|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$816.0M
9.09%
YoY
|
-$748.0M
-6.03%
YoY
|
-$796.0M
-53.8%
YoY
|
-$1.723B
128.08%
YoY
|
-$755.5M
252.28%
YoY
|
| Depreciation, Depletion And Amortization |
$30.00M
42.86%
YoY
|
$21.00M
0.0%
YoY
|
$21.00M
-4.55%
YoY
|
$22.00M
41.2%
YoY
|
$15.58M
399.87%
YoY
|
| Cash From Operating Activities |
-$581.0M
-4.91%
YoY
|
-$611.0M
2.17%
YoY
|
-$598.0M
17.72%
YoY
|
-$508.0M
-9.82%
YoY
|
-$563.3M
193.56%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$31.00M
-8.82%
YoY
|
$34.00M
126.67%
YoY
|
$15.00M
0.0%
YoY
|
$15.00M
-68.79%
YoY
|
$48.05M
618.4%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$294.4M
N/A
|
| Other Investing Activities |
-$214.0M
55.07%
YoY
|
-$138.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$297.9M
-14.87%
YoY
|
| Cash From Investing Activities |
-$245.0M
42.44%
YoY
|
-$172.0M
-2250.0%
YoY
|
$8.000M
-100.94%
YoY
|
-$852.0M
-440.96%
YoY
|
$249.9M
-27.21%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$916.0M
84.31%
YoY
|
$497.0M
-40.83%
YoY
|
$840.0M
6361.54%
YoY
|
$13.00M
-98.26%
YoY
|
$746.6M
27946.24%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$834.0M
69.51%
YoY
|
$492.0M
-40.79%
YoY
|
$831.0M
7454.55%
YoY
|
$11.00M
-99.29%
YoY
|
$1.540B
106388.38%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$581.0M
-4.91%
YoY
|
-$611.0M
2.17%
YoY
|
-$598.0M
17.72%
YoY
|
-$508.0M
-9.82%
YoY
|
-$563.3M
193.56%
YoY
|
| Cash From Investing Activities |
-$245.0M
42.44%
YoY
|
-$172.0M
-2250.0%
YoY
|
$8.000M
-100.94%
YoY
|
-$852.0M
-440.96%
YoY
|
$249.9M
-27.21%
YoY
|
| Cash From Financing Activities |
$834.0M
69.51%
YoY
|
$492.0M
-40.79%
YoY
|
$831.0M
7454.55%
YoY
|
$11.00M
-99.29%
YoY
|
$1.540B
106388.38%
YoY
|
| Net Change In Cash |
$8.000M
-102.75%
YoY
|
-$291.0M
-220.75%
YoY
|
$241.0M
-117.87%
YoY
|
-$1.349B
-210.0%
YoY
|
$1.226B
702.34%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$581.0M
-4.91%
YoY
|
-$611.0M
2.17%
YoY
|
-$598.0M
17.72%
YoY
|
-$508.0M
-9.82%
YoY
|
-$563.3M
193.56%
YoY
|
| Capital Expenditures |
$31.00M
-8.82%
YoY
|
$34.00M
126.67%
YoY
|
$15.00M
0.0%
YoY
|
$15.00M
-68.79%
YoY
|
$48.05M
618.4%
YoY
|
| Free Cash Flow |
-$612.0M
-5.12%
YoY
|
-$645.0M
5.22%
YoY
|
-$613.0M
17.21%
YoY
|
-$523.0M
-14.45%
YoY
|
-$611.3M
