M
42.64%
YoY
|
-$315.9M
52.39%
YoY
|
-$207.3M
85.25%
YoY
|
-$111.9M
362.4%
YoY
|
|
Concept
|
2026 Q1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$217.7M
133.08%
YoY
|
-$188.9M
-4.64%
YoY
|
-$129.9M
12.66%
YoY
|
-$206.0M
92.7%
YoY
|
-$93.40M
-19.83%
YoY
|
-$198.1M
81.58%
YoY
|
-$115.3M
123.45%
YoY
|
-$106.9M
-41.93%
YoY
|
-$116.5M
3.01%
YoY
|
-$109.1M
14.36%
YoY
|
-$51.60M
-43.3%
YoY
|
-$184.1M
156.76%
YoY
|
-$113.1M
91.05%
YoY
|
-$95.40M
120.32%
YoY
|
-$91.00M
-48.5%
YoY
|
-$71.70M
117.93%
YoY
|
-$59.20M
-37.62%
YoY
|
-$43.30M
299.15%
YoY
|
-$176.7M
2320.55%
YoY
|
| Depreciation, Depletion And Amortization |
$7.800M
90.24%
YoY
|
$6.000M
71.43%
YoY
|
$5.100M
82.14%
YoY
|
$4.800M
108.7%
YoY
|
$4.100M
95.24%
YoY
|
$3.500M
52.17%
YoY
|
$2.800M
55.56%
YoY
|
$2.300M
130.0%
YoY
|
$2.100M
133.33%
YoY
|
$2.300M
35.29%
YoY
|
$1.800M
80.0%
YoY
|
$1.000M
42.86%
YoY
|
$900.0K
50.0%
YoY
|
$1.700M
240.0%
YoY
|
$1.000M
150.0%
YoY
|
$700.0K
133.33%
YoY
|
$600.0K
200.0%
YoY
|
$500.0K
N/A
|
$400.0K
N/A
|
| Cash From Operating Activities |
-$149.1M
57.61%
YoY
|
-$129.3M
23.85%
YoY
|
-$105.6M
8.64%
YoY
|
-$103.4M
28.45%
YoY
|
-$94.60M
9.36%
YoY
|
-$104.4M
24.29%
YoY
|
-$97.20M
45.51%
YoY
|
-$80.50M
40.98%
YoY
|
-$86.50M
35.79%
YoY
|
-$84.00M
25.0%
YoY
|
-$66.80M
31.5%
YoY
|
-$57.10M
25.22%
YoY
|
-$63.70M
73.1%
YoY
|
-$67.20M
37.42%
YoY
|
-$50.80M
-13.12%
YoY
|
-$45.60M
9483.25%
YoY
|
-$36.80M
206.67%
YoY
|
-$48.90M
8595.5%
YoY
|
-$58.47M
2275084.05%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$32.60M
226.0%
YoY
|
$50.50M
108.68%
YoY
|
$20.40M
4.08%
YoY
|
$24.10M
15.31%
YoY
|
$10.00M
-42.2%
YoY
|
$24.20M
168.89%
YoY
|
$19.60M
24.05%
YoY
|
$20.90M
158.02%
YoY
|
$17.30M
51.75%
YoY
|
$9.000M
172.73%
YoY
|
$15.80M
-1153.33%
YoY
|
$8.100M
-640.0%
YoY
|
$11.40M
1800.0%
YoY
|
$3.300M
-760.0%
YoY
|
-$1.500M
-50.0%
YoY
|
-$1.500M
N/A
|
$600.0K
-45.45%
YoY
|
-$500.0K
N/A
|
-$3.000M
N/A
|
| Acquisitions |
$3.700M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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
|
| Other Investing Activities |
N/A
|
-$22.90M
N/A
|
-$1.048B
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$151.0M
N/A
|
$314.0M
N/A
|
$30.20M
N/A
|
-$487.6M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Investing Activities |