207.88%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$223.0M
7.21%
YoY
|
-$206.0M
6.74%
YoY
|
-$201.0M
-3.37%
YoY
|
-$201.0M
10.44%
YoY
|
-$208.0M
26.06%
YoY
|
-$193.0M
0.52%
YoY
|
-$208.0M
9.47%
YoY
|
-$182.0M
-16.51%
YoY
|
-$165.0M
-15.82%
YoY
|
-$192.0M
-34.65%
YoY
|
-$190.0M
-4.13%
YoY
|
-$218.0M
-81.11%
YoY
|
-$196.0M
155.18%
YoY
|
-$293.8M
16.75%
YoY
|
-$198.2M
48.63%
YoY
|
-$1.154B
534.82%
YoY
|
-$76.81M
-59.28%
YoY
|
-$251.7M
278.29%
YoY
|
-$133.3M
119.14%
YoY
|
-$181.8M
N/A
|
| Depreciation, Depletion And Amortization |
$6.000M
0.0%
YoY
|
$13.00M
116.67%
YoY
|
$6.000M
50.0%
YoY
|
$5.000M
-16.67%
YoY
|
$6.000M
20.0%
YoY
|
$6.000M
0.0%
YoY
|
$4.000M
-20.0%
YoY
|
$6.000M
20.0%
YoY
|
$5.000M
0.0%
YoY
|
$6.000M
13.46%
YoY
|
$5.000M
-6.63%
YoY
|
$5.000M
-10.25%
YoY
|
$5.000M
-13.58%
YoY
|
$5.288M
286.27%
YoY
|
$5.355M
7.96%
YoY
|
$5.571M
-39.79%
YoY
|
$5.786M
-3.47%
YoY
|
$1.369M
N/A
|
$4.960M
N/A
|
$9.252M
N/A
|
| Cash From Operating Activities |
-$159.0M
11.97%
YoY
|
-$146.0M
2.82%
YoY
|
-$149.0M
4.2%
YoY
|
-$144.0M
-18.18%
YoY
|
-$142.0M
-5.33%
YoY
|
-$142.0M
6.77%
YoY
|
-$143.0M
-2.72%
YoY
|
-$176.0M
-3.3%
YoY
|
-$150.0M
10.29%
YoY
|
-$133.0M
-5.11%
YoY
|
-$147.0M
3.24%
YoY
|
-$182.0M
103.06%
YoY
|
-$136.0M
0.14%
YoY
|
-$140.2M
-1.59%
YoY
|
-$142.4M
3.26%
YoY
|
-$89.63M
-68.14%
YoY
|
-$135.8M
-10.04%
YoY
|
-$142.4M
N/A
|
-$137.9M
N/A
|
-$281.4M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$25.00M
212.5%
YoY
|
$8.000M
0.0%
YoY
|
$8.000M
14.29%
YoY
|
$7.000M
-36.36%
YoY
|
$8.000M
0.0%
YoY
|
$8.000M
100.0%
YoY
|
$7.000M
40.0%
YoY
|
$11.00M
175.0%
YoY
|
$8.000M
300.0%
YoY
|
$4.000M
26.62%
YoY
|
$5.000M
-296.62%
YoY
|
$4.000M
-205.68%
YoY
|
$2.000M
-63.72%
YoY
|
$3.159M
-119.84%
YoY
|
-$2.543M
-86.62%
YoY
|
-$3.785M
-71.17%
YoY
|
$5.513M
63.06%
YoY
|
-$15.93M
N/A
|
-$19.00M
N/A
|
-$13.13M
N/A
|
| Acquisitions |
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$234.0M
766.67%
YoY
|
$281.0M
246.91%
YoY
|
-$411.0M
-10.46%
YoY
|
-$111.0M
-184.73%
YoY
|
$27.00M
-75.23%
YoY
|
$81.00M
-125.31%
YoY
|
-$459.0M
-521.1%
YoY
|
$131.0M
-26.4%
YoY
|
$109.0M
94.64%
YoY
|
-$320.0M
285.31%
YoY
|
$109.0M
37.78%
YoY
|
$178.0M
33.83%
YoY
|
$56.00M
-105.8%
YoY
|
-$83.05M
-2472.83%
YoY
|
$79.11M
N/A
|
$133.0M
-89.54%
YoY
|
-$966.1M
-1.17%
YoY
|
$3.500M
N/A
|
$0.00
N/A
|
$1.272B
N/A
|
| Cash From Investing Activities |
$209.0M
1000.0%
YoY
|
$273.0M
273.97%
YoY
|
-$419.0M
-10.09%
YoY
|
-$118.0M
-198.33%
YoY
|
$19.00M
-81.19%
YoY
|
$73.00M
-122.53%
YoY
|
-$466.0M
-548.08%
YoY
|
$120.0M
-31.03%
YoY
|
$101.0M
87.04%
YoY
|
-$324.0M
275.84%
YoY
|
$104.0M
35.83%
YoY
|
$174.0M
34.66%
YoY
|
$54.00M
-105.56%
YoY
|
-$86.21M
593.77%
YoY
|
$76.57M
-502.99%
YoY
|
$129.2M
-89.74%
YoY
|
-$971.6M
-433.81%
YoY
|
-$12.43M
N/A
|
-$19.00M
N/A
|
$1.259B
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$21.00M
-75.29%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$85.00M
2733.33%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$3.000M
200.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.000M
-47.94%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.921M
211.35%
YoY
|
$755.0M
N/A
|
$2.463M
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 |
$4.000M
-95.12%
YoY
|
$6.000M
-64.71%
YoY
|
$448.0M
-4.48%
YoY
|
$298.0M
7350.0%
YoY
|
$82.00M
4000.0%
YoY
|
$17.00M
325.0%
YoY
|
$469.0M
-43.63%
YoY
|
$4.000M
-180.0%
YoY
|
$2.000M
N/A
|
$4.000M
557.89%
YoY
|
$832.0M
27223.48%
YoY
|
-$5.000M
-190.71%
YoY
|
$0.00
-100.0%
YoY
|
$608.0K
-99.95%
YoY
|
$3.045M
23.63%
YoY
|
$5.512M
-100.95%
YoY
|
$1.835M
-99.54%
YoY
|
$1.137B
N/A
|
$2.463M
N/A
|
-$579.7M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$159.0M
11.97%
YoY
|
-$146.0M
2.82%
YoY
|
-$149.0M
4.2%
YoY
|
-$144.0M
-18.18%
YoY
|
-$142.0M
-5.33%
YoY
|
-$142.0M
6.77%
YoY
|
-$143.0M
-2.72%
YoY
|
-$176.0M
-3.3%
YoY
|
-$150.0M
10.29%
YoY
|
-$133.0M
-5.11%
YoY
|
-$147.0M
3.24%
YoY
|
-$182.0M
103.06%
YoY
|
-$136.0M
0.14%
YoY
|
-$140.2M
-1.59%
YoY
|
-$142.4M
3.26%
YoY
|
-$89.63M
-68.14%
YoY
|
-$135.8M
-10.04%
YoY
|
-$142.4M
N/A
|
-$137.9M
N/A
|
-$281.4M
N/A
|
| Cash From Investing Activities |
$209.0M
1000.0%
YoY
|
$273.0M
273.97%
YoY
|
-$419.0M
-10.09%
YoY
|
-$118.0M
-198.33%
YoY
|
$19.00M
-81.19%
YoY
|
$73.00M
-122.53%
YoY
|
-$466.0M
-548.08%
YoY
|
$120.0M
-31.03%
YoY
|
$101.0M
87.04%
YoY
|
-$324.0M
275.84%
YoY
|
$104.0M
35.83%
YoY
|
$174.0M
34.66%
YoY
|
$54.00M
-105.56%
YoY
|
-$86.21M
593.77%
YoY
|
$76.57M
-502.99%
YoY
|
$129.2M
-89.74%
YoY
|
-$971.6M
-433.81%
YoY
|
-$12.43M
N/A
|
-$19.00M
N/A
|
$1.259B