$78.70M
-887.0%
YoY
|
-$73.40M
203.31%
YoY
|
-$1.069B
5351.53%
YoY
|
-$24.10M
15.31%
YoY
|
-$10.00M
-42.2%
YoY
|
-$24.20M
168.89%
YoY
|
-$19.60M
24.05%
YoY
|
-$20.90M
-114.63%
YoY
|
-$17.30M
-105.72%
YoY
|
-$9.000M
-133.46%
YoY
|
-$15.80M
-96.77%
YoY
|
$142.9M
-9626.67%
YoY
|
$302.6M
-50533.33%
YoY
|
$26.90M
-5480.0%
YoY
|
-$489.1M
15681.34%
YoY
|
-$1.500M
-5460.97%
YoY
|
-$600.0K
-45.45%
YoY
|
-$500.0K
-99.9%
YoY
|
-$3.099M
N/A
|
| 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
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$301.8M
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
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$100.0K
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.500M
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$2.500M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$0.00
-100.0%
YoY
|
$628.7M
36.23%
YoY
|
$46.40M
-82.02%
YoY
|
$821.1M
1366.25%
YoY
|
$300.2M
570.09%
YoY
|
$461.5M
381.73%
YoY
|
$258.1M
89.08%
YoY
|
$56.00M
147.79%
YoY
|
$44.80M
-1033.33%
YoY
|
$95.80M
-3521.43%
YoY
|
$136.5M
-5787.5%
YoY
|
$22.60M
-1082.61%
YoY
|
-$4.800M
100.0%
YoY
|
-$2.800M
-2900.0%
YoY
|
-$2.400M
-100.29%
YoY
|
-$2.300M
-866.67%
YoY
|
-$2.400M
N/A
|
$100.0K
-99.98%
YoY
|
$821.8M
553785.56%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$149.1M
57.61%
YoY
|
-$129.3M
23.85%
YoY
|
-$105.6M
8.64%
YoY
|
-$103.4M
28.45%
YoY
|
-$94.60M
9.36%
YoY
|
-$104.4M
24.29%
YoY
|
-$97.20M
45.51%
YoY
|
-$80.50M
40.98%
YoY
|
-$86.50M
35.79%
YoY
|
-$84.00M
25.0%
YoY
|
-$66.80M
31.5%
YoY
|
-$57.10M
25.22%
YoY
|
-$63.70M
73.1%
YoY
|
-$67.20M
37.42%
YoY
|
-$50.80M
-13.12%
YoY
|
-$45.60M
9483.25%
YoY
|
-$36.80M
206.67%
YoY
|
-$48.90M
8595.5%
YoY
|
-$58.47M
2275084.05%
YoY
|
| Cash From Investing Activities |
$78.70M
-887.0%
YoY
|
-$73.40M
203.31%
YoY
|
-$1.069B
5351.53%
YoY
|
-$24.10M
15.31%
YoY
|
-$10.00M
-42.2%
YoY
|
-$24.20M
168.89%
YoY
|
-$19.60M
24.05%
YoY
|
-$20.90M
-114.63%
YoY
|
-$17.30M
-105.72%
YoY
|
-$9.000M
-133.46%
YoY
|
-$15.80M
-96.77%
YoY
|
$142.9M
-9626.67%
YoY
|
$302.6M
-50533.33%
YoY
|
$26.90M
-5480.0%
YoY
|
-$489.1M
15681.34%
YoY
|
-$1.500M
-5460.97%
YoY
|
-$600.0K
-45.45%
YoY
|
-$500.0K
-99.9%
YoY
|
-$3.099M
N/A
|
| Cash From Financing Activities |