N/A
|
| Cash From Financing Activities |
$4.000M
-95.12%
YoY
|
$6.000M
-64.71%
YoY
|
$448.0M
-4.48%
YoY
|
$298.0M
7350.0%
YoY
|
$82.00M
4000.0%
YoY
|
$17.00M
325.0%
YoY
|
$469.0M
-43.63%
YoY
|
$4.000M
-180.0%
YoY
|
$2.000M
N/A
|
$4.000M
557.89%
YoY
|
$832.0M
27223.48%
YoY
|
-$5.000M
-190.71%
YoY
|
$0.00
-100.0%
YoY
|
$608.0K
-99.95%
YoY
|
$3.045M
23.63%
YoY
|
$5.512M
-100.95%
YoY
|
$1.835M
-99.54%
YoY
|
$1.137B
N/A
|
$2.463M
N/A
|
-$579.7M
N/A
|
| Net Change In Cash |
$54.00M
-231.71%
YoY
|
$133.0M
-355.77%
YoY
|
-$120.0M
-14.29%
YoY
|
$36.00M
-169.23%
YoY
|
-$41.00M
-12.77%
YoY
|
-$52.00M
-88.52%
YoY
|
-$140.0M
-117.74%
YoY
|
-$52.00M
300.0%
YoY
|
-$47.00M
-42.68%
YoY
|
-$453.0M
100.65%
YoY
|
$789.0M
-1356.83%
YoY
|
-$13.00M
-128.83%
YoY
|
-$82.00M
-92.58%
YoY
|
-$225.8M
-122.98%
YoY
|
-$62.78M
-59.35%
YoY
|
$45.10M
-88.66%
YoY
|
-$1.106B
-305.28%
YoY
|
$982.4M
N/A
|
-$154.4M
N/A
|
$397.7M
N/A
|
| 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 |
-$159.0M
11.97%
YoY
|
-$146.0M
2.82%
YoY
|
-$149.0M
4.2%
YoY
|
-$144.0M
-18.18%
YoY
|
-$142.0M
-5.33%
YoY
|
-$142.0M
6.77%
YoY
|
-$143.0M
-2.72%
YoY
|
-$176.0M
-3.3%
YoY
|
-$150.0M
10.29%
YoY
|
-$133.0M
-5.11%
YoY
|
-$147.0M
3.24%
YoY
|
-$182.0M
103.06%
YoY
|
-$136.0M
0.14%
YoY
|
-$140.2M
-1.59%
YoY
|
-$142.4M
3.26%
YoY
|
-$89.63M
-68.14%
YoY
|
-$135.8M
-10.04%
YoY
|
-$142.4M
N/A
|
-$137.9M
N/A
|
-$281.4M
N/A
|
| Capital Expenditures |
$25.00M
212.5%
YoY
|
$8.000M
0.0%
YoY
|
$8.000M
14.29%
YoY
|
$7.000M
-36.36%
YoY
|
$8.000M
0.0%
YoY
|
$8.000M
100.0%
YoY
|
$7.000M
40.0%
YoY
|
$11.00M
175.0%
YoY
|
$8.000M
300.0%
YoY
|
$4.000M
26.62%
YoY
|
$5.000M
-296.62%
YoY
|
$4.000M
-205.68%
YoY
|
$2.000M
-63.72%
YoY
|
$3.159M
-119.84%
YoY
|
-$2.543M
-86.62%
YoY
|
-$3.785M
-71.17%
YoY
|
$5.513M
63.06%
YoY
|
-$15.93M
N/A
|
-$19.00M
N/A
|
-$13.13M
N/A
|
| Free Cash Flow |
-$184.0M
22.67%
YoY
|
-$154.0M
2.67%
YoY
|
-$157.0M
4.67%
YoY
|
-$151.0M
-19.25%
YoY
|
-$150.0M
-5.06%
YoY
|
-$150.0M
9.49%
YoY
|
-$150.0M
-1.32%
YoY
|
-$187.0M
0.54%
YoY
|
-$158.0M
14.49%
YoY
|
-$137.0M
-4.41%
YoY
|
-$152.0M
8.69%
YoY
|
-$186.0M
116.67%
YoY
|
-$138.0M
-2.35%
YoY
|
-$143.3M
13.29%
YoY
|
-$139.8M
17.62%
YoY
|
-$85.84M
-68.0%
YoY
|
-$141.3M
-8.44%
YoY
|
-$126.5M
N/A
|
-$118.9M
N/A
|
-$268.2M
N/A
|
Loading...