$0.00
-100.0%
YoY
|
$628.7M
36.23%
YoY
|
$46.40M
-82.02%
YoY
|
$821.1M
1366.25%
YoY
|
$300.2M
570.09%
YoY
|
$461.5M
381.73%
YoY
|
$258.1M
89.08%
YoY
|
$56.00M
147.79%
YoY
|
$44.80M
-1033.33%
YoY
|
$95.80M
-3521.43%
YoY
|
$136.5M
-5787.5%
YoY
|
$22.60M
-1082.61%
YoY
|
-$4.800M
100.0%
YoY
|
-$2.800M
-2900.0%
YoY
|
-$2.400M
-100.29%
YoY
|
-$2.300M
-866.67%
YoY
|
-$2.400M
N/A
|
$100.0K
-99.98%
YoY
|
$821.8M
553785.56%
YoY
|
| Net Change In Cash |
-$70.40M
-135.99%
YoY
|
$426.0M
27.97%
YoY
|
-$1.128B
-898.09%
YoY
|
$693.6M
-1627.75%
YoY
|
$195.6M
-431.53%
YoY
|
$332.9M
11789.29%
YoY
|
$141.3M
162.15%
YoY
|
-$45.40M
-141.88%
YoY
|
-$59.00M
-125.2%
YoY
|
$2.800M
-106.5%
YoY
|
$53.90M
-109.94%
YoY
|
$108.4M
-319.43%
YoY
|
$234.1M
-688.19%
YoY
|
-$43.10M
-12.58%
YoY
|
-$542.3M
-171.33%
YoY
|
-$49.40M
33312.24%
YoY
|
-$39.80M
203.82%
YoY
|
-$49.30M
-6419.46%
YoY
|
$760.2M
521318.75%
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
|
| Cash From Operating Activities |
-$149.1M
57.61%
YoY
|
-$129.3M
23.85%
YoY
|
-$105.6M
8.64%
YoY
|
-$103.4M
28.45%
YoY
|
-$94.60M
9.36%
YoY
|
-$104.4M
24.29%
YoY
|
-$97.20M
45.51%
YoY
|
-$80.50M
40.98%
YoY
|
-$86.50M
35.79%
YoY
|
-$84.00M
25.0%
YoY
|
-$66.80M
31.5%
YoY
|
-$57.10M
25.22%
YoY
|
-$63.70M
73.1%
YoY
|
-$67.20M
37.42%
YoY
|
-$50.80M
-13.12%
YoY
|
-$45.60M
9483.25%
YoY
|
-$36.80M
206.67%
YoY
|
-$48.90M
8595.5%
YoY
|
-$58.47M
2275084.05%
YoY
|
| Capital Expenditures |
$32.60M
226.0%
YoY
|
$50.50M
108.68%
YoY
|
$20.40M
4.08%
YoY
|
$24.10M
15.31%
YoY
|
$10.00M
-42.2%
YoY
|
$24.20M
168.89%
YoY
|
$19.60M
24.05%
YoY
|
$20.90M
158.02%
YoY
|
$17.30M
51.75%
YoY
|
$9.000M
172.73%
YoY
|
$15.80M
-1153.33%
YoY
|
$8.100M
-640.0%
YoY
|
$11.40M
1800.0%
YoY
|
$3.300M
-760.0%
YoY
|
-$1.500M
-50.0%
YoY
|
-$1.500M
N/A
|
$600.0K
-45.45%
YoY
|
-$500.0K
N/A
|
-$3.000M
N/A
|
| Free Cash Flow |
-$181.7M
73.71%
YoY
|
-$179.8M
39.81%
YoY
|
-$126.0M
7.88%
YoY
|
-$127.5M
25.74%
YoY
|
-$104.6M
0.77%
YoY
|
-$128.6M
38.28%
YoY
|
-$116.8M
41.4%
YoY
|
-$101.4M
55.52%
YoY
|
-$103.8M
38.22%
YoY
|
-$93.00M
31.91%
YoY
|
-$82.60M
67.55%
YoY
|
-$65.20M
47.85%
YoY
|
-$75.10M
100.8%
YoY
|
-$70.50M
45.66%
YoY
|
-$49.30M
-11.13%
YoY
|
-$44.10M
N/A
|
-$37.40M
185.5%
YoY
|
-$48.40M
N/A
|
-$55.47M
N/A
|
Loading...